Table of Contents
Filed pursuant to Rule 424(b)(3) Registration No. 333-144337 |
which have been registered under the Securities Act, for our outstanding 87/8% Senior
Subordinated Notes due 2017 and
$200,000,000 aggregate principal amount of 91/4%/10% Senior Subordinated Toggle
Notes due 2017, which have been registered under the Securities Act, for our
outstanding 91/4%/10% Senior Subordinated Toggle Notes due 2017
• | The exchange offer expires at 5:00 p.m., New York City time, on August 24, 2007, unless extended. We do not currently intend to extend the expiration date of the exchange offer. | |
• | The exchange offer is not subject to any condition other than that the exchange offer not violate applicable law or any applicable interpretation of the Staff of the Securities and Exchange Commission. | |
• | We will exchange all outstanding notes that are validly tendered and not validly withdrawn prior to the expiration of the exchange offer. | |
• | You may withdraw tendered outstanding notes at any time prior to the expiration of the exchange offer. | |
• | We do not intend to apply for listing of the exchange notes on any securities exchange or automated quotation system. |
Table of Contents
Page | ||
1 | ||
13 | ||
31 | ||
31 | ||
32 | ||
39 | ||
40 | ||
40 | ||
41 | ||
43 | ||
50 | ||
79 | ||
96 | ||
105 | ||
108 | ||
117 | ||
119 | ||
121 | ||
125 | ||
178 | ||
185 | ||
185 | ||
185 | ||
185 | ||
F-1 |
Table of Contents
Table of Contents
1
Table of Contents
• | a $785.0 million cash equity investment in our Parent (which included $28.9 million of cash and rollover equity received from existing USPI stockholders who participated in the merger) by an investor group led by Welsh Carson; | |
• | $430.0 million in borrowings under our new senior secured U.S. credit facility, or the new senior secured credit facility; | |
• | $19.7 million in additional borrowings under an amended and restated secured U.K. credit facility, entered into by certain of our subsidiaries in the United Kingdom prior to the closing of the Transactions; | |
• | approximately $13.0 million of USPI’s cash on hand at closing; and | |
• | the proceeds from the issuance of the outstanding notes. |
2
Table of Contents
3
Table of Contents
Securities Offered | $240,000,000 in aggregate principal amount of cash notes and $200,000,000 in aggregate principal amount of toggle notes. We are also hereby offering to exchange the guarantees of the outstanding notes for guarantees of the exchange notes. | |
Exchange Offer | The exchange notes are being offered in exchange for a like principal amount of outstanding notes. We will accept any and all outstanding notes validly tendered and not withdrawn prior to 5:00 p.m., New York City time, on August 24, 2007. Holders may tender some or all of their outstanding notes pursuant to the exchange offer. However, each of the outstanding notes may be tendered only in integral multiples of $1,000 in principal amount. The form and terms of each of the exchange notes are the same as the form and terms of each of the outstanding notes except that: | |
• the exchange notes have been registered under the federal securities laws and will not bear any legend restricting their transfer; | ||
• each of the exchange notes bear different CUSIP numbers than the applicable outstanding notes; and | ||
• the holders of the exchange notes will not be entitled to certain rights under the registration rights agreement, including the provisions for an increase in the interest rate on the applicable outstanding notes in some circumstances relating to the timing of the exchange offer. | ||
Resale | Based on an interpretation by the Staff of the SEC set forth in no-action letters issued to third parties, we believe that the exchange notes may be offered for resale, resold and otherwise transferred by you without compliance with the registration and prospectus delivery provisions of the Securities Act provided that: | |
• you are acquiring the exchange notes in the ordinary course of your business; | ||
• you have not participated in, do not intend to participate in, and have no arrangement or understanding with any person to participate in the distribution of exchange notes; and |
4
Table of Contents
• you are not an “affiliate” of USPI within the meaning of Rule 405 of the Securities Act. | ||
Each participating broker-dealer that receives exchange notes for its own account during the exchange offer in exchange for outstanding notes that were acquired as a result of market-making or other trading activity must acknowledge that it will deliver a prospectus in connection with any resale of the exchange notes. Prospectus delivery requirements are discussed in greater detail in the section captioned “Plan of Distribution.” Any holder of outstanding notes who: | ||
• is an affiliate of USPI, | ||
• does not acquire exchange notes in the ordinary course of its business, or | ||
• tenders in the exchange offer with the intention to participate, or for the purpose of participating, in a distribution of exchange notes, | ||
cannot rely on the aforementioned position of the Staff of the SEC enunciated in Exxon Capital Holdings Corporation, Morgan Stanley & Co. Incorporated or similar no-action letters and, in the absence of an exemption, must comply with the registration and prospectus delivery requirements of the Securities Act in connection with the resale of the exchange notes. | ||
Expiration Date | The exchange offer will expire at 5:00 p.m., New York City time on August 24, 2007 unless we decide to extend the exchange offer. Any outstanding notes not accepted for exchange for any reason will be returned without expense to the tendering holders promptly after expiration or termination of the exchange offer. | |
Conditions to the Exchange Offer | The exchange offer is subject to certain customary conditions, some of which may be waived by us. | |
Procedures for Tendering Outstanding Notes | If you wish to accept the exchange offer, you must complete, sign and date the letter of transmittal, or a facsimile of the letter of transmittal, in accordance with the instructions contained in this prospectus and in the letter of transmittal. You should then mail or otherwise deliver the letter of transmittal, or facsimile, together with the outstanding notes to be exchanged and any other required documentation, to the exchange agent at the address set forth in this prospectus and in the letter of transmittal. If you hold outstanding notes through the Depository Trust Company, or DTC, and wish to participate in the exchange offer, you must comply with the Automated Tender Offer Program procedures of DTC, by which you will agree to be bound by the applicable letter of transmittal. | |
By executing or agreeing to be bound by the letter of transmittal, you will represent to us that, among other things: | ||
• any exchange notes to be received by you will be acquired in the ordinary course of business; |
5
Table of Contents
• you have no arrangement or understanding with any person to participate in the distribution (within the meaning of the Securities Act) of exchange notes in violation of the provisions of the Securities Act; | ||
• you are not an “affiliate” (within the meaning of Rule 405 under the Securities Act) of USPI, or if you are an affiliate, you will comply with any applicable registration and prospectus delivery requirements of the Securities Act; and | ||
• if you are a broker-dealer that will receive exchange notes for your own account in exchange for applicable outstanding notes that were acquired as a result of market-making or other trading activities, then you will deliver a prospectus in connection with any resale of such exchange notes. | ||
See “The Exchange Offer — Procedures for Tendering” and “Plan of Distribution.” | ||
Effect of Not Tendering in the Exchange Offer | Any outstanding notes that are not tendered or that are tendered but not accepted will remain subject to the restrictions on transfer. Since the outstanding notes have not been registered under the federal securities laws, they bear a legend restricting their transfer absent registration or the availability of a specific exemption from registration. Upon the completion of the exchange offer, we will have no further obligations to register, and we do not currently anticipate that we will register, the outstanding notes not exchanged in this exchange offer under the Securities Act. | |
Special Procedures for Beneficial Owners | If you are a beneficial owner of outstanding notes that are not registered in your name, and you wish to tender outstanding notes in the exchange offer, you should contact the registered holder promptly and instruct the registered holder to tender on your behalf. If you wish to tender on your own behalf, you must, prior to completing and executing the applicable letter of transmittal and delivering your outstanding notes, either make appropriate arrangements to register ownership of the outstanding notes in your name or obtain a properly completed bond power from the registered holder. | |
Guaranteed Delivery Procedures | If you wish to tender your outstanding notes and your outstanding notes are not immediately available or you cannot deliver your outstanding notes, the applicable letter of transmittal or any other documents required by the applicable letter of transmittal or comply with the applicable procedures under DTC’s Automated Tender Offer Program prior to the expiration date, you must tender your outstanding notes according to the guaranteed delivery procedures set forth in this prospectus under “The Exchange Offer — Guaranteed Delivery Procedures.” | |
Interest on the Exchange Notes and the Outstanding Notes | The exchange notes will bear interest at their respective interest rates from the most recent interest payment date to which interest has been paid on the outstanding notes or, if no interest has been |
6
Table of Contents
from April 19, 2007. Interest on the outstanding notes accepted for exchange will cease to accrue upon the issuance of the exchange notes. | ||
Withdrawal Rights | Tenders of outstanding notes may be withdrawn at any time prior to 5:00 p.m., New York City time, on the expiration date. | |
Material United States Federal Income Tax Considerations | The exchange of outstanding notes for exchange notes in the exchange offer is not a taxable event for U.S. federal income tax purposes. Please read the section of this prospectus captioned “Material U.S. Federal Income Tax Considerations” for more information on tax consequences of the exchange offer. You should consult your own tax advisor to determine the federal, state, local and other tax consequences of an investment in the exchange notes. | |
Use of Proceeds | We will not receive any cash proceeds from the issuance of exchange notes pursuant to the exchange offer. | |
Exchange Agent | U.S. Bank National Association, the trustee under the indenture governing the outstanding notes, is serving as exchange agent in connection with the exchange offer. The address and telephone number of the exchange agent are set forth under the heading “The Exchange Offer — Exchange Agent.” |
7
Table of Contents
Issuer | United Surgical Partners International, Inc. | |
Securities offered | $240,000,000 aggregate principal amount of cash notes and $200,000,000 aggregate principal amount of toggle notes. | |
Maturity date | May 1, 2017 | |
Interest payment dates | May 1 and November 1 of each year, commencing on November 1, 2007. | |
Mandatory Principal Redemption | If the toggle notes would otherwise constitute “applicable high yield discount obligations” within the meaning of Section 163(i)(1) of the Internal Revenue Code of 1986, as amended (hereinafter referred to as the Code) at the end of the first accrual period ending after the fifth anniversary of the toggle notes’ issuance, or the AHYDO redemption date, we will be required to redeem for cash a portion of each toggle note then outstanding equal to the portion of a toggle note required to be redeemed to prevent such toggle note from being treated as an “applicable high yield discount obligation” within the meaning of Section 163(i)(1) of the Code. Each such redemption will be referred to herein as a “mandatory principal redemption.” The redemption price for the portion of each toggle note redeemed pursuant to a mandatory principal redemption will be 100% of the principal amount of such portion plus any accrued interest thereon on the date of redemption. No partial redemption or repurchase of the toggle notes prior to the AHYDO redemption date pursuant to any other provision of the indenture will alter our obligation to make the mandatory principal redemption with respect to any toggle notes that remain outstanding on the AHYDO redemption date. | |
Optional redemption | We may redeem some or all of the notes prior to May 1, 2012 at a price equal to 100% of the principal amount plus accrued and unpaid interest and a “make whole” premium. Thereafter, we may redeem some or all of the senior subordinated notes at the redemption prices set forth herein. | |
In addition, prior to May 1, 2010, we may redeem up to 35% of the cash notes and toggle notes, in each case, from the proceeds of certain equity offerings. See “Description of the Exchange Notes — Optional Redemption.” | ||
Change of control | Upon the occurrence of a change of control, you will have the right, as a holder of exchange notes, to require us to repurchase all of your exchange notes at a repurchase price equal to 101% of their principal amount, plus accrued and unpaid interest, if any, to the date of repurchase. We may not have sufficient funds, or the terms of our other debt may prevent us from purchasing any of the notes upon a change of control. See “Description of the Exchange Notes — Repurchase at the Option of Holders.” |
8
Table of Contents
Ranking | The notes are our unsecured senior subordinated obligations and: | |
• rank junior in right of payment to all of our existing and future senior indebtedness, including our new senior secured credit facility; | ||
• rank effectively junior to all of our existing and future secured indebtedness to the extent of the value of the assets securing such indebtedness, and to all of the existing and future indebtedness of our subsidiaries that do not guarantee the senior subordinated notes, including indebtedness under the amended and restated senior secured U.K. credit facility; | ||
• rank equally in right of payment with all of our existing and future senior subordinated indebtedness; and | ||
• rank senior in right of payment to any future subordinated indebtedness that is expressly subordinated to the notes. | ||
Similarly, the guarantees of the notes are unsecured senior subordinated obligations of the subsidiary guarantors and: | ||
• rank junior in right of payment to all of the applicable subsidiary guarantor’s existing and future senior indebtedness, including its guarantee of our new senior secured credit facility; | ||
• rank effectively junior in right of payment to the applicable subsidiary guarantor’s existing and future secured indebtedness, including its guarantee of our new senior secured credit facility, to the extent of the value of the assets securing such indebtedness, and to all of the exiting and future indebtedness of our subsidiaries that do not guarantee the senior subordinated notes, including indebtedness under the amended and restated senior secured U.K. credit facility; | ||
• rank equally in right of payment with all of the applicable subsidiary guarantor’s existing and future senior subordinated indebtedness; and | ||
• rank senior in right of payment to any of the applicable subsidiary guarantor’s future subordinated indebtedness that is expressly subordinated to the notes. | ||
As of March 31, 2007, after giving effect to the Transactions, we and our subsidiaries that are guarantors of the notes had senior indebtedness of approximately $601.7 million, $518.0 million of which would have been senior secured indebtedness relating to the new senior secured credit facilities, and $83.7 million of which would have been indebtedness related to capital lease obligations and other debt. In addition, we were also able to borrow up to an additional $100.0 million of senior secured indebtedness under a delayed draw facility that is part of the new senior secured credit facilities and up to an additional $100.0 million under the revolving credit facility that is part of the new senior secured credit facilities. We also had $440.0 million of senior subordinated indebtedness, all of which related to the outstanding notes. In addition, we and the subsidiary guarantors may incur additional debt in the future, including under the new senior secured credit facilities. |
9
Table of Contents
Certain covenants | The indenture governing the notes contains certain covenants that limits, among other things, our ability and the ability of our restricted subsidiaries to: | |
• incur additional debt; | ||
• pay dividends on, redeem or repurchase capital stock; | ||
• make certain investments; | ||
• enter into certain types of transactions with affiliates; | ||
• engage in unrelated businesses; | ||
• create liens; and | ||
• sell certain assets or merge with or into other companies. | ||
These covenants are subject to a number of important exceptions and limitations, which are described under the heading “Description of the Exchange Notes — Certain Covenants.” | ||
No established market for the exchange notes | The exchange notes generally will be freely transferable but will also be new securities for which there will not initially be a market. Accordingly, we cannot assure you that a market for the exchange notes will develop or make any representation as to the liquidity of any market. We do not intend to apply for the listing of the exchange notes on any securities exchange or automated dealer quotation system. The initial purchasers advised us that they intend to make a market in the exchange notes, but they are not obligated to do so and any market-making with respect to the exchange notes may be discontinued at any time without notice. Accordingly, we cannot assure you that a liquid market will develop for exchange notes, that you will be able to sell your exchange notes at a particular time or that the prices you receive when you sell will be favorable. | |
Risk factors | See “Risk Factors” for a discussion of factors you should carefully consider before deciding to invest in the exchange notes. |
10
Table of Contents
Pro Forma Condensed Consolidated Financial Information
Predecessor | Unaudited | ||||||||||||||||||||||||||||||
Unaudited | Unaudited | Pro Forma | |||||||||||||||||||||||||||||
Three Months | Pro Forma | Three Months | |||||||||||||||||||||||||||||
Years Ended December 31, | Ended March 31, | Year Ended | Ended March 31, | ||||||||||||||||||||||||||||
2006 | 2005 | 2004 | 2007 | 2006 | December 31, 2006 | 2007 | |||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||||
Consolidated Statement of Income Data | |||||||||||||||||||||||||||||||
Total revenues | $ | 578,825 | $ | 469,601 | $ | 383,186 | $ | 162,898 | $ | 127,843 | $ | 603,874 | $ | 162,898 | |||||||||||||||||
Equity in earnings of unconsolidated affiliates | 31,568 | 23,998 | 18,626 | 8,504 | 6,885 | 32,917 | 8,524 | ||||||||||||||||||||||||
Operating expenses excluding depreciation and amortization | (416,034 | ) | (327,569 | ) | (267,765 | ) | (120,487 | ) | (90,860 | ) | (427,285 | ) | (114,937 | ) | |||||||||||||||||
Depreciation and amortization | (35,300 | ) | (30,980 | ) | (26,761 | ) | (10,371 | ) | (7,993 | ) | (36,668 | ) | (10,371 | ) | |||||||||||||||||
Operating income | 159,059 | 135,050 | 107,286 | 40,544 | 35,875 | 172,838 | 46,114 | ||||||||||||||||||||||||
Other income (expense) | |||||||||||||||||||||||||||||||
Interest income | 4,069 | 4,455 | 1,591 | 743 | 1,419 | 4,112 | 743 | ||||||||||||||||||||||||
Interest expense | (32,716 | ) | (27,471 | ) | (26,430 | ) | (7,943 | ) | (7,222 | ) | (94,660 | ) | (23,222 | ) | |||||||||||||||||
Loss on early retirement of debt | (14,880 | ) | — | (1,635 | ) | — | — | (14,880 | ) | — | |||||||||||||||||||||
Other | 1,778 | 533 | 247 | 55 | 1,586 | 1,793 | 55 | ||||||||||||||||||||||||
Income before minority interests | 117,310 | 112,567 | 81,059 | 33,399 | 31,658 | 69,203 | 23,690 | ||||||||||||||||||||||||
Minority interests in income of consolidated subsidiaries | (54,452 | ) | (38,521 | ) | (30,344 | ) | (15,495 | ) | (12,924 | ) | (55,720 | ) | (15,472 | ) | |||||||||||||||||
Income tax expense | (22,773 | ) | (26,430 | ) | (17,986 | ) | (9,033 | ) | (7,096 | ) | (5,176 | ) | (3,903 | ) | |||||||||||||||||
Income from continuing operations | 40,085 | 47,616 | 32,729 | 8,871 | 11,638 | $ | 8,307 | $ | 4,315 | ||||||||||||||||||||||
Earnings (loss) from discontinued operations, net of tax | (5,839 | ) | (322 | ) | 53,446 | (211 | ) | (6,463 | ) | ||||||||||||||||||||||
Net income | $ | 34,246 | $ | 47,294 | $ | 86,175 | $ | 8,660 | $ | 5,175 | |||||||||||||||||||||
11
Table of Contents
Predecessor | Unaudited | ||||||||||||||||||||||||||||||
Unaudited | Unaudited | Pro Forma | |||||||||||||||||||||||||||||
Three Months | Pro Forma | Three Months | |||||||||||||||||||||||||||||
Years Ended December 31, | Ended March 31, | Year Ended | Ended March 31, | ||||||||||||||||||||||||||||
2006 | 2005 | 2004 | 2007 | 2006 | December 31, 2006 | 2007 | |||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||||
Other Data: | |||||||||||||||||||||||||||||||
EBITDA(1) | $ | 120,966 | $ | 127,720 | $ | 155,761 | $ | 35,264 | $ | 26,067 | $ | 140,699 | $ | 41,068 | |||||||||||||||||
Number of facilities operated as of end of period(2) | 141 | 99 | 87 | 148 | 104 | ||||||||||||||||||||||||||
Cash flows from operating activities | $ | 102,504 | $ | 107,142 | $ | 81,098 | $ | 33,454 | $ | 30,734 |
Predecessor | Unaudited | |||||||||||||||||||||||||
Unaudited | Pro Forma | |||||||||||||||||||||||||
As of December 31, | as of March 31, | as of March 31, | ||||||||||||||||||||||||
2006 | 2005 | 2004 | 2007 | 2006 | 2007 | |||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||
Consolidated Balance Sheet Data: | ||||||||||||||||||||||||||
Working capital (deficit) | $ | (41,834 | ) | $ | 90,946 | $ | 87,178 | $ | (25,333 | ) | $ | 98,073 | $ | (23,834 | ) | |||||||||||
Cash and cash equivalents | 31,740 | 130,440 | 93,467 | 51,841 | 127,638 | 38,951 | ||||||||||||||||||||
Total assets | 1,231,856 | 1,028,841 | 922,304 | 1,283,166 | 1,066,490 | 2,137,886 | ||||||||||||||||||||
Total debt | 347,330 | 286,486 | 288,485 | 350,530 | 289,732 | 1,041,730 | ||||||||||||||||||||
Total stockholders’ equity | 599,274 | 531,050 | 474,609 | 613,050 | 543,074 | 783,994 |
(1) | EBITDA represents net income before net interest expense, income taxes and depreciation and amortization expense and after minority interests. We have included EBITDA in this prospectus to provide investors with a supplemental measure of our operating performance and ability to service and incur debt. EBITDA is not a presentation made in accordance with GAAP. EBITDA has important limitations as analytical tools, and you should not consider it in isolation, or as substitutes for analysis of our results as reported under GAAP. For example, EBITDA does not reflect (a) our cash expenditures, or future requirements for capital expenditures or contractual commitments; (b) changes in, or cash requirements for, our working capital needs; (c) the significant interest expense, or the cash requirements necessary to service interest or principal payments, on our debt; and (d) tax payments or distributions to our parent to make payments with respect to taxes attributable to us that represent a reduction in cash available to us. Because of these limitations, we primarily rely on our results as reported in accordance with GAAP and use EBITDA only supplementally. In addition, because other companies may calculate EBITDA differently than we do, EBITDA may not be, as presented in this prospectus, comparable to similarly titled measures reported by other companies. |
Unaudited | |||||||||||||||||||||||||||||||
Predecessor | Unaudited | Pro Forma | |||||||||||||||||||||||||||||
Unaudited | Pro Forma | Three Months | |||||||||||||||||||||||||||||
Three Months | Year Ended | Ended | |||||||||||||||||||||||||||||
Years Ended December 31, | Ended March 31, | December 31, | March 31, | ||||||||||||||||||||||||||||
2006 | 2005 | 2004 | 2007 | 2006 | 2006 | 2007 | |||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||||
Net income | $ | 34,246 | $ | 47,294 | $ | 86,175 | $ | 8,660 | $ | 5,175 | $ | 8,307 | (a) | $ | 4,315 | (a) | |||||||||||||||
Income taxes | 22,773 | 26,430 | 17,986 | 9,033 | 7,096 | 5,176 | 3,903 | ||||||||||||||||||||||||
Net interest expense | 28,647 | 23,016 | 24,839 | 7,200 | 5,803 | 90,548 | 22,479 | ||||||||||||||||||||||||
Depreciation and amortization | 35,300 | 30,980 | 26,761 | 10,371 | 7,993 | 36,668 | 10,371 | ||||||||||||||||||||||||
EBITDA | $ | 120,966 | $ | 127,720 | $ | 155,761 | $ | 35,264 | $ | 26,067 | $ | 140,699 | $ | 41,068 | |||||||||||||||||
(a) | Represents income from continuing operations. |
(2) | Does not include Spanish facilities that have been divested. |
12
Table of Contents
• | requires us and certain of our subsidiaries to dedicate a substantial portion of cash flow from operations to payments on indebtedness, reducing the availability of cash flow to fund working capital, capital expenditures, development activity, acquisitions and other general corporate purposes; | |
• | increases vulnerability to adverse general economic or industry conditions; | |
• | limits flexibility in planning for, or reacting to, changes in our business or the industry in which we operate; | |
• | makes us and our subsidiaries more vulnerable to increases in interest rates, as borrowings under the new senior secured credit facilities are at variable rates; | |
• | limits our and our subsidiaries’ ability to obtain additional financing in the future for working capital or other purposes, such as raising the funds necessary to repurchase all notes tendered to us upon the occurrence of specified changes of control in our ownership; or | |
• | places us at a competitive disadvantage compared to our competitors that have less indebtedness. |
13
Table of Contents
14
Table of Contents
• | incur, assume or permit to exist additional indebtedness or guarantees; | |
• | incur liens and engage in sale leaseback transactions; | |
• | make loans, investments and other advances; | |
• | declare dividends, make payments or redeem or repurchase capital stock; | |
• | engage in mergers, acquisitions and other business combinations; | |
• | prepay, redeem or repurchase certain indebtedness including the notes; | |
• | amend or otherwise alter terms of certain subordinated indebtedness including the notes; | |
• | enter into agreements limiting subsidiary distributions; | |
• | sell assets; | |
• | engage in certain transactions with affiliates; | |
• | alter the business that we conduct; and | |
• | issue and sell capital stock of subsidiaries. |
• | incur or permit to exist additional indebtedness; | |
• | incur liens; | |
• | make loans, investments or acquisitions; | |
• | declare dividends or other distributions; | |
• | enter into operating leases; | |
• | engage in mergers, joint ventures or partnerships; | |
• | sell assets; | |
• | alter the business that the U.K. borrowers and their subsidiaries conduct; and | |
• | incur financial lease expenditures. |
15
Table of Contents
16
Table of Contents
17
Table of Contents
• | intended to hinder, delay or defraud any present or future creditor or received less than reasonably equivalent value or fair consideration for the incurrence of such indebtedness; | |
• | the subsidiary guarantor was insolvent or rendered insolvent by reason of such incurrence; | |
• | the subsidiary guarantor was engaged in a business or transaction for which the subsidiary guarantor’s remaining assets constituted unreasonably small capital; or | |
• | the subsidiary guarantor intended to incur, or believed that it would incur, debts beyond the subsidiary guarantor’s ability to pay such debts as they mature. |
18
Table of Contents
• | the sum of its debts, including contingent liabilities, was greater than the fair saleable value of all of its assets; | |
• | the present fair saleable value of its assets was less than the amount that would be required to pay its probable liability on its existing debts, including contingent liabilities, as they become absolute and mature; or | |
• | it could not pay its debts as they become due. |
19
Table of Contents
20
Table of Contents
21
Table of Contents
22
Table of Contents
• | competition with government sponsored healthcare systems; | |
• | unforeseen changes in foreign regulatory requirements or domestic regulatory requirements affecting our foreign operations; | |
• | identifying, attracting, retaining and working successfully with qualified local management; |
23
Table of Contents
• | fluctuations in exchange rates; | |
• | difficulties in staffing and managing geographically and culturally diverse, multinational operations; and | |
• | the possibility of an economic downturn in the United Kingdom, which could adversely affect the ability or willingness of employers and individuals in these countries to purchase private health insurance. |
24
Table of Contents
• | physician ownership of our domestic facilities; | |
• | beneficiary inducements; | |
• | the adequacy of medical care, equipment, personnel, operating policies and procedures; | |
• | building codes; | |
• | licensure, certification and accreditation; | |
• | billing for services; | |
• | maintenance and protection of records; and | |
• | environmental protection. |
25
Table of Contents
26
Table of Contents
• | cost reporting and billing practices; | |
• | quality of care; | |
• | financial reporting; |
27
Table of Contents
• | financial relationships with referral sources; and | |
• | medical necessity of services provided. |
• | make illegal the referral of Medicare or other patients to our facilities by physicians affiliated with us; | |
• | create the substantial likelihood that cash distributions from the limited partnerships or limited liability companies through which we operate our facilities to physicians affiliated with us would be illegal; or | |
• | make illegal the ownership by the physicians affiliated with us of interests in the partnerships or limited liability companies through which we own and operate our facilities. |
28
Table of Contents
29
Table of Contents
30
Table of Contents
31
Table of Contents
• | the exchange notes acquired pursuant to the exchange offer are being obtained in the ordinary course of business of such holder; | |
• | such holder does not have an arrangement or understanding with any person to participate in the distribution of the exchange notes; | |
• | such holder is not an “affiliate” (as defined under Rule 405 under the Securities Act), of USPI; and | |
• | if such holder is a broker-dealer that will receive exchange notes for its own account in exchange for outstanding notes that were acquired as a result of market-making or other trading activities, then the holder will deliver a prospectus in connection with any resale of such exchange notes. |
• | is an “affiliate,” within the meaning of Rule 405 under the Securities Act, of USPI; | |
• | is a broker-dealer who purchased outstanding notes directly from us for resale under Rule 144A or Regulation S or any other available exemption under the Securities Act; | |
• | acquired the exchange notes other than in the ordinary course of the holder’s business; | |
• | has an arrangement with any person to engage in the distribution of the exchange notes; or | |
• | is prohibited by any law or policy of the SEC from participating in the exchange offer. |
32
Table of Contents
• | to delay accepting any outstanding notes, to extend the exchange offer or, if any of the conditions set forth under “— Conditions to the Exchange Offer” shall not have been satisfied, to terminate the |
33
Table of Contents
exchange offer, by giving oral or written notice of that delay, extension or termination to the exchange agent, or |
• | to amend the terms of the exchange offer in any manner. |
• | certificates for the outstanding notes must be received by the exchange agent along with the letter of transmittal prior to the expiration date, or | |
• | a timely confirmation of a book-entry transfer, or a book-entry confirmation, of the outstanding notes, if that procedure is available, into the exchange agent’s account at The Depository Trust Company, which we refer to as the book-entry transfer facility, following the procedure for book-entry transfer described below, must be received by the exchange agent prior to the expiration date, or you must comply with the guaranteed delivery procedures described below. |
• | by a registered holder who has not completed the box entitled “Special Registration Instruction” or “Special Delivery Instructions” on the letter of transmittal, or | |
• | for the account of an eligible guarantor institution. |
34
Table of Contents
35
Table of Contents
• | the tender is made through an eligible guarantor institution; | |
• | prior to 5:00 p.m., New York City time, on the expiration date, the exchange agent receives from that eligible guarantor institution a properly completed and duly executed letter of transmittal or a facsimile of a duly executed letter of transmittal and notice of guaranteed delivery, substantially in the form provided by us, by telegram, fax transmission, mail or hand delivery, setting forth the name and address of the holder of outstanding notes and the amount of the outstanding notes tendered and stating that the tender is being made by guaranteed delivery, the certificates for all physically tendered outstanding notes, in proper form for transfer, or a book-entry confirmation, as the case may be, will be deposited by the eligible guarantor institution with the exchange agent; and | |
• | the certificates for all physically tendered outstanding notes, in proper form for transfer, or a book-entry confirmation, as the case may be, are received by the exchange agent within five business days after the date of execution of the notice of guaranteed delivery. |
36
Table of Contents
• | specify the name of the person having deposited the outstanding notes to be withdrawn, whom we refer to as the depositor; | |
• | identify the outstanding notes to be withdrawn, including the certificate number or numbers and principal amount of such outstanding notes; | |
• | be signed by the holder in the same manner as the original signature on the letter of transmittal by which such outstanding notes were tendered, including any required signature guarantees, or be accompanied by documents of transfer sufficient to have the trustee register the transfer of such outstanding notes into the name of the person withdrawing the tender; and | |
• | specify the name in which any such outstanding notes are to be registered, if different from that of the depositor. |
• | as set forth in the legend printed on the outstanding notes as a consequence of the issuance of the outstanding notes pursuant to the exemptions from, or in transactions not subject to, the registration requirements of the Securities Act and applicable state securities laws; and | |
• | otherwise set forth in the prospectus distributed in connection with the private offering of the outstanding notes. |
37
Table of Contents
By Mail, Hand Delivery or Facsimile: | U.S. Bank National Association 60 Livingston Avenue EP-MN-WS3C St. Paul, MN 55107 Facsimile: (651) 495-8158 |
38
Table of Contents
• | a $785.0 million cash equity investment in our Parent (which included up to $28.9 million of cash and rollover equity received from existing USPI stockholders who participated in the merger) by an investor group led by Welsh Carson; | |
• | $430.0 million in borrowings under our new senior secured U.S. credit facility, or the new senior secured credit facility; | |
• | $19.7 million in additional borrowings under an amended and restated senior secured U.K. credit facility, entered into by certain of our subsidiaries in the United Kingdom prior to the closing of the Transactions; | |
• | approximately $13.0 million of USPI’s cash on hand; and | |
• | the issuance of the outstanding notes. |
39
Table of Contents
As of March 31, 2007 | ||||||||
Predecessor | ||||||||
Actual | Pro Forma | |||||||
(Dollars in millions) | ||||||||
Cash and cash equivalents | $ | 51.8 | $ | 39.0 | ||||
Debt: | ||||||||
Former senior secured credit facilities(1) | $ | 198.5 | $ | — | ||||
New senior secured revolving loan facility(2) | — | — | ||||||
New senior secured U.S. term loan facility(3) | — | 430.0 | ||||||
Amended and restated senior secured U.K. term loan facility(4) | 68.3 | 88.0 | ||||||
Cash pay notes | — | 240.0 | ||||||
Toggle notes | — | 200.0 | ||||||
Capital leases and other debt(5) | 83.7 | 83.7 | ||||||
Total debt | 350.5 | 1,041.7 | ||||||
Minority interests | 87.6 | 87.6 | ||||||
Total stockholders’ equity | 613.1 | 784.0 | ||||||
Total capitalization | $ | 1,051.2 | $ | 1,913.3 | ||||
(1) | The amount represents the aggregate term loan borrowings under the existing senior secured credit facilities that were outstanding on March 31, 2007. | |
(2) | The new revolving loan facility provides for up to $100.0 million of borrowings. | |
(3) | This amount does not reflect $100.0 million of borrowings available under a delayed draw facility under our new senior secured credit facility. | |
(4) | This amount does not reflect a £2.0 million overdraft facility available for working capital purposes and a £2.5 million revolving capital expenditure facility available for capital expenditures. | |
(5) | The amount represents capital lease obligations for real estate and equipment as well as certain obligation to financial institutions issued by our subsidiaries to finance day-to-day operations. Such obligations remained outstanding following the consummation of the Transactions. |
40
Table of Contents
Predecessor | |||||||||||||||||||||||||||||
Unaudited | |||||||||||||||||||||||||||||
Years Ended December 31, | Three Months Ended March 31, | ||||||||||||||||||||||||||||
2006 | 2005 | 2004 | 2003 | 2002 | 2007 | 2006 | |||||||||||||||||||||||
(In thousands, except number of facilities) | |||||||||||||||||||||||||||||
Consolidated Statement of Income Data | |||||||||||||||||||||||||||||
Total revenues | $ | 578,825 | $ | 469,601 | $ | 383,186 | $ | 304,229 | $ | 242,307 | $ | 162,898 | $ | 127,843 | |||||||||||||||
Equity in earnings of unconsolidated affiliates | 31,568 | 23,998 | 18,626 | 15,074 | 9,454 | 8,504 | 6,885 | ||||||||||||||||||||||
Operating expenses excluding depreciation and amortization | (416,034 | ) | (327,569 | ) | (267,765 | ) | (210,349 | ) | (168,840 | ) | (120,487 | ) | (90,860 | ) | |||||||||||||||
Depreciation and amortization | (35,300 | ) | (30,980 | ) | (26,761 | ) | (22,184 | ) | (19,039 | ) | (10,371 | ) | (7,993 | ) | |||||||||||||||
Operating income | 159,059 | 135,050 | 107,286 | 86,770 | 63,882 | 40,544 | 35,875 | ||||||||||||||||||||||
Other income (expense): | |||||||||||||||||||||||||||||
Interest income | 4,069 | 4,455 | 1,591 | 1,025 | 774 | 743 | 1,419 | ||||||||||||||||||||||
Interest expense | (32,716 | ) | (27,471 | ) | (26,430 | ) | (24,642 | ) | (23,298 | ) | (7,943 | ) | (7,222 | ) | |||||||||||||||
Loss on early retirement of debt | (14,880 | ) | — | (1,635 | ) | — | — | ||||||||||||||||||||||
Other | 1,778 | 533 | 247 | 733 | (11 | ) | 55 | 1,586 | |||||||||||||||||||||
Income before minority interests | 117,310 | 112,567 | 81,059 | 63,886 | 41,347 | 33,399 | 31,658 | ||||||||||||||||||||||
Minority interests in income of consolidated subsidiaries | (54,452 | ) | (38,521 | ) | (30,344 | ) | (24,109 | ) | (14,820 | ) | (15,495 | ) | (12,924 | ) | |||||||||||||||
Income tax (expense) benefit | (22,773 | ) | (26,430 | ) | (17,986 | ) | (14,978 | ) | (9,896 | ) | (9,033 | ) | (7,096 | ) | |||||||||||||||
Income from continuing operations | 40,085 | 47,616 | 32,729 | 24,799 | 16,631 | 8,871 | 11,638 | ||||||||||||||||||||||
Earnings (loss) from discontinued operations, net of tax | (5,839 | ) | (322 | ) | 53,446 | 5,077 | 2,969 | (211 | ) | (6,463 | ) | ||||||||||||||||||
Net income | $ | 34,246 | $ | 47,294 | $ | 86,175 | $ | 29,876 | $ | 19,600 | $ | 8,660 | $ | 5,175 | |||||||||||||||
Other Data: | |||||||||||||||||||||||||||||
EBITDA(1) | $ | 120,966 | $ | 127,720 | $ | 155,761 | $ | 90,655 | $ | 71,059 | $ | 35,264 | $ | 26,067 | |||||||||||||||
Number of facilities operated as of the end of period(2) | 141 | 99 | 87 | 65 | 56 | 148 | 104 | ||||||||||||||||||||||
Cash flows from operating activities | $ | 102,504 | $ | 107,142 | $ | 81,098 | $ | 66,206 | $ | 46,725 | $ | 33,454 | $ | 30,734 |
41
Table of Contents
Predecessor | |||||||||||||||||||||||||||||
Unaudited | |||||||||||||||||||||||||||||
As of December 31, | Three Months Ended March 31, | ||||||||||||||||||||||||||||
2006 | 2005 | 2004 | 2003 | 2002 | 2007 | 2006 | |||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||
Consolidated Balance Sheet Data: | |||||||||||||||||||||||||||||
Working capital (deficit) | $ | (41,834 | ) | $ | (90,946 | ) | $ | 87,178 | $ | 29,957 | $ | 51,412 | $ | (25,333 | ) | $ | 98,073 | ||||||||||||
Cash and cash equivalents | 31,740 | 130,440 | 93,467 | 28,519 | 47,571 | 51,841 | 127,638 | ||||||||||||||||||||||
Total assets | 1,231,856 | 1,028,841 | 922,304 | 870,509 | 728,758 | 1,283,166 | 1,066,490 | ||||||||||||||||||||||
Total debt | 347,330 | 286,486 | 288,485 | 304,744 | 276,703 | 350,530 | 289,732 | ||||||||||||||||||||||
Total stockholders’ equity | 599,274 | 531,050 | 474,609 | 390,655 | 322,261 | 613,050 | 543,074 | ||||||||||||||||||||||
(1) | EBITDA represents net income before net interest expense, income taxes and depreciation and amortization expense and after minority interests. We have included EBITDA in this prospectus to provide investors with a supplemental measure of our operating performance and ability to service and incur debt. EBITDA is not a presentation made in accordance with GAAP. EBITDA has important limitations as analytical tools, and you should not consider it in isolation, or as substitutes for analysis of our results as reported under GAAP. For example, EBITDA does not reflect (a) our cash expenditures, or future requirements for capital expenditures or contractual commitments; (b) changes in, or cash requirements for, our working capital needs; (c) the significant interest expense, or the cash requirements necessary to service interest or principal payments, on our debt; and (d) tax payments or distributions to our parent to make payments with respect to taxes attributable to us that represent a reduction in cash available to us. Because of these limitations, we primarily rely on our results as reported in accordance with GAAP and use EBITDA only supplementally. In addition, because other companies may calculate EBITDA differently than we do, EBITDA may not be, as presented in this prospectus, comparable to similarly titled measures reported by other companies. |
Predecessor | |||||||||||||||||||||||||||||
Unaudited | |||||||||||||||||||||||||||||
Years Ended December 31, | Three Months Ended March 31, | ||||||||||||||||||||||||||||
2006 | 2005 | 2004 | 2003 | 2002 | 2007 | 2006 | |||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||
Net income | $ | 34,246 | $ | 47,294 | $ | 86,175 | $ | 29,876 | $ | 19,600 | $ | 8,660 | $ | 5,175 | |||||||||||||||
Income taxes | 22,773 | 26,430 | 17,986 | 14,978 | 9,896 | 9,033 | 7,096 | ||||||||||||||||||||||
Net interest expense | 28,647 | 23,016 | 24,839 | 23,617 | 22,524 | 7,200 | 5,803 | ||||||||||||||||||||||
Depreciation and amortization | 35,300 | 30,980 | 26,761 | 22,184 | 19,039 | 10,371 | 7,993 | ||||||||||||||||||||||
EBITDA | $ | 120,966 | $ | 127,720 | $ | 155,761 | $ | 90,655 | $ | 71,059 | $ | 35,264 | $ | 26,067 | |||||||||||||||
(2) | Does not include Spanish facilities that have been divested. |
42
Table of Contents
43
Table of Contents
As of March 31, 2007
Predecessor | ||||||||||||
Historical | Adjustments | Pro Forma | ||||||||||
(Dollars in thousands) | ||||||||||||
Current assets: | ||||||||||||
Cash and cash equivalents | $ | 51,841 | $ | (12,890 | )(b) | $ | 38,951 | |||||
Patient receivables, net | 61,017 | 61,017 | ||||||||||
Other receivables | 15,948 | 15,948 | ||||||||||
Inventories of supplies | 9,495 | 9,495 | ||||||||||
Deferred tax asset, net | 14,604 | (2,437 | )(e) | 12,167 | ||||||||
Prepaids and other current assets | 16,433 | 19,032 | (e) | 35,465 | ||||||||
Total current assets | 169,338 | 3,705 | 173,043 | |||||||||
Property and equipment, net | 303,397 | 303,397 | ||||||||||
Investments in affiliates | 155,458 | 155,458 | ||||||||||
Goodwill and intangible assets, net | 645,183 | 846,415 | (b) | |||||||||
28,619 | (b) | |||||||||||
(94 | )(a) | |||||||||||
(23,925 | )(e) | 1,496,198 | ||||||||||
Other assets | 9,790 | 9,790 | ||||||||||
Total assets | $ | 1,283,166 | $ | 854,720 | $ | 2,137,886 | ||||||
Current liabilities: | ||||||||||||
Accounts payable | $ | 21,571 | $ | 21,571 | ||||||||
Accrued salaries and benefits | 27,996 | 27,996 | ||||||||||
Due to affiliates | 78,628 | 78,628 | ||||||||||
Accrued interest | 1,481 | (94 | )(a) | 1,387 | ||||||||
Current portion of long-term debt | 28,460 | 2,300 | (a) | 30,760 | ||||||||
Other accrued expenses | 36,535 | 36,535 | ||||||||||
Total current liabilities | 194,671 | 2,206 | 196,877 | |||||||||
Long-term debt, less current portion | 322,070 | 688,900 | (a) | 1,010,970 | ||||||||
Other long-term liabilities | 18,415 | 18,415 | ||||||||||
Deferred tax liability, net | 47,408 | (7,330 | )(e) | 40,078 | ||||||||
Total liabilities | 582,564 | 683,776 | 1,266,340 | |||||||||
Minority interests | 87,552 | 87,552 | ||||||||||
Stockholders’ equity: | ||||||||||||
Common stock | 448 | (448 | )(d) | — | ||||||||
Additional paid-in capital | 389,061 | (389,061 | )(d) | |||||||||
783,994 | (b) | 783,994 | ||||||||||
Treasury stock | (2,306 | ) | 2,306 | (d) | — | |||||||
Accumulated other comprehensive income, net of tax | 16,927 | (16,927 | )(d) | — | ||||||||
Retained earnings | 208,920 | (208,920 | )(d) | — | ||||||||
Total stockholders’ equity | 613,050 | 170,944 | 783,994 | |||||||||
Total liabilities and stockholders’ equity | $ | 1,283,166 | $ | 854,720 | $ | 2,137,886 | ||||||
44
Table of Contents
As of March 31, 2007
(Dollars in thousands)
(a) | Reflects our issuance of the outstanding notes and incurring additional borrowings to complete the Transactions and repay certain of our existing indebtedness as follows: |
Debt | ||||
Proceeds from the outstanding notes | $ | 440,000 | ||
Proceeds from the new senior secured U.S. term loan facility | 430,000 | |||
Proceeds from the amended and restated senior secured U.K. term loan facility | 19,700 | |||
Total proceeds from new borrowings | 889,700 | |||
Repayment of certain outstanding debt | (198,500 | ) | ||
Adjustment to current portion of long-term debt | (2,300 | ) | ||
Pro forma adjustment to long-term debt | $ | 688,900 | ||
(b) | Reflects the issuance of equity to an investor group led by Welsh Carson and using the proceeds, together with the proceeds of our net borrowings, to acquire the equity of USPI as follows: |
Proceeds from issuance of equity to Welsh Carson and rollover stockholders | $ | 785,000 | ||
Estimated fees and expenses | (1,006 | ) | ||
Net proceeds from issuance of equity | $ | 783,994 | ||
Proceeds from new borrowings, net of retirements of old borrowings | 691,200 | |||
Estimated debt issue costs | (28,619 | ) | ||
Net proceeds from new borrowings | 662,581 | |||
Total net proceeds from the Transactions | $ | 1,446,575 | ||
Use of excess cash on hand | $ | 12,890 | ||
Purchase price for USPI equity | 1,448,037 | (c) | ||
Estimated fees and expenses | 11,428 | |||
Less: net assets acquired | (613,050 | ) | ||
Estimated excess of purchase price over acquired tangible assets | $ | 846,815 | ||
(c) | Represents the purchase price to be paid to existing stockholders of USPI in the merger, computed as follows: |
Estimated common shares outstanding (in thousands) | 44,603 | |||
Purchase price paid to existing stockholders per share | $ | 31.05 | ||
Purchase price for USPI common shares | $ | 1,384,932 | ||
Purchase price for vested equity-based awards | 63,105 | |||
Total equity purchase price | $ | 1,448,037 | ||
(d) | Pro forma adjustment to eliminate our historical equity balances due to change in control as a result of the Transactions. | |
(e) | Pro forma adjustments for deferred income taxes and the carryback of the taxable loss generated by the Transactions, which is expected to result in a current year refund of federal income tax. |
45
Table of Contents
For the Year Ended December 31, 2006
Predecessor | ||||||||||||||||||||
Historical | Pro Forma | |||||||||||||||||||
Year Ended | Surgis | Total | Transaction | Year Ended | ||||||||||||||||
December 31, | Pro Forma | Acquisition | Pro Forma | December 31, | ||||||||||||||||
2006 | Adjustments(a) | Pro Forma | Adjustments | 2006 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
Revenues: | ||||||||||||||||||||
Net patient service revenue | $ | 518,788 | $ | 14,382 | $ | 533,170 | $ | — | $ | 533,170 | ||||||||||
Management and contract service revenue | 52,236 | 5,153 | 57,389 | — | 57,389 | |||||||||||||||
Other revenue | 7,801 | 5,514 | 13,315 | — | 13,315 | |||||||||||||||
Total revenues | 578,825 | 25,049 | 603,874 | — | 603,874 | |||||||||||||||
Equity in earnings of unconsolidated affiliates | 31,568 | 1,271 | 32,839 | 78 | (b) | 32,917 | ||||||||||||||
Operating expenses: | ||||||||||||||||||||
Salaries, benefits, and other employee costs | 160,979 | 10,074 | 171,053 | (2,941 | )(b) | |||||||||||||||
311 | (c) | 168,423 | ||||||||||||||||||
Medical services and supplies | 104,382 | 3,629 | 108,011 | — | 108,011 | |||||||||||||||
Other operating expenses | 99,623 | 6,857 | 106,480 | — | 106,480 | |||||||||||||||
General and administrative expenses | 40,950 | — | 40,950 | (9,034 | )(b) | |||||||||||||||
671 | (c) | |||||||||||||||||||
(488 | )(d) | |||||||||||||||||||
2,000 | (e) | 34,099 | ||||||||||||||||||
Provision for doubtful accounts | 10,100 | 172 | 10,272 | 10,272 | ||||||||||||||||
Depreciation and amortization | 35,300 | 1,368 | 36,668 | — | 36,668 | |||||||||||||||
Total operating expenses | 451,334 | 22,100 | 473,434 | (9,481 | ) | 463,953 | ||||||||||||||
Operating income | 159,059 | 4,220 | 163,279 | 9,559 | 172,838 | |||||||||||||||
Interest income | 4,069 | 43 | 4,112 | — | 4,112 | |||||||||||||||
Interest expense | (32,716 | ) | (2,888 | ) | (35,604 | ) | 18,416 | (f) | ||||||||||||
— | (77,472 | )(f) | (94,660 | ) | ||||||||||||||||
Loss on early retirement of debt | (14,880 | ) | — | (14,880 | ) | — | (14,880 | ) | ||||||||||||
Other | 1,778 | 15 | 1,793 | — | 1,793 | |||||||||||||||
Total other expense, net | (41,749 | ) | (2,830 | ) | (44,579 | ) | (59,056 | ) | (103,635 | ) | ||||||||||
Income before minority interests | 117,310 | 1,390 | 118,700 | (49,497 | ) | 69,203 | ||||||||||||||
Minority interests in income of consolidated subsidiaries | (54,452 | ) | (1,189 | ) | (55,641 | ) | (79 | )(b) | (55,720 | ) | ||||||||||
Income from continuing operations before income taxes | 62,858 | 201 | 63,059 | (49,576 | ) | 13,483 | ||||||||||||||
Income tax (expense) benefit | (22,773 | ) | (80 | ) | (22,853 | ) | 17,677 | (g) | (5,176 | ) | ||||||||||
Income from continuing operations | $ | 40,085 | $ | 121 | $ | 40,206 | $ | (31,899 | ) | $ | 8,307 | |||||||||
46
Table of Contents
STATEMENT OF INCOME
For the Year Ended December 31, 2006
(Dollars in thousands)
(a) | Represents adjustments to record the financial results of Surgis, Inc. from January 1, 2006 through April 18, 2006. We acquired Surgis on April 19, 2006 and have included the results of Surgis operations in our historical December 31, 2006 consolidated financial statements since April 19, 2006. | |
(b) | Pro forma adjustment to eliminate equity-based compensation expense recorded in our historical financial results of $12.0 million. Had the Transactions occurred on January 1, 2006, we would have accelerated the vesting of various restricted stock and stock option awards and would have recorded a non-recurring stock-based compensation charge of approximately $19.1 million, which is not included in this pro forma condensed consolidated statement of income. | |
(c) | Pro forma adjustment to record equity-based compensation expense related to new equity-based awards granted by our Parent to certain employees of USPI. | |
(d) | Pro forma adjustment to eliminate Transaction-related costs recorded in our historical financial results. Total additional estimated non-recurring Transaction-related costs are approximately $41.1 million and are not included in this pro forma condensed consolidated statement of income. Approximately $29.6 million of the Transaction costs are related to debt issuance costs and costs related to equity. | |
(e) | Reflects pro forma adjustment for an annual management fee to be paid to an affiliate of Welsh Carson. | |
(f) | Pro forma adjustment to reflect the net change in interest expense as a result of the new financing arrangements to fund the Transactions as if these financings had occurred on January 1, 2006, and the elimination of interest expense on debt obligations that were repaid in connection with the Transactions. |
Historical Interest Expense | ||||
Prior senior subordinated notes(1) | $ | 9,437 | ||
Existing revolving loan facility | 2,275 | |||
Existing senior secured U.S. term loan facility | 5,792 | |||
Amortization of debt issuance costs and discount | 912 | |||
Total historical interest expense pro forma adjustment | 18,416 | |||
Existing senior secured U.K. term loan facility | 4,242 | |||
Interest on facility related debt and capital leases | 10,058 | |||
Total historical interest expense | $ | 32,716 | ||
Interest Expense on New Borrowings(2) | ||||
New revolving loan facility | $ | 841 | ||
New senior secured U.S. term loan facility | 32,780 | |||
New delayed draw term loan facility | 1,438 | |||
Amended and restated senior secured U.K. term loan facility incremental interest | 1,656 | |||
Outstanding notes | 40,757 | |||
Total new borrowings interest expense pro forma adjustment | $ | 77,472 | ||
(1) | USPI completed the early redemption of these senior subordinated notes in August 2006. | |
(2) | Includes amortization of debt issuance costs and debt commitment fees of approximately $2.5 million and $1.9 million, respectively. Interest on the new borrowings is at assumed annual interest rates. |
(g) | Reflects the adjustment in the provision for income taxes resulting from the above pro form adjustments. |
47
Table of Contents
For the Three Months Ended March 31, 2007
Predecessor | ||||||||||||
Historical Three | Pro Forma Three | |||||||||||
Months Ended | Pro Forma | Months Ended | ||||||||||
March 31, 2007 | Adjustments | March 31, 2007 | ||||||||||
(Dollars in thousands) | ||||||||||||
Revenues: | ||||||||||||
Net patient service revenue | $ | 145,661 | $ | — | $ | 145,661 | ||||||
Management and contract service revenue | 15,880 | — | 15,880 | |||||||||
Other revenue | 1,357 | — | 1,357 | |||||||||
Total revenues | 162,898 | — | 162,898 | |||||||||
Equity in earnings of unconsolidated affiliates | 8,504 | 20 | (a) | 8,524 | ||||||||
Operating expenses: | ||||||||||||
Salaries, benefits, and other employee costs | 45,212 | (809 | )(a) | |||||||||
78 | (b) | 44,481 | ||||||||||
Medical services and supplies | 29,450 | — | 29,450 | |||||||||
Other operating expenses | 27,524 | — | 27,524 | |||||||||
General and administrative expenses | 15,551 | (2,012 | )(a) | |||||||||
168 | (b) | |||||||||||
(3,468 | )(c) | |||||||||||
493 | (d) | 10,732 | ||||||||||
Provision for doubtful accounts | 2,750 | — | 2,750 | |||||||||
Depreciation and amortization | 10,371 | — | 10,371 | |||||||||
Total operating expenses | 130,858 | (5,550 | ) | 125,308 | ||||||||
Operating income | 40,544 | 5,570 | 46,114 | |||||||||
Interest income | 743 | — | 743 | |||||||||
Interest expense | (7,943 | ) | 3,907 | (e) | ||||||||
(19,186 | )(e) | (23,222 | ) | |||||||||
Other | 55 | — | 55 | |||||||||
Total other expense, net | (7,145 | ) | (15,279 | ) | (22,424 | ) | ||||||
Income before minority interests | 33,399 | (9,709 | ) | 23,690 | ||||||||
Minority interests in income of consolidated subsidiaries | (15,495 | ) | 23 | (a) | (15,472 | ) | ||||||
Income from continuing operations before income taxes | 17,904 | (9,686 | ) | 8,218 | ||||||||
Income tax (expense) benefit | (9,033 | ) | 5,130 | (f) | (3,903 | ) | ||||||
Income from continuing operations | $ | 8,871 | $ | (4,556 | ) | $ | 4,315 | |||||
48
Table of Contents
STATEMENT OF INCOME
For the Three Months Ended March 31, 2007
(Dollars in thousands)
(a) | Pro forma adjustment to eliminate equity-based compensation expense recorded in our historical financial results of $2.8 million. Had the Transactions occurred on January 1, 2007, we would have accelerated the vesting of various restricted stock and stock option awards and would have recorded a non-recurring stock-based compensation charge of approximately $17.0 million, which is not included in this pro forma condensed consolidated statement of income. | |
(b) | Pro forma adjustment to record equity-based compensation related to new equity-based awards granted by our Parent to certain employees of USPI. | |
(c) | Pro forma adjustment to eliminate Transaction-related costs recorded in our historical financial results. Total additional estimated non-recurring Transaction-related costs are approximately $41.1 million and are not included in this pro forma condensed consolidated statement of income. Approximately $29.6 million of the Transaction costs are related to debt issuance costs and costs related to equity. | |
(d) | Reflects pro forma adjustment for an annual management fee to be paid to an affiliate of Welsh Carson. | |
(e) | Pro forma adjustment to reflect the net change in interest expense as a result of the new financing arrangements to fund the Transactions as if these financings has occurred on January 1, 2007, and the elimination of interest expense on debt obligations that are repaid in connection with the Transactions. |
Historical Interest Expense | ||||
Existing revolving loan facility | $ | 186 | ||
Existing senior secured U.S. term loan facility | 3,547 | |||
Amortization of debt issuance costs and discount | 174 | |||
Total historical interest expense pro forma adjustment | 3,907 | |||
Existing senior secured U.K. term loan facility | 1,184 | |||
Interest on facility related debt and capital leases | 2,852 | |||
Total historical interest expense | $ | 7,943 | ||
Interest Expense on New Borrowings(1) | ||||
New revolving loan facility | $ | 210 | ||
New senior secured U.S. term loan facility | 8,217 | |||
New delayed draw term loan facility | 313 | |||
Amended and restated senior secured U.K. term loan facility incremental interest | 265 | |||
Outstanding notes | 10,181 | |||
Total new borrowings interest expense pro forma adjustment | $ | 19,186 | ||
(1) | Includes amortization of debt issuance costs and debt commitment fees of approximately $0.6 million and $0.4 million, respectively. Interest on the new borrowings is at assumed annual interest rates. |
(f) | Reflects the adjustment in the provision for income taxes resulting from the above pro forma adjustments. |
49
Table of Contents
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS — PREDECESSOR
50
Table of Contents
• | existence of persuasive evidence that an arrangement exists; | |
• | delivery has occurred or services have been rendered; | |
• | the seller’s price to the buyer is fixed or determinable; and | |
• | collectability is reasonably assured. |
51
Table of Contents
52
Table of Contents
53
Table of Contents
• | Receipt of $19.8 million as final payment from the buyers of our Spanish operations, | |
• | Investment of $4.1 million in a joint venture with one of our not-for-profit hospital partners, which the joint venture used to acquire ownership in a facility in the Sacramento, California area, | |
• | Investment of $3.7 million in a joint venture with one of our not-for-profit hospital partners, which the joint venture used to acquire ownership in two facilities in the Lansing, Michigan area, | |
• | Receipt of $4.8 million from another of our not-for-profit hospital partners, as we sold a controlling interest in a surgical facility in Fort Worth, Texas, | |
• | Payment of $3.1 million to sellers based on certain financial targets or objectives being met for acquired facilities or based upon the resolution of certain contingencies. | |
• | Receipt of $2.0 million for the sale of a facility in Ocean Springs, Mississippi, which we had acquired in April as part of the Surgis Acquisition, | |
• | Receipt of $1.3 million for the sale of a facility in Phoenix, Arizona, which we had acquired in April as part of the Surgis Acquisition, | |
• | Receipt of $0.5 million for the sale of a facility in Lyndhurst, Ohio, and | |
• | Net payment of $3.4 million related to other purchases and sales of equity interests and contributions of cash to equity method investees. |
54
Table of Contents
• | $34.0 million was paid to acquire additional ownership in nine facilities we operate in the Dallas/Fort Worth market, net of proceeds from the sale of a portion of three other facilities in this same market, | |
• | $5.2 million was paid for equity method investments in two facilities near Kansas City, Missouri, | |
• | $4.7 million was paid for an equity method investment in a facility in the Sacramento, California area, | |
• | $5.5 million was paid to acquire additional ownership in a facility the we operate in New Jersey, | |
• | $12.0 million was received from three not-for-profit healthcare systems for noncontrolling interests in six facilities we already operated. Included in these transactions are call options allowing the healthcare systems to acquire additional noncontrolling ownership interests in each facility in 2006. With respect to four of the facilities, the approximate sales price is $10.2 million and we have a put option with the same terms. With respect to the other two facilities, the systems have call options that, for one facility fix the price at $2.0 million and in the other case base the price on a multiple of earnings when the option is exercised. We have no put options with respect to these two facilities, and | |
• | $1.3 million of other net purchases of equity interests. |
55
Table of Contents
• | a $785.0 million cash equity investment in our Parent (which included $28.9 million of cash and rollover equity received from existing USPI stockholders who participated in the merger) by an investor group led by Welsh Carson (consisting of Welsh Carson, its co-investors and certain existing USPI directors and officers who participated in the merger); | |
• | $430.0 million in borrowings under the new senior secured credit facility; |
56
Table of Contents
• | $19.7 million in additional borrowings under the amended and restated secured U.K. credit facility, entered into by certain of our subsidiaries existing in the United Kingdom on or prior to the closing of the Transactions; | |
• | approximately $13.0 million of USPI’s cash on hand at closing; and | |
• | issuance of the outstanding notes. |
• | net patient service revenue of the facilities that we consolidate for financial reporting purposes, which are those in which we have ownership interests of greater than 50% or otherwise maintain effective control; and | |
• | management and contract service revenue, consisting of the fees that we earn from managing the facilities that we do not consolidate for financial reporting purposes and the fees we earn from providing certain consulting and other contracted services to physicians and hospitals. Our consolidated revenues and expenses do not include the management fees we earn from operating the facilities that we consolidate for financial reporting purposes as those fees are charged to subsidiaries and thus eliminate in consolidation. |
Years Ended December 31, | Three Months Ended March 31, | ||||||||||||||||||||
2006 | 2005 | 2004 | 2007 | 2006 | |||||||||||||||||
Net patient service revenue | 90 | % | 92 | % | 90 | % | 89 | % | 93 | % | |||||||||||
Management and contract service revenue | 9 | 8 | 10 | 10 | 7 | ||||||||||||||||
Other revenue | 1 | — | — | 1 | — | ||||||||||||||||
Total revenue | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | |||||||||||
57
Table of Contents
Years Ended December 31, | Three Months Ended March 31, | ||||||||||||||||||||
2006 | 2005 | 2004 | 2007 | 2006 | |||||||||||||||||
Management of surgical facilities | $ | 26,623 | $ | 20,069 | $ | 18,115 | $ | 8,242 | $ | 5,482 | |||||||||||
Contract services provided to physicians, hospitals and related entities | 25,613 | 15,835 | 19,527 | 7,638 | 3,681 | ||||||||||||||||
Total management and contract service revenues | $ | 52,236 | $ | 35,904 | $ | 37,642 | $ | 15,880 | $ | 9,163 | |||||||||||
Years Ended December 31, | Three Months Ended March 31, | ||||||||||||||||||||
2006 | 2005 | 2004 | 2007 | 2006 | |||||||||||||||||
United States | 83 | % | 81 | % | 78 | % | 83 | % | 83 | % | |||||||||||
United Kingdom | 17 | 19 | 22 | 17 | 17 | ||||||||||||||||
Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | |||||||||||
58
Table of Contents
Years Ended December 31, | Three Months Ended March 31, | ||||||||||||||||||||
2006 | 2005 | 2004 | 2007 | 2006 | |||||||||||||||||
Revenues | $ | 610,160 | $ | 443,292 | $ | 339,109 | $ | 177,057 | $ | 126,714 | |||||||||||
Equity in earnings of unconsolidated affiliates | 224 | 27 | — | 53 | 44 | ||||||||||||||||
Operating expenses | |||||||||||||||||||||
Salaries, benefits, and other employee costs | 150,625 | 109,734 | 79,917 | 44,818 | 31,105 | ||||||||||||||||
Medical services and supplies | 125,981 | 86,573 | 62,213 | 35,934 | 25,552 | ||||||||||||||||
Other operating expenses | 150,108 | 111,140 | 77,820 | 46,041 | 31,394 | ||||||||||||||||
Depreciation and amortization | 29,884 | 20,287 | 15,480 | 8,777 | 5,943 | ||||||||||||||||
Total operating expenses | 456,598 | 327,734 | 235,430 | 135,570 | 93,994 | ||||||||||||||||
Operating income | 153,786 | 115,585 | 103,679 | 41,540 | 32,764 | ||||||||||||||||
Interest expense, net | (14,400 | ) | (10,560 | ) | (9,297 | ) | (3,722 | ) | (2,749 | ) | |||||||||||
Other | 282 | 772 | 826 | (1,717 | ) | 332 | |||||||||||||||
Income before income taxes | $ | 139,668 | $ | 105,797 | $ | 95,208 | $ | 36,101 | $ | 30,347 | |||||||||||
Long-term debt | $ | 169,304 | $ | 118,458 | $ | 100,443 | $ | 176,046 | $ | 119,495 | |||||||||||
USPI’s equity in earnings of unconsolidated affiliates | 31,568 | 23,998 | 18,626 | 8,504 | 6,885 | ||||||||||||||||
USPI’s imputed weighted average ownership percentage based on affiliates’ pre-tax income(1) | 22.6 | % | 22.7 | % | 19.6 | % | 23.6 | % | 22.7 | % | |||||||||||
USPI’s imputed weighted average ownership percentage based on affiliates’ debt(2) | 29.2 | % | 28.1 | % | 24.0 | % | 29.4 | % | 28.7 | % | |||||||||||
Unconsolidated facilities operated at period end | 80 | 57 | 44 | 83 | 58 |
(1) | Our weighted average percentage ownership in our unconsolidated affiliates is calculated as USPI’s equity in earnings of unconsolidated affiliates divided by the total net income of unconsolidated affiliates for each respective period. This percentage is higher in 2005, 2006 and in the first quarter of 2007 as compared to the corresponding prior period, due primarily to our acquisition of additional ownership in facilities which we account for under the equity method, and our acquisition in the second quarter of 2006 of four facilities in which we own a majority economic interest but account for under the equity method due to a lack of effective control over the facilities’ operations. Additionally, in the third quarter of 2006, we sold a portion of our interest in a large facility and now account for it under the equity method. As compared to other facilities we account for under the equity method, we retained a higher than average ownership interest in this facility. | |
(2) | Our weighted average percentage ownership in our unconsolidated affiliates is calculated as the total debt of each unconsolidated affiliate, multiplied by the percentage ownership USPI held in the affiliate as of the end of each respective period, divided by the total debt of all of the unconsolidated affiliates as of the end of each respective period. This percentage is higher in 2006 as compared to the corresponding prior year and higher in the first quarter of 2007 as compared to the corresponding prior period due primarily to our acquisition, in the second quarter of 2006, of four facilities in which we own a majority economic interest but account for under the equity method due to a lack of effective control over the facilities’ operations. This percentage is higher in 2005 as compared to the year ended December 31, 2004 due primarily |
59
Table of Contents
to our acquisition of additional ownership in facilities we account for under the equity method. Additionally, in the third quarter of 2006, we deconsolidated a large facility and now account for it under the equity method. As compared to other facilities we account for under the equity method, we retained a higher than average ownership interest in this facility. |
Years Ended December 31, | Three Months Ended March 31, | ||||||||||||||||||||
2006 | 2005 | 2004 | 2007 | 2006 | |||||||||||||||||
Total revenues | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | |||||||||||
Equity in earnings of unconsolidated affiliates | 5.5 | 5.1 | 4.9 | 5.2 | 5.4 | ||||||||||||||||
Operating expenses, excluding depreciation and amortization | (72.0 | ) | (69.7 | ) | (69.9 | ) | (73.9 | ) | (71.0 | ) | |||||||||||
Depreciation and amortization | (6.0 | ) | (6.6 | ) | (7.0 | ) | (6.4 | ) | (6.3 | ) | |||||||||||
Operating income | 27.5 | 28.8 | 28.0 | 24.9 | 28.1 | ||||||||||||||||
Minority interests in income of consolidated subsidiaries | (9.4 | ) | (8.2 | ) | (8.0 | ) | (9.5 | ) | (10.1 | ) | |||||||||||
Interest and other expense, net | (7.2 | ) | (4.8 | ) | (6.8 | ) | (4.4 | ) | (3.3 | ) | |||||||||||
Income from continuing operations before income taxes | 10.9 | 15.8 | 13.2 | 11.0 | 14.7 | ||||||||||||||||
Income tax expense | (4.0 | ) | (5.7 | ) | (4.7 | ) | (5.6 | ) | (5.6 | ) | |||||||||||
Income from continuing operations | 6.9 | 10.1 | 8.5 | 5.4 | 9.1 | ||||||||||||||||
Earnings (loss) from discontinued operations | (1.0 | ) | — | 14.0 | (0.1 | ) | (5.1 | ) | |||||||||||||
Net income | 5.9 | % | 10.1 | % | 22.5 | % | 5.3 | % | 4.0 | % | |||||||||||
60
Table of Contents
61
Table of Contents
62
Table of Contents
Years Ended December 31, | Three Months Ended March 31, | ||||||||||||||||||||
2006 | 2005 | 2004 | 2007 | 2006 | |||||||||||||||||
U.S. facilities: | |||||||||||||||||||||
Net revenue | 9 | % | 9 | % | 17 | % | 11 | % | 10 | % | |||||||||||
Surgical cases | 7 | 4 | 7 | 9 | 6 | ||||||||||||||||
Net revenue per case(1) | 2 | 5 | 9 | 3 | 4 | ||||||||||||||||
U.K. facilities: | |||||||||||||||||||||
Net revenue using actual exchange rates | 7 | 6 | 32 | 27 | (2 | ) | |||||||||||||||
Net revenue using constant exchange rates(2)(3) | 6 | 7 | 18 | 13 | 6 | ||||||||||||||||
All same store facilities: | |||||||||||||||||||||
Net revenue using actual exchange rates | 9 | % | 9 | % | 19 | % | 13 | % | 9 | % |
(1) | Our overall domestic same store growth in net revenue per case was favorably impacted by the growth at our ten same store surgical hospitals, which on average perform more complex cases and thus earn a higher average net revenue per case than ambulatory surgery centers. Net revenue per case of our same store ambulatory surgery centers remained flat for the year ended December 31, 2006, as compared to the corresponding prior year period, but increased approximately 2% for the three months ended March 31, 2007 as compared to the corresponding prior year period. | |
(2) | Calculated using 2006 exchange rates for both periods (for fiscal year end calculations). We believe that using a constant currency translation rate more accurately reflects the trend of the business. | |
(3) | Calculated using first quarter 2007 exchange rates for both periods (for quarterly calculations). We believe that using a constant currency translation rate more accurately reflects the trend of the business. |
63
Table of Contents
Years Ended December 31, | Three Months Ended March 31, | ||||||||||||||||||||
2006 | 2005 | 2004 | 2007 | 2006 | |||||||||||||||||
U.S. facilities:(1) | |||||||||||||||||||||
With a hospital partner | 78 | 66 | 48 | 81 | 68 | ||||||||||||||||
Without a hospital partner(2) | 60 | 30 | 36 | 64 | 33 | ||||||||||||||||
Total U.S. facilities | 138 | 96 | 84 | 145 | 101 | ||||||||||||||||
U.K. facilities | 3 | 3 | 3 | 3 | 3 | ||||||||||||||||
Total facilities operated | 141 | 99 | 87 | 148 | 104 | ||||||||||||||||
Change from prior year end | |||||||||||||||||||||
De novo (newly constructed) | 8 | 9 | 9 | ||||||||||||||||||
Acquisition | 38 | 4 | 13 | ||||||||||||||||||
Disposals(3) | (4 | ) | (1 | ) | — | ||||||||||||||||
Total increase in number of facilities | 42 | 12 | 22 | ||||||||||||||||||
Change from March 31, 2006 | |||||||||||||||||||||
De novo (newly constructed) | 11 | ||||||||||||||||||||
Acquisition | 36 | ||||||||||||||||||||
Disposals(4) | (3 | ) | |||||||||||||||||||
Total increase in number of facilities | 44 | ||||||||||||||||||||
(1) | Physicians own a portion of all of these facilities. | |
(2) | We acquired 33 facilities without a hospital partner in 2006, primarily as a result of the Surgis Acquisition and the St. Louis Acquisitions. We are in active discussions with potential hospital partners for many of these recently acquired facilities. | |
(3) | We sold our ownership interests in facilities in Lyndhurst, Ohio and Chicago, Illinois during the first quarter of 2006. We also disposed of Surgis’ interests in two of its facilities, on in Phoenix, Arizona, the other in Ocean Springs, Mississippi in August and October 2006, respectively. | |
(4) | We disposed of Surgis’ interests in two of its facilities, one in Phoenix, Arizona, the other in Ocean Springs, Mississippi in August and October 2006, respectively. Additionally, we have classified a surgery center as held for sale in March 2007. |
64
Table of Contents
Three Months | |||||||||||||||||
Ended | |||||||||||||||||
Years Ended December 31, | March 31, | ||||||||||||||||
2006 | 2005 | 2004 | 2007 | ||||||||||||||
U.S. facilities: | |||||||||||||||||
With a hospital partner | (50 | )bps | (270 | )bps | 250 | bps | (70 | )bps | |||||||||
Without a hospital partner | (50 | ) | (20 | ) | 30 | 50 | |||||||||||
Total U.S. facilities | (50 | ) | (200 | ) | 230 | (30 | ) | ||||||||||
U.K. facilities | (205 | )bps | (90 | )bps | (10 | )bps | 160 | bps |
(1) | Operating margin is calculated as operating income divided by total revenues. This table aggregates all of the same store facilities we operate using 100% of their results. This does not represent the overall margin for USPI’s operations in either the United States or the United Kingdom because we have a variety of ownership levels in the facilities we operate, and facilities open for less than a year are excluded from same store calculations. |
65
Table of Contents
66
Table of Contents
67
Table of Contents
68
Table of Contents
Years Ended December 31, | Three Months Ended March 31, | ||||||||||||||||||||
2006 | 2005 | 2004 | 2007 | 2006 | |||||||||||||||||
Net cash provided by operating activities | $ | 102,504 | $ | 107,142 | $ | 81,098 | $ | 33,454 | $ | 30,734 | |||||||||||
Net cash used in investing activities | (282,151 | ) | (102,178 | ) | (19,175 | ) | (13,760 | ) | (47,640 | ) | |||||||||||
Net cash provided by financing activities | 81,065 | 32,119 | 1,458 | 688 | 14,115 |
69
Table of Contents
70
Table of Contents
• | $193.1 million, net of $5.9 million of cash acquired, was paid for 100% of the equity interests in Surgis, Inc., a privately-held, Nashville-based owner and operator of short stay surgical centers in connection with the Surgis Acquisition; | |
• | $58.9 million was paid to acquire controlling interests in eight ambulatory surgery centers in the St. Louis, Missouri area in connection with the St. Louis Acquisitions; | |
• | $10.9 million was paid to acquired a controlling interest in an ambulatory surgery center in Rockwall, Texas; | |
• | $4.1 million was paid for an investment in a joint venture with one of our not-for-profit hospital partners, which the joint venture used to acquire ownership in a facility in the Sacramento, California area; | |
• | $3.8 million was paid to acquire a facility and related real estate in Corpus Christi, Texas; | |
• | $3.7 million was invested in a joint venture with one of our not-for-profit hospital partners, which the joint venture used to acquire ownership in two facilities in the Lansing, Michigan area; |
71
Table of Contents
• | $3.1 million was paid to sellers based on certain financial targets or objectives being met for acquired facilities or based upon the resolution of certain contingencies; | |
• | $1.3 million of additional purchase price related to the purchase of additional ownership in 2005 in a facility in Eatontown, New Jersey; and | |
• | $2.0 million net payment related to other purchases and sales of equity interests and contributions of cash to equity method investees. |
72
Table of Contents
73
Table of Contents
74
Table of Contents
Payments Due by Period | ||||||||||||||||||||
Within | Years 2 | Years 4 | Beyond | |||||||||||||||||
Contractual Cash Obligations | Total | 1 Year | and 3 | and 5 | 5 Years | |||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
Long term debt obligations (principal plus interest)(1)(2): | ||||||||||||||||||||
U.S. Term loan facility (Term B) | $ | 198,500 | $ | 2,000 | $ | 4,000 | $ | 4,000 | $ | 188,500 | ||||||||||
U.K. credit facility | 78,799 | 13,218 | 25,420 | 40,161 | — | |||||||||||||||
Other debt at operating subsidiaries | 44,077 | 13,281 | 22,054 | 8,052 | 690 | |||||||||||||||
Capitalized lease obligations | 78,398 | 9,428 | 15,632 | 12,738 | 40,600 | |||||||||||||||
Operating lease obligations | 80,866 | 15,147 | 24,742 | 17,791 | 23,186 | |||||||||||||||
Total contractual cash obligations | $ | 480,640 | $ | 53,074 | $ | 91,848 | $ | 82,742 | $ | 252,976 | ||||||||||
(1) | Amounts shown for long-term debt obligations and capital lease obligations include the associated interest. For variable rate debt, the interest is calculated using the March 31, 2007 rates applicable to each debt instrument. | |
(2) | Amounts shown do not contemplate the future contractual cash obligations as a result of the consummation of the Transactions. See “New Borrowings — Pro Forma Contractual Cash Obligations” below. |
75
Table of Contents
Payments Due by Period | ||||||||||||||||||||
Within | Years 2 | Years 4 | Beyond | |||||||||||||||||
Contractual Cash Obligations | Total | 1 Year | and 3 | and 5 | 5 Years | |||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
Long term debt obligations (principal plus interest)(1): | ||||||||||||||||||||
New senior secured U.S. credit facility | $ | 430,000 | $ | 4,300 | $ | 8,600 | $ | 8,600 | $ | 408,500 | ||||||||||
New senior secured U.K. credit facility | 88,001 | 5,876 | 13,710 | 17,627 | 50,788 | |||||||||||||||
Outstanding notes | 440,000 | — | — | — | 440,000 | |||||||||||||||
Other debt at operating subsidiaries | 44,077 | 13,281 | 22,054 | 8,052 | 690 | |||||||||||||||
Capitalized lease obligations | 78,398 | 9,428 | 15,632 | 12,738 | 40,600 | |||||||||||||||
Operating lease obligations | 80,866 | 15,147 | 24,742 | 17,791 | 23,186 | |||||||||||||||
Total contractual cash obligations | $ | 1,161,342 | $ | 48,032 | $ | 84,738 | $ | 64,808 | $ | 963,764 | ||||||||||
(1) | Amounts shown for long-term debt obligations and capital lease obligations include the associated interest. For variable rate debt, the interest is calculated using the March 31, 2007 rates applicable to each debt instrument. |
76
Table of Contents
77
Table of Contents
78
Table of Contents
• | Consumer directed healthcare. Short stay surgical facilities have higher patient satisfaction rates as a result of their more comfortable setting, scheduling flexibility, consistent staffing and workflow processes; | |
• | Increased focus on low-cost healthcare delivery. We believe that short stay surgical facilities are significantly more cost efficient than hospitals, resulting in increased directed volume from commercial and government payors; | |
• | Significant administrative, clinical and economic benefit to physicians. The ability to offer physicians efficient scheduling of cases and high quality support services combined with an equity stake in the facility where they practice is a key competitive advantage for our facilities; | |
• | Improving healthcare technology and techniques. The increasing number of procedures that can be performed on an outpatient rather than inpatient basis as a result of advances in minimally invasive surgical techniques and anesthetics should lead to a larger overall market opportunity; and |
79
Table of Contents
• | Aging population. Demographics will continue to increase the demand for the types of procedures performed in short stay surgical facilities, including orthopedics, gastrointestinal and pain management procedures. |
80
Table of Contents
81
Table of Contents
82
Table of Contents
• | the potential to achieve strong increases in revenues and cash flows; | |
• | whether the physicians, healthcare systems and payors in the market are receptive to short stay surgical facilities; | |
• | the size of the market; | |
• | the number of surgical facilities in the market; | |
• | the number and nature of outpatient surgical procedures performed in the market; | |
• | the case mix of the facilities to be acquired; | |
• | whether the facility is well-positioned to negotiate agreements with insurers and other payors; and | |
• | licensing and other regulatory considerations. |
83
Table of Contents
84
Table of Contents
85
Table of Contents
United | United | |||||||
Specialty | States | Kingdom | ||||||
Orthopedic | 21 | % | 23 | % | ||||
Pain management | 18 | 1 | ||||||
Gynecology | 3 | 12 | (1) | |||||
General surgery | 5 | 14 | ||||||
Ear, nose and throat | 8 | 2 | ||||||
Gastrointestinal | 17 | 2 | ||||||
Plastic surgery | 4 | 23 | ||||||
Ophthalmology | 11 | 2 | ||||||
Other | 13 | 21 | ||||||
Total | 100 | % | 100 | % | ||||
(1) | Also includes in vitro fertilization. |
United | United | |||||||
Payor | States | Kingdom | ||||||
Private insurance | 63 | % | 59 | % | ||||
Self-pay | 3 | 40 | ||||||
Government | 28 | (1) | 1 | |||||
Other | 6 | — | ||||||
Total | 100 | % | 100 | % | ||||
(1) | Based on solely on case volume. Because government payors typically pay less than private insurance, the percentage of our U.S. revenue attributable to government payors is approximately 11% for Medicare and 1% for Medicaid. |
Number of | ||||||
Facilities | ||||||
Healthcare System’s | Operated with | |||||
Healthcare System | Geographic Focus | USPI | ||||
Single Market Systems: | ||||||
Baylor Health Care System | Dallas/Fort Worth, Texas | 23 | ||||
Memorial Hermann Healthcare System | Houston, Texas | 10 | ||||
Evanston Northwestern Healthcare | Chicago, Illinois | 4 | ||||
Meridian Health System | New Jersey | 5 |
86
Table of Contents
Number of | ||||||
Facilities | ||||||
Healthcare System’s | Operated with | |||||
Healthcare System | Geographic Focus | USPI | ||||
INTEGRIS Health | Oklahoma | 2 | ||||
Covenant Health: | Eastern Tennessee | 1 | ||||
Fort Sanders Parkwest Medical Center | Knoxville, Tennessee | |||||
Decatur General Hospital | Decatur, Alabama | 1 | ||||
Mountain States Health Alliance: | Northeast Tennessee | 1 | ||||
Johnson City Medical Center | Johnson City, Tennessee | |||||
Northside Cherokee Hospital | Canton, Georgia | 1 | ||||
Robert Wood Johnson University Hospital | East Brunswick, New Jersey | 1 | ||||
Sarasota Memorial Hospital | Sarasota, Florida | 1 | ||||
McLaren Health Care Corporation | Michigan | 2 | ||||
North Kansas City Hospital | Kansas City, Missouri | 2 | ||||
Multi-Market Systems: | ||||||
Adventist Health System: | 10 states(a) | 2 | ||||
Adventist Hinsdale Hospital | Hinsdale, Illinois | |||||
Huguley Memorial Medical Center | Fort Worth, Texas | |||||
Ascension Health: | 18 states and D.C.(b) | 9 | ||||
Carondelet Health System (1 facility) | Blue Springs, Missouri | |||||
St. Thomas Health Services System (6 facilities) | Middle Tennessee | |||||
St. Agnes Healthcare (1 facility) | Baltimore, Maryland | |||||
Seton Healthcare Network (1 facility) | Austin, Texas | |||||
Bon Secours Health System: | Eight eastern states(c) | 3 | ||||
Mary Immaculate Hospital | Newport News, Virginia | |||||
Memorial Regional Medical Center | Richmond, Virginia | |||||
St. Mary’s Hospital | Richmond, Virginia | |||||
Catholic Healthcare West: | California, Arizona, Nevada | 9 | ||||
Mercy Hospital of Folsom (1 facility) | Sacramento, California | |||||
Mercy San Juan Medical Center (1 facility) | Roseville, California | |||||
San Gabriel Valley Medical Center (1 facility) | San Gabriel, California | |||||
St. John’s Regional Medical Center (1 facility) | Oxnard, California | |||||
St. Joseph’s Hospital and Medical Center (2 | ||||||
facilities) and Arizona Orthopedic Surgical | ||||||
Hospital (2 facilities) | Phoenix, Arizona | |||||
St. Rose Dominican Hospital (1 facility) | Henderson, Nevada | |||||
CHRISTUS Health: | Seven states(d) | 2 | ||||
Christus Santa Rosa Health Corporation | San Antonio, Texas | |||||
Providence Health System: | Five western states(e) | 2 | ||||
Providence Holy Cross Health Center | Santa Clarita, California | |||||
Providence Holy Cross Medical Center | Mission Hills, California | |||||
Totals | 81 | |||||
87
Table of Contents
(a) | Colorado, Florida, Georgia, Illinois, Kansas, Kentucky, North Carolina, Tennessee, Texas and Wisconsin. | |
(b) | Alabama, Arkansas, Arizona, Connecticut, District of Columbia, Florida, Idaho, Illinois, Indiana, Louisiana, Maryland, Michigan, Missouri, New York, Pennsylvania, Tennessee, Texas, Washington, and Wisconsin. | |
(c) | Florida, Kentucky, Maryland, Michigan, New York, Pennsylvania, South Carolina, and Virginia. | |
(d) | Arkansas, Georgia, Louisiana, Missouri, Oklahoma, Texas, and Utah. | |
(e) | Alaska, California, Montana, Oregon, and Washington. |
Date of | Number | |||||||||||
Acquisition | of | Percentage | ||||||||||
or | Operating | Owned by | ||||||||||
Facility | Affiliation | Rooms | USPI(6) | |||||||||
United States | ||||||||||||
Atlanta | ||||||||||||
* Advanced Surgery Center of Georgia, Canton, Georgia(1) | 3/27/02 | 3 | 26 | % | ||||||||
East West Surgery Center, Austell, Georgia | 9/1/00 | (2) | 3 | 53 | ||||||||
Lawrenceville Surgery Center, Lawrenceville, Georgia | 8/1/01 | 2 | 15 | |||||||||
Northwest Georgia Surgery Center, Marietta, Georgia | 11/1/00 | (2) | 2 | 15 | ||||||||
Orthopaedic South Surgical Center, Morrow, Georgia | 11/28/03 | 2 | 15 | |||||||||
Resurgens Surgical Center, Atlanta, Georgia | 10/1/98 | (2) | 4 | 48 | ||||||||
Roswell Surgery Center, Roswell, Georgia | 10/1/00 | (2) | 3 | 15 | ||||||||
Austin | ||||||||||||
* Cedar Park Surgery Center, Cedar Park (Austin), Texas | 11/22/05 | 2 | 26 | |||||||||
Texan Surgery Center, Austin, Texas | 6/1/03 | 3 | 60 | |||||||||
Chicago | ||||||||||||
* Hinsdale Surgical Center, Hinsdale, Illinois | 5/1/06 | 4 | 22 | |||||||||
* Same Day Surgery 25 East, Chicago, Illinois | 10/15/04 | 4 | 73 | |||||||||
* Same Day Surgery Elmwood Park, Elmwood Park, Illinois | 10/15/04 | 3 | 60 | |||||||||
* Same Day Surgery North Shore, Evanston, Illinois | 10/15/04 | 2 | 71 | |||||||||
* Same Day Surgery River North, Chicago, Illinois | 10/15/04 | 4 | 55 | |||||||||
Cleveland | ||||||||||||
Northeast Ohio Surgery Center, Cleveland, Ohio | 4/19/06 | (5) | 3 | 49 | ||||||||
The Surgery Center, Middleburg Heights, Ohio(1) | 6/19/02 | 7 | 71 | |||||||||
Corpus Christi | ||||||||||||
Corpus Christi Outpatient Surgery Center, Corpus Christi, Texas(1) | 5/1/02 | 5 | 65 | |||||||||
Shoreline Surgery Center, Corpus Christi, Texas | 7/1/06 | 4 | 51 | |||||||||
Dallas/Fort Worth | ||||||||||||
* Baylor Medical Center at Frisco, Frisco, Texas(3) | 9/30/02 | 6 | 25 | |||||||||
* Baylor Surgicare, Dallas, Texas(1) | 6/1/99 | 6 | 28 | |||||||||
* Baylor Surgicare at Denton, Denton, Texas(1) | 2/1/99 | 4 | 27 | |||||||||
* Baylor Surgicare at Garland, Garland, Texas | 2/1/99 | 2 | 35 | |||||||||
* Baylor Surgicare at Grapevine, Grapevine, Texas | 2/16/02 | 4 | 28 | |||||||||
* Baylor Surgicare at Lewisville, Lewisville, Texas(1) | 9/16/02 | 6 | 35 | |||||||||
* Baylor Surgicare at North Garland, Garland, Texas | 5/1/05 | 6 | 26 | |||||||||
* Baylor Surgicare at Trophy Club, Trophy Club, Texas(3) | 5/3/04 | 6 | 36 | |||||||||
* Bellaire Surgery Center, Fort Worth, Texas | 10/15/02 | 4 | 25 | |||||||||
* Doctor’s Surgery Center at Huguley, Burleson, Texas | 2/14/06 | 4 | 19 | |||||||||
* Heath Surgicare, Rockwall, Texas | 11/1/04 | 3 | 26 | |||||||||
* Irving-Coppell Surgical Hospital, Irving, Texas(3) | 10/20/03 | 5 | 9 |
88
Table of Contents
Date of | Number | |||||||||||
Acquisition | of | Percentage | ||||||||||
or | Operating | Owned by | ||||||||||
Facility | Affiliation | Rooms | USPI(6) | |||||||||
* Mary Shiels Hospital, Dallas, Texas(3) | 4/1/03 | 5 | 28 | |||||||||
* Medical Centre Surgical Hospital, Fort Worth, Texas(3) | 12/18/98 | 8 | 30 | |||||||||
* Metroplex Surgicare, Bedford, Texas(1) | 12/18/98 | 5 | 43 | |||||||||
* North Central Surgery Center, Dallas, Texas | 12/12/05 | 5 | 14 | |||||||||
* North Texas Surgery Center, Dallas, Texas(1) | 12/18/98 | 4 | 44 | |||||||||
* Park Cities Surgery Center, Dallas, Texas(1) | 6/9/03 | 4 | 41 | |||||||||
* Physicians Day Surgery Center, Dallas, Texas | 10/12/00 | 4 | 28 | |||||||||
* Physicians Surgical Center of Fort Worth, Fort Worth, Texas | 7/13/04 | 4 | 29 | |||||||||
* Rockwall Surgery Center, Rockwall, Texas | 09/1/06 | 3 | 48 | |||||||||
* Surgery Center of Arlington, Arlington, Texas(1) | 2/1/99 | 6 | 41 | |||||||||
* Texas Surgery Center, Dallas, Texas(1) | 6/1/99 | 4 | 28 | |||||||||
* Valley View Surgery Center, Dallas, Texas | 12/18/98 | 4 | 31 | |||||||||
Houston | ||||||||||||
* Doctors Outpatient Surgicenter, Pasadena, Texas | 9/1/99 | 5 | 46 | |||||||||
* Memorial Hermann Surgery Center — Katy, Katy, Texas | 1/19/07 | 4 | 10 | |||||||||
* Memorial Hermann Surgery Center — Northwest, Houston, Texas | 9/1/04 | 5 | 11 | |||||||||
* Memorial Hermann Surgery Center — Southwest, Houston, Texas | 9/21/06 | 6 | 14 | |||||||||
* Memorial Hermann Surgery Center — The Woodlands, The Woodlands, Texas | 8/9/05 | 4 | 10 | |||||||||
* Memorial Hermann Surgery Center Texas Medical Center — Houston, Texas | 1/17/07 | 7 | 11 | |||||||||
* Memorial Hermann Surgery Center — Sugar Land, Sugar Land, Texas | 9/21/06 | 4 | 10 | |||||||||
Northwest Surgery Center, Houston, Texas | 4/19/06 | (5) | 5 | 49 | ||||||||
* Sugar Land Surgical Hospital, Sugar Land, Texas(3) | 12/28/02 | 4 | 13 | |||||||||
* TOPS Surgical Specialty Hospital, Houston, Texas(3) | 7/1/99 | 7 | 46 | |||||||||
* United Surgery Center — Southeast, Houston, Texas(1) | 9/1/99 | 3 | 41 | |||||||||
West Houston Ambulatory Surgical Associates, Houston, Texas | 4/19/06 | (5) | 5 | 51 | ||||||||
Willowbrook Surgery Center, Houston, Texas | 1/17/07 | 5 | 62 | |||||||||
Kansas City | ||||||||||||
* Briarcliff Surgery Center, Kansas City, Missouri | 6/1/05 | 2 | 29 | |||||||||
Creekwood Surgery Center, Kansas City, Missouri(1) | 7/29/98 | 4 | 62 | |||||||||
* Liberty Surgery Center, Liberty, Missouri | 6/1/05 | 2 | 30 | |||||||||
* Saint Mary’s Surgical Center, Blue Springs, Missouri | 5/1/05 | 4 | 20 | |||||||||
Lansing | ||||||||||||
* Genesis Surgery Center, Lansing, Michigan | 11/1/06 | 4 | 50 | |||||||||
* Lansing Surgery Center, Lansing, Michigan | 11/1/06 | 4 | 38 | |||||||||
Los Angeles | ||||||||||||
Coast Surgery Center of South Bay, Torrance, California(1) | 12/18/01 | 3 | 61 | |||||||||
Pacific Endo-Surgical Center, Torrance, California | 8/1/03 | 1 | 62 | |||||||||
* San Fernando Valley Surgery Center, Mission Hills, California | 11/1/04 | 4 | 34 | |||||||||
* San Gabriel Ambulatory Surgery Center, San Gabriel, California | 4/1/05 | 3 | 41 | |||||||||
San Gabriel Valley Surgical Center, West Covina, California | 11/16/01 | 4 | 55 | |||||||||
* Santa Clarita Ambulatory Surgery Center, Santa Clarita, California | 3/7/06 | 3 | 35 | |||||||||
The Center for Ambulatory Surgical Treatment, Los Angeles, California | 11/14/02 | 4 | 64 | |||||||||
Nashville | ||||||||||||
* Baptist Ambulatory Surgery Center, Nashville, Tennessee | 3/1/98 | (2) | 6 | 22 | ||||||||
* Baptist Plaza Surgicare, Nashville, Tennessee | 12/3/03 | 9 | 21 |
89
Table of Contents
Date of | Number | |||||||||||
Acquisition | of | Percentage | ||||||||||
or | Operating | Owned by | ||||||||||
Facility | Affiliation | Rooms | USPI(6) | |||||||||
* Middle Tennessee Ambulatory Surgery Center, Murfreesboro, Tennessee | 7/29/98 | 4 | 40 | |||||||||
* Northridge Surgery Center, Nashville, Tennessee | 4/19/06 | (5) | 5 | 32 | ||||||||
* Physicians Pavilion Surgery Center, Smyrna, Tennessee | 7/29/98 | 4 | 50 | |||||||||
* Saint Thomas Surgicare, Nashville, Tennessee | 7/15/02 | 5 | 21 | |||||||||
New Jersey | ||||||||||||
* Central Jersey Surgery Center, Eatontown, New Jersey | 11/1/04 | 3 | 39 | |||||||||
* Northern Monmouth Regional Surgery Center, Manalapan, New Jersey | 7/10/06 | 4 | 34 | |||||||||
* Robert Wood Johnson Surgery Center, East Brunswick, New Jersey | 6/26/02 | 5 | 47 | |||||||||
* Shore Outpatient Surgicenter, Lakewood, New Jersey | 11/1/04 | 3 | 56 | |||||||||
* Shrewsbury Surgery Center, Shrewsbury, New Jersey | 4/1/99 | 4 | 14 | |||||||||
Suburban Endoscopy Services, Verona, New Jersey | 4/19/06 | (5) | 2 | 51 | ||||||||
* Toms River Surgery Center, Toms River, New Jersey | 3/15/02 | 4 | 31 | |||||||||
Oklahoma City | ||||||||||||
* Oklahoma Center for Orthopedic Multi-Specialty Surgery, Oklahoma City, Oklahoma(3) | 8/2/04 | 4 | 25 | |||||||||
* Southwest Orthopaedic Ambulatory Surgery Center, Oklahoma City, Oklahoma | 8/2/04 | 2 | 25 | |||||||||
Specialists Surgery Center, Oklahoma City, Oklahoma(1) | 3/27/02 | 4 | 37 | |||||||||
Orlando | ||||||||||||
Orlando Ophthalmology Surgery Center, Orlando, Florida | 4/19/06 | (5) | 3 | 21 | ||||||||
University Surgical Center, Winter Park, Florida | 10/15/98 | 3 | 40 | |||||||||
Phoenix | ||||||||||||
* Arizona Orthopedic Surgical Hospital, Chandler, Arizona(3) | 5/19/04 | 6 | 36 | |||||||||
* Desert Ridge Outpatient Surgery Center, Phoenix, Arizona | 3/30/07 | 4 | 32 | |||||||||
Metro Surgery Center, Phoenix, Arizona | 4/19/06 | (5) | 4 | 74 | ||||||||
Physicians Surgery Center of Tempe | 4/19/06 | (5) | 2 | 10 | ||||||||
* St. Joseph’s Outpatient Surgery Center, Phoenix, Arizona(1) | 9/2/03 | 9 | 33 | |||||||||
Surgery Center of Peoria, Peoria, Arizona | 4/19/06 | (5) | 2 | 57 | ||||||||
Surgery Center of Scottsdale, Scottsdale, Arizona | 4/19/06 | (5) | 4 | 54 | ||||||||
Surgery Center of Gilbert, Gilbert, Arizona | 4/19/06 | (5) | 3 | 22 | ||||||||
* Warner Outpatient Surgery Center, Chandler, Arizona | 7/1/99 | 4 | 26 | |||||||||
Richmond | ||||||||||||
* Memorial Ambulatory Surgery Center, Mechanicsville (Richmond), Virginia | 12/30/05 | 5 | 47 | |||||||||
* St. Mary’s Ambulatory Surgery Center, Richmond, Virginia | 11/29/06 | 4 | 20 | |||||||||
Sacramento | ||||||||||||
* Folsom Outpatient Surgery Center, Folsom, California | 6/1/05 | 2 | 29 | |||||||||
Roseville Surgery Center, Roseville, California | 7/1/06 | 2 | 30 | |||||||||
San Antonio | ||||||||||||
* Alamo Heights Surgery Center, San Antonio, Texas | 12/1/04 | 3 | 57 | |||||||||
* Christus Santa Rosa Surgery Center, San Antonio, Texas | 5/3/04 | 5 | 21 | |||||||||
San Antonio Endoscopy Center, San Antonio, Texas | 5/1/05 | 1 | 54 |
90
Table of Contents
Date of | Number | |||||||||||
Acquisition | of | Percentage | ||||||||||
or | Operating | Owned by | ||||||||||
Facility | Affiliation | Rooms | USPI(6) | |||||||||
St. Louis | ||||||||||||
Advanced Surgical Care, Creve Coeur, Missouri | 1/1/06 | 2 | 33 | |||||||||
Chesterfield Surgery Center, Chesterfield, Missouri | 1/1/06 | 2 | 33 | |||||||||
Mason Ridge Surgery Center, St. Louis, Missouri | 2/1/07 | 2 | 33 | |||||||||
Manchester Surgery Center, Des Peres, Missouri | 2/1/07 | 3 | 33 | |||||||||
Mid Rivers Surgery Center, Saint Peters, Missouri | 1/1/06 | 2 | 34 | |||||||||
Olive Surgery Center, St. Louis, Missouri | 1/1/06 | 2 | 32 | |||||||||
Riverside Ambulatory Surgery Center, Florissant, Missouri | 8/1/06 | 2 | 33 | |||||||||
Sunset Hills Surgery Center, St. Louis, Missouri | 1/1/06 | 2 | 33 | |||||||||
The Ambulatory Surgical Center of St. Louis, Bridgeton, Missouri | 8/1/06 | 2 | 33 | |||||||||
Webster Surgery Center, Webster Groves, Missouri | 3/1/07 | 2 | 33 | |||||||||
Additional Markets | ||||||||||||
Austintown Ambulatory Surgery Center, Austintown, Ohio(1) | 4/12/02 | 5 | 69 | |||||||||
Beaumont Surgical Affiliates, Beaumont, Texas | 4/19/06 | (5) | 6 | 76 | ||||||||
* Cape Surgery Center, Sarasota, Florida | 10/18/04 | 6 | 45 | |||||||||
Chico Surgery Center, Chico, California | 4/19/06 | (5) | 2 | 60 | ||||||||
Court Street Surgery Center, Redding, California | 4/19/06 | (5) | 2 | 60 | ||||||||
Day-Op Center of Long Island, Mineola, New York(4) | 12/4/98 | 4 | 0 | |||||||||
* Decatur Ambulatory Surgery Center, Decatur, Alabama(1) | 7/29/98 | 3 | 64 | |||||||||
Destin Surgery Center, Destin, Florida | 9/25/02 | 2 | 32 | |||||||||
Great Plains Surgery Center, Lawton, Oklahoma | 4/19/06 | (5) | 2 | 49 | ||||||||
Greater Baton Rouge Surgical Hospital, Baton Rouge, Louisiana(3) | 10/11/05 | 4 | 34 | |||||||||
Idaho Surgery Center, Caldwell, Idaho | 4/19/06 | (5) | 3 | 21 | ||||||||
Las Cruces Surgical Center, Las Cruces, New Mexico | 2/1/01 | 3 | 25 | |||||||||
Madison Ambulatory Surgery Center, Canton, Mississippi | 4/19/06 | (5) | 2 | 75 | ||||||||
Manitowoc Surgery Center, Manitowoc, Wisconsin | 12/18/06 | (5) | 2 | 30 | ||||||||
* Mary Immaculate Ambulatory Surgical Center, Newport News, Virginia | 7/19/04 | 3 | 18 | |||||||||
* Mountain Empire Surgery Center, Johnson City, Tennessee | 2/20/00 | (2) | 4 | 18 | ||||||||
New Horizons Surgery Center, Marion, Ohio | 4/19/06 | (5) | 2 | 10 | ||||||||
New Mexico Orthopaedic Surgery Center, Albuquerque, New Mexico | 2/29/00 | (2) | 5 | 51 | ||||||||
* Parkway Surgery Center, Henderson (Las Vegas), Nevada | 8/3/98 | 5 | 25 | |||||||||
* Parkwest Surgery Center, Knoxville, Tennessee | 7/26/01 | 5 | 22 | |||||||||
Reading Surgery Center, Spring Township, Pennsylvania | 7/1/04 | 3 | 57 | |||||||||
Redding Surgery Center, Redding California | 4/19/06 | (5) | 2 | 22 | ||||||||
Redmond Surgery Center, Redmond, Oregon | 4/19/06 | (5) | 2 | 70 | ||||||||
* Saint Agnes Surgery Center, Ellicott City (Baltimore), Maryland | 10/01/04 | 4 | 74 | |||||||||
* Saint John’s Outpatient Surgery Center, Oxnard, California | 12/5/05 | 4 | 34 | |||||||||
Surgi-Center of Central Virginia, Fredericksburg, Virginia | 11/29/01 | 4 | 79 | |||||||||
Surgery Center of Canfield, Canfield, Ohio | 4/19/06 | (5) | 3 | 20 | ||||||||
Surgery Center of Columbia, Columbia, Missouri | 8/1/06 | 2 | 30 | |||||||||
Surgery Center of Fort Lauderdale, Fort Lauderdale, Florida | 11/1/04 | 4 | 61 | |||||||||
Templeton Surgery Center, Templeton, California | 1/1/07 | 2 | 65 | |||||||||
Teton Outpatient Services, Jackson, Wyoming | 8/1/98 | (2) | 2 | 49 | ||||||||
Tri-City Orthopaedic Center, Richland, Washington(4) | 4/19/06 | (5) | 2 | 0 | ||||||||
Tulsa Outpatient Surgery Center, Tulsa, Oklahoma | 11/1/04 | 4 | 30 | |||||||||
Victoria Ambulatory Surgery Center, Victoria, Texas | 4/19/06 | (5) | 2 | 59 |
91
Table of Contents
Date of | Number | |||||||||||
Acquisition | of | Percentage | ||||||||||
or | Operating | Owned by | ||||||||||
Facility | Affiliation | Rooms | USPI(6) | |||||||||
United Kingdom | ||||||||||||
Parkside Hospital, Wimbledon | 4/6/00 | 4 | 100 | |||||||||
Holly House Hospital, Essex | 4/6/00 | 3 | 100 | |||||||||
Highgate Private Clinic, Highgate | 4/29/03 | 3 | 100 |
* | Facilities jointly owned with not-for-profit hospital systems. | |
(1) | Certain of our surgery centers are licensed and equipped to accommodate23-hour stays. | |
(2) | Indicates date of acquisition by OrthoLink Physician Corporation. We acquired OrthoLink in February 2001. | |
(3) | Surgical hospitals, all of which are licensed and equipped for overnight stays. | |
(4) | Operated through a consulting and administrative agreement. | |
(5) | Indicates the date of the Surgis Acquisition. | |
(6) | As of December 31, 2006, unless acquired during 2007. |
Expected | Number of | |||||||||||||
Opening | Operating | |||||||||||||
Facility Location | Hospital Partner | Type | Date | Rooms | ||||||||||
Alexandria, Louisiana | Christus | Surgery Center | (1 | ) | 4 | |||||||||
Flint, Michigan | McLaren | Surgery Center | 3Q07 | 4 | ||||||||||
Houston, Texas | Memorial Hermann | Surgery Center | 3Q07 | 4 | ||||||||||
Austin, Texas | Ascension | Surgery Center | (1 | ) | 7 | |||||||||
Virginia Beach, Virginia | Bon Secours | Surgery Center | (1 | ) | 3 | |||||||||
Terre Haute, Indiana | Ascension | Surgery Center | 3Q07 | 2 | ||||||||||
Oklahoma City, Oklahoma | Integris | Surgery Center | 3Q07 | 3 |
92
Table of Contents
Expected | Number of | |||||||||||||
Opening | Operating | |||||||||||||
Facility Location | Hospital Partner | Type | Date | Rooms | ||||||||||
Orlando, Florida | — | Surgery Center | 4Q07 | 3 | ||||||||||
San Martin (Las Vegas), Nevada | CHW | Surgery Center | 1Q08 | 4 |
(1) | This facility opened during the second quarter of 2007. |
93
Table of Contents
94
Table of Contents
95
Table of Contents
96
Table of Contents
97
Table of Contents
98
Table of Contents
• | referring patients for services or items payable under a federal healthcare program, including Medicare or Medicaid, or | |
• | purchasing, leasing, or ordering, or arranging for or recommending purchasing, leasing, or ordering any good, facility, service or item for which payment may be made in whole or in part by a federal healthcare program. |
99
Table of Contents
100
Table of Contents
101
Table of Contents
102
Table of Contents
• | electronic transactions and code sets; | |
• | unique identifiers for providers, employers, health plans and individuals; | |
• | security and electronic signatures; | |
• | privacy; and | |
• | enforcement. |
103
Table of Contents
104
Table of Contents
Name | Age | Position(s) | ||||
Donald E. Steen | 60 | Chairman of the Board | ||||
William H. Wilcox | 55 | President, Chief Executive Officer and Director | ||||
Brett P. Brodnax | 42 | Executive Vice President and Chief Development Officer | ||||
Mark A. Kopser | 42 | Executive Vice President and Chief Financial Officer | ||||
Niels P. Vernegaard | 51 | Executive Vice President and Chief Operating Officer | ||||
John J. Wellik | 45 | Senior Vice President, Accounting and Administration, Chief Accounting Officer and Secretary | ||||
D. Scott Mackesy | 38 | Director | ||||
Paul B. Queally | 43 | Director | ||||
Michael E. Donovan | 30 | Director | ||||
Raymond A. Ranelli | 59 | Director | ||||
James Ken Newman | 63 | Director | ||||
Joel T. Allison | 59 | Director | ||||
Boone Powell, Jr. | 70 | Director | ||||
John C. Garrett, M.D. | 65 | Director |
105
Table of Contents
106
Table of Contents
107
Table of Contents
108
Table of Contents
Nonqualified | ||||||||||||||||||||||||||||||||||||
Non-Equity | Deferred | |||||||||||||||||||||||||||||||||||
Stock | Option | Incentive Plan | Compensation | All Other | ||||||||||||||||||||||||||||||||
Name and Principal Position | Year | Salary | Bonus | Awards(1) | Awards(1) | Compensation | Earnings | Compensation | Total | |||||||||||||||||||||||||||
William H. Wilcox | 2006 | $ | 566,667 | $ | 308,810 | (2) | $ | 2,745,090 | $ | — | $ | 200,000 | (2) | $ | 86,361 | $ | 50,235 | (4) | $ | 3,957,163 | ||||||||||||||||
President, Chief Executive | 2005 | 544,583 | 158,837 | (5) | 1,302,480 | — | 100,000 | (3) | 168,914 | 13,100 | (4) | 2,287,914 | ||||||||||||||||||||||||
Officer and Director | 2004 | 486,250 | 425,469 | (6) | 1,820,000 | — | 100,000 | (3) | 160,087 | 6,150 | (4) | 2,997,956 | ||||||||||||||||||||||||
Brett P. Brodnax | 2006 | 346,250 | 123,661 | (2) | 1,525,050 | — | — | 26,440 | 29,575 | (4) | 2,050,976 | |||||||||||||||||||||||||
Executive Vice President | 2005 | 314,167 | 80,178 | (6) | 723,600 | — | — | 20,934 | 6,300 | (4) | 1,145,179 | |||||||||||||||||||||||||
and Chief Development | 2004 | 276,667 | 172,915 | (6) | 904,450 | — | — | 63,036 | 6,150 | (4) | 1,423,218 | |||||||||||||||||||||||||
Officer | ||||||||||||||||||||||||||||||||||||
Mark A. Kopser | 2006 | 327,500 | 116,964 | (2) | 1,220,040 | — | — | 13,295 | 28,303 | (4) | 1,706,102 | |||||||||||||||||||||||||
Executive Vice President | 2005 | 304,167 | 77,626 | (6) | 578,880 | — | — | 42,863 | 6,300 | (4) | 1,009,836 | |||||||||||||||||||||||||
and Chief Financial | 2004 | 275,000 | 196,875 | (6) | 182,750 | — | — | 65,174 | 6,150 | (4) | 725,949 | |||||||||||||||||||||||||
Officer | ||||||||||||||||||||||||||||||||||||
John J. Wellik | 2006 | 237,000 | 67,714 | (2) | 406,680 | — | — | 14,734 | 21,304 | (4) | 747,432 | |||||||||||||||||||||||||
Senior Vice President, | 2005 | 222,500 | 45,427 | (2) | 192,960 | — | — | 12,146 | 8,571 | (4) | 481,604 | |||||||||||||||||||||||||
Accounting and | 2004 | 207,500 | 103,750 | (6) | 146,200 | — | — | 40,485 | 6,150 | (4) | 504,085 | |||||||||||||||||||||||||
Administration | ||||||||||||||||||||||||||||||||||||
Niels P. Vernegaard | 2006 | 233,333 | 83,333 | (7) | 1,870,800 | 473,000 | 75,000 | (3) | 2,995 | 161,900 | (8) | 2,900,361 | ||||||||||||||||||||||||
Executive Vice President and Chief Operating Officer | ||||||||||||||||||||||||||||||||||||
(footnotes continue on following page) |
109
Table of Contents
(1) | We account for the cost of stock-based compensation awarded under the United Surgical Partners International, Inc. 2001 Equity-Based Compensation Plan (“2001 Plan”) in accordance with the Financial Accounting Standards Board Statement of Financial Accounting Standards No. 123 (revised 2004) Share Based Payment (“SFAS 123R”), under which the cost of equity awards to employees is measured by the fair value of the awards on their grant date and is recognized over the vesting periods of the awards, whether or not the awards had any intrinsic value during the period. The 2001 Plan was cancelled in connection with the Transactions. Amounts shown in the table above reflect the dollar amount recognized for financial statement reporting purposes for 2006 in accordance with SFAS 123R of awards granted under our 2001 Plan and thus may include amounts from awards granted in and prior to 2006. No forfeitures occurred during 2006, and all awards are based on the closing market price of our common stock on the date of grant. Assumptions used in calculation of these amounts are included in Note 12 to our consolidated audited financial statements for the fiscal year ended December 31, 2006, included in our Annual Report onForm 10-K filed with the Securities and Exchange Commission (“SEC”) on February 28, 2007. All stock and option awards were cashed out upon consummation of the Transactions at a price of $31.05 per share less any applicable strike price. | |
(2) | Forty percent of the amount shown was paid in cash and sixty percent was deferred at our named officers’ election pursuant to USPI’s Deferred Compensation Plan (“DCP”). | |
(3) | Consists solely of a discretionary contribution by USPI to our named executive officer’s DCP account. | |
(4) | Consists of matching contributions to the named officers’ accounts under USPI’s 401(k) and DCP as follows: |
401(k) | DCP | Total | ||||||||||
Mr. Wilcox | ||||||||||||
2006 | $ | 6,461 | $ | 43,774 | $ | 50,235 | ||||||
2005 | 5,158 | 7,942 | 13,100 | |||||||||
2004 | 6,150 | — | 6,150 | |||||||||
Mr. Brodnax | ||||||||||||
2006 | 6,079 | 23,496 | 29,575 | |||||||||
2005 | 6,300 | — | 6,300 | |||||||||
2004 | 6,150 | — | 6,150 | |||||||||
Mr. Kopser | ||||||||||||
2006 | 6,079 | 22,224 | 28,303 | |||||||||
2005 | 6,300 | — | 6,300 | |||||||||
2004 | 6,150 | — | 6,150 | |||||||||
Mr. Wellik | ||||||||||||
2006 | 6,068 | 15,236 | 21,304 | |||||||||
2005 | 6,300 | 2,271 | 8,571 | |||||||||
2004 | 6,150 | — | 6,150 |
(5) | Twenty-five percent of the amount shown was paid in cash and seventy-five percent was deferred at Mr. Wilcox’s election pursuant to USPI’s DCP. | |
(6) | Half of the amount shown was paid in cash and the other half was deferred at the named executive officer’s election pursuant to USPI’s DCP. | |
(7) | Sixty-five percent of the amount shown was paid in cash and thirty-five percent was deferred at Mr. Vernegaard’s election pursuant to USPI’s DCP. | |
(8) | Consists of (a) a matching contribution to Mr. Vernegaard’s account under USPI’s 401(k) plan of $2,625, (b) a matching contribution of $10,000 to Mr. Vernegaard’s account under USPI’s DCP and (c) relocation expenses of $149,275 paid by USPI on behalf of Mr. Vernegaard. |
110
Table of Contents
Grant | ||||||||||||||||||||||||||||||||
All Other | All other | Date | ||||||||||||||||||||||||||||||
Stock | Option | Fair | ||||||||||||||||||||||||||||||
Estimated Future Payouts | Awards: | Awards: | Exercise | Value of | ||||||||||||||||||||||||||||
Under Equity Incentive Plan | Number | Number of | of Base | Stock | ||||||||||||||||||||||||||||
Awards(1)(2) | of Shares | Securities | Price of | and | ||||||||||||||||||||||||||||
Grant | (# of Shares) | of Stocks | Underlying | Option | Option | |||||||||||||||||||||||||||
Name | Date | Threshold | Target | Maximum | or Units(2) | Options | Awards | Awards | ||||||||||||||||||||||||
William H. Wilcox | 1/1/06 | 40,500 | 81,000 | 162,000 | — | — | N/A | — | ||||||||||||||||||||||||
Brett P. Brodnax | 1/1/06 | 22,500 | 45,000 | 90,000 | — | — | N/A | — | ||||||||||||||||||||||||
Mark A. Kopser | 1/1/06 | 18,000 | 36,000 | 72,000 | — | — | N/A | — | ||||||||||||||||||||||||
John J. Wellik | 1/1/06 | 6,000 | 12,000 | 24,000 | — | — | N/A | — | ||||||||||||||||||||||||
Niels P. Vernegaard | 6/1/06 | 20,000 | 40,000 | 80,000 | 20,000 | (3) | 50,000 | $ | 31.18 | $ | 1,096,600 |
(1) | Amounts shown represent awards of incentive-based Restricted Stock Units (“RSUs”) under our 2001 Plan which was terminated in connection with the Transactions. Vesting of incentive-based RSUs was dependent upon our attaining specified earnings per share (“EPS”) targets for 2006 through 2008. The number of incentive-based RSUs that may vest with respect to each named executive officer upon our attainment of the threshold, target, and maximum EPS targets is set forth in the table above. Provided such named executive officer remains an employee continuously from the date of grant through the applicable vesting date, 50% of the incentive-based RSUs eligible for vesting for each named executive officer, based on the satisfaction of the applicable EPS targets would have vested on April 1, 2009 and the remaining 50% would have vested on April 1, 2010. Upon consummation of the Transactions certain of our named executive officers and certain other executive officers received new stock awards under our Parent’s new equity incentive plan. See “— New Restricted Stock and Option Plan” and “Security Ownership of Certain Beneficial Owners and Management.” | |
(2) | All RSUs listed herein were accelerated and were converted in the Transactions into the right to receive $31.05 in cash or were contributed to our Parent in exchange for equity securities of our Parent. See “The Transactions.” | |
(3) | Amounts shown reflect grants of time-based RSUs. |
Option Awards(1) | Stock Awards(1) | |||||||||||||||||||||||||||||||||||
Equity | ||||||||||||||||||||||||||||||||||||
Market | Incentive | Equity | ||||||||||||||||||||||||||||||||||
Value | Plan | Incentive Plan | ||||||||||||||||||||||||||||||||||
Equity | Number | of | Awards: | Awards: | ||||||||||||||||||||||||||||||||
Incentive | of | Shares | Number of | Market or | ||||||||||||||||||||||||||||||||
Plan | Shares | or | Unearned | Payout Value | ||||||||||||||||||||||||||||||||
Number of | Number of | Awards: | or Units | Units of | Shares, | of Unearned | ||||||||||||||||||||||||||||||
Securities | Securities | Number of | of Stock | Stock | Units or | Shares, Units | ||||||||||||||||||||||||||||||
Underlying | Underlying | Securities | That | That | Other | or Other | ||||||||||||||||||||||||||||||
Unexercised | Unexercised | Underlying | Option | Option | Have | Have | Rights That | Rights That | ||||||||||||||||||||||||||||
Options | Options | Unearned | Exercise | Expiration | Not | Not | Have Not | Have Not | ||||||||||||||||||||||||||||
Name | Exercisable | Unexercisable | Options | Price | Date | Vested | Vested | Vested | Vested | |||||||||||||||||||||||||||
William H. Wilcox | 694,997 | — | — | $ | 11.10 | 7/3/2012 | 124,862 | $ | 3,539,838 | 162,000 | $ | 4,592,700 | ||||||||||||||||||||||||
Brett P. Brodnax | 81,248 | 3,750 | — | 12.94 | 7/3/2012 | 68,894 | 1,953,145 | 90,000 | 2,551,500 | |||||||||||||||||||||||||||
Mark A. Kopser | 234,998 | — | — | 10.35 | 7/3/2012 | 40,178 | 1,139,046 | 72,000 | 2,041,200 | |||||||||||||||||||||||||||
John J. Wellik | 60,998 | — | — | 15.30 | 7/3/2012 | 20,800 | 589,680 | 24,000 | 680,400 | |||||||||||||||||||||||||||
Niels P. Vernegaard | — | 50,000 | — | 31.18 | 6/1/2011 | 20,000 | 567,000 | 80,000 | 2,268,000 |
111
Table of Contents
(1) | All options listed herein and were accelerated and canceled in connection with the Transactions in exchange for the right to receive $31.05 in cash less the exercise price of the option. All unvested restricted stock awards listed herein were accelerated and were converted in the Transactions into the right to receive $31.05 in cash or were contributed to our Parent in exchange for equity securities of our Parent. See “The Transactions.” Upon consummation of the Transactions certain of our named executive officers and certain other executive officers received new stock awards under our Parent’s new equity incentive plan. See “— New Restricted Stock and Option Plan” and “Security Ownership of Certain Beneficial Owners and Management.” |
Options Awards | Stock Awards | |||||||||||||||
Number of | Number of | |||||||||||||||
Shares | Value | Shares | Value | |||||||||||||
Acquired | Realized | Acquired on | Realized | |||||||||||||
Name | on Exercise | on Exercise | Vesting | on Vesting | ||||||||||||
William H. Wilcox | — | $ | — | 22,963 | $ | 654,855 | ||||||||||
Brett P. Brodnax | 35,000 | 570,683 | 10,178 | 311,826 | ||||||||||||
Mark A. Kopser | — | — | 6,536 | 206,038 | ||||||||||||
John J. Wellik | — | — | 2,600 | 83,582 | ||||||||||||
Niels P. Vernegaard | — | — | — | — |
112
Table of Contents
Aggregate | ||||||||||||||||
Balance at | ||||||||||||||||
Executive | Registrant | Aggregate | December 31, | |||||||||||||
Name | Contribution | Contributions | Earnings | 2006 | ||||||||||||
William H. Wilcox | $ | 204,109 | $ | 243,774 | $ | 86,361 | $ | 1,045,096 | ||||||||
Brett P. Brodnax | 92,014 | 23,496 | 26,440 | 185,581 | ||||||||||||
Mark A. Kopser | 71,558 | 22,223 | 13,295 | 218,314 | ||||||||||||
John J. Wellik | 62,797 | 15,236 | 14,734 | 115,156 | ||||||||||||
Niels P. Vernegaard | 20,000 | 85,000 | 2,995 | 107,995 |
113
Table of Contents
114
Table of Contents
Cash | Accelerated | |||||||||||||||
Severance | Accrued | Vesting Upon | ||||||||||||||
Name | Payment | Bonus(1)(2) | Benefits(3) | Change of Control(4) | ||||||||||||
William H. Wilcox | $ | 1,150,000 | (5) | $ | 308,810 | $ | 13,320 | (5) | $ | 158,892 | ||||||
Brett P. Brodnax | 365,000 | (5) | 123,661 | 6,660 | (5) | 88,273 | ||||||||||
Mark A. Kopser | 340,000 | (5) | 116,964 | 6,660 | (5) | 70,619 | ||||||||||
John J. Wellik | 247,000 | (5) | 67,714 | 6,660 | (5) | 23,540 | ||||||||||
Niels P. Vernegaard | 400,000 | (5) | 83,333 | 6,660 | (5) | 78,465 |
(1) | Amounts are based on the bonus amount paid with respect to 2006. | |
(2) | Amounts will be paid at such time as annual bonuses are payable to other executive and officers of USPI in accordance with formal payroll practices. |
115
Table of Contents
(3) | Amounts consist of the cost to continue to pay such named executive officer’s health insurance benefits for the designated term or the economic equivalent thereof if such continuation is not permissible under the terms of the USPI’s health insurance plan. | |
(4) | Pursuant to the restricted stock award agreements with our named executive officers, all unvested restricted shares of our Parent’s common stock will vest in full upon a change of control if, as a result of such change of control, Welsh Carson shall have disposed of all of its shares of our Parent acquired in connection with the Transactions and received its cost basis in such shares plus a return of at least 100%. A change of control is not defined to include an initial public offering of our stock. In the event such restricted shares do not vest on such change of control, then such restricted shares shall be forfeited upon the closing of such change of control transaction. A third party assisted us with valuing these restricted shares of our Parent’s common stock at $0.32 per share. The results in this column are the result of multiplying the total possible number of restricted shares of our Parent’s common stock that vest upon a change of control by this value for the respective named executive officer. | |
(5) | Amounts to be paid over the course of twenty-four months. | |
(6) | Amounts to be paid over the course of twelve months. |
Change in | ||||||||||||||||||||||||
Pension Value | ||||||||||||||||||||||||
and Nonqualified | ||||||||||||||||||||||||
Deferred | ||||||||||||||||||||||||
Fees Earned or | Stock | Option | Compensation | All Other | ||||||||||||||||||||
Name | Paid in Cash | Awards | Awards | Earnings | Compensation | Total | ||||||||||||||||||
James Ken Newman | $ | 122,750 | (1) | $ | 79,673 | (2) | $ | 47,925 | (2) | — | — | $ | 250,348 | |||||||||||
Joel T. Allison | — | — | — | — | — | — | ||||||||||||||||||
Boone Powell, Jr. | 112,250 | (1) | $ | 79,673 | (2) | 47,925 | (2) | — | — | 239,848 | ||||||||||||||
John C. Garrett, M.D. | 33,250 | $ | 79,673 | (2) | 47,925 | (2) | — | — | 160,848 |
(1) | Amount includes $75,000 paid for service on a special committee related to the Transactions. | |
(2) | We account for the cost of stock-based compensation awarded under the 2001 Plan in accordance with SFAS 123R, under which the cost of equity awards to employees is measured by the fair value of the awards on their grant date and is recognized over the vesting periods of the awards, whether or not the awards had any intrinsic value during the period. The 2001 Plan was cancelled in connection with the Transactions. Amounts shown in the table above reflect the dollar amount recognized for financial statement reporting purposes for 2006 in accordance with SFAS 123R of awards granted under our 2001 Plan and thus may include amounts from awards granted in and prior to 2006. No forfeitures occurred during 2006, and all awards are based on the closing market price of our common stock on the date of grant. Assumptions used in calculation of these amounts are included in Note 12 to our consolidated audited financial statements for the fiscal year ended December 31, 2006, included in our Annual Report onForm 10-K filed with the SEC on February 28, 2007. Shares and options were granted on April 3, 2006. The grant date fair value of each share granted was $35.41. The strike price of each option granted was $35.41 with an accounting value of $10.65. All stock and option awards were cashed out upon consummation of the transactions at a price of $31.05 per share less any applicable strike price. |
116
Table of Contents
Participating | Percent of | |||||||||||||||
Common | Percent of | Preferred | Outstanding | |||||||||||||
Shares | Outstanding | Shares | Participating | |||||||||||||
Beneficially | Common | Beneficially | Preferred | |||||||||||||
Name of Beneficial Owner (1) | Owned | Shares | Owned | Shares | ||||||||||||
Welsh, Carson, Anderson & Stowe(2) | 136,448,356 | 88.2 | % | 17,326,775 | 97.9 | % | ||||||||||
California State Teacher’s Retirement System(3) | 22,183,099 | 14.3 | % | 2,816,901 | 15.9 | % | ||||||||||
CPP Investment Board (USRE II) Inc.(4) | 26,619,718 | 17.2 | % | 3,380,282 | 19.1 | % | ||||||||||
Silvertech Investment PTE Ltd(5) | 8,873,239 | 5.7 | % | 1,126,761 | 6.4 | % | ||||||||||
Donald E. Steen(6) | 1,421,127 | * | 78,873 | * | ||||||||||||
William H. Wilcox(7) | 6,488,790 | 4.2 | % | 157,746 | * | |||||||||||
Brett P. Brodnax(8) | 2,388,811 | 1.5 | % | 27,042 | * | |||||||||||
Mark A. Kopser(9) | 2,364,345 | 1.5 | % | 56,338 | * | |||||||||||
Niels P. Vernegaard(10) | 2,007,194 | 1.3 | % | 7,872 | * | |||||||||||
John J. Wellik(11) | 317,927 | * | 5,634 | * | ||||||||||||
D. Scott Mackesy(12) | — | — | — | — | ||||||||||||
Paul B. Queally (12)(13) | 175,457 | * | 22,281 | * | ||||||||||||
Michael E. Donovan(12) | — | — | — | — | ||||||||||||
Raymond A. Ranelli | — | — | — | — | ||||||||||||
James K. Newman | — | — | — | — | ||||||||||||
Joel T. Allison | — | — | — | — | ||||||||||||
Boone Powell, Jr. | — | — | — | — | ||||||||||||
John C. Garrett, M.D. | — | — | — | — | ||||||||||||
All directors and executive officers as a group(14) | 15,163,651 | 9.8 | % | 355,786 | 2.0 | % |
* | Less than one percent | |
(1) | Unless otherwise indicated, the principal executive offices of each of the beneficial owners identified are located at 15305 Dallas Parkway, Suite 1600, Addison, Texas 77001. | |
(2) | Represents (A) 54,671,610 common shares and 6,942,423 participating preferred shares held by Welsh Carson over which Welsh Carson has sole voting and investment power, (B) 25,200 common shares and 3,200 participating preferred shares held by WCAS Management Corporation, an affiliate of Welsh Carson, over which WCAS Management Corporation has sole voting and investment power, (C) an aggregate 1,462,785 common shares and 185,752 participating preferred over which individuals who are general partners of WCAS X Associates LLC, the sole general partner of Welsh Carson,and/or otherwise employed by an affiliate of Welsh, Carson, Anderson & Stowe have voting and investment power, and (D) an aggregate 80,288,761 common shares and 10,195,400 participating preferred shares held by other co-investors, over which Welsh Carson has sole voting power. WCAS X Associates LLC, the sole general partner of Welsh Carson and the individuals who serve as general partners of WCAS X Associates LLC, including D. Scott Mackesy, Paul B. Queally and Michael E. Donovan, may be deemed to beneficially own the shares beneficially owned by Welsh Carson. Such persons disclaim beneficial ownership of such shares. The principal executive offices of Welsh, Carson, Anderson & Stowe are located at 320 Park Avenue, Suite 2500, New York, New York 10022. |
117
Table of Contents
(3) | Such beneficial owner has granted to Welsh Carson sole voting power over its shares. The principal executive offices of such beneficial owner is 7667 Folsom Blvd., Suite 250, Sacramento, California 95826. | |
(4) | Such beneficial owner has granted to Welsh Carson sole voting power over its shares. The principal executive offices of such beneficial owner is One Queen Street East, Suite 2600, Toronto, Ontario, M5C 2W5, Canada. | |
(5) | Such beneficial owner has granted to Welsh Carson sole voting power over its shares. The principal executive offices of such beneficial owner is 255 Shoreline Drive, Suite 600, Redwood City, California 94065. | |
(6) | Includes 100,000 common shares owned by the Michelle Ann Steen Trust and 100,000 common shares owned by the Marcus Anthony Steen Trust for which, in each case, Mr. Steen acts as a trustee and has voting and investment power over such shares. Such shares are subject to restrictions on transfer set forth in a restricted stock award agreement entered into at the time of the consummation of the Transactions. Also included are another 600,000 common shares which are subject to restrictions on transfer set forth in a restricted stock award agreement entered into at the time of the consummation of the Transactions. | |
(7) | Includes 5,246,536 common shares which are subject to restrictions on transfer set forth in a restricted stock award agreement entered into at the time of the consummation of the Transactions. | |
(8) | Includes 2,175,853 common shares which are subject to restrictions on transfer set forth in a restricted stock award agreement entered into at the time of the consummation of the Transactions. | |
(9) | Includes 1,920,683 common shares which are subject to restrictions on transfer set forth in a restricted stock award agreement entered into at the time of the consummation of the Transactions. | |
(10) | Includes 1,945,203 common shares which are subject to restrictions on transfer set forth in a restricted stock award agreement entered into at the time of the consummation of the Transactions. | |
(11) | Includes 273,561 common shares which are subject to restrictions on transfer set forth in a restricted stock award agreement entered into at the time of the consummation of the Transactions. | |
(12) | Does not include (A) 54,671,610 common shares or 6,942,423 participating preferred shares owned by Welsh Carson, or (B) 25,200 common shares or 3,200 participating preferred shares owned by WCAS Management Corporation. Messrs Queally, Mackesy and Donovan, as general partners of WCAS X Associates LLC, the sole general partner of Welsh Carson, and officers of WCAS Management Corporation, may be deemed to beneficially own the shares beneficially owned by Welsh Carson and WCAS Management Corporation. Each of Messrs Queally, Mackesy and Donovan disclaims beneficial ownership of such shares. The principal executive offices of Messrs Queally, Mackesy and Donovan are located at 320 Park Avenue, Suite 2500, New York, New York 10022 | |
(13) | Includes an aggregate 3,090 common shares and 393 preferred shares owned by certain trusts established for the benefit of Mr. Queally’s children for which, in each case, Mr. Queally acts as a trustee and has voting and investment power over such shares. | |
(14) | Does not include (A) 54,671,610 common shares or 6,942,423 participating preferred shares owned by Welsh Carson, or (B) 25,200 common shares or 3,200 participating preferred shares owned by WCAS Management Corporation. Includes an aggregate 12,361,836 common shares which are subject to restrictions on transfer set forth in restricted stock award agreements entered into at the time of the consummation of the Transactions. |
118
Table of Contents
119
Table of Contents
120
Table of Contents
• | a $100.0 million revolving credit facility with a maturity of six years, including a $20.0 million letter of credit sub-facility and a $20.0 million swingline loan sub-facility; and | |
• | $530.0 million of term loan facility with a maturity of seven years ($430.0 million of which was drawn in full in connection with the consummation of the Transactions and $100.0 million of which will be available on a delayed draw basis until December 31, 2008). |
121
Table of Contents
• | 50% (subject to reduction to 25% and 0% based upon our total leverage ratio) of our annual excess cash flow; | |
• | 100% of the net cash proceeds from asset sales and casualty and condemnation events, subject to reinvestment rights and certain other exceptions; and | |
• | 100% of the net cash proceeds from certain incurrences of debt. |
• | incur, assume or permit to exist additional indebtedness or guarantees; | |
• | incur liens and engage in sale leaseback transactions; | |
• | make loans, investments and other advances; | |
• | declare dividends, make payments or redeem or repurchase capital stock; | |
• | engage in mergers, acquisitions and other business combinations; | |
• | prepay, redeem or repurchase certain indebtedness including the notes; |
122
Table of Contents
• | amend or otherwise alter terms of certain subordinated indebtedness including the notes; | |
• | enter into agreements limiting subsidiary distributions; | |
• | sell assets; | |
• | engage in certain transactions with affiliates; | |
• | alter the business that we conduct; and | |
• | issue and sell capital stock of subsidiaries. |
• | £34.3 million term loan A facility with a maturity of six years; | |
• | £10.0 million term loan B facility with a maturity of six years; and | |
• | £2.0 million overdraft facility, to be repaid on demand. |
123
Table of Contents
• | incur, or permit to exist additional indebtedness; | |
• | incur liens; | |
• | make loans, investments or acquisitions; | |
• | declare dividends, or other distributions; | |
• | enter into operating leases; | |
• | engage in mergers, joint ventures or partnerships; | |
• | sell assets; | |
• | alter the business that the U.K. borrowers and their subsidiaries conduct; and | |
• | incur financial lease expenditures. |
124
Table of Contents
• | general unsecured obligations of the Issuer; | |
• | subordinated in right of payment to all existing and future Senior Debt of the Issuer, including Indebtedness under the Credit Agreement; | |
• | pari passuin right of payment to any senior subordinated Indebtedness of the Issuer; | |
• | senior in right of payment to any future subordinated Indebtedness of the Issuer; and | |
• | be unconditionally guaranteed by each of the Guarantors on a senior subordinated basis. |
• | is a general unsecured obligation of that Guarantor; |
125
Table of Contents
• | is subordinated in right of payment to all existing and future Senior Debt of that Guarantor, including guarantees of Indebtedness under the Credit Agreement; | |
• | ispari passuin right of payment with any senior subordinated Indebtedness of that Guarantor; and | |
• | is senior in right of payment to any future subordinated Indebtedness of that Guarantor. |
126
Table of Contents
• | entirely in cash (“Cash Interest”); | |
• | entirely by increasing the principal amount of the outstanding toggle notes or by issuing PIK notes (“PIK Interest”); or | |
• | on 50% of the outstanding principal amount of the toggle notes in cash and on 50% of the principal amount by increasing the principal amount of the outstanding toggle notes or by issuing PIK notes (“Partial PIK Interest”). |
127
Table of Contents
128
Table of Contents
129
Table of Contents
130
Table of Contents
131
Table of Contents
Year | Percentage | |||
2012 | 104.438 | % | ||
2013 | 102.958 | % | ||
2014 | 101.479 | % | ||
2015 and thereafter | 100.000 | % |
Year | Percentage | |||
2012 | 104.625 | % | ||
2013 | 103.083 | % | ||
2014 | 101.542 | % | ||
2015 and thereafter | 100.000 | % |
132
Table of Contents
133
Table of Contents
134
Table of Contents
135
Table of Contents
136
Table of Contents
137
Table of Contents
138
Table of Contents
139
Table of Contents
140
Table of Contents
141
Table of Contents
142
Table of Contents
143
Table of Contents
144
Table of Contents
145
Table of Contents
146
Table of Contents
147
Table of Contents
148
Table of Contents
149
Table of Contents
150
Table of Contents
151
Table of Contents
152
Table of Contents
153
Table of Contents
154
Table of Contents
155
Table of Contents
156
Table of Contents
157
Table of Contents
158
Table of Contents
159
Table of Contents
160
Table of Contents
161
Table of Contents
162
Table of Contents
163
Table of Contents
164
Table of Contents
165
Table of Contents
166
Table of Contents
167
Table of Contents
168
Table of Contents
169
Table of Contents
170
Table of Contents
171
Table of Contents
172
Table of Contents
173
Table of Contents
174
Table of Contents
175
Table of Contents
176
Table of Contents
177
Table of Contents
• | an individual that is a citizen or resident of the United States, including an alien individual who is a lawful permanent resident of the United States or meets the “substantial presence” test under Section 7701(b) of the Code; | |
• | a corporation (including an entity taxable as a corporation for U.S. federal income tax purposes) created or organized in or under the laws of the United States, any state thereof or the District of Columbia; | |
• | an estate the income of which is subject to U.S. federal income taxation regardless of its source; or | |
• | a trust if (1) a U.S. court can exercise primary supervision over the administration of the trust and one or more U.S. persons have the authority to control all substantial decisions of the trust, or (2) the trust was in existence on August 20, 1996, was treated as a U.S. person prior to such date and has elected to continue to be treated as a U.S. person. |
178
Table of Contents
179
Table of Contents
180
Table of Contents
181
Table of Contents
• | fails to furnish its taxpayer identification number (“TIN”) which, for an individual, is ordinarily his or her social security number; | |
• | furnishes an incorrect TIN; | |
• | is notified by the IRS that it has failed to properly report payments of interest or dividends; or | |
• | fails to certify under penalties of perjury that it has furnished a correct TIN and that the IRS has not notified the U.S. Holder that it is subject to backup withholding. |
182
Table of Contents
• | such holder does not directly or indirectly, actually or constructively, own 10% or more of the total combined voting power of all of our classes of stock; | |
• | such holder is not a controlled foreign corporation (as defined in the Code) that is related to us, directly or indirectly, through stock ownership; | |
• | such holder is not a bank receiving interest on an exchange note on an extension of credit made pursuant to a loan agreement entered into in the ordinary course of its trade or business; and | |
• | either (1) thenon-U.S. Holder certifies in a statement provided to us or our paying agent, under penalties of perjury, that it is not a “U.S. person” within the meaning of the Code and provides its name and address (generally on IRSForm W-8BEN or applicable successor form), or (2) a securities clearing organization, bank or other financial institution that holds customers’ securities in the ordinary course of its trade or business and holds the notes on behalf of thenon-U.S. Holder certifies to us or our paying agent under penalties of perjury that it has received from thenon-U.S. Holder a statement, under penalties of perjury, that such holder is not a “U.S. person” and provides us or our paying agent with a copy of such statement or (3) thenon-U.S. Holder holds its notes through a “qualified intermediary” and certain conditions are satisfied. |
183
Table of Contents
• | a U.S. person; | |
• | a controlled foreign corporation for U.S. federal income tax purposes; | |
• | a foreign person 50% or more whose gross income is effectively connected with a U.S trade or business for a specified three-year period; or | |
• | a foreign partnership, if at any time during its tax year, one or more of its partners are U.S. persons, as defined in Treasury regulations, who in the aggregate hold more than 50% of the income or capital interest in the partnership or if, at any time during its tax year, the foreign partnership is engaged in a U.S. trade or business. |
184
Table of Contents
185
Table of Contents
186
Table of Contents
Page | ||||
USPI Audited Financial Statements: | ||||
F-2 | ||||
F-3 | ||||
F-4 | ||||
F-5 | ||||
F-6 | ||||
F-7 | ||||
F-8 | ||||
USPI Unaudited Quarterly Financial Statements | ||||
USPI Unaudited Consolidated Balance Sheets as of March 31, 2007 | F-37 | |||
F-38 | ||||
F-39 | ||||
F-40 | ||||
F-41 |
Table of Contents
F-2
Table of Contents
AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
DECEMBER 31, 2006 AND 2005
2006 | 2005 | |||||||
(In thousands, except per share amounts) | ||||||||
ASSETS | ||||||||
Cash and cash equivalents | $ | 31,740 | $ | 130,440 | ||||
Patient receivables, net of allowance for doubtful accounts of $9,955 and $6,656, respectively | 58,525 | 44,501 | ||||||
Other receivables (Note 4) | 16,973 | 10,253 | ||||||
Inventories of supplies | 9,108 | 7,819 | ||||||
Deferred tax asset, net | 14,238 | 11,654 | ||||||
Prepaids and other current assets | 13,264 | 8,443 | ||||||
Total current assets | 143,848 | 213,110 | ||||||
Property and equipment, net (Note 5) | 299,829 | 259,016 | ||||||
Investments in affiliates (Note 3) | 158,499 | 100,500 | ||||||
Goodwill and intangible assets, net (Note 6) | 621,264 | 422,556 | ||||||
Other assets (Note 2) | 8,416 | 33,659 | ||||||
Total assets | $ | 1,231,856 | $ | 1,028,841 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
Accounts payable | $ | 24,436 | $ | 19,095 | ||||
Accrued salaries and benefits | 26,145 | 19,572 | ||||||
Due to affiliates | 76,398 | 34,997 | ||||||
Accrued interest | 1,742 | 1,506 | ||||||
Current portion of long term debt (Note 7) | 26,373 | 15,922 | ||||||
Other accrued expenses | 30,588 | 31,072 | ||||||
Total current liabilities | 185,682 | 122,164 | ||||||
Long term debt, less current portion (Note 7) | 320,957 | 270,564 | ||||||
Other long term liabilities | 10,857 | 4,474 | ||||||
Deferred tax liability, net | 42,256 | 36,591 | ||||||
Total liabilities | 559,752 | 433,793 | ||||||
Minority interests (Note 3) | 72,830 | 63,998 | ||||||
Commitments and contingencies (Notes 8 and 15) | ||||||||
Stockholders’ equity (Notes 9 and 12) | ||||||||
Common stock, $0.01 par value; 200,000 shares authorized; 44,714 and 44,320 shares issued at December 31, 2006 and 2005, respectively | 447 | 443 | ||||||
Additional paid in capital | 382,327 | 375,656 | ||||||
Treasury stock, at cost, 4 and 37 shares at December 31, 2006 and 2005, respectively | (109 | ) | (831 | ) | ||||
Deferred compensation | — | (14,128 | ) | |||||
Accumulated other comprehensive income, net of tax | 16,349 | 3,896 | ||||||
Retained earnings | 200,260 | 166,014 | ||||||
Total stockholders’ equity | 599,274 | 531,050 | ||||||
Total liabilities and stockholders’ equity | $ | 1,231,856 | $ | 1,028,841 | ||||
F-3
Table of Contents
Years Ended December 31, | ||||||||||||
2006 | 2005 | 2004 | ||||||||||
(In thousands, except per share amounts) | ||||||||||||
Revenues: | ||||||||||||
Net patient service revenue | $ | 518,788 | $ | 432,727 | $ | 344,727 | ||||||
Management and contract service revenue | 52,236 | 35,904 | 37,642 | |||||||||
Other revenue | 7,801 | 970 | 817 | |||||||||
Total revenues | 578,825 | 469,601 | 383,186 | |||||||||
Equity in earnings of unconsolidated affiliates | 31,568 | 23,998 | 18,626 | |||||||||
Operating expenses: | ||||||||||||
Salaries, benefits, and other employee costs | 160,979 | 119,525 | 97,927 | |||||||||
Medical services and supplies | 104,382 | 83,652 | 62,977 | |||||||||
Other operating expenses | 99,623 | 84,762 | 71,435 | |||||||||
General and administrative expenses | 40,950 | 30,275 | 27,493 | |||||||||
Provision for doubtful accounts | 10,100 | 9,355 | 7,933 | |||||||||
Depreciation and amortization | 35,300 | 30,980 | 26,761 | |||||||||
Total operating expenses | 451,334 | 358,549 | 294,526 | |||||||||
Operating income | 159,059 | 135,050 | 107,286 | |||||||||
Interest income | 4,069 | 4,455 | 1,591 | |||||||||
Interest expense | (32,716 | ) | (27,471 | ) | (26,430 | ) | ||||||
Loss on early retirement of debt (Note 7) | (14,880 | ) | — | (1,635 | ) | |||||||
Other | 1,778 | 533 | 247 | |||||||||
Total other expense, net | (41,749 | ) | (22,483 | ) | (26,227 | ) | ||||||
Income before minority interests | 117,310 | 112,567 | 81,059 | |||||||||
Minority interests in income of consolidated subsidiaries | (54,452 | ) | (38,521 | ) | (30,344 | ) | ||||||
Income from continuing operations before income taxes | 62,858 | 74,046 | 50,715 | |||||||||
Income tax expense | (22,773 | ) | (26,430 | ) | (17,986 | ) | ||||||
Income from continuing operations | 40,085 | 47,616 | 32,729 | |||||||||
Discontinued operations, net of tax (Note 2): | ||||||||||||
Income (loss) from discontinued operations | (96 | ) | (477 | ) | 3,108 | |||||||
Net gain (loss) on disposal of discontinued operations | (5,743 | ) | 155 | 50,338 | ||||||||
Total earnings (loss) from discontinued operations | (5,839 | ) | (322 | ) | 53,446 | |||||||
Net income | $ | 34,246 | $ | 47,294 | $ | 86,175 | ||||||
Net income (loss) per share: | ||||||||||||
Basic: | ||||||||||||
Continuing operations | $ | 0.92 | $ | 1.11 | $ | 0.78 | ||||||
Discontinued operations | (0.14 | ) | (0.01 | ) | 1.28 | |||||||
Total | $ | 0.78 | $ | 1.10 | $ | 2.06 | ||||||
Diluted: | ||||||||||||
Continuing operations | $ | 0.88 | $ | 1.06 | $ | 0.74 | ||||||
Discontinued operations | (0.13 | ) | (0.01 | ) | 1.22 | |||||||
Total | $ | 0.75 | $ | 1.05 | $ | 1.96 | ||||||
Weighted average number of common shares | ||||||||||||
Basic | 43,723 | 42,994 | 41,913 | |||||||||
Diluted | 45,466 | 44,977 | 43,948 |
F-4
Table of Contents
Years Ended December 31, | ||||||||||||
2006 | 2005 | 2004 | ||||||||||
(In thousands) | ||||||||||||
Net income | $ | 34,246 | $ | 47,294 | $ | 86,175 | ||||||
Other comprehensive income (loss): | ||||||||||||
Foreign currency translation adjustments | 13,104 | (9,975 | ) | 2,515 | ||||||||
Minimum pension liability adjustment, net of tax | (434 | ) | (549 | ) | (235 | ) | ||||||
Net unrealized gains on securities, net of tax | — | — | 70 | |||||||||
Reclassifications due to sale of Spanish operations: | ||||||||||||
Foreign currency translation adjustments | — | — | (20,563 | ) | ||||||||
Net unrealized losses on securities, net of tax | — | — | (219 | ) | ||||||||
Other comprehensive income (loss) | 12,670 | (10,524 | ) | (18,432 | ) | |||||||
Comprehensive income | $ | 46,916 | $ | 36,770 | $ | 67,743 | ||||||
F-5
Table of Contents
AND SUBSIDIARIES
Consolidated Statements of Stockholders’ Equity
For the years ended December 31, 2006, 2005 and 2004
Receivables | Accumulated | |||||||||||||||||||||||||||||||||||
Common Stock | Additional | from Sales | Other | |||||||||||||||||||||||||||||||||
Outstanding | Paid in | Treasury | Deferred | of Common | Comprehensive | Retained | ||||||||||||||||||||||||||||||
Shares | Par Value | Capital | Stock | Compensation | Stock | Income (Loss) | Earnings | Total | ||||||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||||||
Balance, December 31, 2003 | 41,479 | $ | 415 | $ | 330,381 | $ | (986 | ) | $ | (4,548 | ) | $ | (1 | ) | $ | 32,852 | $ | 32,542 | $ | 390,655 | ||||||||||||||||
Issuance of common stock and exercise of stock options | 1,508 | 15 | 18,674 | 1,077 | (5,113 | ) | 1 | — | 3 | 14,657 | ||||||||||||||||||||||||||
Repurchases of common stock | (18 | ) | — | (7 | ) | (411 | ) | — | — | — | — | (418 | ) | |||||||||||||||||||||||
Amortization of deferred compensation | — | — | — | — | 1,972 | — | — | — | 1,972 | |||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | — | 86,175 | 86,175 | |||||||||||||||||||||||||||
Foreign currency translation adjustments | — | — | — | — | — | — | 2,515 | — | 2,515 | |||||||||||||||||||||||||||
Unrealized gains on securities | — | — | — | — | — | — | 70 | — | 70 | |||||||||||||||||||||||||||
Minimum pension liability adjustment, net of tax | — | — | — | — | — | — | (235 | ) | — | (235 | ) | |||||||||||||||||||||||||
Reclassifications due to sale of Spanish operations | — | — | — | — | — | — | (20,782 | ) | — | (20,782 | ) | |||||||||||||||||||||||||
Balance, December 31, 2004 | 42,969 | 430 | 349,048 | (320 | ) | (7,689 | ) | — | 14,420 | 118,720 | 474,609 | |||||||||||||||||||||||||
Issuance of common stock and exercise of stock options | 1,346 | 13 | 26,608 | 363 | (10,454 | ) | — | — | — | 16,530 | ||||||||||||||||||||||||||
Repurchases of common stock | (32 | ) | — | — | (874 | ) | — | — | — | — | (874 | ) | ||||||||||||||||||||||||
Amortization of deferred compensation | — | — | — | — | 4,015 | — | — | — | 4,015 | |||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | — | 47,294 | 47,294 | |||||||||||||||||||||||||||
Foreign currency translation adjustments | — | — | — | — | — | — | (9,975 | ) | — | (9,975 | ) | |||||||||||||||||||||||||
Minimum pension liability adjustment, net of tax | — | — | — | — | — | — | (549 | ) | — | (549 | ) | |||||||||||||||||||||||||
Balance, December 31, 2005 | 44,283 | 443 | 375,656 | (831 | ) | (14,128 | ) | — | 3,896 | 166,014 | 531,050 | |||||||||||||||||||||||||
Reclassification of deferred compensation upon adoption of SFAS 123R | — | — | (14,128 | ) | — | 14,128 | — | — | — | — | ||||||||||||||||||||||||||
Issuance of common stock and exercise of stock options | 480 | 4 | 8,825 | 2,394 | — | — | — | — | 11,223 | |||||||||||||||||||||||||||
Repurchases of common stock | (53 | ) | — | — | (1,672 | ) | — | — | — | — | (1,672 | ) | ||||||||||||||||||||||||
Equity based compensation expense | — | — | 11,974 | — | — | — | — | — | 11,974 | |||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | — | 34,246 | 34,246 | |||||||||||||||||||||||||||
Foreign currency translation adjustments | — | — | — | — | — | — | 13,104 | — | 13,104 | |||||||||||||||||||||||||||
Minimum pension liability adjustment, net of tax | — | — | — | — | — | — | (434 | ) | — | (434 | ) | |||||||||||||||||||||||||
Adjustment to initially apply SFAS 158, net of tax (Note 15) | — | — | — | — | — | — | (217 | ) | — | (217 | ) | |||||||||||||||||||||||||
Balance, December 31, 2006 | 44,710 | $ | 447 | $ | 382,327 | $ | (109 | ) | $ | — | $ | — | $ | 16,349 | $ | 200,260 | $ | 599,274 | ||||||||||||||||||
F-6
Table of Contents
Years Ended December 31, | ||||||||||||
2006 | 2005 | 2004 | ||||||||||
(In thousands) | ||||||||||||
Cash flows from operating activities: | ||||||||||||
Net income | $ | 34,246 | $ | 47,294 | $ | 86,175 | ||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||
(Earnings) loss from discontinued operations | 5,839 | 322 | (53,446 | ) | ||||||||
Provision for doubtful accounts | 10,100 | 9,355 | 7,933 | |||||||||
Depreciation and amortization | 35,300 | 30,980 | 26,761 | |||||||||
Amortization of debt issue costs and discount | 912 | 770 | 1,766 | |||||||||
Deferred income taxes | 6,294 | 2,041 | 4,619 | |||||||||
Loss on early retirement of debt | 14,880 | — | 1,635 | |||||||||
Equity in earnings of unconsolidated affiliates, net of distributions received | (4,104 | ) | (3,958 | ) | (3,248 | ) | ||||||
Minority interests in income of consolidated subsidiaries, net of distributions paid | 272 | 1,222 | 4,916 | |||||||||
Equity based compensation | 11,974 | 4,514 | 3,299 | |||||||||
Increases (decreases) in cash from changes in operating assets and liabilities, net of effects from purchases of new businesses: | ||||||||||||
Patient receivables | (14,132 | ) | (10,165 | ) | (13,508 | ) | ||||||
Other receivables | (3,744 | ) | 8,504 | (1,188 | ) | |||||||
Inventories of supplies, prepaids and other assets | (2,522 | ) | (646 | ) | (2,225 | ) | ||||||
Accounts payable and other current liabilities | 5,673 | 10,744 | 15,166 | |||||||||
Other long term liabilities | 1,516 | 6,165 | 2,443 | |||||||||
Net cash provided by operating activities | 102,504 | 107,142 | 81,098 | |||||||||
Cash flows from investing activities: | ||||||||||||
Purchases of new businesses and equity interests, net of cash received | (280,913 | ) | (60,491 | ) | (131,123 | ) | ||||||
Proceeds from sales of businesses and equity interests | 28,335 | — | 141,132 | |||||||||
Purchases of property and equipment | (31,302 | ) | (30,771 | ) | (23,676 | ) | ||||||
Returns of capital from unconsolidated affiliates | 1,670 | 201 | 9 | |||||||||
(Increase) decrease in deposits and notes receivable | 59 | (11,117 | ) | (5,517 | ) | |||||||
Net cash used in investing activities | (282,151 | ) | (102,178 | ) | (19,175 | ) | ||||||
Cash flows from financing activities: | ||||||||||||
Proceeds from long term debt | 306,076 | 17,114 | 18,341 | |||||||||
Payments on long term debt | (275,426 | ) | (18,101 | ) | (25,945 | ) | ||||||
Proceeds from issuance of common stock and related income tax benefit | 10,377 | 10,954 | 9,598 | |||||||||
Increase in cash held on behalf of unconsolidated affiliates | 41,161 | 23,541 | — | |||||||||
Returns of capital to minority interest holders | (1,123 | ) | (1,389 | ) | (536 | ) | ||||||
Net cash provided by financing activities | 81,065 | 32,119 | 1,458 | |||||||||
Cash flows of discontinued operations: | ||||||||||||
Operating cash flows | 157 | 763 | 4,173 | |||||||||
Investing cash flows | 5 | (255 | ) | (9,664 | ) | |||||||
Financing cash flows | (173 | ) | (541 | ) | 6,802 | |||||||
Effect of exchange rate changes | — | — | (2 | ) | ||||||||
Net cash provided by (used in) discontinued operations | (11 | ) | (33 | ) | 1,309 | |||||||
Effect of exchange rate changes on cash | (107 | ) | (77 | ) | 258 | |||||||
Net increase (decrease) in cash and cash equivalents | (98,700 | ) | 36,973 | 64,948 | ||||||||
Cash and cash equivalents at beginning of year | 130,440 | 93,467 | 28,519 | |||||||||
Cash and cash equivalents at end of year | $ | 31,740 | $ | 130,440 | $ | 93,467 | ||||||
Supplemental information: | ||||||||||||
Interest paid, net of amounts capitalized | $ | 25,105 | $ | 27,822 | $ | 25,050 | ||||||
Income taxes paid | 17,799 | 17,553 | 30,927 | |||||||||
Non cash transactions: | ||||||||||||
Issuance of common stock to employees | $ | 30,455 | $ | 10,609 | $ | 5,250 | ||||||
Assets acquired under capital lease obligations | 5,277 | 4,086 | 27,691 | |||||||||
Note receivable for remaining proceeds of sale of Spanish operations | — | — | 18,035 |
F-7
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(1) | Summary of Significant Accounting Policies and Practices |
(a) | Description of Business |
(b) | Stock Split |
(c) | Translation of Foreign Currencies |
F-8
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
(d) | Principles of Consolidation |
(e) | Use of Estimates |
(f) | Cash and Cash Equivalents |
(g) | Inventories of Supplies |
(h) | Property and Equipment |
(i) | Intangible Assets |
F-9
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
(j) | Impairment of Long-lived Assets |
(k) | Fair Value of Financial Instruments |
(l) | Revenue Recognition |
(m) | Concentration of Credit Risk |
F-10
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
(n) | Investments and Equity in Earnings of Unconsolidated Affiliates |
(o) | Income Taxes |
(p) | Equity Based Compensation |
F-11
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Years Ended December 31, | ||||||||
2005 | 2004 | |||||||
Net income: | ||||||||
As reported | $ | 47,294 | $ | 86,175 | ||||
Add: Total stock based employee compensation expense included in reported net income, net of taxes | 2,934 | 2,145 | ||||||
Less: Total stock based employee compensation expense determined under fair value based method for all awards, net of taxes | (6,015 | ) | (6,072 | ) | ||||
Pro forma | $ | 44,213 | $ | 82,248 | ||||
Basic earnings per share | ||||||||
As reported | $ | 1.10 | $ | 2.06 | ||||
Pro forma | 1.03 | 1.96 | ||||||
Diluted earnings per share | ||||||||
As reported | $ | 1.05 | $ | 1.96 | ||||
Pro forma | 0.98 | 1.87 |
F-12
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
(q) | Commitments and Contingencies |
(2) | Discontinued Operations and Other Dispositions |
F-13
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Years Ended December 31, | ||||||||||||
2006 | 2005 | 2004 | ||||||||||
Revenues | $ | 1,117 | $ | 5,140 | $ | 105,422 | ||||||
Earnings (loss) from discontinued operations before income taxes | $ | (148 | ) | $ | (734 | ) | $ | 5,676 | ||||
Income tax benefit (expense) | 52 | 257 | (2,568 | ) | ||||||||
Earnings (loss) from discontinued operations | $ | (96 | ) | $ | (477 | ) | $ | 3,108 | ||||
Gain (loss) on sale of discontinued operations before income taxes | $ | (7,396 | ) | $ | (80 | ) | $ | 72,486 | ||||
Income tax benefit (expense) | 1,653 | 235 | (22,148 | ) | ||||||||
Net gain (loss) on sale of discontinued operations | $ | (5,743 | ) | $ | 155 | $ | 50,338 | |||||
Earnings (loss) per diluted share: | ||||||||||||
Earnings (loss) from discontinued operations | $ | — | $ | (0.01 | ) | $ | 0.07 | |||||
Gain (loss) on sale of discontinued operations | (0.13 | ) | — | 1.15 | ||||||||
Total | $ | (0.13 | ) | $ | (0.01 | ) | $ | 1.22 | ||||
(3) | Acquisitions and Equity Method Investments |
F-14
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
(In thousands) | ||||
Cash | $ | 5,894 | ||
Patient receivables, net | 4,766 | |||
Property and equipment, net | 14,453 | |||
Investments in affiliates | 32,252 | |||
Management contract intangibles | 26,068 | |||
Other service contract intangibles | 7,257 | |||
Goodwill | 117,562 | |||
Other assets | 9,689 | |||
Total assets acquired | 217,941 | |||
Long term debt | (9,083 | ) | ||
Other liabilities | (6,516 | ) | ||
Total liabilities assumed | (15,599 | ) | ||
Minority interests | (3,342 | ) | ||
Net assets acquired | $ | 199,000 | ||
F-15
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Years Ended | ||||||||
December 31, | ||||||||
2006 | 2005 | |||||||
(Unaudited) | ||||||||
Net revenues | $ | 616,202 | $ | 599,164 | ||||
Income from continuing operations | 40,944 | 51,732 | ||||||
Diluted earnings per share from continuing operations | $ | 0.90 | $ | 1.15 |
• | Investment of $4.1 million in a joint venture with one of the Company’s not-for-profit hospital partners, which the joint venture used to acquire ownership in a surgery center in the Sacramento, California area, | |
• | Investment of $3.7 million in a joint venture with one of the Company’s not-for-profit hospital partners, which the joint venture used to acquire ownership in two surgery centers in the Lansing, Michigan area, | |
• | Net payment of $3.3 million related to other purchases and sales of equity interests and contributions of cash to equity method investees. |
F-16
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
2006 | 2005 | 2004 | ||||||||||
Unconsolidated facilities operated at year end | 80 | 57 | 44 | |||||||||
Income statement information: | ||||||||||||
Revenues | $ | 610,160 | $ | 443,292 | $ | 339,109 | ||||||
Equity in earnings of unconsolidated affiliates | 224 | 27 | — | |||||||||
Operating expenses: | ||||||||||||
Salaries, benefits, and other employee costs | 150,625 | 109,734 | 79,917 | |||||||||
Medical services and supplies | 125,981 | 86,573 | 62,213 | |||||||||
Other operating expenses | 150,108 | 111,140 | 77,820 | |||||||||
Depreciation and amortization | 29,884 | 20,287 | 15,480 | |||||||||
Total operating expenses | 456,598 | 327,734 | 235,430 | |||||||||
Operating income | 153,786 | 115,585 | 103,679 | |||||||||
Interest expense, net | (14,400 | ) | (10,560 | ) | (9,297 | ) | ||||||
Other | 282 | 772 | 826 | |||||||||
Income before income taxes | $ | 139,668 | $ | 105,797 | $ | 95,208 | ||||||
Balance sheet information: | ||||||||||||
Current assets | $ | 164,715 | $ | 119,461 | $ | 96,006 | ||||||
Noncurrent assets | 271,447 | 203,463 | 163,410 | |||||||||
Current liabilities | 87,944 | 65,487 | 51,027 | |||||||||
Noncurrent liabilities | 175,119 | 112,926 | 96,415 |
(4) | Other Receivables |
F-17
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
(5) | Property and Equipment |
Estimated | ||||||||||||
Useful Lives | 2006 | 2005 | ||||||||||
Land and land improvements | — | $ | 27,289 | $ | 19,856 | |||||||
Buildings and leasehold improvements | 7-50 years | 230,221 | 209,334 | |||||||||
Equipment | 3-12 years | 190,226 | 155,595 | |||||||||
Furniture and fixtures | 4-20 years | 10,988 | 9,485 | |||||||||
Construction in progress | — | 2,090 | 924 | |||||||||
460,814 | 395,194 | |||||||||||
Less accumulated depreciation | (160,985 | ) | (136,178 | ) | ||||||||
Net property and equipment | $ | 299,829 | $ | 259,016 | ||||||||
2006 | 2005 | |||||||
Land and buildings | $ | 34,847 | $ | 47,521 | ||||
Equipment and furniture | 15,981 | 32,576 | ||||||
50,828 | 80,097 | |||||||
Less accumulated amortization | (11,023 | ) | (29,942 | ) | ||||
Net property and equipment under capital leases | $ | 39,805 | $ | 50,155 | ||||
(6) | Goodwill and Intangible Assets |
December 31, | ||||||||
2006 | 2005 | |||||||
Goodwill | $ | 511,603 | $ | 338,270 | ||||
Other intangible assets | 109,661 | 84,286 | ||||||
Total | $ | 621,264 | $ | 422,556 | ||||
F-18
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
United States | United Kingdom | Total | ||||||||||
Balance at December 31, 2004 | $ | 291,941 | $ | 27,414 | $ | 319,355 | ||||||
Additions | 29,243 | 29,243 | ||||||||||
Disposals | (7,449 | ) | — | (7,449 | ) | |||||||
Other | — | (2,879 | ) | (2,879 | ) | |||||||
�� | ||||||||||||
Balance at December 31, 2005 | 313,735 | 24,535 | 338,270 | |||||||||
Additions | 189,608 | — | 189,608 | |||||||||
Disposals | (19,698 | ) | — | (19,698 | ) | |||||||
Other | — | 3,423 | 3,423 | |||||||||
Balance at December 31, 2006 | $ | 483,645 | $ | 27,958 | $ | 511,603 | ||||||
December 31, 2006 | ||||||||||||
Gross Carrying | Accumulated | |||||||||||
Amount | Amortization | Total | ||||||||||
Definite Useful Lives | ||||||||||||
Management and other service contracts | $ | 32,856 | $ | (13,179 | ) | $ | 19,677 | |||||
Other | 4,134 | (1,267 | ) | 2,867 | ||||||||
Total | $ | 36,990 | $ | (14,446 | ) | 22,544 | ||||||
Indefinite Useful Lives | ||||||||||||
Management contracts | 86,425 | |||||||||||
Other | 692 | |||||||||||
Total | 87,117 | |||||||||||
Total intangible assets | $ | 109,661 | ||||||||||
F-19
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2005 | ||||||||||||
Gross Carrying | Accumulated | |||||||||||
Amount | Amortization | Total | ||||||||||
Definite Useful Lives | ||||||||||||
Management and other service contracts | $ | 25,234 | $ | (10,767 | ) | $ | 14,467 | |||||
Other | 7,892 | (2,644 | ) | 5,248 | ||||||||
Total | $ | 33,126 | $ | (13,411 | ) | 19,715 | ||||||
Indefinite Useful Lives | ||||||||||||
Management contracts | 63,859 | |||||||||||
Other | 712 | |||||||||||
Total | 64,571 | |||||||||||
Total intangible assets | $ | 84,286 | ||||||||||
2007 | $ | 3,229 | ||
2008 | 2,871 | |||
2009 | 2,698 | |||
2010 | 2,400 | |||
2011 | 2,165 |
(7) | Long-term Debt |
2006 | 2005 | |||||||
Term loan facility (Term B) | $ | 199,000 | — | |||||
U.S. credit facility | — | — | ||||||
U.K. senior credit agreements | 70,139 | 64,370 | ||||||
Senior subordinated notes | — | 149,174 | ||||||
Notes payable to financial institutions | 33,170 | 21,326 | ||||||
Capital lease obligations (Note 8) | 45,021 | 51,616 | ||||||
Total long term debt | 347,330 | 286,486 | ||||||
Less current portion | (26,373 | ) | (15,922 | ) | ||||
Long term debt, less current portion | $ | 320,957 | $ | 270,564 | ||||
F-20
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
(a) | Lines of Credit |
(b) | Term Loan Facility (Term B) |
F-21
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
(c) | Subordinated Debt |
(d) | Other Long-term Debt |
(8) | Leases |
Capital Leases | Operating Leases | |||||||
Year ending December 31, | ||||||||
2007 | $ | 9,137 | $ | 14,458 | ||||
2008 | 9,602 | 13,539 | ||||||
2009 | 6,812 | 10,915 | ||||||
2010 | 6,427 | 9,245 | ||||||
2011 | 5,330 | 7,850 | ||||||
Thereafter | 41,171 | 21,507 | ||||||
Total minimum lease payments | 78,479 | $ | 77,514 | |||||
Amount representing interest | (33,458 | ) | ||||||
Present value of minimum lease payments | $ | 45,021 | ||||||
F-22
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
(9) | Preferred Stock |
Series A Redeemable Preferred Stock, $0.01 par value | 31,200 | |||
Series B Convertible Redeemable Preferred Stock, $0.01 par value | 2,716 | |||
Series C Convertible Preferred Stock, $0.01 par value | 20,000 | �� | ||
Series D Redeemable Preferred Stock, $0.01 par value | 40,000 | |||
Series A Junior Participating Preferred Stock, $0.01 par value | 500,000 | |||
Not designated | 9,460,000 | |||
Total authorized shares of Preferred Stock | 10,053,916 | |||
(10) | Related Party Transactions |
F-23
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
(11) | Income Taxes |
2006 | 2005 | 2004 | ||||||||||
Domestic | $ | 53,440 | $ | 62,924 | $ | 40,766 | ||||||
Foreign | 9,418 | 11,122 | 9,949 | |||||||||
$ | 62,858 | $ | 74,046 | $ | 50,715 | |||||||
Current | Deferred | Total | ||||||||||
Year ended December 31, 2006: | ||||||||||||
U.S. federal | $ | 10,846 | $ | 7,791 | $ | 18,637 | ||||||
State and local | 2,902 | (441 | ) | 2,461 | ||||||||
Foreign | 2,731 | (1,056 | ) | 1,675 | ||||||||
Net income tax expense | $ | 16,479 | $ | 6,294 | $ | 22,773 | ||||||
Current | Deferred | Total | ||||||||||
Year ended December 31, 2005: | ||||||||||||
U.S. federal | $ | 18,970 | $ | 2,407 | $ | 21,377 | ||||||
State and local | 2,213 | 206 | 2,419 | |||||||||
Foreign | 3,206 | (572 | ) | 2,634 | ||||||||
Net income tax expense | $ | 24,389 | $ | 2,041 | $ | 26,430 | ||||||
Current | Deferred | Total | ||||||||||
Year ended December 31, 2004: | ||||||||||||
U.S. federal | $ | 8,805 | $ | 4,638 | $ | 13,443 | ||||||
State and local | 1,517 | 791 | 2,308 | |||||||||
Foreign | 3,045 | (810 | ) | 2,235 | ||||||||
Net income tax expense | $ | 13,367 | $ | 4,619 | $ | 17,986 | ||||||
F-24
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Years Ended December 31, | ||||||||||||
2006 | 2005 | 2004 | ||||||||||
Computed “expected” tax expense | $ | 22,000 | $ | 25,916 | $ | 17,750 | ||||||
Increase (reduction) in income taxes resulting from: | ||||||||||||
Differences between U.S. financial reporting and foreign statutory reporting | (1,007 | ) | (603 | ) | (631 | ) | ||||||
State tax expense, net of federal benefit | 1,445 | 1,550 | 1,582 | |||||||||
Removal of foreign tax rate differential | (614 | ) | (656 | ) | (612 | ) | ||||||
Intangible assets | — | — | 22 | |||||||||
Other | 949 | 223 | (125 | ) | ||||||||
Total | $ | 22,773 | $ | 26,430 | $ | 17,986 | ||||||
December 31, | ||||||||
2006 | 2005 | |||||||
Deferred tax assets: | ||||||||
Net operating loss carryforwards | $ | 8,862 | $ | 2,502 | ||||
Accrued expenses | 12,527 | 10,335 | ||||||
Bad debts/reserves | 4,171 | 1,318 | ||||||
Capitalized costs and other | 738 | 654 | ||||||
Total deferred tax assets | 26,298 | 14,809 | ||||||
Valuation allowance | (2,460 | ) | — | |||||
Total deferred tax assets, net | $ | 23,838 | $ | 14,809 | ||||
Deferred tax liabilities: | ||||||||
Basis difference of acquisitions | $ | 45,735 | $ | 30,654 | ||||
Accelerated depreciation | 5,560 | 8,324 | ||||||
Capitalized interest and other | 561 | 768 | ||||||
Total deferred tax liabilities | $ | 51,856 | $ | 39,746 | ||||
F-25
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
(12) | Equity Based Compensation |
Years Ended December 31, | ||||||||||||
2006 | 2005 | 2004 | ||||||||||
Equity in earnings of unconsolidated affiliates | $ | 78 | $ | — | $ | — | ||||||
Salaries, benefits and other employee costs | 2,941 | — | — | |||||||||
General and administrative expenses | 9,034 | 4,514 | 3,299 | |||||||||
Minority interests in income of consolidated subsidiaries | (79 | ) | — | — | ||||||||
Expense before income tax benefit | 11,974 | 4,514 | 3,299 | |||||||||
Income tax benefit | (3,684 | ) | (1,580 | ) | (1,154 | ) | ||||||
Total equity based compensation expense, net of tax | $ | 8,290 | $ | 2,934 | $ | 2,145 | ||||||
F-26
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Years Ended December 31, | ||||||||||||
2006 | 2005 | 2004 | ||||||||||
Share awards(1) | $ | 9,423 | $ | 4,514 | $ | 3,299 | ||||||
Stock options(2) | 2,253 | — | — | |||||||||
ESPP(2) | 298 | — | — | |||||||||
Expense before income tax benefit | 11,974 | 4,514 | 3,299 | |||||||||
Income tax benefit | (3,684 | ) | (1,580 | ) | (1,154 | ) | ||||||
Total equity based compensation expense, net of tax | $ | 8,290 | $ | 2,934 | $ | 2,145 | ||||||
(1) | Included in the Company’s Consolidated Statements of Income for all periods. | |
(2) | Included in the Company’s Consolidated Statement of Income beginning January 1, 2006, reflecting the Company’s adoption of SFAS 123R. ESPP amounts are net of reimbursements by other owners of the Company’s investees. |
Years Ended December 31, | ||||||
2006 | 2005 | 2004 | ||||
Assumptions: | ||||||
Expected life in years | 3.75 | 3.00 | 3.00 | |||
Risk free interest rates | 4.3%-5.0% | 3.7% | 2.7% | |||
Dividend yield | 0.0% | 0.0% | 0.0% | |||
Volatility | 30.0% | 30.0% | 40.0% | |||
Weighted average grant date fair value | $9.52 | $7.74 | $7.47 |
F-27
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Weighted | ||||||||||||||||||||
Weighted | Average | |||||||||||||||||||
Average | Remaining | Aggregate | ||||||||||||||||||
Number of | Exercise | Contractual | Intrinsic | |||||||||||||||||
Stock Options | Shares | Price | Life | Value | ||||||||||||||||
(000) | (Years) | ($000) | ||||||||||||||||||
Outstanding at January 1, 2006 | 3,470 | $ | 14.09 | 4.75 | $ | 62,358 | ||||||||||||||
Granted | 286 | 31.72 | ||||||||||||||||||
Exercised | (405 | ) | 13.23 | |||||||||||||||||
Forfeited or expired | (55 | ) | 23.87 | |||||||||||||||||
Outstanding at December 31, 2006 | 3,296 | $ | 15.49 | 3.88 | $ | 46,519 | ||||||||||||||
Exercisable at December 31, 2006 | 2,714 | $ | 12.98 | 3.99 | $ | 44,052 | ||||||||||||||
Number | Weighted Average | |||||||
of | Grant-Date | |||||||
Non Vested Shares | Shares | Fair Value | ||||||
(000) | ||||||||
Nonvested at January 1, 2006 | 853 | $ | 23.44 | |||||
Granted | 912 | 33.39 | ||||||
Converted/vested(1) | (125 | ) | 30.47 | |||||
Forfeited | (77 | ) | 26.67 | |||||
Nonvested at December 31, 2006 | 1,563 | $ | 28.59 | |||||
(1) | The Company has granted share awards both in the form of nonvested shares and restricted stock units, which convert to unrestricted shares upon vesting. |
F-28
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Years Ended December 31, | ||||||
2006 | 2005 | 2004 | ||||
Expected life in years | 0.25 | 0.50 | 0.50 | |||
Weighted average interest rate | 4.2-5.1% | 2.6-3.4% | 1.0-1.6% | |||
Dividend yield | 0.0% | 0.0% | 0.0% | |||
Volatility | 30.0% | 30.0% | 40.0% | |||
Grant date fair value per share | $5.25-7.56 | $8.42-9.97 | $8.84-10.53 |
(13) | Earnings Per Share |
F-29
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Years Ended December 31, | ||||||||||||
2006 | 2005 | 2004 | ||||||||||
Income (loss) from: | ||||||||||||
Continuing operations | $ | 40,085 | $ | 47,616 | $ | 32,729 | ||||||
Discontinued operations | (5,839 | ) | (322 | ) | 53,446 | |||||||
Net income | $ | 34,246 | $ | 47,294 | $ | 86,175 | ||||||
Weighted average common shares outstanding | 43,723 | 42,994 | 41,913 | |||||||||
Effect of dilutive securities: | ||||||||||||
Stock options | 1,293 | 1,703 | 1,849 | |||||||||
Warrants and restricted stock | 450 | 280 | 186 | |||||||||
Shares used for diluted earnings (loss) per share | 45,466 | 44,977 | 43,948 | |||||||||
Basic earnings (loss) per share: | ||||||||||||
Continuing operations | $ | 0.92 | $ | 1.11 | $ | 0.78 | ||||||
Discontinued operations | (0.14 | ) | (0.01 | ) | 1.28 | |||||||
Total | $ | 0.78 | $ | 1.10 | $ | 2.06 | ||||||
Diluted earnings (loss) per share: | ||||||||||||
Continuing operations | $ | 0.88 | $ | 1.06 | $ | 0.74 | ||||||
Discontinued operations | (0.13 | ) | (0.01 | ) | 1.22 | |||||||
Total | $ | 0.75 | $ | 1.05 | $ | 1.96 | ||||||
(14) | Segment Disclosures |
F-30
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
2006 | United States | United Kingdom | Total | |||||||||
(In thousands) | ||||||||||||
Net patient service revenue | $ | 422,794 | $ | 95,994 | $ | 518,788 | ||||||
Other revenue | 60,037 | — | 60,037 | |||||||||
Total revenues | $ | 482,831 | $ | 95,994 | $ | 578,825 | ||||||
Depreciation and amortization | $ | 27,137 | $ | 8,163 | $ | 35,300 | ||||||
Operating income | 145,475 | 13,584 | 159,059 | |||||||||
Net interest expense | (25,290 | ) | (3,357 | ) | (28,647 | ) | ||||||
Income tax expense | (21,098 | ) | (1,675 | ) | (22,773 | ) | ||||||
Total assets | 1,027,243 | 204,613 | 1,231,856 | |||||||||
Capital expenditures | 25,463 | 11,116 | 36,579 |
2005 | United States | United Kingdom | Total | |||||||||
(In thousands) | ||||||||||||
Net patient service revenue | $ | 343,261 | $ | 89,466 | $ | 432,727 | ||||||
Other revenue | 36,874 | — | 36,874 | |||||||||
Total revenues | $ | 380,135 | $ | 89,466 | $ | 469,601 | ||||||
Depreciation and amortization | $ | 23,788 | $ | 7,192 | $ | 30,980 | ||||||
Operating income | 120,416 | 14,634 | 135,050 | |||||||||
Net interest expense | (20,285 | ) | (2,731 | ) | (23,016 | ) | ||||||
Income tax expense | (23,796 | ) | (2,634 | ) | (26,430 | ) | ||||||
Total assets | 833,476 | 195,365 | 1,028,841 | |||||||||
Capital expenditures | 14,015 | 20,842 | 34,857 |
2004 | United States | United Kingdom | Total | |||||||||
(In thousands) | ||||||||||||
Net patient service revenue | $ | 260,273 | $ | 84,454 | $ | 344,727 | ||||||
Other revenue | 38,459 | — | 38,459 | |||||||||
Total revenues | $ | 298,732 | $ | 84,454 | $ | 383,186 | ||||||
Depreciation and amortization | $ | 19,925 | $ | 6,836 | $ | 26,761 | ||||||
Operating income | 92,771 | 14,515 | 107,286 | |||||||||
Net interest expense | (20,977 | ) | (3,862 | ) | (24,839 | ) | ||||||
Income tax expense | (15,751 | ) | (2,235 | ) | (17,986 | ) | ||||||
Total assets | 721,830 | 200,474 | 922,304 | |||||||||
Capital expenditures | 40,785 | 10,582 | 51,367 |
(15) | Commitments and Contingencies |
(a) | Financial Guarantees |
F-31
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
(b) | Litigation and Professional Liability Claims |
(c) | Self Insurance |
(d) | Employee Benefit Plans |
F-32
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
(e) | Employment Agreements |
(f) | Spanish Tax Indemnification |
F-33
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
(16) | Subsequent Events |
F-34
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
(17) | New Accounting Pronouncements |
F-35
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
F-36
Table of Contents
AND SUBSIDIARIES
Consolidated Balance Sheet
March 31, 2007 | ||||
(Unaudited | ||||
in thousands, except | ||||
per share amounts) | ||||
Cash and cash equivalents | $ | 51,841 | ||
Patient receivables, net of allowance for doubtful accounts of $11,716 and $9,955, respectively | 61,017 | |||
Other receivables | 15,948 | |||
Inventories of supplies | 9,495 | |||
Deferred tax asset, net | 14,604 | |||
Prepaids and other current assets | 16,433 | |||
Total current assets | 169,338 | |||
Property and equipment, net | 303,397 | |||
Investments in affiliates | 155,458 | |||
Goodwill and intangible assets, net | 645,183 | |||
Other assets | 9,790 | |||
Total assets | $ | 1,283,166 | ||
Accounts payable | $ | 21,571 | ||
Accrued salaries and benefits | 27,996 | |||
Due to affiliates | 78,628 | |||
Accrued interest | 1,481 | |||
Current portion of long-term debt | 28,460 | |||
Other current liabilities | 36,535 | |||
Total current liabilities | 194,671 | |||
Long-term debt, less current portion | 322,070 | |||
Other long-term liabilities | 18,415 | |||
Deferred tax liability, net | 47,408 | |||
Total liabilities | 582,564 | |||
Minority interests | 87,552 | |||
Stockholders’ equity: | ||||
Common stock, $0.01 par value; 200,000 shares authorized; 44,825 shares issued | 448 | |||
Additional paid-in capital | 389,061 | |||
Treasury stock, at cost, 75 shares | (2,306 | ) | ||
Accumulated other comprehensive income, net of tax | 16,927 | |||
Retained earnings | 208,920 | |||
Total stockholders’ equity | 613,050 | |||
Total liabilities and stockholders’ equity | $ | 1,283,166 | ||
F-37
Table of Contents
AND SUBSIDIARIES
Three Months Ended | ||||||||
March 31, | ||||||||
2007 | 2006 | |||||||
(Unaudited | ||||||||
in thousands, except | ||||||||
per share amounts) | ||||||||
Revenues: | ||||||||
Net patient service revenue | $ | 145,661 | $ | 118,313 | ||||
Management and contract service revenue | 15,880 | 9,163 | ||||||
Other revenue | 1,357 | 367 | ||||||
Total revenues | 162,898 | 127,843 | ||||||
Equity in earnings of unconsolidated affiliates | 8,504 | 6,885 | ||||||
Operating expenses: | ||||||||
Salaries, benefits, and other employee costs | 45,212 | 33,112 | ||||||
Medical services and supplies | 29,450 | 23,467 | ||||||
Other operating expenses | 27,524 | 22,568 | ||||||
General and administrative expenses | 15,551 | 9,874 | ||||||
Provision for doubtful accounts | 2,750 | 1,839 | ||||||
Depreciation and amortization | 10,371 | 7,993 | ||||||
Total operating expenses | 130,858 | 98,853 | ||||||
Operating income | 40,544 | 35,875 | ||||||
Interest income | 743 | 1,419 | ||||||
Interest expense | (7,943 | ) | (7,222 | ) | ||||
Other | 55 | 1,586 | ||||||
Total other expense, net | (7,145 | ) | (4,217 | ) | ||||
Income before minority interests | 33,399 | 31,658 | ||||||
Minority interests in income of consolidated subsidiaries | (15,495 | ) | (12,924 | ) | ||||
Income from continuing operations before income taxes | 17,904 | 18,734 | ||||||
Income tax expense | (9,033 | ) | (7,096 | ) | ||||
Income from continuing operations | 8,871 | 11,638 | ||||||
Loss from discontinued operations, net of tax | (211 | ) | (6,463 | ) | ||||
Net income | $ | 8,660 | $ | 5,175 | ||||
Net income (loss) per share: | ||||||||
Basic: | ||||||||
Continuing operations | $ | 0.20 | $ | 0.27 | ||||
Discontinued operations | — | (0.15 | ) | |||||
Total | $ | 0.20 | $ | 0.12 | ||||
Diluted: | ||||||||
Continuing operations | $ | 0.19 | $ | 0.26 | ||||
Discontinued operations | — | (0.15 | ) | |||||
Total | $ | 0.19 | $ | 0.11 | ||||
Weighted average number of common shares | ||||||||
Basic | 44,075 | 43,485 | ||||||
Diluted | 45,762 | 45,408 |
F-38
Table of Contents
AND SUBSIDIARIES
Three Months Ended | ||||||||
March 31, | ||||||||
2007 | 2006 | |||||||
(Unaudited | ||||||||
in thousands) | ||||||||
Net income | $ | 8,660 | $ | 5,175 | ||||
Other comprehensive income: | ||||||||
Foreign currency translation adjustments | 578 | 1,063 | ||||||
Comprehensive income | $ | 9,238 | $ | 6,238 | ||||
F-39
Table of Contents
AND SUBSIDIARIES
Three Months Ended | ||||||||
March 31, | ||||||||
2007 | 2006 | |||||||
(Unaudited | ||||||||
in thousands) | ||||||||
Cash flows from operating activities: | ||||||||
Net income | $ | 8,660 | $ | 5,175 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Loss on discontinued operations | 211 | 6,463 | ||||||
Provision for doubtful accounts | 2,750 | 1,839 | ||||||
Depreciation and amortization | 10,371 | 7,993 | ||||||
Amortization of debt issue costs and discount | 174 | 231 | ||||||
Deferred income taxes | 3,618 | 660 | ||||||
Equity in earnings of unconsolidated affiliates, net of distributions received | 3,868 | 1,169 | ||||||
Minority interests in income of consolidated subsidiaries, net of distributions paid | 1,761 | (525 | ) | |||||
Equity-based compensation | 2,818 | 3,131 | ||||||
Increases (decreases) in cash from changes in operating assets and liabilities, net of effects from purchases of new businesses: | ||||||||
Patient receivables | (2,176 | ) | (986 | ) | ||||
Other receivables | 500 | (666 | ) | |||||
Inventories of supplies, prepaids and other current assets | (2,026 | ) | (3,039 | ) | ||||
Accounts payable and other current liabilities | 1,003 | 5,512 | ||||||
Long-term liabilities | 1,922 | 3,777 | ||||||
Net cash provided by operating activities | 33,454 | 30,734 | ||||||
Cash flows from investing activities: | ||||||||
Purchases of new businesses and equity interests, net of cash received | (24,590 | ) | (43,350 | ) | ||||
Proceeds from sales of businesses and equity interests | 9,812 | 403 | ||||||
Purchases of property and equipment | (5,525 | ) | (5,393 | ) | ||||
Returns of capital from unconsolidated affiliates | 217 | 216 | ||||||
Increase in deposits and notes receivable | 6,326 | 484 | ||||||
Net cash used in investing activities | (13,760 | ) | (47,640 | ) | ||||
Cash flows from financing activities: | ||||||||
Proceeds from long-term debt | 1,377 | 7,502 | ||||||
Payments on long-term debt | (6,565 | ) | (5,726 | ) | ||||
Proceeds from issuances of common stock and related tax benefit | 3,907 | 3,019 | ||||||
Increase in cash held on behalf of unconsolidated affiliates | 2,295 | 9,374 | ||||||
Returns of capital to minority interest holders | (326 | ) | (54 | ) | ||||
Net cash provided by financing activities | 688 | 14,115 | ||||||
Cash flows of discontinued operations: | ||||||||
Operating cash flows | (282 | ) | 157 | |||||
Investing cash flows | — | 5 | ||||||
Financing cash flows | — | (173 | ) | |||||
Net cash used in discontinued operations | (282 | ) | (11 | ) | ||||
Effect of exchange rate changes on cash | 1 | — | ||||||
Net increase (decrease) in cash and cash equivalents | 20,101 | (2,802 | ) | |||||
Cash and cash equivalents at beginning of period | 31,740 | 130,440 | ||||||
Cash and cash equivalents at end of period | $ | 51,841 | $ | 127,638 | ||||
Supplemental information: | ||||||||
Interest paid | $ | 8,021 | $ | 3,110 | ||||
Income taxes paid | 1,424 | 3,861 | ||||||
Non-cash transactions: | ||||||||
Assets acquired under capital lease obligations | $ | 1,235 | $ | 535 | ||||
Issuance of common stock to employees | — | 21,351 |
F-40
Table of Contents
AND SUBSIDIARIES
(1) | Basis of Presentation |
(a) | Description of Business |
(b) | Merger Transaction |
F-41
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) — (Continued)
• | an investment of cash and rollover equity from USPI in the equity of Parent by Welsh Carson, management and other equity investors of approximately $785.0 million; | |
• | borrowings by the Company of $430.0 million in new senior secured credit facilities; | |
• | the issuance by the Company of $240.0 million in aggregate principal amount of 87/8% senior subordinated notes and $200.0 million in aggregate principal amount of 91/4%/10% senior subordinated toggle notes, all due in 2017; | |
• | additional borrowings of £10.0 million (approximately $19.7 million) by Global, which was repatriated to the U.S.; and | |
• | approximately $12.8 million of cash on hand. |
(2) | Discontinued Operations |
F-42
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) — (Continued)
Three Months | Three Months | |||||||
Ended | Ended | |||||||
March 31, | March 31, | |||||||
2007 | 2006 | |||||||
Revenues | $ | 111 | $ | 1,117 | ||||
Loss from discontinued operations before income taxes | $ | (324 | ) | $ | (57 | ) | ||
Income tax benefit | 113 | 20 | ||||||
Loss from discontinued operations | $ | (211 | ) | $ | (37 | ) | ||
Loss on sale of discontinued operations before income taxes | $ | — | $ | (7,395 | ) | |||
Income tax benefit | — | 969 | ||||||
Net loss on sale of discontinued operations | $ | — | $ | (6,426 | ) | |||
Loss per diluted share: | ||||||||
Loss from discontinued operations | $ | — | $ | — | ||||
Loss on sale of discontinued operations | — | (0.15 | ) | |||||
Total | $ | — | $ | (0.15 | ) | |||
(3) | Acquisitions and Equity Method Investments |
Three Months | Three Months | |||||||
Ended | Ended | |||||||
March 31, | March 31, | |||||||
2007 | 2006 | |||||||
Net revenues | $ | 165,748 | $ | 129,865 | ||||
Income from continuing operations | 9,168 | 11,705 | ||||||
Diluted earnings per share from continuing operations | $ | 0.20 | $ | 0.26 |
F-43
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) — (Continued)
2007 | 2006 | |||||||
Unconsolidated facilities operated at period-end | 83 | 58 | ||||||
Income statement information: | ||||||||
Revenues | $ | 177,057 | $ | 126,714 | ||||
Equity in earnings of unconsolidated affiliates | 53 | 44 | ||||||
Operating expenses: | ||||||||
Salaries, benefits, and other employee costs | 44,818 | 31,105 | ||||||
Medical services and supplies | 35,934 | 25,552 | ||||||
Other operating expenses | 46,041 | 31,394 | ||||||
Depreciation and amortization | 8,777 | 5,943 | ||||||
Total operating expenses | 135,570 | 93,994 | ||||||
Operating income | 41,540 | 32,764 | ||||||
Interest expense, net | (3,722 | ) | (2,749 | ) | ||||
Other | (1,717 | ) | 332 | |||||
Income before income taxes | $ | 36,101 | $ | 30,347 | ||||
Balance sheet information: | ||||||||
Current assets | $ | 166,174 | $ | 128,933 | ||||
Noncurrent assets | 287,831 | 211,710 | ||||||
Current liabilities | 94,311 | 58,381 | ||||||
Noncurrent liabilities | 185,294 | 129,003 |
(4) | Long-Term Debt |
F-44
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) — (Continued)
(a) | New senior secured credit facility |
(b) | New senior subordinated notes |
F-45
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) — (Continued)
(c) | United Kingdom borrowings |
F-46
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) — (Continued)
(5) | Earnings Per Share |
Three Months Ended | ||||||||
March 31, | ||||||||
2007 | 2006 | |||||||
Income (loss) from: | ||||||||
Continuing operations | $ | 8,871 | $ | 11,638 | ||||
Discontinued operations | (211 | ) | (6,463 | ) | ||||
Total | $ | 8,660 | $ | 5,175 | ||||
Weighted average common shares outstanding | 44,075 | 43,485 | ||||||
Effect of dilutive securities: | ||||||||
Stock options | 1,200 | 1,548 | ||||||
Warrants and restricted stock | 487 | 375 | ||||||
Shares used for diluted earnings (loss) per share | 45,762 | 45,408 | ||||||
Basic earnings (loss) per share: | ||||||||
Continuing operations | $ | 0.20 | $ | 0.27 | ||||
Discontinued operations | — | (0.15 | ) | |||||
Total | $ | 0.20 | $ | 0.12 | ||||
Diluted earnings (loss) per share: | ||||||||
Continuing operations | $ | 0.19 | $ | 0.26 | ||||
Discontinued operations | — | (0.15 | ) | |||||
Total | $ | 0.19 | $ | 0.11 | ||||
(6) | Equity-Based Compensation |
F-47
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) — (Continued)
Three Months Ended March 31, | ||||||||
2007 | 2006 | |||||||
Equity in earnings of unconsolidated affiliates | $ | 20 | $ | 14 | ||||
Salaries, benefits and other employee costs | 809 | 698 | ||||||
General and administrative expenses | 2,012 | 2,439 | ||||||
Minority interests in income of consolidated subsidiaries | (23 | ) | (20 | ) | ||||
Expense before income tax benefit | 2,818 | 3,131 | ||||||
Income tax benefit | (885 | ) | (938 | ) | ||||
Total equity-based compensation expense, net of tax | $ | 1,933 | $ | 2,193 | ||||
Three Months Ended March 31, | ||||||||
2007 | 2006 | |||||||
Share awards | $ | 2,327 | $ | 2,395 | ||||
Stock options | 390 | 654 | ||||||
ESPP | 101 | 82 | ||||||
Expense before income tax benefit | 2,818 | 3,131 | ||||||
Income tax benefit | (885 | ) | (938 | ) | ||||
Total equity-based compensation expense, net of tax | $ | 1,933 | $ | 2,193 | ||||
(7) | Segment Disclosures |
F-48
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) — (Continued)
Three Months Ended | United | |||||||||||
March 31, 2007 | United States | Kingdom | Total | |||||||||
Net patient service revenue | $ | 117,414 | $ | 28,247 | $ | 145,661 | ||||||
Other revenue | 17,237 | — | 17,237 | |||||||||
Total revenues | $ | 134,651 | $ | 28,247 | $ | 162,898 | ||||||
Depreciation and amortization | $ | 7,934 | $ | 2,437 | $ | 10,371 | ||||||
Operating income | 35,860 | 4,684 | 40,544 | |||||||||
Net interest expense | (6,006 | ) | (1,194 | ) | (7,200 | ) | ||||||
Income tax expense | (7,859 | ) | (1,174 | ) | (9,033 | ) | ||||||
Total assets | 1,077,759 | 205,407 | 1,283,166 | |||||||||
Capital expenditures | 5,074 | 1,686 | 6,760 |
Three Months Ended | United | |||||||||||
March 31, 2006 | United States | Kingdom | Total | |||||||||
Net patient service revenue | $ | 95,986 | $ | 22,327 | $ | 118,313 | ||||||
Other revenue | 9,530 | — | 9,530 | |||||||||
Total revenues | $ | 105,516 | $ | 22,327 | $ | 127,843 | ||||||
Depreciation and amortization | $ | 6,186 | $ | 1,807 | $ | 7,993 | ||||||
Operating income | 32,497 | 3,378 | 35,875 | |||||||||
Net interest expense | (5,075 | ) | (728 | ) | (5,803 | ) | ||||||
Income tax expense | (6,440 | ) | (656 | ) | (7,096 | ) | ||||||
Total assets | 867,442 | 199,048 | 1,066,490 | |||||||||
Capital expenditures | 2,830 | 3,098 | 5,928 |
(8) | Commitments and Contingencies |
(a) | Financial Guarantees |
F-49
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) — (Continued)
(b) | Spanish Tax Indemnification |
(c) | Litigation and Professional Liability Claims |
F-50
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) — (Continued)
(9) | New Accounting Pronouncements |
(10) | Subsequent Events |
F-51
Table of Contents
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) — (Continued)
F-52
Table of Contents
F-53