(State or Other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
(Address of Principal Executive Offices) | (Zip Code) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
(d) | Exhibit Number | Description | ||||||
104 | Cover Page Interactive Data File - the cover page iXBRL tags are embedded within the Inline XBRL document. |
Date: | November 3, 2020 | ||||||||||
R1 RCM Inc. | |||||||||||
By: | /s/ Rachel Wilson | ||||||||||
Rachel Wilson | |||||||||||
Chief Financial Officer |
Table 1 | ||||||||||||||
R1 RCM Inc. | ||||||||||||||
Consolidated Balance Sheets | ||||||||||||||
(In millions) | ||||||||||||||
(Unaudited) | ||||||||||||||
September 30, | December 31, | |||||||||||||
2020 | 2019 | |||||||||||||
Assets | ||||||||||||||
Current assets: | ||||||||||||||
Cash and cash equivalents | $ | 106.3 | $ | 92.0 | ||||||||||
Accounts receivable, net of $3.6 million and $2.8 million allowance | 76.7 | 52.3 | ||||||||||||
Accounts receivable, net of $0.1 million and $0.0 million allowance - related party | 35.5 | 30.8 | ||||||||||||
Prepaid expenses and other current assets | 62.4 | 41.6 | ||||||||||||
Assets held for sale | 101.5 | — | ||||||||||||
Total current assets | 382.4 | 216.7 | ||||||||||||
Property, equipment and software, net | 102.8 | 116.9 | ||||||||||||
Operating lease right-of-use assets | 63.5 | 77.9 | ||||||||||||
Intangible assets, net | 175.7 | 164.7 | ||||||||||||
Goodwill | 375.3 | 253.2 | ||||||||||||
Non-current deferred tax assets | 54.5 | 64.2 | ||||||||||||
Non-current portion of restricted cash equivalents | 1.0 | 0.5 | ||||||||||||
Other assets | 49.3 | 35.0 | ||||||||||||
Total assets | $ | 1,204.5 | $ | 929.1 | ||||||||||
Liabilities | ||||||||||||||
Current liabilities: | ||||||||||||||
Accounts payable | $ | 21.8 | $ | 20.2 | ||||||||||
Current portion of customer liabilities | 18.8 | 14.0 | ||||||||||||
Current portion of customer liabilities - related party | 22.6 | 34.1 | ||||||||||||
Accrued compensation and benefits | 54.5 | 95.1 | ||||||||||||
Current portion of operating lease liabilities | 12.9 | 12.8 | ||||||||||||
Current portion of long-term debt | 29.0 | 16.3 | ||||||||||||
Other accrued expenses | 55.6 | 40.0 | ||||||||||||
Liabilities held for sale | 25.3 | — | ||||||||||||
Total current liabilities | 240.5 | 232.5 | ||||||||||||
Non-current portion of customer liabilities - related party | 17.2 | 18.6 | ||||||||||||
Non-current portion of operating lease liabilities | 73.6 | 82.7 | ||||||||||||
Long-term debt | 529.2 | 337.7 | ||||||||||||
Other non-current liabilities | 35.8 | 10.4 | ||||||||||||
Total liabilities | 896.3 | 681.9 | ||||||||||||
Preferred Stock | 245.7 | 229.1 | ||||||||||||
Stockholders’ equity: | ||||||||||||||
Common stock | 1.3 | 1.3 | ||||||||||||
Additional paid-in capital | 384.0 | 372.7 | ||||||||||||
Accumulated deficit | (240.1) | (277.8) | ||||||||||||
Accumulated other comprehensive loss | (7.9) | (4.5) | ||||||||||||
Treasury stock | (74.8) | (73.6) | ||||||||||||
Total stockholders’ equity | 62.5 | 18.1 | ||||||||||||
Total liabilities and stockholders’ equity | $ | 1,204.5 | $ | 929.1 |
Table 2 | ||||||||||||||||||||||||||
R1 RCM Inc. | ||||||||||||||||||||||||||
Consolidated Statements of Operations (Unaudited) | ||||||||||||||||||||||||||
(In millions, except share and per share data) | ||||||||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||
Net operating fees | $ | 253.7 | $ | 266.6 | $ | 822.4 | $ | 760.8 | ||||||||||||||||||
Incentive fees | 25.1 | 12.3 | 43.2 | 41.9 | ||||||||||||||||||||||
Other | 28.4 | 22.3 | 76.8 | 69.4 | ||||||||||||||||||||||
Net services revenue | 307.2 | 301.2 | 942.4 | 872.1 | ||||||||||||||||||||||
Operating expenses: | ||||||||||||||||||||||||||
Cost of services | 255.2 | 241.9 | 757.4 | 725.2 | ||||||||||||||||||||||
Selling, general and administrative | 25.7 | 28.3 | 74.5 | 76.6 | ||||||||||||||||||||||
Other expenses | 15.7 | 7.4 | 42.4 | 26.9 | ||||||||||||||||||||||
Total operating expenses | 296.6 | 277.6 | 874.3 | 828.7 | ||||||||||||||||||||||
Income from operations | 10.6 | 23.6 | 68.1 | 43.4 | ||||||||||||||||||||||
Loss on debt extinguishment | — | — | — | 18.8 | ||||||||||||||||||||||
Net interest expense | 4.4 | 5.0 | 13.0 | 25.1 | ||||||||||||||||||||||
Income (loss) before income tax provision (benefit) | 6.2 | 18.6 | 55.1 | (0.5) | ||||||||||||||||||||||
Income tax provision (benefit) | 1.0 | 9.4 | 16.6 | (4.7) | ||||||||||||||||||||||
Net income | $ | 5.2 | $ | 9.2 | $ | 38.5 | $ | 4.2 | ||||||||||||||||||
Net income (loss) per common share: | ||||||||||||||||||||||||||
Basic | $ | — | $ | 0.02 | $ | 0.10 | $ | (0.10) | ||||||||||||||||||
Diluted | $ | — | $ | 0.01 | $ | 0.08 | $ | (0.10) | ||||||||||||||||||
Weighted average shares used in calculating net income (loss) per common share: | ||||||||||||||||||||||||||
Basic | 115,976,377 | 112,230,439 | 115,164,631 | 111,005,255 | ||||||||||||||||||||||
Diluted | 115,976,377 | 165,622,407 | 171,178,086 | 111,005,255 |
Basic: | ||||||||||||||||||||||||||
Net income | $ | 5.2 | $ | 9.2 | $ | 38.5 | $ | 4.2 | ||||||||||||||||||
Less dividends on preferred shares | (5.6) | (5.3) | (16.6) | (15.4) | ||||||||||||||||||||||
Less income allocated to preferred shareholders | — | (1.9) | (10.9) | — | ||||||||||||||||||||||
Net income (loss) available/allocated to common shareholders - basic | $ | (0.4) | $ | 2.0 | $ | 11.0 | $ | (11.2) | ||||||||||||||||||
Diluted: | ||||||||||||||||||||||||||
Net income | $ | 5.2 | $ | 9.2 | $ | 38.5 | $ | 4.2 | ||||||||||||||||||
Less dividends on preferred shares | (5.6) | (5.3) | (16.6) | (15.4) | ||||||||||||||||||||||
Less income allocated to preferred shareholders | — | (1.5) | (8.7) | — | ||||||||||||||||||||||
Net income (loss) available/allocated to common shareholders - diluted | $ | (0.4) | $ | 2.4 | $ | 13.2 | $ | (11.2) |
Table 3 | ||||||||||||||
R1 RCM Inc. | ||||||||||||||
Consolidated Statements of Cash Flows (Unaudited) | ||||||||||||||
(In millions) | ||||||||||||||
Nine Months Ended September 30, | ||||||||||||||
2020 | 2019 | |||||||||||||
Operating activities | ||||||||||||||
Net income | $ | 38.5 | $ | 4.2 | ||||||||||
Adjustments to reconcile net income to net cash provided by operations: | ||||||||||||||
Depreciation and amortization | 50.9 | 39.9 | ||||||||||||
Amortization of debt issuance costs | 0.8 | 1.4 | ||||||||||||
Share-based compensation | 15.9 | 12.8 | ||||||||||||
Loss on disposal and right-of-use asset write-downs | 5.1 | — | ||||||||||||
Loss on debt extinguishment | — | 18.8 | ||||||||||||
Provision for credit losses | 1.3 | 2.3 | ||||||||||||
Deferred income taxes | 16.2 | (9.4) | ||||||||||||
Non-cash lease expense | 8.7 | 8.5 | ||||||||||||
Change in value of contingent consideration | 1.6 | — | ||||||||||||
Changes in operating assets and liabilities: | ||||||||||||||
Accounts receivable and related party accounts receivable | (47.2) | 9.8 | ||||||||||||
Prepaid expenses and other assets | (11.8) | (20.1) | ||||||||||||
Accounts payable | 1.9 | 10.5 | ||||||||||||
Accrued compensation and benefits | (36.1) | (7.3) | ||||||||||||
Lease liabilities | (7.8) | (8.9) | ||||||||||||
Other liabilities | 22.5 | 1.0 | ||||||||||||
Customer liabilities and customer liabilities - related party | (10.0) | (20.2) | ||||||||||||
Net cash provided by operating activities | 50.5 | 43.3 | ||||||||||||
Investing activities | ||||||||||||||
Purchases of property, equipment, and software | (42.3) | (43.1) | ||||||||||||
Acquisition of SCI, net of cash acquired and earn-out provision | (189.0) | — | ||||||||||||
Acquisition of RevWorks, net of contingent consideration | (5.0) | — | ||||||||||||
Net cash used in investing activities | (236.3) | (43.1) | ||||||||||||
Financing activities | ||||||||||||||
Issuance of senior secured debt, net of discount and issuance costs | 190.6 | 321.8 | ||||||||||||
Borrowings on revolver | 50.0 | 60.0 | ||||||||||||
Repayment of senior secured debt | (17.0) | (272.7) | ||||||||||||
Repayment of subordinated notes and prepayment penalty | — | (112.2) | ||||||||||||
Repayments on revolver | (20.0) | (10.0) | ||||||||||||
Exercise of vested stock options | 11.0 | 9.5 | ||||||||||||
Shares withheld for taxes | (7.5) | (4.7) | ||||||||||||
Finance lease payments | (0.8) | (0.6) | ||||||||||||
Other | (5.0) | — | ||||||||||||
Net cash provided by (used in) financing activities | 201.3 | (8.9) | ||||||||||||
Effect of exchange rate changes in cash, cash equivalents and restricted cash | (0.7) | (0.3) | ||||||||||||
Net increase (decrease) in cash, cash equivalents and restricted cash | 14.8 | (9.0) | ||||||||||||
Cash, cash equivalents and restricted cash, at beginning of period | 92.5 | 65.1 | ||||||||||||
Cash, cash equivalents and restricted cash, at end of period | $ | 107.3 | $ | 56.1 |
Table 4 | ||||||||||||||||||||||||||||||||||||||||||||||||||
R1 RCM Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||
Reconciliation of GAAP Net Income to Non-GAAP Adjusted EBITDA (Unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||
(In millions) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended September 30, | 2020 vs. 2019 Change | Nine Months Ended September 30, | 2020 vs. 2019 Change | |||||||||||||||||||||||||||||||||||||||||||||||
2020 | 2019 | Amount | % | 2020 | 2019 | Amount | % | |||||||||||||||||||||||||||||||||||||||||||
Net income | $ | 5.2 | $ | 9.2 | $ | (4.0) | (43) | % | $ | 38.5 | $ | 4.2 | $ | 34.3 | 817 | % | ||||||||||||||||||||||||||||||||||
Net interest expense | 4.4 | 5.0 | (0.6) | (12) | % | 13.0 | 25.1 | (12.1) | (48) | % | ||||||||||||||||||||||||||||||||||||||||
Income tax provision (benefit) | 1.0 | 9.4 | (8.4) | (89) | % | 16.6 | (4.7) | 21.3 | 453 | % | ||||||||||||||||||||||||||||||||||||||||
Depreciation and amortization expense | 17.3 | 14.1 | 3.2 | 23 | % | 50.9 | 39.9 | 11.0 | 28 | % | ||||||||||||||||||||||||||||||||||||||||
Share-based compensation expense | 6.8 | 3.8 | 3.0 | 79 | % | 15.9 | 12.7 | 3.2 | 25 | % | ||||||||||||||||||||||||||||||||||||||||
Loss on debt extinguishment | — | — | — | — | % | — | 18.8 | (18.8) | (100) | % | ||||||||||||||||||||||||||||||||||||||||
Other expenses | 15.7 | 7.4 | 8.3 | 112 | % | 42.4 | 26.9 | 15.5 | 58 | % | ||||||||||||||||||||||||||||||||||||||||
Adjusted EBITDA (non-GAAP) | $ | 50.4 | $ | 48.9 | $ | 1.5 | 3 | % | $ | 177.3 | $ | 122.9 | $ | 54.4 | 44 | % | ||||||||||||||||||||||||||||||||||
Table 5 | ||||||||||||||||||||||||||
R1 RCM Inc. | ||||||||||||||||||||||||||
Reconciliation of GAAP Cost of Services to Non-GAAP Cost of Services (Unaudited) | ||||||||||||||||||||||||||
(In millions) | ||||||||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||
Cost of services | $ | 255.2 | $ | 241.9 | $ | 757.4 | $ | 725.2 | ||||||||||||||||||
Less: | ||||||||||||||||||||||||||
Share-based compensation expense | 2.7 | 1.5 | 6.1 | 4.3 | ||||||||||||||||||||||
Depreciation and amortization expense | 16.3 | 12.7 | 47.7 | 37.2 | ||||||||||||||||||||||
Non-GAAP cost of services | $ | 236.2 | $ | 227.7 | $ | 703.6 | $ | 683.7 |
Table 6 | ||||||||||||||||||||||||||
R1 RCM Inc. | ||||||||||||||||||||||||||
Reconciliation of GAAP Selling, General and Administrative to Non-GAAP Selling, General and Administrative (Unaudited) | ||||||||||||||||||||||||||
(In millions) | ||||||||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||
Selling, general and administrative | $ | 25.7 | $ | 28.3 | $ | 74.5 | $ | 76.6 | ||||||||||||||||||
Less: | ||||||||||||||||||||||||||
Share-based compensation expense | 4.1 | 2.3 | 9.8 | 8.4 | ||||||||||||||||||||||
Depreciation and amortization expense | 1.0 | 1.4 | 3.2 | 2.7 | ||||||||||||||||||||||
Non-GAAP selling, general and administrative | $ | 20.6 | $ | 24.6 | $ | 61.5 | $ | 65.5 |
Table 7 | ||||||||||||||||||||||||||
R1 RCM Inc. | ||||||||||||||||||||||||||
Consolidated Non-GAAP Financial Information (Unaudited) | ||||||||||||||||||||||||||
(In millions) | ||||||||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||
Net operating fees | $ | 253.7 | $ | 266.6 | $ | 822.4 | $ | 760.8 | ||||||||||||||||||
Incentive fees | 25.1 | 12.3 | 43.2 | 41.9 | ||||||||||||||||||||||
Other | 28.4 | 22.3 | 76.8 | 69.4 | ||||||||||||||||||||||
Net services revenue | 307.2 | 301.2 | 942.4 | 872.1 | ||||||||||||||||||||||
Operating expenses: | ||||||||||||||||||||||||||
Cost of services (non-GAAP) | 236.2 | 227.7 | 703.6 | 683.7 | ||||||||||||||||||||||
Selling, general and administrative (non-GAAP) | 20.6 | 24.6 | 61.5 | 65.5 | ||||||||||||||||||||||
Sub-total | 256.8 | 252.3 | 765.1 | 749.2 | ||||||||||||||||||||||
Adjusted EBITDA | $ | 50.4 | $ | 48.9 | $ | 177.3 | $ | 122.9 |
Table 8 | |||||
R1 RCM Inc. | |||||
Reconciliation of GAAP Operating Income Guidance to Non-GAAP Adjusted EBITDA Guidance (Unaudited) | |||||
(In millions) | |||||
2020 | |||||
GAAP Operating Income Guidance | $90-110 | ||||
Plus: | |||||
Depreciation and amortization expense | $65-75 | ||||
Share-based compensation expense | $20-25 | ||||
Strategic initiatives, severance and other costs | $45-50 | ||||
Adjusted EBITDA Guidance | $230-240 |
Table 9 | ||||||||||||||
R1 RCM Inc. | ||||||||||||||
Reconciliation of Total Debt to Net Debt (Unaudited) | ||||||||||||||
(In millions) | ||||||||||||||
September 30, | December 31, | |||||||||||||
2020 | 2019 | |||||||||||||
Senior Revolver | $ | 70.0 | $ | 40.0 | ||||||||||
Senior Term Loan | 491.0 | 316.9 | ||||||||||||
561.0 | 356.9 | |||||||||||||
Less: | ||||||||||||||
Cash and cash equivalents | 106.3 | 92.0 | ||||||||||||
Non-current portion of restricted cash equivalents | 1.0 | 0.5 | ||||||||||||
Net Debt | $ | 453.7 | $ | 264.4 |
M56/S=:EC09I 152=/DS
M0!DW2@J3605_?9K9N>%-9+#$M R*?[M5$/-6YQD537B0?6F!:*YQ5C3F\N\'
M/!XJLYP!2V\FR4/Z&I>PT;URN5-&GMD,F:<")8 0>HJ*U(CNCZ&L&="V$N@0
M_-4VK0NQDU184#(&J-JG9:B84P(2*0+S3CUJ2"(RR!!5$EK3X,MO/:KTA;GF
M@1>3&%%1N?>H;&BQ:C@FEEZT6I^0T2]:&"W(^].%,[T\5)9,E3"H$J<'BFA,
MD6I :B!IP-6C-CFK.OQ\M7R:I7W^K-,$8; H( &1DXSGBCD=[#YE:YT/BF>6V\+ZC-!(\4J0,5=
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MZ"'-=6UOO6LRZTXL^,5I$S9B1Q.02O.*<#6E':FUE&X<&F:E9+'MGC^X_6KL%
MQEB1YP%=1!@(*Y.S)%P*ZFV)*#B@"UNIPIJCUIXJ&,6BBBD,**** "BBB@ H
MHHH **** "BBB@ HHHH **** "BBB@ HHHH **** &2=J*).U% &CXE_Y&*_
M_P"NQK*-:OB7_D8K_P#Z[&LHT (:2E-)4@%)2T4 %)2TE2,2BEI* "EHHI@'
M>BBB@0"EI!2TT 4M)2TP/7_#W_(O:?\ ]>Z?RK2K.\/?\B]I_P#U[I_*M&F
M4444
09J(L"::S9IN:8AV!2TT&GBD.P@7-*5[4X"GJ!0
M%B/93O+J3;S3@O% 6(-@HV5-L%&V@+$>VEVT_;28YH 3%.HI:0P%.IN:7- #
MA4B]*B!IP:FA$Z#)JW%TQ52-JLHV!5HS9,3BDC<[J86R*1&YJKDV+
(K:IHUM
M>3J,>=N*$_7 KG:* +>JZBNI2(R6=O:1QKM6.%<#\?4U4\4:U)K=S#/)"L1A
M@6$!3G."3G]:0U0O4RM2QE&,Y%;>B^(O[*LYK.XTZUU"TE?>T4ZY(;&,@]JQ
M(Q@XIX& 1ZU*&:>H?$-M/LY[7P]H=GH[7"[9+B,[Y,>QP,?KBJ'PMB2RUNZ\
M2WC^78Z1 SR.1]YW!55'N IEL..YZ3$"VNF2ZU/POI][?Q@ 7#'
M&['0E<'/YUQ^N^(;_P 0:T=2U$I))P%C PBJ.B@>G^-$PRM9DN0YK*[.A11Z
M!>_%"'4A']N\*Z;<^4-L?F_-L'H,CBL_5/$5GK%@D-MX>L--99 YDMDPQ&",
M=!QS^E<@AR*U+-1D9%9,BXDKJKRVST%<_>VYC;.*0T495XJF5^<5=D.158
MKSFJ0Q6Y6C[J_6D4Y.*24\X%(#8TN820F,GD5+,#&X<5D6,_DW .< UN/B1,
MBL9K4V@Q6(EC!JHR\U*C%"5--*Y.:DU("M1NM3N*C- %5U(J]8P>6!*>M1QQ
M[Y0,<"KY 48':J)!Y,U7&IW)L8%[I?)*BL::!HFP0:[AE#C!K.O=-609 JXR)
M:.3*\9IIK5-BREE(Z]*SI8C&Y4BM5*YFXC*44E IB'4"DI:0QPI12"EI#' T
M\=*C%/!I%(>#3Q4=.'2I*)!3QTP*C6GCBI90\4Y:8#@T]34@/4Y%/!Q4:\"G
M \^U(9(#FC&*;GYJ>.M Q!ZT[WI V6K-:HQ8E%
M+24R0HHHH ****!A112T )2T44 )12T4"$H-+2&@!**6B@!*2EHH 2BEHH !
M1110,U/$O_(R7_\ UV-9=:GB7_D9+_\ Z[&LNLR@HHHI )0:*0TAA2&EI#2&
M)2TE+0@%I:;2TQ"TM)13$.%+2"EI@%%%%, HHHH **** "BBB@ HHHH ****
M "BBB@ HHHH *2BB@ HHHI %%%% QU**2EIB%I:2EH <**!0*8!2$4M% %*Z
MB#H1BN1U2#9*3BNWD7((K#U2Q#J2!4M!