The liabilities of the consolidated VIE are obligations of the VIE and the creditors have no recourse to USMD Holdings, Inc.
Notes to Condensed Consolidated Financial Statements
March 31, 2014
(Unaudited)
Note 1 Description of Business and Basis of Presentation
Description of Business:
USMD Holdings, Inc. (Holdings or the Company) is a Delaware corporation formed on May 7, 2010 to facilitate the
business combination of USMD Inc., a Texas corporation, Urology Associates of North Texas, L.L.P., a Texas limited liability partnership, and UANT Ventures, L.L.P., a Texas limited liability partnership (Ventures) (such transaction, the
Contribution). Holdings described this transaction in its registration statement on Form S-4 filed with the Securities and Exchange Commission (the SEC). Prior to the consummation of the Contribution, Ventures and Holdings
entered into a merger agreement with The Medical Clinic of North Texas, P.A., a Texas professional association (MCNT) and a merger agreement with Impel Management Services, L.L.C., a Texas limited liability company (Impel),
pursuant to which the businesses of MCNT and Impel were merged into subsidiaries of Ventures immediately prior to the Contribution, and these businesses were contributed by Ventures to Holdings as part of the Contribution. Holdings described these
transactions in a post-effective amendment to its registration statement filed with the SEC on February 10, 2012, which was declared effective on April 30, 2012. Effective August 31, 2012, Holdings and the other parties consummated
the Contribution.
The Company is an innovative early-stage physician-led integrated health system. Through its subsidiaries and
affiliates, the Company provides health care services to patients in physician clinics, hospitals and other health care facilities, and the Company also provides management and operational services to hospitals and other healthcare service
providers. An integrated health system is considered early-stage when it has not yet established all the components necessary to be considered a fully integrated health system.
A wholly owned subsidiary of the Company is the sole member of a Texas certified non-profit healthcare organization that owns and operates a
multi-specialty physician group practice (USMD Physician Services) in the Dallas-Fort Worth, Texas metropolitan area. Through other wholly owned subsidiaries, the Company provides management and operational services to two short-stay
hospitals in the Dallas-Fort Worth, Texas metropolitan area and provides management and/or operational services to six cancer treatment centers in five states and 22 lithotripsy service providers primarily located in the South-Central United States.
Of these managed entities, the Company has limited ownership interests in the two hospitals, two cancer treatment centers and 18 lithotripsy service providers. The Company consolidates the 18 lithotripsy service providers into its financial
statements. In addition, the Company wholly owns and operates two clinical laboratories, one anatomical pathology laboratory, one cancer treatment center and one lithotripsy service provider in the Dallas-Fort Worth, Texas metropolitan area.
Basis of Presentation:
The unaudited
condensed consolidated financial statements of the Company have been prepared in conformity with accounting principles generally accepted in the United States (GAAP) for interim financial statements and pursuant to the rules and
regulations of the SEC for interim reporting. Certain information and note disclosures normally included in annual financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to those rules and regulations, although
the Company believes that the disclosures made are adequate to make the information not misleading. These condensed consolidated financial statements reflect all adjustments that, in the opinion of the Companys management, are necessary for
fair presentation of the condensed consolidated financial statements. The December 31, 2013 condensed consolidated balance sheet data was derived from audited financial statements, but does not include all disclosures required by GAAP. The
operating results for the interim periods are not necessarily indicative of results for the full fiscal year. These condensed consolidated financial statements should be read in conjunction with the Companys Annual Report on Form 10-K for the
year ended December 31, 2013 filed with the SEC.
The condensed consolidated financial statements include the accounts of the
Company, entities controlled by the Company through its direct or indirect ownership of a majority interest and any other entities in which the Company has a controlling financial interest. The Company consolidates VIEs where the Company is the
primary beneficiary. The primary beneficiary of a VIE is the party that has both the power to direct the activities that most significantly impact the VIEs economic performance and the obligation to absorb losses or the right to receive
benefits that could potentially be significant to the VIE. The Company consolidates entities in which it or its wholly owned subsidiary is the general partner or managing member and the limited partners or members, respectively, do not have
sufficient rights to overcome the presumption of the Companys control. The Company eliminates all significant intercompany accounts and transactions in consolidation.
The Company uses the equity method to account for investments in
entities it or its wholly owned subsidiaries do not control, but over which it or its wholly owned subsidiaries have the ability to exercise significant influence. The Company does not consolidate equity method investments, but rather measures them
at their initial cost and subsequently adjusts their carrying values through income for the Companys respective share of earnings or losses during the period.
Note 2 Variable Interest Entity
In April 2013, the Company became an equal co-member of a Texas non-profit corporation that has been approved by the Texas
Medical Board as a certified non-profit healthcare organization (WNI-DFW). WNI-DFW has a contractual arrangement to manage patient care by providing or arranging for the provision of all the necessary healthcare services for a health
plans given Medicare Advantage patient population in the North Texas area served by WNI-DFW. Pursuant to the arrangement, WNI-DFW receives a fixed fee per patient under what is typically known as a risk contract. Risk contracting,
or full risk capitation, refers to a model in which an entity receives from the third party payer a fixed payment per member per month for a defined patient population, and the entity is then responsible for arranging and/or providing all of the
healthcare services required by that patient population. The entity accomplishes this by managing patient care and by contracting with healthcare providers to provide needed healthcare services for the patient population. In such a model, the
contracting entity is then responsible for incurring or paying for the cost of healthcare services required by that patient population. The entity generates a net surplus if the cost of all healthcare services provided to the patient population is
less than the payments received from the third party payer, and it generates a net deficit if the cost of such services is higher than the payments received. In early May 2013, the Company and its equal co-member both made a $100,000 capital
contribution to WNI-DFW. On June 1, 2013, WNI-DFW commenced operations.
The Company evaluated whether it has a variable interest in
WNI-DFW, whether WNI-DFW is a VIE and whether the Company has a controlling financial interest in WNI-DFW. The Company concluded that it has variable interests in WNI-DFW on the basis of its capital contribution to WNI-DFW and because WNI-DFW has
entered into a Primary Care Physician Agreement (PCP Agreement) with USMD Physician Services. WNI-DFWs equity at risk, as defined by GAAP, is considered to be insufficient to finance its activities without additional support, and,
therefore, WNI-DFW is considered a VIE.
9
USMD HOLDINGS, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements-(Continued)
March 31, 2014
(Unaudited)
In order to determine whether the Company has a controlling financial interest in the VIE
and, thus, is the VIEs primary beneficiary, the Company considered whether it has i) the power to direct the activities of WNI-DFW that most significantly impact its economic performance and ii) the obligation to absorb losses of WNI-DFW that
could potentially be significant to it or the right to receive benefits from WNI-DFW that could potentially be significant to it. The Company concluded that the members, the board of directors and the executive management team of WNI-DFW are
structured in a way that neither member nor its designee has the individual power to direct the activities of WNI-DFW that most significantly impact its economic performance. Management considered whether the various service and support agreements
between WNI-DFW and its members (or their affiliates) provide either variable interest party with this power and concluded that the PCP Agreement between USMD Physician Services and WNI-DFW does provide the power to USMD Physician Services to direct
such activities. Under the PCP Agreement, USMD Physician Services is responsible for providing many services related to the growth of the patient population WNI-DFW will manage, the management of that populations healthcare needs, and the
provision of required healthcare services to those patients. The Company has concluded that the success or failure of USMD Physician Services in conducting these activities will most significantly impact the economic performance of WNI-DFW. In
addition, the Companys variable interests in WNI-DFW obligate the Company to absorb deficits and provide it with the right to receive benefits that could potentially be significant to WNI-DFW. As a result of this analysis, the Company
concluded that it is the primary beneficiary of WNI-DFW and therefore consolidates the balance sheets, results of operations and cash flows of WNI-DFW. The Company performs a qualitative assessment of WNI-DFW on an ongoing basis to determine if it
continues to be the primary beneficiary.
The following table summarizes the carrying amount of the assets and liabilities of WNI-DFW
included in the Companys consolidated balance sheet at March 31, 2014 (after elimination of intercompany transactions and balances) (in thousands):
|
|
|
|
|
|
|
March 31, 2014
|
|
Current assets:
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
6,639
|
|
Accounts receivable
|
|
|
1,440
|
|
Deferred tax asset
|
|
|
2,788
|
|
|
|
|
|
|
Total current assets
|
|
$
|
10,867
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
Other accrued liabilities
|
|
$
|
10,369
|
|
|
|
|
|
|
Total current liabilities
|
|
$
|
10,369
|
|
|
|
|
|
|
The assets of WNI-DFW can only be used to settle obligations of WNI-DFW. The creditors of WNI-DFW have no
recourse to the general credit of the Company. The Company is contractually obligated to make additional contributions of capital to WNI-DFW under certain circumstances, particularly in the event of deficits incurred by WNI-DFW. In January 2014, as
a result of a deficit at WNI-DFW, the Company made an additional contribution of capital of $0.7 million.
The results of operations and
cash flows of WNI-DFW are included in the Companys consolidated financial statements beginning June 1, 2013. For the three months ended March 31, 2014, WNI-DFW contributed capitated revenue of $13.2 million and income before
provision for income taxes of $0.8 million (after elimination of intercompany transactions).
Estimated Medical Claims Liability
In connection with the operations of WNI-DFW, the Company makes estimates related to incurred but not reported medical claims
(IBNR) of WNI-DFW. The patient population to which WNI-DFW provides health services has limited medical claims activity from which claims-based actuarial judgments can be made. In addition, the full population is relatively small for
precise actuarial determinations. Therefore, in addition to calculating IBNR using an actuarial estimate based on historical medical claims activity, management includes an adjustment factor based on broader patient populations deemed to be similar
in risk profile to the WNI-DFW managed patient population. If actual results are not consistent with the Companys estimate, the Company may be exposed to variances in medical supplies and services expense that may be material. As of
March 31, 2014, the Company has recorded IBNR payable of $8.0 million, which is included in other accrued liabilities.
Note 3 Business Combinations
In February and March 2014, the Company acquired three small physician practices and the physicians became employees of the
Company. As consideration for the acquired practices, the Company paid or has payable $80,000 in cash and issued or has issuable to the former owners of the acquired practices, 12,385 shares of the Companys common stock with an estimated fair
value of $167,000. Of those amounts, $117,000 was recorded in other accrued liabilities on the consolidated balance sheet at March 31, 2014, of which, $85,000 will be paid in common stock.
The following table summarizes the estimated fair values of assets acquired of the acquired practices at the business combination date. No
liabilities were assumed in the transactions.
|
|
|
|
|
Medical supplies
|
|
$
|
22,118
|
|
Inventory
|
|
|
15,904
|
|
Property and equipment
|
|
|
203,700
|
|
Identifiable intangible assets - noncompete agreements
|
|
|
5,535
|
|
|
|
|
|
|
Assets acquired
|
|
$
|
247,257
|
|
|
|
|
|
|
The physicians entered into employment agreements with the Company and these agreements include covenants not
to compete. The Company recorded noncompete agreement intangible assets totaling $5,535 with a weighted-average amortization period of 10.2 years.
10
USMD HOLDINGS, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements-(Continued)
March 31, 2014
(Unaudited)
Note 4 Investments in Nonconsolidated Affiliates
The net carrying values and ownership percentages of nonconsolidated affiliates accounted for under the equity method are as
follows (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2014
|
|
December 31, 2013
|
|
|
Carrying
Value
|
|
|
Ownership
Percentage
|
|
Carrying
Value
|
|
|
Ownership
Percentage
|
|
|
|
|
|
USMD Hospital at Arlington, L.P.
|
|
$
|
50,221
|
|
|
46.40%
|
|
$
|
50,055
|
|
|
46.40%
|
USMD Hospital at Fort Worth, L.P.
|
|
|
11,412
|
|
|
30.88%
|
|
|
11,246
|
|
|
30.88%
|
Other
|
|
|
649
|
|
|
4%-34%
|
|
|
521
|
|
|
4%-34%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
62,282
|
|
|
|
|
$
|
61,822
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Summarized combined financial information for the Companys nonconsolidated affiliates accounted for
under the equity method is as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
March 31,
2014
|
|
|
December 31,
2013
|
|
Current assets
|
|
$
|
43,510
|
|
|
$
|
43,558
|
|
Noncurrent assets
|
|
$
|
82,767
|
|
|
$
|
83,895
|
|
Current liabilities
|
|
$
|
18,050
|
|
|
$
|
19,148
|
|
Noncurrent liabilities
|
|
$
|
54,067
|
|
|
$
|
55,455
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
2014
|
|
|
2013
|
|
Revenue
|
|
$
|
32,607
|
|
|
$
|
29,237
|
|
Income from operations
|
|
$
|
8,157
|
|
|
$
|
4,563
|
|
Income from continuing operations
|
|
$
|
7,082
|
|
|
$
|
3,423
|
|
Net income
|
|
$
|
7,082
|
|
|
$
|
3,423
|
|
At March 31, 2014, USMD Hospital at Arlington, L.P. (USMD Arlington) and USMD Hospital at
Fort Worth, L.P. (USMD Fort Worth) were significant equity investees, as that term is defined by SEC Regulation S-X Rule 3-09. Financial information for USMD Arlington and USMD Forth Worth is included in the summarized information above
and is as follows individually (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
USMD Arlington
|
|
|
USMD Fort Worth
|
|
|
|
March 31,
2014
|
|
|
December 31,
2013
|
|
|
March 31,
2014
|
|
|
December 31,
2013
|
|
Current assets
|
|
$
|
25,244
|
|
|
$
|
26,055
|
|
|
$
|
13,215
|
|
|
$
|
13,445
|
|
Noncurrent assets
|
|
$
|
53,678
|
|
|
$
|
54,205
|
|
|
$
|
17,219
|
|
|
$
|
17,439
|
|
Current liabilities
|
|
$
|
8,803
|
|
|
$
|
9,987
|
|
|
$
|
4,987
|
|
|
$
|
5,593
|
|
Noncurrent liabilities
|
|
$
|
35,842
|
|
|
$
|
36,361
|
|
|
$
|
10,350
|
|
|
$
|
10,758
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
Revenue
|
|
$
|
20,061
|
|
|
$
|
19,766
|
|
|
$
|
8,394
|
|
|
$
|
7,950
|
|
Income from operations
|
|
$
|
3,890
|
|
|
$
|
3,192
|
|
|
$
|
1,913
|
|
|
$
|
1,072
|
|
Income from continuing operations
|
|
$
|
3,203
|
|
|
$
|
2,412
|
|
|
$
|
1,725
|
|
|
$
|
822
|
|
Net income
|
|
$
|
3,203
|
|
|
$
|
2,412
|
|
|
$
|
1,725
|
|
|
$
|
822
|
|
11
USMD HOLDINGS, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements-(Continued)
March 31, 2014
(Unaudited)
Note 5 Patient Service Revenue
The Companys patient service revenue by payer is summarized in the table that follows (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
2014
|
|
|
2013
|
|
|
|
Amount
|
|
|
Ratio of Net
Patient Service
Revenue
|
|
|
Amount
|
|
|
Ratio of Net
Patient Service
Revenue
|
|
Medicare
|
|
$
|
12,617
|
|
|
|
28.5
|
%
|
|
$
|
12,681
|
|
|
|
28.1
|
%
|
Medicaid
|
|
|
363
|
|
|
|
0.8
|
|
|
|
386
|
|
|
|
0.9
|
|
Managed care and commercial payers
|
|
|
30,715
|
|
|
|
69.5
|
|
|
|
31,852
|
|
|
|
70.5
|
|
Self-pay
|
|
|
1,007
|
|
|
|
2.3
|
|
|
|
1,087
|
|
|
|
2.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Patient service revenue before provision for doubtful accounts
|
|
|
44,702
|
|
|
|
101.1
|
|
|
|
46,006
|
|
|
|
101.9
|
|
Patient service revenue provision for doubtful accounts
|
|
|
(496
|
)
|
|
|
(1.1
|
)
|
|
|
(855
|
)
|
|
|
(1.9
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net patient service revenue
|
|
$
|
44,206
|
|
|
|
100.0
|
%
|
|
$
|
45,151
|
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note 6 Other Accrued Liabilities
Other accrued liabilities consist of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
|
March 31,
2014
|
|
|
December 31,
2013
|
|
Accrued expenses
|
|
$
|
2,455
|
|
|
$
|
3,002
|
|
Accrued bonus
|
|
|
307
|
|
|
|
1,860
|
|
Accrued payables
|
|
|
2,828
|
|
|
|
3,582
|
|
IBNR payable
|
|
|
7,965
|
|
|
|
1,918
|
|
Income taxes payable
|
|
|
1,596
|
|
|
|
395
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
15,151
|
|
|
$
|
10,757
|
|
|
|
|
|
|
|
|
|
|
Note 7 Long-Term Debt and Capital Lease Obligations
Long-term debt and capital lease obligations consist of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
|
March 31,
2014
|
|
|
December 31,
2013
|
|
Holdings:
|
|
|
|
|
|
|
|
|
Credit Agreement:
|
|
|
|
|
|
|
|
|
Term debt
|
|
$
|
14,625
|
|
|
$
|
15,687
|
|
Revolving credit facility
|
|
|
3,000
|
|
|
|
3,000
|
|
Convertible subordinated notes, net of unamortized discount of $3,411 and $3,503 at March 31, 2014 and December 31, 2013,
respectively
|
|
|
20,931
|
|
|
|
20,839
|
|
Subordinated related party notes payable
|
|
|
3,577
|
|
|
|
3,734
|
|
Other note payable
|
|
|
103
|
|
|
|
120
|
|
|
|
|
|
|
|
|
|
|
|
|
|
42,236
|
|
|
|
43,380
|
|
Consolidated lithotripsy entities:
|
|
|
|
|
|
|
|
|
Notes payable
|
|
|
1,621
|
|
|
|
1,766
|
|
Capital lease obligations
|
|
|
962
|
|
|
|
1,052
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,583
|
|
|
|
2,818
|
|
|
|
|
|
|
|
|
|
|
Total long-term debt and capital lease obligations
|
|
|
44,819
|
|
|
|
46,198
|
|
Less: current portion
|
|
|
(10,083
|
)
|
|
|
(8,492
|
)
|
|
|
|
|
|
|
|
|
|
Long-term debt and capital lease obligations, less current portion
|
|
$
|
34,736
|
|
|
$
|
37,706
|
|
|
|
|
|
|
|
|
|
|
Credit Agreement
On August 31, 2012, in connection with the Contribution, Holdings and its wholly owned subsidiaries entered into a credit agreement with
JPMorgan Chase Bank, N.A., as administrative agent, and additional lenders (as amended from time to time, the Credit Agreement). The Credit Agreement provides for a $21.0 million Term Loan Credit Facility (Term Loans) and a
$3.0 million Revolving Credit Facility (Revolver). At March 31, 2014, no amounts were available to borrow under the Revolver.
On February 25, 2014, the Company entered into Amendment No. 3 to the Credit Agreement, which, among other things, extended the
maturity date of the Revolver from February 28, 2014 to June 30, 2015. In addition, the amendment reduced the minimum fixed charge coverage ratio requirement and established a senior leverage ratio requirement.
12
USMD HOLDINGS, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements-(Continued)
March 31, 2014
(Unaudited)
In March 2014, the Company determined that it had not been in compliance with its fixed
charge coverage ratio or senior leverage ratio covenants. Effective April 14, 2014, the Company obtained from the Credit Agreement lenders a permanent waiver of the existing covenant violations. In addition, the Company entered into Amendment
No. 4 to the Credit Agreement (Amendment No. 4), which modified the fixed charge coverage ratio and senior leverage ratio covenant requirements and established a minimum adjusted EBITDA financial covenant. In addition, the
amendment reduced the Revolver commitment amount from $10,000,000 to $3,000,000 and modified the Tranche C Term Loan maturity date to April 21, 2014. Amendment No. 4 also prohibits scheduled payments of principal and interest on the
Companys subordinated related party notes payable through September 30, 2014.
As amended, the Credit Agreement requires the
Company to maintain a fixed charge coverage ratio greater than or equal to 0.35:1.00 for the period of four consecutive fiscal quarters ended March 31, 2014 and 1.25:1.00 for any period of four consecutive fiscal quarters beginning
June 30, 2014 through August 31, 2017. In addition, as amended, the Company is required to maintain a senior leverage ratio less than or equal to 3.10:1.00 for the period of four consecutive fiscal quarters ended March 31, 2014,
1.25:1.00 for the period of four consecutive fiscal quarters ending June 30, 2014 and 1.00:1.00 for any period of four consecutive fiscal quarters beginning September 30, 2014 through August 31, 2017. Finally, the Company must
maintain a minimum Adjusted EBITDA of $0.8 million for any calendar month beginning with the month ended April 30, 2014. As of March 31, 2014, the Company was in compliance with its Credit Agreement covenant requirements.
Pursuant to the Credit Agreement, the Company was required to maintain a compensating balance of $5.0 million as collateral related to its
borrowings under the Credit Agreement. This amount is recorded as restricted cash on the Companys condensed consolidated balance sheets. The Credit Agreement provided that the balance be held in an account at JPMorgan Chase Bank, N.A.
Amendment No. 4 modified the payment terms of the $5.0 million Tranche C Term Loan to allow the lender to utilize the $5.0 million compensating balance to pay off the Tranche C Term Loan on or before its April 21, 2014 maturity date. On
April 18, 2014, the Tranche C Term Loan was paid in full with the compensating balance funds.
Long-Term Debt Maturities
Maturities of the Companys long-term debt (as amended) are as follows as of March 31, 2014 (in thousands):
|
|
|
|
|
April through December, 2014
|
|
$
|
9,366
|
|
2015
|
|
|
6,753
|
|
2016
|
|
|
3,711
|
|
2017
|
|
|
2,312
|
|
2018
|
|
|
784
|
|
Thereafter
|
|
|
24,342
|
|
|
|
|
|
|
Total
|
|
$
|
47,268
|
|
|
|
|
|
|
Note 8 Fair Value of Financial Instruments
Financial instruments consist mainly of cash and cash equivalents, accounts receivable, accounts payable, short-term
borrowings and long-term debt. The carrying value of financial instruments with a short-term or variable-rate nature approximate fair value and are not presented in the table below. The carrying value and estimated fair value of the Companys
financial instruments that do not approximate fair value are set forth in the table below (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2014
|
|
|
December 31, 2013
|
|
|
|
Carrying
Value
|
|
|
Fair Value
|
|
|
Carrying
Value
|
|
|
Fair Value
|
|
Convertible subordinated notes
|
|
$
|
20,931
|
|
|
$
|
25,119
|
|
|
$
|
20,839
|
|
|
$
|
25,985
|
|
Subordinated related party notes payable
|
|
$
|
3,577
|
|
|
$
|
3,343
|
|
|
$
|
3,734
|
|
|
$
|
3,481
|
|
Consolidated lithotripsy entity notes payable
|
|
$
|
1,621
|
|
|
$
|
1,622
|
|
|
$
|
1,766
|
|
|
$
|
1,767
|
|
Other note payable
|
|
$
|
103
|
|
|
$
|
106
|
|
|
$
|
120
|
|
|
$
|
124
|
|
The Company estimates the fair value
of the convertible subordinated notes as the sum of the independently estimated fair values of the debt host instrument and embedded conversion option. The Company calculates the present value of future principal and interest payments of the debt
host using borrowing rates currently available to it for similar subordinated debt or debt for which the Company could use to retire the existing debt. The fair value of the embedded conversion option is valued using a Black-Scholes option pricing
model and is added to the value of the debt host. Quoted market prices are not available for the convertible subordinated notes. Estimation of the fair value of the convertible subordinated notes is a Level 3 fair value measurement.
The Company estimates the fair value of its subordinated related party notes payable using discounted cash flows based primarily on borrowing
rates currently available to it for similar debt or debt for which the Company could use the proceeds to retire existing debt (Level 3 fair value measurement). The Companys consolidated lithotripsy entities enter into term notes for equipment;
borrowing rates are based on individual entity creditworthiness. The Company estimates current borrowing rates for the lithotripsy entity notes payable by adjusting the discount factor of the obligations at the balance sheet date by the variance in
borrowing rates between the inception dates and balance sheet date (Level 2 fair value measurement). Management noted no significant events that would otherwise affect the borrowers creditworthiness. Quoted market prices are not available for
the Companys notes payable.
Note 9 Share-Based Payment
Pursuant to the USMD Holdings, Inc. 2010 Equity Compensation Plan (the Plan), the Company may grant equity
awards to employees, nonemployee directors and nonemployee service providers in the form of stock options, restricted stock and stock appreciation rights. At January 31, 2014, subject to approval by the
13
USMD HOLDINGS, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements-(Continued)
March 31, 2014
(Unaudited)
Companys shareholders, the Companys Board of Directors amended the terms of the Plan to increase the aggregate number of shares that may be issued under the Plan from 1,000,000 to
2,500,000. Stock options may be granted with a contractual life of up to ten years. At March 31, 2014, the Company had 154,229 shares available for grant under the Plan; this total excludes the additional shares pending shareholder approval.
The fair value of stock option awards on the date of grant is estimated using the Black-Scholes option pricing model, which requires the
Company to make certain predictive assumptions. The risk-free interest rate is based on the implied yield of U.S. Treasury zero-coupon securities that correspond to the expected life of the award. As a recently formed public entity with a small
public float and limited trading of its common shares on the NASDAQ stock market, it was not practicable for the Company to estimate the volatility of its common shares; therefore, management estimated volatility based on the historical volatilities
of a small group of companies considered as close to comparable to the Company as available and an industry index, all equally weighted, over the expected life of the option. Management concluded that this group is more characteristic of the
Companys business than a broad industry index. The expected life of awards granted represents the period of time that the awards are expected to be outstanding based on the simplified method, which is allowed for companies that
cannot reasonably estimate the expected life of options based on its historical award exercise experience. The Company does not expect to pay dividends on its common stock. Due to the nature of the grants, the company estimated zero option
forfeitures. Share-based payment expense is recorded only for those awards that are expected to vest. Weighted-average assumptions used in the Black-Scholes option pricing model for stock options granted were as follows:
|
|
|
|
|
Three Months Ended
March 31, 2014
|
Risk-free interest rate
|
|
1.94%
|
Expected volatility of common stock
|
|
45.0%
|
Expected life of options
|
|
5.9 years
|
Dividend yield
|
|
0.00%
|
The Black-Scholes option pricing model was developed for estimating the fair value of traded options that have
no vesting restrictions and are fully transferable. Because option valuation models require the use of subjective assumptions, changes in these assumptions can materially affect the fair value of the options. The Companys options do not have
the characteristics of exchange traded options and, therefore, the option valuation models do not necessarily provide a reliable measure of the fair value of stock options. A summary of stock option activity for the three months ended March 31,
2014 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options
|
|
Number of
Shares
|
|
|
Weighted-
Average
Exercise
Price
|
|
|
Weighted-Average
Remaining
Contractual Term
(in years)
|
|
|
Aggregate
Intrinsic Value
|
|
Outstanding as of December 31, 2013
|
|
|
583,697
|
|
|
$
|
25.39
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
150,000
|
|
|
|
17.25
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
Forfeited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding as of March 31, 2014
|
|
|
733,697
|
|
|
$
|
23.73
|
|
|
|
6.78
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vested and expected to vest at March 31, 2014
|
|
|
311,986
|
|
|
$
|
24.10
|
|
|
|
6.02
|
|
|
$
|
|
|
Exercisable at March 31, 2014
|
|
|
277,822
|
|
|
$
|
23.96
|
|
|
|
5.90
|
|
|
$
|
|
|
The weighted-average grant-date fair value of stock options granted during the three months ended
March 31, 2014 was $6.80 per option. The fair value of stock options vested and share-based payment expense recognized for the three months ended March 31, 2014 was $479,000 and is included in salaries, wages and employee benefits. At
March 31, 2014, the total unrecognized compensation cost related to nonvested share-based payment awards was $3,566,000, which is expected to be recognized over a remaining weighted-average period of 3.5 years.
Payments in Common Stock
For services rendered as members of the Companys Board of Directors, the Company has elected to compensate those members in common stock
of the Company. Grant dates occur on the last day of each month and the shares granted are fully vested and non-forfeitable. Shares are generally issued in arrears in three month blocks. Pursuant to the Plan, during the quarter ended March 31,
2014, the Company granted to members of its Board of Directors an aggregate 10,494 shares of its common stock with a grant date fair value of $153,000, which is included in other operating expenses on the Companys statement of operations. On
March 5, 2014, the Company issued 2,983 of those shares, with grant date fair value of $53,000.
Pursuant to the Plan, on
March 5 and 6, 2014, the Company issued an aggregate 14,958 shares of its common stock with a grant date fair value of $244,000 to a member of senior management and members of the Companys Board of Directors in payment of certain
compensation accrued at December 31, 2013.
Pursuant to the Plan, for services rendered, the Company granted to a consultant of the
Company 843 shares of common stock with a grant date fair value of $12,000. The shares granted are fully vested and non-forfeitable. On March 5, 2014, the Company issued to the consultant 518 of those shares with a grant date fair value of
$8,000.
The common shares described above have not been registered under the Securities Act of 1933, as amended, and may not be
transferred without an effective registration statement or pursuant to an appropriate exemption from such act.
Note 10 Earnings per Share
Basic earnings (loss) per share is computed by dividing net income (loss) attributable to the Companys stockholders by
the weighted-average number of common shares outstanding during the period. Diluted earnings (loss) per share is based on the weighted-average number of common shares outstanding plus the number of additional shares that would have been outstanding
had the potentially dilutive common shares been issued. Securities that are potentially dilutive to common shares include outstanding stock options and the convertible subordinated notes. Potential common shares are excluded from the computation of
diluted earnings per common share when the effect would be antidilutive.
14
USMD HOLDINGS, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements-(Continued)
March 31, 2014
(Unaudited)
Dilutive potential common shares related to stock options are calculated in accordance with
the treasury stock method, which assumes that proceeds from the exercise of stock options are used to purchase common shares at the average market price during the period. Proceeds from the exercise of stock options include the amount the employee
must pay for exercising stock options, the amount of compensation cost for future services that the Company has not yet recognized and the amount of tax benefits that would be recorded in additional paid-in capital when the award becomes deductible.
The number of shares remaining represents the potentially dilutive effect of the securities. Stock options are only dilutive to the extent that the average market price of common stock during the period exceeds the exercise price of the options.
Dilutive common shares related to the convertible subordinated notes are calculated in accordance with the if-converted method. Under the
if-converted method, if dilutive, net income (loss) attributable to the Companys stockholders is adjusted to add back the amount of after-tax interest charges recognized in the period, including any deemed interest from a beneficial conversion
feature, and the convertible subordinated notes are assumed to have been converted with the resulting common shares added to weighted average shares outstanding. These securities are only dilutive to the extent that the after-tax interest charges
per common share exceed basic earnings per share.
The following table presents a reconciliation of the numerators and denominators of
basic and diluted earnings (loss) per share and the computation of basic and diluted earnings (loss) per share (in thousands, except per share data):
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
2014
|
|
|
2013
|
|
Numerator :
|
|
|
|
|
|
|
|
|
Net earnings (loss) attributable to USMD Holdings, Inc. - basic
|
|
$
|
(2,953
|
)
|
|
$
|
56
|
|
Effect of potentially dilutive securities:
|
|
|
|
|
|
|
|
|
Interest on convertible subordinated notes, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss) attributable to USMD Holdings, Inc. - diluted
|
|
$
|
(2,953
|
)
|
|
$
|
56
|
|
|
|
|
|
|
|
|
|
|
Denominator :
|
|
|
|
|
|
|
|
|
Weighted-average common shares outstanding
|
|
|
10,126
|
|
|
|
10,044
|
|
Effect of potentially dilutive securities:
|
|
|
|
|
|
|
|
|
Stock options
|
|
|
|
|
|
|
|
|
Convertible subordinated notes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average common shares outstanding assuming dilution
|
|
|
10,126
|
|
|
|
10,044
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share attributable to USMD Holdings, Inc.:
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.29
|
)
|
|
$
|
0.01
|
|
Diluted
|
|
$
|
(0.29
|
)
|
|
$
|
0.01
|
|
The following table presents the potential shares excluded from the diluted earnings (loss) per share
calculation because the effect of including theses potential shares would be antidilutive (in thousands):
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
2014
|
|
|
2013
|
|
Stock options
|
|
|
729
|
|
|
|
391
|
|
Convertible subordinated notes
|
|
|
1,042
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,771
|
|
|
|
391
|
|
|
|
|
|
|
|
|
|
|
Note 11 Commitments and Contingencies
Financial Guarantees
As of March 31, 2014, the Company had issued guarantees to third parties of the indebtedness and other obligations of certain of its
nonconsolidated investees. Should the investees fail to pay the obligations due, the Company could be required to make payments totaling an aggregate of $20.4 million. The guarantees provide for recourse against the investee; however, if the Company
were required to perform under the guarantees, recovery of any amount from investees would be unlikely. The remaining terms of these guarantees range from 10 to 72 months. The Company records a liability for performance under financial guarantees
when, upon review of available financial information of the nonconsolidated affiliate and in consideration of pertinent factors, management determines that it is probable it will have to perform under the guarantee and the liability is reasonably
estimable. The Company has not recorded a liability for these guarantees, as it believes it is not probable that it will have to perform under these agreements.
Litigation
The Company is from time to
time subject to litigation and related claims and arbitration matters arising in the ordinary course of business, including claims relating to contracts and financial obligations, partnership or joint venture entity disputes and, with respect to
USMD Physician Services, claims arising from the provision of professional medical services to patients. In some cases, plaintiffs may seek damages, including punitive damages, that may not be covered by insurance. In other cases, claims may not be
covered by insurance at all. The Company maintains professional and general liability insurance through commercial insurance carriers for claims and in amounts that the Company believes to be sufficient for its operations, although, potentially,
some claims may exceed the scope and amount of coverage in effect. The Company expenses as incurred legal costs associated with litigation or other loss contingencies.
15
USMD HOLDINGS, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements-(Continued)
March 31, 2014
(Unaudited)
The Company accrues for a contingent loss when it is both probable that a liability has been
incurred and the amount of the loss can be reasonably estimated. Judgment is required in both the determination of the probability of a loss and the determination as to whether a loss is reasonably estimable. These determinations are updated at
least quarterly and are adjusted to reflect the effects of negotiations, settlements, rulings, advice of legal counsel and technical experts and other information and events pertaining to a particular matter. To the extent there is a reasonable
possibility that probable losses could exceed amounts already accrued, if any, and the additional loss or range of loss is estimable, management discloses the additional loss or range of loss. For matters where the Company has evaluated that a loss
is not probable, but is reasonably possible, the Company will disclose an estimate of the possible loss or range of loss or make a statement that such an estimate cannot be made.
Certain subsidiaries of the Company in the ordinary course of business are party to various medical negligence lawsuits and wrongful
termination lawsuits. In addition, subsidiaries of the Company have received notices of potential claims. For medical negligence lawsuits where the Company can reasonably estimate a range of loss, the Company estimates a reasonably possible range of
loss of $-0- to $0.8 million. In the remaining lawsuits and the potential claims, the parties are in the early stages of discovery and/or the plaintiffs have not made specific demands for damages. Due to these circumstances, the Company is unable to
estimate a reasonably possible range of loss related to these lawsuits and claims. The Company is insured against the claims described above and believes based on the facts known to date that any damage award related to such claims would be
recoverable from its insurer.
The Company is subject to various additional claims and legal proceedings that have arisen in the ordinary
course of its business activities. Management believes that any liability that may ultimately result from the resolution of these matters will not have a material adverse effect on the financial condition or results of operations of the Company.
Gain Contingency
On
October 26, 2012, a subsidiary of the Company entered into a Mediation Settlement Agreement with an entity to which the subsidiary had provided management services under a long term contract. The entity agreed to pay the Company the sum of
$650,000 to settle certain claims between the Company and the entity arising from the entitys early termination of the contract. The Mediation Settlement Agreement required the entity to pay the Company $100,000 in November 2012 and to make
fifty-five monthly payments of $10,000 on the first day of each month beginning December 2012. The Company concluded that collection of the settlement amount is not reasonably assured and has recorded the gain as amounts are collected. Effective
April 11, 2014, the Company and the entity entered into a Lump Sum Settlement Agreement, whereby, for one lump sum payment of $342,500 received and recorded by the Company on April 18, 2014, all outstanding liabilities due under the
Mediation Settlement Agreement are deemed to be fully paid and satisfied.
Operating Lease Commitments
At March 31, 2014, future minimum rental commitments under non-cancelable operating leases are as follows (in thousands):
|
|
|
|
|
|
|
April through December, 2014
|
|
$
|
9,376
|
|
2015
|
|
|
11,800
|
|
2016
|
|
|
9,661
|
|
2017
|
|
|
7,915
|
|
2018
|
|
|
6,941
|
|
2019
|
|
|
6,180
|
|
Thereafter
|
|
|
27,969
|
|
|
|
|
|
|
Total
|
|
$
|
79,842
|
|
|
|
|
|
|
Note 12 Related Party Transactions
The Company provides management, clinical and support services to various nonconsolidated affiliates in which it has
limited partnership or ownership interests. Management services revenue and accounts receivable from these entities are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Management and Other Services
Revenue
|
|
|
Accounts Receivable
|
|
|
|
Three Months Ended March 31,
|
|
|
March 31,
2014
|
|
|
December 31,
2013
|
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
(in thousands)
|
|
USMD Arlington
|
|
$
|
2,508
|
|
|
$
|
2,410
|
|
|
$
|
372
|
|
|
$
|
388
|
|
USMD Fort Worth
|
|
|
1,050
|
|
|
|
1,015
|
|
|
|
394
|
|
|
|
446
|
|
Other equity method investees
|
|
|
541
|
|
|
|
199
|
|
|
|
147
|
|
|
|
203
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
4,099
|
|
|
$
|
3,624
|
|
|
$
|
913
|
|
|
$
|
1,037
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One consolidated lithotripsy entity provides lithotripsy services to USMD Arlington and USMD Fort Worth. For
the three months ended March 31, 2014 and 2013, the Company recognized lithotripsy revenues from USMD Arlington and USMD Fort Worth totaling $0.5 million in both years.
16
USMD HOLDINGS, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements-(Continued)
March 31, 2014
(Unaudited)
The Company leases space from USMD Arlington for certain of its physicians and its
Arlington-based cancer treatment center. For the three months ended March 31, 2014 and 2013, the Company recognized rent expense related to USMD Arlington totaling $0.4 million in both years.
Note 13 Subsequent Events
In May 2014, the Company introduced a unified brand USMD Health System that will reinforce its physician-led
integrated health system message. In the coming months, the Company will replace the historical brands of acquired companies with the USMD Health System brand. The Company has on its balance sheets a $10.7 million indefinite lived
intangible asset representing the trade names of acquired companies. As a result of the new branding, the Company will determine the current estimated fair value of the trade name asset, and, if the estimated fair value of the asset is less
than the carrying value, the carrying value of the asset will be reduced to its current fair value and any remaining amount will be amortized over the estimated life of the asset.
17