Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark one) | |
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2008 |
| |
OR |
|
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
| |
For the transition period from to |
Commission File Number 001-33815
Virtual Radiologic Corporation
(Exact name of registrant as specified in its charter)
Delaware (State or other jurisdiction of incorporation or organization) | | 27-0074530 (IRS Employer Identification No.) |
| | |
5995 Opus Parkway, Suite 200 Minnetonka, Minnesota (Address of principal executive offices) | | 55343 (Zip code) |
(952) 392-1100
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer o | Accelerated filer o | Non-accelerated filer x (Do not check if a smaller reporting company) | Smaller reporting company o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x
As of October 31, 2008, 15,848,074 shares of the registrant’s common stock were outstanding.
Table of Contents
PART I – Financial Information
ITEM 1. Financial Statements
Virtual Radiologic Corporation
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
Contents
3
Table of Contents
VIRTUAL RADIOLOGIC CORPORATION
CONSOLIDATED BALANCE SHEETS
(unaudited)
(in thousands, except share data)
| | As of | | As of | |
| | September 30, | | December 31, | |
| | 2008 | | 2007 | |
Assets | | | | | |
Current assets: | | | | | |
Cash and cash equivalents | | $ | 27,755 | | $ | 33,487 | |
Short-term investments | | 7,000 | | — | |
Restricted cash | | 700 | | 700 | |
Accounts receivable, net | | 16,659 | | 12,486 | |
Prepaid expenses | | 537 | | 2,073 | |
Current taxes receivable | | 1,075 | | 1,995 | |
Other current assets | | 842 | | 336 | |
Total current assets | | 54,568 | | 51,077 | |
| | | | | |
Property, plant and equipment, net | | 11,082 | | 8,013 | |
Intangible assets, net | | 5,194 | | 252 | |
Goodwill | | 677 | | — | |
Other assets | | 441 | | 94 | |
Total assets | | $ | 71,962 | | $ | 59,436 | |
| | | | | |
Liabilities and Stockholders’ Equity | | | | | |
Current liabilities: | | | | | |
Accounts payable | | $ | 501 | | $ | 801 | |
Accrued professional services compensation expense | | 6,294 | | 4,681 | |
Accrued sales, general and administrative compensation expenses | | 1,224 | | 1,717 | |
Other accrued expenses | | 1,486 | | 1,273 | |
Other current liabilities | | 658 | | 398 | |
Total current liabilities | | 10,163 | | 8,870 | |
| | | | | |
Deferred rent | | 167 | | 204 | |
Non-current deferred tax liability | | 1,160 | | — | |
Other liabilities | | 365 | | 24 | |
| | | | | |
Non-controlling interest | | 18 | | 8 | |
| | | | | |
Commitments and contingencies (Note 9) | | | | | |
| | | | | |
Stockholders’ equity: | | | | | |
Common stock, $.001 par value; 100,000,000 shares authorized at September 30, 2008 and December 31, 2007; 16,784,273 and 16,463,173 shares issued and 16,586,850 and 16,463,173 shares outstanding at September 30, 2008 and December 31, 2007, respectively | | 17 | | 16 | |
Additional paid-in capital | | 94,243 | | 90,165 | |
Treasury stock at cost, 197,423 and zero shares at September 30, 2008 and December 31, 2007, respectively | | (1,879 | ) | — | |
Accumulated deficit | | (32,287 | ) | (39,851 | ) |
Accumulated other comprehensive loss | | (5 | ) | — | |
Total stockholders’ equity | | 60,089 | | 50,330 | |
Total liabilities and stockholders’ equity | | $ | 71,962 | | $ | 59,436 | |
The accompanying notes are an integral part of these consolidated financial statements.
4
Table of Contents
VIRTUAL RADIOLOGIC CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
(in thousands, except per share data)
| | Three Months Ended September 30, | | Nine Months Ended September 30, | |
| | 2008 | | 2007 | | 2008 | | 2007 | |
| | | | | | | | | |
Revenue | | $ | 29,025 | | $ | 24,033 | | $ | 78,266 | | $ | 63,298 | |
| | | | | | | | | |
Operating costs and expenses | | | | | | | | | |
Professional services | | 12,899 | | 11,748 | | 35,176 | | 32,434 | |
Sales, general and administrative | | 9,600 | | 7,842 | | 27,667 | | 22,137 | |
Depreciation and amortization | | 1,286 | | 654 | | 3,357 | | 1,701 | |
Total operating costs and expenses | | 23,785 | | 20,244 | | 66,200 | | 56,272 | |
| | | | | | | | | |
Operating income | | 5,240 | | 3,789 | | 12,066 | | 7,026 | |
| | | | | | | | | |
Other income (expense) | | | | | | | | | |
Interest expense | | — | | (435 | ) | — | | (442 | ) |
Interest income | | 185 | | 138 | | 450 | | 252 | |
Total other income (expense) | | 185 | | (297 | ) | 450 | | (190 | ) |
Income before non-controlling interest and income tax | | 5,425 | | 3,492 | | 12,516 | | 6,836 | |
| | | | | | | | | |
Non-controlling interest expense | | 2 | | 1,752 | | 10 | | 2,091 | |
Income before income tax expense | | 5,423 | | 1,740 | | 12,506 | | 4,745 | |
| | | | | | | | | |
Income tax expense | | 1,859 | | 1,192 | | 4,942 | | 2,579 | |
Net income | | 3,564 | | 548 | | 7,564 | | 2,166 | |
| | | | | | | | | |
Series A Cumulative Redeemable Convertible Preferred Stock accretion | | — | | (4,950 | ) | — | | (25,068 | ) |
Cash Dividends Paid: | | | | | | | | | |
Series A Preferred Stock | | — | | (13,596 | ) | — | | (13,596 | ) |
Net income (loss) available to common stockholders | | $ | 3,564 | | $ | (17,998 | ) | $ | 7,564 | | $ | (36,498 | ) |
| | | | | | | | | |
Earnings (loss) per common share | | | | | | | | | |
Basic | | $ | 0.21 | | $ | (2.22 | ) | $ | 0.45 | | $ | (4.91 | ) |
Diluted | | $ | 0.21 | | $ | (2.22 | ) | $ | 0.44 | | $ | (4.91 | ) |
Weighted average common shares outstanding | | | | | | | | | |
Basic | | 16,733 | | 8,122 | | 16,689 | | 7,436 | |
Diluted | | 17,186 | | 8,122 | | 17,218 | | 7,436 | |
The accompanying notes are an integral part of these consolidated financial statements.
5
Table of Contents
VIRTUAL RADIOLOGIC CORPORATION
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
(unaudited)
(in thousands)
| | Common Stock | | | | | | Accumulated | | | |
| | | | | | Additional | | | | | | Other | | Total | |
| | | | | | Paid-In | | Treasury | | Accumulated | | Comprehensive | | Stockholders’ | |
| | Shares | | Amount | | Capital | | Stock | | Deficit | | Loss | | Equity | |
Balance at December 31, 2006 | | 6,719 | | $ | 7 | | $ | (31,049 | ) | — | | $ | (3,393 | ) | $ | — | | $ | (34,435 | ) |
Accretion of Series A Cumulative Redeemable Convertible Preferred Stock | | — | | — | | (10,127 | ) | — | | — | | — | | (10,127 | ) |
Equity based compensation for independent contractor physicians | | — | | — | | 3,687 | | — | | — | | — | | 3,687 | |
Equity based compensation for employees | | — | | — | | 686 | | — | | — | | — | | 686 | |
Independent contractor physician and employee stock option exercises | | 2,045 | | 2 | | 1,512 | | — | | — | | — | | 1,514 | |
Common stock re-purchased | | (910 | ) | (1 | ) | (10,009 | ) | — | | — | | — | | (10,010 | ) |
Common stock re-issued | | 910 | | 1 | | 10,009 | | — | | — | | — | | 10,010 | |
Warrant exercise | | 72 | | — | | 1 | | — | | — | | — | | 1 | |
Payment of dividend | | — | | — | | — | | — | | (39,909 | ) | — | | (39,909 | ) |
Common stock issued in initial public offering | | 4,000 | | 4 | | 63,236 | | — | | — | | — | | 63,240 | |
Series A Preferred Stock conversion to common stock | | 3,627 | | 3 | | 61,650 | | — | | — | | — | | 61,653 | |
Excess tax benefit from exercises of stock options | | — | | — | | 4,780 | | — | | — | | — | | 4,780 | |
Stock issuance costs | | — | | — | | (4,211 | ) | — | | — | | — | | (4,211 | ) |
Net income | | — | | — | | — | | — | | 3,451 | | — | | 3,451 | |
Balance at December 31, 2007 | | 16,463 | | $ | 16 | | $ | 90,165 | | $ | — | | $ | (39,851 | ) | $ | — | | $ | 50,330 | |
Equity based compensation for independent contractor physicians | | — | | — | | (978 | ) | — | | — | | — | | (978 | ) |
Equity based compensation for employees | | — | | — | | 1,121 | | — | | — | | — | | 1,121 | |
Independent contractor physician and employee stock option exercises | | 321 | | 1 | | 267 | | — | | — | | — | | 268 | |
Excess tax benefit from exercises of stock options | | — | | — | | 3,726 | | — | | — | | — | | 3,726 | |
Stock issuance costs | | — | | — | | (58 | ) | — | | — | | — | | (58 | ) |
Repurchase of common shares | | (197 | ) | — | | — | | (1,879 | ) | — | | — | | (1,879 | ) |
Net income | | — | | — | | — | | — | | 7,564 | | — | | 7,564 | |
Other comprehensive loss | | | | | | | | | | | | | | | |
Foreign currency translation adjustments | | — | | — | | — | | — | | — | | (5 | ) | (5 | ) |
Balance at September 30, 2008 | | 16,587 | | $ | 17 | | $ | 94,243 | | $ | (1,879 | ) | $ | (32,287 | ) | $ | (5 | ) | $ | 60,089 | |
The accompanying notes are an integral part of these consolidated financial statements.
6
Table of Contents
VIRTUAL RADIOLOGIC CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
(in thousands)
| | Nine Months Ended September 30, | |
| | 2008 | | 2007 | |
Cash flows from operating activities | | | | | |
Net income | | $ | 7,564 | | $ | 2,166 | |
Adjustments to reconcile net income to net cash provided by operating activities | | | | | |
Non-controlling interest | | 10 | | 2,091 | |
Provision for doubtful accounts and sales allowance | | 450 | | 188 | |
Depreciation and amortization | | 3,357 | | 1,701 | |
Interest and discount amortization | | — | | 26 | |
Loss on disposal of property, plant and equipment | | 49 | | 12 | |
Equity based compensation for independent contractor physicians | | (978 | ) | 2,928 | |
Equity based compensation for employees | | 1,121 | | 408 | |
Deferred income taxes | | 925 | | (52 | ) |
Changes in operating assets and liabilities, net of acquisition impact: | | | | | |
Accounts receivable | | (4,059 | ) | (5,177 | ) |
Prepaid expenses | | 1,536 | | 1,189 | |
Current taxes receivable | | 920 | | (1,913 | ) |
Other current assets | | (214 | ) | (114 | ) |
Other assets | | — | | (5 | ) |
Accounts payable | | (124 | ) | 135 | |
Accrued expenses | | 1,573 | | 2,100 | |
Current taxes payable | | — | | (608 | ) |
Other current liabilities | | 230 | | 130 | |
Deferred rent | | (37 | ) | (11 | ) |
Net cash provided by operating activities | | 12,323 | | 5,194 | |
Cash flows from investing activities | | | | | |
Purchases of property, plant and equipment | | (6,226 | ) | (3,560 | ) |
Proceeds from sale of property, plant and equipment | | 36 | | — | |
Payments to acquire patents | | (72 | ) | (14 | ) |
Cash paid for acquisition, net of cash acquired | | (6,531 | ) | — | |
Purchase of short-term investments | | (7,000 | ) | — | |
Net cash used in investing activities | | (19,793 | ) | (3,574 | ) |
Cash flows from financing activities | | | | | |
Payments on capital leases | | — | | (21 | ) |
Payments of offering costs | | (306 | ) | (674 | ) |
Proceeds from stock option exercises | | 197 | | 1,185 | |
Payments for the re-purchase of common stock | | — | | (10,010 | ) |
Proceeds from the re-issuance of common stock | | — | | 10,010 | |
Excess tax benefit from exercises of stock options | | 3,726 | | 3,565 | |
Repurchases of common stock | | (1,879 | ) | — | |
Proceeds from the issuance of debt | | — | | 41,000 | |
Payment of debt issuance costs | | — | | (1,249 | ) |
Cash dividends paid | | — | | (39,909 | ) |
Net cash provided by financing activities | | 1,738 | | 3,897 | |
Net (decrease) increase in cash and cash equivalents | | (5,732 | ) | 5,517 | |
Cash and cash equivalents | | | | | |
Beginning of period | | 33,487 | | 5,958 | |
End of period | | $ | 27,755 | | $ | 11,475 | |
| | | | | |
Supplemental disclosure of cash flow information | | | | | |
Cash (received) paid for interest | | $ | (400 | ) | $ | 385 | |
Cash (received) paid for income taxes | | (662 | ) | 1,391 | |
The accompanying notes are an integral part of these consolidated financial statements.
7
Table of Contents
VIRTUAL RADIOLOGIC CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2008 AND 2007
(unaudited)
1. Business Overview
Virtual Radiologic Corporation, or VRC, a Delaware corporation, provides radiologic interpretations, or reads, via teleradiology for emergency and routine care coverage to radiology practices, hospitals, clinics and diagnostic imaging centers primarily located within the United States. Virtual Radiologic Professionals, LLC, or VRP, a Delaware limited liability company, is VRC’s affiliated physician-owned medical practice that contracts with the Company’s affiliated radiologists for the provision of their services to fulfill customer contracts held by VRC or the other Affiliated Medical Practices (as defined below).
Virtual Radiologic Professionals of California, P.A., Virtual Radiologic Professionals of Illinois, S.C., Virtual Radiologic Professionals of Michigan, P.C., Virtual Radiologic Professionals of Minnesota, P.A., Virtual Radiologic Professionals of New York, P.A. and Virtual Radiologic Professionals of Texas, P.A. are collectively referred to as the “Professional Corporations.” Each of these entities is a professional corporation with one stockholder, who is also an officer and a director of VRC, and an owner of VRP. The Professional Corporations were formed as the Company’s business expanded to facilitate compliance with the corporate practice of medicine laws in the states in which they conduct business. VRP and the Professional Corporations are collectively referred to as the “Affiliated Medical Practices.”
VRC also has a wholly owned and consolidated subsidiary, Virtual Radiologic Limited, or VRL, formed under the laws of England and Wales and located in London, England. VRL was formed to facilitate the international expansion of the Company’s business providing teleradiology services and products to customers located outside of the United States.
On October 21, 2008, VRC formed a wholly owned subsidiary, vRad Professional Insurance Ltd., or VPIL, for purposes of insuring the Company’s self insured retention under its medical malpractice insurance policy. VPIL was formed as an exempted Company in the Cayman Islands with limited liability.
The term “Company” as used in this report refers to VRC, its Affiliated Medical Practices and VRL. VPIL is not yet included with the Company as it was formed subsequent to September 30, 2008.
The Company is involved in the application of various convergent technologies that allow radiologists to remotely diagnose patients and enhance the overall productivity of the radiology profession through a distributed diagnostic network that has been developed by the Company and is integrated into its international virtual private network. The Company serves radiology practices, hospitals, clinics and diagnostic imaging centers by providing diagnostic image interpretations, or reads, 24 hours a day, 365 days a year. The Company’s distributed operating model provides its team of American Board of Radiology-certified radiologists with the flexibility to choose the location from which they work, primarily within the United States, and allows the Company to serve customers located throughout the country. The Company’s services include both preliminary reads, which are performed for emergent care purposes, and final reads, which are performed for both emergent and non-emergent care. The Company provides these services through a scalable communications network incorporating encrypted broadband internet connections and proprietary workflow management software.
2. Summary of Significant Accounting Policies
Interim Financial Statements
The Company has prepared the unaudited interim consolidated financial statements and related unaudited financial information in the footnotes in accordance with accounting principles generally accepted in the United States of America, or GAAP, and the rules and regulations of the Securities and Exchange Commission, or the SEC, for interim financial statements. Certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to such rules and regulations. These interim financial statements reflect all adjustments consisting of normal recurring accruals, which, in the opinion of management, are necessary to present fairly the Company��s consolidated financial position, the results of its operations and its cash flows for the interim periods. These interim consolidated financial statements should be read in conjunction with the consolidated annual financial statements and the notes thereto included in our 2007 Annual Report on Form 10-K filed with the SEC on March 17, 2008. The nature of the Company’s business is such that the results of any interim period may not be indicative of the results to be expected for the entire year.
8
Table of Contents
VIRTUAL RADIOLOGIC CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (CONTINUED)
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2008 AND 2007
The December 31, 2007 balance sheet data has been derived from audited financial statements as of that date, but does not include all footnote disclosures required by GAAP. However, the Company believes that the disclosures presented are adequate to make the information presented not misleading.
Principles of Consolidation and Basis of Presentation
The Company consolidates its financial results in accordance with Financial Accounting Standards Board, or FASB, Interpretation No. 46R, Consolidation of Variable Interest Entities, or FIN 46R, which requires a primary beneficiary to consolidate entities determined to be variable interest entities, or VIEs. The Company has determined that the Affiliated Medical Practices are VIEs and that VRC is the primary beneficiary of such VIEs, as defined by FIN 46R. The Affiliated Medical Practices were created as the Company’s business expanded for the purpose of facilitating compliance with corporate practice of medicine laws in the various states in which VRC operates. The management of VRC was involved significantly in the design and creation of the VIEs and, with the exception of rendering medical judgments, holds significant influence over their continuing operations. Although VRC holds no legal ownership in the VIEs, as a result of the pricing structure inherent in the management agreements that exist between the entities, VRC will absorb a majority of the VIEs expected future losses and receive a majority of the VIEs expected residual returns. As such, the Company has concluded that VRC is required to consolidate the VIEs. As of September 30, 2008, VRC has funded losses of the VIEs totaling approximately $8.0 million and expects to continue to fund the majority of the losses for the foreseeable future. VRC will only receive residual returns up to the amount of previously recognized losses.
As of September 30, 2008 and December 31, 2007 and for the three and nine months ended September 30, 2008 and 2007, the financial statements of VRC have been presented on a consolidated basis to include its variable interests in the Affiliated Medical Practices. In addition, as of September 30, 2008 and December 31, 2007, and for the three and nine months ended September 30, 2008, VRC consolidated VRL, its wholly owned subsidiary.
The effect of the VIEs’ consolidation on the Company’s consolidated balance sheet at September 30, 2008, was an increase in the Company’s assets and liabilities of approximately $9.8 million and $6.7 million, respectively. At December 31, 2007, as a result of consolidating the VIEs, the Company’s assets and liabilities increased by approximately $9.8 million and $4.9 million, respectively. The liabilities of the VIEs consolidated by the Company do not represent additional claims on the Company’s general assets; rather they represent claims against the specific assets of the individual or respective VIEs. Likewise, the assets of the VIEs consolidated by the Company do not represent additional assets available to satisfy claims against the Company’s general assets. For the three months ended September 30, 2008, the revenue of the VIEs represented approximately 46%, or $13.3 million of the consolidated revenue of the Company. For the three months ended September 30, 2007, the revenue of the VIEs represented approximately 46%, or $11.1 million, of the consolidated revenue of the Company. For the nine months ended September 30, 2008, the revenue of the VIEs represented approximately 45%, or $35.3 million of the consolidated revenue of the Company. For the nine months ended September 30, 2007, the revenue of the VIEs represented approximately 47%, or $29.4 million, of the consolidated revenue of the Company. Through consolidation, the Company recognizes all net losses of each VIE in excess of the equity of that VIE. The Company recognizes net earnings of each VIE only to the extent it is recovering losses previously recognized with respect to that VIE. Earnings of each VIE in excess of the Company’s previously recognized losses with respect to that VIE are eliminated from the Company’s earnings and are attributed to the respective equity owners of that VIE by recording such earnings as non-controlling interest on the Company’s consolidated financial statements. During the three and nine months ended September 30, 2007, one of the VIEs experienced net income that increased its positive equity position. As a result, for the three and nine months ended September 30, 2007, the Company recognized non-controlling interest expense of approximately $1.8 million and $2.1 million, respectively. During the three and nine months ended September 30, 2008, one of the VIEs experienced net income that increased its positive equity position. As a result, for the three and nine months ended September 30, 2008, the Company recognized non-controlling interest expense of approximately $2,000 and $10,000, respectively.
The consolidated financial statements and the related footnote information presented as of September 30, 2008 and December 31, 2007 and for the three and nine months ended September 30, 2008 and 2007, represent the consolidated operations of the Company.
9
Table of Contents
VIRTUAL RADIOLOGIC CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (CONTINUED)
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2008 AND 2007
Recent Accounting Pronouncements
In September 2006, the Financial Accounting Standards Board, or FASB, issued Statement of Financial Accounting Standard, or SFAS, No. 157, Fair Value Measurements, or SFAS No. 157. This standard clarified the principle that fair value should be based on the assumptions that market participants would use when pricing an asset or liability. Additionally, it establishes a fair value hierarchy that prioritizes the information used to develop those assumptions. On February 12, 2008 the FASB issued FASB Staff Position, or FSP, FAS 157-2, Effective Date of FASB Statement No. 157, or FSP FAS 157-2. FSP FAS 157-2 defers the implementation of SFAS No. 157 for certain nonfinancial assets and nonfinancial liabilities. The portion of SFAS No. 157 that has been deferred by FSP FAS 157-2 will be effective for the Company beginning in the first quarter of fiscal year 2009. The portion not deferred was adopted with no material impact to the Company’s financial assets and financial liabilities that are covered by this pronouncement.
In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities, or SFAS No. 159. This standard provides companies with an option to report selected financial assets and liabilities at fair value and establishes presentation and disclosure requirements designed to facilitate comparisons between companies that choose different measurement attributes for similar types of assets and liabilities. SFAS No. 159 was effective in the first quarter of 2008. The Company has not elected the fair value option for eligible items that existed as of January 1, 2008.
In December 2007, the FASB issued SFAS No. 141 (revised 2007), Business Combinations, or SFAS No. 141R. SFAS No. 141R establishes principles and requirements for how an acquirer recognizes and measures in its financial statements the identifiable assets acquired, the liabilities assumed, any noncontrolling interests in the acquiree and the goodwill acquired. Some of the key changes under SFAS No. 141R will change the accounting treatment for certain specific acquisition related items including: (1) accounting for acquired in-process research and development as an indefinite-lived intangible asset until approved or discontinued rather than as an immediate expense; (2) expensing acquisition costs rather than adding them to the cost of an acquisition; (3) expensing restructuring costs in connection with an acquisition rather than adding them to the cost of an acquisition; (4) including the fair value of contingent consideration at the date of an acquisition in the cost of an acquisition; and (5) recording at the date of an acquisition the fair value of contingent liabilities that are more likely than not to occur. SFAS No. 141R also includes a substantial number of new disclosure requirements. SFAS No. 141R applies prospectively to business combinations for which the acquisition date is on or after the beginning of the first annual reporting period beginning on or after December 15, 2008, and interim periods within those fiscal years. Early application of this statement is prohibited. The Company is currently evaluating the impact of this statement.
In December 2007, the FASB issued SFAS No. 160, Noncontrolling Interests in Consolidated Financial Statements, an amendment of ARB 51, or SFAS No. 160, which changes the accounting and reporting for minority interests. Minority interests will be recharacterized as noncontrolling interests and will be reported as a component of equity separate from the parent’s equity, and purchases or sales of equity interests that do not result in a change in control will be accounted for as equity transactions. In addition, net income attributable to the noncontrolling interest will be included in consolidated net income on the face of the income statement and, upon a loss of control, the interest being sold, as well as any interest retained, will be recorded at fair value with any gain or loss recognized in earnings. SFAS No. 160 is effective for fiscal years beginning on or after December 15, 2008. The statement shall be applied prospectively as of the beginning of the fiscal year in which it is initially applied, except for the presentation and disclosure requirement which shall be applied retrospectively for all periods presented. Early adoption of this statement is prohibited. The Company is currently evaluating the impact of this statement.
In April 2008, the FASB issued FSP No. FAS 142-3, Determination of the Useful Like of Intangible Assets, this FASB Staff Position amends the factors that should be considered in developing renewal or extension assumptions used to determine the useful life of a recognized intangible asset. This is effective for fiscal years beginning after December 15, 2008. The Company is currently evaluating the impact of this statement.
10
Table of Contents
VIRTUAL RADIOLOGIC CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (CONTINUED)
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2008 AND 2007
3. Selected Consolidated Financial Statement Information
Short-term Investments
The Company’s short-term investments are classified as held-to-maturity investments. The Company intends and has the ability to hold these investments to maturity, and therefore carries such investments at cost in accordance with the provisions of SFAS No. 115, Accounting for Certain Investments in Debt and Equity Securities. Cost approximates fair value due to the highly liquid nature of this investment.
| | As of | | As of | |
| | September 30, | | December 31, | |
| | 2008 | | 2007 | |
| | (in thousands) | |
Due in one year or less: | | | | | |
Certificates of deposit | | $ | 7,000 | | $ | — | |
| | | | | | | |
Property, Plant and Equipment, Net
| | As of | | As of | |
| | September 30, | | December 31, | |
| | 2008 | | 2007 | |
| | (in thousands) | |
Equipment | | $ | 10,136 | | $ | 6,390 | |
Software | | 5,404 | | 3,575 | |
Furniture and fixtures | | 1,657 | | 1,648 | |
Leasehold improvements | | 343 | | 345 | |
Other | | 312 | | 141 | |
Total property, plant and equipment | | 17,852 | | 12,099 | |
Less: Accumulated depreciation and amortization | | 6,770 | | 4,086 | |
Property, plant and equipment, net | | $ | 11,082 | | $ | 8,013 | |
Depreciation and amortization related to the property, plant and equipment of the Company was approximately $1.1 million and $650,000 for the three months ended September 30, 2008 and 2007, respectively and approximately $3.0 million and $1.7 million for the nine months ended September 30, 2008 and 2007, respectively.
4. Acquisition
On April 14, 2008, the Company entered into a Membership Interest Purchase Agreement with Diagna Radiology, LLC, or Diagna, and Diagna’s owners, pursuant to which the Company purchased all of the membership interests of Diagna. Diagna is a teleradiology provider that offers 24-hour a day emergent and non-emergent services including subspecialty expertise in neuroradiology, musculoskeletal and nuclear medicine. Total consideration for the transaction was approximately $6.6 million, which includes $6.0 million of initial purchase price, $504,000 based on preliminary working capital and $93,000 of initial direct acquisition costs. Diagna’s owners may also receive additional cash consideration of up to an aggregate of $2.2 million to be paid as an earnout within 45 days of the end of each of the first two yearly anniversaries of the closing of the transaction. The earnout payments are to be calculated based upon certain gross profit requirements generated from revenues of Diagna customers during those two periods.
The acquisition of Diagna has been accounted for under the purchase method of accounting in accordance with SFAS No. 141, Business Combinations. Under the purchase method of accounting, the purchase price is allocated to the assets acquired and liabilities assumed based on their estimated fair values.
11
Table of Contents
VIRTUAL RADIOLOGIC CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (CONTINUED)
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2008 AND 2007
The allocation of the purchase price has been prepared based on preliminary estimates of fair values, including acquired customer relationships and non-compete agreements. Management determined the fair values using assistance of an independent valuation firm. These allocations are preliminary and are subject to possible adjustments. We expect the final valuation to be complete on or before December 31, 2008 and therefore the actual amounts recorded upon the finalization may differ materially from the amounts presented below.
The following table presents the preliminary allocation of the purchase price to the acquired assets and liabilities:
| | (in thousands) | |
Current assets, including cash of $57,000 | | $ | 650 | |
Property, plant and equipment | | 184 | |
Intangible assets | | 5,198 | |
Goodwill | | 677 | |
Total assets acquired | | 6,709 | |
| | | |
Current liabilities | | 107 | |
Total liabilities assumed | | 107 | |
| | | |
Net assets acquired | | $ | 6,602 | |
The acquisition of Diagna results in the assets acquired and liabilities assumed being recorded based on their estimated fair values on the acquisition date. Of the approximately $5.2 million of acquired intangible assets, approximately $300,000 was assigned to non-compete agreements with a preliminary estimated economic life of two years and $4.9 million was assigned to customer relationships with a preliminary estimated economic life of ten years. The economic life attributed to our acquired customer relationships is based on the Company’s historically low attrition rates as well as historically low attrition rates within the industry. Goodwill of $677,000 represents the excess of the purchase price over the fair value of tangible and identifiable intangible assets acquired and liabilities assumed. Goodwill will not be amortized but instead will be tested at least annually for impairment consistent with the guidance in SFAS No. 142, Goodwill and Other Intangible Assets, or SFAS No. 142.
The acquisition was completed on April 15, 2008 and the financial position and results of operations of Diagna have been consolidated with the Company’s consolidated balance sheet, statements of operations and cash flows as of and for the three and nine months ended September 30, 2008. Assuming the acquisition of Diagna had been completed at the beginning of the respective reporting periods, pro-forma revenue would have been $25.3 million and $67.2 million for the three and nine months ended September 30, 2007, respectively, and $29.0 million and $79.7 million for the three and nine months ended September 30, 2008, respectively. The resulting pro-forma net income would have been $0.5 million and $2.2 million for the three and nine months ended September 30, 2007, respectively, and $3.6 million and $7.4 million for the three and nine months ended September 30, 2008, respectively. Pro-forma diluted (loss) earnings per common share would have been $(2.22) and $(4.91) for the three and nine months ended September 30, 2007, respectively, and $0.21 and $0.43 for the three and nine months ended September 30, 2008, respectively. The pro forma information gives effect to actual operating results prior to the acquisition, and makes adjustment for, among other things, additional intangible asset amortization. The actual operating results prior to the acquisition, including the additional intangible asset amortization are tax-effected at the Company’s effective tax rate during the applicable period. These adjustments are subject to change as these initial estimates are refined over time. No effect has been given to cost reductions or operating synergies in this presentation. These pro forma amounts are not necessarily indicative of the results that would have been obtained if the acquisition had occurred as of the beginning of the periods presented or that may occur in the future, and does not reflect future synergies, integration costs, or other such costs or savings. The unaudited pro forma financial information is presented for informational purposes only.
12
Table of Contents
VIRTUAL RADIOLOGIC CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (CONTINUED)
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2008 AND 2007
5. Goodwill and Other Intangible Assets
The Company recognized $677,000 of goodwill as a result of the acquisition of Diagna. In accordance with SFAS No. 142, goodwill will not be amortized, but instead will be tested for impairment at least annually and more frequently if indicators of impairment are present.
A summary of intangible assets is as follows:
| | | | As of September 30, 2008 | | As of December 31, 2007 | |
| | | | (in thousands) | |
| | Estimated Useful Life | | Original Cost | | Accumulated Amortization | | Carrying Value | | Original Cost | | Accumulated Amortization | | Carrying Value | |
Amortized intangible assets: | | | | | | | | | | | | | | | |
Patents | | 15 years | | $ | 347 | | $ | (49 | ) | $ | 298 | | $ | 284 | | $ | (32 | ) | $ | 252 | |
Non-compete agreements | | 2 years | | 298 | | (68 | ) | 230 | | — | | — | | — | |
Customer relationships | | 10 years | | 4,900 | | (234 | ) | 4,666 | | — | | — | | — | |
Total amortized intangbile assets | | | | $ | 5,545 | | $ | (351 | ) | $ | 5,194 | | $ | 284 | | $ | (32 | ) | $ | 252 | |
The Company records amortization related to patents and non-compete agreements on a straight line basis over their estimated useful lives of 15 years and 2 years, respectively. The Company also records amortization related to customer relationships over their estimated useful life of 10 years based on the expected future economic benefits of those customer relationships on an accelerated basis. Amortization expense related to intangible assets was approximately $171,000 and $4,000 for the three months ended September 30, 2008 and 2007, respectively, and $319,000 and $12,000 for the nine months ended September 30, 2008 and 2007, respectively.
A summary of estimated future amortization expense is as follows:
| | Amount | |
| | (in thousands) | |
| | | |
Three months ending December 31, 2008 | | $ | 171 | |
Year ending December 31, 2009 | | 1,103 | |
Year ending December 31, 2010 | | 867 | |
Year ending December 31, 2011 | | 682 | |
Year ending December 31, 2012 | | 566 | |
Thereafter | | 1,805 | |
Total | | $ | 5,194 | |
6. Preferred Stock
On May 2, 2005, the Company closed on a sale of shares of its Series A Cumulative Redeemable Convertible Preferred Stock, or Series A Preferred Stock. In connection with the preparation of the Company’s financial statements for the three and nine months ended September 30, 2007 the Company’s Board of Directors established what it believed to be a fair market value of the Company’s Series A Preferred Stock. This determination was based on a variety of factors, including consideration of the Company’s most recent financial performance and future financial projections, consideration of the Company’s position in the industry relative to its competitors, consideration of external factors impacting the value of the Company in its marketplace, consideration of the stock volatility of comparable companies in its industry, general economic trends and the application of various valuation methodologies. The increase in the market value of the Series A Preferred Stock at September 30, 2007 was recorded in the consolidated statements of changes in stockholders’ equity as accretion of Series A Cumulative Redeemable Convertible Preferred Stock in additional paid-in capital and as a decrease in net income available to common stockholders in the consolidated statements of operations as Series A Cumulative Redeemable Convertible Preferred Stock accretion. Each share of Series A Preferred Stock was automatically converted into shares of the Company’s common stock on November 20, 2007, upon the closing of the initial public offering of the Company’s common stock, pursuant to a registration statement on
13
Table of Contents
VIRTUAL RADIOLOGIC CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (CONTINUED)
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2008 AND 2007
Form S-1 at a public offering price of $17.00 per share. As a result, dividends no longer accumulate, and previously accumulated, undeclared and unpaid dividends are no longer payable by the Company.
7. Stock Options and Accounting for Stock-Based Compensation
On September 7, 2007, the Company’s Board of Directors adopted the Amended and Restated Equity Incentive Plan, or the Plan, to consolidate and replace, upon effectiveness of the Company’s initial public offering, equity-based plans previously maintained by the Company. The primary purpose of combining these plans was to ease the administrative burden associated with administering the Company’s equity-based compensation program. The Plan became effective on November 14, 2007 and increased the total shares authorized and reserved for future issuance to 5,475,000 shares. The Plan provides for the grant of incentive stock options, nonqualified stock options, stock appreciation rights and restricted stock to the Company’s officers, employees and independent contractors. As of September 30, 2008, there were 2,162,477 options outstanding, which includes 120,000 options granted in May 2007 to members of the Company’s Board of Directors that were not issued pursuant to the Plan.
Stock option activity for employees, directors and independent contractor physicians during the nine months ended September 30, 2008 was as follows:
| | | | Weighted | | | |
| | Options | | Average | | Exercise Prices | |
| | Available | | | | Exercise Price | | Per Share | |
| | for Grant | | Outstanding | | Per Share | | Ranging From(2) | |
Balance at December 31, 2007 (1) | | 616,591 | | 2,284,906 | | $ | 8.96 | | | |
Granted | | (323,000 | ) | 323,000 | | 15.55 | | $10.20 - $17.75 | |
Exercised | | — | | (321,100 | ) | 1.68 | | 1.00 - 17.00 | |
Forfeited | | 124,329 | | (124,329 | ) | 10.78 | | 1.00 - 17.75 | |
Balance at September 30, 2008 | | 417,920 | | 2,162,477 | | 10.92 | | | |
Exercisable at September 30, 2008 | | | | 562,481 | | 6.22 | | 2.00 - 19.23 | |
| | | | | | | | | | |
(1) | The number of options outstanding includes 120,000 options granted in May 2007 to members of the Company’s Board of Directors that were not issued pursuant to the Plan. |
| |
(2) | Prior to the Company’s shares trading on the NASDAQ Global Market, which trading commenced on November 15, 2007, the exercise prices of all options were determined by the Company’s Board of Directors, based on the estimated fair value of the common stock on the date of grant. For all stock options granted subsequent to November 14, 2007, the Company uses the closing price of its common stock on the NASDAQ Global Market on the date of grant to determine the exercise price of such options. |
Stock-Based Compensation—Employees
For the three and nine months ended September 30, 2008, the Company issued 30,000 and 281,000 options, respectively, to certain employees and directors. The Company recorded approximately $417,000 and $1.1 million in stock-based compensation expense related to employee and director options for the three and nine months ended September 30, 2008, respectively.
SFAS No. 123R requires that the cash retained as a result of the tax deductibility of employee and director share-based awards be presented as a component of cash flows from financing activities in the consolidated statements of cash flows. During the nine months ended September 30, 2008, the Company realized approximately $3.7 million as a result of the tax deductibility of employee and director share-based awards exercised during the period.
Stock-Based Compensation—Physicians
For the three and nine months ended September 30, 2008, the Company issued 11,000 and 42,000 options, respectively, to its affiliated radiologists, who are independent contractor physicians. The Company
14
Table of Contents
VIRTUAL RADIOLOGIC CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (CONTINUED)
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2008 AND 2007
recorded stock-based compensation income related to these independent contractor physicians’ options of approximately $418,000 and $978,000 for the three and nine months ended September 30, 2008, respectively.
8. Stock Repurchase Program
In August 2008, the Company’s Board of Directors authorized the repurchase of up to $8.0 million of the Company’s outstanding common stock. During the three months ended September 30, 2008, the Company repurchased 197,423 shares of common stock at an average price of $9.49 per share. Total cash consideration for the repurchased stock was approximately $1.9 million. As of September 30, 2008, the remaining authorization under the Company’s stock repurchase program was approximately $6.1 million.
On October 24, 2008 the Company completed this stock repurchase program. The Company repurchased an aggregate of 944,760 shares at an average purchase price of $8.44 per share. Repurchases took place in the open market and pursuant to trading plans meeting the requirements of Rule 10b5-1 of the Securities Exchange Act of 1934.
9. Commitments and Contingencies
On January 22, 2008, the Company entered into two new license agreements for the provision of network related services that also allow the Company to utilize space in a building in Minnetonka, Minnesota, that houses one of the Company’s data centers. The license agreements commenced on February 15, 2008 and June 1, 2008 and have 36 month terms, expiring in February 2011 and May 2011, respectively. Both license agreements have monthly minimum usage requirements of $10,000 for which the Company is obligated to pay if actual services used do not exceed these minimums. As of September 30, 2008, these service minimums have been recorded as a liability, in accordance with FASB Interpretation No. 45, Guarantor’s Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others, and FSP FIN 45-3, Application of FASB Interpretation No. 45 to Minimum Revenue Guarantees Granted to a Business or Its Owners. The maximum potential amount of future payments is $605,000 and the current portion of this obligation is $240,000, which is recorded in other current liabilities on the consolidated balance sheet as of September 30, 2008. The non-current portion is recorded in other liabilities on the consolidated balance sheet as of September 30, 2008. This obligation will become due immediately if the Company prematurely terminates either of these license agreements.
Litigation
On July 31, 2007, Merge eMed, Inc., or Merge, filed a complaint against the Company in the United States District Court for the Northern District of Georgia, Atlanta Division, alleging that the Company willfully infringed on certain of Merge’s patents relating to teleradiology. Merge is seeking treble damages as well as its costs and legal fees in pursuing the action. Merge has asked the court for an injunction, ordering the Company to cease the alleged infringement of their patents, and also that the case be tried before a jury. While the Company is continuing to evaluate Merge’s allegations, it intends to defend against this claim and may incur substantial costs in doing so. On September 14, 2007, the Company filed a Request for Reexamination with the United States Patent and Trademark Office, or PTO, for the patents that Merge has asserted against the Company, asking the PTO to reexamine the validity of the Merge patents based upon certain prior art. The PTO granted the Company’s reexamination request in November 2007. Also in September 2007, the Company filed a motion with the United States District Court for the Northern District of Georgia, Atlanta Division, asking the court to stay the proceeding that Merge has commenced in that court pending the outcome of the PTO reexamination. On December 11, 2007, the court granted the Company’s motion to stay the patent suit pending the outcome of the reexamination. In February 2008, subsequent to the grant of the stay by the court, the Company filed an additional Request for Reexamination with the PTO for these same patents based on additional prior art. On August 28, 2008, the PTO ruled invalid all of the claims in the patents upon which Merge had sued the Company. Merge has not yet responded to the PTO action. The judicial stay of proceedings in the lawsuit continues in effect at this time. The Company has not recognized any expense related to the settlement of this matter as an adverse outcome of this claim is not probable and cannot be reasonably estimated.
15
Table of Contents
VIRTUAL RADIOLOGIC CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (CONTINUED)
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2008 AND 2007
During the quarter ended September 30, 2008, the Company reserved for a medical malpractice lawsuit to which the Company and one if its affiliated radiologists are parties. The Company’s potential obligation with regard to this claim is estimated to exceed the full amount of the Company’s deductible under its professional malpractice liability insurance policy. As a result the Company has recorded a reserve of $350,000 to account for the Company’s obligation under its deductible. This amount is recorded in accrued expenses on the consolidated balance sheet and in sales, general and administrative expense on the consolidated statements of operations as of and for the three and nine months ended September 30, 2008.
During the nine months ended September 30, 2008 the Company received notice of a settlement in a medical malpractice lawsuit to which the Company and one of its’ affiliated radiologists were parties. The Company’s obligation with regard to this settlement totaled $350,000. This amount is recorded in sales, general and administrative expense on the consolidated statements of operations for the nine months ended September 30, 2008. This case is closed and the Company has no further obligations with regard to this matter.
The Company is involved in various other litigation in the normal course of business. Although the results of litigation and claims cannot be predicted with certainty, as of September 30, 2008 and December 31, 2007 the Company’s management believed that the final outcome of these matters would not have a material adverse effect on the Company’s business, consolidated financial position, results of operations or cash flows.
10. Related Party Transactions
The Company has entered into a non-exclusive, non-transferable license agreement for the use of certain image management software from a minority stockholder of the Company. For the three months ended September 30, 2008 and 2007, the Company incurred licensing fees under this contract of approximately $279,000 and $239,000, respectively. For the nine months ended September 30, 2008 and 2007, the Company incurred licensing fees under this contract of approximately $772,000 and $636,000, respectively.
The following table illustrates the revenues, expenses and cash flows that result from the management and professional service agreements between the related parties described in Note 1.
| | Three Months Ended September 30, | | Nine Months Ended September 30, | |
| | 2008 | | 2007 | | 2008 | | 2007 | |
| | (in thousands) | |
| | | | | | | | | |
VRP professional services revenue from VRC | | $ | 6,274 | | $ | 6,682 | | $ | 17,186 | | $ | 17,581 | |
VRC professional services expense to VRP | | 6,274 | | 6,682 | | 17,186 | | 17,581 | |
VRP professional services revenue from the Professional Corporations | | 6,672 | | 6,749 | | 17,646 | | 18,418 | |
Professional Corporations professional services expense to VRP | | 6,672 | | 6,749 | | 17,646 | | 18,418 | |
VRC management fee revenue from the Professional Corporations | | 6,605 | | 5,346 | | 17,469 | | 14,214 | |
Professional Corporations management fee expense to VRC | | 6,605 | | 5,346 | | 17,469 | | 14,214 | |
Cash paid for professional services by VRC to VRP | | 6,274 | | 6,682 | | 17,186 | | 17,581 | |
Cash paid for professional services by the Professional Corporations to VRP | | 6,672 | | 6,749 | | 17,646 | | 18,418 | |
Cash paid for management fees by the Professional Corporations to VRC | | 6,605 | | 5,346 | | 17,469 | | 14,214 | |
| | | | | | | | | | | | | |
11. Earnings Per Share
The Company calculates earnings per share in accordance with Emerging Issues Task Force Issue No. 03-6, Participating Securities and the two-class method under FASB Statement No. 128, or EITF Issue No. 03-6. In calculating basic earnings per share, this method requires net income to be reduced by the amount of dividends declared in the current period for each class of stock and by the contractual amount of dividends or other participation payments that are paid or accumulated for the current period. Undistributed earnings for the period are allocated to participating securities based on the contractual participation rights of the security to share in those current earnings assuming all earnings for the period are distributed. Prior to the conversion of the Company’s Series A Preferred Stock, preferred stockholders had contractual participation rights on a converted basis that were equivalent to those of common stockholders. Therefore, the Company allocated undistributed
16
Table of Contents
VIRTUAL RADIOLOGIC CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (CONTINUED)
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2008 AND 2007
earnings to preferred and common stockholders based on their respective ownership percentage, on a converted basis, as of the end of the period.
EITF Issue No. 03-6 also requires companies with participating securities to calculate diluted earnings per share using the if-converted method. This method requires net income to be adjusted by the amount of dividends declared or accumulated and by the accretion or decretion associated with convertible securities, subject to the antidilution provisions of SFAS No. 128 Earnings per Share, or SFAS No. 128. The if-converted method also requires the denominator to include the additional shares issued upon the assumed conversion of the convertible securities along with the additional share equivalents from the assumed conversion of stock options and warrants calculated using the treasury stock method, again subject to the antidilution provisions of SFAS No. 128. Prior period earnings per share amounts have been presented to comply with the provisions of EITF Issue No. 03-6.
17
Table of Contents
VIRTUAL RADIOLOGIC CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (CONTINUED)
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2008 AND 2007
The following table presents the computation of earnings per share:
| | Three Months Ended September 30, | | | Nine Months Ended September 30, | | |
| | 2008 | | | | 2007 | | | 2008 | | | | 2007 | | |
| | (in thousands, except per share data) | | |
Basic and Diluted Earnings per Share | | | | | | | | | | | | | | | |
(Two-class Method) | | | | | | | | | | | | | | | |
Net income | | $ | 3,564 | | | | $ | 548 | | | $ | 7,564 | | | | $ | 2,166 | | |
Less: | | | | | | | | | | | | | | | |
Series A Cumulative Redeemable Convertible Preferred Stock accretion | | — | | | | (4,950 | ) | | — | | | | (25,068 | ) | |
Cash dividends paid: | | | | | | | | | | | | | | | |
Preferred | | — | | | | (13,596 | ) | | — | | | | (13,596 | ) | |
Undistributed income (loss) | | $ | 3,564 | | | | $ | (17,998 | ) | | $ | 7,564 | | | | $ | (36,498 | ) | |
| | | | | | | | | | | | | | | |
Distributed Earnings per Share | | | | | | | | | | | | | | | |
Cash dividends paid to preferred stockholders | | $ | — | | | | $ | 13,596 | | | $ | — | | | | $ | 13,596 | | |
Weighted average preferred shares outstanding | | — | | | | 3,627 | | | — | | | | 3,627 | | |
Distributed earnings per share - Preferred | | $ | — | | | | $ | 3.75 | | | $ | — | | | | $ | 3.75 | | |
Cash dividends paid to common stockholders | | $ | — | | | | $ | 26,313 | | | $ | — | | | | $ | 26,313 | | |
Weighted average common shares outstanding | | — | | | | 8,122 | | | — | | | | 7,436 | | |
Distributed earnings per share - Common | | $ | — | | | | $ | 3.24 | | | $ | — | | | | $ | 3.54 | | |
| | | | | | | | | | | | | | | |
Undistributed Earnings per Share | | | | | | | | | | | | | | | |
Basic | | | | | | | | | | | | | | | |
Undistributed income (loss) | | $ | 3,564 | | | | $ | (17,998 | ) | | $ | 7,564 | | | | $ | (36,498 | ) | |
Series A Preferred ownership on a converted basis | | 0 | % | | | 29 | % | | 0 | % | | | 29 | % | |
Series A Preferred stockholders interest in undistributed income | | $ | — | | | | $ | — | | | $ | — | | | | $ | — | (a) |
Weighted average Series A Preferred shares | | — | | | | 3,627 | | | — | | | | 3,627 | | |
Undistributed earnings per share - Series A Preferred Stock | | $ | — | | | | $ | — | | | $ | — | | | | $ | — | | |
Undistributed income (loss) | | $ | 3,564 | | | | $ | (17,998 | ) | | $ | 7,564 | | | | $ | (36,498 | ) | |
Common ownership | | 100 | % | | | 71 | %(a) | 100 | % | | | 71 | %(a) |
Common stockholders interest in undistributed income (loss) | | $ | 3,564 | | | | $ | (17,998 | ) | | $ | 7,564 | | | | $ | (36,498 | ) | |
Weighted average common shares outstanding - Basic | | 16,733 | | | | 8,122 | | | 16,689 | | | | 7,436 | | |
Total basic earnings (loss) per share - Common | | $ | 0.21 | | | | $ | (2.22 | ) | | $ | 0.45 | | | | $ | (4.91 | ) | |
| | | | | | | | | | | | | | | |
Diluted Earnings per Share | | | | | | | | | | | | | | | |
(If-converted Method) | | | | | | | | | | | | | | | |
Net income (loss) available to common stockholders | | $ | 3,564 | | | | $ | (17,998 | ) | | $ | 7,564 | | | | $ | (36,498 | ) | |
Less: Series A Cumulative Redeemable Convertible Preferred Stock accretion | | — | | | | — | (b) | — | | | | — | (b) |
Net income (loss) used in diluted earnings per share | | $ | 3,564 | | | | $ | (17,998 | ) | | $ | 7,564 | | | | $ | (36,498 | ) | |
Weighted average common shares outstanding - Basic | | 16,733 | | | | 8,122 | | | 16,689 | | | | 7,436 | | |
Convertible preferred stock | | — | | | | — | (b) | — | | | | — | (b) |
Common share equivalents | | 453 | (d) | — | (c)(d) | 529 | (d) | — | (c)(d) |
Shares used to compute earnings per common share - Diluted | | 17,186 | | | | 8,122 | | | 17,218 | | | | 7,436 | | |
Total diluted earnings (loss) per share | | $ | 0.21 | | | | $ | (2.22 | ) | | $ | 0.44 | | | | $ | (4.91 | ) |
18
Table of Contents
VIRTUAL RADIOLOGIC CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – (CONTINUED)
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2008 AND 2007
(a) Preferred stockholders do not participate in any undistributed losses with common stockholders.
(b) The impact of the assumed conversion of the Series A Preferred Stock has been excluded from the calculation of diluted earnings per share because the effect is anti-dilutive.
(c) Common share equivalents are not included in the diluted earnings per common share calculation for these periods as they are anti-dilutive. Potential common shares totaled approximately 2.0 million and 2.2 million for the three and nine months ended September 30, 2007, respectively.
(d) The calculation of common stock equivalents excludes options to purchase approximately 1.4 million and 1.1 million shares of common stock for the three and nine months ended September 30, 2008, respectively, and approximately 72,000 and 108,000 shares of common stock for the three and nine months ended September 30, 2007, respectively, as a result of their anti-dilutive effect on diluted earnings per share.
19
Table of Contents
ITEM 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Special Note Regarding Forward Looking Statements
Certain statements in this quarterly report are “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, including, in particular, statements about our plans, objectives, strategies and prospects regarding, among other things, our business and results of operations. These statements involve a number of risks, uncertainties and other factors that could cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by these forward-looking statements. Statements that are not historical facts in this report are forward-looking statements that involve certain risks, uncertainties and assumptions. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those indicated. Except as required by applicable law, we undertake no duty to update these forward-looking statements due to new information or as a result of future events.
Factors that could cause our actual results to differ materially from those expressed or implied in such forward-looking statements include, but are not limited to the following:
· the competition in the teleradiology market, including the possibility of pricing pressure resulting from that competition;
· our ability to effectively manage our growth and development;
· our ability to recruit and retain qualified radiologists;
· our customers’ ability to attract and retain additional radiologists, which may result in a reduction in the volume of reads they send to us;
· our ability to obtain proper physician licenses and hospital credentials on behalf of our affiliated radiologists;
· the regulation of the corporate practice of medicine;
· our dependence on our Affiliated Medical Practices, which we do not own;
· our ability to enforce the non-competition agreements with our affiliated radiologists;
· the loss of key members of management and personnel;
· new technologies;
· the breach of our security measures that safeguard patient and customer data;
· the performance of our information systems, which are dependent on systems provided by third parties;
· our ability to comply with government regulations;
· the general economic conditions of the markets that we operate in; and
· other risk factors listed from time to time in our reports filed with the SEC, including without limitation, the section entitled “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2007.
Given these uncertainties, you should not place undue reliance on these forward-looking statements.
In this report, Virtual Radiologic Corporation is sometimes referred to as “VRC.” Virtual Radiologic Professionals of California, P.A., Virtual Radiologic Professionals of Illinois, S.C., Virtual Radiologic Professionals of Michigan, P.C., Virtual Radiologic Professionals of Minnesota, P.A., Virtual Radiologic Professionals of New York, P.A. and Virtual Radiologic Professionals of Texas, P.A. are collectively referred to as the “Professional Corporations.” Virtual Radiologic Professionals, LLC, or VRP, and the Professional Corporations are collectively referred to as the “Affiliated Medical Practices.” VRC has a wholly owned and consolidated subsidiary, Virtual Radiologic Limited, or VRL, formed under the laws of England and Wales and located in London, England. The terms “Company,” “we,” “us,” and “our” as used in this report refer to VRC, its Affiliated Medical Practices and VRL.
20
Table of Contents
Overview
We provide radiologic interpretations, or reads, via teleradiology for emergency and routine care coverage. We believe we are the second largest provider of teleradiology services in the United States. We serve our customers—radiology practices, hospitals, clinics and diagnostic imaging centers—by providing reads 24 hours a day, 365 days a year. Our unique distributed operating model provides our qualified team of American Board of Radiology-certified radiologists with the flexibility to choose the location from which they work, primarily within the United States, and allows us to serve customers located throughout the country. Our services include both preliminary reads, which are performed for emergent care purposes, and final reads, which are performed for both emergent and non-emergent care. We provide these services through a robust, highly scalable communications network incorporating encrypted broadband internet connections and proprietary workflow management software.
We continued to focus our growth initiatives on supplementing our core teleradiology business through the expansion of our unique distributed operating model and enhancements to our proprietary workflow management software through the third quarter of 2008. We have also continued to focus on acquiring new customers, attracting and retaining additional radiologists, generating additional sales from existing customers and further penetration into the final read market.
We contracted with 26 net new customers during the three months ended September 30, 2008, which resulted in an additional 39 hospitals and other medical facilities to whom we provide service. For the nine months ended September 30, 2008, we contracted with 132 net new customers, which resulted in an additional 174 hospitals and other medical facilities. Included in the new customer and facility numbers as of September 30, 2008 are the 42 customers and 54 hospitals and other medical facilities that were added from the acquisition of Diagna Radiology, LLC, or Diagna, on April 15, 2008. This 32% year-over-year growth in customers brought the total number of customers that we serve to 601 as of September 30, 2008. In addition, we ended the quarter providing service to 978 medical facilities including 915 hospitals, which represents approximately 15% of all hospitals in the United States and results in a 24% year-over-year growth in the number of facilities that we serve.
During the three months ended September 30, 2008, we added 4 radiologists under contract and 10 radiologists providing service. During the nine months ended September 30, 2008, we added 19 radiologists under contract and 22 radiologists providing service, resulting in 147 radiologists under contract and 134 radiologists providing service as of September 30, 2008. Included in the new radiologist numbers as of September 30, 2008 are 7 radiologists providing service that came from the Diagna acquisition. We believe that the benefits of our distributed operating model, such as flexible choice of location, predictable schedules and competitive compensation, have allowed us to successfully recruit and retain radiologists.
In addition to our customer and radiologist growth, our read volume grew by 27% to 600,386 total reads during the three months ended September 30, 2008, compared to 473,263 total reads during the three months ended September 30, 2007. Our read volume grew by 30% to 1,609,274 total reads during the nine months ended September 30, 2008, compared to 1,238,579 total reads during the nine months ended September 30, 2007. Volume retention was 97% for both the three and nine months ended September 30, 2008. The increase in read volume was primarily due to the growth in our customer base along with increased volumes from existing customers and customers acquired in the Diagna acquisition. Approximately 24% and 23% of our revenue from reads for the three and nine months ended September 30, 2008, respectively, was derived from final reads. The remaining 76% and 77% of our revenue from reads for the three and nine months ended September 30, 2008, respectively, was derived from preliminary reads.
On July 8, 2008, we entered into a multi-year teleradiology services agreement with Lion City Radiology of Singapore to provide preliminary interpretations of CT and MRI images for imaging centers affiliated with Lion City Radiology located in Singapore and the United Arab Emirates. The agreement also contemplates the provision of final interpretations upon approval by the Singapore Ministry of Health.
The following discussion pertains to our financial position as of September 30, 2008 and December 31, 2007, and our results of operations for the three and nine months ended September 30, 2008 and 2007. Results of the periods are not necessarily indicative of the results to be expected for the complete year.
21
Table of Contents
Basis of Presentation
We consolidate our financial results under the principles of Financial Accounting Standards Board, or FASB, Interpretation No. 46R, Consolidation of Variable Interest Entities, or FIN 46R, which requires a primary beneficiary to consolidate entities determined to be variable interest entities, or VIEs. VIEs are those entities which an enterprise funds, and as a result recognizes, a majority of the entity’s expected losses, receives a majority of the entity’s expected residual returns, or both, as a result of ownership, contractual or other financial interest in the entity. Our Affiliated Medical Practices were formed as our business expanded to facilitate compliance with the corporate practice of medicine laws in the various states in which VRC operates. Although VRC holds no legal ownership in the Affiliated Medical Practices, as a result of the pricing structure in the management agreements that exist between the entities, between January 1, 2005 and September 30, 2008, VRC funded losses of certain Affiliated Medical Practices totaling $8.0 million. Prior to January 1, 2005, VRC funded no losses of the Affiliated Medical Practices. Further, VRC will only receive residual returns up to the amount of previously recognized losses. In addition, the management of VRC was involved significantly in the design and creation of the Affiliated Medical Practices and, with the exception of rendering medical judgments, holds significant influence over their continuing operations. We have therefore determined that the Affiliated Medical Practices are VIEs and that VRC is their primary beneficiary as defined by FIN 46R. As a result, we have concluded that VRC is required to consolidate the Affiliated Medical Practices. Through consolidation, we recognize all net losses of each Affiliated Medical Practice in excess of the equity of that Affiliated Medical Practice. We recognize net earnings of each Affiliated Medical Practice only to the extent we are recovering losses previously recognized by us with respect to that Affiliated Medical Practice. Earnings of each Affiliated Medical Practice in excess of losses previously recognized by us with respect to that Affiliated Medical Practice are excluded from our earnings and are attributed to the respective equity owners of that Affiliated Medical Practice by recording such earnings as non-controlling interest in our consolidated financial statements. For the three and nine months ended September 30, 2008 certain of our Affiliated Medical Practices experienced net income that resulted in a non-controlling interest expense of approximately $2,000 and $10,000, respectively.
VRL was formed on November 23, 2007 and is located in London, England. VRL is a wholly owned and consolidated subsidiary of VRC and was established to facilitate international expansion of our business to provide teleradiology services and products to customers located outside of the United States. Currently, VRL has one employee and an immaterial amount of operating assets and liabilities. VRL’s functional currency is the British pound.
Stock Repurchase Program
In August 2008, our Board of Directors authorized the repurchase of up to $8.0 million of our outstanding common stock. During the three months ended September 30, 2008, we repurchased 197,423 shares of our common stock at an average price of $9.49 per share. Total cash consideration for the repurchased stock was approximately $1.9 million. As of September 30, 2008 the remaining authorization under our stock repurchase program was approximately $6.1 million.
On October 24, 2008 we completed our stock repurchase program. We repurchased an aggregate of 944,760 shares at an average purchase price of $8.44 per share. Repurchases took place in the open market and pursuant to trading plans meeting the requirements of Rule 10b5-1 of the Securities Exchange Act of 1934.
Critical Accounting Policies
The discussion and analysis of our financial condition and results of operations are based on our consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America, or GAAP. The preparation of these financial statements in accordance with GAAP requires us to utilize accounting policies and make certain estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingencies as of the date of the financial statements and the reported amounts of revenue and expenses during a fiscal period. The SEC considers an accounting policy to be critical if it is important to a company’s financial condition and results of operations, and if it requires the exercise of significant judgment and the use of estimates on the part of management in its application. We believe the following to be our critical accounting policies because they are important to the
22
Table of Contents
presentation of our financial condition and results of operations, and require critical management judgment and estimates about matters that are uncertain:
· principles of consolidation;
· revenue recognition and allowance for doubtful accounts;
· accounting for stock-based compensation; and
· income taxes.
Further information regarding our critical accounting policies is included in Management’s Discussion and Analysis in our Annual Report on Form 10-K for the year ended December 31, 2007. If actual results or events differ materially from those contemplated by us in making these estimates, our reported financial condition and results of operations for future periods could be materially affected.
Principles of Consolidation
VRL was formed on November 23, 2007 and is located in London, England. VRL is a wholly owned and consolidated subsidiary of VRC and is included with VRC in the following condensed consolidating balance sheets as of September 30, 2008 and December 31, 2007, and statements of operations for the three and nine months ended September 30, 2008.
As described above, we consolidate our financial results in accordance with FIN 46R, which requires a primary beneficiary to consolidate entities determined to be VIEs. We have determined that VRC is the primary beneficiary of the Affiliated Medical Practices, as defined by FIN 46R, and as a result is required to consolidate the Affiliated Medical Practices.
The following tables show the unaudited condensed consolidating balance sheets as of September 30, 2008 and December 31, 2007, and the unaudited condensed consolidating statements of operations for the three and nine months ended September 30, 2008 and 2007. The amounts reflected in the eliminations columns of the condensed consolidating financial statements represent affiliated party management and professional fees and non-controlling interest. The following tables should be read together with our consolidated financial statements and related footnotes included elsewhere in this report.
23
Table of Contents
Condensed Consolidating Balance Sheets
(unaudited)
| | As of September 30, 2008 | |
| | | | Affiliated | | | | | |
| | | | Medical | | | | | |
| | VRC | | Practices | | Eliminations | | Consolidated | |
| | (in thousands) | |
Cash and cash equivalents | | $ | 26,464 | | $ | 1,291 | | $ | — | | $ | 27,755 | |
Short-term investments | | 7,000 | | — | | — | | 7,000 | |
Other current assets | | 22,412 | | 11,956 | | (14,555 | ) | 19,813 | |
Non-current assets | | 17,394 | | 19 | | (19 | ) | 17,394 | |
Total assets | | $ | 73,270 | | $ | 13,266 | | $ | (14,574 | ) | $ | 71,962 | |
| | | | | | | | | |
Current liabilities | | $ | 3,502 | | $ | 21,216 | | $ | (14,555 | ) | $ | 10,163 | |
Other non-current liabilities | | 1,711 | | — | | (19 | ) | 1,692 | |
Total liabilities | | 5,213 | | 21,216 | | (14,574 | ) | 11,855 | |
Non-controlling interest | | — | | — | | 18 | | 18 | |
Total stockholders’ equity (deficiency) | | 68,057 | | (7,950 | ) | (18 | ) | 60,089 | |
Total liabilities and stockholders’ equity | | $ | 73,270 | | $ | 13,266 | | $ | (14,574 | ) | $ | 71,962 | |
| | As of December 31, 2007 | |
| | | | Affiliated | | | | | |
| | | | Medical | | | | | |
| | VRC | | Practices | | Eliminations | | Consolidated | |
| | (in thousands) | |
Cash and cash equivalents | | $ | 31,497 | | $ | 1,990 | | $ | — | | $ | 33,487 | |
Other current assets | | 37,178 | | 51,302 | | (70,890 | ) | 17,590 | |
Non-current assets | | 8,359 | | 19 | | (19 | ) | 8,359 | |
Total assets | | $ | 77,034 | | $ | 53,311 | | $ | (70,909 | ) | $ | 59,436 | |
| | | | | | | | | |
Current liabilities | | $ | 19,350 | | $ | 60,410 | | $ | (70,890 | ) | $ | 8,870 | |
Other non-current liabilities | | 247 | | — | | (19 | ) | 228 | |
Total liabilities | | 19,597 | | 60,410 | | (70,909 | ) | 9,098 | |
Non-controlling interest | | — | | — | | 8 | | 8 | |
Total stockholders’ equity (deficiency) | | 57,437 | | (7,099 | ) | (8 | ) | 50,330 | |
Total liabilities and stockholders’ equity | | $ | 77,034 | | $ | 53,311 | | $ | (70,909 | ) | $ | 59,436 | |
24
Table of Contents
Condensed Consolidating Statements of Operations
(Unaudited)
| | Three Months Ended September 30, 2008 | |
| | | | Affiliated | | | | | |
| | | | Medical | | | | | |
| | VRC | | Practices | | Eliminations | | Consolidated | |
| | (in thousands) | |
Revenue | | $ | 22,285 | | $ | 26,291 | | $ | (19,551 | ) | $ | 29,025 | |
Operating costs and expenses | | 16,761 | | 26,575 | | (19,551 | ) | 23,785 | |
Operating income (loss) | | 5,524 | | (284 | ) | — | | 5,240 | |
Other income | | 185 | | — | | — | | 185 | |
Income (loss) before non-controlling interest and income tax | | 5,709 | | (284 | ) | — | | 5,425 | |
Non-controlling interest expense | | — | | — | | 2 | | 2 | |
Income tax expense | | 1,858 | | 1 | | — | | 1,859 | |
Net income (loss) | | $ | 3,851 | | $ | (285 | ) | $ | (2 | ) | $ | 3,564 | |
| | Three Months Ended September 30, 2007 | |
| | | | Affiliated | | | | | |
| | | | Medical | | | | | |
| | VRC | | Practices | | Eliminations | | Consolidated | |
| | (in thousands) | |
Revenue | | $ | 18,320 | | $ | 24,490 | | $ | (18,777 | ) | $ | 24,033 | |
Operating costs and expenses | | 15,198 | | 23,823 | | (18,777 | ) | 20,244 | |
Operating income | | 3,122 | | 667 | | — | | 3,789 | |
Other expense | | (297 | ) | — | | — | | (297 | ) |
Income before non-controlling interest and income tax | | 2,825 | | 667 | | — | | 3,492 | |
Non-controlling interest expense | | — | | — | | 1,752 | | 1,752 | |
Income tax expense | | 1,192 | | — | | — | | 1,192 | |
Net income | | $ | 1,633 | | $ | 667 | | $ | (1,752 | ) | $ | 548 | |
| | Nine Months Ended September 30, 2008 | |
| | | | Affiliated | | | | | |
| | | | Medical | | | | | |
| | VRC | | Practices | | Eliminations | | Consolidated | |
| | (in thousands) | |
Revenue | | $ | 60,429 | | $ | 70,138 | | $ | (52,301 | ) | $ | 78,266 | |
Operating costs and expenses | | 47,518 | | 70,983 | | (52,301 | ) | 66,200 | |
Operating income (loss) | | 12,911 | | (845 | ) | — | | 12,066 | |
Other income | | 450 | | — | | — | | 450 | |
Income (loss) before non-controlling interest and income tax | | 13,361 | | (845 | ) | — | | 12,516 | |
Non-controlling interest expense | | — | | — | | 10 | | 10 | |
Income tax expense | | 4,936 | | 6 | | — | | 4,942 | |
Net income (loss) | | $ | 8,425 | | $ | (851 | ) | $ | (10 | ) | $ | 7,564 | |
25
Table of Contents
| | Nine Months Ended September 30, 2007 | |
| | | | Affiliated | | | | | |
| | | | Medical | | | | | |
| | VRC | | Practices | | Eliminations | | Consolidated | |
| | (in thousands) | |
Revenue | | $ | 48,071 | | $ | 65,440 | | $ | (50,213 | ) | $ | 63,298 | |
Operating costs and expenses | | 41,524 | | 64,961 | | (50,213 | ) | 56,272 | |
Operating income | | 6,547 | | 479 | | — | | 7,026 | |
Other expense | | (190 | ) | — | | — | | (190 | ) |
Income before non-controlling interest and income tax | | 6,357 | | 479 | | — | | 6,836 | |
Non-controlling interest expense | | — | | — | | 2,091 | | 2,091 | |
Income tax expense | | 2,579 | | — | | — | | 2,579 | |
Net income | | $ | 3,778 | | $ | 479 | | $ | (2,091 | ) | $ | 2,166 | |
Revenue Recognition and Allowance for Doubtful Accounts
We sell our services to radiology practices, hospitals, clinics and diagnostic imaging centers, and recognize revenue when a read or service has been completed and we determine that payment for the read or service is reasonably assured. Accounts receivable are recorded at the invoiced amount and generally do not bear interest.
We maintain an allowance for doubtful accounts at a level that our management estimates to be sufficient to absorb future losses due to accounts that are potentially uncollectible. The allowance is based on the current aging of past due accounts, our historical experience, the financial condition of the customer and the general economic conditions of each customer’s market place. Management uses all information available to them in establishing what we believe is an adequate allowance to absorb future losses. While our historical credit losses have not differed materially from our estimates, and we do not currently believe any material changes in estimates are likely in the near future, actual future results could differ materially from current estimates resulting in an increase or decrease in cash flows from receivable collections and/or in the allowance for doubtful accounts and the corresponding provision for bad debt expense. Any such changes in estimates could have a material impact on our consolidated balance sheets, statements of operations and/or cash flows in subsequent periods. We maintained an allowance for doubtful accounts of approximately $422,000 and $328,000 as of September 30, 2008 and December 31, 2007, respectively.
We record an allowance for sales credits that our management estimates to be adequate to cover future sales credits granted which relate primarily to maintaining customer satisfaction with our services. The allowance is based on our historical experience related to sales credits granted. Although we have not historically made any material adjustments to prior period estimates, and we do not anticipate any material impact on future results of operations or cash flows, actual results could differ materially from these estimates resulting in an increase in the allowance for sales credits and the corresponding provision for sales credits. We maintained an allowance for sales credits of approximately $2,000 and $15,000 as of September 30, 2008 and December 31, 2007, respectively.
Accounting for Stock-Based Compensation
Physician Stock-Based Compensation. We record stock-based compensation expense in connection with any equity instrument awarded to our affiliated radiologists in accordance with Emerging Issues Task Force Issue No. 96-18, Accounting for Equity Instruments that are Issued to Other than Employees for Acquiring, or in Conjunction with Selling, Goods or Services, or EITF Issue No. 96-18. We calculate the stock-based compensation expense related to such issuance by determining the then current fair value of the award using a Black-Scholes model at the date of grant and at the end of each subsequent financial reporting period thereafter. Physician stock-based compensation expense is included in professional services expense.
Employee Stock-Based Compensation. We also record stock-based compensation expense in connection with any award of stock options to employees and directors. We calculate the stock-based compensation expense associated with such awards to our employees and directors granted prior to January 1,
26
Table of Contents
2006, in accordance with Accounting Principles Board No. 25, Accounting for Stock Issued to Employees, or APB No. 25, using the intrinsic value method and in accordance with Statement of Financial Accounting Standards No. 123R, Accounting for Stock Based Compensation, or SFAS No. 123R, for awards granted on or after January 1, 2006, by determining the fair value using a Black-Scholes model. We calculate the stock-based compensation expense related to awards to our employees and directors based on the fair value of awards on the date granted. Employee stock-based compensation expense is included in sales, general and administrative expense.
Determination of Fair Value of Our Stock Options. As discussed above, we record stock-based compensation expense associated with our awards of stock options in accordance with SFAS No. 123R and EITF Issue No. 96-18, as applicable, which require us to calculate the expense associated with such awards by determining their fair value. To determine the fair value, we use a Black-Scholes model that takes into account the exercise price of the award, the fair value and volatility of the common stock underlying the award, the risk-free interest rate and the contractual life of the award as determined at the date of grant.
Prior to our shares trading on the NASDAQ Global Market, which commenced on November 15, 2007, our Board of Directors considered a number of relevant factors, including arm’s length equity transactions, current developments in the business, our financial prospects, the market performance of our primary competitor and our Board’s independent judgment to establish the exercise price of our stock options at various grant dates. As of November 15, 2007, we use the closing price of our common stock on the NASDAQ Global Market on the date of grant to determine the exercise price of such options.
The following table shows the fair value of one share of our common stock and the exercise price of one option granted on all of the stock option grant dates during the nine months ended September 30, 2008 and 2007.
Grant Date | | Fair Value of One Share of Common Stock | | Exercise Price of One Option Granted | |
April 1, 2007 | | $ | 12.00 | | $ | 12.00 | |
April 2, 2007 | | 12.00 | | 12.00 | |
May 9, 2007 | | 12.00 | | 12.00 | |
May 29, 2007 | | 12.00 | | 12.00 | |
June 20, 2007 | | 19.23 | | 19.23 | |
January 28, 2008 | | 17.55 | | 17.55 | |
February 4, 2008 | | 16.46 | | 16.46 | |
February 27, 2008 | | 17.75 | | 17.75 | |
February 29, 2008 | | 17.38 | | 17.38 | |
April 14, 2008 | | 16.54 | | 16.54 | |
May 7, 2008 | | 14.52 | | 14.52 | |
May 12, 2008 | | 13.40 | | 13.40 | |
May 19, 2008 | | 11.75 | | 11.75 | |
May 30, 2008 | | 10.20 | | 10.20 | |
June 5, 2008 | | 12.49 | | 12.49 | |
June 30, 2008 | | 13.25 | | 13.25 | |
September 4, 2008 | | 12.17 | | 12.17 | |
September 8, 2008 | | 12.86 | | 12.86 | |
| | | | | | | |
Income Taxes
VRC recognizes income taxes under the asset and liability method. As such, deferred taxes are based on the temporary differences, if any, between the financial statement and tax bases of assets and liabilities that will result in future taxable or deductible amounts. The deferred taxes are determined using the enacted tax rates that are expected to apply when the temporary differences reverse. Income tax expense is the tax payable for the period plus the change during the period in deferred income taxes. Valuation allowances are established when necessary to reduce deferred tax assets to the amount expected to be realized.
27
Table of Contents
Developing a provision for income taxes, including the effective tax rate and the analysis of potential tax exposure items, if any, requires significant judgment and expertise in federal, state and foreign income tax laws, regulations and strategies, including the determination of deferred tax assets. Our judgment and tax strategies are subject to audit by various taxing authorities. While we believe we have provided adequately for our income tax liabilities in the consolidated financial statements, adverse determinations by these taxing authorities could have a material adverse effect on our consolidated financial condition, results of operations, and/or cash flows.
As previously noted, we consolidate our financial results under the provisions of FIN 46R. For income tax purposes, however, we are not considered a consolidated entity. As a result, income generated by the Affiliated Medical Practices, as well as any losses they are able to fund, are excluded from VRC’s calculation of income tax liability. In addition, losses generated by the Affiliated Medical Practices that are funded by VRC result in temporary differences between VRC’s book and tax bases of accounting. These temporary differences will reverse in future periods to the extent those losses are able to be recovered by VRC.
Factors Affecting Our Results of Operations
Revenue
We generate substantially all of our revenue from the radiology services that we provide to our customers. We provide these services pursuant to contracts that typically have a one-year term and automatically renew for successive one-year terms unless terminated by the customer or by us. The amount that we charge for our radiology services varies by customer and is based upon a number of factors, including the hours of coverage, the number of reads, whether the reads are preliminary reads or final reads, and the technical and administrative services provided. We recognize revenue when a read has been completed and we determine that payment for the read is reasonably assured. We typically bill our customers at the beginning of the month following the month in which the services were provided. Because we primarily contract directly with our customers and are paid directly by our customers, we do not currently materially depend upon payment by third party payers such as Medicare, Medicaid, private insurance or patients.
We have experienced significant revenue growth from $27.0 million in 2005, to $54.1 million in 2006 and $86.2 million for the year ended December 31, 2007. In addition, our revenue grew from $63.3 million for the nine months ended September 30, 2007 to $78.3 million for the nine months ended September 30, 2008. This growth in revenue resulted from:
· an increase in our customer base;
· an increase in utilization of our services by our customers;
· an increase in provision of higher-priced final reads;
· high customer retention rates; and
· our acquisition of Diagna.
The above factors were partially offset by a decline in our average price per study and a decline in some site volume during the three and nine months ended September 30, 2008.
As of September 30, 2008, our affiliated radiologists provided services to 601 customers serving 978 medical facilities, which included 915 hospitals representing approximately 15% of hospitals in the United States.
Operating Expenses
Our operating expenses consist of professional services expense, sales, general and administrative expense and depreciation and amortization.
Professional Services Expense. Professional services expense is our most significant expense as a percentage of revenue. Our professional services expense consists of the fees we pay to our affiliated radiologists for their services, physician stock-based compensation and medical liability expense, which consists of medical liability insurance premiums expense.
28
Table of Contents
· Physician Cash Compensation Expense. Physician cash compensation expense is the result of engaging independent radiologists to provide reads for our customers. Each of our affiliated radiologists provides and is compensated for reads in accordance with his or her independent physician agreement. We structure our relationships with our affiliated radiologists such that they generally have control over their schedule and the location from which they work. We compensate our affiliated radiologists using a formula that includes a base level of compensation and additional amounts with regard to the number of hours worked and the number and type of reads performed. We recognize physician cash compensation expense in the month in which our affiliated radiologists perform the reads for our customers. Physician cash compensation also includes amounts paid for quality assurance services.
· Physician Stock-Based Compensation Expense. We record stock-based compensation expense in connection with any award of stock options or other compensatory issuance of shares of our common stock to our affiliated radiologists and include that expense in our consolidated statement of income as part of our professional services expense. We calculate the stock-based compensation expense associated with these awards in accordance with EITF Issue No. 96-18, by determining the fair value using a Black-Scholes model. EITF Issue No. 96-18 requires that the cost of equity instruments issued to these affiliated radiologists be initially measured at their fair value at the date the equity instruments were issued and adjusted over the service period, until vested or forfeited, to their then-current fair value in every subsequent reporting period. Accordingly, if the value of our common stock increases or decreases over a given period, this accounting treatment will generally result in physician stock-based compensation expense that exceeds or is less than the expense we would have recorded if these individuals were employees.
· Medical Liability Expense. Medical liability expense relates to the procurement of medical malpractice insurance coverage. We recognize medical liability insurance premiums over the term of the policy to which they relate.
Sales, General and Administrative Expense. Sales, general and administrative expense is our second most significant expense as a percentage of revenue. Sales, general and administrative expense consists primarily of employee compensation expense, sales and marketing expense, information technology expense, the costs associated with the licensing and credentialing of our affiliated radiologists and the costs associated with maintaining our facilities.
Other Income (Expense)
Other income (expense) consists primarily of non-operating interest income earned on cash balances, investments held in demand deposit accounts and short-term investments, offset from time to time by interest expense on debt that may be outstanding.
Redeemable Preferred Stock Accretion
On May 2, 2005, we issued shares of our Series A Preferred Stock, which were redeemable on or after March 31, 2010, at the greater of the Redemption Price, as defined in our certificate of incorporation that was in effect prior to the closing of our initial public offering, or the fair value of the Series A Preferred Stock. As a result, we adjusted the value of the Series A Preferred Stock to its fair value at each reporting date. Upon the closing of our initial public offering in November 2007, all outstanding shares of our Series A Preferred Stock were automatically converted into shares of our common stock and the rights of the holders of Series A Preferred Stock to exercise redemption rights terminated. As a result, there will be no further recognition of accretion or decretion related to our Series A Preferred Stock.
Trends in Our Business and Results of Operations
Revenue
Our business has grown rapidly since inception. Recently this growth has been driven by an increase in the demand for our services and a corresponding increase in our customer base. We have historically experienced an increase in the utilization of our services by our existing customers, the provision of final reads, a high customer retention rate and the growth in the use of diagnostic imaging technologies and procedures in the healthcare market. Our revenue growth has resulted primarily from increased
29
Table of Contents
volumes across a growing customer base. We expect that our customers will continue to contract with us for additional services, including the performance of final reads.
The total number of reads we performed has increased on a quarter-over-quarter basis for the past eight quarters as follows:
| | Three Months Ended | |
| | September 30, | | June 30, | | March 31, | | December 31, | | September 30, | | June 30, | | March 31, | | December 31, | |
| | 2008 | | 2008 | | 2008 | | 2007 | | 2007 | | 2007 | | 2007 | | 2006 | |
Total reads | | 600,386 | | 538,194 | | 470,694 | | 453,280 | | 473,263 | | 413,167 | | 352,149 | | 309,151 | |
Percentage growth over prior year quarter | | 26.9 | % | 30.3 | % | 33.7 | % | 46.6 | % | 56.5 | % | 74.1 | % | 90.8 | % | 99.8 | % |
Our volumes are affected by seasonality. While our volumes have continued to grow each year, we typically experience increased demand for our services and higher volume growth during the third quarter of the year. We believe that during that time there are an increased amount of outdoor and transportation activities, which leads to more hospital visits, as well as there being more frequent vacation time taken by our customers’ radiologists. During the first quarter of each year, when weather conditions are colder for a large portion of the United States, we have historically experienced lower volume growth than that experienced during the later half of the year. We expect this seasonality with respect to our volumes to continue. We have also recently seen a lower demand for additional services from our current customers which we attribute to a corresponding decrease in the numbers of hospital admissions, and to two of our large customers’ decision to in source some of the reads they would otherwise send to us. As a result, our operating results may be subject to seasonal fluctuations, which makes our results difficult to predict and could cause our performance to fall short of quarterly expectations. We also expect to derive revenue in the future from contracts we have recently entered into for the licensing of our technology infrastructure and the provision of management and support services, and from the deployment of our services in overseas markets.
In addition, our revenues are affected by fluctuations in the price per study charged to the customers to whom we provide service. We have historically seen the greatest amount of price volatility in plain film reads. In the nine months ended September 30, 2008 we began to see additional price declines on our preliminary reads and most notably in the CT modality. We expect recent pricing trends to continue, however we anticipate there will be continued quarterly variations and that any negative price trends will be largely offset by continuing improvements in operating efficiencies. The table below illustrates the year over year percentage change in the average revenue per read for lower price plain film reads and all other modalities for the three and nine months ended September 30, 2008 and 2007:
| | Three Months Ended September 30, | | Nine Months Ended September 30, | |
| | 2008 | | 2007 | | 2008 | | 2007 | |
Plain film(1) | | (7.6 | )% | (7.0 | )% | (7.7 | )% | (7.1 | )% |
All other modalities(2) | | (4.3 | )% | (1.2 | )% | (3.9 | )% | (0.1 | )% |
Total | | (5.0 | )% | (3.3 | )% | (4.8 | )% | (2.4 | )% |
(1) Plain film modality includes all x-ray technology images.
(2) All other modalities are primarily comprised of CT, MRI and ultrasound images.
Physician Cash Compensation Expense
Since our inception, our physician cash compensation expense has increased each year as we have added more affiliated radiologists to fulfill the increased demand for our services as our business and customer base have grown. However, physician cash compensation expense as a percentage of revenue has generally decreased due to the increased productivity of our affiliated radiologists. During the three months ended September 30, 2008, we saw an increase in physician compensation as a percentage of revenue caused by excess capacity related to lower than anticipated volumes. Also, the increases in productivity by the existing affiliated radiologists have been, and may continue to be, offset, in part, by significant increases in newly engaged affiliated radiologists and the costs associated with the typical 90- to 180-day period during which newly engaged affiliated radiologists obtain necessary state licenses and hospital credentials, and thereafter become accustomed to our workflow technology. We expect that our physician cash compensation expense will continue to increase, but will decrease as a percentage of revenue over time as our expanding base of independent radiologists continues to grow.
30
Table of Contents
Physician Stock-Based Compensation Expense
Physician stock-based compensation expense is a non-cash expense that fluctuates based upon the fair value of our common stock underlying the awards at the close of each reporting period as required by EITF Issue No. 96-18. As the value of an award is based on the underlying value of our common stock, we may record additional expense or income based on fluctuations in that value. Our physician stock-based compensation expense may increase or decrease in future periods if we issue additional options and other stock-based awards to our affiliated radiologists and/or if the value of our common stock increases or decreases. However, the amount of expense or income for any period attributable to physician stock-based compensation fluctuates and is difficult to predict.
Medical Liability Expense
Our medical liability expense has increased each year since inception due to increases in our medical liability insurance premiums primarily associated with the increased volume of reads our affiliated radiologists have performed, but has decreased as a percentage of revenue. We expect this trend will continue.
Sales, General and Administrative Expense
Our sales, general and administrative expense has increased each year since our inception primarily as a result of increased employee compensation expenses in connection with the management, operations, development and maintenance of our expanding business. In addition to increased employee compensation expense, our sales, general and administrative expenses have increased due to increases in expenses relating to information technology, facilities, licensing and credentialing, sales and marketing and other general and administrative expense. We expect sales, general and administrative expense to continue to increase in future periods as a result of expenses associated with the management of our expanding business and as a result of expenses related to being a public company, including legal and accounting fees and costs incurred in complying with the Sarbanes-Oxley Act of 2002. We also anticipate that in the near term our sales, general and administrative expense as a percentage of revenue will increase, however, we believe that this expense will decrease as a percentage of revenue over time.
Results of Operations
The following table sets forth selected consolidated statements of operations data for each of the periods indicated as a percentage of revenue.
| | Three Months Ended September 30, | | Nine Months Ended September 30, | |
| | 2008 | | 2007 | | 2008 | | 2007 | |
Revenue | | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % |
Operating costs and expenses: | | | | | | | | | |
Professional services | | 44.4 | | 48.9 | | 44.9 | | 51.2 | |
Physician cash compensation | | 44.5 | | 43.7 | | 44.6 | | 44.8 | |
Physician stock-based compensation | | (1.5 | ) | 3.6 | | (1.3 | ) | 4.6 | |
Medical liability expenses | | 1.4 | | 1.6 | | 1.6 | | 1.8 | |
Sales, general and administrative | | 33.1 | | 32.6 | | 35.4 | | 35.0 | |
Depreciation and amortization | | 4.4 | | 2.7 | | 4.3 | | 2.7 | |
Total operating costs and expenses | | 81.9 | | 84.2 | | 84.6 | | 88.9 | |
Operating income | | 18.1 | | 15.8 | | 15.4 | | 11.1 | |
Interest income (expense), net | | 0.6 | | (1.2 | ) | 0.6 | | (0.3 | ) |
Non-controlling interest expense(1) | | — | (1) | 7.3 | | — | (1) | 3.3 | |
Income tax expense | | 6.4 | | 5.0 | | 6.3 | | 4.1 | |
Net income | | 12.3 | | 2.3 | | 9.7 | | 3.4 | |
Cash dividends paid on preferred stock | | — | | (56.6 | ) | — | | (21.5 | ) |
Series A Cumulative Redeemable Convertible | | | | | | | | | |
Preferred Stock accretion | | — | | (20.6 | ) | — | | (39.6 | ) |
Net income (loss) available to common stockholders | | 12.3 | % | (74.9 | )% | 9.7 | % | (57.7 | )% |
(1) Non-controlling interest for the three and nine months ended September 30, 2008 represents less than 0.1% as a percentage of revenue.
31
Table of Contents
Comparison of the Three Months Ended September 30, 2008 and September 30, 2007
Revenue
| | Three Months Ended | | | | | |
| | September 30, | | Change | |
| | 2008 | | 2007 | | In Dollars | | Percentage | |
| | (dollars in thousands) | |
Revenue from reads | | $ | 28,653 | | $ | 23,809 | | $ | 4,844 | | 20.3 | % |
Other revenue | | 372 | | 224 | | 148 | | 66.1 | |
Total revenue | | $ | 29,025 | | $ | 24,033 | | $ | 4,992 | | 20.8 | % |
The 20.8% increase in revenue for the three months ended September 30, 2008, as compared to the three months ended September 30, 2007, resulted primarily from an increase in the number of customers to whom we provided services and increased volume from existing customers, which was partially offset by a 5.0% decline in our average price per read. The number of customers to whom we provide services increased to 601 as of September 30, 2008, from 457 as of September 30, 2007. The number of medical facilities to whom we provide services increased to 978 as of September 30, 2008, from 787 as of September 30, 2007. Same site volume growth increased approximately 1% for the three months ended September 30, 2008, as compared to the three months ended September 30, 2007. Same site volume growth measures the percentage increase in the number of reads over the comparable prior year period generated by a facility that has been under contract for at least three months at the beginning of the measurement period and remains a customer throughout that period.
Operating Costs and Expenses
Professional Services
| | Three Months Ended | | Percentage | | Three Months Ended | | Percentage | | Change | |
| | September 30, 2008 | | of Revenue | | September 30, 2007 | | of Revenue | | In Dollars | | Percentage | |
| | | | | | (dollars in thousands) | | | | | | | |
Physician cash compensation expense | | $ | 12,908 | | 44.5 | % | $ | 10,498 | | 43.7 | % | $ | 2,410 | | 23.0 | % |
Physician stock-based compensation (income) expense | | (419 | ) | (1.5 | ) | 875 | | 3.6 | | (1,294 | ) | (147.9 | ) |
Medical liability expense | | 410 | | 1.4 | | 375 | | 1.6 | | 35 | | 9.3 | |
Professional services | | $ | 12,899 | | 44.4 | % | $ | 11,748 | | 48.9 | % | $ | 1,151 | | 9.8 | % |
The 9.8% increase in professional services expense for the three months ended September 30, 2008, compared to the three months ended September 30, 2007, resulted primarily from an increase in physician cash compensation expense associated with our increased number of affiliated radiologists and an increase in the total number of reads performed by our radiologists together with additional medical liability insurance premiums. This increase was partially offset by a decrease in non-cash physician stock-based compensation which resulted from the declining price of our stock during the quarter ended September 30, 2008. For the three months ended September 30, 2008, the number of physicians performing reads increased 26.4%, from 106 as of September 30, 2007 to 134 as of September 30, 2008. The increase in physician cash compensation expense as a percentage of revenue from 43.7% for the three months ended September 30, 2007 to 44.5% for the three months ended September 30, 2008 resulted primarily from excess capacity caused by lower than expected volumes during the three months ended September 30, 2008 from the factors described in “Trends in Our Business and Results of Operations - Revenue” above. We believe that this is a short term trend and that while physician cash compensation expense will continue to increase as we continue to grow, it will decrease as a percentage of revenue over time.
Sales, General and Administrative
| | Three Months Ended | | Percentage | | Three Months Ended | | Percentage | | Change | |
| | September 30, 2008 | | of Revenue | | September 30, 2007 | | of Revenue | | In Dollars | | Percentage | |
| | | | | | (dollars in thousands) | | | | | | | |
Sales, general and administrative | | $ | 9,600 | | 33.1 | % | $ | 7,842 | | 32.6 | % | $ | 1,758 | | 22.4 | % |
| | | | | | | | | | | | | | | | |
32
Table of Contents
The 22.4% increase in sales, general and administrative expense for the three months ended September 30, 2008, compared to the three months ended September 30, 2007, resulted from increased expenses for employee compensation, sales and marketing, information technology, licensing and credentialing and other general and administrative expense.
· Employee Compensation. Our employee compensation expense increased from $4.6 million for the three months ended September 30, 2007 to $4.7 million for the three months ended September 30, 2008. This resulted primarily from an increase in non-cash employee stock based compensation expense and the hiring of additional administrative and operations personnel to manage, operate and maintain our business. The increase in non-cash employee stock-based compensation expense relates primarily to an increase in the number of options outstanding as of September 30, 2008 and the increase in the fair value of those options when they were granted. These increases were partially offset by a decrease in performance-based bonus compensation. As of September 30, 2008, the number of non-sales and marketing employees increased 7.6% over September 30, 2007. Employee compensation expense as a percentage of revenue was 16.3% and 19.0% for the three months ended September 30, 2008 and 2007, respectively.
· Sales and Marketing. Our sales and marketing expenses increased from $627,000 for the three months ended September 30, 2007 to $1.2 million for the three months ended September 30, 2008. The 91.4% increase resulted primarily from additional compensation expense related to an increased number of sales and marketing personnel. As of September 30, 2008, the number of sales and marketing personnel increased 52.2% over September 30, 2007. Sales and marketing expenses as a percentage of revenue were 4.0% and 2.6% for the three months ended September 30, 2008 and 2007, respectively.
· Information Technology. Our information technology expense increased from $492,000 for the three months ended September 30, 2007 to $861,000 for the three months ended September 30, 2008. The 75.0% increase resulted from additional provisioning and maintenance costs for communications bandwidth and additional software transactional costs associated with increased study volumes. Information technology expense as a percentage of revenue was 3.0% and 2.0% for the three months ended September 30, 2008 and 2007, respectively.
· Licensing and Credentialing. Our licensing and credentialing related expenses increased from $229,000 for the three months ended September 30, 2007 to $346,000 for the three months ended September 30, 2008. The 51.1% increase relates primarily to the amount and timing of initial and renewal license applications for our affiliated radiologists. This increase was partially offset by the comparatively lower costs of renewal applications. Licensing and credentialing related expenses as a percentage of revenue were 1.2% and 1.0% for the three months ended September 30, 2008 and 2007, respectively.
· Other General and Administrative. Our other general and administrative expenses increased from $1.9 million for the three months ended September 30, 2007 to $2.5 million for the three months ended September 30, 2008. The 31.6% increase resulted primarily from a charge for our deductible due to adverse developments on a medical malpractice claim and an increase in travel expenses. These increases were partially offset by reduction in legal expenses and shipping costs for the three months ended September 30, 2008 when compared to the three months ended September 30, 2007. Additionally, we experienced increases in outside accounting expenses and filing fees related to the costs of being a public company, as well as increases in corporate insurance expense, repairs and maintenance expense and other facilities related expenses resulting from the growth in our business. Other general and administrative expenses as a percentage of revenue were 8.6% and 8.0% for the three months ended September 30, 2008 and 2007, respectively.
The increase in sales, general and administrative expense as a percentage of revenue was due primarily to the increase in sales and marketing expense, additional provisioning and maintenance costs for communications bandwidth and the accrual for our deductible related to adverse developments on a medical malpractice claim during the quarter ended September 30, 2008. We believe that sales, general and administrative expenses, including the costs related to being a public company, will increase as we continue to grow. We also anticipate that in the near term our sales, general and administrative expense as a percentage of
33
Table of Contents
revenue will increase, however, we believe that this expense will decrease as a percentage of revenue over time.
Depreciation and Amortization Expense. Depreciation and amortization expense increased from $654,000 for the three months ended September 30, 2007 to $1.3 million for the three months ended September 30, 2008. This 98.8% increase was due primarily to the additional capital equipment purchased for our operations and the amortization of customer relationship and non-compete intangible assets, which resulted from our acquisition of Diagna. We believe that depreciation and amortization expense will increase in the future. Depreciation and amortization expense as a percentage of revenue was 4.4% and 2.7% for the three months ended September 30, 2008 and 2007, respectively.
Interest (Expense) Income, Net. Interest (expense) income, net, increased from expense of $297,000 for the three months ended September 30, 2007 to income of $185,000 for the three months ended September 30, 2008. This increase in interest income relates primarily to the interest earned on the proceeds from our initial public offering and the fact that we had no debt outstanding during the three months ended September 30, 2008.
Non-Controlling Interest Expense. Through consolidation, we recognize all net losses of the Affiliated Medical Practices in excess of the equity of the Affiliated Medical Practices. During the three months ended September 30, 2007, VRP experienced net income that increased its positive equity position and, as a result, we recognized non-controlling interest expense of $1.8 million. During the three months ended September 30, 2008, one of the Affiliated Medical Practices experienced net income that increased its positive equity position. As a result, for the three months ended September 30, 2008, we recognized non-controlling interest expense of $2,000.
Income Tax Expense. Income tax expense increased from $1.2 million for the three months ended September 30, 2007 to $1.9 million for the three months ended September 30, 2008, which resulted primarily from an increase in pre-tax net income for VRC of approximately $2.8 million for the three months ended September 30, 2007 to approximately $5.7 million for the three months ended September 30, 2008. The increase in income tax expense was partially offset by a $405,000 research and development tax credit VRC was able to utilize during the three months ended September 30, 2008. As previously discussed, we consolidate our financial results in accordance with FIN 46R. However, for income tax purposes, VRC is a single tax entity that is taxed as a corporation and is not included in a tax consolidated group with the Affiliated Medical Practices. As a result, tax losses of the Affiliated Medical Practices are not available to offset taxable income of VRC. The difference in the consolidated group for financial statement purposes and tax purposes, combined with the valuation allowances established for deferred tax assets related to net operating loss carryforwards of certain of the Affiliated Medical Practices, also contributed to the increase in income tax expense for the three months ended September 30, 2008 compared to the three months ended September 30, 2007. The totality of these factors resulted in an effective tax rate of 34.3% for the three months ended September 30, 2008 compared to a rate of 68.5% for the three months ended September 30, 2007.
Preferred Stock Accretion. Preferred stock accretion decreased from $5.0 million for the three months ended September 30, 2007 to zero for the three months ended September 30, 2008. All shares of our Series A Preferred Stock were converted to common stock upon closing of our initial public offering in November 2007, and as a result, there was no further recognition of preferred stock accretion or decretion for the three months ended September 30, 2008.
Comparison of the Nine Months Ended September 30, 2008 and September 30, 2007
Revenue
| | Nine Months Ended | | | | | |
| | September 30, | | Change | |
| | 2008 | | 2007 | | In Dollars | | Percentage | |
| | (dollars in thousands) | |
Revenue from reads | | $ | 77,215 | | $ | 62,760 | | $ | 14,455 | | 23.0 | % |
Other revenue | | 1,051 | | 538 | | 513 | | 95.4 | |
Total revenue | | $ | 78,266 | | $ | 63,298 | | $ | 14,968 | | 23.6 | % |
34
Table of Contents
The 23.6% increase in revenue for the nine months ended September 30, 2008, as compared to the nine months ended September 30, 2007, resulted primarily from an increase in the number of customers to whom we provide services and increased volume from existing customers, which was partially offset by a 4.8% decline in our average price per read. The number of customers to whom we provided services increased to 601 as of September 30, 2008, from 457 as of September 30, 2007. The number of medical facilities to whom we provide services increased to 978 as of September 30, 2008, from 787 as of September 30, 2007. Same site volume growth increased approximately 7% for the nine months ended September 30, 2008, as compared to the nine months ended September 30, 2007.
Operating Costs and Expenses
Professional Services
| | Nine Months Ended | | Percentage | | Nine Months Ended | | Percentage | | Change | |
| | September 30, 2008 | | of Revenue | | September 30, 2007 | | of Revenue | | In Dollars | | Percentage | |
| | | | | | (dollars in thousands) | | | | | | | |
Physician cash compensation expense | | $ | 34,933 | | 44.6 | % | $ | 28,379 | | 44.8 | % | $ | 6,554 | | 23.1 | % |
Physician stock-based | | | | | | | | | | | | | |
compensation (income) expense | | (978 | ) | (1.3 | ) | 2,928 | | 4.6 | | (3,906 | ) | (133.4 | ) |
Medical liability expense | | 1,221 | | 1.6 | | 1,127 | | 1.8 | | 94 | | 8.3 | |
Professional services | | $ | 35,176 | | 44.9 | | $ | 32,434 | | 51.2 | | $ | 2,742 | | 8.5 | % |
The 8.5% increase in professional services expense for the nine months ended September 30, 2008, compared to the nine months ended September 30, 2007, resulted from increases in physician cash compensation expense associated with our increased number of affiliated radiologists and a significant increase in the number of reads performed by radiologists together with additional medical liability insurance premiums. These increases were partially offset by the decrease in non-cash physician stock-based compensation expense. For the nine months ended September 30, 2008, the number of physicians performing reads increased 26.4%, from 106 as of September 30, 2007 to 134 as of September 30, 2008. The decrease in non-cash physician stock-based compensation expense relates primarily to the decreased fair value of our common stock during the first nine months of 2008. We believe that physician cash compensation expense will increase as we continue to grow, but will decrease as a percentage of revenue.
Sales, General and Administrative
| | Nine Months Ended | | Percentage | | Nine Months Ended | | Percentage | | Change | |
| | September 30, 2008 | | of Revenue | | September 30, 2007 | | of Revenue | | In Dollars | | Percentage | |
| | | | | | (dollars in thousands) | | | | | | | |
Sales, general and administrative | | $ | 27,667 | | 35.4 | % | $ | 22,137 | | 35.0 | % | $ | 5,530 | | 25.0 | % |
| | | | | | | | | | | | | | | | |
The 25.0% increase in sales, general and administrative expense for the nine months ended September 30, 2008, compared to the nine months ended September 30, 2007, resulted from increased expenses for employee compensation, sales and marketing, information technology and other general and administrative expense, partially offset by a decrease in licensing and credentialing costs.
· Employee Compensation. Our employee compensation expense increased from $12.6 million for the nine months ended September 30, 2007 to $14.2 million for the nine months ended September 30, 2008. The 12.7% increase resulted primarily from the hiring of additional administrative and operations personnel to manage, operate and maintain our business, and an increase in non-cash employee stock-based compensation expense. These increases were partially offset by a decrease in performance-based bonus compensation. As of September 30, 2008, the number of non-sales and marketing employees increased 7.6% over September 30, 2007. The increase in non-cash employee stock-based compensation expense relates primarily to an increase in the number of options outstanding as of September 30, 2008 and the increase in the fair value of those options when they were granted. Employee compensation expense as a percentage of revenue was 18.1% and 20.0% for the nine months ended September 30, 2008 and 2007, respectively.
35
Table of Contents
· Sales and Marketing. Our sales and marketing expenses increased from $2.1 million for the nine months ended September 30, 2007 to $3.0 million for the nine months ended September 30, 2008. The 42.9% increase resulted primarily from additional compensation expense related to an increased number of sales and marketing personnel. As of September 30, 2008, the number of sales and marketing personnel increased 52.2% over September 30, 2007. Sales and marketing expenses as a percentage of revenue were 3.8% and 3.4% for the nine months ended September 30, 2008 and 2007, respectively.
· Information Technology. Our information technology expense increased from $1.4 million for the nine months ended September 30, 2007 to $2.1 million for the nine months ended September 30, 2008. The 50.0% increase resulted from additional provisioning costs for communications bandwidth and additional software transactional costs associated with increased study volumes. Information technology expense as a percentage of revenue was 2.7% and 2.2% for the nine months ended September 30, 2008 and 2007, respectively.
· Licensing and Credentialing. Our licensing and credentialing related expenses decreased from $1.2 million for the nine months ended September 30, 2007 to $1.1 million for the nine months ended September 30, 2008. The 8.3% decrease relates primarily to the amount and timing of initial and renewal license applications for our affiliated radiologists, and was aided by the comparatively lower costs of renewal applications. Licensing and credentialing related expenses as a percentage of revenue were 1.4% and 1.9% for the nine months ended September 30, 2008 and 2007, respectively.
· Other General and Administrative. Our other general and administrative expenses increased from $4.8 million for the nine months ended September 30, 2007 to $7.3 million for the nine months ended September 30, 2008. The 52.1% increase resulted primarily from the settlement of a medical malpractice claim and a charge for our deductible due to adverse developments on another medical malpractice claim, an increase in travel expense and a bad debt charge. Additionally, we experienced increases in outside accounting, legal and board of director fees relating to the costs of being a public company, as well as increases in hiring expenses, corporate insurance expense, repairs and maintenance expense and other facilities-related expenses resulting from the growth in our business. Other general and administrative expenses as a percentage of revenue were 9.4% and 7.5% for the nine months ended September 30, 2008 and 2007, respectively.
We believe that sales, general and administrative expenses, including the costs related to being a public company, will increase as we continue to grow. We also anticipate that in the near term our sales, general and administrative expense as a percentage of revenue will increase, however, we believe that this expense will decrease as a percentage of revenue over time.
Depreciation and Amortization Expense. Depreciation and amortization expense increased from $1.7 million for the nine months ended September 30, 2007 to $3.4 million for the nine months ended September 30, 2008. This 100.0% increase was primarily due to the increase in depreciation expense related to additional capital equipment purchased for our operations and the amortization of customer relationship and non-compete intangible assets resulting from our acquisition of Diagna. We believe that depreciation and amortization expense will increase in the future. Depreciation and amortization expense as a percentage of revenue was 4.3% and 2.7% for the nine months ended September 30, 2008 and 2007, respectively.
Interest (Expense) Income, Net. Interest (expense) income, net, increased from expense of $190,000 for the nine months ended September 30, 2007 to income of $450,000 for the nine months ended September 30, 2008. This increase in interest income relates primarily to the interest earned on the proceeds from our initial public offering and the fact that we had no debt outstanding during the nine months ended September 30, 2008.
Non-Controlling Interest Expense. Through consolidation we recognize all net losses of the Affiliated Medical Practices in excess of the equity of the Affiliated Medical Practices. During the nine months ended September 30, 2007, VRP experienced net income that changed VRP’s equity position to a positive equity position and, as a result, we recognized non-controlling interest expense of $2.1 million. During the nine months ended September 30, 2008, one of the Affiliated Medical Practices experienced net income that increased its positive equity position. As a result, for the nine months ended September 30, 2008, we recognized non-controlling interest expense of $10,000.
36
Table of Contents
Income Tax Expense. Income tax expense increased from $2.6 million for the nine months ended September 30, 2007 to $4.9 million for the nine months ended September 30, 2008, which resulted primarily from an increase in pre-tax net income for VRC of approximately $6.4 million for the nine months ended September 30, 2007 to approximately $13.4 million for the nine months ended September 30, 2008. The increase in income tax expense was partially offset by a $405,000 research and development tax credit VRC was able to utilize during the nine months ended September 30, 2008. As previously discussed, we consolidate our financial results in accordance with FIN 46R. However, for income tax purposes, VRC is a single tax entity that is taxed as a corporation and is not included in a tax consolidated group with the Affiliated Medical Practices. As a result, tax losses of the Affiliated Medical Practices are not available to offset taxable income of VRC. The difference in the consolidated group for financial statement purposes and tax purposes, combined with the valuation allowances established for deferred tax assets related to net operating loss carryforwards of certain of the Affiliated Medical Practices, resulted in the increase in income tax expense for the nine months ended September 30, 2008 compared to the nine months ended September 30, 2007. The totality of these factors resulted in an effective tax rate of 39.5% for the nine months ended September 30, 2008 compared to a rate of 54.4% for the nine months ended September 30, 2007.
Preferred Stock Accretion. Preferred stock accretion decreased from $25.1 million for the nine months ended September 30, 2007 to zero for the nine months ended September 30, 2008. All shares of our Series A Preferred Stock were converted to common stock upon closing of our initial public offering in November 2007, and as a result, there was no further recognition of preferred stock accretion or decretion for the nine months ended September 30, 2008.
Liquidity and Capital Resources
Cash, Cash Equivalents and Short-Term Investments
Our financial position included cash and cash equivalents of $27.8 million and $11.5 million at September 30, 2008 and 2007, respectively. We have historically funded our operations from cash flows generated from our operating activities, by proceeds generated from the sale of our stock, and to a lesser extent from borrowings under our revolving credit facilities previously in place.
The reported changes in cash and cash equivalents for the nine months ended September 30, 2008 and 2007 are summarized below:
| | Nine Months Ended September 30, | |
| | 2008 | | 2007 | |
| | (in thousands) | |
Net cash provided by operating activities | | $ | 12,323 | | $ | 5,194 | |
Net cash used in investing activities | | (19,793 | ) | (3,574 | ) |
Net cash provided by financing activities | | 1,738 | | 3,897 | |
(Decrease) increase in cash and cash equivalents | | $ | (5,732 | ) | $ | 5,517 | |
Cash Flows from Operating Activities
For the nine months ended September 30, 2008, we generated $12.3 million of net cash from operating activities from net income of $7.6 million. Our net cash from operating activities during this period included cash inflows of $1.5 million as a result of a decrease in prepaid expenses related to the amortization of prepaid medical liability insurance premiums, $920,000 as a result of a decrease in current taxes receivable and $1.6 million as a result of an increase in accrued expenses related primarily to an increase in accrued professional services expense. These inflows were partially offset by cash outflows of $4.1 million related to an increase in accounts receivable resulting primarily from the growth in our business. In addition, we had non-cash charges of $3.4 million for depreciation and amortization, $925,000 as a result of an increase in deferred income taxes and $143,000 for stock-based compensation.
For the nine months ended September 30, 2007, we generated $5.2 million of net cash from operating activities from net income of $2.2 million. Our net cash provided by operations during this period included an increase in our accounts receivable of $5.2 million, which resulted primarily from the growth in our business and a $1.9 million increase in current taxes receivable as a result of a projected taxable loss for the year ended December 31, 2007. In addition, the net cash provided by operating activities included an increase in accrued
37
Table of Contents
expenses of $2.1 million resulting primarily from an increase in professional services compensation, and a decrease in prepaid expenses of $1.2 million resulting primarily from the amortization of our prepaid medical malpractice insurance.
Cash Flows from Investing Activities
Net cash used in investing activities was $19.8 million for the nine months ended September 30, 2008, which resulted primarily from outflows of $6.5 million for the acquisition of Diagna, $7.0 million for the purchase of a short-term investment and $6.2 million in capital expenditures associated with purchases of equipment and continued investment in our information technology infrastructure.
Net cash used in investing activities was $3.6 million for the nine months ended September 30, 2007. The cash used was primarily for capital expenditures associated with the purchase of equipment and continued investment in our information technology infrastructure.
Cash Flows from Financing Activities
Net cash provided by financing activities was $1.7 million for the nine months ended September 30, 2008. Our net cash provided by financing activities included retained cash of $3.7 million as a result of tax benefits generated by the disqualified disposition of stock options during the period and $198,000 of net proceeds from the issuance of common stock relating to the exercise of stock options. These inflows were partially offset by $1.9 million paid for the repurchase of our common stock and $306,000 for payments of costs related to our initial public offering.
Net cash provided by financing activities was $3.9 million for the nine months ended September 30, 2007. Our net cash provided by financing activities included an increase of $3.6 million as a result of tax benefits generated by the disqualified disposition of stock options during the period. In addition, cash flows from financing activities included net proceeds from the issuance of common stock of $1.2 million that resulted from the exercise of stock options and warrants during the period, and payments related to the costs associated with our anticipated initial public offering of $674,000. Our net cash provided by financing activities also included an increase of $41.0 million related to the incurrence of debt under the term loan under our previous Senior Credit Facility, which was partially offset by an approximately $1.2 million decrease in cash provided by financing activities resulting from the payment of debt issuance costs and an approximately $39.9 million decrease resulting from the payment of a dividend declared by our Board of Directors.
Future Liquidity Requirements
We believe that our cash balances, including the proceeds from our initial public offering and the expected cash flow from operations, will be sufficient to fund our operating activities, working capital and capital expenditure requirements for the foreseeable future. We expect our long-term liquidity needs to consist primarily of working capital and capital expenditure requirements. We intend to fund these long-term liquidity needs from cash generated from operations along with cash generated by potential future financing transactions. However, our ability to generate cash is subject to our performance, general economic conditions, industry trends and other factors. Many of these factors are beyond our control and cannot be anticipated at this time. To the extent that existing cash and securities and cash from operations are insufficient to fund our future activities, we may need to raise additional funds through public or private equity or debt financing. If additional funds are obtained by issuing equity securities, substantial dilution to existing stockholders may result.
Contractual Obligations and Commitments
On January 22, 2008, we entered into two new license agreements for the provision of network related services that allow us to utilize space in a building in Minnetonka, Minnesota, that houses one of our data centers. The license agreements commenced on February 15, 2008 and June 1, 2008 and have 36 month terms, expiring in February 2011 and May 2011, respectively. Both license agreements have monthly minimum usage requirements of $10,000 for which we are obligated to pay if actual services used do not exceed these minimums. These service minimums have been recorded as a liability as of September 30, 2008, in accordance with FASB Interpretation No. 45, Guarantor’s Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others, and FASB Staff Position, or FSP, FIN 45-3, Application of FASB Interpretation No. 45 to Minimum Revenue Guarantees Granted to a Business or Its Owners. The maximum
38
Table of Contents
potential amount of future payments is $605,000 and the current portion of this obligation is $240,000, which is recorded in other current liabilities on the consolidated balance sheet as of September 30, 2008. The non-current portion is recorded in other liabilities on the consolidated balance sheet as of September 30, 2008. This obligation will become due immediately if we prematurely terminate either of the license agreements.
We did not have any current or future capital lease commitments as of September 30, 2008.
Recent Accounting Pronouncements
In September 2006, the FASB issued Statement of Financial Accounting Standard, or SFAS, No. 157, Fair Value Measurements, or SFAS No. 157. This standard clarified the principle that fair value should be based on the assumptions that market participants would use when pricing an asset or liability. Additionally, it establishes a fair value hierarchy that prioritizes the information used to develop those assumptions. On February 12, 2008 the FASB issued FSP FAS 157-2, Effective Date of FASB Statement No. 157 or FSP FAS 157-2. FSP FAS 157-2 defers the implementation of SFAS No. 157 for certain nonfinancial assets and nonfinancial liabilities. The portion of SFAS No. 157 that has been deferred by FSP FAS 157-2 will be effective for us beginning in the first quarter of fiscal year 2009. The portion not deferred was adopted with no material impact to our financial assets and financial liabilities that are covered by this pronouncement.
In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities, or SFAS No. 159. This standard provides companies with an option to report selected financial assets and liabilities at fair value and establishes presentation and disclosure requirements designed to facilitate comparisons between companies that choose different measurement attributes for similar types of assets and liabilities. SFAS No. 159 was effective in the first quarter of 2008. We have not elected the fair value option for eligible items that existed as of January 1, 2008.
In December 2007, the FASB issued SFAS No. 141 (revised 2007), Business Combinations, or SFAS No. 141R. SFAS No. 141R establishes principles and requirements for how an acquirer recognizes and measures in its financial statements the identifiable assets acquired, the liabilities assumed, any noncontrolling interests in the acquiree and the goodwill acquired. Some of the key changes under SFAS No. 141R will change the accounting treatment for certain specific acquisition related items including: (1) accounting for acquired in-process research and development as an indefinite-lived intangible asset until approved or discontinued rather than as an immediate expense; (2) expensing acquisition costs rather than adding them to the cost of an acquisition; (3) expensing restructuring costs in connection with an acquisition rather than adding them to the cost of an acquisition; (4) including the fair value of contingent consideration at the date of an acquisition in the cost of an acquisition; and (5) recording at the date of an acquisition the fair value of contingent liabilities that are more likely than not to occur. SFAS No. 141R also includes a substantial number of new disclosure requirements. SFAS No. 141R applies prospectively to business combinations for which the acquisition date is on or after the beginning of the first annual reporting period beginning on or after December 15, 2008, and interim periods within those fiscal years. Early application of this statement is prohibited. We are currently evaluating the impact of this statement.
In December 2007, the FASB issued SFAS No. 160, Noncontrolling Interests in Consolidated Financial Statements, an amendment of ARB 51, or SFAS No. 160, which changes the accounting and reporting for minority interests. Minority interests will be recharacterized as noncontrolling interests and will be reported as a component of equity separate from the parent’s equity, and purchases or sales of equity interests that do not result in a change in control will be accounted for as equity transactions. In addition, net income attributable to the noncontrolling interest will be included in consolidated net income on the face of the income statement and, upon a loss of control, the interest being sold, as well as any interest retained, will be recorded at fair value with any gain or loss recognized in earnings. SFAS No. 160 is effective for fiscal years beginning on or after December 15, 2008. The statement shall be applied prospectively as of the beginning of the fiscal year in which it is initially applied, except for the presentation and disclosure requirement which shall be applied retrospectively for all periods presented. Early adoption of this statement is prohibited. We are currently evaluating the impact of this statement.
In April 2008, the FASB issued FSP No. FAS 142-3, Determination of the Useful Like of Intangible Assets, this FASB Staff Position amends the factors that should be considered in developing renewal or extension assumptions used to determine the useful life of a recognized intangible asset. This is effective for fiscal years beginning after December 15, 2008. The Company is currently evaluating the impact of this statement.
39
Table of Contents
ITEM 3. Quantitative and Qualitative Disclosure About Market Risk
Foreign Currency Exchange Risk
As of September 30, 2008, we did not have significant exposure to foreign currency exchange rates as substantially all of our transactions are denominated in U.S. dollars. VRL’s functional currency is the British pound; however, as of and for the three and nine months ended September 30, 2008, VRL’s operations were not significant and did not have a material impact on our consolidated results of operations or financial position.
Interest Rate Market Risk
Our cash is invested in bank deposits, demand deposit accounts and certificates of deposit denominated in U.S. dollars. The carrying value of our cash, restricted cash, accounts receivable, other current assets, trade accounts payable, accrued expenses and customer deposits approximate fair value because of the short period of time to their maturity.
ITEM 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
As of the end of the period covered by this report (the “Evaluation Date”), we carried out an evaluation, under the supervision and with the participation of management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”)). Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that, as of the Evaluation Date, our disclosure controls and procedures were effective to ensure that information required to be disclosed in the reports that we file or submit under the Exchange Act is (i) recorded, processed, summarized and reported within the time periods specified in the applicable rules and forms, and (ii) accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.
Changes in Internal Controls
During the most recent fiscal quarter, there has been no change in our internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
40
Table of Contents
PART II – Other Information
ITEM 1. Legal Proceedings
We have included information about legal proceedings in Note 9 of our Notes to Consolidated Financial Statements, which is incorporated herein by reference. On August 28, 2008, the United States Patent and Trademark Office, or PTO, upon completion of our requested re-examination ruled invalid all claims in both of the patents upon which Merge eMed, Inc., or Merge, had sued us as described in “Item 3. Legal Proceedings” of our Annual Report on Form 10-K for the year ended December 31, 2007. Merge has not yet responded to the PTO action. The judicial stay of proceedings in the lawsuit continues in effect at this time.
ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds
On November 14, 2007, we completed an initial public offering of 4,600,000 shares of our common stock. Gross proceeds from the offering were $78.2 million, including $68.0 million to the Company and $10.2 million to selling stockholders.
On April 14, 2008 we entered into an agreement to purchase Diagna Radiology, LLC, or Diagna, an Idaho-based teleradiology provider for total consideration of approximately $6.6 million, which includes $6.0 million of initial purchase price, $504,000 for estimated working capital and $93,000 in initial direct acquisition costs. Diagna’s owners may also receive additional cash consideration of up to an aggregate of $2.2 million to be paid as earn-out payments to be made over two years. We used cash proceeds from our initial public offering to finance this purchase.
Issuer Purchases of Equity Securities
Period | | Total Number of Shares Purchased | | Average Price Paid per Share | | Total Number of Shares Purchased as Part of Publicly Announced Plans | | Maximum Value that May Yet Be Purchased Under the Plan (in thousands) | |
August 7, 2008 - August 13, 2008 | | 69,704 | | $ | 10.61 | | 69,704 | | $ | 7,300 | |
September 15, 2008 - September 30, 2008 | | 127,719 | | 8.87 | | 197,423 | | 6,100 | |
October 1, 2008 - October 24, 2008 | | 747,337 | | 8.16 | | 944,760 | | — | |
Total | | 944,760 | | $ | 8.44 | | 944,760 | | $ | — | |
In August 2008, our Board of Directors authorized the repurchase of up to $8.0 million of our outstanding common stock. On October 24, 2008 we completed our stock repurchase program. Repurchases took place in the open market and pursuant to trading plans meeting the requirements of Rule 10b5-1 of the Securities Exchange Act of 1934.
ITEM 6. Exhibits
Exhibits are incorporated herein by reference or are filed with this quarterly report as set forth below:
41
Table of Contents
EXHIBIT INDEX
Exhibit No. | | Description |
31.1 | | Certification by Principal Executive Officer pursuant to Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*** |
31.2 | | Certification of Principal Financial Officer pursuant to Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*** |
32.1 | | Certification by Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.*** |
32.2 | | Certification by Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.*** |
*** Filed herewith.
42
Table of Contents
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.
Signature | | Title | | Date |
| | | | |
| | | | |
/s/ Sean O. Casey, M.D. | | Chief Executive Officer and Chairman | | November 3, 2008 |
Sean O. Casey, M.D. | | of the Board of Directors (Principal | | |
| | Executive Officer) | | |
| | | | |
| | | | |
/s/ Leonard C. Purkis | | Chief Financial Officer (Principal | | November 3, 2008 |
Leonard C. Purkis | | Financial and Accounting Officer) | | |
43