-----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, CAWjNwL+cvj84a7zc7wG2jrGHxVFgr/7hYbvyuNFV2drAIYAbZ2e9sT75Sevl6o4 JpWxHSRuoKmlTY4BkPYeDA== 0000898430-01-500541.txt : 20010515 0000898430-01-500541.hdr.sgml : 20010515 ACCESSION NUMBER: 0000898430-01-500541 CONFORMED SUBMISSION TYPE: 10-Q PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20010331 FILED AS OF DATE: 20010514 FILER: COMPANY DATA: COMPANY CONFORMED NAME: DAVITA INC CENTRAL INDEX KEY: 0000927066 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-MISC HEALTH & ALLIED SERVICES, NEC [8090] IRS NUMBER: 510354549 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 10-Q SEC ACT: SEC FILE NUMBER: 001-04034 FILM NUMBER: 1632961 BUSINESS ADDRESS: STREET 1: 21250 HAWTHORNE BLVD STREET 2: SIE 800 CITY: TORRANCE STATE: CA ZIP: 90503-5517 BUSINESS PHONE: 3107922600 MAIL ADDRESS: STREET 1: 21250 HAWTHORNE BLVD SUITE 800 STREET 2: 21250 HAWTHORNE BLVD SUITE 800 CITY: TORRANCE STATE: CA ZIP: 90503-5517 FORMER COMPANY: FORMER CONFORMED NAME: TOTAL RENAL CARE HOLDINGS INC DATE OF NAME CHANGE: 19950524 FORMER COMPANY: FORMER CONFORMED NAME: TOTAL RENAL CARE INC DATE OF NAME CHANGE: 19940719 10-Q 1 d10q.txt FORM 10-Q - ------------------------------------------------------------------------------- - ------------------------------------------------------------------------------- SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 10-Q For the Quarter Ended March 31, 2001 QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 Commission File Number: 1-4034 DAVITA INC. (Former name: Total Renal Care Holdings, Inc.) 21250 Hawthorne Blvd., Suite 800 Torrance, California 90503-5517 Telephone # (310) 792-2600 Delaware 51-0354549 (State of incorporation) (I.R.S. employer identification no.) The Registrant has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months and has been subject to such filing requirements for the past 90 days. As of May 1, 2001, there were 83,050,889 shares of the Registrant's common stock (par value $0.001) issued and outstanding. - ------------------------------------------------------------------------------- - ------------------------------------------------------------------------------- DAVITA INC. INDEX
Page No. -------- PART I. FINANCIAL INFORMATION Item 1. Condensed Consolidated Financial Statements: Consolidated Balance Sheets as of March 31, 2001 and December 31, 2000........................................... 1 Consolidated Statements of Income and Comprehensive Income for the three months ended March 31, 2001 and March 31, 2000........................................................ 2 Consolidated Statements of Cash Flows for the three months ended March 31, 2001 and March 31, 2000..................... 3 Notes to Condensed Consolidated Financial Statements........ 4 Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations................................... 10 Item 3. Quantitative and Qualitative Disclosures About Market Risk.. 13 PART II. OTHER INFORMATION Item 1. Legal Proceedings........................................... 13 Item 6. Exhibits and Reports on Form 8-K............................ 13 Signature............................................................ 14
- -------- Note: Items 2, 3, 4 and 5 of Part II are omitted because they are not applicable. i DAVITA INC. CONSOLIDATED BALANCE SHEETS (unaudited) (dollars in thousands, except per share data)
March 31, December 31, 2001 2000 ---------- ------------ ASSETS Cash and cash equivalents............................. $ 17,443 $ 31,207 Accounts receivable, less allowance of $60,790 and $61,619.............................................. 299,424 290,412 Inventories........................................... 45,566 20,641 Other current assets.................................. 14,259 10,293 Income taxes receivable............................... 2,830 Deferred income taxes................................. 42,265 42,492 ---------- ---------- Total current assets.............................. 418,957 397,875 Property and equipment, net........................... 242,797 236,659 Intangible assets, net................................ 947,946 921,623 Investments in third-party dialysis businesses........ 12,203 34,194 Other long-term assets................................ 2,205 1,979 Deferred income taxes................................. 1,629 4,302 ---------- ---------- $1,625,737 $1,596,632 ========== ========== LIABILITIES AND SHAREHOLDERS' EQUITY Accounts payable...................................... $ 77,345 $ 74,882 Other current liabilities............................. 106,781 102,563 Accrued compensation and benefits..................... 72,484 70,406 Current portion of long-term debt..................... 7,580 1,676 Income taxes payable.................................. 15,503 ---------- ---------- Total current liabilities......................... 279,693 249,527 Long-term debt........................................ 932,025 974,006 Other long-term liabilities........................... 4,755 4,855 Minority interests.................................... 21,045 18,876 Shareholders' equity: Preferred stock ($0.001 par value; 5,000,000 shares authorized; none issued or outstanding)............ Common stock ($0.001 par value, 195,000,000 shares authorized; 82,943,817 and 82,135,634 shares issued and outstanding)................................... 83 82 Additional paid-in capital.......................... 438,509 430,676 Notes receivable from shareholders.................. (83) Accumulated deficit................................. (50,373) (81,307) ---------- ---------- Total shareholders' equity........................ 388,219 349,368 ---------- ---------- $1,625,737 $1,596,632 ========== ==========
See notes to condensed consolidated financial statements. 1 DAVITA INC. CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME (unaudited) (dollars in thousands, except per share data)
Three months ended March 31 ------------------ 2001 2000 -------- -------- Net operating revenues..................................... $386,217 $372,113 Operating expenses: Dialysis centers and labs................................ 260,974 259,298 General and administrative............................... 31,813 31,921 Depreciation and amortization............................ 26,148 27,718 Provision for uncollectible accounts..................... (8,185) 12,859 -------- -------- Total operating expenses............................... 310,750 331,796 -------- -------- Operating income........................................... 75,467 40,317 Other income, net.......................................... 1,348 1,395 Debt expense............................................... 19,724 33,165 Minority interests in income of consolidated subsidiaries.. (2,457) (998) -------- -------- Income before income taxes................................. 54,634 7,549 Income tax expense......................................... 23,700 3,702 -------- -------- Net income................................................. $ 30,934 $ 3,847 ======== ======== Earnings per common share--basic........................... $ 0.37 $ 0.05 ======== ======== Earnings per common share--assuming dilution............... $ 0.35 $ 0.05 ======== ======== COMPREHENSIVE INCOME Net income and comprehensive income........................ $ 30,934 $ 3,847 ======== ========
See notes to condensed consolidated financial statements. 2 DAVITA INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited) (dollars in thousands)
Three months ended March 31 ------------------- 2001 2000 --------- -------- Cash flows from operating activities: Net income................................................................... $ 30,934 $ 3,847 Adjustments to reconcile net income to cash provided by operating activities: Depreciation and amortization.............................................. 26,148 27,718 Gain on divestures......................................................... (2,107) Deferred income taxes...................................................... 2,900 156 Non-cash debt expense...................................................... 500 852 Stock option expense and tax benefits...................................... 3,287 88 Equity investment losses (income).......................................... (694) 396 Minority interests in income of consolidated subsidiaries.................. 2,457 998 Changes in operating assets and liabilities, net of acquisitions and divestitures: Accounts receivable........................................................ (2,846) 24,031 Inventories................................................................ (24,418) 7,517 Other current assets....................................................... (3,540) (4,541) Other long-term assets..................................................... 49 1,993 Accounts payable........................................................... 2,160 (22,116) Accrued compensation and benefits.......................................... (1,539) (261) Other current liabilities.................................................. 4,200 (2,001) Income taxes............................................................... 18,333 25,978 Other long-term liabilities................................................ (100) (208) --------- -------- Net cash provided by operating activities................................ 57,831 62,340 --------- -------- Cash flows from investing activities: Additions of property and equipment, net..................................... (6,755) (16,677) Acquisitions and divestitures, net........................................... (50,667) 14,791 Investments in affiliates, net............................................... 19,593 (2,194) --------- -------- Net cash used in investing activities.................................... (37,829) (4,080) --------- -------- Cash flows from financing activities: Borrowings................................................................... 814,813 Payments on long-term debt................................................... (851,667) (15,223) Deferred financing costs..................................................... (50) Net proceeds from issuance of common stock................................... 4,630 867 Distributions to minority interests.......................................... (1,492) (1,508) --------- -------- Net cash used in financing activities.................................... (33,766) (15,864) --------- -------- Net increase (decrease) in cash................................................ (13,764) 42,396 Cash and cash equivalents at beginning of period............................... 31,207 107,981 --------- -------- Cash and cash equivalents at end of period..................................... $ 17,443 $150,377 ========= ========
See notes to condensed consolidated financial statements. 3 DAVITA INC. NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited) (dollars in thousands, except per share data) Unless otherwise indicated in this Form 10-Q "the Company", "we", "us", "our" and similar terms refer to DaVita Inc. and its subsidiaries. 1. Condensed consolidated interim financial statements The condensed consolidated interim financial statements included in this report have been prepared by the Company without audit. In the opinion of management, all adjustments necessary for a fair presentation are reflected in these interim financial statements. These adjustments are of a normal and recurring nature. The results of operations for the period ended March 31, 2001 are not necessarily indicative of the operating results for the full year. The interim financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company's 2000 Form 10-K as amended by Form 10-K/A. Certain reclassifications have been made to prior periods to conform with current reporting. 2. Earnings per share calculation The reconciliation of the numerators and denominators used to calculate earnings per common share for the periods presented is as follows:
Three months ended March 31 -------------- 2001 2000 ------- ------ Basic: Net income................................................... $30,934 $3,847 ======= ====== Weighted average number of shares outstanding during the period...................................................... 82,537 81,352 Reduction in shares in connection with notes receivable from employees................................................... (37) ------- ------ Weighted average number of shares outstanding for earnings per share--basic............................................ 82,537 81,315 ======= ====== Earnings per share--basic.................................... $ 0.37 $ 0.05 ======= ====== Assuming dilution: Net income................................................... $30,934 $3,847 Interest, net of tax resulting from dilutive effect of convertible debt............................................ 4,662 ------- ------ Net income--assuming dilution.............................. $35,596 $3,847 ======= ====== Weighted average number of shares outstanding for earnings per share--basic............................................ 82,537 81,315 Incremental shares from stock option plans................. 4,270 429 Incremental shares from convertible debt................... 15,394 ------- ------ Weighted average outstanding and incremental shares for earnings per share--assuming dilution....................... 102,201 81,744 ======= ====== Earnings per share--assuming dilution........................ $ 0.35 $ 0.05 ======= ======
Stock options with exercise prices greater than the average market price of shares outstanding during the period were not included in the calculation of earnings per share assuming dilution because they would have been anti- dilutive. The stock options not included in the calculation totaled 2,207,367 and 10,428,517 shares at exercise prices ranging from $16.77 to $33.50 per share and $4.23 to $36.13 per share for the three months ended March 31, 2001 and 2000, respectively. The calculation of earnings per share assuming dilution includes the 4 DAVITA INC. NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(continued) (unaudited) (dollars in thousands except per share data) dilutive effect of both the 5 5/8% and the 7% convertible subordinated notes on an "if-converted" basis for the three months ended March 31, 2001. Both the 5 5/8% and the 7% convertible subordinated notes were anti-dilutive on an "if- converted" basis for the three months ended March 31, 2000. 3. Subsequent events On April 6, 2001 the Company completed the sale of $225,000 9 1/4% Senior Subordinated Notes in a private offering. The Notes mature on April 15, 2011 and will be callable by the Company on or after April 15, 2006. Net proceeds of $219,375 from the offering were used to pay down amounts outstanding under the Company's then existing senior credit facilities. On May 4, 2001 the Company completed a refinancing of its existing senior credit facilities. The new credit facilities consist of a Term A loan of $50,000, a Term B loan of $200,000 and a $150,000 undrawn revolving credit facility. As a result of these refinancings, the write-off of deferred financing costs and accelerated recognition of deferred swap liquidation gains associated with the refinanced debt will be reported as a net extraordinary gain for the quarter ending June 30, 2001. 4. Contingencies Health care providers' revenues may be subject to adjustment as a result of (1) examination by government agencies or contractors, for which the resolution of any matters raised may take extended periods of time to finalize; (2) differing interpretations of government regulations by different fiscal intermediaries; (3) differing opinions regarding a patient's medical diagnosis or the medical necessity of services provided; and (4) retroactive applications or interpretations of governmental requirements. The Company's Florida-based laboratory subsidiary is the subject of a third-party carrier review of its Medicare reimbursement claims. The carrier has issued formal overpayment determinations in the amount of $5.6 million for the review period from January 1995 to April 1996, and $15 million for the review period from May 1996 to March 1998. The carrier has suspended all payments of Medicare claims from this laboratory since May 1998. The carrier has also determined that $16.1 million of the suspended claims for the review period from April 1998 to August 1999 and $11.6 million of the suspended claims for the review period from August 1999 to May 2000 were not properly supported by the prescribing physicians' medical justification. The carrier has alleged that 99% of the tests the laboratory performed during the review period from January 1995 to April 1996, 96% of the tests performed in the period from May 1996 to March 1998, 70% of the tests performed in the period from April 1998 to August 1999, and 72% of the tests performed in the period from August 1999 to May 2000 were not properly supported by the prescribing physicians' medical justification. The Company is disputing the overpayment determinations and has provided supporting documentation of its claims. The Company has initiated the process of a formal review of each of the carrier's determinations. The first step in this formal review process is a hearing before a hearing officer at the carrier. The Company received minimal responses from the carrier to its repeated requests for clarification and information regarding the continuing payment suspension. The hearing regarding the initial review period from January 1995 to April 1996 was held in July 1999. In January 2000 the hearing officer issued a decision upholding the overpayment determination of $5.6 million. The hearing regarding the second review period from May 1996 to March 1998 was held in April 2000. In July 2000 the hearing officer issued a decision upholding $14.2 million, or substantially all of the overpayment determination. The Company has filed appeals of both decisions to a federal administrative law judge, and has moved to consolidate the two appeals. At this time, the Company has not received a scheduled date for a hearing with an administrative law judge, although the Department of Health and Human Services, or HHS, has informed the Company that it can expect a hearing in the second quarter of 2001. 5 DAVITA INC. NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(continued) (unaudited) (dollars in thousands except per share data) In February 1999, our Florida-based laboratory subsidiary filed a complaint against the carrier and HHS seeking a court order to lift the payment suspension. In July 1999, the court dismissed our complaint because we had not exhausted all administrative remedies, that is, the carrier review and administrative law judge processes described above. In addition to the formal appeal process with a federal administrative law judge, beginning in the third quarter of 1999 we sought a meeting with the Department of Justice, or DOJ, to begin a process to resolve this matter. The carrier had previously informed the local office of the DOJ and HHS of this matter, and we had provided requested information to the DOJ. The Company met with the DOJ in February 2001 at which time the DOJ requested additional information, which the Company is providing. Timing of the final resolution of this matter is highly uncertain, and beyond the Company's control or influence. Beginning in the third quarter of 2000, the Company stopped recognizing Medicare revenue from this laboratory until the uncertainties regarding both the timing of resolution and the ultimate revenue valuations are at least substantially eliminated. The amount of potential Medicare revenue not accrued beginning in the third quarter of 2000 was approximately $4 million per quarter. We estimate that the potential cash exposure as of March 31, 2001 is not more than $15 million based on the carrier's overpayment findings noted above. If this matter is resolved in a manner adverse to the Company, the government could impose additional fines and penalties, which could be substantial. In February 2001, the Civil Division of the United States Attorney's Office for the Eastern District of Pennsylvania contacted us and requested that the Company cooperate in a review of some of our historical practices, including billing and other operating procedures and our financial relationships with physicians. The Civil Division has requested that we provide a wide range of information responding to the areas of review. The Civil Division has not initiated any legal process or served any subpoena on the Company. The Civil Division has indicated that it is not making any allegation of wrongdoing at this time and that no criminal action against the Company or any individual is contemplated. The Company is cooperating in this review. The inquiry appears to be at an early stage. As it proceeds, the Civil Division could expand its areas of concern. If a court determines there has been wrongdoing, the penalties under applicable statutes could be substantial. In addition to the foregoing, DaVita is subject to claims and suits in the ordinary course of business. Management believes that the ultimate resolution of these additional matters, whether the underlying claims are covered by insurance or not, will not have a material adverse effect on the Company's financial condition, results of operations or cash flows. 5. Condensed consolidating financial statements The following information is presented as required under the Securities and Exchange Commission Financial Reporting Release No. 55 in connection with the Company's publicly traded debt. This information is not routinely prepared for use by management. The operating and investing activities of the separate legal entities included in the consolidated financial statements are fully interdependent and integrated. Accordingly, the operating results of the separate legal entities are not representative of what the operating results would be on a stand-alone basis. Revenues and operating expenses of the separate legal entities include intercompany charges for management and other services. 6 DAVITA INC. NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(continued) (unaudited) (dollars in thousands except per share data) The $125,000 5 5/8% Convertible Subordinated Notes Due 2006, issued by the wholly-owned subsidiary Renal Treatment Centers, Inc., or RTC, are guaranteed by DaVita Inc. The $225,000 9 1/4% Senior Subordinated Notes issued in April 2001 by DaVita Inc., are guaranteed by all its wholly-owned domestic subsidiaries. Non-wholly-owned subsidiaries, joint ventures and partnerships are not guarantors of either obligations. Condensed Consolidating Balance Sheets
Wholly-owned subsidiaries DaVita ------------------- Non-participating Consolidating Consolidated Inc. RTC All others subsidiaries adjustments total ---------- -------- ---------- ----------------- ------------- ------------ As of March 31, 2001 - -------------------- Cash and cash equivalents............ $ 6,848 $ 7 $ 10,588 $ 17,443 Accounts receivable, net.................... 84,446 185,524 $ 29,454 299,424 Other current assets.... 2,533 14,382 83,113 2,062 102,090 ---------- -------- -------- -------- ----------- ---------- Total current assets.. 9,381 98,835 279,225 31,516 418,957 Property and equipment, net.................... 5,021 58,673 154,784 24,319 242,797 Investments in subsidiaries........... 234,670 (234,670) Receivables from subsidiaries........... 940,517 (940,517) Intangible assets, net.. 9,105 294,506 527,151 117,184 947,946 Other assets............ 12,541 5,325 (1,873) 44 16,037 ---------- -------- -------- -------- ----------- ---------- Total assets.......... $1,211,235 $457,339 $959,287 $173,063 $(1,175,187) $1,625,737 ========== ======== ======== ======== =========== ========== Current liabilities..... 21,674 24,285 230,179 3,555 279,693 Payables to subsidiaries/parent.... 129,053 774,275 37,189 (940,517) Long-term liabilities... 801,300 125,000 5,122 5,358 936,780 Minority interests...... 21,045 21,045 Shareholders' equity.... 388,261 179,001 (50,289) 126,961 (255,715) 388,219 ---------- -------- -------- -------- ----------- ---------- Total liabilities and shareholders' equity............... $1,211,235 $457,339 $959,287 $173,063 $(1,175,187) $1,625,737 ========== ======== ======== ======== =========== ========== As of December 31, 2000 - ----------------------- Cash and cash equivalents............ $ 16,553 $ 1,871 $ 12,783 $ 31,207 Accounts receivable, net.................... 83,313 180,263 $ 26,836 290,412 Other current assets.... 2,014 15,967 55,947 2,328 76,256 ---------- -------- -------- -------- ----------- ---------- Total current assets.. 18,567 101,151 248,993 29,164 397,875 Property and equipment, net.................... 5,377 61,686 146,959 22,637 236,659 Investments in subsidiaries........... 199,079 (199,079) Receivables from subsidiaries........... 938,183 (938,183) Intangible assets, net.. 9,548 299,813 493,946 118,316 921,623 Other assets............ 37,692 2,146 593 44 40,475 ---------- -------- -------- -------- ----------- ---------- Total assets.......... $1,208,446 $464,796 $890,491 $170,161 $(1,137,262) $1,596,632 ========== ======== ======== ======== =========== ========== Current liabilities..... 15,278 23,996 206,275 3,978 249,527 Payables to subsidiaries/parent.... 146,877 746,892 44,414 (938,183) Long-term liabilities... 843,800 125,000 5,311 4,750 978,861 Minority interests...... 18,876 18,876 Shareholders' equity.... 349,368 168,923 (67,987) 117,019 (217,955) 349,368 ---------- -------- -------- -------- ----------- ---------- Total liabilities and shareholders' equity............... $1,208,446 $464,796 $890,491 $170,161 $(1,137,262) $1,596,632 ========== ======== ======== ======== =========== ==========
7 DAVITA INC. NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(continued) (unaudited) (dollars in thousands except per share data) Condensed Consolidating Statements of Income
Wholly-owned subsidiaries ----------------- All Non-participating Consolidating Consolidated DaVita Inc. RTC others subsidiaries adjustments total ----------- -------- -------- ----------------- ------------- ------------ For the quarter ended March 31, 2001 - --------------------- Net operating revenues.. $33,567 $117,789 $222,583 $44,147 $(31,869) $386,217 Operating expenses...... 10,123 98,563 201,059 32,874 (31,869) 310,750 ------- -------- -------- ------- -------- -------- Operating income........ 23,444 19,226 21,524 11,273 75,467 Other income............ 228 58 1,062 1,348 Debt expense............ 18,132 1,743 (1,482) 1,331 19,724 Minority interests...... (2,457) (2,457) Income taxes............ 2,382 7,463 13,855 23,700 Equity earnings in consolidated subsidiaries........... 27,776 7,485 (35,261) ------- -------- -------- ------- -------- -------- Net income............ $30,934 $ 10,078 $ 17,698 $ 9,942 $(37,718) $ 30,934 ======= ======== ======== ======= ======== ======== For the quarter ended March 31, 2000 - --------------------- Net operating revenues.. $21,201 $124,734 $206,125 $39,505 $(19,452) $372,113 Operating expenses...... 6,780 114,427 196,726 33,315 (19,452) 331,796 ------- -------- -------- ------- -------- -------- Operating income...... 14,421 10,307 9,399 6,190 40,317 Other income............ 385 48 950 12 1,395 Debt expense............ 31,647 1,728 (3,351) 3,141 33,165 Minority interests...... (998) (998) Income taxes............ (6,905) 3,424 7,223 (40) 3,702 Equity earnings in consolidated subsidiaries........... 13,783 2,103 (15,886) ------- -------- -------- ------- -------- -------- Net income............ $ 3,847 $ 5,203 $ 8,580 $ 3,101 $(16,884) $ 3,847 ======= ======== ======== ======= ======== ========
8 DAVITA INC. NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(continued) (unaudited) (dollars in thousands except per share data) Condensed Consolidating Statements of Cash Flows
Wholly-owned subsidiaries ------------------ All Non-participating Consolidating Consolidated DaVita Inc. RTC others subsidiaries adjustments total ----------- -------- -------- ----------------- ------------- ------------ Quarter ended March 31, 2001 Cash flows from operating activities: Net income.............. $ 30,934 $ 10,078 $ 17,698 $ 9,942 $(37,718) $ 30,934 Changes in operating and intercompany assets and liabilities and non cash items included in net income............. (2,610) (10,903) 8,953 (6,261) 37,718 26,897 -------- -------- -------- ------- -------- -------- Net cash provided by (used in) operating activities: 28,324 (825) 26,651 3,681 -- 57,831 -------- -------- -------- ------- -------- -------- Cash flows from investing activities: Purchases of property and equipment, net..... (109) (1,039) (2,779) (2,828) (6,755) Acquisitions and divestitures, net...... (50,667) (50,667) Other items............. 19,568 25 19,593 -------- -------- -------- ------- -------- -------- Net cash used in investing activities.. (109) (1,039) (33,878) (2,803) (37,829) -------- -------- -------- ------- -------- -------- Cash flows from financing activities: Long-term debt.......... (42,500) 5,032 614 (36,854) Other items............. 4,580 (1,492) 3,088 -------- -------- -------- ------- -------- -------- Net cash provided (used in) financing activities............ (37,920) 5,032 (878) (33,766) -------- -------- -------- ------- -------- -------- Net decrease in cash.... (9,705) (1,864) (2,195) -- (13,764) Cash at the beginning of the period............. 16,553 1,871 12,783 31,207 -------- -------- -------- ------- -------- -------- Cash at the end of the period................. $ 6,848 $ 7 $ 10,588 $ -- $ -- $ 17,443 ======== ======== ======== ======= ======== ======== Quarter ended March 31, 2000 Cash flows from operating activities: Net income.............. $ 3,847 $ 5,203 $ 8,580 $ 3,101 $(16,884) $ 3,847 Changes in operating and intercompany assets and liabilities and non cash items included in net loss............... (56,284) (362) 98,844 (589) 16,884 58,493 -------- -------- -------- ------- -------- -------- Net cash provided by (used in) operating activities............ (52,437) 4,841 107,424 2,512 -- 62,340 -------- -------- -------- ------- -------- -------- Cash flows from investing activities: Purchases of property and equipment, net..... (337) (4,661) (10,044) (1,635) (16,677) Acquisitions and divestitures, net...... 14,791 14,791 Other items............. (2,194) (2,194) -------- -------- -------- ------- -------- -------- Net cash provided by (used in) investing activities............ (337) (4,661) 2,553 (1,635) (4,080) -------- -------- -------- ------- -------- -------- Cash flows from financing activities: Long-term debt.......... (11,885) (2,461) (877) (15,223) Other items............. 867 (1,508) (641) -------- -------- -------- ------- -------- -------- Net cash used in financing activities.. (11,018) (3,969) (877) (15,864) Net increase (decrease) in cash................ (63,792) 180 106,008 42,396 Cash at the beginning of the period............. 90,544 4,118 13,319 107,981 -------- -------- -------- ------- -------- -------- Cash at the end of the period................. $ 26,752 $ 4,298 $119,327 $ -- $ -- $150,377 ======== ======== ======== ======= ======== ========
9 Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations. Forward-looking statements This Form 10-Q contains statements that are forward-looking statements within the meaning of the federal securities laws, including statements about our expectations, beliefs, intentions or strategies for the future. These forward-looking statements are often identified with words such as "anticipates," "believes," "expects," "will," "should," "intends," and "projections" and the negative of these words or other comparable terminology. These statements involve known and unknown risks and uncertainties, including risks resulting from economic and market conditions, the regulatory environment in which we operate, competitive activities, other business conditions, and the risk factors set forth in the Company's Form 10-K/A for the year ended December 31, 2000. These risks, among others, include those relating to (1) possible reductions in private and government reimbursement rates, (2) the concentration of profits generated from private indemnity patients, (3) the ongoing payment suspension and review of the Company's Florida laboratory subsidiary by its Medicare carrier and the Department of Justice, (4) the ongoing review by the Civil Division of the US Attorney's Office for the Eastern District of Pennsylvania and (5) the Company's ability to maintain contracts with physician medical directors. Our actual results may differ materially from results anticipated in our forward-looking statements. We base our forward-looking statements on information currently available to us, and we undertake no obligation to update these statements, whether as a result of changes in underlying factors, new information, future events or other developments. Results of operations Continental U.S. and non-continental U.S. operating revenues and operating expenses were as follows (dollars in millions):
Quarter ended --------------------------------- March 31, December 31, March 31, 2001 2000 2000 --------- ------------- --------- Revenues: Continental U.S.......................... $382 99% $369 99% $339 91% Non-continental U.S...................... 4 1% 4 1% 33 9% ---- ---- ------ ------ ---- ---- 386 100% 373 100% 372 100% ==== ==== ====== ====== ==== ==== Operating expenses: Continental U.S.......................... 306 98% 317 99% 301 91% Non-continental U.S...................... 5 2% 4 1% 31 9% ---- ---- ------ ------ ---- ---- 311 100% 321 100% 332 100% ==== ==== ====== ====== ==== ==== Consolidated operating income.............. $ 75 $ 52 $ 40 ==== ====== ====
The Company's divestiture of its dialysis operations outside the continental United States was substantially completed during 2000, reducing the number of dialysis centers that we operate outside the continental United States from 84 to two by the end of 2000. Because all operations outside the continental United States have been divested with the exception of the pending completion of the sale of two centers in Puerto Rico, the non-continental U.S. operating results are excluded from the revenue and cost trends discussed below. 10 Continental U.S. operations (dollars in millions)
Quarter ended ------------------------------------- December March 31, 31, March 31, 2001 2000 2000 ------------ ----------- ----------- Revenues............................. $ 382 100% $ 369 100% $ 339 100% ------ ------ ------ Operating expenses: Dialysis centers and labs.......... 256 67% 253 68% 235 69% General and administrative......... 32 8% 30 8% 30 9% Depreciation and amortization...... 26 7% 27 7% 24 7% Provision for uncollectible accounts.......................... (8) (2%) 7 2% 12 4% ------ ------ ------ 306 80% 317 86% 301 89% ------ ------ ------ Operating income before impairment losses.............................. $ 76 20% $ 52 14% $ 38 11% ====== ====== ====== Dialysis treatments (000's).......... 1,366 1,352 1,318 Average dialysis revenue per dialysis treatment........................... $ 274 $ 266 $ 247
Net operating revenues for the continental U.S. operations were $382 million for the first quarter of 2001, approximately 13% higher than in the first quarter of 2000. Approximately half the increase in revenue was due to higher average revenue per treatment. The average dialysis revenue per treatment (excluding lab and pharmacy revenue and management fee income) was $274 for the first quarter of 2001, compared with $247 for the same period of 2000. The increase in the average revenue per treatment was principally attributable to improvements in revenue capture, billing and collections operations, and payor contracting and increased revenue associated with the administration of new higher-cost drugs and the 1.2% increase in the Medicare composite reimbursement rate that became effective on January 1, 2001. The number of treatments in the first quarter of 2001 increased 3.7% over the same quarter of 2000. Non-dialysis revenues were approximately $8 million in the first quarter of 2001, approximately $6 million lower than the first quarter of 2000 due to the sale of our pharmacy in March 2000 and reduced lab revenues. First quarter 2001 net operating revenues were approximately 3.5% higher than in the fourth quarter of 2000. The number of treatments increased by 1% in the first quarter. The increase in treatments due to acquisitions in the first quarter of 2001 was offset by one less treatment day in the first quarter of 2001 compared to the fourth quarter of 2000. Net dialysis revenue per treatment increased approximately $8 from fourth quarter 2000 to first quarter of 2001, or approximately 3%, attributable to the same factors discussed above. Center operating expenses were approximately 67% of operating revenues for continental U.S. operations in the first quarter of 2001, compared with 68% in the fourth quarter of 2000 and 69% in the first quarter of 2000. On a per- treatment basis, first quarter 2001 center operating expenses were approximately $2 higher than in the prior quarter, and averaged approximately $10 per treatment higher than in the first quarter of 2000. The higher average cost per treatment was primarily attributable to higher labor and drug costs, which were more than offset by the increased revenue per treatment. General and administrative expense was approximately 8% of operating revenues for continental U.S. operations in both the first quarter of 2001 and the fourth quarter of 2000, compared with 9% in the first quarter of 2000. The decrease from the first quarter of 2000, measured as a percentage of revenue, was attributable to the higher average revenue rate per treatment in the first quarter of 2001 and the fourth quarter of 2000. In absolute dollars, general and administrative expense for the first quarter of 2001 was approximately 5% higher than in the fourth quarter, reflecting higher labor and infrastructure costs. 11 During the first quarter of 2001, we realized cash recoveries of approximately $16 million associated with aged accounts receivables reserved in 1999, and recognized the cash recoveries as a reversal of bad debt expense. At this time, we do not anticipate further collections of old accounts receivable that would result in additional significant bad debt recoveries. The provision for uncollectible accounts receivable for the first quarter of 2001 was approximately 2% of operating revenues before considering the recoveries of $16 million, compared with approximately 3.5% for the same period for 2000. We anticipate the provision for uncollectible accounts receivable will be generally in the range of 2% to 3% over the long term. Debt expense of $20 million for the first quarter of 2001 was approximately $13 million lower than the same period of 2000 due to lower effective interest rates and reduced debt balances. Based on current conditions and recent experience, our current projections are for normal operating earnings before depreciation and amortization, debt expense and taxes to be in the range of $320 million to $360 million for the year 2001, excluding the $16 million of bad debt recoveries in the first quarter. These projections assume minimal acquisitions, an internal annual growth rate in the number of dialysis treatments of approximately 3% to 4%, limited opportunities to improve the mix of and reimbursement rates for non- Medicare treatments, and underlying cost growth trends. These and other underlying assumptions involve significant risks and uncertainties, and actual results may vary significantly from these current projections. Additionally, the renegotiation or restructuring of unfavorable managed care contracts, medical director agreements or other arrangements may result in future impairment or other charges. We undertake no duty to update these projections, whether due to changes in current or expected trends, underlying market conditions, decisions of the United States Attorney's Office, the Department of Justice or the Department of Health and Human Services in any pending or future review of our business or otherwise. Liquidity and capital resources Cash flow from operations during the first quarter amounted to $58 million and total long-term debt was reduced by $37 million. The positive cash flow included $66 million from earnings adjusted for non-cash items. Non-operating cash outflows included acquisitions of dialysis centers for $51 million (offset by liquidation of investments in third-party dialysis operations) and $7 million in capital asset expenditures. In April 2001, $225 million of 9 1/4% Senior Subordinated Notes were sold. The net proceeds of this offering were used to pay down amounts outstanding under our senior credit facilities. On May 4, 2001 the Company completed a refinancing of its senior credit facilities. The new financing includes a Term A loan of $50 million, a Term B loan of $200 million and a revolving credit facility with $150 million of availability, none of which is currently drawn. The starting interest rate for both Term A and B loans is LIBOR plus 2.75%, an improvement of 0.25% and 1.0%, respectively, from the previous term loan rates. The Term A loan and revolver interest rates are subject to increase or decrease based on changes in our leverage ratio. The new term loan facilities are subject to aggregate quarterly amortization of principal of $3.0 million for the next five years. The entire facility is due in 2006 with an automatic one year extension of the Term B loan if our $125 million 5 5/8% subordinated convertible notes have been extended or converted. Continental U.S. accounts receivable at March 31, 2001 amounted to $296 million, an increase of $13 million during the quarter. The first quarter continental U.S. accounts receivable balance represented approximately 71 days of revenue, an improvement of approximately 2 days for the quarter. 12 Item 3. Quantitative and Qualitative Disclosures About Market Risk. There have been no material changes in our market risk exposure from that reported in our Form 10-K/A for the fiscal year ended December 31, 2000. PART II OTHER INFORMATION Item 1. Legal Proceedings The information in Note 4 of the Notes to Condensed Consolidated Financial Statements in Part I, Item 1 of this report is incorporated by this reference in response to this item. Items 2, 3, 4 and 5 are not applicable. Item 6. Exhibits and Reports on Form 8-K (a) Exhibits 12.1 Ratio of earnings to fixed charges.X (b) Reports on Form 8-K Current Report on Form 8-K, dated February 5, 2001, reporting under Item 5 our issuance of a press release announcing our cooperation with the review of some of our historical practices by the Civil Division of the United States Attorney's Office for the Eastern District of Pennsylvania. - -------- X Filed herewith. 13 SIGNATURE 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 thereunto duly authorized. DAVITA INC. /s/ Gary W. Beil By: _________________________________ Gary W. Beil Vice President and Controller* Date: May 14, 2001 - -------- * Mr. Beil has signed both on behalf of the registrant as a duly authorized officer and as the Registrant's chief accounting officer. 14 INDEX TO EXHIBITS
Exhibit Number Description -------------- ----------- 12.1 Ratio of earnings to fixed charges.X..............
- -------- X Filed herewith. 15 EX-12.1 2 dex121.txt RATIO OF EARNINGS TO FIXED CHARGES EXHIBIT 12.1 DAVITA INC. RATIO OF EARNINGS TO FIXED CHARGES The ratio of earnings to fixed charges is computed by dividing fixed charges into earnings. Earnings is defined as pretax income from continuing operations adjusted by adding fixed charges and excluding interest capitalized during the period. Fixed charges means the total of interest expense, amortization of financing costs, and the estimated interest component of rental expense on operating leases.
Three months ended Year ended December 31, March 31, --------------------------------------------- 2001 2000 1999 1998 1997 1996 ------------ -------- --------- -------- -------- ------- (dollars in thousands) Income (loss) before income taxes, extraordinary items and cumulative effect of a change in accounting principle.............. $54,634 $ 44,935 $(181,826) $ 48,641 $ 81,178 $54,563 ------- -------- --------- -------- -------- ------- Fixed charges: Interest expense and amortization of debt issuance costs and discounts on all indebtedness......... 19,724 116,637 110,797 84,003 29,082 13,670 Interest portion of rental expense....... 4,345 17,140 17,501 12,992 8,196 5,301 ------- -------- --------- -------- -------- ------- Total fixed charges............ 24,069 133,777 128,298 96,995 37,278 18,971 ------- -------- --------- -------- -------- ------- Earnings (loss) before income taxes, extraordinary items, cumulative effect of a change in accounting principle and fixed charges................ $78,703 $178,712 $ (53,528) $145,636 $118,456 $73,534 ======= ======== ========= ======== ======== ======= Ratio of earnings to fixed charges.......... 3.27 1.34 (a) 1.50 3.18 3.88 ======= ======== ========= ======== ======== =======
- -------- (a) Due to the Company's loss in 1999, the ratio coverage was less than 1:1. The Company would have had to generate additional earnings of $181,826 to achieve a coverage of 1:1. -----END PRIVACY-ENHANCED MESSAGE-----