|
|
|
Item 1.
|
Financial Statements
|
TEAM HEALTH HOLDINGS, INC.
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
December 31,
2015
|
|
September 30,
2016
|
|
(Unaudited)
(In thousands)
|
ASSETS
|
|
|
|
Current assets:
|
|
|
|
Cash and cash equivalents
|
$
|
28,563
|
|
|
$
|
15,315
|
|
Short-term investments
|
1,985
|
|
|
1,581
|
|
Accounts receivable, less allowance for uncollectibles of $500,645 and $653,070 in 2015 and 2016, respectively
|
730,459
|
|
|
821,963
|
|
Prepaid expenses and other current assets
|
73,807
|
|
|
65,138
|
|
Receivables under insured programs
|
36,004
|
|
|
38,913
|
|
Income tax receivable
|
28,791
|
|
|
3,287
|
|
Total current assets
|
899,609
|
|
|
946,197
|
|
Insurance subsidiaries' and other investments
|
111,940
|
|
|
99,939
|
|
Property and equipment, net
|
87,907
|
|
|
84,141
|
|
Other intangibles, net
|
335,637
|
|
|
320,477
|
|
Goodwill
|
2,427,802
|
|
|
2,485,591
|
|
Deferred income taxes
|
50,250
|
|
|
48,625
|
|
Receivables under insured programs
|
90,747
|
|
|
102,272
|
|
Other
|
56,950
|
|
|
383,333
|
|
|
$
|
4,060,842
|
|
|
$
|
4,470,575
|
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
Current liabilities:
|
|
|
|
Accounts payable
|
$
|
66,358
|
|
|
$
|
57,060
|
|
Accrued compensation and physician payable
|
337,455
|
|
|
323,709
|
|
Other accrued liabilities
|
257,651
|
|
|
305,931
|
|
Current maturities of long-term debt
|
68,900
|
|
|
390,120
|
|
Total current liabilities
|
730,364
|
|
|
1,076,820
|
|
Long-term debt, less current maturities
|
2,337,363
|
|
|
2,298,985
|
|
Other non-current liabilities
|
346,427
|
|
|
376,619
|
|
Shareholders’ equity:
|
|
|
|
Common stock, ($0.01 par value; 100,000 shares authorized, 73,092 and 74,285 shares issued and outstanding at December 31, 2015 and September 30, 2016, respectively)
|
731
|
|
|
743
|
|
Additional paid-in capital
|
836,458
|
|
|
876,908
|
|
Accumulated deficit
|
(196,144
|
)
|
|
(166,211
|
)
|
Accumulated other comprehensive earnings
|
1,503
|
|
|
2,172
|
|
Team Health Holdings, Inc. shareholders’ equity
|
642,548
|
|
|
713,612
|
|
Noncontrolling interests
|
4,140
|
|
|
4,539
|
|
Total shareholders' equity including noncontrolling interests
|
646,688
|
|
|
718,151
|
|
|
$
|
4,060,842
|
|
|
$
|
4,470,575
|
|
See accompanying notes to consolidated financial statements.
TEAM HEALTH HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE EARNINGS
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
2015
|
|
2016
|
|
(Unaudited)
(In thousands, except per share data)
|
Net revenues before provision for uncollectibles
|
$
|
1,525,409
|
|
|
$
|
1,925,775
|
|
Provision for uncollectibles
|
626,228
|
|
|
784,281
|
|
Net revenues
|
899,181
|
|
|
1,141,494
|
|
Cost of services rendered (exclusive of depreciation and amortization shown separately below)
|
|
|
|
Professional service expenses
|
707,871
|
|
|
909,712
|
|
Professional liability costs
|
27,474
|
|
|
33,912
|
|
General and administrative expenses (includes contingent purchase and other acquisition compensation expense of $(3,530) and $9,818 in 2015 and 2016, respectively)
|
67,066
|
|
|
101,323
|
|
Other (income) expense, net
|
2,137
|
|
|
(6,337
|
)
|
Depreciation
|
6,290
|
|
|
8,979
|
|
Amortization
|
20,633
|
|
|
23,772
|
|
Interest expense, net
|
5,572
|
|
|
28,525
|
|
Transaction, integration, and reorganization costs
|
3,869
|
|
|
20,836
|
|
Earnings before income taxes
|
58,269
|
|
|
20,772
|
|
Provision for income taxes
|
22,837
|
|
|
10,216
|
|
Net earnings
|
35,432
|
|
|
10,556
|
|
Net (loss) earnings attributable to noncontrolling interests
|
(10
|
)
|
|
75
|
|
Net earnings attributable to Team Health Holdings, Inc.
|
$
|
35,442
|
|
|
$
|
10,481
|
|
|
|
|
|
Net earnings per share of Team Health Holdings, Inc.
|
|
|
|
Basic
|
$
|
0.49
|
|
|
$
|
0.14
|
|
Diluted
|
$
|
0.48
|
|
|
$
|
0.14
|
|
Weighted average shares outstanding
|
|
|
|
Basic
|
72,361
|
|
|
74,166
|
|
Diluted
|
73,687
|
|
|
75,304
|
|
|
|
|
|
Other comprehensive earnings, net of tax:
|
|
|
|
Net change in fair value of investments, net of tax of $124 and $(133) for 2015 and 2016, respectively
|
230
|
|
|
(242
|
)
|
Comprehensive earnings
|
35,662
|
|
|
10,314
|
|
Comprehensive (loss) earnings attributable to noncontrolling interests
|
(10
|
)
|
|
75
|
|
Comprehensive earnings attributable to Team Health Holdings, Inc.
|
$
|
35,672
|
|
|
$
|
10,239
|
|
See accompanying notes to consolidated financial statements.
TEAM HEALTH HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE EARNINGS
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
2015
|
|
2016
|
|
(Unaudited)
(In thousands, except per share data)
|
Net revenues before provision for uncollectibles
|
$
|
4,390,682
|
|
|
$
|
5,581,210
|
|
Provision for uncollectibles
|
1,773,062
|
|
|
2,181,499
|
|
Net revenues
|
2,617,620
|
|
|
3,399,711
|
|
Cost of services rendered (exclusive of depreciation and amortization shown separately below)
|
|
|
|
Professional service expenses
|
2,058,876
|
|
|
2,703,436
|
|
Professional liability costs
|
81,371
|
|
|
114,351
|
|
General and administrative expenses (includes contingent purchase and other acquisition compensation expense of $12,230 and $28,669 in 2015 and 2016, respectively)
|
219,214
|
|
|
300,925
|
|
Other (income) expense, net
|
(182
|
)
|
|
(7,947
|
)
|
Depreciation
|
17,423
|
|
|
25,081
|
|
Amortization
|
62,085
|
|
|
71,425
|
|
Interest expense, net
|
14,132
|
|
|
90,255
|
|
Transaction, integration, and reorganization costs
|
7,170
|
|
|
48,337
|
|
Loss on refinancing of debt
|
—
|
|
|
1,069
|
|
Earnings before income taxes
|
157,531
|
|
|
52,779
|
|
Provision for income taxes
|
65,178
|
|
|
22,579
|
|
Net earnings
|
92,353
|
|
|
30,200
|
|
Net (loss) earnings attributable to noncontrolling interests
|
(78
|
)
|
|
266
|
|
Net earnings attributable to Team Health Holdings, Inc.
|
$
|
92,431
|
|
|
$
|
29,934
|
|
|
|
|
|
Net earnings per share of Team Health Holdings, Inc.
|
|
|
|
Basic
|
$
|
1.29
|
|
|
$
|
0.41
|
|
Diluted
|
$
|
1.26
|
|
|
$
|
0.40
|
|
Weighted average shares outstanding
|
|
|
|
Basic
|
71,900
|
|
|
73,823
|
|
Diluted
|
73,351
|
|
|
75,225
|
|
|
|
|
|
Other comprehensive earnings, net of tax:
|
|
|
|
Net change in fair value of investments, net of tax of $(213) and $359 for 2015 and 2016, respectively
|
(370
|
)
|
|
669
|
|
Comprehensive earnings
|
91,983
|
|
|
30,869
|
|
Comprehensive (loss) earnings attributable to noncontrolling interests
|
(78
|
)
|
|
266
|
|
Comprehensive earnings attributable to Team Health Holdings, Inc.
|
$
|
92,061
|
|
|
$
|
30,603
|
|
See accompanying notes to consolidated financial statements.
|
|
|
|
|
|
|
|
|
TEAM HEALTH HOLDINGS, INC.
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
2015
|
|
2016
|
|
(Unaudited)
(In thousands)
|
Operating Activities
|
|
|
|
Net earnings
|
$
|
92,353
|
|
|
$
|
30,200
|
|
Adjustments to reconcile net earnings:
|
|
|
|
Depreciation
|
17,423
|
|
|
25,081
|
|
Amortization
|
62,085
|
|
|
71,425
|
|
Amortization of deferred financing costs
|
2,142
|
|
|
6,674
|
|
Equity based compensation expense
|
13,197
|
|
|
24,470
|
|
Provision for uncollectibles
|
1,773,062
|
|
|
2,181,499
|
|
Deferred income taxes
|
(34,140
|
)
|
|
(2,400
|
)
|
Non-cash loss on refinancing of debt
|
—
|
|
|
905
|
|
(Gain) loss on sale of investments and other assets
|
(1,879
|
)
|
|
34
|
|
Net gain on joint venture deconsolidation
|
—
|
|
|
(4,346
|
)
|
Equity in joint venture income
|
(2,856
|
)
|
|
(4,446
|
)
|
Changes in operating assets and liabilities, net of acquisitions:
|
|
|
|
Accounts receivable
|
(1,846,532
|
)
|
|
(2,281,334
|
)
|
Prepaids and other assets
|
(9,774
|
)
|
|
(2,720
|
)
|
Income tax accounts
|
29,585
|
|
|
20,947
|
|
Accounts payable
|
8,624
|
|
|
(9,684
|
)
|
Accrued compensation and physician payable
|
2,439
|
|
|
(5,430
|
)
|
Contingent purchase liabilities
|
(13
|
)
|
|
22,943
|
|
Other accrued liabilities
|
(3,034
|
)
|
|
3,635
|
|
Professional liability reserves
|
29,261
|
|
|
29,972
|
|
Net cash provided by operating activities
|
131,943
|
|
|
107,425
|
|
Investing Activities
|
|
|
|
Purchases of property and equipment
|
(31,123
|
)
|
|
(22,189
|
)
|
Net proceeds from disposition of assets
|
1,189
|
|
|
50
|
|
Cash paid for acquisitions, net of cash acquired
|
(116,314
|
)
|
|
(395,085
|
)
|
Payments for the purchase of investments
|
—
|
|
|
(458
|
)
|
Proceeds from the sale of investments
|
7,332
|
|
|
2,532
|
|
Purchases of investments at insurance subsidiaries
|
(67,887
|
)
|
|
(50,961
|
)
|
Proceeds from investments at insurance subsidiaries
|
79,422
|
|
|
62,318
|
|
Net proceeds from joint venture deconsolidation
|
—
|
|
|
2,754
|
|
Net cash used in investing activities
|
(127,381
|
)
|
|
(401,039
|
)
|
Financing Activities
|
|
|
|
Payments on long-term debt
|
(11,250
|
)
|
|
(32,348
|
)
|
Proceeds from note payable
|
—
|
|
|
288
|
|
Payments on revolving credit facility
|
(989,500
|
)
|
|
(697,700
|
)
|
Proceeds from revolving credit facility
|
950,500
|
|
|
1,007,700
|
|
Payments of financing costs
|
—
|
|
|
(1,587
|
)
|
Payments related to contingent purchase obligations
|
—
|
|
|
(18,397
|
)
|
Contributions from noncontrolling interests
|
1,683
|
|
|
1,989
|
|
Proceeds from the issuance of common stock under stock purchase plans
|
3,445
|
|
|
4,952
|
|
Proceeds from exercise of stock options
|
23,185
|
|
|
17,938
|
|
Tax benefit from exercise of stock options
|
15,475
|
|
|
1,263
|
|
Payments related to settlement of equity based awards
|
—
|
|
|
(3,732
|
)
|
Net cash (used in) provided by financing activities
|
(6,462
|
)
|
|
280,366
|
|
Net decrease in cash and cash equivalents
|
(1,900
|
)
|
|
(13,248
|
)
|
Cash and cash equivalents, beginning of period
|
20,094
|
|
|
28,563
|
|
Cash and cash equivalents, end of period
|
$
|
18,194
|
|
|
$
|
15,315
|
|
|
|
|
|
Supplemental cash flow information:
|
|
|
|
Interest paid
|
$
|
13,619
|
|
|
$
|
78,746
|
|
Taxes paid, net of refunds
|
$
|
52,120
|
|
|
$
|
3,752
|
|
See accompanying notes to consolidated financial statements.
TEAM HEALTH HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Note 1. Organization and Basis of Presentation
The accompanying unaudited consolidated financial statements include the accounts of Team Health Holdings, Inc. (the Company) its subsidiaries and its affiliates, including its affiliated medical groups, and have been prepared in accordance with accounting principles generally accepted in the United States (U.S. GAAP) for interim financial reporting, the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and notes required by U.S. GAAP for complete financial statements.
In the opinion of management, the accompanying unaudited consolidated financial statements contain all adjustments (consisting of normal recurring items) necessary for a fair presentation of results for the interim periods presented. The results of operations for any interim period are not necessarily indicative of results for the full year. The consolidated balance sheet of the Company at
December 31, 2015
has been derived from the audited financial statements at that date, but does not include all of the information and disclosures required by U.S. GAAP for complete financial statements. These financial statements and the notes thereto should be read in conjunction with the
December 31, 2015
audited consolidated financial statements and the notes thereto included in our annual report on Form 10-K for fiscal year
2015
filed with the Securities and Exchange Commission (the SEC).
The preparation of the financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in the accompanying consolidated financial statements and notes. Actual results could differ from those estimates. Certain amounts for the prior year have been reclassified to conform to the current year’s presentation.
Note
2
. Recently Adopted and Recently Issued Accounting Guidance
Changes to U.S. GAAP are established by the Financial Accounting Standards Board (FASB) in the form of accounting standards updates (ASUs) to the FASB’s Accounting Standards Codification. The Company considers the applicability and impact of all ASUs. ASUs not listed below were assessed and determined to be either not applicable or are expected to have minimal impact on the Company's consolidated financial position or results of operations.
In May 2014, the FASB issued ASU No. 2014-09, “
Revenue from Contracts with Customers (Topic 606),
” which establishes a comprehensive revenue recognition standard for virtually all industries under U.S. GAAP. The standard is effective for public entities for annual reporting periods beginning after December 15, 2017, including interim periods therein, with early adoption permitted for annual reporting periods beginning after December 15, 2016, including interim periods therein. The Company is in the process of evaluating the impact that adoption of this new accounting standard may have on the Company's consolidated financial statements.
In February 2016, the FASB issued ASU 2016-02, “
Leases (Topic 842)
,” which will change how companies account for and present lease arrangements. The guidance requires companies to recognize leased assets and liabilities for both capital and operating leases. ASU 2016-02 is effective for annual reporting periods beginning after December 15, 2018, and interim periods therein, and early adoption is permitted. Companies are required to adopt the guidance on a modified retrospective method. The Company is in the process of evaluating the impact that adoption of this new accounting standard may have on the Company's consolidated financial statements.
In March 2016, the FASB issued ASU 2016-09, “
Compensation - Stock Compensation (Topic 718), Improvements to Employee Share-Based Payment Accounting
,” which requires companies to recognize the income tax effects of awards in the income statement when the awards vest or are settled (i.e., additional paid-in-capital pools will be eliminated). In addition, the new guidance changes the limit that companies are allowed to withhold for employees without triggering liability classification and allows companies to make a policy election to either recognize forfeitures as they occur or estimate them. The new guidance is effective for annual reporting periods beginning after December 15, 2016, and interim periods within those annual periods, and early adoption is permitted. The required transition methods for each aspect of the new guidance varies between prospective, retrospective and modified retrospective. The Company has not yet determined which method of adoption it will select and is in the process of evaluating the impact that adoption of this new accounting standard may have on the Company's consolidated financial statements.
In August 2016, the FASB issued ASU 2016-15, “
Statement of Cash Flows (Topic 230), Classification of Certain Cash Receipts and Cash Payments,
” which clarifies guidance on the classification of certain cash receipts and payments in the statement of cash flows. ASU 2016-15 is effective for annual reporting periods beginning after December 15, 2017, and interim periods therein, and early adoption is permitted. Companies are required to adopt the guidance on a retrospective method, unless impracticable, at which point prospective application is appropriate. The Company is in the process of evaluating the impact that adoption of this new accounting standard may have on the Company's consolidated financial statements.
The Company has implemented all new accounting pronouncements that are in effect and that could materially impact its consolidated financial statements and does not believe that there are any other new accounting pronouncements that have been issued, but are not yet effective, that might have a material impact on the consolidated financial statements of the Company unless otherwise noted in prior updates or above.
Note
3
. Acquisitions and Contingent Purchase Obligations
Acquisitions
During the
nine
months ended
September 30, 2016
, the Company completed
nine
acquisitions of emergency medicine, anesthesia services and hospital medicine businesses with operations in California, Connecticut, Florida, Michigan, Ohio and Rhode Island for total consideration of
$83.2 million
, which expanded the Company's presence in those respective markets. The results of operations of the acquired businesses have been included in the Company’s consolidated financial statements beginning on the respective acquisition dates. The Consolidated Statements of Comprehensive Earnings for the
nine
months ended
September 30, 2016
includes net revenues of
$17.7 million
related to acquisitions completed during this period. Pro forma results of operations have not been presented because the effect of these acquisitions is not material to the Company’s consolidated results of operations individually or in the aggregate.
The purchase price for these acquisitions was allocated, based on management’s estimates, in accordance with ASC Topic 805,
“Business Combinations”
(ASC 805). The Company’s purchase price allocation for business combinations completed during recent periods is preliminary and may be subject to revision as additional information about the fair value of acquired working capital becomes available. Additional information, which existed as of the acquisition date but at that time was unknown to the Company, may become known to the Company during the remainder of the measurement period, a period not to exceed 12 months from the acquisition date. The purchase price for these acquisitions completed during the
nine
months ended
September 30, 2016
was allocated as shown in the table below (in thousands):
|
|
|
|
|
|
|
|
September 30, 2016
|
Accounts receivable
|
|
$
|
3,024
|
|
Prepaid expenses and other assets
|
|
70
|
|
Other intangibles (consisting of physician and hospital agreements)
|
|
34,564
|
|
Goodwill (of which $29.1 million is tax deductible)
|
|
51,955
|
|
Accounts payable
|
|
(1,165
|
)
|
Accrued compensation and physician payable
|
|
(1,493
|
)
|
Other accrued liabilities
|
|
(718
|
)
|
Contingent purchase liability
|
|
(1,050
|
)
|
Net deferred income taxes
|
|
(2,025
|
)
|
|
|
|
Total purchase price
|
|
$
|
83,162
|
|
IPC Healthcare, Inc. (IPC) Acquisition
On November 23, 2015, the Company completed the acquisition of IPC in a cash transaction. At closing, the Company paid approximately
$1.60 billion
in cash to the former owners of IPC in exchange for all of the outstanding equity interests of IPC.
The accounting for the acquisition of IPC will be completed within the timeframe prescribed by the provisions of ASC 805. The Company continues to obtain information relative to the fair values of assets acquired and liabilities assumed. Acquired assets and assumed liabilities include, but are not limited to, accounts receivable, other intangible assets, current and noncurrent taxes payable, deferred taxes, contingent purchase liabilities, and other accrued liabilities. The valuations are based on appraisal reports or other appropriate valuation techniques to determine the fair value of the assets acquired or liabilities assumed.
During
2016
, factors became known that resulted in changes to the purchase price allocation of assets and liabilities existing at the date of the IPC transaction. The estimated fair values of assets acquired and liabilities assumed, specifically accounts receivable, current and noncurrent taxes payable, deferred taxes, contingent purchase liability and other intangible assets, may be subject to change as additional information is received. The purchase price allocation adjustments for this acquisition are summarized as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
As of
|
Adjustments to
|
As of
|
|
December 31, 2015
|
Purchase Price Allocation
|
September 30, 2016
|
Short term investments
|
$
|
1,985
|
|
$
|
—
|
|
$
|
1,985
|
|
Accounts receivable
|
127,265
|
|
(11,355
|
)
|
115,910
|
|
Prepaid expenses and other assets
|
6,347
|
|
(316
|
)
|
6,031
|
|
Receivables under insured programs
|
36,255
|
|
—
|
|
36,255
|
|
Property and equipment
|
10,541
|
|
216
|
|
10,757
|
|
Income tax receivable
|
12,528
|
|
—
|
|
12,528
|
|
Net deferred income taxes
|
64,301
|
|
(1,936
|
)
|
62,365
|
|
Other intangibles (consisting of marketing-related and technology-based intangibles and physician and hospital agreements)
|
4,975
|
|
21,700
|
|
26,675
|
|
Goodwill (of which the tax deductible amount was $368,283)
|
1,574,757
|
|
5,594
|
|
1,580,351
|
|
Accounts payable
|
(15,627
|
)
|
313
|
|
(15,314
|
)
|
Accrued compensation and physician payable
|
(43,856
|
)
|
—
|
|
(43,856
|
)
|
Other accrued liabilities
|
(63,809
|
)
|
(13,260
|
)
|
(77,069
|
)
|
Contingent purchase liability
|
(30,639
|
)
|
(2,768
|
)
|
(33,407
|
)
|
Assumed notes payable
|
(148,249
|
)
|
—
|
|
(148,249
|
)
|
Other non-current liabilities
|
(61,894
|
)
|
1,812
|
|
(60,082
|
)
|
|
|
|
|
Total consideration paid, net of acquired cash and cash equivalents of $28,059
|
$
|
1,474,880
|
|
$
|
—
|
|
$
|
1,474,880
|
|
Subsequent Acquisitions
Effective October 1, 2016, the first day of the fourth quarter of fiscal year 2016, the Company acquired the operations of an emergency medicine business located in Florida for a purchase price of approximately
$311.9 million
, which the Company funded on
September 30, 2016
. As of
September 30, 2016
, the cash paid for this acquisition was classified within other assets in the Consolidated Balance Sheets. In addition to the cash paid, there are potential future contingent purchase obligations of
$26.7 million
related to this acquisition. The Company's operating results for the reported periods were not impacted by this acquisition as it was completed subsequent to
September 30, 2016
.
During October 2016, the company completed the acquisition of the operations of an emergency medicine business located in Illinois that provides care to approximately
48,000
patients each year. The Company is still in the process of completing the purchase price allocation for this acquisition.
Contingent Purchase Obligations
In accordance with ASC 805, the Company records its contingent consideration as a component of the opening balance sheet unless there is a continuing employment provision. Contingent consideration with a continuing employment provision is recognized ratably over the defined performance period as compensation expense which is included as a component of general and administrative expense (and parenthetically disclosed with other acquisition-related compensation expense) in the results of the Company’s operations. The payment of contingent purchase obligations is included as a component of financing, unless there is a continuing employment provision, in which case it is included as a component of operating cash flows.
As of
September 30, 2016
, the Company estimates it may have to pay
$88.3 million
(excluding
$26.7 million
related to the acquisition funded on
September 30, 2016
, but effective October 1, 2016) in future contingent payments for acquisitions made prior to
September 30, 2016
, based upon the current projected performance of the acquired operations of which
$65.5 million
is recorded as a liability in other liabilities and other non-current liabilities on the Company’s Consolidated Balance Sheet. The remaining estimated liability of
$22.9 million
will be recorded as contingent purchase compensation expense over the remaining performance periods. The current estimate of future contingent payments could increase or decrease depending upon the actual performance of the acquisition over the respective performance periods. These payments will be made should the acquired operations achieve the financial targets or certain contract terms as agreed to in the respective acquisition agreements, including the requirements for continuing employment. When measured on a recurring basis, this liability is considered Level 3 in the fair value hierarchy due to the use of unobservable inputs to measure fair value.
The contingent purchase and other acquisition compensation expense recognized for the
nine
months ended
September 30,
2015
and
2016
was
$12.2 million
and
$28.7 million
, respectively.
The changes to the Company’s accumulated contingent purchase liability for the
nine
months ended
September 30, 2016
are as follows (in thousands):
|
|
|
|
|
Contingent purchase liability at December 31, 2015
|
$
|
57,080
|
|
Payments
|
(24,047
|
)
|
Contingent purchase and other acquisition compensation expense recognized
|
28,669
|
|
Adjustments to contingent purchase liability recognized at acquisition date
|
3,756
|
|
Contingent purchase liability at September 30, 2016
|
$
|
65,458
|
|
Estimated unrecognized contingent purchase compensation expense as of
September 30, 2016
is as follows (in thousands):
|
|
|
|
|
For the remainder of the year ended December 31, 2016
|
$
|
6,025
|
|
For the year ended December 31, 2017
|
11,069
|
|
For the year ended December 31, 2018
|
3,635
|
|
For the year ended December 31, 2019
|
1,515
|
|
For the year ended December 31, 2020
|
625
|
|
|
$
|
22,869
|
|
Note
4
. Fair Value Measurements
The Company applies the provisions of FASB ASC Topic 820,
“Fair Value Measurements and Disclosures,”
(ASC Topic 820), in determining the fair value of its financial assets and liabilities. This standard defines fair value, provides guidance for measuring fair value and requires certain disclosures. This standard does not require any new fair value measurements, but rather applies to all other accounting pronouncements that require or permit fair value measurements.
ASC Topic 820 prioritizes the inputs used in measuring fair value into the following hierarchy:
|
|
|
Level 1
|
Quoted prices (unadjusted) in active markets for identical assets or liabilities;
|
|
|
Level 2
|
Inputs other than quoted prices included within Level 1 that are either directly or indirectly observable;
|
|
|
Level 3
|
Unobservable inputs in which little or no market activity exists, therefore requiring an entity to develop its own assumptions about the assumptions that market participants would use in pricing.
|
The following table provides information on those assets and liabilities the Company currently measures at fair value on a recurring basis as of
December 31, 2015
and
September 30, 2016
(in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying Amount in Consolidated Balance Sheet December 31, 2015
|
|
Fair Value December 31, 2015
|
|
Fair Value
Level 1
|
|
Fair Value
Level 2
|
|
Fair Value
Level 3
|
Insurance subsidiaries' and other investments:
|
|
|
|
|
|
|
|
|
|
Money market funds
|
$
|
18,238
|
|
|
$
|
18,238
|
|
|
$
|
18,238
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Municipal bonds
|
87,121
|
|
|
87,121
|
|
|
—
|
|
|
87,121
|
|
|
—
|
|
Mutual funds
|
64
|
|
|
64
|
|
|
—
|
|
|
64
|
|
|
—
|
|
Private investments
|
2,818
|
|
|
2,818
|
|
|
—
|
|
|
—
|
|
|
2,818
|
|
Corporate bonds
|
3,699
|
|
|
3,699
|
|
|
—
|
|
|
3,699
|
|
|
—
|
|
Total investments of insurance subsidiaries
|
$
|
111,940
|
|
|
$
|
111,940
|
|
|
$
|
18,238
|
|
|
$
|
90,884
|
|
|
$
|
2,818
|
|
Supplemental employee retirement plan investments:
|
|
|
|
|
|
|
|
|
|
Mutual funds
|
$
|
45,868
|
|
|
$
|
45,868
|
|
|
$
|
—
|
|
|
$
|
45,868
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying Amount in Consolidated Balance Sheet September 30, 2016
|
|
Fair Value September 30, 2016
|
|
Fair Value
Level 1
|
|
Fair Value
Level 2
|
|
Fair Value
Level 3
|
Insurance subsidiaries' and other investments:
|
|
|
|
|
|
|
|
|
|
Money market funds
|
$
|
7,539
|
|
|
$
|
7,539
|
|
|
$
|
7,539
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Municipal bonds
|
83,016
|
|
|
83,016
|
|
|
—
|
|
|
83,016
|
|
|
—
|
|
Mutual funds
|
48
|
|
|
48
|
|
|
—
|
|
|
48
|
|
|
—
|
|
Private investments
|
1,947
|
|
|
1,947
|
|
|
—
|
|
|
—
|
|
|
1,947
|
|
Corporate bonds
|
7,389
|
|
|
7,389
|
|
|
—
|
|
|
7,389
|
|
|
—
|
|
Total investments of insurance subsidiaries
|
$
|
99,939
|
|
|
$
|
99,939
|
|
|
$
|
7,539
|
|
|
$
|
90,453
|
|
|
$
|
1,947
|
|
Supplemental employee retirement plan investments:
|
|
|
|
|
|
|
|
|
|
Mutual funds
|
$
|
55,655
|
|
|
$
|
55,655
|
|
|
$
|
—
|
|
|
$
|
55,655
|
|
|
$
|
—
|
|
The Company’s insurance subsidiaries' and other investments are valued using market prices on active markets (Level 1) and less active markets (Level 2), in addition to using alternative information when market data is not available (Level 3). Level 1 investment valuations are obtained from real-time quotes for transactions in active exchange markets involving identical assets. Level 2 investment valuations are obtained from readily available pricing sources for comparable investments or identical investments in less active markets. The fair values of the Company’s supplemental employee retirement investments are based on quoted prices. Level 3 investment valuations require significant management judgment and are based on transaction price, company performance, and market conditions. For the
nine
months ended
September 30, 2016
there were
no
transfers between Levels 1, 2 or 3. See Note
5
for more information regarding the Company’s investments.
The Company classified its municipal bonds, mutual funds, and corporate bonds within Level 2 because these securities were valued based on quoted prices in markets that are less active, broker or dealer quotations or alternative pricing sources with reasonable levels of price transparency.
The Company classified its private investments within Level 3 because active market pricing is not readily available and, as such, the Company uses net asset values as an estimate of fair value as a practical expedient. The valuation of non-public private equity investments requires significant management judgment due to the absence of observable quoted market prices, inherent lack of liquidity, and the long-term nature of such assets. These investments are valued initially based upon transaction price. In determining valuation adjustments resulting from the investment review process, emphasis is placed on current company performance and market conditions.
In addition to the preceding disclosures prescribed by the provisions of FASB ASC Topic 820, ASC Topic 825 “
Financial Instruments
” requires the disclosure of the estimated fair value of financial instruments. The Company’s short term financial instruments include cash and cash equivalents, short term investments, accounts receivable, and accounts payable. The carrying value of the short term financial instruments approximates the fair value due to their short term nature. These financial instruments have no stated maturities or the financial instruments have short term maturities that approximate market.
The fair value of the Company's debt is estimated using quoted market prices when available. When quoted market prices are not available, fair value is estimated based on current market interest rates for debt with similar maturities (Level 2). At
September 30, 2016
, the estimated fair value of the Company’s outstanding debt was
$2.77 billion
compared to a carrying value of
$2.74 billion
.
Note
5
. Investments
Investments are primarily comprised of securities held by the Company and its captive insurance subsidiaries in connection with its participant directed supplemental employee retirement plan. Investments held by the Company and its captive insurance subsidiaries are classified as available-for-sale securities. The unrealized gains or losses of investments held by the Company and its captive insurance subsidiaries are included in accumulated other comprehensive earnings as a separate component of shareholders’ equity, unless the decline in value is deemed to be other-than-temporary and the Company does not have the intent and ability to hold such securities until their full cost can be recovered, in which case such securities are written down to fair value and the loss is charged to current period earnings.
The investments held by the Company in connection with its participant directed supplemental employee retirement plan are classified as trading securities; therefore, changes in fair value associated with these investments are recognized as a component of earnings.
At
December 31, 2015
and
September 30, 2016
, amortized cost basis and aggregate fair value of the Company’s available-for-sale securities by investment type were as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
Basis
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Fair
Value
|
December 31, 2015
|
|
|
|
|
|
|
|
Money market funds
|
$
|
18,238
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
18,238
|
|
Municipal bonds
|
84,983
|
|
|
2,411
|
|
|
(273
|
)
|
|
87,121
|
|
Mutual funds
|
64
|
|
|
—
|
|
|
—
|
|
|
64
|
|
Private investments
|
2,712
|
|
|
106
|
|
|
—
|
|
|
2,818
|
|
Corporate bonds
|
3,718
|
|
|
6
|
|
|
(25
|
)
|
|
3,699
|
|
|
$
|
109,715
|
|
|
$
|
2,523
|
|
|
$
|
(298
|
)
|
|
$
|
111,940
|
|
September 30, 2016
|
|
|
|
|
|
|
|
Money market funds
|
$
|
7,539
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7,539
|
|
Municipal bonds
|
80,187
|
|
|
3,001
|
|
|
(172
|
)
|
|
83,016
|
|
Mutual funds
|
48
|
|
|
—
|
|
|
—
|
|
|
48
|
|
Private Investments
|
1,711
|
|
|
236
|
|
|
—
|
|
|
1,947
|
|
Corporate bonds
|
7,204
|
|
|
185
|
|
|
—
|
|
|
7,389
|
|
|
$
|
96,689
|
|
|
$
|
3,422
|
|
|
$
|
(172
|
)
|
|
$
|
99,939
|
|
At
December 31, 2015
and
September 30, 2016
, the amortized cost basis and aggregate fair value of the Company’s available-for-sale securities by contractual maturities were as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
Basis
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Fair
Value
|
December 31, 2015
|
|
|
|
|
|
|
|
Due in less than one year
|
$
|
24,099
|
|
|
$
|
35
|
|
|
$
|
(54
|
)
|
|
$
|
24,080
|
|
Due after one year through five years
|
57,537
|
|
|
1,647
|
|
|
(79
|
)
|
|
59,105
|
|
Due after five years through ten years
|
23,389
|
|
|
674
|
|
|
(56
|
)
|
|
24,007
|
|
Due after ten years
|
1,914
|
|
|
61
|
|
|
(109
|
)
|
|
1,866
|
|
Total
|
$
|
106,939
|
|
|
$
|
2,417
|
|
|
$
|
(298
|
)
|
|
$
|
109,058
|
|
September 30, 2016
|
|
|
|
|
|
|
|
Due in less than one year
|
$
|
16,987
|
|
|
$
|
89
|
|
|
$
|
—
|
|
|
$
|
17,076
|
|
Due after one year through five years
|
60,055
|
|
|
2,082
|
|
|
(90
|
)
|
|
62,047
|
|
Due after five years through ten years
|
17,888
|
|
|
1,015
|
|
|
(82
|
)
|
|
18,821
|
|
Total
|
$
|
94,930
|
|
|
$
|
3,186
|
|
|
$
|
(172
|
)
|
|
$
|
97,944
|
|
A summary of the Company’s temporarily impaired available-for-sale investment securities as of
December 31, 2015
and
September 30, 2016
follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired Less
Than 12 Months
|
|
Impaired
Over 12 Months
|
|
Total
|
|
Fair
Value
|
|
Unrealized
Losses
|
|
Fair
Value
|
|
Unrealized
Losses
|
|
Fair
Value
|
|
Unrealized
Losses
|
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
Municipal bonds
|
$
|
13,189
|
|
|
$
|
(103
|
)
|
|
$
|
2,575
|
|
|
$
|
(170
|
)
|
|
$
|
15,764
|
|
|
$
|
(273
|
)
|
Corporate bonds
|
3,120
|
|
|
(25
|
)
|
|
—
|
|
|
—
|
|
|
3,120
|
|
|
(25
|
)
|
Total investment
|
$
|
16,309
|
|
|
$
|
(128
|
)
|
|
$
|
2,575
|
|
|
$
|
(170
|
)
|
|
$
|
18,884
|
|
|
$
|
(298
|
)
|
September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
Municipal bonds
|
$
|
3,389
|
|
|
$
|
(72
|
)
|
|
$
|
2,433
|
|
|
$
|
(100
|
)
|
|
$
|
5,822
|
|
|
$
|
(172
|
)
|
Total investment
|
$
|
3,389
|
|
|
$
|
(72
|
)
|
|
$
|
2,433
|
|
|
$
|
(100
|
)
|
|
$
|
5,822
|
|
|
$
|
(172
|
)
|
The unrealized losses resulted from changes in market interest rates, not from changes in the probability of contractual cash flows. Because the Company has the ability and intent to hold the investments until a recovery of carrying value and full collection of the amounts due according to the contractual terms of the investments is expected, the Company does not consider these investments to be other-than-temporarily impaired at
September 30, 2016
.
During the
nine
months ended
September 30, 2016
, the Company recorded a gain of approximately
$0.4 million
on the sale of specifically identified investments.
As of
December 31, 2015
and
September 30, 2016
, the investments related to the participant directed supplemental employee retirement plan totaled
$45.9 million
and
$55.7 million
, respectively, and are included in other assets in the accompanying consolidated balance sheets. The net trading gains on those investments for the
nine
months ended
September 30, 2015
and
September 30, 2016
that were still held by the Company as of
September 30, 2015
and
September 30, 2016
were as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
2015
|
|
2016
|
Net (losses) gains recognized during the nine months ended September 30, 2015 and 2016, respectively on trading securities
|
$
|
(1,467
|
)
|
|
$
|
1,259
|
|
Less: Net gains (losses) recognized during the period on trading securities sold during the nine months ended September 30, 2015 and 2016, respectively
|
(35
|
)
|
|
(120
|
)
|
Unrealized (losses) gains recognized on trading securities still held at September 30, 2015 and 2016, respectively
|
$
|
(1,432
|
)
|
|
$
|
1,379
|
|
The Company has an investment in a variable interest entity that operates urgent care clinics. The Company was previously the primary beneficiary of the entity and consolidated the entity’s operations, but the Company sold a portion of its ownership to the other joint venture partner in the third quarter of 2016 for
$3.3 million
, which resulted in a gain of
$4.3 million
. As a result, the Company determined that it is no longer the primary beneficiary of the entity as it does not have the power to direct the activities that most significantly impact the economic performance of the entity nor the responsibility to absorb a majority of the expected losses. The entity is not consolidated and the investment is accounted for under the equity method, which is classified in other assets in the accompanying consolidated balance sheets and measured at fair value. The determination of whether the Company is the primary beneficiary was performed at the time of our initial investment and performed again when the entity was deconsolidated from the Company’s financial statements. As of
September 30, 2016
, the fair value of this investment was
$0.9 million
.
Note
6
. Net Revenues
Net revenues consists of fee for service revenue, contract revenue and other revenue. The Company’s net revenues are principally derived from the provision of healthcare staffing services to patients within healthcare facilities and is recorded in the period the services are rendered. Under the fee for service arrangements, the Company bills patients for services provided and receives payment from patients or their third-party payors. Fee for service revenue reflects gross fee for service charges less contractual allowances and policy discounts, where applicable. Contractual adjustments represent the Company’s estimate of discounts and other adjustments to be recognized from gross fee for service charges under contractual payment arrangements, primarily with commercial, managed care and governmental payment plans such as Medicare and Medicaid when the Company’s providers participate in such plans. Contractual adjustments are not reflected in self-pay fee for service revenue. Contract revenue represents revenue generated under contracts in which the Company provides physician and other healthcare staffing and administrative services in return for a contractually negotiated fee. Contract revenue consists primarily of billings based on hours of healthcare staffing provided at agreed-to hourly rates, monthly contractual rates, or certain operational or financial metrics. Revenue in such cases is recognized as the hours are worked by the Company’s affiliated staff and contractors or as metrics are realized. Other revenue consists primarily of revenue from management and billing services provided to outside parties. Revenue is recognized for such services pursuant to the terms of the contracts with customers. The Company also records a provision for uncollectible accounts based primarily on historical collection experience to record accounts receivables at the estimated amounts expected to be collected.
Net revenues consisted of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
Medicare
|
$
|
183,120
|
|
|
20.4
|
%
|
|
$
|
344,660
|
|
|
30.2
|
%
|
|
$
|
530,047
|
|
|
20.2
|
%
|
|
$
|
1,032,522
|
|
|
30.4
|
%
|
Medicaid
|
166,015
|
|
|
18.5
|
|
|
206,896
|
|
|
18.1
|
|
|
476,151
|
|
|
18.2
|
|
|
606,707
|
|
|
17.8
|
|
Commercial and managed care
|
462,652
|
|
|
51.5
|
|
|
551,960
|
|
|
48.4
|
|
|
1,322,652
|
|
|
50.5
|
|
|
1,612,048
|
|
|
47.4
|
|
Self-pay
|
496,910
|
|
|
55.3
|
|
|
568,418
|
|
|
49.8
|
|
|
1,405,252
|
|
|
53.7
|
|
|
1,582,967
|
|
|
46.6
|
|
Other
|
21,576
|
|
|
2.4
|
|
|
26,301
|
|
|
2.3
|
|
|
61,777
|
|
|
2.4
|
|
|
73,263
|
|
|
2.2
|
|
Unbilled
|
2,369
|
|
|
0.3
|
|
|
4,948
|
|
|
0.4
|
|
|
15,979
|
|
|
0.6
|
|
|
7,532
|
|
|
0.2
|
|
Net fee for service revenue before provision for uncollectibles
|
1,332,642
|
|
|
148.2
|
|
|
1,703,183
|
|
|
149.2
|
|
|
3,811,858
|
|
|
145.6
|
|
|
4,915,039
|
|
|
144.6
|
|
Contract revenue before provision for uncollectibles
|
182,631
|
|
|
20.3
|
|
|
211,986
|
|
|
18.6
|
|
|
549,998
|
|
|
21.0
|
|
|
618,931
|
|
|
18.2
|
|
Other
|
10,136
|
|
|
1.1
|
|
|
10,606
|
|
|
0.9
|
|
|
28,826
|
|
|
1.1
|
|
|
47,240
|
|
|
1.4
|
|
Net revenues before provision for uncollectibles
|
1,525,409
|
|
|
169.6
|
|
|
1,925,775
|
|
|
168.7
|
|
|
4,390,682
|
|
|
167.7
|
|
|
5,581,210
|
|
|
164.2
|
|
Provision for uncollectibles
|
(626,228
|
)
|
|
(69.6
|
)
|
|
(784,281
|
)
|
|
(68.7
|
)
|
|
(1,773,062
|
)
|
|
(67.7
|
)
|
|
(2,181,499
|
)
|
|
(64.2
|
)
|
Net revenues
|
$
|
899,181
|
|
|
100.0
|
%
|
|
$
|
1,141,494
|
|
|
100.0
|
%
|
|
$
|
2,617,620
|
|
|
100.0
|
%
|
|
$
|
3,399,711
|
|
|
100.0
|
%
|
The Company employs several methodologies for determining its allowance for uncollectibles depending on the nature of the net revenues before provision for uncollectibles recognized. The Company initially determines gross revenue for its fee for service patient visits based upon established fee schedule prices. Such gross revenue is reduced for estimated contractual allowances for those patient visits covered by contractual insurance arrangements to result in estimated net revenues before provision for uncollectibles. Net revenues before provision for uncollectibles is then reduced for management’s estimate of uncollectible amounts. Fee for service net revenues represents estimated cash to be collected from such patient visits and is net of management’s estimate of account balances estimated to be uncollectible. The provision for uncollectible fee for service patient visits is based on historical experience resulting from approximately
25 million
fee for service patient visits and procedures over the last twelve months. The significant volume of patient visits and the terms of thousands of commercial and managed care contracts and the various reimbursement policies relating to governmental healthcare programs do not make it feasible to evaluate fee for service accounts receivable on a specific account basis. Fee for service accounts receivable collection estimates are reviewed on a quarterly basis for each fee for service contract by period of accounts receivable origination. Such reviews include the use of historical cash collection percentages by contract adjusted for the lapse of time since the date of the patient visit. In addition, when actual collection percentages differ from expected results, on a contract by contract basis, supplemental detailed reviews of the outstanding accounts receivable balances may be performed by the Company’s billing operations to determine whether there are facts and circumstances existing that may cause a different conclusion as to the estimate of the collectibility of that contract’s accounts receivable from the estimate resulting from using the historical collection experience. Contract-related net revenues are billed based on the terms of the contract at amounts expected to be collected. Such billings are typically submitted on a monthly basis and aged trial balances are prepared. Allowances for estimated uncollectible amounts related to such contract billings are made based upon periodic reviews of specific accounts and invoices once it is concluded that such amounts are not likely to be collected. Approximately
98%
of the Company’s allowance for doubtful accounts is related to receivables for fee for service patient visits. The principal exposure for uncollectible fee for service visits is centered in self-pay patients and, to a lesser extent, for co-payments and deductibles from patients with insurance. While the Company does not specifically allocate the allowance for doubtful accounts to individual accounts or specific payor classifications, the portion of the allowance, excluding IPC, associated with fee for service charges as of
September 30, 2016
was equal to approximately
93%
of outstanding self-pay fee for service patient accounts. The methodologies employed to compute allowances for doubtful accounts were unchanged between
2015
and
2016
.
Note
7
. Goodwill and Other Intangible Assets
The changes in the carrying amount of goodwill during the year ended
December 31, 2015
and the
nine
months ended
September 30, 2016
were as follows (in thousands):
|
|
|
|
|
Goodwill
|
$
|
869,038
|
|
Accumulated impairment loss
|
(144,579
|
)
|
Additions through acquisitions
|
1,703,343
|
|
Balance, December 31, 2015
|
$
|
2,427,802
|
|
Goodwill
|
$
|
2,572,381
|
|
Accumulated impairment loss
|
(144,579
|
)
|
Increases from prior year acquisition purchase price allocation adjustments
|
5,834
|
|
Additions through current year acquisitions
|
51,955
|
|
Balance, September 30, 2016
|
$
|
2,485,591
|
|
The following is a summary of intangible assets and related amortization as of
December 31, 2015
and
September 30, 2016
(in thousands):
|
|
|
|
|
|
|
|
|
|
Gross Carrying
Amount
|
|
Accumulated
Amortization
|
As of December 31, 2015:
|
|
|
|
Contracts
|
$
|
494,569
|
|
|
$
|
(170,873
|
)
|
Other
|
21,716
|
|
|
(9,775
|
)
|
Total
|
$
|
516,285
|
|
|
$
|
(180,648
|
)
|
As of September 30, 2016:
|
|
|
|
Contracts
|
$
|
517,686
|
|
|
$
|
(214,821
|
)
|
Other
|
31,161
|
|
|
(13,549
|
)
|
Total
|
$
|
548,847
|
|
|
$
|
(228,370
|
)
|
Aggregate amortization expense:
|
|
|
|
For the nine months ended September 30, 2016
|
|
|
$
|
71,425
|
|
Estimated amortization expense:
|
|
|
|
For the remainder of the year ended December 31, 2016
|
|
|
$
|
23,777
|
|
For the year ended December 31, 2017
|
|
|
91,249
|
|
For the year ended December 31, 2018
|
|
|
75,555
|
|
For the year ended December 31, 2019
|
|
|
66,521
|
|
For the year ended December 31, 2020
|
|
|
46,679
|
|
For the years ended December 31, 2021 and thereafter
|
|
|
16,696
|
|
Total
|
|
|
$
|
320,477
|
|
Intangible assets are amortized over their estimated life, which is approximately
one
to
six
years. As of
September 30, 2016
, the weighted average remaining amortization period for intangible assets was
3.4
years.
Note
8
. Long-Term Debt
Long-term debt as of
September 30, 2016
consisted of the following (in thousands):
|
|
|
|
|
Tranche A Term Loan Facility
|
$
|
555,000
|
|
Tranche B Term Loan Facility
|
1,305,440
|
|
7.25% Senior Notes due 2023
|
545,000
|
|
Revolving Credit Facility
|
332,000
|
|
Total outstanding debt
|
2,737,440
|
|
Debt issuance costs
|
(48,335
|
)
|
|
2,689,105
|
|
Less current portion
|
(390,120
|
)
|
|
$
|
2,298,985
|
|
The Company's senior secured credit facilities (Credit Facility) consist of a
$600.0 million
tranche A term loan facility (Tranche A Term Loan Facility), a
$1.31 billion
tranche B term loan facility (Tranche B Term Loan Facility) and a
$650.0 million
revolving credit facility (Revolving Credit Facility). The Tranche A Term Loan and Revolving Credit Facility have a maturity date of
October 2, 2019
. The Tranche B Term Loan Facility has a maturity date of
November 23, 2022
. The maturity dates under the Credit Facility are subject to extension with lender consent according to the terms of the senior credit agreement (the Senior Credit Agreement).
The interest rate on any outstanding Revolving Credit Facility borrowings and Tranche A Term Loan Facility borrowings, and the commitment fee applicable to undrawn revolving commitments, is priced off a grid based upon the Company’s first lien net leverage ratio and is currently LIBOR +
2.00%
in the case of revolving credit borrowings under the Revolving Credit Facility and Tranche A Term Loan Facility and
0.35%
in the case of unused revolving commitments. The weighted average interest rate for the
nine
months ended
September 30, 2016
was
2.70%
for amounts outstanding under the Tranche A Term Loan Facility.
On June 2, 2016, the Company amended its Senior Credit Agreement (the Amendment) to reduce the interest rate applicable to any outstanding Tranche B Term Loans from LIBOR plus
3.75%
to LIBOR plus
3.00%
. The Company effected this reduction in pricing through a refinancing of the existing Tranche B Term Loan Facility. The Amendment also requires the Company to pay a
1.0%
prepayment penalty on any amount prepaid if the Tranche B Term Loan Facility is repriced in order to effect a reduction in pricing prior to December 2, 2016. Other significant terms and conditions of the Senior Credit Agreement, including the maturity date of
November 23, 2022
and the LIBOR floor of
0.75%
, did not change under the amendment.
The Company had
$332.0 million
borrowings outstanding under the Revolving Credit Facility as of
September 30, 2016
, and the Company had
$6.8 million
of standby letters of credit outstanding against the Revolving Credit Facility commitment.
The Credit Facility agreement contains both affirmative and negative covenants, including limitations on the Company’s ability to incur additional indebtedness, sell material assets, retire, redeem or otherwise reacquire its capital stock, acquire the capital stock or assets of another business and pay dividends, and requires the Company to comply with a maximum total leverage ratio, tested quarterly. At
September 30, 2016
, the Company was in compliance with all of its covenants under the senior credit facility agreement. The Credit Facility is secured by substantially all of the Company’s U. S. subsidiaries’ assets.
Senior Notes and Indenture
On November 23, 2015, Team Health, Inc., a wholly-owned subsidiary of the Company (the Issuer), completed the private placement of
$545.0 million
aggregate principal amount of
7.25%
Senior Notes due 2023 (the Notes). The Notes are senior unsecured obligations and are fully and unconditionally guaranteed on a senior unsecured basis by the Company and, subject to certain exceptions, each of its existing and future material domestic wholly-owned restricted subsidiaries, referred to, collectively, as “Guarantors.”
The Notes bear interest at
7.25%
per annum and mature on
December 15, 2023
. Interest is payable semi-annually on June 15 and December 15 of each year, beginning on June 15, 2016, to holders of record at the close of business on June 1 or December 1, as the case may be, immediately preceding each such interest payment date.
Prior to December 15, 2018, the Issuer may redeem some or all of the Notes at a redemption price equal to
100%
of the principal amount of the Notes redeemed, plus accrued and unpaid interest to, but excluding, the redemption date, if any, plus
the “make-whole” premium set forth in the indenture. On and after December 15, 2018, the Company may redeem the Notes, in whole or in part, at the redemption prices set forth in the indenture, plus accrued and unpaid interest to, but excluding, the redemption date. In addition, prior to December 15, 2018, the Company may also redeem up to
40%
of the aggregate principal amount of the Notes at a redemption price equal to
107.25%
of the aggregate principal amount thereof, in each case, using an amount not to exceed the net cash proceeds from certain equity offerings, plus accrued and unpaid interest to, but excluding, the redemption date.
The indenture governing the Notes due 2023 contains restrictive covenants that limit among other things, the ability of us and our restricted subsidiaries to incur or guarantee additional debt or issue disqualified stock or certain preferred stock; pay dividends and make other distributions on, or redeem or repurchase, capital stock; make certain investments; incur certain liens; enter into certain transactions with affiliates; merge or consolidate; enter into agreements that restrict the ability of certain restricted subsidiaries to make dividends or other payments to us or each of our existing and future material domestic wholly-owned restricted subsidiaries, referred to, collectively, as “Guarantors”; designate restricted subsidiaries as unrestricted subsidiaries; and transfer or sell certain assets. These covenants are subject to a number of important limitations and exceptions. The Indenture also contains customary events of default which would permit the holders of the Notes to declare those Notes to be immediately due and payable if not cured within applicable grace periods, including the failure to make timely payments on the Notes or other material indebtedness, the failure to satisfy covenants and specified events of bankruptcy and insolvency.
Aggregate annual maturities of long-term debt as of
September 30, 2016
are as follows (in thousands):
|
|
|
|
|
2016
|
$
|
390,120
|
|
2017
|
73,120
|
|
2018
|
58,120
|
|
2019
|
418,120
|
|
2020 and thereafter
|
1,797,960
|
|
Note
9
. Professional Liability Insurance
The Company’s professional liability loss reserves included in other accrued liabilities and other non-current liabilities in the accompanying consolidated balance sheets consisted of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
December 31,
2015
|
|
September 30,
2016
|
Estimated losses under self-insured programs
|
$
|
245,070
|
|
|
$
|
273,655
|
|
Estimated losses under commercial insurance programs
|
126,751
|
|
|
141,185
|
|
|
371,821
|
|
|
414,840
|
|
Less estimated payable within one year
|
105,028
|
|
|
102,478
|
|
|
$
|
266,793
|
|
|
$
|
312,362
|
|
The changes to the Company’s estimated losses under self-insured programs as of
September 30, 2016
were as follows (in thousands):
|
|
|
|
|
Balance, December 31, 2015
|
$
|
245,070
|
|
Reserves related to current period
|
62,802
|
|
Changes related to prior year reserves
|
14,284
|
|
Assumed liabilities
|
(1,812
|
)
|
Payments for current period reserves
|
(880
|
)
|
Payments for prior period reserves
|
(45,809
|
)
|
Balance, September 30, 2016
|
$
|
273,655
|
|
The Company provides for its estimated professional liability losses through a combination of self-insurance and commercial insurance programs. Losses under commercial insurance programs in excess of the limit of coverage remain as a self-insured obligation of the Company. A portion of the professional liability loss risks that have been provided for through
self-insurance (claims-made basis) are transferred to and funded into captive insurance companies. The accounts of the captive insurance companies are fully consolidated with those of the other operations of the Company in the accompanying consolidated financial statements.
The self-insurance components of our risk management program include reserves for future claims incurred but not reported (IBNR). As of
December 31, 2015
, of the
$245.1 million
of estimated losses under self-insured programs, approximately
$157.4 million
represented an estimate of IBNR claims and expenses and additional loss development, with the remaining
$87.7 million
representing specific case reserves. Of the specific case reserves as of
December 31, 2015
,
$3.0 million
represented case reserves that had settled but not yet funded, and
$84.7 million
reflected unsettled case reserves.
As of
September 30, 2016
, of the
$273.7 million
of estimated losses under self-insurance programs, approximately
$160.7 million
represented an estimate of IBNR claims and expenses and additional loss development, with the remaining
$113.0 million
representing specific case reserves. Of the specific case reserves as of
September 30, 2016
,
$3.4 million
represented case reserves that had been settled but not yet funded, and
$109.6 million
reflected unsettled case reserves.
The Company’s provisions for losses under its self-insurance components are estimated using the results of periodic actuarial studies. Such actuarial studies include numerous underlying estimates and assumptions, including assumptions as to future claim losses, the severity and frequency of such projected losses, loss development factors and others. The Company’s provisions for losses under its self-insured components are subject to subsequent adjustment should future actuarial projected results for such periods indicate projected losses greater or less than previously projected.
During the first quarter of 2016, the Company reserved
$14.3 million
to settle
two
separate professional liability claims originating from prior years in excess of coverage limits, which was fully funded as of
September 30, 2016
. See Note
10
for more information regarding these settlements.
The Company’s most recent actuarial valuation was completed in October 2016. Based on the results of the actuarial study completed in October 2016, management determined
no
additional change was necessary in the consolidated reserves for professional liability losses during the third quarter of 2016 related to prior year loss estimates. The discount rate on professional liability reserves (including IPC as noted below) was
1.1%
at
September 30, 2016
compared to
1.6%
at
December 31, 2015
.
IPC Professional Liability Reserves
IPC is fully insured on a claims-made basis up to policy limits through a third party malpractice insurance policy, which ends December 31 of each year. The Company has established reserves for this segment for claims incurred and reported and IBNR during the policy period. These reserves of
$25.8 million
as of
September 30, 2016
and the timing of payment of such amounts are estimated based upon actuarial loss projections, which are updated semi-annually, and discounted using the current weighted average Treasury rate over a
10
year period.
Note
10
. Contingencies
Litigation
The Company is currently a party to various legal proceedings arising in the ordinary course of business. The legal proceedings the Company is involved in from time to time include lawsuits, claims, audits and investigations with government and non-government parties, including those arising out of services provided, personal injury claims, professional liability claims, the Company's billing, collection and marketing practices, employment disputes and contractual claims, and seek monetary and other relief, including statutory damages and penalties.. If an unfavorable ruling were to occur, there exists the possibility of a material adverse impact on the Company's net earnings in the period in which the ruling occurs. The estimate of the potential impact from such legal proceedings on the Company's financial position or overall results of operations could change in the future.
On August 14, 2015, a purported stockholder of IPC filed a putative class action complaint in the Court of Chancery of the State of Delaware (the Court of Chancery), captioned Smukler v. IPC Healthcare, Inc., et al., C.A. No. 11392-CB. On August 18, 2015, a second purported stockholder of IPC filed a putative class action in the Court of Chancery, captioned Crescente v. Singer, et al., C.A. No. 11405-CB. On September 11, 2015, the Court of Chancery entered an order (the Consolidation Order) consolidating the two actions under the caption In re IPC Healthcare, Inc., Consolidated C.A. No. 11392-CB (the Consolidated Action), and a consolidated class action complaint (the Consolidated Complaint) was filed on September 18, 2015. The Consolidated Complaint named as defendants the members of IPC’s board of directors, the Company, and Intrepid Merger Sub, Inc. (Merger Sub). The Consolidated Complaint alleged that the IPC directors breached their fiduciary
duties, and that the Company and Merger Sub aided and abetted those breaches, by failing to disclose certain material information in the IPC Preliminary Schedule 14A relating to the proposed acquisition of IPC by the Company (the Transaction). The Consolidated Complaint sought, among other relief, a preliminary injunction and recovery of the costs of the Consolidated Action, including reasonable attorneys’ fees and expenses.
On November 6, 2015, plaintiffs’ counsel and defendants’ counsel executed a memorandum of understanding, or MOU, memorializing the terms of an agreement in principle pursuant to which IPC agreed to make certain supplemental disclosures relating to the Transaction in a Form 8-K, and plaintiffs agreed to dismissal of the Consolidated Action with prejudice and the release of certain claims. On November 6, 2015, IPC filed a Form 8-K with the supplemental disclosures with the SEC.
On April 11, 2016, following a series of rulings by the Court of Chancery in other actions challenging mergers, plaintiffs and defendants agreed to replace the MOU with an agreement that plaintiffs would voluntarily dismiss the Consolidated Action on the basis that it was mooted by the supplemental disclosures contained in the Form 8-K. On April 12, 2016, the Court of Chancery entered a Stipulation and Order Concerning Plaintiffs’ Voluntary Dismissal of the Action and Plaintiffs’ Counsel’s Anticipated Application for an Award of Attorneys’ Fees and Expenses (the Dismissal Order). The Dismissal Order dismissed the Consolidated Action as moot and dismissed the claims asserted in the Consolidated Complaint with prejudice as to the named plaintiffs and without prejudice as to other members of the purported class. The Court of Chancery retained jurisdiction over the Consolidated Action solely for the purpose of adjudicating the anticipated application by plaintiffs’ counsel for an award of fees and expenses.
On May 19, 2016, plaintiffs filed their application for an award of fees and expenses, in the total amount of
$350,000
. The Company filed its opposition to such application on June 30, 2016, and, on July 14, 2016, plaintiffs filed their reply papers. Subsequent to the filing of plaintiffs' reply papers, plaintiffs’ counsel and defendants’ counsel engaged in arm’s-length discussions regarding the payment of attorneys’ fees and reimbursement of expenses to plaintiffs' counsel. The Company has agreed to pay plaintiffs' counsel attorneys' fees in the amount of
$100,000
, inclusive of expenses.
On October 31, 2016, the Court of Chancery approved a Stipulation and Order Concerning Dismissal of the Consolidated Action and Approving Notice of Payment of Attorneys’ Fees and Expenses, entered into by the parties, which provided for the payment of
$100,000
in attorneys’ fees and expenses to plaintiffs’ counsel, the final dismissal and closing of the Consolidated Action, and the provision of notice to stockholders of the payment to plaintiffs’ counsel. The Court of Chancery has not been asked to review, and will pass no judgment on, the payment or amount of the agreed-upon fee to plaintiffs’ counsel or its reasonableness.
On November 13, 2015, the U.S. District Court for the Eastern District of Wisconsin ordered the unsealing and service of a qui tam complaint, filed on March 27, 2014, and captioned United States of America, ex rel. John Mamalakis, M.D., the States of California, Colorado, Delaware, Florida, Georgia, Hawaii, Iowa, Maryland, Michigan, Nevada, New Jersey, North Carolina, Oklahoma, Tennessee, Texas, Wisconsin and the District of Columbia v. Anesthetix Management, LLC, d/b/a Anesthetix of TeamHealth, Team Health Holdings, Inc., Sonya Pease, M.D., John Ippolito, M.D., Edward Lee, M.D., Howard Stroup, M.D., Sammy Dean, M.D., and Jacqueline Peters, M.D. (Defendants) (Case No. 2:14cv00349-CNC). On June 11, 2014, the United States gave notice of its intention, and the intention of all of the other states and the District of Columbia, not to intervene in the lawsuit. On March 10, 2016, Team Health Holdings, Inc. was served with the complaint. The complaint alleges that the defendants submitted false claims to federal and state health insurance programs for “medical direction” of anesthesia services (rather than “medical supervision”) that were provided at Wheaton Franciscan Hospital-All Saints Hospital (All Saints) in Racine, Wisconsin, as well as numerous other non-identified hospitals and clinics from 2010 to the present. Plaintiff also claims retaliatory termination, alleging that he was terminated from his employment for voicing his concerns about the anesthesia services. Plaintiff seeks recovery of all Medicare and Medicaid reimbursement that the defendants received as a result of the allegedly false claims and treble damages under the False Claims Act, as well as a civil penalty for each such false Medicare and Medicaid claim. On April 15, 2016, plaintiff amended his complaint, removing all of the individual defendants as well as the claims filed on behalf of Delaware, Georgia, Hawaii, Iowa, Maryland, Nevada, North Carolina, Oklahoma, Tennessee and Texas. On May 2, 2016, Defendants filed a motion to dismiss the entirety of the complaint pursuant to Federal Rules of Civil Procedure 9(b) and 12(b)(6), or in the alternative, to compel arbitration of the retaliatory discharge claim. On July 1, 2016, Relator filed his opposition to the motion. Defendants filed their reply in support of the motion on July 18, 2016. The Motion remains under advisement and the Company expects the Court to decide it soon. The Company intends to vigorously defend against the allegations in this matter. The Company does not believe that the final outcome of this matter will be material.
In August 2011, a medical malpractice suit was filed against
three
of the Company’s affiliates and
one
of its physicians along with other co-defendants, including a hospital, in the Superior Court of New Jersey, Camden County, alleging a failure to diagnose sepsis in 2010. In July 2012, a medical malpractice suit was filed in the Court of Common Pleas, Luzerne, Pennsylvania against
one
Company affiliate and
one
of its physicians and a co-defendant hospital, alleging a failure to diagnose a stroke in 2010. In March 2016, both cases resulted in settlements in excess of insurance coverage limits where the Company
was required to fund a total of
$14.3 million
, which represents the Company's contribution to the overall settlements that includes the other defendants. As of
September 30, 2016
, these settlements have been fully funded.
Healthcare Regulatory Matters
Laws and regulations governing the Medicare and Medicaid programs are complex and subject to interpretation. Compliance with such laws and regulations can be subject to future governmental review and interpretation as well as significant regulatory action. From time to time, governmental regulatory agencies will conduct inquiries and audits of the Company’s practices. It is the Company’s current practice and future intent to cooperate with such inquiries.
In addition to laws and regulations governing the Medicare and Medicaid programs, there are a number of federal and state laws and regulations governing such matters as the corporate practice of medicine and fee splitting arrangements, anti-kickback statutes, physician self-referral laws, false or fraudulent claims filing and patient privacy requirements. The failure to comply with any of such laws or regulations could have an adverse impact on the Company's operations and financial results.
Government Claim
On June 7, 2010, the Company's subsidiary, IPC, received a civil investigative demand (CID) issued by the Department of Justice (DOJ), U.S. Attorney’s Office for the Northern District of Illinois. The CID requested information concerning claims that IPC had submitted to Medicare and Medicaid. The CID covered the period from January 1, 2003, through June 4, 2010, and requested production of a range of documents relating to IPC’s Medicare and Medicaid participation, physician arrangements, operations, billings and compliance programs. IPC produced responsive documents and was in contact with representatives of the DOJ who informed IPC that the inquiry related to a qui tam whistleblower action filed under court seal in the U.S. District Court for the Northern District of Illinois (Chicago). The case is captioned United States ex rel. Oughatiyan v. IPC The Hospitalist Company, Inc. (Civ. No. 09-C-5418). IPC also was informed that several state attorneys general were examining its Medicaid claims in coordination with the DOJ.
On December 5, 2013, the U.S. District Court partially lifted the seal on the civil False Claims Act case related to this investigation. The unsealed portions of the Court docket at that time included the whistleblower’s Complaint which contains allegations of improper billing to Medicare and Medicaid, a Notice of Election to Intervene filed by the federal government and a Notice of Election to Decline Intervention filed by the State of Illinois and
12
other states that participated in the investigation. On June 16, 2014, the federal government filed its Complaint in Intervention against IPC and several of its subsidiaries in the U.S. District Court. The Complaint in Intervention contains allegations of improper billing to Medicare, Medicaid and other federal healthcare programs from January 1, 2003 to the present, seeks to recover treble damages and civil penalties under the civil False Claims Act, and seeks to recover damages under common law theories of payment by mistake and unjust enrichment. On August 13, 2014, the Company's subsidiary, IPC and the IPC subsidiary defendants filed a joint motion to dismiss the Complaint in Intervention or, in the alternative, to sever claims against the defendants. The federal government filed its response on September 18, 2014, to which the defendants replied on September 25, 2014. The court’s decision, which was filed on February 17, 2015, granted the motion to dismiss in part and denied it in part. The Court’s Opinion and Order dismissed the
29
IPC subsidiary and affiliate defendants without prejudice, but the Court denied the request to dismiss IPC Healthcare, Inc., which remains the sole defendant in the lawsuit. The parties are engaged in negotiations to attempt to resolve the matter, but if an acceptable settlement cannot be reached, the Company intends to continue contesting the case.
On June 14, 2016, the Company entered into a Tolling Agreement, which was extended on November 3, 2016, with the United States of America, through the United States Attorney’s Office for the Eastern District of Tennessee and the United States Department of Health and Human Services, and the State of Tennessee, through the Tennessee Attorney General’s Office, to continue ongoing discussions related to emergency department coding practices for professional services rendered in the State of Tennessee. On June 9, 2014, the Attorney General for the State of Tennessee issued a CID to
one
of the Company's affiliated entities, Southeastern Emergency Physicians, LLC, about possible false claims for payments associated with professional services furnished to Bureau of TennCare patients. The CID requested that the Company produce records and documents. In conjunction with the inquiry of the Attorney General for the State of Tennessee, the United States Department of Justice, U.S. Attorney’s Office for the Eastern District of Tennessee, on May 26, 2015, sent an informal request for information and documentation to Southeastern Emergency Physicians, LLC, HCFS Health Care Financial Services and TeamHealth. The request sought information relating to the Company's emergency department coding practices for professional services rendered in the State of Tennessee and the production of training and compliance materials. The Company has been timely responding to requests for information and documentation and is continuing to cooperate with the Tennessee Attorney General and the U.S. Attorney’s Office. The Company is currently unable to determine the potential impact, if any, that will result from this matter.
On October 25, 2016, the Company received a CID from the United States Department of Justice pursuant to the Federal False Claims Act concerning the submission of claims to federal healthcare programs for certain professional services furnished by the Company's affiliated provider groups at certain healthcare facilities, including healthcare facilities located in Colorado
and Texas. The CID requests, among other things, information related to professional services furnished to critical care patients and professional service split/shared visits involving both physicians and mid-level practitioners (such as physician assistants and nurse practitioners). The CID requests responses to written interrogatories and the production of documents and other information relating to Company coding and billing policies. The Company is cooperating with the Department of Justice. The Company is currently unable to determine the potential impact, if any, that will result from this matter.
Florida Medicaid Reimbursement Suspension
The Company's subsidiary, IPC, received notice on August 7, 2015 that the Florida Agency for Health Care Administration (AHCA) temporarily suspended Medicaid fee-for-service and Medicaid managed care payments to IPC’s Florida affiliate, InPatient Consultants of Florida, Inc. d/b/a IPC of Florida, because IPC of Florida is “under investigation by a state or federal agency.” Since receiving this notice, and based on its failure to contain the required specificity under the applicable federal regulation, IPC has sought additional information from AHCA regarding the basis of the payment suspension, including through repeated discussions with the responsible AHCA officials; by submitting a request for documents through the Florida Public Records Law (PRL) on August 27, 2015; and by filing a petition for formal administrative review on September 4, 2015.
Following these actions, IPC received a revised letter on September 9, 2015 in which AHCA clarified that the investigation causing the payment suspension concerns IPC of Florida’s alleged “up-coding” and “billing for the highest level of inpatient hospital care, which may not be medically necessary.” Since receipt of this revised notice, which still failed to contain the required specificity, IPC has continued to engage with AHCA to obtain information that would enable IPC to rebut the basis for the payment suspension. These efforts have included submitting a second PRL request on September 18, 2015 and submitting a letter to AHCA providing information to support a determination by AHCA that it has “good cause” to discontinue the payment suspension, consistent with the applicable federal regulation. On October 23, 2015, IPC received an order dismissing IPC’s petition for formal administrative review on the grounds that there is no final agency action and because the suspension is a contract action not appropriate for an administrative hearing. The Company is continuing its discussions with AHCA officials in an effort to resolve this matter.
It is not possible to predict when any of the above matters may be resolved, the time or resources that the Company will need to devote to the matters, or what impact, if any, the outcome of any of the matters might have on the Company's business, consolidated financial position, results of operations, or cash flows.
Note
11
. Equity-based Compensation
Equity Incentive Plans
In May 2013, the Company's shareholders approved the Team Health Holdings, Inc. Amended and Restated 2009 Stock Incentive Plan (the Stock Plan) that amended the 2009 Stock Incentive Plan.
In connection with the acquisition of IPC, the IPC replacement awards were issued based on a conversion ratio of the IPC common share value to Team Health weighted average share price immediately prior to the closing. The Company assumed and restated the Amended and Restated Team Health Holdings, Inc. 1997 Equity Participation Plan, the Amended and Restated 2002 Equity Participation Plan of Team Health Holdings, Inc., the Amended and Restated Team Health Holdings, Inc. 2007 Equity Participation Plan, and the Amended and Restated Team Health Holdings, Inc. 2012 Equity Participation Plan (collectively the IPC Plans) for the sole purpose of completing the exchange of equity awards. There will be no further issuances under these plans.
Purpose.
The purpose of the Stock Plan is to aid in recruiting and retaining key employees, directors, consultants, and other service providers of outstanding ability and to motivate those employees, directors, consultants, and other service providers to exert their best efforts on behalf of the Company and its affiliates by providing incentives through the granting of options, stock appreciation rights and other stock-based awards.
Shares Subject to the Plan.
The Stock Plan provides that the total number of shares of common stock that may be issued is
15,100,000
, of which approximately
593,000
are available to grant as of
September 30, 2016
. Shares of the Company’s common stock covered by awards that terminate or lapse without the payment of consideration may be granted again under the Stock Plan.
The following table summarizes the status of options under the Stock Plan as of
September 30, 2016
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares
(in thousands)
|
|
Weighted Average
Exercise Price
|
|
Aggregate
Intrinsic Value
(in thousands)
|
|
Weighted Average
Remaining Life
in Years
|
Outstanding at beginning of year
|
4,780
|
|
|
$
|
28.07
|
|
|
$
|
86,342
|
|
|
5.3
|
Granted
|
1,134
|
|
|
35.30
|
|
|
|
|
|
Exercised
|
(881
|
)
|
|
20.59
|
|
|
16,930
|
|
|
|
Expired or forfeited
|
(203
|
)
|
|
44.96
|
|
|
|
|
|
Outstanding at end of period
|
4,830
|
|
|
$
|
30.51
|
|
|
$
|
34,285
|
|
|
5.4
|
Exercisable at end of period
|
3,098
|
|
|
$
|
24.31
|
|
|
$
|
34,280
|
|
|
4.4
|
Intrinsic value is the amount by which the stock price as of
September 30, 2016
exceeds the exercise price of the options. The Company granted approximately
1,134,000
options, of which approximately
442,000
were performance share options, during the
nine
months ended
September 30, 2016
. The market based performance stock options vest if the market conditions are met and the grantee remains employed over the requisite service period. As of
September 30, 2016
, the Company had approximately
$20.3 million
of unrecognized compensation expense, net of estimated forfeitures related to unvested options, which will be recognized over the remaining requisite service period.
The fair value of options granted in
2016
was based on the grant date fair value as calculated by the Black-Scholes option pricing formula, while the performance share options fair value was based on the grant date fair value as calculated by the Monte Carlo option pricing formula. The expected life is the mid-point between the vesting date and the end of the contractual term, except for the performance options, which have an expected life based on the mid-point between the option expiration date and the date at which the market condition is first fulfilled. The Company uses this simplified method, as described in ASC 718, due to changes in option grant contractual terms causing insufficient historical exercise data. The Company will continue to evaluate the use of the simplified method as historical exercise data becomes more sufficient. The following assumptions were used:
|
|
|
|
|
|
|
|
|
Time vested options
|
Performance share options
|
Expected life
|
5 years
|
|
4.6 years
|
|
Volatility
|
34.9
|
%
|
40.2
|
%
|
Risk free interest rate
|
1.3
|
%
|
1.4
|
%
|
Option value
|
$
|
12.14
|
|
$
|
10.39
|
|
Assumed dividend rate
|
—
|
%
|
—
|
%
|
Restricted awards are grants of restricted stock, restricted stock units and performance stock units that are not vested (Restricted Awards). The Company granted approximately
642,000
shares of Restricted Awards in
2016
. The Company had
$30.9 million
of expense remaining to be recognized over the requisite service period for Restricted Awards at
September 30, 2016
. The Restricted Awards generally vest annually over a
three
to
four
-year period from the initial grant date for the grants made to the independent board members and management. The performance stock units vest at the end of
three years
from the initial grant date. The actual number of performance stock units to be awarded will be based on the achievement of certain predetermined financial and operational performance targets during the initial
two
year period starting in the year of the grant. The related expense will be tracked and adjusted as appropriate to reflect the actual shares issued.
Market Share Unit Awards
In September
2016
, the Company granted approximately
127,000
market share units (MSU). The vesting of these awards is contingent upon the Company's
twenty
day average closing price immediately preceding the MSU vesting date. The awards vest in three annual tranches and have a maximum potential to vest at
200%
based on stock performance and a minimum potential of
75%
. The related stock-based compensation expense is determined based on the estimated fair value of the underlying shares on the date of grant and is recognized using the accelerated method over the vesting term. The estimated fair value was calculated using a Monte Carlo simulation model. The fair value of the awards granted in September was
$39.26
. The awards are included in the restricted stock unit table above. The Company had
$4.9 million
of expense remaining to be recognized over the requisite service period for the MSUs at
September 30, 2016
. The market share units vest over a
three
year period from the initial grant date.
A summary of changes in total outstanding unvested restricted and market share unit awards for the
nine
months ended
September 30, 2016
is as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restricted Stock
|
|
Restricted Units
|
|
Performance Units
|
|
Market Share Units
|
|
Total
|
Outstanding at beginning of year
|
100
|
|
|
766
|
|
|
—
|
|
|
—
|
|
|
866
|
|
Granted
|
—
|
|
|
498
|
|
|
144
|
|
|
127
|
|
|
769
|
|
Vested
|
(53
|
)
|
|
(276
|
)
|
|
—
|
|
|
—
|
|
|
(329
|
)
|
Forfeited and expired
|
(5
|
)
|
|
(94
|
)
|
|
(33
|
)
|
|
—
|
|
|
(132
|
)
|
Outstanding at September 30, 2016
|
42
|
|
|
894
|
|
|
111
|
|
|
127
|
|
|
1,174
|
|
Stock Purchase Plans
In May 2010, the Company’s Board of Directors (the Board) adopted the 2010 Employee Stock Purchase Plan (ESPP) and the 2010 Nonqualified Stock Purchase Plan (NQSPP).
The ESPP provides for the issuance of up to
600,000
shares to the Company’s employees. All eligible employees are granted identical rights to purchase common stock in each Board authorized offering under the ESPP. Rights granted pursuant to any offering under the ESPP terminate immediately upon cessation of an employee’s employment for any reason. In general, an employee may reduce his or her contribution or withdraw from participation in an offering at any time during the purchase period for such offering. Employees receive a
5%
discount on shares purchased under the ESPP. Rights granted under the plan are not transferable and may be exercised only by the person to whom such rights are granted. Offerings occur every six months in April and October. As of
September 30, 2016
, contributions under the ESPP totaled
$3.3 million
. In October 2016, approximately
101,000
shares of the Company’s common stock were issued to plan participants.
The NQSPP provides for the issuance of up to
800,000
shares to our independent contractors. All eligible contractors are granted identical rights to purchase common stock in each Board authorized offering under the NQSPP. Rights granted pursuant to any offering under the NQSPP terminate immediately upon cessation of a contractor’s relationship with the Company for any reason. In general, a contractor may reduce his or her contribution or withdraw from participation in an offering at any time during the purchase period for such offering. Contractors receive a
5%
discount on shares purchased under the NQSPP. Rights granted under the NQSPP are not transferable and may be exercised only by the person to whom such rights are granted. Offerings occur every six months in April and October. As of
September 30, 2016
, contributions under the NQSPP totaled
$0.9 million
. In October 2016, approximately
29,000
shares of the Company’s common stock were issued to plan participants.
Equity Based Compensation Expense
Equity based compensation expense, including
$3.9 million
of expense, primarily associated with changes in executive leadership, recorded in transaction, integration and reorganization costs during the
nine
months ended
September 30, 2016
, and the resulting tax benefits were as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
2015
|
|
2016
|
Stock options
|
$
|
7,212
|
|
|
$
|
6,277
|
|
Restricted awards
|
5,923
|
|
|
18,060
|
|
Market share units
|
—
|
|
|
51
|
|
Stock purchase plan
|
62
|
|
|
82
|
|
Total equity based compensation expense
|
$
|
13,197
|
|
|
$
|
24,470
|
|
Tax benefit of equity based compensation expense
|
$
|
5,081
|
|
|
$
|
9,360
|
|
Note
12
. Earnings Per Share
The Company computes basic earnings per share using the weighted average number of shares outstanding. The Company computes diluted earnings per share using the weighted average number of shares outstanding plus the dilutive effect of outstanding stock options, restricted awards, and stock purchase plans. The following table sets forth the computation of basic and diluted earnings per share (in thousands, except per share amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
Net earnings attributable to Team Health Holdings, Inc. (numerator for basic and diluted earnings per share)
|
$
|
35,442
|
|
|
$
|
10,481
|
|
|
$
|
92,431
|
|
|
$
|
29,934
|
|
Denominator:
|
|
|
|
|
|
|
|
Weighted average shares outstanding
|
72,361
|
|
|
74,166
|
|
|
71,900
|
|
|
73,823
|
|
Effect of dilutive securities:
|
|
|
|
|
|
|
|
Stock options
|
1,086
|
|
|
871
|
|
|
1,176
|
|
|
988
|
|
Restricted awards
|
237
|
|
|
199
|
|
|
272
|
|
|
340
|
|
Market share units
|
—
|
|
|
61
|
|
|
—
|
|
|
67
|
|
Stock purchase plans
|
3
|
|
|
7
|
|
|
3
|
|
|
7
|
|
Shares used for diluted earnings per share
|
73,687
|
|
|
75,304
|
|
|
73,351
|
|
|
75,225
|
|
Basic net earnings per share of Team Health Holdings, Inc.
|
$
|
0.49
|
|
|
$
|
0.14
|
|
|
$
|
1.29
|
|
|
$
|
0.41
|
|
Diluted net earnings per share of Team Health Holdings, Inc.
|
$
|
0.48
|
|
|
$
|
0.14
|
|
|
$
|
1.26
|
|
|
$
|
0.40
|
|
Securities excluded from diluted earnings per share of Team Health Holdings, Inc. because they were antidilutive:
|
|
|
|
|
|
|
|
Stock options
|
519
|
|
|
1,685
|
|
|
258
|
|
|
1,622
|
|
Restricted awards
|
—
|
|
|
173
|
|
|
—
|
|
|
215
|
|
Note
13
. Noncontrolling Interests in Consolidated Entity
As of
September 30, 2016
, the Company is party to
one
joint venture arrangement. The joint venture provides administrative management and billing services to certain existing and planned urgent care clinics the Company and joint venture partners operate. The consolidated financial statements include all assets, liabilities, revenues and expenses of the less than 100% owned entity that the Company controls. Accordingly, the Company has recorded noncontrolling interests in the earnings and equity of this entity. In connection with this arrangement, the Company received joint venture contributions of
$2.0 million
during the
nine
months ended
September 30, 2016
.
Note
14
. Transaction, Integration and Reorganization Costs
For the
nine
months ended
September 30, 2016
, the Company recognized certain transaction, integration, and reorganization costs in the amount of
$48.3 million
. For
2016
, these expenses include IPC severance and integration costs of
$19.3 million
,
$11.7 million
of professional, advisory, and legal costs associated with the activities of (i) the Board's special advisory committee (which was responsible for reviewing and evaluating possible strategic alternatives available to the Company) and (ii) the JANA agreement,
$8.8 million
of charges associated with the executive leadership transition during the third quarter of 2016,
$6.9 million
of severance and lease impairment costs associated with a reorganization of the Company's legacy operations, and
$1.6 million
of legacy transaction costs. For the
nine
months ended
September 30,
2015
, the Company recognized
$7.2 million
of costs related to advisory, legal, accounting and other fees incurred related to acquisition activity, of which
$2.6 million
was associated with the IPC transaction.
Note
15
. Accumulated Other Comprehensive Earnings
The changes in accumulated other comprehensive earnings related to available-for-sale securities were as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
Balance at beginning of period
|
|
$
|
1,095
|
|
|
$
|
2,414
|
|
|
$
|
1,695
|
|
|
$
|
1,503
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive earnings (loss):
|
|
|
|
|
|
|
|
|
Net unrealized gain (loss)
|
|
451
|
|
|
(367
|
)
|
|
(436
|
)
|
|
1,422
|
|
Tax (expense) benefit
|
|
(124
|
)
|
|
133
|
|
|
213
|
|
|
(359
|
)
|
Total other comprehensive earnings (loss) before reclassifications, net of tax
|
|
327
|
|
|
(234
|
)
|
|
(223
|
)
|
|
1,063
|
|
Net amount reclassified to earnings
(1)
|
|
(97
|
)
|
|
(8
|
)
|
|
(147
|
)
|
|
(394
|
)
|
Tax benefit (expense)
(2)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Total amount reclassified from accumulated other comprehensive earnings, net of tax
(3)
|
|
(97
|
)
|
|
(8
|
)
|
|
(147
|
)
|
|
(394
|
)
|
Total other comprehensive earnings (loss)
|
|
230
|
|
|
(242
|
)
|
|
(370
|
)
|
|
669
|
|
|
|
|
|
|
|
|
|
|
Balance at end of period
|
|
$
|
1,325
|
|
|
$
|
2,172
|
|
|
$
|
1,325
|
|
|
$
|
2,172
|
|
|
|
(1)
|
This amount was included in Other (income) expense, net on the accompanying Consolidated Statement of Comprehensive Earnings.
|
|
|
(2)
|
These amounts were included in Provision for income taxes on the accompanying Consolidated Statement of Comprehensive Earnings.
|
|
|
(3)
|
A positive amount indicates a corresponding charge to earnings and a negative amount indicates a corresponding benefit to earnings.
|
Note
16
. Segment Reporting
During the fourth quarter of 2015, the Company completed certain changes to its management reporting structure to better align its businesses with the Company objectives and operating strategies. These changes resulted in changes among the Company's previously reported operating and reportable segments. The
third
quarter
2015
segment results have been reclassified to conform to the current year reporting of these businesses. The Company determined, in accordance with segment reporting guidance, that it provides services through
eight
operating segments which are aggregated into
four
reportable segments: Hospital Based Services, IPC Healthcare, Specialty Services, and Other Services. The Hospital Based Services segment, which is an aggregation of emergency medicine, anesthesia, and the Company's legacy acute care services, provides comprehensive healthcare service programs to users of healthcare services on a fee for service as well as a cost plus or contract basis. The IPC Healthcare segment consists of the business acquired in connection with the IPC transaction and provides comprehensive acute hospital medicine and post-acute provider service programs to users of healthcare services. The Specialty Services segment, which is an aggregation of military and government healthcare staffing, clinical services, and nurse call center operations, provides comprehensive healthcare service programs to users of healthcare services in an outpatient setting or in a non-hospital based environment. The Other Services segment is an aggregation of locums staffing, scribes, and billing, collection and consulting services that provides a range of other comprehensive healthcare services. The operating segments included in the Specialty Services or Other Services reportable segments, while similar in the types of services provided by those operating segments included in the Hospital Based Services segment, do not meet the aggregation criteria prescribed by the segment reporting guidance nor do they meet the quantitative thresholds that would require a separate presentation.
The accounting policies of the segments are the same as those described in the summary of significant accounting policies included in our Annual Report on Form 10-K for fiscal year 2015 filed with the SEC. Segment amounts disclosed are prior to any elimination entries made in consolidation, except in the case of net revenues, where intercompany charges have been eliminated. Certain corporate expenses are not allocated to the segments. These unallocated expenses are corporate expenses, net interest expense, depreciation and amortization, transaction costs and income taxes. The Company evaluates segment performance based on profit and loss before the aforementioned expenses.
The following table presents financial information for each reportable segment. Depreciation, amortization, management fee and other expenses separately identified in the consolidated statements of operations are included as a reduction to the respective segments’ operating earnings for each period below (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
Net Revenues:
|
|
|
|
|
|
|
|
Hospital Based Services
|
$
|
831,261
|
|
|
$
|
894,792
|
|
|
$
|
2,412,049
|
|
|
$
|
2,632,504
|
|
IPC Healthcare
|
—
|
|
|
177,125
|
|
|
—
|
|
|
555,506
|
|
Specialty Services
|
42,165
|
|
|
42,806
|
|
|
129,851
|
|
|
134,314
|
|
Other Services
|
25,731
|
|
|
26,742
|
|
|
75,648
|
|
|
77,304
|
|
General Corporate
|
24
|
|
|
29
|
|
|
72
|
|
|
83
|
|
|
$
|
899,181
|
|
|
$
|
1,141,494
|
|
|
$
|
2,617,620
|
|
|
$
|
3,399,711
|
|
Operating Earnings:
|
|
|
|
|
|
|
|
Hospital Based Services
|
$
|
92,087
|
|
|
$
|
78,733
|
|
|
$
|
236,150
|
|
|
$
|
209,589
|
|
IPC Healthcare
|
—
|
|
|
5,181
|
|
|
—
|
|
|
25,449
|
|
Specialty Services
|
4,083
|
|
|
8,362
|
|
|
14,941
|
|
|
19,287
|
|
Other Services
|
5,715
|
|
|
6,754
|
|
|
19,158
|
|
|
19,827
|
|
General Corporate
|
(38,044
|
)
|
|
(49,733
|
)
|
|
(98,586
|
)
|
|
(131,118
|
)
|
|
$
|
63,841
|
|
|
$
|
49,297
|
|
|
$
|
171,663
|
|
|
$
|
143,034
|
|
Reconciliation of Operating Earnings to Net Earnings:
|
|
|
|
|
|
|
|
Operating earnings
|
$
|
63,841
|
|
|
$
|
49,297
|
|
|
$
|
171,663
|
|
|
$
|
143,034
|
|
Interest expense, net
|
5,572
|
|
|
28,525
|
|
|
14,132
|
|
|
90,255
|
|
Provision for income taxes
|
22,837
|
|
|
10,216
|
|
|
65,178
|
|
|
22,579
|
|
Net earnings
|
$
|
35,432
|
|
|
$
|
10,556
|
|
|
$
|
92,353
|
|
|
$
|
30,200
|
|
Note
17
. Subsequent Event
On October 31, 2016, the Company announced that it entered into an Agreement and Plan of Merger (the Merger Agreement) to be acquired by funds affiliated with The Blackstone Group L.P. and certain co-investors. The Company entered into a Merger Agreement with Tennessee Parent, Inc., a Delaware corporation (Parent) and Tennessee Merger Sub, Inc., a Delaware corporation and wholly owned subsidiary of Parent (Merger Sub), pursuant to which Merger Sub will be merged with and into the Company (the Merger) with the Company surviving the Merger as a wholly owned subsidiary of Parent. The Company's Board of Directors unanimously approved the Merger Agreement and resolved to recommend that the Company's stockholders vote to adopt the Merger Agreement. Until the tenth business day following the end of the go-shop period, the Company may continue to engage with any third party that made an acquisition proposal prior to the end of the go-shop period that the Board of Directors has determined in good faith, after consultation with outside counsel and its financial advisors, is or could reasonably be expected to result in a superior proposal as defined in the Merger Agreement (each, an Excluded Party).
At the effective time of the Merger (the Effective Time), each share of the Company’s common stock, par value $0.01 per share, issued and outstanding immediately prior to the Effective Time (other than shares of the Company’s common stock held by Parent, Merger Sub or any other direct or indirect wholly-owned subsidiary of Parent, shares owned by the Company (including shares held in treasury) or any of its direct or indirect wholly-owned subsidiaries, and shares owned by stockholders who have properly made and not withdrawn or lost a demand for appraisal rights under Delaware law) will be converted into the right to receive
$43.50
in cash, without interest and subject to applicable withholding taxes (the Merger Consideration).
Pursuant to the Merger Agreement, (i) each outstanding Company stock option will immediately vest and be canceled and converted into the right to receive an amount in cash equal to the product of (x) the total number of shares of Company common stock subject to each Company stock option multiplied by (y) the excess, if any, of the Merger Consideration over the per share exercise price under such Company stock option and (ii) each outstanding Company restricted stock unit or similar stock right (other than Company performance share units and market stock units, each a “Company stock unit”) will be canceled and converted into the right to receive an amount in cash equal to the product of (x) the number of shares of Company common stock subject to such Company stock unit multiplied by (y) the Merger Consideration. Each outstanding Company performance share unit will be canceled at the Effective Time, and the holder of such Company performance share unit will be entitled to receive an amount in cash equal to the product of (x) the number of shares of Company common stock subject to such Company performance share unit (assuming performance resulted in a payout at the target level award) multiplied by (y) the Merger Consideration. Performance options will vest to the extent the relevant performance vesting thresholds are achieved based on the per share Merger Consideration and, with respect to market share units, a holder of market share units will be entitled to receive an amount in cash equal to the product of (x) the MSU End Price (as set forth in his applicable award agreement) and (y) the relevant performance multiplier (as set forth in his applicable award agreement) that is determined by reference to the per share Merger Consideration. The cash payments in respect of the canceled equity awards will generally be paid as soon as reasonably practicable after the Effective Time, subject to potential delayed payment in the case of any equity awards subject to existing deferral elections.
The Merger Agreement contains certain termination rights for the Company and Parent, including the right of the Company to terminate the Merger Agreement to accept a superior proposal, subject to specified limitations, and provides that, upon termination of the Merger Agreement by the Company or Parent upon specified conditions, the Company will be required to pay Parent a termination fee of
$50.4 million
under specified conditions where the Company terminates the Merger Agreement in connection with its entry into a superior proposal with an Excluded Party and of
$100.8 million
under other specified conditions. The Merger Agreement also provides that Parent will be required to pay the Company a reverse termination fee of
$201.7 million
upon the termination of the Merger Agreement by the Company under specified conditions. There can be no assurance that approval of the Company's stockholders will be obtained or that the Merger Agreement will not be otherwise terminated under the circumstances triggering these obligations. If triggered, payment of these fees and costs will negatively impact the Company's results of operations, financial condition and cash flows.
The closing of the Merger is subject to a condition that the Merger Agreement be adopted by the affirmative vote of the holders of a majority of all of the outstanding shares of the Company’s common stock entitled to vote thereon at such meeting. Consummation of the Merger is also subject to (i) the absence of any law, injunction or other order that prohibits the consummation of the Merger, (ii) the expiration or early termination of the applicable waiting period under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended, and (iii) other customary closing conditions. The transaction is expected to close in the first quarter of 2017. If completed, the Merger will result in the Company becoming a wholly owned subsidiary of Parent and the Company's shares will no longer be listed on any public market.
Additional information about the Merger and the Merger Agreement, including circumstances under which the Merger Agreement can be terminated and the ramifications of such termination, as well as other terms and conditions, is set forth in the Company's Current Report on Form 8-K filed with the SEC on October 31, 2016.
|
|
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
Introduction
We believe we are one of the largest suppliers of outsourced healthcare professional staffing and administrative services to hospitals and other healthcare providers in the United States, based upon revenues and patient visits. Our regional operating models also include comprehensive programs for inpatient care, anesthesiology, inpatient specialty care, pediatrics and other healthcare services, principally within hospital departments and other healthcare treatment facilities. We have historically focused, however, primarily on providing outsourced services to hospital emergency departments (EDs), which accounts for the majority of our net revenues.
Merger Agreement
On October 31, 2016, we announced that we entered into an Agreement and Plan of Merger (the Merger Agreement) to be acquired by funds affiliated with The Blackstone Group L.P. and certain co-investors. We entered into a Merger Agreement with Tennessee Parent, Inc., a Delaware corporation (Parent) and Tennessee Merger Sub, Inc., a Delaware corporation and wholly owned subsidiary of Parent (Merger Sub), pursuant to which Merger Sub will be merged with and into the Company (the Merger) with the Company surviving the Merger as a wholly owned subsidiary of Parent. Our Board of Directors unanimously approved the Merger Agreement and resolved to recommend that our stockholders vote to adopt the Merger Agreement. Until the tenth business day following the end of the go-shop period, we may continue to engage with any third party that made an acquisition proposal prior to the end of the go-shop period that the Board of Directors has determined in good faith, after consultation with outside counsel and its financial advisors, is or could reasonably be expected to result in a superior proposal as defined in the Merger Agreement (each, an Excluded Party).
At the effective time of the Merger (the Effective Time), each share of the Company’s common stock, par value $0.01 per share, issued and outstanding immediately prior to the Effective Time (other than shares of the Company’s common stock held by Parent, Merger Sub or any other direct or indirect wholly-owned subsidiary of Parent, shares owned by the Company (including shares held in treasury) or any of its direct or indirect wholly-owned subsidiaries, and shares owned by stockholders who have properly made and not withdrawn or lost a demand for appraisal rights under Delaware law) will be converted into the right to receive
$43.50
in cash, without interest and subject to applicable withholding taxes (the Merger Consideration).
Pursuant to the Merger Agreement, (i) each outstanding Company stock option will immediately vest and be canceled and converted into the right to receive an amount in cash equal to the product of (x) the total number of shares of Company common stock subject to each Company stock option multiplied by (y) the excess, if any, of the Merger Consideration over the per share exercise price under such Company stock option and (ii) each outstanding Company restricted stock unit or similar stock right (other than Company performance share units and market stock units, each a “Company stock unit”) will be canceled and converted into the right to receive an amount in cash equal to the product of (x) the number of shares of Company common stock subject to such Company stock unit multiplied by (y) the Merger Consideration. Each outstanding Company performance share unit will be canceled at the Effective Time, and the holder of such Company performance share unit will be entitled to receive an amount in cash equal to the product of (x) the number of shares of Company common stock subject to such Company performance share unit (assuming performance resulted in a payout at the target level award) multiplied by (y) the Merger Consideration. Performance options will vest to the extent the relevant performance vesting thresholds are achieved based on the per share Merger Consideration and, with respect to market share units, a holder of market share units will be entitled to receive an amount in cash equal to the product of (x) the MSU End Price (as set forth in his applicable award agreement) and (y) the relevant performance multiplier (as set forth in his applicable award agreement) that is determined by reference to the per share Merger Consideration. The cash payments in respect of the canceled equity awards will generally be paid as soon as reasonably practicable after the Effective Time, subject to potential delayed payment in the case of any equity awards subject to existing deferral elections.
The Merger Agreement contains certain termination rights for the Company and Parent, including the right of the Company to terminate the Merger Agreement to accept a superior proposal, subject to specified limitations, and provides that, upon termination of the Merger Agreement by the Company or Parent upon specified conditions, the Company will be required to pay Parent a termination fee of
$50.4 million
under specified conditions where the Company terminates the Merger Agreement in connection with its entry into a superior proposal with an Excluded Party and of
$100.8 million
under other specified conditions. The Merger Agreement also provides that Parent will be required to pay the Company a reverse termination fee of
$201.7 million
upon the termination of the Merger Agreement by the Company under specified conditions. There can be no assurance that approval of our stockholders will be obtained or that the Merger Agreement will not be otherwise terminated under the circumstances triggering these obligations. If triggered, payment of these fees and costs will negatively impact the Company's results of operations, financial condition and cash flows.
The closing of the Merger is subject to a condition that the Merger Agreement be adopted by the affirmative vote of the holders of a majority of all of the outstanding shares of the Company’s common stock entitled to vote thereon at such meeting. Consummation of the Merger is also subject to (i) the absence of any law, injunction or other order that prohibits the
consummation of the Merger, (ii) the expiration or early termination of the applicable waiting period under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended, and (iii) other customary closing conditions. The transaction is expected to close in the first quarter of 2017. If completed, the Merger will result in the Company becoming a wholly owned subsidiary of Parent and our shares will no longer be listed on any public market.
Additional information about the Merger and the Merger Agreement, including circumstances under which the Merger Agreement can be terminated and the ramifications of such termination, as well as other terms and conditions, is set forth in our Current Report on Form 8-K filed with the SEC on October 31, 2016.
Factors and Trends that Affect Our Results of Operations
In reading our financial statements, you should be aware of the following factors and trends we believe are important in understanding our financial performance.
General Economic Conditions
Any lingering effects of the recent economic conditions may adversely impact our ability to collect for the services we provide as higher unemployment and reductions in commercial managed care and governmental healthcare enrollment may increase the number of uninsured and underinsured patients seeking healthcare at one of our staffed EDs or other clinical facilities. We could be negatively affected if the federal government or the states reduce funding of Medicare, Medicaid and other federal and state healthcare programs in response to increasing deficits in their budgets. Also, patient volume trends in our staffed hospital clinical departments could be adversely affected as individuals potentially defer or forgo seeking care in such departments due to the loss or reduction of coverage previously available to such individuals under commercial insurance or governmental healthcare programs.
IPC Healthcare Acquisition
On November 23, 2015, we completed the acquisition of IPC Healthcare, Inc. (IPC), a national acute hospital medicine and post-acute provider organization. At closing, the Company paid approximately
$1.60 billion
in cash to the former owners of IPC in exchange for all of the outstanding equity interests of IPC.
In connection with this transaction, we obtained assets and assumed liabilities resulting in the recognition of
$1.58 billion
of goodwill. On an ongoing basis, we evaluate whether facts and circumstances indicate any impairment of the value of this goodwill. As circumstances change, we cannot be certain that the value of this goodwill will be realized by us. If we determine that a significant impairment has occurred, we will be required to write-off the impaired portion of this goodwill, which could have a material adverse effect on our results of operations in the period in which the write-off occurs. See Note
3
for more information related to the IPC acquisition.
IPC reported revenue of
$177.1 million
and
$555.5 million
in the
third
quarter and first
nine
months of
2016
, respectively.
Healthcare Reform
In 2010, the President of the United States and the U.S. Congress enacted significant reforms to the U.S. healthcare system. These reforms, contained primarily in the Patient Protection and Affordable Care Act, Pub.L. 111-148 (PPACA) and its companion act, the Health Care Education and Reconciliation Act, Pub.L. 111-152, (HCERA), (collectively, the Healthcare Reform Laws) have significantly altered the U.S. healthcare system by establishing, among many other things; (i) increased access to health insurance benefits for the uninsured and underinsured populations; (ii) new facilitators and providers of health insurance as well as new health insurance purchasing access points (i.e., exchanges); (iii) incentives for certain employer groups to purchase health insurance for their employees; (iv) opportunities for subsidies to certain qualifying individuals to help defray the cost of premiums and other out-of-pocket costs associated with the purchase of health insurance; and (v) over the longer term, mechanisms to foster alternative payment and reimbursement methodologies focused on outcomes, quality and care coordination.
Since its passage in 2010, the Healthcare Reform Laws have faced several challenges. Notably, in June 2012, the U.S. Supreme Court upheld the constitutionality of the requirement in the PPACA that individuals maintain health insurance or be required by law to pay a penalty (known as the individual mandate). In that ruling, the individual mandate was upheld by the U.S. Supreme Court under Congress's taxing power. Additionally, the U.S. Supreme Court held in the same ruling that states were not obligated to expand their Medicaid programs as stipulated in the PPACA to eligible recipients based solely on income. Consequently, the ruling held that each state retained the option to expand their Medicaid rolls or not. States that choose not to expand their Medicaid rolls will forego a 100% federal matching fund made available to states (phasing down to 90% in 2020 and thereafter) for the expanded Medicaid population, but those states that do not expand will not lose their existing federal Medicaid matching payments. Currently, 32 states (including the District of Columbia) have implemented or announced their
intention to expand their Medicaid programs for individuals with incomes at or less than 138% of the Federal Poverty Limit (FPL), and 19 states have elected not to expand. In addition, in June 2015, the U.S. Supreme Court upheld the provision of tax credits and federal subsidies available to individuals who purchase health insurance through a federally-facilitated exchange, irrespective of whether the exchange is run by the state or the federal government.
The Healthcare Reform Laws triggered numerous other changes to the U.S. healthcare system, some of which have already gone into effect, such as the individual mandate which went into effect on January 1, 2014, while others have been delayed until 2016 and beyond. For instance, the requirement that mid-size employers (defined as groups between 50 and 99 employees) and large size employers (defined as 100 or more employees) provide health insurance to their employees or pay an employee fine, per employee (the employer mandate) was delayed several times and was not fully implemented until 2016. Additionally, in December 2015, Congress, as part of the Consolidated Appropriations Act for 2016: (i) suspended the health insurance industry fee (the health insurance tax) which applies to employer purchased insured plans, not self-insured plans, for one year, 2017; (ii) defunded the Independent Payment Advisory Board (IPAB), which is a 15-member panel of health care experts created by the PPACA and tasked with making annual cost-cutting recommendations for Medicare if Medicare spending exceeds a specified growth rate, for one year, 2016; (iii) eliminated the Medical Device Excise Tax (Medical Device Tax), which imposed a 2.3% tax on manufacturers of certain medical devices, for two years, 2016 and 2017; and (iv) delayed the implementation of the “Cadillac Tax”, which imposed an excise tax of 40% on premiums for individuals and families that exceeded a certain minimum threshold of $10,200 for individuals and $27,500 for families until 2020.
Most recently, in January 2016, and for the first time since the inception of the Healthcare Reform Laws, Congress sent a bill to the President of the United States, repealing, in full, the Healthcare Reform Laws. President Obama vetoed this bill and Congress failed to override the President’s veto, but notwithstanding, further challenges to the Healthcare Reform Laws are expected which could impact further implementation of these laws, or the law itself. Consequently, the outcome of the upcoming 2016 presidential elections will likely be determinative on the long-term future of the Healthcare Reform Laws.
Changes in Payor Mix
Since implementation of the Healthcare Reform Laws, many of the patients presenting to the Company’s affiliated health care professionals have experienced increased access to health benefits either through the expansion of state Medicaid programs or through access to exchange enrollment opportunities. During 2014 and 2015, the Company realized a decline in the percentage of self-pay visits for our consolidated fee for service volume and an increase in the percentage of Medicaid visits which we believe is attributable to healthcare reform. Other provisions, however, such as Medicare payment reforms and reductions that could potentially reduce provider payments, may have an adverse effect on the reimbursement rates we receive for services provided by affiliated healthcare professionals.
Medicare and Medicaid Payments for Physician Services
The Centers for Medicare & Medicaid Services (CMS) reimburses for our services to Medicare beneficiaries based upon the rates in the Medicare Physician Fee Schedule (MPFS), which were updated each year based on the Sustainable Growth Rate (SGR) formula enacted under the Balanced Budget Act of 1997. Many private payors use the MPFS to determine their own reimbursement rates. The application of the SGR formula to the MPFS yielded negative updates every year beginning in 2002, although CMS was able to take administrative steps to avoid a reduction in 2003 and Congress took a series of legislative actions to prevent reductions each year from 2004 through March 31, 2015.
On April 14, 2015, Congress enacted legislation known as the Medicare Access and CHIP Reauthorization Act of 2015 (MACRA) that permanently repealed the SGR formula, replacing it with a formula that calls for annual updates of 0.5% for a 5-year period (starting July 1, 2015 through the end of 2019). Starting in 2020 and through the end of 2025, there will be no annual updates to the MPFS payment rates. Physicians will have the opportunity to receive additional payment adjustments through the Merit-Based Incentive Payment System (MIPS) starting in 2019. MIPS is an incentive-based payment program that rewards quality performance related to four assessment categories: quality of care measures, resource use, meaningful use of electronic health records (EHRs), and clinical practice improvement activities. Physicians will receive a positive, neutral or negative payment adjustment based on how their composite performance score for each of the four assessment categories compares to the relevant performance threshold. Negative payment adjustments are capped at 4% in 2019, increasing each year, up to 9% in 2022 and beyond. Positive payment adjustments must be paid out in an amount equal to the negative payment adjustments and can reach up to a maximum of three times the annual cap for negative payment adjustments in a particular year. Additional incentive payments will be available for “exceptional performers”. Alternatively, physicians who receive a significant share of their revenue through participation in alternative payment models (APMs) that involve risk of financial losses, use of EHRs, and a quality measurement component will receive a 5% bonus each year from 2019 through 2024. These physicians are excluded from participation in the MIPS. In 2026 and subsequent years, annual updates will differ based on whether a physician is participating in an APM that meets certain criteria. Physicians participating in qualifying APMs will receive a 0.75% update, and all other physicians will receive a 0.25% update. APMs include models being tested by
the Center for Medicare and Medicaid Innovation (other than health care innovation awards), the Medicare Shared Savings Program, under the Health Care Quality Demonstration Program, and other demonstrations required by Federal law. On October 14, 2016, CMS released a final rule detailing how it plans to implement the MIPS program and incentives for participation in APMs. The final rule offers flexibility and additional options for physicians in order to reduce barriers to participation in MIPS and APMs and minimizes the risk of negative payment adjustments in the early years of these programs.
In addition to these changes to the Medicare physician payment system, MACRA also extended funding for the Children's Health Insurance Program (CHIP). The CHIP program, which covers more than eight million children and pregnant women in families that earn income above Medicaid eligibility levels, is currently authorized through 2019. Currently, funding for the CHIP program has been extended for two years, through fiscal year 2017.
2016 Medicare Physician Fee Schedule (2016 MPFS)
In November 2015, CMS released the final rule to update the 2016 MPFS. This was the first final regulatory update to the MPFS since the SGR formula was repealed in April 2015. The 2016 MPFS final rule resulted in a blended adjustment, impacted not just by MACRA, but also by the Protecting Access to Medicare Act of 2014 (PAMA) and the Achieving a Better Life Experience Act of 2014 (ABLE). A reduction in the 2016 Conversion Factor (CF), offset against a slightly reduced adjustment to the respective specialties' Practice Expense Relative Value Units (PE RVUs), resulted in a slight negative adjustment to the 2016 MPFS.
2017 Medicare Physician Fee Schedule (2017 MPFS)
On November 2, 2016, CMS released the final rule to update the 2017 MPFS. The final rule addresses changes to the MPFS payment rates and other Medicare Part B payment policies. For 2017, the Conversion Factor is estimated to increase slightly, due to application of the 0.5% update factor offset by an RVU budget neutrality adjustment, a target recapture amount, and a multiple procedure payment reduction (MPPR) adjustment for advanced imaging services. MPFS payment rates for Anesthesiology and Emergency Medicine are expected to stay the same for 2017.
Out-of-Network Emergency Care: State Statutes Prohibiting Balance Billing and the Greatest of Three
Over the last several years, the practice of balance billing has gained significant attention in the media from consumers and their advocacy groups. Balance billing is the practice whereby physicians and providers who do not hold managed care provider contracts with certain health insurance plans, bill patients who have accessed their services at amounts above the amount the managed care plan elects to pay the non-participating provider for such services. Recently, the term “surprise billing” has taken a prominent position in the print and digital media particularly among consumer advocacy groups. Surprise billing refers to instances where patients present for medical care at in-network, participating hospitals but unknowingly receive care from out-of-network, non-participating hospital-based physicians such as emergency physicians, anesthesiologists, radiologists or pathologists. This can result in the patient or consumer experiencing claims processing discrepancies and potentially higher out-of-pocket costs, including their receipt of balance bills. The reimbursement amount the provider receives from the plan varies dramatically from plan to plan, region to region and even by insurance product line. The variable and often changing amounts paid by health insurance plans for out-of-network services are referred by the plans as "usual, customary & reasonable", “UCR”, or are also referred to as "usual, customary cost", or "UCC" reimbursement amounts.
In response to the needs of its patients, and as a means to avoid the practice of balance and/or surprise billing, we make a concerted effort to contract with as many health insurance plans as possible, as well as actively engage with our hospital partners to ensure, by all means possible, that we are contracted with those health plans our hospitals contract with, notwithstanding the many variables that exist relative to managed care contracting, either with respect to market conditions, rates, plan enrollment, or even hospital relationships. On occasion, we find ourselves out-of-network with a particular health insurance plan either because (i) the plan has expressed unwillingness to contract with us, (ii) the plan chooses not to enter into business arrangements with “wrap” or “repricing network” providers, or (iii) we and the plan have been unable to reach agreement on reimbursement amounts sufficient to allow us to participate with the plan and become a network provider. Although it is generally a rare occurrence, in such cases we may choose to balance bill patients for amounts that the health plan fails to reimburse citing UCR or UCC as the basis for its payment amount.
Recently, several states have passed statutes, or are currently engaged in legislative efforts, to prohibit the practice of balance and/or surprise billing. Over the last year, balance/surprise billing statutes have passed in New York, Connecticut and most recently in Florida. Florida's law expanded an existing balance billing statute to include Preferred Provider Organizations (PPO) as well as Health Maintenance Organization (HMO) insurance products. California, too, has recently passed legislation (although emergency medical services are exempt) which expands an earlier prohibition on balance billing for out-of-network services rendered in participating, in-network facilities. Other states, such as Georgia, Tennessee and New Jersey are also considering balance/surprise billing restrictions as well, or like Texas, are considering regulations implementing mediation or
arbitration dispute resolution processes for the resolution of out-of-network reimbursement disputes between payors and providers.
Additionally, many of these same states are also engaging in network adequacy discussions with health plans as a means to address the issue of narrow or limited participating provider networks, generally referred to as “narrow networks.” This, coupled with high deductible health benefit plans, compounds the concerns and the frequency associated with balance/surprise billing. However, by incorporating certain provider network standards into statute and regulation, states are able to ensure health plans build provider networks of sufficient size and scope to meet the geographic and financial needs of their members and patients, which in turn, frequently drives favorable contract discussions between plans and providers sufficient to allow for our in-network participation with plans.
Given the highly limited number of medical claims that are both out-of-network and balance billed to patients by the Company, the effect of balance/surprise billing statutes on the Company are anticipated to be minimal. Notwithstanding, the Company supports state and federal efforts to develop benchmark standards for defining UCR and UCC in conjunction with statutes that prohibit balance/surprise billing. The Company supports state statutes like those in New York and Connecticut which adopted the 80
th
percentile of physician charges as the benchmark standard for UCC. The Company supports the adopted standard in the Florida law defining the benchmark standard as the “usual and customary” physician charges in the community, but believes the legislation did not go far enough in that it failed to establish the 80
th
percentile of physician charges as the benchmark as was done in New York and Connecticut. Likewise, in California, the Company opposed efforts to establish an out-of-network benchmarking standard tied to an average in-network contract rate standard or a standard based on an arbitrary multiple of Medicare payment rates. The Company believes neither standard is reflective of a transparent marketplace reflective of true market-based standards for establishing a benchmark / minimum benefit standard (MBS) for determining UCR/UCC.
Further, in November, 2015, CMS, DoL and IRS published a final rule related to the patient protections for out-of-network emergency services, with specific reference to the three prong “test” which determined minimum payment to providers for the reimbursement of such out-of-network emergency services (commonly known as the “Greater of Three”). The Company, along with its industry partners, continues to advocate for a defined benchmark standard to supplement the final rule representing the 80
th
percentile of physician charges, geographically adjusted and specialty specific as determined by an independently produced, commercially available and publicly accessible source of physician charges, aggregated in the form of a licensed database representing a composite of physician charges in a community.
Bundled Payments for Care Improvement (BPCI) Program
In July 2015, we began participating in an alternative payment model demonstration project with CMS. The BPCI program requires participating providers to manage the care delivered to certain qualified Medicare beneficiaries during an acute hospitalization and for 90 days thereafter with the end goals of improving quality and reducing costs. The program, which is comprised of four broadly defined models of care, requires participants to go “at-risk” by guaranteeing CMS 2% savings on the costs of services under management with the remaining savings paid to the participants as an incentive for participation. The various models of care cover acute care hospital stays, post-acute care, or both. We participate primarily in Model 2: Retrospective Acute Care Hospital Stay plus Post-Acute Care.
In connection with our participation in the BPCI program, we have contracted with a convening organization that brings together multiple health care providers to participate in BPCI. Currently, 36 of our provider groups (TINs) participate in the BPCI program in several different geographic locations. We significantly expanded our participation in BPCI through the acquisition of IPC Healthcare, Inc. (IPC). During the initial reconciliation process in April 2016 related to the first performance quarter of participation, CMS discovered errors in their physician data set that prevented an accurate reconciliation of performance. As a result, CMS announced in July 2016 that it has waived collection of any guaranteed payments related to downside risk for program performance in 2015 but will remit calculated savings to participants to the extent savings are achieved. At this time, there is not sufficiently accurate information available to measure any gains or losses to date from this program. We anticipate accurate data will be available from CMS by year end of 2016. We have not recognized any benefit or expense associated with the risk elements of the BPCI program, although we have incurred a modest amount of administrative expense as we continue to build out our support operations for the program.
Critical Accounting Policies and Estimates
The consolidated financial statements of the Company are prepared in accordance with accounting principles generally accepted in the United States, which requires us to make estimates and assumptions. Management believes the following critical accounting policies, among others, affect its more significant judgments and estimates used in the preparation of the Company’s consolidated financial statements.
There have been no material changes to these critical accounting policies or their application during the
nine
months ended
September 30, 2016
.
Revenue Recognition
Net Revenues Before Provision for Uncollectibles
. Net revenues before provision for uncollectibles consist of fee for service revenue, contract revenue and other revenue. Net revenues before provision for uncollectibles are recorded in the period services are rendered. Our net revenues before provision for uncollectibles are principally derived from the provision of healthcare staffing services to patients within healthcare facilities. The form of billing and related risk of collection for such services may vary by customer. The following is a summary of the principal forms of our billing arrangements and how net revenues before provision for uncollectibles are recognized for each.
A significant portion (approximately
88%
of our net revenues before provision for uncollectibles for the
nine
months ended
September 30, 2016
and
87%
for the year ended
December 31, 2015
) resulted from fee for service patient visits. Fee for service revenue represents revenue earned under contracts in which we bill and collect the professional component of charges for medical services rendered by our contracted and employed physicians. Under the fee for service arrangements, we bill patients for services provided and receive payment from patients or their third-party payors. Fee for service revenue is reported net of contractual allowances and policy discounts. All services provided are expected to result in cash flows and are therefore reflected as net revenues before provision for uncollectibles in the financial statements. Fee for service revenue is recognized in the period that the services are rendered to specific patients and reduced immediately for the estimated impact of contractual allowances in the case of those patients having third-party payor coverage. The recognition of net revenues before provision for uncollectibles (gross charges less contractual allowances) from such visits is dependent on such factors as proper completion of medical charts following a patient visit, the forwarding of such charts to one of our billing centers for medical coding and entering into our billing systems and the verification of each patient’s submission or representation at the time services are rendered as to the payor(s) responsible for payment of such services. Net revenues before provision for uncollectibles is recorded based on the information known at the time of entering such information into our billing systems as well as an estimate of the net revenues before provision for uncollectibles associated with medical charts for a given service period that have not yet been processed into our billing systems. The above factors and estimates are subject to change. For example, patient payor information may change following an initial attempt to bill for services due to a change in payor status. Such changes in payor status have an impact on recorded net revenues before provision for uncollectibles due to differing payors being subject to different contractual allowance amounts. Such changes in net revenues before provision for uncollectibles are recognized in the period that such changes in the payor become known. Similarly, the actual volume of medical charts not processed into our billing systems may be different from the amounts estimated. Such differences in net revenues before provision for uncollectibles are adjusted the following month based on actual chart volumes processed.
Contract revenue represents revenue generated under contracts in which we provide physician and other healthcare staffing and administrative services in return for a contractually negotiated fee. In these contractual arrangements we are the principal in the transaction and therefore recognize contract revenue on a gross basis. Contract revenue consists primarily of billings based on hours of healthcare staffing provided at agreed upon hourly rates. Revenue in such cases is recognized as the hours worked by our staff and contractors. Additionally, contract revenue includes supplemental revenue from hospitals where we may have a fee for service contract arrangement. Contract revenue for the supplemental billing in such cases is recognized based on the terms of each individual contract. Such contract terms generally either provide for a fixed monthly dollar amount or a variable amount based upon measurable monthly activity, such as hours staffed, patient visits or actual patient collections compared to a minimum activity threshold. Such supplemental revenues based on variable arrangements are usually contractually fixed on a monthly, quarterly or annual calculation basis considering the variable factors negotiated in each such arrangement. Such supplemental revenues are recognized as revenue in the period when such amounts are determined to be fixed and therefore contractually obligated as payable by the customer under the terms of the respective agreement.
Other revenue consists primarily of revenue from management and billing services provided to outside parties. Revenue is recognized for such services pursuant to the terms of the contracts with customers. Generally, such contracts consist of fixed monthly amounts with revenue recognized in the month services are rendered or as hourly consulting fees recognized as revenue as hours worked in accordance with such arrangements. Additionally, we derive a portion of our revenues from providing billing services that are contingent upon the collection of third-party physician billings by us on behalf of such
customers. Revenues are not considered earned and therefore not recognized as revenue until actual cash collections are achieved in accordance with the contractual arrangements for such services.
Net Revenues.
Net revenues reflect management’s estimate of billed amounts to be ultimately collected. Management, in estimating the amounts to be collected resulting from approximately
25 million
fee for service patient visits and procedures over the last 12 months, considers such factors as prior contract collection experience, current period changes in payor mix and patient acuity indicators, reimbursement rate trends in governmental and private sector insurance programs, resolution of overprovision account balances, the estimated impact of billing system effectiveness improvement initiatives, and trends in collections from self-pay patients and external collection agencies. In developing our estimate of collections per visit or procedure, we consider the amount of outstanding gross accounts receivable by period of service and by payor class, but do not use an accounts receivable aging schedule to establish estimated collection valuations. Individual estimates of net revenues by contractual location are monitored and refreshed each month as cash receipts are applied to existing accounts receivable balances and other current trends that have an impact upon the estimated collections per visit are observed. Such estimates are substantially formulaic in nature. In the ordinary course of business, we experience changes in our initial estimates of net revenues during the year following commencement of services. Such provisions and any subsequent changes in estimates may result in adjustments to our operating results with a corresponding adjustment to our accounts receivable allowance for uncollectibles on our balance sheet. Differences between amounts ultimately realized and the initial estimates of net revenues have historically not been material. Beginning in the first quarter of 2016, we modified our reporting metric for hospital medicine volume from cases to encounters and have presented prior year information on the same basis. Encounters represent the individual billable services by the provider during the course of a patient's hospital stay while cases represents the total hospital stay. On average, there may be approximately four to five encounters per case for a typical hospital stay. Encounters are the volume metric that has been reported by IPC and this change is consistent with their historical reporting format. The change in the hospital medicine volume metric did not have a material impact on the reported results in either period.
The table and information below summarize our approximate payor mix as a percentage of consolidated fee for service volume and estimated net revenues per payor, excluding IPC, for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
Payor:
|
|
|
|
|
|
|
|
Medicare
|
27.3
|
%
|
|
28.0
|
%
|
|
27.2
|
%
|
|
27.9
|
%
|
Medicaid
|
30.3
|
|
|
29.5
|
|
|
30.5
|
|
|
30.0
|
|
Commercial and managed care
|
25.6
|
|
|
25.5
|
|
|
25.9
|
|
|
25.8
|
|
Self-pay
|
15.6
|
|
|
15.7
|
|
|
15.1
|
|
|
15.0
|
|
Other
|
1.2
|
|
|
1.3
|
|
|
1.3
|
|
|
1.3
|
|
Total
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
Estimated net revenues derived from commercial and managed care plans were approximately
40%
in both the
nine
months ended
September 30, 2016
and
41%
in
2015
. Estimated net revenues derived from the Medicare program were approximately
20%
of total net revenues in the
nine
months ended
September 30, 2016
and
19%
in
2015
. Estimated net revenues derived from the Medicaid program were approximately
12%
of total net revenues in the
nine
months ended
September 30, 2016
and
11%
in
2015
. In addition, net revenues derived from within the Military Health System, which is the U.S. military’s dependent healthcare program, and other government agencies were approximately
3%
in the
nine
months ended
September 30, 2016
and
3%
in
2015
.
Accounts Receivable.
As described above and below, we determine the estimated value of our accounts receivable based on estimated cash collection run rates of estimated future collections by contract for patient visits under our fee for service revenue. Accordingly, we are unable to report the payor mix composition on a dollar basis of its outstanding net accounts receivable. However, a 1% change in the estimated carrying value of our net fee for service patient accounts receivable before consideration of the allowance for uncollectible accounts at
September 30, 2016
could have an after tax effect of approximately
$8.2 million
on our financial position and results of operations. Our days revenue outstanding at
December 31, 2015
and
September 30, 2016
were
62.7
days and
66.8
days, respectively, excluding the effect of the IPC accounts receivable. Our days revenue outstanding including IPC at
December 31, 2015
and
September 30, 2016
were
69.6
days and
67.9
days, respectively. The number of days outstanding will fluctuate over time due to a number of factors, including, the timing of cash collections and valuation adjustments recorded during the period and increases in average revenue per day that are primarily attributed to
an increase in gross charges and patient volumes and increased pricing with managed care plans. Our allowance for doubtful accounts totaled
$653.1 million
as of
September 30, 2016
.
Approximately
98%
of our allowance for doubtful accounts is related to gross fees for fee for service patient visits. Our principal exposure for uncollectible fee for service visits is centered in self-pay patients and in co-payments and deductibles from patients with insurance. While we do not specifically allocate the allowance for doubtful accounts to individual accounts or specific payor classifications, the portion of the allowance, excluding IPC, associated with fee for service charges as of
September 30, 2016
was equal to approximately
93%
of outstanding self-pay fee for service patient accounts.
The majority of our fee for service patient visits are for the provision of emergency care in hospital settings. Due to federal government regulations governing the provision of such care, we are obligated to provide emergency care regardless of the patient’s ability to pay or whether or not the patient has insurance or other third-party coverage for the costs of the services rendered. While we attempt to obtain all relevant billing information at the time emergency care services are rendered, there are numerous patient encounters where such information is not available at time of discharge. In such cases where detailed billing information relative to insurance or other third-party coverage is not available at discharge, we attempt to obtain such information from the patient or client hospital billing record information subsequent to discharge to facilitate the collections process. Collections at the time of rendering such services (emergency room discharge as an example) are not significant. The primary responsibility for collection of fee for service accounts receivable resides within our internal billing operations. Once a claim has been submitted to a payor or an individual patient, employees within our billing operations are responsible for the follow-up collection efforts. The protocol for follow-up differs by payor classification. For self-pay patients, our billing system will automatically send a series of dunning letters on a prescribed time frame requesting payment or the provision of information reflecting that the balance due is covered by another payor, such as Medicare or a third-party insurance plan. Generally, the dunning cycle on a self-pay account will run from 90 to 120 days. At the end of this period, if no collections or additional information is obtained from the patient, the account is no longer considered an active account and is transferred to a collection agency. Upon transfer to a collection agency, the patient account is written-off as a bad debt. Any subsequent cash receipts on accounts previously written-off are recorded as a recovery. For non-self-pay accounts, billing personnel will follow-up and respond to any communication from payors such as requests for additional information or denials until collection of the account is obtained or other resolution has occurred. At the completion of our collection cycle, selected accounts may be transferred to collection agencies under a contingent collection basis. The projected value of future contingent collection proceeds expected to be collected over a multi-year period are considered in the estimation of our overall accounts receivable valuation. For contract accounts receivable, invoices for services are prepared in our various operating locations and mailed to our customers, generally on a monthly basis. Contract terms under such arrangements generally require payment within 30 days of receipt of the invoice. Outstanding invoices are periodically reviewed and operations personnel with responsibility for the customer relationship will contact the customer to follow-up on any delinquent invoices. Contract accounts receivable will be considered as bad debt and written-off based upon the individual circumstances of the customer situation after all collection efforts have been exhausted, including legal action if warranted, and it is the judgment of management that the account is not expected to be collected.
Methodology for Computing Allowance for Doubtful Accounts.
We employ several methodologies for determining our allowance for doubtful accounts depending on the nature of the net revenues before provision for uncollectibles recognized. We initially determine gross revenue for our fee for service patient visits based upon established fee schedule prices. Such gross revenue is reduced for estimated contractual allowances for those patient visits covered by contractual insurance arrangements to result in net revenues before provision for uncollectibles. Net revenues before provision for uncollectibles are then reduced for our estimate of uncollectible amounts. Fee for service net revenue represents our estimated cash to be collected from such patient visits and is net of our estimate of account balances estimated to be uncollectible. The provision for uncollectible fee for service patient visits is based on historical experience resulting from approximately
25 million
fee for service patient visits and procedures over the last 12 months. The significant volume of patient visits and the terms of thousands of commercial and managed care contracts and the various reimbursement policies relating to governmental healthcare programs do not make it feasible to evaluate fee for service accounts receivable on a specific account basis. Fee for service accounts receivable collection estimates are reviewed on a quarterly basis for each of our fee for service contracts by period of accounts receivable origination. Such reviews include the use of historical cash collection percentages by contract adjusted for the lapse of time since the date of the patient visit. In addition, when actual collection percentages differ from expected results, on a contract by contract basis, supplemental detailed reviews of the outstanding accounts receivable balances may be performed by our billing operations to determine whether there are facts and circumstances existing that may cause a different conclusion as to the estimate of the collectibility of that contract’s accounts receivable from the estimate resulting from using the historical collection experience. Contract-related net revenue is billed based on the terms of the contract at amounts expected to be collected. Such billings are typically submitted on a monthly basis and aged trial balances prepared. Allowances for estimated uncollectible amounts related to such contract billings are made based upon specific accounts and invoice periodic reviews
once it is concluded that such amounts are not likely to be collected. The methodologies employed to compute allowances for doubtful accounts were unchanged between
2015
and
2016
.
Insurance Reserves
The nature of our business is such that it is subject to professional liability claims and lawsuits. Historically, to mitigate a portion of this risk, we have maintained insurance for individual professional liability claims with per incident and annual aggregate limits per physician for all incidents. Prior to March 12, 2003, we obtained such insurance coverage from commercial insurance providers. Subsequent to March 12, 2003, we have provided for a significant portion of our professional liability loss exposures through the use of captive insurance subsidiaries and through greater utilization of self-insurance reserves. Since March 12, 2003, the most significant cost element within our professional liability program has consisted of the actuarial estimates of losses by occurrence period. In addition to the estimated actuarial losses, other costs that are considered by management in the estimation of professional liability costs include program costs such as brokerage fees, claims management expenses, program premiums and taxes, and other administrative costs of operating the program, such as the costs to operate the captive insurance subsidiaries. Net costs in any period reflect our estimate of net losses to be incurred in that period as well as any changes to our estimates of the reserves established for net losses of prior periods.
The accounts of the captive insurance subsidiaries are fully consolidated with those of our other operations in the accompanying financial statements.
The estimation of medical professional liability losses is inherently complex. Medical professional liability claims are typically resolved over an extended period of time, often as long as ten years or more. The combination of changing conditions and the extended time required for claim resolution results in a loss estimation process that requires actuarial skill and the application of judgment, and such estimates require periodic revision. A report of actuarial loss estimates is prepared at least semi-annually. Management’s estimate of our professional liability costs resulting from such actuarial studies is significantly influenced by assumptions and assessments regarding expectations of several factors. These factors include, but are not limited to: historical paid and incurred loss development trends; hours of exposure as measured by hours of physician and related professional staff services; trends in the frequency and severity of claims, which can differ significantly by jurisdiction due to the legislative and judicial climate in such jurisdictions; coverage limits of third-party insurance; the effectiveness of our claims management process; and the outcome of litigation. As a result of the variety of factors that must be considered by management, there is a risk that actual incurred losses may develop differently from estimates.
The underlying information that serves as the foundational basis for making our actuarial estimates of professional liability losses is our internal database of incurred professional liability losses. We have captured extensive professional liability loss data going back, in some cases, over 25 years, that is maintained and updated on an ongoing basis by our internal claims management personnel. Our database contains comprehensive incurred loss information for our existing operations as far back as fiscal year 1997 (reflecting the initial timeframe in which we migrated to a consolidated professional liability program concurrent with the consummation of several significant acquisitions), and, in addition, we possess additional loss data that predates 1997 dates of occurrence for certain of our operations. Loss information reflects both paid and reserved losses incurred when we were covered by outside commercial insurance programs as well as paid and reserved losses incurred under our self-insurance program. Because of the comprehensive nature of the loss data and our comfort with the completeness and reliability of the loss data, this is the information that is used in the development of our actuarial loss estimates. We believe this database is one of the largest repositories of physician professional liability loss information available in our industry and provides us and our actuarial consultants with sufficient data to develop reasonable estimates of the ultimate losses under our self-insurance program. In addition to the estimated losses, as part of the actuarial process, we obtain revised payment pattern assumptions that are based upon our historical loss and related claims payment experience. Such payment patterns reflect estimated cash outflows for aggregate incurred losses by period based upon the occurrence date of the loss as well as the report date of the loss. Although variances have been observed in the actuarial estimate of ultimate losses by occurrence period between actuarial studies, the estimated payment patterns have shown much more limited variability. We use these payment patterns to develop our estimate of the discounted reserve amounts. The relative consistency of the payment pattern estimates provides us with a foundation in which to develop a reasonable estimate of the discount value of the professional liability reserves based upon the most current estimate of ultimate losses to be paid and the reasonable likelihood of the related cash flows over the payment period. Our estimated loss reserves were discounted at
1.6%
as of
December 31, 2015
and
1.1%
as of
September 30, 2016
, which was the current weighted average Treasury rate, over a 10 year period at
December 31, 2015
and
September 30, 2016
, which reflects the risk free interest rate over the expected period of claims payments.
In establishing our initial reserves for a given loss period, management considers the results of the actuarial loss estimates for such periods as well as assumptions regarding loss retention levels and other program costs to be incurred. On a semi-annual basis, we will review our professional liability reserves considering not only the reserves and loss estimates associated with the current period, but also the reserves established in prior periods based upon revised actuarial loss estimates.
The actuarial estimation process employed utilizes a frequency severity simulation model to estimate the ultimate cost of claims for each loss period. The results of the simulation model are then validated by a comparison to the results from several different actuarial methods (paid loss development, incurred loss development, incurred Bornhuetter-Ferguson method, paid Bornhuetter-Ferguson method) for reasonableness. Each method contains assumptions regarding the underlying claims process. Actuarial loss estimates at various confidence levels capture the variability in the loss estimates for process risk but assume that the underlying model and assumptions are correct. Adjustments to professional liability loss reserves will be made as needed to reflect revised assumptions and emerging trends and data. Any adjustments to reserves are reflected in the current operations. Due to the size of our reserve for professional liability losses, even a small percentage adjustment to these estimates can have a material effect on the results of operations for the period in which the adjustment is made. Given the number of factors considered in establishing the reserves for professional liability losses, it is neither practical nor meaningful to isolate a particular assumption or parameter of the process and calculate the impact of changing that single item. The actuarial reports provide a variety of loss estimates based upon statistical confidence levels reflecting the inherent uncertainty of the medical professional liability claims environment in which we operate. Initial year loss estimates are generally recorded using the actuarial expected loss estimate, but aggregate professional liability loss reserves may be carried at amounts in excess of the expected loss estimates provided by the actuarial reports due to the expectation that we believe additional adjustments to prior year estimates may occur. In addition, we are subject to the risk of claims in excess of insured limits as well as unlimited aggregate risk of loss in certain loss periods. As our self-insurance program continues to mature and additional stability is noted in the loss development trends in the program, we expect to continue to review and evaluate the carried level of reserves and make adjustments as needed.
During the first quarter of 2016, we reserved
$14.3 million
to settle two separate professional liability claims originating from prior years excess of coverage limits, which was fully funded as of
September 30, 2016
. See Note
10
for more information regarding these settlements.
Our most recent semi-annual actuarial study was completed in October 2016. Based on the results of the revised actuarial loss estimates, management determined that
no
additional change was necessary in our consolidated reserves for professional liability losses related to prior year loss estimates associated with our self-insured programs.
The following reflects the current reserves for professional liability costs as of
September 30, 2016
(in millions) as well as the sensitivity of the reserve estimates at a 65%, 75% and 90% confidence level:
|
|
|
|
|
As reported
|
$
|
273.7
|
|
At 65% confidence level
|
$
|
276.8
|
|
At 75% confidence level
|
$
|
283.2
|
|
At 90% confidence level
|
$
|
297.0
|
|
With the exception of specific settlement or claim issues, it is not possible to quantify the amount of the change in our estimate of prior year losses (when required) by individual fiscal period due to the nature of the professional liability loss estimates that are provided to us on an occurrence period basis and the nature of the coverage that is obtained in the commercial insurance market which is generally underwritten on a claims made or report period basis. Even though we are self-insured for a significant portion of our risk, due to customer contracting requirements and state insurance regulations, we still, at times, must place coverage on a claims made or report period basis with commercial insurance carriers. In a limited number of markets, commercial coverage may be obtained on an occurrence basis. When evaluating the appropriate carrying level of our self-insured professional liability reserves, management considers the current estimates of occurrence period loss estimates as well as how such loss estimates and related future claims will interact with previous or current commercial insurance programs when projecting future cash flows. However, the complexity that is associated with multiple occurrence periods interacting with multiple report periods that contain risks and related reserves retained by us, as well as transferred to commercial insurance carriers, makes it impossible to allocate the change in prior year loss estimates to individual occurrence periods. Instead, we evaluate the future expected cash flows for all historical loss periods in the aggregate and compare such estimates to the current carrying value of our professional liability reserves. This process provides the basis for us to conclude that our reserves for professional liability losses are reasonable and properly stated. Management considers the results of actuarial studies when estimating the appropriate level of professional liability reserves and no adjustments to prior year loss estimates were made in periods where updated actuarial loss estimates were not available.
Due to the complexity of the actuarial estimation process, there are many factors, trends and assumptions that must be considered in the development of the actuarial loss estimates, and we are not able to quantify and disclose which specific elements are primarily contributing to changes in the revised loss estimates of historical occurrence periods when such adjustments may be recorded. However, we believe that our internal investments in enhanced risk management and claims
management resources and initiatives, such as the employment of additional claims and litigation management personnel and practices, and an expansion of programs such as root cause loss analysis, early claim evaluation, and litigation support for insured providers have contributed to the generally stable trends in loss development estimates noted during the most recent periods.
Impairment of Intangible Assets
In assessing the recoverability of our intangibles, we must make assumptions regarding estimated future cash flows and other factors to determine the fair value of the respective assets. If these estimates or their related assumptions change in the future, we may be required to record impairment charges for these assets.
Results of Operations
The following discussion provides an analysis of our results of operations and should be read in conjunction with our unaudited consolidated financial statements. Net revenues are an estimate of future cash collections and as such it is a key measurement by which management evaluates performance of individual contracts as well as the Company as a whole. The following table sets forth the components of net earnings as a percentage of net revenues for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
Net revenues
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
Professional service expenses
|
78.7
|
|
|
79.7
|
|
|
78.7
|
|
|
79.5
|
|
Professional liability costs
|
3.1
|
|
|
3.0
|
|
|
3.1
|
|
|
3.4
|
|
General and administrative expenses
|
7.5
|
|
|
8.9
|
|
|
8.4
|
|
|
8.9
|
|
Other (income) expense, net
|
0.2
|
|
|
(0.6
|
)
|
|
—
|
|
|
(0.2
|
)
|
Depreciation
|
0.7
|
|
|
0.8
|
|
|
0.7
|
|
|
0.7
|
|
Amortization
|
2.3
|
|
|
2.1
|
|
|
2.4
|
|
|
2.1
|
|
Interest expense, net
|
0.6
|
|
|
2.5
|
|
|
0.5
|
|
|
2.7
|
|
Loss on refinancing of debt
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Transaction, integration, and reorganization costs
|
0.4
|
|
|
1.8
|
|
|
0.3
|
|
|
1.4
|
|
Earnings before income taxes
|
6.5
|
|
|
1.8
|
|
|
6.0
|
|
|
1.6
|
|
Provision for income taxes
|
2.5
|
|
|
0.9
|
|
|
2.5
|
|
|
0.7
|
|
Net earnings
|
3.9
|
%
|
|
0.9
|
%
|
|
3.5
|
%
|
|
0.9
|
%
|
Net (loss) earnings attributable to noncontrolling interests
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
Net earnings attributable to Team Health Holdings, Inc.
|
3.9
|
%
|
|
0.9
|
%
|
|
3.5
|
%
|
|
0.9
|
%
|
Three Months Ended
September 30, 2016
Compared to the Three Months Ended
September 30, 2015
Net Revenues Before Provision for Uncollectibles.
Net revenues before provision for uncollectibles in the three months ended
September 30, 2016
increase
d
$400.4 million
, or
26.2%
, to
$1.93 billion
from
$1.53 billion
in the three months ended
September 30, 2015
. The
increase
in net revenues before provision for uncollectibles resulted from increases in fee for service revenue of
$370.5 million
, contract revenue of
$29.4 million
and other revenue of
$0.5 million
. In the three months ended
September 30, 2016
, fee for service revenue was
88.4%
of net revenues before provision for uncollectibles compared to
87.4%
in the same period of
2015
, contract revenue was
11.0%
of net revenues before provision before uncollectibles compared to
12.0%
in the same period of
2015
and other revenue was
0.6%
and
0.7%
in
2016
and
2015
, respectively. The increase in fee for service revenue before provision for uncollectibles was primarily a result of a
52.5%
increase in total fee for service visits between periods.
Provision for Uncollectibles.
The provision for uncollectibles in the three months ended
September 30, 2016
increase
d
$158.1 million
, or
25.2%
, to
$784.3 million
from
$626.2 million
in the three months ended
September 30, 2015
. The provision for uncollectibles as a percentage of net revenues before provision for uncollectibles declined to
40.7%
in the three months ended
September 30, 2016
compared with
41.1%
in the corresponding quarter of
2015
. The provision for uncollectibles is primarily related to revenue generated under fee for service contracts that is not expected to be fully collected. The increase in the provision for uncollectibles was due primarily to annual increases in gross fee schedules and increases in patient volumes and procedures.
Net Revenues.
Net revenues in the three months ended
September 30, 2016
increase
d
$242.3 million
, or
26.9%
, to
$1.14 billion
from
$899.2 million
in the three months ended
September 30, 2015
. IPC contributed
19.7%
, non-IPC (legacy) acquisitions contributed
3.2%
, same contract revenue contributed
2.9%
, and net sales growth contributed
1.2%
of the increase in quarter over quarter growth in net revenues.
Total same contract revenue, which consists of contracts under management in both quarters, increased
$25.7 million
, or
3.1%
, to
$847.4 million
in the three months ended
September 30, 2016
compared to
$821.6 million
in the three months ended
September 30, 2015
. Fee for service volume increased
2.5%
, which contributed
1.9%
of same contract revenue growth between quarters. Increases in estimated collections on same contract fee for service visits provided a
1.1%
increase in same contract revenue growth. Managed care contracting, increases in average patient acuity, and enhancements in claims adjudication processes contributed to increases in same contract pricing in the current period while changes in payor mix constrained growth in estimated revenue per visit in both periods. Same contract revenue growth between periods was also constrained by a reduction in prior year revenue estimates in the
third
quarter of 2016 compared to a favorable change in prior year revenue estimates recognized in the
third
quarter of 2015. Contract and other revenue contributed
0.1%
of same contract revenue growth between quarters. IPC reported revenue of
$177.1 million
in the
third
quarter of
2016
while legacy acquisitions contributed
$29.1 million
of growth in net revenues and net new contract revenue increased
$10.4 million
between quarters.
We typically gain new contracts by replacing competitors at hospitals that currently outsource such services, obtaining new contracts from facilities that do not currently outsource and responding to contracting opportunities within the military healthcare system. Factors influencing new contracting opportunities include the depth and breadth of our service offerings, our reputation and experience, our ability to recruit and retain qualified clinicians, and pricing considerations when a subsidy or contract payment is required. Contracts are typically terminated due to economic considerations, a change in hospital administration or ownership, dissatisfaction with our service offerings or, primarily relating to our military staffing arrangements, at the end of the contract term.
The components of net revenues include revenue from contracts that have been in effect for prior periods (same contract) and from net, new and acquired contracts during the periods, as set forth in the table below:
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
2015
|
|
2016
|
|
(in thousands)
|
Same contract:
|
|
|
|
Fee for service revenue
|
$
|
649,942
|
|
|
$
|
674,611
|
|
Contract and other revenue
|
171,695
|
|
|
172,751
|
|
Total same contract
|
821,637
|
|
|
847,362
|
|
New contracts, net of terminations:
|
|
|
|
Fee for service revenue
|
54,556
|
|
|
56,543
|
|
Contract and other revenue
|
19,908
|
|
|
28,293
|
|
Total new contracts, net of terminations
|
74,464
|
|
|
84,836
|
|
Acquired contracts:
|
|
|
|
Fee for service revenue
|
2,994
|
|
|
188,794
|
|
Contract and other revenue
|
86
|
|
|
20,502
|
|
Total acquired contracts
|
3,080
|
|
|
209,296
|
|
Consolidated:
|
|
|
|
Fee for service revenue
|
707,492
|
|
|
919,948
|
|
Contract and other revenue
|
191,689
|
|
|
221,546
|
|
Total net revenues
|
$
|
899,181
|
|
|
$
|
1,141,494
|
|
The following table reflects the visits and procedures included within fee for service revenues described in the table above:
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
2015
|
|
2016
|
|
(in thousands)
|
Fee for service visits and procedures:
|
|
|
|
Same contract
|
3,838
|
|
|
3,934
|
|
New and acquired contracts, net of terminations
|
401
|
|
|
2,528
|
|
Total fee for service visits and procedures
|
4,239
|
|
|
6,462
|
|
Professional Service Expenses.
Professional service expenses, which include physician and provider costs, billing and collection expenses, and other professional expenses, totaled
$909.7 million
in the three months ended
September 30, 2016
compared to
$707.9 million
in the three months ended
September 30, 2015
, an
increase
of
$201.8 million
, or
28.5%
. This
increase
between quarters is primarily related to our acquisitions and net new contracts and a
2.7%
increase in same contract professional service expenses primarily associated with increases in provider compensation. Professional service expenses as a percentage of net revenues was
79.7%
in the three months ended
September 30, 2016
compared to
78.7%
in the three months ended
September 30, 2015
. Higher professional service expenses as a percentage of net revenues on new and acquired contracts contributed to the increase in professional expense margin between periods.
Professional Liability Costs.
Professional liability costs were
$33.9 million
in the three months ended
September 30, 2016
compared to
$27.5 million
in the three months ended
September 30, 2015
, an
increase
of
$6.4 million
or
23.4%
. The
increase
was primarily attributed to an increase in provider hours, including increases from acquisitions and new contracts between periods. Professional liability costs as a percentage of net revenues were
3.0%
in the
third
quarter of
2016
and
3.1%
in
2015
.
General and Administrative Expenses.
General and administrative expenses
increase
d
$34.3 million
, or
51.1%
, to
$101.3 million
for the three months ended
September 30, 2016
from
$67.1 million
in the three months ended
September 30, 2015
. General and administrative expenses included contingent purchase compensation expense of
$9.8 million
for the three months ended
September 30, 2016
compared to a credit of
$3.5 million
for the three months ended
September 30, 2015
. Excluding the contingent purchase compensation expense, general and administrative expense
increase
d
$20.9 million
or
29.6%
, to
$91.5 million
for the three months ended
September 30, 2016
from
$70.6 million
in the three months ended
September 30, 2015
. The
increase
in general and administrative expenses between periods was due primarily to the impact of the IPC operations. Total general and administrative expenses as a percentage of net revenues were
8.9%
in the
third
quarter of
2016
and
7.5%
in the same quarter in
2015
. Excluding contingent purchase compensation expense, general and administrative expenses as a percentage of net revenues were
8.0%
in the
third
quarter of
2016
compared to
7.9%
in the
third
quarter of
2015
.
Other (Income) Expense, Net.
In the three months ended
September 30, 2016
, we recognized other income of
$6.3 million
compared to expense of
$2.1 million
in the same quarter in
2015
. The increase of
$8.5 million
is primarily due to the change in the fair value of assets related to our non-qualified deferred compensation plan and a
$4.3 million
gain related to a joint venture deconsolidation in 2016. This increase was partially offset by a nonrecurring gain on other asset sales in 2015.
Depreciation.
Depreciation expense was
$9.0 million
in the three months ended
September 30, 2016
compared to
$6.3 million
for the three months ended
September 30, 2015
. The
increase
of
$2.7 million
was primarily due to capital expenditures in
2016
and
2015
.
Amortization.
Amortization expense was
$23.8 million
in the three months ended
September 30, 2016
compared to
$20.6 million
for the three months ended
September 30, 2015
. The
increase
of
$3.1 million
was primarily a result of an increase in other intangibles recognized in connection with our acquisitions in
2016
and
2015
.
Interest Expense, Net.
Net interest expense
increase
d
$23.0 million
to
$28.5 million
in the three months ended
September 30, 2016
compared to
$5.6 million
in the corresponding quarter in
2015
primarily related to the addition of the Tranche B Term Loan facility and the issuance of $545.0 million of 7.25% Senior Notes due in 2023 (Notes) and an increase in the amortization of deferred financing costs, partially offset by a reduction in borrowings pursuant to our senior secured revolving credit facility (the revolving credit facility).
Transaction, Integration, and Reorganization Costs.
Transaction, integration, and reorganization costs were
$20.8 million
for the three months ended
September 30, 2016
and
$3.9 million
for the three months ended
September 30, 2015
. For
2016
,
these expenses include ongoing IPC severance and integration costs of
$6.7 million
,
$8.8 million
of charges associated with the executive leadership change during the third quarter of 2016,
$4.5 million
of severance and other costs associated with our ongoing restructuring and reduction in force, and
$0.8 million
of legacy transaction costs during the quarter. For the three months ended September 30,
2015
, we recognized $7.2 million of costs related to advisory, legal, accounting and other fees incurred related to acquisition activity, of which
$2.6 million
was associated with the IPC transaction.
Earnings before Income Taxes.
Earnings before income taxes in the three months ended
September 30, 2016
was
$20.8 million
compared to earnings of
$58.3 million
in the three months ended
September 30, 2015
.
Provision for Income Taxes.
The provision for income taxes was
$10.2 million
in the three months ended
September 30, 2016
compared to a provision of
$22.8 million
in the three months ended
September 30, 2015
.
Net Earnings.
Net earnings were
$10.6 million
in the three months ended
September 30, 2016
compared to
$35.4 million
in the three months ended
September 30, 2015
.
Net Earnings (Loss) Attributable to Noncontrolling Interests.
Net earnings (loss) attributable to noncontrolling interests were earnings of
$75,000
for the three months ended
September 30, 2016
compared to a loss of
$10,000
for the three months ended
September 30, 2015
.
Net Earnings Attributable to Team Health Holdings, Inc.
Net earnings attributable to Team Health Holdings, Inc. were
$10.5 million
and
$35.4 million
for the three months ended
September 30, 2016
and
September 30, 2015
, respectively.
Nine
Months Ended
September 30, 2016
Compared to the
Nine
Months Ended
September 30, 2015
Net Revenues Before Provision for Uncollectibles.
Net revenues before provision for uncollectibles in the
nine
months ended
September 30, 2016
increase
d
$1.19 billion
, or
27.1%
, to
$5.58 billion
from
$4.39 billion
in the
nine
months ended
September 30, 2015
. The
increase
in net revenues before provision for uncollectibles resulted from increases in fee for service revenue of
$1.1 billion
, contract revenue of
$68.9 million
and other revenue of
$18.4 million
. In the
nine
months ended
September 30, 2016
, fee for service revenue was
88.1%
of net revenues before provision for uncollectibles compared to
86.8%
in the same period of
2015
, contract revenue was
11.1%
of net revenues before provision before uncollectibles compared to
12.5%
in the same period of
2015
and other revenue was
0.8%
in
2016
and
0.7%
in
2015
. The increase in fee for service revenue before provision for uncollectibles was primarily a result of a
57.6%
increase in total fee for service visits and procedures.
Provision for Uncollectibles.
The provision for uncollectibles
increase
d
$408.4 million
or
23.0%
, to
$2.18 billion
in the
nine
months ended
September 30, 2016
from
$1.77 billion
in the corresponding period in
2015
. The provision for uncollectibles as a percentage of net revenues before provision for uncollectibles declined to
39.1%
in the
nine
months ended
September 30, 2016
compared with
40.4%
in the corresponding period of
2015
. The provision for uncollectibles is primarily related to revenue generated under fee for service contracts that is not expected to be fully collected. The period-over-period increase in the provision for uncollectibles was due primarily to annual increases in gross fee schedules and increases in patient volumes and procedures.
Net Revenues.
Net revenues in the
nine
months ended
September 30, 2016
increase
d
$782.1 million
or
29.9%
, to
$3.40 billion
from
$2.62 billion
in the
nine
months ended
September 30, 2015
. IPC contributed
21.2%
, non-IPC (legacy) acquisitions contributed
4.2%
, same contract revenue contributed
3.3%
, and net sales growth contributed
1.1%
of the increase in period-over-period growth in net revenues. Within the acquisitions category, new hospital contracting opportunities that were initially developed by our sales and marketing process contributed
1.4%
of overall net revenues growth between periods.
Total same contract revenue, which consists of contracts under management in both periods, increased
$86.6 million
, or
3.9%
, to
$2.31 billion
in the
nine
months ended
September 30, 2016
compared to
$2.22 billion
in the
nine
months ended
September 30, 2015
. Fee for service volume increases of
3.1%
increased same contract revenue growth by
2.4%
, while increases in same contract estimated collections on fee for service visits provided a
1.0%
increase in same contract revenue growth between periods. Managed care contracting, increases in average patient acuity, and enhancements in claims adjudication processes contributed to increases in same contract pricing while changes in payor mix constrained growth in estimated revenue per visit in the current period. Same contract pricing growth between periods was also constrained by a reduction in prior year revenue estimates in 2016 compared to a favorable change in prior year revenue estimates recognized in 2015. Contract and other revenue contributed
0.5%
of same contract revenue growth between periods. IPC contributed revenue growth of
$555.5 million
while legacy acquisitions contributed
$110.5 million
of growth in net revenues and net new contract revenue increased
$29.5 million
between periods.
We typically gain new contracts by replacing competitors at hospitals that currently outsource such services, obtaining new contracts from facilities that do not currently outsource and responding to contracting opportunities within the military healthcare system. Factors influencing new contracting opportunities include the depth and breadth of our service offerings, our reputation and experience, our ability to recruit and retain qualified clinicians, and pricing considerations when a subsidy or contract payment is required. Contracts are typically terminated due to economic considerations, a change in hospital administration or ownership, dissatisfaction with our service offerings or, primarily relating to our military staffing arrangements, at the end of the contract term.
The components of net revenues include revenue from contracts that have been in effect for prior periods (same contracts) and from net, new and acquired contracts during the periods, as set forth in the table below:
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
2015
|
|
2016
|
|
(in thousands)
|
Same contracts:
|
|
|
|
Fee for service revenue
|
$
|
1,734,744
|
|
|
$
|
1,810,597
|
|
Contract and other revenue
|
487,586
|
|
|
498,347
|
|
Total same contracts
|
2,222,330
|
|
|
2,308,944
|
|
New contracts, net of terminations:
|
|
|
|
Fee for service revenue
|
225,339
|
|
|
238,837
|
|
Contract and other revenue
|
83,428
|
|
|
99,438
|
|
Total new contracts, net of terminations
|
308,767
|
|
|
338,275
|
|
Acquired contracts:
|
|
|
|
Fee for service revenue
|
83,392
|
|
|
687,370
|
|
Contract and other revenue
|
3,131
|
|
|
65,122
|
|
Total acquired contracts
|
86,523
|
|
|
752,492
|
|
Consolidated:
|
|
|
|
Fee for service revenue
|
2,043,475
|
|
|
2,736,804
|
|
Contract and other revenue
|
574,145
|
|
|
662,907
|
|
Total net revenues
|
$
|
2,617,620
|
|
|
$
|
3,399,711
|
|
The following table reflects the visits and procedures included within fee for service revenues described in the table above:
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
2015
|
|
2016
|
|
(in thousands)
|
Fee for service visits and procedures:
|
|
|
|
Same contracts
|
10,278
|
|
|
10,594
|
|
New and acquired contracts, net of terminations
|
2,173
|
|
|
9,025
|
|
Total fee for service visits and procedures
|
12,451
|
|
|
19,619
|
|
Professional Service Expenses.
Professional service expenses, which include physician and provider costs, billing and collection expenses, and other professional expenses, totaled
$2.70 billion
in the
nine
months ended
September 30, 2016
compared to
$2.06 billion
in the
nine
months ended
September 30, 2015
, an increase of
$644.6 million
, or
31.3%
. This increase between periods is primarily related to our acquisitions and net new contract growth and a
4.2%
increase in same contract professional service expenses primarily associated with increases in provider compensation. Professional service expenses as a percentage of net revenues increased to
79.5%
in the
nine
months ended
September 30, 2016
from
78.7%
in the
nine
months ended
September 30, 2015
. Higher professional service expenses as a percentage of net revenues on new and acquired contracts contributed to the increase in professional expense margin between periods.
Professional Liability Costs.
Professional liability costs were
$114.4 million
in the
nine
months ended
September 30, 2016
compared to
$81.4 million
in the
nine
months ended
September 30, 2015
, an
increase
of
$33.0 million
or
40.5%
. Professional liability costs for the
nine
months ended
September 30, 2016
included an increase in prior year professional liability loss reserves of
$14.3 million
. Excluding the prior year reserve adjustment in
2016
, professional liability costs increased
$18.7 million
, or
23.0%
, between periods. The
increase
was primarily attributed to an increase in provider hours including increases from acquisitions and new contracts. Professional liability costs as a percentage of net revenues were
3.4%
in the
nine
months ended
September 30, 2016
and
3.1%
in the
nine
months ended
September 30, 2015
. Excluding the prior year revenue adjustments in
2016
, professional liability costs as a percentage of net revenues were
2.9%
in the
nine
months ended
September 30, 2016
.
General and Administrative Expenses.
General and administrative expenses
increase
d
$81.7 million
or
37.3%
to
$300.9 million
for the
nine
months ended
September 30, 2016
from
$219.2 million
in the
nine
months ended
September 30, 2015
. General and administrative expenses included contingent purchase compensation expense of
$28.7 million
for the
nine
months ended
September 30, 2016
compared to
$12.2 million
of expense for the
nine
months ended
September 30, 2015
. Excluding the contingent purchase compensation expense, general and administrative expense
increase
d
$65.3 million
or
31.5%
, to
$272.3 million
for the
nine
months ended
September 30, 2016
from
$207.0 million
in the
nine
months ended
September 30, 2015
. The
increase
in general and administrative expenses between periods was due primarily to the impact of IPC operations and other acquisitions, offset by a decline in same contract costs of
$0.6 million
. Total general and administrative expenses as a percentage of net revenues were
8.9%
in the
nine
months ended
September 30, 2016
and
8.4%
in the
nine
months ended
September 30, 2015
. Excluding contingent purchase compensation expense, general and administrative expenses as a percentage of net revenues were
8.0%
in the
nine
months ended
September 30, 2016
compared to
7.9%
in the
nine
months ended
September 30, 2015
.
Other (Income) Expense, Net.
In the
nine
months ended
September 30, 2016
, we recognized other income of
$7.9 million
compared to
$0.2 million
in the same period in
2015
. The increase of
$7.8 million
in income is primarily due to the change in the fair value of assets related to our non-qualified deferred compensation plan, a
$4.3 million
gain related to a joint venture deconsolidation in 2016, a loss on the sale of certain assets related to our outsourced medical coding practice in 2015, and increased realized gains on investments in 2016, partially offset by the sale of our equity investment in a hospital-based telemedicine consultation provider and certain assets that were held for sale in 2015.
Depreciation.
Depreciation expense was
$25.1 million
in the
nine
months ended
September 30, 2016
compared to
$17.4 million
for the
nine
months ended
September 30, 2015
. The
increase
of
$7.7 million
was primarily due to capital expenditures in
2016
and
2015
.
Amortization.
Amortization expense was
$71.4 million
in the
nine
months ended
September 30, 2016
compared to
$62.1 million
for the
nine
months ended
September 30, 2015
. The
increase
of
$9.3 million
was primarily a result of an increase in other intangibles recognized in connection with our acquisitions in
2016
and
2015
.
Net Interest Expense.
Net interest expense
increase
d
$76.1 million
to
$90.3 million
in the
nine
months ended
September 30, 2016
, compared to
$14.1 million
in the corresponding period in
2015
, primarily related to the addition of the Tranche B Term Loan facility and the issuance of $545.0 million of 7.25% Senior Notes due in 2023 (Notes) and an increase in the amortization of deferred financing costs, partially offset by a reduction in borrowings pursuant to our senior secured revolving credit facility (the revolving credit facility).
Transaction, Integration, and Reorganization Costs.
Transaction, integration, and reorganization costs were
$48.3 million
for the
nine
months ended
September 30, 2016
and
$7.2 million
for the
nine
months ended
September 30, 2015
. For
2016
, these expenses include IPC severance and integration costs of
$19.3 million
,
$11.7 million
of professional, advisory, and legal costs associated with the activities of (i) the Board's special advisory committee (which is responsible for reviewing and evaluating possible strategic alternatives available to the Company) and (ii) the JANA agreement,
$8.8 million
of charges associated with the executive leadership transition during the third quarter of 2016,
$6.9 million
of severance and lease impairment costs associated with a reorganization of the Company's legacy operations, and
$1.6 million
of legacy transaction costs during the quarter. For the nine months ended September 30,
2015
, we recognized $7.2 million of costs related to advisory, legal, accounting and other fees incurred related to acquisition activity, of which
$2.6 million
was associated with the IPC transaction.
Loss on Refinancing of Debt
. In connection with the refinancing of our debt facility in June 2016, we recognized a loss of
$1.1 million
. The loss consists of the write-off of previously recognized deferred financing costs as well as certain fees and expenses associated with the refinancing.
Earnings before Income Taxes.
Earnings before income taxes in the
nine
months ended
September 30, 2016
were
$52.8 million
compared to
$157.5 million
in the
nine
months ended
September 30, 2015
.
Provision for Income Taxes.
The provision for income taxes was
$22.6 million
in the
nine
months ended
September 30, 2016
compared to
$65.2 million
in the
nine
months ended
September 30, 2015
.
Net Earnings.
Net earnings were
$30.2 million
in the
nine
months ended
September 30, 2016
compared to
$92.4 million
in the
nine
months ended
September 30, 2015
.
Net Earnings (Loss) Attributable to Noncontrolling Interests.
Net earnings (loss) attributable to noncontrolling interests were earnings of
$266,000
for the
nine
months ended
September 30, 2016
and a loss of
$78,000
in the
nine
months ended
September 30, 2015
.
Net Earnings Attributable to Team Health Holdings, Inc.
Net earnings attributable to Team Health Holdings, Inc. were
$29.9 million
and
$92.4 million
for the
nine
months ended
September 30, 2016
and
September 30, 2015
, respectively.
Liquidity and Capital Resources
Our principal ongoing uses of cash are to meet working capital requirements, to fund debt obligations and to finance our capital expenditures and acquisitions. We believe that our cash needs, other than for significant acquisitions, will continue to be met through the use of existing available cash, cash flows derived from future operating results and borrowings under our senior secured revolving credit facility.
Cash flow provided by operations for the
nine
months ended
September 30, 2016
was
$107.4 million
compared to
$131.9 million
in the same period in
2015
. Included in operating cash flow were contingent purchase price payments of
$5.7 million
and
$12.2 million
in the
nine
months ended
September 30, 2016
and
September 30, 2015
, respectively. Operating cash flow was also impacted by
$17.0 million
of cash transaction and integration costs associated with the IPC transaction in the
nine
months ended
September 30, 2016
. Excluding the impact of the contingent purchase payments and the IPC transaction and integration costs, operating cash flow was
$130.1 million
in
2016
compared to
$144.2 million
in
2015
. Operating cash flow in the first
nine
months of
2016
reflects an increased level of accounts receivable funding and interest payments offset by a reduced level of income tax payments when compared to the prior year. Cash used in investing activities in the
nine
months ended
September 30, 2016
was
$401.0 million
compared to
$127.4 million
in the same period of
2015
. The
$273.7 million
increase in cash used in investing activities was principally due to an increase in cash used for acquisitions between periods. Cash provided by financing activities in the
nine
months ended
September 30, 2016
was
$280.4 million
compared to cash used of
$6.5 million
in the
nine
months ended
September 30, 2015
. The change in financing activities between periods was primarily related to changes in net revolving credit facility borrowings between periods, an increase in term loan and contingent purchase obligation payments in 2016 and reduced equity proceeds and related tax benefit from exercise of stock options.
We spent
$22.2 million
in the first
nine
months of
2016
and
$31.1 million
in the first
nine
months of
2015
on capital expenditures. These expenditures were primarily for billing and information technology investments and related development projects along with projects in support of operational initiatives.
As of
September 30, 2016
, we had cash and cash equivalents of approximately
$15.3 million
and total outstanding debt of
$2.74 billion
(excluding the impact of
$48.3 million
of deferred financing costs). There were no known liquidity restrictions or impairments on our cash and cash equivalents as of
September 30, 2016
. We had
$332.0 million
borrowings under our revolving credit facility outstanding as of
September 30, 2016
and had
$318.0 million
of available borrowings under our revolving credit facility (without giving effect to
$6.8 million
of undrawn letters of credit).
In June 2016, we completed the repricing of our Tranche B Term Loan facility. The repricing amendment reduced the interest rate applicable to the Tranche B Loans by 75 basis points to LIBOR plus 3.00% from LIBOR plus 3.75% (in each case subject to a minimum LIBOR floor of 75 basis points). See Note
8
of the accompanying consolidated financial statements for a discussion of our indebtedness.
Our senior credit facility agreement, as amended, contains both affirmative and negative covenants, including limitations on our ability to incur additional indebtedness, sell material assets, retire, redeem or otherwise reacquire our capital stock, acquire the capital stock or assets of another business and pay dividends, and require us to comply with a maximum total net leverage ratio, tested quarterly. At
September 30, 2016
, we were in compliance with all covenants under the senior credit facility agreement. The senior credit facility is secured by substantially all of our and our U.S. subsidiaries’ assets.
The indenture governing our Notes contains restrictive covenants that limit among other things, the ability of us and our restricted subsidiaries to incur or guarantee additional debt or issue disqualified stock or certain preferred stock; pay dividends and make other distributions on, or redeem or repurchase, capital stock; make certain investments; incur certain liens; enter into certain transactions with affiliates; merge or consolidate; enter into agreements that restrict the ability of certain restricted subsidiaries to make dividends or other payments to us or each of our existing and future material domestic wholly-owned restricted subsidiaries, referred to, collectively, as “Guarantors;” designate restricted subsidiaries as unrestricted subsidiaries;
and transfer or sell certain assets. These covenants are subject to a number of important limitations and exceptions. The indenture also contains customary events of default which would permit the holders of the Notes to declare those Notes to be immediately due and payable if not cured within applicable grace periods, including the failure to make timely payments on the Notes or other material indebtedness, the failure to satisfy covenants and specified events of bankruptcy and insolvency.
Subject to any contractual restrictions, we and our subsidiaries or affiliates may from time to time, in their sole discretion, purchase, repay, redeem or retire any of our outstanding equity or debt securities in privately negotiated or open market transactions, by tender offer or otherwise.
We have historically been an acquirer of other physician staffing businesses and related interests. For the
nine
months ended
September 30, 2016
, total net cash used in acquisitions, including contingent payments, was
$419.1 million
. As of
September 30, 2016
, we estimate future contingent payment obligations to be approximately
$88.3 million
for acquisitions made prior to
September 30, 2016
, which we expect to fund over a period of three years.
$65.5 million
was recorded as a liability on our balance sheet as of
September 30, 2016
, while the remaining estimated liability of
$22.9 million
will be recorded as contingent purchase and other acquisition compensation expense over the remaining performance period. See Note
3
of the accompanying consolidated financial statements for a discussion of our acquisitions and related contingent payment obligations.
We are currently in discussions with certain physician staffing businesses regarding potential acquisition opportunities. If we consummate any of these potential acquisitions, we would expect to fund such acquisitions using our existing cash, through borrowings under our revolving credit facility, or through the issuance of additional debt or equity. See Note 3 of the accompanying consolidated financial statements for a discussion of the Company's acquisition activity and related contingent purchase obligations.
Effective March 12, 2003, we began providing for professional liability risks in part through a captive insurance subsidiary. Prior to such date, we insured such risks principally through the commercial insurance market. The change in the professional liability insurance program initially resulted in increased cash flow due to the retention of cash formerly paid out in the form of insurance premiums to a commercial insurance company coupled with a long period (typically 2-4 years or longer on average) before cash payout of such losses occurs. A portion of such cash retained is retained within our captive insurance subsidiaries and therefore is not immediately available for general corporate purposes. Investments held by the Company and our captive insurance subsidiaries are carried at fair market value. As of
September 30, 2016
, these investments totaled approximately
$99.9 million
, including a
$3.3 million
net unrealized gain. See Note
5
of the accompanying consolidated financial statements for a discussion of the investments held by the Company and our captive insurance subsidiaries.
Effective June 1, 2014, we renewed our fronting carrier program with a commercial insurance carrier through May 31, 2017. For the
nine
months ended
September 30, 2016
, we paid cash premiums of approximately
$4.9 million
to the commercial insurance carrier, which were the first two quarterly payments for the annual premium of
$9.8 million
. For the
nine
months ended
September 30, 2016
, we funded approximately
$18.8 million
of premiums to our captive insurance subsidiaries.
We present Adjusted EBITDA as a supplemental measure of our performance. We define Adjusted EBITDA as net earnings attributable to Team Health Holdings, Inc. before interest expense, taxes, depreciation and amortization, as further adjusted to exclude the non-cash items and the other adjustments shown in the table below. We present Adjusted EBITDA because we believe it assists investors and analysts in comparing our performance across reporting periods on a consistent basis by excluding items that we do not believe are indicative of our core operating performance. We believe that the presentation of Adjusted EBITDA is appropriate to provide additional information to investors about the calculation of and compliance with our debt agreements. Adjusted EBITDA is a material component of these covenants.
Adjusted EBITDA is not a measurement of financial performance or liquidity under generally accepted accounting principles. In evaluating our performance as measured by Adjusted EBITDA, management recognizes and considers the limitations of this measure. Adjusted EBITDA does not reflect certain cash expenses that we are obligated to make, and although depreciation and amortizations are non-cash charges, assets being depreciated and amortized will often have to be replaced in the future, and Adjusted EBITDA does not reflect any cash requirements for such replacements. In addition, other companies in our industry may calculate Adjusted EBITDA differently than we do or may not calculate it at all, limiting its usefulness as a comparative measure. Because of these limitations, Adjusted EBITDA should not be considered in isolation or as a substitute for net earnings, operating income, cash flows from operating, investing or financing activities, or any other measure calculated in accordance with generally accepted accounting principles.
The following table sets forth a reconciliation of net earnings attributable to Team Health Holdings, Inc. to Adjusted EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
|
(in thousands)
|
Net earnings attributable to Team Health Holdings, Inc.
|
$
|
35,442
|
|
|
$
|
10,481
|
|
|
$
|
92,431
|
|
|
$
|
29,934
|
|
Interest expense, net
|
5,572
|
|
|
28,525
|
|
|
14,132
|
|
|
90,255
|
|
Provision for income taxes
|
22,837
|
|
|
10,216
|
|
|
65,178
|
|
|
22,579
|
|
Depreciation
|
6,290
|
|
|
8,979
|
|
|
17,423
|
|
|
25,081
|
|
Amortization
|
20,633
|
|
|
23,772
|
|
|
62,085
|
|
|
71,425
|
|
Other (income) expense, net
(a)
|
2,137
|
|
|
(6,337
|
)
|
|
(182
|
)
|
|
(7,947
|
)
|
Contingent purchase and other acquisition compensation expense
(b)
|
(3,530
|
)
|
|
9,818
|
|
|
12,230
|
|
|
28,669
|
|
Transaction, integration, and reorganization costs
(c)
|
3,869
|
|
|
20,836
|
|
|
7,170
|
|
|
48,337
|
|
Equity based compensation expense
(d)
|
3,985
|
|
|
6,531
|
|
|
13,197
|
|
|
20,531
|
|
Loss on refinancing of debt
(e)
|
—
|
|
|
—
|
|
|
—
|
|
|
1,069
|
|
Insurance subsidiaries interest income
|
535
|
|
|
550
|
|
|
1,558
|
|
|
1,630
|
|
Professional liability loss reserve adjustments associated with prior years
|
—
|
|
|
—
|
|
|
—
|
|
|
14,284
|
|
Severance and other charges
|
3,343
|
|
|
147
|
|
|
4,590
|
|
|
688
|
|
Adjusted EBITDA
|
$
|
101,113
|
|
|
$
|
113,518
|
|
|
$
|
289,812
|
|
|
$
|
346,535
|
|
|
|
(a)
|
Reflects gain or loss on sale of assets, realized gains on investments, and changes in fair value of investments associated with the Company’s non-qualified retirement plan.
|
|
|
(b)
|
Reflects expense recognized for historical and estimated future contingent payments and other compensation expense associated with acquisitions.
|
|
|
(c)
|
Reflects transaction and integration costs, reorganization expenses, and advisory, legal and other professional service fees from the Board's special advisory committee process and JANA agreement, as well as
$8.8 million
of costs associated with the executive leadership transition and
$3.6 million
of equity based compensation expense for the
third
quarter of
2016
and
$8.8 million
of costs associated with the executive leadership transition and
$3.9 million
of equity based compensation expense for the
nine
months ended
September 30, 2016
, primarily associated with changes in executive leadership.
|
|
|
(d)
|
Reflects costs related to equity awards granted under the Company's equity based compensation plans excluding
$3.9 million
of equity based compensation expense for the
nine
months ended
September 30, 2016
, primarily associated with changes in executive leadership.
|
|
|
(e)
|
Reflects the write-off of deferred financing costs of $0.9 million from the previous Tranche B Term Loan facility as well as certain fees and expenses associated with the repricing amendment of the Tranche B Term Loan facility.
|
Inflation
We do not believe that general inflation in the U.S. economy has had a material impact on our financial position or results of operations.
Seasonality
Historically, our revenues and operating results have reflected minimal seasonal variation due to the significance of revenues derived from patient visits to emergency departments, which are generally open on a year-round basis, and also due to our geographic diversification. Revenue from our non-emergency department staffing lines is dependent on a healthcare facility being open during selected time periods. Revenue in such instances will fluctuate depending upon such factors as the number of holidays in the period.
Recently Issued Accounting Standards
See Note
2
of the notes to the consolidated financial statements for a discussion of recently issued accounting standards.