- INNV Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
S-1 Filing
InnovAge Holding (INNV) S-1IPO registration
Filed: 8 Feb 21, 4:57pm
| Delaware | | | 8000 | | | 81-0710819 | |
| (State or other jurisdiction of incorporation or organization) | | | (Primary Standard Industrial Classification Code Number) | | | (I.R.S. Employer Identification No.) | |
| Robert M. Hayward, P.C. Robert E. Goedert, P.C. Craig J. Garvey Kirkland & Ellis LLP 300 North LaSalle Chicago, IL 60654 (312) 862-2000 | | | Arthur D. Robinson, Esq. Jean Park, Esq. Simpson Thacher & Bartlett LLP 425 Lexington Avenue New York, NY 10017 (212) 455-2000 | |
| Large accelerated filer ☐ | | | Accelerated Filer ☐ | |
| Non-accelerated filer ☒ | | | Smaller Reporting Company ☐ | |
| | | | Emerging Growth Company ☒ | |
Title of each class of securities to be registered | | | Proposed maximum aggregate offering Price(1)(2) | | | Amount of registration fee | | ||||||
Common Stock, par value $0.001 per share | | | | $ | 100,000,000 | | | | | $ | 10,910 | | |
| | | Per share | | | Total | | ||||||
Initial public offering price | | | | $ | | | | | $ | | | ||
Underwriting discount(1) | | | | $ | | | | | | $ | | | |
Proceeds, before expenses, to InnovAge Holding Corp. | | | | $ | | | | | | $ | | | |
| | | Page | | |||
| | | | 1 | | | |
| | | | 27 | | | |
| | | | 63 | | | |
| | | | 65 | | | |
| | | | 66 | | | |
| | | | 67 | | | |
Capitalization | | | | | 68 | | |
Dilution | | | | | 70 | | |
| | | | 72 | | | |
| | | | 75 | | | |
Business | | | | | 109 | | |
Management | | | | | 136 | | |
| | | | 143 | | | |
| | | | 152 | | | |
| | | | 154 | | | |
| | | | 157 | | | |
| | | | 161 | | | |
| | | | 168 | | | |
| | | | 170 | | | |
| | | | 175 | | | |
| | | | 185 | | | |
Experts | | | | | 185 | | |
| | | | 185 | | | |
| | | | F-1 | | |
| | | Year ended June 30, | | | Six months ended December 31, | | ||||||||||||||||||
(dollars in thousands, except share and per share amounts) | | | 2019 | | | 2020 | | | 2019 | | | 2020 | | ||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitation revenue | | | | $ | 461,766 | | | | | $ | 564,834 | | | | | $ | 268,550 | | | | | $ | 308,459 | | |
Other service revenue | | | | | 3,864 | | | | | | 2,358 | | | | | | 1,380 | | | | | | 1,418 | | |
Total revenues | | | | | 465,630 | | | | | | 567,192 | | | | | | 269,930 | | | | | | 309,877 | | |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
External provider costs | | | | | 222,232 | | | | | | 272,832 | | | | | | 133,365 | | | | | | 148,826 | | |
Cost of care (excluding depreciation and amortization) | | | | | 132,770 | | | | | | 153,056 | | | | | | 75,180 | | | | | | 76,357 | | |
Sales and marketing | | | | | 16,460 | | | | | | 19,001 | | | | | | 9,777 | | | | | | 8,743 | | |
Corporate, general and administrative | | | | | 48,250 | | | | | | 58,481 | | | | | | 28,389 | | | | | | 87,306 | | |
Depreciation and amortization | | | | | 8,996 | | | | | | 11,291 | | | | | | 5,541 | | | | | | 5,951 | | |
Equity loss | | | | | — | | | | | | 678 | | | | | | 40 | | | | | | 1,342 | | |
Other operating (income) expenses | | | | | (2,753) | | | | | | 920 | | | | | | (150) | | | | | | (1,011) | | |
Total expenses | | | | | 425,955 | | | | | | 516,259 | | | | | | 252,142 | | | | | | 327,514 | | |
Operating Income | | | | | 39,675 | | | | | | 50,933 | | | | | | 17,788 | | | | | | (17,637) | | |
Other Income (Expense) | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense, net | | | | | (9,594) | | | | | | (14,619) | | | | | | (8,926) | | | | | | (12,186) | | |
Loss on extinguishment of debt | | | | | (3,144) | | | | | | — | | | | | | — | | | | | | (991) | | |
Other | | | | | (1,549) | | | | | | (681) | | | | | | (978) | | | | | | 44 | | |
Total other expense | | | | | (14,287) | | | | | | (15,300) | | | | | | (9,904) | | | | | | (13,133) | | |
Income (loss) before income taxes | | | | | 25,388 | | | | | | 35,633 | | | | | | 7,884 | | | | | | (30,770) | | |
Provision for income taxes | | | | | 6,317 | | | | | | 9,868 | | | | | | 2,087 | | | | | | 9,423 | | |
Net Income (Loss) | | | | $ | 19,071 | | | | | $ | 25,765 | | | | | $ | 5,797 | | | | | $ | (40,193) | | |
Less: net loss attributable to noncontrolling interests | | | | | (507) | | | | | | (513) | | | | | | (246) | | | | | | (243) | | |
Net Income (Loss) Attributable to the Company | | | | $ | 19,578 | | | | | $ | 26,278 | | | | | $ | 6,043 | | | | | $ | (39,950) | | |
Weighted-average number of common shares outstanding — basic | | | | | 132,315,101 | | | | | | 132,616,431 | | | | | | 132,616,431 | | | | | | 130,214,967 | | |
| | | Year ended June 30, | | | Six months ended December 31, | | ||||||||||||||||||
(dollars in thousands, except share and per share amounts) | | | 2019 | | | 2020 | | | 2019 | | | 2020 | | ||||||||||||
Weighted-average number of common shares outstanding — diluted | | | | | 134,034,459 | | | | | | 135,233,630 | | | | | | 133,174,001 | | | | | | 130,214,967 | | |
Net Income per share — basic | | | | $ | 0.15 | | | | | $ | 0.20 | | | | | $ | 0.05 | | | | | $ | (0.31) | | |
Net Income per share — diluted | | | | $ | 0.15 | | | | | $ | 0.19 | | | | | $ | 0.05 | | | | | $ | (0.31) | | |
Pro Forma Per Share Data(1): | | | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma net income (loss) per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | | | | | | | | | $ | | | | | | | | | | | $ | | | ||
Diluted | | | | | | | | | | $ | | | | | | | | | | | $ | | | ||
Pro forma weighted-average shares used in computing net income (loss) per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-GAAP Financial Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA(2) | | | | $ | 51,662 | | | | | $ | 65,909 | | | | | $ | 25,361 | | | | | $ | 45,673 | | |
Adjusted EBITDA margin(2) | | | | | 11.1% | | | | | | 11.7% | | | | | | 9.4% | | | | | | 14.8% | | |
| | | June 30, 2020 | | | December 31, 2020 | | ||||||||||||
(dollars in thousands) | | | Actual | | | Actual | | | As adjusted(3)(4) | | |||||||||
Consolidated Balance Sheets Data (at period end): | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 112,904 | | | | | $ | 77,321 | | | | | $ | | | |
Working capital(5) | | | | | 90,298 | | | | | | 30,659 | | | | | | | | |
Total assets | | | | | 409,634 | | | | | | 374,707 | | | | | | | | |
Long-term debt, net of debt issuance costs (including current portion) | | | | | 212,370 | | | | | | 293,144 | | | | | | | | |
Total stockholders’ equity | | | | | 107,750 | | | | | | (31,289) | | | | | | | | |
| | | Years ended June 30, | | | Six months ended December 31, | | ||||||||||||||||||
(dollars in thousands) | | | 2019 | | | 2020 | | | 2019 | | | 2020 | | ||||||||||||
Net income | | | | $ | 19,071 | | | | | $ | 25,765 | | | | | $ | 5,797 | | | | | $ | (40,193) | | |
Interest expense, net | | | | | 9,594 | | | | | | 14,619 | | | | | | 8,926 | | | | | | 12,186 | | |
Depreciation and amortization | | | | | 8,996 | | | | | | 11,291 | | | | | | 5,541 | | | | | | 5,951 | | |
Provision for income tax | | | | | 6,317 | | | | | | 9,868 | | | | | | 2,087 | | | | | | 9,423 | | |
Management equity plan | | | | | 727 | | | | | | 543 | | | | | | 272 | | | | | | 572 | | |
Rate determination(a) | | | | | — | | | | | | (3,372) | | | | | | — | | | | | | (2,158) | | |
M&A diligence, transaction and integration(b) | | | | | 2,528 | | | | | | 2,718 | | | | | | 1,465 | | | | | | 58,784 | | |
Business optimization(c) | | | | | 454 | | | | | | 1,171 | | | | | | 232 | | | | | | 859 | | |
EMR transition(d) | | | | | — | | | | | | 1,078 | | | | | | 638 | | | | | | 269 | | |
Special employee bonuses(e) | | | | | 3,127 | | | | | | 1,278 | | | | | | 523 | | | | | | — | | |
Financing-related(f) | | | | | 3,601 | | | | | | 30 | | | | | | 30 | | | | | | 991 | | |
Contingent consideration(g) | | | | | (2,753) | | | | | | 920 | | | | | | (150) | | | | | | (1,011) | | |
Adjusted EBITDA | | | | $ | 51,662 | | | | | $ | 65,909 | | | | | $ | 25,361 | | | | | $ | 45,673 | | |
| | | As of December 31, 2020 | | |||||||||
| | | Actual | | | As adjusted | | ||||||
| | | (in thousands, except share data) | | |||||||||
Cash and cash equivalents | | | | $ | 77,321 | | | | | $ | | | |
Long-term debt, net of debt issuance costs, including current portion: | | | | ||||||||||
Credit Facilities: | | | | | | | | | | | | | |
Revolving Credit Facility(1) | | | | | — | | | | | | | | |
Term Loan Facility(1) | | | | | 290,758 | | | | | | | | |
New Revolver(1) | | | | | — | | | | | | | | |
New Term Loan Facility(1) | | | | | — | | | | | | | | |
Convertible Term Loan | | | | | 2,386 | | | | | | | | |
Total long-term debt, including current portion, net of debt issuance costs(2) | | | | | 293,144 | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Common stock, $0.001 par value; 149,847,000 shares authorized; 132,718,461 shares issued and outstanding, actual; shares authorized, shares issued and outstanding, as adjusted | | | | | 133 | | | | | | | | |
Additional paid-in capital | | | | | 24,552 | | | | | | | | |
Retained earnings | | | | | 15,330 | | | | | | | | |
Less: Treasury stock ( shares of common stock at $ per share, actual and as adjusted) | | | | | (77,796) | | | | | | | | |
Noncontrolling interests | | | | | 6,492 | | | | | | | | |
Total stockholders’ equity | | | | | (31,289) | | | | | | | | |
Total capitalization | | | | $ | 261,855 | | | | | $ | | |
| Assumed initial public offering price per share | | | | | | | | | | $ | | | |
| Historical net tangible book value per share as of December 31, 2020 | | | | $ | | | | ||||||
| Increase in net tangible book value per share attributable to the investors in this offering | | | | | | | | | | | | | |
| As adjusted net tangible book value per share after giving effect to this offering | | | | | | | | | | | | | |
| Dilution in net tangible book value per share to the investors in this offering | | | | | | | | | | $ | | | |
|
| | | Shares purchases | | | Total consideration | | | Average price per share | | ||||||||||||||||||
| | | Number | | | Percentage | | | Amount | | | Percentage | | |||||||||||||||
Existing shareholders | | | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||
New investors | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | | | | | | 100% | | | | | $ | ��� | | | | | % | | | | | $ | | |
| | | Years ended June 30, | | | Six months ended December 31, | | ||||||||||||||||||
| | | 2019 | | | 2020 | | | 2019 | | | 2020 | | ||||||||||||
(dollars in thousands, except share and per share data) | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitation revenue | | | | $ | 461,766 | | | | | $ | 564,834 | | | | | $ | 268,550 | | | | | $ | 308,459 | | |
Other Service Revenue | | | | | 3,864 | | | | | | 2,358 | | | | | | 1,380 | | | | | | 1,418 | | |
Total revenues | | | | | 465,630 | | | | | | 567,192 | | | | | | 269,930 | | | | | | 309,877 | | |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
External provider costs | | | | | 222,232 | | | | | | 272,832 | | | | | | 133,365 | | | | | | 148,826 | | |
Cost of care (excluding depreciation and amortization) | | | | | 132,770 | | | | | | 153,056 | | | | | | 75,180 | | | | | | 76,357 | | |
Sales and Marketing | | | | | 16,460 | | | | | | 19,001 | | | | | | 9,777 | | | | | | 8,743 | | |
Corporate, general and administrative | | | | | 48,250 | | | | | | 58,481 | | | | | | 28,389 | | | | | | 87,306 | | |
Depreciation and amortization | | | | | 8,996 | | | | | | 11,291 | | | | | | 5,541 | | | | | | 5,951 | | |
Equity loss (earnings) | | | | | — | | | | | | 678 | | | | | | 40 | | | | | | 1,342 | | |
Other operating expenses (income) | | | | | (2,753) | | | | | | 920 | | | | | | (150) | | | | | | (1,011) | | |
Total expenses | | | | | 425,955 | | | | | | 516,259 | | | | | | 252,142 | | | | | | 327,514 | | |
Operating Income | | | | | 39,675 | | | | | | 50,933 | | | | | | 17,788 | | | | | | (17,637) | | |
Other Income (Expense) | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense, net | | | | | (9,594) | | | | | | (14,619) | | | | | | (8,926) | | | | | | (12,186) | | |
Loss on extinguishment of debt | | | | | (3,144) | | | | | | — | | | | | | — | | | | | | (991) | | |
Other | | | | | (1,549) | | | | | | (681) | | | | | | (978) | | | | | | 44 | | |
Total other expense | | | | | (14,287) | | | | | | (15,300) | | | | | | (9,904) | | | | | | (13,133) | | |
Income (loss) before income taxes | | | | | 25,388 | | | | | | 35,633 | | | | | | 7,884 | | | | | | (30,770) | | |
Provision for income taxes | | | | | 6,317 | | | | | | 9,868 | | | | | | 2,087 | | | | | | 9,423 | | |
Net Income (Loss) | | | | $ | 19,071 | | | | | $ | 25,765 | | | | | $ | 5,797 | | | | | $ | (40,193) | | |
Less: Net loss attributable to noncontrolling interests | | | | | (507) | | | | | | (513) | | | | | | (246) | | | | | | (243) | | |
Net Income (Loss) Attributable to the Company. | | | | $ | 19,578 | | | | | $ | 26,278 | | | | | $ | 6,043 | | | | | $ | (39,950) | | |
Weighted-average number of common shares outstanding — basic | | | | | 132,315,101 | | | | | | 132,616,431 | | | | | | 132,616,431 | | | | | | 130,214,967 | | |
Weighted-average number of common shares outstanding — diluted | | | | | 134,034,459 | | | | | | 135,233,630 | | | | | | 133,174,001 | | | | | | 130,214,967 | | |
Net Income per share — basic | | | | $ | 0.15 | | | | | $ | 0.20 | | | | | $ | 0.05 | | | | | $ | (0.31) | | |
Net Income per share — diluted | | | | $ | 0.15 | | | | | $ | 0.19 | | | | | $ | 0.05 | | | | | $ | (0.31) | | |
Pro Forma Per Share Data(1): | | | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma net income (loss) per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | | | | | | | | | $ | | | | | | | | | | | $ | | | ||
Diluted | | | | | | | | | | $ | | | | | | | | | | | $ | | | ||
Pro forma weighted-average shares used in computing net income (loss) per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted | | | | | | | | | | | | | | | | | | | | | | | | | |
Selected Other Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA(2) | | | | $ | 51,662 | | | | | $ | 65,909 | | | | | $ | 25,361 | | | | | $ | 45,673 | | |
Adjusted EBITDA margin(2) | | | | | 11.1% | | | | | | 11.7% | | | | | | 9.4% | | | | | | 14.8% | | |
| | | June 30, 2020 | | | December 31, 2020 | | ||||||
| | | Actual | | | Actual | | ||||||
(dollars in thousands) | | | | | | | | | | | | | |
Consolidated Balance Sheets Data (at period end): | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 112,904 | | | | | $ | 77,321 | | |
Working capital(3) | | | | | 90,298 | | | | | | 30,659 | | |
Total assets | | | | | 409,634 | | | | | | 374,707 | | |
Long-term debt, net of debt issuance costs (including current portion) | | | | | 212,370 | | | | | | 293,144 | | |
Total stockholders’ equity | | | | | 107,750 | | | | | | (31,289) | | |
Acquired organization | | | Date of acquisition | | | Census CAGR post-acquisition(1) | | | Revenue CAGR post-acquisition(1) | | |||||||||
Kissito PACE Roanoke, VA | | | | | Apr.2017 | | | | | | 17% | | | | | | 26% | | |
NewCourtland LIFE Philadelphia, PA | | | | | Aug.2018 | | | | | | 7% | | | | | | 15% | | |
Riverside PACE Richmond, VA Newport News, VA | | | | | Oct.2018 | | | | | | 8% | | | | | | 7% | | |
Blue Ridge PACE Charlottesville, VA | | | | | Nov.2018 | | | | | | 25% | | | | | | 26% | | |
| | | Fiscal years ended June 30, | | | Six months ended December 31, | | ||||||||||||||||||
| | | 2019 | | | 2020 | | | 2019 | | | 2020 | | ||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||
Key Business Metrics: | | | | | | | | | | | | | | | | | | | | | | | | | |
Centers(1) | | | | | 16 | | | | | | 16 | | | | | | 16 | | | | | | 17 | | |
Census(1)(2) | | | | | 5,900 | | | | | | 6,400 | | | | | | 6,300 | | | | | | 6,600 | | |
Total Member Months(1) | | | | | 65,100 | | | | | | 74,900 | | | | | | 36,900 | | | | | | 39,100 | | |
Center-level Contribution Margin(3) | | | | | 23.8% | | | | | | 24.9% | | | | | | 22.7% | | | | | | 27.3% | | |
Non-GAAP Measures: | | | | | | | | | | | | | | | | ||||||||||
Adjusted EBITDA(4) | | | | $ | 51,662 | | | | | $ | 65,909 | | | | | $ | 25,361 | | | | | $ | 45,673 | | |
Adjusted EBITDA margin(4) | | | | | 11.1% | | | | | | 11.7% | | | | | | 9.4% | | | | | | 14.8% | | |
| | | Fiscal year ended June 30, | | | Six months ended December 31, | | ||||||||||||||||||
| | | 2019 | | | 2020 | | | 2019 | | | 2020 | | ||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||
Net income | | | | $ | 19,071 | | | | | $ | 25,765 | | | | | $ | 5,797 | | | | | $ | (40,193) | | |
Interest expense, net | | | | | 9,594 | | | | | | 14,619 | | | | | | 8,926 | | | | | | 12,186 | | |
Depreciation and amortization | | | | | 8,996 | | | | | | 11,291 | | | | | | 5,541 | | | | | | 5,951 | | |
Provision for income tax | | | | | 6,317 | | | | | | 9,868 | | | | | | 2,087 | | | | | | 9,423 | | |
Management equity plan | | | | | 727 | | | | | | 543 | | | | | | 272 | | | | | | 572 | | |
Rate determination(a) | | | | | — | | | | | | (3,372) | | | | | | — | | | | | | (2,158) | | |
M&A diligence, transaction and integration(b) | | | | | 2,528 | | | | | | 2,718 | | | | | | 1,465 | | | | | | 58,784 | | |
Business optimization(c) | | | | | 454 | | | | | | 1,171 | | | | | | 232 | | | | | | 859 | | |
EMR transition(d) | | | | | — | | | | | | 1,078 | | | | | | 638 | | | | | | 269 | | |
Special employee bonuses(e) | | | | | 3,127 | | | | | | 1,278 | | | | | | 523 | | | | | | — | | |
Financing-related(f) | | | | | 3,601 | | | | | | 30 | | | | | | 30 | | | | | | 991 | | |
Contingent consideration(g) | | | | | (2,753) | | | | | | 920 | | | | | | (150) | | | | | | (1,011) | | |
Adjusted EBITDA | | | | $ | 51,662 | | | | | $ | 65,909 | | | | | $ | 25,361 | | | | | $ | 45,673 | | |
| | | Fiscal year ended June 30, | | | Six months ended December 31, | | ||||||||||||||||||
| | | 2019 | | | 2020 | | | 2019 | | | 2020 | | ||||||||||||
Medicaid | | | | | 56% | | | | | | 55% | | | | | | 56% | | | | | | 52% | | |
Medicare | | | | | 43% | | | | | | 44% | | | | | | 43% | | | | | | 47% | | |
VA and private pay sources | | | | | 1% | | | | | | 1% | | | | | | 1% | | | | | | 1% | | |
| | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | |
| | | Year ended June 30, | | | Six Months Ended December 31, | | ||||||||||||||||||
| | | 2019 | | | 2020 | | | 2019 | | | 2020 | | ||||||||||||
| | | (in thousands) | | |||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitation revenue | | | | $ | 461,766 | | | | | $ | 564,834 | | | | | $ | 268,550 | | | | | $ | 308,459 | | |
Other Service Revenue | | | | | 3,864 | | | | | | 2,358 | | | | | | 1,380 | | | | | | 1,418 | | |
Total revenues | | | | | 465,630 | | | | | | 567,192 | | | | | | 269,930 | | | | | | 309,877 | | |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
External Provider Costs | | | | | 222,232 | | | | | | 272,832 | | | | | | 133,365 | | | | | | 148,826 | | |
Cost of care (excluding depreciation and amortization) | | | | | 132,770 | | | | | | 153,056 | | | | | | 75,180 | | | | | | 76,357 | | |
Sales and Marketing | | | | | 16,460 | | | | | | 19,001 | | | | | | 9,777 | | | | | | 8,743 | | |
Corporate, general and administrative | | | | | 48,250 | | | | | | 58,481 | | | | | | 28,389 | | | | | | 87,306 | | |
Depreciation and amortization | | | | | 8,996 | | | | | | 11,291 | | | | | | 5,541 | | | | | | 5,951 | | |
Equity loss | | | | | — | | | | | | 678 | | | | | | 40 | | | | | | 1,342 | | |
Other operating expenses (income) | | | | | (2,753) | | | | | | 920 | | | | | | (150) | | | | | | (1,011) | | |
Operating expenses | | | | | 425,955 | | | | | | 516,259 | | | | | | 252,142 | | | | | | 327,514 | | |
Income from Operations | | | | $ | 39,675 | | | | | $ | 50,933 | | | | | $ | 17,788 | | | | | $ | (17,637) | | |
Other Income (Expense) | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense, net | | | | | (9,594) | | | | | | (14,619) | | | | | | (8,926) | | | | | | (12,186) | | |
Loss on Extinguishment of Debt | | | | | (3,144) | | | | | | — | | | | | | — | | | | | | (991) | | |
Other | | | | | (1,549) | | | | | | (681) | | | | | | (978) | | | | | | 44 | | |
Total other income (expense) | | | | | (14,287) | | | | | | (15,300) | | | | | | (9,904) | | | | | | (13,133) | | |
Income (Loss) Before Income Taxes | | | | | 25,388 | | | | | | 35,633 | | | | | | 7,884 | | | | | | (30,770) | | |
Provision for Income Taxes | | | | | 6,317 | | | | | | 9,868 | | | | | | 2,087 | | | | | | 9,423 | | |
Net Income (Loss) | | | | $ | 19,071 | | | | | $ | 25,765 | | | | | $ | 5,797 | | | | | $ | (40,193) | | |
Less: Net Loss attributable to noncontrolling interests | | | | | (507) | | | | | | (513) | | | | | | (246) | | | | | | (243) | | |
Net Income (Loss) Attributable to the Company | | | | $ | 19,578 | | | | | $ | 26,278 | | | | | $ | 6,043 | | | | | $ | (39,950) | | |
| | | Fiscal Year ended June 30, | | | Six Months Ended December 31, | | ||||||||||||||||||
% of Revenue | | | 2019 | | | 2020 | | | 2019 | | | 2020 | | ||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitation revenue | | | | | 99% | | | | | | 99% | | | | | | 99% | | | | | | 99% | | |
Other Service Revenue | | | | | 0.8% | | | | | | 0.4% | | | | | | 0.5% | | | | | | 0.5% | | |
Total revenues | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
External Provider Costs | | | | | 48% | | | | | | 48% | | | | | | 49% | | | | | | 48% | | |
Cost of care (excluding depreciation and amortization) | | | | | 29% | | | | | | 27% | | | | | | 28% | | | | | | 25% | | |
Sales and Marketing | | | | | 4% | | | | | | 3% | | | | | | 4% | | | | | | 3% | | |
Corporate, general and administrative | | | | | 10% | | | | | | 10% | | | | | | 11% | | | | | | 28% | | |
Depreciation and amortization | | | | | 2% | | | | | | 2% | | | | | | 2% | | | | | | 2% | | |
Equity loss | | | | | — | | | | | | 0.1% | | | | | | *% | | | | | | 0.4% | | |
Other operating expenses (income) | | | | | (0.6)% | | | | | | 0.2% | | | | | | (0.1)% | | | | | | (0.3)% | | |
Operating expenses | | | | | 92% | | | | | | 91% | | | | | | 94% | | | | | | 106% | | |
Income from operations | | | | | 8% | | | | | | 9% | | | | | | 6% | | | | | | (6)% | | |
Other Income (Expense) | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense, net | | | | | (2)% | | | | | | (3)% | | | | | | (3)% | | | | | | (4)% | | |
Loss on Extinguishment of Debt | | | | | (1)% | | | | | | — | | | | | | — | | | | | | (0.3)% | | |
Other | | | | | *% | | | | | | *% | | | | | | *% | | | | | | *% | | |
Total other income (expense) | | | | | (3)% | | | | | | (3)% | | | | | | (3)% | | | | | | (4)% | | |
Income (Loss) Before Income Taxes | | | | | 5% | | | | | | 6% | | | | | | 3% | | | | | | (10)% | | |
Provision for Income Taxes | | | | | 1% | | | | | | 1% | | | | | | 1% | | | | | | 3% | | |
Net Income (Loss) | | | | | 4% | | | | | | 5% | | | | | | 2% | | | | | | (13)% | | |
Less: Net income (loss) attributable to noncontrolling interests | | | | | *% | | | | | | *% | | | | | | *% | | | | | | *% | | |
Net Income (Loss) Attributable to the Company | | | | | 4% | | | | | | 5% | | | | | | 2% | | | | | | (13)% | | |
| | | Six Months Ended December 31, | | | | | | | | | | | | | | |||||||||
| | | 2019 | | | 2020 | | | $ Change | | | % Change | | ||||||||||||
| | | (in thousands) | | | | | | | | | | | | | | |||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitation revenue | | | | $ | 268,550 | | | | | $ | 308,459 | | | | | $ | 39,909 | | | | | | 15% | | |
Other Service Revenue | | | | | 1,380 | | | | | | 1,418 | | | | | | 38 | | | | | | 3% | | |
Total revenues | | | | $ | 269,930 | | | | | $ | 309,877 | | | | | $ | 39,947 | | | | | | 15% | | |
| | | Six Months Ended December 31, | | | | | | | | | | | | | | |||||||||
| | | 2019 | | | 2020 | | | $ Change | | | % Change | | ||||||||||||
| | | (in thousands) | | | | | | | | | | | | | | |||||||||
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
External Provider Costs | | | | $ | 133,365 | | | | | $ | 148,826 | | | | | $ | 15,461 | | | | | | 12% | | |
Cost of care (excluding depreciation and amortization) | | | | | 75,180 | | | | | | 76,357 | | | | | | 1,177 | | | | | | 2% | | |
Sales and Marketing | | | | | 9,777 | | | | | | 8,743 | | | | | | (1,034) | | | | | | (11)% | | |
Corporate, general and administrative | | | | | 28,389 | | | | | | 87,306 | | | | | | 58,917 | | | | | | 208% | | |
Depreciation and amortization | | | | | 5,541 | | | | | | 5,951 | | | | | | 410 | | | | | | 7% | | |
Equity loss | | | | | 40 | | | | | | 1,342 | | | | | | 1,302 | | | | | | 3,255% | | |
Other operating expenses (income) | | | | | (150) | | | | | | (1,011) | | | | | | (861) | | | | | | 574% | | |
Operating expenses | | | | $ | 252,142 | | | | | $ | 327,514 | | | | | $ | 75,372 | | | | | | 30% | | |
|
| | | Six Months Ended December 31, | | | | | | | | | | | | | | |||||||||
| | | 2019 | | | 2020 | | | $ Change | | | % Change | | ||||||||||||
| | | (in thousands) | | | | | | | | | | | | | | |||||||||
Other Income (Expense) | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense, net | | | | $ | (8,926) | | | | | $ | (12,186) | | | | | $ | (3,260) | | | | | | 37% | | |
Loss on Extinguishment of Debt | | | | | — | | | | | | (991) | | | | | | (991) | | | | | | N/A | | |
Other | | | | | (978) | | | | | | 44 | | | | | | 1,022 | | | | | | (105)% | | |
Total other income (expense) | | | | $ | (9,904) | | | | | $ | (13,133) | | | | | $ | (3,229) | | | | | | 32% | | |
|
| | | Year ended June 30, | | | | |||||||||||||||||||
| | | 2019 | | | 2020 | | | $ Change | | | % Change | | ||||||||||||
| | | (in thousands) | | | | | | | | |||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitation Revenue | | | | $ | 461,766 | | | | | $ | 564,834 | | | | | $ | 103,068 | | | | | | 22% | | |
Other Service Revenue | | | | | 3,864 | | | | | | 2,358 | | | | | | (1,506) | | | | | | (39)% | | |
Total Revenues | | | | $ | 465,630 | | | | | $ | 567,192 | | | | | $ | 101,562 | | | | | | 22% | | |
| | | Fiscal year ended June 30, | | | | |||||||||||||||||||
| | | 2019 | | | 2020 | | | $ Change | | | % Change | | ||||||||||||
| | | (in thousands) | | | | | | | | |||||||||||||||
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
External Provider Costs | | | | $ | 222,232 | | | | | $ | 272,832 | | | | | $ | 50,600 | | | | | | 23% | | |
Cost of care (excluding depreciation and amortization) | | | | | 132,770 | | | | | | 153,056 | | | | | | 20,286 | | | | | | 15% | | |
Sales and Marketing | | | | | 16,460 | | | | | | 19,001 | | | | | | 2,541 | | | | | | 15% | | |
Corporate, general, and administrative | | | | | 48,250 | | | | | | 58,481 | | | | | | 10,231 | | | | | | 21% | | |
Depreciation and amortization | | | | | 8,996 | | | | | | 11,291 | | | | | | 2,295 | | | | | | 26% | | |
Equity loss | | | | | — | | | | | | 678 | | | | | | 678 | | | | | | N/A | | |
Other operating expenses (income) | | | | | (2,753) | | | | | | 920 | | | | | | 3,673 | | | | | | (133)% | | |
Total operating expenses | | | | $ | 425,955 | | | | | $ | 516,259 | | | | | $ | 90,304 | | | | | | 21% | | |
|
| | | Fiscal year ended June 30, | | | | |||||||||||||||||||
| | | 2019 | | | 2020 | | | $ Change | | | % Change | | ||||||||||||
| | | (in thousands) | | | | | | | | | | | | | | |||||||||
Other Income (Expense) | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense, net | | | | $ | (9,594) | | | | | $ | (14,619) | | | | | $ | (5,025) | | | | | | 52% | | |
Loss on Extinguishment of Debt | | | | | (3,144) | | | | | | — | | | | | | 3,144 | | | | | | N/A | | |
Other | | | | | (1,549) | | | | | | (681) | | | | | | 868 | | | | | | (56)% | | |
Total other income (expense) | | | | $ | (14,287) | | | | | $ | (15,300) | | | | | $ | (1,013) | | | | | | 7% | | |
| | | December 31, 2018 | | | March 31, 2019 | | | June 30, 2019 | | | September 30, 2019 | | | December 31, 2019 | | | March 31, 2020 | | | June 30, 2020 | | | September 31, 2020 | | | December 31, 2020 | | |||||||||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitation revenue | | | | $ | 115,515 | | | | | | 121,735 | | | | | | 129,349 | | | | | | 131,951 | | | | | | 136,599 | | | | | | 144,174 | | | | | | 152,109 | | | | | | 151,944 | | | | | | 156,515 | | |
Other Service Revenue | | | | | 840 | | | | | | 777 | | | | | | 1,385 | | | | | | 690 | | | | | | 690 | | | | | | 596 | | | | | | 382 | | | | | | 622 | | | | | | 796 | | |
Total revenues | | | | | 116,355 | | | | | | 122,512 | | | | | | 130,734 | | | | | | 132,641 | | | | | | 137,289 | | | | | | 144,770 | | | | | | 152,491 | | | | | | 152,566 | | | | | | 157,311 | | |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
External Provider Costs | | | | | 54,714 | | | | | | 59,130 | | | | | | 62,568 | | | | | | 62,395 | | | | | | 70,970 | | | | | | 71,022 | | | | | | 68,444 | | | | | | 73,681 | | | | | | 75,145 | | |
Cost of care (excluding depreciation and amortization) | | | | | 36,104 | | | | | | 34,754 | | | | | | 36,448 | | | | | | 37,560 | | | | | | 37,620 | | | | | | 39,285 | | | | | | 38,589 | | | | | | 38,283 | | | | | | 38,074 | | |
Sales and Marketing | | | | | 3,992 | | | | | | 4,327 | | | | | | 4,659 | | | | | | 4,280 | | | | | | 5,497 | | | | | | 4,628 | | | | | | 4,596 | | | | | | 4,112 | | | | | | 4,631 | | |
Corporate, general and administrative | | | | | 10,851 | | | | | | 10,921 | | | | | | 17,121 | | | | | | 13,125 | | | | | | 15,264 | | | | | | 14,028 | | | | | | 16,065 | | | | | | 71,577 | | | | | | 15,729 | | |
Depreciation and amortization | | | | | 2,312 | | | | | | 2,020 | | | | | | 2,720 | | | | | | 2,664 | | | | | | 2,877 | | | | | | 2,769 | | | | | | 2,981 | | | | | | 2,959 | | | | | | 2,992 | | |
Equity loss | | | | | — | | | | | | — | | | | | | — | | | | | | 5 | | | | | | 35 | | | | | | 163 | | | | | | 476 | | | | | | 801 | | | | | | 541 | | |
Other operating expenses (income) | | | | | (441) | | | | | | 369 | | | | | | (2,852) | | | | | | (45) | | | | | | (106) | | | | | | (99) | | | | | | 1,170 | | | | | | (668) | | | | | | (343) | | |
Operating expenses | | | | | 107,532 | | | | | | 111,521 | | | | | | 120,664 | | | | | | 119,984 | | | | | | 132,157 | | | | | | 131,796 | | | | | | 132,321 | | | | | | 190,745 | | | | | | 136,769 | | |
Income from Operations | | | | | 8,823 | | | | | | 10,991 | | | | | | 10,070 | | | | | | 12,657 | | | | | | 5,132 | | | | | | 12,974 | | | | | | 20,170 | | | | | | (38,179) | | | | | | 20,542 | | |
Other Income (Expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense, net | | | | | (2,305) | | | | | | (2,428) | | | | | | (3,078) | | | | | | (5,153) | | | | | | (3,773) | | | | | | (2,361) | | | | | | (3,332) | | | | | | (5,631) | | | | | | (6,555) | | |
Loss on Extinguishment of Debt | | | | $ | — | | | | | | — | | | | | | (3,144) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (991) | | | | | | — | | |
Other | | | | $ | (536) | | | | | | (107) | | | | | | (225) | | | | | | 64 | | | | | | (1,042) | | | | | | 244 | | | | | | 54 | | | | | | (62) | | | | | | 106 | | |
Total other income (expense) | | | | | (2,841) | | | | | | (2,535) | | | | | | (6,447) | | | | | | (5,089) | | | | | | (4,815) | | | | | | (2,117) | | | | | | (3,278) | | | | | | (6,684) | | | | | | (6,449) | | |
Income (Loss) Before Income Taxes | | | | | 5,982 | | | | | | 8,456 | | | | | | 3,623 | | | | | | 7,568 | | | | | | 317 | | | | | | 10,857 | | | | | | 16,892 | | | | | | (44,863) | | | | | | 14,093 | | |
Provision for Income Taxes | | | | | 1,717 | | | | | | 2,427 | | | | | | 70 | | | | | | 2,003 | | | | | | 84 | | | | | | 2,867 | | | | | | 4,915 | | | | | | 4,937 | | | | | | 4,486 | | |
Net Income (Loss) | | | | | 4,265 | | | | | | 6,029 | | | | | | 3,553 | | | | | | 5,565 | | | | | | 233 | | | | | | 7,990 | | | | | | 11,977 | | | | | | (49,800) | | | | | | 9,607 | | |
Less: Net loss attributable to noncontrolling interests | | | | | (120) | | | | | | (139) | | | | | | (124) | | | | | | (120) | | | | | | (127) | | | | | | (148) | | | | | | (118) | | | | | | (146) | | | | | | (98) | | |
Net Income (Loss) Attributable to the Company | | | | $ | 4,385 | | | | | | 6,168 | | | | | | 3,677 | | | | | | 5,685 | | | | | | 360 | | | | | | 8,138 | | | | | | 12,095 | | | | | | (49,654) | | | | | | 9,705 | | |
|
| | | Year ended June 30, | | | Six Months Ended December 31, | | ||||||||||||||||||
| | | 2019 | | | 2020 | | | 2019 | | | 2020 | | ||||||||||||
| | | (in thousands) | | |||||||||||||||||||||
Net cash provided by operating activities | | | | $ | 25,906 | | | | | $ | 43,828 | | | | | $ | 13,441 | | | | | $ | (743) | | |
Net cash used in investing activities | | | | | (52,481) | | | | | | (11,691) | | | | | | (5,954) | | | | | | (13,464) | | |
Net cash provided by financing activities | | | | | 37,349 | | | | | | 21,232 | | | | | | (1,688) | | | | | | (21,365) | | |
Net change in cash | | | | | 10,774 | | | | | | 53,369 | | | | | | 5,799 | | | | | | (35,572) | | |
Cash at beginning of year/period | | | | | 50,422 | | | | | | 61,196 | | | | | | 61,196 | | | | | | 114,565 | | |
Cash at end of year/period | | | | $ | 61,196 | | | | | $ | 114,565 | | | | | $ | 66,995 | | | | | $ | 78,993 | | |
| | | Payments due by period | | |||||||||||||||||||||||||||
| | | Total | | | Less than 1 year | | | 1-3 years | | | 3-5 years | | | More than 5 years | | |||||||||||||||
| | | (in thousands) | | |||||||||||||||||||||||||||
Long-term debt obligations(1) | | | | $ | 301,636 | | | | | | 3,043 | | | | | | 6,087 | | | | | | 6,099 | | | | | $ | 286,407 | | |
Operating lease obligations(2) | | | | | 26,308 | | | | | | 3,755 | | | | | | 7,290 | | | | | | 5,534 | | | | | | 9,729 | | |
Capital Leases | | | | | 9,242 | | | | | | 2,660 | | | | | | 4,521 | | | | | | 2,061 | | | | | | — | | |
Total | | | | $ | 337,186 | | | | | | 9,458 | | | | | | 17,898 | | | | | | 13,694 | | | | | $ | 296,136 | | |
| | | Expenses Recorded for the Fiscal Years Ended June 30, | | |||||||||||||||||||||||||||
Claims incurred year: (in thousands) | | | 2016 | | | 2017 | | | 2018 | | | 2019 | | | 2020 | | |||||||||||||||
FY 2016 | | | | $ | 86,492 | | | | | | | | | | | | | | | | | | | | | | | | | | |
FY 2017 | | | | | | | | | | $ | 102,832 | | | | | | | | | | | | | | | | | | | | |
FY 2018 | | | | | | | | | | | | | | | | $ | 123,821 | | | | | | | | | | | | | | |
FY 2019 | | | | | | | | | | | | | | | | | | | | | | $ | 171,128 | | | | | | | | |
FY 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 211,381 | | |
Total | | | | $ | 86,492 | | | | | $ | 102,832 | | | | | $ | 123,821 | | | | | $ | 171,128 | | | | | $ | 211,381 | | |
Pharmacy Expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61,451 | | |
External provider costs | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 272,832 | | |
| | | Cumulative Actual Incurred Claims for the Fiscal Years Ended June 30, | | |||||||||||||||||||||||||||
Claims incurred year: (in thousands) | | | 2016 | | | 2017 | | | 2018 | | | 2019 | | | 2020 | | |||||||||||||||
FY 2016 | | | | $ | 85,244 | | | | | $ | 85,244 | | | | | $ | 85,244 | | | | | $ | 85,244 | | | | | $ | 85,244 | | |
FY 2017 | | | | | | | | | | | 101,386 | | | | | | 101,386 | | | | | | 101,386 | | | | | | 101,386 | | |
FY 2018 | | | | | | | | | | | | | | | | | 119,687 | | | | | | 119,687 | | | | | | 119,687 | | |
FY 2019 | | | | | | | | | | | | | | | | | | | | | | | 173,047 | | | | | | 173,061 | | |
FY 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 210,512 | | |
Total | | | | $ | 85,244 | | | | | $ | 186,630 | | | | | $ | 306,317 | | | | | $ | 479,364 | | | | | $ | 689,890 | | |
| | | Cumulative Actual Paid Claims for the Fiscal Years Ended June 30, | | |||||||||||||||||||||||||||
Claims incurred year: (in thousands) | | | 2016 | | | 2017 | | | 2018 | | | 2019 | | | 2020 | | |||||||||||||||
FY 2016 | | | | $ | 74,924 | | | | | $ | 85,290 | | | | | $ | 85,234 | | | | | $ | 85,254 | | | | | $ | 85,244 | | |
FY 2017 | | | | | | | | | | | 88,020 | | | | | | 101,572 | | | | | | 101,450 | | | | | | 101,386 | | |
FY 2018 | | | | | | | | | | | | | | | | | 109,022 | | | | | | 119,759 | | | | | | 119,687 | | |
FY 2019 | | | | | | | | | | | | | | | | | | | | | | | 144,943 | | | | | | 173,048 | | |
FY 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179,616 | | |
Total | | | | $ | 74,924 | | | | | $ | 173,310 | | | | | $ | 295,828 | | | | | $ | 451,406 | | | | | $ | 658,981 | | |
Other Claims-Related Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (619) | | |
Reported and estimated claims | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 30,291 | | |
Name | | | Age | | | Position | | |||
Maureen Hewitt | | | | | 60 | | | | President, Chief Executive Officer and Director | |
Barbara Gutierrez | | | | | 58 | | | | Chief Financial Officer | |
Robin Doerr | | | | | 57 | | | | Chief Sales and Marketing Officer | |
Maria Lozzano | | | | | 41 | | | | Corporate Chief Operating Officer | |
Melissa Welch | | | | | 60 | | | | Chief Medical Officer | |
John Ellis “Jeb” Bush | | | | | 67 | | | | Director Nominee | |
Andrew Cavanna | | | | | 46 | | | | Director Nominee | |
Caroline Dechert | | | | | 32 | | | | Director Nominee | |
Edward “Ted” Kennedy, Jr. | | | | | 59 | | | | Director Nominee | |
Pavithra Mahesh | | | | | 31 | | | | Director Nominee | |
Thomas Scully | | | | | 63 | | | | Director Nominee | |
Marilyn Tavenner | | | | | 69 | | | | Director Nominee | |
Sean Traynor | | | | | 51 | | | | Director Nominee | |
Richard Zoretic | | | | | 62 | | | | Director Nominee | |
Board member | | | Audit Committee | | | Compensation, Nominating and Governance Committee | | | Compliance Committee | |
Maureen Hewitt | | | | | | | | | | |
Jeb Bush* | | | | | | | | | | |
Andrew Cavanna* | | | | | | X(Chair) | | | X | |
Caroline Dechert* | | | | | | | | | | |
Ted Kennedy, Jr.* | | | | | | X | | | | |
Pavithra Mahesh* | | | | | | | | | | |
Thomas Scully* | | | | | | X | | | X | |
Marilyn Tavenner* | | | X | | | | | | X(Chair) | |
Sean Traynor* | | | X | | | | | | | |
Richard Zoretic* | | | X(Chair) | | | | | | | |
Name and principal position | | | Year | | | Salary(1) ($) | | | Bonus(2) ($) | | | Option awards(3) ($) | | | Non-equity incentive plan compensation(4) ($) | | | Nonqualified deferred compensation earnings(5) ($) | | | All other compensation(6) ($) | | | Total ($) | | ||||||||||||||||||||||||
Maureen Hewitt President and Chief Executive Officer | | | | | 2020 | | | | | | 820,615 | | | | | | 352,306 | | | | | | — | | | | | | 430,000 | | | | | | 13,663 | | | | | | 30,147 | | | | | | 1,646,731 | | |
Barbara Gutierrez Chief Financial Officer | | | | | 2020 | | | | | | 367,457 | | | | | | 190,922 | | | | | | 233,839 | | | | | | 107,827 | | | | | | 3,034 | | | | | | 29,566 | | | | | | 932,645 | | |
Gina DeBlassie Chief Operations Officer—Central Region | | | | | 2020 | | | | | | 333,041 | | | | | | 140,922 | | | | | | 233,839 | | | | | | 94,103 | | | | | | 5,513 | | | | | | 29,475 | | | | | | 836,893 | | |
Named executive officer | | | Base salary | | |||
Maureen Hewitt | | | | $ | 720,999 | | |
Barbara Gutierrez | | | | $ | 359,422 | | |
Gina DeBlassie | | | | $ | 313,767 | | |
| | | Option awards(1) | | ||||||||||||||||||||||||||||||||||||
Name | | | Grant date | | | | | | Number of securities underlying unexercised options (#) exercisable | | | Number of securities underlying unexercised options (#) unexercisable | | | Equity incentive plan awards: number of securities underlying unexercised unearned options(#) | | | Option exercise price ($) | | | Option expiration date | | ||||||||||||||||||
Maureen Hewitt | | | | | 6/1/2017(1) | | | | | | | | | 24,558 | | | | | | — | | | | | | — | | | | | | 1.40 | | | | | | 6/1/2027 | | |
| | | | | 6/1/2017(2) | | | | | | | | | — | | | | | | — | | | | | | 24,588 | | | | | | 0.65 | | | | | | 6/1/2027 | | |
| | | | | 5/13/2016(3) | | | | | | | | | 3,721,591 | | | | | | — | | | | | | — | | | | | | 1.00 | | | | | | 5/13/2026 | | |
| | | | | 5/13/2016(4) | | | | | | | | | — | | | | | | — | | | | | | 3,721,591 | | | | | | 0.43 | | | | | | 5/13/2026 | | |
Barbara Gutierrez | | | | | 9/24/2019(5) | | | | | | | | | 103,332.38 | | | | | | 34,444.12 | | | | | | 137,776.5 | | | | | | 1.97 | | | | | | 9/24/2029 | | |
| | | | | 6/1/2017(6) | | | | | | | | | 3,668.50 | | | | | | 1,229.50 | | | | | | — | | | | | | 1.40 | | | | | | 6/1/2027 | | |
| | | | | 6/1/2017(7) | | | | | | | | | — | | | | | | — | | | | | | 4,918 | | | | | | 0.65 | | | | | | 6/1/2027 | | |
| | | | | 5/17/2017(8) | | | | | | | | | 558,238.50 | | | | | | 186,079.50 | | | | | | — | | | | | | 1.40 | | | | | | 5/17/2027 | | |
| | | | | 5/17/2017(9) | | | | | | | | | — | | | | | | — | | | | | | 744,318 | | | | | | 0.65 | | | | | | 5/17/2027 | | |
Gina DeBlassie | | | | | 9/24/2019(10) | | | | | | | | | 137,776.5 | | | | | | — | | | | | | 137,776.5 | | | | | $ | 1.97 | | | | | | 9/24/2029 | | |
| | | | | 6/1/2017(11) | | | | | | | | | 4,918 | | | | | | — | | | | | | — | | | | | | 1.40 | | | | | | 6/1/2027 | | |
| | | | | 6/1/2017(12) | | | | | | | | | — | | | | | | — | | | | | | 4,918 | | | | | | 0.65 | | | | | | 6/1/2027 | | |
| | | | | 5/13/2016(13) | | | | | | | | | 744,318 | | | | | | | | | | | | | | | | | | 1.00 | | | | | | 5/13/2026 | | |
| | | | | 5/13/2016(14) | | | | | | | | | — | | | | | | — | | | | | | 744,318 | | | | | | 0.43 | | | | | | 5/13/2026 | | |
Name | | | Fees earned or paid in cash(1) ($) | | | Option awards(2) ($) | | | Total ($) | | |||||||||
Ted Kennedy, Jr. | | | | | 100,000 | | | | | | 127,293 | | | | | | 227,293 | | |
Marilyn Tavenner | | | | | 100,000 | | | | | | 127,293 | | | | | | 227,293 | | |
Peter Thomas | | | | | 40,000 | | | | | | 84,862 | | | | | | 124,862 | | |
| | | | | | | | | | | | Shares beneficially owned after this offering | | ||||||||||||||||||
| | | Shares beneficially owned prior to this offering | | | No exercise of underwriters’ option | | | Full exercise of underwriters’ option | | |||||||||||||||||||||
Name of beneficial owner | | | Number of Shares | | | Percentage | | | Number of Shares | | | Percentage | | | Number of Shares to be Sold | | | Number of Shares | | | Percentage | | |||||||||
5% Stockholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TCO Group Holdings, L.P. (1) | | | | | | | | % | | | | | | | | | % | | | | | | | | | | | | % | | |
Directors, Director Nominees and Named Executive Officers: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Maureen Hewitt | | | | | | | | | | | | | | | | | | | | | | | | | |||||||
Barbara Gutierrez | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gina DeBlassie | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Jeb Bush | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Andrew Cavanna | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Caroline Dechert | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ted Kennedy, Jr. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pavithra Mahesh | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Thomas Scully | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Marilyn Tavenner | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sean Traynor | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Richard Zoretic | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
All executive officers, directors and directors nominees as a group (14 individuals) | | | | | | | | % | | | | | | | | | % | | | | | | | | | | | | % | | |
Name | | | Number of shares | |
J.P. Morgan Securities LLC | | | | |
Barclays Capital Inc. | | | | |
Goldman Sachs & Co. LLC | | | | |
Citigroup Global Markets Inc. | | | | |
Robert W. Baird & Co. Incorporated | | | | |
William Blair & Company, L.L.C. | | | | |
Piper Sandler & Co. | | | | |
Capital One Securities, Inc. | | | | |
Loop Capital Markets LLC | | | | |
Siebert Williams Shank & Co., LLC | | | | |
Roberts & Ryan Investments, Inc. | | | | |
Total | | | | |
| | | Without exercise of option to purchase additional shares | | | With full exercise of option to purchase additional shares | | ||||||
Per Share | | | | $ | | | | | $ | | | ||
Total | | | | $ | | | | | $ | | | |
| Unaudited condensed consolidated financial statements | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | |
| Audited consolidated financial statements | | | | | | | |
| | | | | F-24 | | | |
| | | | | F-25 | | | |
| | | | | F-26 | | | |
| | | | | F-27 | | | |
| | | | | F-28 | | | |
| | | | | F-30 | | |
Assets | | | December 31, 2020 | | | June 30, 2020 | | ||||||
Current Assets | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 77,321 | | | | | $ | 112,904 | | |
Restricted cash | | | | | 1,672 | | | | | | 1,661 | | |
Accounts receivable, net of allowance ($7,154 — December 31, 2020 and $6,384 — June 30, 2020) | | | | | 39,429 | | | | | | 46,312 | | |
Prepaid expenses and other | | | | | 4,696 | | | | | | 4,311 | | |
Income tax receivable | | | | | 5 | | | | | | 1,743 | | |
Total current assets | | | | | 123,123 | | | | | | 166,931 | | |
Noncurrent Assets | | | | | | | | | | | | | |
Property and equipment, net | | | | | 110,732 | | | | | | 102,494 | | |
Investments | | | | | 2,645 | | | | | | 2,645 | | |
Deposits and other | | | | | 3,318 | | | | | | 3,003 | | |
Equity method investments | | | | | 11,903 | | | | | | 13,245 | | |
Goodwill | | | | | 116,139 | | | | | | 116,139 | | |
Other intangible assets, net | | | | | 6,847 | | | | | | 5,177 | | |
Total noncurrent assets | | | | | 251,584 | | | | | | 242,703 | | |
Total assets | | | | $ | 374,707 | | | | | $ | 409,634 | | |
Liabilities and Stockholders’ Equity/(Deficit) | | | | | | | | | | | | | |
Current Liabilities | | | | | | | | | | | | | |
Accounts payable and accrued expenses | | | | $ | 29,449 | | | | | $ | 28,875 | | |
Reported and estimated claims | | | | | 36,495 | | | | | | 30,291 | | |
Due to Medicaid and Medicare | | | | | 20,637 | | | | | | 12,244 | | |
Current portion of long-term debt | | | | | 3,039 | | | | | | 1,938 | | |
Current portion of capital lease obligations | | | | | 2,066 | | | | | | 1,496 | | |
Contingent consideration | | | | | 778 | | | | | | 1,789 | | |
Total current liabilities | | | | | 92,464 | | | | | | 76,633 | | |
Noncurrent Liabilities | | | | | | | | | | | | | |
Deferred tax liability, net | | | | | 15,366 | | | | | | 9,282 | | |
Capital lease obligations | | | | | 5,970 | | | | | | 4,091 | | |
Other non-current liabilities | | | | | 2,091 | | | | | | 1,446 | | |
Long-term debt, net of debt issuance costs | | | | | 290,105 | | | | | | 210,432 | | |
Total liabilities | | | | | 405,996 | | | | | | 301,884 | | |
Commitments and Contingencies (See Note 10) | | | | | | | | | | | | | |
Stockholders’ Equity/(Deficit) | | | | | | | | | | | | | |
Common stock, $0.001 par value, 149,847,157 authorized; 132,718,461 issued and outstanding shares | | | | | 133 | | | | | | 133 | | |
Additional paid-in capital | | | | | 24,552 | | | | | | 36,338 | | |
Retained earnings | | | | | 15,330 | | | | | | 64,737 | | |
Less: Treasury stock (16,197,849 and 102,030 shares of common stock at $4.80 and $1.89 per share as of December 31, 2020 and June 30, 2020, respectively) | | | | | (77,796) | | | | | | (193) | | |
Total TCO Group | | | | | (37,781) | | | | | | 101,015 | | |
Noncontrolling interests | | | | | 6,492 | | | | | | 6,735 | | |
Total stockholders’ equity/(deficit) | | | | | (31,289) | | | | | | 107,750 | | |
Total liabilities and stockholders’ equity/(deficit) | | | | $ | 374,707 | | | | | $ | 409,634 | | |
| | | Six-Months Ended | | |||||||||
| | | December 31, 2020 | | | December 31, 2019 | | ||||||
Revenues | | | | | | | | | | | | | |
Capitation revenue | | | | $ | 308,459 | | | | | $ | 268,550 | | |
Other service revenue | | | | | 1,418 | | | | | | 1,380 | | |
Total revenues | | | | | 309,877 | | | | | | 269,930 | | |
Expenses | | | | | | | | | | | | | |
External provider costs | | | | | 148,826 | | | | | | 133,365 | | |
Cost of care, excluding depreciation and amortization | | | | | 76,357 | | | | | | 75,180 | | |
Sales and marketing | | | | | 8,743 | | | | | | 9,777 | | |
Corporate, general and administrative | | | | | 87,306 | | | | | | 28,389 | | |
Depreciation and amortization | | | | | 5,951 | | | | | | 5,541 | | |
Equity loss | | | | | 1,342 | | | | | | 40 | | |
Other operating income | | | | | (1,011) | | | | | | (150) | | |
Total expenses | | | | | 327,514 | | | | | | 252,142 | | |
Operating Income (Loss) | | | | | (17,637) | | | | | | 17,788 | | |
Other Income (Expense) | | | | | | | | | | | | | |
Interest expense, net | | | | | (12,186) | | | | | | (8,926) | | |
Loss on extinguishment of debt | | | | | (991) | | | | | | — | | |
Other income (expense) | | | | | 44 | | | | | | (978) | | |
Total other expense | | | | | (13,133) | | | | | | (9,904) | | |
Income (Loss) Before Income Taxes | | | | | (30,770) | | | | | | 7,884 | | |
Provision for Income Taxes | | | | | 9,423 | | | | | | 2,087 | | |
Net Income (Loss) | | | | | (40,193) | | | | | | 5,797 | | |
Less: net loss attributable to noncontrolling interests | | | | | (243) | | | | | | (246) | | |
Net Income (Loss) Attributable to TCO Group | | | | $ | (39,950) | | | | | $ | 6,043 | | |
Weighted-average number of common shares outstanding – basic | | | | | 130,214,967 | | | | | | 132,616,431 | | |
Weighted-average number of common shares outstanding – diluted | | | | | 130,214,967 | | | | | | 133,174,001 | | |
Net income (loss) per share – basic | | | | $ | (0.31) | | | | | $ | 0.05 | | |
Net income (loss) per share – diluted | | | | $ | (0.31) | | | | | $ | 0.05 | | |
|
| | | For the Six Months Ended December 31, 2020 | | |||||||||||||||||||||||||||||||||||||||||||||
| | | Capital Stock | | | Additional Paid-in Capital | | | Retained Earnings | | | Treasury Stock | | | Noncontrolling Interests | | | ||||||||||||||||||||||||||||||||
| | | Shares | | | Amount | | | Shares | | | Amount | | | Total | | |||||||||||||||||||||||||||||||||
Balances, June 30, 2020 | | | | | 132,718,461 | | | | | $ | 133 | | | | | $ | 36,338 | | | | | $ | 64,737 | | | | | | 102,030 | | | | | $ | (193) | | | | | $ | 6,735 | | | | | $ | 107,750 | | |
Treasury stock transaction | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,095,819 | | | | | | (77,603) | | | | | | — | | | | | | (77,603) | | |
Owner distribution | | | | | — | | | | | | — | | | | | | — | | | | | | (9,457) | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,457) | | |
Time based awards- option cancelation | | | | | — | | | | | | — | | | | | | (32,358) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (32,358) | | |
Stock-based compensation | | | | | — | | | | | | — | | | | | | 572 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 572 | | |
Owner contribution | | | | | — | | | | | | — | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,000 | | |
Net income (loss) | | | | | — | | | | | | — | | | | | | — | | | | | | (39,950) | | | | | | — | | | | | | — | | | | | | (243) | | | | | | (40,193) | | |
Balances, December 31, 2020 | | | | | 132,718,461 | | | | | $ | 133 | | | | | $ | 24,552 | | | | | $ | 15,330 | | | | | | 16,197,849 | | | | | $ | (77,796) | | | | | $ | 6,492 | | | | | $ | (31,289) | | |
| | | For the Six Months Ended December 31, 2019 | | |||||||||||||||||||||||||||||||||||||||||||||
| | | Capital Stock | | | Additional Paid-in Capital | | | Retained Earnings | | | Treasury Stock | | | Noncontrolling Interests | | | ||||||||||||||||||||||||||||||||
| | | Shares | | | Amount | | | Shares | | | Amount | | | Total | | |||||||||||||||||||||||||||||||||
Balances, June 30, 2019 | | | | | 132,718,461 | | | | | $ | 133 | | | | | $ | 35,795 | | | | | $ | 38,459 | | | | | | 102,030 | | | | | $ | (193) | | | | | $ | 7,248 | | | | | $ | 81,442 | | |
Stock-based compensation | | | | | — | | | | | | — | | | | | | 272 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 272 | | |
Net income (loss) | | | | | — | | | | | | — | | | | | | — | | | | | | 6,043 | | | | | | — | | | | | | — | | | | | | (246) | | | | | $ | 5,797 | | |
Balances, December 31, 2019 | | | | | 132,718,461 | | | | | $ | 133 | | | | | $ | 36,067 | | | | | $ | 44,502 | | | | | | 102,030 | | | | | $ | (193) | | | | | $ | 7,002 | | | | | $ | 87,511 | | |
| | | For the six months ended | | |||||||||
| | | December 31, 2020 | | | December 31, 2019 | | ||||||
Operating Activities | | | | | | | | | | | | | |
Net income (loss) | | | | $ | (40,193) | | | | | $ | 5,797 | | |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | | | | | | | | | | | | | |
Loss on disposal of assets | | | | | — | | | | | | 1,044 | | |
Provision for uncollectible accounts | | | | | 2,712 | | | | | | 2,071 | | |
Depreciation and amortization | | | | | 5,951 | | | | | | 5,541 | | |
Loss on extinguishment of long-term debt | | | | | 991 | | | | | | — | | |
Amortization of deferred financing costs | | | | | 652 | | | | | | 275 | | |
Stock based compensation | | | | | 572 | | | | | | 272 | | |
Deferred income taxes | | | | | 6,084 | | | | | | 1,243 | | |
Equity loss | | | | | 1,342 | | | | | | 40 | | |
Change in fair value of contingent consideration | | | | | (1,011) | | | | | | (150) | | |
Changes in operating assets and liabilities, net of acquisitions Accounts receivable, net | | | | | 4,171 | | | | | | (738) | | |
Prepaid expenses and other | | | | | (385) | | | | | | (361) | | |
Income taxes receivable | | | | | 1,738 | | | | | | 844 | | |
Deposits and other | | | | | (315) | | | | | | 969 | | |
Accounts payable and accrued expenses | | | | | 2,351 | | | | | | 5,350 | | |
Reported and estimated claims | | | | | 6,204 | | | | | | (2,914) | | |
Due to Medicaid and Medicare | | | | | 8,393 | | | | | | (5,842) | | |
Net cash provided by (used in) operating activities | | | | | (743) | | | | | | 13,441 | | |
Investing Activities | | | | | | | | | | | | | |
Purchases of property and equipment | | | | | (11,464) | | | | | | (7,252) | | |
Proceeds from the sale of equipment | | | | | — | | | | | | 169 | | |
Proceeds from net working capital settlements | | | | | — | | | | | | 1,129 | | |
Purchase of intangible assets | | | | | (2,000) | | | | | | — | | |
Net cash used in investing activities | | | | | (13,464) | | | | | | (5,954) | | |
Financing Activities | | | | | | | | | | | | | |
Distribution to owners | | | | | (9,457) | | | | | | — | | |
Owner contributions | | | | | 20,000 | | | | | | — | | |
Payments on capital lease obligations | | | | | (1,079) | | | | | | (725) | | |
Proceeds from long-term debt | | | | | 300,000 | | | | | | — | | |
Principal payments on long-term debt | | | | | (213,390) | | | | | | (963) | | |
Payment of debt issuance costs | | | | | (7,478) | | | | | | — | | |
Treasury stock purchase | | | | | (77,603) | | | | | | — | | |
Payments related to option cancelation | | | | | (32,358) | | | | | | — | | |
Net cash used in financing activities | | | | | (21,365) | | | | | | (1,688) | | |
INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS & RESTRICTED CASH | | | | | (35,572) | | | | | | 5,799 | | |
CASH, CASH EQUIVALENTS & RESTRICTED CASH BEGINNING OF PERIOD | | | | | 114,565 | | | | | | 61,196 | | |
CASH, CASH EQUIVALENTS & RESTRICTED CASH END OF PERIOD | | | | $ | 78,993 | | | | | $ | 66,995 | | |
Supplemental Cash Flows Information | | | | | | | | | | | | | |
Interest paid | | | | $ | 8,154 | | | | | $ | 4,772 | | |
Income taxes paid | | | | | 1,638 | | | | | | — | | |
Property and equipment included in accounts payable | | | | | 217 | | | | | | 51 | | |
Property and equipment purchased under capital leases | | | | | 3,527 | | | | | | 271 | | |
In thousands (000’s) | | | Estimated Useful Lives | | | December 31, 2020 | | | June 30, 2020 | | ||||||
Land | | | N/A | | | | $ | 8,580 | | | | | $ | 8,580 | | |
Buildings and leasehold improvements | | | 10 – 40 years or term of lease | | | | | 80,060 | | | | | | 79,514 | | |
Software | | | 3 – 5 years | | | | | 11,660 | | | | | | 11,387 | | |
Equipment and vehicles | | | 3 – 7 years | | | | | 33,382 | | | | | | 28,814 | | |
Construction in progress | | | N/A | | | | | 15,539 | | | | | | 7,069 | | |
| | | | | | | | 149,221 | | | | | | 135,364 | | |
Less accumulated depreciation and amortization | | | | | | | | (38,489) | | | | | | (32,870) | | |
Total property and equipment, net | | | | | | | $ | 110,732 | | | | | $ | 102,494 | | |
| | | December 31, 2020 | | | December 31, 2019 | | ||||||
Medicaid | | | | | 52% | | | | | | 56% | | |
Medicare | | | | | 47% | | | | | | 43% | | |
Private pay and other | | | | | 1% | | | | | | 1% | | |
Total | | | | | 100% | | | | | | 100% | | |
Assets/Liabilities | | | December, 31 2020 | | | June 30, 2020 | | ||||||
Cash and cash equivalents | | | | $ | 451 | | | | | $ | 435 | | |
Accounts receivable | | | | | 1 | | | | | | 1 | | |
Prepaid expenses and other | | | | | 17 | | | | | | 7 | | |
Property, plant and equipment, net | | | | | 10,272 | | | | | | 10,501 | | |
Deposits and other, net | | | | | 383 | | | | | | 376 | | |
Accounts payable and accrued expenses | | | | | 260 | | | | | | 199 | | |
Current portion long-term debt | | | | | 39 | | | | | | 38 | | |
Noncurrent liabilities | | | | | 454 | | | | | | 454 | | |
Long-term debt, net of debt issuance costs | | | | | 3,847 | | | | | | 3,901 | | |
In thousands (000’s) | | | December 31, 2020 | | | June 30, 2020 | | ||||||
Assets: | | | | | | | | | | | | | |
Total assets | | | | $ | 19,859 | | | | | | 21,432 | | |
Less: members’ interest | | | | | 7,963 | | | | | | 8,594 | | |
The Company’s interest | | | | | 11,896 | | | | | | 12,838 | | |
Liabilities: | | | | | | | | | | | | | |
Total liabilities | | | | | 1,362 | | | | | | 694 | | |
Less: members’ interest | | | | | 546 | | | | | | 278 | | |
The Company’s interest | | | | | 816 | | | | | | 416 | | |
The Company’s equity in joint venture | | | | $ | 11,080 | | | | | | 12,422 | | |
| | | Six Months Ending December 31, 2020 | | |||
Revenue: | | | | | | | |
Total revenue | | | | $ | 2,297 | | |
Less: members’ interest | | | | | 921 | | |
The Company’s interest | | | | | 1,376 | | |
Cost of operations: | | | | | | | |
Total cost of operations | | | | | 4,538 | | |
Less: members’ interest | | | | | 1,820 | | |
The Company’s interest | | | | | 2,718 | | |
The Company’s interest in net income (loss) | | | | $ | (1,342) | | |
In thousands (000’s) | | | Amortization Expense | | |||
Amount Remaining in 2021 | | | | $ | 330 | | |
2022 | | | | | 660 | | |
2023 | | | | | 660 | | |
2024 | | | | | 660 | | |
2025 | | | | | 660 | | |
| | | December 31, 2020 | | | June 30, 2020 | | ||||||
Equipment | | | | $ | 13,373 | | | | | $ | 9,845 | | |
Less accumulated depreciation | | | | | (6,121) | | | | | | (4,829) | | |
Balance as of end of period | | | | $ | 7,252 | | | | | $ | 5,016 | | |
In thousands (000’s) | | | Capital Leases Obligations | | | Operating Leases Minimum Lease Payments | | ||||||
Amount Remaining in 2021 | | | | $ | 1,450 | | | | | $ | 1,884 | | |
2022 | | | | | 2,415 | | | | | | 3,720 | | |
2023 | | | | | 2,356 | | | | | | 3,705 | | |
2024 | | | | | 1,830 | | | | | | 3,287 | | |
2025 | | | | | 1,060 | | | | | | 2,784 | | |
Thereafter | | | | | 131 | | | | | | 10,928 | | |
Total | | | | | 9,242 | | | | | $ | 26,308 | | |
Less amount representing interest | | | | | 1,206 | | | | | | | | |
Total minimum lease payments | | | | | 8,036 | | | | | | | | |
Less current maturities | | | | | 2,066 | | | | | | | | |
Noncurrent maturities | | | | $ | 5,970 | | | | | | | | |
In thousands (000’s) | | | December 31, 2020 | | | June 30, 2020 | | ||||||
Senior secured borrowings: | | | | | | | | | | | | | |
Senior secured term loan | | | | $ | 299,250 | | | | | $ | 187,625 | | |
Revolving credit facility | | | | | — | | | | | | 25,000 | | |
Convertible term loan | | | | | 2,386 | | | | | | 2,401 | | |
Total debt | | | | | 301,636 | | | | | | 215,026 | | |
Less unamortized debt issuance costs | | | | | 8,492 | | | | | | 2,656 | | |
Less current maturities | | | | | 3,039 | | | | | | 1,938 | | |
Long-term debt, net of debt issuance costs | | | | $ | 290,105 | | | | | $ | 210,432 | | |
In thousands (000’s) | | | Total Debt | | |||
Remainder of 2021 | | | | $ | 1,523 | | |
2022 | | | | | 3,040 | | |
2023 | | | | | 3,043 | | |
2024 | | | | | 3,046 | | |
2025 | | | | | 3,049 | | |
Thereafter | | | | | 287,935 | | |
Total | | | | $ | 301,636 | | |
In thousands (000’s) | | | Liabilities | | |||
Balance as of June 30, 2020 | | | | $ | 1,789 | | |
Remeasurement of NewCourtland contingent consideration | | | | | (1,011) | | |
Balance as of December 31, 2020 | | | | $ | 778 | | |
| | | Number of Options | | | Option Price Range | | | Weighted- Average Exercise Price | | | Average Remaining Term (in years) | | ||||||||||||
Outstanding balance, June 30, 2020 | | | | | 8,497,488 | | | | | $ | 1.00 – $2.35 | | | | | | 1.26 | | | | | | 6.76 | | |
Cancelled | | | | | (8,497,488) | | | | | $ | 1.00 – $2.35 | | | | | | 1.26 | | | | | | 6.76 | | |
Outstanding balance, December 31, 2020 | | | | | — | | | | | | | | | | | | | | | | | | | | |
| | | Number of Options | | | Weighted-Average Exercise Price | | | Weighted-Average Remaining Term (in years) | | |||||||||
Outstanding balance, June 30, 2020 | | | | | 8,497,488 | | | | | $ | 0.78 | | | | | | 6.76 | | |
Cancelled | | | | | (8,497,488) | | | | | $ | 0.78 | | | | | | 6.76 | | |
Outstanding balance, December 31, 2020 | | | | | — | | | | | | | | | | | | | | |
| | | Number of Units | | | Weighted- Average Grant Date FV | | ||||||
Outstanding balance, June 30, 2020 | | | | | — | | | | | | | | |
Granted | | | | | 6,686,568 | | | | | $ | 1.28 | | |
Outstanding balance, December 31, 2020 | | | | | 6,686,568 | | | | | $ | 1.28 | | |
| | | Number of Units | | | Weighted- Average Grant Date FV | | ||||||
Outstanding balance, June 30, 2020 | | | | | — | | | | | | | | |
Granted | | | | | 6,322,568 | | | | | $ | 0.57 | | |
Outstanding balance, December 31, 2020 | | | | | 6,322,568 | | | | | $ | 0.57 | | |
| | | 2020 | | |||
Expected volatility | | | | | 44% | | |
Expected life (years) – Time vesting units | | | | | 1.8 | | |
Interest rate | | | | | 0.16% | | |
Dividend yield | | | | | 0% | | |
Weighted-average fair values | | | | $ | 1.28 | | |
Fair value of underlying stock | | | | $ | 5.49 | | |
| | | Six Months Ended | | |||||||||
In thousands (000’s), | | | December 31, 2020 | | | December 31, 2019 | | ||||||
Stock Options | | | | $ | 45,387 | | | | | $ | 272 | | |
Profits Interests Units | | | | | 572 | | | | | | — | | |
Total share-based compensation expense | | | | $ | 45,959 | | | | | $ | 272 | | |
| | | Six Months Ended | | |||||||||
In thousands (000’s), except share and per unit values | | | December 31, 2020 | | | December 31, 2019 | | ||||||
Net income (loss) attributable to TCO Group | | | | $ | (39,950) | | | | | $ | 6,043 | | |
Weighted average common shares outstanding (basic) | | | | | 130,214,967 | | | | | | 132,616,431 | | |
EPS (basic) | | | | $ | (0.31) | | | | | $ | 0.05 | | |
Dilutive Shares | | | | | — | | | | | | 557,570 | | |
Weighted average common shares outstanding (diluted) | | | | | 130,214,967 | | | | | | 133,174,001 | | |
EPS (diluted) | | | | $ | (0.31) | | | | | $ | 0.05 | | |
| | | December 31, 2020 | | | December 31, 2019 | | ||||||||||||||||||||||||||||||
In thousands (000’s) | | | PACE | | | All other(1) | | | Totals | | | PACE | | | All other(1) | | | Totals | | ||||||||||||||||||
Capitation revenue | | | | $ | 308,459 | | | | | $ | — | | | | | $ | 308,459 | | | | | $ | 268,550 | | | | | $ | — | | | | | $ | 268,550 | | |
Other service revenue | | | | | 277 | | | | | | 1,141 | | | | | | 1,418 | | | | | | 184 | | | | | | 1,196 | | | | | | 1,380 | | |
Total Revenue | | | | | 308,736 | | | | | | 1,141 | | | | | | 309,877 | | | | | | 268,734 | | | | | | 1,196 | | | | | | 269,930 | | |
External provider costs | | | | | 148,826 | | | | | | — | | | | | | 148,826 | | | | | | 133,365 | | | | | | — | | | | | | 133,365 | | |
Cost of care, excluding depreciation and amortization | | | | | 74,712 | | | | | | 1,645 | | | | | | 76,357 | | | | | | 73,294 | | | | | | 1,886 | | | | | | 75,180 | | |
Center Level contribution Margin | | | | | 85,198 | | | | | | (504) | | | | | | 84,694 | | | | | | 62,075 | | | | | | (690) | | | | | | 61,385 | | |
Overhead Costs(2) | | | | | 96,049 | | | | | | — | | | | | | 96,049 | | | | | | 38,166 | | | | | | — | | | | | | 38,166 | | |
Depreciation and Amortization | | | | | 5,622 | | | | | | 329 | | | | | | 5,951 | | | | | | 5,143 | | | | | | 398 | | | | | | 5,541 | | |
Equity loss | | | | | 1,342 | | | | | | — | | | | | | 1,342 | | | | | | 40 | | | | | | — | | | | | | 40 | | |
Other operating expenses | | | | | (1,011) | | | | | | — | | | | | | (1,011) | | | | | | 190 | | | | | | (340) | | | | | | (150) | | |
Interest expense, net | | | | | 12,276 | | | | | | (90) | | | | | | 12,186 | | | | | | 8,783 | | | | | | 143 | | | | | | 8,926 | | |
Loss on Extinguishment of Debt | | | | | 991 | | | | | | — | | | | | | 991 | | | | | | — | | | | | | — | | | | | | — | | |
Other expense (income) | | | | | (44) | | | | | | — | | | | | | (44) | | | | | | 977 | | | | | | 1 | | | | | | 978 | | |
Income (Loss) Before Income Taxes | | | | $ | (30,027) | | | | | $ | (743) | | | | | $ | (30,770) | | | | | $ | 8,776 | | | | | $ | (892) | | | | | $ | 7,884 | | |
| | | June 30, | | | June 30, | | ||||||
Assets | | | 2020 | | | 2019 | | ||||||
Current Assets | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 112,904 | | | | | $ | 59,661 | | |
Restricted cash | | | | | 1,661 | | | | | | 1,535 | | |
Accounts receivable, net of allowance ($6,384 — 2020 and $2,476 — 2019) | | | | | 46,312 | | | | | | 51,314 | | |
Prepaid expenses and other | | | | | 4,311 | | | | | | 3,245 | | |
Income tax receivable | | | | | 1,743 | | | | | | 3,695 | | |
Total current assets | | | | | 166,931 | | | | | | 119,450 | | |
Noncurrent Assets | | | | | | | | | | | | | |
Property and equipment, net | | | | | 102,494 | | | | | | 101,186 | | |
Investments | | | | | 2,645 | | | | | | 1,500 | | |
Deposits and other | | | | | 3,003 | | | | | | 4,066 | | |
Equity method investments | | | | | 13,245 | | | | | | 13,927 | | |
Other intangible assets, net | | | | | 5,177 | | | | | | 5,837 | | |
Goodwill | | | | | 116,139 | | | | | | 117,268 | | |
Total noncurrent assets | | | | | 242,703 | | | | | | 243,784 | | |
Total Assets | | | | $ | 409,634 | | | | | $ | 363,234 | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | |
Current Liabilities | | | | | | | | | | | | | |
Accounts payable and accrued expenses | | | | $ | 28,875 | | | | | $ | 30,353 | | |
Reported and estimated claims | | | | | 30,291 | | | | | | 28,246 | | |
Due to Medicaid and Medicare | | | | | 12,244 | | | | | | 20,364 | | |
Current portion of long-term debt | | | | | 1,938 | | | | | | 1,935 | | |
Current portion of capital lease obligations | | | | | 1,496 | | | | | | 1,694 | | |
Contingent consideration | | | | | 1,789 | | | | | | 869 | | |
Total current liabilities | | | | | 76,633 | | | | | | 83,461 | | |
Noncurrent Liabilities | | | | | | | | | | | | | |
Deferred tax liability, net | | | | | 9,282 | | | | | | 6,108 | | |
Capital lease obligations | | | | | 4,091 | | | | | | 4,328 | | |
Other non-current liabilities | | | | | 1,446 | | | | | | 1,076 | | |
Long-term debt, net of debt issuance costs | | | | | 210,432 | | | | | | 186,819 | | |
Total liabilities | | | | | 301,884 | | | | | | 281,792 | | |
Commitments and Contingencies (See Note 11) | | | | | | | | | | | | | |
Stockholders’ Equity | | | | | | | | | | | | | |
Common stock, $0.001 par value, 149,847,157 authorized; 132,718,461 issued and outstanding shares | | | | | 133 | | | | | | 133 | | |
Additional paid-in capital | | | | | 36,338 | | | | | | 35,795 | | |
Retained earnings | | | | | 64,737 | | | | | | 38,459 | | |
Less: Treasury stock (102,030 shares of common stock at $1.89 per share) | | | | | (193) | | | | | | (193) | | |
Total TCO Group | | | | | 101,015 | | | | | | 74,194 | | |
Noncontrolling interests | | | | | 6,735 | | | | | | 7,248 | | |
Total stockholders’ equity | | | | | 107,750 | | | | | | 81,442 | | |
Total liabilities and stockholders’ equity | | | | $ | 409,634 | | | | | $ | 363,234 | | |
| | | Fiscal year ended June 30, 2020 | | | Fiscal year ended June 30, 2019 | | ||||||
Revenues | | | | | | | | | | | | | |
Capitation revenue | | | | $ | 564,834 | | | | | $ | 461,766 | | |
Other service revenue | | | | | 2,358 | | | | | | 3,864 | | |
Total revenues | | | | | 567,192 | | | | | | 465,630 | | |
Expenses | | | | | | | | | | | | | |
External provider costs | | | | | 272,832 | | | | | | 222,232 | | |
Cost of care, excluding depreciation and amortization | | | | | 153,056 | | | | | | 132,770 | | |
Sales and marketing | | | | | 19,001 | | | | | | 16,460 | | |
Corporate, general and administrative | | | | | 58,481 | | | | | | 48,250 | | |
Depreciation and amortization | | | | | 11,291 | | | | | | 8,996 | | |
Equity loss | | | | | 678 | | | | | | — | | |
Other operating expenses (income) | | | | | 920 | | | | | | (2,753) | | |
Total expenses | | | | | 516,259 | | | | | | 425,955 | | |
Operating Income | | | | | 50,933 | | | | | | 39,675 | | |
Other Income (Expense) | | | | | | | | | | | | | |
Interest expense, net | | | | | (14,619) | | | | | | (9,594) | | |
Loss on extinguishment of debt | | | | | — | | | | | | (3,144) | | |
Other income (expense) | | | | | (681) | | | | | | (1,549) | | |
Total other expense | | | | | (15,300) | | | | | | (14,287) | | |
Income Before Income Taxes | | | | | 35,633 | | | | | | 25,388 | | |
Provision for Income Taxes | | | | | 9,868 | | | | | | 6,317 | | |
Net Income | | | | | 25,765 | | | | | | 19,071 | | |
Less: net loss attributable to noncontrolling interests | | | | | (513) | | | | | | (507) | | |
Net Income Attributable to TCO Group | | | | $ | 26,278 | | | | | $ | 19,578 | | |
Weighted-average number of common shares outstanding — basic | | | | | 132,616,431 | | | | | | 132,315,101 | | |
Weighted-average number of common shares outstanding — diluted | | | | | 135,233,630 | | | | | | 134,034,459 | | |
Net income per share — basic | | | | $ | 0.20 | | | | | $ | 0.15 | | |
Net income per share — diluted | | | | $ | 0.19 | | | | | $ | 0.15 | | |
| | | Capital Stock | | | Additional Paid-in Capital | | | Retained Earnings | | | Treasury Stock | | | Noncontrolling Interests | | | ||||||||||||||||||||||||||||||||
| | | Shares | | | Amount | | | Shares | | | Amount | | | Total | | |||||||||||||||||||||||||||||||||
Balances, June 30, 2018 | | | | | 132,250,188 | | | | | $ | 132 | | | | | $ | 101,105 | | | | | $ | 18,881 | | | | | | — | | | | | $ | — | | | | | $ | 7,755 | | | | | $ | 127,873 | | |
Proceeds from issuances of capital stock | | | | | 468,273 | | | | | | 1 | | | | | | 469 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 470 | | |
Treasury stock purchase | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 102,030 | | | | | | (193) | | | | | | — | | | | | | (193) | | |
Stock-based compensation | | | | | — | | | | | | — | | | | | | 727 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 727 | | |
Dividend payment, net of withholding | | | | | — | | | | | | — | | | | | | (66,506) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (66,506) | | |
Net income (loss) | | | | | — | | | | | | — | | | | | | — | | | | | | 19,578 | | | | | | — | | | | | | — | | | | | | (507) | | | | | | 19,071 | | |
Balances, June 30, 2019 | | | | | 132,718,461 | | | | | | 133 | | | | | | 35,795 | | | | | | 38,459 | | | | | | 102,030 | | | | | | (193) | | | | | | 7,248 | | | | | | 81,442 | | |
Stock-based compensation | | | | | — | | | | | | — | | | | | | 543 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 543 | | |
Net income (loss) | | | | | — | | | | | | — | | | | | | — | | | | | | 26,278 | | | | | | — | | | | | | — | | | | | | (513) | | | | | | 25,765 | | |
Balances, June 30, 2020 | | | | | 132,718,461 | | | | | $ | 133 | | | | | $ | 36,338 | | | | | $ | 64,737 | | | | | | 102,030 | | | | | $ | (193) | | | | | $ | 6,735 | | | | | $ | 107,750 | | |
| | | Fiscal year ended June 30, 2020 | | | Fiscal year ended June 30, 2019 | | ||||||
Operating Activities | | | | | | | | | | | | | |
Net income | | | | $ | 25,765 | | | | | $ | 19,071 | | |
Adjustments to reconcile net income to net cash provided by (used in) operating activities | | | | | | | | | | | | | |
(Gain)/Loss on disposal of assets | | | | | 1,039 | | | | | | (99) | | |
Provision for uncollectible accounts | | | | | 6,204 | | | | | | 2,308 | | |
Depreciation and amortization | | | | | 11,291 | | | | | | 8,996 | | |
Loss on extinguishment of long-term debt | | | | | — | | | | | | 3,144 | | |
Amortization of deferred financing costs | | | | | 550 | | | | | | 926 | | |
Stock-based compensation | | | | | 543 | | | | | | 727 | | |
Deferred income taxes | | | | | 3,173 | | | | | | 3,547 | | |
Equity loss | | | | | 678 | | | | | | 29 | | |
Change in fair value of contingent consideration | | | | | 920 | | | | | | (2,753) | | |
Changes in operating assets and liabilities, net of acquisitions | | | | | | | | | | | | | |
Accounts receivable, net | | | | | (1,202) | | | | | | 1,127 | | |
Prepaid expenses and other | | | | | (1,062) | | | | | | (638) | | |
Income tax receivable | | | | | 1,952 | | | | | | (1,755) | | |
Deposits and other | | | | | 1,063 | | | | | | (1,913) | | |
Accounts payable and accrued expenses | | | | | (1,013) | | | | | | 9,355 | | |
Reported and estimated claims | | | | | 2,045 | | | | | | 9,286 | | |
Due to Medicaid and Medicare | | | | | (8,120) | | | | | | (12,899) | | |
Deferred revenue | | | | | 2 | | | | | | (12,553) | | |
Net cash provided by operating activities | | | | | 43,828 | | | | | | 25,906 | | |
Investing Activities | | | | | | | | | | | | | |
Purchases of property and equipment | | | | | (11,844) | | | | | | (14,486) | | |
Proceeds from sales of property and equipment | | | | | 169 | | | | | | — | | |
Payments for acquisitions, net of cash acquired | | | | | — | | | | | | (27,544) | | |
Proceeds from net working capital settlements | | | | | 1,129 | | | | | | — | | |
Purchase of long term investment | | | | | (1,145) | | | | | | (1,500) | | |
Equity investment | | | | | — | | | | | | (8,951) | | |
Net cash used in investing activities | | | | $ | (11,691) | | | | | $ | (52,481) | | |
| | | Fiscal year ended June 30, 2020 | | | Fiscal year ended June 30, 2019 | | ||||||
Financing Activities | | | | | | | | | | | | | |
Payments on capital lease obligations | | | | $ | (1,834) | | | | | $ | (1,583) | | |
Payment of contingent consideration | | | | | — | | | | | | (8,310) | | |
Proceeds from long-term debt | | | | | 25,000 | | | | | | 245,000 | | |
Principal payments on long-term debt | | | | | (1,934) | | | | | | (127,602) | | |
Payment of dividend, net of withholding | | | | | — | | | | | | (66,506) | | |
Payment of debt issuance costs | | | | | — | | | | | | (3,927) | | |
Proceeds from issuances of capital stock | | | | | — | | | | | | 470 | | |
Treasury stock purchases | | | | | — | | | | | | (193) | | |
Net cash provided by financing activities | | | | | 21,232 | | | | | | 37,349 | | |
INCREASE IN CASH, CASH EQUIVALENTS, & RESTRICTED CASH | | | | | 53,369 | | | | | | 10,774 | | |
CASH, CASH EQUIVALENTS & RESTRICTED CASH, BEGINNING OF PERIOD | | | | | 61,196 | | | | | | 50,422 | | |
CASH, CASH EQUIVALENTS & RESTRICTED CASH, END OF PERIOD | | | | $ | 114,565 | | | | | $ | 61,196 | | |
Supplemental Cash Flows Information | | | | | | | | | | | | | |
Interest paid | | | | $ | 11,551 | | | | | $ | 8,835 | | |
Income taxes paid | | | | | 4,745 | | | | | | 4,525 | | |
Property and equipment included in accounts payable | | | | | 1,348 | | | | | | 1,445 | | |
Property and equipment purchased under capital leases | | | | | 1,399 | | | | | | 3,827 | | |
Land contributed to equity investment | | | | | — | | | | | | 4,158 | | |
| | | 2020 | | | 2019 | | ||||||
Medicaid | | | | | 72% | | | | | | 91% | | |
Medicare | | | | | 12% | | | | | | 1% | | |
Private pay and other | | | | | 16% | | | | | | 8% | | |
Total | | | | | 100% | | | | | | 100% | | |
| | | | | | | | | Additions | | | | | | | | | | | | | | |||||||||
In thousands (000’s) Year | | | Beginning balance | | | Charged to costs and expenses | | | Charged to other accounts | | | Deductions | | | Ending balance | | |||||||||||||||
2019 | | | | $ | 564 | | | | | | 2,204 | | | | | | — | | | | | | (292) | | | | | $ | 2,476 | | |
2020 | | | | $ | 2,476 | | | | | | 6,003 | | | | | | 209 | | | | | | (2,303) | | | | | $ | 6,384 | | |
In thousands (000’s) | | | Estimated useful lives | | | 2020 | | | 2019 | | |||||||||
Land | | | | | N/A | | | | | $ | 8,580 | | | | | $ | 7,767 | | |
Buildings and leasehold improvements | | | | | 10 — 40 years | | | | | | 79,514 | | | | | | 74,481 | | |
Software | | | | | 3 — 5 years | | | | | | 11,387 | | | | | | 8,636 | | |
Equipment and vehicles | | | | | 3 — 7 years | | | | | | 28,814 | | | | | | 25,218 | | |
Construction in progress | | | | | N/A | | | | | | 7,069 | | | | | | 8,293 | | |
| | | | | | | | | | | 135,364 | | | | | | 124,395 | | |
Less accumulated depreciation and amortization | | | | | | | | | | | (32,870) | | | | | | (23,209) | | |
Total property and equipment, net | | | | | | | | | | $ | 102,494 | | | | | $ | 101,186 | | |
| | | 2020 | | | 2019 | | ||||||
Medicaid | | | | | 55% | | | | | | 56% | | |
Medicare | | | | | 44% | | | | | | 43% | | |
Private pay and other | | | | | 1% | | | | | | 1% | | |
Total | | | | | 100% | | | | | | 100% | | |
In thousands (000’s) | | | NewCourtland | | | Riverside | | | Charlottesville | | |||||||||
Cash consideration, net of working capital adjustments | | | | $ | 24,791 | | | | | $ | 5,196 | | | | | $ | 2,458 | | |
Non-cash consideration | | | | | 3,622 | | | | | | — | | | | | | — | | |
Total consideration | | | | | 28,413 | | | | | | 5,196 | | | | | | 2,458 | | |
Recognized amounts of identifiable assets acquired less liabilities assumed | | | | | | | | | | | | | | | | | | | |
Cash | | | | | 1,900 | | | | | | — | | | | | | — | | |
Current assets | | | | | — | | | | | | 252 | | | | | | 320 | | |
Building and equipment | | | | | 2,136 | | | | | | — | | | | | | 262 | | |
Other assets | | | | | 29 | | | | | | — | | | | | | — | | |
Customer relationships | | | | | 5,300 | | | | | | — | | | | | | 100 | | |
Current liabilities | | | | | (6,915) | | | | | | (2,985) | | | | | | (1,955) | | |
Total identifiable net assets (liabilities) | | | | | 2,450 | | | | | | (2,733) | | | | | | (1,273) | | |
Goodwill(1) | | | | $ | 25,963 | | | | | $ | 7,929 | | | | | $ | 3,731 | | |
Assets/Liabilities | | | 2020 | | | 2019 | | ||||||
Cash and cash equivalents | | | | $ | 435 | | | | | $ | 403 | | |
Accounts receivable | | | | | 1 | | | | | | 2 | | |
Prepaid expenses and other | | | | | 7 | | | | | | 2 | | |
Property, plant and equipment, net | | | | | 10,501 | | | | | | 10,957 | | |
Deposits and other, net | | | | | 376 | | | | | | 436 | | |
Accounts payable and accrued expenses | | | | | 199 | | | | | | 162 | | |
Current portion long-term debt | | | | | 38 | | | | | | 35 | | |
Noncurrent liabilities | | | | | 454 | | | | | | 454 | | |
Long-term debt, net of debt issuance costs | | | | | 3,901 | | | | | | 3,900 | | |
In thousands (000’s) | | | 2020 | | | 2019 | | ||||||
Assets: | | | | | | | | | | | | | |
Total assets | | | | $ | 21,432 | | | | | | 22,215 | | |
Less: members’ interest | | | | | 8,594 | | | | | | 8,908 | | |
The Company’s interest | | | | | 12,838 | | | | | | 13,307 | | |
Liabilities: | | | | | | | | | | | | | |
Total liabilities | | | | | 694 | | | | | | 356 | | |
Less: members’ interest | | | | | 278 | | | | | | 143 | | |
The Company’s interest | | | | | 416 | | | | | | 213 | | |
The Company’s equity in joint venture | | | | $ | 12,422 | | | | | | 13,094 | | |
| | | 2020 | | |||
Revenue: | | | | | | | |
Total revenue | | | | $ | 103 | | |
Less: members’ interest | | | | | 41 | | |
The Company’s interest | | | | | 62 | | |
Cost of operations: | | | | | | | |
Total cost of operations | | | | | 1,235 | | |
Less: members’ interest | | | | | 495 | | |
The Company’s interest | | | | | 740 | | |
The Company’s interest in net loss | | | | $ | (678) | | |
In thousands (000’s) | | | 2020 | | | 2019 | | ||||||
Balance as of beginning of period | | | | $ | 117,268 | | | | | $ | 79,645 | | |
Adjustments(1) | | | | | (1,129) | | | | | | — | | |
Goodwill acquired during the period (See Note 3) | | | | | — | | | | | | 37,623 | | |
Balance as of end of period | | | | $ | 116,139 | | | | | $ | 117,268 | | |
In thousands (000’s) | | | 2020 | | | 2019 | | ||||||
Equipment | | | | $ | 9,845 | | | | | $ | 9,202 | | |
Less accumulated depreciation | | | | | (4,829) | | | | | | (3,234) | | |
Balance as of end of period | | | | $ | 5,016 | | | | | $ | 5,968 | | |
In thousands (000’s) | | | Operating leases obligations | | | Capital leases minimum lease payments | | ||||||
2021 | | | | $ | 2,039 | | | | | $ | 3,777 | | |
2022 | | | | | 1,583 | | | | | | 3,717 | | |
2023 | | | | | 1,524 | | | | | | 3,703 | | |
2024 | | | | | 998 | | | | | | 3,288 | | |
2025 | | | | | 227 | | | | | | 2,788 | | |
Thereafter | | | | | — | | | | | | 10,928 | | |
Total | | | | | 6,371 | | | | | $ | 28,201 | | |
Less amount representing interest | | | | | 784 | | | | | | | | |
Total minimum lease payments | | | | | 5,587 | | | | | | | | |
Less current maturities | | | | | 1,496 | | | | | | | | |
Noncurrent maturities | | | | $ | 4,091 | | | | | | | | |
In thousands (000’s) | | | 2020 | | | 2019 | | ||||||
Senior secured borrowings: | | | | | | | | | | | | | |
Senior secured term loan | | | | $ | 187,625 | | | | | $ | 189,525 | | |
Revolving credit facility | | | | | 25,000 | | | | | | — | | |
Convertible term loan | | | | | 2,401 | | | | | | 2,435 | | |
Total debt | | | | | 215,026 | | | | | | 191,960 | | |
Less unamortized debt issuance costs | | | | | 2,656 | | | | | | 3,206 | | |
Less current maturities | | | | | 1,938 | | | | | | 1,935 | | |
Long-term debt, net of debt issuance costs | | | | $ | 210,432 | | | | | $ | 186,819 | | |
In thousands (000’s) | | | Total debt | | |||
2021 | | | | $ | 1,938 | | |
2022 | | | | | 1,940 | | |
2023 | | | | | 1,943 | | |
2024 | | | | | 26,946 | | |
2025 | | | | | 1,949 | | |
Thereafter | | | | | 180,310 | | |
Total | | | | $ | 215,026 | | |
In thousands (000’s) | | | Liabilities | | |||
Balance as of June 30, 2018 | | | | $ | 8,310 | | |
Payment of contingent consideration | | | | | (8,310) | | |
NewCourtland Acquisition contingent consideration | | | | | 3,622 | | |
Remeasurement of NewCourtland contingent consideration | | | | | (2,753) | | |
Balance as of June 30, 2019 | | | | $ | 869 | | |
Remeasurement of NewCourtland contingent consideration | | | | | 920 | | |
Balance as of June 30, 2020 | | | | $ | 1,789 | | |
| | | Number of options | | | Option price range | | | Weighted- average exercise price | | | Average remaining term (in years) | | ||||||||||||
Outstanding balance, June 30, 2019 | | | | | 6,967,893 | | | | | $ | 1.00 – $1.89 | | | | | $ | 1.11 | | | | | | 7.21 | | |
Granted | | | | | 1,529,595 | | | | | $ | 1.72 – $2.35 | | | | | | 1.96 | | | | | | | | |
Outstanding balance, June 30, 2020 | | | | | 8,497,488 | | | | | $ | 1.00 – $2.35 | | | | | | 1.26 | | | | | | 6.76 | | |
Vested and exercisable, June 30, 2020 | | | | | 6,551,130 | | | | | $ | 1.00 – $1.89 | | | | | $ | 1.08 | | | | | | 6.12 | | |
| | | Number of options | | | Weighted- average exercise price | | | Weighted-average remaining term (in years) | | |||||||||
Outstanding balance, June 30, 2019 | | | | | 6,967,893 | | | | | $ | 0.51 | | | | | | 7.21 | | |
Granted | | | | | 1,529,595 | | | | | | 1.96 | | | | | | | | |
Outstanding balance, June 30, 2020 | | | | | 8,497,488 | | | | | $ | 0.78 | | | | | | 6.76 | | |
| | | 2020 | | | 2019 | |
Expected volatility | | | 34.9% – 39.3% | | | 30.2% – 42.2% | |
Expected life (years) – Time vesting awards | | | 5.8 – 6.2 | | | 5.8 – 6.2 | |
Interest rate | | | 0.51% – 1.8% | | | 1.28% – 2.08% | |
Dividend yield | | | 0% | | | 0% | |
Weighted-average fair values | | | $0.48 | | | $0.42 | |
Fair value of underlying stock | | | $4.82 | | | $1.50 | |
In thousands (000’s), except share and per unit values | | | 2020 | | | 2019 | | ||||||
Net income (loss) attributable to TCO Group | | | | $ | 26,278 | | | | | $ | 19,578 | | |
Weighted average common shares outstanding (basic) | | | | | 132,616,431 | | | | | | 132,315,101 | | |
EPS (basic) | | | | $ | 0.20 | | | | | $ | 0.15 | | |
Dilutive Shares | | | | | 2,617,199 | | | | | | 1,719,359 | | |
Weighted average common shares outstanding (diluted) | | | | | 135,233,630 | | | | | | 134,034,459 | | |
EPS (diluted) | | | | $ | 0.19 | | | | | $ | 0.15 | | |
In thousands (000’s) | | | 2020 | | | 2019 | | ||||||
Income tax provision (benefit) | | | | | | | | | | | | | |
Statutory rate at 21% | | | | $ | 7,483 | | | | | $ | 5,331 | | |
State tax | | | | | 1,790 | | | | | | 584 | | |
Permanent adjustments | | | | | 268 | | | | | | 211 | | |
Miscellaneous other | | | | | 347 | | | | | | (316) | | |
Income from entities not subject to tax | | | | | 108 | | | | | | (7) | | |
Change in valuation allowance | | | | | (128) | | | | | | 514 | | |
Total current income tax expense | | | | $ | 9,868 | | | | | $ | 6,317 | | |
In thousands (000’s) | | | 2020 | | | 2019 | | ||||||
Current tax expense | | | | $ | 6,695 | | | | | $ | 2,770 | | |
Deferred income tax expense | | | | | 3,173 | | | | | | 3,547 | | |
Income tax expense | | | | $ | 9,868 | | | | | $ | 6,317 | | |
In thousands (000’s) | | | 2020 | | | 2019 | | ||||||
Deferred tax assets | | | | | | | | | | | | | |
Transaction costs | | | | $ | 1,204 | | | | | $ | 1,305 | | |
Amortization | | | | | 2,033 | | | | | | 2,078 | | |
Stock-based compensation | | | | | 856 | | | | | | 711 | | |
Provision for uncollectible accounts | | | | | 1,644 | | | | | | 633 | | |
Reported and estimated claims | | | | | 889 | | | | | | 497 | | |
Accrued vacation | | | | | 984 | | | | | | 878 | | |
Accrued bonuses | | | | | 38 | | | | | | 106 | | |
State net operating losses | | | | | 387 | | | | | | 514 | | |
Total deferred tax assets | | | | $ | 8,035 | | | | | $ | 6,722 | | |
| | | 2020 | | | 2019 | | ||||||
Deferred tax liabilities | | | | | | | | | | | | | |
Depreciation | | | | $ | (8,053) | | | | | $ | (5,483) | | |
Prepaid expenses | | | | | (814) | | | | | | (655) | | |
Goodwill | | | | | (8,057) | | | | | | (6,178) | | |
Other | | | | | (6) | | | | | | — | | |
Total deferred tax liabilities | | | | | (16,930) | | | | | | (12,316) | | |
Valuation allowance | | | | | (387) | | | | | | (514) | | |
Net deferred tax liability | | | | $ | (9,282) | | | | | $ | (6,108) | | |
| | | Fiscal year ended June 30, 2020 | | |||||||||||||||
In thousands (000’s) | | | PACE | | | All other(1) | | | Totals | | |||||||||
Capitation revenue | | | | $ | 564,834 | | | | | $ | — | | | | | $ | 564,834 | | |
Other service revenue | | | | | 343 | | | | | | 2,015 | | | | | | 2,358 | | |
Total Revenue | | | | | 565,177 | | | | | | 2,015 | | | | | | 567,192 | | |
External provider costs | | | | | 272,832 | | | | | | — | | | | | | 272,832 | | |
Cost of care, excluding depreciation and amortization | | | | | 149,637 | | | | | | 3,419 | | | | | | 153,056 | | |
Center-level Contribution Margin | | | | | 142,708 | | | | | | (1,404) | | | | | | 141,304 | | |
Overhead Costs(2) | | | | | 77,482 | | | | | | — | | | | | | 77,482 | | |
Depreciation and Amortization | | | | | 10,506 | | | | | | 785 | | | | | | 11,291 | | |
Equity Loss | | | | | 677 | | | | | | 1 | | | | | | 678 | | |
Other Operating Expense | | | | | 918 | | | | | | 2 | | | | | | 920 | | |
Interest expense, net | | | | | 14,357 | | | | | | 262 | | | | | | 14,619 | | |
Other Expense | | | | | 567 | | | | | | 114 | | | | | | 681 | | |
Income Before Income Taxes | | | | $ | 38,201 | | | | | $ | (2,568) | | | | | $ | 35,633 | | |
| | | Fiscal year ended June 30, 2019 | | |||||||||||||||
| | | PACE | | | All other(1) | | | Totals | | |||||||||
Capitation revenue | | | | $ | 461,766 | | | | | $ | — | | | | | $ | 461,766 | | |
Other service revenue | | | | | 444 | | | | | | 3,420 | | | | | | 3,864 | | |
Total Revenue | | | | | 462,210 | | | | | | 3,420 | | | | | | 465,630 | | |
External provider costs | | | | | 222,232 | | | | | | — | | | | | | 222,232 | | |
Cost of care, excluding depreciation and amortization | | | | | 128,004 | | | | | | 4,766 | | | | | | 132,770 | | |
Center-level Contribution Margin | | | | | 111,974 | | | | | | (1,346) | | | | | | 110,628 | | |
Overhead Costs(2) | | | | | 64,710 | | | | | | — | | | | | | 64,710 | | |
Depreciation and Amortization | | | | | 8,192 | | | | | | 804 | | | | | | 8,996 | | |
Other Operating Expense | | | | | (2,753) | | | | | | — | | | | | | (2,753) | | |
Interest expense, net | | | | | 10,729 | | | | | | (1,135) | | | | | | 9,594 | | |
Loss on Extinguishment of Debt | | | | | 3,144 | | | | | | — | | | | | | 3,144 | | |
Other Expense | | | | | 1,489 | | | | | | 60 | | | | | | 1,549 | | |
Income Before Income Taxes | | | | $ | 26,463 | | | | | $ | (1,075) | | | | | $ | 25,388 | | |
| | | Amount to be paid | | |||
SEC registration fee | | | | $ | * | | |
FINRA filing fee | | | | | * | | |
listing fee | | | | | * | | |
Printing expenses | | | | | * | | |
Legal fees and expenses | | | | | * | | |
Accounting fees and expenses | | | | | * | | |
Transfer agent fees and registrar fees | | | | | * | | |
Miscellaneous expenses | | | | | * | | |
Total expenses | | | | $ | * | | |
| Signature | | | Title | | | Date | |
| /s/ Maureen Hewitt Maureen Hewitt | | | President, Chief Executive Officer and Director (Principal Executive Officer) | | | February 8, 2021 | |
| /s/ Barbara Gutierrez Barbara Gutierrez | | | Chief Financial Officer (Principal Financial and Accounting Officer) | | | February 8, 2021 | |