XML 34 R24.htm IDEA: XBRL DOCUMENT v3.10.0.1
SEGMENT AND RELATED INFORMATION
9 Months Ended
Sep. 30, 2018
SEGMENT AND RELATED INFORMATION  
SEGMENT AND RELATED INFORMATION

NOTE P — SEGMENT AND RELATED INFORMATION

 

We have identified two operating segments and both performance evaluation and resource allocation decisions are determined based on each operating segment’s income from operations.  The operating segments are described further below:

 

Patient Care — This segment consists of (i) our owned and operated patient care clinics, and (ii) our contracting and network management business.  The patient care clinics provide services to design and fit O&P devices to patients. These clinics also instruct patients in the use, care and maintenance of the devices. The principal reimbursement sources for our services are:

 

·

Commercial private payors and other, which consist of individuals, rehabilitation providers, commercial insurance companies, HMOs, PPOs, hospitals, vocational rehabilitation, workers’ compensation programs and similar sources;

 

·

Medicare, a federally funded health insurance program providing health insurance coverage for persons aged 65 or older and certain disabled persons, which provides reimbursement for O&P products and services based on prices set forth in published fee schedules with 10 regional pricing areas for prosthetics and orthotics and by state for durable medical equipment;

 

·

Medicaid, a health insurance program jointly funded by federal and state governments providing health insurance coverage for certain persons in financial need, regardless of age, which may supplement Medicare benefits for financially needy persons aged 65 or older; and

 

·

U.S. Department of Veterans Affairs.

 

Our contract and network management business, known as Linkia, is the only network management company dedicated solely to serving the O&P market and is focused on managing the O&P services of national and regional insurance companies.  We partner with healthcare insurance companies by securing a national or regional contract either as a preferred provider or to manage their O&P network of providers.

 

Products & Services - This segment consists of our distribution services business, which distributes and fabricates O&P products and components to sell to both the O&P industry and our own patient care clinics, and our therapeutic solutions business.  The therapeutic solutions business provides and sells rehabilitation equipment and ancillary consumable supplies combined with equipment maintenance, education, and training.  This segment also develops emerging neuromuscular technologies for the O&P and rehabilitation markets.

 

Corporate & Other - This consists of corporate overhead and includes unallocated expense such as personnel costs, professional fees and corporate offices expenses.

 

The accounting policies of the segments are the same as those described in Note B - "Significant Accounting Policies" in our 2017 Form 10-K.

 

Intersegment revenue primarily relates to sales of O&P components from the Products & Services segment to the Patient Care segment.  The sales are priced at the cost of the related materials plus overhead.

 

Summarized financial information concerning our reporting segments is shown in the following tables.

 

Total assets for each of the segments has not materially changed from December 31, 2017.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Products & 

 

Corporate & 

 

Consolidating

 

 

 

(in thousands)

    

Patient Care

    

Services

    

Other

    

Adjustments

    

Total

Three Months Ended September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third party

 

$

214,080

 

$

48,866

 

$

 —

 

$

 —

 

$

262,946

Intersegments

 

 

 —

 

 

48,945

 

 

 —

 

 

(48,945)

 

 

 —

Total net revenue

 

 

214,080

 

 

97,811

 

 

 —

 

 

(48,945)

 

 

262,946

Material costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third party suppliers

 

 

58,395

 

 

26,410

 

 

 —

 

 

 —

 

 

84,805

Intersegments

 

 

6,300

 

 

42,645

 

 

 —

 

 

(48,945)

 

 

 —

Total material costs

 

 

64,695

 

 

69,055

 

 

 —

 

 

(48,945)

 

 

84,805

Personnel expenses

 

 

77,806

 

 

13,047

 

 

 —

 

 

 —

 

 

90,853

Other expenses

 

 

34,426

 

 

6,306

 

 

21,682

 

 

 —

 

 

62,414

Depreciation & amortization

 

 

4,651

 

 

2,564

 

 

1,735

 

 

 —

 

 

8,950

Income (loss) from operations

 

 

32,502

 

 

6,839

 

 

(23,417)

 

 

 —

 

 

15,924

Interest expense, net

 

 

7,984

 

 

3,233

 

 

(2,278)

 

 

 —

 

 

8,939

Non-service defined benefit plan expense

 

 

 —

 

 

 —

 

 

176

 

 

 —

 

 

176

Income (loss) before income taxes

 

 

24,518

 

 

3,606

 

 

(21,315)

 

 

 —

 

 

6,809

Provision for income taxes

 

 

 —

 

 

 —

 

 

2,440

 

 

 —

 

 

2,440

Net income (loss)

 

$

24,518

 

$

3,606

 

$

(23,755)

 

$

 —

 

$

4,369

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Products & 

 

Corporate & 

 

Consolidating

 

 

 

(in thousands)

    

Patient Care

    

Services

    

Other

    

Adjustments

    

Total

Three Months Ended September 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third party

 

$

210,637

 

$

47,329

 

$

 —

 

$

 —

 

$

257,966

Intersegments

 

 

 —

 

 

45,114

 

 

 —

 

 

(45,114)

 

 

 —

Total net revenue

 

 

210,637

 

 

92,443

 

 

 —

 

 

(45,114)

 

 

257,966

Material costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third party suppliers

 

 

56,748

 

 

25,597

 

 

 —

 

 

 —

 

 

82,345

Intersegments

 

 

5,997

 

 

39,117

 

 

 —

 

 

(45,114)

 

 

 —

Total material costs

 

 

62,745

 

 

64,714

 

 

 —

 

 

(45,114)

 

 

82,345

Personnel expenses

 

 

78,161

 

 

11,904

 

 

 —

 

 

 —

 

 

90,065

Other expenses

 

 

35,861

 

 

6,251

 

 

24,272

 

 

 —

 

 

66,384

Depreciation & amortization

 

 

5,324

 

 

2,429

 

 

1,879

 

 

 —

 

 

9,632

Income (loss) from operations

 

 

28,546

 

 

7,145

 

 

(26,151)

 

 

 —

 

 

9,540

Interest expense, net

 

 

8,123

 

 

3,275

 

 

3,699

 

 

 —

 

 

15,097

Non-service defined benefit plan expense

 

 

 —

 

 

 —

 

 

184

 

 

 —

 

 

184

Income (loss) before income taxes

 

 

20,423

 

 

3,870

 

 

(30,034)

 

 

 —

 

 

(5,741)

Benefit for income taxes

 

 

 —

 

 

 —

 

 

(1,580)

 

 

 —

 

 

(1,580)

Net income (loss)

 

$

20,423

 

$

3,870

 

$

(28,454)

 

$

 —

 

$

(4,161)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

Products & 

    

Corporate & 

    

Consolidating

    

 

 

(in thousands)

    

Patient Care

    

Services

    

Other

    

Adjustments

    

Total

Nine Months Ended September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Third party

 

$

620,745

 

$

143,162

 

$

 —

 

$

 —

 

$

763,907

Intersegments

 

 

 

 

141,302

 

 

 —

 

 

(141,302)

 

 

Total net revenue

 

 

620,745

 

 

284,464

 

 

 —

 

 

(141,302)

 

 

763,907

Material costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third party suppliers

 

 

170,559

 

 

77,118

 

 

 —

 

 

 —

 

 

247,677

Intersegments

 

 

17,944

 

 

123,358

 

 

 —

 

 

(141,302)

 

 

Total material costs

 

 

188,503

 

 

200,476

 

 

 —

 

 

(141,302)

 

 

247,677

Personnel expenses

 

 

228,211

 

 

38,304

 

 

 —

 

 

 —

 

 

266,515

Other expenses

 

 

104,869

 

 

17,944

 

 

62,474

 

 

 

 

185,287

Depreciation & amortization

 

 

14,547

 

 

7,569

 

 

5,436

 

 

 

 

27,552

Income (loss) from operations

 

 

84,615

 

 

20,171

 

 

(67,910)

 

 

 —

 

 

36,876

Interest expense, net

 

 

22,429

 

 

9,745

 

 

(3,655)

 

 

 —

 

 

28,519

Loss on extinguishment of debt

 

 

 —

 

 

 —

 

 

16,998

 

 

 —

 

 

16,998

Non-service defined benefit plan expense

 

 

 —

 

 

 —

 

 

528

 

 

 —

 

 

528

Income (loss) before income taxes

 

 

62,186

 

 

10,426

 

 

(81,781)

 

 

 —

 

 

(9,169)

Benefit for income taxes

 

 

 —

 

 

 —

 

 

(3,848)

 

 

 —

 

 

(3,848)

Net income (loss)

 

$

62,186

 

$

10,426

 

$

(77,933)

 

$

 —

 

$

(5,321)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Products & 

 

Corporate & 

 

Consolidating

 

 

 

(in thousands)

    

Patient Care

    

Services

    

Other

    

Adjustments

    

Total

Nine Months Ended September 30, 2017

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Net revenue

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Third party

 

$

614,495

 

$

140,538

 

$

 —

 

$

 —

 

$

755,033

Intersegments

 

 

 —

 

 

131,484

 

 

 —

 

 

(131,484)

 

 

 —

Total net revenue

 

 

614,495

 

 

272,022

 

 

 —

 

 

(131,484)

 

 

755,033

Material costs

 

 

 

 

 

  

 

 

  

 

 

  

 

 

  

Third party suppliers

 

 

165,680

 

 

74,727

 

 

 —

 

 

 —

 

 

240,407

Intersegments

 

 

17,743

 

 

113,741

 

 

 —

 

 

(131,484)

 

 

 —

Total material costs

 

 

183,423

 

 

188,468

 

 

 —

 

 

(131,484)

 

 

240,407

Personnel expenses

 

 

229,582

 

 

36,269

 

 

 —

 

 

 —

 

 

265,851

Other expenses

 

 

107,124

 

 

19,205

 

 

76,389

 

 

 —

 

 

202,718

Depreciation & amortization

 

 

16,123

 

 

7,691

 

 

5,780

 

 

 —

 

 

29,594

Income (loss) from operations

 

 

78,243

 

 

20,389

 

 

(82,169)

 

 

 —

 

 

16,463

Interest expense, net

 

 

24,409

 

 

9,909

 

 

8,879

 

 

 —

 

 

43,197

Non-service defined benefit plan expense

 

 

 —

 

 

 —

 

 

552

 

 

 —

 

 

552

Income (loss) from operations

 

 

53,834

 

 

10,480

 

 

(91,600)

 

 

 —

 

 

(27,286)

Benefit for income taxes

 

 

 —

 

 

 —

 

 

(7,028)

 

 

 —

 

 

(7,028)

Net income (loss)

 

$

53,834

 

$

10,480

 

$

(84,572)

 

$

 —

 

$

(20,258)