|
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
|
| |
Amount to be
Registered(1) |
| |
Proposed Maximum
offering price per share(2) |
| |
Proposed maximum
aggregate offering Price(1)(2) |
| |
Amount of
registration fee |
| ||||||||||||
Common Stock, par value $0.001 per share
|
| | | | 19,166,667 | | | | | $ | 19.00 | | | | | $ | 364,166,673 | | | | | $ | 39,731(3) | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 29 | | | |
| | | | 66 | | | |
| | | | 68 | | | |
| | | | 69 | | | |
| | | | 70 | | | |
Capitalization | | | | | 71 | | |
Dilution | | | | | 73 | | |
| | | | 75 | | | |
| | | | 78 | | | |
Business | | | | | 113 | | |
Management | | | | | 140 | | |
| | | | 147 | | | |
| | | | 156 | | | |
| | | | 159 | | | |
| | | | 162 | | | |
| | | | 166 | | | |
| | | | 173 | | | |
| | | | 175 | | | |
| | | | 180 | | | |
| | | | 192 | | | |
Experts | | | | | 192 | | |
| | | | 192 | | | |
| | | | 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 | | | | | $ | 268,550 | | | | | $ | 308,459 | | |
Other service revenue
|
| | | | 3,864 | | | | | | 2,358 | | | | | | 1,380 | | | | | | 1,418 | | |
Total revenues
|
| | | | 465,630 | | | | | | 567,192 | | | | | | 269,930 | | | | | | 309,877 | | |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
External provider costs
|
| | | | 222,232 | | | | | | 272,832 | | | | | | 133,365 | | | | | | 148,826 | | |
Cost of care (excluding depreciation and
amortization) |
| | | | 132,770 | | | | | | 153,056 | | | | | | 75,180 | | | | | | 76,357 | | |
Sales and marketing
|
| | | | 16,460 | | | | | | 19,001 | | | | | | 9,777 | | | | | | 8,743 | | |
Corporate, general and administrative
|
| | | | 48,250 | | | | | | 58,481 | | | | | | 28,389 | | | | | | 87,306 | | |
Depreciation and amortization
|
| | | | 8,996 | | | | | | 11,291 | | | | | | 5,541 | | | | | | 5,951 | | |
Equity loss
|
| | | | — | | | | | | 678 | | | | | | 40 | | | | | | 1,342 | | |
Other operating (income) expenses
|
| | | | (2,753) | | | | | | 920 | | | | | | (150) | | | | | | (1,011) | | |
Total expenses
|
| | | | 425,955 | | | | | | 516,259 | | | | | | 252,142 | | | | | | 327,514 | | |
Operating Income
|
| | | | 39,675 | | | | | | 50,933 | | | | | | 17,788 | | | | | | (17,637) | | |
Other Income (Expense) | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense, net
|
| | | | (9,594) | | | | | | (14,619) | | | | | | (8,926) | | | | | | (12,186) | | |
Loss on extinguishment of debt
|
| | | | (3,144) | | | | | | — | | | | | | — | | | | | | (991) | | |
Other
|
| | | | (1,549) | | | | | | (681) | | | | | | (978) | | | | | | 44 | | |
Total other expense
|
| | | | (14,287) | | | | | | (15,300) | | | | | | (9,904) | | | | | | (13,133) | | |
Income (loss) before income taxes
|
| | | | 25,388 | | | | | | 35,633 | | | | | | 7,884 | | | | | | (30,770) | | |
Provision for income taxes
|
| | | | 6,317 | | | | | | 9,868 | | | | | | 2,087 | | | | | | 9,423 | | |
Net Income (Loss)
|
| | | $ | 19,071 | | | | | $ | 25,765 | | | | | $ | 5,797 | | | | | $ | (40,193) | | |
Less: net loss attributable to noncontrolling
interests |
| | | | (507) | | | | | | (513) | | | | | | (246) | | | | | | (243) | | |
Net Income (Loss) Attributable to the Company
|
| | | $ | 19,578 | | | | | $ | 26,278 | | | | | $ | 6,043 | | | | | $ | (39,950) | | |
| | |
Year ended
June 30, |
| |
Six months ended
December 31, |
| ||||||||||||||||||
(dollars in thousands, except share and per
share amounts) |
| |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| ||||||||||||
Weighted-average number of common shares
outstanding — basic(1) |
| | | | 132,315,101 | | | | | | 132,616,431 | | | | | | 132,616,431 | | | | | | 118,795,021 | | |
Weighted-average number of common shares outstanding — diluted(1)
|
| | | | 134,034,459 | | | | | | 135,233,630 | | | | | | 133,174,001 | | | | | | 118,795,021 | | |
Net Income per share — basic(1)
|
| | | $ | 0.15 | | | | | $ | 0.20 | | | | | $ | 0.05 | | | | | $ | (0.34) | | |
Net Income per share — diluted(1)
|
| | | $ | 0.15 | | | | | $ | 0.19 | | | | | $ | 0.05 | | | | | $ | (0.34) | | |
Pro Forma Per Share Data(2): | | | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma net income (loss) per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | $ | 0.18 | | | | | | | | | | | $ | (0.29) | | |
Diluted
|
| | | | | | | | | $ | 0.17 | | | | | | | | | | | $ | (0.29) | | |
Pro forma weighted-average shares used in computing net income (loss) per share:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | 149,283,098 | | | | | | | | | | | | 135,461,688 | | |
Diluted
|
| | | | | | | | | | 151,900,297 | | | | | | | | | | | | 135,461,688 | | |
Non-GAAP Financial Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA(3)
|
| | | $ | 51,662 | | | | | $ | 65,909 | | | | | $ | 25,361 | | | | | $ | 45,673 | | |
Adjusted EBITDA margin(3)
|
| | | | 11.1% | | | | | | 11.7% | | | | | | 9.4% | | | | | | 14.8% | | |
| | |
June 30, 2020
|
| |
December 31, 2020
|
| ||||||||||||
(dollars in thousands)
|
| |
Actual
|
| |
Actual
|
| |
As adjusted(4)(5)
|
| |||||||||
Consolidated Balance Sheets Data (at period end): | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 112,904 | | | | | $ | 77,321 | | | | | $ | 98,941 | | |
Working capital(6)
|
| | | | 90,298 | | | | | | 30,659 | | | | | | 51,501 | | |
Total assets
|
| | | | 409,634 | | | | | | 374,707 | | | | | | 396,327 | | |
Long-term debt, net of debt issuance costs (including current
portion) |
| | | | 212,370 | | | | | | 293,144 | | | | | | 74,906 | | |
Total stockholders’ equity (deficit)
|
| | | | 107,750 | | | | | | (31,289) | | | | | | 209,347 | | |
| | |
Years ended
June 30, |
| |
Six months
ended December 31, |
| ||||||||||||||||||
(dollars in thousands)
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| ||||||||||||
Net income
|
| | | $ | 19,071 | | | | | $ | 25,765 | | | | | $ | 5,797 | | | | | $ | (40,193) | | |
Interest expense, net
|
| | | | 9,594 | | | | | | 14,619 | | | | | | 8,926 | | | | | | 12,186 | | |
Depreciation and amortization
|
| | | | 8,996 | | | | | | 11,291 | | | | | | 5,541 | | | | | | 5,951 | | |
Provision for income tax
|
| | | | 6,317 | | | | | | 9,868 | | | | | | 2,087 | | | | | | 9,423 | | |
Management equity plan
|
| | | | 727 | | | | | | 543 | | | | | | 272 | | | | | | 572 | | |
Rate determination(a)
|
| | | | — | | | | | | (3,372) | | | | | | — | | | | | | (2,158) | | |
M&A diligence, transaction and integration(b)
|
| | | | 2,528 | | | | | | 2,718 | | | | | | 1,465 | | | | | | 58,784 | | |
Business optimization(c)
|
| | | | 454 | | | | | | 1,171 | | | | | | 232 | | | | | | 859 | | |
EMR transition(d)
|
| | | | — | | | | | | 1,078 | | | | | | 638 | | | | | | 269 | | |
Special employee bonuses(e)
|
| | | | 3,127 | | | | | | 1,278 | | | | | | 523 | | | | | | — | | |
Financing-related(f) | | | | | 3,601 | | | | | | 30 | | | | | | 30 | | | | | | 991 | | |
Contingent consideration(g)
|
| | | | (2,753) | | | | | | 920 | | | | | | (150) | | | | | | (1,011) | | |
Adjusted EBITDA
|
| | | $ | 51,662 | | | | | $ | 65,909 | | | | | $ | 25,361 | | | | | $ | 45,673 | | |
| | |
As of December 31, 2020
|
| |||||||||
| | |
Actual
|
| |
As adjusted
|
| ||||||
| | |
(in thousands, except share data)
|
| |||||||||
Cash and cash equivalents
|
| | | $ | 77,321 | | | | | $ | 98,941 | | |
Long-term debt, net of debt issuance costs, including current portion: | | | | ||||||||||
Credit Facilities:
|
| | | | | | | | | | | | |
Revolving Credit Facility(1)(2)
|
| | | | — | | | | | | — | | |
Term Loan Facility(1)(2)
|
| | | | 290,758 | | | | | | — | | |
New Term Loan Facility(2)
|
| | | | — | | | | | | 72,520 | | |
New Revolver(2)
|
| | | | — | | | | | | — | | |
Convertible Term Loan
|
| | | | 2,386 | | | | | | 2,386 | | |
Total long-term debt, including current portion, net of debt issuance costs(3)
|
| | | $ | 293,144 | | | | | $ | 74,906 | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Preferred stock, $0.001 par value, no shares authorized, issued or outstanding, actual; 50,000,000 shares authorized and no shares issued or outstanding, as adjusted
|
| | | | — | | | | | | — | | |
Common stock, $0.001 par value; 149,847,157 shares authorized; 116,520,612 shares outstanding, actual; 500,000,000 shares authorized, 133,187,279 shares issued and outstanding, as adjusted
|
| | | | 133 | | | | | | 134 | | |
Additional paid-in capital
|
| | | | 24,552 | | | | | | 222,564 | | |
Retained earnings
|
| | | | 15,330 | | | | | | (19,843) | | |
Less: Treasury stock (16,197,849 shares of common stock at $4.80 per share, actual; none, as adjusted)
|
| | | | (77,796) | | | | | | — | | |
Noncontrolling interests
|
| | | | 6,492 | | | | | | 6,492 | | |
Total stockholders’ equity (deficit)
|
| | | | (31,289) | | | | | | 209,347 | | |
Total capitalization
|
| | | $ | 261,855 | | | | | $ | 284,253 | | |
|
Assumed initial public offering price per share
|
| | | | | | | | | $ | 18.00 | | |
|
Historical net tangible book value (deficit) per share as of December 31, 2020
|
| | | $ | (1.32) | | | | |||||
|
Increase in net tangible book value per share attributable to the investors in this offering
|
| | | $ | 1.97 | | | | | | | | |
|
As adjusted net tangible book value per share after giving effect to this offering
|
| | | | | | | | | $ | 0.65 | | |
|
Dilution in net tangible book value per share to the investors in this offering
|
| | | | | | | | | $ | 17.35 | | |
|
| | |
Shares
|
| |
Total consideration
|
| |
Average price
per share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percentage
|
| |
Amount
|
| |
Percentage
|
| ||||||||||||||||||
Existing shareholders
|
| | | | 116,520,612 | | | | | | 87% | | | | | $ | 117,685,818 | | | | | | 28% | | | | | $ | 1.01 | | |
New investors
|
| | | | 16,666,667 | | | | | | 13 | | | | | | 300,000,006 | | | | | | 72 | | | | | | 18.00 | | |
Total
|
| | | | 133,187,279 | | | | | | 100% | | | | | $ | 417,685,824 | | | | | | 100% | | | | | $ | 3.14 | | |
| | |
Years 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 | | | | | $ | 268,550 | | | | | $ | 308,459 | | |
Other Service Revenue
|
| | | | 3,864 | | | | | | 2,358 | | | | | | 1,380 | | | | | | 1,418 | | |
Total revenues
|
| | | | 465,630 | | | | | | 567,192 | | | | | | 269,930 | | | | | | 309,877 | | |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
External provider costs
|
| | | | 222,232 | | | | | | 272,832 | | | | | | 133,365 | | | | | | 148,826 | | |
Cost of care (excluding depreciation and amortization)
|
| | | | 132,770 | | | | | | 153,056 | | | | | | 75,180 | | | | | | 76,357 | | |
Sales and Marketing
|
| | | | 16,460 | | | | | | 19,001 | | | | | | 9,777 | | | | | | 8,743 | | |
Corporate, general and administrative
|
| | | | 48,250 | | | | | | 58,481 | | | | | | 28,389 | | | | | | 87,306 | | |
Depreciation and amortization
|
| | | | 8,996 | | | | | | 11,291 | | | | | | 5,541 | | | | | | 5,951 | | |
Equity loss (earnings)
|
| | | | — | | | | | | 678 | | | | | | 40 | | | | | | 1,342 | | |
Other operating expenses (income)
|
| | | | (2,753) | | | | | | 920 | | | | | | (150) | | | | | | (1,011) | | |
Total expenses
|
| | | | 425,955 | | | | | | 516,259 | | | | | | 252,142 | | | | | | 327,514 | | |
Operating Income
|
| | | | 39,675 | | | | | | 50,933 | | | | | | 17,788 | | | | | | (17,637) | | |
Other Income (Expense) | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense, net
|
| | | | (9,594) | | | | | | (14,619) | | | | | | (8,926) | | | | | | (12,186) | | |
Loss on extinguishment of debt
|
| | | | (3,144) | | | | | | — | | | | | | — | | | | | | (991) | | |
Other
|
| | | | (1,549) | | | | | | (681) | | | | | | (978) | | | | | | 44 | | |
Total other expense
|
| | | | (14,287) | | | | | | (15,300) | | | | | | (9,904) | | | | | | (13,133) | | |
Income (loss) before income taxes
|
| | | | 25,388 | | | | | | 35,633 | | | | | | 7,884 | | | | | | (30,770) | | |
Provision for income taxes
|
| | | | 6,317 | | | | | | 9,868 | | | | | | 2,087 | | | | | | 9,423 | | |
Net Income (Loss)
|
| | | $ | 19,071 | | | | | $ | 25,765 | | | | | $ | 5,797 | | | | | $ | (40,193) | | |
Less: Net loss attributable to noncontrolling interests
|
| | | | (507) | | | | | | (513) | | | | | | (246) | | | | | | (243) | | |
Net Income (Loss) Attributable to the Company.
|
| | | $ | 19,578 | | | | | $ | 26,278 | | | | | $ | 6,043 | | | | | $ | (39,950) | | |
Weighted-average number of common shares outstanding — basic(1)
|
| | | | 132,315,101 | | | | | | 132,616,431 | | | | | | 132,616,431 | | | | | | 118,795,021 | | |
Weighted-average number of common shares outstanding — diluted(1)
|
| | | | 134,034,459 | | | | | | 135,233,630 | | | | | | 133,174,001 | | | | | | 118,795,021 | | |
Net Income per share — basic(1)
|
| | | $ | 0.15 | | | | | $ | 0.20 | | | | | $ | 0.05 | | | | | $ | (0.34) | | |
Net Income per share — diluted(1)
|
| | | $ | 0.15 | | | | | $ | 0.19 | | | | | $ | 0.05 | | | | | $ | (0.34) | | |
Pro Forma Per Share Data(2): | | | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma net income (loss) per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | $ | 0.18 | | | | | | | | | | | $ | (0.29) | | |
Diluted
|
| | | | | | | | | $ | 0.17 | | | | | | | | | | | $ | (0.29) | | |
Pro forma weighted-average shares used in computing net income (loss) per share:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | 149,283,098 | | | | | | | | | | | | 135,461,688 | | |
Diluted
|
| | | | | | | | | | 151,900,297 | | | | | | | | | | | | 135,461,688 | | |
Selected Other Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA(3)
|
| | | $ | 51,662 | | | | | $ | 65,909 | | | | | $ | 25,361 | | | | |