UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
Quarterly Report Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
For the Quarterly Period Ended September 30, 2016
AMSURG CORP.
(Exact Name of Registrant as Specified in its Charter)
Tennessee | 001-36531 | 62-1493316 |
(State or Other Jurisdiction of Incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) |
1A Burton Hills Boulevard | ||
Nashville, Tennessee | 37215 | |
(Address of Principal Executive Offices) | (Zip Code) |
(615) 665-1283
(Registrant’s Telephone Number, Including Area Code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes [X] | No [ ] |
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
Yes [X] | No [ ] |
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer [X] | Accelerated filer [ ] |
Non-accelerated filer [ ] | Smaller reporting company [ ] |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes [ ] | No [X] |
As of November 1, 2016 there were outstanding 54,803,561 shares of the registrant’s Common Stock, no par value.
Table of Contents to Form 10-Q for the Nine Months Ended September 30, 2016
i |
Part I
Item 1. Financial Statements
AmSurg Corp. Consolidated Balance Sheets (unaudited) (In thousands) | |||||||
September 30, | December 31, | ||||||
2016 | 2015 | ||||||
Assets | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 106,058 | $ | 106,660 | |||
Restricted cash and marketable securities | 12,794 | 13,506 | |||||
Accounts receivable, net of allowance of $251,414 and $167,411, respectively | 424,895 | 337,330 | |||||
Supplies inventory | 22,505 | 21,406 | |||||
Prepaid and other current assets | 64,454 | 75,771 | |||||
Total current assets | 630,706 | 554,673 | |||||
Property and equipment, net | 227,213 | 189,168 | |||||
Investments in unconsolidated affiliates | 111,006 | 169,170 | |||||
Goodwill | 4,300,102 | 3,970,210 | |||||
Intangible assets, net | 1,678,927 | 1,594,637 | |||||
Other assets | 48,985 | 21,450 | |||||
Total assets | $ | 6,996,939 | $ | 6,499,308 | |||
Liabilities and Equity | |||||||
Current liabilities: | |||||||
Current portion of long-term debt | $ | 22,020 | $ | 20,377 | |||
Accounts payable | 27,191 | 32,561 | |||||
Accrued salaries and benefits | 213,298 | 202,537 | |||||
Accrued interest | 18,577 | 30,480 | |||||
Other accrued liabilities | 101,625 | 119,237 | |||||
Total current liabilities | 382,711 | 405,192 | |||||
Long-term debt, net of deferred financing costs of $40,768 and $47,174, respectively | 2,591,895 | 2,357,956 | |||||
Deferred income taxes | 760,504 | 699,498 | |||||
Other long-term liabilities | 129,897 | 96,183 | |||||
Commitments and contingencies | |||||||
Noncontrolling interests – redeemable | 177,877 | 175,732 | |||||
Equity: | |||||||
Preferred stock, no par value, 5,000 shares authorized, 1,725 shares issued and outstanding | 166,632 | 166,632 | |||||
Common stock, no par value, 120,000 shares authorized, 54,804 and 54,294 shares issued and outstanding, respectively | 1,361,581 | 1,345,418 | |||||
Retained earnings | 891,507 | 781,413 | |||||
Total AmSurg Corp. equity | 2,419,720 | 2,293,463 | |||||
Noncontrolling interests – non-redeemable | 534,335 | 471,284 | |||||
Total equity | 2,954,055 | 2,764,747 | |||||
Total liabilities and equity | $ | 6,996,939 | $ | 6,499,308 |
See accompanying notes to the unaudited consolidated financial statements.
1 |
Item 1. Financial Statements - (continued) |
AmSurg Corp. Consolidated Statements of Earnings (unaudited) (In thousands, except earnings per share) | |||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Revenues | $ | 968,822 | $ | 712,719 | $ | 2,646,940 | $ | 2,058,649 | |||||||
Provision for uncollectibles | (146,606 | ) | (62,492 | ) | (341,547 | ) | (196,027 | ) | |||||||
Net revenue | 822,216 | 650,227 | 2,305,393 | 1,862,622 | |||||||||||
Operating expenses: | |||||||||||||||
Salaries and benefits | 461,281 | 327,532 | 1,275,131 | 950,107 | |||||||||||
Supply cost | 47,952 | 45,638 | 144,618 | 134,012 | |||||||||||
Other operating expenses | 114,928 | 98,852 | 333,755 | 294,424 | |||||||||||
Transaction costs | 16,906 | 2,107 | 23,431 | 5,560 | |||||||||||
Depreciation and amortization | 31,585 | 24,106 | 90,711 | 70,536 | |||||||||||
Total operating expenses | 672,652 | 498,235 | 1,867,646 | 1,454,639 | |||||||||||
Net gain on disposals and deconsolidations | 4,144 | 9,112 | 6,739 | 5,854 | |||||||||||
Equity in earnings of unconsolidated affiliates | 4,445 | 4,935 | 18,375 | 11,575 | |||||||||||
Operating income | 158,153 | 166,039 | 462,861 | 425,412 | |||||||||||
Interest expense, net | 32,915 | 30,242 | 95,638 | 90,671 | |||||||||||
Earnings before income taxes | 125,238 | 135,797 | 367,223 | 334,741 | |||||||||||
Income tax expense | 29,658 | 37,518 | 83,820 | 76,960 | |||||||||||
Net earnings | 95,580 | 98,279 | 283,403 | 257,781 | |||||||||||
Less net earnings attributable to noncontrolling interests | 55,626 | 55,618 | 166,517 | 160,407 | |||||||||||
Net earnings attributable to AmSurg Corp. shareholders | 39,954 | 42,661 | 116,886 | 97,374 | |||||||||||
Preferred stock dividends | (2,264 | ) | (2,264 | ) | (6,792 | ) | (6,792 | ) | |||||||
Net earnings attributable to AmSurg Corp. common shareholders | $ | 37,690 | $ | 40,397 | $ | 110,094 | $ | 90,582 | |||||||
Net earnings per share attributable to common shareholders: | |||||||||||||||
Basic | $ | 0.70 | $ | 0.85 | $ | 2.05 | $ | 1.90 | |||||||
Diluted | $ | 0.69 | $ | 0.83 | $ | 2.03 | $ | 1.89 | |||||||
Weighted average number of shares and share equivalents outstanding: | |||||||||||||||
Basic | 53,757 | 47,707 | 53,720 | 47,652 | |||||||||||
Diluted | 54,258 | 51,275 | 54,152 | 48,050 |
See accompanying notes to the unaudited consolidated financial statements.
2 |
Item 1. Financial Statements - (continued) |
AmSurg Corp. Consolidated Statements of Changes in Equity (unaudited) (In thousands) | |||||||||||||||||||||||||||||
AmSurg Corp. Shareholders | Noncontrolling | ||||||||||||||||||||||||||||
Noncontrolling | Interests – | ||||||||||||||||||||||||||||
Interests – | Total | Redeemable | |||||||||||||||||||||||||||
Common Stock | Preferred Stock | Retained | Non- | Equity | (Temporary | ||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Earnings | Redeemable | (Permanent) | Equity) | ||||||||||||||||||||||
Balance at December 31, 2015 | 54,294 | $ | 1,345,418 | 1,725 | $ | 166,632 | $ | 781,413 | $ | 471,284 | $ | 2,764,747 | $ | 175,732 | |||||||||||||||
Net earnings | — | — | — | — | 116,886 | 54,176 | 171,062 | 112,341 | |||||||||||||||||||||
Issuance of restricted stock | 587 | — | — | — | — | — | — | — | |||||||||||||||||||||
Cancellation of restricted stock | (13 | ) | — | — | — | — | — | — | — | ||||||||||||||||||||
Stock options exercised | 20 | 450 | — | — | — | — | 450 | — | |||||||||||||||||||||
Stock repurchased | (84 | ) | (6,145 | ) | — | — | — | — | (6,145 | ) | — | ||||||||||||||||||
Share-based compensation | — | 21,243 | — | — | — | — | 21,243 | — | |||||||||||||||||||||
Tax benefit related to exercise of share-based awards | — | 3,910 | — | — | — | — | 3,910 | — | |||||||||||||||||||||
Dividends paid on preferred stock | — | — | — | — | (6,792 | ) | — | (6,792 | ) | — | |||||||||||||||||||
Acquisitions and other transactions impacting noncontrolling interests | — | 1,014 | — | — | — | 67,365 | 68,379 | 4,010 | |||||||||||||||||||||
Distributions to noncontrolling interests, net of capital contributions | — | — | — | — | — | (56,379 | ) | (56,379 | ) | (114,619 | ) | ||||||||||||||||||
Disposals and other transactions impacting noncontrolling interests | — | (4,309 | ) | — | — | — | (2,111 | ) | (6,420 | ) | 413 | ||||||||||||||||||
Balance at September 30, 2016 | 54,804 | $ | 1,361,581 | 1,725 | $ | 166,632 | $ | 891,507 | $ | 534,335 | $ | 2,954,055 | $ | 177,877 | |||||||||||||||
Balance at January 1, 2015 | 48,113 | $ | 885,393 | 1,725 | $ | 166,632 | $ | 627,522 | $ | 418,684 | $ | 2,098,231 | $ | 184,099 | |||||||||||||||
Net earnings | — | — | — | — | 97,374 | 49,895 | 147,269 | 110,512 | |||||||||||||||||||||
Issuance of restricted stock | 314 | — | — | — | — | — | — | — | |||||||||||||||||||||
Cancellation of restricted stock | (7 | ) | — | — | — | — | — | — | — | ||||||||||||||||||||
Stock options exercised | 102 | 2,356 | — | — | — | — | 2,356 | — | |||||||||||||||||||||
Stock repurchased | (67 | ) | (3,684 | ) | — | — | — | — | (3,684 | ) | — | ||||||||||||||||||
Share-based compensation | — | 11,319 | — | — | — | — | 11,319 | — | |||||||||||||||||||||
Tax benefit related to exercise of share-based awards | — | 3,779 | — | — | — | — | 3,779 | — | |||||||||||||||||||||
Dividends paid on preferred stock | — | — | — | — | (6,792 | ) | — | (6,792 | ) | — | |||||||||||||||||||
Acquisitions and other transactions impacting noncontrolling interests | — | 328 | — | — | — | 71,814 | 72,142 | (645 | ) | ||||||||||||||||||||
Distributions to noncontrolling interests, net of capital contributions | — | — | — | — | — | (49,345 | ) | (49,345 | ) | (108,574 | ) | ||||||||||||||||||
Disposals and other transactions impacting noncontrolling interests | — | (2,484 | ) | — | — | — | (23,574 | ) | (26,058 | ) | (131 | ) | |||||||||||||||||
Balance at September 30, 2015 | 48,455 | $ | 897,007 | 1,725 | $ | 166,632 | $ | 718,104 | $ | 467,474 | $ | 2,249,217 | $ | 185,261 |
See accompanying notes to the unaudited consolidated financial statements.
3 |
Item 1. Financial Statements - (continued) |
AmSurg Corp. Consolidated Statements of Cash Flows (unaudited) (In thousands) | |||||||
Nine Months Ended September 30, | |||||||
2016 | 2015 | ||||||
Cash flows from operating activities: | |||||||
Net earnings | $ | 283,403 | $ | 257,781 | |||
Adjustments to reconcile net earnings to net cash flows provided by operating activities: | |||||||
Depreciation and amortization | 90,711 | 70,536 | |||||
Amortization of deferred loan costs | 6,419 | 6,238 | |||||
Provision for uncollectibles | 359,290 | 212,546 | |||||
Net gain on disposals and deconsolidations | (6,739 | ) | (5,854 | ) | |||
Share-based compensation | 21,243 | 11,319 | |||||
Excess tax benefit from share-based compensation | (3,910 | ) | (3,779 | ) | |||
Deferred income taxes | 34,605 | 7,309 | |||||
Equity in earnings of unconsolidated affiliates | (18,375 | ) | (11,575 | ) | |||
Net change in fair value of contingent consideration | (2,598 | ) | 8,338 | ||||
Increases (decreases) in cash and cash equivalents, net of acquisitions and dispositions: | |||||||
Accounts receivable | (387,733 | ) | (232,465 | ) | |||
Supplies inventory | (699 | ) | (533 | ) | |||
Prepaid and other current assets | (16,118 | ) | 36,479 | ||||
Accounts payable | (5,617 | ) | 2,316 | ||||
Accrued expenses and other liabilities | (14,423 | ) | 64,760 | ||||
Other, net | 11,631 | 3,786 | |||||
Net cash flows provided by operating activities | 351,090 | 427,202 | |||||
Cash flows from investing activities: | |||||||
Acquisitions and related expenses | (351,736 | ) | (233,490 | ) | |||
Acquisition of property and equipment | (64,007 | ) | (47,006 | ) | |||
Increase in cash due to consolidation of previously unconsolidated affiliates | 31,412 | — | |||||
Purchases of marketable securities | (498 | ) | (1,743 | ) | |||
Maturities of marketable securities | 2,987 | 4,233 | |||||
Other, net | (6,488 | ) | (3,974 | ) | |||
Net cash flows used in investing activities | (388,330 | ) | (281,980 | ) | |||
Cash flows from financing activities: | |||||||
Proceeds from long-term borrowings and revolving credit facility | 430,006 | 10,197 | |||||
Repayment on long-term borrowings and revolving credit facility | (214,268 | ) | (15,737 | ) | |||
Distributions to noncontrolling interests | (172,075 | ) | (158,144 | ) | |||
Proceeds from issuance of common stock upon exercise of stock options | 450 | 2,356 | |||||
Repurchase of common stock | (6,145 | ) | (3,684 | ) | |||
Other, net | (1,330 | ) | (867 | ) | |||
Net cash flows provided by (used in) financing activities | 36,638 | (165,879 | ) | ||||
Net decrease in cash and cash equivalents | (602 | ) | (20,657 | ) | |||
Cash and cash equivalents, beginning of period | 106,660 | 208,079 | |||||
Cash and cash equivalents, end of period | $ | 106,058 | $ | 187,422 | |||
Supplemental cash flow information: | |||||||
Interest payments | $ | 101,524 | $ | 96,418 | |||
Income tax paid, net of refunds | $ | 53,360 | $ | 28,429 |
See accompanying notes to the unaudited consolidated financial statements.
4 |
Item 1. Financial Statements - (continued) |
AmSurg Corp.
Notes to the Unaudited Consolidated Financial Statements
(1) Basis of Presentation
These unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (GAAP) for interim financial reporting and in accordance with Rule 10-01 of Regulation S-X. In the opinion of management, the unaudited interim consolidated financial statements contained in this report reflect all normal recurring adjustments, which are necessary for a fair presentation of the financial position and the results of operations for the interim periods presented. The results of operations for any interim period are not necessarily indicative of results for the full year. The accompanying unaudited consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in AmSurg Corp.'s (Company) Annual Report on Form 10-K for the fiscal year ended December 31, 2015.
Ambulatory Services
The Company, through its wholly-owned subsidiaries, owns interests, primarily 51%, in limited liability companies (LLCs) and limited partnerships (LPs) which own and operate ambulatory surgery centers (ASCs, surgery centers or centers). All LLCs and LPs are referred to herein as “partnerships” and “partners,” respectively. The Company has variable interests in the partnerships through its equity ownership interests. Each partnership is considered a variable interest entity (VIE) due to its structure as a limited partnership or functional equivalent under Financial Accounting Standards Board (FASB) Accounting Standard Update (ASU) No. 2015-02 “Consolidations (Topic 810) - Amendments to the Consolidation Analysis,” which was adopted effective January 1, 2016. For those partnerships in which the Company’s ownership interest is 51% or greater, the Company is considered the primary beneficiary. The Company is the primary beneficiary due to i) ownership interest, partnership agreements allowing the Company to govern the day-to-day activities, and the Company’s position as the managing member or general partner and ii) the Company's obligation to absorb losses or the right to receive returns proportionate to its equity interest in the partnerships. For the 24 partnerships in which the Company’s ownership interest is less than 51%, the Company is not deemed the primary beneficiary and therefore those partnerships are not consolidated with the exception of two partnerships which are consolidated because the Company holds the power to direct the most significant economic activities and has the obligation to absorb losses or right to receive returns proportionate to its equity interest in the partnerships. The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries and the consolidated partnerships. The responsibilities of the Company’s noncontrolling partners (LPs and noncontrolling members) are to supervise the delivery of medical services, with their rights being restricted to those that protect their financial interests, such as approval of the acquisition of significant assets or the incurrence of debt, which they are generally required to guarantee on a pro rata basis based upon their respective ownership interests. Intercompany profits, transactions and balances have been eliminated.
Ownership interests in consolidated subsidiaries held by parties other than the Company are identified and generally presented in the consolidated financial statements within the equity section but separate from the Company’s equity. However, for instances in which certain redemption features that are not solely within the control of the Company are present, classification of noncontrolling interests outside of permanent equity is required. Consolidated net earnings attributable to the Company and to the noncontrolling interests are identified and presented on the consolidated statements of earnings; changes in ownership interests are accounted for as equity transactions when there is no change in control; and when a subsidiary is deconsolidated, any retained noncontrolling equity investment in the former subsidiary and the gain or loss on the deconsolidation of the subsidiary are measured at fair value. Certain transactions with noncontrolling interests are also classified within financing activities in the statements of cash flows.
Center profits and losses of consolidated entities are allocated to the Company’s partners in proportion to their ownership percentages and reflected in the aggregate as net earnings attributable to noncontrolling interests. The partners of the Company’s partnerships typically are organized as general partnerships, LPs or LLCs that are not subject to federal income tax. Each partner shares in the pre-tax earnings of the center in which it is a partner. Accordingly, the earnings attributable to noncontrolling interests in each of the Company’s consolidated partnerships are generally determined on a pre-tax basis, and total net earnings attributable to noncontrolling interests are presented after net earnings. However, the Company considers the impact of the net earnings attributable to noncontrolling interests on earnings before income taxes in order to determine the amount of pre-tax earnings on which the Company must determine its income tax expense. In addition, distributions from the partnerships are made to both the Company’s wholly-owned subsidiaries and the partners on a pre-tax basis.
Physician Services
The Company, through its wholly-owned subsidiary Sheridan Healthcare, is a national provider of multi-specialty physician and administrative services to hospitals, ambulatory surgery centers and other healthcare facilities. The Company focuses on delivering
5 |
Item 1. Financial Statements - (continued) |
comprehensive physician services, primarily in the areas of anesthesiology, radiology, children's services and emergency medicine to healthcare facilities. Through its contracts with healthcare facilities, the Company is authorized to bill and collect charges for fee for service medical services rendered by its healthcare professionals and employees in exchange for the provision of services to the patients of these facilities. Contract revenue is earned directly from hospital customers through a variety of payment arrangements that are established to supplement payments from third-party payors. The Company also provides physician services and manages office-based practices in the areas of pain management, gynecology, obstetrics and perinatology. The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries along with the accounts of affiliated professional corporations (PCs) with which the Company has management arrangements. The Company's agreements with these PCs provide that the term of the arrangements is permanent, subject only to termination by the Company, except in the case of gross negligence, fraud or bankruptcy of the Company. The PC structure is primarily used in states which prohibit the corporate practice of medicine. The arrangements are captive in nature as a majority of the outstanding voting equity instruments of the PCs are owned by nominee shareholders appointed at the sole discretion of the Company. The nominee shareholder is a medical doctor who is generally a senior corporate employee of the Company. The Company has a contractual right to transfer the ownership of the PCs at any time to any person it designates as the nominee shareholder. The Company has the right to all assets and to receive income, both as ongoing fees and as proceeds from the sale of any interest in the PCs, in an amount that fluctuates based on the performance of the PCs and the change in the fair value of the interest in the PCs. The Company has exclusive responsibility for the provision of all non-medical services required for the day-to-day operation and management of the PCs and establishes the guidelines for the employment and compensation of the physicians and other employees of the PCs, which is consistent with the operation of the Company's wholly-owned subsidiaries. Based on the provisions of these agreements, the Company has determined that the PCs are variable interest entities and that the Company is the primary beneficiary as defined in ASC 810 “Consolidations.”
Variable Interest Entities
The Company performs ongoing reassessments of i) whether entities previously evaluated under the majority voting-interest framework have become VIEs, based on certain triggering events, and therefore would be subject to the VIE consolidation framework, and ii) whether changes in the facts and circumstances regarding the Company’s involvement with a VIE cause the Company’s consolidation conclusion to change. The consolidation status of the VIEs with which the Company is involved may change as a result of such reassessments. Changes in consolidation status are applied prospectively with assets and liabilities of a newly consolidated VIE initially recorded at fair value.
During the three months ended September 30, 2016, the Company re-evaluated one of its VIEs and determined that it is the primary beneficiary due to having the power to direct the majority of activities that most significantly impact the economic performance of the VIE. As a result, the Company consolidated the results of operations of the VIE in the accompanying consolidated balance sheets, statements of earnings and statements of cash flows as of and for the three months ended September 30, 2016.
For its PCs and certain of its partnerships, the Company is considered the primary beneficiary of the VIEs and consolidates under the Variable Interest Model in ASC 810. The total assets of the VIEs, which are included in the accompanying consolidated balance sheets, as of September 30, 2016 and December 31, 2015, were $937.5 million and $740.1 million, respectively, and the total liabilities of the VIEs were $327.9 million and $299.0 million, respectively. Included in total assets as of September 30, 2016 and December 31, 2015, respectively, were $216.8 million and $176.8 million of assets which were restricted as to use and could only be used to settle the obligations of the VIE. The creditors of the VIE have no recourse to the Company, with the exception of $18.7 million and $21.7 million of debt guaranteed by the Company at September 30, 2016 and December 31, 2015, respectively. The restricted assets and obligations, which are either restricted for use in the VIE or the creditor did not have recourse to the Company, generally consisted of the portion of assets and liabilities attributable to the Company's non-controlling partners.
The Company also has certain equity interests in unconsolidated affiliates which meet the definition of a VIE. The Company has a variable interest in these investments through its equity interests; however, the Company is not the primary beneficiary of these entities as it holds 50% or less of the voting rights and does not have the power to direct the activities that most significantly impact the entities' economic performance as a result of the Company's shared or lack of control. As a result, the Company has accounted for these investments under the equity method of accounting. The Company's investment in these entities was $111.0 million and $169.2 million as of September 30, 2016 and December 31, 2015, respectively, and is reflected in the accompanying consolidated balance sheets as a component of investments in unconsolidated affiliates.
The Company has recorded its share of the earnings of these investments of $4.4 million and $4.9 million as a component of equity in earnings of the unconsolidated affiliates in the accompanying statements of earnings during the three months ended September 30, 2016 and 2015, respectively, and $18.4 million and $11.6 million during the nine months ended September 30, 2016 and 2015, respectively. The Company recognized management and billing fees associated with these investments totaling $0.9 million and $4.1 million during the three months ended September 30, 2016 and 2015, respectively, and $12.6 million and $11.2 million during the nine months ended September 30, 2016 and 2015, respectively, which are included in net revenue in the accompanying consolidated
6 |
Item 1. Financial Statements - (continued) |
statements of earnings. The Company has also recorded receivables from these entities in the amount of $6.0 million as of September 30, 2016 and December 31, 2015. These receivables are included in the other current assets in the accompanying consolidated balance sheets.
Restricted Cash and Marketable Securities
As of September 30, 2016 and December 31, 2015, the Company had $30.3 million and $27.4 million, respectively, of restricted cash and marketable securities in the accompanying consolidated balance sheets the majority of which is restricted for the purpose of satisfying the obligations of the Company's wholly-owned captive insurance company. The Company has reflected $17.5 million and $13.9 million as of September 30, 2016 and December 31, 2015, respectively, of its restricted cash and marketable securities as a component of other assets in the accompanying consolidated balance sheets. Restricted cash and marketable securities reflected as a component of total current assets in the accompanying consolidated balance sheets represent amounts available to satisfy the claims payments estimated to occur in the next 12 months. As of September 30, 2016 and December 31, 2015, the Company had $0.2 million and $2.7 million, respectively, included in restricted cash and marketable securities, consisting of certificates of deposit with maturities less than 180 days, which approximates fair value.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Reclassifications
Certain prior year amounts in the accompanying consolidated financial statements have been reclassified to reflect the adoption of ASU No. 2015-03, “Interest - Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs” as discussed further under “Recent Accounting Pronouncements.” The impact of the reclassification made to prior period balance sheet is presented below (in thousands).
December 31, 2015 | |||||||||||
Consolidated Balance Sheet: | Previously reported | Reclassification | Revised | ||||||||
Intangible assets, net | $ | 1,641,811 | $ | (47,174 | ) | $ | 1,594,637 | ||||
Long-term debt | 2,405,130 | (47,174 | ) | 2,357,956 |
Recent Accounting Pronouncements
In May 2014, the FASB issued ASU 2014-09 “Revenue from Contracts with Customers,” which will eliminate the transaction and industry-specific revenue recognition guidance under current GAAP and replace it with a principle-based approach using the following steps: identify the contract(s) with a customer, identify the performance obligations in the contract, determine the transaction price, allocate the transaction price to the performance obligations in the contract and recognize revenue when (or as) the entity satisfies a performance obligation. In August 2015, the FASB issued ASU 2015-14 “Revenue from Contracts with Customers (Topic 606), Deferral of the Effective Date” which granted a one-year deferral of this ASU. In 2016, the FASB issued the following ASUs to provide entities further clarity on the application of ASU 2014-09:
• | ASU 2016-08 “Principal versus Agent Considerations (Reporting Revenue Gross versus Net)” |
• | ASU 2016-10 “Identifying Performance Obligations and Licensing” |
• | ASU 2016-12 “Narrow-Scope Improvements and Practical Expedients” |
The guidance in ASU 2014-09 and the subsequently related ASUs will now be effective for public entities for annual reporting periods beginning after December 15, 2017, including interim periods therein. Early adoption will be permitted for annual reporting periods beginning after December 15, 2016, including interim periods therein. The Company has yet to assess the impact, if any, this ASU will have on the Company's consolidated financial position, results of operations or cash flows.
In February 2015, the FASB issued ASU No. 2015-02, “Consolidations (Topic 810) - Amendments to the Consolidation Analysis.” The new guidance made amendments to the consolidation guidance, including introducing a separate consolidation analysis specific to limited partnerships and other similar entities. Under this analysis, limited partnerships and other similar entities are considered a variable-interest entity unless the limited partners hold substantive kick-out rights or participating rights. The standard is effective for annual periods beginning after December 15, 2015. The Company adopted this standard effective January 1, 2016 and applied the
7 |
Item 1. Financial Statements - (continued) |
adoption retrospectively. The adoption of the standard did not result in a change of consolidated subsidiaries nor did it result in any impact to the Company's consolidated financial position, results of operations or cash flows as of and for the three months ended March 31, 2016 or for any previous period.
In April 2015, the FASB issued ASU No. 2015-03, “Interest - Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs.” ASU 2015-03 amended current presentation guidance by requiring that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. In August 2015, the FASB issued ASU 2015-15 “Interest - Imputation of Interest (Subtopic 835-50), Presentation and Subsequent Measurement of Debt Issuance Costs Associated with Line-of-Credit Arrangements - Amendments to Securities and Exchange Commission (SEC) Paragraphs Pursuant to Staff Announcement at June 18, 2015 EITF Meeting (SEC Update)” which incorporated into the Accounting Standards Codification an SEC staff announcement that the SEC staff will not object to an entity presenting the cost of securing a revolving line of credit as an asset, regardless of whether a balance is outstanding. The standards were effective for annual periods beginning after December 15, 2015, and interim periods within those fiscal years. The Company adopted this ASU effective January 1, 2016 and accordingly, reclassified $47.2 million of deferred debt issuance costs from intangible assets, net to a reduction in long-term debt at December 31, 2015, in the accompanying balance sheets (see reclassification above).
In February 2016, the FASB issued ASU No. 2016-02, “Leases” which amends existing accounting standards for lease accounting, including requiring lessees to recognize most leases on the balance sheet and making changes to lessor accounting. The standard is effective for annual periods beginning after December 15, 2018 with early adoption permitted. The new standard requires a modified retrospective application for all leases existing at, or entered into after, the date of initial application, with an option to use certain transition relief. The Company has not yet determined the impact this ASU will have on the Company's consolidated financial position, results of operations or cash flows.
In March 2016, the FASB issued ASU No. 2016-09, “Improvements to Employee Share-Based Payment Accounting” which will change how companies account for certain aspects of share-based payments to employees by requiring companies to recognize the income tax effects of awards in the income statement when the awards vest or are settled. The standard is effective for annual periods beginning after December 15, 2016, and interim periods within those annual periods. The Company does not expect this ASU will have a significant impact on the Company's consolidated financial position, results of operations or cash flows.
In August 2016, the FASB issued ASU No. 2016-15, "Statement of Cash Flows (Topic 230), Classification of Certain Cash Receipts and Cash Payments (a consensus of the Emerging Issues Task Force)" which clarifies how entities should classify certain cash receipts and cash payments on the statement of cash flows. The standard is effective for annual periods beginning after December 31, 2017, and interim periods within those years. The Company has not yet determined the impact this ASU will have on the Company's consolidated financial position, results of operations or cash flows.
(2) Business Combinations
On June 15, 2016, the Company entered into a definitive merger agreement with Envision Healthcare Holdings, Inc. (Envision). Pursuant to the merger agreement, the Company will change its state of incorporation from Tennessee to Delaware by merging the Company with and into New Amethyst Corp. (New Amethyst), a Delaware corporation and a wholly-owned subsidiary of the Company, with New Amethyst as the surviving corporation. Shareholders of the Company will receive one share of New Amethyst common stock for each share of Company common stock owned and one share of New Amethyst mandatory convertible preferred stock for each share of Company mandatory convertible preferred stock owned. Following the merger of the Company and New Amethyst, Envision will merge with and into New Amethyst, with New Amethyst being the surviving corporation.
If the merger is completed, Envision stockholders will receive 0.334 shares of New Amethyst common stock for each share of Envision common stock owned (the Exchange Ratio). The Exchange Ratio is fixed and will not be adjusted to reflect stock price changes prior to the closing. Upon completion of the merger, former Envision stockholders will own approximately 53% of the then outstanding New Amethyst common stock (on a fully diluted basis, including preferred shares). The value of the merger consideration to be received will fluctuate with the market value of Company common stock until the merger is completed. The merger is currently expected to be completed in the fourth quarter of 2016 and is subject to customary closing conditions, including approval from the common shareholders of both AmSurg and Envision. Upon completion of the merger, New Amethyst will change its name to “Envision Healthcare Corporation.”
8 |
Item 1. Financial Statements - (continued) |
(3) Revenue Recognition
Ambulatory Services
Ambulatory services revenues consist of billing for the use of the centers’ facilities directly to the patient or third-party payor and, at certain of the Company’s centers (primarily centers that perform gastrointestinal endoscopy procedures), billing for anesthesia services provided by medical professionals employed or contracted by the Company’s centers. Such revenues are recognized when the related surgical procedures are performed. Revenues exclude any amounts billed for physicians’ surgical services, which are billed separately by the physicians to the patient or third-party payor.
Revenues from ambulatory services are recognized on the date of service, net of estimated contractual adjustments from third-party medical service payors including Medicare and Medicaid. During each of the nine months ended September 30, 2016 and 2015, the Company derived approximately 26% of its ambulatory services net revenues from governmental healthcare programs, primarily Medicare and managed Medicare programs.
Physician Services
Physician services revenues primarily consist of fee for service revenue and contract revenue and are derived principally from the provision of physician services to patients of the healthcare facilities the Company serves. Contract revenue represents income earned from the Company's hospital customers to supplement payments from third-party payors.
The Company records revenue at the time services are provided, net of a contractual allowance and a provision for uncollectibles. Revenue less the contractual allowance represents the net revenue expected to be collected from third-party payors (including managed care, commercial and governmental payors such as Medicare and Medicaid) and patients insured by these payors. The Company also recognizes revenue for services provided during the period that have not been billed. Expected collections are estimated based on fees and negotiated payment rates in the case of third-party payors, the specific benefits provided for under each patient’s healthcare plan, mandated payment rates under the Medicare and Medicaid programs, and historical cash collections.
The Company's provision for uncollectibles includes its estimate of uncollectible balances due from uninsured patients, uncollectible co-pay and deductible balances due from insured patients and special charges, if any, for uncollectible balances due from managed care, commercial and governmental payors. The Company records net revenue from uninsured patients at its estimated realizable value, which includes a provision for uncollectible balances, based on historical cash collections (net of recoveries). Net revenue for the physician services segment consists of the following major payors (dollars in thousands):
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||||||||||||||
Medicare | $ | 72,425 | 14 | % | $ | 46,171 | 14 | % | $ | 192,974 | 14 | % | $ | 133,467 | 14 | % | |||||||||||
Medicaid | 35,735 | 7 | 20,818 | 6 | 97,258 | 7 | 58,696 | 6 | |||||||||||||||||||
Commercial and managed care | 403,859 | 80 | 256,593 | 75 | 1,065,583 | 78 | 731,192 | 76 | |||||||||||||||||||
Self-pay | 107,721 | 21 | 47,093 | 14 | 241,086 | 18 | 135,662 | 14 | |||||||||||||||||||
Net fee for service revenue | 619,740 | 122 | 370,675 | 109 | 1,596,901 | 117 | 1,059,017 | 110 | |||||||||||||||||||
Contract and other revenue | 34,473 | 7 | 33,061 | 9 | 108,549 | 8 | 95,748 | 10 | |||||||||||||||||||
Provision for uncollectibles | (146,606 | ) | (29 | ) | (62,492 | ) | (18 | ) | (341,547 | ) | (25 | ) | (196,027 | ) | (20 | ) | |||||||||||
Net revenue for physician services | $ | 507,607 | 100 | % | $ | 341,244 | 100 | % | $ | 1,363,903 | 100 | % | $ | 958,738 | 100 | % |
During the three and nine months ended September 30, 2016, the Company's net fee for service revenue associated with self-pay, prior to the provision for uncollectibles, has increased primarily due to the consolidation of a previously unconsolidated affiliate that primarily provides emergency medicine services, which have a higher percentage of self-pay patients than historically experienced by the Company.
(4) Accounts Receivable
The Company manages accounts receivable by regularly reviewing its accounts and contracts and by providing appropriate allowances for contractual adjustments and uncollectible amounts. Some of the factors considered by management in determining the amount of such allowances are the historical trends of cash collections, contractual and bad debt write-offs, accounts receivable agings, established fee schedules, contracts with payors, changes in payor mix and procedure statistics. Actual collections of accounts receivable in subsequent periods may require changes in the estimated contractual allowance and provision for uncollectibles. The
9 |
Item 1. Financial Statements - (continued) |
Company tests its analysis by comparing cash collections to net patient revenues and monitoring self-pay utilization. In addition, when actual collection percentages differ from expected results, on a contract by contract basis, supplemental detailed reviews of the outstanding accounts receivable balances may be performed by the Company’s billing operations to determine whether there are facts and circumstances existing that may cause a different conclusion as to the estimate of the collectability of that contract’s accounts receivable from the estimate resulting from using the historical collection experience. The Company also supplements its allowance for doubtful accounts analysis for its physician services segment quarterly using a hindsight calculation that utilizes write-off data for all payor classes during the previous twelve month period to estimate the allowance for doubtful accounts at a point in time. Changes in these estimates, if any, are charged or credited to the consolidated statements of operations in the period of change. Material changes in estimates may result from unforeseen write-offs of patient or third-party accounts receivable, unsuccessful disputes with managed care payors, adverse macro-economic conditions which limit patients’ ability to meet their financial obligations for the care provided by physicians, or broad changes to government regulations that adversely impact reimbursement rates for services provided by the Company. Significant changes in payor mix, business office operations, general economic conditions and health care coverage provided by federal or state governments or private insurers may have a significant impact on the Company’s estimates and significantly affect its results of operations and cash flows.
Due to the nature of the Company's operations, it is required to separate the presentation of its bad debt expense on the consolidated statements of earnings. The Company records the portion of its bad debts associated with its physician services segment as a component of net revenue in the accompanying consolidated statements of earnings, and the remaining portion, which is associated with its ambulatory services segment, is recorded as a component of other operating expenses in the accompanying consolidated statements of earnings. The bifurcation is a result of the Company's ability to assess the ultimate collection of the patient service revenue associated with its ambulatory services segment before services are provided. The Company's ambulatory services segment is generally able to verify a patient's insurance coverage and ability to pay before services are provided as those services are pre-scheduled and non-emergent. Bad debt expense for ambulatory services is included in other operating expenses and was $5.6 million and $17.7 million for the three and nine months ended September 30, 2016, respectively, and $5.5 million and $16.5 million for the three and nine months ended September 30, 2015, respectively. Bad debt expense related to physician services was $146.6 million and $341.5 million for the three and nine months ended September 30, 2016, respectively, and $62.5 million and $196.0 million for the three and nine months ended September 30, 2015, respectively. The increase in bad debt expense primarily results from acquisitions completed during the fourth quarter of 2015 and the consolidation of a previously unconsolidated affiliate that primarily provides emergency medicine services, which have a higher percentage of self-pay patients than has historically been experienced by the Company.
At September 30, 2016 and December 31, 2015, allowances for doubtful accounts were $251.4 million and $167.4 million, respectively. The increase in the allowance for doubtful accounts is primarily a result of having a full quarter of operations for acquisitions completed during the fourth quarter of 2015 and due to the consolidation of a previously unconsolidated affiliate during the three months ended September 30, 2016. At September 30, 2016 and December 31, 2015, approximately 86% and 80%, respectively, of the Company’s allowance for doubtful accounts was related to fee for service patient receivables associated with the physician services segment. The principal exposure for uncollectible fee for service visits is from self-pay patients and, to a lesser extent, for co-payments and deductibles from patients with insurance. Concentration of credit risk is limited by the diversity and number of facilities, patients, payors, and by the geographic dispersion of the Company's operations.
(5) Acquisitions and Disposals
The Company accounts for its business combinations under the fundamental requirements of the acquisition method of accounting and under the premise that an acquirer be identified for each business combination. The acquirer is the entity that obtains control of one or more businesses in the business combination and the acquisition date is the date the acquirer achieves control. The assets acquired, liabilities assumed and any noncontrolling interests in the acquired business at the acquisition date are recognized at their fair values as of that date, and the direct costs incurred in connection with the business combination are recorded and expensed separately from the business combination. Acquisitions in which the Company is able to exert significant influence but does not have control are accounted for using the equity method.
Ambulatory Services Activity
During the nine months ended September 30, 2016 and 2015, the Company, through a wholly-owned subsidiary, acquired a controlling interest in seven surgery centers and five surgery centers, respectively. The aggregate amount paid for the centers and for settlement of purchase price payable obligations during the nine months ended September 30, 2016 and 2015 was approximately $39.4 million and $112.9 million, respectively, and was paid in cash and funded by a combination of operating cash flow and borrowings under the Company's revolving credit agreement.
10 |
Item 1. Financial Statements - (continued) |
The total fair value of an acquisition includes an amount allocated to goodwill, which results from the centers’ favorable reputations in their markets, their market positions and their ability to deliver quality care with high patient satisfaction consistent with the Company’s business model.
During the nine months ended September 30, 2016, the Company disposed of three surgery centers and recognized a net gain from the disposals of $7.4 million in the nine months ended September 30, 2016. The Company did not dispose of any surgery centers during the nine months ended September 30, 2015.
Physician Services Activity
The Company completed the acquisition of eight physician practices in the nine months ended September 30, 2016 and six physician practices in the nine months ended September 30, 2015. The aggregate amount paid for the physician practices and for settlement of purchase price payable obligations during the nine months ended September 30, 2016 and 2015 was approximately $312.4 million and $120.6 million, respectively, and was paid in cash and funded by a combination of operating cash flow and borrowings under the Company's revolving credit agreement. In addition to the purchase price paid at closing, approximately $15.4 million of consideration for one physician practice acquired in the nine months ended September 30, 2016 was deferred and is payable over the next two years. During the nine months ended September 30, 2016, the Company paid $4.0 million of the deferred purchase price.
As a result of certain acquisitions completed during prior periods, the Company has agreed to pay as additional consideration amounts which are contingent on the acquired entities achieving future performance metrics. As of September 30, 2016 and December 31, 2015, the Company had accrued $1.0 million and $5.5 million, respectively, as a component of other accrued liabilities in the accompanying consolidated balance sheets, which represents management's estimate of the fair values of the contingent consideration. During the nine months ended September 30, 2016, the Company made a payment of $1.9 million for one acquisition and recognized a decrease of $2.6 million associated with the change in fair value of its remaining accrued contingent consideration. As of September 30, 2016, the Company estimates it may have to pay approximately $1.0 million in future contingent payments for one acquisition made prior to December 31, 2015 based upon the current projected financial performance or anticipated achievement of other targets of the acquired operations. The current estimate of future contingent payments could increase or decrease depending upon the actual performance of the acquisition over each respective measurement period. The acquisitions completed during the nine months ended September 30, 2016 did not contain provisions for contingent consideration.
The Company utilizes Level 3 inputs, which include unobservable data, to measure the fair value of the contingent consideration. The fair value was determined utilizing future forecasts of both earnings and other performance metrics which are expected to be achieved during the performance period, in accordance with each respective purchase agreement. In estimating the fair value, management developed various scenarios and weighted the probable outcome of each scenario using a range of expected probability specific to each agreement. Management utilized a market rate to discount the results of such analysis in order to record the present value of the expected future payout. The timing of the potential remaining payments of contingent consideration is expected to occur within one year.
11 |
Item 1. Financial Statements - (continued) |
Purchase Price Allocations
The acquisition date fair value of the total consideration transferred and acquisition date fair value of each major financial class for both the ambulatory services and physician services acquisitions completed in the nine months ended September 30, 2016, including post acquisition date adjustments recorded to purchase price allocations, are as follows (in thousands):
Nine Months Ended September 30, 2016 (1) | |||
Accounts receivable | $ | 26,785 | |
Other current assets | 1,982 | ||
Property and equipment | 17,242 | ||
Goodwill | 296,791 | ||
Intangible assets | 101,512 | ||
Other long-term assets | 67 | ||
Accounts payable | (1,209 | ) | |
Other accrued liabilities | (14,280 | ) | |
Deferred income taxes | (26,210 | ) | |
Other long-term liabilities | (132 | ) | |
Long-term debt | (12,572 | ) | |
Total fair value | 389,976 | ||
Less: Fair value attributable to noncontrolling interests | 26,840 | ||
Acquisition date fair value of total consideration transferred | $ | 363,136 |
(1) | Represents the preliminary allocation of fair value of acquired assets and liabilities associated with these acquisitions at September 30, 2016. |
During 2016, no significant changes were made to the purchase price allocation of assets and liabilities, existing at the date of acquisition, related to individual acquisitions completed in 2015.
The total fair value of acquisitions completed by the Company include amounts allocated to goodwill, which result from the acquisitions' favorable reputations in their markets, their market positions and their ability to deliver quality care with high patient satisfaction consistent with the Company’s business model. Fair value attributable to noncontrolling interests is based on significant inputs that are not observable in the market. Key inputs used to determine the fair value include financial multiples used in the purchase of noncontrolling interests primarily from acquisitions of centers. Such multiples, based on earnings, are used as a benchmark for the discount to be applied for the lack of control or marketability. The fair value of noncontrolling interests for acquisitions where the purchase price allocation is not finalized may be subject to adjustment as the Company completes its initial accounting for acquired intangible assets. Additionally, the Company continues to obtain information relative to the fair values of assets acquired, liabilities assumed and any noncontrolling interests associated with acquisitions completed in the last 12 months. Acquired assets and assumed liabilities include, but are not limited to, fixed assets, licenses, intangible assets and professional liabilities. The valuations are based on appraisal reports, discounted cash flow analyses, actuarial analyses or other appropriate valuation techniques to determine the fair value of the assets acquired or liabilities assumed. A majority of the deferred income taxes recognized as a component of the Company's purchase price allocation is a result of the difference between the book and tax basis of the amortizable intangible assets recognized. The amount allocated to the deferred income tax liability is subject to change as a result of the final allocation of purchase price to amortizable intangibles. The Company expects to finalize the purchase price allocation for its most recent acquisitions as soon as practical.
During the three and nine months ended September 30, 2016, the Company incurred approximately $16.9 million and $23.4 million of transaction costs, respectively, and during the three and nine months ended September 30, 2015, the Company incurred approximately $2.1 million and $5.6 million, respectively. The costs incurred during the three months ended September 30, 2016 were primarily a result of the pending merger with Envision. See Note 2 for additional information.
12 |
Item 1. Financial Statements - (continued) |
Net revenue and net earnings included in the nine months ended September 30, 2016 and 2015 associated with completed acquisitions are as follows (in thousands):
Nine Months Ended September 30, | |||||||
2016 | 2015 | ||||||
Net revenue | $ | 52,225 | $ | 95,026 | |||
Net earnings | $ | 6,632 | $ | 18,605 | |||
Less: Net earnings attributable to noncontrolling interests | 1,379 | 4,561 | |||||
Net earnings attributable to AmSurg Corp. common shareholders | $ | 5,253 | $ | 14,044 |
The unaudited consolidated pro forma results for the nine months ended September 30, 2016 and 2015, assuming all 2016 acquisitions had been consummated on January 1, 2015, and all 2015 acquisitions had been consummated on January 1, 2014 are as follows (in thousands, except earnings per share):
Nine Months Ended September 30, | |||||||
2016 | 2015 | ||||||
Net revenue | $ | 2,413,703 | $ | 2,293,531 | |||
Net earnings | 297,449 | 338,617 | |||||
Amounts attributable to AmSurg Corp. common shareholders: | |||||||
Net earnings | 123,066 | 119,576 | |||||
Net earnings per common share: | |||||||
Basic | $ | 2.29 | $ | 2.51 | |||
Diluted | $ | 2.27 | $ | 2.47 |
(6) Investments in Unconsolidated Affiliates
Investments in unconsolidated affiliates in which the Company exerts significant influence but does not control or otherwise consolidate are accounted for using the equity method. Equity method investments are initially recorded at cost, unless such investments are a result of the Company entering into a transaction whereby the Company loses control of a previously controlled entity but retains a noncontrolling interest. Such transactions, which result in the deconsolidation of a previously consolidated entity, are measured at fair value. The fair value measurement utilizes Level 3 inputs, which include unobservable data, to measure the fair value of the retained noncontrolling interest. The fair value determination is generally based on a combination of multiple valuation methods, which can include discounted cash flow, income approach, or market value approach which incorporates estimates of future earnings and market valuation multiples for certain guideline companies. These investments are included as investments in unconsolidated affiliates in the accompanying consolidated balance sheets. The Company’s share of the profits and losses from these investments is reported in equity in earnings of unconsolidated affiliates in the accompanying consolidated statements of earnings. The Company monitors its investments for other-than-temporary impairment by considering factors such as current economic and market conditions and the operating performance of the companies and records reductions in carrying values when necessary.
As of September 30, 2016 and December 31, 2015, the Company recorded in the accompanying consolidated balance sheets its investments in unconsolidated affiliates of $111.0 million and $169.2 million, respectively. The Company's net earnings from these investments during the three months ended September 30, 2016 and 2015 were approximately $4.4 million and $4.9 million, respectively, and during the nine months ended September 30, 2016 and 2015 were approximately $18.4 million and $11.6 million, respectively.
During the nine months ended September 30, 2016, the Company's ambulatory services segment sold a portion of its interest in one surgery center, which resulted in the surgery center being deconsolidated and accounted for as an equity method investment. During the nine months ended September 30, 2015, the Company's ambulatory services segment entered into two separate equity method investments. As a result of these investments, the Company contributed its controlling interest in three centers in exchange for noncontrolling interests in the new investments. Each of these investments is jointly owned by a health system and the Company. The newly formed investments (including the contributed centers) are controlled by the health systems. Also, as part of these transactions, the Company obtained a non-controlling interest in one additional center and one surgical hospital which were contributed by the health systems.
13 |
Item 1. Financial Statements - (continued) |
During the three months ended September 30, 2016, the Company's physician services segment consolidated an entity previously accounted for as an equity method investment due to the Company having the power to direct the activities that most significantly impact economic performance. During the nine months ended September 30, 2015, the Company contributed two sites of service into an entity jointly owned by the Company and a health system. There was no deconsolidation activity for the physician services segment during the nine months ended September 30, 2016.
As a result of these transactions, the Company recorded in the accompanying consolidated balance sheets, as a component of investments in unconsolidated affiliates, the fair value of the Company's investment in these entities of approximately $1.8 million and $26.9 million during the nine months ended September 30, 2016 and 2015, respectively. In each of these transactions, the gain or loss on deconsolidation was determined based on the difference between the fair value of the Company’s interest, which was based on estimates of the expected future earnings, in the new entity and the carrying value of both the tangible and intangible assets of the contributed centers immediately prior to each transaction. During the three and nine months ended September 30, 2016, the Company recognized a net loss on deconsolidation related in the accompanying consolidated statements of earnings of approximately $0.7 million. During the three and nine months ended September 30, 2015, the Company recognized a net gain on deconsolidation in the accompanying consolidated statements of earnings of approximately $9.1 million and $5.9 million, respectively.
(7) Prepaid and Other Current Assets
The following table presents a summary of items comprising prepaid and other current assets in the accompanying consolidated balance sheets as of September 30, 2016 and December 31, 2015 (in thousands):
September 30, | December 31, | ||||||
2016 | 2015 | ||||||
Income taxes receivable | $ | 8,352 | $ | 7,908 | |||
Prepaid expenses | 21,721 | 18,900 | |||||
Deferred compensation plan assets | 23,777 | 16,623 | |||||
Other | 10,604 | 32,340 | |||||
Total prepaid and other current assets | $ | 64,454 | $ | 75,771 |
(8) Goodwill and Intangible Assets
The changes in the carrying amount of goodwill for the nine months ended September 30, 2016 are as follows (in thousands):
Balance at December 31, 2015 | $ | 3,970,210 | |
Goodwill acquired, including post acquisition adjustments and consolidation transactions | 332,945 | ||
Goodwill disposed, including impact of deconsolidation transactions | (3,053 | ) | |
Balance at September 30, 2016 | $ | 4,300,102 |
As of September 30, 2016, the ambulatory services segment and the physician services segment had approximately $2.1 billion and $2.2 billion of goodwill, respectively. During the nine months ended September 30, 2016, goodwill increased $61.2 million for the ambulatory services segment primarily due to the acquisition of seven centers, net of one deconsolidation. During the nine months ended September 30, 2016, goodwill increased by $268.7 million for the physician services segment, primarily due to the acquisition of eight physician practices and post-acquisition adjustments associated with acquisitions completed during 2015. For the nine months ended September 30, 2016 and 2015 approximately $159.1 million and $126.2 million, respectively, of goodwill recorded was deductible for tax purposes.
14 |
Item 1. Financial Statements - (continued) |
Intangible assets at September 30, 2016 and December 31, 2015 consisted of the following (in thousands):
September 30, 2016 | December 31, 2015 | ||||||||||||||||||||||
Gross | Gross | ||||||||||||||||||||||
Carrying | Accumulated | Carrying | Accumulated | ||||||||||||||||||||
Amount | Amortization | Net | Amount | Amortization | Net | ||||||||||||||||||
Amortizable intangible assets: | |||||||||||||||||||||||
Customer relationships with hospitals | $ | 1,510,549 | $ | (128,065 | ) | $ | 1,382,484 | $ | 1,379,977 | $ | (74,490 | ) | $ | 1,305,487 | |||||||||
Capitalized software | 87,690 | (36,541 | ) | 51,149 | 71,462 | (28,125 | ) | 43,337 | |||||||||||||||
Agreements, contracts and other | 12,383 | (4,084 | ) | 8,299 | 11,267 | (2,449 | ) | 8,818 | |||||||||||||||
Total amortizable intangible assets | 1,610,622 | (168,690 | ) | 1,441,932 | 1,462,706 | (105,064 | ) | 1,357,642 | |||||||||||||||
Non-amortizable intangible assets: | |||||||||||||||||||||||
Trade name | 228,000 | — | 228,000 | 228,000 | — | 228,000 | |||||||||||||||||
Restrictive covenant arrangements | 8,995 | — | 8,995 | 8,995 | — | 8,995 | |||||||||||||||||
Total non-amortizable intangible assets | 236,995 | — | 236,995 | 236,995 | — | 236,995 | |||||||||||||||||
Total intangible assets | $ | 1,847,617 | $ | (168,690 | ) | $ | 1,678,927 | $ | 1,699,701 | $ | (105,064 | ) | $ | 1,594,637 |
Amortization of intangible assets for the three months ended September 30, 2016 and 2015 was $22.3 million and $15.0 million, respectively, and $63.7 million and $44.2 million for the nine months ended September 30, 2016 and 2015, respectively. Estimated amortization of intangible assets for the remainder of 2016 and each of the following five years and thereafter is $23.0 million, $90.6 million, $89.3 million, $86.6 million, $84.2 million, $80.1 million and $988.1 million, respectively. The Company expects to recognize amortization of all intangible assets over a weighted average period of 17.6 years with no expected residual values.
(9) Other Accrued Liabilities
The following table presents a summary of items comprising other accrued liabilities in the accompanying consolidated balance sheets as of September 30, 2016 and December 31, 2015 (in thousands):
September 30, | December 31, | ||||||
2016 | 2015 | ||||||
Accrued professional liabilities | $ | 15,346 | $ | 14,362 | |||
Contingent purchase price payable | 1,000 | 5,509 | |||||
Current income taxes payable | 1,449 | 7,892 | |||||
Refunds payable | 31,331 | 48,415 | |||||
Other | 52,499 | 43,059 | |||||
Total other accrued liabilities | $ | 101,625 | $ | 119,237 |
(10) Accrued Professional Liabilities
The Company maintains professional liability insurance policies with third-party insurers generally on a claims-made basis, subject to self-insured retention, exclusions and other restrictions. A substantial portion of the professional liability loss risks are being provided by a third-party insurer, which is fully reinsured by the Company's wholly-owned captive insurance subsidiary. The Company records an estimate of liabilities for self-insured amounts and claims incurred but not reported based on an actuarial valuation using historical loss patterns, which are not discounted.
15 |
Item 1. Financial Statements - (continued) |
At September 30, 2016 and December 31, 2015, the Company's accrued professional liabilities are presented in the accompanying consolidated balance sheets as a component of other accrued liabilities and other long-term liabilities as follows (in thousands):
September 30, 2016 | December 31, 2015 | ||||||
Estimated losses under self-insured programs | $ | 34,019 | $ | 30,748 | |||
Incurred but not reported losses | 40,038 | 36,166 | |||||
Total accrued professional liabilities | 74,057 | 66,914 | |||||
Less estimated losses payable within one year | 15,346 | 14,362 | |||||
Total | $ | 58,711 | $ | 52,552 |
The changes to the Company's estimated losses under self-insured programs as of September 30, 2016 were as follows (in thousands):
Balance at December 31, 2015 | $ | 66,914 | |
Assumed liabilities through acquisitions | 379 | ||
Provision related to current period reserves | 15,398 | ||
Payments for current period reserves | (1,070 | ) | |
Benefit related to changes in prior period reserves | (249 | ) | |
Payments for prior period reserves | (8,423 | ) | |
Other, net including post-acquisition adjustments | 1,108 | ||
Balance at September 30, 2016 | $ | 74,057 |
(11) Long-term Debt
Long-term debt at September 30, 2016 and December 31, 2015 consisted of the following (in thousands):
September 30, | December 31, | ||||||
2016 | 2015 | ||||||
Revolving credit agreement | $ | 400,000 | $ | 175,000 | |||
Term loan | 850,425 | 856,950 | |||||
5.625% Senior Unsecured Notes due 2020 | 250,000 | 250,000 | |||||
5.625% Senior Unsecured Notes due 2022 | 1,100,000 | 1,100,000 | |||||
Other debt due through 2025 | 24,150 | 24,944 | |||||
Capitalized lease arrangements due through 2026 | 30,108 | 18,613 | |||||
2,654,683 | 2,425,507 | ||||||
Less current portion | 22,020 | 20,377 | |||||
Less net deferred financing costs | 40,768 | 47,174 | |||||
Long-term debt | $ | 2,591,895 | $ | 2,357,956 |
The fair value of fixed rate long-term debt, with a carrying value of $1,403.3 million, was $1,442.5 million at September 30, 2016. The fair value of variable rate long-term debt approximates its carrying value of $1,251.3 million at September 30, 2016. With the exception of the Company’s 2020 Senior Unsecured Notes and 2022 Senior Unsecured Notes (each defined below), the fair value of fixed rate debt (Level 2) is determined based on an estimation of discounted future cash flows of the debt at rates currently quoted or offered to the Company for similar debt instruments of comparable maturities by its lenders. The fair value of the Company’s 2020 Senior Unsecured Notes and 2022 Senior Unsecured Notes (Level 1) is determined based on quoted prices in an active market.
a. Term Loan and Credit Facility
The Company has a credit facility that is comprised of an $870.0 million term loan and a $500.0 million revolving credit facility. On October 21, 2015, the Company exercised the accordion feature of its revolving credit facility and increased the Company's borrowing capacity by $200.0 million to $500.0 million. As of September 30, 2016, the Company had available $100.0 million under the revolving credit facility.
The term loan matures on July 16, 2021 and bears interest at a rate equal to, at the Company’s option, the alternative base rate as defined in the agreement (ABR) plus 1.75% to 2.00% or LIBOR plus 2.75% to 3.00%, with a LIBOR floor of 0.75%, or a
16 |
Item 1. Financial Statements - (continued) |
combination thereof (3.50% on September 30, 2016). The term loan requires quarterly principal payments of 0.25% of the face amount totaling $8.7 million annually.
The revolving credit facility matures on July 16, 2019 and permits the Company to borrow up to $500.0 million at an interest rate equal to, at the Company’s option, the ABR plus 1.75% to 2.00% or LIBOR plus 2.75% to 3.00%, or a combination thereof, and provides for a fee of 0.375% of unused commitments. The Company has the option to increase borrowings under the senior secured credit facility by an unlimited amount as long as certain financial covenants are met and lender approval is obtained. The senior credit facility contains certain covenants relating to the ratio of debt to operating performance measurements and interest coverage ratios and is secured by a pledge of the stock of the Company’s wholly-owned subsidiaries and certain of the Company’s less than wholly-owned subsidiaries. As of September 30, 2016, the Company was in compliance with the covenants contained in the term loan and credit facility.
b. Senior Unsecured Notes
2020 Senior Unsecured Notes
The Company has $250.0 million aggregate principal amount of 5.625% senior unsecured notes due 2020 (the 2020 Senior Unsecured Notes). The 2020 Senior Unsecured Notes are unsecured obligations of the Company and are guaranteed by its existing and subsequently acquired or organized wholly-owned domestic subsidiaries. The 2020 Senior Unsecured Notes are pari passu in right of payment with all the existing and future senior debt of the Company and senior to all existing and future subordinated debt of the Company. Interest on the 2020 Senior Unsecured Notes accrues at the rate of 5.625% per annum and is payable semi-annually in arrears on May 30 and November 30, through the maturity date of November 30, 2020.
The Company may redeem the 2020 Senior Unsecured Notes in whole or in part. The redemption price for such a redemption (expressed as percentages of principal amount) is set forth below, plus accrued and unpaid interest and liquidated damages, if any, if redeemed during the twelve month period beginning on November 30 of the years indicated below:
Period | Redemption Price | ||
2015 | 104.219 | % | |
2016 | 102.813 | % | |
2017 | 101.406 | % | |
2018 and thereafter | 100.000 | % |
The 2020 Senior Unsecured Notes contain certain covenants which, among other things, limit, but may not restrict the Company’s ability to enter into or guarantee additional borrowings, sell preferred stock, pay dividends and repurchase stock. Based on the terms of the 2020 Senior Unsecured Notes, the Company has adequate ability to meet its obligations to pay dividends as required under the terms of its mandatory convertible preferred stock. The Company was in compliance with the covenants contained in the indenture relating to the 2020 Senior Unsecured Notes at September 30, 2016.
2022 Senior Unsecured Notes
The Company has $1.1 billion aggregate principal amount of 5.625% senior unsecured notes due 2022 (the 2022 Senior Unsecured Notes). The 2022 Senior Unsecured Notes are unsecured obligations of the Company and are guaranteed by the Company and existing and subsequently acquired or organized wholly-owned domestic subsidiaries. The 2022 Senior Unsecured Notes are pari passu in right of payment with all the existing and future senior debt of the Company and senior to all existing and future subordinated debt of the Company. Interest on the 2022 Senior Unsecured Notes accrues at the rate of 5.625% per annum and is payable semi-annually in arrears on January 15 and July 15, through the maturity date of July 15, 2022.
17 |
Item 1. Financial Statements - (continued) |
Prior to July 15, 2017, the Company may redeem up to 35% of the aggregate principal amount of the 2022 Senior Unsecured Notes at a redemption price of 105.625% of the principal amount thereof, plus accrued and unpaid interest and liquidated damages, if any, using proceeds of one or more equity offerings. On or after July 15, 2017, the Company may redeem the 2022 Senior Unsecured Notes in whole or in part. The redemption price for such a redemption (expressed as percentages of principal amount) is set forth below, plus accrued and unpaid interest and liquidated damages, if any, if redeemed during the twelve month period beginning on July 15 of the years indicated below:
Period | Redemption Price | ||
2017 | 104.219 | % | |
2018 | 102.813 | % | |
2019 | 101.406 | % | |
2020 and thereafter | 100.000 | % |
The 2022 Senior Unsecured Notes contain certain covenants which, among other things, limit, but may not restrict the Company’s ability to enter into or guarantee additional borrowings, sell preferred stock, pay dividends and repurchase stock. Based on the terms of the 2022 Senior Unsecured Notes, the Company has adequate ability to meet its obligations to pay dividends as required under the terms of its mandatory preferred stock. The Company was in compliance with the covenants contained in the indenture relating to the 2022 Senior Unsecured Notes at September 30, 2016.
On August 18, 2016, we received the consents necessary to effect certain amendments to our 5.625% Senior Unsecured Notes due 2022. These amendments primarily impacted the definition of change of control contained in the indenture governing the 2022 Senior Unsecured Notes, which waived any obligation of the Company to make a change of control offer to repurchase the 2022 Senior Unsecured Notes at 101% of the principal amount thereof, plus accrued and unpaid interest, upon consummation of the merger with Envision.
(12) Other Long-Term Liabilities
Other long-term liabilities consist of the following (in thousands):
September 30, | December 31, | ||||||
2016 | 2015 | ||||||
Accrued professional liabilities | $ | 58,711 | $ | 52,552 | |||
Deferred rent | 32,629 | 18,958 | |||||
Tax-effected unrecognized benefits | 2,266 | 3,426 | |||||
Other | 36,291 | 21,247 | |||||
Other long-term liabilities | $ | 129,897 | $ | 96,183 |
(13) Shareholders’ Equity
a. Common Stock
During December 2015, the Company issued 5,835,000 shares of its common stock in a public offering, at $80.00 per share, prior to underwriting discounts, commissions, and other related offering expenses of approximately $19.1 million. Proceeds were used to repay a portion of the Company's revolving credit facility, to fund a portion of the acquisitions completed during the three months ended December 31, 2015 and for general corporate purposes.
In addition, the Company repurchases shares by withholding a portion of employee restricted stock that vests to cover payroll withholding taxes in accordance with the restricted stock agreements. During the nine months ended September 30, 2016 and 2015, the Company repurchased 83,587 shares and 67,000 shares, respectively, of common stock for approximately $6.1 million and $3.7 million, respectively.
b. Preferred Stock
The Company has 1,725,000 shares outstanding of its mandatory convertible preferred stock. The mandatory convertible preferred stock pays dividends at an annual rate of 5.25% of the initial liquidation preference of $100 per share. Dividends accrue and cumulate and, to the extent lawful and declared by the Company's Board of Directors, will be paid on each January 1, April 1, July 1 and October 1 in cash or, at the Company's election (subject to certain limitations), by delivery of any combination of cash and shares of
18 |
Item 1. Financial Statements - (continued) |
common stock. Each share of the mandatory convertible preferred stock has a liquidation preference of $100, plus an amount equal to accrued and unpaid dividends. Each share of the mandatory convertible preferred stock will automatically convert on July 1, 2017 (subject to postponement in certain cases), into between 1.8141 and 2.2222 shares of common stock (the “minimum conversion rate” and “maximum conversion rate,” respectively), each subject to adjustment. The number of shares of common stock issuable on conversion will be determined based on the average volume weighted average price per share of the Company's common stock over the 20 consecutive trading day period commencing on and including the 22nd scheduled trading day prior to July 1, 2017. At any time prior to July 1, 2017, holders may elect to convert all or a portion of their shares of mandatory convertible preferred stock into shares of common stock at the minimum conversion rate. If any holder elects to convert shares of mandatory convertible preferred stock during a specified period beginning on the effective date of a fundamental change the conversion rate will be adjusted under certain circumstances and such holder will also be entitled to a fundamental change dividend make-whole amount.
During each of the nine months ended September 30, 2016 and 2015, the Company's Board of Directors declared three dividends each of $1.3125 per share in cash, or $2.3 million, for the Company’s mandatory convertible preferred stock. As of September 30, 2016, the dividend declared in August 2016 was funded to the paying agent to be paid to shareholders of record as of September 15, 2016.
c. Stock Incentive Plans
In May 2014, the Company adopted the AmSurg Corp. 2014 Equity and Incentive Plan (the “2014 Plan”), which was amended in May 2016. The amendment increased the number of shares that may be awarded under the 2014 Plan from 1,200,000 to 3,200,000. The Company also has unvested restricted stock and fully vested options outstanding under the AmSurg Corp. 2006 Stock Incentive Plan, as amended, under which no additional awards may be granted. Under these plans, the Company has granted restricted stock and non-qualified options to purchase shares of common stock to employees and outside directors from its authorized but unissued common stock. At September 30, 2016, 3,200,000 shares were authorized for grant under the 2014 Plan and 2,408,787 shares were available for future equity grants. Restricted stock granted to outside directors vests on the first anniversary of the date of grant. Restricted stock granted to employees generally vests over four years in three equal installments beginning on the second anniversary of the date of grant. The fair value of restricted stock is determined based on the closing bid price of the Company’s common stock on the grant date. Under Company policy, shares held by outside directors and senior management are subject to certain holding requirements and restrictions.
The Company has not issued options subsequent to 2008, and all outstanding options are fully vested. Options were granted at market value on the date of the grant and vested over four years. Outstanding options have a term of ten years from the date of grant.
Other information pertaining to share-based activity during the three and nine months ended September 30, 2016 and 2015 is as follows (in thousands):
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Share-based compensation expense | $ | 6,175 | $ | 3,727 | $ | 21,243 | $ | 11,319 | |||||||
Fair value of shares vested | 1,105 | — | 19,348 | 13,220 | |||||||||||
Cash received from option exercises | — | 276 | 450 | 2,356 | |||||||||||
Tax benefit from exercises of share based awards | 176 | 246 | 3,910 | 3,779 |
As of September 30, 2016, the Company had total unrecognized compensation cost of approximately $36.3 million related to non-vested awards, which the Company expects to recognize through 2020 and over a weighted average period of 1.1 years. For the three and nine months ended September 30, 2016 and 2015, there were no options that were anti-dilutive.
A summary of the status of non-vested restricted shares at September 30, 2016 and changes during the nine months ended September 30, 2016 is as follows:
Weighted | ||||||
Number | Average | |||||
of Shares | Grant Price | |||||
Non-vested shares at December 31, 2015 | 734,101 | $ | 44.73 | |||
Shares granted | 586,791 | 74.00 | ||||
Shares vested | (263,425 | ) | 39.09 | |||
Shares forfeited | (11,952 | ) | 59.47 | |||
Non-vested shares at September 30, 2016 | 1,045,515 | $ | 62.41 |
19 |
Item 1. Financial Statements - (continued) |
In addition to the non-vested restricted shares, during the nine months ended September 30, 2016, the Company granted 74,752 performance-based restricted stock units (RSUs) to certain of its officers and physician employees. The weighted average fair value of the Company's common stock on the grant date of these RSUs was $74.09. Subject to achieving applicable performance thresholds, the RSUs will vest ratably over a three year period from the grant date. The conversion of the RSUs to restricted stock is contingent on the Company’s achievement of a specified one-year financial performance goal for the year ended December 31, 2016 and, if achieved, would occur during the first quarter of 2017. If the financial performance goal is not achieved, the RSUs will be forfeited. The number of RSUs that will ultimately be received by the holders range from 0% to 150% of the units granted, depending on the Company’s level of achievement with respect to the financial performance goal. At September 30, 2016, the Company believes the RSUs will vest at approximately 100%.
A summary of stock option activity for the nine months ended September 30, 2016 is summarized as follows:
Weighted | ||||||||
Weighted | Average | |||||||
Average | Remaining | |||||||
Number | Exercise | Contractual | ||||||
of Shares | Price | Term (in years) | ||||||
Outstanding at December 31, 2015 | 33,751 | $ | 22.98 | 1.1 | ||||
Options exercised with total intrinsic value of $1.0 million | (19,718 | ) | 22.84 | |||||
Options terminated | (4,200 | ) | 21.07 | |||||
Outstanding, Vested and Exercisable at September 30, 2016 with an aggregate intrinsic value of $0.4 million | 9,833 | $ | 24.09 | 0.5 |
The aggregate intrinsic value represents the total pre-tax intrinsic value received by the option holders on the exercise date or that would have been received by the option holders had all holders of in-the-money outstanding options at September 30, 2016 exercised their options at the Company’s closing stock price on September 30, 2016.
d. Earnings per Share
Basic net earnings attributable to AmSurg Corp. common stockholders, per common share, excludes dilution and is computed by dividing net earnings attributable to AmSurg Corp. common stockholders by the weighted-average number of common shares outstanding during the period. Diluted net earnings attributable to AmSurg common stockholders, per common share is computed by dividing net earnings attributable to AmSurg Corp. common stockholders by the weighted-average number of common shares outstanding during the period plus any potential dilutive common share equivalents, including shares issuable (1) upon the vesting of restricted stock awards as determined under the treasury stock method and (2) upon conversion of the Company's mandatory convertible preferred stock as determined under the if-converted method. For purposes of calculating diluted earnings per share, preferred stock dividends have been subtracted from both net earnings from continuing operations attributable to AmSurg Corp. and net earnings attributable to AmSurg Corp. common shareholders in periods in which utilizing the if-converted method would be anti-dilutive. For the nine months ended September 30, 2015, approximately 3.1 million common share equivalents related to the mandatory convertible preferred stock were anti-dilutive and therefore are excluded from the dilutive weighted average number of shares outstanding. For the three and nine months ended September 30, 2016, approximately 3.1 million common share equivalents related to the mandatory convertible preferred stock were anti-dilutive and therefore are excluded from the dilutive weighted average number of shares outstanding.
20 |
Item 1. Financial Statements - (continued) |
The following is a reconciliation of the numerator and denominators of basic and diluted earnings per share (in thousands, except per share amounts):
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||
Earnings | Shares | Per Share | Earnings | Shares | Per Share | ||||||||||||||||
(Numerator) | (Denominator) | Amount | (Numerator) | (Denominator) | Amount | ||||||||||||||||
2016: | |||||||||||||||||||||
Net earnings attributable to AmSurg Corp. common shareholders (basic) | $ | 37,690 | 53,757 | $ | 0.70 | $ | 110,094 | 53,720 | $ | 2.05 | |||||||||||
Effect of dilutive securities, options and non-vested shares | — | 501 | — | 432 | |||||||||||||||||
Net earnings attributable to AmSurg Corp. common shareholders (diluted) | $ | 37,690 | 54,258 | $ | 0.69 | $ | 110,094 | 54,152 | $ | 2.03 | |||||||||||
2015: | |||||||||||||||||||||
Net earnings attributable to AmSurg Corp. common shareholders (basic) | $ | 40,397 | 47,707 | $ | 0.85 | $ | 90,582 | 47,652 | $ | 1.90 | |||||||||||
Preferred stock dividends | 2,264 | — | — | — | |||||||||||||||||
Effect of dilutive securities, options and non-vested shares | — | 3,568 | — | 398 | |||||||||||||||||
Net earnings attributable to AmSurg Corp. common shareholders (diluted) | $ | 42,661 | 51,275 | $ | 0.83 | $ | 90,582 | 48,050 | $ | 1.89 |
(14) Income Taxes
The Company files a consolidated federal income tax return. Income taxes are accounted for under the asset and liability method. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.
The Company applies recognition thresholds and measurement attributes for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return as it relates to accounting for uncertainty in income taxes. In addition, it is the Company’s policy to recognize interest accrued and penalties, if any, related to unrecognized benefits as income tax expense in its consolidated statements of earnings. The Company does not expect significant changes to its tax positions or liability for tax uncertainties during the next 12 months.
The Company and its subsidiaries file U.S. federal and various state tax returns. With few exceptions, the Company is no longer subject to U.S. federal or state income tax examinations for years prior to 2013.
During the nine months ended September 30, 2016 and 2015 the Company had net income tax payments of $53.4 million and $28.4 million, respectively. The increase in net payments made is primarily due to lower taxes paid in the nine months ended September 30, 2015 due to the tax benefit resulting from significant transaction costs incurred in association with the Sheridan acquisition completed during 2014.
(15) Commitments and Contingencies
Litigation
From time to time the Company is named as a party to legal claims and proceedings in the ordinary course of business. The Company's management is not aware of any claims or proceedings that are expected to have a material adverse impact on the Company's consolidated financial condition, results of operations or cash flows.
Insurance Programs
Given the nature of the services provided, the Company and its subsidiaries are subject to professional and general liability claims and related lawsuits in the ordinary course of business. The Company maintains professional insurance with third-party insurers generally
21 |
Item 1. Financial Statements - (continued) |
on a claims-made basis, subject to self-insured retentions, exclusions and other restrictions. A substantial portion of the professional liability loss risks are being provided by a third-party insurer, which is fully reinsured by the Company's wholly-owned captive insurance subsidiary. In addition, the captive provides stop loss coverage for the Company’s self-insured employee health program. The assets, liabilities and results of operations of the wholly-owned captive are consolidated in the accompanying consolidated financial statements. The liabilities for self-insurance in the accompanying consolidated balance sheets include estimates of the ultimate costs related to both reported claims on an individual and aggregate basis and unreported claims. The Company also obtains professional liability insurance on a claims-made basis from third-party insurers for its surgery centers and certain of its owned practices and employed physicians.
The Company’s reserves for professional liability claims within the self-insured retention are based upon periodic actuarial calculations. These actuarial estimates consider historical claims frequency and severity, loss development patterns and other actuarial assumptions and are not discounted to present value.
The Company also maintains insurance for director and officer liability, workers’ compensation liability and property damage. Certain policies are subject to deductibles. In addition to the insurance coverage provided, the Company indemnifies its officers and directors for actions taken on behalf of the Company and its subsidiaries.
Redeemable Noncontrolling Interests
Certain of the Company’s wholly-owned subsidiaries are responsible for all debts incurred but unpaid by the Company's less than wholly-owned partnerships as these subsidiaries are the general partner. As manager of the operations of these partnerships, the Company has the ability to limit potential liabilities by curtailing operations or taking other operating actions. In the event of a change in current law that would prohibit the physicians’ current form of ownership in the partnerships, the Company would be obligated to purchase the physicians’ interests in a substantial majority of the Company’s partnerships. The purchase price to be paid in such event would be determined by a predefined formula, as specified in the partnership agreements. The Company believes the likelihood of a change in current law that would trigger such purchases was remote as of September 30, 2016. As a result, the noncontrolling interests that are subject to this redemption feature are not included as part of the Company’s equity and are classified as noncontrolling interests – redeemable on the Company’s consolidated balance sheets.
Physician Services Operating Lease
On January 16, 2015, the Company entered into an agreement to lease approximately 222,000 square feet of office space in Plantation, Florida, which will be utilized by its physician services segment. The Company took possession of the space in the fourth quarter of 2015 and began tenant improvements on approximately 167,000 square feet of space, which it began to occupy during the third quarter of 2016. In addition, the Company began tenant improvements on an additional 55,000 square feet of space during the third quarter of 2016, which it intends to occupy during the first quarter of 2017. Annual rent expense is expected to be approximately $2.9 million. The initial term of this lease agreement expires in February 2029.
Merger with Envision Healthcare Holdings, Inc.
On June 15, 2016, the Company signed a definitive merger agreement with Envision as previously described in Note 2. If the Company were to terminate the merger agreement, under certain circumstances, it would be required to pay Envision a termination fee of $180.0 million and would be obligated to provide reimbursement for up to $15.0 million of expenses.
22 |
Item 1. Financial Statements - (continued) |
(16) Segment Reporting
The Company operates in two major lines of business - ambulatory surgery centers and outsourced physician services, which have been identified as its operating and reportable segments. Through the ambulatory services segment, the Company acquires, develops and operates ambulatory surgery centers in partnership with physicians. Through the physician services segment, the Company provides outsourced physician services in multiple specialties to hospitals, ambulatory surgery centers and other healthcare facilities, primarily in the areas of anesthesiology, radiology, children’s services, and emergency medicine.
The Company’s financial information by operating segment is prepared on an internal management reporting basis and includes allocations of corporate overhead to each segment. This financial information is used by the chief operating decision maker to allocate resources and assess the performance of the operating segments. The Company’s operating segments have been defined based on the separate financial information that is regularly produced and reviewed by the Company’s chief operating decision maker which is its Chief Executive Officer.
The following table presents financial information for each reportable segment (in thousands):
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Net Revenue: | |||||||||||||||
Ambulatory Services | $ | 314,609 | $ | 308,983 | $ | 941,490 | $ | 903,884 | |||||||
Physician Services | 507,607 | 341,244 | 1,363,903 | 958,738 | |||||||||||
Total | $ | 822,216 | $ | 650,227 | $ | 2,305,393 | $ | 1,862,622 | |||||||
Adjusted EBITDA: | |||||||||||||||
Ambulatory Services | $ | 61,111 | $ | 55,353 | $ | 176,483 | $ | 162,965 | |||||||
Physician Services | 91,938 | 77,824 | 245,909 | 191,939 | |||||||||||
Total | $ | 153,049 | $ | 133,177 | $ | 422,392 | $ | 354,904 | |||||||
Adjusted EBITDA: | $ | 153,049 | $ | 133,177 | $ | 422,392 | $ | 354,904 | |||||||
Net earnings attributable to noncontrolling interests | 55,626 | 55,618 | 166,517 | 160,407 | |||||||||||
Interest expense, net | (32,915 | ) | (30,242 | ) | (95,638 | ) | (90,671 | ) | |||||||
Depreciation and amortization | (31,585 | ) | (24,106 | ) | (90,711 | ) | (70,536 | ) | |||||||
Share-based compensation | (6,175 | ) | (3,727 | ) | (21,243 | ) | (11,319 | ) | |||||||
Net change in fair value of contingent consideration | — | (1,928 | ) | 2,598 | (8,338 | ) | |||||||||
Transaction costs | (16,906 | ) | (2,107 | ) | (23,431 | ) | (5,560 | ) | |||||||
Net gain on disposals and deconsolidations | 4,144 | 9,112 | 6,739 | 5,854 | |||||||||||
Earnings before income taxes | $ | 125,238 | $ | 135,797 | $ | 367,223 | $ | 334,741 | |||||||
Acquisition and Capital Expenditures: | |||||||||||||||
Ambulatory Services | $ | 24,521 | $ | 25,872 | $ | 67,923 | $ | 144,482 | |||||||
Physician Services | 72,491 | 25,927 | 347,820 | 136,014 | |||||||||||
Total | $ | 97,012 | $ | 51,799 | $ | 415,743 | $ | 280,496 |
23 |
Item 1. Financial Statements - (continued) |
(17) Financial Information for the Company and Its Subsidiaries
The 2020 Senior Unsecured Notes and 2022 Senior Unsecured Notes are senior unsecured obligations of the Company and are guaranteed by its existing and subsequently acquired or organized 100% owned domestic subsidiaries. The 2020 Senior Unsecured Notes and 2022 Senior Unsecured Notes are guaranteed on a full and unconditional and joint and several basis, with limited exceptions considered customary for such guarantees, including the release of the guarantee when a subsidiary's assets are sold. The following condensed consolidating financial statements present the Company (as parent issuer), the subsidiary guarantors, the subsidiary non-guarantors and consolidating adjustments. These condensed consolidating financial statements have been prepared and presented in accordance with Rule 3-10 of Regulation S-X “Financial Statements of Guarantors and Issuers of Guaranteed Securities Registered or Being Registered.” The operating and investing activities of the separate legal entities are fully interdependent and integrated. Accordingly, the results of the separate legal entities are not representative of what the operating results would be on a stand-alone basis.
Condensed Consolidating Balance Sheet - September 30, 2016 (In thousands) | |||||||||||||||||||
Parent Issuer | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Total Consolidated | |||||||||||||||
Assets | |||||||||||||||||||
Current assets: | |||||||||||||||||||
Cash and cash equivalents | $ | 3,858 | $ | 7,287 | $ | 94,913 | $ | — | $ | 106,058 | |||||||||
Restricted cash and marketable securities | — | — | 12,794 | — | 12,794 | ||||||||||||||
Accounts receivable, net | — | 277,535 | 148,145 | (785 | ) | 424,895 | |||||||||||||
Supplies inventory | — | — | 22,505 | — | 22,505 | ||||||||||||||
Prepaid and other current assets | 33,733 | 27,826 | 15,919 | (13,024 | ) | 64,454 | |||||||||||||
Total current assets | 37,591 | 312,648 | 294,276 | (13,809 | ) | 630,706 | |||||||||||||
Property and equipment, net | 11,740 | 36,855 | 178,618 | — | 227,213 | ||||||||||||||
Investments in and receivables from unconsolidated affiliates | 5,282,324 | 1,754,313 | — | (6,925,631 | ) | 111,006 | |||||||||||||
Goodwill | — | 2,225,411 | — | 2,074,691 | 4,300,102 | ||||||||||||||
Intangible assets, net | 12,967 | 1,664,170 | 1,790 | — | 1,678,927 | ||||||||||||||
Other assets | 6,828 | 22,558 | 21,597 | (1,998 | ) | 48,985 | |||||||||||||
Total assets | $ | 5,351,450 | $ | 6,015,955 | $ | 496,281 | $ | (4,866,747 | ) | $ | 6,996,939 | ||||||||
Liabilities and Equity | |||||||||||||||||||
Current liabilities: | |||||||||||||||||||
Current portion of long-term debt | $ | 8,700 | $ | 20 | $ | 13,300 | $ | — | $ | 22,020 | |||||||||
Accounts payable | 1,751 | 1,877 | 27,252 | (3,689 | ) | 27,191 | |||||||||||||
Accrued salaries and benefits | 33,789 | 156,180 | 23,329 | — | 213,298 | ||||||||||||||
Accrued interest | 18,565 | — | 12 | — | 18,577 | ||||||||||||||
Other accrued liabilities | 12,563 | 43,242 | 55,940 | (10,120 | ) | 101,625 | |||||||||||||
Total current liabilities | 75,368 | 201,319 | 119,833 | (13,809 | ) | 382,711 | |||||||||||||
Long-term debt | 2,550,961 | 30 | 69,922 | (29,018 | ) | 2,591,895 | |||||||||||||
Deferred income taxes | 297,788 | 464,714 | — | (1,998 | ) | 760,504 | |||||||||||||
Other long-term liabilities | 7,613 | 98,324 | 23,960 | — | 129,897 | ||||||||||||||
Intercompany payable | — | 1,228,157 | — | (1,228,157 | ) | — | |||||||||||||
Noncontrolling interests – redeemable | — | — | 60,908 | 116,969 | 177,877 | ||||||||||||||
Equity: | |||||||||||||||||||
Total AmSurg Corp. equity | 2,419,720 | 4,023,411 | 128,483 | (4,151,894 | ) | 2,419,720 | |||||||||||||
Noncontrolling interests – non-redeemable | — | — | 93,175 | 441,160 | 534,335 | ||||||||||||||
Total equity | 2,419,720 | 4,023,411 | 221,658 | (3,710,734 | ) | 2,954,055 | |||||||||||||
Total liabilities and equity | $ | 5,351,450 | $ | 6,015,955 | $ | 496,281 | $ | (4,866,747 | ) | $ | 6,996,939 |
24 |
Item 1. Financial Statements - (continued) |
Condensed Consolidating Balance Sheet - December 31, 2015 (In thousands) | |||||||||||||||||||
Parent Issuer | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Total Consolidated | |||||||||||||||
Assets | |||||||||||||||||||
Current assets: | |||||||||||||||||||
Cash and cash equivalents | $ | 20,437 | $ | 27,507 | $ | 58,716 | $ | — | $ | 106,660 | |||||||||
Restricted cash and marketable securities | — | — | 13,506 | — | 13,506 | ||||||||||||||
Accounts receivable, net | — | 223,434 | 113,896 | — | 337,330 | ||||||||||||||
Supplies inventory | — | — | 21,406 | — | 21,406 | ||||||||||||||
Prepaid and other current assets | 28,739 | 39,046 | 16,062 | (8,076 | ) | 75,771 | |||||||||||||
Total current assets | 49,176 | 289,987 | 223,586 | (8,076 | ) | 554,673 | |||||||||||||
Property and equipment, net | 12,515 | 14,601 | 162,052 | — | 189,168 | ||||||||||||||
Investments in and receivables from unconsolidated affiliates | 4,901,026 | 1,775,272 | — | (6,507,128 | ) | 169,170 | |||||||||||||
Goodwill | — | 1,956,741 | — | 2,013,469 | 3,970,210 | ||||||||||||||
Intangible assets, net | 12,780 | 1,579,537 | 2,320 | — | 1,594,637 | ||||||||||||||
Other assets | 4,653 | 1,717 | 17,078 | (1,998 | ) | 21,450 | |||||||||||||
Total assets | $ | 4,980,150 | $ | 5,617,855 | $ | 405,036 | $ | (4,503,733 | ) | $ | 6,499,308 | ||||||||
Liabilities and Equity | |||||||||||||||||||
Current liabilities: | |||||||||||||||||||
Current portion of long-term debt | $ | 8,700 | $ | — | $ | 11,677 | $ | — | $ | 20,377 | |||||||||
Accounts payable | 2,816 | 3,760 | 29,837 | (3,852 | ) | 32,561 | |||||||||||||
Accrued salaries and benefits | 31,510 | 158,705 | 12,322 | — | 202,537 | ||||||||||||||
Accrued interest | 30,463 | — | 17 | — | 30,480 | ||||||||||||||
Other accrued liabilities | 13,962 | 76,590 | 32,909 | (4,224 | ) | 119,237 | |||||||||||||
Total current liabilities | 87,451 | 239,055 | 86,762 | (8,076 | ) | 405,192 | |||||||||||||
Long-term debt | 2,326,103 | — | 55,249 | (23,396 | ) | 2,357,956 | |||||||||||||
Deferred income taxes | 268,573 | 432,923 | — | (1,998 | ) | 699,498 | |||||||||||||
Other long-term liabilities | 4,560 | 71,509 | 20,114 | — | 96,183 | ||||||||||||||
Intercompany payable | — | 1,228,157 | — | (1,228,157 | ) | — | |||||||||||||
Noncontrolling interests – redeemable | — | — | 63,060 | 112,672 | 175,732 | ||||||||||||||
Equity: | |||||||||||||||||||
Total AmSurg Corp. equity | 2,293,463 | 3,646,211 | 132,267 | (3,778,478 | ) | 2,293,463 | |||||||||||||
Noncontrolling interests – non-redeemable | — | — | 47,584 | 423,700 | 471,284 | ||||||||||||||
Total equity | 2,293,463 | 3,646,211 | 179,851 | (3,354,778 | ) | 2,764,747 | |||||||||||||
Total liabilities and equity | $ | 4,980,150 | $ | 5,617,855 | $ | 405,036 | $ | (4,503,733 | ) | $ | 6,499,308 |
25 |
Item 1. Financial Statements - (continued) |
Condensed Consolidating Statement of Operations - For the Three Months Ended September 30, 2016 (In thousands) | |||||||||||||||||||
Parent Issuer | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Total Consolidated | |||||||||||||||
Net revenue | $ | 8,671 | $ | 471,190 | $ | 358,955 | $ | (16,600 | ) | $ | 822,216 | ||||||||
Operating expenses: | |||||||||||||||||||
Salaries and benefits | 20,106 | 333,420 | 108,659 | (904 | ) | 461,281 | |||||||||||||
Supply cost | — | 1,119 | 46,852 | (19 | ) | 47,952 | |||||||||||||
Other operating expenses | 6,367 | 48,186 | 76,052 | (15,677 | ) | 114,928 | |||||||||||||
Transaction costs | 8,036 | 8,870 | — | — | 16,906 | ||||||||||||||
Depreciation and amortization | 1,134 | 22,444 | 8,007 | — | 31,585 | ||||||||||||||
Total operating expenses | 35,643 | 414,039 | 239,570 | (16,600 | ) | 672,652 | |||||||||||||
Net gain on disposals and deconsolidations | — | 3,598 | 546 | — | 4,144 | ||||||||||||||
Equity in earnings of unconsolidated affiliates | 79,314 | 67,427 | — | (142,296 | ) | 4,445 | |||||||||||||
Operating income | 52,342 | 128,176 | 119,931 | (142,296 | ) | 158,153 | |||||||||||||
Interest expense (income), net | (6,948 | ) | 39,069 | 794 | — | 32,915 | |||||||||||||
Earnings before income taxes | 59,290 | 89,107 | 119,137 | (142,296 | ) | 125,238 | |||||||||||||
Income tax expense | 19,336 | 9,802 | 520 | — | 29,658 | ||||||||||||||
Net earnings | 39,954 | 79,305 | 118,617 | (142,296 | ) | 95,580 | |||||||||||||
Less net earnings (loss) attributable to noncontrolling interests | — | (8 | ) | 55,634 | — | 55,626 | |||||||||||||
Net earnings attributable to AmSurg Corp. shareholders | 39,954 | 79,313 | 62,983 | (142,296 | ) | 39,954 | |||||||||||||
Preferred stock dividends | (2,264 | ) | — | — | — | (2,264 | ) | ||||||||||||
Net earnings attributable to AmSurg Corp. common shareholders | $ | 37,690 | $ | 79,313 | $ | 62,983 | $ | (142,296 | ) | $ | 37,690 |
Condensed Consolidating Statement of Operations - For the Nine Months Ended September 30, 2016 (In thousands) | |||||||||||||||||||
Parent Issuer | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Total Consolidated | |||||||||||||||
Net revenue | $ | 24,915 | $ | 1,324,062 | $ | 993,614 | $ | (37,198 | ) | $ | 2,305,393 | ||||||||
Operating expenses: | |||||||||||||||||||
Salaries and benefits | 66,447 | 948,173 | 261,683 | (1,172 | ) | 1,275,131 | |||||||||||||
Supply cost | — | 3,271 | 141,399 | (52 | ) | 144,618 | |||||||||||||
Other operating expenses | 20,019 | 135,738 | 213,972 | (35,974 | ) | 333,755 | |||||||||||||
Transaction costs | 10,312 | 13,119 | — | — | 23,431 | ||||||||||||||
Depreciation and amortization | 3,309 | 63,972 | 23,430 | — | 90,711 | ||||||||||||||
Total operating expenses | 100,087 | 1,164,273 | 640,484 | (37,198 | ) | 1,867,646 | |||||||||||||
Net gain on disposals and deconsolidations | — | 6,455 | 284 | — | 6,739 | ||||||||||||||
Equity in earnings of unconsolidated affiliates | 236,056 | 201,802 | — | (419,483 | ) | 18,375 | |||||||||||||
Operating income | 160,884 | 368,046 | 353,414 | (419,483 | ) | 462,861 | |||||||||||||
Interest expense (income), net | (13,982 | ) | 107,573 | 2,047 | — | 95,638 | |||||||||||||
Earnings before income taxes | 174,866 | 260,473 | 351,367 | (419,483 | ) | 367,223 | |||||||||||||
Income tax expense | 57,980 | 24,434 | 1,406 | — | 83,820 | ||||||||||||||
Net earnings | 116,886 | 236,039 | 349,961 | (419,483 | ) | 283,403 | |||||||||||||
Less net earnings (loss) attributable to noncontrolling interests | — | (15 | ) | 166,532 | — | 166,517 | |||||||||||||
Net earnings attributable to AmSurg Corp. shareholders | 116,886 | 236,054 | 183,429 | (419,483 | ) | 116,886 | |||||||||||||
Preferred stock dividends | (6,792 | ) | — | — | — | (6,792 | ) | ||||||||||||
Net earnings attributable to AmSurg Corp. common shareholders | $ | 110,094 | $ | 236,054 | $ | 183,429 | $ | (419,483 | ) | $ | 110,094 |
26 |
Item 1. Financial Statements - (continued) |
Condensed Consolidating Statement of Operations - For the Three Months Ended September 30, 2015 (In thousands) | |||||||||||||||||||
Parent Issuer | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Total Consolidated | |||||||||||||||
Net revenue | $ | 5,975 | $ | 339,484 | $ | 314,382 | $ | (9,614 | ) | $ | 650,227 | ||||||||
Operating expenses: | |||||||||||||||||||
Salaries and benefits | 17,642 | 231,769 | 78,249 | (128 | ) | 327,532 | |||||||||||||
Supply cost | — | 476 | 45,182 | (20 | ) | 45,638 | |||||||||||||
Other operating expenses | 7,054 | 34,742 | 66,522 | (9,466 | ) | 98,852 | |||||||||||||
Transaction costs | 270 | 1,837 | — | — | 2,107 | ||||||||||||||
Depreciation and amortization | 1,017 | 14,906 | 8,183 | — | 24,106 | ||||||||||||||
Total operating expenses | 25,983 | 283,730 | 198,136 | (9,614 | ) | 498,235 | |||||||||||||
Net gain on disposals and deconsolidations | — | 9,112 | — | — | 9,112 | ||||||||||||||
Equity in earnings of unconsolidated affiliates | 96,232 | 64,423 | — | (155,720 | ) | 4,935 | |||||||||||||
Operating income | 76,224 | 129,289 | 116,246 | (155,720 | ) | 166,039 | |||||||||||||
Interest expense, net | 11,766 | 17,845 | 631 | — | 30,242 | ||||||||||||||
Earnings before income taxes | 64,458 | 111,444 | 115,615 | (155,720 | ) | 135,797 | |||||||||||||
Income tax expense | 21,797 | 15,210 | 511 | — | 37,518 | ||||||||||||||
Net earnings | 42,661 | 96,234 | 115,104 | (155,720 | ) | 98,279 | |||||||||||||
Less net earnings attributable to noncontrolling interests | — | — | 55,618 | — | 55,618 | ||||||||||||||
Net earnings attributable to AmSurg Corp. shareholders | 42,661 | 96,234 | 59,486 | (155,720 | ) | 42,661 | |||||||||||||
Preferred stock dividends | (2,264 | ) | — | — | — | (2,264 | ) | ||||||||||||
Net earnings attributable to AmSurg Corp. common shareholders | $ | 40,397 | $ | 96,234 | $ | 59,486 | $ | (155,720 | ) | $ | 40,397 |
Condensed Consolidating Statement of Operations - For the Nine Months Ended September 30, 2015 (In thousands) | |||||||||||||||||||
Parent Issuer | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Total Consolidated | |||||||||||||||
Net revenue | $ | 20,145 | $ | 954,642 | $ | 915,791 | $ | (27,956 | ) | $ | 1,862,622 | ||||||||
Operating expenses: | |||||||||||||||||||
Salaries and benefits | 50,796 | 671,988 | 227,703 | (380 | ) | 950,107 | |||||||||||||
Supply cost | — | 1,361 | 132,705 | (54 | ) | 134,012 | |||||||||||||
Other operating expenses | 19,471 | 106,452 | 196,023 | (27,522 | ) | 294,424 | |||||||||||||
Transaction costs | 862 | 4,698 | — | — | 5,560 | ||||||||||||||
Depreciation and amortization | 2,907 | 43,830 | 23,799 | — | 70,536 | ||||||||||||||
Total operating expenses | 74,036 | 828,329 | 580,230 | (27,956 | ) | 1,454,639 | |||||||||||||
Net gain (loss) on disposals and deconsolidations | — | 5,889 | (35 | ) | — | 5,854 | |||||||||||||
Equity in earnings of unconsolidated affiliates | 233,362 | 183,519 | — | (405,306 | ) | 11,575 | |||||||||||||
Operating income | 179,471 | 315,721 | 335,526 | (405,306 | ) | 425,412 | |||||||||||||
Interest expense, net | 35,630 | 53,223 | 1,818 | — | 90,671 | ||||||||||||||
Earnings before income taxes | 143,841 | 262,498 | 333,708 | (405,306 | ) | 334,741 | |||||||||||||
Income tax expense | 46,467 | 29,134 | 1,359 | — | 76,960 | ||||||||||||||
Net earnings | 97,374 | 233,364 | 332,349 | (405,306 | ) | 257,781 | |||||||||||||
Less net earnings attributable to noncontrolling interests | — | — | 160,407 | — | 160,407 | ||||||||||||||
Net earnings attributable to AmSurg Corp. shareholders | 97,374 | 233,364 | 171,942 | (405,306 | ) | 97,374 | |||||||||||||
Preferred stock dividends | (6,792 | ) | — | — | — | (6,792 | ) | ||||||||||||
Net earnings attributable to AmSurg Corp. common shareholders | $ | 90,582 | $ | 233,364 | $ | 171,942 | $ | (405,306 | ) | $ | 90,582 |
27 |
Item 1. Financial Statements - (continued) |
Condensed Consolidating Statement of Cash Flows - For the Nine Months Ended September 30, 2016 (In thousands) | |||||||||||||||||||
Parent Issuer | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Total Consolidated | |||||||||||||||
Cash flows from operating activities: | |||||||||||||||||||
Net cash flows provided by operating activities | $ | 79,353 | $ | 226,593 | $ | 389,490 | $ | (344,346 | ) | $ | 351,090 | ||||||||
Cash flows from investing activities: | |||||||||||||||||||
Acquisitions and related expenses | (296,689 | ) | (356,205 | ) | — | 301,158 | (351,736 | ) | |||||||||||
Acquisition of property and equipment | (3,019 | ) | (35,450 | ) | (25,538 | ) | — | (64,007 | ) | ||||||||||
Increase in cash due to consolidation of previously unconsolidated affiliates | — | — | 31,412 | — | 31,412 | ||||||||||||||
Purchases of marketable securities | — | — | (498 | ) | — | (498 | ) | ||||||||||||
Maturities of marketable securities | — | — | 2,987 | — | 2,987 | ||||||||||||||
Other, net | — | (2,217 | ) | (4,271 | ) | — | (6,488 | ) | |||||||||||
Net cash flows provided by (used in) investing activities | (299,708 | ) | (393,872 | ) | 4,092 | 301,158 | (388,330 | ) | |||||||||||
Cash flows from financing activities: | |||||||||||||||||||
Proceeds from long-term borrowings | 423,000 | — | 7,006 | — | 430,006 | ||||||||||||||
Repayment on long-term borrowings | (204,525 | ) | (14 | ) | (9,729 | ) | — | (214,268 | ) | ||||||||||
Distributions to owners, including noncontrolling interests | — | (153,119 | ) | (363,302 | ) | 344,346 | (172,075 | ) | |||||||||||
Capital contributions | — | 296,689 | — | (296,689 | ) | — | |||||||||||||
Changes in intercompany balances with affiliates, net | (5,621 | ) | — | 5,621 | — | — | |||||||||||||
Other, net | (9,078 | ) | 3,503 | 3,019 | (4,469 | ) | (7,025 | ) | |||||||||||
Net cash flows provided by (used in) financing activities | 203,776 | 147,059 | (357,385 | ) | 43,188 | 36,638 | |||||||||||||
Net increase (decrease) in cash and cash equivalents | (16,579 | ) | (20,220 | ) | 36,197 | — | (602 | ) | |||||||||||
Cash and cash equivalents, beginning of period | 20,437 | 27,507 | 58,716 | — | 106,660 | ||||||||||||||
Cash and cash equivalents, end of period | $ | 3,858 | $ | 7,287 | $ | 94,913 | $ | — | $ | 106,058 |
Condensed Consolidating Statement of Cash Flows - For the Nine Months Ended September 30, 2015 (In thousands) | |||||||||||||||||||
Parent Issuer | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Total Consolidated | |||||||||||||||
Cash flows from operating activities: | |||||||||||||||||||
Net cash flows provided by (used in) operating activities | $ | (20,702 | ) | $ | 313,286 | $ | 368,391 | $ | (233,773 | ) | $ | 427,202 | |||||||
Cash flows from investing activities: | |||||||||||||||||||
Acquisitions and related expenses | (29,157 | ) | (236,107 | ) | — | 31,774 | (233,490 | ) | |||||||||||
Acquisition of property and equipment | (5,659 | ) | (15,418 | ) | (25,929 | ) | — | (47,006 | ) | ||||||||||
Purchases of marketable securities | — | — | (1,743 | ) | — | (1,743 | ) | ||||||||||||
Maturities of marketable securities | — | — | 4,233 | — | 4,233 | ||||||||||||||
Other, net | — | (779 | ) | (3,195 | ) | — | (3,974 | ) | |||||||||||
Net cash flows used in investing activities | (34,816 | ) | (252,304 | ) | (26,634 | ) | 31,774 | (281,980 | ) | ||||||||||
Cash flows from financing activities: | |||||||||||||||||||
Proceeds from long-term borrowings | — | — | 10,197 | — | 10,197 | ||||||||||||||
Repayment on long-term borrowings | (6,525 | ) | — | (9,212 | ) | — | (15,737 | ) | |||||||||||
Distributions to owners, including noncontrolling interests | — | (59,616 | ) | (332,301 | ) | 233,773 | (158,144 | ) | |||||||||||
Capital contributions | — | 29,157 | — | (29,157 | ) | — | |||||||||||||
Changes in intercompany balances with affiliates, net | 524 | — | (524 | ) | — | — | |||||||||||||
Other, net | (4,102 | ) | 2,653 | 1,871 | (2,617 | ) | (2,195 | ) | |||||||||||
Net cash flows used in financing activities | (10,103 | ) | (27,806 | ) | (329,969 | ) | 201,999 | (165,879 | ) | ||||||||||
Net increase (decrease) in cash and cash equivalents | (65,621 | ) | 33,176 | 11,788 | — | (20,657 | ) | ||||||||||||
Cash and cash equivalents, beginning of period | 134,351 | 23,471 | 50,257 | — | 208,079 | ||||||||||||||
Cash and cash equivalents, end of period | $ | 68,730 | $ | 56,647 | $ | 62,045 | $ | — | $ | 187,422 |
28 |
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Forward-Looking Statements
This report contains certain forward-looking statements (all statements other than with respect to historical fact) within the meaning of the federal securities laws, which are intended to be covered by the safe harbors created thereby. Investors are cautioned that all forward-looking statements involve known and unknown risks and uncertainties including, without limitation, those described in this report, in our Annual Report on Form 10-K for the year ended December 31, 2015 and in the Company's definitive proxy statement filed with the SEC on October 21, 2016. Although we believe that the assumptions underlying the forward-looking statements contained herein are reasonable, any of the assumptions could be inaccurate. Therefore there can be no assurance that the forward-looking statements included in this report will prove to be accurate. Actual results could differ materially and adversely from those contemplated by any forward-looking statement. In light of the significant risks and uncertainties inherent in the forward-looking statements included herein, the inclusion of such information should not be regarded as a representation by us or any other person that our objectives and plans will be achieved. We undertake no obligation to publicly release any revisions to any forward-looking statements in this discussion to reflect events and circumstances occurring after the date hereof or to reflect unanticipated events.
Forward-looking statements and our liquidity, financial condition and results of operations, may be affected by the following risks and uncertainties and the other risks and uncertainties discussed in this report, in our Annual Report on Form 10-K for the year ended December 31, 2015 under “Item 1A. – Risk Factors” and in the Company's definitive proxy statement filed with the SEC on October 21, 2016, as well as other unknown risks and uncertainties:
• | the risk that we may face challenges managing our physician services segment as a new business and may not realize anticipated benefits; |
• | the risk of becoming subject to investigations by federal and state entities; |
• | the risks associated with unpredictable impacts of the Patient Protection and Affordable Care Act, as amended by the Health Care and Education Reconciliation Act of 2010 (the Health Reform Law); |
• | the risk of governmental or commercial health changes designed to reduce the number of surgical procedures; |
• | our failure to comply with applicable laws and regulations, including the federal Anti-Kickback Statue and similar state laws; |
• | our ability to successfully maintain effective internal controls over financial reporting; |
• | our ability to implement our business strategy, manage the growth in our business, and integrate acquired businesses; |
• | the risk of making acquisitions that could divert the attention of management; |
• | the risk that our substantial indebtedness and restrictions in our debt instruments could adversely affect our business or our ability to implement our growth strategy or limit our ability to react to changes in the economy or our industry; |
• | our ability to generate sufficient cash to service all of our indebtedness, including any future indebtedness; |
• | restrictive covenants in our indenture documents that may restrict our business strategies or that could result in an acceleration of our debt; |
• | the risk of regulatory changes that may obligate us to buy out interests of physicians who are minority owners of our surgery centers; |
• | our failure to successfully maintain numerous complex information systems and processes, implement new systems and processes, and maintain the security of those systems and processes; |
• | our ability and the ability of third-party payors to transition to the ICD-10 coding system; |
• | our ability to effectively manage and implement security measures protecting our information technology systems to protect confidential data; |
• | the risk of disruptions in our disaster recovery systems or management continuity plan; |
• | the risk of shortages or quality control issues of products, equipment, and medical supplies could adversely affect our operations and profitability; |
• | the risk of enforcement authorities concluding that our market share in any particular market is too concentrated or our clients' commercial payor contract negotiating practices are illegal; |
• | the risk of litigation and investigations, and liability claims for damages and other expenses not covered by insurance; |
• | potential write-offs of the impaired portion of intangible assets; |
• | the risk that payments from third-party payors, including government healthcare programs, may decrease or not increase as costs increase; |
• | adverse developments affecting the medical practices of our physician partners; |
• | our ability to maintain favorable relations with our physician partners; |
• | failure of our physician partners to perform on their pro rata share of any indebtedness or lease agreements; |
29 |
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations - (continued) |
• | our ability to grow revenues by increasing procedure volume while maintaining operating margins and profitability at our existing surgery centers; |
• | our ability to compete for physician partners, managed care contracts, patients and strategic relationships; |
• | adverse weather and other factors beyond our control that may affect our surgery centers; |
• | our legal responsibility to minority owners of our surgery centers, which may conflict with our interests and prevent us from acting solely in our best interests; |
• | the risk of changes in patient volume and patient mix; |
• | the risk related to revenue concentration resulting from several significant client relationships; |
• | the risk that contracts are cancelled or not renewed or that we are not able to enter into additional contracts under terms that are acceptable to us; |
• | the risk of potential decreases in our reimbursement rates, revenue and profit margin under our fee for service payor contracts; |
• | failure to timely or accurately bill for services; |
• | the risk that laws and regulations that regulate payments for medical services made by government healthcare programs could cause our revenues to decrease; |
• | our ability to enroll our providers in the Medicare and Medicaid programs on a timely basis; |
• | the risk that our strategic partnerships with certain healthcare providers are not successful; |
• | the high level of competition in our segments of the market for medical services; |
• | our ability to successfully recruit and retain physicians, nurses and other clinical providers with the qualifications and attributes desired by us and our clients; |
• | our ability to accurately assess the costs we will incur under new contracts; |
• | the risk that margins may be negatively impacted by cross-selling to existing clients or selling bundled services to new clients; |
• | our ability in some jurisdictions to enforce non-compete agreements with our physicians and other clinical employees; |
• | the risk of unfavorable changes in regulatory, economic and other conditions in the states where we operate; |
• | the risk that legislative or regulatory action may make our captive insurance company arrangement less feasible or otherwise reduce our profitability; and |
• | the inherent uncertainties relating to the reserves we establish with respect to our losses covered under our insurance programs. |
Executive Overview
We are one of the largest owners and operators of ambulatory surgery centers (ASCs, surgery centers, or centers) in the United States based upon total number of facilities, and are a leading provider of outsourced physician services. Through our ambulatory services segment, we acquire, develop and operate ASCs in partnership with physicians. Through our physician services segment, we are one of the largest providers of outsourced physician services in multiple specialties to hospitals, ambulatory surgery centers and other healthcare facilities, primarily in the areas of anesthesiology, radiology, children’s services and emergency medicine.
Our operations consist primarily of two major segments: ambulatory services and physician services.
Ambulatory Services Overview
We acquire, develop and operate surgery centers in partnership primarily with physicians. Our surgery centers are typically located adjacent to or in close proximity to the medical practices of our partner physicians. At September 30, 2016, we operated 260 ASCs in 35 states and the District of Columbia in partnership with approximately 2,000 physicians. We generally own a majority interest, primarily 51%, in the surgery centers we operate. We also own a minority interest in certain surgery centers in partnership with leading health systems and physicians, and currently intend to continue to pursue such partnerships.
Physician Services Overview
At September 30, 2016, we delivered physician services, primarily in the areas of anesthesiology, radiology, children’s services, and emergency medical services, to more than 550 healthcare facilities in 32 states, with a significant presence in Florida, New Jersey, Arizona and California. At September 30, 2016, we employed more than 4,500 physicians and other healthcare professionals in our physician services business. We receive reimbursement from third-party payors for fee for service medical services rendered by our affiliated healthcare professionals and other employees to the patients who receive medical treatment at these facilities. In addition to this primary form of reimbursement, in certain cases, we also receive contract revenue directly from the facilities where we perform our services through a variety of payment arrangements that are established to supplement payments from third-party payors. We also provide physician services and manage office-based practices in the areas of pain management, gynecology, obstetrics and perinatology.
30 |
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations - (continued) |
Merger with Envision Healthcare Holdings, Inc.
On June 15, 2016, we entered into an Agreement and Plan of Merger (the Merger Agreement) with Envision Healthcare Holdings, Inc. (Envision). Pursuant to the Merger Agreement, AmSurg Corp. will change its state of incorporation from Tennessee to Delaware by merging AmSurg Corp. with and into New Amethyst Corp. (New Amethyst), a Delaware corporation and a wholly-owned subsidiary of AmSurg Corp., with New Amethyst being the surviving corporation. AmSurg Corp. shareholders will receive one share of New Amethyst common stock for each share of AmSurg Corp. common stock owned and one share of New Amethyst mandatory convertible preferred stock for each share of AmSurg Corp. mandatory convertible preferred stock owned. Following the merger of AmSurg and New Amethyst, Envision will merge with and into New Amethyst, with New Amethyst being the surviving corporation.
If the merger is completed, Envision stockholders will receive 0.334 shares of New Amethyst common stock for each share of Envision common stock owned (the Exchange Ratio). The Exchange Ratio is fixed and will not be adjusted to reflect stock price changes prior to the closing. Upon completion of the merger, former Envision stockholders will own approximately 53% of the then outstanding New Amethyst common stock (on a fully diluted basis, including preferred shares). The value of the merger consideration to be received will fluctuate with the market value of AmSurg common stock until the merger is completed. The merger is currently expected to be completed in the fourth quarter of 2016 and is subject to customary closing conditions, including approval from the common shareholders of both AmSurg and Envision. Upon completion of the merger, New Amethyst will change its name to “Envision Healthcare Corporation.”
Operating Environment
Our ASCs and physician practices depend upon third-party reimbursement programs, including governmental and private insurance programs, to pay for substantially all of the services rendered to patients. For the nine months ended September 30, 2016, we derived approximately 26% and 19%, respectively, of our ambulatory services and physician services net revenue from governmental healthcare programs, primarily Medicare and managed Medicare programs, and the remainder from a wide mix of commercial payors and patient co-pays and deductibles. The Medicare program currently reimburses physician services and ASCs in accordance with predetermined fee schedules though payment is increasingly being tied to quality measures, including patient outcomes and efficiency. We are not required to file cost reports for our centers or physician services and, accordingly, we have no unsettled amounts from governmental third-party payors.
ASCs are paid under the Medicare program based upon a percentage of the payments to hospital outpatient departments pursuant to the hospital outpatient prospective patient system, and reimbursement rates for ASCs are increased annually based on increases in the consumer price index (CPI). The Health Reform Law provides for the annual CPI increases applicable to ASCs to be reduced by a productivity adjustment, which is based on historical nationwide productivity gains. In 2015, ASC reimbursement rates increased by 1.9%, which positively impacted our 2015 ambulatory services revenues by approximately $9.0 million and our net earnings per diluted share by $0.10. For 2016, the Centers for Medicare and Medicaid Services (CMS) increased ASC reimbursement rates by 0.3%, which has not had a significant impact on our 2016 ambulatory services revenues. CMS has announced that ASC reimbursement rates will increase on average by 1.9% for 2017. However, based on our current procedure mix, the impact of these rate adjustments would result in a reduction for our 2017 ambulatory services revenue by approximately $2.5 million. There can be no assurance that CMS will not revise the ASC payment system or that any annual CPI increases will be material.
Physician practices are paid under the Medicare program based upon the Medicare Physician Fee Schedule, under which CMS has assigned a national relative value unit (RVU) to most medical procedures and services that reflects the various resources required by a physician to provide the services relative to all other services. Each RVU is calculated based on a combination of work required in terms of time and intensity of effort for the service, practice expense (overhead) attributable to the service and malpractice insurance expense attributable to the service. These three elements are each modified by a geographic adjustment factor to account for local practice costs and then aggregated. Historically, the aggregated amount was multiplied by a conversion factor calculated by the sustainable growth rate (SGR) to arrive at the payment amount for each service. In April 2015, the Medicare Access and CHIP Reauthorization Act of 2015 (MACRA) repealed the SGR physician payment methodology. Instead of tying payments to the SGR, MACRA provides for a 0.5% payment update for each calendar year thereafter through 2019. In addition, MACRA requires the establishment of the Merit-Based Incentive Payment System (MIPS) beginning in 2019, under which physicians will receive performance-based payment incentives or payment reductions based on care rendered in 2017 with respect to clinical quality, resource use, clinical improvement activities, and meaningful use of electronic health records. MIPS will consolidate certain existing physician incentive programs, including payments to physicians for the meaningful use of electronic health records. MACRA also requires CMS beginning in 2019 to provide incentive payments for physicians and other eligible professionals that participate in alternative payment models, such as accountable care organizations.
31 |
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations - (continued) |
The Budget Control Act of 2011 (BCA) requires automatic spending reductions of $1.2 trillion for federal fiscal years (FFY) 2013 through 2021, minus any deficit reductions enacted by Congress and debt service costs. The percentage reduction for Medicare may not be more than 2% for a FFY, with a uniform percentage reduction across all Medicare programs. These BCA-mandated spending cuts are commonly referred to as “sequestration.” Sequestration began on March 1, 2013, and CMS imposed a 2% reduction on Medicare claims as of April 1, 2013. These reductions have been extended through FFY 2025. We cannot predict with certainty what other deficit reduction initiatives may be proposed by Congress, whether Congress will attempt to restructure or suspend sequestration or the impact sequestration may have on our business.
The Health Reform Law represents significant change across the healthcare industry and contains a number of provisions designed to reduce Medicare program spending. However, the Health Reform Law also expands coverage of uninsured individuals through a combination of public program expansion and private sector health insurance reforms. For example, the Health Reform Law has expanded eligibility under existing Medicaid programs in states that have not opted out of the expansion, created financial penalties on individuals who fail to carry insurance coverage, established affordability credits for those not enrolled in an employer-sponsored health plan, resulted in the establishment of, or participation in, a health insurance exchange for each state and allowed states to create federally funded, non-Medicaid plans for low-income residents not eligible for Medicaid. The Health Reform Law also established a number of private health insurance market reforms, including a ban on lifetime limits and pre-existing condition exclusions, new benefit mandates and increased dependent coverage.
Many health plans are required to cover, without cost-sharing, certain preventive services designated by the U.S. Preventive Services Task Force, including screening colonoscopies. Medicare now covers these preventive services without cost-sharing, and states that provide Medicaid coverage of these preventive services without cost-sharing receive a one percentage point increase in their federal medical assistance percentage for these services.
We believe health insurance market reforms that expand insurance coverage have resulted in an increased volume of certain procedures at our centers. Although, most of the provisions of the Health Reform Law that are reducing the number of uninsured individuals are in effect, because of the many variables involved, including the law’s complexity, lack of implementing definitive regulations or interpretive guidance, gradual or partially delayed implementation, the impact of court challenges and the 2016 federal election, and the possibility of amendment or repeal, we are unable to predict the net effect of the reductions in Medicare spending, the expected increases in revenues from increased procedure volumes, and numerous other provisions in the law that may affect us. We are further unable to foresee how individuals and employers will respond to the choices afforded them by the Health Reform Law. Thus, we cannot predict the full impact of the Health Reform Law on us at this time.
Critical Accounting Policies
A summary of significant accounting policies is disclosed in our 2015 Annual Report on Form 10-K under the caption “Critical Accounting Policies” in Management’s Discussion and Analysis of Financial Condition and Results of Operations. There have been no material changes in the nature of our critical accounting policies or the application of those policies since December 31, 2015.
Recent Accounting Pronouncements
See Note 1 in the Notes to the Unaudited Consolidated Financial Statements.
Results of Operations
Our consolidated statements of earnings include the results of both our ambulatory services segment and our physician services segment. Our consolidated revenues consist of both facility fees charged for surgical procedures performed in our ASCs and fee for service revenue, contract revenue and other revenue derived principally from the provision of physician services to patients of the healthcare facilities we serve through our physician services segment. Additionally, at certain of our centers (primarily centers that perform gastrointestinal endoscopy procedures), we charge for anesthesia services provided by medical professionals employed or contracted by our centers. As it relates to our ambulatory services segment, we generally own a controlling interest, primarily 51%, in our centers, and our consolidated statements of earnings include 100% of the results of operations of each of our consolidated entities, reduced by the noncontrolling partners’ share of the net earnings or loss of the centers. The noncontrolling ownership interest in each LP or LLC is generally held directly or indirectly by physicians who perform procedures at the center. We generally own 100% of the entities included in our physician services segment with the exception of our affiliated professional corporations, which we consolidate as they are variable interest entities and we are the primary beneficiary. On a consolidated basis, our share of the profits and losses of non-consolidated entities is reported in equity in earnings of unconsolidated affiliates in our consolidated statements of earnings.
32 |
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations - (continued) |
Our revenues are influenced by national surgery trends, hospital-specific factors, and other factors affecting patient needs for medical services. National surgery trends can change based on changes in patient utilization, population growth and demographics, weather related disruptions, as well as general economic factors. Hospital-specific factors include changes in local availability of alternative sites of care to the patient, changes in surgeon utilization of the facility, construction and regulations that affect patient flow through the hospital. We believe patient utilization can also be affected by changes in the portion of medical costs for which the patients themselves bear financial responsibility, by general economic conditions, and by other factors.
Our ambulatory services revenues are directly related to the number of procedures performed at our centers. Our overall growth in ASC procedure volume is impacted directly by the number of centers in operation and the procedure volume at existing centers. We increase our number of centers through acquisitions, joint venture partnerships and developments. Procedure growth at an existing center may result from additional contracts entered into with third-party payors, increased numbers of procedures performed by our physician partners, additional physicians utilizing the center and/or scheduling and operating efficiencies gained at the surgery center.
Our physician services revenues consist of fee for service revenue, contract revenue and other revenue. Fee for service revenue is primarily generated through the provision of anesthesiology, radiology, children's services, and emergency medical services at the facilities we serve. Contract revenue reflects payments received or receivable directly from certain of the facilities where we provide medical services to supplement payments from third-party payors. We also earn other revenue for certain ancillary services performed.
Expenses associated with our ambulatory services segment relate directly and indirectly to procedures performed and include: clinical and administrative salaries and benefits, supply cost and other operating expenses such as linen cost, repair and maintenance of equipment, billing fees and bad debt expense. The majority of our salary and benefits cost is associated directly with the number of centers we own and manage and tends to grow in proportion to the growth in our number of centers in operation. We also incur operating expenses resulting from our corporate oversight, which includes salaries and benefits of our operators and administrative support infrastructure. Our centers also incur costs that are more fixed in nature, such as lease expense, legal fees, property taxes, utilities and depreciation and amortization.
Salaries and benefits expense is a significant component of the total expenses associated with our physician services segment and includes compensation and benefits for our employed physicians and other professional providers as well as the salaries and benefits of our administrative support staff. Other operating expenses of our physician services segment includes professional liability costs, costs of business development and marketing, information technology, dues and licenses, occupancy costs and other administrative functions that are indirectly related to the operations of our physician group practices. Our professional liability costs include provisions for paid and estimated losses for actual claims and estimates of claims likely to be incurred in the period, based on our past loss experience and actuarial analysis provided by a third-party, as well as actual direct costs, including investigation and defense costs, and other costs related to provider professional liability. We plan to continue to expand our investment in administrative support initiatives as a result of our planned future growth from new contracts and acquisitions.
Our depreciation expense primarily relates to charges for equipment and leasehold improvements. Amortization expense primarily relates to intangible assets recorded for customer relationships and computer software.
Our interest expense results primarily from our borrowings used to fund acquisitions as well as interest incurred on capital leases, other debt and the amortization of deferred financing costs.
The effective tax rate on pre-tax earnings as presented is approximately 23% for the nine months ended September 30, 2016. However, after removing the earnings attributable to non-controlling interest, our adjusted effective tax rate generally increases to approximately 40%. We file a consolidated federal income tax return and numerous state income tax returns with varying tax rates which reflects the blending of these rates.
Profits and losses are allocated to our noncontrolling partners, the majority of which relate to our ambulatory services segment, in proportion to their individual ownership percentages and reflected in the aggregate as total net earnings attributable to noncontrolling interests. The noncontrolling partners are typically organized as LLCs, LPs or general partnerships that are not subject to federal income tax. Each noncontrolling partner shares in the pre-tax earnings or loss of the entity of which it is a partner. Accordingly, net earnings attributable to the noncontrolling interests in each of our LLCs and LPs are generally determined on a pre-tax basis, and pre-tax earnings are presented before net earnings attributable to noncontrolling interests have been subtracted.
33 |
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations - (continued) |
Consolidated Operations
The following table shows certain statement of operations items expressed as a percentage of net revenues for the three and nine months ended September 30, 2016 and 2015.
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||
Net revenue | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | |||
Operating expenses: | |||||||||||
Salaries and benefits | 56.1 | 50.4 | 55.3 | 51.0 | |||||||
Supply cost | 5.8 | 7.0 | 6.3 | 7.2 | |||||||
Other operating expenses | 14.0 | 15.2 | 14.5 | 15.8 | |||||||
Transaction costs | 2.1 | 0.3 | 1.0 | 0.3 | |||||||
Depreciation and amortization | 3.8 | 3.7 | 3.9 | 3.8 | |||||||
Total operating expenses | 81.8 | 76.6 | 81.0 | 78.1 | |||||||
Net gain on disposals and deconsolidations | 0.5 | 1.4 | 0.3 | 0.3 | |||||||
Equity in earnings of unconsolidated affiliates | 0.5 | 0.8 | 0.8 | 0.6 | |||||||
Operating income | 19.2 | 25.5 | 20.1 | 22.8 | |||||||
Interest expense, net | 4.0 | 4.7 | 4.1 | 4.9 | |||||||
Earnings from operations before income taxes | 15.2 | 20.9 | 15.9 | 18.0 | |||||||
Income tax expense | 3.6 | 5.8 | 3.6 | 4.1 | |||||||
Net earnings | 11.6 | 15.1 | 12.3 | 13.8 | |||||||
Net earnings attributable to noncontrolling interests | 6.8 | 8.6 | 7.2 | 8.6 | |||||||
Net earnings attributable to AmSurg Corp. shareholders | 4.9 | % | 6.6 | % | 5.1 | % | 5.2 | % |
Three and Nine Months Ended September 30, 2016 compared to Three and Nine Months Ended September 30, 2015
Net revenue increased $172.0 million, or 26.5%, to $822.2 million in the three months ended September 30, 2016 from $650.2 million in the three months ended September 30, 2015. Net revenue increased $442.8 million, or 23.8%, to $2.3 billion in the nine months ended September 30, 2016 from $1.9 billion in the nine months ended September 30, 2015. Our net revenue was impacted primarily due to the following:
• | an increase of $166.4 million and $405.2 million during the three and nine months ended September 30, 2016, respectively, associated with our physician services segment, driven primarily by completed acquisitions in 2015 and 2016, increases in our same-contract growth and the consolidation of a partnership previously accounted for as an equity method investment; and |
• | an increase of $5.6 million and $37.6 million during the three and nine months ended September 30, 2016, respectively, associated with our ambulatory services segment driven primarily by completed acquisitions in 2015 and 2016 and increases in our same-center growth. |
Operating income decreased $7.9 million, or 4.7%, to $158.2 million during the three months ended September 30, 2016, from $166.0 million in the three months ended September 30, 2015. Operating income increased $37.4 million, or 8.8%, to $462.9 million during the nine months ended September 30, 2016, from $425.4 million in the nine months ended September 30, 2015. Our operating income was impacted during the three and nine months ended September 30, 2016 primarily due to the following:
• | an increase of $3.2 million and $38.1 million during the three and nine months ended September 30, 2016, respectively, associated with results from our physician services segment primarily due to acquisitions completed during 2015. This increase was offset by additional transaction costs experienced by our physician services segment of $7.0 million and $8.4 million in the three and nine months ended September 30, 2016, respectively, associated with our pending merger with Envision; and |
• | a decrease of $11.1 million and $0.7 million during the three and nine months ended September 30, 2016, respectively, experienced by our ambulatory services segment primarily due the result of deconsolidation activity and increased transaction costs offset in part by the operations of recent acquisitions and same-contract growth. For the three months ended September 30, 2016 and 2015, net gains from deconsolidations and disposals were approximately $4.1 million and $11.8 million respectively, a decrease of approximately $7.7 million. For the nine months ended September 30, 2016 and 2015, net gains |
34 |
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations - (continued) |
from deconsolidations and disposals were approximately $6.7 million and $11.6 million, a decrease of approximately $4.9 million. In addition, our ambulatory services segment experienced an increase in transaction costs of $7.8 million and $9.5 million in the three and nine months ended September 30, 2016, respectively, associated with our pending merger with Envision.
As a percentage of our consolidated net revenue, our physician services segment represents 61.7% and 59.2% for the three and nine months ended September 30, 2016, respectively, as compared to 52.5% and 51.5% for the three and nine months ended September 30, 2015, respectively. As a result, our consolidated operations compared to prior periods has changed as a percentage of net revenue in both individual operating expense categories as well as in our net earnings attributable to noncontrolling interests. See further discussion of specific operating expense categories within our discussion of each of our operating segments.
Net interest expense increased $2.7 million, or 8.8%, to $32.9 million in the three months ended September 30, 2016, from $30.2 million in the three months ended September 30, 2015 and increased $5.0 million, or 5.5%, to $95.6 million in the nine months ended September 30, 2016, from $90.7 million in the nine months ended September 30, 2015, primarily as a result of increased borrowings used to fund recent acquisitions. See “- Liquidity and Capital Resources” for additional information.
We recognized income tax expense of $29.7 million and $83.8 million for the three and nine months ended September 30, 2016, respectively, compared to $37.5 million and $77.0 million in the three and nine months ended September 30, 2015, respectively. Our effective tax rate during the three and nine months ended September 30, 2016 was approximately 24% and 23%, respectively, of earnings from continuing operations. This differs from the federal statutory income tax rate of 35% primarily due to the exclusion of the noncontrolling interests’ share of pre-tax earnings and the impact of state income taxes. However, excluding the earnings attributable to non-controlling interest, our adjusted effective tax rate generally increases to approximately 40%. For the nine months ended September 30, 2016 and 2015, our adjusted effective tax rate was approximately 42%, which primarily reflects the impact of valuation allowances recorded against capital loss carryforwards associated with disposed centers and the cumulative impact of changes in the fair value of certain contingent consideration.
Noncontrolling interests in net earnings for the nine months ended September 30, 2016 increased $6.1 million from the nine months ended September 30, 2015, primarily as a result of noncontrolling interests in earnings at surgery centers added to operations during 2015. The change in noncontrolling interests in net earnings for the three months ended September 30, 2016 as compared to the prior year period was not significant.
Ambulatory Services Operations
The following table presents certain operating data at our ambulatory services segment for the three and nine months ended September 30, 2016 and 2015. An ASC is deemed to be under development when a LP or LLC has been formed with the physician partners to develop the ASC.
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Procedures performed during the period at consolidated centers | 429,621 | 434,720 | 1,283,145 | 1,280,541 | |||||||||||
Centers in operation, end of period (consolidated) | 238 | 240 | 238 | 240 | |||||||||||
Centers in operation, end of period (unconsolidated) | 22 | 13 | 22 | 13 | |||||||||||
Average number of continuing centers in operation (consolidated) | 237 | 239 | 237 | 237 | |||||||||||
New centers added, during period | 3 | 3 | 7 | 7 | |||||||||||
Centers merged into existing centers, during period | — | — | 1 | — | |||||||||||
Centers disposed, during period | 1 | — | 3 | — | |||||||||||
Centers under development, end of period | 1 | 1 | 1 | 1 | |||||||||||
Centers under letter of intent, end of period | 2 | 5 | 2 | 5 | |||||||||||
Average revenue per consolidated center (in thousands) | $ | 1,326 | $ | 1,295 | $ | 3,981 | $ | 3,810 | |||||||
Same center revenues increase (consolidated) | 2.3 | % | 6.6 | % | 5.2 | % | 5.5 | % | |||||||
Surgical hospitals in operation at end of period (unconsolidated) | 1 | 1 | 1 | 1 |
Of the continuing centers in operation at September 30, 2016, 155 centers performed gastrointestinal endoscopy procedures, 58 centers performed procedures in multiple specialties, 38 centers performed ophthalmology procedures and 9 centers performed orthopaedic procedures.
35 |
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations - (continued) |
A significant measurement of our ambulatory service revenues growth from year to year is the change in our same-center revenue. We define our same-center group each year as those centers that contain full year-to-date operations in both comparable reporting periods, including the expansion of the number of operating centers associated with a LLC or LP. Ambulatory services revenues at our 2016 same-center group, constituting approximately 94% of our total number of consolidated centers, increased by 2.3% and 5.2% during the three and nine months ended September 30, 2016, respectively, comprised of a 1.0% and 3.3% increase in procedures, and a 1.3% and 1.4% increase in revenue per procedure as compared to the prior year period and a 0.5% increase due to an additional working day in the nine months ended September 30, 2016.
The following table presents selected statement of operations data expressed in dollars (in thousands) and as a percentage of net revenue for our ambulatory services segment.
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||||||||||||||
Net revenue | $ | 314,609 | 100.0 | % | $ | 308,983 | 100.0 | % | $ | 941,490 | 100.0 | % | $ | 903,884 | 100.0 | % | |||||||||||
Operating expenses: | |||||||||||||||||||||||||||
Salaries and benefits | 97,474 | 31.0 | 94,368 | 30.5 | 293,968 | 31.2 | 274,826 | 30.4 | |||||||||||||||||||
Supply cost | 46,833 | 14.9 | 45,162 | 14.6 | 141,347 | 15.0 | 132,651 | 14.7 | |||||||||||||||||||
Other operating expenses | 62,338 | 19.8 | 62,795 | 20.3 | 190,341 | 20.2 | 183,867 | 20.3 | |||||||||||||||||||
Transaction costs | 8,036 | 2.6 | 270 | 0.1 | 10,312 | 1.1 | 862 | 0.1 | |||||||||||||||||||
Depreciation and amortization | 9,131 | 2.9 | 9,200 | 3.0 | 26,729 | 2.8 | 26,706 | 3.0 | |||||||||||||||||||
Total operating expenses | 223,812 | 71.1 | 211,795 | 68.5 | 662,697 | 70.4 | 618,912 | 68.5 | |||||||||||||||||||
Net gain on disposals and deconsolidations | 4,144 | 1.3 | 11,829 | 3.8 | 6,739 | 0.7 | 11,606 | 1.3 | |||||||||||||||||||
Equity in earnings of unconsolidated affiliates | 5,028 | 1.6 | 2,081 | 0.7 | 14,084 | 1.5 | 3,712 | 0.4 | |||||||||||||||||||
Operating income | $ | 99,969 | 31.8 | % | $ | 111,098 | 36.0 | % | $ | 299,616 | 31.8 | % | $ | 300,290 | 33.2 | % |
Three and Nine Months Ended September 30, 2016 compared to Three and Nine Months Ended September 30, 2015
The number of procedures performed in our consolidated ASCs decreased by 5,099, or 1.2%, to 429,621 and increased by 2,604, or 0.2%, to 1,283,145 in the three and nine months ended September 30, 2016, respectively, from 434,720 and 1,280,541 in the three and nine months ended September 30, 2015, respectively. Ambulatory services revenues increased $5.6 million, or 1.8%, to $314.6 million and $37.6 million, or 4.2%, to $941.5 million in the three and nine months ended September 30, 2016, respectively, from $309.0 million and $903.9 million in the three and nine months ended September 30, 2015, respectively. Our ambulatory services revenues were impacted during the three and nine months ended September 30, 2016 as compared to the prior periods primarily due to the following:
• | revenue growth of $6.4 million, or 2.3%, and $42.5 million, or 5.2%, for the three and nine months ended September 30, 2016, respectively, recognized by our 2016 same-center group; |
• | centers acquired in 2015, which contributed $5.1 million and $32.9 million of additional revenues in the three and nine months ended September 30, 2016, respectively, due to having a full period of operations in 2016; |
• | centers acquired in 2016, which contributed $5.3 million and $7.7 million of additional revenues in the three and nine months ended September 30, 2016, respectively; and |
• | reduced revenue recognized during the three and nine months ended September 30, 2016 of $11.4 million and $44.0 million, respectively, resulting from the deconsolidation of centers that were consolidated in the prior periods. The deconsolidated centers represented a reduction of 19,069 and 66,215 procedures reported during the three and nine months ended September 30, 2015, respectively. Our share of the results of operations from the deconsolidated centers is reflected in equity in earnings of unconsolidated affiliates in our consolidated statements of earnings. |
Salaries and benefits increased by $3.1 million, or 3.3%, to $97.5 million and $19.1 million, or 7.0%, to $294.0 million in the three and nine months ended September 30, 2016, respectively, from $94.4 million and $274.8 million in the three and nine months ended September 30, 2015, respectively. Salaries and benefits increased as a result of additional corporate overhead, as well as additional staffing at newly acquired and developed centers offset by the reduction in expense from the deconsolidated centers that were consolidated in the prior period.
Supply cost increased $1.7 million, or 3.7%, to $46.8 million and $8.7 million, or 6.6%, to $141.3 million in the three and nine months ended September 30, 2016, respectively, from $45.2 million and $132.7 million in the three and nine months ended September 30, 2015, respectively. Increased supply costs for the three and nine months ended September 30, 2016 are primarily due to the increase in
36 |
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations - (continued) |
procedures performed by our same-center group offset by the reduction in expense from the deconsolidated centers that were consolidated in the prior period.
Other operating expenses decreased $0.5 million, or 0.7%, to $62.3 million and increased $6.5 million, or 3.5%, to $190.3 million in the three and nine months ended September 30, 2016, respectively, from $62.8 million and $183.9 million in the three and nine months ended September 30, 2015, respectively. The change in expense for the three and nine months ended September 30, 2016 resulted primarily from:
• | an increase of $1.8 million and $11.2 million, respectively, in other operating expenses at our 2016 same-center group; |
• | centers acquired or opened during 2015, which resulted in an increase of $1.0 million and $5.2 million, respectively; |
• | centers acquired during 2016, which resulted in an increase of $1.1 million and $1.5 million, respectively; and |
• | deconsolidation of centers in the prior period, which resulted in a decrease of $2.6 million and $9.3 million, respectively. |
Transaction costs were approximately $8.0 million and $10.3 million for the three and nine months ended September 30, 2016, respectively, and $0.3 million and $0.9 million for the three and nine months ended September 30, 2015, respectively, resulting primarily from our proposed merger with Envision, as well as our acquisition of surgery centers.
Depreciation and amortization expense remained relatively unchanged at 2.9% and 3.0% of net revenue for the three months ended September 30, 2016 and 2015, respectively, and was 2.8% and 3.0% of net revenue for the nine months ended September 30, 2016 and 2015.
Equity in earnings of unconsolidated affiliates was $5.0 million and $14.1 million during the three and nine months ended September 30, 2016, respectively, and $2.1 million and $3.7 million during the three and nine months ended September 30, 2015, respectively. The increase in our earnings from equity method investments during the three and nine months ended September 30, 2016 is due to the consummation of five equity method investments during 2015 whereby we contributed nine ASCs to joint ventures (generally with health systems) which were not fully reflected in 2015 results. Additionally, in 2016, we entered into one equity method investment in which we contributed one ASC into a joint venture with a health system.
Physician Services Operations
We utilize certain measures for our physician segment operations to monitor our net revenue growth, which includes same-contract revenue, new contract revenue and acquired contract revenue. Our same-contract revenue reflects revenue that contain full year-to-date operations in both comparable reporting periods. Our new contract revenue reflects revenue from contracts that have not been in effect for both the entire current and comparable periods less the amount of revenue relating to contracts terminated during such periods. Acquired contract revenue reflects the revenue from acquisitions that were completed during the periods. The following table presents the percentage change related to our net revenue growth and same-contract growth during the three and nine months ended September 30, 2016 and 2015.
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||
Contribution to Net Revenue Growth: | |||||||||||
Same contract | 5.9 | % | 7.6 | % | 6.6 | % | 7.9 | % | |||
New contract | 1.0 | 2.9 | 1.0 | 2.3 | |||||||
Acquired contract and other (1) | 41.9 | 15.4 | 34.7 | 11.4 | |||||||
Total net revenue growth | 48.8 | % | 25.9 | % | 42.3 | % | 21.6 | % | |||
Same contract revenue growth | 7.5 | % | 10.1 | % | 7.6 | % | 10.4 | % |
(1) | Includes net revenue growth related to the consolidation of a previously unconsolidated affiliate of 10.3% and 3.7% for the three and nine months ended September 30, 2016, respectively. |
37 |
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations - (continued) |
The following table shows selected statement of operations data expressed in dollars (in thousands) and as a percentage of net revenue for our physician services segment.
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||||||||||||||
Net revenue | $ | 507,607 | 100.0 | % | $ | 341,244 | 100.0 | % | $ | 1,363,903 | 100.0 | % | $ | 958,738 | 100.0 | % | |||||||||||
Operating expenses: | |||||||||||||||||||||||||||
Salaries and benefits | 363,807 | 71.7 | 233,164 | 68.3 | 981,163 | 71.9 | 675,281 | 70.4 | |||||||||||||||||||
Supply cost | 1,119 | 0.2 | 476 | 0.1 | 3,271 | 0.2 | 1,361 | 0.1 | |||||||||||||||||||
Other operating expenses | 52,590 | 10.4 | 36,057 | 10.6 | 143,414 | 10.5 | 110,557 | 11.5 | |||||||||||||||||||
Transaction costs | 8,870 | 1.7 | 1,837 | 0.5 | 13,119 | 1.0 | 4,698 | 0.5 | |||||||||||||||||||
Depreciation and amortization | 22,454 | 4.4 | 14,906 | 4.4 | 63,982 | 4.7 | 43,830 | 4.6 | |||||||||||||||||||
Total operating expenses | 448,840 | 88.4 | 286,440 | 83.9 | 1,204,949 | 88.3 | 835,727 | 87.2 | |||||||||||||||||||
Net loss on disposals and deconsolidations | — | — | (2,717 | ) | (0.8 | ) | — | — | (5,752 | ) | (0.6 | ) | |||||||||||||||
Equity in earnings (loss) of unconsolidated affiliates | (583 | ) | (0.1 | ) | 2,854 | 0.8 | 4,291 | 0.3 | 7,863 | 0.8 | |||||||||||||||||
Operating income | $ | 58,184 | 11.5 | % | $ | 54,941 | 16.1 | % | $ | 163,245 | 12.0 | % | $ | 125,122 | 13.1 | % |
Three and Nine Months Ended September 30, 2016 compared to Three and Nine Months Ended September 30, 2015
Physician services net revenue increased $166.4 million, or 48.8%, to $507.6 million and $405.2 million, or 42.3%, to $1.4 billion in the three and nine months ended September 30, 2016, respectively, from $341.2 million and $958.7 million in the three and nine months ended September 30, 2015, respectively. During the three and nine months ended September 30, 2016, compared to the prior year periods, our total growth in net revenue of our physician services segment resulted primarily from physician practices acquired in 2016 and 2015, which contributed approximately $106.2 million and $290.9 million, respectively. In addition during the three and nine months ended September 30, 2016, we experienced an increase in net revenue as a result of same-contract growth which contributed approximately $20.0 million and $63.0 million, respectively. We also experienced an increase in revenue of $35.0 million in the three and nine months ended September 30, 2016 due to the consolidation of a previously unconsolidated affiliate beginning July 1, 2016. Our same-contract revenue growth was 7.5% and 7.6% for the three and nine months ended September 30, 2016, respectively, which is reflective of a 2.9% and 4.8% increase in patient encounters, a 4.6% and 2.3% increase in revenue per patient encounter, and a 0.5% increase due to an additional working day in the nine months ended September 30, 2016.
We evaluate our physician services revenue net of contractual adjustments and provisions for uncollectible charges. Payors generally receive discounts from standard charges, which we refer to as contractual adjustments. In addition, patients our physicians serve may be personally responsible for the payment of the medical services they receive. Our contracts with hospitals and other facilities typically require us to provide care to all patients who present at our locations. While we seek to bill for all medical services we provide, a portion of our medical services are delivered to patients that have no insurance and from whom we cannot collect full compensation. As a result, we establish a provision for uncollectible charges. Our net revenue from our physician services operations represents gross billings after provisions for contractual allowances and uncollectibles.
The following table summarizes our approximate payor mix as a percentage of net revenue and our approximate payor mix based on patient encounters for the periods indicated.
Percentage of Net Revenue | Percentage of Total Volume | ||||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||
2016 | 2015 | 2016 | 2015 | 2016 | 2015 | 2016 | 2015 | ||||||||||||||||
Medicare | 13 | % | 13 | % | 13 | % | 13 | % | 35 | % | 32 | % | 35 | % | 34 | % | |||||||
Medicaid | 6 | 5 | 6 | 5 | 20 | 22 | 21 | 22 | |||||||||||||||
Commercial and managed care | 73 | 71 | 72 | 71 | 35 | 37 | 35 | 36 | |||||||||||||||
Self-pay | 1 | 1 | 1 | 1 | 10 | 9 | 9 | 8 | |||||||||||||||
Net fee for service revenue | 93 | % | 90 | % | 92 | % | 90 | % | 100 | % | 100 | % | 100 | % | 100 | % | |||||||
Contract and other revenue | 7 | 10 | 8 | 10 | |||||||||||||||||||
Net revenue for physician services | 100 | % | 100 | % | 100 | % | 100 | % |
38 |
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations - (continued) |
Included in total operating expenses for the three and nine months ended September 30, 2016 is approximately $382.8 million and $1.0 billion, respectively, and for the three and nine months ended September 30, 2015 is approximately $243.4 million and $700.5 million, respectively, incurred for direct practice expenses, which primarily includes salaries and benefits costs of our physicians and other professional medical personnel. As a percentage of physician services revenue, direct practice expense was 75.4% and 75.1% for the three and nine months ended September 30, 2016, respectively, and 71.3% and 73.1% for the three and nine months ended September 30, 2015, respectively. The percentage increase during the three and nine months ended September 30, 2016 is primarily due to increased compensation costs resulting from both newly hired and existing physician and related staff to support growth in same-contracts and acquired contracts. During the nine months ended September 30, 2016, we recognized income of approximately $2.6 million in other operating expenses associated with the net change in fair value of contingent consideration. During the three and nine months ended September 30, 2015, we recognized expense of approximately $1.9 million and $8.3 million, respectively, in other operating expenses associated with the net change in fair value of contingent consideration.
Transaction costs were approximately $8.9 million and $13.1 million for the three and nine months ended September 30, 2016, respectively, and $1.8 million and $4.7 million for the three and nine months ended September 30, 2015, respectively, resulting primarily from our acquisition of physician practices and the proposed merger with Envision.
Depreciation and amortization for our physician services segment includes approximately $21.5 million and $61.4 million of amortization for the three and nine months ended September 30, 2016, respectively, and $14.3 million and $42.0 million for the three and nine months ended September 30, 2015, respectively, resulting primarily from amortizable intangible assets related to our customer relationships with hospitals. The increase in amortization associated with customer relationships with hospitals during the three and nine months ended September 30, 2016 compared to the prior year period is a result of acquisitions completed in 2015 and 2016.
Equity in earnings (loss) of unconsolidated affiliates decreased $3.4 million to a loss of $0.6 million in the three months ended September 30, 2016 compared to earnings of $2.9 million during the three months ended September 30, 2015 due to the consolidation of a previously unconsolidated entity. During the nine months ended September 30, 2016, equity in earnings of unconsolidated affiliates decreased to $4.3 million from $7.9 million for the nine months ended September 30, 2015 due to the consolidation of an affiliate previously accounted for as an equity method investment.
Liquidity and Capital Resources
Cash and cash equivalents at September 30, 2016 and December 31, 2015 were $106.1 million and $106.7 million, respectively. Cash flow from operations for the nine months ended September 30, 2016 generated $351.1 million compared to $427.2 million for the nine months ended September 30, 2015. Additionally, cash flow provided by operating activities, net of distributions to noncontrolling interests, for the nine months ended September 30, 2016 was $179.0 million, compared to $269.1 million for the nine months ended September 30, 2015. The decrease is primarily due to increased tax payments resulting from higher net earnings in the current period and lower taxes paid in the prior period due to the tax benefit resulting from significant transaction costs incurred in association with the acquisition of Sheridan completed during 2014. In addition, we experienced an increase in transactions costs paid due to the proposed merger with Envision and an increase in net accounts receivable associated with our acquisitions completed during the nine months ended September 30, 2016 and the latter half of 2015. For our ambulatory services segment, positive operating cash flows of individual centers are the sole source of cash used to make distributions to our wholly-owned subsidiaries, as well as to our physician partners, which we are obligated to make on a monthly basis in accordance with each partnership’s operating or partnership agreement. Distributions to noncontrolling interests, which is considered a financing activity, were $172.1 million and $158.1 million during the nine months ended September 30, 2016 and 2015, respectively.
The principal source of our operating cash flow is the collection of accounts receivable from governmental payors, commercial payors and individuals. We bill for services as delivered, usually within a few days following the date the service is rendered for our ambulatory services segment and within 5 to 15 days following the date the service is rendered for our physician services segment. Generally, unpaid amounts that are 30 to 45 days past due are rebilled based on a standard set of procedures. If amounts remain uncollected after 60 days, we proceed with a series of late-notice notifications until amounts are either collected, contractually written off in accordance with contracted rates or determined to be uncollectible, typically after 90 to 120 days. Receivables determined to be uncollectible are written off and such amounts are applied to our estimate of allowance for bad debts as previously established in accordance with our policy for bad debt expense. The amount of actual write-offs of account balances for each of our subsidiaries is continuously compared to established allowances for bad debt to ensure that such allowances are adequate. At both September 30, 2016 and December 31, 2015, our ambulatory services segment net accounts receivable represented 38 days of revenue outstanding. At September 30, 2016, our physician services segment net accounts receivable represented 55 days of revenue outstanding which is an increase in the days outstanding since December 31, 2015. The increase is primarily due to the volume of acquisitions completed toward the end of the fourth quarter of 2015 and those acquisitions completed during the nine months ended September 30, 2016, as it
39 |
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations - (continued) |
is not unusual for us to experience delays in our ability to bill for procedures until certain administrative procedures are finalized.
During the nine months ended September 30, 2016, we had total acquisition and capital expenditures of $415.7 million, which included:
• | $312.4 million for the acquisition of physician practices; |
• | $39.4 million for the acquisition of interests in surgery centers; and |
• | $64.9 million for new or replacement property, including $0.9 million in new capital leases. |
At September 30, 2016, we had unfunded construction and equipment purchase commitments for our new physician services segment office space and for surgery centers under development or under renovation of approximately $12.4 million, which we intend to fund through additional borrowings from our revolving credit facility and operating cash flow.
As of September 30, 2016, we had $30.3 million of restricted cash and marketable securities, the majority of which is restricted for the purpose of satisfying the obligations of our wholly-owned captive insurance company. Approximately $12.8 million is reflected as a component of total current assets in the accompanying consolidated balance sheets which is expected to be utilized to satisfy the claims payments estimated to occur in the next 12 months.
During the nine months ended September 30, 2016, we received approximately $0.5 million from the exercise of stock options under our employee stock incentive plans. During the nine months ended September 30, 2016, we repurchased 83,587 shares of our common stock by withholding a portion of employee restricted stock that vested, with a value of approximately $6.1 million, to cover payroll withholding taxes in accordance with the restricted stock agreements. The excess tax benefit received from the exercise of options and the vesting of restricted stock was approximately $3.9 million.
During December 2015, we issued 5,835,000 shares of our common stock in a public offering, at $80.00 per share, prior to underwriting discounts, commissions and other related offering expenses of approximately $19.1 million. Proceeds were used to repay a portion of our revolving credit facility, to fund a portion of the acquisitions completed during the three months ended December 31, 2015 and for general corporate purposes.
Our mandatory convertible preferred stock pays dividends at an annual rate of 5.25% of the initial liquidation preference of $100 per share. Dividends, to the extent lawful and declared by our board of directors, are paid on each January 1, April 1, July 1 and October 1 in cash or, at our election (subject to certain limitations), by delivery of any combination of cash and shares of common stock. At any time prior to July 1, 2017, holders may elect to convert all or a portion of their shares of mandatory convertible preferred stock into shares of common stock at the minimum conversion rate of 1.8141 shares of common stock. On July 1, 2017, all outstanding shares of our mandatory convertible preferred stock will convert into common stock. During each of the nine months ended September 30, 2016 and 2015, the Board of Directors declared three dividends each totaling $1.3125 per share in cash, or $2.3 million, respectively, for our mandatory convertible preferred stock. The dividend declared in August 2016 has been funded to the paying agent and was paid on October 1, 2016 to shareholders of record as of September 15, 2016.
For the nine months ended September 30, 2016, we had net borrowings on long-term debt of $215.7 million. At September 30, 2016, we had $100.0 million available under our revolving credit agreement, $250.0 million outstanding pursuant to our 2020 Senior Unsecured Notes, $1.1 billion outstanding pursuant to our 2022 Senior Unsecured Notes and $850.4 million outstanding pursuant to our term loan.
Our term loan matures on July 16, 2021 and bears interest equal to, at our option, the alternative base rate as defined in the agreement (ABR) plus 1.75% to 2.00% or LIBOR plus 2.75% to 3.00%, with a LIBOR floor of 0.75%, or a combination thereof (3.50% on September 30, 2016). Our revolving credit facility, which matures on July 16, 2019, permits us to borrow up to $500.0 million, at an interest rate equal to, at our option, the ABR plus 1.75% to 2.00% or LIBOR plus 2.75% to 3.00%, or a combination thereof and provides for a fee of 0.375% of unused commitments. In accordance with the terms of the senior secured credit facility, principal payments are required quarterly in installments of an amount equal to 0.25% of the aggregate initial principal amount of the term loan. We have the option to increase borrowings under the senior secured credit facility beyond the initial term under both the term loan and revolver as long as certain financial covenants are met and lender approval is obtained.
We have $1.1 billion aggregate principal amount of 5.625% senior unsecured notes due 2022 (the 2022 Senior Unsecured Notes). Interest on the 2022 Senior Unsecured Notes accrues at the rate of 5.625% per annum and is payable semi-annually in arrears on January 15 and July 15 through the maturity date on July 15, 2022. At September 30, 2016, we had approximately $13.1 million in accrued interest associated with the 2022 Senior Unsecured Notes reflected in other accrued liabilities, which will be paid in January 2017.
40 |
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations - (continued) |
We have $250.0 million aggregate principal amount of 5.625% senior unsecured notes due 2020 (the 2020 Senior Unsecured Notes). Interest accrues at the rate of 5.625% per annum and is payable semi-annually in arrears on May 30 and November 30, through the maturity date on November 30, 2020. At September 30, 2016, we had approximately $4.7 million in accrued interest associated with the 2020 Senior Unsecured Notes reflected in other accrued liabilities which will be paid in November 2016. The 2020 Senior Unsecured Notes contain certain covenants which, among other things, limit our ability to enter into or guarantee additional borrowing, sell preferred stock, pay dividends and repurchase stock, in each case subject to certain exceptions.
As of September 30, 2016, we were in compliance with all covenants contained in our credit agreement, the indenture governing our 2020 Senior Unsecured Notes, and the indenture governing our 2022 Senior Unsecured Notes.
On January 16, 2015, we entered into an agreement to lease approximately 222,000 square feet of office space in Plantation, Florida which we intend to utilize for our physician services segment. We took possession of the space in the fourth quarter of 2015 and began tenant improvements on approximately 167,000 square feet of space, which we began to occupy and pay rent during the third quarter of 2016. In addition, we began tenant improvements on an additional 55,000 square feet of space during the third quarter of 2016, which we intend to occupy during the first quarter of 2017. Annual rent expense is expected to be approximately $2.9 million. The initial term of the lease agreement expires in February 2029.
On June 15, 2016, we signed a definitive merger agreement with Envision to combine AmSurg and Envision in an all-stock transaction. Also on June 15, 2016, we and Envision signed a commitment letter with JPMorgan Chase Bank, N.A. and Barclays Bank PLC (JPMorgan and Barclays) to allow both us and Envision to refinance certain debt instruments as necessary to effect the proposed merger. JPMorgan and Barclays committed to (i) provide Envision and AmSurg with a term loan facility in an aggregate principal amount of up to $5.3 billion and (ii) a senior secured asset-based revolving credit facility in an aggregate principal amount of up to $1.0 billion in connection with the proposed merger.
On July 25, 2016, Envision received a change of control waiver from certain lenders under its existing term loan credit agreement permitting Envision to keep its outstanding term loan borrowings of $2.3 billion in place upon the completion of the merger, and to reduce related commitment fees under its commitment letter. On August 18, 2016, we received the consents necessary to effect certain amendments to our 5.625% Senior Unsecured Notes due 2022 to remain outstanding upon completion of the merger. As contemplated under the terms of the commitment letter, based upon receipt of the term loan change of control waiver for Envision and the indenture change of control waiver for AmSurg, we and Envision elected to structure the term loan facility as an incremental credit facility under the existing term loan credit agreement and to reduce the commitment parties’ commitment to provide the term loan facility by $3.4 billion, which reduced the related fees under the commitment letter. After giving effect to such reduction, the commitment parties’ remaining commitment to provide AmSurg and Envision with a term loan facility is approximately $1.9 billion.
We expect to borrow on or before the effective date of the merger the funds necessary to consummate the merger and to refinance and repay certain existing indebtedness of AmSurg and Envision through either additional borrowings or through the use of funds available on such date under the commitment letter. If we were to terminate the Merger Agreement, under certain circumstances, we would be required to pay Envision a termination fee of $180.0 million and would be obligated to provide reimbursement for up to $15.0 million of expenses.
Based upon our current operations and anticipated growth, we believe our operating cash flow and borrowing capacity will provide adequate resources to meet our working capital and capital expenditure requirements for the next 12 to 18 months for operations and acquisitions in the ordinary course of our business. In addition to acquiring and developing ASCs and physician practices, we may from time to time consider other acquisitions or strategic joint ventures, such as the proposed merger with Envision, involving other companies, multiple-center chains, networks of ASCs or physician practices. Such acquisitions, joint ventures or other opportunities may require an amendment to our current debt agreements or additional external financing, which may include sales of equity securities. We cannot assure you that any required financing will be available, or will be available on terms acceptable to us.
41 |
Item 3. Quantitative and Qualitative Disclosures About Market Risk
We are subject to market risk primarily from exposure to changes in interest rates based on our financing, investing and cash management activities. We utilize a balanced mix of maturities along with both fixed rate and variable rate debt to manage our exposures to changes in interest rates. Our variable debt instruments are primarily indexed to the prime rate or LIBOR. Interest rate changes would result in gains or losses in the market value of our fixed rate debt portfolio due to differences in market interest rates and the rates at the inception of the debt agreements. Based upon our indebtedness at September 30, 2016, a 100 basis point interest rate change would impact our net earnings and cash flow by approximately $7.5 million annually. Although there can be no assurances that interest rates will not change significantly, we do not expect changes in interest rates to have a material effect on our net earnings or cash flows in 2016 based on our indebtedness at September 30, 2016.
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
Under the supervision and with the participation of our management team, including our chief executive officer and chief financial officer, we conducted an evaluation of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as amended, or the Exchange Act) as of September 30, 2016. Based on that evaluation, our chief executive officer (principal executive officer) and chief financial officer (principal accounting officer) have concluded that our disclosure controls and procedures were effective.
Changes in Internal Control Over Financial Reporting
As a result of the completion of the acquisitions made in 2015, we have begun our analysis of the systems of disclosure controls and procedures and internal controls over financial reporting and we will continue to integrate them within our broader framework of controls and expect to be finalized as of December 31, 2016. The SEC’s rules require us to include acquired entities in our assessment of the effectiveness of internal control over financial reporting no later than the annual management report following the first anniversary of the acquisition. We plan to complete the evaluation and the integration of the 2015 acquisitions within the required time frames and report management’s assessment of our internal control over financial reporting in our first annual report in which such assessment is required for this acquisition. There has been no change in our internal control over financial reporting during the quarter ended September 30, 2016 that has materially affected or is reasonably likely to materially affect our internal control over financial reporting.
42 |
Part II
Item 1. Legal Proceedings
There have been no material changes during the nine months ended September 30, 2016 to the legal proceedings we previously described in our Annual Report on Form 10-K for the fiscal year ended December 31, 2015.
Item 1A. Risk Factors
The risk factors set forth in the Company's definitive proxy statement filed with the SEC on October 21, 2016, are incorporated herein by reference.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
None.
Item 3. Defaults Upon Senior Securities
None.
Item 4. Mine Safety Disclosures
Not applicable.
Item 5. Other Information
None.
43 |
Item 6. Exhibits
Exhibit | Description | |
4.1 | Supplemental Indenture, dated as of August 17, 2016, among AmSurg Corp. the subsidiary guarantors identified therein and U.S. Bank National Association, filed with the SEC on Current Report on Form 8-K on August 18, 2016. | |
31.1 | Certification of President and Chief Executive Officer pursuant to Rule 13a-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
31.2 | Certification of Executive Vice President and Chief Financial Officer pursuant to Rule 13a-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
32.1 | Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | |
101 | Interactive data files pursuant to Rule 405 of Regulation S-T: (i) the Consolidated Balance Sheets at September 30, 2016 and December 31, 2015, (ii) the Consolidated Statements of Earnings for the three and nine month periods ended September 30, 2016 and 2015, (iii) the Consolidated Statements of Changes in Equity for the nine month periods ended September 30, 2016 and 2015, (iv) the Consolidated Statements of Cash Flows for the nine month periods ended September 30, 2016 and 2015 and (v) the notes to the Unaudited Consolidated Financial Statements for the nine month periods ended September 30, 2016 and 2015 |
44 |
Signature
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
AMSURG CORP. | ||||
Date: | November 2, 2016 | |||
By: | /s/ Claire M. Gulmi | |||
Claire M. Gulmi | ||||
Executive Vice President and | ||||
Chief Financial Officer | ||||
(Principal Financial and Duly Authorized Officer) | ||||
45 |