UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Form 10-Q
|
(Mark One)
|
||
|
þ
|
QUARTERLY REPORT PURSUANT TO SECTION 13
OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
|
| For the quarterly period ended March 31, 2004 | ||
| or | ||
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |
| For the transition period from to | ||
Commission File Number 0-22585
Trover Solutions, Inc.
| Delaware | 61-1141758 | |
|
(State or Other Jurisdiction of Incorporation or Organization) |
(I.R.S. Employer Identification No.) |
|
|
1600 Watterson Tower, Louisville, Kentucky (Address of Principal Executive Offices) |
40218 (Zip Code) |
|
(Registrants Telephone Number, Including Area Code)
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 þ No o
Indicate by check mark whether the Registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes o No þ
As of May 12, 2004, 8,504,163 shares of the Registrants Common Stock, $0.001 par value were outstanding.
TROVER SOLUTIONS, INC.
FORM 10-Q
INDEX
THIS FORM 10-Q AND OTHER STATEMENTS ISSUED OR MADE FROM TIME TO TIME BY TROVER SOLUTIONS, INC. OR MEMBERS OF ITS MANAGEMENT TEAM CONTAIN STATEMENTS WHICH MAY CONSTITUTE FORWARD-LOOKING STATEMENTS WITHIN THE MEANING OF THE SECURITIES ACT OF 1933 AND THE SECURITIES EXCHANGE ACT OF 1934, AS AMENDED BY THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995, 15 U.S.C.A. SECTIONS 77Z-2 AND 78U-5 (SUPP. 1996). THOSE STATEMENTS INCLUDE STATEMENTS REGARDING THE INTENT, BELIEF OR CURRENT EXPECTATIONS OF TROVER SOLUTIONS, INC. AND MEMBERS OF ITS MANAGEMENT TEAM, AS WELL AS THE ASSUMPTIONS ON WHICH SUCH STATEMENTS ARE BASED. PROSPECTIVE INVESTORS ARE CAUTIONED THAT ANY SUCH FORWARD-LOOKING STATEMENTS ARE NOT GUARANTEES OF FUTURE PERFORMANCE AND INVOLVE RISKS AND UNCERTAINTIES, AND THAT ACTUAL RESULTS MAY DIFFER MATERIALLY FROM THOSE CONTEMPLATED BY SUCH FORWARD-LOOKING STATEMENTS. IMPORTANT FACTORS CURRENTLY KNOWN TO MANAGEMENT THAT COULD CAUSE ACTUAL RESULTS TO DIFFER MATERIALLY FROM THOSE IN FORWARD-LOOKING STATEMENTS ARE SET FORTH IN THE SAFE HARBOR COMPLIANCE STATEMENT FOR FORWARD-LOOKING STATEMENTS INCLUDED AS EXHIBIT 99.1 TO THE TROVER SOLUTIONS, INC. ANNUAL REPORT ON FORM 10-K FOR THE FISCAL YEAR ENDED DECEMBER 31, 2003, AND ARE HEREBY INCORPORATED HEREIN BY REFERENCE. TROVER SOLUTIONS, INC. UNDERTAKES NO OBLIGATION TO UPDATE OR REVISE FORWARD-LOOKING STATEMENTS TO REFLECT CHANGED ASSUMPTIONS OR CIRCUMSTANCES, THE OCCURRENCE OF UNANTICIPATED EVENTS OR CHANGES TO FUTURE OPERATING RESULTS OVER TIME.
i
PART I: FINANCIAL INFORMATION
| Item 1. | Financial Statements (Unaudited) |
TROVER SOLUTIONS, INC.
| March 31, | December 31, | |||||||||
| 2004 | 2003 | |||||||||
| ASSETS | ||||||||||
|
Current assets:
|
||||||||||
|
Cash and cash equivalents
|
$ | 11,244 | $ | 11,174 | ||||||
|
Restricted cash
|
16,064 | 17,034 | ||||||||
|
Accounts receivable, less allowance for doubtful
accounts of $551 at March 31, 2004 and $479 at
December 31, 2003
|
8,381 | 6,993 | ||||||||
|
Other current assets
|
3,043 | 3,039 | ||||||||
|
Total current assets
|
38,732 | 38,240 | ||||||||
|
Property and equipment, net
|
5,558 | 5,813 | ||||||||
|
Goodwill, net
|
29,146 | 29,146 | ||||||||
|
Identifiable intangibles, net
|
3,220 | 3,315 | ||||||||
|
Other assets
|
1,892 | 1,982 | ||||||||
|
Total assets
|
$ | 78,548 | $ | 78,496 | ||||||
| LIABILITIES AND STOCKHOLDERS EQUITY | ||||||||||
|
Current liabilities:
|
||||||||||
|
Trade accounts payable
|
$ | 542 | $ | 1,250 | ||||||
|
Accrued expenses
|
5,204 | 5,405 | ||||||||
|
Accrued bonuses
|
1,262 | 1,581 | ||||||||
|
Funds due clients
|
11,638 | 12,019 | ||||||||
|
Income taxes payable
|
1,266 | 677 | ||||||||
|
Short-term borrowings
|
4,000 | 4,000 | ||||||||
|
Deferred income tax liability
|
361 | 354 | ||||||||
|
Total current liabilities
|
24,273 | 25,286 | ||||||||
|
Other liabilities
|
4,067 | 4,562 | ||||||||
|
Total liabilities
|
28,340 | 29,848 | ||||||||
|
Commitments and contingencies
|
| | ||||||||
|
Stockholders equity:
|
||||||||||
|
Preferred stock, $.001 par value per share;
2,000 shares authorized; no shares issued or outstanding
|
| | ||||||||
|
Common stock, $.001 par value per share;
20,000 shares authorized; 8,495 and 8,477 shares
outstanding at March 31, 2004 and December 31, 2003,
respectively
|
12 | 12 | ||||||||
|
Capital in excess of par value
|
23,566 | 23,465 | ||||||||
|
Other
|
(1,004 | ) | (988 | ) | ||||||
|
Treasury stock at cost; 3,261 shares at
March 31, 2004 and December 31, 2003
|
(14,459 | ) | (14,459 | ) | ||||||
|
Accumulated other comprehensive income
|
(40 | ) | (51 | ) | ||||||
|
Unearned compensation
|
(26 | ) | (28 | ) | ||||||
|
Retained earnings
|
42,159 | 40,697 | ||||||||
|
Total stockholders equity
|
50,208 | 48,648 | ||||||||
|
Total liabilities and stockholders equity
|
$ | 78,548 | $ | 78,496 | ||||||
The accompanying notes are an integral part of the condensed financial statements.
1
TROVER SOLUTIONS, INC.
| Three Months Ended | |||||||||
| March 31, | |||||||||
| 2004 | 2003 | ||||||||
|
Claims revenues
|
$ | 15,937 | $ | 16,353 | |||||
|
Cost of revenues
|
7,646 | 8,343 | |||||||
|
Gross profit
|
8,291 | 8,010 | |||||||
|
Support expenses
|
5,036 | 4,482 | |||||||
|
Depreciation and amortization
|
765 | 962 | |||||||
|
Operating income
|
2,490 | 2,566 | |||||||
|
Interest income
|
49 | 50 | |||||||
|
Interest expense
|
103 | 121 | |||||||
|
Income before income taxes
|
2,436 | 2,495 | |||||||
|
Provision for income taxes
|
974 | 998 | |||||||
|
Net income
|
$ | 1,462 | $ | 1,497 | |||||
|
Earnings per common share (basic)
|
$ | 0.17 | $ | 0.18 | |||||
|
Earnings per common share (diluted)
|
$ | 0.17 | $ | 0.17 | |||||
The accompanying notes are an integral part of the condensed financial statements.
2
TROVER SOLUTIONS, INC.
| Three Months Ended | ||||||||||||
| March 31, | ||||||||||||
| 2004 | 2003 | |||||||||||
|
Cash flows from operating activities:
|
||||||||||||
|
Net income
|
$ | 1,462 | $ | 1,497 | ||||||||
|
Adjustments to reconcile net income to net cash
provided by operating activities:
|
||||||||||||
|
Depreciation and amortization
|
994 | 1,141 | ||||||||||
|
Other
|
22 | 3 | ||||||||||
|
Changes in operating assets and liabilities:
|
||||||||||||
|
Restricted cash
|
970 | (1,190 | ) | |||||||||
|
Accounts receivable
|
(1,388 | ) | 601 | |||||||||
|
Other current assets
|
(27 | ) | 180 | |||||||||
|
Other assets
|
(63 | ) | 8 | |||||||||
|
Trade accounts payable
|
(708 | ) | (419 | ) | ||||||||
|
Accrued expenses
|
(522 | ) | (2,616 | ) | ||||||||
|
Funds due clients
|
(381 | ) | 1,345 | |||||||||
|
Income taxes payable
|
589 | 962 | ||||||||||
|
Other liabilities
|
(495 | ) | | |||||||||
|
Net cash provided by operating activities
|
453 | 1,512 | ||||||||||
|
Cash flows from investing activities:
|
||||||||||||
|
Purchases of property and equipment
|
(233 | ) | (546 | ) | ||||||||
|
Capitalization of internally developed software
|
(234 | ) | (262 | ) | ||||||||
|
Net cash used in investing activities
|
(467 | ) | (808 | ) | ||||||||
|
Cash flows from financing activities:
|
||||||||||||
|
Repurchase of common stock
|
| (902 | ) | |||||||||
|
Issuance of common stock
|
100 | 60 | ||||||||||
|
Other
|
(16 | ) | (15 | ) | ||||||||
|
Net cash provided by (used in) financing
activities
|
84 | (857 | ) | |||||||||
|
Net decrease in cash and cash equivalents
|
70 | (153 | ) | |||||||||
|
Cash and cash equivalents, beginning of period
|
11,174 | 2,269 | ||||||||||
|
Cash and cash equivalents, end of period
|
$ | 11,244 | $ | 2,116 | ||||||||
The accompanying notes are an integral part of the condensed financial statements.
3
TROVER SOLUTIONS, INC.
| 1. | Organization and Basis of Presentation |
Trover Solutions, Inc., a Delaware corporation (the Company), was incorporated on June 30, 1988. The Company provides subrogation and certain other claims recovery and cost containment services, on an outsourcing basis, to the private healthcare payor industry and the property and casualty insurance industry. Its primary business is medical claims recovery, and its primary product is subrogation recovery, i.e., the Company identifies, investigates and recovers accident-related medical benefits incurred by its healthcare payor and insurance clients on behalf of their insureds, but for which other persons or entities have primary responsibility. The Companys clients rights to recover the value of these medical benefits, arising by law or contract, are generally known as the right of subrogation and are generally paid from the proceeds of liability or workers compensation insurance. The Companys other medical claims recovery services include (1) the auditing of the bills of medical providers, particularly hospitals, for accuracy, correctness and compliance with contract terms (provider bill audit), (2) the recovery of overpayments attributable to duplicate payments, failures to coordinate benefits and similar errors in payment (overpayments), and (3) the auditing of physician evaluation and management claims for consistency with medical records, in accordance with federal guidelines (MD Audit).
The Company has three segments: (1) Healthcare Recovery Services, which encompasses its four healthcare recovery products: healthcare subrogation, provider bill audit, overpayments, and MD audit; (2) Property and Casualty Recovery Services, which is subrogation recovery services for property and casualty insurers, sold under the brand name TransPaC Solutions; and (3) Software, which is subrogation recovery software in a browser-based application service provider (ASP) form, sold under the name Troveris.
The accompanying financial statements are presented in a condensed format and consequently do not include all of the disclosures normally required by accounting principles generally accepted in the United States of America or those normally made in the Companys annual financial statements. Accordingly, for further information, the reader of this Form 10-Q may wish to refer to the Companys audited financial statements as of and for the year ended December 31, 2003, contained in the Companys Annual Report on Form 10-K for the fiscal year ended December 31, 2003, filed with the Securities and Exchange Commission on March 19, 2004.
The financial information has been prepared in accordance with the Companys customary accounting practices and is unaudited. In the opinion of management of the Company, the information presented reflects all adjustments necessary for a fair presentation of interim results. All such adjustments are of a normal and recurring nature.
| 2. | Stock-Based Compensation |
In December 2002, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards (SFAS) No. 148, Accounting for Stock-Based Compensation Transition and Disclosure an Amendment of SFAS 123 which provides alternative methods for a voluntary change to the fair value method of accounting for stock-based compensation and amends the disclosure requirements of SFAS 123. The Company has elected to continue to account for its stock-based compensation plans under Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees (APB No. 25), and related interpretations. The following disclosures are provided in accordance with SFAS 148.
The Company has various stock-based compensation plans including stock option plans and an employee stock purchase plan. No stock-based employee compensation cost is reflected in net income as all options granted under those plans had an exercise price equal to the market value of the underlying common stock on the date of grant. The following table illustrates the effect on net income and earnings per share if the
4
NOTES TO CONDENSED FINANCIAL STATEMENTS (Continued)
Company had applied the fair value recognition provisions of SFAS No. 123, Accounting for Stock-Based Compensation to stock-based employee compensation (dollars in thousands, except per share results):
| Three Months | ||||||||
| Ended March 31, | ||||||||
| 2004 | 2003 | |||||||
|
Net income as reported
|
$ | 1,462 | $ | 1,497 | ||||
|
Less: total stock-based employee compensation
expense determined under fair value based method for all awards,
net of related tax effects
|
(37 | ) | (155 | ) | ||||
|
Proforma net income
|
$ | 1,425 | $ | 1,342 | ||||
|
Earnings per common share:
|
||||||||
|
As reported (basic)
|
$ | 0.17 | $ | 0.18 | ||||
|
As reported (diluted)
|
0.17 | 0.17 | ||||||
|
Proforma (basic)
|
0.17 | 0.16 | ||||||
|
Proforma (diluted)
|
0.16 | 0.15 | ||||||
The effects of applying SFAS No. 123 in the pro forma disclosures are not likely to be representative of the effects on pro forma net income or earnings per common share for future years because variables such as option grants, option exercises, and stock price volatility included in the disclosures may not be indicative of actual future activity.
| 3. | Earnings Per Common Share |
Reconciliations of the average number of common shares outstanding used in the calculation of earnings per common share and earnings per common share assuming dilution are as follows (dollars and shares in thousands, except per share results):
| Three Months | |||||||||
| Ended March 31, | |||||||||
| 2004 | 2003 | ||||||||
|
Weighted average number of common shares
outstanding
|
8,492 | 8,481 | |||||||
|
Add: Dilutive stock options
|
339 | 242 | |||||||
|
Number of common shares outstanding (diluted)
|
8,831 | 8,723 | |||||||
|
Net earnings for earnings per common share (basic
and diluted)
|
$ | 1,462 | $ | 1,497 | |||||
|
Earnings per common share:
|
|||||||||
|
Basic
|
$ | 0.17 | $ | 0.18 | |||||
|
Diluted
|
$ | 0.17 | $ | 0.17 | |||||
Basic earnings per common share were computed based on the weighted-average number of shares outstanding during the period. The dilutive effect of stock options was calculated using the treasury stock method. Options to purchase 879,502 and 950,402 shares for the three months ended March 31, 2004 and 2003, respectively, were not included in the computation of diluted earnings per common share because their effect would be anti-dilutive.
| 4. | Income Taxes |
For the three months ended March 31, 2004 and 2003, the Company accrued income taxes at a 40.0% effective tax rate.
5
NOTES TO CONDENSED FINANCIAL STATEMENTS (Continued)
| 5. | Related Party Transactions |
The Company has entered into a contract for legal services with a professional service corporation, Sharps & Associates, PSC, an entity owned solely by one of the Companys officers, Douglas R. Sharps. This arrangement exists solely for the benefit of the Company. Its purpose is to minimize the costs of legal services purchased by the Company on behalf of its clients. Mr. Sharps receives no financial or other personal benefit from his ownership of the firm. All payments to Sharps & Associates, PSC are reviewed and approved by the Audit Committee of the Companys Board of Directors. For the three months ended March 31, 2004 and 2003, approximately $895,000 and $830,000, respectively, was paid to this law firm for such legal services, including all employees and expenses.
On February 12, 1999, the Board of Directors approved a loan in the amount of $350,000 to Patrick B. McGinnis, the Chairman and Chief Executive Officer of the Company, in exchange for a full recourse promissory note in the same amount from Mr. McGinnis. On June 30, 2000, at the direction of the Board of Directors and in accordance with terms authorized by it, the Company loaned Mr. McGinnis an additional $500,000. Under these terms, the $500,000 loan to Mr. McGinnis was combined with his existing debt to the Company of $350,000 of principal and $36,520 of accrued interest. Mr. McGinnis delivered to the Company his full recourse promissory note in the amount of $886,520, bearing interest at a fixed rate of 6.62% per annum (the applicable Federal mid-term rate in effect for tax purposes at the date of the note), compounded annually (the Amended Promissory Note), and the Company cancelled the old promissory note evidencing the prior debt. The Amended Promissory Note provides for mandatory prepayments from certain of the proceeds received by Mr. McGinnis from his sale of the Companys securities and any related transactions. At March 31, 2004 and December 31, 2003, the promissory note of $886,520 and accrued interest of $117,540 and $101,237, respectively, were outstanding. Mr. McGinnis used the proceeds of these loans to repay debts originally incurred by him to pay income taxes related to the ordinary income deemed to have been received by him on account of Common Stock granted to him by the former shareholder of the Company in connection with the initial public offering of the Companys stock in May 1997, and to purchase additional stock in the initial public offering. The balance of the Amended Promissory Note at March 31, 2004 and December 31, 2003 is included in Other in the Stockholders Equity section of the accompanying balance sheets.
On June 30, 2000, pursuant to Board authorization and in accordance with the terms of the Amended Promissory Note, the Company and Mr. McGinnis entered into a deferred compensation agreement (the Agreement). Under the Agreement, 50% of the amount otherwise payable to Mr. McGinnis under the Companys Management Group Incentive Compensation Plan is to be deferred until the Amended Promissory Note is paid in full, with such deferred compensation then being paid in full to Mr. McGinnis within 30 days thereafter. The Company has full right of set-off against any deferred compensation under the Agreement should Mr. McGinnis default under the Amended Promissory Note. At the election of Mr. McGinnis, the payment of the deferred compensation, upon payment of the Amended Promissory Note, may be extended for a period of not more than ten years. At March 31, 2004 and December 31, 2003, the amount of deferred compensation was $182,012, with accrued interest of $22,542 and $19,323, respectively.
Effective January 1, 2003, the Company entered into an employment agreement with Mr. McGinnis. Upon signing the employment agreement, Mr. McGinnis received a bonus of $200,000. The bonus is subject to full or partial reimbursement by Mr. McGinnis to the Company, based on the date of termination, if Mr. McGinnis terminates his employment with the Company during the initial three-year term of his employment. The bonus payment was recorded in Other Current Assets on the accompanying Balance Sheets and is being amortized over the term of the agreement. The unamortized balance March 31, 2004 and December 31, 2003 was $116,667 and $133,333, respectively.
6
NOTES TO CONDENSED FINANCIAL STATEMENTS (Continued)
| 6. | Property and Equipment |
The property and equipment consists of the following at March 31, 2004 and December 31, 2003 (in thousands):
| March 31, | December 31, | |||||||||
| 2004 | 2003 | |||||||||
|
Property and equipment, at cost:
|
||||||||||
|
Furniture and fixtures
|
$ | 3,126 | $ | 3,126 | ||||||
|
Office equipment
|
1,414 | 1,410 | ||||||||
|
Computer equipment
|
7,880 | 7,734 | ||||||||
|
Software
|
10,929 | 10,614 | ||||||||
|
Leasehold improvements
|
1,889 | 1,886 | ||||||||
| 25,238 | 24,770 | |||||||||
|
Accumulated depreciation and amortization
|
(19,680 | ) | (18,957 | ) | ||||||
|
Property and equipment, net
|
$ | 5,558 | $ | 5,813 | ||||||
| 7. | Goodwill and Other Intangible Assets |
The Company accounts for goodwill under FAS 142, under which goodwill is not amortized but instead is assessed for impairment at least annually. The Company performs its annual impairment review during the second quarter of each year. The review performed during the quarter ended June 30, 2003 did not result in an impairment charge for the Company. The Companys reporting units are generally consistent with the operating segments underlying the segments identified in Note 15. Segment Information. All recorded goodwill and other intangible assets relate to the Healthcare Recovery Services segment.
The carrying value of goodwill, net, was approximately $29.1 million at December 31, 2003 and 2002. There were no goodwill impairment losses recorded during the three months ended March 31, 2004.
All of the Companys intangible assets (other than goodwill, net) are subject to amortization. The details of the Companys intangible assets at March 31, 2004 and December 31, 2003 are as follows (in thousands):
| March 31, 2004 | December 31, 2003 | ||||||||||||||||||||||||
| Accumulated | Accumulated | ||||||||||||||||||||||||
| Cost | Amortization | Net | Cost | Amortization | Net | ||||||||||||||||||||
|
Client lists
|
$ | 4,900 | $ | 1,680 | $ | 3,220 | $ | 4,900 | $ | 1,599 | $ | 3,301 | |||||||||||||
|
Backlog
|
570 | 570 | | 570 | 560 | ||||||||||||||||||||