|
Delaware
|
| |
8000
|
| |
81-0710819
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification No.) |
|
|
Robert M. Hayward, P.C.
Robert E. Goedert, P.C. Craig J. Garvey Kirkland & Ellis LLP 300 North LaSalle Chicago, IL 60654 (312)862-2000 |
| |
Arthur D. Robinson, Esq.
Jean Park, Esq. Simpson Thacher & Bartlett LLP 425 Lexington Avenue New York, NY 10017 (212) 455-2000 |
|
|
Large accelerated filer
☐
|
| |
Accelerated Filer
☐
|
|
|
Non-accelerated filer
☒
|
| |
Smaller Reporting Company
☐
|
|
| | | |
Emerging Growth Company
☒
|
|
Title of each class of securities to be registered
|
| |
Proposed maximum
aggregate offering Price(1)(2) |
| |
Amount of
registration fee |
| ||||||
Common Stock, par value $0.001 per share
|
| | | $ | | | | | $ | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 25 | | | |
| | | | 61 | | | |
| | | | 63 | | | |
| | | | 64 | | | |
| | | | 65 | | | |
Capitalization | | | | | 66 | | |
Dilution | | | | | 68 | | |
| | | | 70 | | | |
| | | | 73 | | | |
Business | | | | | 100 | | |
Management | | | | | 126 | | |
| | | | 133 | | | |
| | | | 142 | | | |
| | | | 144 | | | |
| | | | 147 | | | |
| | | | 149 | | | |
| | | | 155 | | | |
| | | | 157 | | | |
Underwriting | | | | | 162 | | |
| | | | 172 | | | |
Experts | | | | | 172 | | |
| | | | 172 | | | |
| | | | F-1 | | |
| | |
Year ended
June 30, |
| |
Six months ended
December 31, |
| ||||||||||||||||||
(dollars in thousands, except share and per share
amounts) |
| |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| ||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitation revenue
|
| | | $ | 461,766 | | | | | $ | 564,834 | | | | | $ | | | | | $ | | | ||
Other service revenue
|
| | | | 3,864 | | | | | | 2,358 | | | | | | | | | | | | | | |
Total revenues
|
| | | | 465,630 | | | | | | 567,192 | | | | | | | | | | | | | | |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
External provider costs
|
| | | | 222,232 | | | | | | 272,832 | | | | | | | | | | | | | | |
Costs of care (excluding depreciation and amortization)
|
| | | | 132,770 | | | | | | 153,056 | | | | | | | | | | | | | | |
Sales and marketing
|
| | | | 16,460 | | | | | | 19,001 | | | | | | | | | | | | | | |
Corporate, general and administrative
|
| | | | 48,250 | | | | | | 58,481 | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 8,996 | | | | | | 11,291 | | | | | | | | | | | | | | |
Equity loss
|
| | | | — | | | | | | 678 | | | | | | | | | | | | | | |
Other operating (income) expenses
|
| | | | (2,753) | | | | | | 920 | | | | | | | | | | | | | | |
Total expenses
|
| | | | 425,955 | | | | | | 516,259 | | | | | | | | | | | | | | |
Operating Income
|
| | |
|
39,675
|
| | | |
|
50,933
|
| | | | | | | | | | | | | |
Other Income (Expense) | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense, net
|
| | | | (9,594) | | | | | | (14,619) | | | | | | | | | | | | | | |
Loss on extinguishment of debt
|
| | | | (3,144) | | | | | | — | | | | | | | | | | | | | | |
Other
|
| | | | (1,549) | | | | | | (681) | | | | | | | | | | | | | | |
Total other expense
|
| | | | (14,287) | | | | | | (15,300) | | | | | | | | | | | | | | |
Income before income taxes
|
| | | | 25,388 | | | | | | 35,633 | | | | | | | | | | | | | | |
Provision for income taxes
|
| | | | 6,317 | | | | | | 9,868 | | | | | | | | | | | | | | |
Net Income
|
| | | $ | 19,071 | | | | | $ | 25,765 | | | | | $ | | | | | $ | | | ||
Less: net loss attributable to noncontrolling
interests |
| | | | (507) | | | | | | (513) | | | | | | | | | | | | | | |
Net Income Attributable to the Company
|
| | |
$
|
19,578
|
| | | |
$
|
26,278
|
| | | |
$
|
|
| | | |
$
|
|
| |
Weighted-average number of common shares
outstanding — basic |
| | | | 132,315,101 | | | | | | 132,616,431 | | | | | | | | | | | | | | |
Weighted-average number of common shares outstanding — diluted
|
| | | | 134,034,459 | | | | | | 135,233,630 | | | | | | | | | | | | | | |
| | |
Year ended
June 30, |
| |
Six months ended
December 31, |
| ||||||||||||||||||
(dollars in thousands, except share and per share
amounts) |
| |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| ||||||||||||
Net Income per share — basic
|
| | | $ | 0.15 | | | | | $ | 0.20 | | | | | $ | | | | | $ | | | ||
Net Income per share — diluted
|
| | | $ | 0.15 | | | | | $ | 0.19 | | | | | | | | | | | | | | |
Pro Forma Per Share Data(1): | | | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma net income (loss) per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | $ | | | | | | | | | | | $ | | | ||
Diluted
|
| | | | | | | | | $ | | | | | | | | | | | $ | | | ||
Pro forma weighted-average shares used in computing net income (loss) per share:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Non-GAAP Financial Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA(2)
|
| | | $ | 51,271 | | | | | $ | 64,989 | | | | | $ | | | | | $ | | | ||
Adjusted EBITDA margin(2)
|
| | | | 11.0% | | | | | | 11.5% | | | | | | % | | | | | | % | | |
| | |
June 30, 2020
|
| |
December 31, 2020
|
| |||||||||
(dollars in thousands)
|
| |
Actual
|
| |
Actual
|
| |
As adjusted(3)(4)
|
| ||||||
Consolidated Balance Sheets Data (at period end): | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 112,904 | | | |
|
| | | $ | | | |
Working capital(5)
|
| | | | 90,298 | | | | | | | | | | | |
Total assets
|
| | | | 409,634 | | | | | | | | | | | |
Long-term debt, net of debt issuance costs (including current portion)
|
| | | | 212,370 | | | | | | | | | | | |
Total stockholders’ equity
|
| | | | 107,750 | | | | | | | | | | | |
| | |
Year ended
June 30, |
| |
Six months
ended December 31, |
| ||||||||||||||||||
(dollars in thousands)
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| ||||||||||||
Net income
|
| | | $ | 19,071 | | | | | $ | 25,765 | | | | | $ | | | | | $ | | | ||
Interest expense, net
|
| | | | 9,594 | | | | | | 14,619 | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 8,996 | | | | | | 11,291 | | | | | | | | | | | | | | |
Provision for income tax
|
| | | | 6,317 | | | | | | 9,868 | | | | | | | | | | | | | | |
Management equity plan
|
| | | | 727 | | | | | | 543 | | | | | | | | | | | | | | |
Rate determination(a)
|
| | | | — | | | | | | (3,372) | | | | | | | | | | | | | | |
M&A diligence, transaction and integration(b)
|
| | | | 2,528 | | | | | | 2,718 | | | | | | | | | | | | | | |
Business optimization(c)
|
| | | | 454 | | | | | | 1,171 | | | | | | | | | | | | | | |
EMR transition(d)
|
| | | | — | | | | | | 1,078 | | | | | | | | | | | | | | |
Special employee bonuses(e)
|
| | | | 3,127 | | | | | | 1,278 | | | | | | | | | | | | | | |
Financing-related(f) | | | | | 457 | | | | | | 30 | | | | | | | | | | | | | | |
Adjusted EBITDA
|
| | | $ | 51,271 | | | | | $ | 64,989 | | | | | | | | | | | | | | |
| | |
As of December 31, 2020
|
| |||||||||
| | |
Actual
|
| |
As adjusted
|
| ||||||
| | |
(in thousands, except share data)
|
| |||||||||
Cash and cash equivalents
|
| | | $ | | | | | $ | | | ||
Long-term debt, net of debt issuance costs: | | | | ||||||||||
Credit Facilities:
|
| | | | | | | | | | | | |
Revolving Credit Facility(1)
|
| | | | | | | | | | | | |
Term Loan Facility(1)
|
| | | | | | | | | | | | |
Convertible Term Loan
|
| | | | | | | | | | | | |
Total long-term debt, net of debt issuance costs
|
| | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Preferred stock, $0.001 par value; no shares authorized, issued or outstanding, actual; shares authorized and no shares issued or outstanding, as adjusted
|
| | | | — | | | | | | — | | |
Common stock, $0.001 par value; shares authorized; shares issued and outstanding, actual; shares authorized, shares issued and outstanding, as adjusted
|
| | | | | | | | | | | | |
Additional paid-in capital
|
| | | | | | | | | | | | |
Retained earnings
|
| | | | | | | | | | | | |
Less: Treasury stock ( shares of common stock at $ per share, actual and as adjusted)
|
| | | | | | | | | | | | |
Noncontrolling interests
|
| | | | | | | | | | | | |
Total stockholders’ equity
|
| | | | | | | | | | | | |
Total capitalization
|
| | | $ | | | | | $ | | |
|
Assumed initial public offering price per share
|
| | | | | | | | | $ | | | |
|
Historical net tangible book value per share as of December 31, 2020
|
| | | $ | | | | ||||||
|
Increase in net tangible book value per share attributable to the investors in this offering
|
| | | | | | | | | | | | |
|
As adjusted net tangible book value per share after giving effect to this offering
|
| | | | | | | | | | | | |
|
Dilution in net tangible book value per share to the investors in this offering
|
| | | | | | | | | $ | | | |
|
| | |
Shares purchases
|
| |
Total consideration
|
| |
Average price
per share |
| ||||||||||||||||||
| | |
Number
|
| |
Percentage
|
| |
Amount
|
| |
Percentage
|
| |||||||||||||||
Existing shareholders
|
| | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||
New investors
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total
|
| | | | | | | 100% | | | | | $ | | | | | | % | | | | | $ | | |
| | |
Year ended
June 30, |
| |
Six months ended
December 31, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| ||||||||||||
(dollars in thousands, except share and per share data) | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitation revenue
|
| | | $ | 461,766 | | | | | $ | 564,834 | | | | | $ | | | | | $ | | | ||
Other Service Revenue
|
| | | | 3,864 | | | | | | 2,358 | | | | | | | | | | | | | | |
Total revenues
|
| | | | 465,630 | | | | | | 567,192 | | | | | | | | | | | | | | |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
External provider costs
|
| | | | 222,232 | | | | | | 272,832 | | | | | | | | | | | | | | |
Costs of Care (excluding depreciation and amortization)
|
| | | | 132,770 | | | | | | 153,056 | | | | | | | | | | | | | | |
Sales and Marketing
|
| | | | 16,460 | | | | | | 19,001 | | | | | | | | | | | | | | |
Corporate, general and administrative
|
| | | | 48,250 | | | | | | 58,481 | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 8,996 | | | | | | 11,291 | | | | | | | | | | | | | | |
Equity loss (earnings)
|
| | | | — | | | | | | 678 | | | | | | | | | | | | | | |
Other operating expenses (income)
|
| | | | (2,753) | | | | | | 920 | | | | | | | | | | | | | | |
Total expenses
|
| | | | 425,955 | | | | | | 516,259 | | | | | | | | | | | | | | |
Operating Income
|
| | |
|
39,675
|
| | | |
|
50,933
|
| | | | | | | | | | | | | |
Other Income (Expense) | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense, net
|
| | | | (9,594) | | | | | | (14,619) | | | | | | | | | | | | | | |
Loss on extinguishment of debt
|
| | | | (3,144) | | | | | | — | | | | | | | | | | | | | | |
Other
|
| | | | (1,549) | | | | | | (681) | | | | | | | | | | | | | | |
Total other expense
|
| | | | (14,287) | | | | | | (15,300) | | | | | | | | | | | | | | |
Income before income taxes
|
| | | | 25,388 | | | | | | 35,633 | | | | | | | | | | | | | | |
Provision for income taxes
|
| | | | 6,317 | | | | | | 9,868 | | | | | | | | | | | | | | |
Net Income
|
| | |
$
|
19,071
|
| | | |
$
|
25,765
|
| | | |
$
|
|
| | | |
$
|
|
| |
Less: net loss attributable to noncontrolling interests
|
| | | | (507) | | | | | | (513) | | | | | | | | | | | | | | |
Net Income Attributable to the Company.
|
| | |
$
|
19,578
|
| | | |
$
|
26,278
|
| | | |
$
|
|
| | | |
$
|
|
| |
Weighted-average number of common shares outstanding — basic
|
| | | | 132,315,101 | | | | | | 132,616,431 | | | | | | | | | | | | | | |
Weighted-average number of common shares outstanding — diluted
|
| | | | 134,034,459 | | | | | | 135,233,630 | | | | | | | | | | | | | | |
Net Income per share — basic
|
| | | $ | 0.15 | | | | | $ | 0.20 | | | | | $ | | | | | $ | | | ||
Net Income per share — diluted
|
| | | $ | 0.15 | | | | | $ | 0.19 | | | | | ||||||||||
Pro Forma Per Share Data(1): | | | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma net income (loss) per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | $ | | | | | | | | | | | $ | | | ||
Diluted
|
| | | | | | | | | $ | | | | | | | | | | | $ | | | ||
Pro forma weighted-average shares used in computing net
income (loss) per share: |
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Selected Other Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA(2)
|
| | | $ | 51,271 | | | | | $ | 64,989 | | | | | $ | | | | | $ | | | ||
Adjusted EBITDA margin(2)
|
| | | | 11.0% | | | | | | 11.5% | | | | | | % | | | | | | % | | |
| | |
June 30, 2020
|
| |
December 31, 2020
|
| |||
| | |
Actual
|
| |
Actual
|
| |||
(dollars in thousands) | | | | | | | | | | |
Consolidated Balance Sheets Data (at period end): | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 112,904 | | | | | |
Working capital(3)
|
| | | | 90,298 | | | | | |
Total assets
|
| | | | 409,634 | | | | | |
Long-term debt, net of debt issuance costs (including current portion)
|
| | | | 212,370 | | | | | |
Total stockholders’ equity
|
| | | | 107,750 | | | | | |