-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, Qz/FoWI7TOo2t8kQHXZoRu0Zqr1L62CfX0kpZNhflkfSwcp0oBtXYV9lxL6/Bu6d VUWYI8ZUDudwL6iV7LicDQ== 0001104659-06-070512.txt : 20061102 0001104659-06-070512.hdr.sgml : 20061102 20061102085848 ACCESSION NUMBER: 0001104659-06-070512 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20061102 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20061102 DATE AS OF CHANGE: 20061102 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Emergency Medical Services CORP CENTRAL INDEX KEY: 0001344154 STANDARD INDUSTRIAL CLASSIFICATION: LOCAL & SUBURBAN TRANSIT & INTERURBAN HWY PASSENGER TRAINS [4100] IRS NUMBER: 203738384 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-32701 FILM NUMBER: 061180850 BUSINESS ADDRESS: STREET 1: 6200 S. SYRACUSE WAY CITY: GREENWOOD VILLAGE STATE: CO ZIP: 80111 BUSINESS PHONE: 303-495-1200 MAIL ADDRESS: STREET 1: 6200 S. SYRACUSE WAY CITY: GREENWOOD VILLAGE STATE: CO ZIP: 80111 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Emergency Medical Services L.P. CENTRAL INDEX KEY: 0001334544 STANDARD INDUSTRIAL CLASSIFICATION: LOCAL & SUBURBAN TRANSIT & INTERURBAN HWY PASSENGER TRAINS [4100] IRS NUMBER: 000000000 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 333-127115 FILM NUMBER: 061180851 BUSINESS ADDRESS: STREET 1: 6200 SOUTH SYRACUSE WAY, SUITE 200 CITY: GREENWOOD VILLAGE STATE: CO ZIP: 80111 BUSINESS PHONE: (303) 495-1200 MAIL ADDRESS: STREET 1: 6200 SOUTH SYRACUSE WAY, SUITE 200 CITY: GREENWOOD VILLAGE STATE: CO ZIP: 80111 FORMER COMPANY: FORMER CONFORMED NAME: EMSC, Inc. DATE OF NAME CHANGE: 20051109 FORMER COMPANY: FORMER CONFORMED NAME: Emergency Medical Services L.P. DATE OF NAME CHANGE: 20051109 FORMER COMPANY: FORMER CONFORMED NAME: Emergency Medical Services CORP DATE OF NAME CHANGE: 20050728 8-K 1 a06-18583_38k.htm CURRENT REPORT OF MATERIAL EVENTS OR CORPORATE CHANGES

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549

 

FORM 8-K

CURRENT REPORT

 

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported):  November 2, 2006

 

 



EMERGENCY MEDICAL SERVICES CORPORATION

EMERGENCY MEDICAL SERVICES L.P.
(Exact name of each registrant as specified in their charters)

 

 

001-32701

 

20-3738384

Delaware

 

333-127115

 

20-2076535

(State or other jurisdiction
of incorporation)

 

(Commission
File Numbers)

 

(IRS Employer
Identification Nos.)

 

 

 

 

 

 

 

 

 

 

6200 S. Syracuse Way, Suite 200, Greenwood Village, Colorado

 

80111

(Address of principal executive offices)

 

(Zip Code)

 

(303) 495-1200

(Registrants’ telephone number, including area code)


 

(Former name or former address, if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrants under any of the following provisions (see General Instruction A.2. below):

o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 




 

Section 2 - Financial Information

Item 2.02 Results of Operations and Financial Condition.

On November 2, 2006, Emergency Medical Services Corporation issued a press release announcing its financial results for the quarter and nine months ended September 30, 2006.  A copy of the press release is furnished as Exhibit 99.1 to this report.

The information in this report, including the exhibit, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities under that Section, nor shall it be deemed to be incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such a filing.

Section 9 - Financial Statements and Exhibits.

Item 9.01 Financial Statements and Exhibits.

(d)           Exhibits.

Exhibit Number

 

Description of Exhibit

 

 

 

99.1

 

Press Release of Emergency Medical Services Corporation, dated November 2, 2006.

 

2




SIGNATURES

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 hereunto duly authorized.

EMERGENCY MEDICAL SERVICES

 

CORPORATION

 

(Registrant)

 

 

 

 

 

 

November 2, 2006

By:

/s/ Todd G. Zimmerman

 

 

Todd G. Zimmerman

 

 

Executive Vice President and General Counsel

 

3




 

SIGNATURES

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 hereunto duly authorized.

EMERGENCY MEDICAL SERVICES, L.P.

 

(Registrant)

 

 

 

 

By:

Emergency Medical Services Corporation,

 

 

its General Partner

 

 

 

November 2, 2006

By:

 /s/ Todd G. Zimmerman

 

 

Todd G. Zimmerman

 

 

Executive Vice President and General Counsel

 

4



EX-99.1 2 a06-18583_3ex99d1.htm EX-99

Exhibit 99.1

Contact:

Deborah Hileman

 

Vice President, Corporate Communications & Investor Relations

 

303-495-1210

 

Deborah.hileman@emsc.net

 

EMERGENCY MEDICAL SERVICES ANNOUNCES
EPS OF $0.24 FOR THIRD QUARTER

Highlights:

·                                          Net revenue was $485.7 million for the third quarter ended September 30, 2006, an increase of 6.5% compared to the same quarter last year;

·                                          Diluted earnings per share were $0.24 for the third quarter ($0.25 per diluted share excluding stock option expense), compared to $0.11 per diluted share in last year’s third quarter;

·                                          EBITDA was $44.7 million for the third quarter, an increase of 31.2% compared to the same quarter last year;

·                                          As previously announced, the Company made an unscheduled debt reduction payment of $9.4 million in July 2006;  and

·                                          Debt rating upgrade by Moody’s from B2 to B1 with positive outlook.

Greenwood Village, Colorado (November 2, 2006) — Emergency Medical Services Corporation (NYSE: EMS) (EMSC or the Company) today announced results for the third quarter ended September 30, 2006.

Results of Operations for the Third Quarter 2006

For the third quarter ended September 30, 2006, EMSC generated net revenue of $485.7 million, an increase of 6.5% compared to the same quarter last year. The Company generated EBITDA of $44.7 million (including a $0.3 million restructuring charge), an increase of 31.2% compared to the same quarter last year. A reconciliation of EBITDA to GAAP financial measures is included in this news release.

EMSC generated net income of $10.3 million, or $0.24 per diluted share, on 42.5 million average diluted weighted shares outstanding ($0.25 per diluted share excluding stock option expense), for the third quarter of 2006, compared to net income of $3.0 million, or $0.11 per diluted share, on 34.2 million average diluted weighted shares outstanding, for the same quarter last year. The improvement in earnings is primarily due to revenue increases from new contracts, higher net revenue per encounter, new business lines, favorable results from our risk mitigation programs and expense reductions.

Operating cash flows for the quarter ended September 30, 2006, were $11.2 million, compared to $9.9 million for the same quarter last year. Changes in operating assets and liabilities during the

-MORE-




 

quarter included an increase in accounts receivable of $27.1 million, primarily due to Medicare reimbursement delays and quarterly collection trends. Changes in other operating assets and liabilities included a net payment of $6.1 million related to the previously announced settlement with the United States Government.

Net cash used in investing activities was $45.8 million for the quarter ended September 30, 2006, compared to $42.0 million for the same quarter last year. Investing activities during the quarter related primarily to a net increase in insurance collateral of $19.3 million and net capital expenditures of $14.1 million. We also used $10.7 million of available cash to fund acquisitions.

Net cash used in financing activities was $12.6 million for the quarter ended September 30, 2006, compared to $10.9 million provided by financing activities for the same quarter last year. Financing activities during the quarter included an unscheduled payment on our senior secured term loan of $9.4 million.

William A. Sanger, Chairman and Chief Executive Officer, said, “We are pleased with the overall performance of EMSC in the third quarter and the recent upgrade of the Company’s debt ratings. At EmCare we continue to see exceptional revenue growth and margin expansion. At AMR, the quarter was highlighted by new market entries, product line expansion, and continued favorable results from our risk mitigation programs. The quarter was also impacted by the previously announced loss of four 9-1-1 zones in LA County.  However, we are encouraged with our progress in mitigating the impact of the reduced transports through expense reductions and the growth of our non-emergency transport volume.

“Lastly, we recently began the next phase of our consolidation initiative, focusing on regional operations.  The first phase, which was substantially completed in the first quarter of 2006, was the consolidation of the corporate support functions between AMR and EmCare.  Under the current initiative, we are streamlining AMR operations, and anticipate initial annual savings of approximately $7 million in 2007, with an estimated one-time restructuring charge of $ 4.0-5.0 million in the fourth quarter ended December 31, 2006,” Sanger concluded.

Results of Operations for the Nine Months Ended September 30, 2006

For the nine months ended September 30, 2006, EMSC generated net revenue of $1.43 billion, an increase of 7.7% compared to the same period last year. EBITDA was $128.6 million, including a $1.2 million restructuring charge, an increase of 20.1% compared to the same period last year (excluding Laidlaw International, Inc. acquisition-related compensation charges in January, 2005).

EMSC generated net income of $28.3 million, or $0.67 per diluted share, on 42.4 million average diluted weighted shares outstanding ($0.68 per diluted share excluding stock option expense), for the nine months ended September 30, 2006, compared to net income of $7.9 million for the same period last year.

Operating cash flows for the nine months ended September 30, 2006, were $123.6 million, compared to $96.0 million for the same period last year. Changes in operating assets and liabilities included a decrease in accounts receivable of $4.8 million, an increase in insurance accruals of $10.4 million, and a net contribution of $11.6 million from other operating assets and liabilities.

-MORE-




 

Net cash used in investing activities was $87.6 million for the nine months ended September 30, 2006, compared to $902.8 million (including $828.8 million related to the acquisition of AMR and EmCare from Laidlaw in February 2005) for the same period in 2005. Net cash used in investing activities during the nine months ended September 30, 2006, relates primarily to net capital expenditures of $42.4 million for the purchase of new vehicles, medical equipment and technology-related assets, a net change in insurance collateral of $31.8 million and business acquisitions of $11.6 million.

For the nine months ended September 30, 2006, net cash used in financing activities was $31.6 million, compared to net cash provided by financing activities of $813.1 million (including $822.7 million related to the acquisition of AMR and EmCare from Laidlaw in February 2005) for the nine months ended September 30, 2005.  Financing activities during the period included unscheduled payments on our senior secured term loan of $19.4 million.

Segment Results

EMSC operates two business segments: American Medical Response, Inc. (AMR), the Company’s healthcare transportation services segment, and EmCare Holdings, Inc. (EmCare), the Company’s emergency department and hospital-based management services segment.

American Medical Response (AMR)

For the third quarter ended September 30, 2006, AMR generated net revenue of $299.3 million, an increase of 2.5% (4.2% excluding 2005 hurricane-related revenues) compared to the same quarter last year.  EBITDA was $24.6 million (excluding a $0.3 million restructuring charge), an increase of 8.5% compared to the same quarter last year. The increase in EBITDA resulted primarily from the net impact of revenue growth during the period, lower insurance costs as a result of our risk mitigation programs, and lower support costs, partially offset by the loss of a portion of the LA County 9-1-1 contract in June 2006.

For the nine months ended September 30, 2006, AMR generated net revenue of $888.5 million, an increase of 3.9% (4.4% excluding 2005 hurricane-related revenues) compared to the same period last year. EBITDA was $73.1 million (excluding a $1.2 million restructuring charge), a decrease of 2.2% compared to the same period last year (excluding Laidlaw acquisition-related compensation charges in January, 2005).

EmCare

For the third quarter ended September 30, 2006, EmCare generated net revenue of $186.4 million, an increase of 13.4% compared to the same quarter last year. EBITDA was $20.4 million, an increase of 78.7% compared to the same quarter last year. The increase in EBITDA resulted primarily from revenue increases from existing contracts, new contracts and reduced insurance expense.

For the nine months ended September 30, 2006, EmCare generated net revenue of $544.8 million, an increase of 14.6% compared to the same period last year. EBITDA was $56.7 million, an increase of 75.4% compared to the same period last year (excluding Laidlaw acquisition-related compensation charges in January, 2005).

-MORE-




 

Guidance

The Company previously provided annual guidance in the range of $168.0 million to $172.0 million in EBITDA, and diluted EPS of $0.85 to $0.90.  We expect results for the year ended December 31, 2006 to be slightly better than the high end of these ranges.

Conference Call

EMSC management will host a conference call and live audio webcast on Thursday, November 2, 2006, at 11:00 a.m. EST, to discuss the Company’s financial results. A 30-day online replay will be available approximately one hour following the conclusion of the live broadcast. A link to the live broadcast and online replay is available on the Investor Relations section of the Company’s website at www.emsc.net.

About Emergency Medical Services Corporation

Emergency Medical Services Corporation® (EMSC) is a leading provider of emergency medical services in the United States. EMSC operates two business segments: American Medical Response, Inc. (AMR), the Company’s healthcare transportation services segment, and EmCare Holdings, Inc. (EmCare), the Company’s emergency department and hospital-based management services segment. AMR is the leading provider of ambulance services in the United States. EmCare is the nation’s leading provider of outsourced emergency department staffing and related management services. In 2005, EMSC provided services to nearly 9 million patients in more than 2,000 communities nationwide. EMSC is headquartered in Greenwood Village, Colorado. For additional information visit www.emsc.net.

Forward-Looking Statements

Certain statements and information herein may be deemed to be “forward-looking statements” within the meaning of the Federal Private Securities Litigation Reform Act of 1995. Forward-looking statements may include, but are not limited to, statements relating to our objectives, plans and strategies, and all statements (other than statements of historical facts) that address activities, events or developments that we intend, expect, project, believe or anticipate will or may occur in the future. Any forward-looking statements herein are made as of the date of this press release, and EMSC undertakes no duty to update or revise any such statements. Forward-looking statements are not guarantees of future performance and are subject to risks and uncertainties. Important factors that could cause actual results, developments and business decisions to differ materially from forward-looking statements are described in EMSC’s filings with the SEC from time to time, including in the section entitled “Risk Factors” in the Company’s most recent Annual Report on Form 10-K and subsequent quarterly reports on Form 10-Q. Among the factors that could cause future results to differ materially from those provided in this press release are: the impact on our revenue of changes in transport volume, mix of insured and uninsured patients, and third party reimbursement rates and methods; the adequacy of our insurance coverage and insurance reserves; potential penalties or changes to our operations if we fail to comply with extensive and complex government regulation of our industry, both as it exists now and as it may change in the future;  our ability to recruit and retain qualified physicians and other healthcare professionals, and enforce our non-compete agreements with our physicians;  the loss of one or more members of our senior management team; the

-MORE-




 

outcome of government investigations of certain of our business practices; our ability to generate cash flow to service our debt obligations and fund the cost of capital expenditures to maintain and upgrade our vehicle fleet and medical equipment; and the loss of existing contracts and the accuracy of our assessment of costs under new contracts.

Comparability of Historical Financial Data

The comparability of our financial information has been affected by a number of significant events and transactions.  In February 2005, AMR and EmCare were acquired by Emergency Medical Services L.P.  For the month ended January 31, 2005, prior to the acquisition, the AMR and EmCare businesses formerly owned by Laidlaw International, Inc., are referred to as the “Predecessor.” In addition, EMSC completed an IPO in December 2005 and used net proceeds from this offering to pay down a portion of a senior secured credit facility entered into as part of the acquisition. Generally the results of operations of our segments are comparable from quarter to quarter except for certain capital costs, such as interest and amortization, and Laidlaw acquisition-related compensation charges.

Non-GAAP Financial Measures Reconciliation

This press release includes presentations of EBITDA, which is defined as operating income plus depreciation and amortization expense.  EBITDA is commonly used by management and investors as a measure of leverage capacity, debt service ability and liquidity.  EBITDA is not considered a measure of financial performance under U.S. generally accepted accounting principles (GAAP), and the items excluded from EBITDA are significant components in understanding and assessing our financial performance.  EBITDA should not be considered in isolation or as an alternative to such GAAP measures as net income, cash flows provided by or used in operating, investing or financing activities or other financial statement data presented in our consolidated financial statements as an indicator of financial performance or liquidity. Reconciliations of non-GAAP financial measures are provided in this news release. Since EBITDA is not a measure determined in accordance with GAAP and is susceptible to varying calculations, EBITDA, as presented, may not be comparable to other similarly titled measures of other companies.

-MORE-




 

EMERGENCY MEDICAL SERVICES CORPORATION

Unaudited Condensed Statements of Operations and Other Information

Including a Reconciliation of EBITDA to Net Income

(in thousands, except shares, per share data and other information)

 

 

 

 

 

 

 

 

 

 

 

Predecessor

 

 

 

 

 

Consolidated

 

Consolidated

 

Consolidated

 

Consolidated

 

 

combined

 

Pro forma

 

 

 

three months

 

three months

 

nine months

 

eight months

 

 

one month

 

nine months

 

 

 

ended

 

ended

 

ended

 

ended

 

 

ended

 

ended

 

 

 

September 30,

 

September 30,

 

September 30,

 

September 30,

 

 

January 31,

 

September 30,

 

 

 

2006

 

2005

 

2006

 

2005

 

 

2005

 

20051

 

Net revenue

 

$

485,697

 

$

456,245

 

$

1,433,272

 

$

1,187,653

 

 

$

143,069

 

$

1,330,722

 

Compensation and benefits

 

333,406

 

319,292

 

990,380

 

822,595

 

 

103,191

 

925,786

 

Operating expenses

 

80,513

 

66,156

 

216,170

 

168,700

 

 

18,469

 

187,169

 

Insurance expense

 

12,111

 

21,048

 

54,222

 

60,382

 

 

7,768

 

68,150

 

Selling, general and administrative expenses

 

14,660

 

15,654

 

42,669

 

38,248

 

 

4,283

 

42,531

 

Restructuring charges

 

267

 

 

1,186

 

 

 

 

 

Laidlaw compensation charges

 

 

 

 

 

 

14,440

 

14,440

 

EBITDA

 

$

44,740

 

$

34,095

 

$

128,645

 

$

97,728

 

 

$

(5,082

)

$

92,646

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of EBITDA to net income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

$

44,740

 

$

34,095

 

$

128,645

 

$

97,728

 

 

$

(5,082

)

$

92,646

 

Depreciation and amortization expense

 

(16,841

)

(14,843

)

(49,045

)

(38,811

)

 

(3,894

)

(42,705

)

Income (loss) from operations

 

27,899

 

19,252

 

79,600

 

58,917

 

 

(8,976

)

49,941

 

Interest expense

 

(11,532

)

(12,824

)

(34,269

)

(34,407

)

 

(1,169

)

(35,576

)

Realized gain (loss) on investments

 

88

 

(34

)

(437

)

(40

)

 

13

 

(27

)

Interest and other income (expense)

 

532

 

91

 

1,664

 

189

 

 

(4

)

185

 

Loss on early debt extinguishment

 

(184

)

 

(377

)

 

 

 

 

Income tax (expense) benefit

 

(6,540

)

(3,479

)

(17,956

)

(10,657

)

 

4,060

 

(6,597

)

Equity in earnings of unconsolidated subsidiary

 

21

 

 

38

 

 

 

 

 

Net income (loss)

 

$

10,284

 

$

3,006

 

$

28,263

 

$

14,002

 

 

$

(6,076

)

$

7,926

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net income per common share

 

$

0.25

 

$

0.11

 

$

0.68

 

$

0.39

 

 

N/A

 

N/A

 

Diluted net income per common share

 

$

0.24

 

$

0.11

 

$

0.67

 

$

0.38

 

 

N/A

 

N/A

 

Average common shares outstanding, basic

 

41,502,978

 

33,319,242

 

41,499,172

 

33,171,280

 

 

N/A

 

N/A

 

Average common shares outstanding, diluted

 

42,525,620

 

34,233,022

 

42,431,108

 

33,705,808

 

 

N/A

 

N/A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EmCare patient visits

 

1,620,587

 

1,543,156

 

4,799,897

 

4,059,846

 

 

464,500

 

4,524,346

 

AMR ambulance transports

 

717,737

 

720,727

 

2,175,352

 

1,923,047

 

 

243,700

 

2,166,747

 

AMR weighted transports

 

732,506

 

735,441

 

2,221,382

 

1,965,879

 

 

249,421

 

2,215,300

 


1                      Pro forma combined one-month Predecessor with eight-month Successor.

-MORE-




 

EMERGENCY MEDICAL SERVICES CORPORATION

Unaudited Reconciliation of Segment EBITDA to Income from Operations

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Predecessor

 

 

 

 

 

Consolidated

 

Consolidated

 

Consolidated

 

Consolidated

 

 

combined

 

Pro forma

 

 

 

three months

 

three months

 

nine months

 

eight months

 

 

one month

 

nine months

 

 

 

ended

 

ended

 

ended

 

ended

 

 

ended

 

ended

 

 

 

September 30,

 

September 30,

 

September 30,

 

September 30,

 

 

January 31,

 

September 30,

 

 

 

2006

 

2005

 

2006

 

2005

 

 

20051

 

20052

 

AMR

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

$

24,317

 

$

22,665

 

$

71,920

 

$

67,813

 

 

$

1,074

 

$

68,887

 

Depreciation and amortization expense

 

(13,571

)

(12,082

)

(39,232

)

(31,527

)

 

(3,418

)

(34,945

)

Income (loss) from operations

 

10,746

 

10,583

 

32,688

 

36,286

 

 

(2,344

)

33,942

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EmCare

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

20,423

 

11,430

 

56,725

 

29,915

 

 

(6,156

)

23,759

 

Depreciation and amortization expense

 

(3,270

)

(2,761

)

(9,813

)

(7,284

)

 

(476

)

(7,760

)

Income (loss) from operations

 

17,153

 

8,669

 

46,912

 

22,631

 

 

(6,632

)

15,999

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

44,740

 

34,095

 

128,645

 

97,728

 

 

(5,082

)

92,646

 

Depreciation and amortization expense

 

(16,841

)

(14,843

)

(49,045

)

(38,811

)

 

(3,894

)

(42,705

)

Income (loss) from operations

 

$

27,899

 

$

19,252

 

$

79,600

 

$

58,917

 

 

$

(8,976

)

$

49,941

 


1                       Loss from operations includes Laidlaw compensation charges of $5.8 million at AMR and $8.6 million at EmCare in connection with the acquisition from Laidlaw.

2                       Pro forma combined one-month Predecessor with eight-month Successor.

-MORE-




 

EMERGENCY MEDICAL SERVICES CORPORATION

Condensed Balance Sheets

(in thousands)

 

 

 

Unaudited

 

 

 

 

 

Consolidated

 

Consolidated

 

 

 

September 30,

 

December 31,

 

 

 

2006

 

2005

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

22,464

 

$

18,048

 

Trade and other accounts receivable, net

 

403,814

 

411,184

 

Other current assets

 

80,751

 

86,064

 

Total current assets

 

507,029

 

515,296

 

Non-current assets:

 

 

 

 

 

Property, plant and equipment, net

 

143,654

 

138,037

 

Goodwill and other intangible assets, net

 

330,330

 

329,351

 

Other long-term assets

 

313,892

 

284,344

 

Total assets

 

$

1,294,905

 

$

1,267,028

 

 

 

 

 

 

 

Liabilities and Equity

 

 

 

 

 

Current liabilities

 

$

281,082

 

$

277,435

 

Long-term debt

 

476,218

 

495,520

 

Other long-term liabilities

 

162,114

 

149,089

 

Total liabilities

 

919,414

 

922,044

 

Total equity

 

375,491

 

344,984

 

Total liabilities and equity

 

$

1,294,905

 

$

1,267,028

 

 

-MORE-




 

EMERGENCY MEDICAL SERVICES CORPORATION

Unaudited Condensed Statements of Cash Flows

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Predecessor

 

 

 

 

 

Consolidated

 

Consolidated

 

Consolidated

 

Consolidated

 

 

combined

 

Pro forma

 

 

 

three months

 

three months

 

nine months

 

eight months

 

 

one month

 

nine months

 

 

 

ended

 

ended

 

ended

 

ended

 

 

ended

 

ended

 

 

 

September 30,

 

September 30,

 

September 30,

 

September 30,

 

 

January 31,

 

September 30,

 

 

 

2006

 

2005

 

2006

 

2005

 

 

2005

 

20051

 

Cash Flows from Operating Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

10,284

 

$

3,006

 

$

28,263

 

$

14,002

 

 

$

(6,076

)

$

7,926

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, amortization, deferred taxes and other

 

24,200

 

19,450

 

68,591

 

43,841

 

 

(209

)

43,632

 

Non-cash Laidlaw allocated compensation expense

 

 

 

 

 

 

 

 

 

 

14,440

 

14,440

 

Changes in operating assets/liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other accounts receivable

 

(27,088

)

(18,475

)

4,793

 

4,801

 

 

(20,771

)

(15,970

)

Insurance accruals

 

1,364

 

8,777

 

10,351

 

17,003

 

 

1,772

 

18,775

 

Other assets and liabilities

 

2,419

 

(2,893

)

11,596

 

21,028

 

 

6,164

 

27,192

 

Net cash provided by (used in) operating activities

 

11,179

 

9,865

 

123,594

 

100,675

 

 

(4,680

)

95,995

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows from Investing Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of property, plant and equipment, net

 

(14,098

)

(14,806

)

(42,394

)

(34,382

)

 

(3,890

)

(38,272

)

Acquisition of business, net of cash received

 

(10,747

)

 

(11,587

)

 

 

 

 

Insurance collateral

 

(19,258

)

(23,580

)

(31,773

)

(46,014

)

 

12,534

 

(33,480

)

Other investing activities

 

(1,666

)

(3,593

)

(1,860

)

(464

)

 

(1,828

)

(2,292

)

EMS LP purchase of AMR and EmCare

 

 

 

 

(828,775

)

 

 

(828,775

)

Net cash (used in) provided by investing activities

 

(45,769

)

(41,979

)

(87,614

)

(909,635

)

 

6,816

 

(902,819

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows from Financing Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EMS LP purchase of AMR and EmCare

 

 

1,795

 

 

822,733

 

 

 

822,733

 

Repayments of capital lease obligations and other debt

 

(11,466

)

(2,317

)

(25,389

)

(25,922

)

 

(2,021

)

(27,943

)

Other financing activities

 

(1,140

)

11,384

 

(6,175

)

7,631

 

 

10,653

 

18,284

 

Net cash (used in) provided by financing activities

 

(12,606

)

10,862

 

(31,564

)

804,442

 

 

8,632

 

813,074

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in cash and cash equivalents

 

(47,196

)

(21,252

)

4,416

 

(4,518

)

 

10,768

 

6,250

 

Cash and cash equivalents, beginning of period

 

69,660

 

31,365

 

18,048

 

14,631

 

 

3,863

 

3,863

 

Cash and cash equivalents, end of period

 

$

22,464

 

$

10,113

 

$

22,464

 

$

10,113

 

 

$

14,631

 

$

10,113

 


1                       Pro forma combined one-month Predecessor with eight-month Successor.

END



GRAPHIC 3 g185833mmi001.jpg GRAPHIC begin 644 g185833mmi001.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``H'!P@'!@H("`@+"@H+#A@0#@T- M#AT5%A$8(Q\E)"(?(B$F*S7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#'_P"$U\3? M]!JZ_,?X4?\`":^)O^@U=?F/\*PZ*^F]E3_E7W'S_M9]V;G_``FOB;_H-77Y MC_"C_A-?$W_0:NOS'^%2V_@/Q-=VT5S!II>*5`Z-YJ#((R#UJ3_A7?BK_H%' M_O\`1_\`Q597P_E^!I:OY_B5O^$U\3?]!JZ_,?X5I^(_%OB"T\07D$&K7$<2 M.`JJ1@?*/:JO_"N_%7_0*/\`W^C_`/BJI>+E*>*M01AAED`(]]HH2HRFN5)Z M/MY#;JQ@^:Z)/^$U\3?]!JZ_,?X4?\)KXF_Z#5U^8_PK#HK7V5/^5?<9>UGW M9[MX#U>;6O"MO<7,IEN(V:.5VZD@\$_@11X]U>;1O"L]Q;2F*XD98XG7J"3S MC\`:Y;X07_&HZI:9A^@_K7D>Q7UKDZ7O\` MJ>G[5_5N;K8XW_A-?$W_`$&KK\Q_A1_PFOB;_H-77YC_``K#HKU_94_Y5]QY MGM9]V=SX)\4:[J'BZQM;S5)YH)"VZ-B,'Y"?2O0_%/BRQ\+V:R3@RW$N?)@4 MX+>Y]![UY/\`#W_D>-.^K_\`H#55\7ZI)J_BB^N78E%D,40]$4X'^/XUQ5,- M&I72M9)'7"O*%&_6Y=U3XA^(]3D;9>&SB/2.V&W'_`NOZUB/K&J2MNDU.\8^ MIG<_UJG73:)\/] MN6C!H-7O4([>59X3Q]HC7#I[D#@CZ<_6N)U;2+W0 M[][&_B\N90#PA![BJ5*5&E5CJ@C5J4WN?2T,L=Q"DT+K)'(H964Y#`]" M*H:[KUCX?L#=WKXSQ'&OWI#Z`5S'PLU1I_"\T$[_`"V,I`9C]U"-WZ%*ERU'%]#T*V+4*2DMV:&M?$#7-5D98)S8V M_:.`X;'NW7\L5S]O+1@UM=3PD=XY&7^5=3H?Q(U;3Y%CU%OM]OWW<2+]&[_C7J MMW#$+*?]TG^K;^$>E?/-)-3Z&U6$\*URRW/H33=3M-7L8[VRE$D,@X/<'N". MQHKR_P"&NNC3M8DT^9\6]XN02>%=03G\1D?E164HV9ZN'KJK34GN<#1117U! MX9ZAI7Q2TJPTFSLY+&\9[>!(V*[<$@`<"HMWL=2Q=5*USV?2?B7IFL:K;Z=#97:27#[59]N!QWP:\T\:_\`(Y:K_P!= MS_(4O@C_`)'32_\`KM_0TGC7_DWZE5*LJE&\NYATI! M4D$8(Z@TE;?C#3_[.\1SHHPDR),GT903^N:ZW*TE$Y5&\6R[\.;_`.P^,K0$ MX2Y#0M^(R/U`IWQ)O_MOC*Y0'*VR+"/P&3^I--J&I7-Z_WKB5I"/3)S67LOWWM/(T]I^ZY/,A1&D<(BEF/0"FUT/@S3OMVI MW4S+E+.RFF/UV$#]3G\*YX=*U4KR<>QFXVBGW.D^'O\`R/&G?5__`$!JS/$- ME)IWB&_M9`0T<[X]P3D'\B*T_A[_`,CQIWU?_P!`:O1?&_@5/$@%[9ND.H1K MMRWW91V!]#Z&N2I65+$>]LU^IU0I.I0]W=,\6KJ?#GQ!U;P];+9A(KNT3[L< MN04]@P_KFL?5/#^K:-(5U"PFA`_CVY0_1AQ6=UKIE&%6-GJCG4ITY::,[K4? M$GA/Q7?1W>MVVI6_I6QI7@7P1K2;M.U2YN".2JS@,/JI7 M(KRVI+>XFM)TN+:5X94.5=&P0?K6,L.U&U.31K&NF[SBF>OZKHEEX+\$ZLNG M/,?M("DRN">*9/$WPYNENN2T3_`)#MA_U\Q_\`H0KR9*:D^?L44*36Q=6A"K; MFZ'E,?PNUV)PZ7MDK#H0[_\`Q-%>K44^=F2P5)=_O/F:BBBOISQSW#0O"7A^ MXT#3YYM'M7DDMHV=FCY8E1DU?_X0SPW_`-`2S_[]BO!EO+M5"K=3J`,`"5@! M^M+]NO/^?RX_[^M_C7G/!U&[\_\`7WGH+%4TK+^-?\`D(GR5:;]2:$>:G-'BM%%%=ARGI?P]T[R?!FMZBR_-< M1R1J?]E4/]2?RKS0=*]VT_3O[*^'GV,C#I8.S_[S*2?U->$CI7%A9\\YR\SL MQ,.2$%Y'0>!6=?%]FT?WPLI7Z^6V*N_\+.\4][FW_P"_`JM\/?\`D>-.^K_^ M@-5?Q?H4N@>(;BV9"()&,D#8X9"?Z=*N4:U?3(C% M8ZE>%+7PO?6XL[AI(;E681R$%TQ MCOW'/Z5RM375W,FPN6+*0.(V/53_3_P"M7D8B<95F MD:5J$E2C4*'_``FGB7_H,3_^._X5W?PVUG4M7CU`ZA>27)B,>S?CY<[L]/I7 ME%=U\-]=TO1H]0&HWB6YE,>S<"=V-V>@]ZYII6T%A:TO;+FEIZGJ%RS):S,I MPRQL0?0XKQ'_`(33Q+_T&)__`!W_``KU"Y\;>&GM9D75H2S(P`VMR27W,Z[P_KWBC7-9AL$UBX'F!B2-O`"D^GTHKIOAGX=FL+675KN+ M9)BE)ZZ&^&HRE33FW=^9S?_``J76_\`G^L/^^G_`/B: M/^%2ZW_S_6'_`'T__P`3117J>WJ=S+V-/L'_``J76_\`G^L/^^G_`/B:/^%2 MZW_S_6'_`'T__P`3111[>IW#V-/L'_"I=;_Y_K#_`+Z?_P")J]K?PSU?4M8N M;R*\LE25@0'9\C@#^[[445/MZG,G+ZPQ_O/_P#$U8L/ MA1JD6H6\EU>630)*K2*C.25!R0,K1173*O4L]3!4:=]CT_4+=KK3;JVC(5IH M712>@)!%>3CX2ZWC_C^L/^^G_P#B:**YL+4E!/E9OB(1DU@Z=X@LOLFH0>8H.4<'#(?4'M1148BI-S4K MZET814&K:'FVL?"F[LU>:QU&&6$=IP58?D"#^E<7=:;/9RF.1HRP./E)(_E1 M17J86K.<;R9Y^(IQA+W4:NB^#-1UQPMO/;1@]Y&;^@KT#0/A=INF2I<:E*=0 MF7D(5VQ`_3O^/Y445S8RM4B^5,WPM*#U:.X````&`.@%1W-M!>6[V]S$DL,@ MPR.,@BBBO*/1//\`6OA9&S//I%X(EZ^3/D@?1AS^8K@=1TV?3+@PSM&S#NA) M'Z@445M!MGB8VE"#]U6+&C>'[O7)Q%;20H2>LA(_D#7H_A[X;6&F2I:U.THHHK(]<__V3\_ ` end GRAPHIC 4 g185833bai001.jpg GRAPHIC begin 644 g185833bai001.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``H'!P@'!@H("`@+"@H+#A@0#@T- M#AT5%A$8(Q\E)"(?(B$F*S7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#'_P"$U\3? M]!JZ_,?X4?\`":^)O^@U=?F/\*PZ*^F]E3_E7W'S_M9]V;G_``FOB;_H-77Y MC_"C_A-?$W_0:NOS'^%2V_@/Q-=VT5S!II>*5`Z-YJ#((R#UJ3_A7?BK_H%' M_O\`1_\`Q597P_E^!I:OY_B5O^$U\3?]!JZ_,?X5I^(_%OB&T\07D$&K7$<2 M.`JJ1@<#VJK_`,*[\5?]`H_]_H__`(JJ7BU2GBK4$88*RX(]\"A*C*:Y4GH^ MWD-NK&#YKK^F2?\`":^)O^@U=?F/\*/^$U\3?]!JZ_,?X5AT5K[*G_*ON,O: MS[L]V\!ZO-K7A6WN+F4RW$;-'*[=20>"?P(H\>ZO-HWA6>XM93%<2.L<3KU! M)YQ^`-, M?4SN?ZU3KIM$^'^N:[IZWUNL$,#Y\LS.07]P`#Q76U2I+5)(YDZM5Z79EVWB M/7+1@T&KWJ8[>59X2Y`X(^G/UKB=6TB] MT2_>QOXO+F0`\'(8'H0>XJE2E1I58ZH(U:E-[GTM%+'/"DT+J\OUXCC7[TA]`*YCX6ZHT_A::"X?Y;&4@,3]U"-WZ%*ERU'%]#T*V+4*2DMV:&L_$#7-5D98)S8V_ M:.`X;'NW7^5S53M%'E0Y\ M14492W//[>]O+1@UM=3PD=XY&7^5=3H?Q(U;3Y%CU%OM]OWW<2+]#W_&O5;R M&(64_P"Z3_5M_"/2OGFDFI=#:K">%:Y9;GT)INIVFKV,=[92B6&0<'N#W!'8 MT5Y?\-==&G:Q)I\SXM[Q202>%=03G\1D?E164HV9ZN'KJK34GN<#1117U!X9 MZAI?Q3TJPTFTLY+"\9X($C8KMP2`!QS5O_A;NC_]`^]_\<_QKR2BN-X*BW>Q MU+%U4K7/9](^)>F:QJMOIT-E=I)<&O-/&O_(Y:K_U\'^0IW@?_ M`)'32_\`KM_0TWQK_P`CEJO_`%\'^0I4J,:5:T>WZE5*LJE&\NYATI!!((P1 MU!I*V_&&G_V=XCGC48254F3Z,H)_7-=;E:2B+9=^'-_]A\96JDX2Y#0M M^(R/U`IWQ(OOMOC*Y0'*VRK"/P&3^I-@E60?@/]ZXE:0^V3FLO9?OO:>1I[3]UR>9"B-(X1%+,>@%-KH?!FG?;M2NYF7*6= ME-,?KL('ZG/X5SPZ5JI7DX]C-QM%/N=+\//^1XT[ZO\`^@-67X@LI-.\07]K M("&CG?'N"<@_D16I\//^1XT[ZO\`^@-7HGC?P*GB0"]LW2'4(UV_-]V4=@?0 M^AKDJ5E2Q'O;-?J=4*3J4/=W3/%JZGP[\0=6\/6R682*[M$^['+D%/8,/ZYK M'U3P_JVC2%=0L)H0/X]N4/T8<5G=:Z91A5C9ZHYU*=.6FC.ZU'Q'X3\5WR7> MMVVI6_I6QI?@7P1K2;M.U2YN,#)59P&'U4KD5Y;4EO<36 MEPEQ;2O#*ARKHV"#]:QEAVHVIR:-8UTW><4SU_5=$LO!?@C5DTYYC]I`4F5P M3DX7C`'8FO++6W:[NX;:,@/-(J*6Z`DXKM;SQ3)XF^'-RMSC[;:31"8C@.I/ M#8_G[UR6B?\`(=T__KYC_P#0A7DR4U)\^Y.*<95(J.UOU.I_X55K?_/W8_\` M?3?_`!-=;X'\+7OAE+Q;R:"3[04*^42<8SUR!ZUU=%<[DVK'IT\)2IRYH[D= MQ&9;>6-<`NA49]Q7E?\`PJK6_P#G\L?^^F_^)KUBBA2:V+JT(5;&_^@)9_]^Q7@RWEVJA5NIP`,`"5@!^M+]NO/^?R MX_[^M_C7G/!U&[\_]?>>@L732MR'OMKX6T*RN4N;;2;:*:,Y1T3!4UXOXU_Y M'+5?^O@_R%97VZ\_Y_+C_OZW^-:'BSGQ1?Y_YZ#_`-!%:4*$J52\I7NO\C.M M6C4AHK69D5Z%\4M/VP:/J2C[\'DN?H`1_,UY[7M7CG3_`+?\/V8#+VT<3X+UO467YKB.2-3_`+*H?ZD_ ME7F@Z5[M8:=_9/P\^QD89+!R_P#O%23^IKPD=*XL+/GG.7F=F)AR0@O(Z#P* MSIXNM&C^^JRE?KY;8J[_`,+/\4_\_-O_`-^!5?X>?\CQI_U?_P!`:JOB_0I= M`\0W%LR$02,9(&QPR$_TZ?A5RC3E6Y9J^G^9$93C2YHOK_D:1^)OB9@5>XMB MIZ@VZG->ER>%O#.OV45T^FVSB>,,)81L)R.N5Q7@]:%CKVKZ9$8K'4KFWC/. MQ)"%_*IJX6]G2]UE4L3:_M-4;7CSPI:^%[ZW%G<-)#IO=V\9-AJG^E>1B)QE6:1I6H25*-0H? M\)IXE_Z#$_\`X[_A7=_#;6=2U>/4#J%Y)45W?PWUW2]& MCU`:C>);F4Q[-P)W8W9Z#WKFFE;06%K2]LN:6GJ>GW3,EI,ZG#+&Q!]#BO$? M^$T\2_\`08G_`/'?\*]0N?&WAI[69%U:$LT;`#:W)Q]*\3J8+N=&.K:QY)?< MSKO#^O>*-8&)(V\`*3Z?2BNF^&GAR:PM9=6O(MDERH6!6'S*G4 MG\>/R]Z*4GKH;X:C)TTYMW?FWJ=S+V-/L'_"I=;_Y_K#_`+Z?_P")H_X5+K?_`#_6'_?3_P#Q M-%%'MZGS6;2C8S8*O!Y3XZ' M*X-%%5'X2ZWGB^L,?[S_P#Q-6-/^%&J1:C;275Y9-`D MJM(J%R2H.2!E:**Z95ZG*]3!4:=]CT[4+=KO3;JVC(5IH712W0$@BO*!\)=; MQ_Q_6'_?3_\`Q-%%NXUO0=.\067V34(/,4'*.#AD/J#VHHJ,14FYJ5]2Z,(J#5M#S;6/A M3>6:O-8ZC#+".<3@JP_($']*XNZTV:SE,3//Q% M.,)>ZC5T7P9J.N.!;SVT8/>1F_H*]!T#X7:;IDJ7&I2G4)EY"%=L0/T[_C^5 M%%'[O7)A%;20H2<9D)'\@:]'\/?#:PTN5+K49!?3J\UJ=I11161ZY__9 ` end
-----END PRIVACY-ENHANCED MESSAGE-----