|
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 | | | | | $ | 21.00 | | | | | $ | 402,500,007 | | | | | $ | 43,913(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 | | | | | $ | 138,087 | | |
Working capital(6)
|
| | | | 90,298 | | | | | | 30,659 | | | | | | 90,647 | | |
Total assets
|
| | | | 409,634 | | | | | | 374,707 | | | | | | 435,473 | | |
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) | | | | | | 248,494 | | |
| | |
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 | | | | | $ | 138,087 | | |
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 | | | | | | 261,711 | | |
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) | | | | | | 248,494 | | |
Total capitalization
|
| | | $ | 261,855 | | | | | $ | 323,400 | | |
|
Assumed initial public offering price per share
|
| | | | | | | | | $ | 20.50 | | |
|
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
|
| | | $ | 2.26 | | | | | | | | |
|
As adjusted net tangible book value per share after giving effect to this offering
|
| | | | | | | | | $ | 0.94 | | |
|
Dilution in net tangible book value per share to the investors in this offering
|
| | | | | | | | | $ | 19.56 | | |
|
| | |
Shares
|
| |
Total consideration
|
| |
Average price
per share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percentage
|
| |
Amount
|
| |
Percentage
|
| ||||||||||||||||||
Existing shareholders
|
| | | | 116,520,612 | | | | | | 87% | | | | | $ | 117,685,818 | | | | | | 26% | | | | | $ | 1.01 | | |
New investors
|
| | | | 16,666,667 | | | | | | 13 | | | | | | 341,666,674 | | | | | | 74 | | | | | | 20.50 | | |
Total
|
| | | | 133,187,279 | | | | | | 100% | | | | | $ | 459,352,492 | | | | | | 100% | | | | | $ | 3.45 | | |
| | |
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 | | | | | $ | 45,673 | | |
Adjusted EBITDA margin(3)
|
| | | | 11.1% | | | | | | 11.7% | | | | | | 9.4% | | | | | | 14.8% | | |
| | |
June 30, 2020
|
| |
December 31, 2020
|
| ||||||
| | |
Actual
|
| |
Actual
|
| ||||||
(dollars in thousands) | | | | | | | | | | | | | |
Consolidated Balance Sheets Data (at period end): | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 112,904 | | | | | $ | 77,321 | | |
Working capital(4)
|
| | | | 90,298 | | | | | | 30,659 | | |
Total assets
|
| | | | 409,634 | | | | | | 374,707 | | |
Long-term debt, net of debt issuance costs (including current portion)
|
| | | | 212,370 | | | | | | 293,144 | | |
Total stockholders’ equity (deficit)
|
| | | | 107,750 | | | | | | (31,289) | | |
Acquired organization
|
| |
Date of acquisition
|
| |
Revenue CAGR
post-acquisition(1)(2) |
| ||||||
(a) Kissito PACE
Roanoke, VA |
| | | | Apr.2017 | | | | | | 26% | | |
(b) NewCourtland LIFE
Philadelphia, PA |
| | | | Aug.2018 | | | | | | 15% | | |
(c) Riverside PACE
Richmond, VA Newport News, VA |
| | |
|
Oct.2018
|
| | | |
|
7%
|
| |
(d) Blue Ridge PACE
Charlottesville, VA |
| | | | Nov.2018 | | | | | | 26% | | |
| | |
Fiscal
years ended June 30, |
| |
Six months
ended December 31, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Key Business Metrics: | | | | | | | | | | | | | | | | | | | | | | | | | |
Centers(1)
|
| | | | 16 | | | | | | 16 | | | | | | 16 | | | | | | 17 | | |
Census(1)(2)
|
| | | | 5,900 | | | | | | 6,400 | | | | | | 6,300 | | | | | | 6,600 | | |
Total Member Months(1)
|
| | | | 65,100 | | | | | | 74,900 | | | | | | 36,900 | | | | | | 39,100 | | |
Center-level Contribution Margin(3)
|
| | | | 23.8% | | | | | | 24.9% | | | | | | 22.7% | | | | | | 27.3% | | |
Non-GAAP Measures: | | | | | | | | | | | | | | | | ||||||||||
Adjusted EBITDA(4)
|
| | | $ | 51,662 | | | | | $ | 65,909 | | | | | $ | 25,361 | | | | | $ | 45,673 | | |
Adjusted EBITDA margin(4)
|
| | | | 11.1% | | | | | | 11.7% | | | | | | 9.4% | | | | | | 14.8% | | |
| | |
Fiscal year ended
June 30, |
| |
Six months
ended December 31, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
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 | | |
| | |
Fiscal year ended
June 30, |
| |
Six months
ended December 31, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| ||||||||||||
Medicaid
|
| | | | 56% | | | | | | 55% | | | | | | 56% | | | | | | 52% | | |
Medicare
|
| | | | 43% | | | | | | 44% | | | | | | 43% | | | | | | 47% | | |
VA and private pay sources
|
| | | | 1% | | | | | | 1% | | | | | | 1% | | | | | | 1% | | |
| | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | |
| | |
Year ended June 30,
|
| |
Six Months Ended
December 31, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
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 expenses (income)
|
| | | | (2,753) | | | | | | 920 | | | | | | (150) | | | | | | (1,011) | | |
Operating expenses
|
| | | | 425,955 | | | | | | 516,259 | | | | | | 252,142 | | | | | | 327,514 | | |
Income from Operations
|
| | | $ | 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 income (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) | | |
| | |
Fiscal Year ended June 30,
|
| |
Six Months Ended
December 31, |
| ||||||||||||||||||
% of Revenue
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| ||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitation revenue
|
| | | | 99% | | | | | | 99% | | | | | | 99% | | | | | | 99% | | |
Other Service Revenue
|
| | | | 0.8% | | | | | | 0.4% | | | | | | 0.5% | | | | | | 0.5% | | |
Total revenues
|
| | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
External Provider Costs
|
| | | | 48% | | | | | | 48% | | | | | | 49% | | | | | | 48% | | |
Cost of care (excluding depreciation and amortization)
|
| | | | 29% | | | | | | 27% | | | | | | 28% | | | | | | 25% | | |
Sales and Marketing
|
| | | | 4% | | | | | | 3% | | | | | | 4% | | | | | | 3% | | |
Corporate, general and administrative
|
| | | | 10% | | | | | | 10% | | | | | | 11% | | | | | | 28% | | |
Depreciation and amortization
|
| | | | 2% | | | | | | 2% | | | | | | 2% | | | | | | 2% | | |
Equity loss
|
| | | | — | | | | | | 0.1% | | | | | | *% | | | | | | 0.4% | | |
Other operating expenses (income)
|
| | | | (0.6)% | | | | | | 0.2% | | | | | | (0.1)% | | | | | | (0.3)% | | |
Operating expenses
|
| | | | 92% | | | | | | 91% | | | | | | 94% | | | | | | 106% | | |
Income from operations
|
| | | | 8% | | | | | | 9% | | | | | | 6% | | | | | | (6)% | | |
Other Income (Expense) | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense, net
|
| | | | (2)% | | | | | | (3)% | | | | | | (3)% | | | | | | (4)% | | |
Loss on Extinguishment of Debt
|
| | | | (1)% | | | | | | — | | | | | | — | | | | | | (0.3)% | | |
Other
|
| | | | *% | | | | | | *% | | | | | | *% | | | | | | *% | | |
Total other income (expense)
|
| | | | (3)% | | | | | | (3)% | | | | | | (3)% | | | | | | (4)% | | |
Income (Loss) Before Income Taxes
|
| | | | 5% | | | | | | 6% | | | | | | 3% | | | | | | (10)% | | |
Provision for Income Taxes
|
| | | | 1% | | | | | | 1% | | | | | | 1% | | | | | | 3% | | |
Net Income (Loss)
|
| | | | 4% | | | | | | 5% | | | | | | 2% | | | | | | (13)% | | |
Less: Net income (loss) attributable to noncontrolling interests
|
| | | | *% | | | | | | *% | | | | | | *% | | | | | | *% | | |
Net Income (Loss) Attributable to the Company
|
| | | | 4% | | | | | | 5% | | | | | | 2% | | | | | | (13)% | | |
| | |
Six Months Ended
December 31, |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| | | | | | | | | | | | | |||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitation revenue
|
| | | $ | 268,550 | | | | | $ | 308,459 | | | | | $ | 39,909 | | | | | | 15% | | |
Other Service Revenue
|
| | | | 1,380 | | | | | | 1,418 | | | | | | 38 | | | | | | 3% | | |
Total revenues
|
| | | $ | 269,930 | | | | | $ | 309,877 | | | | | $ | 39,947 | | | | | | 15% | | |
| | |
Six Months Ended
December 31, |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| | | | | | | | | | | | | |||||||||
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
External Provider Costs
|
| | | $ | 133,365 | | | | | $ | 148,826 | | | | | $ | 15,461 | | | | | | 12% | | |
Cost of care (excluding depreciation and amortization)
|
| | | | 75,180 | | | | | | 76,357 | | | | | | 1,177 | | | | | | 2% | | |
Sales and Marketing
|
| | | | 9,777 | | | | | | 8,743 | | | | | | (1,034) | | | | | | (11)% | | |
Corporate, general and administrative
|
| | | | 28,389 | | | | | | 87,306 | | | | | | 58,917 | | | | | | 208% | | |
Depreciation and amortization
|
| | | | 5,541 | | | | | | 5,951 | | | | | | 410 | | | | | | 7% | | |
Equity loss
|
| | | | 40 | | | | | | 1,342 | | | | | | 1,302 | | | | | | 3,255% | | |
Other operating expenses (income)
|
| | | | (150) | | | | | | (1,011) | | | | | | (861) | | | | | | 574% | | |
Operating expenses
|
| | | $ | 252,142 | | | | | $ | 327,514 | | | | | $ | 75,372 | | | | | | 30% | | |
|
| | |
Six Months Ended
December 31, |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| | | | | | | | | | | | | |||||||||
Other Income (Expense) | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense, net
|
| | | $ | (8,926) | | | | | $ | (12,186) | | | | | $ | (3,260) | | | | | | 37% | | |
Loss on Extinguishment of Debt
|
| | | | — | | | | | | (991) | | | | | | (991) | | | | | | N/A | | |
Other
|
| | | | (978) | | | | | | 44 | | | | | | 1,022 | | | | | | (105)% | | |
Total other income (expense)
|
| | | $ | (9,904) | | | | | $ | (13,133) | | | | | $ | (3,229) | | | | | | 32% | | |
|
| | |
Year ended
June 30, |
| | | |||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| | | | | | | |||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitation Revenue
|
| | | $ | 461,766 | | | | | $ | 564,834 | | | | | $ | 103,068 | | | | | | 22% | | |
Other Service Revenue
|
| | | | 3,864 | | | | | | 2,358 | | | | | | (1,506) | | | | | | (39)% | | |
Total Revenues
|
| | | $ | 465,630 | | | | | $ | 567,192 | | | | | $ | 101,562 | | | | | | 22% | | |
| | |
Fiscal year ended
June 30, |
| | | |||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| | | | | | | |||||||||||||||
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
External Provider Costs
|
| | | $ | 222,232 | | | | | $ | 272,832 | | | | | $ | 50,600 | | | | | | 23% | | |
Cost of care (excluding depreciation and amortization)
|
| | | | 132,770 | | | | | | 153,056 | | | | | | 20,286 | | | | | | 15% | | |
Sales and Marketing
|
| | | | 16,460 | | | | | | 19,001 | | | | | | 2,541 | | | | | | 15% | | |
Corporate, general, and administrative
|
| | | | 48,250 | | | | | | 58,481 | | | | | | 10,231 | | | | | | 21% | | |
Depreciation and amortization
|
| | | | 8,996 | | | | | | 11,291 | | | | | | 2,295 | | | | | | 26% | | |
Equity loss
|
| | | | — | | | | | | 678 | | | | | | 678 | | | | | | N/A | | |
Other operating expenses (income)
|
| | | | (2,753) | | | | | | 920 | | | | | | 3,673 | | | | | | (133)% | | |
Total operating expenses
|
| | | $ | 425,955 | | | | | $ | 516,259 | | | | | $ | 90,304 | | | | | | 21% | | |
|
| | |
Fiscal year ended June 30,
|
| | | |||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
$
Change |
| |
%
Change |
| ||||||||||||
| | |
(in thousands)
|
| | | | | | | | | | | | | |||||||||
Other Income (Expense)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense, net
|
| | | $ | (9,594) | | | | | $ | (14,619) | | | | | $ | (5,025) | | | | | | 52% | | |
Loss on Extinguishment of Debt
|
| | | | (3,144) | | | | | | — | | | | | | 3,144 | | | | | | N/A | | |
Other
|
| | | | (1,549) | | | | | | (681) | | | | | | 868 | | | | | | (56)% | | |
Total other income (expense)
|
| | | $ | (14,287) | | | | | $ | (15,300) | | | | | $ | (1,013) | | | | | | 7% | | |
| | |
December 31,
2018 |
| |
March 31,
2019 |
| |
June 30,
2019 |
| |
September 30,
2019 |
| |
December 31,
2019 |
| |
March 31,
2020 |
| |
June 30,
2020 |
| |
September 30,
2020 |
| |
December 31,
2020 |
| |||||||||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitation revenue
|
| | | $ | 115,515 | | | | | | 121,735 | | | | | | 129,349 | | | | | | 131,951 | | | | | | 136,599 | | | | | | 144,174 | | | | | | 152,109 | | | | | | 151,944 | | | | | | 156,515 | | |
Other Service Revenue
|
| | | | 840 | | | | | | 777 | | | | | | 1,385 | | | | | | 690 | | | | | | 690 | | | | | | 596 | | | | | | 382 | | | | | | 622 | | | | | | 796 | | |
Total revenues
|
| | | | 116,355 | | | | | | 122,512 | | | | | | 130,734 | | | | | | 132,641 | | | | | | 137,289 | | | | | | 144,770 | | | | | | 152,491 | | | | | | 152,566 | | | | | | 157,311 | | |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
External Provider Costs
|
| | | | 54,714 | | | | | | 59,130 | | | | | | 62,568 | | | | | | 62,395 | | | | | | 70,970 | | | | | | 71,022 | | | | | | 68,444 | | | | | | 73,681 | | | | | | 75,145 | | |
Cost of care (excluding depreciation and
amortization) |
| | | | 36,104 | | | | | | 34,754 | | | | | | 36,448 | | | | | | 37,560 | | | | | | 37,620 | | | | | | 39,285 | | | | | | 38,589 | | | | | | 38,283 | | | | | | 38,074 | | |
Sales and Marketing
|
| | | | 3,992 | | | | | | 4,327 | | | | | | 4,659 | | | | | | 4,280 | | | | | | 5,497 | | | | | | 4,628 | | | | | | 4,596 | | | | | | 4,112 | | | | | | 4,631 | | |
Corporate, general and administrative
|
| | | | 10,851 | | | | | | 10,921 | | | | | | 17,121 | | | | | | 13,125 | | | | | | 15,264 | | | | | | 14,028 | | | | | | 16,065 | | | | | | 71,577 | | | | | | 15,729 | | |
Depreciation and amortization
|
| | | | 2,312 | | | | | | 2,020 | | | | | | 2,720 | | | | | | 2,664 | | | | | | 2,877 | | | | | | 2,769 | | | | | | 2,981 | | | | | | 2,959 | | | | | | 2,992 | | |
Equity loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | 5 | | | | | | 35 | | | | | | 163 | | | | | | 476 | | | | | | 801 | | | | | | 541 | | |
Other operating expenses (income)
|
| | | | (441) | | | | | | 369 | | | | | | (2,852) | | | | | | (45) | | | | | | (106) | | | | | | (99) | | | | | | 1,170 | | | | | | (668) | | | | | | (343) | | |
Operating expenses
|
| | | | 107,532 | | | | | | 111,521 | | | | | | 120,664 | | | | | | 119,984 | | | | | | 132,157 | | | | | | 131,796 | | | | | | 132,321 | | | | | | 190,745 | | | | | | 136,769 | | |
Income from Operations
|
| | | | 8,823 | | | | | | 10,991 | | | | | | 10,070 | | | | | | 12,657 | | | | | | 5,132 | | | | | | 12,974 | | | | | | 20,170 | | | | | | (38,179) | | | | | | 20,542 | | |
Other Income (Expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense, net
|
| | | | (2,305) | | | | | | (2,428) | | | | | | (3,078) | | | | | | (5,153) | | | | | | (3,773) | | | | | | (2,361) | | | | | | (3,332) | | | | | | (5,631) | | | | | | (6,555) | | |
Loss on Extinguishment of Debt
|
| | | $ | — | | | | | | — | | | | | | (3,144) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (991) | | | | | | — | | |
Other
|
| | | $ | (536) | | | | | | (107) | | | | | | (225) | | | | | | 64 | | | | | | (1,042) | | | | | | 244 | | | | | | 54 | | | | | | (62) | | | | | | 106 | | |
Total other income (expense)
|
| | | | (2,841) | | | | | | (2,535) | | | | | | (6,447) | | | | | | (5,089) | | | | | | (4,815) | | | | | | (2,117) | | | | | | (3,278) | | | | | | (6,684) | | | | | | (6,449) | | |
Income (Loss) Before Income Taxes
|
| | | | 5,982 | | | | | | 8,456 | | | | | | 3,623 | | | | | | 7,568 | | | | | | 317 | | | | | | 10,857 | | | | | | 16,892 | | | | | | (44,863) | | | | | | 14,093 | | |
Provision for Income Taxes
|
| | | | 1,717 | | | | | | 2,427 | | | | | | 70 | | | | | | 2,003 | | | | | | 84 | | | | | | 2,867 | | | | | | 4,915 | | | | | | 4,937 | | | | | | 4,486 | | |
Net Income (Loss)
|
| | | | 4,265 | | | | | | 6,029 | | | | | | 3,553 | | | | | | 5,565 | | | | | | 233 | | | | | | 7,990 | | | | | | 11,977 | | | | | | (49,800) | | | | | | 9,607 | | |
Less: Net loss attributable to noncontrolling interests
|
| | | | (120) | | | | | | (139) | | | | | | (124) | | | | | | (120) | | | | | | (127) | | | | | | (148) | | | | | | (118) | | | | | | (146) | | | | | | (98) | | |
Net Income (Loss) Attributable to the
Company |
| | | $ | 4,385 | | | | | | 6,168 | | | | | | 3,677 | | | | | | 5,685 | | | | | | 360 | | | | | | 8,138 | | | | | | 12,095 | | | | | | (49,654) | | | | | | 9,705 | | |
|
| | |
Year ended
June 30, |
| |
Six Months Ended
December 31, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net cash provided by operating activities
|
| | | $ | 25,906 | | | | | $ | 43,828 | | | | | $ | 13,441 | | | | | $ | (743) | | |
Net cash used in investing activities
|
| | | | (52,481) | | | | | | (11,691) | | | | | | (5,954) | | | | | | (13,464) | | |
Net cash provided by financing activities
|
| | | | 37,349 | | | | | | 21,232 | | | | | | (1,688) | | | | | | (21,365) | | |
Net change in cash
|
| | | | 10,774 | | | | | | 53,369 | | | | | | 5,799 | | | | | | (35,572) | | |
Cash at beginning of year/period
|
| | | | 50,422 | | | | | | 61,196 | | | | | | 61,196 | | | | | | 114,565 | | |
Cash at end of year/period
|
| | | $ | 61,196 | | | | | $ | 114,565 | | | | | $ | 66,995 | | | | | $ | 78,993 | | |
| | |
Payments due by period
|
| |||||||||||||||||||||||||||
| | |
Total
|
| |
Less
than 1 year |
| |
1-3
years |
| |
3-5
years |
| |
More
than 5 years |
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Long-term debt obligations(1)
|
| | | $ | 301,636 | | | | | | 3,043 | | | | | | 6,087 | | | | | | 6,099 | | | | | $ | 286,407 | | |
Operating lease obligations(2)
|
| | | | 26,308 | | | | | | 3,755 | | | | | | 7,290 | | | | | | 5,534 | | | | | | 9,729 | | |
Capital Leases
|
| | | | 9,242 | | | | | | 2,660 | | | | | | 4,521 | | | | | | 2,061 | | | | | | — | | |
Total
|
| | | $ | 337,186 | | | | | | 9,458 | | | | | | 17,898 | | | | | | 13,694 | | | | | $ | 296,136 | | |
| | |
Expenses Recorded for the Fiscal Years Ended June 30,
|
| |||||||||||||||||||||||||||
Claims incurred year:
(in thousands) |
| |
2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |||||||||||||||
FY 2016
|
| | | $ | 86,492 | | | | | | | | | | | | | | | | | | | | | | | | | | |
FY 2017
|
| | | | | | | | | $ | 102,832 | | | | | | | | | | | | | | | | | | | | |
FY 2018
|
| | | | | | | | | | | | | | | $ | 123,821 | | | | | | | | | | | | | | |
FY 2019
|
| | | | | | | | | | | | | | | | | | | | | $ | 171,128 | | | | | | | | |
FY 2020
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 211,381 | | |
Total
|
| | | $ | 86,492 | | | | | $ | 102,832 | | | | | $ | 123,821 | | | | | $ | 171,128 | | | | | $ | 211,381 | | |
Pharmacy Expense
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 61,451 | | |
External provider costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 272,832 | | |
| | |
Cumulative Actual Incurred Claims for the Fiscal Years Ended June 30,
|
| |||||||||||||||||||||||||||
Claims incurred year:
(in thousands) |
| |
2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |||||||||||||||
FY 2016
|
| | | $ | 85,244 | | | | | $ | 85,244 | | | | | $ | 85,244 | | | | | $ | 85,244 | | | | | $ | 85,244 | | |
FY 2017
|
| | | | | | | | | | 101,386 | | | | | | 101,386 | | | | | | 101,386 | | | | | | 101,386 | | |
FY 2018
|
| | | | | | | | | | | | | | | | 119,687 | | | | | | 119,687 | | | | | | 119,687 | | |
FY 2019
|
| | | | | | | | | | | | | | | | | | | | | | 173,047 | | | | | | 173,061 | | |
FY 2020
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 210,512 | | |
Total
|
| | | $ | 85,244 | | | | | $ | 186,630 | | | | | $ | 306,317 | | | | | $ | 479,364 | | | | | $ | 689,890 | | |
| | |
Cumulative Actual Paid Claims for the Fiscal Years Ended June 30,
|
| |||||||||||||||||||||||||||
Claims incurred year:
(in thousands) |
| |
2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |||||||||||||||
FY 2016
|
| | | $ | 74,924 | | | | | $ | 85,290 | | | | | $ | 85,234 | | | | | $ | 85,254 | | | | | $ | 85,244 | | |
FY 2017
|
| | | | | | | | | | 88,020 | | | | | | 101,572 | | | | | | 101,450 | | | | | | 101,386 | | |
FY 2018
|
| | | | | | | | | | | | | | | | 109,022 | | | | | | 119,759 | | | | | | 119,687 | | |
FY 2019
|
| | | | | | | | | | | | | | | | | | | | | | 144,943 | | | | | | 173,048 | | |
FY 2020
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 179,616 | | |
Total
|
| | | $ | 74,924 | | | | | $ | 173,310 | | | | | $ | 295,828 | | | | | $ | 451,406 | | | | | $ | 658,981 | | |
Other Claims-Related Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (619) | | |
Reported and estimated claims
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 30,291 | | |
Name
|
| |
Age
|
| |
Position
|
| |||
Maureen Hewitt
|
| | | | 60 | | | |
President, Chief Executive Officer and Director
|
|
Barbara Gutierrez
|
| | | | 58 | | | | Chief Financial Officer | |
Robin Doerr
|
| | | | 57 | | | | Chief Sales and Marketing Officer | |
Maria Lozzano
|
| | | | 41 | | | | Corporate Chief Operating Officer | |
Melissa Welch
|
| | | | 60 | | | | Chief Medical Officer | |
John Ellis “Jeb” Bush
|
| | | | 68 | | | | Director Nominee | |
Andrew Cavanna
|
| | | | 46 | | | | Director Nominee | |
Caroline Dechert
|
| | | | 32 | | | | Director Nominee | |
Edward “Ted” Kennedy, Jr.
|
| | | | 59 | | | | Director Nominee | |
Pavithra Mahesh
|
| | | | 31 | | | | Director Nominee | |
Thomas Scully
|
| | | | 63 | | | | Director Nominee | |
Marilyn Tavenner
|
| | | | 69 | | | | Director Nominee | |
Sean Traynor
|
| | | | 51 | | | | Director Nominee | |
Richard Zoretic
|
| | | | 62 | | | | Director Nominee | |
Board member
|
| |
Audit
Committee |
| |
Compensation,
Nominating and Governance Committee |
| |
Compliance
Committee |
|
Maureen Hewitt
|
| | | | | | | | | |
Jeb Bush*
|
| | | | | | | | | |
Andrew Cavanna*
|
| | | | | X(Chair) | | | X | |
Caroline Dechert*
|
| | | | | | | | | |
Ted Kennedy, Jr.*
|
| | | | | X | | | | |
Pavithra Mahesh*
|
| | | | | | | | | |
Thomas Scully*
|
| | | | | X | | | X | |
Marilyn Tavenner*
|
| | X | | | | | | X(Chair) | |
Sean Traynor*
|
| | X | | | | | | | |
Richard Zoretic*
|
| | X(Chair) | | | | | | | |
Name and
principal position |
| |
Year
|
| |
Salary(1)
($) |
| |
Bonus(2)
($) |
| |
Option
awards(3) ($) |
| |
Non-equity
incentive plan compensation(4) ($) |
| |
Nonqualified
deferred compensation earnings(5) ($) |
| |
All other
compensation(6) ($) |
| |
Total
($) |
| ||||||||||||||||||||||||
Maureen Hewitt
President and Chief Executive Officer |
| | | | 2020 | | | | | | 820,615 | | | | | | 352,306 | | | | | | — | | | | | | 430,000 | | | | | | 13,663 | | | | | | 30,147 | | | | | | 1,646,731 | | |
Barbara Gutierrez
Chief Financial Officer |
| | | | 2020 | | | | | | 367,457 | | | | | | 190,922 | | | | | | 233,839 | | | | | | 107,827 | | | | | | 3,034 | | | | | | 29,566 | | | | | | 932,645 | | |
Gina DeBlassie
Chief Operations Officer—Central Region |
| | | | 2020 | | | | | | 333,041 | | | | | | 140,922 | | | | | | 233,839 | | | | | | 94,103 | | | | | | 5,513 | | | | | | 29,475 | | | | | | 836,893 | | |
Named executive officer
|
| |
Base salary
|
| |||
Maureen Hewitt
|
| | | $ | 720,999 | | |
Barbara Gutierrez
|
| | | $ | 359,422 | | |
Gina DeBlassie
|
| | | $ | 313,767 | | |
| | |
Option awards(1)
|
| ||||||||||||||||||||||||||||||||||||
Name
|
| |
Grant date
|
| | | | |
Number of
securities underlying unexercised options (#) exercisable |
| |
Number of
securities underlying unexercised options (#) unexercisable |
| |
Equity
incentive plan awards: number of securities underlying unexercised unearned options(#) |
| |
Option
exercise price ($) |
| |
Option
expiration date |
| ||||||||||||||||||
Maureen Hewitt
|
| | | | 6/1/2017(1) | | | | | | | | | 24,558 | | | | | | — | | | | | | — | | | | | | 1.40 | | | | | | 6/1/2027 | | |
| | | | | 6/1/2017(2) | | | | | | | | | — | | | | | | — | | | | | | 24,588 | | | | | | 0.65 | | | | | | 6/1/2027 | | |
| | | | | 5/13/2016(3) | | | | | | | | | 3,721,591 | | | | | | — | | | | | | — | | | | | | 1.00 | | | | | | 5/13/2026 | | |
| | | | | 5/13/2016(4) | | | | | | | | | — | | | | | | — | | | | | | 3,721,591 | | | | | | 0.43 | | | | | | 5/13/2026 | | |
Barbara Gutierrez
|
| | | | 9/24/2019(5) | | | | | | | | | 103,332.38 | | | | | | 34,444.12 | | | | | | 137,776.5 | | | | | | 1.97 | | | | | | 9/24/2029 | | |
| | | | | 6/1/2017(6) | | | | | | | | | 3,668.50 | | | | | | 1,229.50 | | | | | | — | | | | | | 1.40 | | | | | | 6/1/2027 | | |
| | | | | 6/1/2017(7) | | | | | | | | | — | | | | | | — | | | | | | 4,918 | | | | | | 0.65 | | | | | | 6/1/2027 | | |
| | | | | 5/17/2017(8) | | | | | | | | | 558,238.50 | | | | | | 186,079.50 | | | | | | — | | | | | | 1.40 | | | | | | 5/17/2027 | | |
| | | | | 5/17/2017(9) | | | | | | | | | — | | | | | | — | | | | | | 744,318 | | | | | | 0.65 | | | | | | 5/17/2027 | | |
Gina DeBlassie
|
| | | | 9/24/2019(10) | | | | | | | | | 137,776.5 | | | | | | — | | | | | | 137,776.5 | | | | | $ | 1.97 | | | | | | 9/24/2029 | | |
| | | | | 6/1/2017(11) | | | | | | | | | 4,918 | | | | | | — | | | | | | — | | | | | | 1.40 | | | | | | 6/1/2027 | | |
| | | | | 6/1/2017(12) | | | | | | | | | — | | | | | | — | | | | | | 4,918 | | | | | | 0.65 | | | | | | 6/1/2027 | | |
| | | | | 5/13/2016(13) | | | | | | | | | 744,318 | | | | | | | | | | | | | | | | | | 1.00 | | | | | | 5/13/2026 | | |
| | | | | 5/13/2016(14) | | | | | | | | | — | | | | | | — | | | | | | 744,318 | | | | | | 0.43 | | | | | | 5/13/2026 | | |
Name
|
| |
Fees earned or
paid in cash(1) ($) |
| |
Option
awards(2) ($) |
| |
Total
($) |
| |||||||||
Ted Kennedy, Jr.
|
| | | | 100,000 | | | | | | 127,293 | | | | | | 227,293 | | |
Marilyn Tavenner
|
| | | | 100,000 | | | | | | 127,293 | | | | | | 227,293 | | |
Peter Thomas
|
| | | | 40,000 | | | | | | 84,862 | | | | | | 124,862 | | |
| | | | | | | | | | | | | | |
Shares beneficially owned
after this offering |
| |||||||||||||||||||||
| | |
Shares beneficially
owned prior to this offering |
| |
No exercise of
underwriters’ option |
| |
Full exercise of
underwriters’ option |
| |||||||||||||||||||||||||||
Name of beneficial owner
|
| |
Number
of Shares |
| |
Percentage
|
| |
Number
of Shares |
| |
Percentage
|
| |
Number
of Shares |
| |
Percentage
|
| ||||||||||||||||||
5% Stockholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TCO Group Holdings,
L.P. (1) |
| | | | 116,520,612 | | | | | | 100% | | | | | | 116,520,612 | | | | | | 87% | | | | | | 116,520,612 | | | | | | 86% | | |
Directors, Director Nominees and Named Executive Officers:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Maureen Hewitt
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Barbara Gutierrez
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Gina DeBlassie
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jeb Bush
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Andrew Cavanna
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Caroline Dechert
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ted Kennedy, Jr.
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Pavithra Mahesh
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Thomas Scully
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Marilyn Tavenner
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sean Traynor
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Richard Zoretic
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All executive officers, directors and directors nominees as a group (14 individuals)
|
| | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Name
|
| |
Number of
shares |
| |||
J.P. Morgan Securities LLC
|
| | | | | | |
Barclays Capital Inc.
|
| | | | | | |
Goldman Sachs & Co. LLC
|
| | | | | | |
Citigroup Global Markets Inc.
|
| | | | | | |
Robert W. Baird & Co. Incorporated
|
| | | | | | |
William Blair & Company, L.L.C.
|
| | | | | | |
Piper Sandler & Co.
|
| | | | | | |
Capital One Securities, Inc.
|
| | | | | | |
Loop Capital Markets LLC
|
| | | | | | |
Siebert Williams Shank & Co., LLC
|
| | | | | | |
Roberts & Ryan Investments, Inc.
|
| | | | | | |
Total
|
| | | | 16,666,667 | | |
| | |
Without exercise of
option to purchase additional shares |
| |
With full exercise of
option to purchase additional shares |
| ||||||
Per Share
|
| | | $ | | | | | $ | | | ||
Total | | | | $ | | | | | $ | | | |
| Unaudited condensed consolidated financial statements | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | |
| Audited consolidated financial statements | | | | | | | |
| | | | | F-24 | | | |
| | | | | F-25 | | | |
| | | | | F-26 | | | |
| | | | | F-27 | | | |
| | | | | F-28 | | | |
| | | | | F-30 | | |
Assets
|
| |
December 31,
2020 |
| |
June 30,
2020 |
| ||||||
Current Assets
|
| | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 77,321 | | | | | $ | 112,904 | | |
Restricted cash
|
| | | | 1,672 | | | | | | 1,661 | | |
Accounts receivable, net of allowance ($7,154 — December 31, 2020 and $6,384 — June 30, 2020)
|
| | | | 39,429 | | | | | | 46,312 | | |
Prepaid expenses and other
|
| | | | 4,696 | | | | | | 4,311 | | |
Income tax receivable
|
| | | | 5 | | | | | | 1,743 | | |
Total current assets
|
| | | | 123,123 | | | | | | 166,931 | | |
Noncurrent Assets
|
| | | | | | | | | | | | |
Property and equipment, net
|
| | | | 110,732 | | | | | | 102,494 | | |
Investments
|
| | | | 2,645 | | | | | | 2,645 | | |
Deposits and other
|
| | | | 3,318 | | | | | | 3,003 | | |
Equity method investments
|
| | | | 11,903 | | | | | | 13,245 | | |
Goodwill
|
| | | | 116,139 | | | | | | 116,139 | | |
Other intangible assets, net
|
| | | | 6,847 | | | | | | 5,177 | | |
Total noncurrent assets
|
| | | | 251,584 | | | | | | 242,703 | | |
Total assets
|
| | | $ | 374,707 | | | | | $ | 409,634 | | |
Liabilities and Stockholders’ Equity/(Deficit) | | | | | | | | | | | | | |
Current Liabilities
|
| | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 29,449 | | | | | $ | 28,875 | | |
Reported and estimated claims
|
| | | | 36,495 | | | | | | 30,291 | | |
Due to Medicaid and Medicare
|
| | | | 20,637 | | | | | | 12,244 | | |
Current portion of long-term debt
|
| | | | 3,039 | | | | | | 1,938 | | |
Current portion of capital lease obligations
|
| | | | 2,066 | | | | | | 1,496 | | |
Contingent consideration
|
| | | | 778 | | | | | | 1,789 | | |
Total current liabilities
|
| | | | 92,464 | | | | | | 76,633 | | |
Noncurrent Liabilities
|
| | | | | | | | | | | | |
Deferred tax liability, net
|
| | | | 15,366 | | | | | | 9,282 | | |
Capital lease obligations
|
| | | | 5,970 | | | | | | 4,091 | | |
Other non-current liabilities
|
| | | | 2,091 | | | | | | 1,446 | | |
Long-term debt, net of debt issuance costs
|
| | | | 290,105 | | | | | | 210,432 | | |
Total liabilities
|
| | | | 405,996 | | | | | | 301,884 | | |
Commitments and Contingencies (See Note 10)
|
| | | | | | | | | | | | |
Stockholders’ Equity/(Deficit)
|
| | | | | | | | | | | | |
Common stock, $0.001 par value, 149,847,157 authorized; 132,718,461 issued shares
|
| | | | 133 | | | | | | 133 | | |
Additional paid-in capital
|
| | | | 24,552 | | | | | | 36,338 | | |
Retained earnings
|
| | | | 15,330 | | | | | | 64,737 | | |
Less: Treasury stock (16,197,849 and 102,030 shares of common stock at $4.80 and $1.89 per share as of December 31, 2020 and June 30, 2020, respectively)
|
| | | | (77,796) | | | | | | (193) | | |
Total TCO Group
|
| | | | (37,781) | | | | | | 101,015 | | |
Noncontrolling interests
|
| | | | 6,492 | | | | | | 6,735 | | |
Total stockholders’ equity/(deficit)
|
| | | | (31,289) | | | | | | 107,750 | | |
Total liabilities and stockholders’ equity/(deficit)
|
| | | $ | 374,707 | | | | | $ | 409,634 | | |
| | |
Six-Months Ended
|
| |||||||||
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
Revenues | | | | | | | | | | | | | |
Capitation revenue
|
| | | $ | 308,459 | | | | | $ | 268,550 | | |
Other service revenue
|
| | | | 1,418 | | | | | | 1,380 | | |
Total revenues
|
| | | | 309,877 | | | | | | 269,930 | | |
Expenses | | | | | | | | | | | | | |
External provider costs
|
| | | | 148,826 | | | | | | 133,365 | | |
Cost of care, excluding depreciation and
amortization |
| | | | 76,357 | | | | | | 75,180 | | |
Sales and marketing
|
| | | | 8,743 | | | | | | 9,777 | | |
Corporate, general and administrative
|
| | | | 87,306 | | | | | | 28,389 | | |
Depreciation and amortization
|
| | | | 5,951 | | | | | | 5,541 | | |
Equity loss
|
| | | | 1,342 | | | | | | 40 | | |
Other operating income
|
| | | | (1,011) | | | | | | (150) | | |
Total expenses
|
| | | | 327,514 | | | | | | 252,142 | | |
Operating Income (Loss)
|
| | | | (17,637) | | | | | | 17,788 | | |
Other Income (Expense) | | | | | | | | | | | | | |
Interest expense, net
|
| | | | (12,186) | | | | | | (8,926) | | |
Loss on extinguishment of debt
|
| | | | (991) | | | | | | — | | |
Other income (expense)
|
| | | | 44 | | | | | | (978) | | |
Total other expense
|
| | | | (13,133) | | | | | | (9,904) | | |
Income (Loss) Before Income Taxes
|
| | | | (30,770) | | | | | | 7,884 | | |
Provision for Income Taxes
|
| | | | 9,423 | | | | | | 2,087 | | |
Net Income (Loss)
|
| | | | (40,193) | | | | | | 5,797 | | |
Less: net loss attributable to
noncontrolling interests |
| | | | (243) | | | | | | (246) | | |
Net Income (Loss) Attributable to TCO Group
|
| | | $ | (39,950) | | | | | $ | 6,043 | | |
Weighted-average number of common
shares outstanding – basic |
| | |
|
118,795,021
|
| | | |
|
132,616,431
|
| |
Weighted-average number of common
shares outstanding – diluted |
| | |
|
118,795,021
|
| | | |
|
133,174,001
|
| |
Net income (loss) per share – basic
|
| | | $ | (0.34) | | | | | $ | 0.05 | | |
Net income (loss) per share – diluted
|
| | | $ | (0.34) | | | | | $ | 0.05 | | |
|
| | |
For the Six Months Ended December 31, 2020
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Capital Stock
|
| |
Additional
Paid-in Capital |
| |
Retained
Earnings |
| |
Treasury Stock
|
| |
Noncontrolling
Interests |
| | ||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Total
|
| |||||||||||||||||||||||||||||||||
Balances, June 30,
2020 |
| | | | 132,718,461 | | | | | $ | 133 | | | | | $ | 36,338 | | | | | $ | 64,737 | | | | | | 102,030 | | | | | $ | (193) | | | | | $ | 6,735 | | | | | $ | 107,750 | | |
Treasury stock transaction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,095,819 | | | | | | (77,603) | | | | | | — | | | | | | (77,603) | | |
Owner distribution
|
| | | | — | | | | | | — | | | | | | — | | | | | | (9,457) | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,457) | | |
Time based awards- option cancelation
|
| | | | — | | | | | | — | | | | | | (32,358) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (32,358) | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 572 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 572 | | |
Owner contribution
|
| | | | — | | | | | | — | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,000 | | |
Net income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (39,950) | | | | | | — | | | | | | — | | | | | | (243) | | | | | | (40,193) | | |
Balances, December 31, 2020
|
| | | | 132,718,461 | | | | | $ | 133 | | | | | $ | 24,552 | | | | | $ | 15,330 | | | | | | 16,197,849 | | | | | $ | (77,796) | | | | | $ | 6,492 | | | | | $ | (31,289) | | |
| | |
For the Six Months Ended December 31, 2019
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Capital Stock
|
| |
Additional
Paid-in Capital |
| |
Retained
Earnings |
| |
Treasury Stock
|
| |
Noncontrolling
Interests |
| | ||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Total
|
| |||||||||||||||||||||||||||||||||
Balances, June 30, 2019
|
| | | | 132,718,461 | | | | | $ | 133 | | | | | $ | 35,795 | | | | | $ | 38,459 | | | | | | 102,030 | | | | | $ | (193) | | | | | $ | 7,248 | | | | | $ | 81,442 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 272 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 272 | | |
Net income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 6,043 | | | | | | — | | | | | | — | | | | | | (246) | | | | | $ | 5,797 | | |
Balances, December 31, 2019
|
| | | | 132,718,461 | | | | | $ | 133 | | | | | $ | 36,067 | | | | | $ | 44,502 | | | | | | 102,030 | | | | | $ | (193) | | | | | $ | 7,002 | | | | | $ | 87,511 | | |
| | |
For the six months ended
|
| |||||||||
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
Operating Activities | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | (40,193) | | | | | $ | 5,797 | | |
Adjustments to reconcile net income (loss) to net cash provided by (used
in) operating activities: |
| | | | | | | | | | | | |
Loss on disposal of assets
|
| | | | — | | | | | | 1,044 | | |
Provision for uncollectible accounts
|
| | | | 2,712 | | | | | | 2,071 | | |
Depreciation and amortization
|
| | | | 5,951 | | | | | | 5,541 | | |
Loss on extinguishment of long-term debt
|
| | | | 991 | | | | | | — | | |
Amortization of deferred financing costs
|
| | | | 652 | | | | | | 275 | | |
Stock based compensation
|
| | | | 572 | | | | | | 272 | | |
Deferred income taxes
|
| | | | 6,084 | | | | | | 1,243 | | |
Equity loss
|
| | | | 1,342 | | | | | | 40 | | |
Change in fair value of contingent consideration
|
| | | | (1,011) | | | | | | (150) | | |
Changes in operating assets and liabilities, net of acquisitions
Accounts receivable, net |
| | | | 4,171 | | | | | | (738) | | |
Prepaid expenses and other
|
| | | | (385) | | | | | | (361) | | |
Income taxes receivable
|
| | | | 1,738 | | | | | | 844 | | |
Deposits and other
|
| | | | (315) | | | | | | 969 | | |
Accounts payable and accrued expenses
|
| | | | 2,351 | | | | | | 5,350 | | |
Reported and estimated claims
|
| | | | 6,204 | | | | | | (2,914) | | |
Due to Medicaid and Medicare
|
| | | | 8,393 | | | | | | (5,842) | | |
Net cash provided by (used in) operating activities
|
| | |
|
(743)
|
| | | |
|
13,441
|
| |
Investing Activities | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (11,464) | | | | | | (7,252) | | |
Proceeds from the sale of equipment
|
| | | | — | | | | | | 169 | | |
Proceeds from net working capital settlements
|
| | | | — | | | | | | 1,129 | | |
Purchase of intangible assets
|
| | | | (2,000) | | | | | | — | | |
Net cash used in investing activities
|
| | |
|
(13,464)
|
| | | |
|
(5,954)
|
| |
Financing Activities | | | | | | | | | | | | | |
Distribution to owners
|
| | | | (9,457) | | | | | | — | | |
Owner contributions
|
| | | | 20,000 | | | | | | — | | |
Payments on capital lease obligations
|
| | | | (1,079) | | | | | | (725) | | |
Proceeds from long-term debt
|
| | | | 300,000 | | | | | | — | | |
Principal payments on long-term debt
|
| | | | (213,390) | | | | | | (963) | | |
Payment of debt issuance costs
|
| | | | (7,478) | | | | | | — | | |
Treasury stock purchase
|
| | | | (77,603) | | | | | | — | | |
Payments related to option cancelation
|
| | | | (32,358) | | | | | | — | | |
Net cash used in financing activities
|
| | |
|
(21,365)
|
| | | |
|
(1,688)
|
| |
INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS & RESTRICTED CASH
|
| | | | (35,572) | | | | | | 5,799 | | |
CASH, CASH EQUIVALENTS & RESTRICTED CASH BEGINNING OF PERIOD
|
| | | | 114,565 | | | | | | 61,196 | | |
CASH, CASH EQUIVALENTS & RESTRICTED CASH END OF PERIOD
|
| | | $ | 78,993 | | | | | $ | 66,995 | | |
Supplemental Cash Flows Information | | | | | | | | | | | | | |
Interest paid
|
| | | $ | 8,154 | | | | | $ | 4,772 | | |
Income taxes paid
|
| | | | 1,638 | | | | | | — | | |
Property and equipment included in accounts payable
|
| | | | 217 | | | | | | 51 | | |
Property and equipment purchased under capital leases
|
| | | | 3,527 | | | | | | 271 | | |
In thousands (000’s)
|
| |
Estimated
Useful Lives |
| |
December 31,
2020 |
| |
June 30,
2020 |
| ||||||
Land
|
| | N/A | | | | $ | 8,580 | | | | | $ | 8,580 | | |
Buildings and leasehold improvements
|
| |
10 – 40 years or term of lease
|
| | | | 80,060 | | | | | | 79,514 | | |
Software
|
| | 3 – 5 years | | | | | 11,660 | | | | | | 11,387 | | |
Equipment and vehicles
|
| | 3 – 7 years | | | | | 33,382 | | | | | | 28,814 | | |
Construction in progress
|
| | N/A | | | | | 15,539 | | | | | | 7,069 | | |
| | | | | | | | 149,221 | | | | | | 135,364 | | |
Less accumulated depreciation and amortization
|
| | | | | | | (38,489) | | | | | | (32,870) | | |
Total property and equipment, net
|
| | | | | | $ | 110,732 | | | | | $ | 102,494 | | |
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
Medicaid
|
| | | | 52% | | | | | | 56% | | |
Medicare
|
| | | | 47% | | | | | | 43% | | |
Private pay and other
|
| | | | 1% | | | | | | 1% | | |
Total
|
| | | | 100% | | | | | | 100% | | |
Assets/Liabilities
|
| |
December, 31
2020 |
| |
June 30,
2020 |
| ||||||
Cash and cash equivalents
|
| | | $ | 451 | | | | | $ | 435 | | |
Accounts receivable
|
| | | | 1 | | | | | | 1 | | |
Prepaid expenses and other
|
| | | | 17 | | | | | | 7 | | |
Property, plant and equipment, net
|
| | | | 10,272 | | | | | | 10,501 | | |
Deposits and other, net
|
| | | | 383 | | | | | | 376 | | |
Accounts payable and accrued expenses
|
| | | | 260 | | | | | | 199 | | |
Current portion long-term debt
|
| | | | 39 | | | | | | 38 | | |
Noncurrent liabilities
|
| | | | 454 | | | | | | 454 | | |
Long-term debt, net of debt issuance costs
|
| | | | 3,847 | | | | | | 3,901 | | |
In thousands (000’s)
|
| |
December 31,
2020 |
| |
June 30,
2020 |
| ||||||
Assets: | | | | | | | | | | | | | |
Total assets
|
| | | $ | 19,859 | | | | | | 21,432 | | |
Less: members’ interest
|
| | | | 7,963 | | | | | | 8,594 | | |
The Company’s interest
|
| | | | 11,896 | | | | | | 12,838 | | |
Liabilities: | | | | | | | | | | | | | |
Total liabilities
|
| | | | 1,362 | | | | | | 694 | | |
Less: members’ interest
|
| | | | 546 | | | | | | 278 | | |
The Company’s interest
|
| | | | 816 | | | | | | 416 | | |
The Company’s equity in joint venture
|
| | | $ | 11,080 | | | | | | 12,422 | | |
| | |
Six Months Ending
December 31, 2020 |
| |||
Revenue: | | | | | | | |
Total revenue
|
| | | $ | 2,297 | | |
Less: members’ interest
|
| | | | 921 | | |
The Company’s interest
|
| | | | 1,376 | | |
Cost of operations: | | | | | | | |
Total cost of operations
|
| | | | 4,538 | | |
Less: members’ interest
|
| | | | 1,820 | | |
The Company’s interest
|
| | | | 2,718 | | |
The Company’s interest in net income (loss)
|
| | | $ | (1,342) | | |
In thousands (000’s)
|
| |
Amortization
Expense |
| |||
Amount Remaining in 2021
|
| | | $ | 330 | | |
2022
|
| | | | 660 | | |
2023
|
| | | | 660 | | |
2024
|
| | | | 660 | | |
2025
|
| | | | 660 | | |
| | |
December 31,
2020 |
| |
June 30,
2020 |
| ||||||
Equipment
|
| | | $ | 13,373 | | | | | $ | 9,845 | | |
Less accumulated depreciation
|
| | | | (6,121) | | | | | | (4,829) | | |
Balance as of end of period
|
| | | $ | 7,252 | | | | | $ | 5,016 | | |
In thousands (000’s)
|
| |
Capital Leases
Obligations |
| |
Operating Leases
Minimum Lease Payments |
| ||||||
Amount Remaining in 2021
|
| | | $ | 1,450 | | | | | $ | 1,884 | | |
2022
|
| | | | 2,415 | | | | | | 3,720 | | |
2023
|
| | | | 2,356 | | | | | | 3,705 | | |
2024
|
| | | | 1,830 | | | | | | 3,287 | | |
2025
|
| | | | 1,060 | | | | | | 2,784 | | |
Thereafter
|
| | | | 131 | | | | | | 10,928 | | |
Total
|
| | | | 9,242 | | | | | $ | 26,308 | | |
Less amount representing interest
|
| | | | 1,206 | | | | | | | | |
Total minimum lease payments
|
| | | | 8,036 | | | | | | | | |
Less current maturities
|
| | | | 2,066 | | | | | | | | |
Noncurrent maturities
|
| | | $ | 5,970 | | | | | | | | |
In thousands (000’s)
|
| |
December 31,
2020 |
| |
June 30,
2020 |
| ||||||
Senior secured borrowings: | | | | | | | | | | | | | |
Senior secured term loan
|
| | | $ | 299,250 | | | | | $ | 187,625 | | |
Revolving credit facility
|
| | | | — | | | | | | 25,000 | | |
Convertible term loan
|
| | | | 2,386 | | | | | | 2,401 | | |
Total debt
|
| | | | 301,636 | | | | | | 215,026 | | |
Less unamortized debt issuance costs
|
| | | | 8,492 | | | | | | 2,656 | | |
Less current maturities
|
| | | | 3,039 | | | | | | 1,938 | | |
Long-term debt, net of debt issuance costs
|
| | | $ | 290,105 | | | | | $ | 210,432 | | |
In thousands (000’s)
|
| |
Total Debt
|
| |||
Remainder of 2021
|
| | | $ | 1,523 | | |
2022
|
| | | | 3,040 | | |
2023
|
| | | | 3,043 | | |
2024
|
| | | | 3,046 | | |
2025
|
| | | | 3,049 | | |
Thereafter
|
| | | | 287,935 | | |
Total
|
| | | $ | 301,636 | | |
In thousands (000’s)
|
| |
Liabilities
|
| |||
Balance as of June 30, 2020
|
| | | $ | 1,789 | | |
Remeasurement of NewCourtland contingent consideration
|
| | | | (1,011) | | |
Balance as of December 31, 2020
|
| | | $ | 778 | | |
| | |
Number of
Options |
| |
Option
Price Range |
| |
Weighted-
Average Exercise Price |
| |
Average
Remaining Term (in years) |
| ||||||||||||
Outstanding balance, June 30, 2020
|
| | | | 8,497,488 | | | | | $ | 1.00 – $2.35 | | | | | | 1.26 | | | | | | 6.76 | | |
Cancelled
|
| | | | (8,497,488) | | | | | $ | 1.00 – $2.35 | | | | | | 1.26 | | | | | | 6.76 | | |
Outstanding balance, December 31, 2020
|
| | | | — | | | | | | | | | | | | | | | | | | | | |
| | |
Number of
Options |
| |
Weighted-Average
Exercise Price |
| |
Weighted-Average
Remaining Term (in years) |
| |||||||||
Outstanding balance, June 30, 2020
|
| | | | 8,497,488 | | | | | $ | 0.78 | | | | | | 6.76 | | |
Cancelled
|
| | | | (8,497,488) | | | | | $ | 0.78 | | | | | | 6.76 | | |
Outstanding balance, December 31, 2020
|
| | | | — | | | | | | | | | | | | | | |
| | |
Number of
Units |
| |
Weighted-
Average Grant Date FV |
| ||||||
Outstanding balance, June 30, 2020
|
| | | | — | | | | | | | | |
Granted
|
| | | | 6,686,568 | | | | | $ | 1.28 | | |
Outstanding balance, December 31, 2020
|
| | | | 6,686,568 | | | | | $ | 1.28 | | |
| | |
Number of
Units |
| |
Weighted-
Average Grant Date FV |
| ||||||
Outstanding balance, June 30, 2020
|
| | | | — | | | | | | | | |
Granted
|
| | | | 6,322,568 | | | | | $ | 0.57 | | |
Outstanding balance, December 31, 2020
|
| | | | 6,322,568 | | | | | $ | 0.57 | | |
| | |
2020
|
| |||
Expected volatility
|
| | | | 44% | | |
Expected life (years) – Time vesting units
|
| | | | 1.8 | | |
Interest rate
|
| | | | 0.16% | | |
Dividend yield
|
| | | | 0% | | |
Weighted-average fair values
|
| | | $ | 1.28 | | |
Fair value of underlying stock
|
| | | $ | 5.49 | | |
| | |
Six Months Ended
|
| |||||||||
In thousands (000’s),
|
| |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
Stock Options
|
| | | $ | 45,387 | | | | | $ | 272 | | |
Profits Interests Units
|
| | | | 572 | | | | | | — | | |
Total share-based compensation expense
|
| | | $ | 45,959 | | | | | $ | 272 | | |
| | |
Six Months Ended
|
| |||||||||
In thousands (000’s), except share and per unit values
|
| |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
Net income (loss) attributable to TCO Group
|
| | | $ | (39,950) | | | | | $ | 6,043 | | |
Weighted average common shares outstanding (basic)
|
| | | | 118,795,021 | | | | | | 132,616,431 | | |
EPS (basic)
|
| | | $ | (0.34) | | | | | $ | 0.05 | | |
Dilutive Shares
|
| | | | — | | | | | | 557,570 | | |
Weighted average common shares outstanding (diluted)
|
| | | | 118,795,021 | | | | | | 133,174,001 | | |
EPS (diluted)
|
| | | $ | (0.34) | | | | | $ | 0.05 | | |
| | |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||||||||||||||||||||||||||
In thousands (000’s)
|
| |
PACE
|
| |
All other(1)
|
| |
Totals
|
| |
PACE
|
| |
All other(1)
|
| |
Totals
|
| ||||||||||||||||||
Capitation revenue
|
| | | $ | 308,459 | | | | | $ | — | | | | | $ | 308,459 | | | | | $ | 268,550 | | | | | $ | — | | | | | $ | 268,550 | | |
Other service revenue
|
| | | | 277 | | | | | | 1,141 | | | | | | 1,418 | | | | | | 184 | | | | | | 1,196 | | | | | | 1,380 | | |
Total Revenue
|
| | | | 308,736 | | | | | | 1,141 | | | | | | 309,877 | | | | | | 268,734 | | | | | | 1,196 | | | | | | 269,930 | | |
External provider costs
|
| | | | 148,826 | | | | | | — | | | | | | 148,826 | | | | | | 133,365 | | | | | | — | | | | | | 133,365 | | |
Cost of care, excluding depreciation and amortization
|
| | | | 74,712 | | | | | | 1,645 | | | | | | 76,357 | | | | | | 73,294 | | | | | | 1,886 | | | | | | 75,180 | | |
Center Level contribution Margin
|
| | | | 85,198 | | | | | | (504) | | | | | | 84,694 | | | | | | 62,075 | | | | | | (690) | | | | | | 61,385 | | |
Overhead Costs(2)
|
| | | | 96,049 | | | | | | — | | | | | | 96,049 | | | | | | 38,166 | | | | | | — | | | | | | 38,166 | | |
Depreciation and Amortization
|
| | | | 5,622 | | | | | | 329 | | | | | | 5,951 | | | | | | 5,143 | | | | | | 398 | | | | | | 5,541 | | |
Equity loss
|
| | | | 1,342 | | | | | | — | | | | | | 1,342 | | | | | | 40 | | | | | | — | | | | | | 40 | | |
Other operating expenses
|
| | | | (1,011) | | | | | | — | | | | | | (1,011) | | | | | | 190 | | | | | | (340) | | | | | | (150) | | |
Interest expense, net
|
| | | | 12,276 | | | | | | (90) | | | | | | 12,186 | | | | | | 8,783 | | | | | | 143 | | | | | | 8,926 | | |
| | |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||||||||||||||||||||||||||
In thousands (000’s)
|
| |
PACE
|
| |
All other(1)
|
| |
Totals
|
| |
PACE
|
| |
All other(1)
|
| |
Totals
|
| ||||||||||||||||||
Loss on Extinguishment of Debt
|
| | | | 991 | | | | | | — | | | | | | 991 | | | | | | — | | | | | | — | | | | | | — | | |
Other expense (income)
|
| | | | (44) | | | | | | — | | | | | | (44) | | | | | | 977 | | | | | | 1 | | | | | | 978 | | |
Income (Loss) Before Income Taxes
|
| | | $ | (30,027) | | | | | $ | (743) | | | | | $ | (30,770) | | | | | $ | 8,776 | | | | | $ | (892) | | | | | $ | 7,884 | | |
| | |
June 30,
|
| |
June 30,
|
| ||||||
Assets
|
| |
2020
|
| |
2019
|
| ||||||
Current Assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 112,904 | | | | | $ | 59,661 | | |
Restricted cash
|
| | | | 1,661 | | | | | | 1,535 | | |
Accounts receivable, net of allowance ($6,384 — 2020 and $2,476 — 2019)
|
| | | | 46,312 | | | | | | 51,314 | | |
Prepaid expenses and other
|
| | | | 4,311 | | | | | | 3,245 | | |
Income tax receivable
|
| | | | 1,743 | | | | | | 3,695 | | |
Total current assets
|
| | | | 166,931 | | | | | | 119,450 | | |
Noncurrent Assets | | | | | | | | | | | | | |
Property and equipment, net
|
| | | | 102,494 | | | | | | 101,186 | | |
Investments
|
| | | | 2,645 | | | | | | 1,500 | | |
Deposits and other
|
| | | | 3,003 | | | | | | 4,066 | | |
Equity method investments
|
| | | | 13,245 | | | | | | 13,927 | | |
Other intangible assets, net
|
| | | | 5,177 | | | | | | 5,837 | | |
Goodwill
|
| | | | 116,139 | | | | | | 117,268 | | |
Total noncurrent assets
|
| | | | 242,703 | | | | | | 243,784 | | |
Total Assets
|
| | | $ | 409,634 | | | | | $ | 363,234 | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | |
Current Liabilities
|
| | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 28,875 | | | | | $ | 30,353 | | |
Reported and estimated claims
|
| | | | 30,291 | | | | | | 28,246 | | |
Due to Medicaid and Medicare
|
| | | | 12,244 | | | | | | 20,364 | | |
Current portion of long-term debt
|
| | | | 1,938 | | | | | | 1,935 | | |
Current portion of capital lease obligations
|
| | | | 1,496 | | | | | | 1,694 | | |
Contingent consideration
|
| | | | 1,789 | | | | | | 869 | | |
Total current liabilities
|
| | | | 76,633 | | | | | | 83,461 | | |
Noncurrent Liabilities
|
| | | | | | | | | | | | |
Deferred tax liability, net
|
| | | | 9,282 | | | | | | 6,108 | | |
Capital lease obligations
|
| | | | 4,091 | | | | | | 4,328 | | |
Other non-current liabilities
|
| | | | 1,446 | | | | | | 1,076 | | |
Long-term debt, net of debt issuance costs
|
| | | | 210,432 | | | | | | 186,819 | | |
Total liabilities
|
| | | | 301,884 | | | | | | 281,792 | | |
Commitments and Contingencies (See Note 11)
|
| | | | | | | | | | | | |
Stockholders’ Equity
|
| | | | | | | | | | | | |
Common stock, $0.001 par value, 149,847,157 authorized; 132,718,461 issued and outstanding shares
|
| | | | 133 | | | | | | 133 | | |
Additional paid-in capital
|
| | | | 36,338 | | | | | | 35,795 | | |
Retained earnings
|
| | | | 64,737 | | | | | | 38,459 | | |
Less: Treasury stock (102,030 shares of common stock at $1.89 per share)
|
| | | | (193) | | | | | | (193) | | |
Total TCO Group
|
| | | | 101,015 | | | | | | 74,194 | | |
Noncontrolling interests
|
| | | | 6,735 | | | | | | 7,248 | | |
Total stockholders’ equity
|
| | | | 107,750 | | | | | | 81,442 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 409,634 | | | | | $ | 363,234 | | |
| | |
Fiscal year ended
June 30, 2020 |
| |
Fiscal year ended
June 30, 2019 |
| ||||||
Revenues | | | | | | | | | | | | | |
Capitation revenue
|
| | | $ | 564,834 | | | | | $ | 461,766 | | |
Other service revenue
|
| | | | 2,358 | | | | | | 3,864 | | |
Total revenues
|
| | | | 567,192 | | | | | | 465,630 | | |
Expenses | | | | | | | | | | | | | |
External provider costs
|
| | | | 272,832 | | | | | | 222,232 | | |
Cost of care, excluding depreciation and amortization
|
| | | | 153,056 | | | | | | 132,770 | | |
Sales and marketing
|
| | | | 19,001 | | | | | | 16,460 | | |
Corporate, general and administrative
|
| | | | 58,481 | | | | | | 48,250 | | |
Depreciation and amortization
|
| | | | 11,291 | | | | | | 8,996 | | |
Equity loss
|
| | | | 678 | | | | | | — | | |
Other operating expenses (income)
|
| | | | 920 | | | | | | (2,753) | | |
Total expenses
|
| | | | 516,259 | | | | | | 425,955 | | |
Operating Income
|
| | | | 50,933 | | | | | | 39,675 | | |
Other Income (Expense) | | | | | | | | | | | | | |
Interest expense, net
|
| | | | (14,619) | | | | | | (9,594) | | |
Loss on extinguishment of debt
|
| | | | — | | | | | | (3,144) | | |
Other income (expense)
|
| | | | (681) | | | | | | (1,549) | | |
Total other expense
|
| | | | (15,300) | | | | | | (14,287) | | |
Income Before Income Taxes
|
| | | | 35,633 | | | | | | 25,388 | | |
Provision for Income Taxes
|
| | | | 9,868 | | | | | | 6,317 | | |
Net Income
|
| | | | 25,765 | | | | | | 19,071 | | |
Less: net loss attributable to noncontrolling interests
|
| | | | (513) | | | | | | (507) | | |
Net Income Attributable to TCO Group
|
| | | $ | 26,278 | | | | | $ | 19,578 | | |
Weighted-average number of common shares outstanding — basic
|
| | |
|
132,616,431
|
| | | |
|
132,315,101
|
| |
Weighted-average number of common shares outstanding — diluted
|
| | |
|
135,233,630
|
| | | |
|
134,034,459
|
| |
Net income per share — basic
|
| | | $ | 0.20 | | | | | $ | 0.15 | | |
Net income per share — diluted
|
| | | $ | 0.19 | | | | | $ | 0.15 | | |
| | |
Capital Stock
|
| |
Additional
Paid-in Capital |
| |
Retained
Earnings |
| |
Treasury Stock
|
| |
Noncontrolling
Interests |
| | ||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Total
|
| |||||||||||||||||||||||||||||||||
Balances, June 30, 2018
|
| | | | 132,250,188 | | | | | $ | 132 | | | | | $ | 101,105 | | | | | $ | 18,881 | | | | | | — | | | | | $ | — | | | | | $ | 7,755 | | | | | $ | 127,873 | | |
Proceeds from issuances
of capital stock |
| | | | 468,273 | | | | | | 1 | | | | | | 469 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 470 | | |
Treasury stock purchase
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 102,030 | | | | | | (193) | | | | | | — | | | | | | (193) | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 727 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 727 | | |
Dividend payment, net of withholding
|
| | | | — | | | | | | — | | | | | | (66,506) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (66,506) | | |
Net income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 19,578 | | | | | | — | | | | | | — | | | | | | (507) | | | | | | 19,071 | | |
Balances, June 30, 2019
|
| | | | 132,718,461 | | | | | | 133 | | | | | | 35,795 | | | | | | 38,459 | | | | | | 102,030 | | | | | | (193) | | | | | | 7,248 | | | | | | 81,442 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 543 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 543 | | |
Net income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 26,278 | | | | | | — | | | | | | — | | | | | | (513) | | | | | | 25,765 | | |
Balances, June 30, 2020
|
| | | | 132,718,461 | | | | | $ | 133 | | | | | $ | 36,338 | | | | | $ | 64,737 | | | | | | 102,030 | | | | | $ | (193) | | | | | $ | 6,735 | | | | | $ | 107,750 | | |
| | |
Fiscal year ended
June 30, 2020 |
| |
Fiscal year ended
June 30, 2019 |
| ||||||
Operating Activities | | | | | | | | | | | | | |
Net income
|
| | | $ | 25,765 | | | | | $ | 19,071 | | |
Adjustments to reconcile net income to net cash provided by (used in) operating activities
|
| | | | | | | | | | | | |
(Gain)/Loss on disposal of assets
|
| | | | 1,039 | | | | | | (99) | | |
Provision for uncollectible accounts
|
| | | | 6,204 | | | | | | 2,308 | | |
Depreciation and amortization
|
| | | | 11,291 | | | | | | 8,996 | | |
Loss on extinguishment of long-term debt
|
| | | | — | | | | | | 3,144 | | |
Amortization of deferred financing costs
|
| | | | 550 | | | | | | 926 | | |
Stock-based compensation
|
| | | | 543 | | | | | | 727 | | |
Deferred income taxes
|
| | | | 3,173 | | | | | | 3,547 | | |
Equity loss
|
| | | | 678 | | | | | | 29 | | |
Change in fair value of contingent consideration
|
| | | | 920 | | | | | | (2,753) | | |
Changes in operating assets and liabilities, net of acquisitions
|
| | | | | | | | | | | | |
Accounts receivable, net
|
| | | | (1,202) | | | | | | 1,127 | | |
Prepaid expenses and other
|
| | | | (1,062) | | | | | | (638) | | |
Income tax receivable
|
| | | | 1,952 | | | | | | (1,755) | | |
Deposits and other
|
| | | | 1,063 | | | | | | (1,913) | | |
Accounts payable and accrued expenses
|
| | | | (1,013) | | | | | | 9,355 | | |
Reported and estimated claims
|
| | | | 2,045 | | | | | | 9,286 | | |
Due to Medicaid and Medicare
|
| | | | (8,120) | | | | | | (12,899) | | |
Deferred revenue
|
| | | | 2 | | | | | | (12,553) | | |
Net cash provided by operating activities
|
| | | | 43,828 | | | | | | 25,906 | | |
Investing Activities | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (11,844) | | | | | | (14,486) | | |
Proceeds from sales of property and equipment
|
| | | | 169 | | | | | | — | | |
Payments for acquisitions, net of cash acquired
|
| | | | — | | | | | | (27,544) | | |
Proceeds from net working capital settlements
|
| | | | 1,129 | | | | | | — | | |
Purchase of long term investment
|
| | | | (1,145) | | | | | | (1,500) | | |
Equity investment
|
| | | | — | | | | | | (8,951) | | |
Net cash used in investing activities
|
| | | $ | (11,691) | | | | | $ | (52,481) | | |
| | |
Fiscal year ended
June 30, 2020 |
| |
Fiscal year ended
June 30, 2019 |
| ||||||
Financing Activities | | | | | | | | | | | | | |
Payments on capital lease obligations
|
| | | $ | (1,834) | | | | | $ | (1,583) | | |
Payment of contingent consideration
|
| | | | — | | | | | | (8,310) | | |
Proceeds from long-term debt
|
| | | | 25,000 | | | | | | 245,000 | | |
Principal payments on long-term debt
|
| | | | (1,934) | | | | | | (127,602) | | |
Payment of dividend, net of withholding
|
| | | | — | | | | | | (66,506) | | |
Payment of debt issuance costs
|
| | | | — | | | | | | (3,927) | | |
Proceeds from issuances of capital stock
|
| | | | — | | | | | | 470 | | |
Treasury stock purchases
|
| | | | — | | | | | | (193) | | |
Net cash provided by financing activities
|
| | | | 21,232 | | | | | | 37,349 | | |
INCREASE IN CASH, CASH EQUIVALENTS, & RESTRICTED CASH
|
| | | | 53,369 | | | | | | 10,774 | | |
CASH, CASH EQUIVALENTS & RESTRICTED CASH, BEGINNING OF PERIOD
|
| | | | 61,196 | | | | | | 50,422 | | |
CASH, CASH EQUIVALENTS & RESTRICTED CASH, END OF PERIOD
|
| | | $ | 114,565 | | | | | $ | 61,196 | | |
Supplemental Cash Flows Information | | | | | | | | | | | | | |
Interest paid
|
| | | $ | 11,551 | | | | | $ | 8,835 | | |
Income taxes paid
|
| | | | 4,745 | | | | | | 4,525 | | |
Property and equipment included in accounts payable
|
| | | | 1,348 | | | | | | 1,445 | | |
Property and equipment purchased under capital leases
|
| | | | 1,399 | | | | | | 3,827 | | |
Land contributed to equity investment
|
| | | | — | | | | | | 4,158 | | |
| | |
2020
|
| |
2019
|
| ||||||
Medicaid
|
| | | | 72% | | | | | | 91% | | |
Medicare
|
| | | | 12% | | | | | | 1% | | |
Private pay and other
|
| | | | 16% | | | | | | 8% | | |
Total
|
| | | | 100% | | | | | | 100% | | |
| | | | | | | | |
Additions
|
| | | | | | | | | | | | | |||||||||
In thousands (000’s)
Year |
| |
Beginning
balance |
| |
Charged to
costs and expenses |
| |
Charged to
other accounts |
| |
Deductions
|
| |
Ending
balance |
| |||||||||||||||
2019
|
| | | $ | 564 | | | | | | 2,204 | | | | | | — | | | | | | (292) | | | | | $ | 2,476 | | |
2020
|
| | | $ | 2,476 | | | | | | 6,003 | | | | | | 209 | | | | | | (2,303) | | | | | $ | 6,384 | | |
In thousands (000’s)
|
| |
Estimated
useful lives |
| |
2020
|
| |
2019
|
| |||||||||
Land
|
| | | | N/A | | | | | $ | 8,580 | | | | | $ | 7,767 | | |
Buildings and leasehold improvements
|
| | | | 10 — 40 years | | | | | | 79,514 | | | | | | 74,481 | | |
Software
|
| | | | 3 — 5 years | | | | | | 11,387 | | | | | | 8,636 | | |
Equipment and vehicles
|
| | | | 3 — 7 years | | | | | | 28,814 | | | | | | 25,218 | | |
Construction in progress
|
| | | | N/A | | | | | | 7,069 | | | | | | 8,293 | | |
| | | | | | | | | | | 135,364 | | | | | | 124,395 | | |
Less accumulated depreciation and amortization
|
| | | | | | | | | | (32,870) | | | | | | (23,209) | | |
Total property and equipment, net
|
| | | | | | | | | $ | 102,494 | | | | | $ | 101,186 | | |
| | |
2020
|
| |
2019
|
| ||||||
Medicaid
|
| | | | 55% | | | | | | 56% | | |
Medicare
|
| | | | 44% | | | | | | 43% | | |
Private pay and other
|
| | | | 1% | | | | | | 1% | | |
Total
|
| | | | 100% | | | | | | 100% | | |
In thousands (000’s)
|
| |
NewCourtland
|
| |
Riverside
|
| |
Charlottesville
|
| |||||||||
Cash consideration, net of working capital adjustments
|
| | | $ | 24,791 | | | | | $ | 5,196 | | | | | $ | 2,458 | | |
Non-cash consideration
|
| | | | 3,622 | | | | | | — | | | | | | — | | |
Total consideration
|
| | | | 28,413 | | | | | | 5,196 | | | | | | 2,458 | | |
Recognized amounts of identifiable assets acquired less liabilities assumed
|
| | | | | | | | | | | | | | | | | | |
Cash
|
| | | | 1,900 | | | | | | — | | | | | | — | | |
Current assets
|
| | | | — | | | | | | 252 | | | | | | 320 | | |
Building and equipment
|
| | | | 2,136 | | | | | | — | | | | | | 262 | | |
Other assets
|
| | | | 29 | | | | | | — | | | | | | — | | |
Customer relationships
|
| | | | 5,300 | | | | | | — | | | | | | 100 | | |
Current liabilities
|
| | | | (6,915) | | | | | | (2,985) | | | | | | (1,955) | | |
Total identifiable net assets (liabilities)
|
| | | | 2,450 | | | | | | (2,733) | | | | | | (1,273) | | |
Goodwill(1) | | | | $ | 25,963 | | | | | $ | 7,929 | | | | | $ | 3,731 | | |
Assets/Liabilities
|
| |
2020
|
| |
2019
|
| ||||||
Cash and cash equivalents
|
| | | $ | 435 | | | | | $ | 403 | | |
Accounts receivable
|
| | | | 1 | | | | | | 2 | | |
Prepaid expenses and other
|
| | | | 7 | | | | | | 2 | | |
Property, plant and equipment, net
|
| | | | 10,501 | | | | | | 10,957 | | |
Deposits and other, net
|
| | | | 376 | | | | | | 436 | | |
Accounts payable and accrued expenses
|
| | | | 199 | | | | | | 162 | | |
Current portion long-term debt
|
| | | | 38 | | | | | | 35 | | |
Noncurrent liabilities
|
| | | | 454 | | | | | | 454 | | |
Long-term debt, net of debt issuance costs
|
| | | | 3,901 | | | | | | 3,900 | | |
In thousands (000’s)
|
| |
2020
|
| |
2019
|
| ||||||
Assets: | | | | | | | | | | | | | |
Total assets
|
| | | $ | 21,432 | | | | | | 22,215 | | |
Less: members’ interest
|
| | | | 8,594 | | | | | | 8,908 | | |
The Company’s interest
|
| | | | 12,838 | | | | | | 13,307 | | |
Liabilities: | | | | | | | | | | | | | |
Total liabilities
|
| | | | 694 | | | | | | 356 | | |
Less: members’ interest
|
| | | | 278 | | | | | | 143 | | |
The Company’s interest
|
| | | | 416 | | | | | | 213 | | |
The Company’s equity in joint venture
|
| | | $ | 12,422 | | | | | | 13,094 | | |
| | |
2020
|
| |||
Revenue: | | | | | | | |
Total revenue
|
| | | $ | 103 | | |
Less: members’ interest
|
| | | | 41 | | |
The Company’s interest
|
| | | | 62 | | |
Cost of operations: | | | | | | | |
Total cost of operations
|
| | | | 1,235 | | |
Less: members’ interest
|
| | | | 495 | | |
The Company’s interest
|
| | | | 740 | | |
The Company’s interest in net loss
|
| | | $ | (678) | | |
In thousands (000’s)
|
| |
2020
|
| |
2019
|
| ||||||
Balance as of beginning of period
|
| | | $ | 117,268 | | | | | $ | 79,645 | | |
Adjustments(1) | | | | | (1,129) | | | | |
|
—
|
| |
Goodwill acquired during the period (See Note 3)
|
| | |
|
—
|
| | | | | 37,623 | | |
Balance as of end of period
|
| | | $ | 116,139 | | | | | $ | 117,268 | | |
In thousands (000’s)
|
| |
2020
|
| |
2019
|
| ||||||
Equipment
|
| | | $ | 9,845 | | | | | $ | 9,202 | | |
Less accumulated depreciation
|
| | | | (4,829) | | | | | | (3,234) | | |
Balance as of end of period
|
| | | $ | 5,016 | | | | | $ | 5,968 | | |
In thousands (000’s)
|
| |
Operating leases
obligations |
| |
Capital leases
minimum lease payments |
| ||||||
2021
|
| | | $ | 2,039 | | | | | $ | 3,777 | | |
2022
|
| | | | 1,583 | | | | | | 3,717 | | |
2023
|
| | | | 1,524 | | | | | | 3,703 | | |
2024
|
| | | | 998 | | | | | | 3,288 | | |
2025
|
| | | | 227 | | | | | | 2,788 | | |
Thereafter
|
| | | | — | | | | | | 10,928 | | |
Total
|
| | | | 6,371 | | | | | $ | 28,201 | | |
Less amount representing interest
|
| | | | 784 | | | | | | | | |
Total minimum lease payments
|
| | | | 5,587 | | | | | | | | |
Less current maturities
|
| | | | 1,496 | | | | | | | | |
Noncurrent maturities
|
| | | $ | 4,091 | | | | | | | | |
In thousands (000’s)
|
| |
2020
|
| |
2019
|
| ||||||
Senior secured borrowings:
|
| | | | | | | | | | | | |
Senior secured term loan
|
| | | $ | 187,625 | | | | | $ | 189,525 | | |
Revolving credit facility
|
| | | | 25,000 | | | | | | — | | |
Convertible term loan
|
| | | | 2,401 | | | | | | 2,435 | | |
Total debt
|
| | | | 215,026 | | | | | | 191,960 | | |
Less unamortized debt issuance costs
|
| | | | 2,656 | | | | | | 3,206 | | |
Less current maturities
|
| | | | 1,938 | | | | | | 1,935 | | |
Long-term debt, net of debt issuance costs
|
| | | $ | 210,432 | | | | | $ | 186,819 | | |
In thousands (000’s)
|
| |
Total debt
|
| |||
2021
|
| | | $ | 1,938 | | |
2022
|
| | | | 1,940 | | |
2023
|
| | | | 1,943 | | |
2024
|
| | | | 26,946 | | |
2025
|
| | | | 1,949 | | |
Thereafter
|
| | | | 180,310 | | |
Total
|
| | | $ | 215,026 | | |
In thousands (000’s)
|
| |
Liabilities
|
| |||
Balance as of June 30, 2018
|
| | | $ | 8,310 | | |
Payment of contingent consideration
|
| | | | (8,310) | | |
NewCourtland Acquisition contingent consideration
|
| | | | 3,622 | | |
Remeasurement of NewCourtland contingent consideration
|
| | | | (2,753) | | |
Balance as of June 30, 2019
|
| | | $ | 869 | | |
Remeasurement of NewCourtland contingent consideration
|
| | | | 920 | | |
Balance as of June 30, 2020
|
| | | $ | 1,789 | | |
| | |
Number of
options |
| |
Option
price range |
| |
Weighted-
average exercise price |
| |
Average
remaining term (in years) |
| ||||||||||||
Outstanding balance, June 30, 2019
|
| | | | 6,967,893 | | | | | $ | 1.00 – $1.89 | | | | | $ | 1.11 | | | | | | 7.21 | | |
Granted
|
| | | | 1,529,595 | | | | | $ | 1.72 – $2.35 | | | | | | 1.96 | | | | | | | | |
Outstanding balance, June 30, 2020
|
| | | | 8,497,488 | | | | | $ | 1.00 – $2.35 | | | | | | 1.26 | | | | | | 6.76 | | |
Vested and exercisable, June 30, 2020
|
| | | | 6,551,130 | | | | | $ | 1.00 – $1.89 | | | | | $ | 1.08 | | | | | | 6.12 | | |
| | |
Number of
options |
| |
Weighted-
average exercise price |
| |
Weighted-average
remaining term (in years) |
| |||||||||
Outstanding balance, June 30, 2019
|
| | | | 6,967,893 | | | | | $ | 0.51 | | | | | | 7.21 | | |
Granted
|
| | | | 1,529,595 | | | | | | 1.96 | | | | | | | | |
Outstanding balance, June 30, 2020
|
| | | | 8,497,488 | | | | | $ | 0.78 | | | | | | 6.76 | | |
| | |
2020
|
| |
2019
|
|
Expected volatility
|
| |
34.9% – 39.3%
|
| |
30.2% – 42.2%
|
|
Expected life (years) – Time vesting awards
|
| |
5.8 – 6.2
|
| |
5.8 – 6.2
|
|
Interest rate
|
| |
0.51% – 1.8%
|
| |
1.28% – 2.08%
|
|
Dividend yield
|
| |
0%
|
| |
0%
|
|
Weighted-average fair values
|
| |
$0.48
|
| |
$0.42
|
|
Fair value of underlying stock
|
| |
$4.82
|
| |
$1.50
|
|
In thousands (000’s), except share and per unit values
|
| |
2020
|
| |
2019
|
| ||||||
Net income (loss) attributable to TCO Group
|
| | | $ | 26,278 | | | | | $ | 19,578 | | |
Weighted average common shares outstanding (basic)
|
| | | | 132,616,431 | | | | | | 132,315,101 | | |
EPS (basic)
|
| | | $ | 0.20 | | | | | $ | 0.15 | | |
Dilutive Shares
|
| | | | 2,617,199 | | | | | | 1,719,359 | | |
Weighted average common shares outstanding (diluted)
|
| | | | 135,233,630 | | | | | | 134,034,459 | | |
EPS (diluted)
|
| | | $ | 0.19 | | | | | $ | 0.15 | | |
In thousands (000’s)
|
| |
2020
|
| |
2019
|
| ||||||
Income tax provision (benefit) | | | | | | | | | | | | | |
Statutory rate at 21%
|
| | | $ | 7,483 | | | | | $ | 5,331 | | |
State tax
|
| | | | 1,790 | | | | | | 584 | | |
Permanent adjustments
|
| | | | 268 | | | | | | 211 | | |
Miscellaneous other
|
| | | | 347 | | | | | | (316) | | |
Income from entities not subject to tax
|
| | | | 108 | | | | | | (7) | | |
Change in valuation allowance
|
| | | | (128) | | | | | | 514 | | |
Total current income tax expense
|
| | | $ | 9,868 | | | | | $ | 6,317 | | |
In thousands (000’s)
|
| |
2020
|
| |
2019
|
| ||||||
Current tax expense
|
| | | $ | 6,695 | | | | | $ | 2,770 | | |
Deferred income tax expense
|
| | | | 3,173 | | | | | | 3,547 | | |
Income tax expense
|
| | | $ | 9,868 | | | | | $ | 6,317 | | |
In thousands (000’s)
|
| |
2020
|
| |
2019
|
| ||||||
Deferred tax assets | | | | | | | | | | | | | |
Transaction costs
|
| | | $ | 1,204 | | | | | $ | 1,305 | | |
Amortization
|
| | | | 2,033 | | | | | | 2,078 | | |
Stock-based compensation
|
| | | | 856 | | | | | | 711 | | |
Provision for uncollectible accounts
|
| | | | 1,644 | | | | | | 633 | | |
Reported and estimated claims
|
| | | | 889 | | | | | | 497 | | |
Accrued vacation
|
| | | | 984 | | | | | | 878 | | |
Accrued bonuses
|
| | | | 38 | | | | | | 106 | | |
State net operating losses
|
| | | | 387 | | | | | | 514 | | |
Total deferred tax assets
|
| | | $ | 8,035 | | | | | $ | 6,722 | | |
| | |
2020
|
| |
2019
|
| ||||||
Deferred tax liabilities | | | | | | | | | | | | | |
Depreciation
|
| | | $ | (8,053) | | | | | $ | (5,483) | | |
Prepaid expenses
|
| | | | (814) | | | | | | (655) | | |
Goodwill
|
| | | | (8,057) | | | | | | (6,178) | | |
Other
|
| | | | (6) | | | | | | — | | |
Total deferred tax liabilities
|
| | | | (16,930) | | | | | | (12,316) | | |
Valuation allowance
|
| | | | (387) | | | | | | (514) | | |
Net deferred tax liability
|
| | | $ | (9,282) | | | | | $ | (6,108) | | |
| | |
Fiscal year ended
June 30, 2020 |
| |||||||||||||||
In thousands (000’s)
|
| |
PACE
|
| |
All other(1)
|
| |
Totals
|
| |||||||||
Capitation revenue
|
| | | $ | 564,834 | | | | | $ | — | | | | | $ | 564,834 | | |
Other service revenue
|
| | | | 343 | | | | | | 2,015 | | | | | | 2,358 | | |
Total Revenue
|
| | | | 565,177 | | | | | | 2,015 | | | | | | 567,192 | | |
External provider costs
|
| | | | 272,832 | | | | | | — | | | | | | 272,832 | | |
Cost of care, excluding depreciation and amortization
|
| | | | 149,637 | | | | | | 3,419 | | | | | | 153,056 | | |
Center-level Contribution Margin
|
| | | | 142,708 | | | | | | (1,404) | | | | | | 141,304 | | |
Overhead Costs(2)
|
| | | | 77,482 | | | | | | — | | | | | | 77,482 | | |
Depreciation and Amortization
|
| | | | 10,506 | | | | | | 785 | | | | | | 11,291 | | |
Equity Loss
|
| | | | 677 | | | | | | 1 | | | | | | 678 | | |
Other Operating Expense
|
| | | | 918 | | | | | | 2 | | | | | | 920 | | |
Interest expense, net
|
| | | | 14,357 | | | | | | 262 | | | | | | 14,619 | | |
Other Expense
|
| | | | 567 | | | | | | 114 | | | | | | 681 | | |
Income Before Income Taxes
|
| | | $ | 38,201 | | | | | $ | (2,568) | | | | | $ | 35,633 | | |
| | |
Fiscal year ended
June 30, 2019 |
| |||||||||||||||
| | |
PACE
|
| |
All other(1)
|
| |
Totals
|
| |||||||||
Capitation revenue
|
| | | $ | 461,766 | | | | | $ | — | | | | | $ | 461,766 | | |
Other service revenue
|
| | | | 444 | | | | | | 3,420 | | | | | | 3,864 | | |
Total Revenue
|
| | | | 462,210 | | | | | | 3,420 | | | | | | 465,630 | | |
External provider costs
|
| | | | 222,232 | | | | | | — | | | | | | 222,232 | | |
Cost of care, excluding depreciation and amortization
|
| | | | 128,004 | | | | | | 4,766 | | | | | | 132,770 | | |
Center-level Contribution Margin
|
| | | | 111,974 | | | | | | (1,346) | | | | | | 110,628 | | |
Overhead Costs(2)
|
| | | | 64,710 | | | | | | — | | | | | | 64,710 | | |
Depreciation and Amortization
|
| | | | 8,192 | | | | | | 804 | | | | | | 8,996 | | |
Other Operating Expense
|
| | | | (2,753) | | | | | | — | | | | | | (2,753) | | |
Interest expense, net
|
| | | | 10,729 | | | | | | (1,135) | | | | | | 9,594 | | |
Loss on Extinguishment of Debt
|
| | | | 3,144 | | | | | | — | | | | | | 3,144 | | |
Other Expense
|
| | | | 1,489 | | | | | | 60 | | | | | | 1,549 | | |
Income Before Income Taxes
|
| | | $ | 26,463 | | | | | $ | (1,075) | | | | | $ | 25,388 | | |
| | |
Amount
to be paid (in thousands) |
| |||
SEC registration fee
|
| | | $ | 44 | | |
FINRA filing fee
|
| | | | 62 | | |
Nasdaq listing fee
|
| | | | 150 | | |
Printing expenses
|
| | | | 500 | | |
Legal fees and expenses
|
| | | | 2,500 | | |
Accounting fees and expenses
|
| | | | 2,600 | | |
Transfer agent fees and registrar fees
|
| | | | 5 | | |
Miscellaneous expenses
|
| | | | 350 | | |
Total expenses
|
| | | $ | 6,211 | | |
Exhibit
number |
| |
Description
|
|
1.1* | | | | |
3.1* | | | | |
3.2* | | | | |
4.1* | | | | |
4.2§* | | | | |
5.1* | | | | |
10.1§* | | | | |
10.2* | | | | |
10.3* | | | | |
10.4+* | | | | |
10.5+* | | | | |
10.6+* | | | | |
10.7§+* | | | | |
10.8+* | | | | |
10.9§+* | | | | |
10.10§+* | | | | |
21.1* | | | |
Exhibit
number |
| |
Description
|
|
23.1 | | | | |
23.2* | | | | |
24.1* | | | | |
99.1* | | | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Maureen Hewitt
Maureen Hewitt
|
| |
President, Chief Executive Officer and Director
(Principal Executive Officer) |
| | March 3, 2021 | |
|
/s/ Barbara Gutierrez
Barbara Gutierrez
|
| |
Chief Financial Officer
(Principal Financial and Accounting Officer) |
| | March 3, 2021 | |
Exhibit 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the use in this Registration Statement No. 333-252853 on Form S-1 of our report dated December 16, 2020, relating to the financial statements of TCO Group Holdings, Inc. (now known as InnovAge Holding Corp.). We also consent to the reference of us under the heading “Experts” in such Registration Statement.
DELOITTE & TOUCHE LLP
Denver, Colorado
March 3, 2021