UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K/A
(Amendment No. 1)
CURRENT REPORT
Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported):
June 17, 2014
ENVISION HEALTHCARE HOLDINGS, INC.
(Exact name of each registrant as specified in its charter)
Delaware |
|
001-36048 |
|
45-0832318 |
(State or other jurisdiction |
|
(Commission |
|
(IRS Employer |
of incorporation) |
|
File Numbers) |
|
Identification Nos.) |
6200 S. Syracuse Way, Suite 200, Greenwood Village, Colorado |
|
80111 |
(Address of principal executive offices) |
|
(Zip Code) |
(303) 495-1200
(Each 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 registrant 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 2.01. Completion of Acquisition or Disposition of Assets.
On June 19, 2014, Envision Healthcare Holdings, Inc. (the Company) filed with the Securities and Exchange Commission (the SEC) a Current Report on Form 8-K dated June 17, 2014 (the Original 8-K) to report, among other things, the completion of the acquisition of Phoenix Physicians, LLC. This Form 8-K/A amends and supplements the Original 8-K and is being filed to provide the audited combined financial statements of Phoenix Physicians, LLC and affiliates for the years ended December 31, 2013 and 2012 and the unaudited pro forma condensed combined financial information of the Company described in Item 9.01 below which were not previously filed with the Original 8-K, and are permitted to be filed by amendment no later than 71 calendar days after the Original 8-K was required to be filed with the SEC. This Form 8-K/A does not amend or modify the Original 8-K in any other respect.
Section 9 Financial Statements and Exhibits
Item 9.01. Financial Statements and Exhibits.
(a) Financial Statements of Business Acquired.
Attached hereto as Exhibit 99.1 and incorporated herein by reference are the audited combined financial statements and explanatory notes of Phoenix Physicians, LLC and affiliates as of and for the years ended December 31, 2013 and 2012.
Attached hereto as Exhibit 99.2 and incorporated herein by reference are the unaudited condensed combined financial statements of Phoenix Physicians, LLC and affiliates as of and for the three months ended March 31, 2014 and 2013.
(b) Pro Forma Financial Information.
Attached hereto as Exhibit 99.3 and incorporated herein by reference are the unaudited pro forma condensed combined balance sheet as of March 31, 2014 and the unaudited pro forma condensed combined statements of operations for the three months ended March 31, 2014 and for the year ended December 31, 2013.
(d) Exhibits.
See the Exhibit Index immediately following the signature page of this Form 8-K/A.
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.
|
ENVISION HEALTHCARE HOLDINGS, INC. | |
|
(Registrant) | |
|
|
|
|
|
|
August 28, 2014 |
By: |
/s/ Craig A. Wilson |
|
|
Craig A. Wilson |
|
|
Senior Vice President, General Counsel and Secretary |
Exhibit Index
Exhibit |
|
Description |
23.1 |
|
Consent of DaszkalBolton LLP. |
|
|
|
99.1 |
|
Audited combined financial statements and explanatory notes of Phoenix Physicians, LLC and affiliates as of and for the years ended December 31, 2013 and 2012. |
|
|
|
99.2 |
|
Unaudited condensed combined financial statements of Phoenix Physicians, LLC and affiliates as of and for the three months ended March 31, 2014 and 2013. |
|
|
|
99.3 |
|
Unaudited pro forma condensed combined balance sheet as of March 31, 2014 and the unaudited pro forma condensed combined statements of operations for the three months ended March 31, 2014 and for the year ended December 31, 2013. |
Exhibit 23.1
Consent of Independent Registered Public Accounting Firm
We consent to the incorporation by reference in Registration Statement on Form S-8 (No. 333-190696) of Envision Healthcare Holdings, Inc. of our report dated August 26, 2014 with respect to the combined financial statements of Phoenix Physicians, LLC and affiliates as of and for the years ended December 31, 2013 and 2012, which appear in this Amendment No. 1 to the Current Report on Form 8-K/A of Envision Healthcare Holdings, Inc. dated August 28, 2014.
/s/ DaszkalBolton LLP
Boca Raton, Florida
August 28, 2014
Exhibit 99.1
PHOENIX PHYSICIANS, LLC
and AFFILIATES
(LIMITED LIABILITY COMPANIES)
COMBINED FINANCIAL STATEMENTS
DECEMBER 31, 2013 and 2012
INDEPENDENT AUDITORS REPORT
Managing Member
Phoenix Physicians, LLC and Affiliates (Limited Liability Companies)
Fort Lauderdale, Florida
We have audited the accompanying combined financial statements of Phoenix Physicians, LLC and Affiliates (Florida, North Carolina, Ohio, Michigan and New Jersey Limited Liability Companies) (the Group), which comprise the combined statements of financial position as of December 31, 2013 and 2012, and the related combined statements of income, changes in members equity, and cash flows for the years then ended, and the related notes to the combined financial statements.
Managements Responsibility for the Financial Statements
Management is responsible for the preparation and fair presentation of the combined financial statements in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of combined financial statements that are free from material misstatement, whether due to fraud or error.
Auditors Responsibility
Our responsibility is to express an opinion on these combined financial statements based on our audits. We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the combined financial statements are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the combined financial statements. The procedures selected depend on the auditors judgment, including the assessment of the risks of material misstatement of the combined financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entitys preparation and fair presentation of the combined financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entitys internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the combined financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Opinion
In our opinion, the combined financial statements referred to above present fairly, in all material respects, the financial position of Phoenix Physicians, LLC and affiliates as of December 31, 2013 and 2012, and the results of their operations and their cash flows for the years then ended in accordance with accounting principles generally accepted in the United States of America.
The Group has significant related party transactions.
/s/ DaszkalBolton LLP
Boca Raton, Florida
August 26, 2014
PHOENIX PHYSICIANS, LLC AND AFFILIATES
COMBINED STATEMENTS OF FINANCIAL POSITION
|
|
December 31, |
| ||||
|
|
2013 |
|
2012 |
| ||
Assets |
|
|
|
|
| ||
Current assets: |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
3,895,850 |
|
$ |
2,906,882 |
|
Accounts receivable, net |
|
15,075,642 |
|
10,951,243 |
| ||
Accounts receivable-subsidy income, net |
|
1,972,209 |
|
3,618,705 |
| ||
Receivables from related party |
|
277,500 |
|
28,950 |
| ||
Prepaid expenses and other current assets |
|
2,884,784 |
|
1,616,774 |
| ||
Total current assets |
|
24,105,985 |
|
19,122,554 |
| ||
Non-current assets: |
|
|
|
|
| ||
Property and equipment, net |
|
88,759 |
|
145,031 |
| ||
Deposits |
|
91,855 |
|
75,205 |
| ||
Total assets |
|
$ |
24,286,599 |
|
$ |
19,342,790 |
|
|
|
|
|
|
| ||
Liabilities and Members Equity |
|
|
|
|
| ||
Current liabilities: |
|
|
|
|
| ||
Accounts payable |
|
1,134,487 |
|
3,170,868 |
| ||
Accrued physician fees and other expenses |
|
7,509,506 |
|
6,638,650 |
| ||
Accrued payroll |
|
472,167 |
|
501,070 |
| ||
Current maturities of long-term debt |
|
1,673,230 |
|
1,727,120 |
| ||
Total current liabilities |
|
10,789,390 |
|
12,037,708 |
| ||
Long-term debt |
|
1,296,026 |
|
2,969,255 |
| ||
Total liabilities |
|
12,085,416 |
|
15,006,963 |
| ||
|
|
|
|
|
| ||
Members equity |
|
12,201,183 |
|
4,335,827 |
| ||
Total liabilities and members equity |
|
$ |
24,286,599 |
|
$ |
19,342,790 |
|
See accompanying notes to combined financial statements.
PHOENIX PHYSICIANS, LLC AND AFFILIATES
COMBINED STATEMENTS OF INCOME
|
|
Years ended |
| ||||
|
|
2013 |
|
2012 |
| ||
Revenue: |
|
|
|
|
| ||
Fee-for-service contract revenue |
|
$ |
85,229,466 |
|
$ |
72,011,183 |
|
Subsidy income |
|
31,037,685 |
|
29,461,678 |
| ||
Other |
|
1,388,160 |
|
1,771,659 |
| ||
Total revenue |
|
117,655,311 |
|
103,244,520 |
| ||
|
|
|
|
|
| ||
Direct contract expenses: |
|
|
|
|
| ||
Provider fees |
|
90,152,785 |
|
78,209,851 |
| ||
Billing expenses |
|
6,544,062 |
|
8,525,140 |
| ||
Other direct expenses |
|
2,123,097 |
|
1,468,991 |
| ||
Total direct contract expenses |
|
98,819,944 |
|
88,203,982 |
| ||
|
|
|
|
|
| ||
Gross profit |
|
18,835,367 |
|
15,040,538 |
| ||
|
|
|
|
|
| ||
Selling, general and administrative expenses |
|
8,655,258 |
|
6,990,638 |
| ||
Operating income |
|
10,180,109 |
|
8,049,900 |
| ||
Interest expense |
|
(197,179 |
) |
(281,861 |
) | ||
Net income |
|
$ |
9,982,930 |
|
$ |
7,768,039 |
|
See accompanying notes to combined financial statements.
PHOENIX PHYSICIANS, LLC AND AFFILIATES
COMBINED STATEMENTS OF CHANGES OF MEMBERS EQUITY
Balance, December 31, 2011 |
|
$ |
2,232,785 |
|
Net income |
|
7,768,039 |
| |
Members distribution |
|
(5,664,997 |
) | |
Balance, December 31, 2012 |
|
4,335,827 |
| |
Net income |
|
9,982,930 |
| |
Members distributions |
|
(2,117,574 |
) | |
Balance, December 31, 2013 |
|
$ |
12,201,183 |
|
See accompanying notes to combined financial statements.
PHOENIX PHYSICIANS, LLC AND AFFILIATES
COMBINED STATEMENTS OF CASH FLOWS
|
|
Years ended |
| ||||
|
|
2013 |
|
2012 |
| ||
Cash flows from operating activities |
|
|
|
|
| ||
Net income |
|
$ |
9,982,930 |
|
$ |
7,768,039 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
| ||
Depreciation and amortization |
|
82,707 |
|
151,320 |
| ||
Changes in assets and liabilities (increase) decrease in: |
|
|
|
|
| ||
Accounts receivable, net |
|
(4,124,399 |
) |
(2,184,457 |
) | ||
Accounts receivable-subsidy income |
|
1,646,496 |
|
765,457 |
| ||
Receivables from related party |
|
(248,550 |
) |
(3,057,688 |
) | ||
Prepaid expenses and current assets |
|
(1,268,010 |
) |
(735,779 |
) | ||
Deposits |
|
(16,650 |
) |
|
| ||
Increase (decrease) in: |
|
|
|
|
| ||
Accounts payable |
|
(2,036,381 |
) |
2,705,956 |
| ||
Accrued physician fees and other expenses |
|
870,856 |
|
994,498 |
| ||
Accrued payroll |
|
(28,903 |
) |
172,172 |
| ||
Total adjustments |
|
(5,122,834 |
) |
(1,188,521 |
) | ||
Net cash provided by (used in) operating activities |
|
4,860,096 |
|
6,579,518 |
| ||
Cash flows from investing activities |
|
|
|
|
| ||
Purchases of property and equipment |
|
(26,435 |
) |
(112,586 |
) | ||
Net cash (used in) investing activities |
|
(26,435 |
) |
(112,586 |
) | ||
Cash flows from financing activities |
|
|
|
|
| ||
Distributions to members |
|
(2,117,574 |
) |
(5,664,997 |
) | ||
Borrowings of long-term debt |
|
1,862,531 |
|
113,933 |
| ||
Repayments of long-term debt |
|
(3,589,650 |
) |
(1,553,285 |
) | ||
Net cash (used in) financing activities |
|
(3,844,693 |
) |
(7,104,349 |
) | ||
Net increase (decrease) in cash and cash equivalents |
|
988,968 |
|
(637,417 |
) | ||
Cash and cash equivalents, beginning of year |
|
2,906,882 |
|
3,544,299 |
| ||
Cash and cash equivalents, end of year |
|
$ |
3,895,850 |
|
$ |
2,906,882 |
|
|
|
|
|
|
| ||
Supplemental disclosure of cash flow information: |
|
|
|
|
| ||
Cash paid during the year for interest |
|
$ |
197,179 |
|
$ |
281,861 |
|
Related party expense paid by the Group |
|
$ |
|
|
$ |
165,000 |
|
See accompanying notes to combined financial statements.
PHOENIX PHYSICIANS, LLC AND AFFILIATES
(LIMITED LIABILITY COMPANIES)
NOTES TO COMBINED FINANCIAL STATEMENTS
NOTE 1 DESCRIPTION OF BUSINESS
Phoenix Physicians, LLC and Affiliates (the Group) are physician management companies, which provide a broad range of healthcare and administrative services to physicians, hospitals, and other healthcare organizations. Such services currently consist primarily of the provision of physician coverage and management of the core emergency department operations and the provision of billing and collection services to some of these groups. The Group operates nationwide.
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Principles of Combination and Basis of Presentation
The accompanying combined financial statements include the accounts of the following entities, all of which are under common ownership: Phoenix Physicians, LLC; Clarity Billing Solutions, LLC; Alliance Risk Management Services, LLC; EMS Holdings, LLC (consolidated with Porter, Chitty, Sanchez, P.C.); Phoenix Emergency Physicians of the Northeast, LLC (consolidated with Evergreen Emergency Solutions, P.C.; Hoboken Emergency Physicians, P.C.; Essex Emergency Physicians, P.C.; Evergreen Pediatric Solutions, P.C.; Evergreen Physicians of North Jersey, P.C.; Passaic Emergency Solutions, P.C.; Lakeshore Emergency Solutions, PLLC; Trinitas Emergency Solutions, P.C.); Phoenix Emergency Medicine of Broward, LLC; Phoenix Pediatrics of Broward, LLC; Pompano ER Pediatrics, LLC; Phoenix Obstetrics/Gynecology, LLC (consolidated with Premiere Perinatal Associates, P.A.; Premiere OB/GYN Associates, P.A.); Phoenix Emergency Physicians of the Southeast, LLC (consolidated with Henderson Emergency Physicians, PLLC; Phoenix Emergency Solutions of Fletcher, PLLC; Phoenix Emergency Services of Murphy, PLLC); Phoenix Emergency Physicians of the Midwest, LLC; Phoenix Emergency Services of Madison, LLC; Phoenix Emergency Services of Scott County, LLC; FMC Emergency Solutions, LLC; Clyde Emergency Solutions, LLC; Phoenix Emergency Services of Leesburg, LLC; Cape Fear River Emergency Services Physicians, PLLC; Dan River Emergency Services, LLC; Emergency Services of Central Ohio, LLC; and Spruce Pine Emergency Services, PLLC. All significant intercompany profits, accounts and transactions have been eliminated in the combination.
Certain companies listed above have entered into service contracts with certain professional corporations, professional associations, or limited liability companies (Medical Practices) to provide various management services such as physician scheduling, making disbursements to physicians and vendors, or providing accounting and tax services, etc. The Medical Practices enter into the contract with the hospital and assign all accounts receivable to the Group. Generally, the Medical Practices have a sole shareholder or member who is a licensed physician and, in some cases, is a member of the Group. The Medical Practices also enter in a share transfer agreement with the Group that allows the Group, among other things, to change the sole shareholder or member at the Groups will with no more than a nominal cost and no significant adverse impact on the Group or the Medical Practices.
The Group has evaluated these standardized agreements including their provisions as to the 10 year term of the contractual relationship and termination provisions. Based on these provisions, as well as the Groups control established through the share transfer agreements, and the Groups ability to reset the financial terms of the services agreements at will, the Group believes that these standardized agreements meet the criteria to present the Medical Practices on a consolidated basis with the respective contracted management service companies.
Use of Estimates
The preparation of the combined financial statements in conformity with accounting principles generally accepted in the United States of America (GAAP) requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the combined financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Income Taxes
As limited liability companies, the Groups taxable income or loss is allocated to the members in accordance with their percentage ownership for inclusion in the members personal income tax returns. Therefore, no provision or liability for income taxes has been included in the combined financial statements.
The Group records a liability for uncertain tax positions when it is probable that a loss has been incurred and the amount can be reasonably estimated. Interest and penalties related to income tax matters, if any, would be recognized as a component of income tax expense.
PHOENIX PHYSICIANS, LLC AND AFFILIATES
(LIMITED LIABILITY COMPANIES)
NOTES TO COMBINED FINANCIAL STATEMENTS
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED
Statement of Cash Flows
For purposes of the statement of cash flows, the Group considers all highly liquid investments with an original maturity of three (3) months or less to be cash equivalents.
Accounts Receivable
Accounts receivable due under fee-for-service contracts include an allowance for contractual adjustments and uncollectibles, which is charged to operations based on evaluation of potential losses. Contractual adjustments result from the differences between the physician rates for physician services performed and amounts allowed by government-sponsored healthcare programs, insurance companies and other payors for such services. Uncollectibles represent receivables which are considered unrecoverable. The allowance considered necessary to cover contractual adjustments and uncollectibles is based on an analysis of current and past accounts, collection experience in relation to amounts billed and other relevant information. Although management believes allowance amounts provided for are adequate, the ultimate amounts uncollectible could be in excess of the amounts provided.
Property and Equipment
All property and equipment are carried at cost. Major additions and betterments are charged to the property and equipment accounts while replacements, maintenance or repairs which do not improve or extend the life of the respective assets are expensed in the year incurred. The Group capitalizes and depreciates all fixed assets with a cost at or above $1,000 with an estimated useful life of greater than one (1) year. Fully depreciated assets are retained in the property and equipment accounts until removed from service.
Depreciation is computed by the straight-line method over the estimated useful lives of each class of assets as follows:
|
|
Estimated |
|
|
|
Useful Lives |
|
|
|
(Years) |
|
|
|
|
|
Furniture and fixtures |
|
5 |
|
Computers and equipment |
|
3 - 5 |
|
Impairment of Long Lived Assets
The Group reviews the carrying value of property and equipment for impairment whenever events and circumstances indicate that the carrying value of an asset may not be recoverable from the estimated future cash flows expected to result from its use and eventual disposition. In cases where undiscounted expected future cash flows are less than the carrying value, an impairment loss is recognized equal to an amount by which the carrying value exceeds the fair value of assets. The factors considered by management in performing this assessment include current operating results, trends and prospects, and the effects of obsolescence, demand, competition, and other economic factors.
Advertising
The Group expenses advertising costs as they are incurred. Advertising expense totaled $55,857 and $56,202 for the years ended December 31, 2013 and 2012, respectively.
Revenue Recognition and Related Medical Costs
Contractual arrangements with hospitals are primarily (a) flat rate contracts whereby the Group receives fees from hospitals based on hours of physician coverage provided, (b) fee-for-service contracts whereby the Group bills and collects the charges for medical services rendered by the Groups contracted healthcare professionals and assumes the financial risks related to patient volume, payor mix, reimbursement rates, and collection, and (c) combination arrangements where the contract is primarily fee-for-service but the hospital pays an availability fee or subsidy based on hours of coverage provided.
For services provided under flat rate agreements, revenue is recognized at the time the service is performed. The fee-for-services arrangements recognize revenue at the estimated net realizable amounts as estimated by management from patients, third-party payors, and others for services rendered. For combination arrangement contracts, the availability fee or subsidy is recognized at the time services are performed, with the balance of revenue recognized at the estimated net realizable amounts as estimated by management from patients, third-party payors and others for services rendered.
Costs of medical services are included in direct contract expenses and are recorded as expenses in the period in which they are incurred.
PHOENIX PHYSICIANS, LLC AND AFFILIATES
(LIMITED LIABILITY COMPANIES)
NOTES TO COMBINED FINANCIAL STATEMENTS
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED
Date of Managements Review
Management has evaluated subsequent events through August 26, 2014, the date on which the financial statements were available to be issued.
NOTE 3 ACCOUNTS RECEIVABLE
Accounts receivable, net consisted of the following at December 31, 2013 and 2012:
|
|
2013 |
|
2012 |
| ||
|
|
|
|
|
| ||
Gross accounts receivable |
|
$ |
116,069,070 |
|
$ |
147,478,124 |
|
Less: contractual adjustments and allowance for uncollectibles |
|
(100,993,428 |
) |
(136,526,881 |
) | ||
Accounts receivable, net |
|
$ |
15,075,642 |
|
$ |
10,951,243 |
|
Account receivable, subsidy income, net consisted of the following at December 31, 2013 and 2012:
|
|
2013 |
|
2012 |
| ||
|
|
|
|
|
| ||
Gross accounts receivable |
|
$ |
1,972,209 |
|
$ |
3,618,705 |
|
Less: allowance for uncollectibles |
|
|
|
|
| ||
Accounts receivable, net |
|
$ |
1,972,209 |
|
$ |
3,618,705 |
|
Accounts receivable, net for the years ended December 31, 2013 and 2012 includes the following amounts from multiple contracts from a major customer:
|
|
2013 |
|
2012 |
| ||||||
|
|
Amount |
|
Percentage |
|
Amount |
|
Percentage |
| ||
|
|
|
|
|
|
|
|
|
| ||
Accounts receivable |
|
$ |
5,502,769 |
|
36.50 |
% |
$ |
4,806,485 |
|
43.89 |
% |
|
|
|
|
|
|
|
|
|
| ||
Revenue |
|
$ |
35,002,865 |
|
41.07 |
% |
$ |
52,628,749 |
|
73.08 |
% |
Accounts receivable-subsidy income, net for the years ended December 31, 2013 and 2012 includes the following amounts from multiple contracts from a major customer:
|
|
2013 |
|
2012 |
| ||||||
|
|
Amount |
|
Percentage |
|
Amount |
|
Percentage |
| ||
|
|
|
|
|
|
|
|
|
| ||
Accounts receivable |
|
$ |
1,122,874 |
|
56.93 |
% |
$ |
2,837,051 |
|
78.40 |
% |
|
|
|
|
|
|
|
|
|
| ||
Subsidy income |
|
$ |
21,803,341 |
|
70.25 |
% |
$ |
21,744,117 |
|
73.80 |
% |
PHOENIX PHYSICIANS, LLC AND AFFILIATES
(LIMITED LIABILITY COMPANIES)
NOTES TO COMBINED FINANCIAL STATEMENTS
NOTE 4 PROPERTY AND EQUIPMENT
The cost, accumulated depreciation and amortization, and net book value of property and equipment are summarized as follows at December 31, 2013 and 2012:
|
|
2013 |
|
2012 |
| ||
|
|
|
|
|
| ||
Furniture and fixtures |
|
$ |
355,509 |
|
$ |
355,509 |
|
Computer hardware/software |
|
1,659,147 |
|
1,632,712 |
| ||
|
|
2,014,656 |
|
1,988,221 |
| ||
Less: accumulated depreciation and amortization |
|
(1,925,897 |
) |
(1,843,190 |
) | ||
|
|
|
|
|
| ||
Property and equipment, net |
|
$ |
88,759 |
|
$ |
145,031 |
|
Depreciation and amortization expense totaled $82,707 and $151,320 for the years ended December 31, 2013 and 2012, respectively.
NOTE 5 LINE OF CREDIT
The Group has a $5,000,000 revolving line of credit available with a financial institution which expires on October 15, 2014. The revolving line of credit is payable on demand, secured by all corporate assets and personally guaranteed by a member of the Group. Interest is paid monthly on the unpaid principal balance at a rate of LIBOR plus 1.25%. The Group drew $8,365,554 and $1,151,221 during the years ended December 31, 2013 and 2012, respectively.
Interest expense for the year ended December 31, 2013 and 2012 amounted to $27,938 and $23,684, respectively. As of December 31, 2013, the Groups line of credit had a balance of $0.
NOTE 6 LONG-TERM DEBT
The Group has a note payable with a bank with monthly payments of principal and interest. Interest accrues at a fixed rate of 3.64%. The loan matures on September 30, 2015. The note payable is secured by the Groups properties and assets reflected on the balance sheet. The Group is obligated for minimum annual principal payments as follows:
2014 |
|
$ |
1,673,230 |
|
2015 |
|
1,296,026 |
| |
|
|
$ |
2,969,256 |
|
Interest expense for the years ended December 31, 2013 and 2012 amounted to $169,241 and $258,177, respectively.
NOTE 7 MEDICAL MALPRACTICE CLAIMS
The Group procures professional liability insurance coverage on a claims-made basis. The insurance contracts specify that coverage with specific individual and aggregate limits is available only during the term of each insurance contract. The Group purchased a current year claims-made policy, which was effective until August 9, 2011 and a similar policy effective until August 9, 2014. The Group is insured by an offshore multi-provider captive insurance company (see Related Party Transactions Note) with a U.S. based primary insurance carrier providing a fronting policy with limits of $1,000,000 per occurrence and $3,000,000 aggregate. The captive insurance companys policy acts as a retrospectively rated policy where dividends may be paid if loss experience is less than reserves. The premiums are based on industry loss experience and the Groups anticipated loss experience and the Groups account for the premiums as an expense over the period of coverage under the policy. The Group will accrue estimated losses from asserted and unasserted claims in excess of the minimum premium as deemed necessary.
PHOENIX PHYSICIANS, LLC AND AFFILIATES
(LIMITED LIABILITY COMPANIES)
NOTES TO COMBINED FINANCIAL STATEMENTS
NOTE 7 MEDICAL MALPRACTICE CLAIMS, CONTINUED
The Group and certain independent contractor physicians are defendants in medical malpractice lawsuits arising under the policies issued in 2004 through 2009. The policies cover claims occurring in those years for all Phoenix Physicians, LLC entities and prior acts from 2000 through 2003 for contracts for a hospital client committed by independent contracted physicians under a hospital contract with the Group. The lawsuits are in various stages of processing, and some may ultimately be brought to trial. Based on information received from management and legal counsel, the potential settlement of these claims could range from $3,000,000 to $4,100,000. If these claims proceed to trial, the settlement or damages awarded could be substantially higher. Incidents occurring through December 31, 2013 and 2012 may result in the assertion of additional claims and management believes the premiums paid to the insurance company are adequate to cover all asserted and unasserted claims at December 31, 2013 and 2012.
The Group maintains an additional claims-made insurance policy with an insurance company licensed in the U.S. effective until August 2014. Phoenix Physicians, LLC purchases this malpractice policy so that its contracted physicians in the State of Florida will be in compliance with the Florida Medical Licensing Board, which requires licensed physicians to purchase malpractice insurance from an approved list of domestic insurers. The U.S. insurance company in turn has entered into a reinsurance agreement with the offshore multi-provider captive insurance company to reinsure the U.S. insurance company against any claims and loss expenses presented to them. As a condition of this reinsurance agreement, the offshore company maintains letters of credit to offset the risk of the U.S. insurance company. Upon issuance of the policy each year, the U.S. insurer requires that the letters of credit be adjusted to fully collateralize aggregate limit of the new policy. However, the letters of credit are also periodically reduced by claim payments and by the closure of claims in specific policies. The letters of credit total approximately $10,250,335 and $9,031,000 at December 31, 2013 and 2012, respectively.
NOTE 8 RELATED PARTY TRANSACTIONS
The Group has professional liability insurance and/or reinsurance coverage through an offshore multi-provider captive insurance company (Captive). The Groups managing member is a beneficial owner of the Captive, while the reinsurance company is a separate entity.
A Member of the Group also has an ownership interest in billing companies. Revenues earned from related entities were $133,043 and $150,000 for the years ended December 31, 2013 and 2012, respectively.
See Note 9 for a description of leasing arrangements with related party lessors.
NOTE 9 LEASING ARRANGEMENTS
Operating Leases
The Group leases office space and equipment. Lease expense related to non-cancelable office space and medical/ equipment leases amounted to $457,420 and $380,927 for the years ended December 31, 2013 and 2012, respectively.
Included in total lease expense is $65,760 and $65,760 paid to related parties for office space for the years ended December 31, 2013 and 2012, respectively.
Future minimum lease payments required under non-cancelable operating leases as of December 31, 2013, are as follows:
Year Ending December 31, |
|
|
| |
|
|
|
| |
2014 |
|
$ |
418,867 |
|
2015 |
|
153,139 |
| |
2016 |
|
59,962 |
| |
|
|
$ |
631,968 |
|
PHOENIX PHYSICIANS, LLC AND AFFILIATES
(LIMITED LIABILITY COMPANIES)
NOTES TO COMBINED FINANCIAL STATEMENTS
NOTE 10 RETIREMENT PLAN
The Group has a qualified contributory savings plan as allowed under Section 401(k) of the Internal Revenue Code that covers all employees meeting certain eligibility requirements. Employees may contribute from 1% to 15% of their annual compensation to the Plan, limited to a maximum annual amount as set periodically by the Internal Revenue Service.
The Group may make a discretionary matching contribution to the plan at a 50% match on employee contributions up to a maximum of 6%. In addition, the Group may contribute additional discretionary amounts as determined by the Groups Board of Directors. Group matching contributions totaled $166,682 and $159,449 for the years ended December 31, 2013 and 2012, respectively.
NOTE 11 COMMITMENTS AND CONTINGENCIES
Classification of Physicians as Independent Contractors
Certain of the Groups affiliate contract with physicians and other health care professionals as independent contractors. Since these professionals are regarded as independent contractors, such affiliates do not withhold federal or state income taxes, make federal or state unemployment tax payments or provide workers compensation insurance with respect to such independent contractors. The payment of applicable taxes is regarded by the Group as the responsibility of such independent contractors. The Group believes that this classification of these health care professionals as independent contractors is proper for federal tax purposes.
Litigation
From time to time, the Group is involved in litigation other than medical malpractice arising in the ordinary course of business. Although the outcome of these matters is not presently determinable, it is the opinion of the Groups management, based on consultation with legal counsel, that the outcome of these matters will not materially affect the financial position and results of operations of the Group. Due to uncertainties in the settlement process, it is at least reasonably possible that managements estimate of the outcome, favorably or unfavorably, will change within the next year.
NOTE 12 CONCENTRATIONS OF CREDIT RISK
Financial instruments that potentially subjects the Group to concentration of credit risk consist principally of cash deposits in excess of the Federal Deposit Insurance Corporation (the FDIC) insured limits. At December 31, 2013 and 2012, all funds held at financial institutions were within FDIC limits.
The Group receives significant payments for services rendered to beneficiaries of the Medicare and Medicaid programs. The amount ultimately received for services rendered to beneficiaries of these programs is dependent on the regulations governing these programs and is therefore subject to frequent and substantial change. Although the Group provides services to patients nationwide, significant concentrations exist in the southeastern region. The Group is therefore dependent on the general economic conditions in these locations.
NOTE 13 SUBSEQUENT EVENTS
On June 10, 2014, EmCare, Inc. (EmCare), a wholly-owned subsidiary of Envision Healthcare Holdings, Inc., entered into an Interest Purchase Agreement (the Purchase Agreement) with the Group and all of the equity owners of the Group (the Sellers), pursuant to which EmCare agreed to acquire from Sellers all of the issued and outstanding equity interests of the Group for $170 million in cash, subject to certain adjustments as set forth in the Purchase Agreement, and the assumption of certain liabilities of the Group (the Transaction).
The Purchase Agreement contains customary representations, warranties and covenants by each party, including covenants with respect to the conduct of the Group prior to the completion of the Transaction, compliance with applicable laws and regulations, and the Groups eligibility for participation and reimbursement under federal and state health care programs. Additionally, the Sellers have agreed to certain non-compete restrictions for three-years after closing of the Transaction and will not solicit employees of the Group or affiliated entities for one-year after closing, both as more fully set forth in the Purchase Agreement. The transaction was consummated on June 17, 2014.
Exhibit 99.2
PHOENIX PHYSICIANS, LLC
and AFFILIATES
(LIMITED LIABILITY COMPANIES)
Condensed Combined Financial Statements
(Unaudited)
Three Months Ended
March 31, 2014 and 2013
PHOENIX PHYSICIANS, LLC
CONDENSED COMBINED STATEMENTS OF FINANCIAL POSITION
|
|
March 31, |
|
December 31, |
| ||
|
|
(Unaudited) |
|
(Audited) |
| ||
Assets |
|
|
|
|
| ||
Current assets: |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
5,197,105 |
|
$ |
3,895,850 |
|
Accounts receivable, net |
|
15,955,706 |
|
15,075,642 |
| ||
Accounts receivable-subsidy income, net |
|
3,714,536 |
|
1,972,209 |
| ||
Receivables from related party |
|
416,918 |
|
277,500 |
| ||
Prepaid expenses and other current assets |
|
296,117 |
|
2,884,784 |
| ||
Total current assets |
|
25,580,382 |
|
24,105,985 |
| ||
Non-current assets: |
|
|
|
|
| ||
Property and equipment, net |
|
98,414 |
|
88,759 |
| ||
Deposits |
|
91,855 |
|
91,855 |
| ||
Total assets |
|
$ |
25,770,651 |
|
$ |
24,286,599 |
|
|
|
|
|
|
| ||
Liabilities and Members Equity |
|
|
|
|
| ||
Current liabilities: |
|
|
|
|
| ||
Accounts payable |
|
1,558,889 |
|
1,134,487 |
| ||
Accrued physician fees and other expenses |
|
6,297,882 |
|
7,509,506 |
| ||
Accrued payroll |
|
232,732 |
|
472,167 |
| ||
Current maturities of long-term debt |
|
1,673,230 |
|
1,673,230 |
| ||
Total current liabilities |
|
9,762,733 |
|
10,789,390 |
| ||
Long-term debt |
|
883,433 |
|
1,296,026 |
| ||
Total liabilities |
|
10,646,166 |
|
12,085,416 |
| ||
|
|
|
|
|
| ||
Members equity |
|
15,124,485 |
|
12,201,183 |
| ||
Total liabilities and members equity |
|
$ |
25,770,651 |
|
$ |
24,286,599 |
|
PHOENIX PHYSICIANS, LLC
CONDENSED COMBINED STATEMENTS OF OPERATIONS (Unaudited)
|
|
Three months ended |
| ||||
|
|
2014 |
|
2013 |
| ||
Revenue: |
|
|
|
|
| ||
Fee-for-service contract revenue |
|
$ |
24,007,171 |
|
$ |
19,688,696 |
|
Subsidy income |
|
7,451,002 |
|
7,959,549 |
| ||
Other |
|
84,950 |
|
56,315 |
| ||
Total revenue |
|
31,543,123 |
|
27,704,560 |
| ||
|
|
|
|
|
| ||
Direct contract expenses: |
|
|
|
|
| ||
Provider fees |
|
23,861,644 |
|
20,980,663 |
| ||
Billing expenses |
|
1,828,070 |
|
1,541,555 |
| ||
Other direct expenses |
|
579,483 |
|
585,421 |
| ||
Total direct contract expenses |
|
26,269,197 |
|
23,107,639 |
| ||
|
|
|
|
|
| ||
Gross profit |
|
5,273,926 |
|
4,596,921 |
| ||
|
|
|
|
|
| ||
Selling, general and administrative expenses |
|
2,321,441 |
|
2,058,264 |
| ||
Operating income |
|
2,952,485 |
|
2,538,657 |
| ||
Interest expense |
|
(29,183 |
) |
(43,352 |
) | ||
Net income |
|
$ |
2,923,302 |
|
$ |
2,495,305 |
|
PHOENIX PHYSICIANS, LLC
CONDENSED COMBINED STATEMENTS OF CASH FLOWS (Unaudited)
|
|
Three months ended |
| ||||
|
|
2014 |
|
2013 |
| ||
Cash flows from operating activities |
|
|
|
|
| ||
Net income |
|
$ |
2,923,302 |
|
$ |
2,495,305 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
| ||
Depreciation and amortization |
|
18,800 |
|
22,657 |
| ||
Changes in assets and liabilities (increase) decrease in: |
|
|
|
|
| ||
Accounts receivable, net |
|
(880,064 |
) |
(4,450,394 |
) | ||
Accounts receivable-subsidy income |
|
(1,742,327 |
) |
2,405,917 |
| ||
Receivables from related party |
|
(139,418 |
) |
(65,596 |
) | ||
Prepaid expenses and current assets |
|
165,419 |
|
3,657,895 |
| ||
Deposits |
|
|
|
|
| ||
Increase (decrease) in: |
|
|
|
|
| ||
Accounts payable |
|
424,402 |
|
(2,711,919 |
) | ||
Accrued physician fees and other expenses |
|
1,211,624 |
|
582,347 |
| ||
Accrued payroll |
|
(239,435 |
) |
(330,777 |
) | ||
Total adjustments |
|
(1,180,999 |
) |
(889,870 |
) | ||
Net cash provided by (used in) operating activities |
|
1,742,303 |
|
1,605,435 |
| ||
Cash flows from investing activities |
|
|
|
|
| ||
Purchases of property and equipment |
|
(28,455 |
) |
(3,563 |
) | ||
Net cash (used in) investing activities |
|
(28,455 |
) |
(3,563 |
) | ||
Cash flows from financing activities |
|
|
|
|
| ||
Distributions to members |
|
|
|
|
| ||
Borrowings of long-term debt |
|
|
|
|
| ||
Repayments of long-term debt |
|
(412,593 |
) |
(512,976 |
) | ||
Net cash (used in) financing activities |
|
(412,593 |
) |
(512,976 |
) | ||
Net increase (decrease) in cash and cash equivalents |
|
1,301,255 |
|
1,088,896 |
| ||
Cash and cash equivalents, beginning of year |
|
3,895,850 |
|
2,906,882 |
| ||
Cash and cash equivalents, end of year |
|
$ |
5,197,105 |
|
$ |
3,995,778 |
|
Exhibit 99.3
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL DATA
On June 17, 2014, Envision Healthcare Holdings, Inc. (the Company or Envision Healthcare) acquired the stock of Phoenix Physicians, LLC and affiliates (Phoenix Physicians) for a total purchase price of $169.5 million paid in cash.
The following tables set forth certain unaudited pro forma condensed combined financial statements, including unaudited pro forma adjustments (collectively, the Pro Forma Financial Data), giving effect to the Companys acquisition of Phoenix Physicians. The unaudited pro forma condensed combined balance sheet gives effect to the acquisition of Phoenix Physicians by the Company as of March 31, 2014. The unaudited pro forma condensed combined statements of operations give effect to the Phoenix Physicians acquisition as if the acquisition had been completed on January 1, 2013.
The Pro Forma Financial Data is based upon the historical financial statements of the Company and Phoenix Physicians and certain adjustments which the Company believes are reasonable to give effect to the Phoenix Physician acquisition. These adjustments are based upon currently available information and certain assumptions, and therefore the actual adjustments will likely differ from the pro forma adjustments. The Pro Forma Financial Data included herein was prepared using the acquisition method of accounting for the business combination. The fair value amounts assigned to the identifiable assets acquired and liabilities assumed are considered preliminary at this time. However, the Company believes that the preliminary determination of the fair value of acquired assets and assumed liabilities and other related assumptions utilized in preparing the Pro Forma Financial Data provide a reasonable basis for presenting the pro forma effects of the Phoenix Physician acquisition.
The unaudited pro forma condensed combined financial statements are for informational purposes only and do not purport to reflect the financial position or results of operations that would have occurred if the Phoenix Physicians acquisition had been consummated on January 1, 2013; nor does it purport to represent or be indicative of the financial position or results of operations of the Company for any future dates or periods.
Envision Healthcare Holdings, Inc.
Unaudited Pro Forma Condensed Combined Balance Sheet
As of March 31, 2014
(in thousands)
|
|
Historical |
|
|
|
|
| ||||||
|
|
Envision |
|
Phoenix |
|
Pro forma |
|
Pro forma |
| ||||
|
|
Healthcare |
|
Physicians |
|
Adjustments |
|
Combined |
| ||||
Assets |
|
|
|
|
|
|
|
|
| ||||
Current assets: |
|
|
|
|
|
|
|
|
| ||||
Cash and cash equivalents |
|
$ |
190,996 |
|
$ |
5,197 |
|
$ |
(169,450 |
)(a) |
$ |
26,743 |
|
Insurance collateral |
|
19,442 |
|
|
|
17,422 |
(d) |
36,864 |
| ||||
Trade and other accounts receivable, net |
|
840,940 |
|
20,087 |
|
|
|
861,027 |
| ||||
Parts and supplies inventory |
|
23,736 |
|
|
|
|
|
23,736 |
| ||||
Prepaids and other current assets |
|
26,661 |
|
296 |
|
|
|
26,957 |
| ||||
Total current assets |
|
1,101,775 |
|
25,580 |
|
(152,028 |
) |
975,327 |
| ||||
Non-current assets: |
|
|
|
|
|
|
|
|
| ||||
Property, plant, and equipment, net |
|
190,935 |
|
98 |
|
|
|
191,033 |
| ||||
Intangible assets, net |
|
516,530 |
|
|
|
56,000 |
(a) |
572,530 |
| ||||
Insurance collateral |
|
1,127 |
|
|
|
|
|
1,127 |
| ||||
Goodwill |
|
2,444,156 |
|
|
|
95,770 |
(a) |
2,539,926 |
| ||||
Other long-term assets |
|
60,007 |
|
92 |
|
|
|
60,099 |
| ||||
Total assets |
|
$ |
4,314,530 |
|
$ |
25,770 |
|
$ |
(258 |
) |
$ |
4,340,042 |
|
Liabilities and Equity |
|
|
|
|
|
|
|
|
| ||||
Current liabilities: |
|
|
|
|
|
|
|
|
| ||||
Accounts payable |
|
$ |
51,301 |
|
$ |
1,559 |
|
$ |
|
|
$ |
52,860 |
|
Accrued liabilities |
|
371,570 |
|
6,531 |
|
3,484 |
(d) |
381,585 |
| ||||
Current deferred tax liabilities |
|
35,639 |
|
|
|
|
|
35,639 |
| ||||
Current portion of long-term debt and capital lease obligations |
|
12,011 |
|
1,673 |
|
(1,673 |
)(a) |
12,011 |
| ||||
Total current liabilities |
|
470,521 |
|
9,763 |
|
1,811 |
|
482,095 |
| ||||
Long-term debt and capital lease obligations |
|
1,892,272 |
|
883 |
|
(883 |
)(a) |
1,892,272 |
| ||||
Long-term deferred tax liabilities |
|
151,225 |
|
|
|
|
|
151,225 |
| ||||
Insurance reserves |
|
151,792 |
|
|
|
13,938 |
(d) |
165,730 |
| ||||
Other long-term liabilities |
|
16,721 |
|
|
|
|
|
16,721 |
| ||||
Total liabilities |
|
2,682,531 |
|
10,646 |
|
14,866 |
|
2,708,043 |
| ||||
Commitments and contingencies |
|
|
|
|
|
|
|
|
| ||||
Equity: |
|
|
|
|
|
|
|
|
| ||||
Common stock |
|
1,804 |
|
|
|
|
|
1,804 |
| ||||
Preferred stock |
|
|
|
|
|
|
|
|
| ||||
Treasury stock, at cost |
|
(1,347 |
) |
|
|
|
|
(1,347 |
) | ||||
Additional paid-in capital |
|
1,577,521 |
|
|
|
|
|
1,577,521 |
| ||||
Retained earnings |
|
43,166 |
|
15,124 |
|
(15,124 |
)(a) |
43,166 |
| ||||
Accumulated other comprehensive income |
|
(1,125 |
) |
|
|
|
|
(1,125 |
) | ||||
Total Envision Healthcare Holdings, Inc. equity |
|
1,620,019 |
|
15,124 |
|
(15,124 |
) |
1,620,019 |
| ||||
Noncontrolling interest |
|
11,980 |
|
|
|
|
|
11,980 |
| ||||
Total equity |
|
1,631,999 |
|
15,124 |
|
(15,124 |
) |
1,631,999 |
| ||||
Total liabilities and equity |
|
$ |
4,314,530 |
|
$ |
25,770 |
|
$ |
(258 |
) |
$ |
4,340,042 |
|
See Notes to Unaudited Pro Forma Condensed Combined Financial Data.
Envision Healthcare Holdings, Inc.
Unaudited Pro Forma Condensed Combined Statement of Operations
For the three months ended March 31, 2014
(in thousands, except share and per share amounts)
|
|
Historical |
|
|
|
|
| ||||||
|
|
Envision |
|
Phoenix |
|
Pro forma |
|
Pro forma |
| ||||
|
|
Healthcare |
|
Physicians |
|
Adjustments |
|
Combined |
| ||||
Net revenue |
|
$ |
1,014,211 |
|
$ |
31,543 |
|
$ |
|
|
$ |
1,045,754 |
|
Compensation and benefits |
|
743,661 |
|
24,658 |
|
|
|
768,319 |
| ||||
Operating expenses |
|
114,635 |
|
2,205 |
|
|
|
116,840 |
| ||||
Insurance expense |
|
30,981 |
|
946 |
|
|
|
31,927 |
| ||||
Selling, general and administrative expenses |
|
19,375 |
|
763 |
|
|
|
20,138 |
| ||||
Depreciation and amortization expense |
|
36,432 |
|
19 |
|
1,400 |
(b) |
37,851 |
| ||||
Restructuring charges |
|
809 |
|
|
|
|
|
809 |
| ||||
Income from operations |
|
68,318 |
|
2,952 |
|
(1,400 |
) |
69,870 |
| ||||
Interest income from restricted assets |
|
86 |
|
|
|
|
|
86 |
| ||||
Interest expense, net |
|
(30,049 |
) |
(29 |
) |
|
|
(30,078 |
) | ||||
Realized gains (losses) on investments |
|
606 |
|
|
|
|
|
606 |
| ||||
Other income (expense), net |
|
(808 |
) |
|
|
|
|
(808 |
) | ||||
Loss on early debt extinguishment |
|
|
|
|
|
|
|
|
| ||||
Income (loss) before income taxes and equity in earnings of unconsolidated subsidiary |
|
38,153 |
|
2,923 |
|
(1,400 |
) |
39,676 |
| ||||
Income tax benefit (expense) |
|
(16,675 |
) |
|
|
(583 |
)(c) |
(17,258 |
) | ||||
Income (loss) before equity in earnings of unconsolidated subsidiary |
|
21,478 |
|
2,923 |
|
(1,983 |
) |
22,418 |
| ||||
Equity in earnings of unconsolidated subsidiary |
|
47 |
|
|
|
|
|
47 |
| ||||
Net income (loss) |
|
21,525 |
|
2,923 |
|
(1,983 |
) |
22,465 |
| ||||
Less: Net loss attributable to noncontrolling interest |
|
3,300 |
|
|
|
|
|
3,300 |
| ||||
Net income (loss) attributable to Envision Healthcare Holdings, Inc. |
|
$ |
24,825 |
|
$ |
2,923 |
|
$ |
(1,983 |
) |
$ |
25,765 |
|
|
|
|
|
|
|
|
|
|
| ||||
Net income (loss) per share attributable to Envision Healthcare Holdings, Inc.: |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
$ |
0.14 |
|
$ |
|
|
$ |
|
|
$ |
0.14 |
|
Diluted |
|
$ |
0.13 |
|
$ |
|
|
$ |
|
|
$ |
0.14 |
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted-average common shares outstanding: |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
180,782,025 |
|
|
|
|
|
180,782,025 |
| ||||
Diluted |
|
189,391,612 |
|
|
|
|
|
189,391,612 |
|
See Notes to Unaudited Pro Forma Condensed Combined Financial Data.
Envision Healthcare Holdings, Inc.
Unaudited Pro Forma Condensed Combined Statement of Operations
For the year ended December 31, 2013
(in thousands, except share and per share amounts)
|
|
Historical |
|
|
|
|
| ||||||
|
|
Envision |
|
Phoenix |
|
Pro forma |
|
Pro forma |
| ||||
|
|
Healthcare |
|
Physicians |
|
Adjustments |
|
Combined |
| ||||
Net revenue |
|
$ |
3,728,312 |
|
$ |
117,655 |
|
$ |
|
|
$ |
3,845,967 |
|
Compensation and benefits |
|
2,667,439 |
|
93,082 |
|
|
|
2,760,521 |
| ||||
Operating expenses |
|
424,865 |
|
8,235 |
|
|
|
433,100 |
| ||||
Insurance expense |
|
106,293 |
|
2,979 |
|
|
|
109,272 |
| ||||
Selling, general and administrative expenses |
|
106,659 |
|
3,039 |
|
|
|
109,698 |
| ||||
Depreciation and amortization expense |
|
140,632 |
|
83 |
|
5,600 |
(b) |
146,315 |
| ||||
Restructuring charges |
|
5,669 |
|
|
|
|
|
5,669 |
| ||||
Income from operations |
|
276,755 |
|
10,237 |
|
(5,600 |
) |
281,392 |
| ||||
Interest income from restricted assets |
|
792 |
|
|
|
|
|
792 |
| ||||
Interest expense, net |
|
(186,701 |
) |
(197 |
) |
|
|
(186,898 |
) | ||||
Realized gains (losses) on investments |
|
471 |
|
|
|
|
|
471 |
| ||||
Other income (expense), net |
|
(12,760 |
) |
(57 |
) |
|
|
(12,817 |
) | ||||
Loss on early debt extinguishment |
|
(68,379 |
) |
|
|
|
|
(68,379 |
) | ||||
Income (loss) before income taxes and equity in earnings of unconsolidated subsidiary |
|
10,178 |
|
9,983 |
|
(5,600 |
) |
14,561 |
| ||||
Income tax benefit (expense) |
|
994 |
|
|
|
(1,679 |
)(c) |
(685 |
) | ||||
Income before equity in earnings of unconsolidated subsidiary |
|
11,172 |
|
9,983 |
|
(7,279 |
) |
13,876 |
| ||||
Equity in earnings of unconsolidated subsidiary |
|
323 |
|
|
|
|
|
323 |
| ||||
Net income (loss) |
|
11,495 |
|
9,983 |
|
(7,279 |
) |
14,199 |
| ||||
Less: Net income attributable to noncontrolling interest |
|
(5,500 |
) |
|
|
|
|
(5,500 |
) | ||||
Net income (loss) attributable to Envision Healthcare Holdings, Inc. |
|
$ |
5,995 |
|
$ |
9,983 |
|
$ |
(7,279 |
) |
$ |
8,699 |
|
|
|
|
|
|
|
|
|
|
| ||||
Net income (loss) per share attributable to Envision Healthcare Holdings, Inc.: |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
$ |
0.04 |
|
$ |
|
|
$ |
|
|
$ |
0.06 |
|
Diluted |
|
$ |
0.04 |
|
$ |
|
|
$ |
|
|
$ |
0.06 |
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted-average common shares outstanding: |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
150,156,216 |
|
|
|
|
|
150,156,216 |
| ||||
Diluted |
|
156,962,385 |
|
|
|
|
|
156,962,385 |
|
See Notes to Unaudited Pro Forma Condensed Combined Financial Data.
Envision Healthcare Holdings, Inc.
Notes to Unaudited Pro Forma Condensed Combined Financial Data
(a) Represents pro forma adjustments necessary to reflect the Phoenix Physicians acquisition, including cash consideration paid of $169.5 million.
(b) Represents the incremental amortization expense of $1.4 million and $5.6 million for the three months ended March 31, 2014 and for the year ended December 31, 2013, respectively, as a result of the allocation of purchase price to certain amortizable assets, specifically contract values, with useful lives of 10 years.
The purchase price allocation for this acquisition is considered preliminary and may change upon completion of the determination of the fair value of assets acquired and liabilities assumed. The following table summarizes the initial purchase price allocation, as of June17, 2014, the date of acquisition (in thousands):
Assets: |
|
|
| |
Cash |
|
$ |
7,052 |
|
Accounts receivable |
|
16,748 |
| |
Prepaid and other current assets |
|
359 |
| |
Property, plant, and equipment |
|
92 |
| |
Acquired intangible assets |
|
56,000 |
| |
Goodwill |
|
96,811 |
| |
Total assets |
|
177,062 |
| |
Liabilities: |
|
|
| |
Accounts payable |
|
1,073 |
| |
Accrued liabilities |
|
6,539 |
| |
Total liabilities |
|
7,612 |
| |
Total purchase price |
|
$ |
169,450 |
|
(c) Represents the tax effect of both the historical results of Phoenix Physicians and the pro forma adjustments using the Companys blended federal and state statutory tax rates.
(d) Represents the acquired malpractice claims liability of $17.4 million based on actuarial assumptions.