Table of Contents
• | The exchange offer expires at 5:00 p.m., New York City time, on January 9, 2006, unless extended. | |
• | We will exchange all outstanding notes that are validly tendered and not validly withdrawn prior to the expiration of the exchange offer. | |
• | You may withdraw tendered outstanding notes at any time prior to the expiration of the exchange offer. | |
• | The exchange of outstanding notes for exchange notes pursuant to the exchange offer will not be a taxable event for U.S. federal income tax purposes. | |
• | We will not receive any proceeds from the exchange offer. | |
• | We do not intend to apply for listing of the exchange notes on any securities exchange or automated quotation system. |
Page | ||||
1 | ||||
15 | ||||
33 | ||||
34 | ||||
39 | ||||
48 | ||||
49 | ||||
50 | ||||
56 | ||||
58 | ||||
84 | ||||
86 | ||||
121 | ||||
131 | ||||
134 | ||||
138 | ||||
140 | ||||
183 | ||||
187 | ||||
188 | ||||
188 | ||||
188 | ||||
F-1 |
i
Table of Contents
1
Table of Contents
2
Table of Contents
3
Table of Contents
4
Table of Contents
Securities Offered | $250,000,000 aggregate principal amount of 10% senior subordinated notes due 2015. | |
Exchange Offer | The exchange notes are being offered in exchange for a like principal amount of outstanding notes. We will accept any and all outstanding notes validly tendered and not withdrawn prior to 5:00 p.m., New York City time, on January 9, 2006. Holders may tender some or all of their outstanding notes pursuant to the exchange offer. However, outstanding notes may be tendered only in integral multiples of $1,000 in principal amount. The form and terms of the exchange notes are the same as the form and terms of the outstanding notes except that: | |
• the exchange notes have been registered under the federal securities laws and will not bear any legend restricting their transfer; | ||
• the exchange notes will bear a different CUSIP number than the outstanding notes; and | ||
• the holders of the exchange notes will not be entitled to certain rights under the registration rights agreement, including the provisions for an increase in the interest rate on the outstanding notes in some circumstances relating to the timing of the exchange offer. | ||
See “The Exchange Offer.” | ||
Resale of the Exchange Notes | Based on an interpretation by the staff of the Securities and Exchange Commission, or the SEC, set forth in no-action letters issued to third parties, we believe that the exchange notes issued in the exchange offer in exchange for outstanding notes may be offered for resale, resold and otherwise transferred by you without |
5
Table of Contents
compliance with the registration and prospectus delivery provisions of the Securities Act, provided that: | ||
• you are acquiring the exchange notes in the ordinary course of your business, | ||
• you have not engaged in, do not intend to engage in, and have no arrangement or understanding with any person to participate in the distribution of exchange notes, and | ||
• you are not an “affiliate” of Emergency Medical Services within the meaning of Rule 405 of the Securities Act. | ||
Each participating broker-dealer that receives exchange notes for its own account during the exchange offer in exchange for outstanding notes that were acquired as a result of market-making or other trading activity must acknowledge that it will deliver a prospectus in connection with any resale of the exchange notes. Prospectus delivery requirements are discussed in greater detail in the section captioned “Plan of Distribution.” | ||
Any holder of outstanding notes who: | ||
• is an affiliate of Emergency Medical Services, | ||
• does not acquire exchange notes in the ordinary course of its business, or | ||
• tenders in the exchange offer with the intention to participate, or for the purpose of participating, in a distribution of exchange notes, | ||
cannot rely on the position of the staff of the SEC enunciated in Exxon Capital Holdings Corporation, Morgan Stanley & Co. Incorporated or similar no-action letters and, in the absence of an exemption, must comply with the registration and prospectus delivery requirements of the Securities Act in connection with the resale of the exchange notes. | ||
Expiration Date | The exchange offer will expire at 5:00 p.m., New York City time, on January 9, 2006, unless we decide to extend the exchange offer. Any outstanding notes not accepted for exchange for any reason will be returned without expense to the tendering holders promptly after expiration or termination of the exchange offer. | |
Conditions to the Exchange Offer | The exchange offer is subject to certain customary conditions, some of which may be waived by us. See “The Exchange Offer — Conditions to the Exchange Offer.” | |
Procedures for Tendering Notes | If you wish to accept the exchange offer, you must complete, sign and date the letter of transmittal, or a facsimile of the letter of transmittal, in accordance with the instructions contained in this prospectus and in the letter of transmittal. You should then mail or otherwise deliver the letter of transmittal, or facsimile, together with the outstanding notes to be exchanged and any other required documentation, to the exchange agent at the address set forth in this prospectus and in the letter of transmittal. If you hold outstanding notes through the Depository Trust Company, or DTC, and wish to participate in the exchange offer, you must comply |
6
Table of Contents
with the Automated Tender Offer Program procedures of DTC, by which you will agree to be bound by the applicable letter of transmittal. | ||
By executing or agreeing to be bound by the letter of transmittal, you will represent to us that, among other things: | ||
• any exchange notes to be received by you will be acquired in the ordinary course of business, | ||
• you have no arrangement or understanding with any person to participate in the distribution (within the meaning of the Securities Act) of exchange notes in violation of the provisions of the Securities Act, | ||
• you are not an “affiliate” (within the meaning of Rule 405 under the Securities Act) of Emergency Medical Services or, if you are an affiliate, you will comply with any applicable registration and prospectus delivery requirements of the Securities Act, and | ||
• if you are a broker-dealer that will receive exchange notes for your own account in exchange for outstanding notes that were acquired as a result of market-making or other trading activities, then you will deliver a prospectus in connection with any resale of such exchange notes. | ||
See “The Exchange Offer — Procedures for Tendering” and “Plan of Distribution.” | ||
Effect of Not Tendering | Any outstanding notes that are not tendered or that are tendered but not accepted will remain subject to the restrictions on transfer. Since the outstanding notes have not been registered under the federal securities laws, they bear a legend restricting their transfer absent registration or the availability of a specific exemption from registration. Upon the completion of the exchange offer, we will have no further obligations to register, and we do not currently anticipate that we will register, the outstanding notes under the Securities Act. See “The Exchange Offer — Effect of Not Tendering.” | |
Special Procedures for Beneficial Owners | If you are a beneficial owner of outstanding notes which are not registered in your name, and you wish to tender outstanding notes in the exchange offer, you should contact the registered holder promptly and instruct the registered holder to tender on your behalf. If you wish to tender on your own behalf, you must, prior to completing and executing the applicable letter of transmittal and delivering your outstanding notes, either make appropriate arrangements to register ownership of the outstanding notes in your name or obtain a properly completed bond power from the registered holder. | |
Guaranteed Delivery Procedures | If you wish to tender your outstanding notes and your outstanding notes are not immediately available or you cannot deliver your outstanding notes, the applicable letter of transmittal or any other documents required by the applicable letter of transmittal or |
7
Table of Contents
comply with the applicable procedures under DTC’s Automated Tender Offer Program prior to the expiration date, you must tender your outstanding notes according to the guaranteed delivery procedures set forth in this prospectus under “The Exchange Offer — Guaranteed Delivery Procedures.” | ||
Interest on the Notes and the Outstanding Notes | The exchange notes will bear interest from the most recent interest payment date to which interest has been paid on the outstanding notes. Interest on the outstanding notes accepted for exchange will cease to accrue upon the issuance of the exchange notes. | |
Withdrawal Rights | Tenders of outstanding notes may be withdrawn at any time prior to 5:00 p.m., New York City time, on the expiration date. | |
U.S. Federal Income Tax Considerations | The exchange of outstanding notes for exchange notes in the exchange offer will not be a taxable event for U.S. federal income tax purposes. Please read the section of this prospectus captioned “Material United States Federal Income Tax Considerations” for more information on tax considerations of the exchange offer. | |
Use of Proceeds | We will not receive any cash proceeds from the issuance of exchange notes in to the exchange offer. | |
Exchange Agent | U.S. Bank Trust National Association, the trustee under the indenture, is serving as exchange agent in connection with the exchange offer. |
8
Table of Contents
Issuers | AMR HoldCo, Inc. and EmCare HoldCo, Inc. | |
Notes Offered | $250,000,000 aggregate principal amount of senior subordinated notes due 2015. | |
Maturity Date | February 15, 2015. | |
Interest | 10% per year on the principal amount, payable semi-annually in cash in arrears on February 15 and August 15 of each year, commencing August 15, 2005. | |
Guarantees | EMS L.P. and each of the issuers’ direct and indirect domestic restricted subsidiaries will jointly, severally and unconditionally guarantee the exchange notes on a senior subordinated basis. | |
Ranking | The exchange notes will be the issuers’ general unsecured senior subordinated obligations, will be subordinated in right of payment to the issuers’ existing and future senior debt, will be pari passu in right of payment with any of the issuers’ future senior subordinated debt and will be senior in right of payment to any of the issuers’ future subordinated debt. | |
The guarantee of each guarantor will be that guarantor’s unsecured senior subordinated obligation, will be subordinated in right of payment to all of that guarantor’s existing and future senior debt, will be pari passu in right of payment with any of that guarantor’s future senior subordinated debt and will be senior in right of payment to any of that guarantor’s future subordinated debt. In addition, the exchange notes and the guarantees will effectively be subordinated to all of the issuers’ and the guarantors’ secured debt to the extent of the value of the assets securing the debt and structurally subordinated to all liabilities and commitments (including trade payables and lease obligations) of the issuers’ subsidiaries that are not guaranteeing the exchange notes. | ||
As of September 30, 2005, we had outstanding an aggregate of $608.6 million of debt. This debt includes $353.3 million of debt outstanding under our senior secured credit facility that ranks senior to the notes. | ||
Optional Redemption | On or after February 15, 2010, we may redeem some or all of the notes at any time at the redemption prices described in “Description of Notes — Optional Redemption,” plus accrued and unpaid interest and liquidated damages, if any, to the redemption date. | |
In addition, prior to February 15, 2008, on one or more occasions, we may redeem up to 35% of the aggregate principal amount of the notes at a purchase price equal to 110% of the aggregate principal amount of the notes, plus accrued and unpaid interest and liquidated damages, if any, to the redemption date, with the net proceeds of one or more equity offerings or contributions,provided, that at least 65% of the aggregate principal amount of notes originally issued under the indenture remains outstanding after the redemption. We do not expect to use any part of the net proceeds of our initial public offering to redeem notes. See “Description of Notes — Optional Redemption.” |
9
Table of Contents
Mandatory Offer to Repurchase | If we sell certain assets or we experience specific kinds of changes of control, we must offer to repurchase the notes at the prices described in “Description of Notes — Repurchase at the Option of Holders.” Our ability to pay cash to holders of notes upon a repurchase may be limited by our then existing financial resources. See “Risk Factors — Risk Factors Related to the Notes — We may be unable to finance a change of control offer.” | |
Certain Covenants | The indenture contains covenants that limit, among other things, the issuers’ ability and the ability of their restricted subsidiaries to: | |
• incur additional indebtedness and issue certain preferred stock; | ||
• pay dividends on their capital stock or repurchase their capital stock or subordinated debt; | ||
• make investments; | ||
• incur liens securing debt other than senior debt; | ||
• sell certain assets or merge with or into other companies; and | ||
• incur restrictions on the ability of their subsidiaries to make distributions or transfer assets to the issuers. | ||
These covenants are subject to important exceptions and qualifications, which are described in “Description of Notes — Certain Covenants.” | ||
Absence of a Public Market | There is no public market for the exchange notes. We do not intend to apply for the exchange notes to be listed on any securities exchange or to arrange for any quotation system to quote them. If an active public market does not develop, the market price and liquidity of the exchange notes may be adversely affected. | |
Risk Factors | Investing in the notes involves risks. You should refer to the section entitled “Risk Factors” for a discussion of certain risks you should consider before deciding whether to invest in the notes. |
For more information about the exchange notes, see “Description of Notes.” |
10
Table of Contents
11
Table of Contents
Predecessor (Pre-Acquisition) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
(Pre-Laidlaw | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Bankruptcy) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
As Restated | (Post-Laidlaw Bankruptcy) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Successor (Post-Acquisition) | Unaudited Pro Forma | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nine | Three | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Year | Months | Months | Year | Five Months Ended | Three Months | Eight Months | Three Months | Eight Months | Year | Five Months | Eight Months | ||||||||||||||||||||||||||||||||||||||||||||
Ended | Ended | Ended | Ended | January 31, | Ended | Ended | Ended | Ended | Ended | Ended | Ended | ||||||||||||||||||||||||||||||||||||||||||||
August 31, | May 31, | August 31, | August 31, | September 30, | September 30, | September 30, | September 30, | August 31, | January 31, | September 30, | |||||||||||||||||||||||||||||||||||||||||||||
2002 | 2003 | 2003 | 2004 | 2004 | 2005 | 2004 | 2004 | 2005 | 2005 | 2004 | 2005 | 2005 | |||||||||||||||||||||||||||||||||||||||||||
(unaudited) | (unaudited) | (unaudited) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Statement of Operations Data: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net revenue | $ | 1,415,786 | $ | 1,103,335 | $ | 384,461 | $ | 1,604,598 | $ | 667,506 | $ | 696,179 | $ | 413,869 | $ | 1,077,749 | $ | 456,245 | $ | 1,187,653 | $ | 1,604,598 | $ | 696,179 | $ | 1,187,653 | |||||||||||||||||||||||||||||
Compensation and benefits | 960,590 | 757,183 | 264,604 | 1,117,890 | 461,923 | 481,305 | 286,628 | 751,238 | 319,292 | 822,595 | 1,117,890 | 481,305 | 822,595 | ||||||||||||||||||||||||||||||||||||||||||
Operating expenses | 219,321 | 163,447 | 55,212 | 218,277 | 90,828 | 94,882 | 55,863 | 147,524 | 66,156 | 168,700 | 218,277 | 94,882 | 168,700 | ||||||||||||||||||||||||||||||||||||||||||
Insurance expense | 66,479 | 69,576 | 34,671 | 80,255 | 36,664 | 39,002 | 18,404 | 51,674 | 21,048 | 60,382 | 80,255 | 39,002 | 60,382 | ||||||||||||||||||||||||||||||||||||||||||
Selling, general and administrative expenses | 61,455 | 37,867 | 12,017 | 47,899 | 22,016 | 21,635 | 12,093 | 31,270 | 15,654 | 38,248 | 47,899 | 21,635 | 38,248 | ||||||||||||||||||||||||||||||||||||||||||
Laidlaw fees and compensation charges | 5,400 | 4,050 | 1,350 | 15,449 | 6,436 | 19,857 | 3,657 | 10,095 | — | — | 15,449 | 19,857 | — | ||||||||||||||||||||||||||||||||||||||||||
Depreciation and amortization expenses | 67,183 | 32,144 | 12,560 | 52,739 | 22,079 | 18,808 | 12,669 | 34,627 | 14,843 | 38,811 | 55,869 | 23,232 | 38,811 | ||||||||||||||||||||||||||||||||||||||||||
Impairment losses | 262,780 | — | — | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Restructuring charges | 3,777 | 1,288 | 1,449 | 2,115 | — | — | — | 1,381 | — | — | 2,115 | — | — | ||||||||||||||||||||||||||||||||||||||||||
Laidlaw reorganization charges | 8,761 | 3,650 | — | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Income (loss) from operations | (239,960 | ) | 34,130 | 2,598 | 69,974 | 27,560 | 20,690 | 24,555 | 49,940 | 19,252 | 58,917 | 66,844 | 16,266 | 58,917 | |||||||||||||||||||||||||||||||||||||||||
Interest expense | (6,418 | ) | (4,691 | ) | (908 | ) | (9,961 | ) | (4,137 | ) | (5,644 | ) | (5,138 | ) | (8,679 | ) | (12,824 | ) | (34,407 | ) | (47,051 | ) | (18,555 | ) | (29,895 | ) | |||||||||||||||||||||||||||||
Realized gain (loss) on investments | — | — | 90 | (1,140 | ) | — | — | (1,140 | ) | (1,191 | ) | (34 | ) | (40 | ) | (1,140 | ) | — | (40 | ) | |||||||||||||||||||||||||||||||||||
Interest and other income | 369 | 304 | 22 | 240 | 1,403 | 714 | 162 | 210 | 91 | 189 | 240 | 714 | 189 | ||||||||||||||||||||||||||||||||||||||||||
Fresh-start accounting adjustments(1) | — | 46,416 | — | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Income (loss) before income taxes and cumulative change in accounting principle | (246,009 | ) | 76,159 | 1,802 | 59,113 | 24,826 | 15,760 | 18,439 | 40,280 | 6,485 | 24,659 | 18,893 | (1,575 | ) | 29,171 | ||||||||||||||||||||||||||||||||||||||||
Income tax expense | (1,374 | ) | (829 | ) | (8,633 | ) | (21,764 | ) | (9,800 | ) | (6,278 | ) | (7,191 | ) | (15,710 | ) | (3,479 | ) | (10,657 | ) | (5,764 | ) | 629 | (12,462 | ) | ||||||||||||||||||||||||||||||
Income (loss) before cumulative effect of a change in accounting principle | (247,383 | ) | 75,330 | (6,831 | ) | 37,349 | 15,026 | 9,482 | 11,248 | 24,570 | 3,006 | 14,002 | 13,129 | (946 | ) | 16,709 | |||||||||||||||||||||||||||||||||||||||
Cumulative effect of a change in accounting principle(2) | — | (223,721 | ) | — | — | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||
Net income (loss) | $ | (247,383 | ) | $ | (148,391 | ) | $ | (6,831 | ) | $ | 37,349 | $ | 15,026 | $ | 9,482 | $ | 11,248 | $ | 24,570 | $ | 3,006 | $ | 14,002 | $ | 13,129 | $ | (946 | ) | $ | 16,709 | |||||||||||||||||||||||||
Other Financial Data: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash flow provided by (used in): | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Operating activities | $ | 156,544 | $ | 58,769 | $ | 30,009 | $ | 127,679 | $ | 18,627 | $ | 15,966 | $ | 99,961 | $ | 108,462 | |||||||||||||||||||||||||||||||||||||||
Investing activities | (57,347 | ) | (98,835 | ) | (15,136 | ) | (81,516 | ) | (10,881 | ) | (21,667 | ) | (73,910 | ) | (917,422 | ) | |||||||||||||||||||||||||||||||||||||||
Financing activities | (36,066 | ) | (8,060 | ) | (47,222 | ) | (47,328 | ) | (7,532 | ) | 10,856 | (20,699 | ) | 804,442 | |||||||||||||||||||||||||||||||||||||||||
Capital expenditures | 57,438 | (3) | 34,768 | 18,079 | 42,787 | 14,224 | 14,045 | (30,217 | ) | 34,947 | |||||||||||||||||||||||||||||||||||||||||||||
EBITDA(4) | $ | (172,777 | ) | $ | (111,031 | )(5) | $ | 15,428 | $ | 121,753 | $ | 49,639 | $ | 39,498 | $ | 83,376 | $ | 97,688 | |||||||||||||||||||||||||||||||||||||
EBITDA, as adjusted(4) | $ | 59,355 | $ | 94,852 | $ | 102,948 | |||||||||||||||||||||||||||||||||||||||||||||||||
Earnings to fixed charge ratio(6) | (7 | ) | 8.26 | 1.67 | 4.49 | — | 2.80 | — | — | — | 1.62 | 1.19 | (8 | ) |
As of September 30, 2005 | ||||||||
Consolidated | Pro Forma | |||||||
Balance Sheet Data: | ||||||||
Cash and cash equivalents | $ | 10,113 | $ | 21,677 | ||||
Total assets | 1,253,408 | 1,261,994 | ||||||
Long-term debt and capital lease obligations, including current maturities | 608,607 | 508,607 | ||||||
Partners’/ Stockholders’ equity | $ | 235,534 | $ | 345,333 | ||||
Financial Covenant Ratios(9): | ||||||||
Total leverage ratio | 4.05 | 3.39 | ||||||
Senior leverage ratio | 2.39 | 1.72 | ||||||
Fixed charge coverage ratio | 1.64 | 1.70 |
12
Table of Contents
(1) | See note 1 to our combined financial statements with respect to our fresh-start financial reporting. |
(2) | Reflects an impairment of goodwill recorded in connection with the adoption of SFAS No. 142. |
(3) | Includes $26.3 million financed through capital leases. |
(4) | EBITDA represents net income (loss) before interest expense, net, income tax expense and depreciation and amortization expenses. Adjusted EBITDA represents EBITDA adjusted to remove the effect of the Laidlaw allocations of management fees and compensation charges, insurance expenses, rebates and reorganization costs, Onex management fees and certain non-recurring items. Management routinely calculates EBITDA and uses it to allocate resources. Management believes that EBITDA is a useful measure to investors because it is commonly used as an analytical indicator within the healthcare industry to evaluate operational performance, leverage capacity and ability to service debt. Adjusted EBITDA is used as a measure for various financial covenants in our senior secured credit facility, and we use adjusted EBITDA as a measure for incentive compensation purposes. EBITDA and adjusted EBITDA should not be considered in isolation or as an alternative to net income, cash flows generated by operating, investing or financing activities or other financial statement data presented in the combined and consolidated financial statements as an indicator of financial performance or liquidity. EBITDA and adjusted EBITDA, as presented, may not be comparable to similarly titled measures of other companies. |
Predecessor (Pre-Acquisition) | ||||||||||||||||||||||||||||||||||
(Pre-Laidlaw | ||||||||||||||||||||||||||||||||||
Bankruptcy) | ||||||||||||||||||||||||||||||||||
As Restated | (Post-Laidlaw Bankruptcy) | |||||||||||||||||||||||||||||||||
Successor | ||||||||||||||||||||||||||||||||||
(Post-Acquisition) | ||||||||||||||||||||||||||||||||||
Nine | Three | Five Months | ||||||||||||||||||||||||||||||||
Months | Months | Ended | Eight Months | Eight Months | ||||||||||||||||||||||||||||||
Year Ended | Ended | Ended | Year Ended | January 31, | Ended | Ended | ||||||||||||||||||||||||||||
August 31, | May 31, | August 31, | August 31, | September 30, | September 30, | |||||||||||||||||||||||||||||
2002 | 2003 | 2003 | 2004 | 2004 | 2005 | 2004 | 2005 | |||||||||||||||||||||||||||
Combined/Consolidated Results: | ||||||||||||||||||||||||||||||||||
Net income (loss) | $ | (247,383 | ) | $ | (148,391 | ) | $ | (6,831 | ) | $ | 37,349 | $ | 15,026 | $ | 9,482 | $ | 24,570 | $ | 14, 002 | |||||||||||||||
Depreciation and amortization expenses | 67,183 | 32,144 | 12,560 | 52,739 | 22,079 | 18,808 | 34,627 | 38,811 | ||||||||||||||||||||||||||
Interest expense | 6,418 | 4,691 | 908 | 9,961 | 4,137 | 5,644 | 8,679 | 34,407 | ||||||||||||||||||||||||||
Interest and other income | (369 | ) | (304 | ) | (22 | ) | (240 | ) | (1,403 | ) | (714 | ) | (210 | ) | (189 | ) | ||||||||||||||||||
Income tax expense | 1,374 | 829 | 8,633 | 21,764 | 9,800 | 6,278 | 15,710 | 10,657 | ||||||||||||||||||||||||||
EBITDA(a) | $ | (172,777 | ) | $ | (111,031 | ) | $ | 15,248 | $ | 121,573 | $ | 49,639 | 39,498 | 83,376 | 97,688 | |||||||||||||||||||
Laidlaw fees and compensation charges | 19,857 | 10,095 | — | |||||||||||||||||||||||||||||||
Onex management fee | — | — | 667 | |||||||||||||||||||||||||||||||
Transaction related costs | — | — | 2,131 | |||||||||||||||||||||||||||||||
Non-cash charges | — | — | 2,462 | |||||||||||||||||||||||||||||||
Restructuring charges | — | 1,381 | — | |||||||||||||||||||||||||||||||
EBITDA, as adjusted | $ | 59,355 | $ | 94,852 | $ | 102,948 | ||||||||||||||||||||||||||||
(a) | EBITDA for periods presented includes Laidlaw’s allocation to us of fees and compensation charges, insurance expenses and rebates and reorganization costs. Laidlaw’s allocations to us of fees and compensation charges and of reorganization costs are based on allocations among all of Laidlaw’s business units based on revenues, plus an additional amount allocated to us in respect of a one-time compensation expense related to the changes in the enterprise values of AMR and EmCare. Laidlaw’s allocation to us of insurance expense and rebates is based on an allocation of investment income of Laidlaw’s captive insurance subsidiary among all of Laidlaw’s business units based on revenues, and an allocation of claims among Laidlaw’s business units based on each business unit’s claims experience. We do not believe that Laidlaw’s allocation of these expenses and rebates are predictive of expenses and rebates we expect to incur as a stand-alone company in respect of management services or for comparable stand-alone insurance costs. Laidlaw’s allocation of these expenses and rebates for the historical periods presented were as follows: |
Predecessor (Pre-Acquisition) | ||||||||||||||||||||||||||||||||||
(Pre-Laidlaw | ||||||||||||||||||||||||||||||||||
Bankruptcy) | (Post-Laidlaw Bankruptcy) | |||||||||||||||||||||||||||||||||
Nine | Three | |||||||||||||||||||||||||||||||||
Year | Months | Months | Year | Five Months Ended | Three Months | Eight Months | ||||||||||||||||||||||||||||
Ended | Ended | Ended | Ended | January 31, | Ended | Ended | ||||||||||||||||||||||||||||
August 31, | May 31, | August 31, | August 31, | September 30, | September 30, | |||||||||||||||||||||||||||||
2002 | 2003 | 2003 | 2004 | 2004 | 2005 | 2004 | 2004 | |||||||||||||||||||||||||||
(unaudited) | (unaudited) | |||||||||||||||||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||||||||||||||||
Laidlaw insurance expense (rebate)(a) | $ | (8,094 | ) | $ | 3,058 | $ | 11,522 | $ | (4,505 | ) | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
Laidlaw fees and compensation charges | 5,400 | 4,050 | 1,350 | 15,449 | (b) | 6,436 | 19,857 | (c) | 3,657 | 10,095 | ||||||||||||||||||||||||
Laidlaw reorganization costs | 8,761 | 3,650 | — | — | — | — | — | — | ||||||||||||||||||||||||||
Total Laidlaw allocated expense | $ | 6,067 | $ | 10,758 | $ | 12,872 | $ | 10,944 | $ | 6,436 | $ | 19,857 | $ | 3,657 | $ | 10,095 | ||||||||||||||||||
13
Table of Contents
(a) | Included in “Insurance expense” in our combined statements of operations. | |
(b) | Includes compensation charges of $4.1 million. We estimate that the costs we will incur in respect of management services and other costs as a stand-alone company will total approximately $4.0 million a year. See note (1) to the unaudited pro forma consolidated statement of operations for the five months ended January 31, 2005 and the year ended August 31, 2004 in “Unaudited Pro Forma Consolidated Financial Data.” We incurred $1.9 million of such costs in the eight months ended September 30, 2005, excluding costs related to our acquisition of AMR and EmCare. | |
(c) | Includes compensation charges of $15.3 million. |
(5) | Includes $46.4 million relating to the fresh-start accounting adjustment and $(223.7) million relating to the cumulative effect of a change in accounting principle. |
(6) | The pro forma ratio of earnings to fixed charges reflects the impact on the periods presented of our acquisition of AMR and EmCare on February 10, 2005, together with the issuance on that date, of the senior subordinated notes subject to this exchange offer and our senior secured credit facility. The ratio of earnings to fixed charges for the eight months ended September 30, 2005 already includes the impact of our acquisition of AMR and EmCare together with the issuance of the senior subordinated notes and senior secured credit facility; therefore, no pro forma adjustments are necessary for the eight months ended September 30, 2005. |
(7) | Due to the Pre Fresh-Start Predecessor’s losses in 2002, the ratio coverage was less than 1:1. The Pre Fresh-Start Predecessor must generate additional earnings of $246,009 to achieve a coverage of 1:1. |
(8) | Due to the pro forma loss for the five months ended January 31, 2005, the ratio coverage was less than 1:1. The Predecessor must generate additional earnings of $4,716 to achieve a coverage of 1:1. |
(9) | Represents financial covenant coverages, calculated in accordance with our senior secured credit facility. See “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Liquidity and Capital Resources — Debt Facilities” for information with respect to required coverages at September 30, 2005 and the calculation of these ratios. |
14
Table of Contents
In some instances, you may be obligated to deliver a prospectus in connection with resales of the exchange notes. |
If no active trading market for the exchange notes develops, you may not be able to resell your exchange notes at their fair market value or at all. |
15
Table of Contents
• | the number of holders of the exchange notes, | |
• | the interest of securities dealers in making a market for the exchange notes, | |
• | the overall market for high-yield securities, | |
• | our financial performance or prospects, and | |
• | the prospects for companies in our industry generally. |
Servicing our debt will require a significant amount of cash. Our ability to generate sufficient cash depends on numerous factors beyond our control, and we may be unable to generate sufficient cash flow to service our debt obligations, including making payments on the notes. |
• | our debt holders could declare all outstanding principal and interest to be due and payable, | |
• | our secured debt lenders could terminate their commitments and commence foreclosure proceedings against our assets, and | |
• | we could be forced into bankruptcy or liquidation. |
Our substantial debt could adversely affect our financial condition and prevent us from fulfilling our obligations under the notes. |
16
Table of Contents
• | it may be more difficult for us to satisfy our obligations, including debt service requirements under our outstanding debt, including the notes, | |
• | our ability to obtain additional financing for working capital, capital expenditures, debt service requirements or other general corporate purposes may be impaired, | |
• | we must use a substantial portion of our cash flow for payments on the notes and other debt, which will reduce the funds available to us for other purposes, | |
• | we are more vulnerable to economic downturns and adverse industry conditions and our flexibility to plan for, or react to, changes in our business or industry is more limited, | |
• | our ability to capitalize on business opportunities and to react to competitive pressures, as compared to our competitors, may be compromised due to our high level of debt, and | |
• | our ability to borrow additional funds or to refinance debt may be limited. |
The indenture governing the notes and the credit agreement governing our senior secured credit facility impose significant operating and financial restrictions on us. If we fail to comply with any of these restrictions, our debt could be accelerated, and we may not be able to make payments on the notes. |
• | incur additional indebtedness and issue certain preferred stock, | |
• | pay dividends on their capital stock or repurchase their capital stock or subordinated debt, | |
• | repurchase or redeem their capital, | |
• | make investments, | |
• | incur liens, | |
• | make capital expenditures, | |
• | enter into transactions with their stockholders and affiliates, | |
• | sell certain assets or merge with or into other companies, and | |
• | incur restrictions on the ability of their subsidiaries to make distributions or transfer assets to the issuers. |
17
Table of Contents
18
Table of Contents
• | was insolvent or rendered insolvent by reason of such incurrence, | |
• | was engaged in a business or transaction for which the guarantor’s remaining assets constituted unreasonably small capital, or | |
• | intended to incur, or believed that it would incur, debts beyond its ability to pay such debts as they mature. |
19
Table of Contents
• | the sum of its debts, including contingent liabilities, were greater than the fair saleable value of all of its assets, | |
• | the present fair saleable value of its assets were less than the amount that would be required to pay its probable liability on its existing debts, including contingent liabilities, as they become absolute and mature, or | |
• | it could not pay its debts as they become due. |
20
Table of Contents
21
Table of Contents
22
Table of Contents
23
Table of Contents
24
Table of Contents
25
Table of Contents
26
Table of Contents
27
Table of Contents
28
Table of Contents
29
Table of Contents
30
Table of Contents
31
Table of Contents
32
Table of Contents
• | the impact on our revenue of changes in transport volume, mix of insured and uninsured patients, and third party reimbursement rates, | |
• | the adequacy of our insurance coverage and insurance reserves, | |
• | potential penalties or changes to our operations if we fail to comply with extensive and complex government regulation of our industry, | |
• | our ability to recruit and retain qualified physicians and other healthcare professionals, and enforce our non-compete agreements with our physicians, | |
• | the effect of changes in rates or methods of third party reimbursement, | |
• | our ability to generate cash flow to service our debt obligations, | |
• | the cost of capital expenditures to maintain and upgrade our vehicle fleet and medical equipment, | |
• | the loss of services of one or more members of our senior management team, | |
• | the outcome of government investigations of certain of our business practices, | |
• | our ability to successfully restructure our operations to comply with future changes in government regulation, | |
• | our ability to perform services previously performed for us by Laidlaw, | |
• | the loss of existing contracts and the accuracy of our assessment of costs under new contracts, | |
• | the high level competition in our industry, | |
• | our ability to maintain or implement complex information systems, | |
• | our ability to implement our business strategy, | |
• | our ability to obtain adequate bonding coverage, and | |
• | our ability to successfully integrate strategic acquisitions. |
33
Table of Contents
• | EMS L.P., currently the top-tier holding company, will become a consolidated subsidiary of Emergency Medical Services, and | |
• | Emergency Medical Services will own the general partner interests in EMS L.P., and will continue to conduct our operations through AMR and EmCare, our operating subsidiaries. |
• | 8,948,325 shares of class A common stock, held by our management and persons who purchase shares in the offering. | |
• | 142,545 shares of class B common stock, held by certain former owners of interests in EMS L.P., and | |
• | one share of class B special voting stock, held by Onex Corporation as trustee for the holders of LP exchangeable units. |
• | 32,107,500 LP exchangeable units, exchangeable on a one-for-one basis for shares of class B common stock, held by the Onex entities, and | |
• | 860,570 other partnership units, including the general partner interest, held by us. |
• | the holders of the capital stock of the sole general partner of EMS L.P. will contribute that capital stock to Emergency Medical Services in exchange for shares of class B common stock, the general partner will be merged into Emergency Medical Services and Emergency Medical Services will become the general partner of EMS L.P., | |
• | the holders of class B units of EMS L.P. will contribute their units to Emergency Medical Services in exchange for shares of class A common stock, and the holders of certain class A units of EMS L.P. will contribute their units to Emergency Medical Services in exchange for shares of class B common stock, |
34
Table of Contents
• | the class A units of EMS L.P. held by the Onex entities will continue to be held by the Onex entities and will be designated “LP exchangeable units”, and | |
• | Emergency Medical Services will issue one share of class B special voting stock to Onex Corporation as trustee to hold for the benefit of the holders of the LP exchangeable units. |
• | to repay $100.0 million of the $350.0 million outstanding under the term loan portion of our senior secured credit facility, and | |
• | the balance for working capital, capital expenditures and other general corporate purposes. |
35
Table of Contents
* | The stock of AMR and EmCare is held through 100% wholly-owned subsidiaries. |
36
Table of Contents
* | The stock of AMR and EmCare is held through 100% wholly-owned subsidiaries. |
** | The Onex entities will hold 30 shares of class B common stock and will have the benefit of one share of class B special voting stock. |
*** | Holders have consent rights under certain limited circumstances with respect to changes in the rights attributable to LP exchangeable units. |
• | 8,948,325 shares of class A common stock, | |
• | 142,545 shares of class B common stock, | |
• | one share of class B special voting stock, and | |
• | 32,107,500 LP exchangeable units of EMS L.P. |
37
Table of Contents
• | each LP exchangeable unit is exchangeable into one share of class B common stock, and | |
• | each share of class B common stock is convertible into one share of class A common stock. |
• | class A common stock is entitled to one vote per share, | |
• | class B common stock is entitled to ten votes per share (reducing to one vote per share under certain limited circumstances), and | |
• | one share of class B special voting stock, held for the benefit of the holders of LP exchangeable units, is entitled to a number of votes equal to the number of votes that could be cast if all the then outstanding LP exchangeable units were exchanged for class B common stock. |
38
Table of Contents
• | within 240 days after the closing of the offering, file with the SEC the registration statement of which this prospectus forms a part with respect to the exchange offer; | |
• | within 300 days after the closing of the offering, use commercially reasonable efforts to cause the exchange offer registration statement to be declared effective by the SEC; | |
• | keep the exchange offer open for not less than 20 business days; and | |
• | use commercially reasonable efforts to complete the exchange offer not later than 30 business days after the exchange offer registration statement is declared effective. |
39
Table of Contents
• | that any exchange notes to be received by it will be acquired in the ordinary course of its business; | |
• | that it has no arrangement or understanding with any person to participate in the distribution of the exchange notes; | |
• | that it is not an “affiliate,” as defined in the Securities Act, of Emergency Medical Services; and | |
• | any additional representations that in the written opinion of our counsel are necessary under existing rules or regulations (or interpretations thereof) of the SEC in order for the registration statement of which this prospectus forms a part to be declared effective. |
• | acquired the notes other than in the ordinary course of the holder’s business; | |
• | has an arrangement with any person to engage in the distribution of the exchange notes; | |
• | is an affiliate of Emergency Medical Services within the meaning of Rule 405 under the Securities Act; | |
• | is a broker-dealer who purchased outstanding notes directly from us for resale under Rule 144A or any other available exemption under the Securities Act; or | |
• | is prohibited by law or policy of the SEC from participating in the exchange offer. |
40
Table of Contents
41
Table of Contents
• | to delay accepting any outstanding notes; | |
• | to extend the exchange offer; | |
• | if any of the conditions set forth below under “— Conditions of the Exchange Offer” shall not have been satisfied, to terminate the exchange offer, by giving written notice of such delay, extension or termination to the exchange agent; and | |
• | to amend the terms of the exchange offer in any manner. |
• | extension of the period during which the exchange offer is open; and | |
• | waiver of satisfaction of the conditions set forth below under “— Conditions of the Exchange Offer” |
• | any action or proceeding is instituted or threatened in any court or by or before any governmental agency which would be reasonably likely to materially impair our ability to proceed with the exchange offer, or there shall have occurred any material adverse development in any existing action or proceeding with respect to us or any of our subsidiaries; or | |
• | the exchange offer shall violate any applicable law, rule, regulation or interpretation of the staff of the SEC; or | |
• | any governmental approval which we shall deem necessary for the consummation of the exchange offer as contemplated by this prospectus shall not have been obtained. |
42
Table of Contents
43
Table of Contents
• | that any exchange notes to be received by it will be acquired in the ordinary course of its business; | |
• | that it has no arrangement or understanding with any person to participate in the distribution of the exchange notes; | |
• | that it is not an “affiliate,” as defined in the Securities Act, of Emergency Medical Services; and | |
• | any additional representations that in the written opinion of our counsel are necessary under existing rules or regulations (or interpretations thereof) of the SEC in order for the registration statement of which this prospectus forms a part to be declared effective. |
44
Table of Contents
• | the holder tenders through an eligible guarantor institution and signs a notice of guaranteed delivery; | |
• | on or prior to the expiration date, the exchange agent receives from the holder and the eligible guarantor institution a written or facsimile copy of a properly completed and duly executed notice of guaranteed delivery, substantially in the form provided by us, setting forth the name and address of the holder, the certificate number or numbers of the tendered outstanding notes, and the principal amount of tendered outstanding notes, stating that the tender is being made thereby and guaranteeing that, within five business days after the date of delivery of the notice of guaranteed delivery, the tendered outstanding notes, a duly executed letter of transmittal and any other required documents will be deposited by the eligible guarantor institution with the exchange agent; and | |
• | such properly completed and executed documents required by the letter of transmittal and the tendered outstanding notes in proper form for transfer are received by the exchange agent within five business days after the expiration date. |
45
Table of Contents
• | specify the name of the person who tendered the outstanding notes to be withdrawn; | |
• | identify the outstanding notes to be withdrawn, including the certificate number or numbers and principal amount of withdrawn outstanding notes; | |
• | be signed by the holder in the same manner as the original signature on the letter of transmittal by which such outstanding notes were tendered, including any required signature guarantees, or be accompanied by a bond power in the name of the person withdrawing the tender, in satisfactory form as determined by us in our sole discretion, duly executed by the registered holder, with the signature thereon guaranteed by an eligible guarantor institution together with the other documents required upon transfer by the indenture; and | |
• | specify the name in which such outstanding notes are to be registered, if different from the person who deposited the outstanding notes, pursuant to such documents of transfer. |
46
Table of Contents
47
Table of Contents
48
Table of Contents
As of September 30, 2005 | |||||||||||||||
Pro Forma, | |||||||||||||||
Actual | Pro Forma | as Adjusted | |||||||||||||
(dollars in millions) | |||||||||||||||
(unaudited) | |||||||||||||||
Long-term debt, including current portion: | |||||||||||||||
Revolving credit facility(1) | $ | 5.0 | $ | 5.0 | $ | 5.0 | |||||||||
Term loan | 348.3 | 348.3 | 248.3 | ||||||||||||
Capital leases and other debt | 5.3 | 5.3 | 5.3 | ||||||||||||
Total senior debt | 358.6 | 358.6 | 258.6 | ||||||||||||
Senior subordinated notes | 250.0 | 250.0 | 250.0 | ||||||||||||
Total debt | $ | 608.6 | $ | 608.6 | $ | 508.6 | |||||||||
Redeemable partnership equity | 1.2 | — | — | ||||||||||||
Partnership equity | 222.2 | — | — | ||||||||||||
Stockholders’ equity | |||||||||||||||
Preferred stock, $0.01 par value per share, 20,000,000 shares authorized pro forma; no shares issued and outstanding | — | — | — | ||||||||||||
Class A common stock, $0.01 par value per share, 100,000,000 shares authorized pro forma; 1,148,325 shares issued and outstanding pro forma; 8,498,325 shares issued and outstanding pro forma, as adjusted | — | — | 0.1 | ||||||||||||
Class B common stock, $0.01 par value per share, 40,000,000 shares authorized pro forma; 142,545 shares issued and outstanding pro forma and as adjusted | — | — | — | ||||||||||||
LP exchangeable units, 32,107,500 units issued and outstanding pro forma and as adjusted | — | 213.3 | 213.3 | ||||||||||||
Additional paid-in capital | — | 10.1 | 121.6 | ||||||||||||
Retained earnings | 14.0 | 14.0 | 11.0 | ||||||||||||
Comprehensive loss | (.7 | ) | (.7 | ) | (.7 | ) | |||||||||
Total equity | 235.5 | 236.7 | 345.3 | ||||||||||||
Total capitalization | $ | 845.3 | $ | 845.3 | $ | 853.9 | |||||||||
(1) | The revolving credit facility provides for availability of borrowings and issuances of letters of credit for up to $100.0 million. At September 30, 2005, $5.0 million of borrowings were outstanding under the revolving credit facility, letters of credit outstanding were $27.3 million and the maximum remaining available under the facility was $67.7 million. |
49
Table of Contents
• | the pro forma consolidated balance sheet as of September 30, 2005, assuming the offering occurred on September 30, 2005 and the proceeds were applied as described in “Formation of Holding Company and Public Offering,” | |
• | the pro forma consolidated statement of operations for the eight months ended September 30, 2005, assuming the offering occurred on February 1, 2005 and the proceeds were applied as described in “Formation of Holding Company and Public Offering,” | |
• | the pro forma consolidated statement of operations for the five months ended January 31, 2005, assuming the transactions described below occurred as of September 1, 2004, and | |
• | the pro forma consolidated statement of operations for the year ended August 31, 2004, assuming the transactions described below occurred as of September 1, 2003. |
• | our acquisition of AMR and EmCare, including: |
• | issuance of equity by Emergency Medical Services for aggregate contributions of $219.2 million, | |
• | our senior secured credit facility, consisting of: |
• | a revolving credit facility of $100.0 million, of which we borrowed approximately $20.2 million at the closing date of the acquisition and had outstanding $24.3 million of letters of credit, and | |
• | a term loan of $350.0 million, all of which was borrowed on the closing date, |
• | the issuance and sale of $250.0 million in aggregate principal amount of our outstanding notes, | |
• | our purchase of all of the outstanding common stock of AMR and EmCare, and | |
• | the payment of related fees and expenses related to the acquisition. |
• | Emergency Medical Services’ formation as a holding company, with EMS L.P. as its subsidiary, the issuance of common stock to our equityholders other than the Onex entities and a 1.5-for-1 stock split, and | |
• | the sale of 7,800,000 shares of class A common stock in our initial public offering and the application of the proceeds therefrom as described in “Formation of Holding Company and Public Offering.” |
50
Table of Contents
• | the fair value of our finite life contract intangible asset, | |
• | the fair value adjustment for favorable or unfavorable leases, | |
• | the fair value adjustment for property and equipment, | |
• | changes in the excess purchase price allocated to goodwill, | |
• | changes in the fair value of other liabilities assumed and incurred as part of the acquisition, and | |
• | changes in the value of net deferred tax assets carried over as part of the acquisition, including the final determination of the deductibility of amounts related to certain settlement accruals. |
51
Table of Contents
Pro Forma Equity | ||||||||||||||
Offering | Pro | |||||||||||||
Actual | Adjustments | Forma | ||||||||||||
(dollars in thousands) | ||||||||||||||
ASSETS | ||||||||||||||
Current assets: | ||||||||||||||
Cash and cash equivalents | $ | 10,113 | $ | 11,564 | (1) | $ | 21,677 | |||||||
Restricted cash and cash equivalents | 11,949 | — | 11,949 | |||||||||||
Restricted marketable securities | 2,165 | — | 2,165 | |||||||||||
Trade and other accounts receivable, net | 369,766 | — | 369,766 | |||||||||||
Parts and supplies inventory | 18,760 | — | 18,760 | |||||||||||
Other current assets | 31,008 | — | 31,008 | |||||||||||
Current deferred tax assets | 22,971 | — | 22,971 | |||||||||||
Total current assets | 466,732 | 11,564 | 478,296 | |||||||||||
Non-current assets: | ||||||||||||||
Property, plant and equipment, net | 133,283 | — | 133,283 | |||||||||||
Intangible assets, net | 81,363 | — | 81,363 | |||||||||||
Non-current deferred tax assets | 117,488 | — | 117,488 | |||||||||||
Restricted long-term investments | 73,304 | — | 73,304 | |||||||||||
Goodwill | 271,987 | — | 271,987 | |||||||||||
Other long-term assets | 109,251 | (2,978 | )(2) | 106,273 | ||||||||||
Total assets | $ | 1,253,408 | $ | 8,586 | $ | 1,261,994 | ||||||||
LIABILITIES AND EQUITY | ||||||||||||||
Current liabilities: | ||||||||||||||
Accounts payable | $ | 53,066 | $ | — | $ | 53,066 | ||||||||
Accrued liabilities | 199,849 | — | 199,849 | |||||||||||
Current portion of long-term debt | 13,478 | — | 13,478 | |||||||||||
Total current liabilities | 266,393 | — | 266,393 | |||||||||||
Long-term debt | 595,129 | (100,000 | )(3) | 495,129 | ||||||||||
Other long-term liabilities | 155,139 | — | 155,139 | |||||||||||
Total liabilities | 1,016,661 | (100,000 | ) | 916,661 | ||||||||||
Redeemable partnership equity | 1,213 | (1,213 | )(4) | — | ||||||||||
Equity | ||||||||||||||
Partnership equity | 222,178 | (222,178 | )(4) | — | ||||||||||
Class A common stock | — | 90 | (4) | 90 | ||||||||||
Class B common stock | — | 1 | (4) | 1 | ||||||||||
LP exchangeable units | — | 213,311 | (4) | 213,311 | ||||||||||
Additional paid-in capital | — | 121,553 | (4) | 121,553 | ||||||||||
Retained earnings | 14,002 | (2,978 | )(2) | 11,024 | ||||||||||
Comprehensive income (loss) | (646 | ) | — | (646 | ) | |||||||||
Total equity | 235,534 | 109,799 | 345,333 | |||||||||||
Total liabilities and equity | $ | 1,253,408 | $ | 8,586 | $ | 1,261,994 | ||||||||
(1) | To record cash receipts from the net proceeds of the offering to be used for general corporate purposes. |
(2) | To record the write-off of certain deferred financing costs associated with the portion of our senior secured credit facility we will pay down with the net proceeds of the offering. We will expense these costs in our historical post-offering consolidated statement of operations. |
(3) | To record the pay-down of our senior secured credit facility with the net proceeds of the offering. |
(4) | To record (a) the formation of our holding company, with EMS L.P. as a subsidiary, the (b) issuance of class A common stock and class B common stock to certain of our existing equityholders and the designation of the remaining class A partnership units as LP exchangeable units, exchangeable for class B common stock and (c) net proceeds of the offering. |
52
Table of Contents
Pro Forma Equity | ||||||||||||
Offering | ||||||||||||
Consolidated | Adjustments | Pro Forma | ||||||||||
(dollars in thousands) | ||||||||||||
Net revenue | $ | 1,187,653 | $ | — | $ | 1,187,653 | ||||||
Compensation and benefits | 822,595 | — | 822,595 | |||||||||
Operating expenses | 168,700 | — | 168,700 | |||||||||
Insurance expense | 60,382 | — | 60,382 | |||||||||
Selling, general and administrative expenses | 38,248 | — | 38,248 | |||||||||
Depreciation and amortization expenses | 38,811 | — | 38,811 | |||||||||
Income from operations | 58,917 | — | 58,917 | |||||||||
Interest expense | (34,407 | ) | 4,512 | (1) | (29,895 | ) | ||||||
Realized loss on investments | (40 | ) | — | (40 | ) | |||||||
Interest and other income | 189 | — | 189 | |||||||||
Income before income taxes | 24,659 | 4,512 | 29,171 | |||||||||
Income tax expense | (10,657 | ) | (1,805 | ) (2) | (12,462 | ) | ||||||
Net income | $ | 14,002 | $ | 2,707 | $ | 16,709 | ||||||
Net income per share: | ||||||||||||
Basic | $ | 0.42 | ||||||||||
Diluted | $ | 0.41 | ||||||||||
Weighted average shares — basic | 40,163,066 | (3) | ||||||||||
Weighted average shares — diluted | 41,122,368 | (3) |
(1) | To record reduction of interest expense on our senior secured credit facility as a result of the pay-down with net proceeds of the offering and reduce amortization associated with the write-down of deferred financing costs. |
(2) | To adjust income tax expense to reflect the reduction of interest expense, at an effective tax rate of 40%. |
(3) | The pro forma weighted shares outstanding are based on the actual equity transactions recorded in the eight-month period ended September 30, 2005 and described elsewhere in this prospectus. These actual equity transactions have been adjusted to give effect to our reorganization as a subsidiary of EMS, a holding company, assume the exchange of all LP exchangeable units for class B common stock, and include the 7.0 million shares of common stock EMS will issue in the offering to generate the $100 million of net proceeds we intend to use to repay debt outstanding under our senior secured credit facility. These weighted shares were used to calculate basic earnings per share, and the number of diluted shares gives pro forma effect to the options outstanding during the eight-month period, using an assumed offering price of $16.00 per share. |
53
Table of Contents
AMR and | Pro Forma | Pro Forma | ||||||||||||||
EmCare | Acquisition | Equity Offering | ||||||||||||||
Combined | Adjustments | Adjustments | Pro Forma | |||||||||||||
(dollars in thousands) | ||||||||||||||||
Net revenue | $ | 696,179 | $ | — | $ | — | $ | 696,179 | ||||||||
Compensation and benefits | 481,305 | — | — | 481,305 | ||||||||||||
Operating expenses | 94,882 | — | — | 94,882 | ||||||||||||
Insurance expense | 39,002 | — | — | 39,002 | ||||||||||||
Selling, general and administrative expenses | 21,635 | — | — | 21,635 | ||||||||||||
Laidlaw fees and compensation charges | 19,857 | — | — | 19,857 | (1) | |||||||||||
Depreciation and amortization expenses | 18,808 | 4,424 | (2) | — | 23,232 | |||||||||||
Income (loss) from operations | 20,690 | (4,424 | ) | — | 16,266 | |||||||||||
Interest expense | (5,644 | ) | 5,254 | (3) | — | |||||||||||
(21,306 | )(4)(5) | 3,141 | (6) | (18,555 | ) | |||||||||||
Interest and other income | 714 | — | — | 714 | ||||||||||||
Income (loss) before income taxes | 15,760 | (20,476 | ) | 3,141 | (1,575 | ) | ||||||||||
Income tax expense | (6,278 | ) | 8,157 | (7) | (1,250 | )(7) | 629 | |||||||||
Net income (loss) | $ | 9,482 | $ | (12,319 | ) | $ | 1,891 | $ | (946 | ) | ||||||
Net loss per share: | ||||||||||||||||
Basic | $ | (0.02 | ) | |||||||||||||
Diluted | $ | (0.02 | ) | |||||||||||||
Weighted average shares — basic | 40,163,066 | (8) | ||||||||||||||
Weighted average shares — diluted | 41,122,368 | (8) |
(1) | Represents certain Laidlaw fees and compensation charges, primarily relating to a compensation charge associated with the increase in the enterprise values of AMR and EmCare. Our estimated replacement costs for certain functions are not recorded on the face of this pro forma statement of operations because we do not have a contract for each element of these costs. We will be required to replace certain functions and costs previously provided to us by Laidlaw and which comprise Laidlaw fees and compensation charges. Our estimate of these costs on an annual basis ($1.67 million for a five-month period) are: |
Compensation and benefits costs for personnel providing internal audit and tax services | $ | 1,100 | ||
Directors and officers insurance | 500 | |||
Selling, general and administrative expenses for external audit fees, treasury services and other costs | 1,400 | |||
Onex management fee | 1,000 | |||
$ | 4,000 | |||
(2) | AMR and EmCare combined amortization expense includes amortization (over a 7-year period) of the finite life intangible assets of $89.0 million based on the value of identifiable intangible assets determined by an independent valuation group. |
(3) | To eliminate interest expense charged on the Laidlaw payable. |
(4) | To record amortization on $18.1 million of deferred financing costs associated with our acquisition-related borrowings, utilizing a weighted average maturity of eight years on an effective yield basis. |
(5) | To record interest expense on our acquisition-related borrowings, assuming a weighted average interest rate of 7.87%. |
(6) | To record reduction of interest expense on our senior secured credit facility as a result of the pay-down with net proceeds of the offering. |
(7) | To adjust income tax expense to reflect the adjustments identified in notes (2) through (6), at an effective tax rate of 40%. |
(8) | The pro forma weighted shares outstanding are based on the actual equity transactions recorded in the eight-month period ended September 30, 2005 and described elsewhere in this prospectus. These actual equity transactions have been adjusted to give effect to our reorganization as a subsidiary of EMS, a holding company, assume the exchange of all LP exchangeable units for class B common stock, and include the 7.0 million shares of common stock EMS will issue in the offering to generate the $100 million of net proceeds we intend to use to repay debt outstanding under our senior secured credit facility. These weighted shares were used to calculate basic earnings per share, and the number of diluted shares gives pro forma effect to the options outstanding during the eight-month period, using an assumed offering price of $16.00 per share. |
54
Table of Contents
AMR and | Pro Forma | Pro Forma | ||||||||||||||
EmCare | Acquisition | Equity Offering | ||||||||||||||
Combined | Adjustments | Adjustments | Pro Forma | |||||||||||||
(dollars in thousands) | ||||||||||||||||
Net revenue | $ | 1,604,598 | $ | — | $ | — | $ | 1,604,598 | ||||||||
Compensation and benefits | 1,117,890 | — | — | 1,117,890 | ||||||||||||
Operating expenses | 218,277 | — | — | 218,277 | ||||||||||||
Insurance expense | 80,255 | — | — | 80,255 | ||||||||||||
Selling, general and administrative expenses | 47,899 | — | — | 47,899 | ||||||||||||
Laidlaw fees and compensation charges | 15,449 | — | — | 15,449 | (1) | |||||||||||
Depreciation and amortization expenses | 52,739 | 3,130 | (2) | — | 55,869 | |||||||||||
Restructuring charges | 2,115 | — | — | 2,115 | ||||||||||||
Income (loss) from operations | 69,974 | (3,130 | ) | — | 66,844 | |||||||||||
Interest expense | (9,961 | ) | 6,373 | (3) | ||||||||||||
(50,968 | )(4)(5) | 7,505 | (6) | (47,051 | ) | |||||||||||
Realized loss on investments | (1,140 | ) | — | — | (1,140 | ) | ||||||||||
Interest and other income | 240 | — | — | 240 | ||||||||||||
Income (loss) before income taxes | 59,113 | (47,725 | ) | 7,505 | 18,893 | |||||||||||
Income tax expense | (21,764 | ) | 19,000 | (7) | (3,000 | )(7) | (5,764 | ) | ||||||||
Net income (loss) | $ | 37,349 | $ | (28,725 | ) | $ | 4,505 | $ | 13,129 | |||||||
Net income per share: |
Basic | $ | 0.33 | ||
Diluted | $ | 0.32 | ||
Weighted average shares — basic | 40,163,066 | (8) | ||
Weighted average shares — diluted | 41,122,368 | (8) |
(1) | Represents certain Laidlaw fees and compensation charges, primarily relating to a compensation charge associated with the increase in the enterprise values of AMR and EmCare. Our estimated replacement costs for certain functions, are not recorded on the face of this pro forma statement of operations because we do not have a contract for each element of these costs. We will be required to replace certain functions and costs previously provided to us by Laidlaw and which comprise Laidlaw fees and compensation charges. Our estimate of these costs on an annual basis are: |
Compensation and benefits costs for personnel providing internal audit and tax services | $ | 1,100 | ||
Directors and officers insurance | 500 | |||
Selling, general and administrative expenses for external audit fees, treasury services and other costs | 1,400 | |||
Onex management fee | 1,000 | |||
$ | 4,000 | |||
(2) | AMR and EmCare combined amortization expense includes amortization (over a 7-year period) of the finite life intangible assets of $89.0 million based on the value of identifiable intangible assets by an independent valuation group. |
(3) | To eliminate interest expense charged on the Laidlaw payable. |
(4) | To record amortization on $18.1 million of deferred financing costs associated with our acquisition-related borrowings, utilizing a weighted average maturity of eight years on an effective yield basis. |
(5) | To record interest expense on our acquisition-related borrowings, assuming a weighted average interest rate of 7.87%. |
(6) | To record reduction of interest expense on our senior secured credit facility as a result of the pay-down with net proceeds of the offering. |
(7) | To adjust income tax expense to reflect the adjustments identified in notes (2) through (6), at an effective tax rate of 40%. |
(8) | The pro forma weighted shares outstanding are based on the actual equity transactions recorded in the eight-month period ended September 30, 2005 and described elsewhere in this prospectus. These actual equity transactions have been adjusted to give effect to our reorganization as a subsidiary of EMS, a holding company, assume the exchange of all LP exchangeable units for class B common stock, and include the 7.0 million shares of common stock EMS will issue in the offering to generate the $100 million of net proceeds we intend to use to repay debt outstanding under our senior secured credit facility. These weighted shares were used to calculate basic earnings per share, and the number of diluted shares gives pro forma effect to the options outstanding during the eight-month period, using an assumed offering price of $16.00 per share. |
55
Table of Contents
56
Table of Contents
Predecessor (Pre-Acquisition) | |||||||||||||||||||||||||||||||||||||||||||||||||||
Pre-Laidlaw Bankruptcy | |||||||||||||||||||||||||||||||||||||||||||||||||||
As Restated | Post-Laidlaw Bankruptcy | Successor (Post-Acquisition) | |||||||||||||||||||||||||||||||||||||||||||||||||
Nine | Three | ||||||||||||||||||||||||||||||||||||||||||||||||||
Months | Months | Five Months Ended | Three Months | Eight Months | Three Months | Eight Months | |||||||||||||||||||||||||||||||||||||||||||||
Year Ended August 31, | Ended | Ended | Year Ended | January 31, | Ended | Ended | Ended | Ended | |||||||||||||||||||||||||||||||||||||||||||
May 31, | August 31, | August 31, | September 30, | September 30, | September 30, | September 30, | |||||||||||||||||||||||||||||||||||||||||||||
2000(1) | 2001(2) | 2002 | 2003 | 2003 | 2004 | 2004 | 2005 | 2004 | 2004 | 2005 | 2005 | ||||||||||||||||||||||||||||||||||||||||
(unaudited) | (unaudited) | (unaudited) | (unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||||||||||||||||||||||||||||||
Statement of Operations Data: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Net revenue | $ | 1,355,978 | $ | 1,386,136 | $ | 1,415,786 | $ | 1,103,335 | $ | 384,461 | $ | 1,604,598 | $ | 667,506 | $ | 696,179 | $ | 413,869 | $ | 1,077,749 | $ | 456,245 | $ | 1,187,653 | |||||||||||||||||||||||||||
Compensation and benefits | 980,731 | 976,330 | 960,590 | 757,183 | 264,604 | 1,117,890 | 461,923 | 481,305 | 286,628 | 751,238 | 319,292 | 822,595 | |||||||||||||||||||||||||||||||||||||||
Operating expenses | 201,853 | 216,019 | 219,321 | 163,447 | 55,212 | 218,277 | 90,828 | 94,882 | 55,683 | 147,524 | 66,156 | 168,700 | |||||||||||||||||||||||||||||||||||||||
Insurance expense | 78,079 | 117,374 | 66,479 | 69,576 | 34,671 | 80,255 | 36,664 | 39,002 | 18,404 | 51,674 | 21,048 | 60,382 | |||||||||||||||||||||||||||||||||||||||
Selling, general and administrative expenses | 59,404 | 53,017 | 61,455 | 37,867 | 12,017 | 47,899 | 22,016 | 21,635 | 12,093 | 31,270 | 15,654 | 38,248 | |||||||||||||||||||||||||||||||||||||||
Laidlaw fees and compensation charges | 7,320 | 7,260 | 5,400 | 4,050 | 1,350 | 15,449 | 6,436 | 19,857 | 3,657 | 10,095 | — | — | |||||||||||||||||||||||||||||||||||||||
Depreciation and amortization expense | 99,957 | 66,286 | 67,183 | 32,144 | 12,560 | 52,739 | 22,079 | 18,808 | 12,669 | 34,627 | 14,843 | 38,8 11 | |||||||||||||||||||||||||||||||||||||||
Impairment losses | 1,183,681 | — | 262,780 | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||
Restructuring charges | 1,826 | — | 3,777 | 1,288 | 1,449 | 2,115 | — | — | — | 1,381 | — | — | |||||||||||||||||||||||||||||||||||||||
Laidlaw reorganization charges | — | 9,198 | 8,761 | 3,650 | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Income (loss) from operations | (1,256,873 | ) | (59,348 | ) | (239,960 | ) | 34,130 | 2,598 | 69,974 | 27,560 | 20,690 | 24,555 | 49,940 | 19,252 | 58,917 | ||||||||||||||||||||||||||||||||||||
Interest expense | (95,087 | ) | (66,181 | ) | (6,418 | ) | (4,691 | ) | (908 | ) | (9,961 | ) | (4,137 | ) | (5,644 | ) | (5,138 | ) | (8,679 | ) | (12,824 | ) | (34,407 | ) | |||||||||||||||||||||||||||
Realized gain (loss) on investments | — | — | — | — | 90 | (1,140 | ) | — | — | (1,140 | ) | (1,191 | ) | (34 | ) | (40 | ) | ||||||||||||||||||||||||||||||||||
Interest and other income | 86 | 222 | 369 | 304 | 22 | 240 | 1,403 | 714 | 162 | 210 | 91 | 189 | |||||||||||||||||||||||||||||||||||||||
Fresh-start accounting adjustments(3) | — | — | — | 46,416 | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Income (loss) before income taxes and cumulative effect of change in accounting principle | (1,351,874 | ) | (125,307 | ) | (246,009 | ) | 76,159 | 1,802 | 59,113 | 24,826 | 15,760 | 18,439 | 40,280 | 6,485 | 24,659 | ||||||||||||||||||||||||||||||||||||
Income tax expense | (54,639 | ) | 17,538 | (1,374 | ) | (829 | ) | (8,633 | ) | (21,764 | ) | (9,800 | ) | (6,278 | ) | (7,191 | ) | (15,710 | ) | (3,479 | ) | (10,657 | ) | ||||||||||||||||||||||||||||
Income (loss) before cumulative effect of change in accounting principle | (1,406,513 | ) | (107,769 | ) | (247,383 | ) | 75,330 | (6,831 | ) | 37,349 | 15,026 | 9,482 | 11,248 | 24,570 | 3,006 | 14,002 | |||||||||||||||||||||||||||||||||||
Cumulative effect of a change in accounting principle | (5,288 | ) | — | — | (223,721 | )(4) | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||
Net income (loss) | $ | (1,411,801 | ) | $ | (107,769 | ) | $ | (247,383 | ) | $ | (148,391 | ) | $ | (6,831 | ) | $ | 37,349 | $ | 15,026 | $ | 9,482 | $ | 11,248 | $ | 24,570 | $ | 3,006 | $ | 14,002 | ||||||||||||||||||||||
Other Financial Data: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Cash flows provided by (used in): | |||||||||||||||||||||||||||||||||||||||||||||||||||
Operating activities | $ | 30,133 | $ | 28,044 | $ | 156,544 | $ | 58,769 | $ | 30,009 | $ | 127,679 | $ | 18,627 | $ | 15,966 | $ | 99,961 | $ | 108, 462 | |||||||||||||||||||||||||||||||
Investing activities | (40,983 | ) | (36,442 | ) | (57,347 | ) | (98,835 | ) | (15,136 | ) | (81,516 | ) | (10,881 | ) | (21,667 | ) | (73,910 | ) | (917,422 | ) | |||||||||||||||||||||||||||||||
Financing activities | 22,402 | 11,376 | (36,066 | ) | (8,060 | ) | (47,222 | ) | (47,328 | ) | (7,532 | ) | 10,856 | (20,699 | ) | 804,442 | |||||||||||||||||||||||||||||||||||
Capital expenditures | $ | 37,698 | $ | 39,347 | $ | 57,438 | (5) | $ | 34,768 | $ | 18,079 | $ | 42,787 | $ | 14,224 | $ | 14,045 | $ | 30,217 | $ | 34,947 | ||||||||||||||||||||||||||||||
Earnings to fixed charge ratios | (6 | ) | (6 | ) | (6 | ) | 8.26 | 1.67 | 4.49 | — | 2.80 | — | — | — | 1.62 |
As of | ||||
September 30, 2005 | ||||
(dollars in | ||||
thousands) | ||||
Balance Sheet Data: | ||||
Cash and cash equivalents | $ | 10,113 | ||
Total assets | 1,253,408 | |||
Long-term debt and capital lease obligations, including current maturities | 608,607 | |||
Partners’ equity | $ | 235,534 |
(1) | Represents the combination of the audited financial statements of AMR and the unaudited financial statements of EmCare for the year ended August 31, 2000. |
(2) | Represents the combination of the audited financial statements of AMR and EmCare for the year ended August 31, 2001. |
(3) | See note 1 to our combined financial statements with respect to our fresh-start financial reporting. |
(4) | Reflects an impairment of goodwill recorded in connection with the adoption of SFAS No. 142. |
(5) | Includes $26.3 million financed through capital leases. |
(6) | Due to the Pre Fresh-Start Predecessor’s losses in 2000, 2001 and 2002, the ratio coverage was less than 1:1. The Pre Fresh-Start Predecessor must generate additional earnings of $1,351,874, $125,307 and $246,009, respectively, to achieve a coverage of 1:1. |
57
Table of Contents
58
Table of Contents
Percentage of | Percentage of Total | ||||||||||||||||
Net Revenue | Transports and Visits | ||||||||||||||||
Year Ended August 31, | Year Ended August 31, | ||||||||||||||||
2003 | 2004 | 2003 | 2004 | ||||||||||||||
Medicare | 27.4 | % | 27.3 | % | 25.5 | % | 25.8 | % | |||||||||
Medicaid | 5.3 | 5.2 | 11.8 | 12.3 | |||||||||||||
Commercial insurance and managed care | 47.3 | 47.7 | 42.2 | 41.4 | |||||||||||||
Self-pay | 4.7 | 4.0 | 20.5 | 20.5 | |||||||||||||
Subsidies and fees | 15.3 | 15.8 | 0.0 | 0.0 | |||||||||||||
Total | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | |||||||||
• | Transports. We utilize transport data, including the number and types of transports, to evaluate net revenue and as the basis by which we measure certain costs of the business. We segregate transports into two main categories — ambulance transports (including emergency, as well as non-emergency critical care and other interfacility transports) and wheelchair transports — due to the significant differences in reimbursement and the associated costs of providing ambulance and wheelchair |
59
Table of Contents
transports. As a result of these differences, in certain analyses we weight our transport numbers according to category in an effort to better measure net revenue and costs. | ||
• | Net revenue per transport. Net revenue per transport reflects the expected net revenue for each transport based on gross billings less all estimated provisions for contractual discounts and uncompensated care. In order to better understand the trends across business segments and in our transport rates, we analyze our net revenue per transport based on weighted transports to reflect the differences in our transportation mix. |
• | Unit hours and cost per unit hour. Our measurement of a unit hour is based on a fully staffed ambulance or wheelchair van for one operating hour. We use unit hours and cost per unit hour to measure compensation-related costs and the efficiency of our deployed resources. We monitor unit hours and cost per unit hour on a combined basis, as well as on a segregated basis between ambulance and wheelchair transports. | |
• | Operating costs per transport. Operating costs per transport is comprised of certain direct operating costs, including vehicle operating costs, medical supplies and other transport-related costs, but excluding compensation-related costs. Monitoring operating costs per transport allows us to better evaluate cost trends and operating practices of our regional and local management teams. | |
• | Accident and insurance claims. We monitor the number and magnitude of all accident and insurance claims in order to measure the effectiveness of our risk management programs. Depending on the type of claim (workers compensation, auto, general or professional liability), we monitor our performance by utilizing various bases of measurement, such as net revenue, miles driven, number of vehicles operated, compensation dollars, and number of transports. |
60
Table of Contents
• | Number of contracts. This reflects the number of contractual relationships we have for outsourced emergency department staffing and related management services, hospitalist services and other management services. We analyze the change in our number of contracts from period to period based on “net new contracts,” which is the difference between total new contracts and contracts that have terminated. | |
• | Revenue per patient visit. This reflects the expected net revenue for each patient visit based on gross billings less all estimated provisions for contractual discounts and uncompensated care. Net revenue per patient visit also includes net revenue from billings to third party payors and hospitals. |
• | Provider compensation per patient visit. Provider compensation per patient visit includes all compensation and benefit costs for all professional providers, including physicians, physician assistants and nurse practitioners, during each patient visit. Providers include all full-time, part-time and independently contracted providers. Analyzing provider compensation per patient visit enables us to monitor our most significant cost in performing under our contracts. | |
• | Professional liability costs. These costs include provisions for estimated losses for actual claims, and claims likely to be incurred in the period, within our self-insurance limits based on our past loss experience, as well as actual direct costs, including investigation and defense costs, claims payments, reinsurance costs and other costs related to provider professional liability. |
61
Table of Contents
• | the combined financial results and cash flows for the year ended August 31, 2003, which represents the financial results and cash flows for the Predecessor — Post-Laidlaw Bankruptcy for the three months ended August 31, 2003 and the financial results and cash flows for the Predecessor — Pre-Laidlaw Bankruptcy for the nine months ended May 31, 2003, and | |
• | our Predecessor — Pre-Laidlaw Bankruptcy’s financial results for the year ended August 31, 2002. |
62
Table of Contents
63
Table of Contents
Predecessor | |||||||||||||||||||||||||||||||||||||
Successor | |||||||||||||||||||||||||||||||||||||
Year Ended August 31, | |||||||||||||||||||||||||||||||||||||
Five Months | Three Months | Eight Months | Three Months | Eight Months | |||||||||||||||||||||||||||||||||
Ended | Ended | Ended | Ended | Ended | |||||||||||||||||||||||||||||||||
As Restated | January 31, | September 30, | September 30, | September 30, | September 30, | ||||||||||||||||||||||||||||||||
2002 | 2003 | 2004 | 2004 | 2005 | 2004 | 2004 | 2005 | 2005 | |||||||||||||||||||||||||||||
(unaudited) | (unaudited) | (unaudited) | |||||||||||||||||||||||||||||||||||
Net revenue | $ | 1,415,786 | $ | 1,487,796 | $ | 1,604,598 | $ | 667,506 | $ | 696,179 | $ | 413,869 | $ | 1,077,749 | $ | 456,245 | $ | 1,187,653 | |||||||||||||||||||
Compensation and benefits | 960,590 | 1,021,787 | 1,117,890 | 461,923 | 481,305 | 286,628 | 751,238 | 319,292 | 822,595 | ||||||||||||||||||||||||||||
Operating expenses | 219,321 | 218,659 | 218,277 | 90,828 | 94,882 | 55,863 | 147,524 | 66,156 | 168,700 | ||||||||||||||||||||||||||||
Insurance expense | 66,479 | 104,247 | 80,255 | 36,664 | 39,002 | 18,404 | 51,674 | 21,048 | 60,382 | ||||||||||||||||||||||||||||
Selling, general and administrative expenses | 61,455 | 49,884 | 47,899 | 22,016 | 21,635 | 12,093 | 31,270 | 15,654 | 38,248 | ||||||||||||||||||||||||||||
Laidlaw fees and compensation charges(1) | 5,400 | 5,400 | 15,449 | 6,436 | 19,857 | 3,657 | 10,095 | — | — | ||||||||||||||||||||||||||||
Depreciation and amortization expenses | 67,183 | 44,704 | 52,739 | 22,079 | 18,808 | 12,669 | 34,627 | 14,843 | 38,811 | ||||||||||||||||||||||||||||
Impairment losses | 262,780 | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||
Restructuring charges | 3,777 | 2,737 | 2,115 | — | — | — | 1,381 | — | — | ||||||||||||||||||||||||||||
Laidlaw reorganization costs | 8,761 | 3,650 | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||
Income (loss) from operations | (239,960 | ) | 36,728 | 69,974 | 27,560 | 20,690 | 24,555 | 49,940 | 19,252 | 58,917 | |||||||||||||||||||||||||||
Interest expense | (6,418 | ) | (5,599 | ) | (9,961 | ) | (4,137 | ) | (5,644 | ) | (5,138 | ) | (8,679 | ) | (12,824 | ) | (34, 407 | ) | |||||||||||||||||||
Realized gain (loss) on investments | — | 90 | (1,140 | ) | — | — | (1,140 | ) | (1,191 | ) | (34 | ) | (40 | ) | |||||||||||||||||||||||
Interest and other income | 369 | 326 | 240 | 1,403 | 714 | 162 | 210 | 91 | 189 | ||||||||||||||||||||||||||||
Fresh-start accounting adjustments | — | 46,416 | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||
Cumulative effect of a change in accounting principle | — | (223,721 | ) | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
Income tax expense | (1,374 | ) | (9,462 | ) | (21,764 | ) | (9,800 | ) | (6,278 | ) | (7,191 | ) | (15,710 | ) | (3,479 | ) | (10,657 | ) | |||||||||||||||||||
Net income (loss) | $ | (247,383 | ) | $ | (155,222 | ) | $ | 37,349 | $ | 15,026 | $ | 9,482 | $ | 11,248 | $ | 24,570 | $ | 3,006 | $ | 14,002 | |||||||||||||||||
(1) | Amounts include specifically allocated compensation costs and the Laidlaw fees and compensation charges allocated to AMR and EmCare by Laidlaw pursuant to a formula based upon each company’s share of Laidlaw’s consolidated revenue. |
Predecessor | |||||||||||||||||||||||||||||||||||||
Successor | |||||||||||||||||||||||||||||||||||||
Year Ended August 31, | |||||||||||||||||||||||||||||||||||||
Five Months | Three Months | Eight Months | Three Months | Eight Months | |||||||||||||||||||||||||||||||||
Ended | Ended | Ended | Ended | Ended | |||||||||||||||||||||||||||||||||
As Restated | January 31, | September 30, | September 30, | September 30, | September 30, | ||||||||||||||||||||||||||||||||
2002 | 2003 | 2004 | 2004 | 2005 | 2004 | 2004 | 2005 | 2005 | |||||||||||||||||||||||||||||
(unaudited) | (unaudited) | (unaudited) | |||||||||||||||||||||||||||||||||||
Net revenue | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | |||||||||||||||||||
Compensation and benefits | 67.8 | 68.7 | 69.7 | 69.2 | 69.1 | 69.3 | 69.7 | 70.0 | 69.3 | ||||||||||||||||||||||||||||
Operating expenses | 15.5 | 14.7 | 13.6 | 13.6 | 13.6 | 13.5 | 13.7 | 14.5 | 14.2 | ||||||||||||||||||||||||||||
Insurance expense | 4.7 | 7.0 | 5.0 | 5.5 | 5.6 | 4.4 | 4.8 | 4.6 | 5.1 | ||||||||||||||||||||||||||||
Selling, general and administrative expenses | 4.3 | 3.4 | 3.0 | 3.3 | 3.1 | 2.9 | 2.9 | 3.4 | 3.2 | ||||||||||||||||||||||||||||
Laidlaw fees and compensation charges(1) | 0.4 | 0.4 | 1.0 | 1.0 | 2.9 | 0.9 | 0.9 | 0.0 | 0.0 | ||||||||||||||||||||||||||||
Depreciation and amortization expense | 4.7 | 3.0 | 3.3 | 3.3 | 2.7 | 3.1 | 3.2 | 3.3 | 3.3 | ||||||||||||||||||||||||||||
Impairment losses | 18.6 | — | — | — | — | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||
Restructuring charges | 0.3 | 0.2 | 0.1 | — | — | 0.0 | 0.1 | 0.0 | 0.0 | ||||||||||||||||||||||||||||
Laidlaw reorganization costs | 0.6 | 0.2 | — | — | — | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||
Income (loss) from operations | (16.9 | )% | 2.5 | % | 4.4 | % | 4.1 | % | 3.0 | % | 5.9 | % | 4.6 | % | 4.2 | % | 5.0 | % | |||||||||||||||||||
(1) | Amounts include specifically allocated compensation costs and the Laidlaw fees and compensation charges allocated to AMR and EmCare by Laidlaw pursuant to a formula based upon each company’s share of Laidlaw’s consolidated revenue. |
64
Table of Contents
Predecessor | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Year Ended August 31, | Five Months Ended January 31, | Successor | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
As Restated | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months | Eight Months | Three Months | Eight Months | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
% of | % of | % of | % of | % of | Ended | % of | Ended | % of | Ended | % of | Ended | % of | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net | Net | Net | Net | Net | September 30, | Net | September 30, | Net | September 30, | Net | September 30, | Net | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2002 | Revenue | 2003 | Revenue | 2004 | Revenue | 2004 | Revenue | 2005 | Revenue | 2004 | Revenue | 2004 | Revenue | 2005 | Revenue | 2005 | Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(unaudited) | (unaudited) | (unaudited) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net revenue | $ | 984,451 | 100.0 | % | $ | 1,007,151 | 100.0 | % | $ | 1,054,800 | 100.0 | % | $ | 441,956 | 100.0 | % | $ | 455,059 | 100.0 | % | $ | 270,887 | 100.0 | % | $ | 705,181 | 100.0 | % | $ | 291,909 | 100.0 | % | $ | 761,712 | 100.0 | % | |||||||||||||||||||||||||||||||||||||
Compensation and benefits | 627,818 | 63.8 | 647,255 | 64.3 | 687,221 | 65.2 | 287,736 | 65.1 | 289,733 | 63.7 | 174,792 | 64.5 | 457,661 | 64.9 | 190,112 | 65.1 | 486,455 | 63.9 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Operating expenses | 195,335 | 19.8 | 195,105 | 19.4 | 194,398 | 18.4 | 80,277 | 18.2 | 83,910 | 18.4 | 49,693 | 18.3 | 131,520 | 18.7 | 58, 751 | 20.1 | 150,123 | 19.7 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Insurance expense | 36,079 | 3.7 | 67,409 | 6.7 | 44,272 | 4.2 | 20,297 | 4.6 | 22,437 | 4.9 | 11,612 | 4.3 | 28,785 | 4.1 | 9,431 | 3.2 | 30,368 | 4.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Selling, general and administrative expenses | 44,686 | 4.5 | 35,078 | 3.5 | 32,217 | 3.1 | 16,175 | 3.7 | 15,721 | 3.5 | 7,754 | 2.9 | 19,806 | 2.8 | 10,951 | 3.8 | 26,953 | 3.5 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Laidlaw fees and compensation charges(1) | 3,600 | 0.4 | 3,600 | 0.4 | 9,020 | 0.9 | 3,758 | 0.9 | 9,399 | 2.1 | 2,211 | 0.8 | 5,970 | 0.8 | — | 0.0 | — | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Depreciation and amortization expense | 62,223 | 6.3 | 39,273 | 3.9 | 43,629 | 4.1 | 18,278 | 4.1 | 16,394 | 3.6 | 10,464 | 3.9 | 28,591 | 4.1 | 12,084 | 4.1 | 31,527 | 4.1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Impairment losses | 262,780 | 26.7 | — | — | — | — | — | 0.0 | — | 0.0 | — | 0.0 | — | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Restructuring charges | 3,777 | 0.4 | 2,737 | 0.3 | 2,115 | 0.2 | — | — | — | 0.0 | 1,381 | 0.2 | — | 0.0 | — | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Income (loss) from operations | $ | (251,847 | ) | (25.6 | )% | $ | 16,694 | 1.7 | % | $ | 41,928 | 4.0 | % | $ | 15,435 | 3.5 | % | $ | 17,465 | 3.8 | % | $ | 14,361 | 5.3 | % | $ | 31,467 | 4.5 | % | $ | 10,580 | 3.6 | % | $ | 36,286 | 4.8 | % | ||||||||||||||||||||||||||||||||||||
(1) | Amounts include specifically allocated compensation costs and the Laidlaw fees and compensation charges allocated to AMR by Laidlaw pursuant to a formula based upon AMR’s share of Laidlaw’s consolidated revenue. |
Predecessor | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Year Ended August 31, | Five Months Ended January 31, | Successor | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months | Eight Months | Three Months | Eight Months | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
% of | % of | % of | % of | % of | Ended | % of | Ended | % of | Ended | % of | Ended | % of | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net | Net | Net | Net | Net | September 30, | Net | September 30, | Net | September 30, | Net | September 30, | Net | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2002 | Revenue | 2003 | Revenue | 2004 | Revenue | 2004 | Revenue | 2005 | Revenue | 2004 | Revenue | 2004 | Revenue | 2005 | Revenue | 2005 | Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(unaudited) | (unaudited) | (unaudited) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net revenue | $ | 431,335 | 100.0 | % | $ | 480,645 | 100.0 | % | $ | 549,798 | 100.0 | % | $ | 225,550 | 100.0 | % | $ | 241,120 | 100.0 | % | $ | 142,982 | 100.0 | % | $ | 372,568 | 100.0 | % | $ | 164,336 | 100.0 | % | $ | 425,941 | 100.0 | % | |||||||||||||||||||||||||||||||||||||
Compensation and benefits | 332,772 | 77.1 | 374,532 | 77.9 | 430,669 | 78.3 | 174,187 | 77.2 | 191,572 | 79.5 | 111,836 | 78.2 | 293,577 | 78.8 | 129,180 | 78.6 | 336,1 40 | 78.9 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Operating expenses | 23,986 | 5.6 | 23,554 | 4.9 | 23,879 | 4.3 | 10,551 | 4.7 | 10,972 | 4.6 | 6,170 | 4.3 | 16,004 | 4.3 | 7,405 | 4.5 | 18,577 | 4.4 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Insurance expense | 30,400 | 7.0 | 36,838 | 7.7 | 35,983 | 6.5 | 16,367 | 7.3 | 16,565 | 6.9 | 6,792 | 4.8 | 22,889 | 6.1 | 11,617 | 7.1 | 30,014 | 7.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Selling, general and administrative expenses | 16,769 | 3.9 | 14,806 | 3.1 | 15,682 | 2.9 | 5,841 | 2.6 | 5,914 | 2.5 | 4,339 | 3.0 | 11,464 | 3.1 | 4,703 | 2.9 | 11,295 | 2.7 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Laidlaw fees and compensation charges(1) | 1,800 | 0.4 | 1,800 | 0.4 | 6,429 | 1.2 | 2,678 | 1.2 | 10,458 | 4.3 | 1,446 | 1.0 | 4,125 | 1.1 | — | 0.0 | — | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Depreciation and amortization expense | 4,960 | 1.1 | 5,431 | 1.1 | 9,110 | 1.7 | 3,801 | 1.7 | 2,414 | 1.0 | 2,205 | 1.5 | 6,036 | 1.6 | 2,759 | 1.7 | 7,284 | 1.7 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Laidlaw reorganization costs | 8,761 | 2.0 | 3,650 | 0.8 | — | — | — | — | 0.0 | — | 0.0 | — | 0.0 | — | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Income from operations | $ | 11,887 | 2.8 | % | $ | 20,034 | 4.2 | % | $ | 28,046 | 5.1 | % | $ | 12,125 | 5.4 | % | $ | 3,225 | 1.3 | % | $ | 10,194 | 7.1 | % | $ | 18,473 | 5.0 | % | $ | 8,672 | 5.3 | % | 22,631 | 5.3 | % | ||||||||||||||||||||||||||||||||||||||
(1) | Amounts include specifically allocated compensation costs and the Laidlaw fees and compensation charges allocated to EmCare by Laidlaw pursuant to a formula based upon EmCare’s share of Laidlaw’s consolidated revenue. |
65
Table of Contents
66
Table of Contents
67
Table of Contents
68
Table of Contents
69
Table of Contents
70
Table of Contents
71
Table of Contents
72
Table of Contents
73
Table of Contents
74
Table of Contents
75
Table of Contents
76
Table of Contents
77
Table of Contents
Debt Facilities |
• | substantially all present and future shares of the capital stock of AMR HoldCo, Inc. and EmCare HoldCo, Inc., our wholly-owned subsidiaries which are the co-borrowers, and each of their present and future domestic subsidiaries and 65% of the capital stock of controlled foreign corporations; | |
• | substantially all present and future intercompany debt of the co-borrowers and each guarantor; and | |
• | substantially all of the present and future property and assets, real and personal, of the co-borrowers and each guarantor. |
78
Table of Contents
As of September 30, 2005 | ||||||||||||||
Consolidated | Pro Forma | |||||||||||||
Total Leverage Ratio: | ||||||||||||||
Consolidated Indebtedness/ | $ | 608,607 | $ | 508,607 | ||||||||||
Adjusted LTM EBITDA(1) | ÷ | $ | 150,128 | $ | 150,128 | |||||||||
= 4.05 | × | = 3.39 | × | |||||||||||
Senior Leverage Ratio: | ||||||||||||||
Senior Indebtedness/ | $ | 358,607 | $ | 258,607 | ||||||||||
Adjusted LTM EBITDA(1) | ÷ | $ | 150,128 | $ | 150,128 | |||||||||
= 2.39 | × | = 1.72 | × | |||||||||||
Fixed Charge Coverage Ratio: | ||||||||||||||
Fixed Charge Numerator(2) | $ | 103,336 | $ | 103,336 | ||||||||||
Fixed Charge Denominator(3) | ÷ | $ | 63,097 | $ | 60,686 | |||||||||
= 1.64 | × | = 1.70 | × |
(1) | “Adjusted LTM EBITDA” is calculated as set forth in our senior secured credit facility: our consolidated EBITDA for the four fiscal quarters ended September 30, 2005, adding back all management fees (totaling $19.8 million), and other specifically identified exclusions. |
(2) | The numerator for the fixed charge ratio is calculated as set forth in our senior secured credit facility: Adjusted EBITDA, less capital expenditures, for the four fiscal quarters ended September 30, 2005. |
(3) | The denominator for the fixed charge ratio is calculated as set forth in our senior secured credit facility: the sum of our consolidated interest expense, cash income taxes and principal amount of all scheduled amortization payments on all Indebtedness (as defined), including pro forma annual principal payments on our senior secured credit facility, for the four fiscal quarters ended September 30, 2005. |
79
Table of Contents
Payments Due by Period | |||||||||||||||||||||
Less than | More than | ||||||||||||||||||||
1 Year | 1-3 Years | 3-5 Years | 5 Years | Total | |||||||||||||||||
(in thousands) | |||||||||||||||||||||
Contractual obligations: | |||||||||||||||||||||
Long-term debt(1) | $ | 157 | $ | 271 | $ | 221 | $ | 319 | $ | 968 | |||||||||||
Senior secured credit facility(2) | 8,500 | 7,000 | 7,000 | 330,750 | 353,250 | ||||||||||||||||
Capital lease obligations (principal) | 4,389 | — | — | — | 4,389 | ||||||||||||||||
Capital lease obligations (interest) | 112 | — | — | — | 112 | ||||||||||||||||
Senior subordinated notes | — | — | — | 250,000 | 250,000 | ||||||||||||||||
Interest on debt(3) | 45,901 | 91,218 | 90,312 | 136,042 | 363,473 | ||||||||||||||||
Operating lease obligations | 24,876 | 33,708 | 14,527 | 11,886 | 84,997 | ||||||||||||||||
Other contractual obligations(4) | 5,793 | 3,982 | 3,363 | 243 | 13,381 | ||||||||||||||||
Subtotal | 89,728 | 136,179 | 115,423 | 729,240 | 1,070,570 | ||||||||||||||||
(1) | Excludes capital lease obligations. |
(2) | Excludes interest on our senior secured credit facility and senior subordinated notes. |
(3) | Interest on our floating rate debt was calculated for all years using the effective rate as of September 30, 2005 of 5.98%. |
(4) | Includes Onex management fees, dispatch fees and responder fees. |
Amount of Commitment Expiration Per Period | |||||||||||||||||||||
Less than | More than | ||||||||||||||||||||
1 Year | 1-3 Years | 3-5 Years | 5 Years | Total | |||||||||||||||||
(in thousands) | |||||||||||||||||||||
Other commitments: | |||||||||||||||||||||
Guarantees of surety bonds | 2,545 | — | — | 29,957 | 32,502 | ||||||||||||||||
Letters of credit(1) | — | — | — | 27,347 | 27,347 | ||||||||||||||||
Subtotal | 2,545 | — | — | 57,304 | 59,849 | ||||||||||||||||
Total obligations and commitments | $ | 92,273 | $ | 136,179 | $ | 115,423 | $ | 786,544 | $ | 1,130,419 | |||||||||||
(1) | Evergreen renewals are deemed to have expiration dates in excess of 5 years. |
80
Table of Contents
81
Table of Contents
82
Table of Contents
83
Table of Contents
• | Increase in outsourcing. Communities, government agencies and healthcare facilities are under significant pressure both to improve the quality and to reduce the cost of care. The outsourcing of certain medical services has become a preferred means to alleviate these pressures. |
• | From 2000 to 2003, we believe outsourced emergency department services increased from 55% to 65% of total emergency department services. | |
• | From 1999 to 2003, the percentage of emergency medical transportation services supplied by private ambulance providers increased from 34% to 39% in the country’s largest 200 cities. |
• | Favorable demographics. The growth and aging of the population will be a significant demand driver for healthcare services, and we believe it will result in an increase in ambulance transports, emergency department visits and hospital admissions. |
• | The U.S. Census Bureau estimates that the number of Americans over 65 will increase to 39 million by 2010 from 31 million in 1990. It is also expected that Americans over the age of 65 will increase from one in eight Americans in 2000 to one in five by 2030. | |
• | A 2003 CDC Emergency Department Summary noted that patients aged 65 or over represent 38% of patients delivered to emergency departments by ambulance. Emergency department visits for persons aged 65 or over increased to 17.5 million in 2003, a 26% increase from 1993. |
• | Increased federal funding for disaster preparedness and other federal programs. The United States government has increased its focus on our nation’s ability to respond quickly and effectively to emergencies, including both terrorist attacks and natural disasters. Federal programs, such as Homeland Security, FEMA and funding for services for undocumented aliens, have made increased funding available which is aimed directly at emergency services, including ambulance providers and emergency physician services. |
84
Table of Contents
Ambulance Services |
Emergency Department Services |
85
Table of Contents
AMR | EmCare | ||||
Core Services: | • Pre- and post-hospital medical transportation | • Hospital-based medical care | |||
• Emergency (“911”) ambulance transports | • Emergency department staffing and related management | ||||
• Non-emergency ambulance | services | ||||
transports | • Hospitalist services | ||||
Customers: | • Communities | • Hospitals | |||
• Government agencies | • Independent physician groups | ||||
• Healthcare facilities | • Attending medical staff | ||||
• Insurers | |||||
National Market Position: | • #1 provider of ambulance transports | • #1 provider of outsourced emergency department services | |||
• 8% share of total ambulance market | • 6% share of emergency department services market | ||||
• 21% of private provider ambulance market | • 9% of outsourced emergency department services market | ||||
Number of Contracts: | |||||
At September 30, 2005 | • 155 “911” contracts | • 333 hospital contracts | |||
• 2,700 non-emergency transport contracts | |||||
Volume: | |||||
For fiscal 2004 | • 3.7 million transports | • 5.3 million patient visits | |||
86
Table of Contents
• | Cost efficiencies and broad program offering. Our investments in technology may be too costly for certain providers to replicate, and provide us with several competitive advantages, including: (i) operating cost efficiencies, (ii) scalability and (iii) the capability to provide broad, high quality service offerings to our customers at competitive rates. In addition, our technology, including electronic patient records, and our expertise in providing both pre-hospital and hospital-based emergency care uniquely positions us to respond to community demand for enhanced coordination among their emergency service providers. | |
• | National contracting and preferred provider relationships. We are able to enter into national and regional contracts with managed care organizations and insurance companies. We have an exclusive provider contract with Kaiser Foundation Health Plan one of the largest managed care organizations and we have preferred provider status with several healthcare systems and many managed care organizations. | |
• | Ability to recruit and retain quality personnel. We are able to recruit and retain clinical and support employees by providing attractive compensation packages, comprehensive training programs, risk mitigation strategies, career development and greater breadth of job transferability. This lowers our costs associated with employee turnover and increases customer and patient satisfaction. |
• | One of the keys to our success has been our ability to recruit and retain high quality medical personnel. AMR has a competitive advantage in recruiting quality medical personnel through our in-house paramedic training institute, which we believe is the largest in the United States. EmCare has developed proprietary software that allows us to identify physicians, based on multiple characteristics, matching the specific needs of our customers. We provide continuing education to our affiliated medical professionals through EMEDS, our in-house Emergency Medical Education Systems. | |
• | We believe our 79% and 94% retention rates in fiscal 2004 for full-time medical personnel at AMR and EmCare, respectively, are among the highest in the emergency medical services segments in which they compete. We believe that successfully recruiting and retaining highly qualified clinicians and healthcare professionals improves the overall experience and outcomes for our customers and patients while significantly reducing our operating costs. |
87
Table of Contents
• | We believe AMR is the largest user of ambulance electronic patient care records, or e-PCR. Our proprietary system enables us to eliminate the use of manual patient records by replacing them with electronic records, which we expect will reduce both chart errors and costs. | |
• | AMR utilizes proprietary software, Millennium, to determine the appropriate level of transportation services to be dispatched and track response times and other data for hospitals. Our initial implementation of these technologies has improved our ability to capture revenue, decrease our billing costs and bid more effectively for 911 contracts. | |
• | EmCare has developed proprietary physician recruitment software that has enhanced our recruitment efficiency and improved our physician retention rate. | |
• | At EmCare, we track risk exposure trends through what we believe is one of the largest emergency department risk databases, allowing us to assess, develop and implement targeted risk intervention programs. |
• | Implementing innovative productivity-enhancing programs |
• | At EmCare, we have developed and implemented programs, such as “fast track” and advanced triage protocols, to improve throughput and wait times, thereby improving patient satisfaction and reducing the number of patients who leave without being seen. | |
• | At AMR, we have developed and implemented innovative programs to improve our productivity through decreased “drop” and “on scene” time. For example, we have recently established transition units at several hospitals to hold and monitor discharged patients awaiting transport, |
88
Table of Contents
thereby increasing our productivity while accelerating inpatient bed availability and overall hospital throughput. |
• | Continuing to broaden product and service offerings to our customers |
• | In 2002, we began marketing hospitalist services. Since that time, our hospitalist services revenue increased at a compound annual growth rate of 48.3% from $7.2 million to $23.5 million in fiscal 2004. Approximately fifty percent of our hospitalist contracts are with our emergency department customers. | |
• | At certain facilities, AMR provides a dedicated on-site non-emergency transport coordinator during times of peak demand to increase efficiency and ensure appropriate utilization of all medical transportation service levels. |
• | Targeted geographic sales and marketing programs, | |
• | Pursuing new outsourcing opportunities for emergency department, hospitalist, radiology and ambulance services, | |
• | Expanding our public/private ambulance partnerships with local fire departments, | |
• | Evaluating opportunities that leverage our core businesses, including our communications center infrastructure, to manage health-related transportation logistics. |
• | System Status Management (SSM): Enables AMR to use current incident data to position our vehicles efficiently, minimizing response time while maximizing asset utilization. We currently utilize SSM in all communities in which we operate under contracts to provide 911 emergency ambulance services. We believe we are one of only a few ambulance services providers that have begun to implement “real-time” SSM technology. | |
• | Electronic patient care record (e-PCR): Where implemented, allows AMR to capture billable revenue, decrease our billing costs and optimize reimbursement. In addition, our proprietary e-PCR enables us to shorten our billing cycle and reduce risk by utilizing defined clinical and rules-based protocols to capture patient information electronically. | |
• | Millennium software: Millennium, our proprietary software, allows us greater flexibility in meeting our customers’ needs. This rules-based software program integrates medical protocol, managed care |
89
Table of Contents
criteria and other detailed data prescribed by our customers, enabling AMR to efficiently dispatch appropriate transport and more effectively track response time. | ||
• | EmSource: EmSource, our proprietary physician recruitment system, enables EmCare to more effectively recruit physicians who meet the needs of our customers. The system consists of a database of approximately 800,000 physicians that is updated weekly to provide the most current physician contact available. | |
• | EmBillz: EmBillz, our proprietary coding, billing and accounts receivable management system, enables EmCare to more effectively process more than five million emergency department visits each year. |
90
Table of Contents
Emergency Response Services (911). We provide emergency response services primarily under long-term exclusive contracts with communities and hospitals. Our contracts typically stipulate that we must respond to 911 calls in the designated area within a specified response time. We utilize two types of ambulance units — Advanced Life Support, or ALS, units and Basic Life Support, or BLS, units. ALS units, which are staffed by two paramedics or one paramedic and an emergency medical technician, or EMT, are equipped with high-acuity life support equipment such as cardiac monitors, defibrillators and oxygen delivery systems, and carry pharmaceutical and medical supplies. BLS units are usually staffed by two EMTs and are outfitted with medical supplies and equipment necessary to administer first aid and basic medical treatment. The decision to dispatch an ALS or BLS unit is determined by our contractual requirements, as well as by the nature of the medical situation. | |
Under certain of our 911 emergency response contracts, we are the first responder to an emergency scene. However, under most of our 911 contracts, the local fire department is the first responder. In these situations, the fire department typically begins stabilization of the patient. Upon our arrival, we continue stabilization through the provision of attendant medical care and transport the patient to the closest appropriate healthcare facility. In certain communities where the fire department historically has been responsible for both first response and emergency services, we seek to develop public/private |
91
Table of Contents
partnerships with fire departments rather than compete with them to provide the emergency service. These partnerships emphasize collaboration with the fire departments and afford us the opportunity to provide 911 emergency services in communities that, for a variety of reasons, may not otherwise have outsourced this service to a private provider. In most instances, the provision of emergency services under our partnerships closely resembles that of our most common 911 contracts described above. What differentiates the public/private partnerships is the level of contractually negotiated collaboration and coordination between AMR and the fire department. As an example, in several of our public/private partnerships, we utilize a fire department-employed paramedic when we transport the patient and subsequently reimburse the fire department for its employee’s time. These partnerships benefit both parties — they create a new revenue source for the fire department while relieving it of the complexities associated with the emergency transport business, and they enable us to provide emergency response services in communities that may not otherwise have outsourced this service. In addition, the public/private partnerships lower our costs by reducing the number of full-time paramedics we would otherwise require. We estimate that these public/private partnerships represented approximately 20% of AMR’s net revenue in fiscal 2004. | |
Non-Emergency Transport Services. With non-emergency services, we provide transportation to patients requiring ambulance or wheelchair transport with varying degrees of medical care needs between healthcare facilities or between healthcare facilities and their homes. Unlike emergency response services, which typically are provided by communities or private providers under exclusive or semi-exclusive contracts, non-emergency transportation usually involves multiple contract providers at a given facility, with one or more of the competitors designated as the “preferred” provider. Non-emergency transport business generally is awarded by a healthcare facility, such as a hospital or nursing home, or a healthcare payor, such as an HMO, managed care organization or insurance company. | |
Non-emergency transport services include: (i) critical care transport, (ii) wheelchair and stretcher-car transports, and (iii) other inter-facility transports. |
• | Critical care transports are provided to medically unstable patients (such as cardiac patients and neonatal patients) who require critical care while being transported between healthcare facilities. Critical care services differ from ALS services in that the ambulance may be equipped with additional medical equipment and may be staffed by one of our medical specialists or by an employee of a healthcare facility to attend to a patient’s specific medical needs. | |
• | Wheelchair and stretcher-car transports are non-medical transportation provided to handicapped and certain non-ambulatory persons in some service areas. In providing this service, we use vans that contain hydraulic wheelchair lifts or ramps operated by drivers who generally are trained in cardiopulmonary resuscitation, or CPR. | |
• | Other inter-facility transports, that require advanced or basic levels of medical supervision during transfer, may be provided when a home-bound patient requires examination or treatment at a healthcare facility or when a hospital inpatient requires tests or treatments (such as magnetic resonance imaging, or MRI, testing, CAT scans, dialysis or chemotherapy treatment) available at another facility. We use ALS or BLS ambulance units to provide general ambulance services depending on the patient’s needs. |
Other Services. In addition to our 911 emergency and non-emergency ambulance services, we provide the following services: |
• | Dispatch Services. Our dispatch centers manage our own calls and, in certain communities, also manage dispatch centers for public safety agencies, such as police and fire departments, aeromedical transport programs and others. | |
• | Event Medical Services. We provide medical stand-by support for concerts, athletic events, parades, conventions, international conferences and VIP appearances in conjunction with local and federal law enforcement and fire protection agencies. We have contracts to provide stand-by support for numerous sports franchises, such as the Oakland Raiders, Oakland Athletics, Detroit |
92
Table of Contents
Lions and Los Angeles Dodgers, as well as for various NASCAR events, Hollywood production studios and other specialty events. | ||
• | Managed Transportation Services. Managed care organizations and insurance companies contract with us to manage various of their medical transportation-related needs, including call-taking and scheduling, management of a network of transportation providers and billing and reporting through our e-PCR system. | |
• | Paramedic Training. We own and operate Northern California Training Institute, or NCTI, the largest paramedic training school in the United States and the only accredited institution of its size, with over 500 graduates each year. |
• | the federal and state governments, primarily under the Medicare and Medicaid programs, | |
• | health maintenance organizations, preferred provider organizations and private insurers, | |
• | individual patients, and | |
• | community subsidies and fees. |
93
Table of Contents
Percentage of AMR | |||||||||||||
Net Revenue | |||||||||||||
Year Ended | |||||||||||||
August 31, | |||||||||||||
2002 | 2003 | 2004 | |||||||||||
Medicare | 35 | % | 33 | % | 33 | % | |||||||
Medicaid | 6 | 6 | 6 | ||||||||||
Commercial insurance/managed care | 41 | 44 | 45 | ||||||||||
Self-pay | 6 | 6 | 5 | ||||||||||
Subsidies/fees | 12 | 11 | 11 | ||||||||||
Total net revenue | 100 | % | 100 | % | 100 | % | |||||||
94
Table of Contents
95
Table of Contents
96
Table of Contents
• | To be the leader for safety in the emergency medical services industry, and | |
• | To be recognized as a leader for safety among all industries. |
• | Selecting highly qualified employees, | |
• | Providing exemplary safety policies and programs to control losses, |
97
Table of Contents
• | Effective training and education programs, | |
• | Accountability of management and employees for safety of the operation, and | |
• | Continuous review of new opportunities and existing programs for improvement. |
• | pricing, | |
• | the ability to improve customer service, such as on-time performance and efficient call intake, | |
• | the ability to recruit, train and motivate employees, particularly ambulance crews who have direct contact with patients and healthcare personnel, and | |
• | billing and reimbursement expertise. |
98
Table of Contents
99
Table of Contents
100
Table of Contents
101
Table of Contents
• | recruiting, scheduling and credentials coordination for clinical professionals, | |
• | support services, such as payroll, insurance coverage, continuing education services and management training, and | |
• | coding, billing and collection of fees for services provided by medical professionals. |
102
Table of Contents
• | Incident Reporting Systems. We have established a comprehensive support system for medical professionals. Our Risk Management Hotline provides each physician with the ability to discuss medical issues with a peer. In the event of a negative patient outcome, the physician may discuss legal and medical issues in anticipation of litigation directly with an EmCare attorney experienced with medical malpractice issues. | |
• | Tracking and Trending Claims. We have an extensive claims database developed from our experience in the emergency department setting. From this database, we track multiple data points on each professional liability claim. We utilize the database to identify claim trends and risk factors so that we can better target our risk management initiatives. Each year, we target the medical conditions |
103
Table of Contents
associated with our most frequent professional liability claims, and provide detailed education to assist our affiliated medical professionals in treating these medical conditions. | ||
• | Professional Risk Assessment. We conduct risk assessments of our medical professionals. Typically, a risk assessment includes a thorough review of professional liability claims against the professional, assessment of issues raised by hospital risk management and identification of areas where additional education may be advantageous for the professional. | |
• | Hospital Risk Assessment. We conduct risk assessments of potential hospital customers in conjunction with our sales and contracting process. As part of the risk assessment, registered nurses or physicians employed by us conduct a detailed analysis of the hospital’s operations affecting the emergency department or hospitalist services, including the triage procedures, on-call coverage, transfer procedures, nursing staffing and related matters in an effort to address risk factors contractually during negotiations with potential customer hospitals. | |
• | Clinical Fail-Safe Programs. We review and identify key risk areas which we believe may result in increased incidence of patient injuries and resulting claims against us and our affiliated medical professionals. We continue to develop “fail-safe” clinical tools and make them available to our affiliated physicians for use in conjunction with their practice and to our customer hospitals for use as a part of their peer review process. These “fail-safe” tools assist physicians in identifying common patient attributes and complaints that may identify the patient as being at high risk for certain conditions (e.g., a heart attack). | |
• | Quality Improvement Programs. Our medical directors are actively engaged in their respective hospital’s quality improvement committees and initiatives. In addition, we provide tools that provide guidance to the medical directors on how to conduct quality reviews of their physicians and help them track their physicians’ medical practices. | |
• | Physician Education Programs. Our wholly owned subsidiary, Emergency Medical Education Systems, Inc, or EMEDS, conducts physician education through risk management and board review conferences and on-line teaching modules. Our affiliated medical professionals can access EMEDS to obtain valuable medical information. Our internal continuing education services are fully accredited by the Accreditation Council for Continuing Medical Education. This allows us to grant our physicians and nurses continuing education credits for internally developed educational programs at a lower cost than if such credits were earned through external programs. Our risk management department also provides other forms of education, including articles in the company newsletter that highlight current medical literature on important emergency medicine topics. | |
• | Proactive Professional Liability Claims Handling. We utilize a third party claims administrator to manage professional liability claims against companies and medical professionals covered under our insurance program. For each case, detailed reports are reviewed to ensure proactively that the defense is comprehensive and aggressive. Each professional liability claim brought against an EmCare affiliated medical professional or EmCare affiliated company is reviewed by EmCare’s Claims Committee, consisting of physicians, attorneys and company executives, before any resolution of the claim. The Claims Committee periodically instructs EmCare’s risk management department to undertake an analysis of particular physicians or hospital locations associated with a given claim. |
• | the federal and state governments, primarily under the Medicare and Medicaid programs, | |
• | health maintenance organizations, preferred provider organizations and private insurers, | |
• | hospitals, and | |
• | individual patients. |
104
Table of Contents
Percentage of EmCare’s | |||||||||||||
Net Revenue | |||||||||||||
Year Ended August 31, | |||||||||||||
2002 | 2003 | 2004 | |||||||||||
Medicare | 15 | % | 16 | % | 17 | % | |||||||
Medicaid | 2 | 3 | 3 | ||||||||||
Commercial insurance/managed care | 57 | 54 | 53 | ||||||||||
Self-pay | 4 | 3 | 2 | ||||||||||
Subsidies/fees | 22 | 24 | 25 | ||||||||||
Total net revenue | 100 | % | 100 | % | 100 | % | |||||||
105
Table of Contents
• | we bill patients and third party payors directly for physician fees, | |
• | we bill patients and third party payors directly for physician fees, with the hospital paying us an additional pre-arranged fee for our services, and | |
• | we bill the hospitals directly for the services of the physicians. |
106
Table of Contents
107
Table of Contents
• | the ability to recruit and retain qualified physicians, | |
• | the ability to improve department productivity and patient satisfaction while reducing overall costs, | |
• | the ability to integrate the emergency department with other hospital departments and to provide value added services, | |
• | billing and reimbursement expertise, | |
• | a reputation for compliance with state and federal regulations, | |
• | the breadth of staffing and management services offered, and | |
• | financial stability, demonstrating an ability to pay providers in a timely manner and provide professional liability insurance. |
108
Table of Contents
Job Classification | Full-Time | Part-Time | Total | |||||||||
Physicians* | 1,887 | 714 | 2,601 | |||||||||
Physician assistants | 162 | 142 | 304 | |||||||||
Nurse practitioners | 104 | 94 | 198 | |||||||||
Non-clinical employees | 1,076 | 119 | 1,195 | |||||||||
Total | 3,229 | 1,069 | 4,298 |
* | We have approximately 4,500 affiliated physicians. These figures represent clinicians providing services at a particular time. |
109
Table of Contents
• | disputes between payors as to which party is responsible for payment, | |
• | the difficulty of adherence to specific compliance requirements, diagnosis coding and various other procedures mandated by the government, and | |
• | failure to obtain proper physician credentialing and documentation in order to bill governmental payors. |
110
Table of Contents
111
Table of Contents
112
Table of Contents
113
Table of Contents
114
Table of Contents
115
Table of Contents
116
Table of Contents
117
Table of Contents
118
Table of Contents
• | providing guidance, education and proper controls based on the regulatory risks associated with our business model and strategic plan, | |
• | conducting internal audits and reviews to identify any improper practices that may be occurring, | |
• | resolving regulatory matters, and | |
• | enhancing the ethical culture and leadership of the organization. |
• | formal policies and written procedures, | |
• | designation of a Compliance Officer, | |
• | education and training programs, |
119
Table of Contents
• | internal monitoring and reviews, | |
• | responding appropriately to detected misconduct, | |
• | open lines of communication, and | |
• | discipline and accountability. |
120
Table of Contents
Name | Age | Position* | ||||
William A. Sanger | 55 | Director, Chairman and Chief Executive Officer | ||||
Don S. Harvey | 48 | Director, President and Chief Operating Officer | ||||
Randel G. Owen | 46 | Chief Financial Officer | ||||
Dighton C. Packard, M.D. | 57 | Chief Medical Officer | ||||
Todd G. Zimmerman | 40 | General Counsel | ||||
Robert M. Le Blanc | 39 | Lead Director | ||||
Steven B. Epstein | 62 | Director | ||||
James T. Kelly | 59 | Director | ||||
Michael L. Smith | 57 | Director |
* | Unless otherwise noted, the positions identified are the positions held with the general partner of Emergency Medical Services L.P. prior to the equity offering and with Emergency Medical Services Corporation following the offering. |
121
Table of Contents
122
Table of Contents
123
Table of Contents
• | our Class I directors will be Messrs. Le Blanc and Sanger, | |
• | our Class II directors will be Messrs. Epstein and Kelly, and | |
• | our Class III directors will be Messrs. Harvey and Smith. |
124
Table of Contents
125
Table of Contents
Annual Compensation | |||||||||||||||||||||||||
Other Annual | Long-Term | All Other | |||||||||||||||||||||||
Name and Principal Position(1) | Year | Salary | Bonus | Compensation(2) | Compensation Awards(3) | Compensation(4) | |||||||||||||||||||
William A. Sanger | 2004 | $ | 571,411 | $ | 488,750 | — | — | $ | 9,957 | ||||||||||||||||
Chief Executive Officer of AMR and of EmCare | |||||||||||||||||||||||||
Don S. Harvey | 2004 | $ | 391,667 | $ | 337,500 | — | — | $ | 3,925 | ||||||||||||||||
President and Chief Operating Officer of EmCare | |||||||||||||||||||||||||
Randel G. Owen | 2004 | $ | 286,422 | $ | 117,500 | $ | 55,944(5 | ) | $ | 35,245 | $ | 7,745 | |||||||||||||
Chief Financial Officer of AMR | |||||||||||||||||||||||||
Dighton C. Packard, M.D. | 2004 | $ | 211,467 | $ | 83,200 | — | $ | 21,333 | $ | 4,571 | |||||||||||||||
Chief Medical Officer of EmCare | |||||||||||||||||||||||||
Todd G. Zimmerman | 2004 | $ | 201,955 | $ | 146,997 | — | $ | 11,594 | $ | 5,157 | |||||||||||||||
General Counsel of EmCare |
(1) | Represents each person’s principal position in fiscal 2004. All of these individuals became executive officers of Emergency Medical Services in connection with our acquisition of AMR and EmCare. |
(2) | In accordance with the rules of the SEC, other annual compensation disclosed in this table does not include various perquisites and other personal benefits received by a named executive officer that does not exceed the lesser of $50,000 or 10% of such officer’s total annual salary and bonus disclosed in this table. |
(3) | Represents the vesting of restricted share awards granted to the named executive officers by Laidlaw on November 24, 2004, as follows: Mr. Owen — 1,900 shares; Dr. Packard — 1,150 shares; Mr. Zimmerman — 625 shares. In connection with our acquisition of AMR and EmCare, these awards terminated and no further restricted shares will vest. |
(4) | Represents matching contributions to company 401(k) plans. |
(5) | Other annual compensation for Mr. Owen includes a relocation allowance of $47,544. |
126
Table of Contents
Individual Grants | ||||||||||||||||||||||||
Potential Realizable Value of | ||||||||||||||||||||||||
Number of | % of Total | Assumed Annual Rates | ||||||||||||||||||||||
Securities | Options | of Stock Price Appreciation | ||||||||||||||||||||||
Underlying | Granted to | for Option Term | ||||||||||||||||||||||
Options | Employees in | Exercise | ||||||||||||||||||||||
Name | Granted(1) | Fiscal Year | Price | Expiration Date(1) | 5% | 10% | ||||||||||||||||||
William A. Sanger | 1,482,168 | (2) | 42.2 | % | $ | 6.67 | February 10, 2015 | $ | 4,943,030.28 | $ | 9,886,060.56 | |||||||||||||
Don S. Harvey | 370,542 | (3) | 10.6 | % | $ | 6.67 | February 10, 2015 | 1,235,757.57 | 2,471,515.14 | |||||||||||||||
Randel G. Owen | 370,542 | (3) | 10.6 | % | $ | 6.67 | February 10, 2015 | 1,235,757.57 | 2,471,515.14 | |||||||||||||||
Todd G. Zimmerman | 148,217 | (3) | 4.2 | % | $ | 6.67 | February 10, 2015 | 494,303.70 | 988,607.39 | |||||||||||||||
Dighton C. Packard, M.D. | 48,750 | (3) | 1.4 | % | $ | 6.67 | February 10, 2015 | 162,581.25 | 325,162.50 |
(1) | The options may expire earlier, upon termination of employment or certain corporate events. See “— Equity Plans — Equity Option Plan.” If the employee’s employment is terminated prior to February 10, 2015, his options will expire earlier as follows: (a) upon |
127
Table of Contents
the termination of employment if the termination is for “cause”, (b) 30 days after the termination of employment, or such other date as determined by the compensation committee, following termination by the employee for “good reason” or by us without “cause” or due to retirement, or (c) 90 days after termination of employment due to death or disability. Vesting of the options may accelerate, and all options will terminate if not exercised, upon (i) a sale of our equity (other than a sale as part of an initial public offering) whereby any person other than existing equity holders as of the grant date acquire our voting power to elect a majority of our board of directors or (ii) a sale of all or substantially all of our assets. | |
(2) | The options vest ratably on the first eight six-month anniversaries of the grant date,provided, that the exercisability of one-half of the options is conditioned upon meeting certain specified performance targets. See “— Equity Plans — Equity Option Plan.” If Mr. Sanger is terminated, the options will vest as scheduled to the nearest six-month anniversary of the grant date. |
(3) | The options vest ratably on the first four anniversaries of the grant date, provided, that the exercisability of one-half of the options is conditioned upon meeting certain specified performance targets. See “— Equity Plans — Equity Option Plan.” |
Target | ||||||||
Annual | Bonus | |||||||
Executive | Base Salary | Percentage | ||||||
William A. Sanger | $ | 850,000 | 100 | % | ||||
Don S. Harvey | $ | 500,000 | 75 | % | ||||
Randel G. Owen | $ | 350,000 | 50 | % | ||||
Todd G. Zimmerman | $ | 325,000 | 50 | % | ||||
Dighton C. Packard, M.D. | $ | 260,000 | 50 | % |
128
Table of Contents
• | exercise price equal to $6.67 per share, being the equity purchase price paid by the initial investors, | |
• | vesting ratably on each of the first four anniversaries of the effective February 10, 2005 grant date (the first eight 6-month anniversaries in the case of Mr. Sanger),provided, that the exercisability of one-half of the options granted to each employee is subject to the further condition that Onex has realized a 15% internal rate of return, as defined, or, on the fourth anniversary of the grant date, we have achieved an aggregate EBITDA of not less than $617.4 million, subject to certain adjustments, for the four fiscal years ending December 31, 2008, | |
• | each option expires on the tenth anniversary of the grant date unless the employee’s employment is terminated earlier, in which case the options will expire as follows: (i) upon the termination of employment if the termination is for “cause”, (ii) 30 days after the termination of employment, or such other date as determined by the compensation committee, following termination by the employee for “good reason” or by us without “cause” or due to retirement, or (iii) 90 days after termination of employment due to death or disability, and | |
• | upon (i) a sale of the equity of Emergency Medical Services (other than a sale as part of the equity offering) whereby any person other than existing equity holders as of the grant date acquire voting power to elect a majority of our board of directors or (ii) a sale of all or substantially all of our assets, all options granted to each employee will accelerate (although still subject to the performance target) and will terminate if not exercised. |
129
Table of Contents
• | restrict transfer of their equity until the fifth anniversary of purchase, and | |
• | grant “piggyback” registration rights. |
130
Table of Contents
• | each person known by us to own beneficially 5% or more of class A or class B common stock, | |
• | each EMS director, | |
• | each named executive officer, and | |
• | all of the directors and executive officers as a group. |
Before Offering | After Offering | |||||||||||||||||||
Number of | Percentage | Percentage | ||||||||||||||||||
Shares | of Class/All | Percentage | of Class/All | Percentage | ||||||||||||||||
Beneficially | Common | of Voting | Common | of Voting | ||||||||||||||||
Name of Beneficial Owner | Owned(1)(2) | Stock | Power | Stock | Power | |||||||||||||||
Five Percent Stockholders | ||||||||||||||||||||
Onex Corporation(3) | 32,107,523 | 99.6%/ | 96.1% | 99.6%/ | 77.9% | |||||||||||||||
class B | 98.9% | 96.6% | ||||||||||||||||||
Onex Partners LP(4) | 17,226,723 | 53.5%/ | 51.6% | 53.6%/ | 41.8% | |||||||||||||||
class B | 53.1% | 51.8% | ||||||||||||||||||
Onex Partners LLC(5) | 11,106,924 | 34.4%/ | 33.3% | 34.4%/ | 27.0% | |||||||||||||||
class B | 34.2% | 33.4% | ||||||||||||||||||
Onex EMSC Co-Invest LP(6) | 2,844,855 | 8.8%/ | 8.5% | 8.8%/ | 6.9% | |||||||||||||||
class B | 8.8% | 8.6% | ||||||||||||||||||
Directors and Executive Officers | ||||||||||||||||||||
Robert M. Le Blanc(7) | 56,107 | |||||||||||||||||||
class B | */ | * | * | */ | * | * | ||||||||||||||
Steven B. Epstein(8) | 37,500 | |||||||||||||||||||
class A | 3.3%/ | * | * | */ | * | * | ||||||||||||||
James T. Kelly(8) | 112,500 | |||||||||||||||||||
class A | 9.8%/ | * | * | 1.3%/ | * | * | ||||||||||||||
Michael L. Smith(8) | 37,500 | |||||||||||||||||||
class A | 3.3%/ | * | * | */ | * | * | ||||||||||||||
William A. Sanger(8) | 450,000 | 39.2%/ | 1.4% | 5.0%/ | 1.1% | |||||||||||||||
class A | * | * | ||||||||||||||||||
Don S. Harvey(8) | 75,000 | |||||||||||||||||||
class A | 6.5%/ | * | * | */ | * | * | ||||||||||||||
Dighton C. Packard, M.D.(9) | 33,750 | |||||||||||||||||||
class A | 2.9%/ | * | * | */ | * | * | ||||||||||||||
Randel G. Owen(8) | 33,750 | |||||||||||||||||||
class A | 2.9%/ | * | * | */ | * | * | ||||||||||||||
Todd G. Zimmerman(8) | 18,750 | |||||||||||||||||||
class A | 1.6%/ | * | * | */ | * | * | ||||||||||||||
All directors and executive officers as a group (9 persons) | 56,107 | |||||||||||||||||||
class B | */ | * | * | */ | * | * | ||||||||||||||
798,750 | 69.6%/ | 2.4% | * | 8.9%/ | 1.9% | * | ||||||||||||||
class A |
131
Table of Contents
* | Represents beneficial ownership of less than 1%. |
(1) | The amounts and percentages of common stock beneficially owned are reported on the basis of regulations of the SEC governing the determination of beneficial ownership of securities. Under the rules of the SEC, a person is deemed to be a “beneficial owner” of a security if that person has or shares “voting power,” which includes the power to vote or direct the voting of such security, or “investment power,” which includes the power to dispose of or to direct the disposition of such security. A person is also deemed to be a beneficial owner of any securities of which that person has a right to acquire beneficial ownership within 60 days, including our common stock subject to an option that is exercisable within 60 days. Under these rules, more than one person may be deemed to be a beneficial owner of such securities as to which such person has an economic interest. None of the options granted under our equity option plan is exercisable within 60 days. |
The LP exchangeable units are exchangeable on a one-for-one basis for shares of class B common stock at any time at the option of the holder. Accordingly, this table assumes the exchange of all LP exchangeable units for class B common stock. Until such exchange, the holders of the LP exchangeable units have the benefit of the class B special voting stock through which the holders may exercise voting rights as though they held the same number of shares of class B common stock. | |
(2) | On each matter submitted to the stockholders for their vote, class A common stock is entitled to one vote per share and class B common stock is entitled to ten votes per share, reducing to one vote per share under certain limited circumstances. Except as required by law, class A and class B common stock vote together on all matters submitted to stockholders for their vote. |
(3) | Includes the following: (i) 17,226,723 LP exchangeable units held by Onex Partners LP; (ii) 11,106,924 LP exchangeable units held by Onex Partners LLC; (iii) 2,844,855 LP exchangeable units held by Onex EMSC Co-Invest LP; (iv) 639,649 LP exchangeable units held by EMS Executive Investco LLC; (v) 289,349 LP exchangeable units held by Onex US Principals LP; and (vi) 23 LP exchangeable units held by EMSC, Inc. (formerly known as Emergency Medical Services Corporation). Onex Corporation may be deemed to own beneficially the LP exchangeable units held by (a) Onex Partners LP, through Onex’ ownership of all of the common stock of Onex Partners GP, Inc., the general partner of Onex Partners GP LP, the general partner of Onex Partners LP; (b) Onex Partners LLC, through Onex’ ownership of all of the equity of Onex Partners LLC; (c) Onex EMS Co-Invest LP, through Onex’ ownership of all of the common stock of Onex Partners GP, Inc., the general partner of Onex Partners GP LP, the general partner of Onex EMSC Co-Invest LP; (d) EMS Executive Investco LLC, through Onex’ ownership of Onex American Holdings II LLC which owns 33.33% of the voting power of EMS Executive Investco LLC; and (e) Onex US Principals LP through Onex’ ownership of all of the equity of Onex American Holdings GP LLC, the general partner of Onex US Principals LP. Onex Corporation disclaims such beneficial ownership. |
In addition, prior to the formation of our holding company, Onex Corporation’s subsidiary, Onex American Holdings II LLC, owns 50% of the voting stock of Emergency Medical Services Corporation, the general partner of EMS L.P., and a 99.9% economic interest in EMSC, Inc. EMSC, Inc. owns directly less than .001% of the equity interest of EMS L.P. However, as its general partner, EMSC, Inc. may be deemed to own beneficially all of the equity of the partnership. The equity owned by EMSC, Inc. may be deemed beneficially owned 50% by Mr. Le Blanc and 50% by Onex American Holdings II LLC and Onex Corporation. Mr. Le Blanc disclaims such beneficial ownership. | |
Mr. Gerald W. Schwartz, the Chairman, President and Chief Executive Officer of Onex Corporation, owns shares representing a majority of the voting rights of the shares of Onex Corporation and as such may be deemed to own beneficially all of the LP exchangeable units owned beneficially by Onex Corporation. Mr. Schwartz disclaims such beneficial ownership. The address for Onex Corporation is 161 Bay Street, Toronto, ON M5J 2S1. | |
(4) | All of the LP exchangeable units owned by Onex Partners LP may be deemed owned beneficially by each of Onex Partners GP LP, Onex Partners GP, Inc. and Onex Corporation. The address for Onex Partners LP is c/o Onex Investment Corporation, 712 Fifth Avenue, New York, New York 10019. |
(5) | All of the LP exchangeable units owned by Onex Partners LLC may be deemed owned beneficially by Onex Corporation. The address for Onex Partners LLC is 421 Leader Street, Marion, Ohio 43302. |
(6) | All of the LP exchangeable units owned by Onex EMSC Co-Invest LP may be deemed owned beneficially by each of Onex Partners GP LP, Onex Partners GP, Inc. and Onex Corporation. The address for Onex EMSC Co-Invest LP is c/o Onex Investment Corporation, 712 Fifth Avenue, New York, New York 10019. |
(7) | Includes (i) 35,837 LP exchangeable units held by Onex US Principals LP which may be deemed owned beneficially by Mr. Le Blanc by reason of his pecuniary interest in the LP exchangeable units owned by Onex US Principals LP, (ii) 20,250 LP exchangeable units owned by Onex EMSC Co-Invest LP which may be deemed to be owned beneficially by Mr. Le Blanc by reason of his pecuniary interest in Onex EMSC Co-Invest LP and (iii) 23 LP exchangeable units owned by EMSC, Inc. Prior to our reorganization into a subsidiary of EMS, a holding company, Mr. Le Blanc owns 50% of the voting common stock of EMSC, Inc. and a 0.01% economic interest in EMSC, Inc. See note (3) with respect to EMSC, Inc.’s equity interest in EMS L.P., as to which Mr. Le Blanc disclaims beneficial ownership. Mr. Le Blanc also disclaims beneficial interest in the LP exchangeable units owned by Onex US Principals LP and Onex EMSC Co-Invest LP. Mr. Le Blanc’s address is c/o Onex Investment Corporation, 712 Fifth Avenue, New York, New York 10019. |
(8) | The address of these stockholders is c/o Emergency Medical Services Corporation, 6200 S. Syracuse Way, Suite 200, Greenwood Village, Colorado 80111-4737. |
(9) | The address of this stockholder is c/o EmCare Holdings Inc., 1717 Main Street, Suite 5200, Dallas, Texas 75201. |
132
Table of Contents
Shares Beneficially Owned | ||||||||||||||||
Number of | After the Offering | |||||||||||||||
Shares Offered | ||||||||||||||||
in Over- | Percentage of | |||||||||||||||
Allotment | Class/All | Percentage of | ||||||||||||||
Name of Beneficial Owner | Option | Number | Common Stock | Voting Power | ||||||||||||
Onex Partners LP | 627,743 | 16,598,980 | 53.4%/ | 40.3% | 51.7 | % | ||||||||||
Onex Partners LLC | 404,737 | 10,702,187 | 34.4%/ | 26.0% | 33.4 | % | ||||||||||
Onex EMSC Co-Invest LP | 103,667 | 2,741,188 | 8.8%/ | 6.7% | 8.5 | % | ||||||||||
Onex US Principals LP | 10,544 | 278,805 | */ | * | * | |||||||||||
EMS Executive Investco LLC | 23,309 | 616,340 | 2.0%/ | 1.5% | 1.9 | % |
* | Represents beneficial ownership of less than 1%. |
133
Table of Contents
• | breaches by the seller of its representations, warranties, covenants and agreements contained in the stock purchase agreements, | |
• | damages relating to certain government investigations, and | |
• | tax liabilities for periods prior to closing. |
134
Table of Contents
• | we agreed to hire a tax employee who will work for Laidlaw on a consulting basis, until about December 31, 2005, to assist in Laidlaw’s preparation of pre-closing period state and federal tax returns relating to AMR and EmCare, | |
• | Laidlaw agreed to make its tax personnel available to us on a consulting basis until December 31, 2005, and | |
• | Laidlaw agreed to lease certain Arlington, Texas office space to us for 120 days at a lease price of $3,500 per month. |
135
Table of Contents
Aggregate | |||||||||||
Number and | Purchase | ||||||||||
Name | Type of Shares | Price | Date of Purchase | ||||||||
5% Holders | |||||||||||
Onex Corporation | 32,107,523 class B | $ | 214,050,010 | February 10, 2005 | |||||||
Onex Partners LP | 17,226,723 class B | $ | 114,844,820 | February 10, 2005 | |||||||
Onex Partners LLC | 11,106,924 class B | $ | 74,046,160 | February 10, 2005 | |||||||
Onex EMSC Co-Invest LP | 2,844,855 class B | $ | 18,965,700 | February 28, 2005 | |||||||
Executive Officers | |||||||||||
William A. Sanger | 450,000 class A | $ | 3,000,000 | February 10, 2005 | |||||||
Don S. Harvey | 75,000 class A | $ | 500,000 | February 10, 2005 | |||||||
Randel G. Owen | 33,750 class A | $ | 225,000 | February 10, 2005 | |||||||
Dighton S. Packard, M.D. | 33,750 class A | $ | 225,000 | February 10, 2005 | |||||||
Todd G. Zimmerman | 18,750 class A | $ | 125,000 | February 10, 2005 | |||||||
Non-Officer Directors | |||||||||||
Robert M. Le Blanc | 56,107 class B | $ | 373,981 | February 10, 2005 | |||||||
Steven B. Epstein | 37,500 class A | $ | 250,000 | April 22, 2005 | |||||||
James T. Kelly | 112,500 class A | $ | 750,000 | March 10, 2005 | |||||||
Michael L. Smith | 37,500 class A | $ | 250,000 | June 30, 2005 |
136
Table of Contents
137
Table of Contents
• | in respect of the revolving credit facility, 1.75% with respect to base rate loans and 2.75% with respect to LIBOR loans, and | |
• | in respect of the term loan, 1.50% with respect to base rate loans and 2.50% with respect to LIBOR loans. |
• | 100% of the net cash proceeds (1) from certain asset dispositions by EMS L.P. or any of its subsidiaries, (2) of extraordinary receipts received by EMS L.P. or any of its subsidiaries, which include insurance proceeds and condemnation awards and (3) from the incurrence after the date of the initial borrowing under the senior secured credit facility of certain additional debt by EMS L.P. or any of its subsidiaries, | |
• | 50% of excess cash flow of EMS L.P. and its subsidiaries (subject to reduction to a lower percentage based upon the total leverage ratio of Emergency Medical Services and its subsidiaries), and | |
• | 50% of the net cash proceeds from the issuance of equity by, or equity contributions to, EMS L.P. |
138
Table of Contents
• | a pledge of 100% of the capital stock of the issuers and each other direct and indirect domestic subsidiary of EMS L.P. and of 65% of the capital stock of each direct foreign subsidiary of either of the issuers or any guarantor, and | |
• | a security interest in substantially all tangible and intangible assets of EMS L.P., the other guarantors and the issuers. |
• | create liens on assets, | |
• | make investments, loans, guarantees or advances, | |
• | incur additional indebtedness or issue capital stock, | |
• | engage in mergers, acquisitions or consolidations, | |
• | sell assets, | |
• | pay dividends, repurchase equity interests or make other restricted payments, | |
• | change the business conducted by the issuers and their subsidiaries, | |
• | engage in transactions with affiliates, | |
• | make capital expenditures, and | |
• | repay certain indebtedness (including the notes), or amend or otherwise modify agreements governing subordinated indebtedness. |
139
Table of Contents
• | joint and several general unsecured obligations of the Issuers; | |
• | subordinated in right of payment to all Senior Debt of the Issuers; | |
• | senior in right of payment to any future Indebtedness of the Issuers that is expressly subordinated in right of payment to the Notes; and | |
• | unconditionally guaranteed by the Guarantors. |
• | a general unsecured obligation of Parent; | |
• | subordinated in right of payment to all Senior Debt of Parent; and | |
• | senior in right of payment to any future Indebtedness of Parent that is expressly subordinated in right of payment to the Parent Guarantee. |
• | general unsecured obligations of each Subsidiary Guarantor; | |
• | subordinated in right of payment to all Senior Debt of each Subsidiary Guarantor; and | |
• | senior in right of payment to any future Indebtedness of each Subsidiary Guarantor that is expressly subordinated in right of payment to the Subsidiary Guarantee of that Subsidiary Guarantor. |
140
Table of Contents
141
Table of Contents
(1) in connection with any sale or other disposition of all or substantially all of the assets of such Subsidiary Guarantor (including by way of merger or consolidation), if the Issuer that directly or indirectly owns such Subsidiary Guarantor applies the Net Proceeds of such sale or other disposition in accordance with the applicable provisions of the Indenture; or | |
(2) in connection with the sale of all of the capital stock of a Subsidiary Guarantor, if the Issuer that directly or indirectly owns such Subsidiary Guarantor applies the Net Proceeds of such sale in accordance with the applicable provisions of the Indenture; or | |
(3) in connection with any transaction which results in a Subsidiary Guarantor ceasing to be a Restricted Subsidiary of an Issuer, if the transaction is not in violation of the applicable provisions of the Indenture; or | |
(4) if an Issuer designates any Restricted Subsidiary of such Issuer that is a Subsidiary Guarantor as an Unrestricted Subsidiary, in accordance with the applicable provisions of the Indenture; or | |
(5) if a Subsidiary Guarantor has no outstanding Indebtedness after giving effect to such release other than pursuant to clause (2), (4), (5), (6) (with respect to Permitted Refinancing Indebtedness in respect of Indebtedness initially incurred under clause (2) or (5) only), (7), (10), (11), (12), (13), (14) or (15) of the “Incurrence of Indebtedness and Issuance of Preferred Stock” covenant or pursuant to clause (9) of such covenant (with respect to Indebtedness incurred under any of the foregoing clauses) and an Officers’ Certificate certifying the foregoing is presented to the Trustee together with a request to release such Subsidiary Guarantor from its Subsidiary Guarantee. |
(1) a payment default on Designated Senior Debt occurs and is continuing; or | |
(2) any other default occurs and is continuing on Designated Senior Debt that permits holders of the Designated Senior Debt to accelerate its maturity and the Trustee receives a notice of such default (a “Payment Blockage Notice”) from the Administrative Agent or the holders or the Representative of any Designated Senior Debt. |
142
Table of Contents
(1) in the case of a payment default, upon the date on which such default is cured or waived; and | |
(2) in case of a nonpayment default, the earliest of (a) the date on which such nonpayment default is cured or waived, (b) 179 days after the date on which the applicable Payment Blockage Notice is received and (c) the date on which the Trustee receives written notice from the Administrative Agent or the Representative for such Designated Senior Debt, as the case may be, rescinding the applicable Payment Blockage Notice, unless the maturity of any Designated Senior Debt has been accelerated. |
Redemption with Proceeds from Equity Offerings |
(1) at least 65% of the aggregate principal amount of Notes (calculated after giving effect to the issuance of additional Notes) issued under the Indenture remains outstanding immediately after the occurrence of such redemption (excluding Notes held by the Issuers and their Subsidiaries); and | |
(2) the redemption must occur within 90 days of the date of the closing of such Equity Offering. |
Redemption on or after February 15, 2010 |
143
Table of Contents
Year | Percentage | |||
2010 | 105.000% | |||
2011 | 103.333% | |||
2012 | 101.667% | |||
2013 and thereafter | 100.000% |
(1) if the Notes are listed, in compliance with the requirements of the principal national securities exchange on which the Notes are listed; or | |
(2) if the Notes are not so listed, on a pro rata basis, by lot or by such method as the Trustee shall deem fair and appropriate. |
Change of Control |
144
Table of Contents
(1) accept for payment all Notes or portions thereof in minimum amounts equal to $1,000 or an integral multiple of $1,000 in excess thereof properly tendered pursuant to the Change of Control Offer; | |
(2) deposit with the Paying Agent an amount equal to the Change of Control Payment in respect of all Notes or portions thereof so tendered; and | |
(3) deliver or cause to be delivered to the Trustee the Notes so accepted together with an Officers’ Certificate stating the aggregate principal amount of Notes or portions thereof being purchased by the Issuers. |
145
Table of Contents
(1) such Issuer (or such Restricted Subsidiary, as the case may be) receives consideration at the time of such Asset Sale at least equal to the fair market value of the assets or Equity Interests issued or sold or otherwise disposed of; | |
(2) such fair market value, if greater than $5.0 million, is certified to the Trustee in an Officers’ Certificate; | |
(3) at least 75% of the consideration received therefor by such Issuer (or such Restricted Subsidiary, as the case may be) is in the form of cash or Cash Equivalents. For purposes of this provision, each of the following shall be deemed to be cash: |
(a) | any liabilities of an Issuer or any Restricted Subsidiary (as shown on the most recent consolidated balance sheet of either Issuer and its Restricted Subsidiaries other than contingent liabilities and liabilities that are by their terms subordinated to the Notes or any Subsidiary Guarantee) that are assumed by the transferee of any such assets pursuant to an agreement that releases any such Issuer or any such Restricted Subsidiary from further liability with respect to such liabilities; |
(b) | any securities, notes or other obligations received by such Issuer or any such Restricted Subsidiary from such transferee that are converted by such Issuer or such Restricted Subsidiary into cash or Cash Equivalents within 180 days (to the extent of the cash or Cash Equivalents received in that conversion); and |
(c) | any Equity Interests or assets of the kind referred to in clause (2) or (4) of the following paragraph. |
(1) to repay or repurchase Senior Debt of such Issuer or any such Guarantor or any Indebtedness of any Restricted Subsidiary that is not a Guarantor; | |
(2) to acquire Equity Interests in a Person engaged in a Permitted Business if such Person is, or will become as a result thereof, a Restricted Subsidiary; | |
(3) to make a capital expenditure in a Permitted Business; or | |
(4) to acquire assets (other than securities) to be used in a Permitted Business. |
146
Table of Contents
(1) declare or pay any dividend or make any other payment or distribution on account of an Issuer’s or any of their respective Restricted Subsidiary’s Equity Interests (including, without limitation, any payment on such Equity Interests in connection with any merger or consolidation involving an Issuer) or to the direct or indirect holders of an Issuer’s or any of their respective Restricted Subsidiary’s Equity Interests in their capacity as such other than dividends or distributions payable in Qualified Equity Interests; | |
(2) purchase, redeem or otherwise acquire or retire for value (including without limitation, in connection with any merger or consolidation involving an Issuer) any Equity Interests of an Issuer or any direct or indirect parent of an Issuer; | |
(3) make any payment on or with respect to, or purchase, redeem, defease or otherwise acquire or retire for value any Indebtedness that is subordinated to the Notes or the Subsidiary Guarantees, except (i) payments of interest or principal at Stated Maturity thereof, (ii) payments of interest or principal on or in respect of Indebtedness owed to and held by an Issuer or any Restricted Subsidiary and (iii) payments, purchases, redemptions, defeasances or other acquisitions or retirements for value in anticipation of satisfying a scheduled maturity, sinking fund or amortization or other installment obligation or mandatory redemption, in each case, due within one year of the Stated Maturity thereof; or | |
(4) make any Restricted Investment |
(1) no Default or Event of Default shall have occurred and be continuing or would occur as a consequence thereof; | |
(2) the Issuers would, after giving pro forma effect thereto as if such Restricted Payment had been made at the beginning of the applicable four-quarter period, have been permitted to incur at least $1.00 of additional Indebtedness pursuant to the Fixed Charge Coverage Ratio test set forth in the first paragraph of the covenant described below under the caption “— Incurrence of Indebtedness and Issuance of Preferred Stock”; and | |
(3) such Restricted Payment, together with the aggregate amount of all other Restricted Payments made by the Issuers and their respective Restricted Subsidiaries after the Issue Date (excluding Restricted Payments permitted by clauses (2), (3), (4), (6), (7), (8), (9) and (10) of the next succeeding paragraph), is not greater than the sum, without duplication, of: |
(a) 50% of the combined Consolidated Net Income of the Issuers for the period (taken as one accounting period) from the beginning of the fiscal quarter in which the Issue Date occurs to the end of the Issuers’ most recently ended fiscal quarter for which internal financial statements are available at the time of such Restricted Payment (or, if such Consolidated Net Income for such period is a deficit, less 100% of such deficit); plus | |
(b) 100% of the aggregate net cash proceeds received by an Issuer as a contribution to such Issuer’s capital or received by an Issuer from the issue or sale since the Issue Date (other than to a Subsidiary of such Issuer) of Qualified Equity Interests or of Disqualified Stock or debt securities of such Issuer that have been converted into Qualified Equity Interests; plus |
147
Table of Contents
(c) to the extent that any Restricted Investment that was made after the Issue Date is sold for cash or Cash Equivalents or otherwise liquidated or repaid for cash or Cash Equivalents or becomes an interest in a Restricted Subsidiary of an Issuer, the lesser of (i) the return of capital with respect to such Restricted Investment (less the cost of disposition, if any) and (ii) the initial amount of such Restricted Investment; plus | |
(d) if any Unrestricted Subsidiary (i) is redesignated as a Restricted Subsidiary, the fair market value of such redesignated Unrestricted Subsidiary (as certified to the Trustee in an Officers’ Certificate) as of the date of its redesignation or (ii) pays any cash dividends or cash distributions to an Issuer or any Restricted Subsidiary of an Issuer, 100% of any such cash dividends or cash distributions made after the Issue Date. |
(1) the payment of any dividend within 60 days after the date of declaration thereof, if at such date of declaration such payment would have complied with the provisions of the Indenture; | |
(2) the redemption, repurchase, retirement, defeasance or other acquisition of any subordinated Indebtedness or Equity Interests of an Issuer or any Restricted Subsidiary of an Issuer in exchange for, or out of the net cash proceeds of the substantially concurrent sale or issuance (other than to a Subsidiary of such Issuer) of, Qualified Equity Interests;provided that the amount of any such net cash proceeds that are utilized for any such redemption, repurchase, retirement, defeasance or other acquisition shall be excluded from clause (3)(b) of the preceding paragraph; | |
(3) the defeasance, redemption, repurchase, repayment or other acquisition of subordinated Indebtedness of an Issuer or any Restricted Subsidiaries of an Issuer with the net cash proceeds from an incurrence of Permitted Refinancing Indebtedness; | |
(4) the payment of any dividend (or in the case of any partnership or limited liability company, any similar distribution) by a Restricted Subsidiary of an Issuer to the holders of its Equity Interests on a pro rata basis, taking into account the relative preferences, if any, of the various classes of equity interests in such Restricted Subsidiary; | |
(5) the repurchase, redemption or other acquisition or retirement for value of any Equity Interests of an Issuer held by any current or former officer, director, consultant or employee of an Issuer or any Restricted Subsidiary of an Issuer (or any permitted transferees, assigns, estates or heirs of any of the foregoing);provided, however, the aggregate price paid by the Issuers and their respective Restricted Subsidiaries shall not exceed $5.0 million in any calendar year (excluding for purposes of calculating such amount the purchase price of Equity Interests repurchased, redeemed, acquired or retired with the proceeds from the repayment of loans by an Issuer or a Restricted Subsidiary of an Issuer made for the purpose of purchasing such Equity Interests), with unused amounts in any calendar year being carried over for one additional calendar year; | |
(6) the declaration and payment of dividends on Disqualified Stock in accordance with the certificate of designations therefor;provided that at the time of issuance of such Disqualified Stock, the Issuers would, after giving pro forma effect thereto as if such issuance had been made at the beginning of the applicable four-quarter period, have been permitted to incur at least $1.00 of additional Indebtedness pursuant to the Fixed Charge Coverage Ratio test set forth in the first paragraph of the covenant described below under the caption “— Incurrence of Indebtedness and Issuance of Preferred Stock”; | |
(7) repurchases of Equity Interests deemed to occur upon the exercise of stock options to the extent that such Equity Interests represent a portion of the exercise price thereof; | |
(8) payments permitted under clauses (7), (8) and (9) under the caption “— Transactions with Affiliates”; |
148
Table of Contents
(9) payments made to purchase, redeem, defease or otherwise acquire or retire for value any Equity Interests of an Issuer or any Restricted Subsidiary of an Issuer or any subordinated Indebtedness of an Issuer or a Guarantor (other than Equity Interests or subordinated Indebtedness issued to or at any time held by an Affiliate of any such Person), in each case, pursuant to provisions requiring such Person to offer to purchase, redeem, defease or otherwise acquire or retire for value such Equity Interests or subordinated Indebtedness upon the occurrence of a Change of Control or with the proceeds of Asset Sales as defined in the charter provisions, agreements or instruments governing such Equity Interests or subordinated Indebtedness;provided, however, that a Change of Control Offer or Asset Sale Offer, as applicable, has been made and the Issuer has purchased all Notes validly tendered in connection with that Change of Control Offer or Asset Sale Offer; and | |
(10) other Restricted Payments in an aggregate amount up to $20.0 million; |
(1) the incurrence by an Issuer or any Restricted Subsidiary of an Issuer of Indebtedness and reimbursement obligations in respect of letters of credit pursuant to the Senior Credit Facilities;providedthat the aggregate amount of all Indebtedness then classified as having been incurred in reliance upon this clause (1) that remains outstanding under the Senior Credit Facilities after giving effect to such incurrence does not exceed an amount equal to $450.0 millionless, to the extent a permanent repayment and/or commitment reduction is required thereunder as a result of such application, the aggregate amount of Net Proceeds applied to repayments under the Senior Credit Facilities in accordance with the covenant described under “— Repurchase at the Option of Holders — Asset Sales”; |
149
Table of Contents
(2) the incurrence by an Issuer or any Restricted Subsidiary of an Issuer of Existing Indebtedness; | |
(3) the incurrence by the Issuers and the Subsidiary Guarantors of Indebtedness represented by the Notes originally issued on the Issue Date and the Subsidiary Guarantees, and the Exchange Securities to be issued pursuant to the Registration Rights Agreement in respect thereof; | |
(4) the incurrence by an Issuer or any Restricted Subsidiary of an Issuer of Indebtedness represented by Capital Lease Obligations, mortgage financings or purchase money obligations, in each case incurred for the purpose of financing all or any part of the purchase price or cost of construction or improvement of property, plant or equipment used or useful in the business of an Issuer or such Restricted Subsidiary (whether through the direct purchase of assets or the Capital Stock of any Person owning such Assets) in an aggregate principal amount or accreted value, as applicable, not to exceed at any time outstanding the greater of $25.0 million and 2.5% of Total Assets at the time of any incurrence under this clause (4); | |
(5) the incurrence by an Issuer or any Restricted Subsidiary of an Issuer of Indebtedness in connection with the acquisition of assets or a new Restricted Subsidiary;providedthat such Indebtedness was incurred by the prior owner of such assets or such Restricted Subsidiary prior to such acquisition by an Issuer or one of its Subsidiaries and was not incurred in connection with, or in contemplation of, such acquisition by an Issuer or a Subsidiary of an Issuer;provided further, that the principal amount (or accreted value, as applicable) of such Indebtedness, together with any other outstanding Indebtedness incurred pursuant to this clause (5), and Permitted Refinancing Indebtedness in respect thereof, does not exceed $25.0 million; | |
(6) the incurrence by an Issuer or any Restricted Subsidiary of an Issuer of Permitted Refinancing Indebtedness in exchange for, or the net proceeds of which are used to refund, refinance or replace Indebtedness incurred pursuant to the first paragraph of this “Incurrence of Indebtedness and Issuance of Preferred Stock” covenant, clause (2) or (3) above or this clause (6); | |
(7) the incurrence by an Issuer or any Restricted Subsidiary of an Issuer of intercompany Indebtedness between or among an Issuer and another Issuer or between an Issuer and any Restricted Subsidiary of an Issuer;provided, however, that: |
(a) if an Issuer or any Subsidiary Guarantor is the obligor on such Indebtedness and the payee is not the Issuer or a Subsidiary Guarantor, such Indebtedness must be expressly subordinated to the prior payment in full in cash of all Obligations with respect to the Notes, in the case of an Issuer, or the Guarantee of such Subsidiary Guarantor, in the case of a Subsidiary Guarantor; and | |
(b) (i) any subsequent issuance or transfer of Equity Interests that results in any such Indebtedness being held by a Person other than an Issuer or a Restricted Subsidiary of an Issuer or (ii) any sale or other transfer of any such Indebtedness to a Person that is not either an Issuer or a Restricted Subsidiary of an Issuer shall be deemed, in each case, to constitute an incurrence of such Indebtedness by such Issuer or such Restricted Subsidiary, as the case may be, not permitted by this clause (7); |
(8) the incurrence by an Issuer or any Restricted Subsidiary of an Issuer of Hedging Obligations incurred for the purpose of fixing or hedging interest rate risk with respect to any floating rate Indebtedness that is permitted by the terms of the Indenture to be outstanding; | |
(9) the Guarantee by an Issuer or a Subsidiary Guarantor of Indebtedness of an Issuer or a Subsidiary Guarantor that was permitted to be incurred by another provision of this covenant; | |
(10) the issuance by a Restricted Subsidiary of an Issuer to an Issuer or any Restricted Subsidiary that is a Wholly-Owned Subsidiary of an Issuer of preferred stock;providedthat (a) any subsequent issuance or transfer of Equity Interests that results in any such preferred stock being held by a Person other than an Issuer or a Subsidiary Guarantor and (b) any sale or other transfer of any such preferred stock to a Person that is neither an Issuer nor a Restricted Subsidiary of an Issuer shall be deemed, in |
150
Table of Contents
each case, to constitute an issuance of such preferred stock by such Subsidiary Guarantor that is not permitted by this clause (10); | |
(11) the incurrence by an Issuer or any Restricted Subsidiary of an Issuer in respect of workers’ compensation claims, self-insurance obligations, indemnities, bankers’ acceptances, performance, completion and surety bonds or guarantees, and similar types of obligations in the ordinary course of business; | |
(12) Indebtedness arising from agreements of an Issuer or any Restricted Subsidiary of an Issuer providing for indemnification, adjustment of purchase price or similar obligations, in each case, incurred or assumed in connection with the disposition of any business, asset or Subsidiary, other than guarantees of Indebtedness incurred by any Person acquiring all or any portion of such business, assets or Subsidiary for the purpose of financing such acquisition;providedthat (a) such Indebtedness is not reflected on the balance sheet of an Issuer or any Restricted Subsidiary of an Issuer (contingent obligations referred to in a footnote or footnotes to financial statements and not otherwise reflected on the balance sheet will not be deemed to be reflected on such balance sheet for purposes of this clause (a)) and (b) the maximum assumable liability in respect of such Indebtedness shall at no time exceed the gross proceeds including non-cash proceeds (the fair market value of such non-cash proceeds being measured at the time received and without giving effect to any such subsequent changes in value) actually received by such Issuer and/or such Restricted Subsidiary in connection with such disposition; | |
(13) the incurrence by an Issuer or any Restricted Subsidiary of an Issuer of Indebtedness arising from the honoring by a bank or other financial institution of a check, draft or similar instrument inadvertently drawn against insufficient funds, so long as such Indebtedness is covered within five business days; | |
(14) Indebtedness of the type described in clause (6)(a) of the definition thereof together with contingent liabilities arising out of transactions contemplated thereby not to exceed $20.0 million at any one time outstanding; and | |
(15) the incurrence by an Issuer or any Restricted Subsidiary of an Issuer of additional Indebtedness in an aggregate principal amount (or accreted value, as applicable) at any time outstanding, including all Permitted Refinancing Indebtedness incurred to refund, refinance or replace any other Indebtedness incurred pursuant to this clause (15), not to exceed $25.0 million. |
Liens |
151
Table of Contents
(1) in the case of Liens securing Indebtedness that is expressly subordinated or junior in right of payment to the Notes, the Notes are secured on a senior basis to the obligations so secured until such time as such obligations are no longer secured by a Lien; and | |
(2) in all other cases, the Notes are secured on an equal and ratable basis with the obligations so secured until such time as such obligations are no longer secured by a Lien. |
(1) pay dividends or make any other distributions to an Issuer or any Restricted Subsidiary of an Issuer (i) on its Capital Stock or (ii) with respect to any other interest or participation in, or measured by, its profits; | |
(2) pay any Indebtedness owed to an Issuer or any Restricted Subsidiary of an Issuer; | |
(3) make loans or advances to an Issuer or any Restricted Subsidiary of an Issuer; or | |
(4) transfer any of its properties or assets to an Issuer or any Restricted Subsidiary of an Issuer. |
(1) Existing Indebtedness as in effect on the Issue Date; | |
(2) the Senior Credit Facilities as in effect as of the Issue Date, and any amendments, modifications, restatements, renewals, increases, supplements, refundings, replacements or refinancings, of any thereof,providedthat such amendments, modifications, restatements, renewals, increases, supplements, refundings, replacement or refinancings are not, taken as a whole, materially more restrictive with respect to such dividend and other payment restrictions than those contained in such Existing Indebtedness or Senior Credit Facilities as in effect on the Issue Date; | |
(3) the Indenture, the Notes, the Guarantees, the Exchange Securities or the Registration Rights Agreement; | |
(4) any applicable law, rule, regulation or order; | |
(5) any instrument or agreement of a Person acquired by an Issuer or any Restricted Subsidiary of an Issuer as in effect at the time of such acquisition (except to the extent incurred in connection with or in contemplation of such acquisition), which encumbrance or restriction is not applicable to any Person, or the properties or assets of any Person, other than the Person, or the property or assets of the Person, so acquired,providedthat, in the case of Indebtedness, such Indebtedness was permitted by the terms of the Indenture to be incurred; | |
(6) customary non-assignment provisions in contracts and licenses entered into in the ordinary course of business; | |
(7) purchase money obligations for property acquired in the ordinary course of business and Capital Lease Obligations that impose restrictions on the property so acquired of the nature described in clause (4) of the preceding paragraph; | |
(8) secured Indebtedness otherwise permitted under the Indenture, the terms of which limit the right of the debtor to dispose of the assets securing such Indebtedness; |
152
Table of Contents
(9) Permitted Refinancing Indebtedness,providedthat the material restrictions contained in the agreements governing such Permitted Refinancing Indebtedness are not, taken as a whole, materially more restrictive to the Holders of Notes than those contained in the agreements governing the Indebtedness being refinanced; | |
(10) any agreement for the sale or other disposition of a Restricted Subsidiary or an asset that restricts distributions by such Restricted Subsidiary or transfers such asset pending the sale or other disposition; | |
(11) provisions limiting the disposition, dividend or distribution of assets or property in joint venture agreements, partnership agreements, limited liability company operating agreements, asset sale agreements, sale-leaseback agreements, stock or equity sale agreements and other similar agreements, which limitation is applicable only to the assets or property that are the subject of such agreements; and | |
(12) restrictions on cash or other deposits or net worth imposed by customers under contracts entered into in the ordinary course of business. |
Merger, Consolidation or Sale of Assets |
(1) either: (a) an Issuer is the surviving corporation; or (b) the Person formed by or surviving any such consolidation or merger (if other than an Issuer) or to which such sale, assignment, transfer, conveyance or other disposition shall have been made is a corporation, limited liability company or limited partnership organized or existing under the laws of the United States, any State thereof or the District of Columbia; | |
(2) the entity or Person formed by or surviving any such consolidation or merger (if other than an Issuer) or the entity or Person to which such sale, assignment, transfer, conveyance or other disposition shall have been made assumes all the obligations of the applicable Issuer under the Notes and the Indenture pursuant to a supplemental indenture in a form reasonably satisfactory to the Trustee; | |
(3) immediately after such transaction no Default or Event of Default exists; and | |
(4) (a) an Issuer or the entity or Person formed by or surviving any such consolidation or merger (if other than the Issuers), or to which such sale, assignment, transfer, conveyance or other disposition shall have been made will, after giving pro forma effect thereto as if such transaction had occurred at the beginning of the applicable four-quarter period, be permitted to incur at least $1.00 of additional Indebtedness pursuant to the Fixed Charge Coverage Ratio test set forth in the first paragraph of the covenant described above under the caption “— Incurrence of Indebtedness and Issuance of Preferred Stock” or (b) the Fixed Charge Coverage Ratio of an Issuer or the Person formed by or surviving any such consolidation, amalgamation or merger (if other than the Issuer), or to which such sale, assignment, transfer, conveyance or other disposition has been made, after giving effect to the transaction and any related financings, would not be less than the Fixed Charge Coverage Ratio of such Issuer immediately prior to such transaction. |
(a) a merger between an Issuer and a Restricted Subsidiary that is a Wholly Owned Subsidiary of such Issuer; or | |
(b) a merger between an Issuer and an Affiliate incorporated solely for the purpose of reincorporating an Issuer in another state of the United States; |
153
Table of Contents
Transactions with Affiliates |
(1) such Affiliate Transaction is on terms that are not materially less favorable to such Issuer or such Restricted Subsidiary than those that would have been obtained in a comparable transaction by such Issuer or such Restricted Subsidiary with an unrelated Person; and | |
(2) the Parent delivers to the Trustee: |
(a) with respect to any Affiliate Transaction or series of related Affiliate Transactions involving aggregate consideration in excess of $5.0 million, a resolution of the Board of Directors of Parent and an Officers’ Certificate certifying that such Affiliate Transaction complies with clause (1) above and that such Affiliate Transaction has been approved by a majority of the disinterested members of such Board of Directors; and | |
(b) with respect to any Affiliate Transaction or series of related Affiliate Transactions involving aggregate consideration in excess of $20.0 million, an opinion as to the fairness to the Holders of such Affiliate Transaction from a financial point of view issued by an accounting, appraisal or investment banking firm of national standing. |
(1) transactions between or among the Issuers and/or their Restricted Subsidiaries; | |
(2) Permitted Investments and Restricted Payments that are permitted by the provisions of the Indenture described above under the caption “— Restricted Payments”; | |
(3) reasonable loans, advances, fees, benefits and compensation paid or provided to, and indemnity provided on behalf of, officers, directors, employees or consultants of Parent, any Issuers or any Restricted Subsidiary of an Issuer; | |
(4) transactions pursuant to any contract or agreement in effect on the Issue Date as the same may be amended, modified or replaced from time to time so long as any such amendment, modification or replacement, taken as a whole, is no less favorable in any material respect to such Issuer or such Restricted Subsidiary than the contract or agreement as in effect on the Issue Date; | |
(5) transactions with a Person (other than an Unrestricted Subsidiary of an Issuer) that is an Affiliate of an Issuer solely because such Issuer owns, directly or through a Restricted Subsidiary, an Equity Interest in, or controls, such Person, so long as Affiliates of such Issuer (other than a Restricted |
154
Table of Contents
Subsidiary of such Issuer) own, in the aggregate, no more than 10% of the Equity Interests of such Person; | |
(6) the issuance or sale of Qualified Equity Interests (and the exercise of any warrants, options or other rights to acquire Qualified Equity Interests); | |
(7) to the extent that an Issuer and one or more of its Restricted Subsidiaries are members of a consolidated, combined or similar income tax group of which a direct or indirect parent of such Issuer is the common parent, payment of dividends or other distributions by such Issuer or one or more of its Restricted Subsidiaries pursuant to a tax sharing agreement or otherwise to the extent necessary to pay, and which are used to pay, any income taxes of such tax group that are attributable to such Issuer and/or its Restricted Subsidiaries and are not payable directly by such Issuer and/or its Restricted Subsidiaries;providedthat the amount of any such dividends or distributions (plus any such taxes payable directly by such Issuer and/or its Restricted Subsidiaries) shall not exceed the amount of such taxes that would have been payable directly by such Issuer and/or its Restricted Subsidiaries had such Issuer been the U.S. common parent of a separate tax group that included only such Issuer and its Restricted Subsidiaries; | |
(8) (a) the payment of fees to Sponsor pursuant to the Management Agreement not to exceed $2.0 million (plus any amounts accrued pursuant to the following proviso) in any fiscal year of the Issuers;provided that such payments may accrue but may not be paid during the existence of an Event of Default arising from clause (1), (2) or (9) of the provisions described under the caption “Events of Default and Remedies,” and (b) payments by an Issuer to or on behalf of Parent in an amount sufficient to pay out-of-pocket legal, accounting and filing and other general corporate overhead costs of Parent, and franchise taxes and other fees require to maintain its existence, actually incurred by Parent; | |
(9) reimbursements of bona fide out-of-pocket expenses of Sponsor incurred in connection with the general administration and management of Parent, the Issuers and any Restricted Subsidiaries of an Issuer; | |
(10) Restricted Payments that are permitted to be made under the covenant described above under the caption “— Restricted Payments”; | |
(11) loans or advances to employees of an Issuer or any Restricted Subsidiary of an Issuer (x) in the ordinary course of business or (y) in connection with the purchase by such Persons of Equity Interests of Parent or any other direct or indirect parent of an Issuer so long as the cash proceeds of such purchase received by Parent (or such direct or indirect parent) are contemporaneously contributed to the common equity capital of an Issuer; | |
(12) management, practice support and similar agreements with Related Professional Corporations entered into in the ordinary course of business and transactions pursuant thereto; | |
(13) transactions and any series of transactions with an Insurance Subsidiary that is an Unrestricted Subsidiary in the ordinary course of business that otherwise have been approved by the Board of Directors of Parent and are consistent with clause (1) of the preceding paragraph; and | |
(14) transactions with customers, clients, suppliers or purchasers or sellers of goods or services, in each case in the ordinary course of business and otherwise in compliance with the terms of the Indenture that are on terms no less favorable than those that would have been obtained in a comparable transaction with an unrelated party or on terms that are approved by the Board of Directors of Parent, including a majority of the disinterested directors. |
Designation of Restricted and Unrestricted Subsidiaries |
155
Table of Contents
Anti-layering |
(1) subordinate or junior in right of payment to any Senior Debt; and | |
(2) senior in any respect in right of payment to the Notes or any Guarantee. |
Limitations on Issuances of Guarantees of Indebtedness |
Business Activities |
156
Table of Contents
Reports |
(1) all quarterly and annual information that would be required to be contained in a filing with the SEC on Forms 10-Q and 10-K if the Issuers were required to file such Forms, including a “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and, with respect to the annual information only, a report on the annual financial statements by the Issuers’ certified independent accountants; and | |
(2) all current reports that would be required to be filed with the SEC on Form 8-K if the Issuers were required to file such reports. |
(1) default for 30 days in the payment when due of interest on the Notes whether or not prohibited by the subordination provisions of the Indenture; | |
(2) default in payment when due of the principal of or premium, if any, on the Notes, whether or not prohibited by the subordination provisions of the Indenture; | |
(3) failure by the Issuers to comply with the provisions described under the caption “— Repurchase at the Option of Holders — Change of Control” or “— Merger, Consolidation or Sale of Assets”; | |
(4) failure by the Issuers for 30 days after notice from the Trustee or holders of at least 25% in principal amount of the Notes then outstanding to comply with the provisions described under the captions “— Repurchase at the Option of Holders — Asset Sales,” “— Restricted Payments” or “— Incurrence of Indebtedness and Issuance of Preferred Stock”; |
157
Table of Contents
(5) failure by the Issuers for 60 days after notice from the Trustee or holders of at least 25% in principal amount of the Notes then outstanding voting as a single class to comply with any of its other agreements in the Indenture or the Notes; | |
(6) default under any mortgage, indenture or instrument under which there may be issued or by which there may be secured or evidenced any Indebtedness for money borrowed by an Issuer or any Restricted Subsidiary of an Issuer (or the payment of which is guaranteed by the Parent, an Issuer or any Restricted Subsidiary of an Issuer) whether such Indebtedness or Guarantee now exists, or is created after the Issue Date, if that default: |
(a) is caused by a failure to pay principal of or premium, if any, such Indebtedness at stated final maturity prior to the expiration of the grace period provided in such Indebtedness on the date of such default (a “Payment Default”); or | |
(b) results in the acceleration of such Indebtedness prior to its stated final maturity, and, in each case, the principal amount of any such Indebtedness, together with the principal amount of any other such Indebtedness under which there has been a Payment Default or the maturity of which has been so accelerated, aggregates $25.0 million or more; |
(7) failure by an Issuer or any Subsidiary of an Issuer to pay final non-appealable judgments not covered by undisputed insurance aggregating in excess of $25.0 million in excess of amounts that are covered by insurance, which judgments are not paid, discharged or stayed for a period of 60 days; | |
(8) except as permitted by the Indenture, any Guarantee provided by Parent or a Significant Subsidiary shall be held in any judicial proceeding to be unenforceable or invalid or shall cease for any reason to be in full force and effect or Parent or any Guarantor that is a Significant Subsidiary of an Issuer or any Person acting on behalf of Parent or any Guarantor that is a Significant Subsidiary of an Issuer, shall deny or disaffirm its obligations under its Guarantee; and | |
(9) certain events of bankruptcy or insolvency with respect to Parent, an Issuer or any Restricted Subsidiary of an Issuer that is a Significant Subsidiary of Parent. |
(1) the annulment of the acceleration of Notes would not conflict with any judgment or decree of a court of competent jurisdiction; and | |
(2) all existing Events of Default, except nonpayment of principal or interest on the Notes that became due solely because of the acceleration of the Notes, have been cured or waived. |
(1) an acceleration of any such indebtedness under the Senior Credit Facilities; or | |
(2) five business days after receipt by the Issuers of written notice of such acceleration. |
158
Table of Contents
(1) either: |
(a) all Notes that have been authenticated (except lost, stolen or destroyed Notes that have been replaced or paid and Notes for whose payment money has theretofore been deposited in trust and thereafter repaid to the Issuers) have been delivered to the Trustee for cancellation; or | |
(b) all Notes that have not been delivered to the Trustee for cancellation have become due and payable by reason of the making of a notice of redemption or otherwise or will become due and payable within one year and an Issuer or any Guarantor has irrevocably deposited or caused to be deposited with the Trustee as trust funds in trust solely for the benefit of the Holders, cash in U.S. dollars, non-callable Government Securities, or a combination thereof, in such amounts as will be sufficient without consideration of any reinvestment of interest, to pay and discharge the entire indebtedness on the Notes not delivered to the Trustee for cancellation for principal, premium and additional interest, if any, and accrued interest to the date of maturity or redemption; |
(2) no Default or Event of Default (other than one resulting solely from the borrowing of funds to provide such deposit) shall have occurred and be continuing on the date of such deposit or shall occur as a result of such deposit and such deposit will not result in a breach or violation of, or constitute a default under, any other instrument to which an Issuer or any Guarantor is a party or by which an Issuer or any Guarantor is bound; | |
(3) an Issuer or any Guarantor has paid or caused to be paid all sums payable by it under the Indenture; and | |
(4) the Issuers have delivered irrevocable instructions to the Trustee under the Indenture to apply the deposited money toward the payment of the Notes at maturity or the redemption date, as the case may be. |
159
Table of Contents
(1) the rights of Holders of outstanding Notes to receive payments in respect of the principal of, premium, if any, and interest on such Notes when such payments are due from the trust referred to below; | |
(2) the Issuers’ obligations with respect to the Notes concerning issuing temporary Notes, registration of Notes, mutilated, destroyed, lost or stolen Notes and the maintenance of an office or agency for payment and money for security payments held in trust; | |
(3) the rights, powers, trusts, duties and immunities of the Trustee, and the Issuers’ obligations in connection therewith; and | |
(4) the Legal Defeasance provisions of the Indenture. |
(1) the Issuers must irrevocably deposit or cause to be deposited with the Trustee, in trust, for the benefit of the Holders of the Notes, cash in U.S. dollars, non-callable Government Securities, or a combination thereof, in such amounts as will be sufficient without consideration of any reinvestment of interest, in the opinion of an investment bank, appraisal firm, or firm of independent public accountants nationally recognized in the United States, to pay the principal of, premium, if any, and interest on the outstanding Notes on the stated maturity or on the applicable redemption date, as the case may be, and the Issuers must specify whether the Notes are being defeased to maturity or to a particular redemption date; | |
(2) in the case of Legal Defeasance, the Issuers shall have delivered to the Trustee an opinion of counsel in the United States reasonably acceptable to the Trustee confirming that (a) the Issuers have received from, or there has been published by, the Internal Revenue Service a ruling or (b) since the Issue Date, there has been a change in the applicable federal income tax law, in either case to the effect that, and based thereon such opinion of counsel shall confirm that, subject to customary assumptions and exclusions, the Holders of the outstanding Notes will not recognize income, gain or loss for federal income tax purposes as a result of such Legal Defeasance and will be subject to federal income tax on the same amounts, in the same manner and at the same times as would have been the case if such Legal Defeasance had not occurred; | |
(3) in the case of Covenant Defeasance, the Issuers shall have delivered to the Trustee an opinion of counsel in the United States reasonably acceptable to the Trustee confirming that, subject to customary assumptions and exclusions, the Holders of the outstanding Notes will not recognize income, gain or loss for federal income tax purposes as a result of such Covenant Defeasance and will be subject to federal income tax on the same amounts, in the same manner and at the same times as would have been the case if such Covenant Defeasance had not occurred; | |
(4) no Default or Event of Default shall have occurred and be continuing on the date of such deposit (other than a Default or Event of Default resulting from the borrowing of funds to be applied to such deposit); |
160
Table of Contents
(5) such Legal Defeasance or Covenant Defeasance will not result in a breach or violation of, or constitute a default under any material agreement (including the Senior Credit Facilities) or instrument (other than the Indenture) to which an Issuer or any Subsidiary of an Issuer is a party or by which an Issuer or any Subsidiary of an Issuer is bound; | |
(6) the Issuers must deliver to the Trustee an Officers’ Certificate stating that the deposit was not made by the Issuers with the intent of preferring the Holders of Notes over the other creditors of the Issuers or others; and | |
(7) the Issuers must deliver to the Trustee an Officers’ Certificate and an opinion of counsel, which opinion may be subject to customary assumptions and exclusions, each stating that all conditions precedent relating to the Legal Defeasance or the Covenant Defeasance have been complied with. |
(1) reduce the principal amount of Notes whose Holders must consent to an amendment, supplement or waiver; | |
(2) reduce the principal of or change the fixed maturity of any Note or alter the provisions with respect to the redemption of the Notes (other than provisions relating to the covenants described above under the caption “— Repurchase at the Option of Holders”); | |
(3) reduce the rate of or change the time for payment of interest on any Note; | |
(4) waive a Default or Event of Default in the payment of principal of or premium, if any, or interest on the Notes (except a rescission of acceleration of the Notes by the Holders of at least a majority in aggregate principal amount of the Notes and a waiver of the payment default that resulted from such acceleration); | |
(5) make any Note payable in money other than that stated in the Notes; | |
(6) make any change in the provisions of the Indenture relating to waivers of past Defaults or the rights of Holders of Notes to receive payments of principal of or premium, if any, or interest on the Notes; | |
(7) waive a redemption payment with respect to any Note (other than a payment required by one of the covenants described above under the caption “— Repurchase at the Option of Holders”); | |
(8) modify or change any provision of the Indenture or the related definitions affecting the subordination of the Notes or any Guarantee in a manner that materially adversely affects the Holders of Notes; | |
(9) make any change in the preceding amendment and waiver provisions; or | |
(10) release any Guarantor from any of its obligations under its guarantee of the Notes or the Indenture, except in accordance with the terms of the Indenture. |
161
Table of Contents
(1) to cure any ambiguity, defect or inconsistency; | |
(2) to provide for uncertificated Notes in addition to or in place of certificated Notes; | |
(3) to provide for the assumption of the Issuers’ obligations to Holders of Notes in the case of a merger or consolidation or the sale of all or substantially all of the Issuers’ assets; | |
(4) to make any change that would provide any additional rights or benefits to the Holders of Notes or that does not materially adversely affect the legal rights under the Indenture of any such Holder; | |
(5) to comply with requirements of the SEC in order to effect or maintain the qualification of the Indenture under the Trust Indenture Act; | |
(6) to provide for the issuance of Additional Notes in accordance with the limitations set forth in the Indenture; | |
(7) to allow any Subsidiary to guarantee the Notes; or | |
(8) to evidence and provide for the acceptance of appointment under the Indenture by a successor Trustee. |
162
Table of Contents
(1) upon deposit of the Global Notes, DTC will credit the accounts of the Participants designated by the initial purchasers with portions of the principal amount of the Global Notes; and | |
(2) ownership of these interests in the Global Notes will be shown on, and the transfer of ownership of these interests will be effected only through, records maintained by DTC (with respect to the Participants) or by the Participants and the Indirect Participants (with respect to other owners of beneficial interest in the Global Notes). |
(1) any aspect of DTC’s records or any Participant’s or Indirect Participant’s records relating to or payments made on account of beneficial ownership interest in the Global Notes or for maintaining, |
163
Table of Contents
supervising or reviewing any of DTC’s records or any Participant’s or Indirect Participant’s records relating to the beneficial ownership interests in the Global Notes; or | |
(2) any other matter relating to the actions and practices of DTC or any of its Participants or Indirect Participants. |
(1) DTC (a) notifies the Issuers that it is unwilling or unable to continue as depository for the Global Notes or (b) has ceased to be a clearing agency registered under the Exchange Act and, in either case, the Issuers fail to appoint a successor depository; |
164
Table of Contents
(2) the Issuers, at their option, notify the Trustee in writing that they elect to cause the issuance of the Certificated Notes; or | |
(3) there has occurred and is continuing an Event of Default with respect to the notes. |
(i) the Issuers are not required to file the registered exchange offer registration statement or permitted to consummate the registered exchange offer because the registered exchange offer is not permitted by applicable law or SEC policy; or |
165
Table of Contents
(ii) any holder of Transfer Restricted Securities notifies the Issuers prior to the 20th day following consummation of the registered exchange offer that |
(A) it is prohibited by law or SEC policy from participating in the registered exchange offer, or | |
(B) that it may not resell the registered exchange notes acquired by it in the registered exchange offer to the public without delivering this prospectus and this prospectus is not appropriate or available for such resales, or | |
(C) that it is a broker-dealer and owns notes acquired directly from the Issuers or one of their affiliates, |
(a) the Issuers fail to file any of the Registration Statements required by the Registration Rights Agreement on or before the date specified for such filing, | |
(b) any of such Registration Statements is not declared effective by the SEC on or prior to the date specified for such effectiveness (the “Effectiveness Target Date”), or | |
(c) the Issuers fail to consummate the Registered Exchange Offer within 30 business days of the Effectiveness Target Date with respect to the Registered Exchange Offer Registration Statement, or | |
(d) the shelf registration statement or the registered exchange offer registration statement is declared effective but thereafter ceases to be effective or usable in connection with resales of Transfer Restricted Securities during the periods specified in the Registration Rights Agreement (each such event referred to in clauses (a) through (d) above a “Registration Default”), |
166
Table of Contents
(1) Indebtedness of any other Person existing at the time such other Person is merged with or into or became a Subsidiary of such specified Person, whether or not such Indebtedness is incurred in connection with, or in contemplation of, such other Person merging with or into, or becoming a Subsidiary of such specified Person; and | |
(2) Indebtedness secured by a Lien encumbering any asset acquired by such specified Person. |
(1) the sale, lease, conveyance or other disposition (a“Disposition”) of any assets or rights (including, without limitation, by way of a sale and leaseback) (providedthat the sale, lease, conveyance or other disposition of all or substantially all of the assets of the Issuers and their Restricted Subsidiaries taken as a whole will be governed by the provisions of the Indenture described above under the caption “— Repurchase at the Option of Holders — Change of Control” and/or the provisions described above under the caption “— Merger, Consolidation or Sale of Assets” and not by the provisions of the Asset Sale covenant); and | |
(2) the issue or sale by an Issuer or any Restricted Subsidiary of an Issuer of Equity Interests of any of such Issuer’s Restricted Subsidiaries; |
167
Table of Contents
(a) that have a fair market value in excess of $2.0 million; or | |
(b) for net proceeds in excess of $2.0 million; |
(1) a disposition of assets by an Issuer to an Issuer or a Restricted Subsidiary of an Issuer or by a Restricted Subsidiary of an Issuer to an Issuer or to any other Restricted Subsidiary of an Issuer; | |
(2) an issuance of Equity Interests by a Restricted Subsidiary of an Issuer to an Issuer or to another Restricted Subsidiary of such Issuer; | |
(3) the issuance of Equity Interests by a Restricted Subsidiary of an Issuer in which the percentage interest (direct and indirect) in the Equity Interests of such Person owned by the Issuers, after giving effect to such issuance, is at least equal to their percentage interest prior to such issuance; | |
(4) a Restricted Payment that is permitted by the covenant described above under the caption “— Restricted Payments”; | |
(5) a disposition in the ordinary course of business; | |
(6) any Liens permitted by the Indenture and foreclosures thereon; | |
(7) any exchange of property pursuant to Section 1031 on the Internal Revenue Code of 1986, as amended, for use in a Permitted Business; | |
(8) the license or sublicense of intellectual property or other general intangibles; | |
(9) the lease or sublease of property in the ordinary course of business so long as the same does not materially interfere with the business of the Issuers and their Restricted Subsidiaries taken as a whole; and | |
(10) the sale or other disposition of cash or Cash Equivalents. |
168
Table of Contents
(1) in the case of a corporation, corporate stock; | |
(2) in the case of an association or business entity, any and all shares, interests, participations, rights or other equivalents (however designated) of corporate stock; | |
(3) in the case of a partnership or limited liability company, partnership or membership interests (whether general or limited); and | |
(4) any other interest or participation that confers on a Person the right to receive a share of the profits and losses of, or distributions of assets of, the issuing Person. |
(1) United States dollars; | |
(2) Government Securities having maturities of not more than twelve months from the date of acquisition; | |
(3) time deposit accounts, term deposit accounts, money market deposit accounts, time deposits, bankers’ acceptances, certificates of deposit and eurodollar time deposits with maturities of twelve months or less from the date of acquisition, bankers’ acceptances with maturities of twelve months or less from the date of acquisition, overnight bank deposits, and demand deposit accounts in each case with any lender party to the Senior Credit Facilities or with any domestic commercial bank having capital and surplus in excess of $500 million and a Thompson Bank Watch Rating of “B” or better; | |
(4) repurchase obligations with a term of not more than 30 days for underlying securities of the types described in clauses (2) and (3) above entered into with any financial institution meeting the qualifications specified in clause (3) above; | |
(5) commercial paper having the rating of “P-2” (or higher) from Moody’s Investors Service, Inc. or “A-2” (or higher) from Standard & Poor’s Corporation and in each case maturing within twelve months after the date of acquisition; and | |
(6) any fund investing substantially all its assets in investments that constitute Cash Equivalents of the kinds described in clauses (1) through (5) of this definition. |
(1) the sale, lease, transfer, conveyance or other disposition (other than by way of merger or consolidation), in one or a series of related transactions, of all or substantially all of the assets of the Issuers and their Subsidiaries taken as a whole to any “person” (as such term is used in Section 13(d)(3) of the Exchange Act) other than the Sponsor or a Related Party of the Sponsor; | |
(2) the adoption of a plan relating to the liquidation or dissolution of the Issuers; | |
(3) prior to the first Public Equity Offering that results in a Public Market, the Sponsor and its Related Parties cease to be the “beneficial owners” (as defined in Rule 13d-3 under the Exchange Act, except that a Person will be deemed to have “beneficial ownership” of all shares that any such Person has the right to acquire, whether such right is exercisable immediately or only after the passage of time), directly or indirectly, of a majority of the total voting power of the Voting Stock of Parent, whether as a result of the issuance of securities of Parent, any merger, consolidation, liquidation or dissolution of Parent, any direct or indirect transfer of securities by the Sponsor and its Related Parties or otherwise; | |
(4) on or after the first Public Equity Offering that results in a Public Market, if any “person” or “group” (as such terms are used in Sections 13(d) and 14(d) of the Exchange Act or any successor provisions to either of the foregoing), including any group acting for the purpose of acquiring, holding, voting or disposing of securities within the meaning of Rule 13d-5(b)(1) under the Exchange Act, other than the Sponsor and its Related Parties, becomes the “beneficial owner” (as defined in Rule 13d-3 under the Exchange Act, except that a Person will be deemed to have “beneficial ownership” of all |
169
Table of Contents
shares that any such Person has the right to acquire, whether such right is exercisable immediately or only after the passage of time), directly or indirectly, of 35.0% or more of the total voting power of the Voting Stock of Parent;provided, however, that the Sponsor and its Related Parties are the “beneficial owners” (as defined in Rule 13d-3 under the Exchange Act, except that a Person will be deemed to have “beneficial ownership” of all shares that any such Person has the right to acquire, whether such right is exercisable immediately or only after the passage of time), directly or indirectly, in the aggregate of a lesser percentage of the total voting power of the Voting Stock of Parent than such other Person or group; | |
(5) the first day on which a majority of the members of the Board of Directors of Parent are not Continuing Directors of Parent; | |
(6) Parent ceases to own all of the outstanding Capital Stock of each of the Issuers (other than Disqualified Stock properly incurred under the “— Limitation on Indebtedness and Issuance of Preferred Stock” covenant) other than as a consequence of a sale of all of Capital Stock of EmCare HoldCo in a transaction that otherwise complies with the other provisions of the Indenture including “— Asset Sales”;providedthat such transaction does not constitute a transaction of the type described in clause (1) of this definition; or | |
(7) (a) the consolidation or merger of Parent or an Issuer with or into another portfolio operating company of Sponsor (whether or not Parent or such Issuer is the surviving corporation) (other than a transaction that would not constitute a Change of Control under clause (6) above), (b) the sale, assignment, transfer, conveyance or other disposition of all or substantially all of the assets of Parent or an Issuer to another portfolio operating company of Sponsor or (c) the sale, assignment, transfer, conveyance or other disposition of all or substantially all of the assets or a majority of the Voting Stock of a portfolio operating company of Sponsor to Parent, an Issuer or a Restricted Subsidiary of an Issuer, in each of the foregoing clauses (a), (b) and (c), pursuant to a transaction in which the fair market value of the portfolio operating company exceeds the combined fair market value at such time of the Issuers, each as certified to the Trustee in an Officers’ Certificate based upon an opinion or appraisal issued by an accounting, appraisal or investment banking firm of national standing. |
(1) provision for taxes based on income or profits of such Person and its Subsidiaries for such period;plus (minus) | |
(2) consolidated interest expense of such Person and its Subsidiaries for such period, whether paid or accrued and whether or not capitalized (including, without limitation, amortization of debt issuance costs and original issue discount, non-cash interest payments, the interest component of any deferred payment obligations, the interest component of all payments associated with Capital Lease Obligations, commissions, discounts and other fees and charges incurred in respect of letter of credit or bankers’ acceptance financings, and net payments, if any, pursuant to Hedging Obligations);plus (minus) | |
(3) depreciation, amortization (including amortization of goodwill and other intangibles but excluding amortization of prepaid cash expenses that were paid in a prior period) and other non-cash charges (excluding any such non-cash charge to the extent that it represents an accrual of or reserve for cash expenses in any future period or amortization of a prepaid cash expense that was paid in a prior period) of such Person and its Subsidiaries for such period;plus (minus) | |
(4) expenses and charges of the Issuers related to the Transactions which are paid, taken or otherwise accounted for within one year of the consummation of the Transactions;plus(minus) | |
(5) any non-capitalized transaction costs incurred in connection with actual or proposed financings, acquisitions or divestitures (including, but not limited to, financing and refinancing fees and costs incurred in connection with the Transactions);plus (minus) |
170
Table of Contents
(6) amounts paid pursuant to the Management Agreement;plus (minus) | |
(7) non-recurring, extraordinary or unusual non-operating charges or gains (excluding any write-offs of accounts receivable presented on the November 30, 2004 combined balance sheet of the Issuers included in this offering memorandum);plus (minus) | |
(8) Minority Interest with respect to any Restricted Subsidiary of an Issuer;plus | |
(9) all lease payments in respect of operating leases arising out of Sale and Leaseback Transactions with respect to which and to the extent that an Issuer or any Restricted Subsidiary was deemed to have incurred Attributable Debt. |
(1) the interest expense of such Person and its Restricted Subsidiaries for such period, on a combined, consolidated basis, determined in accordance with GAAP (including amortization of original issue discount, non-cash interest payments, the interest component of all payments associated with Capital Lease Obligations, commissions, discounts and other fees and charges incurred in respect of letter of credit or bankers’ acceptance financings, and net payments, if any, pursuant to Hedging Obligations;providedthat in no event shall any amortization of deferred financing costs be included in Consolidated Interest Expense)plusthe interest component of all payments associated with Attributable Debt determined by such Person in good faith on a basis consistent with comparable determinations for Capital Lease Obligations under GAAP;plus | |
(2) the consolidated capitalized interest of such Person and its Restricted Subsidiaries for such period, whether paid or accrued. |
(1) the Net Income (but not loss) of any Person that is not a Restricted Subsidiary or that is accounted for by the equity method of accounting shall be included only to the extent of the amount of dividends or distributions paid in cash to the referent Person or (subject to clause (2) below) a Restricted Subsidiary thereof; | |
(2) the Net Income of any Restricted Subsidiary shall be excluded to the extent that the declaration or payment of dividends or similar distributions by such Restricted Subsidiary of such Net Income is not at the date of determination permitted without any prior governmental approval that has not been obtained or, directly or indirectly, by operation of the terms of its charter or any agreement, instrument, judgment, decree, order, statute, rule or governmental regulation applicable to such Subsidiary; and | |
(3) the cumulative effect of a change in accounting principles shall be excluded; |
171
Table of Contents
(1) was a member of such Board of Directors of Parent on the Issue Date; | |
(2) was nominated for election or elected to such Board of Directors of Parent with the approval of a majority of the Continuing Directors who were members of such Board of Directors at the time of such nomination or election; or | |
(3) was nominated by the Sponsor or a Related Party thereof. |
(1) any Indebtedness outstanding under the Senior Credit Facilities; and | |
(2) any other Senior Debt permitted under the Indenture the principal amount of which is $50.0 million or more and that has been designated by the Issuers as “Designated Senior Debt.” |
172
Table of Contents
(1) acquisitions that have been made by an Issuer or any Restricted Subsidiary of an Issuer, including through mergers or consolidations and including any related financing transactions, during the four-quarter reference period or subsequent to such reference period and on or prior to the Calculation Date shall be calculated to include the Consolidated Cash Flow of the acquired entities on a pro forma basis (to be calculated in accordance with Article 11-02 of Regulation S-X, but giving effect to Pro Forma Cost Savings) after giving effect to Pro Forma Cost Savings, shall be deemed to have occurred on the first day of the four-quarter reference period; | |
(2) the Consolidated Cash Flow attributable to operations or businesses disposed of prior to the Calculation Date shall be excluded; | |
(3) the Fixed Charges attributable to operations or businesses disposed of prior to the Calculation Date shall be excluded, but only to the extent that the obligations giving rise to such Fixed Charges will not be obligations of the specified Person or any of its Restricted Subsidiaries following the Calculation Date; and | |
(4) if any Indebtedness bears a floating rate of interest, the interest expense on such Indebtedness shall be calculated as if the rate in effect on the Calculation Date had been the applicable rate for the entire period (taking into account any Hedging Obligation applicable to such Indebtedness if such Hedging Obligation has a remaining term as at the Calculation Date in excess of 12 months). |
(1) the Consolidated Interest Expense of such Person for such period;plus | |
(2) any interest expense on Indebtedness of another Person that is Guaranteed by such Person or one of its Restricted Subsidiaries or secured by a Lien on assets of such Person or one of its Restricted Subsidiaries, whether or not such Guarantee or Lien is called upon;plus | |
(3) the product of (a) all dividend payments, whether or not in cash, on any series of preferred stock of such Person or any of its Restricted Subsidiaries, other than dividend payments on Equity Interests payable solely in Qualified Equity Interests, times (b) a fraction, the numerator of which is one and the denominator of which is one minus the then current combined federal, state and local statutory tax rate of such Person, expressed as a decimal, in each case, on a consolidated basis and in accordance with GAAP. |
173
Table of Contents
(1) interest rate swap agreements, interest rate cap agreements and interest rate collar agreements; and | |
(2) other agreements or arrangements designed to change the allocation of risk due to fluctuations in interest rates, currency exchange rates or commodity prices. |
(1) borrowed money; | |
(2) obligations evidenced by bonds, notes, debentures or similar instruments or letters of credit (or reimbursement agreements in respect thereof); | |
(3) bankers’ acceptances; | |
(4) Capital Lease Obligations; | |
(5) Attributable Debt; or | |
(6) (a) the balance deferred and unpaid of the purchase price of any property, except any such balance that constitutes an accrued expense or trade payable or (b) representing the net amount payable in respect of any Hedging Obligations; |
(1) the accreted value thereof, in the case of any Indebtedness that does not require current payments of interest; and | |
(2) the principal amount thereof in the case of any other Indebtedness. |
(1) any insolvency or bankruptcy case or proceeding, or any receivership, liquidation, reorganization or other similar case or proceeding, relative to such Person or to the creditors of such Person, as such, or to the assets of such Person; | |
(2) any liquidation, dissolution, reorganization or winding up of such Person, whether voluntary or involuntary, and involving insolvency or bankruptcy; or | |
(3) any assignment for the benefit of creditors or any other marshaling of assets and liabilities of such Person. |
174
Table of Contents
(1) for purposes of calculating Consolidated Cash Flow only, any gain or loss, together with any related provision for taxes on such gain or loss, realized in connection with: (a) any Asset Sale or (b) the acquisition or disposition of any securities by such Person or any of its Restricted Subsidiaries; | |
(2) any income or expense incurred in connection with the extinguishment of any Indebtedness of such Person or any of its Restricted Subsidiaries; | |
(3) for purposes of calculating Consolidated Cash Flow only, any extraordinary or nonrecurring gain or loss, together with any related provision for taxes on such extraordinary or nonrecurring gain or loss; |
175
Table of Contents
(4) any depreciation, amortization, non-cash impairment or other non-cash charges or expenses recorded as a result of the application of purchase accounting in accordance with Accounting Principles Board Opinion Nos. 16 and 17 or SFAS Nos. 141 and 142; | |
(5) any gain, loss, income, expense or other charge recognized or incurred in connection with changes in value or dispositions of Investments made pursuant to clause (6) of the definition of Permitted Investments (it being understood that this clause (5) shall not apply to any expenses incurred in connection with the funding of contributions to any plan); and | |
(6) to the extent not otherwise deducted in calculating such Person’s Net Income, the amount of any Restricted Payments of the type contemplated by clauses (8) or (9) of the second paragraph of the “— Restricted Payments” covenant made during the applicable period. |
(1) as to which neither any Issuer nor any Restricted Subsidiary of an Issuer: |
(a) provides credit support of any kind (including any undertaking, agreement or instrument that would constitute Indebtedness); | |
(b) is directly or indirectly liable as a guarantor or otherwise; or | |
(c) constitutes the lender; |
(2) no default with respect to which (including any rights that the holders thereof may have to take enforcement action against an Unrestricted Subsidiary) would permit upon notice, lapse of time or both any holder of any other Indebtedness (other than the Notes) of an Issuer or any Restricted Subsidiary of an Issuer to declare a default on such other Indebtedness or cause the payment thereof to be accelerated or payable prior to its stated maturity; and | |
(3) as to which the lenders have been notified in writing that they will not have any recourse to the stock (other than stock of an Unrestricted Subsidiary pledged by an Issuer to secure debt of such Unrestricted Subsidiary) or assets of such Issuer or such Restricted Subsidiary. |
176
Table of Contents
“Permitted Investments” means: | |
(1) any Investment in an Issuer or in any Restricted Subsidiary of an Issuer; | |
(2) any Investment in Cash Equivalents; | |
(3) any Investment by an Issuer or any Restricted Subsidiary of an Issuer in a Person, if as a result of such Investment: |
(a) such Person becomes a Restricted Subsidiary of an Issuer; or | |
(b) such Person is merged, consolidated or amalgamated with or into, or transfers or conveys substantially all of its assets to, or is liquidated into, an Issuer or a Restricted Subsidiary of an Issuer; |
(4) any Investment made as a result of the receipt of non-cash consideration from an Asset Sale that was made pursuant to and in compliance with the covenant described above under the caption “— Repurchase at the Option of Holders — Asset Sales”; | |
(5) any Investment made for consideration consisting solely of Qualified Equity Interests; | |
(6) Investments made in connection with the funding of contributions under any non-qualified employee retirement plan or similar employee compensation plan in an amount not to exceed the amount of compensation expense recognized by an Issuer and any Restricted Subsidiary of an Issuer in connection with such plans; | |
(7) any Investment received in compromise or resolution of (a) obligations of trade creditors or customers that were incurred in the ordinary course of business of an Issuer or any Restricted Subsidiary of an Issuer, including pursuant to any plan of reorganization or similar arrangement upon the bankruptcy or insolvency of any trade creditor or customer or (b) litigation, arbitration or other disputes with Persons that are not Affiliates; | |
(8) Hedging Obligations permitted under the “— Incurrence of Indebtedness and Issuance of Preferred Stock” covenant; | |
(9) Investments in prepaid expenses, negotiable instruments held for collection and lease, endorsements for deposit or collection in the ordinary course of business, utility or workers compensation, performance and similar deposits entered into as a result of the operations of the business in the ordinary course of business; | |
(10) pledges or deposits by a Person under workers compensation laws, unemployment insurance laws or similar legislation, or deposits in connection with bids, tenders, contracts (other than for the payment of Indebtedness) or leases to which such Person is a party, or deposits as security for contested taxes or import duties or for the payment of rent, in each case incurred in the ordinary course of business; | |
(11) loans or advances to officers, directors or employees of an Issuer or a Restricted Subsidiary of an Issuer in connection with the purchase by such Persons of Equity Interests of Parent or any direct or indirect parent of the Issuers so long as the cash proceeds of such purchase received by Parent or such other Person are contemporaneously contributed to the common equity capital of an Issuer; | |
(12) loans and advances to Related Professional Corporations made pursuant to management, practice support and similar agreements entered into in the ordinary course of business; and |
177
Table of Contents
(13) other Investments made after the Issue Date in any Person having an aggregate fair market value (measured on the date each such Investment was made and without giving effect to subsequent changes in value), when taken together with all other Investments made pursuant to this clause (13) since the Issue Date, not to exceed the greater of (a) $25.0 million or (b) 20% of the combined Consolidated Cash Flow of the Issuers for the four full fiscal quarters of the Issuers immediately preceding such Investment for which financial statements are available. |
(1) Liens in favor of an Issuer or any Restricted Subsidiary of an Issuer; | |
(2) Liens on property of a Person existing at the time such Person is merged into or consolidated with an Issuer or any Restricted Subsidiary of an Issuer,providedthat such Liens were not incurred in contemplation of such merger or consolidation and do not extend to any assets other than those of the Person merged into or consolidated with an Issuer or any Restricted Subsidiary of an Issuer; | |
(3) Liens on property existing at the time of acquisition thereof by an Issuer or any Restricted Subsidiary of an Issuer,providedthat such Liens were not incurred in contemplation of such acquisition; | |
(4) Liens to secure Indebtedness (including Capital Lease Obligations) permitted by clause (4) of the second paragraph of the covenant entitled “Incurrence of Indebtedness and Issuance of Preferred Stock; | |
(5) Liens to secure Refinancing Indebtedness of Indebtedness secured by Liens referred to in the foregoing clauses (2), (3) and (4) and this clause (5);providedthat in the case of Liens securing Permitted Refinancing Indebtedness of Indebtedness secured by Liens referred to in the foregoing clauses (2), (3) and (4) and this clause (5), such Liens do not extend to any additional assets (other than improvements thereon and replacements thereof); | |
(6) Liens incurred in the ordinary course of business of an Issuer or any Restricted Subsidiary of an Issuer with respect to obligations that do not exceed $7.5 million at any one time outstanding and that: (a) are not incurred in connection with the borrowing of money or the obtaining of advances or credit (other than trade credit in the ordinary course of business) and (b) do not in the aggregate materially detract from the value of the property or materially impair the use thereof in the operation of business by such Issuer or such Restricted Subsidiary; | |
(7) Liens securing reimbursement obligations with respect to commercial letters of credit which encumber documents and other property relating to such letters of credit and products and proceeds thereof; | |
(8) Liens created for the benefit of (or to secure) the Notes (or the Guarantees) or payment obligations to the Trustee; | |
(9) Liens and rights of setoff in favor of a bank imposed by law and incurred in the ordinary course of business on deposit accounts maintained with such bank and cash and Cash Equivalents in such accounts; and | |
(10) Liens securing Hedging Obligations incurred for the purpose of fixing or hedging interest rate risk with respect to any floating rate Indebtedness which Hedging Obligations relate to Indebtedness that is otherwise permitted under the Indenture. |
(1) the principal amount (or accreted value, if applicable) of such Permitted Refinancing Indebtedness does not exceed the principal amount of (or accreted value, if applicable), plus accrued |
178
Table of Contents
interest on, the Indebtedness so extended, refinanced, renewed, replaced, defeased or refunded (plus the amount of reasonable expenses and premiums incurred in connection therewith); | |
(2) such Permitted Refinancing Indebtedness has a final maturity date no earlier than the final maturity date of, and has a Weighted Average Life to Maturity equal to or greater than the Weighted Average Life to Maturity of, the Indebtedness being extended, refinanced, renewed, replaced, defeased or refunded; and | |
(3) if the Indebtedness being extended, refinanced, renewed, replaced, defeased or refunded is subordinated in right of payment to the Notes, such Permitted Refinancing Indebtedness has a final maturity date later than the final maturity date of, and is subordinated in right of payment to, the Notes on terms at least as favorable to the Holders of Notes as those contained in the documentation governing the Indebtedness being extended, refinanced, renewed, replaced, defeased or refunded. |
(1) any controlling stockholder or partner, 80% (or more) owned Subsidiary, or spouse or immediate family member (in the case of an individual) of such Sponsor; or | |
(2) any trust, corporation, partnership or other entity, the beneficiaries, stockholders, partners, owners or Persons beneficially holding a 51% or more controlling interest of which consist of such Sponsor and/or such other Persons referred to in the immediately preceding clause (1); |
179
Table of Contents
(1) all Indebtedness outstanding under the Senior Credit Facilities, including any Guarantees thereof and all Hedging Obligations incurred for the purpose of fixing or hedging interest rate risk with respect to any floating rate Indebtedness thereunder; | |
(2) any other Indebtedness properly incurred by the Issuers or the Guarantors under the terms of the Indenture, unless the instrument under which such Indebtedness is incurred expressly provides that it is on a parity with or subordinated in right of payment to the Notes and/or the Guarantees, as applicable; and | |
(3) all Obligations with respect to the preceding clauses (1) and (2) (including any interest accruing subsequent to the filing of a petition of bankruptcy at the rate provided for in the documentation with respect thereto, whether or not such interest is allowed as a claim under applicable law). |
(1) any Indebtedness that is, by its express terms, subordinated in right of payment to any other Indebtedness of an Issuer or any Guarantor; | |
(2) any liability for federal, state, local or other taxes owed or owing by an Issuer or any Guarantor; | |
(3) any Indebtedness of an Issuer to Parent or any Subsidiary of an Issuer; | |
(4) any trade payables; |
180
Table of Contents
(5) any Indebtedness that is incurred in violation of the Indenture; provided that as to any such obligation, no such violation shall be deemed to exist for purposes of this clause (5) if the Holder(s) of such obligation or their representative and the Trustee shall have received an Officers’ Certificate of an Issuer to the effect that the incurrence of such Indebtedness does not (or, in the case of revolving credit Indebtedness, that the incurrence of the entire committed amount thereof at the date on which the initial borrowing thereunder is made would not) violate such provisions of the Indenture; | |
(6) obligations or liabilities in respect of Capital Stock; or | |
(7) Indebtedness to, or guaranteed on behalf of, any Affiliate of Parent or any of its Subsidiaries. |
(1) any corporation, association or other business entity of which more than 50% of the total voting power of shares of Capital Stock entitled (without regard to the occurrence of any contingency) to vote in the election of directors, managers or trustees thereof is at the time owned or controlled, directly or indirectly, by such Person or one or more of the other Subsidiaries of that Person (or a combination thereof); and | |
(2) any partnership or limited liability company (a) the sole general partner or the managing general partner or managing member of which is such Person or a Subsidiary of such Person or (b) the only general partners of which are such Person or of one or more Subsidiaries of such Person (or any combination thereof). |
(1) has no Indebtedness other than Non-Recourse Debt; |
181
Table of Contents
(2) except as permitted under the covenant described above under the caption “— Certain Covenants — Affiliate Transactions,” is not party to any agreement, contract, arrangement or understanding with an Issuer or any Restricted Subsidiary of an Issuer unless the terms of any such agreement, contract, arrangement or understanding are no less favorable to such Issuer or such Restricted Subsidiary than those that might be obtained at the time from Persons who are not Affiliates of an Issuer; | |
(3) is a Person with respect to which neither an Issuer nor any Restricted Subsidiary of an Issuer has any direct or indirect obligation (a) to subscribe for additional Equity Interests or (b) to maintain or preserve such Person’s financial condition or to cause such Person to achieve any specified levels of operating results; and | |
(4) has not guaranteed or otherwise directly or indirectly provided credit support for any Indebtedness of an Issuer or any Restricted Subsidiary of an Issuer. |
(1) the sum of the products obtained by multiplying: (a) the amount of each then remaining installment, sinking fund, serial maturity or other required payments of principal, including payment at final maturity, in respect thereof, by (b) the number of years (calculated to the nearest one-twelfth) that will elapse between such date and the making of such payment, by | |
(2) the then outstanding principal amount of such Indebtedness. |
182
Table of Contents
• | an individual who is a citizen or resident of the United States, | |
• | a corporation or other entity treated as a corporation for U.S. federal income tax purposes created or organized under the laws of the United States or any state or political subdivision thereof, | |
• | an estate, the income of which is subject to U.S. federal income taxation regardless of its source, or | |
• | a trust that (i) is subject to the primary supervision of a U.S. court and which has one or more U.S. fiduciaries who have the authority to control all substantial decisions of the trust, or (ii) has a valid election in effect under applicable U.S. Treasury regulations to be treated as a U.S. person. |
183
Table of Contents
Payments of Interest |
Disposition of Notes |
Exchange Offer |
Information Reporting and Backup Withholding |
184
Table of Contents
Payments of Interest |
• | the interest is not effectively connected with the conduct by you of a trade or business in the United States; | |
• | you do not actually or constructively own 10% or more of the total combined voting power of all classes of our stock entitled to vote; | |
• | you are not a controlled foreign corporation that is related, directly or indirectly, to us for U.S. federal income tax purposes; | |
• | you are not a bank with respect to which the receipt of interest on the notes is described in Section 881(c)(3)(A) of the Internal Revenue Code; and | |
• | you certify, on Form W-8BEN (or a permissible substitute) under penalties of perjury, that you are a Non-U.S. Holder and provide your name and address or you hold your notes directly through a “qualified intermediary,” and the qualified intermediary has sufficient information in its files indicating that you are not a U.S. Holder. A qualified intermediary is a bank, broker or other intermediary that (1) is either a U.S. or a non-U.S. entity, (2) is acting out of a non-U.S. branch or office and (3) has signed an agreement with the IRS providing that it will administer all or part of the U.S. tax withholding rules under specified procedures. |
• | IRS Form W-8BEN (or a permissible substitute) claiming an exemption from (or reduction in) withholding under the benefit of an applicable income tax treaty; or | |
• | IRS Form W-8ECI stating that the interest paid on the note is not subject to withholding tax because it is effectively connected with your conduct of a trade or business in the United States. If, however, the interest is effectively connected with the conduct of a trade or business in the United States, the interest will generally be subject to the U.S. federal income tax as if you were a U.S. Holder unless an applicable income tax treaty provides otherwise. In addition, if you are a foreign corporation, under certain circumstances you may be subject to a branch profits tax equal to 30% (or lower applicable treaty rate) of your earnings and profits for the taxable year (subject to adjustments) that are effectively connected to a trade or business conducted by you in the United States. |
Disposition of Notes; Exchange Offer |
185
Table of Contents
Information Reporting and Backup Withholding |
Treatment of the Notes for U.S. Federal Estate Tax Purposes |
186
Table of Contents
• | any exchange notes to be received by it will be acquired in the ordinary course of its business; | |
• | it has no arrangement or understanding with any person to participate in the distribution of the exchange notes; | |
• | it is not an “affiliate,” as defined in the Securities Act, of ours; and | |
• | any additional representations that in the written opinion of our counsel are necessary under existing rules or regulations (or interpretations thereof) of the SEC in order for the registration statement of which this prospectus forms a part to be declared effective. |
187
Table of Contents
188
Table of Contents
189
Table of Contents
Page | |||||
Combined Financial Statements (as Restated) for the Five Months Ended January 31, 2005, for the Year Ended August 31, 2004, for the Three Months Ended August 31, 2003, for the Nine Months Ended May 31, 2003 (Predecessor) for the Year Ended August 31, 2002 (Predecessor) | |||||
Report of Independent Registered Public Accounting Firm | F-2 | ||||
Combined Balance Sheets at January 31, 2005, August 31, 2004 and 2003 | F-5 | ||||
Combined Statements of Operations and Comprehensive Income (Loss) for the five months ended January 31, 2005, for the year ended August 31, 2004, for the three months ended August 31, 2003, for the nine months ended May 31, 2003 (Predecessor) and for the year ended August 31, 2002 (Predecessor) | F-6 | ||||
Statements of Changes in Combined Equity for the five months ended January 31, 2005, for the year ended August 31, 2004, for the three months ended August 31, 2003, for the nine months ended May 31, 2003 (Predecessor) and for the year ended August 31, 2002 (Predecessor) | F-7 | ||||
Combined Statements of Cash Flows for the five months ended January 31, 2005, for the year ended August 31, 2004, for the three months ended August 31, 2003, for the nine months ended May 31, 2003 (Predecessor) and for the year ended August 31, 2002 (Predecessor) | F-8 | ||||
Notes to Combined Financial Statements | F-9 |
Page | |||||
Unaudited Consolidated/ Combined Financial Statements for the Three Months and Eight Months Ended September 30, 2005 and September 30, 2004 | |||||
Unaudited Consolidated Balance Sheet at September 30, 2005 and Combined Balance Sheet at January 31, 2005 | F-50 | ||||
Unaudited Consolidated/ Combined Statements of Operations and Comprehensive Income for the three months and eight months ended September 30, 2005 and 2004 | F-51 | ||||
Unaudited Consolidated/Combined Statements of Cash Flows for eight months ended September 30, 2005 and 2004 | F-52 | ||||
Notes to Unaudited Consolidated/ Combined Financial Statements | F-53 |
F-1
Table of Contents
F-2
Table of Contents
F-3
Table of Contents
F-4
Table of Contents
As Restated — | |||||||||||||||
See Note 1 | |||||||||||||||
January 31, | August 31, | August 31, | |||||||||||||
2005 | 2004 | 2003 | |||||||||||||
ASSETS | |||||||||||||||
Current assets: | |||||||||||||||
Cash and cash equivalents | $ | 14,631 | $ | 9,476 | $ | 10,641 | |||||||||
Restricted cash and cash equivalents | 9,846 | 5,691 | 939 | ||||||||||||
Restricted marketable securities | 2,473 | 6,756 | 201 | ||||||||||||
Trade and other accounts receivable, net | 369,767 | 344,210 | 320,452 | ||||||||||||
Parts and supplies inventory | 18,499 | 18,577 | 17,444 | ||||||||||||
Prepaids and other current assets | 40,135 | 32,015 | 32,207 | ||||||||||||
Current deferred tax assets | 65,092 | 52,981 | 58,836 | ||||||||||||
Current assets | 520,443 | 469,706 | 440,720 | ||||||||||||
Non-current assets: | |||||||||||||||
Property, plant and equipment, net | 128,766 | 132,685 | 133,546 | ||||||||||||
Intangible assets, net | 16,075 | 15,758 | 148,205 | ||||||||||||
Non-current deferred tax assets | 202,469 | 214,389 | 96,596 | ||||||||||||
Restricted long-term investments | 41,810 | 47,285 | 40,608 | ||||||||||||
Other long-term assets | 73,947 | 69,776 | 55,071 | ||||||||||||
Assets | $ | 983,510 | $ | 949,599 | $ | 914,746 | |||||||||
LIABILITIES AND COMBINED EQUITY | |||||||||||||||
Current liabilities: | |||||||||||||||
Accounts payable | $ | 55,818 | $ | 50,915 | $ | 50,182 | |||||||||
Accrued liabilities | 171,645 | 166,784 | 146,179 | ||||||||||||
Current portion of long-term debt | 5,846 | 7,565 | 8,270 | ||||||||||||
Current liabilities | 233,309 | 225,264 | 204,631 | ||||||||||||
Long-term debt | 5,651 | 7,915 | 15,787 | ||||||||||||
Other long-term liabilities | 146,273 | 142,580 | 133,789 | ||||||||||||
Liabilities | 385,233 | 375,759 | 354,207 | ||||||||||||
Commitments and contingencies (notes 7, 9 and 10) | |||||||||||||||
Laidlaw payable | 202,042 | 186,778 | 22,416 | ||||||||||||
Laidlaw investment | 356,550 | 356,550 | 546,144 | ||||||||||||
Retained earnings (deficit) | 40,000 | 30,518 | (6,831 | ) | |||||||||||
Comprehensive loss | (315 | ) | (6 | ) | (1,190 | ) | |||||||||
Combined equity | 598,277 | 573,840 | 560,539 | ||||||||||||
Liabilities and combined equity | $ | 983,510 | $ | 949,599 | $ | 914,746 | |||||||||
F-5
Table of Contents
Predecessor — as Restated | ||||||||||||||||||||||
See note 1 | ||||||||||||||||||||||
Five | Three | |||||||||||||||||||||
Months | Year | Months | Nine Months | Year | ||||||||||||||||||
Ended | Ended | Ended | Ended | Ended | ||||||||||||||||||
January 31, | August 31, | August 31, | May 31, | August 31, | ||||||||||||||||||
2005 | 2004 | 2003 | 2003 | 2002 | ||||||||||||||||||
Net revenue | $ | 696,179 | $ | 1,604,598 | $ | 384,461 | $ | 1,103,335 | $ | 1,415,786 | ||||||||||||
Compensation and benefits | 481,305 | 1,117,890 | 264,604 | 757,183 | 960,590 | |||||||||||||||||
Operating expenses | 94,882 | 218,277 | 55,212 | 163,447 | 219,321 | |||||||||||||||||
Insurance expense | 39,002 | 80,255 | 34,671 | 69,576 | 66,479 | |||||||||||||||||
Selling, general and administrative expenses | 21,635 | 47,899 | 12,017 | 37,867 | 61,455 | |||||||||||||||||
Laidlaw fees and compensation charges | 19,857 | 15,449 | 1,350 | 4,050 | 5,400 | |||||||||||||||||
Depreciation and amortization expense | 18,808 | 52,739 | 12,560 | 32,144 | 67,183 | |||||||||||||||||
Impairment losses | — | — | — | — | 262,780 | |||||||||||||||||
Restructuring charges | — | 2,115 | 1,449 | 1,288 | 3,777 | |||||||||||||||||
Laidlaw reorganization costs | — | — | — | 3,650 | 8,761 | |||||||||||||||||
Income (loss) from operations | 20,690 | 69,974 | 2,598 | 34,130 | (239,960 | ) | ||||||||||||||||
Interest expense | (5,644 | ) | (9,961 | ) | (908 | ) | (4,691 | ) | (6,418 | ) | ||||||||||||
Realized gain (loss) on investments | — | (1,140 | ) | 90 | — | — | ||||||||||||||||
Interest and other income | 714 | 240 | 22 | 304 | 369 | |||||||||||||||||
Fresh-start accounting adjustments | — | — | — | 46,416 | — | |||||||||||||||||
Income (loss) before income taxes and cumulative effect of change in accounting principle | 15,760 | 59,113 | 1,802 | 76,159 | (246,009 | ) | ||||||||||||||||
Income tax expense | (6,278 | ) | (21,764 | ) | (8,633 | ) | (829 | ) | (1,374 | ) | ||||||||||||
Income (loss) before cumulative effect of a change in accounting principle | 9,482 | 37,349 | (6,831 | ) | 75,330 | (247,383 | ) | |||||||||||||||
Cumulative effect of a change in accounting principle | — | — | — | (223,721 | ) | — | ||||||||||||||||
Net income (loss) | 9,482 | 37,349 | (6,831 | ) | (148,391 | ) | (247,383 | ) | ||||||||||||||
Other comprehensive income (loss), net of tax | ||||||||||||||||||||||
Unrealized holding gains (losses) during the period | (309 | ) | 1,184 | (1,190 | ) | 603 | 116 | |||||||||||||||
Comprehensive income (loss) | $ | 9,173 | $ | 38,533 | $ | (8,021 | ) | $ | (147,788 | ) | $ | (247,267 | ) | |||||||||
F-6
Table of Contents
Accumulated | ||||||||||||||||||||
Retained | Other | Total | ||||||||||||||||||
Laidlaw | Laidlaw | Earnings | Comprehensive | Combined | ||||||||||||||||
Payable | Investment | (Deficit) | Income (Loss) | Equity | ||||||||||||||||
Balances August 31, 2001 (Predecessor) | $ | 1,422,088 | $ | 2,089,376 | $ | (2,437,836 | ) | $ | — | $ | 1,073,628 | |||||||||
Prior period adjustment — see note 1 | — | — | (41,020 | ) | — | (41,020 | ) | |||||||||||||
Net loss | — | — | (247,383 | ) | — | (247,383 | ) | |||||||||||||
Payments made to Laidlaw, net | (24,823 | ) | — | — | — | (24,823 | ) | |||||||||||||
Unrealized holding gains | — | — | — | 116 | 116 | |||||||||||||||
Balances August 31, 2002 (Predecessor) as restated — see note 1 | 1,397,265 | 2,089,376 | (2,726,239 | ) | 116 | 760,518 | ||||||||||||||
Net loss | — | — | (148,391 | ) | — | (148,391 | ) | |||||||||||||
Payments made to Laidlaw, net | (83 | ) | — | — | — | (83 | ) | |||||||||||||
Unrealized holding gains | — | — | — | 603 | 603 | |||||||||||||||
Balances May 31, 2003 (Predecessor) as restated — see note 1 | $ | 1,397,182 | $ | 2,089,376 | $ | (2,874,630 | ) | $ | 719 | $ | 612,647 | |||||||||
Fresh-start balances June 1, 2003 as restated — see note 1 | $ | 66,503 | $ | 546,144 | $ | — | $ | — | $ | 612,647 | ||||||||||
Net loss | — | — | (6,831 | ) | — | (6,831 | ) | |||||||||||||
Payments made to Laidlaw, net | (44,087 | ) | — | — | — | (44,087 | ) | |||||||||||||
Unrealized holding losses | — | — | — | (1,190 | ) | (1,190 | ) | |||||||||||||
Balances August 31, 2003, as restated — see note 1 | 22,416 | 546,144 | (6,831 | ) | (1,190 | ) | 560,539 | |||||||||||||
Dividend to Laidlaw | 200,000 | (200,000 | ) | — | — | — | ||||||||||||||
Net income | — | — | 37,349 | — | 37,349 | |||||||||||||||
Fresh-start adjustments (note 1) | — | 10,406 | — | — | 10,406 | |||||||||||||||
Payments made to Laidlaw, net | (35,638 | ) | — | — | — | (35,638 | ) | |||||||||||||
Unrealized holding gains | — | — | — | 1,184 | 1,184 | |||||||||||||||
Balances August 31, 2004 as restated — see note 1 | 186,778 | 356,550 | 30,518 | (6 | ) | 573,840 | ||||||||||||||
Net income | — | — | 9,482 | — | 9,482 | |||||||||||||||
Advances from Laidlaw, net | 15,264 | — | — | — | 15,264 | |||||||||||||||
Unrealized holding losses | — | — | — | (309 | ) | (309 | ) | |||||||||||||
Balances January 31, 2005 | $ | 202,042 | $ | 356,550 | $ | 40,000 | $ | (315 | ) | $ | 598,277 | |||||||||
F-7
Table of Contents
Predecessor — as | ||||||||||||||||||||||||
restated | ||||||||||||||||||||||||
see note 1 | ||||||||||||||||||||||||
Five Months | Three Months | Nine Months | ||||||||||||||||||||||
Ended | Year Ended | Ended | Ended | Year Ended | ||||||||||||||||||||
January 31, | August 31, | August 31, | May 31, | August 31, | ||||||||||||||||||||
2005 | 2004 | 2003 | 2003 | 2002 | ||||||||||||||||||||
(dollars in thousands) | (dollars in thousands) | |||||||||||||||||||||||
Cash Flows from Operating Activities | ||||||||||||||||||||||||
Net income (loss) | $ | 9,482 | $ | 37,349 | $ | (6,831 | ) | $ | (148,391 | ) | $ | (247,383 | ) | |||||||||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||||||||||||||||||
Depreciation and amortization | 18,808 | 53,957 | 12,775 | 32,359 | 67,205 | |||||||||||||||||||
Loss (gain) on disposal of property, plant and equipment | 145 | (446 | ) | (316 | ) | (349 | ) | (1,140 | ) | |||||||||||||||
Impairment charge | — | — | — | — | 262,780 | |||||||||||||||||||
Cumulative effect of a change in accounting principle (note 3) | — | — | — | 223,721 | — | |||||||||||||||||||
Non-cash allocated expenses (income) | — | (4,505 | ) | 11,522 | 3,058 | (8,094 | ) | |||||||||||||||||
Restructuring charges | — | 2,115 | 1,449 | 1,288 | 3,777 | |||||||||||||||||||
Notes payable discount | 213 | 132 | 50 | 218 | 422 | |||||||||||||||||||
Loss (gain) on restricted investments | 197 | 1,140 | (90 | ) | — | — | ||||||||||||||||||
Deferred income taxes | 6,278 | 21,899 | (8,421 | ) | — | — | ||||||||||||||||||
Fresh-start accounting adjustments (note 1) | — | — | — | (46,416 | ) | — | ||||||||||||||||||
Changes in operating assets/liabilities (net of acquisitions): | ||||||||||||||||||||||||
Trade and other accounts receivable | (26,057 | ) | (23,764 | ) | 1,522 | (14,049 | ) | 21,352 | ||||||||||||||||
Parts and supplies inventory | 78 | (1,133 | ) | (517 | ) | 233 | (153 | ) | ||||||||||||||||
Prepaids and other current assets | (269 | ) | 5,892 | 3,700 | (12,257 | ) | (10,345 | ) | ||||||||||||||||
Accounts payable and accrued liabilities | 3,046 | 17,322 | 3,553 | (6,614 | ) | 22,350 | ||||||||||||||||||
Compliance and insurance accruals | 4,045 | 20,402 | 12,520 | 31,312 | 46,575 | |||||||||||||||||||
Restructuring charges and acquisition accruals | — | (2,681 | ) | (907 | ) | (5,344 | ) | (802 | ) | |||||||||||||||
Net cash provided by operating activities | 15,966 | 127,679 | 30,009 | 58,769 | 156,544 | |||||||||||||||||||
Cash Flows from Investing Activities | ||||||||||||||||||||||||
Purchase of property, plant and equipment | (14,045 | ) | (42,787 | ) | (18,079 | ) | (34,768 | ) | (31,118 | ) | ||||||||||||||
Purchase of business | (1,200 | ) | — | — | — | — | ||||||||||||||||||
Proceeds from sale of business | 1,300 | — | — | — | — | |||||||||||||||||||
Proceeds from sale of property, plant and equipment | 175 | 858 | 341 | 624 | 2,549 | |||||||||||||||||||
Purchase of restricted cash and investments | (31,257 | ) | (64,357 | ) | (11,287 | ) | (66,266 | ) | (50,946 | ) | ||||||||||||||
Proceeds from sale and maturity of restricted investments | 35,960 | 46,389 | 12,530 | 36,748 | 32,215 | |||||||||||||||||||
Other investing activities | (79 | ) | 6,814 | 1,359 | (35,173 | ) | (10,047 | ) | ||||||||||||||||
Increase in Laidlaw insurance deposits | (12,521 | ) | (28,433 | ) | — | — | — | |||||||||||||||||
Net cash used in investing activities | (21,667 | ) | (81,516 | ) | (15,136 | ) | (98,835 | ) | (57,347 | ) | ||||||||||||||
Cash Flows from Financing Activities | ||||||||||||||||||||||||
Repayments of capital lease obligations and other debt | (3,992 | ) | (8,709 | ) | (1,851 | ) | (6,338 | ) | (17,817 | ) | ||||||||||||||
Increase (decrease) in bank overdrafts | 5,866 | (4,544 | ) | 8,675 | (815 | ) | (1,134 | ) | ||||||||||||||||
Advances from (payments to) Laidlaw | 8,982 | (31,133 | ) | (55,609 | ) | (3,141 | ) | (16,729 | ) | |||||||||||||||
Increase (decrease) in other non-current liabilities | — | (2,942 | ) | 1,563 | 2,234 | (386 | ) | |||||||||||||||||
Net cash provided by (used in) financing activities | 10,856 | (47,328 | ) | (47,222 | ) | (8,060 | ) | (36,066 | ) | |||||||||||||||
Increase (decrease) in cash and cash equivalents | 5,155 | (1,165 | ) | (32,349 | ) | (48,126 | ) | 63,131 | ||||||||||||||||
Cash and cash equivalents, beginning of period | 9,476 | 10,641 | 42,990 | 91,116 | 27,985 | |||||||||||||||||||
Cash and cash equivalents, end of period | $ | 14,631 | $ | 9,476 | $ | 10,641 | $ | 42,990 | $ | 91,116 | ||||||||||||||
F-8
Table of Contents
1. | General |
F-9
Table of Contents
As Previously | As | |||||||||||
Reported | Adjustments | Restated | ||||||||||
August 31, 2004 | ||||||||||||
Trade and other accounts receivable, net | $ | 394,210 | $ | (50,000 | ) | $ | 344,210 | |||||
Current deferred tax assets | 33,935 | 19,046 | 52,981 | |||||||||
Current assets | 500,660 | (30,954 | ) | 469,706 | ||||||||
Property, plant & equipment | 133,362 | (677 | ) | 132,685 | ||||||||
Non-current deferred tax assets | 213,127 | 1,262 | 214,389 | |||||||||
Assets | 979,968 | (30,369 | ) | 949,599 | ||||||||
Other long-term liabilities | 140,897 | 1,683 | 142,580 | |||||||||
Liabilities | 374,076 | 1,683 | 375,759 | |||||||||
Laidlaw investment | 388,602 | (32,052 | ) | 356,550 | ||||||||
Combined equity | 605,892 | (32,052 | ) | 573,840 | ||||||||
Liabilities and combined equity | 979,968 | (30,369 | ) | 949,599 | ||||||||
August 31, 2003 | ||||||||||||
Trade and other accounts receivable, net | 370,452 | (50,000 | ) | 320,452 | ||||||||
Current assets | 490,720 | (50,000 | ) | 440,720 | ||||||||
Property, plant & equipment | 134,223 | (677 | ) | 133,546 | ||||||||
Intangible assets, net | 95,845 | 52,360 | 148,205 | |||||||||
Assets | 913,063 | 1,683 | 914,746 | |||||||||
Other long-term liabilities | 132,106 | 1,683 | 133,789 | |||||||||
Liabilities | 352,524 | 1,683 | 354,207 | |||||||||
Liabilities and combined equity | $ | 913,063 | $ | 1,683 | $ | 914,746 |
F-10
Table of Contents
As Previously | As | |||||||||||
Reported | Adjustments | Restated | ||||||||||
Nine months ended May 31, 2003 (predecessor) | ||||||||||||
Net revenue | $ | 1,111,335 | $ | (8,000 | ) | $ | 1,103,335 | |||||
Operating expenses | 163,293 | 154 | 163,447 | |||||||||
Depreciation and amortization expense | 32,156 | (12 | ) | 32,144 | ||||||||
Income (loss) from operations | 42,272 | (8,142 | ) | 34,130 | ||||||||
Fresh-start accounting adjustments | 38,274 | 8,142 | 46,416 | |||||||||
Cumulative effect of a change in accounting principle | (267,939 | ) | 44,218 | (223,721 | ) | |||||||
Net income (loss) | (192,609 | ) | 44,218 | (148,391 | ) | |||||||
Comprehensive income (loss) | (192,006 | ) | 44,218 | (147,788 | ) | |||||||
Year ended August 31, 2002 (predecessor) | ||||||||||||
Net revenue | 1,418,786 | (3,000 | ) | 1,415,786 | ||||||||
Operating expenses | 219,121 | 200 | 219,321 | |||||||||
Depreciation and amortization expense | 67,185 | (2 | ) | 67,183 | ||||||||
Income (loss) from operations | (236,762 | ) | (3,198 | ) | (239,960 | ) | ||||||
Income (loss) before income taxes and cumulative effect of a change in accounting principle | (242,811 | ) | (3,198 | ) | (246,009 | ) | ||||||
Income (loss) before cumulative effect of a change in accounting principle | (244,185 | ) | (3,198 | ) | (247,383 | ) | ||||||
Net income (loss) | (244,185 | ) | (3,198 | ) | (247,383 | ) | ||||||
Comprehensive income (loss) | $ | (244,069 | ) | $ | (3,198 | ) | $ | (247,267 | ) |
F-11
Table of Contents
Restated | ||||||||||||||
Predecessor | Fair Value | Successor | ||||||||||||
Company | Adjustments | Company | ||||||||||||
Assets | ||||||||||||||
Current assets: | ||||||||||||||
Cash and cash equivalents | $ | 42,990 | $ | — | $ | 42,990 | ||||||||
Restricted cash and cash equivalents | 1,154 | — | 1,154 | |||||||||||
Trade and other accounts receivable, net | 321,974 | — | 321,974 | |||||||||||
Parts and supplies inventory | 16,927 | — | 16,927 | |||||||||||
Other current assets | 35,907 | — | 35,907 | |||||||||||
Current deferred tax assets | — | (c) | 72,493 | 72,493 | ||||||||||
Current assets | 418,952 | 72,493 | 491,445 | |||||||||||
Property, plant, and equipment, net | 130,212 | (a) | (4,683 | ) | 125,529 | |||||||||
Intangible assets, net | 230,222 | (b) | (79,843 | ) | 150,379 | |||||||||
Non-current deferred tax assets | — | (c) | 73,918 | 73,918 | ||||||||||
Restricted long-term investments — trust | 43,764 | — | 43,764 | |||||||||||
Other long-term assets | 56,596 | — | 56,596 | |||||||||||
Assets | $ | 879,746 | $ | 61,885 | $ | 941,631 | ||||||||
F-12
Table of Contents
Restated | ||||||||||||||
Predecessor | Fair Value | Successor | ||||||||||||
Company | Adjustments | Company | ||||||||||||
Liabilities and Combined Equity | ||||||||||||||
Current liabilities: | ||||||||||||||
Accounts payable | $ | 40,156 | $ | — | $ | 40,156 | ||||||||
Accrued liabilities | 140,777 | (d) | 1,000 | 141,777 | ||||||||||
Current portion of long-term debt | 8,807 | — | 8,807 | |||||||||||
Current liabilities | 189,740 | 1,000 | 190,740 | |||||||||||
Long-term debt | 17,052 | — | 17,052 | |||||||||||
Other long-term liabilities | 106,723 | (e) | 14,469 | 121,192 | ||||||||||
Liabilities | 313,515 | 15,469 | 328,984 | |||||||||||
Laidlaw payable | 59,355 | (f) | 7,148 | 66,503 | ||||||||||
Laidlaw investment | 3,419,470 | (f) | (2,873,326 | ) | 546,144 | |||||||||
Retained earnings (deficit) | (2,913,313 | ) (f) | 2,913,313 | — | ||||||||||
Comprehensive income | 719 | (f) | (719 | ) | — | |||||||||
Combined equity | 566,231 | 46,416 | 612,647 | |||||||||||
Liabilities and combined equity | $ | 879,746 | $ | 61,885 | $ | 941,631 | ||||||||
(a) | Adjusts property, plant and equipment to reflect the estimated fair value of the assets based on independent appraisals. | |
(b) | Eliminates the Predecessor Company’s historic goodwill, records identifiable intangible assets at estimated fair value based upon independent appraisals and records the remaining reorganization value to goodwill. | |
(c) | Records the net deferred income tax assets of the Company. | |
(d) | Records the operating leases at their estimated fair value based on independent valuations and the current borrowing rate of the Company. | |
(e) | Adjusts the Company’s insurance reserves to their estimated fair value. | |
(f) | Reflects the elimination of the accumulated deficit and comprehensive income and establishes the payable account to Laidlaw. |
2. | Summary of Significant Accounting Policies |
F-13
Table of Contents
January 31, | August 31, | ||||||||||||
2005 | 2004 | 2003 | |||||||||||
Accounts receivable, net | |||||||||||||
AMR | $ | 229,798 | $ | 210,177 | $ | 196,473 | |||||||
EmCare | 139,969 | 134,033 | 123,979 | ||||||||||
Total | $ | 369,767 | $ | 344,210 | $ | 320,452 | |||||||
Accounts receivable allowances | |||||||||||||
AMR | |||||||||||||
Allowance for contractual discounts | $ | 126,771 | $ | 103,412 | $ | 89,856 | |||||||
Allowance for uncompensated care | 124,699 | 111,766 | 104,833 | ||||||||||
Total | $ | 251,470 | $ | 215,178 | $ | 194,689 | |||||||
EmCare | |||||||||||||
Allowance for contractual discounts | $ | 188,092 | $ | 168,060 | $ | 168,912 | |||||||
Allowance for uncompensated care | 556,605 | 499,512 | 382,757 | ||||||||||
Total | $ | 744,697 | $ | 667,572 | $ | 551,669 | |||||||
F-14
Table of Contents
Buildings | 35 to 40 years | |
Leasehold improvements | Shorter of expected life or life of lease | |
Vehicles | 5 to 7 years | |
Computer hardware and software | 3 to 5 years | |
Other | 3 to 10 years |
F-15
Table of Contents
Restated | |||||
Predecessor Company: | |||||
Balance on August 31, 2002 | $ | 453,943 | |||
Impairment loss under SFAS No. 142, September 1, 2002 | (223,721 | ) | |||
Balance on May 31, 2003 | $ | 230,222 | |||
Successor Company: | |||||
Fresh-start adjustment | $ | (177,862 | ) | ||
Balance on June 1, 2003 and August 31, 2003 | 52,360 | ||||
Deferred tax valuation adjustment, August 31, 2004 | (52,360 | ) | |||
Balance on August 31, 2004 and January 31, 2005 | $ | — | |||
F-16
Table of Contents
F-17
Table of Contents
Predecessor | ||||||||||||||||||||
Five Months | Three Months | Nine Months | ||||||||||||||||||
Ended | Year Ended | Ended | Ended | Year Ended | ||||||||||||||||
January 31, | August 31, | August 31, | May 31, | August 31, | ||||||||||||||||
2005 | 2004 | 2003 | 2003 | 2002 | ||||||||||||||||
AMR | ||||||||||||||||||||
Gross revenue | 100% | 100% | 100% | 100% | 100% | |||||||||||||||
Provision for contractual discounts | 35% | 35% | 30% | 30% | 26% | |||||||||||||||
Provision for uncompensated care | 14% | 14% | 16% | 15% | 16% | |||||||||||||||
EmCare | ||||||||||||||||||||
Gross revenue | 100% | 100% | 100% | 100% | 100% | |||||||||||||||
Provision for contractual discounts | 42% | 41% | 40% | 40% | 38% | |||||||||||||||
Provision for uncompensated care | 25% | 24% | 24% | 23% | 23% | |||||||||||||||
Total | ||||||||||||||||||||
Gross revenue | 100% | 100% | 100% | 100% | 100% | |||||||||||||||
Provision for contractual discounts | 39% | 37% | 35% | 34% | 31% | |||||||||||||||
Provision for uncompensated care | 19% | 18% | 19% | 18% | 19% |
F-18
Table of Contents
F-19
Table of Contents
3. | Property, Plant and Equipment, net |
Restated | ||||||||||||
2005 | 2004 | 2003 | ||||||||||
Land | $ | 2,079 | $ | 2,079 | $ | 2,079 | ||||||
Building and leasehold improvements | 14,293 | 14,147 | 11,670 | |||||||||
Vehicles | 91,114 | 85,172 | 65,163 | |||||||||
Computer hardware and software | 42,006 | 35,585 | 29,290 | |||||||||
Other | 46,891 | 45,622 | 32,130 | |||||||||
196,383 | 182,605 | 140,332 | ||||||||||
Less: accumulated depreciation | (67,617 | ) | (49,920 | ) | (6,786 | ) | ||||||
Property, plant and equipment, net | $ | 128,766 | $ | 132,685 | $ | 133,546 | ||||||
4. | Intangible Assets, net |
Restated | ||||||||||||
2005 | 2004 | 2003 | ||||||||||
Goodwill | $ | — | $ | — | $ | 52,360 | ||||||
Contract value | 22,544 | 22,106 | 94,177 | |||||||||
Radio frequencies | — | — | 4,000 | |||||||||
Covenant not to compete | 250 | — | 19 | |||||||||
22,794 | 22,106 | 150,556 | ||||||||||
Less: accumulated amortization | (6,719 | ) | (6,348 | ) | (2,351 | ) | ||||||
Intangible assets, net | $ | 16,075 | $ | 15,758 | $ | 148,205 | ||||||
F-20
Table of Contents
5. | Income Taxes |
Restated | |||||||||||||
2005 | 2004 | 2003 | |||||||||||
Deferred tax assets: | |||||||||||||
Accounts receivable | $ | 38,817 | $ | 34,726 | $ | 54,447 | |||||||
Accrued liabilities | 58,508 | 56,803 | 62,120 | ||||||||||
Intangible assets | 42,732 | 46,047 | 24,311 | ||||||||||
Interest carryforwards | 84,590 | 85,188 | 84,474 | ||||||||||
Net operating loss carryforwards | 54,565 | 55,055 | 94,576 | ||||||||||
279,212 | 277,819 | 319,928 | |||||||||||
Deferred tax liabilities: | |||||||||||||
Excess of tax over book depreciation | (11,651 | ) | (10,449 | ) | (8,544 | ) | |||||||
Net deferred tax assets | 267,561 | 267,370 | 311,384 | ||||||||||
Valuation allowance | — | — | (155,952 | ) | |||||||||
Net deferred tax assets | $ | 267,561 | $ | 267,370 | $ | 155,432 | |||||||
F-21
Table of Contents
Predecessor | |||||||||||||||||||||
Five Months | Year | Three Months | Nine Months | Year | |||||||||||||||||
Ended | Ended | Ended | Ended | Ended | |||||||||||||||||
January 31, | August 31, | August 31, | May 31, | August 31, | |||||||||||||||||
2005 | 2004 | 2003 | 2003 | 2002 | |||||||||||||||||
Current tax expense | |||||||||||||||||||||
State | $ | — | $ | 559 | $ | (162 | ) | $ | 829 | $ | 1,374 | ||||||||||
Federal | — | (694 | ) | 17,216 | — | — | |||||||||||||||
Total | — | (135 | ) | 17,054 | 829 | 1,374 | |||||||||||||||
Deferred tax expense | |||||||||||||||||||||
State | 762 | 2,496 | (76 | ) | — | — | |||||||||||||||
Federal | 5,516 | 19,403 | (8,345 | ) | — | — | |||||||||||||||
Total | 6,278 | 21,899 | (8,421 | ) | — | — | |||||||||||||||
Total tax expense | |||||||||||||||||||||
State | 762 | 3,055 | (238 | ) | 829 | 1,374 | |||||||||||||||
Federal | 5,516 | 18,709 | 8,871 | — | — | ||||||||||||||||
Total | $ | 6,278 | $ | 21,764 | $ | 8,633 | $ | 829 | $ | 1,374 | |||||||||||
As Restated | ||||||||||||||||||||||
Predecessor | ||||||||||||||||||||||
Five Months | Year | Three Months | Nine Months | Year | ||||||||||||||||||
Ended | Ended | Ended | Ended | Ended | ||||||||||||||||||
January 31, | August 31, | August 31, | May 31, | August 31, | ||||||||||||||||||
2005 | 2004 | 2003 | 2003 | 2002 | ||||||||||||||||||
Income tax expense (benefit) at the statutory rate | $ | 5,516 | $ | 20,690 | $ | 631 | $ | 26,656 | $ | (86,103 | ) | |||||||||||
Decrease (increase) in income taxes resulting from: | ||||||||||||||||||||||
State taxes, net of federal | 495 | 1,986 | (155 | ) | 539 | 893 | ||||||||||||||||
Goodwill amortization/impairment | — | — | — | — | 76,517 | |||||||||||||||||
Fresh start accounting adjustments | — | — | — | (16,246 | ) | — | ||||||||||||||||
Parent Company allocations | — | (1,577 | ) | 7,990 | (2,826 | ) | (40,377 | ) | ||||||||||||||
Change in valuation allowance | — | — | — | (7,607 | ) | 50,158 | ||||||||||||||||
Other | 267 | 665 | 167 | 313 | 286 | |||||||||||||||||
Provision for income taxes | $ | 6,278 | $ | 21,764 | $ | 8,633 | $ | 829 | $ | 1,374 | ||||||||||||
F-22
Table of Contents
6. | Accrued Liabilities |
2005 | 2004 | 2003 | ||||||||||
Accrued wages and benefits | $ | 53,231 | $ | 65,757 | $ | 56,960 | ||||||
Accrued paid time off | 20,141 | 19,828 | 16,896 | |||||||||
Current portion of self-insurance reserve | 41,283 | 36,384 | 28,206 | |||||||||
Accrued restructuring | 1,118 | 1,611 | 3,088 | |||||||||
Current portion of compliance and legal | 3,607 | 5,660 | 8,056 | |||||||||
Accrued billing and collection fees | 3,522 | 3,466 | 3,300 | |||||||||
Accrued profit sharing | 23,802 | 7,566 | 6,552 | |||||||||
Other | 24,941 | 26,512 | 23,121 | |||||||||
Total accrued liabilities | $ | 171,645 | $ | 166,784 | $ | 146,179 | ||||||
7. | Long-term Debt |
2005 | 2004 | 2003 | ||||||||||
Notes due at various dates from 2004 to 2022 with interest rates from 6% to 10% | $ | 1,219 | $ | 2,959 | $ | 6,478 | ||||||
Mortgage loan due 2010 with an interest rate of 7% | 2,168 | 2,190 | 2,242 | |||||||||
Capital lease obligations due at various dates from 2006 to 2007 (note 10) | 8,110 | 10,331 | 15,337 | |||||||||
11,497 | 15,480 | 24,057 | ||||||||||
Less current portion | (5,846 | ) | (7,565 | ) | (8,270 | ) | ||||||
Total long-term debt | $ | 5,651 | $ | 7,915 | $ | 15,787 | ||||||
Year ending January 31, | ||||
2006 | $ | 5,846 | ||
2007 | 3,771 | |||
2008 | (878 | ) | ||
2009 | 121 | |||
2010 | 108 | |||
Thereafter | 2,529 | |||
$ | 11,497 | |||
F-23
Table of Contents
8. | Restructuring Charges and Impairment Losses |
2002 Plan | 2003 Plan | 2004 Plan | ||||||||||||||||||||||
Severance | Lease | Total | Severance | Severance | Total | |||||||||||||||||||
Incurred | $ | 1,517 | $ | 2,260 | $ | 3,777 | $ | 3,777 | ||||||||||||||||
Paid | (456 | ) | (149 | ) | (605 | ) | (605 | ) | ||||||||||||||||
August 31, 2002 | 1,061 | 2,111 | 3,172 | 3,172 | ||||||||||||||||||||
Incurred April 2003 | — | — | — | $ | 1,288 | 1,288 | ||||||||||||||||||
Incurred August 2003 | — | — | — | 1,449 | 1,449 | |||||||||||||||||||
Paid | (559 | ) | (561 | ) | (1,120 | ) | (1,701 | ) | (2,821 | ) | ||||||||||||||
August 31, 2003 | 502 | 1,550 | 2,052 | 1,036 | 3,088 | |||||||||||||||||||
Incurred | — | — | — | — | $ | 2,115 | 2,115 | |||||||||||||||||
Paid | (502 | ) | (566 | ) | (1,068 | ) | (1,036 | ) | (1,488 | ) | (3,592 | ) | ||||||||||||
August 31, 2004 | — | 984 | 984 | — | 627 | 1,611 | ||||||||||||||||||
Incurred | — | — | — | — | — | — | ||||||||||||||||||
Paid | — | (238 | ) | (238 | ) | — | (255 | ) | (493 | ) | ||||||||||||||
January 31, 2005 | $ | — | $ | 746 | $ | 746 | $ | — | $ | 372 | $ | 1,118 | ||||||||||||
F-24
Table of Contents
9. | Retirement Plans and Employee Benefits |
10. | Commitments and Contingencies |
F-25
Table of Contents
Operating | ||||||||
Capital | Leases & | |||||||
Leases | Other | |||||||
Year ending January 31, | ||||||||
2006 | $ | 6,000 | $ | 27,289 | ||||
2007 | 3,558 | 20,335 | ||||||
2008 | (948 | ) | 16,242 | |||||
2009 | — | 12,785 | ||||||
2010 | — | 8,810 | ||||||
Thereafter | — | 20,659 | ||||||
8,610 | $ | 106,120 | ||||||
Less imputed interest | (500 | ) | ||||||
Total capital lease obligations | 8,110 | |||||||
Less current portion | (5,530 | ) | ||||||
Long-term capital lease obligations | $ | 2,580 | ||||||
F-26
Table of Contents
F-27
Table of Contents
11. | Related Party |
F-28
Table of Contents
Predecessor | |||||||||||||||||||||
Five Months | Year | Three Months | Nine Months | Year | |||||||||||||||||
Ended | Ended | Ended | Ended | Ended | |||||||||||||||||
January 31, | August 31, | August 31, | May 31, | August 31, | |||||||||||||||||
2005 | 2004 | 2003 | 2003 | 2002 | |||||||||||||||||
Allocated insurance expense (income) | $ | — | $ | (4,505 | ) | $ | 11,522 | $ | 3,058 | $ | (8,094 | ) | |||||||||
Direct insurance expense | 17,069 | 40,554 | — | — | — | ||||||||||||||||
Laidlaw fees and compensation charges | 19,857 | 15,449 | 1,350 | 4,050 | 5,400 | ||||||||||||||||
Reorganization costs | — | — | — | 3,650 | 8,761 | ||||||||||||||||
Interest | 4,480 | 6,225 | 403 | 3,081 | 4,585 |
F-29
Table of Contents
12. | Insurance |
Accrued | Other Long-Term | Total | ||||||||||
January 31, 2005 | Liabilities | Liabilities | Liabilities | |||||||||
Automobile | $ | 4,054 | $ | 10,558 | $ | 14,612 | ||||||
Workers compensation | 11,554 | 34,636 | 46,190 | |||||||||
General/ Professional liability | 25,675 | 97,905 | 123,580 | |||||||||
$ | 41,283 | $ | 143,099 | $ | 184,382 | |||||||
Accrued | Other Long-Term | Total | ||||||||||
August 31, 2004 | Liabilities | Liabilities | Liabilities | |||||||||
Automobile | $ | 4,007 | $ | 8,887 | $ | 12,894 | ||||||
Workers compensation | 10,903 | 32,406 | 43,309 | |||||||||
General/ Professional liability | 21,474 | 96,887 | 118,361 | |||||||||
$ | 36,384 | $ | 138,180 | $ | 174,564 | |||||||
F-30
Table of Contents
Accrued | Other Long-term | Total | ||||||||||
August 31, 2003 | Liabilities | Liabilities | Liabilities | |||||||||
Automobile | $ | 4,845 | $ | 6,244 | $ | 11,089 | ||||||
Workers compensation | 10,152 | 23,870 | 34,022 | |||||||||
General/ Professional liability | 13,209 | 88,897 | 102,106 | |||||||||
$ | 28,206 | $ | 119,011 | $ | 147,217 | |||||||
January 31, | August 31, | August 31, | ||||||||||
2005 | 2004 | 2003 | ||||||||||
Restricted cash and cash equivalents | $ | 9,846 | $ | 5,691 | $ | 939 | ||||||
Restricted marketable securities | 2,473 | 6,756 | 201 | |||||||||
Short-term deposits (included in other current assets) | 8,044 | 9,889 | 14,997 | |||||||||
Short-term deposits with Laidlaw (included in other current assets) | 11,541 | 5,700 | — | |||||||||
Restricted long-term investments | 41,810 | 47,285 | 40,608 | |||||||||
Long-term deposits (included in other long-term assets) | 20,006 | 23,708 | 28,626 | |||||||||
Long-term deposits with Laidlaw (included in other long-term assets) | 29,413 | 22,733 | — | |||||||||
Total insurance deposits | $ | 123,133 | $ | 121,762 | $ | 85,371 | ||||||
F-31
Table of Contents
13. | Supplemental Cash Flow Information |
Predecessor | |||||||||||||||||||||||
Restated | |||||||||||||||||||||||
Five Months | Year | Three Months | Nine Months | Year | |||||||||||||||||||
Ended | Ended | Ended | Ended | Ended | |||||||||||||||||||
January 31, | August 31, | August 31, | May 31, | August 31, | |||||||||||||||||||
2005 | 2004 | 2003 | 2003 | 2002 | |||||||||||||||||||
Cash paid during the period for interest | $ | 488 | $ | 556 | $ | 436 | $ | 1,605 | $ | 1,278 | |||||||||||||
Finance and investing activities not requiring the use of cash: | |||||||||||||||||||||||
Dividend to Laidlaw | — | 200,000 | — | — | — | ||||||||||||||||||
Acquisition of equipment through capital leases | — | — | — | — | 26,320 | ||||||||||||||||||
Reduction of deferred tax asset valuation allowance through: | |||||||||||||||||||||||
Reduction of ambulance service contracts and other intangibles | — | 124,977 | — | — | — | ||||||||||||||||||
Reduction of associated deferred tax asset | — | (27,606 | ) | — | — | — | |||||||||||||||||
Laidlaw equity | $ | — | $ | 10,406 | $ | — | $ | — | $ | — |
14. | Segment Information |
F-32
Table of Contents
Predecessor Company — | |||||||||||||||||||||
Restated | |||||||||||||||||||||
Five Months | Year | Three Months | Nine Months | Year | |||||||||||||||||
Ended | Ended | Ended | Ended | Ended | |||||||||||||||||
January 31, | August 31, | August 31, | May 31, | August 31, | |||||||||||||||||
2005 | 2004 | 2003 | 2003 | 2002 | |||||||||||||||||
Healthcare Transportation Services | |||||||||||||||||||||
Revenue | $ | 455,059 | $ | 1,054,800 | $ | 255,807 | $ | 751,344 | $ | 984,451 | |||||||||||
Segment EBITDA | 33,859 | 85,557 | 7,941 | 48,026 | (189,624 | )(1) | |||||||||||||||
Total identifiable assets | 645,441 | 628,635 | 605,268 | 638,495 | (2) | 894,943 | |||||||||||||||
Capital expenditures | 12,054 | 38,573 | 17,581 | 30,888 | 26,670 | ||||||||||||||||
Emergency Management Services | |||||||||||||||||||||
Revenue | 241,120 | 549,798 | 128,654 | 351,991 | 431,335 | ||||||||||||||||
Segment EBITDA | 5,639 | 37,156 | 7,217 | 18,248 | 16,847 | ||||||||||||||||
Total identifiable assets | 338,069 | 320,964 | 309,478 | 303,136 | (2) | 163,132 | |||||||||||||||
Capital expenditures | 1,991 | 4,214 | 498 | 3,880 | 4,448 | ||||||||||||||||
Total | |||||||||||||||||||||
Total revenue | 696,179 | 1,604,598 | 384,461 | 1,103,335 | 1,415,786 | ||||||||||||||||
Total segment EBITDA | 39,498 | 122,713 | 15,158 | 66,274 | (172,777 | ) | |||||||||||||||
Total identifiable assets | 983,510 | 949,599 | 914,746 | 941,631 | (2) | 1,058,075 | |||||||||||||||
Total capital expenditures | 14,045 | 42,787 | 18,079 | 34,768 | 31,118 | ||||||||||||||||
Reconciliation of EBITDA to Net Income (Loss) | |||||||||||||||||||||
EBITDA | 39,498 | 122,713 | 15,158 | 66,274 | (172,777 | )(1) | |||||||||||||||
Depreciation and amortization expense | (18,808 | ) | (52,739 | ) | (12,560 | ) | (32,144 | ) | (67,183 | ) | |||||||||||
Interest expense | (5,644 | ) | (9,961 | ) | (908 | ) | (4,691 | ) | (6,418 | ) | |||||||||||
Realized gain (loss) on investments | — | (1,140 | ) | 90 | — | — | |||||||||||||||
Interest and other income | 714 | 240 | 22 | 304 | 369 | ||||||||||||||||
Fresh-start accounting adjustments | — | — | — | 46,416 | — | ||||||||||||||||
Income tax expense | (6,278 | ) | (21,764 | ) | (8,633 | ) | (829 | ) | (1,374 | ) | |||||||||||
Cumulative effect of a change in accounting principle | — | — | — | (223,721 | ) | — | |||||||||||||||
Net income (loss) | $ | 9,482 | $ | 37,349 | $ | (6,831 | ) | $ | (148,391 | ) | $ | (247,383 | ) | ||||||||
(1) | Includes an impairment loss of $262,780. |
(2) | Total assets of the Company at June 1, 2003 after fair value adjustments. |
F-33
Table of Contents
15. | Valuation and Qualifying Accounts |
Total | Valuation | ||||||||||||||||||||
Allowance for | Allowance for | Accounts | Allowance for | ||||||||||||||||||
Contractual | Uncompensated | Receivable | Deferred Tax | ||||||||||||||||||
Discounts | Care | Allowances | Assets | Total | |||||||||||||||||
Balance at August 31, 2001 (Predecessor) — restated | $ | 242,172 | $ | 423,562 | $ | 665,734 | $ | 309,275 | $ | 975,009 | |||||||||||
Additions | 858,590 | 521,277 | 1,379,867 | 6,383 | 1,386,250 | ||||||||||||||||
Reductions | (850,862 | ) | (532,030 | ) | (1,382,892 | ) | (4,964 | ) | (1,387,856 | ) | |||||||||||
Balance at August 31, 2002 (Predecessor) — restated | 249,900 | 412,809 | 662,709 | 310,694 | 973,403 | ||||||||||||||||
Additions | 795,809 | 428,578 | 1,224,387 | 3,200 | 1,227,587 | ||||||||||||||||
Reductions | (786,770 | ) | (377,363 | ) | (1,164,133 | ) | (157,942 | ) | (1,322,075 | ) | |||||||||||
Balance at May 31, 2003 (Predecessor) — restated | $ | 258,939 | $ | 464,024 | $ | 722,963 | $ | 155,952 | $ | 878,915 | |||||||||||
Fresh-start balance at June 1, 2003 — restated | $ | 258,939 | $ | 464,024 | $ | 722,963 | $ | 155,952 | $ | 878,915 | |||||||||||
Additions | 289,329 | 161,100 | 450,429 | — | 450,429 | ||||||||||||||||
Reductions | (289,500 | ) | (137,533 | ) | (427,033 | ) | — | (427,033 | ) | ||||||||||||
Balance at August 31, 2003 — restated | 258,768 | 487,591 | 746,359 | 155,952 | 902,311 | ||||||||||||||||
Additions | 1,361,708 | 666,116 | 2,027,824 | — | 2,027,824 | ||||||||||||||||
Reductions | (1,349,005 | ) | (542,429 | ) | �� | (1,891,434 | ) | (155,952 | ) | (2,047,386 | ) | ||||||||||
Balance at August 31, 2004 — restated | 271,471 | 611,278 | 882,749 | — | 882,749 | ||||||||||||||||
Additions | 632,959 | 312,310 | 945,269 | — | 945,269 | ||||||||||||||||
Reductions | (589,568 | ) | (242,284 | ) | (831,852 | ) | — | (831,852 | ) | ||||||||||||
Balance at January 31, 2005 | $ | 314,862 | $ | 681,304 | $ | 996,166 | $ | — | $ | 996,166 | |||||||||||
16. | Prior Period Results (unaudited) |
Five Months | ||||
Ended | ||||
January 31, | ||||
2004 | ||||
(unaudited) | ||||
Combined Statement of Operations | ||||
Net revenue | $ | 667,506 | ||
Compensation and benefits | 461,923 | |||
Operating expenses | 90,828 | |||
Insurance expense | 36,664 | |||
Selling, general and administrative expenses | 22,016 |
F-34
Table of Contents
Five Months | |||||||
Ended | |||||||
January 31, | |||||||
2004 | |||||||
(unaudited) | |||||||
Laidlaw fees and compensation charges | 6,436 | ||||||
Depreciation and amortization expense | 22,079 | ||||||
Income from operations | 27,560 | ||||||
Interest expense | (4,137 | ) | |||||
Interest and other income | 1,403 | ||||||
Income before income taxes | 24,826 | ||||||
Income tax expense | (9,800 | ) | |||||
Net income | $ | 15,026 | |||||
Combined Statement of Cash Flows | |||||||
Cash Flows from Operating Activities | |||||||
Net income | $ | 15,026 | |||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 22,079 | ||||||
Loss on disposal of property, plant and equipment | 309 | ||||||
Deferred income taxes | 9,320 | ||||||
Changes in operating assets/liabilities: | |||||||
Trade and other accounts receivable | (33,822 | ) | |||||
Other current assets | 4,889 | ||||||
Accounts payable and accrued liabilities | 827 | ||||||
Net cash provided by operating activities | 18,627 | ||||||
Cash Flows from Investing Activities | |||||||
Purchase of property, plant and equipment | (14,224 | ) | |||||
Proceeds from sale of property, plant and equipment | 84 | ||||||
Purchase of restricted cash and investments | (9,585 | ) | |||||
Proceeds from sale of restricted investments | 14,758 | ||||||
Net change in deposits and other assets | (1,914 | ) | |||||
Net cash used in investing activities | (10,881 | ) | |||||
Cash Flows from Financing Activities | |||||||
Repayments of capital lease obligations and other debt | (3,784 | ) | |||||
Increase in bank overdrafts | (3,216 | ) | |||||
Payments made to Laidlaw | (2,215 | ) | |||||
Increase in other non-current liabilities | 1,683 | ||||||
Net cash used in financing activities | (7,532 | ) | |||||
Increase in cash and cash equivalents | 215 | ||||||
Cash and cash equivalents, beginning of period | 10,641 | ||||||
Cash and cash equivalents, end of period | $ | 10,856 | |||||
F-35
Table of Contents
17. | Guarantors of Debt |
F-36
Table of Contents
Issuer | Issuer | Subsidiary | |||||||||||||||||||||||||||||
AMR | EmCare | Subsidiary | Non- | Eliminations/ | |||||||||||||||||||||||||||
Parent Co. | HoldCo, Inc. | HoldCo, Inc. | Guarantors | guarantor | Adjustments | Total | |||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||||
Current assets: | |||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | — | $ | — | $ | — | $ | 4,778 | $ | 9,853 | $ | — | $ | 14,631 | |||||||||||||||||
Restricted cash and cash equivalents | — | — | — | — | 9,846 | — | 9,846 | ||||||||||||||||||||||||
Restricted marketable securities | — | — | — | — | 2,473 | — | 2,473 | ||||||||||||||||||||||||
Trade and other accounts receivable, net | — | — | — | 359,945 | 43,339 | (33,517 | ) | 369,767 | |||||||||||||||||||||||
Parts and supplies inventory | — | — | — | 18,499 | — | — | 18,499 | ||||||||||||||||||||||||
Other current assets | — | — | — | 81,818 | 6,097 | (47,780 | ) | 40,135 | |||||||||||||||||||||||
Current deferred tax assets | — | — | — | 62,433 | 2,659 | — | 65,092 | ||||||||||||||||||||||||
Current assets | — | — | — | 527,473 | 74,267 | (81,297 | ) | 520,443 | |||||||||||||||||||||||
Non-current assets: | |||||||||||||||||||||||||||||||
Property, plant, and equipment, net | — | — | — | 128,766 | — | — | 128,766 | ||||||||||||||||||||||||
Intangible assets, net | — | — | — | 16,075 | — | — | 16,075 | ||||||||||||||||||||||||
Non-current deferred tax assets | — | — | — | 203,391 | (922 | ) | — | 202,469 | |||||||||||||||||||||||
Restricted long-term investments | — | — | — | — | 41,810 | — | 41,810 | ||||||||||||||||||||||||
Goodwill | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Other long-term assets | — | — | — | 73,947 | — | — | 73,947 | ||||||||||||||||||||||||
Investment and advances in subsidiaries | — | — | — | 6,404 | — | (6,404 | ) | — | |||||||||||||||||||||||
Assets | $ | — | $ | — | $ | — | $ | 956,056 | $ | 115,155 | $ | (87,701 | ) | $ | 983,510 | ||||||||||||||||
Liabilities and Equity | |||||||||||||||||||||||||||||||
Current liabilities: | |||||||||||||||||||||||||||||||
Accounts payable | $ | — | $ | — | $ | — | $ | 82,167 | $ | 5,186 | $ | (31,535 | ) | $ | 55,818 | ||||||||||||||||
Accrued liabilities | — | — | — | 147,291 | 24,354 | — | 171,645 | ||||||||||||||||||||||||
Current portion of long-term debt | — | — | — | 5,846 | — | — | 5,846 | ||||||||||||||||||||||||
Current liabilities | — | — | — | 235,304 | 29,540 | (31,535 | ) | 233,309 | |||||||||||||||||||||||
Long-term debt | — | — | — | 5,651 | — | — | 5,651 | ||||||||||||||||||||||||
Other long-term liabilities | — | — | — | 116,824 | 79,211 | (49,762 | ) | 146,273 | |||||||||||||||||||||||
Liabilities | — | — | — | 357,779 | 108,751 | (81,297 | ) | 385,233 | |||||||||||||||||||||||
Laidlaw payable | — | — | — | 202,042 | — | — | 202,042 | ||||||||||||||||||||||||
Laidlaw investment | — | — | — | 356,550 | — | — | 356,550 | ||||||||||||||||||||||||
Common stock | — | — | — | — | 30 | (30 | ) | — | |||||||||||||||||||||||
Additional paid-in capital | — | — | — | — | 5,054 | (5,054 | ) | — | |||||||||||||||||||||||
Retained earnings | — | — | — | 40,000 | 1,635 | (1,635 | ) | 40,000 | |||||||||||||||||||||||
Comprehensive income (loss) | — | — | — | (315 | ) | (315 | ) | 315 | (315 | ) | |||||||||||||||||||||
Equity | — | — | — | 598,277 | 6,404 | (6,404 | ) | 598,277 | |||||||||||||||||||||||
Liabilities and Equity | $ | — | $ | — | $ | — | $ | 956,056 | $ | 115,155 | $ | (87,701 | ) | $ | 983,510 | ||||||||||||||||
F-37
Table of Contents
Issuer | Issuer | Subsidiary | |||||||||||||||||||||||||||||
AMR | EmCare | Subsidiary | Non- | Eliminations/ | |||||||||||||||||||||||||||
Parent Co. | HoldCo, Inc. | HoldCo, Inc. | Guarantors | guarantor | Adjustments | Total | |||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||||
Current assets: | |||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | — | $ | — | $ | — | $ | 9,436 | $ | 40 | $ | — | $ | 9,476 | |||||||||||||||||
Restricted cash and cash equivalents | — | — | — | — | 5,691 | — | 5,691 | ||||||||||||||||||||||||
Restricted marketable securities | — | — | — | — | 6,756 | — | 6,756 | ||||||||||||||||||||||||
Trade and other accounts receivable, net | — | — | — | 339,896 | 17,321 | (13,007 | ) | 344,210 | |||||||||||||||||||||||
Parts and supplies inventory | — | — | — | 18,577 | — | — | 18,577 | ||||||||||||||||||||||||
Other current assets | — | — | — | 45,254 | 1,820 | (15,059 | ) | 32,015 | |||||||||||||||||||||||
Current deferred tax assets | — | — | — | 50,322 | 2,659 | — | 52,981 | ||||||||||||||||||||||||
Current assets | — | — | — | 463,485 | 34,287 | (28,066 | ) | 469,706 | |||||||||||||||||||||||
Non-current assets: | |||||||||||||||||||||||||||||||
Property, plant, and equipment, net | — | — | — | 132,685 | — | — | 132,685 | ||||||||||||||||||||||||
Intangible assets, net | — | — | — | 15,758 | — | — | 15,758 | ||||||||||||||||||||||||
Non-current deferred tax assets | — | — | — | 215,520 | (1,131 | ) | — | 214,389 | |||||||||||||||||||||||
Restricted long-term investments | — | — | — | — | 47,285 | — | 47,285 | ||||||||||||||||||||||||
Other long-term assets | — | — | — | 69,776 | — | — | 69,776 | ||||||||||||||||||||||||
Investment and advances in subsidiaries | — | — | — | 6,694 | — | (6,694 | ) | — | |||||||||||||||||||||||
Assets | $ | — | $ | — | $ | — | $ | 903,918 | $ | 80,441 | $ | (34,760 | ) | $ | 949,599 | ||||||||||||||||
Liabilities and Equity | |||||||||||||||||||||||||||||||
Current liabilities: | |||||||||||||||||||||||||||||||
Accounts payable | $ | — | $ | — | $ | — | $ | 59,631 | $ | 1,129 | $ | (9,845 | ) | $ | 50,915 | ||||||||||||||||
Accrued liabilities | — | — | — | 146,722 | 20,062 | — | 166,784 | ||||||||||||||||||||||||
Current portion of long-term debt | — | — | — | 7,565 | — | — | 7,565 | ||||||||||||||||||||||||
Current liabilities | — | — | — | 213,918 | 21,191 | (9,845 | ) | 225,264 | |||||||||||||||||||||||
Long-term debt | — | — | — | 7,915 | — | — | 7,915 | ||||||||||||||||||||||||
Other long-term liabilities | — | — | — | 108,245 | 52,556 | (18,221 | ) | 142,580 | |||||||||||||||||||||||
Liabilities | — | — | — | 330,078 | 73,747 | (28,066 | ) | 375,759 | |||||||||||||||||||||||
Laidlaw payable | — | — | — | 186,778 | — | — | 186,778 | ||||||||||||||||||||||||
Laidlaw investment | — | — | — | 356,550 | — | — | 356,550 | ||||||||||||||||||||||||
Common stock | — | — | — | — | 30 | (30 | ) | — | |||||||||||||||||||||||
Additional paid-in capital | — | — | — | — | 5,035 | (5,035 | ) | — | |||||||||||||||||||||||
Retained earnings | — | — | — | 30,518 | 1,635 | (1,635 | ) | 30,518 | |||||||||||||||||||||||
Comprehensive income (loss) | — | — | — | (6 | ) | (6 | ) | 6 | (6 | ) | |||||||||||||||||||||
Equity | — | — | — | 573,840 | 6,694 | (6,694 | ) | 573,840 | |||||||||||||||||||||||
Liabilities and Equity | $ | — | $ | — | $ | — | $ | 903,918 | $ | 80,441 | $ | (34,760 | ) | $ | 949,599 | ||||||||||||||||
F-38
Table of Contents
Issuer | Issuer | Subsidiary | |||||||||||||||||||||||||||||
AMR | EmCare | Subsidiary | Non- | Eliminations/ | |||||||||||||||||||||||||||
Parent Co. | HoldCo, Inc. | HoldCo, Inc. | Guarantors | Guarantor | Adjustments | Total | |||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||||
Current assets: | |||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | — | $ | — | $ | — | $ | 10,604 | $ | 37 | $ | — | $ | 10,641 | |||||||||||||||||
Restricted cash and cash equivalents | — | — | — | — | 939 | — | 939 | ||||||||||||||||||||||||
Restricted marketable securities | — | — | — | — | 201 | — | 201 | ||||||||||||||||||||||||
Trade and other accounts receivable, net | — | — | — | 316,395 | 4,057 | 320,452 | |||||||||||||||||||||||||
Parts and supplies inventory | — | — | — | 17,444 | — | — | 17,444 | ||||||||||||||||||||||||
Other current assets | — | — | — | 40,259 | 5,059 | (13,111 | ) | 32,207 | |||||||||||||||||||||||
Current deferred tax assets | — | — | — | 55,921 | 2,915 | — | 58,836 | ||||||||||||||||||||||||
Current assets | — | — | — | 440,623 | 13,208 | (13,111 | ) | 440,720 | |||||||||||||||||||||||
Non-current assets: | |||||||||||||||||||||||||||||||
Property, plant, and equipment, net | — | — | — | 133,546 | — | — | 133,546 | ||||||||||||||||||||||||
Intangible assets, net | — | — | — | 148,205 | — | — | 148,205 | ||||||||||||||||||||||||
Non-current deferred tax assets | — | — | — | 96,596 | — | — | 96,596 | ||||||||||||||||||||||||
Restricted long-term investments | — | — | — | — | 40,608 | — | 40,608 | ||||||||||||||||||||||||
Other long-term assets | — | — | — | 55,071 | — | — | 55,071 | ||||||||||||||||||||||||
Investment and advances in subsidiaries | — | — | — | 3,859 | — | (3,859 | ) | — | |||||||||||||||||||||||
Assets | $ | — | $ | — | $ | — | $ | 877,900 | $ | 53,816 | $ | (16,970 | ) | $ | 914,746 | ||||||||||||||||
Liabilities and Equity | |||||||||||||||||||||||||||||||
Current liabilities: | |||||||||||||||||||||||||||||||
Accounts payable | $ | — | $ | — | $ | — | $ | 50,148 | $ | 34 | $ | — | $ | 50,182 | |||||||||||||||||
Accrued liabilities | — | — | — | 146,772 | 9,529 | (10,122 | ) | 146,179 | |||||||||||||||||||||||
Current portion of long-term debt | — | — | — | 8,270 | — | — | 8,270 | ||||||||||||||||||||||||
Current liabilities | — | — | — | 205,190 | 9,563 | (10,122 | ) | 204,631 | |||||||||||||||||||||||
Long-term debt | — | — | — | 15,787 | — | — | 15,787 | ||||||||||||||||||||||||
Other long-term liabilities | — | — | — | 96,384 | 40,394 | (2,989 | ) | 133,789 | |||||||||||||||||||||||
Liabilities | — | — | — | 317,361 | 49,957 | (13,111 | ) | 354,207 | |||||||||||||||||||||||
Laidlaw payable | — | — | — | 22,416 | — | — | 22,416 | ||||||||||||||||||||||||
Laidlaw investment | — | — | — | 546,144 | — | — | 546,144 | ||||||||||||||||||||||||
Additional paid-in capital | — | — | — | — | 5,049 | (5,049 | ) | — | |||||||||||||||||||||||
Retained earnings | — | — | — | (6,831 | ) | — | — | (6,831 | ) | ||||||||||||||||||||||
Comprehensive income (loss) | — | — | — | (1,190 | ) | (1,190 | ) | 1,190 | (1,190 | ) | |||||||||||||||||||||
Equity | — | — | — | 560,539 | 3,859 | (3,859 | ) | 560,539 | |||||||||||||||||||||||
Liabilities and Equity | $ | — | $ | — | $ | — | $ | 877,900 | $ | 53,816 | $ | (16,970 | ) | $ | 914,746 | ||||||||||||||||
F-39
Table of Contents
Issuer | Issuer | Subsidiary | |||||||||||||||||||||||||||
AMR | EmCare | Subsidiary | Non- | Eliminations/ | |||||||||||||||||||||||||
Parent Co. | HoldCo, Inc. | HoldCo, Inc. | Guarantors | Guarantor | Adjustments | Total | |||||||||||||||||||||||
Net revenue | $ | — | $ | — | $ | — | $ | 696,179 | $ | 15,913 | $ | (15,913 | ) | $ | 696,179 | ||||||||||||||
Compensation and benefits | — | — | — | 481,305 | — | — | 481,305 | ||||||||||||||||||||||
Operating expenses | — | — | — | 94,882 | — | — | 94,882 | ||||||||||||||||||||||
Insurance expense | — | — | — | 39,002 | 15,913 | (15,913 | ) | 39,002 | |||||||||||||||||||||
Selling, general and administrative expenses | — | — | — | 21,635 | — | — | 21,635 | ||||||||||||||||||||||
Laidlaw fees and compensation charges | — | — | — | 19,857 | — | — | 19,857 | ||||||||||||||||||||||
Depreciation and amortization expense | — | — | — | 18,808 | — | — | 18,808 | ||||||||||||||||||||||
Income from operations | — | — | — | 20,690 | — | — | 20,690 | ||||||||||||||||||||||
Interest expense | — | — | — | (5,644 | ) | — | — | (5,644 | ) | ||||||||||||||||||||
Interest and other income | — | — | — | 714 | — | — | 714 | ||||||||||||||||||||||
Income before income taxes | — | — | — | 15,760 | — | — | 15,760 | ||||||||||||||||||||||
Income tax expense | — | — | — | (6,278 | ) | — | — | (6,278 | ) | ||||||||||||||||||||
Net income | $ | — | $ | — | $ | — | $ | 9,482 | $ | — | $ | — | $ | 9,482 | |||||||||||||||
Issuer | Issuer | Subsidiary | |||||||||||||||||||||||||||
AMR | EmCare | Subsidiary | Non- | Eliminations/ | |||||||||||||||||||||||||
Parent Co. | HoldCo, Inc. | HoldCo, Inc. | Guarantors | Guarantor | Adjustments | Total | |||||||||||||||||||||||
Net revenue | $ | — | $ | — | $ | — | $ | 1,604,598 | $ | 29,803 | $ | (29,803 | ) | $ | 1,604,598 | ||||||||||||||
Compensation and benefits | — | — | — | 1,117,890 | — | — | 1,117,890 | ||||||||||||||||||||||
Operating expenses | — | — | — | 218,277 | — | — | 218,277 | ||||||||||||||||||||||
Insurance expense | — | — | — | 81,395 | 28,663 | (29,803 | ) | 80,255 | |||||||||||||||||||||
Selling, general and administrative expenses | — | — | — | 47,899 | — | — | 47,899 | ||||||||||||||||||||||
Laidlaw fees and compensation charges | — | — | — | 15,449 | — | — | 15,449 | ||||||||||||||||||||||
Depreciation and amortization expense | — | — | — | 52,739 | — | 52,739 | |||||||||||||||||||||||
Restructuring charges | — | — | — | 2,115 | — | — | 2,115 | ||||||||||||||||||||||
Income from operations | — | — | — | 68,834 | 1,140 | — | 69,974 | ||||||||||||||||||||||
Interest expense | — | — | — | (9,961 | ) | — | — | (9,961 | ) | ||||||||||||||||||||
Realized loss on investments | — | — | — | — | (1,140 | ) | — | (1,140 | ) | ||||||||||||||||||||
Interest and other income | — | — | — | 240 | — | — | 240 | ||||||||||||||||||||||
Income before income taxes | — | — | — | 59,113 | — | — | 59,113 | ||||||||||||||||||||||
Income tax expense | — | — | — | (23,399 | ) | 1,635 | — | (21,764 | ) | ||||||||||||||||||||
Income before equity in earnings of subsidiary | — | — | — | 35,714 | 1,635 | — | 37,349 | ||||||||||||||||||||||
Equity in earnings of subsidiary | — | — | — | 1,635 | — | (1,635 | ) | — | |||||||||||||||||||||
Net income | $ | — | $ | — | $ | — | $ | 37,349 | $ | 1,635 | $ | (1,635 | ) | $ | 37,349 | ||||||||||||||
F-40
Table of Contents
Issuer | Issuer | Subsidiary | |||||||||||||||||||||||||||
AMR | EmCare | Subsidiary | Non- | Eliminations/ | |||||||||||||||||||||||||
Parent Co. | HoldCo, Inc. | HoldCo, Inc. | Guarantors | Guarantor | Adjustments | Total | |||||||||||||||||||||||
Net revenue | $ | — | $ | — | $ | — | $ | 384,461 | $ | 9,807 | $ | (9,807 | ) | $ | 384,461 | ||||||||||||||
Compensation and benefits | — | — | — | 264,604 | — | — | 264,604 | ||||||||||||||||||||||
Operating expenses | — | — | — | 55,212 | — | — | 55,212 | ||||||||||||||||||||||
Insurance expense | — | — | — | 36,239 | 8,239 | (9,807 | ) | 34,671 | |||||||||||||||||||||
Selling, general and administrative expenses | — | — | — | 12,017 | — | — | 12,017 | ||||||||||||||||||||||
Laidlaw fees and compensation charges | — | — | — | 1,350 | — | — | 1,350 | ||||||||||||||||||||||
Depreciation and amortization expense | — | — | — | 12,560 | — | 12,560 | |||||||||||||||||||||||
Restructuring charges | — | — | — | 1,449 | — | — | 1,449 | ||||||||||||||||||||||
Income from operations | — | — | — | 1,030 | 1,568 | — | 2,598 | ||||||||||||||||||||||
Interest expense | — | — | — | (908 | ) | — | — | (908 | ) | ||||||||||||||||||||
Realized gain on investments | — | — | — | — | 90 | — | 90 | ||||||||||||||||||||||
Interest and other income | — | — | — | 22 | — | — | 22 | ||||||||||||||||||||||
Income before income taxes | — | — | — | 144 | 1,658 | — | 1,802 | ||||||||||||||||||||||
Income tax expense | — | — | — | (8,053 | ) | (580 | ) | — | (8,633 | ) | |||||||||||||||||||
Income (loss) before equity in earnings of subsidiary | — | — | — | (7,909 | ) | 1,078 | — | (6,831 | ) | ||||||||||||||||||||
Equity in earnings of subsidiary | — | — | — | 1,078 | — | (1,078 | ) | — | |||||||||||||||||||||
Net income (loss) | $ | — | $ | — | $ | — | $ | (6,831 | ) | $ | 1,078 | $ | (1,078 | ) | $ | (6,831 | ) | ||||||||||||
Issuer | Issuer | ||||||||||||||||||||||||||||
AMR | EmCare | Subsidiary | Subsidiary | Eliminations/ | |||||||||||||||||||||||||
Parent Co. | HoldCo, Inc. | HoldCo, Inc. | Guarantors | Non-guarantor | Adjustments | Total | |||||||||||||||||||||||
Net revenue | $ | — | $ | — | $ | — | $ | 1,103,335 | $ | 16,640 | $ | (16,640 | ) | $ | 1,103,335 | ||||||||||||||
Compensation and benefits | — | — | — | 757,183 | — | — | 757,183 | ||||||||||||||||||||||
Operating expenses | — | — | — | 163,447 | — | — | 163,447 | ||||||||||||||||||||||
Insurance expense | — | — | — | 69,576 | 16,640 | (16,640 | ) | 69,576 | |||||||||||||||||||||
Selling, general and administrative expenses | — | — | — | 37,867 | — | — | 37,867 | ||||||||||||||||||||||
Laidlaw fees and compensation charges | — | — | — | 4,050 | — | — | 4,050 | ||||||||||||||||||||||
Depreciation and amortization expense | — | — | — | 32,144 | — | 32,144 | |||||||||||||||||||||||
Restructuring charges | 1,288 | — | — | 1,288 | |||||||||||||||||||||||||
Laidlaw reorganization costs | — | — | — | 3,650 | — | — | 3,650 | ||||||||||||||||||||||
Income from operations | — | — | — | 34,130 | — | — | 34,130 | ||||||||||||||||||||||
Interest expense | — | — | — | (4,691 | ) | — | — | (4,691 | ) | ||||||||||||||||||||
Interest and other income | — | — | — | 304 | — | — | 304 | ||||||||||||||||||||||
Fresh-start accounting adjustments | — | — | — | 46,416 | — | — | 46,416 | ||||||||||||||||||||||
Income before income taxes and cumulative effect of a change in accounting principle | — | — | — | 76,159 | — | — | 76,159 | ||||||||||||||||||||||
Income tax expense | — | — | — | (829 | ) | — | — | (829 | ) | ||||||||||||||||||||
Cumulative effect of a change in accounting principle | — | — | — | (223,721 | ) | — | — | (223,721 | ) | ||||||||||||||||||||
Net loss | $ | — | $ | — | $ | — | $ | (148,391 | ) | $ | — | $ | — | $ | (148,391 | ) | |||||||||||||
F-41
Table of Contents
Issuer | Issuer | ||||||||||||||||||||||||||||
AMR | EmCare | Subsidiary | Subsidiary | Eliminations/ | |||||||||||||||||||||||||
Parent Co. | HoldCo, Inc. | HoldCo, Inc. | Guarantors | Non-guarantor | Adjustments | Total | |||||||||||||||||||||||
Net revenue | $ | — | $ | — | $ | — | $ | 1,415,786 | $ | 12,004 | $ | (12,004 | ) | $ | 1,415,786 | ||||||||||||||
Compensation and benefits | — | — | — | 960,590 | — | — | 960,590 | ||||||||||||||||||||||
Operating expenses | — | — | — | 219,321 | — | — | 219,321 | ||||||||||||||||||||||
Insurance expense | — | — | — | 66,479 | 12,004 | (12,004 | ) | 66,479 | |||||||||||||||||||||
Selling, general and administrative expenses | — | — | — | 61,455 | — | — | 61,455 | ||||||||||||||||||||||
Laidlaw fees and compensation charges | — | — | — | 5,400 | — | — | 5,400 | ||||||||||||||||||||||
Depreciation and amortization expense | — | — | — | 67,183 | — | 67,183 | |||||||||||||||||||||||
Impairment losses | — | — | — | 262,780 | — | — | 262,780 | ||||||||||||||||||||||
Restructuring charges | — | — | — | 3,777 | — | — | 3,777 | ||||||||||||||||||||||
Laidlaw reorganization costs | — | — | — | 8,761 | — | — | 8,761 | ||||||||||||||||||||||
Loss from operations | — | — | — | (239,960 | ) | — | — | (239,960 | ) | ||||||||||||||||||||
Interest expense | — | — | — | (6,418 | ) | — | — | (6,418 | ) | ||||||||||||||||||||
Interest and other income | — | — | — | 369 | — | — | 369 | ||||||||||||||||||||||
Loss before income taxes | — | — | — | (246,009 | ) | — | — | (246,009 | ) | ||||||||||||||||||||
Income tax expense | — | — | — | (1,374 | ) | — | — | (1,374 | ) | ||||||||||||||||||||
Net loss | $ | — | $ | — | $ | — | $ | (247,383 | ) | $ | — | $ | — | $ | (247,383 | ) | |||||||||||||
F-42
Table of Contents
Issuer | Issuer | ||||||||||||||||||||||||
AMR | EmCare | Subsidiary | Subsidiary | ||||||||||||||||||||||
Parent Co. | HoldCo, Inc. | HoldCo, Inc. | Guarantors | Non-guarantors | Total | ||||||||||||||||||||
Cash Flows from Operating Activities | |||||||||||||||||||||||||
Net cash provided by operating activities | $ | — | $ | — | $ | — | $ | 10,856 | $ | 5,110 | $ | 15,966 | |||||||||||||
Cash Flows from Investing Activities | |||||||||||||||||||||||||
Purchase of property, plant and equipment | — | — | — | (14,045 | ) | — | (14,045 | ) | |||||||||||||||||
Purchase of business | — | — | — | (1,200 | ) | — | (1,200 | ) | |||||||||||||||||
Proceeds from sale of business | — | — | — | 1,300 | — | 1,300 | |||||||||||||||||||
Proceeds from sale of property, plant and equipment | — | — | — | 175 | — | 175 | |||||||||||||||||||
Purchase of restricted cash and investments | — | — | — | — | (31,257 | ) | (31,257 | ) | |||||||||||||||||
Proceeds from sale and maturity of restricted investments | — | — | — | — | 35,960 | 35,960 | |||||||||||||||||||
Other investing activities | — | — | — | (79 | ) | — | (79 | ) | |||||||||||||||||
Increase in Laidlaw insurance deposits | — | — | — | (12,521 | ) | — | (12,521 | ) | |||||||||||||||||
Net cash (used in) provided by investing activities | — | — | — | (26,370 | ) | 4,703 | (21,667 | ) | |||||||||||||||||
Cash Flows from Financing Activities | |||||||||||||||||||||||||
Repayments of capital lease obligations and other debt | — | — | — | (3,992 | ) | — | (3,992 | ) | |||||||||||||||||
Advances from Laidlaw | — | — | — | 8,982 | — | 8,982 | |||||||||||||||||||
Increase in bank overdrafts | — | — | — | 5,866 | — | 5,866 | |||||||||||||||||||
Net cash provided by financing activities | — | — | — | 10,856 | — | 10,856 | |||||||||||||||||||
Change in cash and cash equivalents | — | — | — | (4,658 | ) | 9,813 | 5,155 | ||||||||||||||||||
Cash and cash equivalents, beginning of period | — | — | — | 9,436 | 40 | 9,476 | |||||||||||||||||||
Cash and cash equivalents, end of period | $ | — | $ | — | $ | — | $ | 4,778 | $ | 9,853 | $ | 14,631 | |||||||||||||
F-43
Table of Contents
Issuer | Issuer | ||||||||||||||||||||||||
AMR | EmCare | Subsidiary | Subsidiary Non- | ||||||||||||||||||||||
Parent Co. | HoldCo, Inc. | HoldCo, Inc. | Guarantors | guarantors | Total | ||||||||||||||||||||
Cash Flows from Operating Activities | |||||||||||||||||||||||||
Net cash provided by operating activities | $ | — | $ | — | $ | — | $ | 109,708 | $ | 17,971 | $ | 127,679 | |||||||||||||
Cash Flows from Investing Activities | |||||||||||||||||||||||||
Purchase of property, plant and equipment | — | — | — | (42,787 | ) | — | (42,787 | ) | |||||||||||||||||
Proceeds from sale of property, plant and equipment | — | — | — | 858 | — | 858 | |||||||||||||||||||
Purchase of restricted cash and investments | — | — | — | — | (64,357 | ) | (64,357 | ) | |||||||||||||||||
Proceeds from sale and maturity of restricted investments | — | — | — | — | 46,389 | 46,389 | |||||||||||||||||||
Other investing activities | — | — | — | 6,814 | — | 6,814 | |||||||||||||||||||
Increase in Laidlaw insurance deposits | — | — | — | (28,433 | ) | — | (28,433 | ) | |||||||||||||||||
Net cash used in investing activities | — | — | — | (63,548 | ) | (17,968 | ) | (81,516 | ) | ||||||||||||||||
Cash Flows from Financing Activities | |||||||||||||||||||||||||
Repayments of capital lease obligations and other debt | — | — | — | (8,709 | ) | — | (8,709 | ) | |||||||||||||||||
Payments to Laidlaw | — | — | — | (31,133 | ) | — | (31,133 | ) | |||||||||||||||||
Decrease in bank overdrafts | — | — | — | (4,544 | ) | — | (4,544 | ) | |||||||||||||||||
Decrease in other non-current liabilities | — | — | — | (2,942 | ) | — | (2,942 | ) | |||||||||||||||||
Net cash used in financing activities | — | — | — | (47,328 | ) | — | (47,328 | ) | |||||||||||||||||
Change in cash and cash equivalents | — | — | — | (1,168 | ) | 3 | (1,165 | ) | |||||||||||||||||
Cash and cash equivalents, beginning of period | — | — | — | 10,604 | 37 | 10,641 | |||||||||||||||||||
Cash and cash equivalents, end of period | $ | — | $ | — | $ | — | $ | 9,436 | $ | 40 | $ | 9,476 | |||||||||||||
F-44
Table of Contents
Issuer | Issuer | ||||||||||||||||||||||||
AMR | EmCare | Subsidiary | Subsidiary Non- | ||||||||||||||||||||||
Parent Co. | HoldCo, Inc. | HoldCo, Inc. | Guarantors | guarantors | Total | ||||||||||||||||||||
Cash Flows from Operating Activities | |||||||||||||||||||||||||
Net cash provided by (used in) operating activities | $ | — | $ | — | $ | — | $ | 31,268 | $ | (1,259 | ) | $ | 30,009 | ||||||||||||
Cash Flows from Investing Activities | |||||||||||||||||||||||||
Purchase of property, plant and equipment | — | — | — | (18,079 | ) | — | (18,079 | ) | |||||||||||||||||
Proceeds from sale of property, plant and equipment | — | — | — | 341 | — | 341 | |||||||||||||||||||
Purchase of restricted cash and investments | — | — | — | — | (11,287 | ) | (11,287 | ) | |||||||||||||||||
Proceeds from sale and maturity of restricted investments | — | — | — | — | 12,530 | 12,530 | |||||||||||||||||||
Other investing activities | — | — | — | 1,359 | — | 1,359 | |||||||||||||||||||
Net cash (used in) provided by investing activities | — | — | — | (16,379 | ) | 1,243 | (15,136 | ) | |||||||||||||||||
Cash Flows from Financing Activities | |||||||||||||||||||||||||
Repayments of capital lease obligations and other debt | — | — | — | (1,851 | ) | — | (1,851 | ) | |||||||||||||||||
Payments to Laidlaw | — | — | — | (55,609 | ) | — | (55,609 | ) | |||||||||||||||||
Increase in bank overdrafts | — | — | — | 8,675 | — | 8,675 | |||||||||||||||||||
Increase in other non-current liabilities | — | — | — | 1,563 | — | 1,563 | |||||||||||||||||||
Net cash used in financing activities | — | — | — | (47,222 | ) | — | (47,222 | ) | |||||||||||||||||
Change in cash and cash equivalents | — | — | — | (32,333 | ) | (16 | ) | (32,349 | ) | ||||||||||||||||
Cash and cash equivalents, beginning of period | — | — | — | 42,937 | 53 | 42,990 | |||||||||||||||||||
Cash and cash equivalents, end of period | $ | — | $ | — | $ | — | $ | 10,604 | $ | 37 | $ | 10,641 | |||||||||||||
F-45
Table of Contents
Issuer | Issuer | Subsidiary | |||||||||||||||||||||||||||
AMR | EmCare | Subsidiary | Non- | Eliminations/ | |||||||||||||||||||||||||
Parent Co. | HoldCo, Inc. | HoldCo, Inc. | Guarantors | guarantors | Adjustments | Total | |||||||||||||||||||||||
Cash Flows from Operating Activities | |||||||||||||||||||||||||||||
Net cash provided by operating activities | $ | — | $ | — | $ | — | $ | 34,398 | $ | 24,371 | $ | — | $ | 58,769 | |||||||||||||||
Cash Flows from Investing Activities | |||||||||||||||||||||||||||||
Purchase of property, plant and equipment | — | — | — | (34,768 | ) | — | — | (34,768 | ) | ||||||||||||||||||||
Proceeds from sale of property, plant and equipment | — | — | — | 624 | — | — | 624 | ||||||||||||||||||||||
Capital contribution | — | — | — | (2,721 | ) | — | 2,721 | — | |||||||||||||||||||||
Purchase of restricted cash and investments | — | — | — | (2,400 | ) | (63,866 | ) | — | (66,266 | ) | |||||||||||||||||||
Proceeds from sale and maturity of restricted investments | — | — | — | — | 36,748 | — | 36,748 | ||||||||||||||||||||||
Other investing activities | — | — | — | (35,173 | ) | — | — | (35,173 | ) | ||||||||||||||||||||
Net cash used in investing activities | — | — | — | (74,438 | ) | (27,118 | ) | 2,721 | (98,835 | ) | |||||||||||||||||||
Cash Flows from Financing Activities | |||||||||||||||||||||||||||||
Repayments of capital lease obligations and other debt | — | — | — | (6,338 | ) | — | — | (6,338 | ) | ||||||||||||||||||||
Payments to Laidlaw | — | — | — | (3,141 | ) | — | — | (3,141 | ) | ||||||||||||||||||||
Decrease in bank overdrafts | — | — | — | (815 | ) | — | — | (815 | ) | ||||||||||||||||||||
Capital contribution | — | — | — | — | 2,721 | (2,721 | ) | — | |||||||||||||||||||||
Increase in other non-current liabilities | — | — | — | 2,234 | — | — | 2,234 | ||||||||||||||||||||||
Net cash used in financing activities | — | — | — | (8,060 | ) | 2,721 | (2,721 | ) | (8,060 | ) | |||||||||||||||||||
Change in cash and cash equivalents | — | — | — | (48,100 | ) | (26 | ) | — | (48,126 | ) | |||||||||||||||||||
Cash and cash equivalents, beginning of period | — | — | — | 91,037 | 79 | — | 91,116 | ||||||||||||||||||||||
Cash and cash equivalents, end of period | $ | — | $ | — | $ | — | $ | 42,937 | $ | 53 | $ | — | $ | 42,990 | |||||||||||||||
F-46
Table of Contents
Issuer | Issuer | Subsidiary | |||||||||||||||||||||||||||
AMR | EmCare | Subsidiary | Non- | Eliminations/ | |||||||||||||||||||||||||
Parent Co. | HoldCo, Inc. | HoldCo, Inc. | Guarantors | guarantors | Adjustments | Total | |||||||||||||||||||||||
Cash Flows from Operating Activities | |||||||||||||||||||||||||||||
Net cash provided by operating activities | $ | — | $ | — | $ | — | $ | 140,296 | $ | 16,248 | $ | — | $ | 156,544 | |||||||||||||||
Cash Flows from Investing Activities | |||||||||||||||||||||||||||||
Purchase of property, plant and equipment | — | — | — | (31,118 | ) | — | — | (31,118 | ) | ||||||||||||||||||||
Proceeds from sale of property, plant and equipment | — | — | — | 2,549 | — | — | 2,549 | ||||||||||||||||||||||
Capital contribution | — | — | — | (1,150 | ) | — | 1,150 | — | |||||||||||||||||||||
Purchase of restricted cash and investments | — | — | — | (1,412 | ) | (49,534 | ) | — | (50,946 | ) | |||||||||||||||||||
Proceeds from sale and maturity of restricted investments | — | — | — | — | 32,215 | — | 32,215 | ||||||||||||||||||||||
Other investing activities | — | — | — | (10,047 | ) | — | — | (10,047 | ) | ||||||||||||||||||||
Net cash used in investing activities | — | — | — | (41,178 | ) | (17,319 | ) | 1,150 | (57,347 | ) | |||||||||||||||||||
Cash Flows from Financing Activities | |||||||||||||||||||||||||||||
Repayments of capital lease obligations and other debt | — | — | — | (17,817 | ) | — | — | (17,817 | ) | ||||||||||||||||||||
Payments to Laidlaw | — | — | — | (16,729 | ) | — | — | (16,729 | ) | ||||||||||||||||||||
Decrease in bank overdrafts | — | — | — | (1,134 | ) | — | — | (1,134 | ) | ||||||||||||||||||||
Capital contributions | — | — | — | — | 1,150 | (1,150 | ) | — | |||||||||||||||||||||
Decrease in other non-current liabilities | — | — | — | (386 | ) | — | — | (386 | ) | ||||||||||||||||||||
Net cash used in financing activities | — | — | — | (36,066 | ) | 1,150 | (1,150 | ) | (36,066 | ) | |||||||||||||||||||
Change in cash and cash equivalents | — | — | — | 63,052 | 79 | — | 63,131 | ||||||||||||||||||||||
Cash and cash equivalents, beginning of period | — | — | — | 27,985 | — | — | 27,985 | ||||||||||||||||||||||
Cash and cash equivalents, end of period | $ | — | $ | — | $ | — | $ | 91,037 | $ | 79 | $ | — | $ | 91,116 | |||||||||||||||
F-47
Table of Contents
18. | Subsequent Event |
19. | Subsequent Event (unaudited) |
F-48
Table of Contents
F-49
Table of Contents
Unaudited | Predecessor | |||||||||||
Consolidated | Combined | |||||||||||
September 30, | January 31, | |||||||||||
2005 | 2005 | |||||||||||
ASSETS | ||||||||||||
Current assets: | ||||||||||||
Cash and cash equivalents | $ | 10,113 | $ | 14,631 | ||||||||
Restricted cash and cash equivalents | 11,949 | 9,846 | ||||||||||
Restricted marketable securities | 2,165 | 2,473 | ||||||||||
Trade and other accounts receivable, net | 369,766 | 369,767 | ||||||||||
Parts and supplies inventory | 18,760 | 18,499 | ||||||||||
Other current assets | 31,008 | 40,135 | ||||||||||
Current deferred tax assets | 22,971 | 65,092 | ||||||||||
Current assets | 466,732 | 520,443 | ||||||||||
Non-current assets: | ||||||||||||
Property, plant, and equipment, net | 133,283 | 128,766 | ||||||||||
Intangible assets, net | 81,363 | 16,075 | ||||||||||
Non-current deferred tax assets | 117,488 | 202,469 | ||||||||||
Restricted long-term investments | 73,304 | 41,810 | ||||||||||
Goodwill | 271,987 | — | ||||||||||
Other long-term assets | 109,251 | 73,947 | ||||||||||
Assets | $ | 1,253,408 | $ | 983,510 | ||||||||
LIABILITIES AND EQUITY | ||||||||||||
Current liabilities: | ||||||||||||
Accounts payable | $ | 53,066 | $ | 55,818 | ||||||||
Accrued liabilities | 199,849 | 171,645 | ||||||||||
Current portion of long-term debt | 13,478 | 5,846 | ||||||||||
Current liabilities | 266,393 | 233,309 | ||||||||||
Long-term debt | 595,129 | 5,651 | ||||||||||
Other long-term liabilities | 155,139 | 146,273 | ||||||||||
Liabilities | 1,016,661 | 385,233 | ||||||||||
Redeemable partnership equity | 1,213 | — | ||||||||||
Laidlaw payable | — | 202,042 | ||||||||||
Laidlaw investment | — | 356,550 | ||||||||||
Partnership equity | 222,178 | — | ||||||||||
Retained earnings | 14,002 | 40,000 | ||||||||||
Comprehensive income (loss) | (646 | ) | (315 | ) | ||||||||
Equity | 235,534 | 598,277 | ||||||||||
Liabilities and equity | $ | 1,253,408 | $ | 983,510 | ||||||||
F-50
Table of Contents
Consolidated | Combined | |||||||||||||||||
Predecessor | Predecessor | |||||||||||||||||
Eight Months | Three Months | Eight Months | Three Months | |||||||||||||||
Ended | Ended | Ended | Ended | |||||||||||||||
September 30, | September 30, | September 30, | September 30, | |||||||||||||||
2005 | 2005 | 2004 | 2004 | |||||||||||||||
Net revenue | $ | 1,187,653 | $ | 456,245 | $ | 1,077,749 | $ | 413,869 | ||||||||||
Compensation and benefits | 822,595 | 319,292 | 751,238 | 286,628 | ||||||||||||||
Operating expenses | 168,700 | 66,156 | 147,524 | 55,863 | ||||||||||||||
Insurance expense | 60,382 | 21,048 | 51,674 | 18,404 | ||||||||||||||
Selling, general and administrative expenses | 38,248 | 15,654 | 31,270 | 12,093 | ||||||||||||||
Laidlaw fees and compensation charges | — | — | 10,095 | 3,657 | ||||||||||||||
Depreciation and amortization expense | 38,811 | 14,843 | 34,627 | 12,669 | ||||||||||||||
Restructuring charges | — | — | 1,381 | — | ||||||||||||||
Income from operations | 58,917 | 19,252 | 49,940 | 24,555 | ||||||||||||||
Interest expense | (34,407 | ) | (12,824 | ) | (8,679 | ) | (5,138 | ) | ||||||||||
Realized gain (loss) on investments | (40 | ) | (34 | ) | (1,191 | ) | (1,140 | ) | ||||||||||
Interest and other income | 189 | 91 | 210 | 162 | ||||||||||||||
Income before income taxes | 24,659 | 6,485 | 40,280 | 18,439 | ||||||||||||||
Income tax expense | (10,657 | ) | (3,479 | ) | (15,710 | ) | (7,191 | ) | ||||||||||
Net income | 14,002 | 3,006 | 24,570 | 11,248 | ||||||||||||||
Other comprehensive income, net of tax | ||||||||||||||||||
Unrealized holding gains (losses) during the period | (646 | ) | (1,010 | ) | 364 | 364 | ||||||||||||
Comprehensive income | $ | 13,356 | $ | 1,996 | $ | 24,934 | $ | 11,612 | ||||||||||
F-51
Table of Contents
Combined | ||||||||||||
Consolidated | Predecessor | |||||||||||
Eight Months | Eight Months | |||||||||||
Ended | Ended | |||||||||||
September 30, | September 30, | |||||||||||
2005 | 2004 | |||||||||||
Cash Flows from Operating Activities | ||||||||||||
Net income | $ | 14,002 | $ | 24,570 | ||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||
Depreciation and amortization | 40,444 | 34,627 | ||||||||||
Gain on disposal of property, plant and equipment | (480 | ) | (344 | ) | ||||||||
Deferred income taxes | 1,395 | 14,243 | ||||||||||
Stock compensation expense | 2,462 | — | ||||||||||
Changes in operating assets/liabilities: | ||||||||||||
Trade and other accounts receivable | 4,801 | 586 | ||||||||||
Other current assets | 8,866 | (1,047 | ) | |||||||||
Accounts payable and accrued liabilities | 36,972 | 27,326 | ||||||||||
Net cash provided by operating activities | 108,462 | 99,961 | ||||||||||
Cash Flows from Investing Activities | ||||||||||||
EMS purchase of AMR and EmCare | (828,775 | ) | — | |||||||||
Purchase of property, plant and equipment | (34,947 | ) | (30,217 | ) | ||||||||
Proceeds from sale of property, plant and equipment | 565 | 773 | ||||||||||
Purchase of restricted cash and investments | (51,495 | ) | (61,213 | ) | ||||||||
Proceeds from sale and maturity of restricted investments | 17,560 | 40,152 | ||||||||||
Net change in deposits and other assets | (20,330 | ) | (23,405 | ) | ||||||||
Net cash used in investing activities | (917,422 | ) | (73,910 | ) | ||||||||
Cash Flows from Financing Activities | ||||||||||||
Borrowings under new senior secured credit facility | 350,000 | — | ||||||||||
Proceeds from issuance of senior subordinated notes | 250,000 | — | ||||||||||
Borrowings under new revolving credit facility | 25,200 | — | ||||||||||
Issuance of partnership equity | 222,655 | — | ||||||||||
Financing costs | (20,122 | ) | — | |||||||||
Repayments of capital lease obligations and other debt | (5,722 | ) | (5,396 | ) | ||||||||
Repayments of revolving credit facility | (20,200 | ) | — | |||||||||
Increase (decrease) in bank overdrafts | 997 | 4,290 | ||||||||||
Payments made to Laidlaw | — | (13,937 | ) | |||||||||
Increase (decrease) in other non-current liabilities | 1,634 | (5,656 | ) | |||||||||
Net cash provided by (used in) financing activities | 804,442 | (20,699 | ) | |||||||||
Change in cash and cash equivalents | (4,518 | ) | 5,352 | |||||||||
Cash and cash equivalents, beginning of period | 14,631 | 10,856 | ||||||||||
Cash and cash equivalents, end of period | $ | 10,113 | $ | 16,208 | ||||||||
Cash paid for: | ||||||||||||
Interest | $ | 27,729 | $ | 10,636 | ||||||||
Taxes | $ | 9,550 | $ | — | ||||||||
F-52
Table of Contents
1. | General |
Current assets | $ | 483,957 | |||
Property, plant & equipment | 128,766 | ||||
Intangible assets | 89,850 | ||||
Goodwill | 271,987 | ||||
Other long-term assets | 254,027 | ||||
Total assets acquired | 1,228,587 | ||||
Current liabilities | 245,144 | ||||
Long-term debt | 620,183 | ||||
Other long-term liabilities | 144,381 | ||||
Total liabilities assumed | 1,009,708 | ||||
Net assets acquired | $ | 218,879 | |||
F-53
Table of Contents
2. | Summary of Significant Accounting Policies |
F-54
Table of Contents
Predecessor | |||||||||
September 30, | January 31, | ||||||||
2005 | 2005 | ||||||||
Accounts receivable, net | |||||||||
AMR | $ | 236,729 | $ | 229,798 | |||||
EmCare | 133,037 | 139,969 | |||||||
Total | $ | 369,766 | $ | 369,767 | |||||
Accounts receivable allowances | |||||||||
AMR | |||||||||
Allowance for contractual discounts | $ | 121,453 | $ | 126,771 | |||||
Allowance for uncompensated care | 122,906 | 124,699 | |||||||
Total | $ | 244,359 | $ | 251,470 | |||||
EmCare | |||||||||
Allowance for contractual discounts | $ | 197,542 | $ | 188,092 | |||||
Allowance for uncompensated care | 653,181 | 556,605 | |||||||
Total | $ | 850,723 | $ | 744,697 | |||||
Predecessor | ||||||||||||||||
Eight Months | Three Months | Eight Months | Three Months | |||||||||||||
Ended | Ended | Ended | Ended | |||||||||||||
September 30, | September 30, | September 30, | September 30, | |||||||||||||
2005 | 2005 | 2004 | 2004 | |||||||||||||
AMR | ||||||||||||||||
Gross revenue | 100 | % | 100 | % | 100 | % | 100 | % | ||||||||
Provision for contractual discounts | 37 | % | 36 | % | 35 | % | 34 | % | ||||||||
Provision for uncompensated care | 13 | % | 14 | % | 14 | % | 15 | % | ||||||||
EmCare | ||||||||||||||||
Gross revenue | 100 | % | 100 | % | 100 | % | 100 | % | ||||||||
Provision for contractual discounts | 44 | % | 44 | % | 41 | % | 41 | % | ||||||||
Provision for uncompensated care | 26 | % | 26 | % | 25 | % | 25 | % | ||||||||
Total | ||||||||||||||||
Gross revenue | 100 | % | 100 | % | 100 | % | 100 | % | ||||||||
Provision for contractual discounts | 40 | % | 40 | % | 38 | % | 37 | % | ||||||||
Provision for uncompensated care | 19 | % | 20 | % | 19 | % | 19 | % |
F-55
Table of Contents
3. | Equity-based Compensation |
F-56
Table of Contents
4. | Accrued Liabilities |
Predecessor | |||||||||
September 30, | January 31, | ||||||||
2005 | 2005 | ||||||||
Accrued wages and benefits | $ | 51,288 | $ | 53,231 | |||||
Accrued paid time off | 21,646 | 20,141 | |||||||
Current portion of self-insurance reserve | 49,550 | 41,283 | |||||||
Accrued restructuring | 325 | 1,118 | |||||||
Current portion of compliance and legal | 14,783 | 3,607 | |||||||
Accrued billing and collection fees | 4,081 | 3,522 | |||||||
Accrued incentive compensation | 20,332 | 23,802 | |||||||
Accrued interest | 5,545 | — | |||||||
Other | 32,299 | 24,941 | |||||||
Total accrued liabilities | $ | 199,849 | $ | 171,645 | |||||
5. | Commitments and Contingencies |
F-57
Table of Contents
F-58
Table of Contents
6. | Insurance |
F-59
Table of Contents
7. | Segment Information |
Predecessor | |||||||||||||||||
Eight Months | Three Months | Eight Months | Three Months | ||||||||||||||
Ended | Ended | Ended | Ended | ||||||||||||||
September 30, | September 30, | September 30, | September 30, | ||||||||||||||
2005 | 2005 | 2004 | 2004 | ||||||||||||||
Healthcare Transportation Services | |||||||||||||||||
Net revenue | $ | 761,712 | $ | 291,909 | $ | 705,181 | $ | 270,887 | |||||||||
Segment EBITDA | 67,813 | 22,664 | 60,058 | 24,825 | |||||||||||||
Capital expenditures | 31,612 | 13,307 | 27,257 | 12,506 | |||||||||||||
Emergency Management Services | |||||||||||||||||
Net revenue | 425,941 | 164,336 | 372,568 | 142,982 | |||||||||||||
Segment EBITDA | 29,915 | 11,431 | 24,509 | 12,399 | |||||||||||||
Capital expenditures | 3,335 | 901 | 2,960 | 1,566 | |||||||||||||
Total | |||||||||||||||||
Net revenue | 1,187,653 | 456,245 | 1,077,749 | 413,869 | |||||||||||||
Segment EBITDA | 97,728 | 34,095 | 84,567 | 37,224 | |||||||||||||
Capital expenditures | 34,947 | 14,208 | 30,217 | 14,072 | |||||||||||||
Reconciliation of EBITDA to Net Income | |||||||||||||||||
EBITDA | 97,728 | 34,095 | 84,567 | 37,224 | |||||||||||||
Depreciation and amortization expense | (38,811 | ) | (14,843 | ) | (34,627 | ) | (12,669 | ) | |||||||||
Interest expense | (34,407 | ) | (12,824 | ) | (8,679 | ) | (5,138 | ) | |||||||||
Realized gain (loss) on investments | (40 | ) | (34 | ) | (1,191 | ) | (1,140 | ) | |||||||||
Interest and other income (loss) | 189 | 91 | 210 | 162 | |||||||||||||
Income tax expense | (10,657 | ) | (3,479 | ) | (15,710 | ) | (7,191 | ) | |||||||||
Net income | $ | 14,002 | $ | 3,006 | $ | 24,570 | $ | 11,248 | |||||||||
8. | Debt |
F-60
Table of Contents
Predecessor | |||||||||
September 30, | January 31, | ||||||||
2005 | 2005 | ||||||||
Senior subordinated notes due 2015 | $ | 250,000 | $ | — | |||||
Senior secured term loan due 2012 (5.65% at September 30, 2005) | 348,250 | — | |||||||
Revolving credit facility | 5,000 | ||||||||
Capital lease obligations | 4,389 | 8,110 | |||||||
Notes due at various dates from 2005 to 2022 with interest rates from 6% to 10% | 968 | 3,387 | |||||||
Total long-term debt | 608,607 | 11,497 | |||||||
Less current maturities | (13,478 | ) | (5,846 | ) | |||||
Long-term debt, less current maturities | $ | 595,129 | $ | 5,651 | |||||
Twelve months ended September 30, | ||||
2006 | $ | 13,478 | ||
2007 | 3,020 | |||
2008 | 3,624 | |||
2009 | 3,613 | |||
2010 | 3,608 | |||
Thereafter | 581,264 | |||
$ | 608,607 | |||
F-61
Table of Contents
9. | Guarantors of Debt |
F-62
Table of Contents
Issuer | Issuer | |||||||||||||||||||||||||||||
AMR | EmCare | Subsidiary | Subsidiary | Eliminations/ | ||||||||||||||||||||||||||
Parent Co. | HoldCo, Inc. | HoldCo, Inc. | Guarantors | Non-guarantor | Adjustments | Total | ||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||
Current assets: | ||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 4,828 | $ | — | $ | — | $ | 5,203 | $ | 82 | $ | — | $ | 10,113 | ||||||||||||||||
Restricted cash and cash equivalents | — | — | — | — | 11,949 | — | 11,949 | |||||||||||||||||||||||
Restricted marketable securities | — | — | — | — | 2,165 | — | 2,165 | |||||||||||||||||||||||
Trade and other accounts receivable, net | — | — | — | 366,995 | 2,620 | 151 | 369,766 | |||||||||||||||||||||||
Parts and supplies inventory | — | — | — | 18,760 | — | — | 18,760 | |||||||||||||||||||||||
Other current assets | 325 | — | — | 41,459 | 1,986 | (12,762 | ) | 31,008 | ||||||||||||||||||||||
Current deferred tax assets | — | — | — | 20,312 | 2,659 | — | 22,971 | |||||||||||||||||||||||
Current assets | 5,153 | — | — | 452,729 | 21,461 | (12,611 | ) | 466,732 | ||||||||||||||||||||||
Non-current assets: | ||||||||||||||||||||||||||||||
Property, plant, and equipment, net | 329 | — | — | 132,954 | — | — | 133,283 | |||||||||||||||||||||||
Intercompany receivable | — | 420,069 | 188,741 | 17,156 | — | (625,966 | ) | — | ||||||||||||||||||||||
Intangible assets, net | — | — | — | 81,363 | — | — | 81,363 | |||||||||||||||||||||||
Non-current deferred tax assets | — | — | — | 118,619 | (1,131 | ) | — | 117,488 | ||||||||||||||||||||||
Restricted long-term investments | — | — | — | — | 73,304 | — | 73,304 | |||||||||||||||||||||||
Goodwill | — | — | — | 271,529 | 458 | — | 271,987 | |||||||||||||||||||||||
Other long-term assets | — | 11,838 | 5,318 | 92,095 | — | — | 109,251 | |||||||||||||||||||||||
Investment and advances in subsidiaries | 236,747 | 160,515 | 76,218 | 6,074 | — | (479,554 | ) | — | ||||||||||||||||||||||
Assets | $ | 242,229 | $ | 592,422 | $ | 270,277 | $ | 1,172,519 | $ | 94,092 | $ | (1,118,131 | ) | $ | 1,253,408 | |||||||||||||||
Liabilities and Equity | ||||||||||||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||||||||||||
Accounts payable | $ | — | $ | — | $ | — | $ | 53,066 | $ | — | $ | — | $ | 53,066 | ||||||||||||||||
Accrued liabilities | — | 3,826 | 1,720 | 161,037 | 33,266 | — | 199,849 | |||||||||||||||||||||||
Current portion of long- term debt | — | 5,865 | 2,635 | 4,978 | — | — | 13,478 | |||||||||||||||||||||||
Current liabilities | — | 9,691 | 4,355 | 219,081 | 33,266 | — | 266,393 | |||||||||||||||||||||||
Long-term debt | — | 410,378 | 184,372 | 379 | — | — | 595,129 | |||||||||||||||||||||||
Other long-term liabilities | — | — | — | 112,998 | 54,752 | (12,611 | ) | 155,139 | ||||||||||||||||||||||
Intercompany | 5,482 | 11,838 | 5,318 | 603,328 | — | (625,966 | ) | — | ||||||||||||||||||||||
Liabilities | 5,482 | 431,907 | 194,045 | 935,786 | 88,018 | (638,577 | ) | 1,016,661 | ||||||||||||||||||||||
Redeemable partnership equity | 1,213 | — | — | — | — | — | 1,213 | |||||||||||||||||||||||
Common stock | — | — | — | — | 30 | (30 | ) | — | ||||||||||||||||||||||
Additional paid-in capital | — | — | — | — | 6,690 | (6,690 | ) | — | ||||||||||||||||||||||
Partnership equity | 222,178 | 153,722 | 69,669 | 223,391 | — | (446,782 | ) | 222,178 | ||||||||||||||||||||||
Retained earnings | 14,002 | 6,793 | 7,209 | 13,988 | — | (27,990 | ) | 14,002 | ||||||||||||||||||||||
Comprehensive income (loss) | (646 | ) | — | (646 | ) | (646 | ) | (646 | ) | 1,938 | (646 | ) | ||||||||||||||||||
Equity | 235,534 | 160,515 | 76,232 | 236,733 | 6,074 | (479,554 | ) | 235,534 | ||||||||||||||||||||||
Liabilities and Equity | $ | 242,229 | $ | 592,422 | $ | 270,277 | $ | 1,172,519 | $ | 94,092 | $ | (1,118,131 | ) | $ | 1,253,408 | |||||||||||||||
F-63
Table of Contents
Issuer | Issuer | |||||||||||||||||||||||||||||
AMR | EmCare | Subsidiary | Subsidiary | Eliminations/ | ||||||||||||||||||||||||||
Parent Co. | HoldCo, Inc. | HoldCo, Inc. | Guarantors | Non-guarantor | Adjustments | Total | ||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||
Current assets: | ||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | — | $ | — | $ | — | $ | 4,778 | $ | 9,853 | $ | — | $ | 14,631 | ||||||||||||||||
Restricted cash and cash equivalents | — | — | — | — | 9,846 | — | 9,846 | |||||||||||||||||||||||
Restricted marketable securities | — | — | — | — | 2,473 | — | 2,473 | |||||||||||||||||||||||
Trade and other accounts receivable, net | — | — | — | 359,945 | 43,339 | (33,517 | ) | 369,767 | ||||||||||||||||||||||
Parts and supplies inventory | — | — | — | 18,499 | — | — | 18,499 | |||||||||||||||||||||||
Other current assets | — | — | — | 81,818 | 6,097 | (47,780 | ) | 40,135 | ||||||||||||||||||||||
Current deferred tax assets | — | — | — | 62,433 | 2,659 | — | 65,092 | |||||||||||||||||||||||
Current assets | — | — | — | 527,473 | 74,267 | (81,297 | ) | 520,443 | ||||||||||||||||||||||
Non-current assets: | ||||||||||||||||||||||||||||||
Property, plant, and equipment, net | — | — | — | 128,766 | — | — | 128,766 | |||||||||||||||||||||||
Intangible assets, net | — | — | — | 16,075 | — | — | 16,075 | |||||||||||||||||||||||
Non-current deferred tax assets | — | — | — | 203,391 | (922 | ) | — | 202,469 | ||||||||||||||||||||||
Restricted long-term investments | — | — | — | — | 41,810 | — | 41,810 | |||||||||||||||||||||||
Goodwill | — | — | — | — | — | — | — | |||||||||||||||||||||||
Other long-term assets | — | — | — | 73,947 | — | — | 73,947 | |||||||||||||||||||||||
Investment and advances in subsidiaries | — | — | — | 6,404 | — | (6,404 | ) | — | ||||||||||||||||||||||
Assets | $ | — | $ | — | $ | — | $ | 956,056 | $ | 115,155 | $ | (87,701 | ) | $ | 983,510 | |||||||||||||||
Liabilities and Equity | ||||||||||||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||||||||||||
Accounts payable | $ | — | $ | — | $ | — | $ | 82,167 | $ | 5,186 | $ | (31,535 | ) | $ | 55,818 | |||||||||||||||
Accrued liabilities | — | — | — | 147,291 | 24,354 | — | 171,645 | |||||||||||||||||||||||
Current portion of long-term debt | — | — | — | 5,846 | — | — | 5,846 | |||||||||||||||||||||||
Current liabilities | — | — | — | 235,304 | 29,540 | (31,535 | ) | 233,309 | ||||||||||||||||||||||
Long-term debt | — | — | — | 5,651 | — | — | 5,651 | |||||||||||||||||||||||
Other long-term liabilities | — | — | — | 116,824 | 79,211 | (49,762 | ) | 146,273 | ||||||||||||||||||||||
Liabilities | — | — | — | 357,779 | 108,751 | (81,297 | ) | 385,233 | ||||||||||||||||||||||
Laidlaw payable | — | — | — | 202,042 | — | — | 202,042 | |||||||||||||||||||||||
Laidlaw investment | — | — | — | 356,550 | — | — | 356,550 | |||||||||||||||||||||||
Common stock | — | — | — | — | 30 | (30 | ) | — | ||||||||||||||||||||||
Additional paid-in capital | — | — | — | — | 5,054 | (5,054 | ) | — | ||||||||||||||||||||||
Retained earnings | — | — | — | 40,000 | 1,635 | (1,635 | ) | 40,000 | ||||||||||||||||||||||
Comprehensive income (loss) | — | — | — | (315 | ) | (315 | ) | 315 | (315 | ) | ||||||||||||||||||||
Equity | — | — | — | 598,277 | 6,404 | (6,404 | ) | 598,277 | ||||||||||||||||||||||
Liabilities and Equity | $ | — | $ | — | $ | — | $ | 956,056 | $ | 115,155 | $ | (87,701 | ) | $ | 983,510 | |||||||||||||||
F-64
Table of Contents
Issuer | Issuer | Subsidiary | ||||||||||||||||||||||||||
AMR | EmCare | Subsidiary | Non- | Eliminations/ | ||||||||||||||||||||||||
Parent Co. | HoldCo, Inc. | HoldCo, Inc. | Guarantors | guarantor | Adjustments | Total | ||||||||||||||||||||||
Net revenue | $ | — | $ | — | $ | — | $ | 1,187,653 | $ | 25,264 | $ | (25,264 | ) | $ | 1,187,653 | |||||||||||||
Compensation and benefits | — | — | — | 822,595 | — | — | 822,595 | |||||||||||||||||||||
Operating expenses | — | — | — | 168,700 | — | — | 168,700 | |||||||||||||||||||||
Insurance expense | — | — | — | 60,422 | 25,224 | (25,264 | ) | 60,382 | ||||||||||||||||||||
Selling, general and administrative expenses | — | — | — | 38,248 | — | — | 38,248 | |||||||||||||||||||||
Depreciation and amortization expense | — | — | — | 38,811 | — | — | 38,811 | |||||||||||||||||||||
Income from operations | — | — | — | 58,877 | 40 | — | 58,917 | |||||||||||||||||||||
Interest expense | — | — | — | (34,407 | ) | — | — | (34,407 | ) | |||||||||||||||||||
Realized loss on investments | — | — | — | — | (40 | ) | — | (40 | ) | |||||||||||||||||||
Interest and other income | — | — | 14 | 175 | — | — | 189 | |||||||||||||||||||||
Income before income taxes | — | — | 14 | 24,645 | — | — | 24,659 | |||||||||||||||||||||
Income tax expense | — | — | — | (10,657 | ) | — | — | (10,657 | ) | |||||||||||||||||||
Income before equity in earnings of unconsolidated subsidiaries | — | — | 14 | 13,988 | — | — | 14,002 | |||||||||||||||||||||
Equity in earnings of unconsolidated subsidiaries | 14,002 | 6,793 | 7,195 | — | — | (27,990 | ) | — | ||||||||||||||||||||
Net income | $ | 14,002 | $ | 6,793 | $ | 7,209 | $ | 13,988 | $ | — | $ | (27,990 | ) | $ | 14,002 | |||||||||||||
F-65
Table of Contents
Issuer | Issuer | Subsidiary | |||||||||||||||||||||||||||
AMR | EmCare | Subsidiary | Non- | Eliminations/ | |||||||||||||||||||||||||
Parent Co. | HoldCo, Inc. | HoldCo, Inc. | Guarantors | guarantor | Adjustments | Total | |||||||||||||||||||||||
Net revenue | $ | — | $ | — | $ | — | $ | 1,077,749 | $ | 21,233 | $ | (21,233 | ) | $ | 1,077,749 | ||||||||||||||
Compensation and benefits | — | — | — | 751,238 | — | — | 751,238 | ||||||||||||||||||||||
Operating expenses | — | — | — | 147,524 | — | — | 147,524 | ||||||||||||||||||||||
Insurance expense | — | — | — | 52,865 | 20,042 | (21,233 | ) | 51,674 | |||||||||||||||||||||
Selling, general and administrative expenses | — | — | — | 31,270 | — | — | 31,270 | ||||||||||||||||||||||
Laidlaw fees and compensation charges | — | — | — | 10,095 | — | — | 10,095 | ||||||||||||||||||||||
Depreciation and amortization expense | — | — | — | 34,627 | — | — | 34,627 | ||||||||||||||||||||||
Restructuring charges | — | — | — | 1,381 | — | — | 1,381 | ||||||||||||||||||||||
Income from operations | — | — | — | 48,749 | 1,191 | — | 49,940 | ||||||||||||||||||||||
Interest expense | — | — | — | (8,679 | ) | — | — | (8,679 | ) | ||||||||||||||||||||
Realized loss on investments | — | — | — | — | (1,191 | ) | — | (1,191 | ) | ||||||||||||||||||||
Interest and other income | — | — | — | 210 | — | — | 210 | ||||||||||||||||||||||
Income before income taxes | — | — | — | 40,280 | — | — | 40,280 | ||||||||||||||||||||||
Income tax expense | — | — | — | (17,345 | ) | 1,635 | — | (15,710 | ) | ||||||||||||||||||||
Income before equity in earnings of subsidiary | — | — | — | 22,935 | 1,635 | — | 24,570 | ||||||||||||||||||||||
Equity in earnings of subsidiary | — | — | — | 1,635 | — | (1,635 | ) | — | |||||||||||||||||||||
Net income | $ | — | $ | — | $ | — | $ | 24,570 | $ | 1,635 | $ | (1,635 | ) | $ | 24,570 | ||||||||||||||
Issuer | Issuer | Subsidiary | ||||||||||||||||||||||||||
AMR | EmCare | Subsidiary | Non- | Eliminations/ | ||||||||||||||||||||||||
Parent Co. | HoldCo, Inc. | HoldCo, Inc. | Guarantors | guarantor | Adjustments | Total | ||||||||||||||||||||||
Net revenue | $ | — | $ | — | $ | — | $ | 456,245 | $ | 2,839 | $ | (2,839 | ) | $ | 456,245 | |||||||||||||
Compensation and benefits | — | — | — | 319,292 | — | — | 319,292 | |||||||||||||||||||||
Operating expenses | — | — | — | 66,156 | — | — | 66,156 | |||||||||||||||||||||
Insurance expense | — | — | — | 21,082 | 2,805 | (2,839 | ) | 21,048 | ||||||||||||||||||||
Selling, general and administrative expenses | — | — | — | 15,654 | — | — | 15,654 | |||||||||||||||||||||
Depreciation and amortization expense | — | — | — | 14,843 | — | — | 14,843 | |||||||||||||||||||||
Income from operations | — | — | — | 19,218 | 34 | — | 19,252 | |||||||||||||||||||||
Interest expense | — | — | — | (12,824 | ) | — | — | (12,824 | ) | |||||||||||||||||||
Realized gain on investments | — | — | — | — | (34 | ) | — | (34 | ) | |||||||||||||||||||
Interest and other income | — | — | — | 91 | — | — | 91 | |||||||||||||||||||||
Income before income taxes | — | — | — | 6,485 | — | — | 6,485 | |||||||||||||||||||||
Income tax expense | — | — | — | (3,479 | ) | — | — | (3,479 | ) | |||||||||||||||||||
Income before equity in earnings of unconsolidated subsidiaries | — | — | — | 3,006 | — | — | 3,006 | |||||||||||||||||||||
Equity in earnings of unconsolidated subsidiaries | 3,006 | 501 | 2,505 | — | — | (6,012 | ) | — | ||||||||||||||||||||
Net income | $ | 3,006 | $ | 501 | $ | 2,505 | $ | 3,006 | $ | — | $ | (6,012 | ) | $ | 3,006 | |||||||||||||
F-66
Table of Contents
Issuer | Issuer | Subsidiary | |||||||||||||||||||||||||||
AMR | EmCare | Subsidiary | Non- | Eliminations/ | |||||||||||||||||||||||||
Parent Co. | HoldCo, Inc. | HoldCo, Inc. | Guarantors | guarantor | Adjustments | Total | |||||||||||||||||||||||
Net revenue | $ | — | $ | — | $ | — | $ | 413,869 | $ | 7,962 | $ | (7,962 | ) | $ | 413,869 | ||||||||||||||
Compensation and benefits | — | — | — | 286,628 | — | — | 286,628 | ||||||||||||||||||||||
Operating expenses | — | — | — | 55,863 | — | — | 55,863 | ||||||||||||||||||||||
Insurance expense | — | — | — | 19,544 | 6,822 | (7,962 | ) | 18,404 | |||||||||||||||||||||
Selling, general and administrative expenses | — | — | — | 12,093 | — | — | 12,093 | ||||||||||||||||||||||
Laidlaw fees and compensation charges | — | — | — | 3,657 | — | — | 3,657 | ||||||||||||||||||||||
Depreciation and amortization expense | — | — | — | 12,669 | — | — | 12,669 | ||||||||||||||||||||||
Income from operations | — | — | — | 23,415 | 1,140 | — | 24,555 | ||||||||||||||||||||||
Interest expense | — | — | — | (5,138 | ) | — | — | (5,138 | ) | ||||||||||||||||||||
Realized loss on investments | — | — | — | — | (1,140 | ) | — | (1,140 | ) | ||||||||||||||||||||
Interest and other income | — | — | — | 162 | — | — | 162 | ||||||||||||||||||||||
Income before income taxes | — | — | — | 18,439 | — | — | 18,439 | ||||||||||||||||||||||
Income tax expense | — | — | — | (8,826 | ) | 1,635 | — | (7,191 | ) | ||||||||||||||||||||
Income before equity in earnings of subsidiary | — | — | — | 9,613 | 1,635 | — | 11,248 | ||||||||||||||||||||||
Equity in earnings of subsidiary | — | — | — | 1,635 | — | (1,635 | ) | — | |||||||||||||||||||||
Net income | $ | — | $ | — | $ | — | $ | 11,248 | $ | 1,635 | $ | (1,635 | ) | $ | 11,248 | ||||||||||||||
F-67
Table of Contents
Issuer | Issuer | Subsidiary | |||||||||||||||||||||||
AMR | EmCare | Subsidiary | Non- | ||||||||||||||||||||||
Parent Co. | HoldCo Inc. | HoldCo Inc. | Guarantors | guarantors | Total | ||||||||||||||||||||
Cash Flows from Operating Activities | |||||||||||||||||||||||||
Net cash provided by operating activities | $ | — | $ | — | $ | 14 | $ | 84,284 | $ | 24,164 | $ | 108,462 | |||||||||||||
Cash Flows from Investing Activities | |||||||||||||||||||||||||
EMS purchase of AMR and EmCare | (828,775 | ) | — | — | — | — | (828,775 | ) | |||||||||||||||||
Purchase of property, plant and equipment | — | — | — | (34,947 | ) | — | (34,947 | ) | |||||||||||||||||
Proceeds from sale of property, plant and equipment | — | — | — | 565 | — | 565 | |||||||||||||||||||
Purchase of restricted cash and investments | — | — | — | — | (51,495 | ) | (51,495 | ) | |||||||||||||||||
Proceeds from sale and maturity of restricted investments | — | — | — | — | 17,560 | 17,560 | |||||||||||||||||||
Net change in deposits and other assets | — | — | — | (20,330 | ) | — | (20,330 | ) | |||||||||||||||||
Net cash used in investing activities | (828,775 | ) | — | — | (54,712 | ) | (33,935 | ) | (917,422 | ) | |||||||||||||||
Cash Flows from Financing Activities | |||||||||||||||||||||||||
Borrowings under new senior secured credit facility | — | 241,500 | 108,500 | — | — | 350,000 | |||||||||||||||||||
Proceeds from issuance of senior subordinated notes | — | 172,500 | 77,500 | — | — | 250,000 | |||||||||||||||||||
Borrowings under new revolving credit facility | — | 17,388 | 7,812 | — | — | 25,200 | |||||||||||||||||||
Issuance of partnership equity | 222,655 | — | — | — | — | 222,655 | |||||||||||||||||||
Financing costs | (1,737 | ) | (12,686 | ) | (5,699 | ) | — | — | (20,122 | ) | |||||||||||||||
Repayments of capital lease obligations and other debt | — | — | — | (5,722 | ) | — | (5,722 | ) | |||||||||||||||||
Repayments of revolving credit facility | — | (13,938 | ) | (6,262 | ) | — | — | (20,200 | ) | ||||||||||||||||
Net intercompany borrowings (payments) | 612,685 | (404,764 | ) | (181,865 | ) | (26,056 | ) | — | — | ||||||||||||||||
Increase (decrease) in bank overdrafts | — | — | — | 997 | — | 997 | |||||||||||||||||||
Increase (decrease) in other non-current liabilities | — | — | — | 1,634 | — | 1,634 | |||||||||||||||||||
Net cash provided by (used in) financing activities | 833,603 | — | (14 | ) | (29,147 | ) | — | 804,442 | |||||||||||||||||
Increase in cash and cash equivalents | 4,828 | — | — | 425 | (9,771 | ) | (4,518 | ) | |||||||||||||||||
Cash and cash equivalents, beginning of period | — | — | — | 4,778 | 9,853 | 14,631 | |||||||||||||||||||
Cash and cash equivalents, end of period | $ | 4,828 | $ | — | $ | — | $ | 5,203 | $ | 82 | $ | 10,113 | |||||||||||||
F-68
Table of Contents
Issuer | Issuer | Subsidiary | |||||||||||||||||||||||
AMR | EmCare | Subsidiary | Non- | ||||||||||||||||||||||
Parent Co. | HoldCo, Inc. | HoldCo, Inc. | Guarantors | guarantors | Total | ||||||||||||||||||||
Cash Flows from Operating Activities | |||||||||||||||||||||||||
Net cash provided by operating activities | $ | — | $ | — | $ | — | $ | 78,886 | $ | 21,075 | $ | 99,961 | |||||||||||||
Cash Flows from Investing Activities | |||||||||||||||||||||||||
Purchase of property, plant and equipment | — | — | — | (30,217 | ) | — | (30,217 | ) | |||||||||||||||||
Proceeds from sale of property, plant and equipment | — | — | — | 773 | — | 773 | |||||||||||||||||||
Purchase of restricted cash and investments | — | — | — | — | (61,213 | ) | (61,213 | ) | |||||||||||||||||
Proceeds from sale and maturity of restricted investments | — | — | — | — | 40,152 | 40,152 | |||||||||||||||||||
Other investing activities | — | — | — | (23,405 | ) | — | (23,405 | ) | |||||||||||||||||
Net cash used in investing activities | — | — | — | (52,849 | ) | (21,061 | ) | (73,910 | ) | ||||||||||||||||
Cash Flows from Financing Activities | |||||||||||||||||||||||||
Repayments of capital lease obligations and other debt | — | — | — | (5,396 | ) | — | (5,396 | ) | |||||||||||||||||
Payments to Laidlaw | — | — | — | (13,937 | ) | — | (13,937 | ) | |||||||||||||||||
Change in other non-current liabilities | — | — | — | (5,656 | ) | — | (5,656 | ) | |||||||||||||||||
Decrease in bank overdrafts | — | — | — | 4,290 | — | 4,290 | |||||||||||||||||||
Net cash used in financing activities | — | — | — | (20,699 | ) | — | (20,699 | ) | |||||||||||||||||
Change in cash and cash equivalents | — | — | — | 5,338 | 14 | 5,352 | |||||||||||||||||||
Cash and cash equivalents, beginning of period | — | — | — | 10,830 | 26 | 10,856 | |||||||||||||||||||
Cash and cash equivalents, end of period | $ | — | $ | — | $ | — | $ | 16,168 | $ | 40 | $ | 16,208 | |||||||||||||
10. | Planned Public Offering |
F-69