UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Form 10-Q
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE |
||
|
SECURITIES EXCHANGE ACT OF 1934 |
||
|
For the quarterly period ended September 30, 2003 |
||
Commission file number 001-09913
KINETIC CONCEPTS, INC.
(Exact name of registrant as specified in its charter)
| Texas |
74-1891727 |
|
(State of Incorporation) |
(I.R.S. Employer Identification No.) |
8023 Vantage Drive
San Antonio, Texas 78230
Telephone Number: (210) 524-9000
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities
Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such
reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ___ No X
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).
Yes ___ No X
Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date.
Common Stock: 41,263,018 shares as of November 10, 2003
Condensed Consolidated Balance Sheets
Condensed Consolidated Statements of Operations
Condensed Consolidated Statements of Cash Flows
Notes to Condensed Consolidated Financial Statements ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
KINETIC CONCEPTS, INC.
INDEX
|
Page No. |
|||
|
PART I. |
FINANCIAL INFORMATION |
4 |
|
|
Item 1. |
Financial Statements |
4 |
|
|
Condensed Consolidated Balance Sheets |
4 |
||
|
Condensed Consolidated Statements of Operations |
5 |
||
|
Condensed Consolidated Statements of Cash Flows |
6 |
||
|
Notes to Condensed Consolidated Financial Statements |
7 |
||
|
Parent Company Balance Sheet, September 30, 2003 |
21 |
||
|
Parent Company Balance Sheet, December 31, 2002 |
22 |
||
|
Parent Company Statement of Operations, three months ended September 30, 2003 |
23 |
||
|
Parent Company Statement of Operations, three months ended September 30, 2002 |
24 |
||
|
Parent Company Statement of Operations, nine months ended September 30, 2003 |
25 |
||
|
Parent Company Statement of Operations, nine months ended September 30, 2002 |
26 |
||
|
Parent Company Statement of Cash Flows, nine months ended September 30, 2003 |
27 |
||
|
Parent Company Statement of Cash Flows, nine months ended September 30, 2002 |
28 |
||
|
Item 2. |
Management's Discussion and Analysis of Financial Condition and Results of Operations |
30 |
|
|
Item 3. |
Quantitative and Qualitative Disclosures About Market Risk |
58 |
|
|
Item 4. |
Controls and Procedures |
60 |
|
|
PART II. |
OTHER INFORMATION |
60 |
|
|
Item 1. |
Legal Proceedings |
60 |
|
|
Item 2. |
Changes in Securities and Use of Proceeds |
60 |
|
|
Item 4. |
Submission of Matters to a Vote of Security Holders |
61 |
|
|
Item 6. |
Exhibits and Reports on Form 8-K |
62 |
|
|
SIGNATURES |
64 |
||
|
CERTIFICATIONS |
65 |
||
PART I - FINANCIAL INFORMATION
|
KINETIC CONCEPTS, INC. AND SUBSIDIARIES |
||||
|
(in thousands) |
||||
|
September 30, |
December 31, |
|||
|
2003 |
2002 |
|||
|
(unaudited) |
||||
|
Assets: |
||||
|
Current assets: |
||||
|
Cash and cash equivalents |
$ 41,128 |
$ 54,485 |
||
|
Accounts receivable, net |
170,639 |
152,896 |
||
|
Accounts receivable - other |
- |
175,000 |
||
|
Inventories, net |
31,026 |
37,934 |
||
|
Prepaid expenses and other current assets |
16,428 |
9,760 |
||
|
_______ |
_______ |
|||
|
Total current assets |
259,221 |
430,075 |
||
|
_______ |
_______ |
|||
|
Net property, plant and equipment |
131,172 |
105,549 |
||
|
Loan issuance costs, less accumulated amortization |
||||
|
of $525 in 2003 and $11,949 in 2002 |
19,385 |
5,911 |
||
|
Goodwill |
48,796 |
46,357 |
||
|
Other assets, less accumulated amortization of |
||||
|
$7,332 in 2003 and $6,840 in 2002 |
30,263 |
30,167 |
||
|
_______ |
_______ |
|||
|
$ 488,837 |
$ 618,059 |
|||
|
_______ |
_______ |
|||
|
Liabilities and Shareholders' Deficit: |
||||
|
Current liabilities: |
||||
|
Accounts payable |
$ 13,843 |
$ 11,156 |
||
|
Accrued expenses |
92,789 |
61,556 |
||
|
Current installments of long-term debt |
4,950 |
30,550 |
||
|
Current installments of capital lease obligations |
115 |
157 |
||
|
Derivative financial instruments |
- |
1,341 |
||
|
Income taxes payable |
- |
14,615 |
||
|
Current deferred income taxes |
- |
66,838 |
||
|
_______ |
_______ |
|||
|
Total current liabilities |
111,697 |
186,213 |
||
|
_______ |
_______ |
|||
|
Long-term debt, net of current installments |
679,300 |
491,300 |
||
|
Capital lease obligations, net of current installments |
12 |
95 |
||
|
Derivative financial instruments |
4,601 |
- |
||
|
Deferred income taxes, net |
8,234 |
9,501 |
||
|
Deferred gain, sale of headquarters facility |
9,241 |
10,023 |
||
|
Other noncurrent liabilities |
213 |
1,363 |
||
|
_______ |
_______ |
|||
|
813,298 |
698,495 |
|||
|
Preferred stock, issued and outstanding 264 in 2003 |
255,655 |
- |
||
|
Shareholders' equity (deficit): |
||||
|
Common stock; issued and outstanding 41,166 in 2003 and 70,928 in 2002 |
41 |
71 |
||
|
Deferred compensation |
(451) |
- |
||
|
Retained deficit |
(580,240) |
(76,216) |
||
|
Accumulated other comprehensive income (loss) |
534 |
(4,291) |
||
|
_______ |
_______ |
|||
|
Shareholders' deficit |
(580,116) |
(80,436) |
||
|
_______ |
_______ |
|||
|
$ 488,837 |
$ 618,059 |
|||
|
_______ |
_______ |
|||
|
See accompanying notes to condensed consolidated financial statements. |
||||
Table of Contents
|
KINETIC CONCEPTS, INC. AND SUBSIDIARIES |
||||||||
|
Three months ended |
Nine months ended |
|||||||
|
September 30, |
September 30, |
|||||||
|
2003 |
2002 |
2003 |
2002 |
|||||
|
Revenue: |
||||||||
|
Rental and service |
$ 151,159 |
$ 116,051 |
$ 421,455 |
$ 325,061 |
||||
|
Sales and other |
46,883 |
34,836 |
126,467 |
90,714 |
||||
|
_______ |
_______ |
_______ |
_______ |
|||||
|
Total revenue |
198,042 |
150,887 |
547,922 |
415,775 |
||||
|
_______ |
_______ |
_______ |
_______ |
|||||
|
Rental expenses |
92,518 |
70,272 |
259,808 |
199,326 |
||||
|
Cost of goods sold |
18,052 |
15,263 |
46,410 |
36,632 |
||||
|
_______ |
_______ |
_______ |
_______ |
|||||
|
Gross profit |
87,472 |
65,352 |
241,704 |
179,817 |
||||
|
Selling, general and administrative expenses |
48,701 |
38,954 |
134,096 |
102,717 |
||||
|
Recapitalization expenses |
69,955 |
- |
69,955 |
- |
||||
|
_______ |
_______ |
_______ |
_______ |
|||||
|
Operating earnings (loss) |
(31,184) |
26,398 |
37,653 |
77,100 |
||||
|
Interest income |
186 |
169 |
933 |
278 |
||||
|
Interest expense |
(25,334) |
(10,185) |
(41,562) |
(30,877) |
||||
|
Foreign currency gain (loss) |
1,527 |
(395) |
5,683 |
2,053 |
||||
|
_______ |
_______ |
_______ |
_______ |
|||||
|
Earnings (loss) before income taxes (benefit) |
(54,805) |
15,987 |
2,707 |
48,554 |
||||
|
Income taxes (benefit) |
(20,552) |
6,884 |
1,015 |
19,422 |
||||
|
_______ |
_______ |
_______ |
_______ |
|||||
|
Net earnings (loss) |
$ (34,253) |
$ 9,103 |
$ 1,692 |
$ 29,132 |
||||
|
_______ |
_______ |
_______ |
_______ |
|||||
|
Less: Preferred stock dividends |
(3,427) |
- |
(3,427) |
- |
||||
|
_______ |
_______ |
_______ |
_______ |
|||||
|
Net earnings (loss) to common shareholders |
$ (37,680) |
$ 9,103 |
$ (1,735) |
$ 29,132 |
||||
|
_______ |
_______ |
_______ |
_______ |
|||||
|
Basic earnings (loss) per common share |
$ (0.74) |
$ 0.13 |
$ (0.03) |
$ 0.41 |
||||
|
_______ |
_______ |
_______ |
_______ |
|||||
|
Diluted earnings (loss) per common share |
$ (0.74) |
$ 0.12 |
$ (0.03) |
$ 0.38 |
||||
|
_______ |
_______ |
_______ |
_______ |
|||||
|
Average common shares: |
||||||||
|
Basic (weighted average |
||||||||
|
outstanding shares) |
51,139 |
70,928 |
64,398 |
70,927 |
||||
|
|
_______ |
_______ |
_______ |
_______ |
||||
|
Diluted (weighted average |
||||||||
|
outstanding shares) |
51,139 |
77,664 |
64,398 |
77,674 |
||||
|
_______ |
_______ |
_______ |
_______ |
|||||
|
See accompanying notes to condensed consolidated financial statements. |
||||||||
Table of Contents
|
KINETIC CONCEPTS, INC. AND SUBSIDIARIES |
|||
|
(in thousands) |
|||
|
(unaudited) |
|||
|
Nine months ended September 30, |
|||
|
2003 |
2002 |
||
|
Cash flows from operating activities: |
|||
|
Net earnings |
$ 1,692 |
$ 29,132 |
|
|
Adjustments to reconcile net earnings to net cash provided by operating activities: |
|||
|
Depreciation |
32,228 |
24,176 |
|
|
Amortization |
2,263 |
2,883 |
|
|
Provision for uncollectible accounts receivable |
5,132 |
6,946 |
|
|
Amortization of deferred gain on sale of headquarters facility |
(782) |
(171) |
|
|
Write-off of deferred loan issuance costs |
5,233 |
- |
|
|
Non-cash accrual of recapitalization expenses |
8,907 |
- |
|
|
Non-cash amortization of stock award to directors |
92 |
- |
|
|
Change in assets and liabilities net of effects from purchase of subsidiaries and recapitalization expenses |
|||
|
Increase in accounts receivable, net |
(21,638) |
(22,973) |
|
|
Decrease in other accounts receivable |
175,000 |
- |
|
|
Decrease in inventories |
7,397 |
1,351 |
|
|
Increase in prepaid expenses and other current assets |
(6,662) |
(7,972) |
|
|
Increase in accounts payable |
2,824 |
884 |
|
|
Increase in accrued expenses |
22,910 |
8,475 |
|
|
Increase (decrease) in income taxes payable |
(14,615) |
3,510 |
|
|
Decrease in current deferred income taxes |
(66,838) |
- |
|
|
Decrease (increase) in deferred income taxes, net |
(126 ) |
6,604 |
|
|
Net cash provided by operating activities |
153,017 |
52,845 |
|
|
_______ |
_______ |
||
|
Cash flows from investing activities: |
|||
|
Additions to property, plant and equipment |
(56,649) |
(43,842) |
|
|
Decrease in inventory to be converted into equipment for short-term rental |
800 |
2,400 |
|
|
Dispositions of property, plant and equipment |
1,590 |
2,598 |
|
|
Proceeds from sale of headquarters facility |
- |
17,924 |
|
|
Business acquisitions, net of cash acquired |
(2,224) |
(3,596) |
|
|
Increase in other assets |
(351 ) |
(842) |
|
|
Net cash used by investing activities |
(56,834) |
(25,358) |
|
|
_______ |
_______ |
||
|
Cash flows from financing activities: |
|||
|
Proceeds from (repayment of) notes payable, long term, capital lease and other obligations |
(116,100) |
16,700 |
|
|
Proceeds from exercise of stock options |
903 |
8 |
|
|
Recapitalization: |
|||
|
Payoff of long term debt and bonds |
(408,226) |
- |
|
|
Proceeds from issuance of new debt and bonds |
685,000 |
- |
|
|
Proceeds from issuance of preferred stock, net |
258,017 |
- |
|
|
Purchase of common stock |
(509,597) |
- |
|
|
Debt and preferred stock issuance costs |
(20,729 ) |
- |
|
|
Net cash provided (used) by financing activities |
(110,732) |
16,708 |
|
|
_______ |
_______ |
||
|
Effect of exchange rate changes on cash and cash equivalents |
1,192 |
513 |
|
|
Net increase (decrease) in cash and cash equivalents |
(13,357) |
44,708 |
|
|
Cash and cash equivalents, beginning of period |
54,485 |
199 |
|
|
Cash and cash equivalents, end of period |
$ 41,128 |
$ 44,907 |
|
|
Cash paid during the nine months for: |
|||
|
Interest |
$ 34,657 |
(1) |
$ 24,508 |
|
Income taxes |
$ 83,812 |
(2) |
$ 12,603 |
|
(1) Includes $11.1 million of expenses related to the recapitalization, including $9.6 million related to redemption premium |
|||
|
and approximately $1.5 million related to early redemption consent fees on our 9 5/8% Senior Subordinated Notes |
|||
|
(2) Includes $66.8 million of income taxes paid related to the Hillenbrand antitrust settlement. |
|||
|
See accompanying notes to condensed consolidated financial statements. |
|||
KINETIC CONCEPTS, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(a) Basis of Presentation
The unaudited condensed consolidated financial statements presented herein include the accounts of Kinetic Concepts, Inc., together with our consolidated subsidiaries ("KCI"). The unaudited condensed consolidated financial statements appearing in this quarterly report on Form 10-Q should be read in conjunction with the financial statements and notes thereto included in KCI's latest annual report on Form 10-K. The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information necessary for a fair presentation of results of operations, financial position and cash flows in conformity with accounting principles generally accepted in the United States. Operating results from interim pe riods are not necessarily indicative of results that may be expected for the fiscal year as a whole. In our opinion, the consolidated financial statements reflect all adjustments considered necessary for a fair presentation of our results for the periods presented. Certain reclassifications of amounts related to the prior year have been made to conform with the 2003 presentation, including, but not limited to, the reclassification of shipping and handling costs billed to customers from rental expense to other revenue.
(b) Stock Options
We use the intrinsic value method to account for our stock option plans. In the first nine months of 2003 and 2002, compensation costs of approximately $43.9 million and $567,000 respectively, net of estimated taxes, have been recognized in the financial statements related to our plans. Compensation costs for 2003 include $42.2 million of expenses, net of taxes, related to the recapitalization. If the compensation cost for our stock-based employee compensation plan had been determined based upon a fair value method consistent with Statement of Financial Accounting Standards No. 123 ("SFAS 123"), "Accounting for Stock-Based Compensation," our net earnings to common shareholders and earnings per share would have been adjusted to the pro forma amounts indicated below. For purposes of pro forma disclosures, the estimated fair value of the options is recognized as an expense over the options' respective vesting periods. Our pro forma calculations are as follows (dollars in thousands, except for earnings per share information):
|
Three months ended |
Nine months ended |
|||||||||
|
2003 |
2002 |
2003 |
2002 |
|||||||
|
Net earnings (loss) to common shareholders |
||||||||||
|
as reported |
$ (37,680) |
$ 9,103 |
$ (1,735) |
$ 29,132 |
||||||
|
Pro forma net earnings: |
||||||||||
|
Net earnings (loss) to common |
||||||||||
|
shareholders as reported |
$ (37,680) |
$ 9,103 |
$ (1,735) |
$ 29,132 |
||||||
|
Compensation charge under intrinsic method |
42,209 |
243 |
43,855 |
567 |
||||||
|
Compensation expense under fair value method |
(3,957) |
(359) |
(4,732) |
(1,093) |
||||||
|
______ |
______ |
______ |
______ |
|||||||
|
Pro forma net earnings |
$ 572 |
$ 8,987 |
$ 37,388 |
$ 28,606 |
||||||
|
______ |
______ |
______ |
______ |
|||||||
|
Earnings (loss) per share as reported |
||||||||||
|
Basic earnings (loss) per common share |
$ (0.74) |
$ 0.13 |
$ (0.03) |
$ 0.41 |
||||||
|
Diluted earnings (loss) per common share |
$ (0.74) |
$ 0.12 |
$ (0.03) |
$ 0.38 |
||||||
|
Pro forma earnings per share |
||||||||||
|
Basic earnings per common share |
$ 0.01 |
$ 0.13 |
$ 0.58 |
$ 0.40 |
||||||
|
Diluted earnings per common share |
$ 0.01 |
$ 0.12 |
$ 0.51 |
$ 0.37 |
||||||
Table of Contents
We are not required to apply, and have not applied, the method of accounting prescribed by SFAS 123 to stock options granted prior to January 1, 1995. Moreover, the pro forma compensation cost reflected above may not be representative of future expense.
(c) Self-Insurance
We established the KCI employee benefit trust as a self-insurer for certain risks related to our U.S. employee health plan and certain other benefits. We retain various levels of loss related to certain of our benefits including all short-term disability claims and losses under our Texas Employee Injury Plan up to $500,000 per occurrence. Our health, group life and accidental death and dismemberment plan along with our long-term disability plan are all fully insured. We fund the benefit trust based on the value of expected future payments, including claims incurred but not reported. The liability for retained losses is determined actuarially. These liabilities are not discounted.
(d) Other New Accounting Pronouncements
In January 2003, the Financial Accounting Standards Board ("FASB") issued Interpretation No. 46, or ("FIN 46"), "Consolidation of Variable Interest Entities." This interpretation is now effective for fiscal years or interim periods ending after December 15, 2003. FIN 46 addresses accounting for, and disclosure of, variable interest entities. FIN 46 requires the disclosure of the nature, purpose and exposure of any loss related to our involvement with variable interest entities. We adopted the provisions of FIN 46 for post-January 31, 2003 variable interest entities during the first quarter of 2003 and it did not have a significant effect on our financial position or results of operations. We continue to evaluate the potential effects of the consolidation provisions of FIN 46 that will be adopted during the fourth quarter of 2003.
Specifically, we are evaluating the consolidation provisions of FIN 46 on our beneficial ownership of two Grantor Trusts, which we acquired in December 1996 and December 1994. The assets held by each Trust consist of a McDonnell Douglas DC-10 aircraft and three engines. In connection with the acquisitions, KCI paid cash of $7.2 million and $7.6 million, respectively. At the date of acquisition, the Trusts held debt of $48.4 million and $51.8 million, respectively, which is non-recourse to KCI. The aircraft are leased to the Federal Express Corporation through June 2012 and January 2012, respectively. Federal Express pays monthly rent to a third party who, in turn, pays the entire amount to the holders of the non-recourse indebtedness, which is secured by the aircraft. The holder's recourse in event of a default is limited to the Trusts assets.
In April 2003, the FASB issued Statement of Financial Accounting Standards No. 149, or ("SFAS 149"), "Amendment of Statement 133 on Derivative Instruments and Hedging Activities." This statement amends SFAS 133 to provide clarification on the financial accounting and reporting of derivative instruments and hedging activities and requires contracts with similar characteristics to be accounted for on a comparable basis. We do not expect the adoption of SFAS 149, which will be effective for contracts entered into or modified after September 30, 2003, to have a material effect on our financial condition or results of operations.
On May 15, 2003, the FASB issued SFAS 150, "Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity." The statement established standards for classifying and measuring as liabilities certain financial instruments that embody obligations of the issuer and have characteristics of both liabilities and equity. SFAS 150 must be applied immediately to instruments entered into or modified after May 31, 2003. We have applied the terms of SFAS 150 to the convertible preferred stock issued as a part of the recapitalization and determined that it should be classified as equity and will be reported in the mezzanine section of our balance sheet. All dividends paid or accrued on the preferred stock will be reported as dividends in the Condensed Consolidated Statements of Operations.
Table of Contents(e) Other Significant Accounting Policies
For further information, see Note 1 to the consolidated financial statements included in KCI's Annual Report on Form 10-K for the year ended December 31, 2002.
(2) RECAPITALIZATION
Issuance of 7 3/8% Senior Subordinated Notes. On August 11, 2003, we issued and sold an aggregate of $205.0 million principal amount of our 7 3/8% Senior Subordinated Notes due 2013. Our obligations under the notes are fully and unconditionally guaranteed, jointly and severally, on a senior subordinated basis, by most of our direct and indirect domestic subsidiaries. (See Note 5.)
New Senior Credit Facility. Concurrently with the issuance and sale of the notes, we entered into a new senior credit facility. The senior credit facility consists of a $480.0 million seven-year term loan facility and an undrawn $100.0 million six-year revolving credit facility. Initially, we borrowed $480.0 million under the new term loan facility. We used $208.2 million of the proceeds from borrowings under the new credit facility to repay all amounts then outstanding under our previously existing senior credit facility. Borrowings under the new senior credit facility are secured by a first priority security interest in substantially all of our existing and hereafter acquired assets, including substantially all of the capital stock or membership interests of all of our subsidiaries that are guarantors under the new credit facility and 65% of the capital stock or membership interests of certain of our foreign subsidiaries. (See Note 5.)
Issuance of Preferred Stock. Concurrently with the issuance and sale of the notes, we also issued and sold $263.8 million of our Series A Convertible Participating Preferred Stock, par value $.001 per share. (See Note 6.)
Redemption of 9 5/8% Senior Subordinated Notes. As of August 11, 2003, we had outstanding $200.0 million in 9 5/8% Senior Subordinated Notes due 2007. On that date, we notified holders of the notes that, pursuant to their terms, we would redeem all such outstanding notes for a purchase price of 104.813% of their principal amount plus accrued but unpaid interest to the date of redemption. The redemption was completed on August 14, 2003. In addition, we paid approximately $1.5 million in early redemption consent fees related to these notes. (See Note 5.)
Share Repurchase. On August 11, 2003, we commenced a tender offer to purchase for cash up to $589.8 million of our common stock and vested stock options at a price equivalent to $17.00 per share of common stock. Upon closing, we purchased and retired 30.0 million shares of outstanding common stock for $17.00 per share. We also settled for cash 4.7 million vested stock options at a price equivalent to $17.00 per share of common stock. In the first quarter of 2004, we may offer to repurchase additional shares and vested stock options in an amount equal to the sum of the following:
- the net after-tax proceeds of the $75.0 million Hillenbrand antitrust settlement that we expect to receive in
January 2004;
- the remaining tax benefits to KCI, not previously paid out, related to the recapitalization in an amount not to
exceed $40.0 million; and
- the cash received from the exercise of employee stock options as part of the share repurchase.
The issuance and sale of the 7 3/8% Senior Subordinated Notes due 2013 and the preferred stock, the repayment of our old senior credit facility with proceeds from the new senior credit facility, the redemption of our 9 5/8% senior subordinated notes due 2007 and the share repurchase are referred to herein collectively as the "recapitalization."
Table of ContentsThe following sets forth the sources and uses of funds in connection with the recapitalization (dollars in millions)
:|
Amount |
|
|
Source of Funds: |
|
|
Gross proceeds from the sale of the 7 3/8% Senior Subordinated Notes Due 2013 |
$ 205.0 |
|
Borrowings under the new senior credit facility |
480.0 |
|
Gross proceeds from the sale of convertible preferred stock |
263.8 |
|
Proceeds from Hillenbrand antitrust settlement (net of taxes) |
46.9 |
|
Tax benefits realized from transaction fees and expenses |
32.3 |
|
Cash on hand |
53.4 |
|
______ |
|
|
Total |
$ 1,081.4 |
|
______ |
|
|
Use of Funds: |
|
|
Redemption of 9 5/8% Senior Subordinated Notes Due 2007(1) |
$ 211.1 |
|
Repayment of debt under the old senior credit facility |
208.2 |
|
Share repurchase (2) |
634.0 |
|
Transaction fees and expenses for the recapitalization |
28.1 |
|
______ |
|
|
Total |
$ 1,081.4 |
|
______ |
(1) Includes early redemption premium of 4.813% of the aggregate principal amount pursuant to the terms of the 9 5/8%
Senior Subordinated Notes due 2007, in addition to the payment of approximately $1.5 million in early redemption
consent fees related to amending these notes.
(2) Includes anticipated share repurchase discussed above
Our September 30, 2003 three-month and nine-month results reflect the impact of the recapitalization including a charge to earnings of $86.3 million, before tax benefits related to the recapitalization of $32.3 million. The charge to earnings, pretax, included a $67.5 million charge to compensation expense for the repurchase, or cash settlement, of vested options, together with $11.1 million in expenses for the payment of a consent fee and an early redemption premium related to the redemption of the 9 5/8% Senior Subordinated Notes due 2007. Additionally, we wrote off debt issuance costs related to our old senior credit facility and the 9 5/8% Senior Subordinated Notes due 2007 totaling approximately $5.2 million, pretax. The remaining expenses of approximately $2.5 million, pretax, were related to miscellaneous fees and expenses associated with the share repurchase. Both the premium paid on the redemption of our 9 5/8% Senior Subordinated Notes and the write-off of commitment fees on unused credit facilities were charged to interest expense. Financing costs of approximately $19.8 million have been deferred and will be amortized over the lives of the debt facilities. Direct and incremental costs related to the issuance of the preferred stock of approximately $950,000 have been deferred and will be amortized over 12 years unless the preferred stock is previously converted or redeemed. (See Note 6.)
Table of Contents(3) ACCOUNTS RECEIVABLE COMPONENTS
Accounts receivable consist of the following (dollars in thousands):
|
September 30, |
December 31, |
||
|
2003 |
2002 |
||
|
Trade accounts receivable: |
|||
|
Facilities / dealers |
$ 108,790 |
$ 91,756 |
|
|
Third party payers: |
|||
|
Medicare / Medicaid |
33,308 |
31,721 |
|
|
Managed care, insurance and other |
60,648 |
53,229 |
|
|
_______ |
_______ |
||
|
202,746 |
176,706 |
||
|
Medicare V.A.C. receivables prior to |
|||
|
October 1, 2000 |
13,682 |
14,351 |
|
|
Employee and other receivables |
1,993 |
2,410 |
|
|
_______ |
_______ |
||
|
218,421 |
193,467 |
||
|
Less: Allowance for doubtful accounts |
(34,100) |
(26,220) |
|
|
Allowance for Medicare V.A.C. receivables |
|||
|
prior to October 1, 2000 |
(13,682) |
(14,351) |