Medco 2014 Annual Report Download - page 69

Download and view the complete annual report

Please find page 69 of the 2014 Medco annual report below. You can navigate through the pages in the report by either clicking on the pages listed below, or by using the keyword search tool below to find specific information within the annual report.

Page out of 116

  • 1
  • 2
  • 3
  • 4
  • 5
  • 6
  • 7
  • 8
  • 9
  • 10
  • 11
  • 12
  • 13
  • 14
  • 15
  • 16
  • 17
  • 18
  • 19
  • 20
  • 21
  • 22
  • 23
  • 24
  • 25
  • 26
  • 27
  • 28
  • 29
  • 30
  • 31
  • 32
  • 33
  • 34
  • 35
  • 36
  • 37
  • 38
  • 39
  • 40
  • 41
  • 42
  • 43
  • 44
  • 45
  • 46
  • 47
  • 48
  • 49
  • 50
  • 51
  • 52
  • 53
  • 54
  • 55
  • 56
  • 57
  • 58
  • 59
  • 60
  • 61
  • 62
  • 63
  • 64
  • 65
  • 66
  • 67
  • 68
  • 69
  • 70
  • 71
  • 72
  • 73
  • 74
  • 75
  • 76
  • 77
  • 78
  • 79
  • 80
  • 81
  • 82
  • 83
  • 84
  • 85
  • 86
  • 87
  • 88
  • 89
  • 90
  • 91
  • 92
  • 93
  • 94
  • 95
  • 96
  • 97
  • 98
  • 99
  • 100
  • 101
  • 102
  • 103
  • 104
  • 105
  • 106
  • 107
  • 108
  • 109
  • 110
  • 111
  • 112
  • 113
  • 114
  • 115
  • 116

67
Express Scripts 2014 Annual Report
3. Changes in business
Acquisitions.AsaresultoftheMergeronApril2,2012,MedcoandESIeachbecame100%ownedsubsidiariesof
ExpressScriptsandformerMedcoandESIstockholdersbecameownersofExpressScriptsstock,whichislistedonthe
NasdaqGlobalSelectMarket(“Nasdaq”).UponclosingoftheMerger,formerESIstockholdersownedapproximately59%of
ExpressScriptsandformerMedcostockholdersownedapproximately41%ofExpressScripts.PerthetermsoftheMerger
Agreement,uponconsummationoftheMergeronApril2,2012,eachshareofMedcocommonstockwasconvertedinto(i)the
righttoreceive$28.80incash,withoutinterestand(ii)0.81sharesofExpressScriptsstock.HoldersofMedcostockoptions,
restrictedstockunitsanddeferredstockunitsreceivedreplacementawardsatanexchangeratioof1.3474ExpressScriptsstock
awardsforeachMedcoawardowned,whichisequaltothesumof(i)0.81and(ii)thequotientobtainedbydividing(1)$28.80
(thecashcomponentoftheMergerconsideration)by(2)anamountequaltotheaverageoftheclosingpricesofESIcommon
stockontheNasdaqforeachofthe15consecutivetradingdaysendingwiththefourthcompletetradingdaypriortothe
completionoftheMerger.
BasedontheopeningpriceofExpressScripts’stockonApril2,2012,thepurchasepricewascomprisedofthe
following:
(in millions)
CashpaidtoMedcostockholders(1) $11,309.6
ValueofsharesofcommonstockissuedtoMedcostockholders(2) 17,963.8
ValueofstockoptionsissuedtoholdersofMedcostockoptions(3)(4) 706.1
ValueofrestrictedstockunitsissuedtoholdersofMedcorestrictedstockunits(3) 174.9
Totalconsideration $30,154.4
(1) EqualsMedcooutstandingsharesmultipliedby$28.80pershare.
(2) EqualsMedcooutstandingsharesimmediatelypriortotheMergermultipliedbytheexchangeratioof0.81,multiplied
bytheExpressScriptsopeningsharepriceonApril2,2012of$56.49.
(3) Thefairvalueofreplacementawardsattributabletopre-combinationserviceisrecordedaspartoftheconsideration
transferredintheMerger,whilethefairvalueofreplacementawardsattributabletopost-combinationserviceis
recordedseparatelyfromthebusinesscombinationandrecognizedascompensationcostinthepost-acquisitionperiod
overtheremainingserviceperiod.
(4) ThefairvalueoftheCompany’sequivalentstockoptionswasestimatedusingtheBlack-Scholesvaluationmodel
utilizingvariousassumptions.TheexpectedvolatilityoftheCompany’scommonstockpriceisablendedratebasedon
theaveragehistoricalvolatilityovertheexpectedtermbasedondailyclosingstockpricesofESIandMedcocommon
stock.TheexpectedtermoftheoptionisbasedonMedcohistoricalemployeestockoptionexercisebehavioraswellas
theremainingcontractualexerciseterm.
TheconsolidatedstatementofoperationsforExpressScriptsfortheyearendedDecember31,2012following
consummationoftheMergeronApril2,2012includesMedco’stotalrevenuesforcontinuingoperationsof$45,763.5million
andnetincomeof$290.7million,whichincludesintegrationexpenseandamortization.
ThefollowingunauditedproformainformationpresentsasummaryofExpressScripts’combinedresultsof
continuingoperationsfortheyearendedDecember31,2012asiftheMergerandrelatedfinancingtransactionshadoccurredat
January1,2012.Thefollowingproformafinancialinformationisnotnecessarilyindicativeoftheresultsofoperationsasit
wouldhavebeenhadthetransactionsbeeneffectedontheassumeddate,norisitnecessarilyanindicationoftrendsinfuture
resultsforanumberofreasons,including,butnotlimitedto,differencesbetweentheassumptionsusedtopreparethepro
formainformation,basicsharesoutstandinganddilutiveequivalents,costsavingsfromoperatingefficiencies,potential
synergiesandtheimpactofincrementalcostsincurredinintegratingthebusinesses:
(in millions, except per share data)
Year Ended
December 31,
2012
Totalrevenues $109,639.2
NetincomeattributabletoExpressScripts 1,345.5
Basicearningspersharefromcontinuingoperations 1.69
Dilutedearningspersharefromcontinuingoperations $1.66
63