XML 49 R27.htm IDEA: XBRL DOCUMENT v3.19.3
Segment and Related Information
9 Months Ended
Sep. 30, 2019
Segment and Related Information  
Segment and Related Information

Note S — 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 our owned and operated patient care clinics. 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, health management organizations (“HMOs”), preferred provider organizations (“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 persons aged 65 or older in financial need; 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 A - “Organization and Summary of Significant Accounting Policies” in our 2018 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, 2018.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Patient Care

 

Products & Services

 

 

For the Three Months Ended 

 

For the Three Months Ended 

 

 

September 30, 

 

September 30, 

(in thousands)

    

2019

 

2018

 

2019

 

2018

Net revenues

 

 

 

 

 

 

 

 

 

 

 

 

Third party

 

$

230,931

 

$

214,080

 

$

48,707

 

$

48,866

Intersegments

 

 

— 

 

 

— 

 

 

53,670

 

 

48,945

Total net revenues

 

 

230,931

 

 

214,080

 

 

102,377

 

 

97,811

Material costs

 

 

 

 

 

 

 

 

 

 

 

 

Third party suppliers

 

 

65,055

 

 

58,395

 

 

26,979

 

 

26,410

Intersegments

 

 

6,284

 

 

6,300

 

 

47,386

 

 

42,645

Total material costs

 

 

71,339

 

 

64,695

 

 

74,365

 

 

69,055

Personnel expenses

 

 

81,274

 

 

77,806

 

 

13,320

 

 

13,047

Other expenses

 

 

37,245

 

 

34,426

 

 

6,858

 

 

6,306

Depreciation & amortization

 

 

4,943

 

 

4,651

 

 

2,723

 

 

2,564

Segment income from operations

 

$

36,130

 

$

32,502

 

$

5,111

 

$

6,839

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Patient Care

 

Products & Services

 

 

For the Nine Months Ended

 

For the Nine Months Ended

 

 

September 30, 

 

September 30, 

(in thousands)

    

2019

    

2018

    

2019

    

2018

Net revenues

 

 

  

 

 

  

 

 

  

 

 

  

Third party

 

$

652,700

 

$

620,745

 

$

144,455

 

$

143,162

Intersegments

 

 

— 

 

 

 

 

150,245

 

 

141,302

Total net revenues

 

 

652,700

 

 

620,745

 

 

294,700

 

 

284,464

Material costs

 

 

 

 

 

 

 

 

 

 

 

 

Third party suppliers

 

 

181,358

 

 

170,559

 

 

80,452

 

 

77,118

Intersegments

 

 

18,268

 

 

17,944

 

 

131,977

 

 

123,358

Total material costs

 

 

199,626

 

 

188,503

 

 

212,429

 

 

200,476

Personnel expenses

 

 

233,402

 

 

228,211

 

 

39,393

 

 

38,304

Other expenses

 

 

112,014

 

 

104,869

 

 

20,883

 

 

17,944

Depreciation & amortization

 

 

13,997

 

 

14,547

 

 

7,862

 

 

7,569

Segment income from operations

 

$

93,661

 

$

84,615

 

$

14,133

 

$

20,171

 

A reconciliation of the total of the reportable segments’ income from operations to consolidated net income (loss) is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended 

 

For the Nine Months Ended 

 

 

September 30, 

 

September 30, 

(in thousands)

    

2019

    

2018

    

2019

    

2018

Income from operations

 

 

 

 

 

 

 

 

 

 

 

 

Patient Care

 

$

36,130

 

$

32,502

 

$

93,661

 

$

84,615

Products & Services

 

 

5,111

 

 

6,839

 

 

14,133

 

 

20,171

Corporate & other

 

 

(23,838)

 

 

(23,417)

 

 

(69,267)

 

 

(67,910)

Income from operations

 

 

17,403

 

 

15,924

 

 

38,527

 

 

36,876

Interest expense, net

 

 

8,954

 

 

8,939

 

 

25,973

 

 

28,519

Loss on extinguishment of debt

 

 

— 

 

 

— 

 

 

— 

 

 

16,998

Non-service defined benefit plan expense

 

 

173

 

 

176

 

 

519

 

 

528

Income (loss) before income taxes

 

 

8,276

 

 

6,809

 

 

12,035

 

 

(9,169)

Provision (benefit) for income taxes

 

 

2,585

 

 

2,440

 

 

3,260

 

 

(3,848)

Net income (loss)

 

$

5,691

 

$

4,369

 

$

8,775

 

$

(5,321)

 

A reconciliation of the reportable segment net revenues to consolidated net revenues is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended 

 

For the Nine Months Ended 

 

 

September 30, 

 

September 30, 

(in thousands)

    

2019

    

2018

    

2019

    

2018

Net revenues

 

 

  

 

 

  

 

 

  

 

 

  

Patient Care

 

$

230,931

 

$

214,080

 

$

652,700

 

$

620,745

Products & Services

 

 

102,377

 

 

97,811

 

 

294,700

 

 

284,464

Corporate & other

 

 

— 

 

 

— 

 

 

— 

 

 

— 

Consolidating adjustments

 

 

(53,670)

 

 

(48,945)

 

 

(150,245)

 

 

(141,302)

Consolidated net revenues

 

$

279,638

 

$

262,946

 

$

797,155

 

$

763,907

 

A reconciliation of the reportable segment material costs to consolidated material costs is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended 

 

For the Nine Months Ended 

 

 

September 30, 

 

September 30, 

(in thousands)

    

2019

    

2018

    

2019

    

2018

Material costs

 

 

  

 

 

  

 

 

  

 

 

  

Patient Care

 

$

71,339

 

$

64,695

 

$

199,626

 

$

188,503

Products & Services

 

 

74,365

 

 

69,055

 

 

212,429

 

 

200,476

Corporate & other

 

 

— 

 

 

— 

 

 

— 

 

 

— 

Consolidating adjustments

 

 

(53,670)

 

 

(48,945)

 

 

(150,245)

 

 

(141,302)

Consolidated material costs

 

$

92,034

 

$

84,805

 

$

261,810

 

$

247,677