Filed Pursuant to Rule 424(b)1
Registration No. 333-102439
462(b) Registration No. 333-102821
Per Share |
Total | |||||
Initial price to public |
$ |
15.25 |
$ |
153,262,500.00 | ||
Underwriting discount |
$ |
0.76 |
$ |
7,638,000.00 | ||
Proceeds, before expenses, to VCA Antech, Inc. |
$ |
14.49 |
$ |
47,817,000.00 | ||
Proceeds, before expenses, to the selling stockholders |
$ |
14.49 |
$ |
97,807,500.00 |
Credit Suisse First Boston |
Goldman, Sachs & Co. |
|
Large, Growing Market. According to the 2001-2002 American Pet Products Manufacturers Association Pet Owners Survey, the ownership of
pets is widespread, with over 62% of U.S. households owning at least one pet, including companion and other animals. The U.S. population of companion animals is approximately 188 million, including about 141 million dogs and cats. According to the
U.S. Pet Ownership & Demographics Sourcebook published by the American Veterinary Medical Association, over $11 billion was spent on companion animal health care services in 1996, with an annual growth rate of over 9.5% from 1991 through 1996
for spending on dogs and cats. We believe this growth is primarily driven by an increased emphasis on pet health and wellness, continued technological developments driving new and previously unconsidered diagnostic tests, procedures and treatments,
and favorable demographic trends supporting a growing pet population. |
|
Rapidly Growing Veterinary Diagnostic Testing Services. We believe that outsourced diagnostic testing is among the fastest growing
segments of the animal health care services industry. Reflecting this trend, our laboratory internal revenue growth has averaged 11.4% over the last three fiscal years. The growth in outsourced diagnostic testing resulted from an overall increase in
the number of tests requisitioned by veterinarians and from veterinarians increased reliance on outsourced diagnostic testing rather than in-house testing. The overall increase in the number of tests performed is primarily due to the growing
focus by veterinarians on wellness and monitoring programs, the emphasis in veterinary education on utilizing diagnostic tests for more accurate diagnoses and continued technological developments in veterinary medicine leading to new and improved
tests. The increased utilization of outsourced testing is primarily due to the relative low cost and high accuracy rates provided by outside laboratories and the diagnostic consulting provided by experts employed by the leading outside laboratories.
|
|
Attractive Client Payment Dynamics. The animal health care services industry does not experience the problems of extended payment
collection cycles or pricing pressures from third-party payors faced by human health care providers. Outsourced laboratory testing is a wholesale business that collects payments directly from animal hospitals, generally on terms requiring payment
within 30 days of the date the charge is invoiced. Fees for animal hospital services are due and typically paid for at the time of the service. For example, over 95% of our animal hospital services are paid for in cash or by credit card at the time
of the service. In addition, over the past three fiscal years, our bad debt expense has averaged only 1% of total revenue. |
|
Market Leader. We are a market leader in each of the business segments in which we operate. We maintain the only veterinary
diagnostic laboratory network serving all 50 states, which is supported by the largest group of consulting veterinary specialists in the industry. Our network of animal hospitals and veterinarians is the largest in the United States. We believe that
it would be difficult, time consuming and expensive for new entrants or existing competitors to assemble a comparable nationwide laboratory or animal hospital network. |
|
Compelling Business Model. The fixed cost nature of our business allows us to generate strong margins, particularly on incremental
revenues. In each quarter since 1999, we have generated positive laboratory internal revenue growth. The growth in our laboratory revenue, combined with greater utilization of our infrastructure, has enabled us to improve our laboratory operating
margin from 27.1% in 1999 to 33.8% for the twelve months ended September 30, 2002, and our laboratory adjusted EBITDA margin from 31.2% to 36.1% over the same period. In each quarter since 1999, we have generated positive animal hospital
same-facility revenue growth. Due to the operating leverage associated with our animal hospital business, the increase in animal hospital revenue has enabled us to improve our animal hospital operating margin from 12.3% in 1999 to 17.3% for the
twelve months ended September 30, 2002, and our animal hospital adjusted EBITDA margin from 17.1% to 20.7% over the same period. These high margins, combined with our modest working capital needs and low maintenance capital expenditures, provide
cash that we can use for acquisitions or to reduce indebtedness. |
|
Leading Team of Specialists. We believe our laboratories are a valuable diagnostic resource for veterinarians. Due to the trend
towards offering specialized services in veterinary medicine, our network of 83 specialists, which includes veterinarians, chemists and other scientists with expertise in fields such as pathology, internal medicine, oncology, cardiology,
dermatology, neurology and endocrinology, provides us with a significant competitive advantage. These specialists are available to consult with our laboratory clients, providing a compelling reason for them to use our laboratories rather than those
of our competitors, most of whom offer no comparable service. Our team of specialists represents the largest interactive source for readily available diagnostic advice in the veterinary industry and interact with animal health care professionals
over 90,000 times a year. |
|
High Quality Service Provider. We believe that we have built a reputation as a trusted animal health brand among veterinarians and
pet owners alike. In our laboratories, we maintain rigorous quality assurance programs to ensure the accuracy of reported results. We calibrate our laboratory equipment several times daily with test specimens of known concentration or reactivity to
assure accuracy and use only qualified personnel to perform testing. Further, our specialists review all test results outside of the range of established norms. As a result of these measures, we believe our diagnostic accuracy rate is over 99%. In
our animal hospitals, we provide continuing education programs, promote the sharing of professional knowledge and expertise and have developed and implemented a program of best practices to promote quality medical care.
|
|
Shared Expertise Among Veterinarians. We believe our group of animal hospitals and veterinarians provide us with a competitive
advantage through our collective expertise and experience. Our veterinarians consult with other veterinarians in our network to share information regarding the practice of veterinary medicine, which continues to expand our collective knowledge. We
maintain an internal continuing education program for our veterinarians and have an established infrastructure for the dissemination of information on new developments in diagnostic testing, procedures and treatment programs.
|
|
Capitalizing on Our Leading Market Position to Generate Revenue Growth. Our leading market position in each of our business segments
positions us to take advantage of favorable growth trends in the animal health care services industry. In our laboratories, we seek to generate revenue growth by capitalizing on the growing number of outsourced diagnostic tests and by increasing our
market share. In our animal hospitals, we seek to generate revenue growth by capitalizing on the growing emphasis on pet health and wellness and favorable demographic trends supporting a growing pet population. |
|
Leveraging Established Infrastructure to Improve Margins. Due to our established networks and the fixed cost nature of our
business model, we are able to realize high margins on incremental revenues from both laboratory and animal hospital clients. For example, given that our nationwide transportation network servicing our laboratory clients is a relatively fixed cost,
we are able to achieve significantly higher margins on most incremental tests ordered by the same client when picked up by our couriers at the same time. We estimate that in most cases, we realize an operating and EBITDA margin between 60% and 75%
on these incremental tests. |
|
Utilizing Enterprise-Wide Systems to Improve Operating Efficiencies. In 2001, we completed the migration of our animal hospital
operations to an enterprise-wide management information system. This common system has enabled us to effectively manage the key operating metrics that drive our business. We use this system to help standardize our pricing, implement and monitor the
effectiveness of targeted marketing programs, expand the services provided by our veterinarians and capture unbilled services. |
|
Pursuing Selected Acquisitions. Although we have substantially completed our laboratory infrastructure, we may make selective,
strategic laboratory acquisitions, with any new operations likely to be merged into existing facilities. Additionally, the fragmentation of the animal hospital industry provides us with significant expansion opportunities in our animal hospital
segment. Depending on the attractiveness of the candidates and the strategic fit with our existing operations, we intend to acquire approximately 15 to 25 animal hospitals per year primarily utilizing internally generated cash.
|
|
Continued Growth. Our success depends, in part, on our ability to build on our position as a leading animal health care services
company through a balanced program of internal growth initiatives and selective acquisitions of established animal hospitals and laboratories. We may be unable to successfully execute our growth strategy and, as a result, our business may be harmed.
|
|
Management of Growth. Our business and results of operations may be adversely affected if we are unable to manage our growth
effectively, which may increase our costs of operations and hinder our ability to execute our business strategy. |
|
Substantial Debt. Our substantial amount of debt, including senior and secured debt, as well as the guarantees of our subsidiaries
and the security interests in our assets, could impair our ability to operate our business effectively and may limit our ability to take advantage of business opportunities. |
|
Concentration of Ownership. Concentration of ownership among our existing executive officers, directors and principal stockholders
may inhibit new investors from influencing significant corporate decisions. These stockholders will be able to significantly affect our management, our policies and all matters requiring stockholder approval. |
|
Fixed Costs. A significant percentage of our expenses, particularly rent and personnel costs, are fixed costs and are based in part
on expectations of revenue. We may be unable to reduce spending in a timely manner to compensate for any significant fluctuations in our revenues. |
Common stock offered |
10,050,000 shares | |
By us |
3,300,000 shares | |
By the selling stockholders |
6,750,000 shares | |
Over-allotment granted |
1,507,500 shares | |
By us |
500,000 shares | |
By the selling stockholders |
1,007,500 shares | |
Common stock to be outstanding after this offering |
40,060,975 shares | |
Use of proceeds |
We intend to use the net proceeds from this offering to repay indebtedness and for general corporate purposes. We will not receive any proceeds from the sale of shares
by the selling stockholders. | |
Nasdaq National Market symbol |
WOOF |
|
excludes 1,955,901 shares of common stock issuable upon exercise of outstanding options under our stock incentive plans, at a weighted average exercise price of $9.95 per
share; |
|
excludes 650,000 shares available for future issuance under our stock incentive plans; and |
|
assumes no exercise of the underwriters over-allotment option. |
Nine Months Ended September 30, |
Year Ended December 31, |
|||||||||||||||||||
2002 |
2001 |
2001 |
2000 |
1999 |
||||||||||||||||
(dollars in thousands) |
||||||||||||||||||||
Statements of Operations Data: |
||||||||||||||||||||
Laboratory revenue |
$ |
116,911 |
|
$ |
101,855 |
|
$ |
134,711 |
|
$ |
119,300 |
|
$ |
103,282 |
| |||||
Animal hospital revenue |
|
225,383 |
|
|
207,665 |
|
|
272,113 |
|
|
240,624 |
|
|
217,988 |
| |||||
Total revenue (1) |
|
336,892 |
|
|
305,365 |
|
|
401,362 |
|
|
354,687 |
|
|
320,560 |
| |||||
Operating income |
|
75,000 |
|
|
33,680 |
|
|
27,706 |
|
|
19,205 |
|
|
47,016 |
| |||||
Net income (loss) available to common stockholders |
|
23,165 |
|
|
(22,368 |
) |
|
(46,574 |
) |
|
(13,802 |
) |
|
22,357 |
| |||||
Pro forma net income (loss) available to common stockholders (2) |
|
25,791 |
|
|
(24,130 |
) |
||||||||||||||
Other Financial Data: |
||||||||||||||||||||
Adjusted EBITDA (3) (4) |
$ |
84,330 |
|
$ |
70,892 |
|
$ |
89,505 |
|
$ |
73,526 |
|
$ |
64,445 |
| |||||
Adjusted EBITDA margin (5) |
|
25.0 |
% |
|
23.2 |
% |
|
22.3 |
% |
|
20.7 |
% |
|
20.1 |
% | |||||
Adjusted laboratory EBITDA (6) |
$ |
43,734 |
|
$ |
35,264 |
|
$ |
45,561 |
|
$ |
38,827 |
|
$ |
32,273 |
| |||||
Adjusted laboratory EBITDA margin (6) |
|
37.4 |
% |
|
34.6 |
% |
|
33.8 |
% |
|
32.5 |
% |
|
31.2 |
% | |||||
Adjusted animal hospital EBITDA (7) |
$ |
49,472 |
|
$ |
43,159 |
|
$ |
53,658 |
|
$ |
42,985 |
|
$ |
37,237 |
| |||||
Adjusted animal hospital EBITDA margin (7) |
|
22.0 |
% |
|
20.8 |
% |
|
19.7 |
% |
|
17.9 |
% |
|
17.1 |
% | |||||
Net cash provided by operating activities |
$ |
60,838 |
|
$ |
49,316 |
|
$ |
57,104 |
|
$ |
60,054 |
|
$ |
38,467 |
| |||||
Net cash used in investing activities |
|
(29,700 |
) |
|
(30,331 |
) |
|
(36,202 |
) |
|
(47,679 |
) |
|
(13,676 |
) | |||||
Net cash used in financing activities |
|
(5,883 |
) |
|
(5,873 |
) |
|
(24,318 |
) |
|
(12,476 |
) |
|
(23,148 |
) | |||||
Capital expenditures |
|
13,405 |
|
|
9,929 |
|
|
13,481 |
|
|
22,555 |
|
|
21,803 |
| |||||
Operating Data: |
||||||||||||||||||||
Laboratory internal revenue growth (8) |
|
14.8 |
% |
|
11.5 |
% |
|
12.5 |
% |
|
12.6 |
% |
|
9.1 |
% | |||||
Animal hospital same-facility revenue growth (9) |
|
3.6 |
% |
|
4.4 |
% |
|
5.0 |
% |
|
7.0 |
% |
|
2.6 |
% |
As of September 30, 2002 |
|||||||||||||
Actual |
As Adjusted (10) |
Pro Forma As Adjusted (11) |
|||||||||||
Balance Sheet Data: |
|||||||||||||
Cash and cash equivalents |
$ |
32,358 |
$ |
7,602 |
$ |
13,978 |
|||||||
Total assets |
|
513,380 |
|
489,984 |
|
499,019 |
|||||||
Total debt |
|
388,834 |
|
373,048 |
|
339,346 |
|||||||
Total stockholders equity |
|
64,914 |
|
59,339 |
|
102,076 |
(1) |
Includes other revenue of $1.5 million for each of the nine months ended September 30, 2002 and 2001, and $2.0 million, $925,000 and $5.1 million for the years ended
December 31, 2001, 2000 and 1999. Total revenue is net of intercompany eliminations of $6.9 million and $5.7 million for the nine months ended September 30, 2002 and 2001, and $7.5 million, $6.2 million and $5.8 million for the years ended December
31, 2001, 2000 and 1999. |
(2) |
The pro forma statement of operations data for the nine months ended September 30, 2002 and the year ended December 31, 2001 are presented as if this offering, our
initial public offering, concurrent note offering by one of our wholly owned subsidiaries and the application of the net proceeds therefrom, and our use of $12.3 million of cash on hand, which occurred in November 2001, occurred on January 1, 2001.
|
(3) |
EBITDA is operating income before depreciation and amortization. Adjusted EBITDA for the 2001 and 2000 periods represents EBITDA adjusted to exclude non-cash compensation
and management fees paid pursuant to our management services agreement with Leonard Green & Partners, which was terminated in November 2001. Adjusted EBITDA for the 2001 periods also excludes agreement termination costs and write-down of assets.
Adjusted EBITDA for the 2000 period also excludes recapitalization costs. Adjusted EBITDA for the 1999 period represents EBITDA adjusted to exclude Year 2000 remediation expense and other non-cash operating items. No adjustments were made to the
EBITDA calculations for 2002. |
EBITDA and adjusted EBITDA are not measures of financial performance under generally accepted accounting principles, or GAAP. EBITDA should not be considered in isolation
or as a substitute for net income, cash flows from operating activities and other income or cash flow statement data prepared in accordance with GAAP, or as a measure of profitability or liquidity. We believe EBITDA is a useful measure of our
operating performance as it reflects earnings before the impact of items that may change from period to period for reasons not directly related to our operations, such as the depreciation and amortization, interest and taxes and other non-operating
or non-recurring items. EBITDA also is an important component of the financial ratios included in our debt covenants and provides us with a measure of our ability to service our debt and meet capital expenditure requirements from our operating
results. Our calculation of EBITDA may not be comparable to similarly titled measures reported by other companies. |
Nine Months Ended September 30, |
Year Ended December 31, |
|||||||||||||||
2002 |
2001 |
2001 |
2000 |
1999 |
||||||||||||
Operating income |
$ |
75,000 |
$ |
33,680 |
$ |
27,706 |
$ |
19,205 |
$ |
47,016 |
| |||||
Depreciation and amortization |
|
9,330 |
|
19,121 |
|
25,166 |
|
18,878 |
|
16,463 |
| |||||
|
|
|
|
|
|
|
|
|
|
| ||||||
EBITDA |
|
84,330 |
|
52,801 |
|
52,872 |
|
38,083 |
|
63,479 |
| |||||
Management fees (a) |
|
|
|
1,860 |
|
2,273 |
|
620 |
|
|
| |||||
Agreement termination costs |
|
|
|
|
|
17,552 |
|
|
|
|
| |||||
Recapitalization costs |
|
|
|
|
|
|
|
34,268 |
|
|
| |||||
Year 2000 remediation expense |
|
|
|
|
|
|
|
|
|
2,839 |
| |||||
Other non-cash operating items (b) |
|
|
|
16,231 |
|
16,808 |
|
555 |
|
(1,873 |
) | |||||
|
|
|
|
|
|
|
|
|
|
| ||||||
Adjusted EBITDA |
$ |
84,330 |
$ |
70,892 |
$ |
89,505 |
$ |
73,526 |
$ |
64,445 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
(a) |
Management fees were paid pursuant to our management services agreement and are included in selling, general and administrative expense in our statements of operations.
Effective November 27, 2001, the parties terminated the management services agreement. |
(b) |
Other non-cash operating items include a write-down of assets of $8.6 million and non-cash compensation of $1.4 million included in direct costs and $6.2 million included
in selling, general and administrative expense for the nine months ended September 30, 2001; a write-down of assets of $9.2 million and non-cash compensation of $1.4 million included in direct costs and $6.2 million included in selling, general and
administrative expense for the year ended December 31, 2001; non-cash compensation of $103,000 included in direct costs and $452,000 included in selling, general and administrative expense for the year ended December 31, 2000 and reversal of
restructuring charges of $1.9 million for the year ended December 31, 1999. |
(4) |
Adjusted EBITDA is the sum of adjusted laboratory EBITDA, adjusted animal hospital EBITDA and other revenue, less corporate selling, general and administrative expense,
excluding non-cash compensation and management fees and including the effect of gain (loss) on sale of assets. |
Nine Months Ended September 30, |
Year Ended December 31, |
|||||||||||||||||||
2002 |
2001 |
2001 |
2000 |
1999 |
||||||||||||||||
Adjusted laboratory EBITDA |
$ |
43,734 |
|
$ |
35,264 |
|
$ |
45,561 |
|
$ |
38,827 |
|
$ |
32,273 |
| |||||
Adjusted animal hospital EBITDA |
|
49,472 |
|
|
43,159 |
|
|
53,658 |
|
|
42,985 |
|
|
37,237 |
| |||||
Other revenue |
|
1,500 |
|
|
1,500 |
|
|
2,000 |
|
|
925 |
|
|
5,100 |
| |||||
Corporate selling, general and administrative expense (a) |
|
(10,456 |
) |
|
(8,906 |
) |
|
(11,832 |
) |
|
(9,211 |
) |
|
(10,165 |
) | |||||
Gain (loss) on sale of assets |
|
80 |
|
|
(125 |
) |
|
118 |
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Adjusted EBITDA |
$ |
84,330 |
|
$ |
70,892 |
|
$ |
89,505 |
|
$ |
73,526 |
|
$ |
64,445 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
Corporate selling, general and administrative expense excludes non-cash compensation of $771,000 and management fees of $1.9 million for the nine months ended September
30, 2001, non-cash compensation of $771,000 and management fees of $2.3 million for the year ended December 31, 2001; and non-cash compensation of $56,000 and management fees of $620,000 for the year ended December 31, 2000. Management fees were
paid pursuant to our management services agreement. Effective November 27, 2001, the parties terminated the management services agreement. |
(5) |
Adjusted EBITDA margin is calculated by dividing adjusted EBITDA by total revenue. |
(6) |
Adjusted laboratory EBITDA excludes non-cash compensation of $4.3 million for the nine months ended September 30, 2001, and non-cash compensation of $4.3 million and
$311,000 for the years ended December 31, 2001 and 2000. Adjusted laboratory EBITDA margin is calculated by dividing adjusted laboratory EBITDA by laboratory revenue. |
(7) |
Adjusted animal hospital EBITDA excludes non-cash compensation of $2.6 million for the nine months ended September 30, 2001, and non-cash compensation of $2.6 million and
$188,000 for the years ended December 31, 2001 and 2000. Adjusted animal hospital EBITDA margin is calculated by dividing adjusted animal hospital EBITDA by animal hospital revenue. |
(8) |
Laboratory internal revenue growth is calculated using laboratory revenue as reported, adjusted to exclude, for those laboratories that we did not own for the entire
period presented, an estimate of revenue generated by these newly acquired laboratories subsequent to the date of our purchase. We calculate this estimate of revenue for each newly acquired laboratory using an historical twelve-month revenue figure
(in some cases on an annualized basis) provided to us by the seller of the acquired laboratory, which amount is increased by our laboratory revenue growth rate for the prior year. In calculating the laboratory revenue growth rate for the year in
which the acquisition occurred, we exclude from our reported laboratory revenue the estimated annual revenue attributable to newly acquired laboratories multiplied by a fraction representing the portion of the year that we owned the related
facility. In calculating the laboratory revenue growth rate for the year following the acquisition, we exclude from our reported laboratory revenue the estimated annual revenue attributable to newly acquired laboratories multiplied by a fraction
representing the portion of the year that we did not own the facility. To determine laboratory internal revenue growth rate for the applicable period, we compare laboratory revenue net of estimated laboratory revenue of acquired laboratories to
laboratory revenue as reported for the prior comparable period. We believe this fairly presents laboratory internal revenue growth for the periods presented, although our calculation may not be comparable to similarly titled measures reported by
other companies. |
(9) |
Animal hospital same-facility revenue growth is calculated using the combined revenue of the animal hospitals owned and managed for the entire periods presented.
|
(10) |
The as adjusted balance sheet data are presented as if (a) the issuance of $25.0 million in additional senior term C notes under our senior credit facility; (b) the
redemption of the entire principal amount of our 13.5% senior subordinated notes; and (c) the redemption of $30.0 million principal amount of our 15.5% senior notes, each of which occurred in October 2002, had occurred at September 30, 2002.
|
(11) |
The pro forma as adjusted balance sheet data are presented as if (a) this offering and the application of the net proceeds therefrom; (b) the issuance of $25.0 million in
additional senior term C notes under our senior credit facility; (c) the redemption of the entire principal amount of our 13.5% senior subordinated notes; and (d) the redemption of $30.0 million principal amount of our 15.5% senior notes, each of
which occurred in October 2002, had occurred at September 30, 2002. |
|
negative effects on our operating results; |
|
impairment of goodwill and other intangible assets; |
|
dependence on retention, hiring and training of key personnel, including specialists; and |
|
contingent and latent risks associated with the past operations of, and other unanticipated problems arising in, an acquired business. |
As of September 30, 2002 |
||||||||||||
Actual |
Adjustment |
Pro Forma |
||||||||||
Senior term C notes |
$ |
142,703 |
|
$ |
25,000 |
|
$ |
167,703 |
| |||
13.5% senior subordinated notes |
|
15,000 |
|
|
(15,000 |
) |
|
|
| |||
9.875% senior subordinated notes |
|
170,000 |
|
|
170,000 |
| ||||||
15.5% senior notes |
|
66,715 |
|
|
(30,000 |
) |
|
36,715 |
| |||
Other |
|
1,658 |
|
|
1,658 |
| ||||||
|
|
|
|
|
| |||||||
|
396,076 |
|
|
376,076 |
| |||||||
Lessunamortized discount |
|
(7,242 |
) |
|
4,214 |
|
|
(3,028 |
) | |||
|
|
|
|
|
| |||||||
Total debt obligations |
$ |
388,834 |
|
$ |
373,048 |
| ||||||
|
|
|
|
|
|
2002 |
2003 |
2004 |
2005(1) |
2006(1) | |||||||||||
Long-term debt |
$ |
3,541 |
$ |
1,894 |
$ |
1,860 |
$ |
4,044 |
$ |
21,487 | |||||
Fixed interest |
|
20,694 |
|
19,333 |
|
19,134 |
|
21,328 |
|
22,448 | |||||
Variable interest |
|
7,714 |
|
6,966 |
|
7,698 |
|
10,614 |
|
11,313 | |||||
Collar agreement |
|
2,340 |
|
|
|
|
|
|
|
| |||||
PIK interest |
|
|
|
|
|
|
|
16,610 |
|
| |||||
|
|
|
|
|
|
|
|
|
| ||||||
Total |
$ |
34,289 |
$ |
28,193 |
$ |
28,692 |
$ |
52,596 |
$ |
55,248 | |||||
|
|
|
|
|
|
|
|
|
|
(1) |
We intend to use the proceeds from this offering to repay the entire outstanding principal amount of our 15.5% senior notes. If we repay the entire outstanding principal
amount of these notes, our future cash obligations as set forth in the table above will be reduced by $23.0 million in 2005 and $5.3 million in 2006. |
|
limit our funds available to repay the 15.5% senior notes and 9.875% senior subordinated notes; |
|
limit our ability to borrow additional funds or to obtain other financing in the future for working capital, capital expenditures, acquisitions, investments and general
corporate purposes; |
|
limit our ability to dispose of our assets, create liens on our assets or to extend credit; |
|
make us more vulnerable to economic downturns and reduce our flexibility in responding to changing business and economic conditions; |
|
limit our flexibility in planning for, or reacting to, changes in our business or industry; |
|
place us at a competitive disadvantage to our competitors with less debt; and |
|
restrict our ability to pay dividends, repurchase or redeem our capital stock or debt, or merge or consolidate with another entity. |
|
demand for our tests; |
|
changes in our pricing policies or those of our competitors; |
|
the hiring and retention of key personnel; |
|
wage and cost pressures; |
|
changes in fuel prices or electrical rates; |
|
costs related to acquisitions of technologies or businesses; and |
|
seasonal and general economic factors. |
|
a classified board of directors; |
|
a prohibition on stockholder action through written consents; |
|
a requirement that special meetings of stockholders be called only by our board of directors, the Chairman of our board of directors, our President or our Chief Executive
Officer; |
|
advance notice requirements for stockholder proposals and nominations; and |
|
availability of blank check preferred stock. |
|
to repay the entire outstanding principal amount, or approximately $36.7 million, of our 15.5% senior notes due 2010 at a redemption price of 110% of the principal
amount, for an aggregate of $40.4 million, plus accrued and unpaid interest; and |
|
for general corporate purposes. |
High |
Low | |||||
Fiscal 2002 by Quarter |
||||||
Fourth |
$ |
16.40 |
$ |
12.16 | ||
Third |
$ |
16.48 |
$ |
11.90 | ||
Second |
$ |
16.36 |
$ |
12.71 | ||
First |
$ |
14.62 |
$ |
11.65 | ||
Fiscal 2001 by Quarter |
||||||
Fourth (commencing November 21, 2001) |
$ |
12.45 |
$ |
8.83 | ||
Fiscal 2000 by Quarter |
||||||
Third (through September 19, 2000) |
$ |
0.99 |
$ |
0.90 | ||
Second |
$ |
0.93 |
$ |
0.83 | ||
First |
$ |
0.96 |
$ |
0.68 |
|
on an actual basis; |
|
on an as adjusted basis to reflect transactions that occurred in October 2002; and |
|
on a pro forma as adjusted basis to reflect transactions that occurred in October 2002 and this offering at a public offering price of $15.25 per share and the intended
application of the net proceeds therefrom. |
As of September 30, 2002 |
||||||||||||
Actual |
As adjusted (1) |
Pro forma as adjusted (2) |
||||||||||
(dollars in thousands) |
||||||||||||
Total debt: |
||||||||||||
Senior credit facility: |
||||||||||||
Revolving credit facility (3) |
$ |
|
|
$ |
|
|
$ |
|
| |||
Senior term C notes (4) |
|
142,703 |
|
|
167,703 |
|
|
167,703 |
| |||
13.5% senior subordinated notes due 2010 |
|
15,000 |
|
|
|
|
|
|
| |||
9.875% senior subordinated notes due 2009 |
|
170,000 |
|
|
170,000 |
|
|
170,000 |
| |||
15.5% senior notes due 2010 |
|
66,715 |
|
|
36,715 |
|
|
|
| |||
Other debt |
|
1,658 |
|
|
1,658 |
|
|
1,658 |
| |||
Unamortized discount |
|
(7,242 |
) |
|
(3,028 |
) |
|
(15 |
) | |||
|
|
|
|
|
|
|
|
| ||||
Total debt |
|
388,834 |
|
|
373,048 |
|
|
339,346 |
| |||
|
|
|
|
|
|
|
|
| ||||
Stockholders equity: |
||||||||||||
Common stock, 75,000,000 shares authorized, 36,760,975 shares issued and outstanding, actual and as adjusted; 75,000,000 shares
authorized and 40,060,975 shares issued and outstanding, pro forma as adjusted (5) |
|
37 |
|
|
37 |
|
|
41 |
| |||
Additional paid-in capital |
|
188,865 |
|
|
188,865 |
|
|
235,995 |
| |||
Notes receivable from stockholders |
|
(240 |
) |
|
(240 |
) |
|
(240 |
) | |||
Accumulated deficit |
|
(123,429 |
) |
|
(129,004 |
) |
|
(133,401 |
) | |||
Accumulated comprehensive loss |
|
(319 |
) |
|
(319 |
) |
|
(319 |
) | |||
|
|
|
|
|
|
|
|
| ||||
Total stockholders equity |
|
64,914 |
|
|
59,339 |
|
|
102,076 |
| |||
|
|
|
|
|
|
|
|
| ||||
Total capitalization |
$ |
453,748 |
|
$ |
432,387 |
|
$ |
441,422 |
| |||
|
|
|
|
|
|
|
|
|
(1) |
The as adjusted data are presented as if (a) the issuance of $25.0 million in additional senior term C notes under our senior credit facility; (b) the repayment of the
entire outstanding principal amount of our 13.5% senior subordinated notes; and (c) the repayment of $30.0 million in principal of our 15.5% senior notes, each of which occurred in October 2002, had occurred at September 30, 2002.
|
(2) |
The pro forma as adjusted data are presented as if (a) this offering and the application of the net proceeds therefrom; (b) the issuance of $25.0 million in additional
senior term C notes under our senior credit facility; (c) the repayment of the entire outstanding principal amount of our 13.5% senior subordinated notes; and (d) the repayment of $30.0 million in principal of our 15.5% senior notes, each of which
occurred in October 2002, had occurred at September 30, 2002. |
(3) |
The revolving credit facility provides for borrowings of up to $50.0 million, $7.5 million of which was drawn in December 2002 and is outstanding.
|
(4) |
On August 29, 2002, we repaid our senior term A and senior term B notes with the proceeds acquired from the issuance of senior term C notes, which bear a lower interest
rate than the weighted average interest rate for the senior term A and senior term B notes. See Description of Certain Indebtedness for additional information. |
(5) |
Share information is based on the number of shares outstanding as of September 30, 2002, and: |
|
excludes 1,955,901 shares of common stock issuable upon exercise of outstanding options under our stock incentive plans, at a weighted average exercise price of $9.95 per
share; |
|
excludes 650,000 shares available for future issuance under our stock incentive plans; and |
|
assumes no exercise of the underwriters over-allotment option. |
Nine Months Ended September 30, |
Year Ended December 31, |
|||||||||||||||||||||||||||
2002 |
2001 |
2001 |
2000 |
1999 |
1998 |
1997 |
||||||||||||||||||||||
(dollars in thousands, except per share amounts) |
||||||||||||||||||||||||||||
Statements of Operations Data: |
||||||||||||||||||||||||||||
Laboratory revenue |
$ |
116,911 |
|
$ |
101,855 |
|
$ |
134,711 |
|
$ |
119,300 |
|
$ |
103,282 |
|
$ |
89,896 |
|
$ |
68,997 |
| |||||||
Animal hospital revenue |
|
225,383 |
|
|
207,665 |
|
|
272,113 |
|
|
240,624 |
|
|
217,988 |
|
|
191,888 |
|
|
165,848 |
| |||||||
Other revenue (1) |
|
1,500 |
|
|
1,500 |
|
|
2,000 |
|
|
925 |
|
|
5,100 |
|
|
5,100 |
|
|
5,764 |
| |||||||
Intercompany |
|
(6,902 |
) |
|
(5,655 |
) |
|
(7,462 |
) |
|
(6,162 |
) |
|
(5,810 |
) |
|
(5,845 |
) |
|
(4,696 |
) | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Total revenue |
|
336,892 |
|
|
305,365 |
|
|
401,362 |
|
|
354,687 |
|
|
320,560 |
|
|
281,039 |
|
|
235,913 |
| |||||||
Direct costs |
|
226,749 |
|
|
213,454 |
|
|
283,226 |
|
|
254,890 |
|
|
232,493 |
|
|
209,380 |
|
|
178,630 |
| |||||||
Selling, general and administrative |
|
25,893 |
|
|
30,365 |
|
|
38,633 |
|
|
27,446 |
|
|
23,622 |
|
|
19,693 |
|
|
17,676 |
| |||||||
Depreciation and amortization |
|
9,330 |
|
|
19,121 |
|
|
25,166 |
|
|
18,878 |
|
|
16,463 |
|
|
13,132 |
|
|
11,199 |
| |||||||
Agreement termination costs |
|
|
|
|
|
|
|
17,552 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Recapitalization costs |
|
|
|
|
|
|
|
|
|
|
34,268 |
|
|
|
|
|
|
|
|
|
| |||||||
Year 2000 remediation expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
2,839 |
|
|
|
|
|
|
| |||||||
Other operating and non-cash items |
|
(80 |
) |
|
8,745 |
|
|
9,079 |
|
|
|
|
|
(1,873 |
) |
|
|
|
|
|
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Operating income (loss) |
|
75,000 |
|
|
33,680 |
|
|
27,706 |
|
|
19,205 |
|
|
47,016 |
|
|
38,834 |
|
|
28,408 |
| |||||||
Net interest expense |
|
30,541 |
|
|
32,387 |
|
|
42,918 |
|
|
19,892 |
|
|
9,449 |
|
|
8,832 |
|
|
7,411 |
| |||||||
Other (income) expense, net |
|
(159 |
) |
|
233 |
|
|
168 |
|
|
1,800 |
|
|
|
|
|
|
|
|
|
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Income (loss) before minority interest, provision for income taxes and extraordinary item |
|
44,618 |
|
|
1,060 |
|
|
(15,380 |
) |
|
(2,487 |
) |
|
37,567 |
|
|
30,002 |
|
|
20,997 |
| |||||||
Minority interest in income of subsidiaries |
|
1,360 |
|
|
1,104 |
|
|
1,439 |
|
|
1,066 |
|
|
850 |
|
|
780 |
|
|
424 |
| |||||||
Provision for income taxes |
|
18,092 |
|
|
6,741 |
|
|
445 |
|
|
2,199 |
|
|
14,360 |
|
|
12,954 |
|
|
9,347 |
| |||||||
Extraordinary loss on early extinguishment of debt (net of taxes) |
|
2,001 |
|
|
|
|
|
10,159 |
|
|
2,659 |
|
|
|
|
|
|
|
|
|
| |||||||
Increase in carrying amount of redeemable preferred stock |
|
|
|
|
15,583 |
|
|
19,151 |
|
|
5,391 |
|
|
|
|
|
|
|
|
|
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Net income (loss) available to common stockholders |
$ |
23,165 |
|
$ |
(22,368 |
) |
$ |
(46,574 |
) |
$ |
(13,802 |
) |
$ |
22,357 |
|
$ |
16,268 |
|
$ |
11,226 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Basic earnings (loss) per share |
$ |
0.63 |
|
$ |
(1.27 |
) |
$ |
(2.39 |
) |
$ |
(0.06 |
) |
$ |
0.07 |
|
$ |
0.05 |
|
$ |
0.04 |
| |||||||
Diluted earnings (loss) per share |
$ |
0.63 |
|
$ |
(1.27 |
) |
$ |
(2.39 |
) |
$ |
(0.06 |
) |
$ |
0.07 |
|
$ |
0.05 |
|
$ |
0.04 |
| |||||||
Shares used for computing basic earnings (loss) per share |
|
36,744 |
|
|
17,643 |
|
|
19,509 |
|
|
234,055 |
|
|
315,945 |
|
|
305,250 |
|
|
294,390 |
| |||||||
Shares used for computing diluted earnings (loss) per share |
|
37,088 |
|
|
17,643 |
|
|
19,509 |
|
|
234,055 |
|
|
329,775 |
|
|
329,100 |
|
|
315,195 |
|
Nine Months Ended September 30, |
Year Ended December 31, |
|||||||||||||||||||||||||||
2002 |
2001 |
2001 |
2000 |
1999 |
1998 |
1997 |
||||||||||||||||||||||
(dollars in thousands) |
||||||||||||||||||||||||||||
Other Financial Data: |
||||||||||||||||||||||||||||
Adjusted EBITDA (2) (3) |
$ |
84,330 |
|
$ |
70,892 |
|
$ |
89,505 |
|
$ |
73,526 |
|
$ |
64,445 |
|
$ |
51,966 |
|
$ |
39,607 |
| |||||||
Adjusted EBITDA margin (4) |
|
25.0 |
% |
|
23.2 |
% |
|
22.3 |
% |
|
20.7 |
% |
|
20.1 |
% |
|
18.5 |
% |
|
16.8 |
% | |||||||
Adjusted laboratory EBITDA (5) |
$ |
43,734 |
|
$ |
35,264 |
|
$ |
45,561 |
|
$ |
38,827 |
|
$ |
32,273 |
|
$ |
24,215 |
|
$ |
20,142 |
| |||||||
Adjusted laboratory EBITDA margin (5) |
|
37.4 |
% |
|
34.6 |
% |
|
33.8 |
% |
|
32.5 |
% |
|
31.2 |
% |
|
26.9 |
% |
|
29.2 |
% | |||||||
Adjusted animal hospital EBITDA (6) |
$ |
49,472 |
|
$ |
43,159 |
|
$ |
53,658 |
|
$ |
42,985 |
|
$ |
37,237 |
|
$ |
31,975 |
|
$ |
23,243 |
| |||||||
Adjusted animal hospital EBITDA margin (6) |
|
22.0 |
% |
|
20.8 |
% |
|
19.7 |
% |
|
17.9 |
% |
|
17.1 |
% |
|
16.7 |
% |
|
14.0 |
% | |||||||
Net cash provided by operating activities |
$ |
60,838 |
|
$ |
49,316 |
|
$ |
57,104 |
|
$ |
60,054 |
|
$ |
38,467 |
|
$ |
27,123 |
|
$ |
22,674 |
| |||||||
Net cash used in investing activities |
|
(29,700 |
) |
|
(30,331 |
) |
|
(36,202 |
) |
|
(47,679 |
) |
|
(13,676 |
) |
|
(19,474 |
) |
|
(16,368 |
) | |||||||
Net cash used in financing activities |
|
(5,883 |
) |
|
(5,873 |
) |
|
(24,318 |
) |
|
(12,476 |
) |
|
(23,148 |
) |
|
(18,554 |
) |
|
(16,045 |
) | |||||||
Capital expenditures |
|
13,405 |
|
|
9,929 |
|
|
13,481 |
|
|
22,555 |
|
|
21,803 |
|
|
11,678 |
|
|
7,241 |
| |||||||
Balance Sheet Data (at period end): |
||||||||||||||||||||||||||||
Cash and cash equivalents |
$ |
32,358 |
|
$ |
23,631 |
|
$ |
7,103 |
|
$ |
10,519 |
|
$ |
10,620 |
|
$ |
8,977 |
|
$ |
19,882 |
| |||||||
Net working capital |
|
(6,176 |
) |
|
2,175 |
|
|
(2,574 |
) |
|
5,289 |
|
|
9,605 |
|
|
6,694 |
|
|
(4,454 |
) | |||||||
Total assets |
|
513,380 |
|
|
501,227 |
|
|
468,521 |
|
|
483,070 |
|
|
426,500 |
|
|
393,960 |
|
|
386,089 |
| |||||||
Total debt |
|
388,834 |
|
|
371,365 |
|
|
384,332 |
|
|
362,749 |
|
|
161,535 |
|
|
159,787 |
|
|
173,875 |
| |||||||
Total redeemable preferred stock |
|
|
|
|
170,205 |
|
|
|
|
|
154,622 |
|
|
|
|
|
|
|
|
|
| |||||||
Total stockholders equity (deficit) |
|
64,914 |
|
|
(97,946 |
) |
|
39,764 |
|
|
(81,310 |
) |
|
231,229 |
|
|
202,685 |
|
|
180,851 |
|
(1) |
Other revenue includes consulting fees of $1.5 million for each of the nine months ended September 30, 2002 and 2001, and consulting fees of $2.0 million, $925,000, $5.1
million, $5.1 million and $4.7 million for the years ended December 31, 2001, 2000, 1999, 1998 and 1997. For the year ended December 31, 1997, other revenue also includes revenue from our pet product joint venture; we transferred the control of the
joint venture to our joint venture partner in February 1997. |
(2) |
EBITDA is operating income before depreciation and amortization. Adjusted EBITDA for the 2001 and 2000 periods represents EBITDA adjusted to exclude non-cash compensation
and management fees paid pursuant to our management services agreement with Leonard Green & Partners, which was terminated in November 2001. Adjusted EBITDA for the 2001 periods also excludes agreement termination costs and write-down of assets.
Adjusted EBITDA for the 2000 period also excludes recapitalization costs. Adjusted EBITDA for the 1999 period represents EBITDA adjusted to exclude Year 2000 remediation expense and other non-cash operating items. No adjustments were made to the
EBITDA calculations for 2002. |
Nine Months Ended September 30, |
Year Ended December 31, | |||||||||||||||||||||
2002 |
2001 |
2001 |
2000 |
1999 |
1998 |
1997 | ||||||||||||||||
Operating income |
$ |
75,000 |
$ |
33,680 |
$ |
27,706 |
$ |
19,205 |
$ |
47,016 |
|
$ |
38,834 |
$ |
28,408 | |||||||
Depreciation and amortization |
|
9,330 |
|
19,121 |
|
25,166 |
|
18,878 |
|
16,463 |
|
|
13,132 |
|
11,199 | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
EBITDA |
|
84,330 |
|
52,801 |
|
52,872 |
|
38,083 |
|
63,479 |
|
|
51,966 |
|
39,607 | |||||||
Management fees (a) |
|
|
|
1,860 |
|
2,273 |
|
620 |
|
|
|
|
|
|
| |||||||
Agreement termination costs |
|
|
|
|
|
17,552 |
|
|
|
|
|
|
|
|
| |||||||
Recapitalization costs |
|
|
|
|
|
|
|
34,268 |
|
|
|
|
|
|
| |||||||
Year 2000 remediation expense |
|
|
|
|
|
|
|
|
|
2,839 |
|
|
|
|
| |||||||
Other non-cash operating items (b) |
|
|
|
16,231 |
|
16,808 |
|
555 |
|
(1,873 |
) |
|
|
|
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Adjusted EBITDA |
$ |
84,330 |
$ |
70,892 |
$ |
89,505 |
$ |
73,526 |
$ |
64,445 |
|
$ |
51,966 |
$ |
39,607 | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
Management fees were paid pursuant to our management services agreement and are included in selling, general and administrative expense in our statements of operations.
Effective November 27, 2001, the parties terminated the management services agreement. |
(b) |
Other non-cash operating items include a write-down of assets of $8.6 million and non-cash compensation of $1.4 million included in direct costs and $6.2 million
included in selling general and administrative expense for the nine months ended September 30, 2001; a write-down of assets of $9.2 million and non-cash compensation of $1.4 million included in direct costs and $6.2 million included in selling,
general and administrative expense for the year ended December 31, 2001; non-cash compensation of $103,000 included in direct costs and $452,000 included in selling, general and administrative expense for the year ended December 31, 2000; reversal
of restructuring charges of $1.9 million for the year ended December 31, 1999. |
(3) |
Adjusted EBITDA is the sum of adjusted laboratory EBITDA, adjusted animal hospital EBITDA and other revenue, less corporate selling, general and administrative expense,
excluding non-cash compensation and management fees and including the effect of gain (loss) on sale of assets. For the year ended December 31, 1997, adjusted EBITDA also includes EBITDA of our pet products joint venture of $168,000.
|
Nine Months Ended September 30, |
Year Ended December 31, |
|||||||||||||||||||||||||||
2002 |
2001 |
2001 |
2000 |
1999 |
1998 |
1997 |
||||||||||||||||||||||
Adjusted laboratory EBITDA |
$ |
43,734 |
|
$ |
35,264 |
|
$ |
45,561 |
|
$ |
38,827 |
|
$ |
32,273 |
|
$ |
24,215 |
|
$ |
20,142 |
| |||||||
Adjusted animal hospital EBITDA |
|
49,472 |
|
|
43,159 |
|
|
53,658 |
|
|
42,985 |
|
|
37,237 |
|
|
31,975 |
|
|
23,243 |
| |||||||
Other revenue |
|
1,500 |
|
|
1,500 |
|
|
2,000 |
|
|
925 |
|
|
5,100 |
|
|
5,100 |
|
|
4,700 |
| |||||||
Corporate selling, general and administrative expense (a) |
|
(10,456 |
) |
|
(8,906 |
) |
|
(11,832 |
) |
|
(9,211 |
) |
|
(10,165 |
) |
|
(9,324 |
) |
|
(8,646 |
) | |||||||
Gain (loss) on sale of assets |
|
80 |
|
|
(125 |
) |
|
118 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Pet products joint venture EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
168 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Adjusted EBITDA |
$ |
84,330 |
|
$ |
70,892 |
|
$ |
89,505 |
|
$ |
73,526 |
|
$ |
64,445 |
|
$ |
51,966 |
|
$ |
39,607 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
Corporate selling, general and administrative expense excludes non-cash compensation of $771,000 and management fees of $1.9 million for the nine months ended September
30, 2001, non-cash compensation of $771,000 and management fees of $2.3 million for the year ended December 31, 2001; and non-cash compensation of $56,000 and management fees of $620,000 for the year ended December 31, 2000. Management fees were
paid pursuant to our management services agreement. Effective November 27, 2001, the parties terminated the management services agreement. |
(4) |
Adjusted EBITDA margin is calculated by dividing adjusted EBITDA by total revenue. |
(5) |
Adjusted laboratory EBITDA excludes non-cash compensation of $4.3 million for the nine months ended September 30, 2001, and non-cash compensation of $4.3 million and
$311,000 for the years ended December 31, 2001 and 2000. Adjusted laboratory EBITDA margin is calculated by dividing adjusted laboratory EBITDA by laboratory revenue. |
(6) |
Adjusted animal hospital EBITDA excludes non-cash compensation of $2.6 million for the nine months ended September 30, 2001, and non-cash compensation of $2.6 million and
$188,000 for the years ended December 31, 2001 and 2000. Adjusted animal hospital EBITDA margin is calculated by dividing adjusted animal hospital EBITDA by animal hospital revenue. |
Nine Months Ended September 30, |
Year Ended December 31, |
||||||||||||||
2002 |
2001 |
2001 |
2000 |
1999 |
|||||||||||
Laboratories: |
|||||||||||||||
Beginning of period |
16 |
|
15 |
|
15 |
|
13 |
|
12 |
| |||||
Acquisitions and new facilities |
3 |
|
|
|
1 |
|
3 |
|
3 |
| |||||
Relocated into laboratories operated by us |
|
|
|
|
|
|
(1 |
) |
(2 |
) | |||||
|
|
|
|
|
|
|
|
|
| ||||||
End of period |
19 |
|
15 |
|
16 |
|
15 |
|
13 |
| |||||
|
|
|
|
|
|
|
|
|
| ||||||
Animal hospitals: |
|||||||||||||||
Beginning of period |
214 |
|
209 |
|
209 |
|
194 |
|
168 |
| |||||
Acquisitions |
18 |
|
18 |
|
21 |
|
24 |
|
39 |
| |||||
Relocated into hospitals operated by us |
(7 |
) |
(10 |
) |
(13 |
) |
(8 |
) |
(11 |
) | |||||
Sold or closed |
|
|
(3 |
) |
(3 |
) |
(1 |
) |
(2 |
) | |||||
|
|
|
|
|
|
|
|
|
| ||||||
End of period |
225 |
|
214 |
|
214 |
|
209 |
|
194 |
| |||||
|
|
|
|
|
|
|
|
|
| ||||||
Owned at end of period |
167 |
|
161 |
|
160 |
|
157 |
|
149 |
| |||||
Managed at end of period |
58 |
|
53 |
|
54 |
|
52 |
|
45 |
|
|
the contribution of $155.0 million by a group of investors led by Leonard Green & Partners; |
|
borrowings of $250.0 million under a $300.0 million senior credit facility; |
|
the issuance of an aggregate of $100.0 million of 15.5% senior notes; and |
|
the issuance of an aggregate of $20.0 million of 13.5% senior subordinated notes. |
|
redeemed all of our outstanding series A and series B redeemable preferred stock for $173.8 million; |
|
repaid $100.0 million of our senior term A and B notes; |
|
repaid $59.1 million in principal of our 15.5% senior notes due 2010, at a redemption price of 110%, plus accrued and unpaid interest; and
|
|
repaid $5.0 million in principal of our 13.5% senior subordinated notes due 2010, at a redemption price of 110%, plus accrued and unpaid interest.
|
|
repaid our senior term A and senior term B notes with the proceeds acquired from the issuance of senior term C notes, which bear a lower interest rate than the weighted
average interest rate for the senior term A and senior term B notes; |
|
repaid $15.0 million, the entire outstanding principal amount, of our 13.5% senior subordinated notes due 2010, at a redemption price of 110%, plus accrued and unpaid
interest; and |
|
repaid $30.0 million in principal amount of our 15.5% senior notes due 2010, at a redemption price of 110%, plus accrued and unpaid interest.
|
|
there exists adequate evidence of the transaction; |
|
delivery of goods has occurred or services have been rendered; and |
|
the price is not contingent on future activity and collectibility is reasonably assured. |
Nine Months Ended September 30, |
Year Ended December 31, |
||||||||||||||
2002 |
2001 |
2001 |
2000 |
1999 |
|||||||||||
Revenue: |
|||||||||||||||
Laboratory |
34.7 |
% |
33.4 |
% |
33.6 |
% |
33.6 |
% |
32.2 |
% | |||||
Animal hospital |
66.9 |
|
68.0 |
|
67.8 |
|
67.8 |
|
68.0 |
| |||||
Other |
0.4 |
|
0.5 |
|
0.5 |
|
0.3 |
|
1.6 |
| |||||
Intercompany |
(2.0 |
) |
(1.9 |
) |
(1.9 |
) |
(1.7 |
) |
(1.8 |
) | |||||
|
|
|
|
|
|
|
|
|
| ||||||
Total revenue |
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
| |||||
Direct costs |
67.3 |
|
69.9 |
|
70.6 |
|
71.9 |
|
72.5 |
| |||||
Selling, general and administrative |
7.7 |
|
9.9 |
|
9.6 |
|
7.6 |
|
7.4 |
| |||||
Depreciation and amortization |
2.7 |
|
6.3 |
|
6.3 |
|
5.4 |
|
5.1 |
| |||||
Agreement termination costs |
|
|
|
|
4.4 |
|
|
|
|
| |||||
Write-down and (gain) loss on sale of assets |
|
|
2.9 |
|
2.2 |
|
|
|
|
| |||||
Recapitalization costs |
|
|
|
|
|
|
9.7 |
|
|
| |||||
Year 2000 remediation expense |
|
|
|
|
|
|
|
|
0.9 |
| |||||
Reversal of restructuring charges |
|
|
|
|
|
|
|
|
(0.6 |
) | |||||
|
|
|
|
|
|
|
|
|
| ||||||
Operating income |
22.3 |
|
11.0 |
|
6.9 |
|
5.4 |
|
14.7 |
| |||||
Net interest expense |
9.0 |
|
10.6 |
|
10.7 |
|
5.6 |
|
2.9 |
| |||||
Other expense, net |
|
|
0.1 |
|
|
|
0.5 |
|
|
| |||||
Minority interest |
0.4 |
|
0.3 |
|
0.4 |
|
0.3 |
|
0.3 |
| |||||
Provision for income taxes |
5.4 |
|
2.2 |
|
0.1 |
|
0.6 |
|
4.5 |
| |||||
Extraordinary loss on early extinguishment of debt, net of taxes |
0.6 |
|
|
|
2.5 |
|
0.8 |
|
|
| |||||
|
|
|
|
|
|
|
|
|
| ||||||
Net income (loss) |
6.9 |
% |
(2.2 |
)% |
(6.8 |
)% |
(2.4 |
)% |
7.0 |
% | |||||
|
|
|
|
|
|
|
|
|
|
Laboratory |
Animal Hospital |
Corporate |
Inter- company Eliminations |
Total |
||||||||||||||
Nine Months Ended September 30, 2002 |
||||||||||||||||||
Revenue |
$ |
116,911 |
$ |
225,383 |
$ |
1,500 |
|
$ |
(6,902 |
) |
$ |
336,892 |
| |||||
Direct costs |
|
65,545 |
|
168,106 |
|
|
|
|
(6,902 |
) |
|
226,749 |
| |||||
Selling, general and administrative |
|
7,632 |
|
7,805 |
|
10,456 |
|
|
|
|
|
25,893 |
| |||||
Depreciation and amortization |
|
2,138 |
|
6,166 |
|
1,026 |
|
|
|
|
|
9,330 |
| |||||
Gain on sale of assets |
|
|
|
|
|
(80 |
) |
|
|
|
|
(80 |
) | |||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Operating income (loss) |
$ |
41,596 |
$ |
43,306 |
$ |
(9,902 |
) |
$ |
|
|
$ |
75,000 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Nine Months Ended September 30, 2001 |
||||||||||||||||||
Revenue |
$ |
101,855 |
$ |
207,665 |
$ |
1,500 |
|
$ |
(5,655 |
) |
$ |
305,365 |
| |||||
Direct costs |
|
61,566 |
|
157,543 |
|
|
|
|
(5,655 |
) |
|
213,454 |
| |||||
Selling, general and administrative |
|
9,305 |
|
9,523 |
|
11,537 |
|
|
|
|
|
30,365 |
| |||||
Depreciation and amortization |
|
3,457 |
|
10,829 |
|
4,835 |
|
|
|
|
|
19,121 |
| |||||
Write-down and loss on sale of assets |
|
|
|
|
|
8,745 |
|
|
|
|
|
8,745 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Operating income (loss) |
$ |
27,527 |
$ |
29,770 |
$ |
(23,617 |
) |
$ |
|
|
$ |
33,680 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
2001 |
||||||||||||||||||
Revenue |
$ |
134,711 |
$ |
272,113 |
$ |
2,000 |
|
$ |
(7,462 |
) |
$ |
401,362 |
| |||||
Direct costs |
|
81,996 |
|
208,692 |
|
|
|
|
(7,462 |
) |
|
283,226 |
| |||||
Selling, general and administrative |
|
11,434 |
|
12,323 |
|
14,876 |
|
|
|
|
|
38,633 |
| |||||
Depreciation and amortization |
|
4,657 |
|
14,491 |
|
6,018 |
|
|
|
|
|
25,166 |
| |||||
Agreement termination costs |
|
|
|
|
|
17,552 |
|
|
|
|
|
17,552 |
| |||||
Write-down and gain on sale of assets |
|
|
|
|
|
9,079 |
|
|
|
|
|
9,079 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Operating income (loss) |
$ |
36,624 |
$ |
36,607 |
$ |
(45,525 |
) |
$ |
|
|
$ |
27,706 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
2000 |
||||||||||||||||||
Revenue |
$ |
119,300 |
$ |
240,624 |
$ |
925 |
|
$ |
(6,162 |
) |
$ |
354,687 |
| |||||
Direct costs |
|
72,662 |
|
188,390 |
|
|
|
|
(6,162 |
) |
|
254,890 |
| |||||
Selling, general and administrative |
|
8,122 |
|
9,437 |
|
9,887 |
|
|
|
|
|
27,446 |
| |||||
Depreciation and amortization |
|
4,472 |
|
12,167 |
|
2,239 |
|
|
|
|
|
18,878 |
| |||||
Recapitalization costs |
|
|
|
|
|
34,268 |
|
|
|
|
|
34,268 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Operating income (loss) |
$ |
34,044 |
$ |
30,630 |
$ |
(45,469 |
) |
$ |
|
|
$ |
19,205 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
1999 |
||||||||||||||||||
Revenue |
$ |
103,282 |
$ |
217,988 |
$ |
5,100 |
|
$ |
(5,810 |
) |
$ |
320,560 |
| |||||
Direct costs |
|
64,234 |
|
174,069 |
|
|
|
|
(5,810 |
) |
|
232,493 |
| |||||
Selling, general and administrative |
|
6,775 |
|
6,682 |
|
10,165 |
|
|
|
|
|
23,622 |
| |||||
Depreciation and amortization |
|
4,234 |
|
10,472 |
|
1,757 |
|
|
|
|
|
16,463 |
| |||||
Year 2000 remediation expense |
|
|
|
|
|
2,839 |
|
|
|
|
|
2,839 |
| |||||
Reversal of restructuring charges |
|
|
|
|
|
(1,873 |
) |
|
|
|
|
(1,873 |
) | |||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Operating income (loss) |
$ |
28,039 |
$ |
26,765 |
$ |
(7,788 |
) |
$ |
|
|
$ |
47,016 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
|||||||||||
2002 |
2001 |
% Change |
|||||||||
Laboratory |
$ |
116,911 |
|
$ |
101,855 |
|
14.8 |
% | |||
Animal hospital |
|
225,383 |
|
|
207,665 |
|
8.5 |
% | |||
Other |
|
1,500 |
|
|
1,500 |
|
|||||
Intercompany |
|
(6,902 |
) |
|
(5,655 |
) |
|||||
|
|
|
|
|
|
||||||
Total revenue |
$ |
336,892 |
|
$ |
305,365 |
|
10.3 |
% | |||
|
|
|
|
|
|
Nine Months Ended September 30, |
|||||||||||
2002 |
2001 |
% Change |
|||||||||
Animal hospital revenue as reported |
$ |
225,383 |
|
$ |
207,665 |
|
8.5 |
% | |||
Less: Management fees paid to us by veterinary medical groups |
|
(33,713 |
) |
|
(28,270 |
) |
|||||
Add: Revenue of animal hospitals managed |
|
61,501 |
|
|
52,580 |
|
|||||
|
|
|
|
|
|
||||||
Combined revenue of animal hospitals owned and managed |
$ |
253,171 |
|
$ |
231,975 |
|
9.1 |
% | |||
|
|
|
|
|
|
Nine Months Ended September 30, |
|||||||||||||||||
2002 |
2001 |
||||||||||||||||
$ |
% of Revenue |
$ |
% of Revenue |
% Change |
|||||||||||||
Laboratory |
$ |
65,545 |
|
56.1 |
% |
$ |
61,566 |
|
60.4 |
% |
6.5 |
% | |||||
Animal hospital |
|
168,106 |
|
74.6 |
% |
|
157,543 |
|
75.9 |
% |
6.7 |
% | |||||
Intercompany |
|
(6,902 |
) |
|
(5,655 |
) |
|||||||||||
|
|
|
|
|
|
||||||||||||
Total direct costs |
$ |
226,749 |
|
67.3 |
% |
$ |
213,454 |
|
69.9 |
% |
6.2 |
% | |||||
|
|
|
|
|
|
Nine Months Ended September 30, |
|||||||||||||||||
2002 |
2001 |
||||||||||||||||
$ |
% of Revenue |
$ |
% of Revenue |
% Change |
|||||||||||||
Animal hospital direct costs as reported |
$ |
168,106 |
|
74.6 |
% |
$ |
157,543 |
|
75.9 |
% |
6.7 |
% | |||||
Add: Direct costs of animal hospitals managed |
|
61,501 |
|
|
52,580 |
|
|||||||||||
Less: Management fees charged by us to veterinary medical groups |
|
(33,713 |
) |
|
(28,270 |
) |
|||||||||||
|
|
|
|
|
|
||||||||||||
Combined direct costs of animal hospitals owned and managed |
$ |
195,894 |
|
77.4 |
% |
$ |
181,853 |
|
78.4 |
% |
7.7 |
% | |||||
|
|
|
|
|
|
Nine Months Ended September 30, |
||||||||||||
2002 |
2001 |
|||||||||||
$ |
% of Revenue |
$ |
% of Revenue |
% Change | ||||||||
Laboratory |
$ |
7,632 |
6.5% |
$ |
9,305 |
9.1% |
(18.0)% | |||||
Animal hospital |
|
7,805 |
3.5% |
|
9,523 |
4.6% |
(18.0)% | |||||
Corporate |
|
10,456 |
3.1% |
|
11,537 |
3.8% |
(9.4)% | |||||
|
|
|
|
|||||||||
Total SG&A |
$ |
25,893 |
7.7% |
$ |
30,365 |
9.9% |
(14.7)% | |||||
|
|
|
|
Nine Months Ended September 30, |
|||||||||||||||||
2002 |
2001 |
||||||||||||||||
$ |
% of Revenue |
$ |
% of Revenue |
% Change |
|||||||||||||
Laboratory adjusted EBITDA (1) |
$ |
43,734 |
|
37.4 |
% |
$ |
35,264 |
|
34.6 |
% |
24.0 |
% | |||||
Animal hospital adjusted EBITDA (2) |
|
49,472 |
|
22.0 |
% |
|
43,159 |
|
20.8 |
% |
14.6 |
% | |||||
Other revenue |
|
1,500 |
|
|
1,500 |
|
|||||||||||
Corporate selling, general and administrative(3) |
|
(10,456 |
) |
|
(8,906 |
) |
|||||||||||
Gain (loss) on sale of assets |
|
80 |
|
|
(125 |
) |
|||||||||||
|
|
|
|
|
|
||||||||||||
Total adjusted EBITDA |
$ |
84,330 |
|
25.0 |
% |
$ |
70,892 |
|
23.2 |
% |
19.0 |
% | |||||
|
|
|
|
|
|
(1) |
For the nine months ended September 30, 2001, laboratory EBITDA was adjusted to exclude non-cash compensation of $4.3 million. No adjustments were made in 2002.
|
(2) |
For the nine months ended September 30, 2001, animal hospital EBITDA was adjusted to exclude non-cash compensation of $2.6 million. No adjustments were made in 2002.
|
(3) |
For the nine months ended September 30, 2001, corporate selling, general and administrative expense was adjusted to exclude non-cash compensation of $771,000 and
management fees of $1.9 million. No adjustments were made in 2002. |
% Change | ||||||||||||||||
2001 |
2000 |
1999 |
2001 |
2000 | ||||||||||||
Laboratory |
$ |
134,711 |
|
$ |
119,300 |
|
$ |
103,282 |
|
12.9% |
15.5% | |||||
Animal hospital |
|
272,113 |
|
|
240,624 |
|
|
217,988 |
|
13.1% |
10.4% | |||||
Other |
|
2,000 |
|
|
925 |
|
|
5,100 |
|
|||||||
Intercompany |
|
(7,462 |
) |
|
(6,162 |
) |
|
(5,810 |
) |
|||||||
|
|
|
|
|
|
|
|
|
||||||||
Total revenue |
$ |
401,362 |
|
$ |
354,687 |
|
$ |
320,560 |
|
13.2% |
10.6% | |||||
|
|
|
|
|
|
|
|
|
% Change | ||||||||||||||||
2001 |
2000 |
1999 |
2001 |
2000 | ||||||||||||
Animal hospital revenue as reported |
$ |
272,113 |
|
$ |
240,624 |
|
$ |
217,988 |
|
13.1% |
10.4% | |||||
Less: Management fees paid to us by veterinary medical groups |
|
(37,770 |
) |
|
(31,133 |
) |
|
(30,202 |
) |
|||||||
Add: Revenue of animal hospitals managed |
|
71,591 |
|
|
60,380 |
|
|
42,829 |
|
|||||||
|
|
|
|
|
|
|
|
|
||||||||
Combined revenue of animal hospitals owned and managed |
$ |
305,934 |
|
$ |
269,871 |
|
$ |
230,615 |
|
13.4% |
17.0% | |||||
|
|
|
|
|
|
|
|
|
2001 |
2000 |
1999 |
% Change |
||||||||||||||||||||||||
$ |
% of Revenue |
$ |
% of Revenue |
$ |
% of Revenue |
2001 |
2000 |
||||||||||||||||||||
Laboratory |
$ |
81,996 |
|
60.9 |
% |
$ |
72,662 |
|
60.9 |
% |
$ |
64,234 |
|
62.2 |
% |
12.8 |
% |
13.1 |
% | ||||||||
Animal hospital |
|
208,692 |
|
76.7 |
% |
|
188,390 |
|
78.3 |
% |
|
174,069 |
|
79.9 |
% |
10.8 |
% |
8.2 |
% | ||||||||
Other |
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Intercompany |
|
(7,462 |
) |
|
(6,162 |
) |
|
(5,810 |
) |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total direct costs |
$ |
283,226 |
|
70.6 |
% |
$ |
254,890 |
|
71.9 |
% |
$ |
232,493 |
|
72.5 |
% |
11.1 |
% |
9.6 |
% | ||||||||
|
|
|
|
|
|
|
|
|
2001 |
2000 |
1999 |
% Change | |||||||||||||||||||
$ |
% of Revenue |
$ |
% of Revenue |
$ |
% of Revenue |
2001 |
2000 | |||||||||||||||
Animal hospital direct costs as reported |
$ |
208,692 |
|
76.7% |
$ |
188,390 |
|
78.3% |
$ |
174,069 |
|
79.9% |
10.8% |
8.2% | ||||||||
Add: Direct costs of animal hospitals managed |
|
71,591 |
|
|
60,380 |
|
|
42,829 |
|
|||||||||||||
Less: Management fees charged by us to veterinary medical groups |
|
(37,770 |
) |
|
(31,133 |
) |
|
(30,202 |
) |
|||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||
Combined direct costs of animal hospitals owned and managed |
$ |
242,513 |
|
79.3% |
$ |
217,637 |
|
80.6% |
$ |
186,696 |
|
81.0% |
11.4% |
16.6% | ||||||||
|
|
|
|
|
|
|
|
|
2001 |
2000 |
1999 |
% Change | ||||||||||||||||
$ |
% of Revenue |
$ |
% of Revenue |
$ |
% of Revenue |
2001 |
2000 | ||||||||||||
Laboratory |
$ |
11,434 |
8.5% |
$ |
8,122 |
6.8% |
$ |
6,775 |
6.6% |
40.8% |
19.9% | ||||||||
Animal hospital |
|
12,323 |
4.5% |
|
9,437 |
3.9% |
|
6,682 |
3.1% |
30.6% |
41.2% | ||||||||
Corporate |
|
14,876 |
3.7% |
|
9,887 |
2.8% |
|
10,165 |
3.2% |
50.5% |
(2.7)% | ||||||||
|
|
|
|
|
|
||||||||||||||
Total selling, general and administrative |
$ |
38,633 |
9.6% |
$ |
27,446 |
7.7% |
$ |
23,622 |
7.4% |
40.8% |
16.2% | ||||||||
|
|
|
|
|
|
2001 |
2000 |
1999 |
% Change |
||||||||||||||||||||||||
$ |
% of Revenue |
$ |
% of Revenue |
$ |
% of Revenue |
2001 |
2000 |
||||||||||||||||||||
Laboratory adjusted EBITDA (1) |
$ |
45,561 |
|
33.8 |
% |
$ |
38,827 |
|
32.5 |
% |
$ |
32,273 |
|
31.2 |
% |
17.3 |
% |
20.3 |
% | ||||||||
Animal hospital adjusted EBITDA (2) |
|
53,658 |
|
19.7 |
% |
|
42,985 |
|
17.9 |
% |
|
37,237 |
|
17.1 |
% |
24.8 |
% |
15.4 |
% | ||||||||
Other revenue |
|
2,000 |
|
|
925 |
|
|
5,100 |
|
||||||||||||||||||
Corporate selling, general and administrative (3) |
|
(11,832 |
) |
|
(9,211 |
) |
|
(10,165 |
) |
||||||||||||||||||
Gain on sale of assets |
|
118 |
|
|
|
|
|
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total adjusted EBITDA |
$ |
89,505 |
|
22.3 |
% |
$ |
73,526 |
|
20.7 |
% |
$ |
64,445 |
|
20.1 |
% |
21.7 |
% |
14.1 |
% | ||||||||
|
|
|
|
|
|
|
|
|
(1) |
Laboratory EBITDA was adjusted to exclude non-cash compensation of $4.3 million and $311,000 for the years ended December 31, 2001 and 2000, respectively.
|
(2) |
Animal hospital EBITDA was adjusted to exclude non-cash compensation of $2.6 million and $188,000 for the years ended December 31, 2001 and 2000, respectively.
|
(3) |
Corporate selling, general and administrative expense was adjusted to exclude non-cash compensation of $771,000 and management fees of $2.3 million for the year ended
December 31, 2001, and non-cash compensation of $56,000 and management fees of $620,000 for the year ended December 31, 2000. |
|
redeemed all of our outstanding series A and series B redeemable preferred stock for $173.8 million; |
|
repaid $100.0 million of our senior term A and B notes; |
|
repaid $59.1 million in principal of our 15.5% senior notes due 2010, at a redemption price of 110%, plus accrued and unpaid interest; |
|
repaid $5.0 million in principal of our wholly owned subsidiarys 13.5% senior subordinated notes due 2010, at a redemption price of 110%, plus accrued and unpaid
interest; and |
|
made deferred financing payments in the amount of approximately $4.4 million. |
|
repaid long-term obligations in the amount of $172.9 million; |
|
repurchased common stock in the amount of $314.5 million; |
|
made deferred financing and recapitalization payments in the amount of approximately $44.1 million; and |
|
made non-competition payments in the aggregate amount of $15.6 million to four of our executive officers including: Robert L. Antin, our Chief Executive Officer,
President and founder; Arthur J. Antin, our Chief Operating Officer, Senior Vice President and founder; Neil Tauber, our Senior Vice President of Development and founder; and Tomas W. Fuller, our Chief Financial Officer. These payments are included
in investing activities. |
Total (1) |
2002 |
2003 |
2004 |
2005(1) |
2006(1) |
Thereafter (1) | |||||||||||||||
Long-term debt |
$ |
378,538 |
$ |
3,541 |
$ |
1,894 |
$ |
1,860 |
$ |
4,044 |
$ |
21,487 |
$ |
345,712 | |||||||
Fixed interest |
|
174,720 |
|
20,694 |
|
19,333 |
|
19,134 |
|
21,328 |
|
22,448 |
|
71,783 | |||||||
Variable interest |
|
55,020 |
|
7,714 |
|
6,966 |
|
7,698 |
|
10,614 |
|
11,313 |
|
10,715 | |||||||
Collar agreement |
|
2,340 |
|
2,340 |
|
|
|
|
|
|
|
|
|
| |||||||
PIK interest |
|
16,610 |
|
|
|
|
|
|
|
16,610 |
|
|
|
| |||||||
Capital lease obligations |
|
79 |
|
79 |
|
|
|
|
|
|
|
|
|
| |||||||
Operating leases |
|
192,612 |
|
12,247 |
|
12,530 |
|
12,575 |
|
12,285 |
|
12,165 |
|
130,810 | |||||||
Other long-term obligations |
|
2,424 |
|
2,424 |
|
|
|
|
|
|
|
|
|
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
$ |
822,343 |
$ |
49,039 |
$ |
40,723 |
$ |
41,267 |
$ |
64,881 |
$ |
67,413 |
$ |
559,020 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
We intend to use the proceeds from this offering to repay the entire outstanding principal amount of our 15.5% senior notes. If we repay the entire outstanding principal
amount of these notes, our future cash obligations will be reduced by $23.0 million in 2005, $5.3 million in 2006 and $55.9 million thereafter, for an aggregate reduction of $84.2 million. |
2002 Quarter Ended |
2001 Quarter Ended |
2000 Quarter Ended |
||||||||||||||||||||||||||||||||||||||||||
Sep. 30 |
Jun. 30 |
Mar. 31 |
Dec. 31 |
Sep. 30 |
Jun. 30 |
Mar. 31 |
Dec. 31 |
Sep. 30 |
Jun. 30 |
Mar. 31 |
||||||||||||||||||||||||||||||||||
Revenue: |
||||||||||||||||||||||||||||||||||||||||||||
Laboratory |
$ |
38,650 |
|
$ |
40,604 |
|
$ |
37,657 |
|
$ |
32,856 |
|
$ |
33,471 |
|
$ |
35,707 |
|
$ |
32,677 |
|
$ |
28,469 |
|
$ |
30,105 |
|
$ |
31,921 |
|
$ |
28,805 |
| |||||||||||
Animal hospital |
|
78,118 |
|
|
78,621 |
|
|
68,644 |
|
|
64,448 |
|
|
70,531 |
|
|
72,780 |
|
|
64,354 |
|
|
57,908 |
|
|
63,449 |
|
|
63,472 |
|
|
55,795 |
| |||||||||||
Other |
|
500 |
|
|
500 |
|
|
500 |
|
|
500 |
|
|
500 |
|
|
500 |
|
|
500 |
|
|
500 |
|
|
|
|
|
|
|
|
425 |
| |||||||||||
Intercompany |
|
(2,296 |
) |
|
(2,500 |
) |
|
(2,106 |
) |
|
(1,807 |
) |
|
(1,866 |
) |
|
(1,938 |
) |
|
(1,851 |
) |
|
(1,471 |
) |
|
(1,558 |
) |
|
(1,459 |
) |
|
(1,674 |
) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||
Total revenue |
|
114,972 |
|
|
117,225 |
|
|
104,695 |
|
|
95,997 |
|
|
102,636 |
|
|
107,049 |
|
|
95,680 |
|
|
85,406 |
|
|
91,996 |
|
|
93,934 |
|
|
83,351 |
| |||||||||||
Adjusted EBITDA |
|
29,163 |
|
|
31,682 |
|
|
23,485 |
|
|
18,613 |
|
|
24,599 |
|
|
27,112 |
|
|
19,181 |
|
|
15,986 |
|
|
20,334 |
|
|
21,980 |
|
|
15,226 |
| |||||||||||
Operating income (loss) |
|
26,135 |
|
|
28,543 |
|
|
20,322 |
|
|
(5,974 |
) |
|
16,024 |
|
|
8,393 |
|
|
9,263 |
|
|
9,681 |
|
|
(19,075 |
) |
|
17,524 |
|
|
11,075 |
| |||||||||||
Net income (loss) |
|
7,035 |
|
|
10,495 |
|
|
5,635 |
|
|
(20,638 |
) |
|
2,024 |
|
|
(5,820 |
) |
|
(2,989 |
) |
|
(6,526 |
) |
|
(16,713 |
) |
|
8,436 |
|
|
6,392 |
| |||||||||||
Diluted earnings (loss) per share |
$ |
0.19 |
|
$ |
0.28 |
|
$ |
0.15 |
|
$ |
(0.97 |
) |
$ |
(0.19 |
) |
$ |
(0.63 |
) |
$ |
(0.46 |
) |
$ |
(0.65 |
) |
$ |
(0.06 |
) |
$ |
0.02 |
|
$ |
0.02 |
|
2002 Quarter Ended |
2001 Quarter Ended |
2000 Quarter Ended | ||||||||||||||||||||
Sep. 30 |
Jun. 30 |
Mar. 31 |
Dec. 31 |
Sep. 30 |
Jun. 30 |
Mar. 31 |
Dec. 31 |
Sep. 30 |
Jun. 30 |
Mar. 31 | ||||||||||||
Revenue: |
||||||||||||||||||||||
Laboratory |
33.6% |
34.6% |
36.0% |
34.2% |
32.6% |
33.3% |
34.1% |
33.3% |
32.7% |
34.0% |
34.6% | |||||||||||
Animal hospital |
68.0% |
67.1% |
65.5% |
67.1% |
68.7% |
68.0% |
67.3% |
67.8% |
69.0% |
67.6% |
66.9% | |||||||||||
Other |
0.4% |
0.4% |
0.5% |
0.5% |
0.5% |
0.5% |
0.5% |
0.6% |
|
|
0.5% | |||||||||||
Intercompany |
(2.0)% |
(2.1)% |
(2.0)% |
(1.8)% |
(1.8)% |
(1.8)% |
(1.9)% |
(1.7)% |
(1.7)% |
(1.6)% |
(2.0)% | |||||||||||
|
|
|
|
|
|
|
|
|
|
| ||||||||||||
Total revenue |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% | |||||||||||
Adjusted EBITDA |
25.4% |
27.0% |
22.4% |
19.4% |
24.0% |
25.3% |
20.0% |
18.7% |
22.1% |
23.4% |
18.3% | |||||||||||
Operating income (loss) |
22.7% |
24.3% |
19.4% |
(6.2)% |
15.6% |
7.8% |
9.7% |
11.3% |
(20.7)% |
18.7% |
13.3% | |||||||||||
Net income (loss) |
6.1% |
9.0% |
5.4% |
(21.5)% |
2.0% |
(5.4)% |
(3.1)% |
(7.6)% |
(18.2)% |
9.0% |
7.7% |
|
if the benchmark rate is below 5.9% and a change in the rate does not cause the benchmark to exceed 5.9%, every one-half percent increase in the benchmark rate will cause
interest expense to increase by $445,000, while a one-half percent decrease will cause interest expense to decrease by $445,000; |
|
if the benchmark rate is equal to or between 5.9% and 7.5% and a change in the rate does not cause the benchmark to exceed 7.5% or drop below 5.9%, every one-half percent
increase in the benchmark rate will cause interest expense to increase by $718,000, while a one-half percent decrease will cause interest expense to decrease by $718,000; and |
|
if the benchmark rate is above 7.5% and a change in the rate does not cause the benchmark to drop below 7.5%, every one-half percent increase in the benchmark rate would
cause interest expense to increase by $445,000, while a one-half percent decrease would cause interest expense to decrease by $445,000. |
|
the increased focus on wellness and monitoring programs in veterinary medicine, which is increasing the overall number of tests being performed;
|
|
the emphasis in veterinary education on diagnostic tests and the trend toward specialization in veterinary medicine, which are causing veterinarians to increasingly rely
on tests for more accurate diagnoses; |
|
the continued technological developments in veterinary medicine, which are increasing the breadth of tests offered; and |
|
the trend toward outsourcing tests because of the relative low cost, the high accuracy rates and the diagnostic support provided by specialists employed by the
laboratory. |
|
the purchasing, marketing and administrative cost advantages that can be realized by a large, multiple location, multi-practitioner veterinary provider;
|
|
the cost of financing equipment purchases and upgrading technology necessary for a successful practice; |
|
the desire of veterinarians to focus on practicing veterinary medicine, rather than spending large portions of their time at work performing the administrative tasks
necessary to operate an animal hospital; |
|
the choice of some owners of animal hospitals to diversify their investment portfolio by selling all or a portion of their investment in the animal hospital; and
|
|
the appeal to many veterinarians of the benefits and work scheduling flexibility that are not typically available to a sole practitioner or single site-provider.
|
|
Market Leader. We are a market leader in each of the business segments in which we operate. We maintain the only veterinary
diagnostic laboratory network serving all 50 states, which is supported by the largest group of consulting veterinary specialists in the industry. Our network of animal hospitals and veterinarians is the largest in the United States. We believe that
it would be difficult, time consuming and expensive for new entrants or existing competitors to assemble a comparable nationwide laboratory or animal hospital network. |
|
Compelling Business Model. We believe our business model enables us to generate consistent growth and increasing cash flows. The
fixed cost nature of our business allows us to generate strong margins, particularly on incremental revenues. In each quarter since 1999, we have generated positive laboratory internal revenue growth. The growth in our laboratory revenue, combined
with greater utilization of our infrastructure, has enabled us to improve our laboratory operating margin from 27.1% in 1999 to 33.8% for the twelve months ended September 30, 2002, and our laboratory adjusted EBITDA margin from 31.2% to 36.1% over
the same period. In each quarter since 1999, we have generated positive animal hospital same-facility revenue growth. Due to the operating leverage associated with our animal hospital business, the increase in animal hospital revenue has enabled us
to improve our animal hospital operating margin from 12.3% in 1999 to 17.3% for the twelve months ended September 30, 2002, and our animal hospital adjusted EBITDA margin from 17.1% to 20.7% over the same period. These high margins, combined with
our modest working capital needs and low maintenance capital expenditures, provide cash that we can use for acquisitions or to reduce indebtedness. |
|
Leading Team of Specialists. We believe our laboratories are a valuable diagnostic resource for veterinarians. Due to the trend
towards offering specialized services in veterinary medicine, our network of 83 specialists, which includes veterinarians, chemists and other scientists with expertise in fields such as pathology, internal medicine, oncology, cardiology,
|
dermatology, neurology and endocrinology, provides us with a significant competitive advantage. These specialists are available to consult with our laboratory clients, providing a compelling
reason for them to use our laboratories rather than those of our competitors, most of whom offer no comparable service. Our team of specialists represents the largest interactive source for readily available diagnostic advice in the veterinary
industry and interact with animal health care professionals over 90,000 times a year. |
|
High Quality Service Provider. We believe that we have built a reputation as a trusted animal health brand among veterinarians and
pet owners alike. In our laboratories, we maintain rigorous quality assurance programs to ensure the accuracy of reported results. We calibrate our laboratory equipment several times daily with test specimens of known concentration or reactivity to
assure accuracy and use only qualified personnel to perform testing. Further, our specialists review all test results outside of the range of established norms. As a result of these measures, we believe our diagnostic accuracy rate is over 99%. In
our animal hospitals, we provide continuing education programs, promote the sharing of professional knowledge and expertise and have developed and implemented a program of best practices to promote quality medical care.
|
|
Shared Expertise Among Veterinarians. We believe our group of animal hospitals and veterinarians provide us with a competitive
advantage through our collective expertise and experience. Our veterinarians consult with other veterinarians in our network to share information regarding the practice of veterinary medicine, which continues to expand our collective knowledge. We
maintain an internal continuing education program for our veterinarians and have an established infrastructure for the dissemination of information on new developments in diagnostic testing, procedures and treatment programs.
|
|
Capitalizing on our Leading Market Position to Generate Revenue Growth. Our leading market position in each of our business segments
positions us to capitalize on favorable growth trends in the animal health care services industry. In our laboratories, we seek to generate revenue growth by taking advantage of the growing number of outsourced diagnostic tests and by increasing our
market share. We continually educate veterinarians on new and existing technologies and test offerings available to diagnose medical conditions. Further, we leverage the knowledge of our specialists by providing veterinarians with extensive client
support in promoting and understanding these diagnostic tests. In our animal hospitals, we seek to generate revenue growth by capitalizing on the growing emphasis on pet health and wellness. |
|
Leveraging Established Infrastructure to Improve Margins. We intend to leverage our established laboratory and animal hospital
infrastructure to continue to increase our operating margins. Due to our established networks and the fixed cost nature of our business model, we are able to realize high margins on incremental revenues from both laboratory and animal hospital
clients. For example, given that our nationwide transportation network servicing our laboratory clients is a relatively fixed cost, we are able to achieve significantly higher margins on most incremental tests ordered by the same client when picked
up by our couriers at the same time. We estimate that in most cases, we realize an operating and EBITDA margin between 60% and 75% on these incremental tests. |
|
Utilizing Enterprise-Wide Systems to Improve Operating Efficiencies. In 2001, we completed the migration of our animal
hospital operations to an enterprise-wide management
|
information system. This common system has enabled us to effectively manage the key operating metrics that drive our business. We use this system to help standardize our pricing, implement and
monitor the effectiveness of targeted marketing programs, expand the services provided by our veterinarians and capture unbilled services. |
|
Pursuing Selected Acquisitions. Although we have substantially completed our laboratory infrastructure, we may make selective,
strategic laboratory acquisitions, with any new operations likely to be merged into existing facilities. Additionally, the fragmentation of the animal hospital industry provides us with significant expansion opportunities in our animal hospital
segment. Depending on the attractiveness of the candidates and the strategic fit with our existing operations, we intend to acquire approximately 15 to 25 animal hospitals per year primarily using internally generated cash.
|
|
primary hubs that are open 24 hours per day and offer a full testing menu; |
|
secondary laboratories that service large metropolitan areas, are open 24 hours per day and offer a wide testing menu; and |
|
STAT laboratories that service other locations with demand sufficient to warrant nearby laboratory facilities and are open primarily during daytime hours.
|
California |
45 |
Delaware |
4 | |||||
New York* |
21 |
Connecticut |
3 | |||||
Florida |
17 |
New Mexico |
3 | |||||
Illinois |
17 |
Minnesota* |
2 | |||||
Michigan |
13 |
Nebraska* |
2 | |||||
Texas* |
12 |
North Carolina* |
2 | |||||
Pennsylvania |
11 |
Utah |
2 | |||||
New Jersey* |
9 |
Washington* |
2 | |||||
Maryland |
8 |
Wisconsin |
2 | |||||
Indiana |
7 |
Alabama* |
1 | |||||
Massachusetts |
7 |
Georgia |
1 | |||||
Virginia |
6 |
Hawaii |
1 | |||||
Alaska |
5 |
Louisiana* |
1 | |||||
Nevada |
5 |
Missouri |
1 | |||||
Ohio * |
5 |
South Carolina |
1 | |||||
Arizona |
4 |
West Virginia* |
1 | |||||
Colorado |
4 |
* |
States in which we manage animal hospitals owned by veterinary medical groups. |
|
is located in a 4,000 to 6,000 square foot, free-standing facility in an attractive location; |
|
has annual revenue between $1.0 million and $2.0 million; |
|
is supported by three to five veterinarians; and |
|
has an operating history of over ten years. |
|
availability of all facilities and equipment; |
|
day-to-day financial and administrative supervision and management; |
|
maintenance of patient records; |
|
recruitment of veterinarians and animal hospital staff; |
|
marketing; and |
|
malpractice and general insurance. |
Directors |
Age |
Present Position | ||
Robert L. Antin |
52 |
Chairman of the Board | ||
Arthur J. Antin |
55 |
Director | ||
John M. Baumer |
35 |
Director | ||
John G. Danhakl |
46 |
Director | ||
John A. Heil |
48 |
Director | ||
Peter J. Nolan |
44 |
Director | ||
Frank Reddick |
49 |
Director |
Executive Officers |
Age |
Present Position | ||
Robert L. Antin |
52 |
President and Chief Executive Officer | ||
Arthur J. Antin |
55 |
Chief Operating Officer, Senior Vice President and Secretary |
||
Neil Tauber |
51 |
Senior Vice President of Development | ||
Tomas W. Fuller |
45 |
Chief Financial Officer, Vice President and Assistant Secretary
| ||
Key Employee |
||||
Dawn R. Olsen |
44 |
Vice President and Controller |
|
the class I directors term will expire at our annual meeting of stockholders to be held in 2003; |
|
the class II directors term will expire at our annual meeting of stockholders to be held in 2004; and |
|
the class III directors term will expire at our annual meeting of stockholders to be held in 2005. |
|
each of our directors; |
|
each of our executive officers; |
|
all of our directors and executive officers as a group; |
|
all other stockholders known by us to beneficially own more than 5% of our outstanding common stock; and |
|
the selling stockholders. |
Shares of Common Stock Beneficially Owned Prior to Offering |
Shares Being Offered |
Shares of Common Stock Beneficially Owned After Offering (1) |
||||||||||
Number of Shares |
Percent of Class |
Number of Shares |
Percent of Class |
|||||||||
Green Equity Investors III, L.P. (2) |
10,508,139 |
28.6 |
% |
1,703,702 |
8,804,437 |
22.0 |
% | |||||
11111 Santa Monica Boulevard, Suite 2000 Los Angeles, California 90025 |
||||||||||||
California Public Employees Retirement System |
2,109,680 |
5.7 |
|
2,109,680 |
|
* |
| |||||
400 P. Street Lincoln Plaza, Suite 3492 Sacramento, CA 95814-2749 |
||||||||||||
Federated Investors, Inc. |
1,839,700 |
5.0 |
|
|
1,839,700 |
4.6 |
| |||||
Federated Investors Tower 1001 Liberty Avenue
Pittsburgh, PA 15222-3779 |
||||||||||||
Robert L. Antin (3) |
1,851,880 |
5.0 |
|
100,000 |
1,751,880 |
4.4 |
| |||||
Arthur J. Antin (4) |
731,902 |
2.0 |
|
|
731,902 |
1.8 |
| |||||
Tomas W. Fuller (5) |
212,743 |
* |
|
|
212,743 |
* |
| |||||
Neil Tauber (6) |
69,995 |
* |
|
|
69,995 |
* |
| |||||
Dawn R. Olsen (7) |
25,362 |
* |
|
|
25,362 |
* |
| |||||
John M. Baumer (8) |
10,508,139 |
28.6 |
|
1,703,702 |
8,804,437 |
22.0 |
| |||||
John G. Danhakl (8) |
10,508,139 |
28.6 |
|
1,703,702 |
8,804,437 |
22.0 |
| |||||
John A. Heil |
|
* |
|
|
|
* |
| |||||
Peter J. Nolan (8) |
10,508,139 |
28.6 |
|
1,703,702 |
8,804,437 |
22.0 |
|
Shares of Common Stock Beneficially Owned Prior to Offering |
Shares Being Offered |
Shares of Common Stock Beneficially Owned After Offering (1) |
||||||||||
Number of Shares |
Percent of Class |
Number of Shares |
Percent of Class |
|||||||||
Frank Reddick (9) |
4,167 |
* |
|
|
4,167 |
* |
| |||||
Capital dAmerique CDPQ, Inc. |
949,349 |
2.6 |
|
474,675 |
474,674 |
1.2 |
| |||||
2001 McGill College Avenue 6th Floor Montreal, Quebec H3A 1G1 |
||||||||||||
Procific |
949,349 |
2.6 |
|
474,675 |
474,674 |
1.2 |
| |||||
P.O. Box 7106 125 Corniche Street Abu Dhabi United Arab Emirates |
||||||||||||
The Northwestern Mutual Life Insurance Company |
623,241 |
1.7 |
|
623,241 |
|
* |
| |||||
720 East Wisconsin Avenue Milwaukee, WS 53202 |
||||||||||||
TCW/Crescent Mezzanine, LLC (10) |
359,622 |
* |
|
359,622 |
|
* |
| |||||
11100 Santa Monica Boulevard, Suite 2000 Los Angeles, California 90025 |
||||||||||||
The TCW Group, Inc. (11) |
89,913 |
* |
|
89,913 |
|
* |
| |||||
865 S. Figueroa Street, Suite 1800 Los Angeles, California 90017 |
||||||||||||
GS Mezzanine Partners II, L.P.(12) |
624,147 |
1.7 |
|
624,147 |
|
* |
| |||||
GS Mezzanine Partners II Offshore, L.P.(12) |
190,345 |
* |
|
190,345 |
|
* |
| |||||
c/o Goldman, Sachs & Co. 85 Broad Street, 10th
Floor New York, New York 10004 |
||||||||||||
All directors and executive officers as a group (11 persons) (13) |
13,404,188 |
36.5 |
% |
1,803,702 |
11,600,486 |
29.0 |
% |
* |
Indicates less than one percent. |
(1) |
The selling stockholders have granted to the underwriters an option to purchase additional shares to cover the over-allotment of shares as follows:
|
|
Green Equity Investors III, L.P.: 907,500 |
|
Robert L.
Antin: 100,000 |
(2) |
Green Equity Investors III, L.P. is managed by Leonard Green & Partners, L.P. |
(3) |
Includes: (a) 250,000 shares held by family trusts established for the benefit of Mr. Robert L. Antins family, and for which Mr. Robert L. Antin disclaims
beneficial ownership; (b) 60,000 shares held by Mr. Arthur J. Antin for the benefit of Mr. Robert L. Antins minor children pursuant to the California Uniform Gifts to Minors Act, and for which Mr. Robert L. Antin disclaims beneficial
ownership; and (c) 10,000 shares of common stock reserved for issuance upon exercise of stock options which are or will become exercisable on or before January 29, 2003. |
(4) |
Includes: (a) 250,000 shares held by Mr. Arthur J. Antin as trustee of family trusts established for the benefit of Mr. Robert L. Antins family, and for which Mr.
Arthur J. Antin disclaims beneficial
|
ownership; (b) 60,000 shares held by Mr. Arthur J. Antin as custodian for Mr. Robert L. Antins minor children pursuant to the California Uniform Gifts to Minors Act, and for which Mr.
Arthur J. Antin disclaims beneficial ownership; and (c) 21,897 shares of common stock reserved for issuance upon exercise of stock options which are or will become exercisable on or before January 29, 2003. |
(5) |
Includes 13,333 shares of common stock reserved for issuance upon exercise of stock options which are or will become exercisable on or before January 29, 2003.
|
(6) |
Includes 20,000 shares of common stock reserved for issuance upon exercise of stock options which are or will become exercisable on or before January 29, 2003.
|
(7) |
Includes 5,367 shares of common stock reserved for issuance upon exercise of stock options which are or will become exercisable on or before January 29, 2003.
|
(8) |
Each of John M. Baumer, John G. Danhakl and Peter J. Nolan is a partner of Leonard Green & Partners, L.P. As such, Messrs. Baumer, Danhakl and Nolan may be deemed to
have shared voting and investment power with respect to all shares held by Leonard Green & Partners, L.P. These individuals disclaim beneficial ownership of the securities held by Leonard Green & Partners, L.P., except to the extent of their
respective pecuniary interests therein. |
(9) |
Consists of 4,167 shares of common stock reserved for issuance upon exercise of stock options which are or will become exercisable on or before January 29, 2003.
|
(10) |
Consists of 359,622 shares held by TCW/Crescent Mezzanine Partners II, L.P. and TCW/Crescent Mezzanine Trust II. The managing owner of the investment advisor to these two
entities, and the general partner and managing owner of these entities, is TCW/Crescent Mezzanine, LLC. The business, property and affairs of TCW/Crescent Mezzanine, LLC are managed exclusively by its board of directors, which consists of the
following individuals: Mark L. Attanasio, Robert D. Beyer, Jean-Marc Chapus, Jack D. Furst, Thomas O. Hicks, William C. Sonneborn and Mark I. Stern. |
(11) |
Consists of 89,913 shares held by the following entities: TCW Leveraged Income Trust, L.P., TCW Leveraged Income Trust II, L.P. and TCW Leveraged Income Trust IV, L.P.
The general partner of TCW Leveraged Income Trust, L.P. is TCW Advisers (Bermuda) Ltd. and the investment adviser to TCW Leveraged Income Trust, L.P. is TCW Investment Management Company. TCW Advisers (Bermuda) Ltd. is the general partner of the
general partner of TCW Leveraged Income Trust II, L.P. and TCW Investment Management Company is the investment advisor to TCW Leveraged Income Trust II, L.P. TCW Asset Management Company is the managing member of the general partner of TCW Leveraged
Income Trust IV, L.P. and the investment adviser to TCW Leveraged Income Trust IV, L.P. TCW Advisers (Bermuda) Ltd., TCW Investment Management Company and TCW Asset Management Company are wholly owned subsidiaries of The TCW Group, Inc. The TCW
Group, Inc. together with its direct and indirect subsidiaries collectively constitute The TCW Group business unit. Société Générale Asset Management, S.A. owns a controlling interest in The TCW Group, Inc.
Société Générale Asset Management, S.A., in turn, is a wholly owned subsidiary of Société Générale, S.A. a company incorporated under the Laws of France. |
(12) |
An affiliate of The Goldman Sachs Group, Inc. (a reporting company under the Securities Exchange Act of 1934) of which Goldman, Sachs & Co. is an indirect
wholly-owned subsidiary, and is either a general partner, managing general partner or investment manager of this entity. An investment committee of Goldman, Sachs & Co. (which committee is currently composed of 11 members) has voting and
dispositive authority over the share held by this entity. The Goldman Sachs Group, Inc. and Goldman Sachs & Co. each disclaim beneficial ownership of the shares owned by such investment partnerships, except to the extent of their pecuniary
interest in such partnerships. Goldman Sachs & Co. is an underwriter in this offering. |
(13) |
Includes 74,764 shares of common stock reserved for issuance upon exercise of options which are or will become exercisable on or before January 29, 2003.
|
|
prior to the date, our board of directors approved either the business combination or the transaction that resulted in the stockholder becoming an interested stockholder;
|
|
upon consummation of the transaction that resulted in the stockholder becoming an interested stockholder, the interested stockholder owned at least 85% of our voting
stock of the corporation outstanding at the time the transaction commenced, excluding those shares owned by persons who are directors and also officers, and employee stock plans in which employee participants do not have the right to determine
confidentially whether shares held subject to the plan will be tendered in a tender or exchange offer; or |
|
on or subsequent to the date, the business combination is approved by the board of directors and authorized at an annual or special meeting of stockholders, and not by
written consent, by the affirmative vote of at least two-thirds of the outstanding voting stock that is not owned by the interested stockholder. |
|
any merger or consolidation involving the corporation and the interested stockholder; |
|
any sale, transfer, pledge or other disposition involving the interested stockholder of 10% or more of the assets of the corporation; |
|
subject to exceptions, any transaction that results in the issuance or transfer by the corporation of any stock of the corporation to the interested stockholder; or
|
|
the receipt by the interested stockholder of the benefit of any loans, advances, guarantees, pledges or other financial benefits provided by or through the corporation.
|
|
the base rate (as defined below) plus a margin ranging from 1.00% to 2.25% per annum for the revolving facility and a margin of 2.00% per annum for the senior term C
notes; or |
|
the adjusted eurodollar rate (as defined below) plus a margin ranging from 2.00% to 3.25% per annum for the revolving facility and a margin of 3.00% per annum for the
senior term C notes. |
|
a minimum consolidated interest expense coverage ratio; |
|
a minimum fixed charge coverage ratio; |
|
a maximum consolidated senior leverage ratio; and |
|
a maximum consolidated total leverage ratio. |
|
dispose of assets; |
|
incur additional debt; |
|
prepay other debt, subject to specified exceptions, or amend specified debt instruments; |
|
pay dividends; |
|
create liens on assets; |
|
make investments, loans or advances; |
|
make acquisitions; |
|
engage in mergers or consolidations; |
|
change the business conducted by us; |
|
engage in sale and leaseback transactions; |
|
purchase shares of the outstanding common stock of our wholly owned subsidiary; |
|
otherwise undertake various corporate activities. |
|
nonpayment of principal, interest or fees when due, subject to specified grace periods; |
|
cross-defaults to other debt; |
|
breach of specified covenants; |
|
material inaccuracy of representations and warranties; |
|
specified other defaults under other credit documents; |
|
events of bankruptcy and insolvency; |
|
material judgments; |
|
dissolution and liquidation; |
|
specified occurrences relating to subordinated debt; |
|
change in control; and |
|
invalidity of any guaranty or security interest. |
|
certain specified persons, including Leonard Green & Partners, its affiliated co-investors and management investors, collectively cease to own and control at least
35% on a fully diluted basis of the voting interests in our capital stock; |
|
any person or group has acquired ownership of a percentage greater than that owned by Leonard Green & Partners, its affiliated co-investors and management investors
collectively, on a fully diluted basis of the voting interests in our capital stock; |
|
any person or group has obtained the power to elect a majority of the members of our board of directors; |
|
Leonard Green & Partners and its affiliated co-investors collectively cease to beneficially own and control on a fully diluted basis a percentage of the voting
interests in our capital stock greater than any other person or group; |
|
we cease to beneficially own and control 100% of the capital stock of our wholly owned subsidiary; |
|
the majority of the seats on the board of directors of our wholly owned subsidiary cease to be occupied by persons who either were members of its board of directors on
September 20, 2000, or were nominated for election by its board of directors, a majority of whom were directors on September 20, 2000, or whose election or nomination for election was previously approved by a majority of these directors; or
|
|
any change of control has occurred under our outstanding 15.5% senior notes. |
|
An aggregate principal amount of at least $5 million of the 15.5% senior notes may be prepaid, at our option in whole or in part, at any time on or after September 20,
2003, initially at 107.5%
|
of their principal amount at maturity and declining in annual increments to 101.55% of that principal amount on and after September 20, 2009, in each case plus accrued interest.
|
|
The 15.5% senior notes may be prepaid, at our option, in their entirety, concurrently with the consummation of a public offering of our common stock or a change of
control, on or after September 20, 2002 and prior to September 20, 2003, at a price of 110% of the principal amount plus accrued interest. |
|
the aggregate amount which would be includable in the holders gross income for federal income tax purposes with respect to the 15.5% senior notes before that
interest payment date, and |
|
the sum of the following: |
|
the aggregate amount of interest paid in cash under the 15.5% senior notes before that interest payment date, and |
|
the product of the issue price of all of the 15.5% senior notes (as determined under United States Treasury Regulations Sections 1.1273-2(a)) multiplied by 17.25%.
|
|
the sale, lease, transfer, conveyance or other disposition of substantially all of our assets and those of our subsidiaries to a person other than persons affiliated with
Leonard Green & Partners, specified equity investors and management investors; |
|
the adoption of a plan relating to our liquidation or dissolution or the liquidation or dissolution of our wholly owned subsidiary; |
|
the consummation of any transaction as result of which, |
|
prior to the 15.5% senior notes being registered or exchanged for registered notes, |
|
persons, including Leonard Green & Partners, its affiliated co-investors and management investors, collectively own less than 35.0% of the voting interests in our
capital stock; or |
|
Leonard Green & Partners and its affiliates own less than 20% of the voting interests in our capital stock; or |
|
we cease to own directly 100% of the outstanding equity of our wholly owned subsidiary; or |
|
any person or group, other than Leonard Green & Partners, its affiliated co-investors and management investors has acquired beneficial ownership of 35% or more on a
fully diluted basis of the aggregate voting interest attributable to all of our outstanding capital stock and Leonard Green & Partners, its affiliated co-investors and management investors have less voting power than that person or group; or
|
|
the first day on which a majority of our board of directors are not directors who were directors on September 20, 2000 or whose election or nomination was previously
approved by a majority of those directors. |
|
incur additional debt; |
|
incur specified liens on our assets; |
|
pay dividends on stock or repurchase stock; |
|
make investments; |
|
engage in specified transactions with affiliates; |
|
create or permit to exist specified dividend or payment restrictions affecting subsidiaries; |
|
engage in specified sale/lease-back transactions; |
|
sell all or substantially all of their assets or merge with or into other companies; and |
|
engage in business activities unrelated to activities engaged in at the original date of issuance of the 15.5% senior notes. |
|
failure to pay interest on the 15.5% senior notes when due after a specified grace period; |
|
failure to pay any principal on the 15.5% senior notes when the same becomes due at maturity, upon redemption or otherwise; |
|
failure to observe or perform any other covenant or agreement in the indenture governing the 15.5% senior notes where that failure continues for 30 days after actual
knowledge thereof by a senior officer; and |
|
failure to pay at final maturity or other default leading to actual acceleration with respect to other indebtedness having an aggregate principal amount of $7.5 million
or more. |
|
in whole or in part, at any time on or after December 1, 2005, initially at 104.938% of their principal amount at maturity and declining in annual increments to 100.0% of
that principal amount on and after December 1, 2008, in each case plus accrued interest; or |
|
up to 35% of the aggregate principal amount of the 9.875% senior subordinated notes, at any time prior to November 1, 2004, from the proceeds of a public offering of our
common stock and within 90 days of the closing of that public offering, at a price of 109.875% of the principal amount plus accrued interest; provided that, after giving effect to the prepayment, at least 65% of the original principal amount of the
senior subordinated notes issued on November 27, 2001, remains outstanding. |
|
the sale, lease, transfer, conveyance or other disposition of substantially all of our assets and our subsidiaries to a person other than specified persons affiliated
with Leonard Green & Partners, specified equity investors and management investors; |
|
the adoption of a plan relating to our liquidation or dissolution or the liquidation or dissolution of our wholly owned subsidiary; |
|
we cease to own directly 100% of the outstanding equity of our wholly owned subsidiary; |
|
any person or group, other than Leonard Green & Partners, its affiliated co-investors and management investors, has acquired beneficial ownership of 35% or more on a
fully diluted basis of the aggregate voting interest attributable to all of our outstanding capital stock and Leonard Green & Partners, its affiliated co-investors and management investors have less voting power than that person or group; or
|
|
the first day on which a majority of our board of directors are not directors who were directors on September 20, 2000, or whose election or nomination was previously
approved by a majority of these directors. |
|
incur additional debt; |
|
incur specified liens on our assets; |
|
pay dividends on stock or repurchase stock; |
|
make investments; |
|
engage in specified transactions with affiliates; |
|
create or permit to exist specified dividend or payment restrictions affecting subsidiaries; |
|
engage in specified sale/lease-back transactions; |
|
sell all or substantially all of their assets or merge with or into other companies; and |
|
engage in business activities unrelated to activities engaged in at the original date of issuance of the 9.875% senior subordinated notes.
|
|
failure to pay interest on the 9.875% senior subordinated notes when due (after a specified grace period); |
|
failure to pay any principal on the 9.875% senior subordinated notes when the same becomes due at maturity, upon redemption or otherwise; |
|
failure to observe or perform any other covenant or agreement in the indenture governing the 9.875% senior subordinated notes where that failure continues for 30 or 60
days after actual knowledge thereof by a senior officer, depending on the nature of the covenant; and |
|
failure to pay at final maturity or other default leading to actual acceleration with respect to other indebtedness having an aggregate principal amount of $10.0 million
or more. |
Underwriters |
Number of Shares | |
Credit Suisse First Boston LLC |
3,517,500 | |
Goldman, Sachs & Co. |
3,517,500 | |
Banc of America Securities LLC |
1,005,000 | |
Salomon Smith Barney Inc. |
1,005,000 | |
Jefferies & Company, Inc. |
502,500 | |
Wells Fargo Securities, LLC |
502,500 | |
| ||
Total |
10,050,000 | |
|
Paid by us |
No Exercise |
Full Exercise | ||||
Per Share |
$ |
0.76 |
$ |
0.76 | ||
Total |
$ |
2,508,000.00 |
$ |
2,888,000.00 | ||
Paid by the selling stockholders |
No Exercise |
Full Exercise | ||||
Per Share |
$ |
0.76 |
$ |
0.76 | ||
Total |
$ |
5,130,000.00 |
$ |
5,895,700.00 |
|
a citizen or resident of the U.S.; |
|
a corporation (including any entity taxable as a corporation) or partnership created or organized in or under the laws of the U.S. or any of its political subdivisions;
|
|
an estate the income of which is subject to U.S. federal income taxation regardless of its source; |
|
a trust if a U.S. court is able to exercise primary supervision over administration of the trust and one or more of the individuals or entitites described above have
authority to control all substantial decisions of the trust; or |
|
a trust that has a valid election in effect under applicable U.S. Treasury regulations to be treated as a U.S. person. |
|
Our Annual Report on Form 10-K for the fiscal year ended December 31, 2001, filed with the SEC on March 29, 2002, as amended by our Form 10-K/A filed with the SEC on
April 30, 2002; |
|
Our Quarterly Report on Form 10-Q for the fiscal quarter ended March 31, 2002, filed with the SEC on May 15, 2002; |
|
Our Quarterly Report on Form 10-Q for the fiscal quarter ended June 30, 2002, filed with the SEC on August 14, 2002; |
|
Our Quarterly Report on Form 10-Q for the fiscal quarter ended September 30, 2002, filed with the SEC on November 14, 2002; |
|
Our Current Reports on Form 8-K filed with the SEC on February 22, 2002; April 26, 2002; May 14, 2002; June 13, 2002; June 19, 2002; July 26, 2002; September 3, 2002;
October 25, 2002 and November 14, 2002; and |
|
The description of our common stock contained in our Form 8-A filed with the SEC on November 15, 2001, as amended by our Form 8-A/A filed with the SEC on November 16,
2001. |
Page | ||
Report of Independent Public Accountants |
F-2 | |
Consolidated Balance Sheets as of December 31, 2001 and 2000 |
F-3 | |
Consolidated Statements of Operations for the Years Ended December 31, 2001, 2000, and 1999 |
F-4 | |
Consolidated Statements of Stockholders Equity (Deficit) for the Years Ended December 31, 2001, 2000 and 1999
|
F-5 | |
Consolidated Statements of Comprehensive Loss for the Years Ended December 31, 2001, 2000 and 1999 |
F-6 | |
Consolidated Statements of Cash Flows for the Years Ended December 31, 2001, 2000 and 1999 |
F-7 | |
Notes to Consolidated Financial Statements |
F-9 | |
Schedule II Valuation and Qualifying Accounts |
F-47 | |
Condensed, Consolidated Balance Sheets as of September 30, 2002 and December 31, 2001 (Unaudited) |
F-48 | |
Condensed, Consolidated Statements of Operations for the Nine Months Ended September 30, 2002 and 2001 (Unaudited)
|
F-49 | |
Condensed, Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2002 and 2001 (Unaudited)
|
F-50 | |
Notes to Condensed, Consolidated Financial Statements |
F-51 |
2001 |
2000 |
|||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ |
7,103 |
|
$ |
10,519 |
| ||
Trade accounts receivable, less allowance for uncollectible accounts of $5,241 and $4,110 at December 31, 2001 and 2000,
respectively |
|
18,036 |
|
|
15,450 |
| ||
Inventory |
|
4,501 |
|
|
5,773 |
| ||
Prepaid expense and other |
|
2,378 |
|
|
3,424 |
| ||
Deferred income taxes |
|
7,364 |
|
|
4,655 |
| ||
Prepaid income taxes |
|
2,782 |
|
|
9,402 |
| ||
|
|
|
|
|
| |||
Total current assets |
|
42,164 |
|
|
49,223 |
| ||
Property and equipment, net |
|
89,244 |
|
|
86,972 |
| ||
Other assets: |
||||||||
Goodwill, net |
|
317,262 |
|
|
310,185 |
| ||
Covenants not to compete, net |
|
4,827 |
|
|
19,549 |
| ||
Notes receivable, net |
|
2,672 |
|
|
2,178 |
| ||
Deferred financing costs, net |
|
11,380 |
|
|
13,373 |
| ||
Other |
|
972 |
|
|
1,590 |
| ||
|
|
|
|
|
| |||
Total assets |
$ |
468,521 |
|
$ |
483,070 |
| ||
|
|
|
|
|
| |||
LIABILITIES AND STOCKHOLDERS EQUITY (DEFICIT) |
||||||||
Current liabilities: |
||||||||
Current portion of long-term obligations |
$ |
5,159 |
|
$ |
5,756 |
| ||
Accounts payable |
|
7,313 |
|
|
8,393 |
| ||
Accrued payroll and related liabilities |
|
11,717 |
|
|
8,335 |
| ||
Accrued interest |
|
2,254 |
|
|
1,622 |
| ||
Accrued recapitalization costs |
|
1,322 |
|
|
3,459 |
| ||
Other accrued liabilities |
|
15,029 |
|
|
11,606 |
| ||
|
|
|
|
|
| |||
Total current liabilities |
|
42,794 |
|
|
39,171 |
| ||
Long-term obligations, less current portion |
|
379,173 |
|
|
356,993 |
| ||
Deferred income taxes |
|
1,684 |
|
|
8,484 |
| ||
Other liabilities |
|
|
|
|
1,500 |
| ||
Minority interest |
|
5,106 |
|
|
3,610 |
| ||
Series A Redeemable Preferred Stock, at redemption value |
|
|
|
|
77,875 |
| ||
Series B Redeemable Preferred Stock, at redemption value |
|
|
|
|
76,747 |
| ||
Stockholders equity (deficit): |
||||||||
Common stock, par value $0.001 and $0.01, 75,000 and 24,000 shares authorized, 36,736 and 17,524 shares outstanding as of December
31, 2001 and 2000, respectively |
|
37 |
|
|
175 |
| ||
Additional paid-in capital |
|
188,840 |
|
|
19,053 |
| ||
Accumulated deficit |
|
(146,594 |
) |
|
(100,020 |
) | ||
Accumulated comprehensive lossunrealized loss on investment |
|
(1,855 |
) |
|
|
| ||
Notes receivable from stockholders |
|
(664 |
) |
|
(518 |
) | ||
|
|
|
|
|
| |||
Total stockholders equity (deficit) |
|
39,764 |
|
|
(81,310 |
) | ||
|
|
|
|
|
| |||
Total liabilities and stockholders equity |
$ |
468,521 |
|
$ |
483,070 |
| ||
|
|
|
|
|
|
2001 |
2000 |
1999 |
||||||||||
Revenue |
$ |
401,362 |
|
$ |
354,687 |
|
$ |
320,560 |
| |||
Direct costs (includes non-cash compensation of $1,412 and $103 for the years ended December 31, 2001 and 2000, respectively;
excludes operating depreciation of $8,345, $6,872 and $6,853 for the years ended December 31, 2001, 2000 and 1999, respectively) |
|
283,226 |
|
|
254,890 |
|
|
232,493 |
| |||
|
|
|
|
|
|
|
|
| ||||
|
118,136 |
|
|
99,797 |
|
|
88,067 |
| ||||
Selling, general and administrative (includes non-cash compensation of $6,199 and $452, for the years ended December 31, 2001 and
2000, respectively) |
|
38,633 |
|
|
27,446 |
|
|
23,622 |
| |||
Depreciation and amortization |
|
25,166 |
|
|
18,878 |
|
|
16,463 |
| |||
Agreement termination costs |
|
17,552 |
|
|
|
|
|
|
| |||
Write-down and loss on sale of assets |
|
9,079 |
|
|
|
|
|
|
| |||
Recapitalization costs |
|
|
|
|
34,268 |
|
|
|
| |||
Year 2000 remediation expense |
|
|
|
|
|
|
|
2,839 |
| |||
Reversal of restructuring charges |
|
|
|
|
|
|
|
(1,873 |
) | |||
|
|
|
|
|
|
|
|
| ||||
Operating income |
|
27,706 |
|
|
19,205 |
|
|
47,016 |
| |||
Interest income |
|
669 |
|
|
850 |
|
|
1,194 |
| |||
Interest expense |
|
43,587 |
|
|
20,742 |
|
|
10,643 |
| |||
Other expense, net |
|
168 |
|
|
1,800 |
|
|
|
| |||
|
|
|
|
|
|
|
|
| ||||
Income (loss) before minority interest, provision for income taxes and extraordinary item |
|
(15,380 |
) |
|
(2,487 |
) |
|
37,567 |
| |||
Minority interest in income of subsidiaries |
|
1,439 |
|
|
1,066 |
|
|
850 |
| |||
|
|
|
|
|
|
|
|
| ||||
Income (loss) before provision for income taxes and extraordinary item |
|
(16,819 |
) |
|
(3,553 |
) |
|
36,717 |
| |||
Provision for income taxes |
|
445 |
|
|
2,199 |
|
|
14,360 |
| |||
|
|
|
|
|
|
|
|
| ||||
Income (loss) before extraordinary item |
|
(17,264 |
) |
|
(5,752 |
) |
|
22,357 |
| |||
Extraordinary loss on early extinguishment of debt (net of income tax benefit of $7,059 and $1,845 for the years ended
December 31, 2001 and 2000, respectively) |
|
10,159 |
|
|
2,659 |
|
|
|
| |||
|
|
|
|
|
|
|
|
| ||||
Net income (loss) |
|
(27,423 |
) |
|
(8,411 |
) |
|
22,357 |
| |||
Increase in carrying amount of Redeemable Preferred Stock |
|
19,151 |
|
|
5,391 |
|
|
|
| |||
|
|
|
|
|
|
|
|
| ||||
Net income (loss) available to common stockholders |
$ |
(46,574 |
) |
$ |
(13,802 |
) |
$ |
22,357 |
| |||
|
|
|
|
|
|
|
|
| ||||
Basic earnings (loss) per common share: |
||||||||||||
Income (loss) before extraordinary item |
$ |
(1.87 |
) |
$ |
(0.05 |
) |
$ |
0.07 |
| |||
Extraordinary loss on early extinguishment of debt |
|
(0.52 |
) |
|
(0.01 |
) |
|
|
| |||
|
|
|
|
|
|
|
|
| ||||
Earnings (loss) per common share |
$ |
(2.39 |
) |
$ |
(0.06 |
) |
$ |
0.07 |
| |||
|
|
|
|
|
|
|
|
| ||||
Diluted earnings (loss) per common share: |
||||||||||||
Income (loss) before extraordinary item |
$ |
(1.87 |
) |
$ |
(0.05 |
) |
$ |
0.07 |
| |||
Extraordinary loss on early extinguishment of debt |
|
(0.52 |
) |
|
(0.01 |
) |
|
|
| |||
|
|
|
|
|
|
|
|
| ||||
Earnings (loss) per common share |
$ |
(2.39 |
) |
$ |
(0.06 |
) |
$ |
0.07 |
| |||
|
|
|
|
|
|
|
|
| ||||
Shares used for computing basic earnings (loss) per share |
|
19,509 |
|
|
234,055 |
|
|
315,945 |
| |||
|
|
|
|
|
|
|
|
| ||||
Shares used for computing diluted earnings (loss) per share |
|
19,509 |
|
|
234,055 |
|
|
329,775 |
| |||
|
|
|
|
|
|
|
|
|
Common Stock |
Additional Paid-In Capital |
Treasury Shares |
Notes Receivable from Stockholders |
Retained Earnings (Deficit) |
Accumulated Comprehensive Loss |
Total |
||||||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
|||||||||||||||||||||||||||||||
Balances, December 31, 1998 |
312,240 |
|
$ |
3,122 |
|
$ |
199,748 |
|
(3,405 |
) |
$ |
(2,480 |
) |
$ |
(617 |
) |
$ |
3,380 |
|
$ |
(468 |
) |
$ |
202,685 |
| |||||||||
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22,357 |
|
|
|
|
|
22,357 |
| |||||||||
Unrealized loss on investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(218 |
) |
|
(218 |
) | |||||||||
Recognized loss on investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
325 |
|
|
325 |
| |||||||||
Exercise of stock options |
750 |
|
|
8 |
|
|
527 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
535 |
| |||||||||
Exercise of warrants |
45 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Interest on notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(37 |
) |
|
|
|
|
|
|
|
(37 |
) | |||||||||
Business acquisitions |
8,820 |
|
|
88 |
|
|
8,740 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,828 |
| |||||||||
Conversion of convertible debt |
150 |
|
|
2 |
|
|
72 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
74 |
| |||||||||
Restricted stock bonus |
3,615 |
|
|
36 |
|
|
1,405 |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,441 |
| ||||||||||||
Purchase of treasury shares |
|
|
|
|
|
|
|
|
(5,895 |
) |
|
(4,761 |
) |
|
|
|
|
|
|
|
|
|
|
(4,761 |
) | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Balances, December 31, 1999 |
325,620 |
|
|
3,256 |
|
|
210,492 |
|
(9,300 |
) |
|
(7,241 |
) |
|
(654 |
) |
|
25,737 |
|
|
(361 |
) |
|
231,229 |
| |||||||||
Net loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(8,411 |
) |
|
|
|
|
(8,411 |
) | |||||||||
Unrealized loss on investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(219 |
) |
|
(219 |
) | |||||||||
Recognized loss on investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
580 |
|
|
580 |
| |||||||||
Exercise of stock options |
1,830 |
|
|
18 |
|
|
905 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
923 |
| |||||||||
Restricted stock bonus |
3,060 |
|
|
31 |
|
|
1,071 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,102 |
| |||||||||
Interest on notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(34 |
) |
|
|
|
|
|
|
|
(34 |
) | |||||||||
Purchase of treasury shares |
|
|
|
|
|
|
|
|
(7,715 |
) |
|
(3,323 |
) |
|
|
|
|
|
|
|
|
|
|
(3,323 |
) | |||||||||
Issuance of common stock |
14,865 |
|
|
149 |
|
|
14,716 |
|
|
|
|
|
|
|
(518 |
) |
|
|
|
|
|
|
|
14,347 |
| |||||||||
Issuance of warrants |
|
|
|
|
|
|
1,149 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,149 |
| |||||||||
Write-off of notes receivable from stockholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
688 |
|
|
|
|
|
|
|
|
688 |
| |||||||||
Increase in carrying amount of Redeemable Preferred Stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5,391 |
) |
|
|
|
|
(5,391 |
) | |||||||||
Repurchase and retirement of common stock |
(327,851 |
) |
|
(3,279 |
) |
|
(209,835 |
) |
17,015 |
|
|
10,564 |
|
|
|
|
|
(111,955 |
) |
|
|
|
|
(314,505 |
) | |||||||||
Non-cash compensation |
|
|
|
|
|
|
555 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
555 |
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Balances, December 31, 2000 |
17,524 |
|
|
175 |
|
|
19,053 |
|
|
|
|
|
|
|
(518 |
) |
|
(100,020 |
) |
|
|
|
|
(81,310 |
) | |||||||||
Net loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(27,423 |
) |
|
|
|
|
(27,423 |
) | |||||||||
Cumulative effect of change to a new accounting principle |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(525 |
) |
|
(525 |
) | |||||||||
Unrealized loss on investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,498 |
) |
|
(1,498 |
) | |||||||||
Recognized loss on investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
168 |
|
|
168 |
| |||||||||
Non-cash compensation |
|
|
|
|
|
|
7,611 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,611 |
| |||||||||
Interest on notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(46 |
) |
|
|
|
|
|
|
|
(46 |
) | |||||||||
Exercise of stock options |
692 |
|
|
7 |
|
|
543 |
|
|
|
|
|
|
|
(100 |
) |
|
|
|
|
|
|
|
450 |
| |||||||||
Increase in carrying amount of Redeemable Preferred Stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(19,151 |
) |
|
|
|
|
(19,151 |
) | |||||||||
Change in par value of common stock |
|
|
|
(163 |
) |
|
163 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Issuance of common stock |
17,370 |
|
|
17 |
|
|
161,471 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
161,488 |
| |||||||||
Exercise of stock warrants |
1,150 |
|
|
1 |
|
|
(1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Balances, December 31, 2001 |
36,736 |
|
$ |
37 |
|
$ |
188,840 |
|
|
|
$ |
|
|
$ |
(664 |
) |
$ |
(146,594 |
) |
$ |
(1,855 |
) |
$ |
39,764 |
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2001 |
2000 |
1999 |
||||||||||
Net income (loss) |
$ |
(27,423 |
) |
$ |
(8,411 |
) |
$ |
22,357 |
| |||
Other comprehensive income: |
||||||||||||
Cumulative effect of change to new accounting principle |
|
(525 |
) |
|
|
|
|
|
| |||
Unrealized loss on investments and hedging instruments |
|
(1,498 |
) |
|
(219 |
) |
|
(218 |
) | |||
Recognized loss on investments and hedging instruments |
|
168 |
|
|
580 |
|
|
325 |
| |||
|
|
|
|
|
|
|
|
| ||||
Other comprehensive income (loss) |
|
(1,855 |
) |
|
361 |
|
|
107 |
| |||
|
|
|
|
|
|
|
|
| ||||
Net comprehensive income (loss) |
$ |
(29,278 |
) |
$ |
(8,050 |
) |
$ |
22,464 |
| |||
|
|
|
|
|
|
|
|
| ||||
Accumulated comprehensive loss at beginning of year |
$ |
|
|
$ |
(361 |
) |
$ |
(468 |
) | |||
Other comprehensive income (loss) |
|
(1,855 |
) |
|
361 |
|
|
107 |
| |||
|
|
|
|
|
|
|
|
| ||||
Accumulated comprehensive loss at end of year |
$ |
(1,855 |
) |
$ |
|
|
$ |
(361 |
) | |||
|
|
|
|
|
|
|
|
|
2001 |
2000 |
1999 |
||||||||||
Cash flows from operating activities: |
||||||||||||
Net income (loss) |
$ |
(27,423 |
) |
$ |
(8,411 |
) |
$ |
22,357 |
| |||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
||||||||||||
Depreciation and amortization |
|
25,166 |
|
|
18,878 |
|
|
16,463 |
| |||
Amortization of deferred financing costs and debt discount |
|
2,153 |
|
|
836 |
|
|
241 |
| |||
Provision for uncollectible accounts |
|
3,973 |
|
|
3,105 |
|
|
2,515 |
| |||
Extraordinary loss on early extinguishment of debt |
|
17,218 |
|
|
4,504 |
|
|
|
| |||
Recapitalization costs |
|
|
|
|
34,268 |
|
|
|
| |||
Non-cash compensation |
|
7,611 |
|
|
555 |
|
|
|
| |||
Interest paid in kind on senior subordinated notes |
|
14,528 |
|
|
4,306 |
|
|
|
| |||
Gain on sale of investment in VPI |
|
|
|
|
(3,200 |
) |
|
|
| |||
Loss recognized on investment in Zoasis |
|
|
|
|
5,000 |
|
|
|
| |||
Agreement termination costs |
|
9,552 |
|
|
|
|
|
|
| |||
Write down of assets |
|
8,531 |
|
|
|
|
|
|
| |||
Loss on sale of assets |
|
548 |
|
|
|
|
|
|
| |||
Minority interest in income of subsidiaries |
|
1,439 |
|
|
1,066 |
|
|
850 |
| |||
Distributions to minority interest partners |
|
(1,635 |
) |
|
(1,400 |
) |
|
(926 |
) | |||
Increase in accounts receivable |
|
(6,386 |
) |
|
(3,362 |
) |
|
(5,535 |
) | |||
Decrease (increase) in inventory, prepaid expenses and other assets |
|
2,348 |
|
|
2,006 |
|
|
(761 |
) | |||
Increase (decrease) in accounts payable and accrued liabilities |
|
1,959 |
|
|
5,932 |
|
|
(1,383 |
) | |||
Decrease (increase) in prepaid income taxes |
|
7,031 |
|
|
(5,416 |
) |
|
1,054 |
| |||
Increase in deferred income tax asset |
|
(2,709 |
) |
|
(442 |
) |
|
(102 |
) | |||
Increase (decrease) in deferred income tax liability |
|
(6,800 |
) |
|
1,829 |
|
|
3,694 |
| |||
|
|
|
|
|
|
|
|
| ||||
Net cash provided by operating activities |
|
57,104 |
|
|
60,054 |
|
|
38,467 |
| |||
|
|
|
|
|
|
|
|
| ||||
Cash flows from investing activities: |
||||||||||||
Business acquisitions, net of cash acquired |
|
(24,306 |
) |
|
(18,183 |
) |
|
(16,079 |
) | |||
Real estate acquired in connection with business acquisitions |
|
(675 |
) |
|
(1,800 |
) |
|
(4,241 |
) | |||
Property and equipment additions, net |
|
(13,481 |
) |
|
(22,555 |
) |
|
(21,803 |
) | |||
Investments in marketable securities |
|
|
|
|
(129,992 |
) |
|
(58,258 |
) | |||
Proceeds from sales or maturities of marketable securities |
|
|
|
|
135,666 |
|
|
86,410 |
| |||
Proceeds from sale of assets |
|
1,705 |
|
|
|
|
|
|
| |||
Payment for covenants not to compete |
|
|
|
|
(15,630 |
) |
|
|
| |||
Net proceeds from sale of investment in VPI |
|
|
|
|
8,200 |
|
|
|
| |||
Investment in Zoasis |
|
|
|
|
(5,000 |
) |
|
|
| |||
Other |
|
555 |
|
|
1,615 |
|
|
295 |
| |||
|
|
|
|
|
|
|
|
| ||||
Net cash used in investing activities |
|
(36,202 |
) |
|
(47,679 |
) |
|
(13,676 |
) | |||
|
|
|
|
|
|
|
|
| ||||
Cash flows from financing activities: |
||||||||||||
Repayment of long-term obligations including prepayment penalty |
|
(175,530 |
) |
|
(172,854 |
) |
|
(18,922 |
) | |||
Proceeds from the issuance of long-term debt |
|
170,000 |
|
|
356,670 |
|
|
|
| |||
Payment of deferred financing costs and recapitalization |
|
(6,503 |
) |
|
(44,114 |
) |
|
|
| |||
Proceeds from issuance of common stock under stock option plans |
|
|
|
|
923 |
|
|
535 |
| |||
Proceeds from issuance (repayment) of redeemable preferred stock |
|
(173,773 |
) |
|
149,231 |
|
|
|
| |||
Proceeds from issuance of common stock |
|
161,488 |
|
|
14,350 |
|
|
|
| |||
Proceeds from issuance of stock warrants |
|
|
|
|
1,149 |
|
|
|
| |||
Repurchase of common stock |
|
|
|
|
(314,508 |
) |
|
|
| |||
Purchase of treasury stock |
|
|
|
|
(3,323 |
) |
|
(4,761 |
) | |||
|
|
|
|
|
|
|
|
| ||||
Net cash used in financing activities |
|
(24,318 |
) |
|
(12,476 |
) |
|
(23,148 |
) | |||
|
|
|
|
|
|
|
|
| ||||
Increase (decrease) in cash and cash equivalents |
|
(3,416 |
) |
|
(101 |
) |
|
1,643 |
| |||
Cash and cash equivalents at beginning of year |
|
10,519 |
|
|
10,620 |
|
|
8,977 |
| |||
|
|
|
|
|
|
|
|
| ||||
Cash and cash equivalents at end of year |
$ |
7,103 |
|
$ |
10,519 |
|
$ |
10,620 |
| |||
|
|
|
|
|
|
|
|
|
2001 |
2000 |
1999 |
||||||||||
Supplemental disclosures of cash flow information: |
||||||||||||
Interest paid |
$ |
26,274 |
|
$ |
15,237 |
|
$ |
10,517 |
| |||
Income taxes paid |
|
2,782 |
|
|
4,337 |
|
|
9,603 |
| |||
Supplemental schedule of non-cash investing and financing activities: |
||||||||||||
In connection with acquisitions, assets acquired and liabilities assumed were as follows: |
||||||||||||
Fair value of assets acquired |
$ |
24,424 |
|
$ |
27,816 |
|
$ |
48,968 |
| |||
Less compensation given: |
||||||||||||
Cash paid and acquisition costs |
|
(20,899 |
) |
|
(16,430 |
) |
|
(15,256 |
) | |||
Cash paid in settlement of assumed liabilities and notes payable |
|
(749 |
) |
|
(1,262 |
) |
|
(517 |
) | |||
Common stock issued |
|
|
|
|
|
|
|
(8,828 |
) | |||
|
|
|
|
|
|
|
|
| ||||
Notes payable and assumed liabilities |
$ |
2,776 |
|
$ |
10,124 |
|
$ |
24,367 |
| |||
|
|
|
|
|
|
|
|
|
California |
44 |
Connecticut |
3 | |||
New York (a) |
21 |
New Mexico |
3 | |||
Florida |
17 |
Arizona |
2 | |||
Illinois |
16 |
Minnesota (a) |
2 | |||
Michigan |
12 |
Nebraska (a) |
2 | |||
Pennsylvania |
11 |
North Carolina (a) |
2 | |||
Texas (a) |
9 |
Utah |
2 | |||
New Jersey (a) |
9 |
Alabama (a) |
1 | |||
Maryland |
8 |
Georgia |
1 | |||
Indiana |
7 |
Hawaii |
1 | |||
Massachusetts |
7 |
Louisiana (a) |
1 | |||
Virginia |
6 |
Missouri |
1 | |||
Nevada |
5 |
South Carolina |
1 | |||
Ohio (a) |
5 |
Washington (a) |
1 | |||
Alaska |
4 |
West Virginia (a) |
1 | |||
Colorado |
4 |
Wisconsin |
1 | |||
Delaware |
4 |
(a) |
states where the Company manages animal hospitals under long-term management agreements. |
|
redeemed all of the outstanding series A and series B redeemable preferred stock; |
|
repaid $100.0 million under the senior subordinated credit facilities; |
|
repaid $59.1 million in principal of the Companys 15.5% senior notes due 2010, at a redemption price of 110%, plus accrued and unpaid interest; and
|
|
repaid $5.0 million in principal of the Companys 13.5% senior subordinated notes due 2010, at a redemption price of 110%, plus accrued and unpaid interest.
|
|
availability of all facilities and equipment |
|
day-to-day financial and administrative supervision and management |
|
maintenance of patient records |
|
recruitment of veterinary and hospital staff |
|
marketing |
|
malpractice and general insurance |
2001 |
2000 | |||||
Cash |
$ |
7,103 |
$ |
3,443 | ||
Money market funds |
|
|
|
7,076 | ||
|
|
|
| |||
$ |
7,103 |
$ |
10,519 | |||
|
|
|
|
Buildings and improvements |
5 to 40 years | |
Leasehold improvements |
Lesser of lease term or 15 years | |
Furniture and equipment |
5 to 7 years | |
Property held under capital leases |
5 to 30 years |
2001 |
2000 |
|||||||
Land |
$ |
20,008 |
|
$ |
19,788 |
| ||
Building and improvements |
|
33,668 |
|
|
33,920 |
| ||
Leasehold improvements |
|
19,000 |
|
|
17,565 |
| ||
Furniture and equipment |
|
49,565 |
|
|
43,771 |
| ||
Equipment held under capital leases |
|
1,533 |
|
|
1,533 |
| ||
Construction in progress |
|
5,292 |
|
|
1,293 |
| ||
|
|
|
|
|
| |||
Total fixed assets |
|
129,066 |
|
|
117,870 |
| ||
LessAccumulated depreciation and amortization |
|
(39,822 |
) |
|
(30,898 |
) | ||
|
|
|
|
|
| |||
$ |
89,244 |
|
$ |
86,972 |
| |||
|
|
|
|
|
|
|
Goodwill and Other Intangible Assets |
|
Goodwill Impairment Test |
|
Asset Retirement Obligations |
|
Impairment of Long-Lived Assets |
|
Gains and Losses from Extinguishment of Debt and Capital Leases |
|
Costs Associated with Exit or Disposal of Activities |
|
the contribution of $155.0 million by a group of investors led by Leonard Green & Partners; |
|
the issuance of an aggregate of $20.0 million of senior subordinated notes; |
|
the borrowing of $250.0 million under our $300.0 million senior credit facility; and |
|
the issuance of an aggregate of $100.0 million of senior notes. |
|
Call rights expired on one-half of Robert Antins shares that initially were subject to the stockholders agreement. Of the remaining shares, call rights will expire
ratably over a six-month period commencing on October 1, 2001; |
|
Call rights expired on one-half of Arthur Antins, Neil Taubers and Tomas Fullers shares that initially were subject to the stockholders agreement. Of
the amount remaining, call rights will expire on one-half of those shares on April 1, 2002, and on the remaining one-half on October 1, 2002; and |
|
Call rights expired on one-half of the other employees shares that initially were subject to the stockholders agreement. Of the remaining shares, call rights will
expire ratably over a 12-month period commencing May 1, 2002. |
For the Years Ended December 31, |
||||||||
(In thousands, except per share amounts) |
||||||||
(Unaudited) |
||||||||
|
||||||||
2001 |
2000 |
|||||||
Revenue |
$ |
412,161 |
|
$ |
395,505 |
| ||
Net income (loss) available to common stockholders |
$ |
(46,119 |
) |
$ |
(10,666 |
) | ||
Diluted earnings per share |
$ |
(2.36 |
) |
$ |
(0.05 |
) | ||
Shares used for computing diluted earnings per share |
|
19,509 |
|
|
234,055 |
|
2001 |
2000 | |||||||
Senior Term A |
Notes payable, maturing in 2006, secured by assets, variable interest rates (weighted average interest rate of 7.4% and 9.9%
during 2001 and 2000, respectively) |
$ |
24,112 |
$ |
50,000 | |||
Senior Term B |
Notes payable, maturing in 2008, secured by assets, variable interest rates (weighted average interest rate of 7.9% and 10.4%
during 2001 and 2000, respectively) |
|
121,242 |
|
200,000 | |||
13.5% Senior Subordinated Notes |
Notes payable, maturing in 2010, unsecured, fixed interest rate of 13.5% |
|
15,000 |
|
20,000 | |||
9.875% Senior Subordinated Notes |
Notes payable, maturing in 2010, unsecured, fixed interest rate of 9.875% |
|
170,000 |
|
| |||
Senior Notes |
Notes payable, maturing in 2010, unsecured, fixed interest rate of 15.5% |
|
59,670 |
|
104,306 | |||
Secured seller notes |
Notes payable and other obligations, various maturities through 2010, secured by assets and stock of certain subsidiaries, various
interest rates ranging from 5.3 to 10.0% |
|
1,182 |
|
1,328 |
2001 |
2000 |
|||||||||
Unsecured debt |
Notes payable, various maturities through 2008, various interest rates ranging from 7.0% to 9.7% |
|
225 |
|
|
350 |
| |||
|
|
|
|
|
| |||||
Total debt obligations |
|
391,431 |
|
|
375,984 |
| ||||
Capital lease obligations |
|
79 |
|
|
110 |
| ||||
Lessunamortized discount |
|
(7,178 |
) |
|
(13,345 |
) | ||||
|
|
|
|
|
| |||||
|
384,332 |
|
|
362,749 |
| |||||
Lesscurrent portion |
|
(5,159 |
) |
|
(5,756 |
) | ||||
|
|
|
|
|
| |||||
$ |
379,173 |
|
$ |
356,993 |
| |||||
|
|
|
|
|
|
2002 |
$ |
5,159 | |
2003 |
|
5,456 | |
2004 |
|
6,160 | |
2005 |
|
22,089 | |
2006 |
|
21,971 | |
Thereafter |
|
330,596 | |
|
| ||
$ |
391,431 | ||
|
|
Subordinated Senior Notes |
Amortization of Deferred Financing Costs |
Secured Seller Notes & Other |
Total | ||||||||||||||||||||||||
Senior Term A |
Senior Term B |
13.5% |
9.875% |
Senior Notes |
Collar |
||||||||||||||||||||||
Interest |
$ |
3,645 |
$ |
15,760 |
$ |
2,654 |
$ |
1,585 |
$ |
16,044 |
$ |
1,176 |
$ |
2,072 |
$ |
651 |
$ |
43,587 |
Senior Term A |
Senior Term B |
Revolving Credit Facility |
Subordinated Senior Notes |
Senior Notes |
Secured Seller Notes and Other |
Total |
||||||||||||||||||||||||
13.5% |
9.875% |
|||||||||||||||||||||||||||||
Balance at December 31, 1999 |
$ |
|
|
$ |
|
|
$ |
|
$ |
|
|
$ |
|
$ |
|
|
$ |
161,595 |
|
$ |
161,595 |
| ||||||||
Recapitalization |
|
50,000 |
|
|
200,000 |
|
|
|
|
20,000 |
|
|
|
|
100,000 |
|
|
(172,854 |
) |
|
197,146 |
| ||||||||
PIK interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,306 |
|
|
|
|
|
4,306 |
| ||||||||
New debt, net of principal payments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,937 |
|
|
12,937 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Balance at December 31, 2000 |
|
50,000 |
|
|
200,000 |
|
|
|
|
20,000 |
|
|
|
|
104,306 |
|
|
1,678 |
|
|
375,984 |
| ||||||||
IPO and debt offering |
|
(24,126 |
) |
|
(75,874 |
) |
|
|
|
(5,000 |
) |
|
170,000 |
|
(59,164 |
) |
|
|
|
|
5,836 |
| ||||||||
PIK interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,528 |
|
|
|
|
|
14,528 |
| ||||||||
Principal payments |
|
(1,762 |
) |
|
(2,884 |
) |
|
|
|
|
|
|
|
|
|
|
|
(271 |
) |
|
(4,917 |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Balance at December 31, 2001 |
$ |
24,112 |
|
$ |
121,242 |
|
$ |
|
$ |
15,000 |
|
$ |
170,000 |
$ |
59,670 |
|
$ |
1,407 |
|
$ |
391,431 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.5% Senior Subordinated Notes |
Senior Notes |
Debentures |
Total |
|||||||||||||
Extraordinary losses |
||||||||||||||||
Recapitalization |
$ |
|
|
$ |
|
|
$ |
4,504 |
|
$ |
4,504 |
| ||||
Tax benefit |
|
|
|
|
|
|
|
(1,845 |
) |
|
(1,845 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net extraordinary loss for the year ended December 31, 2000 |
$ |
|
|
$ |
|
|
$ |
2,659 |
|
$ |
2,659 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
IPO and debt offering |
$ |
5,028 |
|
$ |
12,190 |
|
$ |
|
|
$ |
17,218 |
| ||||
Tax benefit |
|
(2,061 |
) |
|
(4,998 |
) |
|
|
|
|
(7,059 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net extraordinary loss for the year ended December 31, 2001 |
$ |
2,967 |
|
$ |
7,192 |
|
$ |
|
|
$ |
10,159 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
The base rate (as defined below) plus a margin, as defined in the Credit Agreement based on the Companys leverage ratio, ranging from 1.00% to 2.25% per annum for
the Senior Term A Notes and the Revolving Credit Facility and a margin of 2.75% per annum for the Senior Term B Notes; or |
|
The adjusted eurodollar rate (as defined below) plus a margin, as defined in the Credit Agreement based on the Companys leverage ratio, ranging from 2.00% to 3.25%
per annum for the Senor Term A Notes and the Revolving Credit Facility and a margin of 3.75% per annum for the Senor Term B Notes. |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
Total | |||||||||||||||||
Senior Term A |
$ |
3,173 |
$ |
3,680 |
$ |
4,442 |
$ |
6,345 |
$ |
6,472 |
$ |
|
$ |
|
$ |
24,112 | ||||||||
Senior Term B |
$ |
1,540 |
$ |
1,540 |
$ |
1,540 |
$ |
1,540 |
$ |
15,396 |
$ |
56,963 |
$ |
42,723 |
$ |
121,242 |
(in thousands) | ||||||
Carrying Amount |
Fair Value | |||||
Fixed-rate long-term debt |
$ |
246,077 |
$ |
250,510 | ||
Variable-rate long-term debt |
|
145,354 |
|
145,354 |
2001 |
2000 |
1999 | |||||||||
Net income (loss) available to common stockholders: |
|||||||||||
As reported |
$ |
(46,574 |
) |
$ |
(13,802 |
) |
$ |
22,357 | |||
Pro forma |
|
(46,606 |
) |
|
(14,178 |
) |
|
19,214 | |||
Diluted earnings (loss) per share: |
|||||||||||
As reported |
$ |
(2.39 |
) |
$ |
(0.06 |
) |
$ |
0.07 | |||
Pro forma |
|
(2.39 |
) |
|
(0.06 |
) |
|
0.06 |
2001 |
2000 |
1999 | |||||||
Risk free interest rate |
|
6.0% |
|
6.0% |
|
5.8% | |||
Dividend yield |
|
0.0% |
|
0.0% |
|
0.0% | |||
Expected volatility |
|
0.0% |
|
0.0% |
|
54.2% | |||
Weighted average fair value |
$ |
0.25 |
$ |
0.78 |
$ |
7.97 | |||
Expected option life (years) |
|
5 |
|
5 |
|
7 |
2001 |
2000 |
1999 |
|||||||
Options outstanding at beginning of year |
1,328 |
|
57,300 |
|
57,315 |
| |||
Exchanged in connection with Recapitalization |
|
|
694 |
|
|
| |||
Granted |
|
|
634 |
|
2,490 |
| |||
Exercised |
(692 |
) |
(1,815 |
) |
(750 |
) | |||
Purchased |
|
|
(54,585 |
) |
|
| |||
Canceled |
(2 |
) |
(900 |
) |
(1,755 |
) | |||
|
|
|
|
|
| ||||
Options outstanding at end of year (exercise price of $1.00 as of December 31, 2001) |
634 |
|
1,328 |
|
57,300 |
| |||
|
|
|
|
|
| ||||
Exercisable at end of year |
41 |
|
694 |
|
30,465 |
| |||
|
|
|
|
|
|
Options Outstanding |
Options Exercisable | |||||||||
Exercise Price |
Number Outstanding |
Weighted Avg. Remaining Contractual Life |
Weighted Avg. Exercise Price |
Number Exercisable |
Weighted Avg. Exercise Price | |||||
$1.00 |
634 |
8.73 |
$1.00 |
41 |
$1.00 |
2002 |
$ |
12,247 | |
2003 |
|
12,530 | |
2004 |
|
12,575 | |
2005 |
|
12,285 | |
2006 |
|
12,165 | |
Thereafter |
|
130,810 |
2001 |
2000 |
1999 | |||||||||
Income (loss) before extraordinary item |
$ |
(17,264 |
) |
$ |
(5,752 |
) |
$ |
22,357 | |||
Increase in carrying amount of Redeemable Preferred Stock |
|
(19,151 |
) |
|
(5,391 |
) |
|
| |||
|
|
|
|
|
|
|
| ||||
Income (loss) before extraordinary item available to common stockholders (basic and diluted) |
$ |
(36,415 |
) |
$ |
(11,143 |
) |
$ |
22,357 | |||
|
|
|
|
|
|
|
| ||||
Weighted average common share outstanding: |
|||||||||||
Basic |
|
19,509 |
|
|
234,055 |
|
|
315,945 | |||
Effect of dilutive common share stock options |
|
|
|
|
|
|
|
13,830 | |||
|
|
|
|
|
|
|
| ||||
Diluted |
|
19,509 |
|
|
234,055 |
|
|
329,775 | |||
|
|
|
|
|
|
|
| ||||
Earnings per share (before extraordinary items) |
|||||||||||
Basic |
$ |
(1.87 |
) |
$ |
(0.05 |
) |
$ |
0.07 | |||
Diluted |
$ |
(1.87 |
) |
$ |
(0.05 |
) |
$ |
0.07 |
2001 |
2000 |
1999 | |||||||||
Federal: |
|||||||||||
Current |
$ |
803 |
|
$ |
(889 |
) |
$ |
10,161 | |||
Deferred |
|
(8,366 |
) |
|
1,219 |
|
|
515 | |||
|
|
|
|
|
|
|
| ||||
|
(7,563 |
) |
|
330 |
|
|
10,676 | ||||
|
|
|
|
|
|
|
| ||||
State: |
|||||||||||
Current |
|
2,090 |
|
|
(142 |
) |
|
2,850 | |||
Deferred |
|
(1,141 |
) |
|
166 |
|
|
834 | |||
|
|
|
|
|
|
|
| ||||
|
949 |
|
|
24 |
|
|
3,684 | ||||
|
|
|
|
|
|
|
| ||||
$ |
(6,614 |
) |
$ |
354 |
|
$ |
14,360 | ||||
|
|
|
|
|
|
|
|
2001 |
2000 |
|||||||
Current deferred tax assets (liabilities): |
||||||||
Accounts receivable |
$ |
2,048 |
|
$ |
1,273 |
| ||
State taxes |
|
(710 |
) |
|
(903 |
) | ||
Other liabilities and reserves |
|
5,438 |
|
|
3,696 |
| ||
Start-up costs |
|
66 |
|
|
66 |
| ||
Other assets |
|
(295 |
) |
|
(294 |
) | ||
Inventory |
|
817 |
|
|
817 |
| ||
|
|
|
|
|
| |||
Total current deferred tax asset, net |
$ |
7,364 |
|
$ |
4,655 |
| ||
|
|
|
|
|
| |||
Non-current deferred tax (liabilities) assets: |
||||||||
Net operating loss carryforwards |
$ |
12,233 |
|
$ |
6,460 |
| ||
Write-down of assets |
|
2,012 |
|
|
1,377 |
| ||
Start-up costs |
|
302 |
|
|
302 |
| ||
Other assets |
|
6,429 |
|
|
3,537 |
| ||
Intangible assets |
|
(15,735 |
) |
|
(11,934 |
) | ||
Property and equipment |
|
(1,642 |
) |
|
(1,720 |
) | ||
Unrealized loss on investments |
|
2,588 |
|
|
2,555 |
| ||
Valuation allowance |
|
(7,871 |
) |
|
(9,061 |
) | ||
|
|
|
|
|
| |||
Total non-current deferred tax liability, net |
$ |
(1,684 |
) |
$ |
(8,484 |
) | ||
|
|
|
|
|
|
2001 |
2000 |
1999 |
|||||||
Federal income tax at statutory rate |
(35 |
)% |
(35 |
)% |
35 |
% | |||
Effect of amortization of goodwill |
4 |
|
18 |
|
4 |
| |||
State taxes, net of Federal benefit |
(3 |
) |
(2 |
) |
7 |
| |||
Tax exempt income |
|
|
(1 |
) |
(1 |
) | |||
Write-down of zero tax basis assets |
7 |
|
|
|
|
| |||
Non-cash compensation charges |
8 |
|
|
|
|
| |||
Valuation allowance |
(2 |
) |
24 |
|
(6 |
) | |||
|
|
|
|
|
| ||||
(21 |
)% |
4 |
% |
39 |
% | ||||
|
|
|
|
|
|
Laboratory |
Animal Hospital |
Corporate |
Intercompany Sales Eliminations |
Total | |||||||||||||
2001 |
|||||||||||||||||
Revenue |
$ |
134,711 |
$ |
272,113 |
$ |
2,000 |
|
$ |
(7,462 |
) |
$ |
401,362 | |||||
Operating income (loss) |
|
36,624 |
|
36,607 |
|
(45,525 |
) |
|
|
|
|
27,706 | |||||
Depreciation/amortization expense |
|
4,657 |
|
14,491 |
|
6,018 |
|
|
|
|
|
25,166 | |||||
Identifiable assets |
|
110,466 |
|
322,657 |
|
35,398 |
|
|
|
|
|
468,521 | |||||
Capital expenditures |
|
1,944 |
|
9,075 |
|
2,462 |
|
|
|
|
|
13,481 | |||||
2000 |
|||||||||||||||||
Revenue |
$ |
119,300 |
$ |
240,624 |
$ |
925 |
|
$ |
(6,162 |
) |
$ |
354,687 | |||||
Operating income (loss) |
|
34,044 |
|
30,630 |
|
(45,469 |
) |
|
|
|
|
19,205 | |||||
Recapitalization costs |
|
|
|
|
|
34,268 |
|
|
|
|
|
34,268 | |||||
Depreciation/amortization expense |
|
4,472 |
|
12,167 |
|
2,239 |
|
|
|
|
|
18,878 | |||||
Identifiable assets |
|
109,453 |
|
312,473 |
|
61,144 |
|
|
|
|
|
483,070 | |||||
Capital expenditures |
|
2,194 |
|
18,751 |
|
1,610 |
|
|
|
|
|
22,555 | |||||
1999 |
|||||||||||||||||
Revenue |
$ |
103,282 |
$ |
217,988 |
$ |
5,100 |
|
$ |
(5,810 |
) |
$ |
320,560 | |||||
Operating income (loss) |
|
28,039 |
|
26,765 |
|
(7,788 |
) |
|
|
|
|
47,016 | |||||
Year 2000 remediation costs |
|
|
|
|
|
2,839 |
|
|
|
|
|
2,839 | |||||
Reversal of restructuring charges |
|
|
|
|
|
1,873 |
|
|
|
|
|
1,873 | |||||
Depreciation/amortization expense |
|
4,234 |
|
10,472 |
|
1,757 |
|
|
|
|
|
16,463 | |||||
Identifiable assets |
|
105,224 |
|
280,742 |
|
40,534 |
|
|
|
|
|
426,500 | |||||
Capital expenditures |
|
1,997 |
|
15,970 |
|
3,836 |
|
|
|
|
|
21,803 |
2001 |
2000 |
1999 |
||||||||||
Total segment operating income after eliminations |
$ |
27,706 |
|
$ |
19,205 |
|
$ |
47,016 |
| |||
Interest income |
|
669 |
|
|
850 |
|
|
1,194 |
| |||
Interest expense |
|
(43,587 |
) |
|
(20,742 |
) |
|
(10,643 |
) | |||
Minority interest in income of subsidiaries |
|
(1,439 |
) |
|
(1,066 |
) |
|
(850 |
) | |||
Gain on sale of VPI |
|
|
|
|
3,200 |
|
|
|
| |||
Loss on investment in Zoasis |
|
|
|
|
(5,000 |
) |
|
|
| |||
Other |
|
(168 |
) |
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
| ||||
Income (loss) before provision for income taxes and extraordinary items |
$ |
(16,819 |
) |
$ |
(3,553 |
) |
$ |
36,717 |
| |||
|
|
|
|
|
|
|
|
|
VCA |
Vicar |
Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Elimination |
Consolidated |
||||||||||||||||||
Current assets: |
|||||||||||||||||||||||
Cash and equivalents |
$ |
|
|
$ |
3,467 |
|
$ |
3,260 |
$ |
376 |
|
$ |
|
|
$ |
7,103 |
| ||||||
Trade accounts receivable, net |
|
|
|
|
|
|
|
17,702 |
|
334 |
|
|
|
|
|
18,036 |
| ||||||
Inventory |
|
|
|
|
|
|
|
4,111 |
|
390 |
|
|
|
|
|
4,501 |
| ||||||
Prepaid expenses and other |
|
|
|
|
1,165 |
|
|
1,049 |
|
164 |
|
|
|
|
|
2,378 |
| ||||||
Deferred income taxes |
|
|
|
|
7,364 |
|
|
|
|
|
|
|
|
|
|
7,364 |
| ||||||
Prepaid income taxes |
|
|
|
|
2,782 |
|
|
|
|
|
|
|
|
|
|
2,782 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total current assets |
|
|
|
|
14,778 |
|
|
26,122 |
|
1,264 |
|
|
|
|
|
42,164 |
| ||||||
Property and equipment, net |
|
|
|
|
8,421 |
|
|
78,225 |
|
2,598 |
|
|
|
|
|
89,244 |
| ||||||
Other assets: |
|
|
|
||||||||||||||||||||
Goodwill, net |
|
|
|
|
|
|
|
298,198 |
|
19,064 |
|
|
|
|
|
317,262 |
| ||||||
Covenants not to compete, net |
|
|
|
|
|
|
|
4,211 |
|
616 |
|
|
|
|
|
4,827 |
| ||||||
Notes receivable, net |
|
320 |
|
|
498 |
|
|
1,017 |
|
837 |
|
|
|
|
|
2,672 |
| ||||||
Deferred financing costs, net |
|
780 |
|
|
10,600 |
|
|
|
|
|
|
|
|
|
|
11,380 |
| ||||||
Other |
|
|
|
|
|
|
|
969 |
|
3 |
|
|
|
|
|
972 |
| ||||||
Investment in subsidiaries |
|
123,842 |
|
|
179,391 |
|
|
19,920 |
|
|
|
|
(323,153 |
) |
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total assets |
$ |
124,942 |
|
$ |
213,688 |
|
$ |
428,662 |
$ |
24,382 |
|
$ |
(323,153 |
) |
$ |
468,521 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Current liabilities: |
|||||||||||||||||||||||
Current portion of long-term obligations |
$ |
|
|
$ |
4,766 |
|
$ |
389 |
$ |
4 |
|
$ |
|
|
$ |
5,159 |
| ||||||
Accounts payable |
|
|
|
|
5,223 |
|
|
2,074 |
|
16 |
|
|
|
|
|
7,313 |
| ||||||
Accrued payroll and related liabilities |
|
|
|
|
5,019 |
|
|
6,440 |
|
258 |
|
|
|
|
|
11,717 |
| ||||||
Other accrued liabilities |
|
|
|
|
15,627 |
|
|
2,968 |
|
10 |
|
|
|
|
|
18,605 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total current liabilities |
|
|
|
|
30,635 |
|
|
11,871 |
|
288 |
|
|
|
|
|
42,794 |
| ||||||
Long-term obligations, less current portion |
|
54,345 |
|
|
324,152 |
|
|
672 |
|
4 |
|
|
|
|
|
379,173 |
| ||||||
Deferred income taxes |
|
|
|
|
1,684 |
|
|
|
|
|
|
|
|
|
|
1,684 |
| ||||||
Minority interest |
|
|
|
|
|
|
|
|
|
|
|
|
5,106 |
|
|
5,106 |
| ||||||
Intercompany payable (receivable) |
|
30,833 |
|
|
(266,625 |
) |
|
236,728 |
|
(936 |
) |
|
|
|
|
|
| ||||||
Stockholders equity: |
|||||||||||||||||||||||
Common stock |
|
37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
37 |
| ||||||
Additional paid-in capital |
|
188,840 |
|
|
|
|
|
|
|
|
|
|
|
|
|
188,840 |
| ||||||
Retained earnings (accumulated deficit) |
|
(146,594 |
) |
|
125,697 |
|
|
179,391 |
|
25,026 |
|
|
(330,114 |
) |
|
(146,594 |
) | ||||||
Accumulated comprehensive loss |
|
(1,855 |
) |
|
(1,855 |
) |
|
|
|
|
|
|
1,855 |
|
|
(1,855 |
) | ||||||
Notes receivable from stockholders |
|
(664 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
(664 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total stockholders equity |
|
39,764 |
|
|
123,842 |
|
|
179,391 |
|
25,026 |
|
|
(328,259 |
) |
|
39,764 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total liabilities and stockholders equity |
$ |
124,942 |
|
$ |
213,688 |
|
$ |
428,662 |
$ |
24,382 |
|
$ |
(323,153 |
) |
$ |
468,521 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VCA |
Vicar |
Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Elimination |
Consolidated |
||||||||||||||||||
Current assets: |
|||||||||||||||||||||||
Cash and equivalents |
$ |
|
|
$ |
8,165 |
|
$ |
2,073 |
$ |
281 |
|
$ |
|
|
$ |
10,519 |
| ||||||
Trade accounts receivable, net |
|
|
|
|
|
|
|
15,095 |
|
355 |
|
|
|
|
|
15,450 |
| ||||||
Inventory |
|
|
|
|
|
|
|
5,333 |
|
440 |
|
|
|
|
|
5,773 |
| ||||||
Prepaid expenses and other |
|
9 |
|
|
1,896 |
|
|
1,396 |
|
123 |
|
|
|
|
|
3,424 |
| ||||||
Deferred income taxes |
|
|
|
|
4,655 |
|
|
|
|
|
|
|
|
|
|
4,655 |
| ||||||
Prepaid income taxes |
|
|
|
|
9,402 |
|
|
|
|
|
|
|
|
|
|
9,402 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total current assets |
|
9 |
|
|
24,118 |
|
|
23,897 |
|
1,199 |
|
|
|
|
|
49,223 |
| ||||||
Property and equipment, net |
|
|
|
|
8,678 |
|
|
74,801 |
|
3,493 |
|
|
|
|
|
86,972 |
| ||||||
Other assets: |
|||||||||||||||||||||||
Goodwill, net |
|
|
|
|
|
|
|
296,585 |
|
13,600 |
|
|
310,185 |
| |||||||||
Covenants not to compete, net |
|
|
|
|
14,348 |
|
|
4,780 |
|
421 |
|
|
|
|
|
19,549 |
| ||||||
Notes receivable, net |
|
|
|
|
605 |
|
|
828 |
|
745 |
|
|
|
|
|
2,178 |
| ||||||
Deferred financing costs, net |
|
1,722 |
|
|
11,651 |
|
|
|
|
|
|
|
|
|
|
13,373 |
| ||||||
Other |
|
|
|
|
13 |
|
|
1,577 |
|
|
|
|
|
|
|
1,590 |
| ||||||
Investment in subsidiaries |
|
135,719 |
|
|
140,672 |
|
|
16,272 |
|
|
|
|
(292,663 |
) |
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total assets |
$ |
137,450 |
|
$ |
200,085 |
|
$ |
418,740 |
$ |
19,458 |
|
$ |
(292,663 |
) |
$ |
483,070 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Current liabilities: |
|||||||||||||||||||||||
Current portion of long-term obligations |
$ |
|
|
$ |
5,674 |
|
$ |
68 |
$ |
14 |
|
$ |
|
|
$ |
5,756 |
| ||||||
Accounts payable |
|
|
|
|
6,634 |
|
|
1,759 |
|
|
|
|
|
|
|
8,393 |
| ||||||
Accrued payroll and related liabilities |
|
|
|
|
3,032 |
|
|
5,098 |
|
205 |
|
|
|
|
|
8,335 |
| ||||||
Other accrued liabilities |
|
|
|
|
14,229 |
|
|
2,451 |
|
7 |
|
|
|
|
|
16,687 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total current liabilities |
|
|
|
|
29,569 |
|
|
9,376 |
|
226 |
|
|
|
|
|
39,171 |
| ||||||
Long-term obligations, less current portion |
|
93,549 |
|
|
262,232 |
|
|
1,212 |
|
|
|
|
|
|
|
356,993 |
| ||||||
Deferred income taxes |
|
|
|
|
8,484 |
|
|
|
|
|
|
|
|
|
|
8,484 |
| ||||||
Other liabilities |
|
|
|
|
1,500 |
|
|
|
|
|
|
|
|
|
|
1,500 |
| ||||||
Minority interest |
|
|
|
|
|
|
|
|
|
|
|
|
3,610 |
|
|
3,610 |
| ||||||
Intercompany payable (receivable) |
|
(29,411 |
) |
|
(237,419 |
) |
|
267,480 |
|
(650 |
) |
|
|
|
|
|
| ||||||
Series A Redeemable Preferred Stock, at redemption value |
|
77,875 |
|
|
|
|
|
|
|
|
|
|
|
|
|
77,875 |
| ||||||
Series B Redeemable Preferred Stock, at redemption value |
|
76,747 |
|
|
|
|
|
|
|
|
|
|
|
|
|
76,747 |
| ||||||
Stockholders equity (deficit): |
|||||||||||||||||||||||
Common stock |
|
175 |
|
|
|
|
|
|
|
|
|
|
|
|
|
175 |
| ||||||
Additional paid-in capital |
|
19,053 |
|
|
|
|
|
|
|
|
|
|
|
|
|
19,053 |
| ||||||
Retained earnings (accumulated deficit) |
|
(100,020 |
) |
|
135,719 |
|
|
140,672 |
|
19,882 |
|
|
(296,273 |
) |
|
(100,020 |
) | ||||||
Notes receivable from stockholders |
|
(518 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
(518 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total stockholders equity (deficit) |
|
(81,310 |
) |
|
135,719 |
|
|
140,672 |
|
19,882 |
|
|
(296,273 |
) |
|
(81,310 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total liabilities and stockholders equity (deficit) |
$ |
137,450 |
|
$ |
200,085 |
|
$ |
418,740 |
$ |
19,458 |
|
$ |
(292,663 |
) |
$ |
483,070 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VCA |
Vicar |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Elimination |
Consolidated |
||||||||||||||||||
Revenue |
$ |
|
|
$ |
2,000 |
|
$ |
370,549 |
|
$ |
29,464 |
$ |
(651 |
) |
$ |
401,362 |
| ||||||
Direct costs |
|
|
|
|
|
|
|
262,386 |
|
|
21,491 |
|
(651 |
) |
|
283,226 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
|
|
|
2,000 |
|
|
108,163 |
|
|
7,973 |
|
|
|
|
118,136 |
| |||||||
Selling, general and administrative |
|
|
|
|
14,876 |
|
|
22,648 |
|
|
1,109 |
|
|
|
|
38,633 |
| ||||||
Depreciation and amortization |
|
|
|
|
6,018 |
|
|
18,100 |
|
|
1,048 |
|
|
|
|
25,166 |
| ||||||
Agreement termination costs |
|
|
|
|
17,552 |
|
|
|
|
|
|
|
|
|
|
17,552 |
| ||||||
Write-down and loss on sale of assets |
|
|
|
|
9,079 |
|
|
|
|
|
|
|
|
|
|
9,079 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Operating income (loss) |
|
|
|
|
(45,525 |
) |
|
67,415 |
|
|
5,816 |
|
|
|
|
27,706 |
| ||||||
Net interest expense |
|
16,142 |
|
|
26,687 |
|
|
(3 |
) |
|
92 |
|
|
|
|
42,918 |
| ||||||
Other expense, net |
|
|
|
|
168 |
|
|
|
|
|
|
|
|
|
|
168 |
| ||||||
Equity interest in income of subsidiaries |
|
(10,022 |
) |
|
38,719 |
|
|
4,285 |
|
|
|
|
(32,982 |
) |
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Income (loss) before minority interest, provision for income taxes and extraordinary item |
|
(26,164 |
) |
|
(33,661 |
) |
|
71,703 |
|
|
5,724 |
|
(32,982 |
) |
|
(15,380 |
) | ||||||
Minority interest in income of subsidiaries |
|
|
|
|
|
|
|
|
|
|
|
|
1,439 |
|
|
1,439 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Income (loss) before provision for income taxes and extraordinary item |
|
(26,164 |
) |
|
(33,661 |
) |
|
71,703 |
|
|
5,724 |
|
(34,421 |
) |
|
(16,819 |
) | ||||||
Provision (benefit) for income taxes |
|
(5,933 |
) |
|
(26,606 |
) |
|
32,984 |
|
|
|
|
|
|
|
445 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Income (loss) before extraordinary item |
|
(20,231 |
) |
|
(7,055 |
) |
|
38,719 |
|
|
5,724 |
|
(34,421 |
) |
|
(17,264 |
) | ||||||
Extraordinary loss on extinguishment of debt, net of tax |
|
7,192 |
|
|
2,967 |
|
|
|
|
|
|
|
|
|
|
10,159 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net income (loss) |
$ |
(27,423 |
) |
$ |
(10,022 |
) |
$ |
38,719 |
|
$ |
5,724 |
$ |
(34,421 |
) |
$ |
(27,423 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VCA |
Vicar |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Elimination |
Consolidated |
||||||||||||||||||
Revenue |
$ |
425 |
|
$ |
500 |
|
$ |
333,233 |
$ |
20,980 |
|
$ |
(451 |
) |
$ |
354,687 |
| ||||||
Direct costs |
|
|
|
|
|
|
|
239,642 |
|
15,699 |
|
|
(451 |
) |
|
254,890 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
425 |
|
|
500 |
|
|
93,591 |
|
5,281 |
|
|
|
|
|
99,797 |
| |||||||
Selling, general and administrative |
|
7,660 |
|
|
2,227 |
|
|
16,814 |
|
745 |
|
|
|
|
|
27,446 |
| ||||||
Depreciation and amortization |
|
697 |
|
|
1,542 |
|
|
15,833 |
|
806 |
|
|
|
|
|
18,878 |
| ||||||
Recapitalization costs |
|
34,268 |
|
|
|
|
|
|
|
|
|
|
|
|
|
34,268 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Operating income (loss) |
|
(42,200 |
) |
|
(3,269 |
) |
|
60,944 |
|
3,730 |
|
|
|
|
|
19,205 |
| ||||||
Net interest expense |
|
9,438 |
|
|
6,728 |
|
|
3,836 |
|
(110 |
) |
|
|
|
|
19,892 |
| ||||||
Other expense, net |
|
(3,200 |
) |
|
5,000 |
|
|
|
|
|
|
|
|
|
|
1,800 |
| ||||||
Equity interest in income of subsidiaries |
|
20,641 |
|
|
6,742 |
|
|
2,774 |
|
|
|
|
(30,157 |
) |
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Income (loss) before minority interest, provision for income taxes and extraordinary item |
|
(27,797 |
) |
|
(8,255 |
) |
|
59,882 |
|
3,840 |
|
|
(30,157 |
) |
|
(2,487 |
) | ||||||
Minority interest in income of subsidiaries |
|
|
|
|
|
|
|
|
|
|
|
|
1,066 |
|
|
1,066 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Income (loss) before provision for income taxes and extraordinary item |
|
(27,797 |
) |
|
(8,255 |
) |
|
59,882 |
|
3,840 |
|
|
(31,223 |
) |
|
(3,553 |
) | ||||||
Provision for income taxes |
|
(22,045 |
) |
|
(3,302 |
) |
|
27,546 |
|
|
|
|
|
|
|
2,199 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Income (loss) before extraordinary item |
|
(5,752 |
) |
|
(4,953 |
) |
|
32,336 |
|
3,840 |
|
|
(31,223 |
) |
|
(5,752 |
) | ||||||
Extraordinary loss on extinguishment of debt, net of tax |
|
2,659 |
|
|
|
|
|
|
|
|
|
|
|
|
|
2,659 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net income (loss) |
$ |
(8,411 |
) |
$ |
(4,953 |
) |
$ |
32,336 |
$ |
3,840 |
|
$ |
(31,223 |
) |
$ |
(8,411 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VCA |
Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Elimination |
Consolidated |
|||||||||||||||
Revenue |
$ |
5,100 |
|
$ |
298,394 |
$ |
17,489 |
|
$ |
(423 |
) |
$ |
320,560 |
| |||||
Direct costs |
|
|
|
|
219,584 |
|
13,332 |
|
|
(423 |
) |
|
232,493 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
5,100 |
|
|
78,810 |
|
4,157 |
|
|
|
|
|
88,067 |
| ||||||
Selling, general and administrative |
|
10,165 |
|
|
12,843 |
|
614 |
|
|
|
|
|
23,622 |
| |||||
Depreciation and amortization |
|
1,757 |
|
|
14,069 |
|
637 |
|
|
|
|
|
16,463 |
| |||||
Year 2000 remediation expense |
|
2,839 |
|
|
|
|
|
|
|
|
|
|
2,839 |
| |||||
Reversal of restructuring charges |
|
(1,873 |
) |
|
|
|
|
|
|
|
|
|
(1,873 |
) | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Operating income (loss) |
|
(7,788 |
) |
|
51,898 |
|
2,906 |
|
|
|
|
|
47,016 |
| |||||
Net interest expense |
|
4,983 |
|
|
4,566 |
|
(100 |
) |
|
|
|
|
9,449 |
| |||||
Equity interest in income of subsidiaries |
|
26,724 |
|
|
2,156 |
|
|
|
|
(28,880 |
) |
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Income before minority interest and provision for income taxes |
|
13,953 |
|
|
49,488 |
|
3,006 |
|
|
(28,880 |
) |
|
37,567 |
| |||||
Minority interest in income of Subsidiaries |
|
|
|
|
|
|
|
|
|
850 |
|
|
850 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Income before provision for income taxes |
|
13,953 |
|
|
49,488 |
|
3,006 |
|
|
(29,730 |
) |
|
36,717 |
| |||||
Provision for income taxes |
|
(8,404 |
) |
|
22,764 |
|
|
|
|
|
|
|
14,360 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net income |
$ |
22,357 |
|
$ |
26,724 |
$ |
3,006 |
|
$ |
(29,730 |
) |
$ |
22,357 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VCA |
Vicar |
Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Elimination |
Consolidated |
|||||||||||||||||||
Cash from operating activities: |
||||||||||||||||||||||||
Net income (loss) |
$ |
(27,423 |
) |
$ |
(10,022 |
) |
$ |
38,719 |
|
$ |
5,724 |
|
$ |
(34,421 |
) |
$ |
(27,423 |
) | ||||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
||||||||||||||||||||||||
Equity interest in earnings of subsidiaries |
|
10,022 |
|
|
(38,719 |
) |
|
(4,285 |
) |
|
|
|
|
32,982 |
|
|
|
| ||||||
Depreciation and amortization |
|
|
|
|
6,018 |
|
|
18,100 |
|
|
1,048 |
|
|
|
|
|
25,166 |
| ||||||
Amortization of debt discount and deferred financing costs |
|
1,598 |
|
|
555 |
|
|
|
|
|
|
|
|
|
|
|
2,153 |
| ||||||
Provision for uncollectible accounts |
|
|
|
|
|
|
|
3,649 |
|
|
324 |
|
|
|
|
|
3,973 |
| ||||||
Extraordinary loss on early extinguishment of debt |
|
12,190 |
|
|
5,028 |
|
|
|
|
|
|
|
|
|
|
|
17,218 |
| ||||||
Non-cash compensation |
|
|
|
|
771 |
|
|
6,840 |
|
|
|
|
|
|
|
|
7,611 |
| ||||||
Interest paid in kind on senior subordinated notes |
|
14,528 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,528 |
| ||||||
Agreement termination costs |
|
|
|
|
9,552 |
|
|
|
|
|
|
|
|
|
|
|
9,552 |
| ||||||
Write-down on sale of assets |
|
|
|
|
8,531 |
|
|
|
|
|
|
|
|
|
|
|
8,531 |
| ||||||
Loss on sale of assets |
|
|
|
|
548 |
|
|
|
|
|
|
|
|
|
|
|
548 |
| ||||||
Minority interest in income of subsidiaries |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,439 |
|
|
1,439 |
| ||||||
Distributions to minority interest partners |
|
|
|
|
(1,635 |
) |
|
|
|
|
|
|
|
|
|
|
(1,635 |
) | ||||||
Increase in accounts receivable, net |
|
|
|
|
|
|
|
(6,083 |
) |
|
(303 |
) |
|
|
|
|
(6,386 |
) | ||||||
Decrease in inventory, prepaid expenses and other assets |
|
9 |
|
|
744 |
|
|
1,586 |
|
|
9 |
|
|
|
|
|
2,348 |
| ||||||
Increase (decrease) in accounts payable and accrued liabilities |
|
|
|
|
6,707 |
|
|
(4,817 |
) |
|
69 |
|
|
|
|
|
1,959 |
| ||||||
Decrease in prepaid income taxes |
|
|
|
|
7,031 |
|
|
|
|
|
|
|
|
|
|
|
7,031 |
| ||||||
Increase (decrease) in intercompany payable (receivable) |
|
(10,924 |
) |
|
68,402 |
|
|
(50,702 |
) |
|
(6,776 |
) |
|
|
|
|
|
| ||||||
Increase in deferred taxes, net |
|
|
|
|
(9,509 |
) |
|
|
|
|
|
|
|
|
|
|
(9,509 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net cash provided by operating activities |
|
|
|
|
54,002 |
|
|
3,007 |
|
|
95 |
|
|
|
|
|
57,104 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Cash flows from investing activities: |
||||||||||||||||||||||||
Business acquisitions, net of cash acquired |
|
|
|
|
(24,306 |
) |
|
|
|
|
|
|
|
|
|
|
(24,306 |
) | ||||||
Property and equipment additions, net |
|
|
|
|
(12,212 |
) |
|
(1,944 |
) |
|
|
|
|
|
|
|
(14,156 |
) | ||||||
Proceeds from sale of assets |
|
|
|
|
1,705 |
|
|
|
|
|
|
|
|
|
|
|
1,705 |
| ||||||
Other |
|
|
|
|
430 |
|
|
125 |
|
|
|
|
|
|
|
|
555 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net cash used in investing activities |
|
|
|
|
(34,383 |
) |
|
(1,819 |
) |
|
|
|
|
|
|
|
(36,202 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Cash flows from financing activities: |
||||||||||||||||||||||||
Repayment of long-term obligations including prepayment of penalties |
|
(66,578 |
) |
|
(108,952 |
) |
|
|
|
|
|
|
|
|
|
|
(175,530 |
) | ||||||
Proceeds from issuance of long-term debt |
|
|
|
|
170,000 |
|
|
|
|
|
|
|
|
|
|
|
170,000 |
| ||||||
Intercompany transfer of debt proceeds |
|
78,863 |
|
|
(78,863 |
) |
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Payment of deferred financing costs |
|
|
|
|
(4,366 |
) |
|
|
|
|
|
|
|
|
|
|
(4,366 |
) | ||||||
Repayment of preferred stock |
|
(173,773 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(173,773 |
) | ||||||
Proceeds from issuance of common stock |
|
161,488 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
161,488 |
| ||||||
Net payments related to recapitalization |
|
|
|
|
(2,137 |
) |
|
|
|
|
|
|
|
|
|
|
(2,137 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net cash used in financing activities |
|
|
|
|
(24,318 |
) |
|
|
|
|
|
|
|
|
|
|
(24,318 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Increase (decrease) in cash and equivalents |
|
|
|
|
(4,699 |
) |
|
1,188 |
|
|
95 |
|
|
|
|
|
(3,416 |
) | ||||||
Cash and equivalents at beginning of year |
|
|
|
|
8,165 |
|
|
2,073 |
|
|
281 |
|
|
|
|
|
10,519 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Cash and equivalents at end of year |
$ |
|
|
$ |
3,466 |
|
$ |
3,261 |
|
$ |
376 |
|
$ |
|
|
$ |
7,103 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VCA |
Vicar |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Elimination |
Consolidated |
|||||||||||||||||||
Cash from operating activities: |
||||||||||||||||||||||||
Net income (loss) |
$ |
(8,411 |
) |
$ |
(4,953 |
) |
$ |
32,336 |
|
$ |
3,840 |
|
$ |
(31,223 |
) |
$ |
(8,411 |
) | ||||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
||||||||||||||||||||||||
Equity interest in earnings of subsidiaries |
|
(20,641 |
) |
|
(6,742 |
) |
|
(2,774 |
) |
|
|
|
|
30,157 |
|
|
|
| ||||||
Depreciation and amortization |
|
697 |
|
|
1,542 |
|
|
15,833 |
|
|
806 |
|
|
|
|
|
18,878 |
| ||||||
Provision for uncollectable accounts |
|
|
|
|
|
|
|
2,838 |
|
|
267 |
|
|
|
|
|
3,105 |
| ||||||
Amortization of debt discount and deferred financing costs |
|
315 |
|
|
521 |
|
|
|
|
|
|
|
|
|
|
|
836 |
| ||||||
Extraordinary loss on early extinguishment of debt |
|
4,504 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,504 |
| ||||||
Recapitalization costs |
|
34,268 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
34,268 |
| ||||||
Non-cash compensation |
|
|
|
|
56 |
|
|
499 |
|
|
|
|
|
|
|
|
555 |
| ||||||
Interest paid in kind on senior subordinated notes |
|
4,306 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,306 |
| ||||||
Gain on sale of investments in VPI |
|
(3,200 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,200 |
) | ||||||
Loss recognized on investment in Zoasis |
|
|
|
|
5,000 |
|
|
|
|
|
|
|
|
|
|
|
5,000 |
| ||||||
Minority interest in income of subsidiaries |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,066 |
|
|
1,066 |
| ||||||
Distributions to minority interest partners |
|
(1,031 |
) |
|
(369 |
) |
|
|
|
|
|
|
|
|
|
|
(1,400 |
) | ||||||
Increase in accounts receivable |
|
|
|
|
|
|
|
(3,088 |
) |
|
(274 |
) |
|
|
|
|
(3,362 |
) | ||||||
Decrease (increase) in inventory, prepaid expense and other |
|
(2,409 |
) |
|
2,688 |
|
|
1,837 |
|
|
(110 |
) |
|
|
|
|
2,006 |
| ||||||
Increase (decrease) in accounts payable and accrued liabilities |
|
6,396 |
|
|
2,892 |
|
|
(3,431 |
) |
|
75 |
|
|
|
|
|
5,932 |
| ||||||
Increase in prepaid income taxes |
|
(2,662 |
) |
|
(2,754 |
) |
|
|
|
|
|
|
|
|
|
|
(5,416 |
) | ||||||
Increase (decrease) in intercompany payable (receivable) |
|
18,156 |
|
|
28,649 |
|
|
(42,354 |
) |
|
(4,451 |
) |
|
|
|
|
|
| ||||||
Increase in deferred taxes, net |
|
|
|
|
1,387 |
|
|
|
|
|
|
|
|
|
|
|
1,387 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net cash provided by operating activities |
|
30,288 |
|
|
27,917 |
|
|
1,696 |
|
|
153 |
|
|
|
|
|
60,054 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Cash flows from investing activities: |
||||||||||||||||||||||||
Business acquisitions, net of cash acquired |
|
(12,478 |
) |
|
(5,705 |
) |
|
|
|
|
|
|
|
|
|
|
(18,183 |
) | ||||||
Property and equipment additions, net |
|
(8,988 |
) |
|
(13,173 |
) |
|
(2,194 |
) |
|
|
|
|
|
|
|
(24,355 |
) | ||||||
Investments in marketable securities |
|
(129,992 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(129,992 |
) | ||||||
Proceeds from sales or maturities of marketable securities |
|
135,666 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
135,666 |
| ||||||
Payment for covenants not to compete |
|
(15,630 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(15,630 |
) | ||||||
Net proceeds from sale of investment in VPI |
|
8,200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,200 |
| ||||||
Investment in Zoasis |
|
(5,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(5,000 |
) | ||||||
Other |
|
44 |
|
|
151 |
|
|
1,420 |
|
|
|
|
|
|
|
|
1,615 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net cash used in investing activities |
|
(28,178 |
) |
|
(18,727 |
) |
|
(774 |
) |
|
|
|
|
|
|
|
(47,679 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Cash flows from financing activities: |
||||||||||||||||||||||||
Repayment of long-term obligations |
|
(172,342 |
) |
|
(512 |
) |
|
|
|
|
|
|
|
|
|
|
(172,854 |
) | ||||||
Proceeds from the issuance of long-term debt |
|
356,670 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
356,670 |
| ||||||
Payment of deferred financing costs |
|
(13,958 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(13,958 |
) | ||||||
Proceeds from issuance of common stock under stock option plans |
|
923 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
923 |
| ||||||
Proceeds from issuance of preferred stock |
|
149,231 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
149,231 |
| ||||||
Proceeds from issuance of common stock |
|
14,350 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,350 |
| ||||||
Proceeds from issuance of warrants |
|
1,149 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,149 |
| ||||||
Repurchase of common stock |
|
(314,508 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(314,508 |
) | ||||||
Purchase of treasury stock |
|
(3,323 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,323 |
) | ||||||
Payments for recapitalization expense |
|
(29,643 |
) |
|
(513 |
) |
|
|
|
|
|
|
|
|
|
|
(30,156 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net cash used in financing activities |
|
(11,451 |
) |
|
(1,025 |
) |
|
|
|
|
|
|
|
|
|
|
(12,476 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Increase (decrease) in cash and equivalents |
|
(9,341 |
) |
|
8,165 |
|
|
922 |
|
|
153 |
|
|
|
|
|
(101 |
) | ||||||
Cash and equivalents at beginning of year |
|
9,341 |
|
|
|
|
|
1,151 |
|
|
128 |
|
|
|
|
|
10,620 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Cash and equivalents at end of year |
$ |
|
|
$ |
8,165 |
|
$ |
2,073 |
|
$ |
281 |
|
$ |
|
|
$ |
10,519 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VCA |
Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Elimination |
Consolidated |
||||||||||||||||
Cash from operating activities: |
||||||||||||||||||||
Net income |
$ |
22,357 |
|
$ |
26,724 |
|
$ |
3,006 |
|
$ |
(29,730 |
) |
$ |
22,357 |
| |||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||||||||||||||
Equity interest in earnings of subsidiaries |
|
(26,724 |
) |
|
(2,156 |
) |
|
|
|
|
28,880 |
|
|
|
| |||||
Depreciation and amortization |
|
1,757 |
|
|
14,069 |
|
|
637 |
|
|
|
|
|
16,463 |
| |||||
Amortization of debt discount and deferred financing costs |
|
241 |
|
|
|
|
|
|
|
|
|
|
|
241 |
| |||||
Provision for uncollectible accounts |
|
|
|
|
2,357 |
|
|
158 |
|
|
|
|
|
2,515 |
| |||||
Minority interest in income of subsidiaries |
|
|
|
|
|
|
|
|
|
|
850 |
|
|
850 |
| |||||
Distributions to minority interest partners |
|
(926 |
) |
|
|
|
|
|
|
|
|
|
|
(926 |
) | |||||
Increase in accounts receivable |
|
|
|
|
(5,215 |
) |
|
(320 |
) |
|
|
|
|
(5,535 |
) | |||||
Increase in inventory, prepaid expense and other |
|
(502 |
) |
|
(238 |
) |
|
(21 |
) |
|
|
|
|
(761 |
) | |||||
Increase (decrease) in accounts payable and accrued liabilities |
|
2,383 |
|
|
(3,752 |
) |
|
(14 |
) |
|
|
|
|
(1,383 |
) | |||||
Decrease in prepaid income taxes |
|
1,054 |
|
|
|
|
|
|
|
|
|
|
|
1,054 |
| |||||
Increase (decrease) in intercompany payable (receivable) |
|
33,933 |
|
|
(30,522 |
) |
|
(3,411 |
) |
|
|
|
|
|
| |||||
Increase in deferred taxes, net |
|
3,592 |
|
|
|
|
|
|
|
|
|
|
|
3,592 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net cash provided by operating activities |
|
37,165 |
|
|
1,267 |
|
|
35 |
|
|
|
|
|
38,467 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Cash flows from investing activities: |
||||||||||||||||||||
Business acquisitions, net of cash acquired |
|
(16,079 |
) |
|
|
|
|
|
|
|
|
|
|
(16,079 |
) | |||||
Real estate acquired in connection with business acquisitions |
|
(4,241 |
) |
|
|
|
|
|
|
|
|
|
|
(4,241 |
) | |||||
Property and equipment additions, net |
|
(19,806 |
) |
|
(1,997 |
) |
|
|
|
|
|
|
|
(21,803 |
) | |||||
Investments in marketable securities |
|
(58,258 |
) |
|
|
|
|
|
|
|
|
|
|
(58,258 |
) | |||||
Proceeds from sales or maturities of marketable securities |
|
86,410 |
|
|
|
|
|
|
|
|
|
|
|
86,410 |
| |||||
Other |
|
104 |
|
|
191 |
|
|
|
|
|
|
|
|
295 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net cash used in investing activities |
|
(11,870 |
) |
|
(1,806 |
) |
|
|
|
|
|
|
|
(13,676 |
) | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Cash flows from financing activities: |
||||||||||||||||||||
Repayment of long-term obligations |
|
(18,922 |
) |
|
|
|
|
|
|
|
|
|
|
(18,922 |
) | |||||
Proceeds from issuance of common stock under stock option plans |
|
535 |
|
|
|
|
|
|
|
|
|
|
|
535 |
| |||||
Purchase of treasury shares |
|
(4,761 |
) |
|
|
|
|
|
|
|
|
|
|
(4,761 |
) | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net cash used in financing activities |
|
(23,148 |
) |
|
|
|
|
|
|
|
|
|
|
(23,148 |
) | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Increase (decrease) in cash and equivalents |
|
2,147 |
|
|
(539 |
) |
|
35 |
|
|
|
|
|
1,643 |
| |||||
Cash and equivalents at beginning of year |
|
7,194 |
|
|
1,690 |
|
|
93 |
|
|
|
|
|
8,977 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Cash and equivalents at end of year |
$ |
9,341 |
|
$ |
1,151 |
|
$ |
128 |
|
$ |
|
|
$ |
10,620 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at Beginning of Period |
Charged to Costs and Expenses |
Write-offs |
Other (1) |
Balance at End of Period | ||||||||||||
Year ended December 31, 2001 |
||||||||||||||||
Allowance for uncollectible accounts (2) |
$ |
4,173 |
$ |
3,973 |
$ |
(3,016 |
) |
$ |
174 |
$ |
5,304 | |||||
Year ended December 31, 2000 |
||||||||||||||||
Allowance for uncollectible accounts (2) |
$ |
7,432 |
$ |
3,105 |
$ |
(6,771 |
) |
$ |
407 |
$ |
4,173 | |||||
Year ended December 31, 1999 |
||||||||||||||||
Allowance for uncollectible accounts (2) |
$ |
6,532 |
$ |
2,515 |
$ |
(2,252 |
) |
$ |
637 |
$ |
7,432 |
(1) |
Other changes in the allowance for uncollectible accounts include allowances acquired with animal hospitals and laboratory acquisitions.
|
(2) |
Balance includes allowance for trade accounts receivable and notes receivable. |
September 30, 2002 |
December 31, 2001 |
|||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ |
32,358 |
|
$ |
7,103 |
| ||
Trade accounts receivable, less allowance for uncollectible accounts of $6,011 and $5,241 at September 30, 2002 and December 31,
2001, respectively |
|
20,791 |
|
|
18,036 |
| ||
Inventory, prepaid expenses and other |
|
7,880 |
|
|
6,879 |
| ||
Deferred income taxes |
|
9,682 |
|
|
7,364 |
| ||
Prepaid income taxes |
|
|
|
|
2,782 |
| ||
|
|
|
|
|
| |||
Total current assets |
|
70,711 |
|
|
42,164 |
| ||
Property and equipment, net |
|
93,604 |
|
|
89,244 |
| ||
Other assets: |
||||||||
Goodwill, net |
|
332,543 |
|
|
317,262 |
| ||
Covenants not to compete, net |
|
4,522 |
|
|
4,827 |
| ||
Deferred financing costs, net |
|
7,394 |
|
|
11,380 |
| ||
Other assets |
|
4,606 |
|
|
3,644 |
| ||
|
|
|
|
|
| |||
Total assets |
$ |
513,380 |
|
$ |
468,521 |
| ||
|
|
|
|
|
| |||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||
Current liabilities: |
||||||||
Current portion of long-term obligations |
$ |
1,793 |
|
$ |
5,159 |
| ||
Accounts payable |
|
9,131 |
|
|
7,313 |
| ||
Accrued payroll and related liabilities |
|
14,509 |
|
|
11,717 |
| ||
Accrued interest |
|
5,659 |
|
|
2,254 |
| ||
Income taxes payable |
|
2,035 |
|
|
|
| ||
Other accrued liabilities |
|
13,195 |
|
|
16,351 |
| ||
|
|
|
|
|
| |||
Total current liabilities |
|
46,322 |
|
|
42,794 |
| ||
Long-term obligations, less current portion |
|
387,041 |
|
|
379,173 |
| ||
Deferred income taxes |
|
9,371 |
|
|
1,684 |
| ||
Minority interest |
|
5,732 |
|
|
5,106 |
| ||
Stockholders equity: |
||||||||
Common stock, par value $0.001, 75,000 shares authorized, 36,761 and 36,736 shares outstanding as of September 30, 2002 and
December 31, 2001, respectively |
|
37 |
|
|
37 |
| ||
Additional paid-in capital |
|
188,865 |
|
|
188,840 |
| ||
Accumulated deficit |
|
(123,429 |
) |
|
(146,594 |
) | ||
Accumulated comprehensive lossunrealized loss on hedging instruments |
|
(319 |
) |
|
(1,855 |
) | ||
Notes receivable from stockholders |
|
(240 |
) |
|
(664 |
) | ||
|
|
|
|
|
| |||
Total stockholders equity |
|
64,914 |
|
|
39,764 |
| ||
|
|
|
|
|
| |||
Total liabilities and stockholders equity |
$ |
513,380 |
|
$ |
468,521 |
| ||
|
|
|
|
|
|
Nine Months Ended September 30,
|
||||||||
2002 |
2001 |
|||||||
Revenue |
$ |
336,892 |
|
$ |
305,365 |
| ||
Direct costs (excludes operating depreciation of $7,007 and $6,183 for the nine months ended September 30, 2002 and 2001,
respectively; includes non-cash compensation of $1,412 for the nine months ended September 30, 2001) |
|
226,749 |
|
|
213,454 |
| ||
|
|
|
|
|
| |||
|
110,143 |
|
|
91,911 |
| |||
Selling, general and administrative expense (includes non-cash compensation of $6,199 for nine months ended September 30,
2001) |
|
25,893 |
|
|
30,365 |
| ||
Depreciation and amortization |
|
9,330 |
|
|
19,121 |
| ||
Write-down and (gain) loss on sale of assets |
|
(80 |
) |
|
8,745 |
| ||
|
|
|
|
|
| |||
Operating income |
|
75,000 |
|
|
33,680 |
| ||
Net interest expense |
|
30,541 |
|
|
32,387 |
| ||
Other (income) expense |
|
(159 |
) |
|
233 |
| ||
Minority interest in income of subsidiaries |
|
1,360 |
|
|
1,104 |
| ||
|
|
|
|
|
| |||
Income (loss) before provision for income taxes and extraordinary item |
|
43,258 |
|
|
(44 |
) | ||
Provision for income taxes |
|
18,092 |
|
|
6,741 |
| ||
|
|
|
|
|
| |||
Income (loss) before extraordinary item |
|
25,166 |
|
|
(6,785 |
) | ||
Extraordinary loss on early extinguishment of debt (net of income tax benefit of $1,390) |
|
2,001 |
|
|
|
| ||
|
|
|
|
|
| |||
Net income (loss) |
|
23,165 |
|
|
(6,785 |
) | ||
Increase in carrying amount of redeemable preferred stock |
|
|
|
|
15,583 |
| ||
|
|
|
|
|
| |||
Net income (loss) available to common stockholders |
$ |
23,165 |
|
$ |
(22,368 |
) | ||
|
|
|
|
|
| |||
Basic earnings (loss) per common share: |
||||||||
Income (loss) before extraordinary item |
$ |
0.68 |
|
$ |
(1.27 |
) | ||
Extraordinary loss on early extinguishment of debt |
|
(0.05 |
) |
|
|
| ||
|
|
|
|
|
| |||
Earnings (loss) per common share |
$ |
0.63 |
|
$ |
(1.27 |
) | ||
|
|
|
|
|
| |||
Diluted earnings (loss) per common share: |
||||||||
Income (loss) before extraordinary item |
$ |
0.68 |
|
$ |
(1.27 |
) | ||
Extraordinary loss on early extinguishment of debt |
|
(0.05 |
) |
|
|
| ||
|
|
|
|
|
| |||
Earnings (loss) per common share |
$ |
0.63 |
|
$ |
(1.27 |
) | ||
|
|
|
|
|
| |||
Shares used for computing basic earnings (loss) per share |
|
36,744 |
|
|
17,643 |
| ||
|
|
|
|
|
| |||
Shares used for computing diluted earnings (loss) per share |
|
37,088 |
|
|
17,643 |
| ||
|
|
|
|
|
|
Nine Months Ended September 30, |
||||||||
2002 |
2001 |
|||||||
Cash flows from operating activities: |
||||||||
Net income (loss) |
$ |
23,165 |
|
$ |
(6,785 |
) | ||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
||||||||
Depreciation and amortization |
|
9,330 |
|
|
19,121 |
| ||
Amortization of deferred financing costs and debt discounts |
|
1,264 |
|
|
1,667 |
| ||
Provision for uncollectible accounts |
|
2,347 |
|
|
2,182 |
| ||
Extraordinary loss on early extinguishment of debt |
|
3,391 |
|
|
|
| ||
Non-cash compensation |
|
|
|
|
7,611 |
| ||
Interest paid in kind on 15.5% senior notes |
|
7,045 |
|
|
12,259 |
| ||
Write-down and (gain) loss on sale of assets |
|
(80 |
) |
|
8,745 |
| ||
Minority interest in income of subsidiaries |
|
1,360 |
|
|
1,104 |
| ||
Distributions to minority interest partners |
|
(1,339 |
) |
|
(1,083 |
) | ||
Increase in accounts receivable |
|
(5,055 |
) |
|
(3,736 |
) | ||
Decrease (increase) in inventory, prepaid expenses and other assets |
|
(918 |
) |
|
685 |
| ||
Increase (decrease) in accounts payable and accrued liabilities |
|
3,945 |
|
|
(307 |
) | ||
Increase in accrued payroll and related liabilities |
|
2,792 |
|
|
3,930 |
| ||
Increase (decrease) in accrued interest |
|
3,405 |
|
|
(1,547 |
) | ||
Decrease in prepaid income taxes |
|
2,782 |
|
|
479 |
| ||
Increase in income taxes payable |
|
2,035 |
|
|
|
| ||
Increase in deferred income tax asset |
|
(2,318 |
) |
|
(1,180 |
) | ||
Increase in deferred income tax liability |
|
7,687 |
|
|
6,171 |
| ||
|
|
|
|
|
| |||
Net cash provided by operating activities |
|
60,838 |
|
|
49,316 |
| ||
|
|
|
|
|
| |||
Cash flows from investing activities: |
||||||||
Business acquisitions, net of cash acquired |
|
(17,845 |
) |
|
(20,615 |
) | ||
Real estate acquired in connection with business acquisitions |
|
|
|
|
(675 |
) | ||
Property and equipment additions, net |
|
(13,405 |
) |
|
(9,929 |
) | ||
Proceeds from sale of assets |
|
1,391 |
|
|
603 |
| ||
Other |
|
159 |
|
|
285 |
| ||
|
|
|
|
|
| |||
Net cash used in investing activities |
|
(29,700 |
) |
|
(30,331 |
) | ||
|
|
|
|
|
| |||
Cash flows from financing activities: |
||||||||
Repayment of long-term obligations |
|
(145,978 |
) |
|
(3,735 |
) | ||
Proceeds from issuance of long-term debt |
|
143,061 |
|
|
|
| ||
Payment of accrued financing and recapitalization costs |
|
(3,415 |
) |
|
(2,138 |
) | ||
Proceeds from issuance of common stock under stock option plans |
|
25 |
|
|
|
| ||
Other |
|
424 |
|
|
|
| ||
|
|
|
|
|
| |||
Net cash used in financing activities |
|
(5,883 |
) |
|
(5,873 |
) | ||
|
|
|
|
|
| |||
Increase in cash and cash equivalents |
|
25,255 |
|
|
13,112 |
| ||
Cash and cash equivalents at beginning of period |
|
7,103 |
|
|
10,519 |
| ||
|
|
|
|
|
| |||
Cash and cash equivalents at end of period |
$ |
32,358 |
|
$ |
23,631 |
| ||
|
|
|
|
|
|
Nine Months Ended September 30, |
||||||||
2002 |
2001 |
|||||||
Income (loss) before extraordinary item |
$ |
25,166 |
|
$ |
(6,785 |
) | ||
Increase in carrying amount of redeemable preferred stock |
|
|
|
|
15,583 |
| ||
|
|
|
|
|
| |||
Income (loss) available to common stockholders before extraordinary item |
|
25,166 |
|
|
(22,368 |
) | ||
Extraordinary loss on early extinguishment of debt, net of income tax benefit |
|
2,001 |
|
|
|
| ||
|
|
|
|
|
| |||
Net income (loss) available to common stockholders (basic and diluted) |
$ |
23,165 |
|
$ |
(22,368 |
) | ||
|
|
|
|
|
| |||
Weighted average common shares outstanding: |
||||||||
Basic |
|
36,744 |
|
|
17,643 |
| ||
Effect of dilutive common stock equivalents: |
||||||||
Stock options |
|
344 |
|
|
|
| ||
|
|
|
|
|
| |||
Diluted |
|
37,088 |
|
|
17,643 |
| ||
|
|
|
|
|
| |||
Basic earnings (loss) per common share: |
||||||||
Income (loss) before extraordinary item |
$ |
0.68 |
|
$ |
(1.27 |
) | ||
Extraordinary loss on early extinguishment of debt |
|
(0.05 |
) |
|
|
| ||
|
|
|
|
|
| |||
Earnings (loss) per common share |
$ |
0.63 |
|
$ |
(1.27 |
) | ||
|
|
|
|
|
| |||
Diluted earnings (loss) per common share: |
||||||||
Income (loss) before extraordinary item |
$ |
0.68 |
|
$ |
(1.27 |
) | ||
Extraordinary loss on early extinguishment of debt |
|
(0.05 |
) |
|
|
| ||
|
|
|
|
|
| |||
Earnings (loss) per common share |
$ |
0.63 |
|
$ |
(1.27 |
) | ||
|
|
|
|
|
|
Nine Months Ended September 30, |
||||||||
2002 |
2001 |
|||||||
Net income (loss) |
$ |
23,165 |
|
$ |
(6,785 |
) | ||
Cumulative effect of change to new accounting principle |
|
|
|
|
(525 |
) | ||
Unrealized gain (loss) on hedging instruments |
|
1,695 |
|
|
(1,726 |
) | ||
Less portion of unrealized (gain) loss recognized as other (income) expense |
|
(159 |
) |
|
233 |
| ||
|
|
|
|
|
| |||
Net comprehensive income (loss) |
$ |
24,701 |
|
$ |
(8,803 |
) | ||
|
|
|
|
|
|
Laboratory |
Animal Hospital |
Corporate |
Intercompany Eliminations |
Total | |||||||||||||
Nine Months Ended September 30, 2002 |
|||||||||||||||||
Revenue |
$ |
116,911 |
$ |
225,383 |
$ |
1,500 |
|
$ |
(6,902 |
) |
$ |
336,892 | |||||
Operating income (loss) |
|
41,596 |
|
43,306 |
|
(9,902 |
) |
|
|
|
|
75,000 | |||||
Depreciation/amortization expense |
|
2,138 |
|
6,166 |
|
1,026 |
|
|
|
|
|
9,330 | |||||
Capital expenditures |
|
5,931 |
|
6,372 |
|
1,102 |
|
|
|
|
|
13,405 | |||||
Nine Months Ended September 30, 2001 |
|||||||||||||||||
Revenue |
$ |
101,855 |
$ |
207,665 |
$ |
1,500 |
|
$ |
(5,655 |
) |
$ |
305,365 | |||||
Operating income (loss) |
|
27,527 |
|
29,770 |
|
(23,617 |
) |
|
|
|
|
33,680 | |||||
Depreciation/amortization expense |
|
3,457 |
|
10,829 |
|
4,835 |
|
|
|
|
|
19,121 | |||||
Capital expenditures |
|
1,548 |
|
6,418 |
|
1,963 |
|
|
|
|
|
9,929 | |||||
At September 30, 2002 |
|||||||||||||||||
Identifiable assets |
$ |
114,913 |
$ |
341,106 |
$ |
57,361 |
|
|
|
|
$ |
513,380 | |||||
At December 31, 2001 |
|||||||||||||||||
Identifiable assets |
$ |
110,466 |
$ |
322,657 |
$ |
35,398 |
|
|
|
|
$ |
468,521 |
Nine Months Ended September 30, |
||||||||
2002 |
2001 |
|||||||
Total segment operating income after eliminations |
$ |
75,000 |
|
$ |
33,680 |
| ||
Net interest expense |
|
30,541 |
|
|
32,387 |
| ||
Other (income) expense |
|
(159 |
) |
|
233 |
| ||
Minority interest in income of subsidiaries |
|
1,360 |
|
|
1,104 |
| ||
|
|
|
|
|
| |||
Income (loss) before provision for income taxes and extraordinary item |
$ |
43,258 |
|
$ |
(44 |
) | ||
|
|
|
|
|
|
Nine Months Ended September 30, |
|||||||
2002 |
2001 |
||||||
Net income (loss) available to common stockholders |
$ |
23,165 |
$ |
(22,368 |
) | ||
Add back goodwill amortization, net of tax |
|
|
|
5,206 |
| ||
|
|
|
|
| |||
Adjusted net income (loss) |
$ |
23,165 |
$ |
(17,162 |
) | ||
|
|
|
|
| |||
Basic earnings (loss) per share: |
|||||||
Reported net income (loss) |
$ |
0.63 |
$ |
(1.27 |
) | ||
Goodwill amortization, net of tax |
|
|
|
0.30 |
| ||
|
|
|
|
| |||
Adjusted basic earning (loss) per share |
$ |
0.63 |
$ |
(0.97 |
) | ||
|
|
|
|
| |||
Diluted earnings (loss) per share: |
|||||||
Reported net income (loss) |
$ |
0.63 |
$ |
(1.27 |
) | ||
Goodwill amortization, net of tax |
|
|
|
0.30 |
| ||
|
|
|
|
| |||
Adjusted diluted earnings (loss) per share |
$ |
0.63 |
$ |
(0.97 |
) | ||
|
|
|
|
|
Laboratory |
Animal Hospital |
Total | |||||||
Balance as of January 1, 2002 |
$ |
85,101 |
$ |
232,161 |
$ |
317,262 | |||
Goodwill acquired and purchase price adjustments |
|
|
|
15,281 |
|
15,281 | |||
|
|
|
|
|
| ||||
Balance as of September 30, 2002 |
$ |
85,101 |
$ |
247,442 |
$ |
332,543 | |||
|
|
|
|
|
|
As of September 30, 2002 | ||||||||||
Gross Carrying Amount |
Accumulated Amortization |
Net Carrying Amount | ||||||||
Covenants not to compete |
$ |
12,301 |
$ |
(7,779 |
) |
$ |
4,522 | |||
Client lists |
|
579 |
|
(461 |
) |
|
118 | |||
|
|
|
|
|
|
| ||||
Total |
$ |
12,880 |
$ |
(8,240 |
) |
$ |
4,640 | |||
|
|
|
|
|
|
|
Nine Months Ended September
30, | ||||||
2002 |
2001 | |||||
Aggregate amortization expense (1) |
$ |
1,297 |
$ |
5,158 | ||
|
|
|
|
(1) |
Does not include goodwill amortization of $6.9 million for the nine months ended September 30, 2001, respectively. There was no goodwill amortization recorded in 2002.
|
For the Year Ending December
31, | |||
2002 |
$ |
1,773 | |
2003 |
|
1,814 | |
2004 |
|
1,802 | |
2005 |
|
1,492 | |
2006 |
|
1,389 |
VCA |
Vicar |
Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Elimination |
Consolidated |
||||||||||||||||||
Current assets: |
|||||||||||||||||||||||
Cash and equivalents |
$ |
|
|
$ |
30,460 |
|
$ |
1,717 |
$ |
181 |
|
$ |
|
|
$ |
32,358 |
| ||||||
Trade accounts receivable, net |
|
|
|
|
|
|
|
20,094 |
|
697 |
|
|
|
|
|
20,791 |
| ||||||
Inventory, prepaid expenses and other |
|
|
|
|
1,246 |
|
|
6,060 |
|
574 |
|
|
|
|
|
7,880 |
| ||||||
Deferred income taxes |
|
|
|
|
9,682 |
|
|
|
|
|
|
|
|
|
|
9,682 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total current assets |
|
|
|
|
41,388 |
|
|
27,871 |
|
1,452 |
|
|
|
|
|
70,711 |
| ||||||
Property and equipment, net |
|
|
|
|
7,877 |
|
|
83,133 |
|
2,594 |
|
|
|
|
|
93,604 |
| ||||||
Other assets: |
|
|
|
|
|
|
|||||||||||||||||
Goodwill, net |
|
|
|
|
|
|
|
310,012 |
|
22,531 |
|
|
|
|
|
332,543 |
| ||||||
Covenants not to compete, net |
|
|
|
|
|
|
|
3,807 |
|
715 |
|
|
|
|
|
4,522 |
| ||||||
Deferred financing costs, net |
|
714 |
|
|
6,680 |
|
|
|
|
|
|
|
|
|
|
7,394 |
| ||||||
Other assets |
|
246 |
|
|
456 |
|
|
2,137 |
|
1,767 |
|
|
|
|
|
4,606 |
| ||||||
Investment in subsidiaries |
|
152,635 |
|
|
227,997 |
|
|
24,094 |
|
|
|
|
(404,726 |
) |
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total assets |
$ |
153,595 |
|
$ |
284,398 |
|
$ |
451,054 |
$ |
29,059 |
|
$ |
(404,726 |
) |
$ |
513,380 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Current liabilities: |
|||||||||||||||||||||||
Current portion of long-term obligations |
$ |
|
|
$ |
1,484 |
|
$ |
305 |
$ |
4 |
|
$ |
|
|
$ |
1,793 |
| ||||||
Accounts payable |
|
|
|
|
5,978 |
|
|
3,153 |
|
|
|
|
|
|
|
9,131 |
| ||||||
Accrued payroll and related liabilities |
|
|
|
|
8,176 |
|
|
6,016 |
|
317 |
|
|
|
|
|
14,509 |
| ||||||
Accrued interest |
|
|
|
|
5,649 |
|
|
10 |
|
|
|
|
|
|
|
5,659 |
| ||||||
Income taxes payable |
|
|
|
|
2,035 |
|
|
|
|
|
|
|
|
|
|
2,035 |
| ||||||
Other accrued liabilities |
|
|
|
|
9,719 |
|
|
3,338 |
|
138 |
|
|
|
|
|
13,195 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total current liabilities |
|
|
|
|
33,041 |
|
|
12,822 |
|
459 |
|
|
|
|
|
46,322 |
| ||||||
Long-term obligations, less current portion |
|
61,240 |
|
|
324,825 |
|
|
976 |
|
|
|
|
|
|
|
387,041 |
| ||||||
Deferred income taxes |
|
|
|
|
9,371 |
|
|
|
|
|
|
|
|
|
|
9,371 |
| ||||||
Minority interest |
|
|
|
|
|
|
|
|
|
|
|
|
5,732 |
|
|
5,732 |
| ||||||
Intercompany payable (receivable) |
|
27,441 |
|
|
(235,474 |
) |
|
209,259 |
|
(1,226 |
) |
|
|
|
|
|
| ||||||
Stockholders equity: |
|
|
|
||||||||||||||||||||
Common stock |
|
37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
37 |
| ||||||
Additional paid-in capital |
|
188,865 |
|
|
|
|
|
|
|
|
|
|
|
|
|
188,865 |
| ||||||
Retained earnings (accumulated deficit) |
|
(123,429 |
) |
|
152,954 |
|
|
227,997 |
|
29,826 |
|
|
(410,777 |
) |
|
(123,429 |
) | ||||||
Accumulated comprehensive loss |
|
(319 |
) |
|
(319 |
) |
|
|
|
|
|
|
319 |
|
|
(319 |
) | ||||||
Notes receivable from stockholders |
|
(240 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
(240 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total stockholders equity |
|
64,914 |
|
|
152,635 |
|
|
227,997 |
|
29,826 |
|
|
(410,458 |
) |
|
64,914 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total liabilities and stockholders Equity |
$ |
153,595 |
|
$ |
284,398 |
|
$ |
451,054 |
$ |
29,059 |
|
$ |
(404,726 |
) |
$ |
513,380 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VCA |
Vicar |
Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Elimination |
Consolidated |
||||||||||||||||||
Current assets: |
|||||||||||||||||||||||
Cash and equivalents |
$ |
|
|
$ |
3,467 |
|
$ |
3,260 |
$ |
376 |
|
$ |
|
|
$ |
7,103 |
| ||||||
Trade accounts receivable, net |
|
|
|
|
|
|
|
17,702 |
|
334 |
|
|
|
|
|
18,036 |
| ||||||
Inventory, prepaid expenses and other |
|
|
|
|
1,165 |
|
|
5,160 |
|
554 |
|
|
|
|
|
6,879 |
| ||||||
Deferred income taxes |
|
|
|
|
7,364 |
|
|
|
|
|
|
|
|
|
|
7,364 |
| ||||||
Prepaid income taxes |
|
|
|
|
2,782 |
|
|
|
|
|
|
|
|
|
|
2,782 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total current assets |
|
|
|
|
14,778 |
|
|
26,122 |
|
1,264 |
|
|
|
|
|
42,164 |
| ||||||
Property and equipment, net |
|
|
|
|
8,421 |
|
|
78,225 |
|
2,598 |
|
|
|
|
|
89,244 |
| ||||||
Other assets: |
|
|
|
|
|
|
|||||||||||||||||
Goodwill, net |
|
|
|
|
|
|
|
298,198 |
|
19,064 |
|
|
|
|
|
317,262 |
| ||||||
Covenants not to compete, net |
|
|
|
|
|
|
|
4,211 |
|
616 |
|
|
|
|
|
4,827 |
| ||||||
Deferred financing costs, net |
|
780 |
|
|
10,600 |
|
|
|
|
|
|
|
|
|
|
11,380 |
| ||||||
Other assets |
|
320 |
|
|
498 |
|
|
1,986 |
|
840 |
|
|
|
|
|
3,644 |
| ||||||
Investment in subsidiaries |
|
123,842 |
|
|
179,391 |
|
|
19,920 |
|
|
|
|
(323,153 |
) |
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total assets |
$ |
124,942 |
|
$ |
213,688 |
|
$ |
428,662 |
$ |
24,382 |
|
$ |
(323,153 |
) |
$ |
468,521 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Current liabilities: |
|||||||||||||||||||||||
Current portion of long-term obligations |
$ |
|
|
$ |
4,766 |
|
$ |
389 |
$ |
4 |
|
$ |
|
|
$ |
5,159 |
| ||||||
Accounts payable |
|
|
|
|
5,223 |
|
|
2,074 |
|
16 |
|
|
|
|
|
7,313 |
| ||||||
Accrued payroll and related liabilities |
|
|
|
|
5,019 |
|
|
6,440 |
|
258 |
|
|
|
|
|
11,717 |
| ||||||
Accrued interest |
|
|
|
|
2,254 |
|
|
|
|
|
|
|
|
|
|
2,254 |
| ||||||
Other accrued liabilities |
|
|
|
|
13,373 |
|
|
2,968 |
|
10 |
|
|
|
|
|
16,351 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total current liabilities |
|
|
|
|
30,635 |
|
|
11,871 |
|
288 |
|
|
|
|
|
42,794 |
| ||||||
Long-term obligations, less current portion |
|
54,345 |
|
|
324,152 |
|
|
672 |
|
4 |
|
|
|
|
|
379,173 |
| ||||||
Deferred income taxes |
|
|
|
|
1,684 |
|
|
|
|
|
|
|
|
|
|
1,684 |
| ||||||
Minority interest |
|
|
|
|
|
|
|
|
|
|
|
|
5,106 |
|
|
5,106 |
| ||||||
Intercompany payable (receivable) |
|
30,833 |
|
|
(266,625 |
) |
|
236,728 |
|
(936 |
) |
|
|
|
|
|
| ||||||
Stockholders equity: |
|
|
|
||||||||||||||||||||
Common stock |
|
37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
37 |
| ||||||
Additional paid-in capital |
|
188,840 |
|
|
|
|
|
|
|
|
|
|
|
|
|
188,840 |
| ||||||
Retained earnings (accumulated deficit) |
|
(146,594 |
) |
|
125,697 |
|
|
179,391 |
|
25,026 |
|
|
(330,114 |
) |
|
(146,594 |
) | ||||||
Accumulated comprehensive loss |
|
(1,855 |
) |
|
(1,855 |
) |
|
|
|
|
|
|
1,855 |
|
|
(1,855 |
) | ||||||
Notes receivable from stockholders |
|
(664 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
(664 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total stockholders equity |
|
39,764 |
|
|
123,842 |
|
|
179,391 |
|
25,026 |
|
|
(328,259 |
) |
|
39,764 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total liabilities and stockholders equity |
$ |
124,942 |
|
$ |
213,688 |
|
$ |
428,662 |
$ |
24,382 |
|
$ |
(323,153 |
) |
$ |
468,521 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VCA |
Vicar |
Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Elimination |
Consolidated |
||||||||||||||||||
Revenue |
$ |
|
|
$ |
1,500 |
|
$ |
309,421 |
$ |
26,642 |
|
$ |
(671 |
) |
$ |
336,892 |
| ||||||
Direct costs |
|
|
|
|
|
|
|
208,057 |
|
19,363 |
|
|
(671 |
) |
|
226,749 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
|
|
|
1,500 |
|
|
101,364 |
|
7,279 |
|
|
|
|
|
110,143 |
| |||||||
Selling, general and administrative expense |
|
|
|
|
10,456 |
|
|
14,389 |
|
1,048 |
|
|
|
|
|
25,893 |
| ||||||
Depreciation and amortization |
|
|
|
|
1,026 |
|
|
7,776 |
|
528 |
|
|
|
|
|
9,330 |
| ||||||
Gain on sale of assets |
|
|
|
|
(80 |
) |
|
|
|
|
|
|
|
|
|
(80 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Operating income (loss) |
|
|
|
|
(9,902 |
) |
|
79,199 |
|
5,703 |
|
|
|
|
|
75,000 |
| ||||||
Net interest expense |
|
6,935 |
|
|
23,614 |
|
|
83 |
|
(91 |
) |
|
|
|
|
30,541 |
| ||||||
Other income |
|
|
|
|
(159 |
) |
|
|
|
|
|
|
|
|
|
(159 |
) | ||||||
Equity interest in income of subsidiaries |
|
27,257 |
|
|
48,606 |
|
|
4,434 |
|
|
|
|
(80,297 |
) |
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Income before minority interest, provision for income taxes and extraordinary item |
|
20,322 |
|
|
15,249 |
|
|
83,550 |
|
5,794 |
|
|
(80,297 |
) |
|
44,618 |
| ||||||
Minority interest in income of subsidiaries |
|
|
|
|
|
|
|
|
|
|
|
|
1,360 |
|
|
1,360 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Income before provision for income taxes and extraordinary item |
|
20,322 |
|
|
15,249 |
|
|
83,550 |
|
5,794 |
|
|
(81,657 |
) |
|
43,258 |
| ||||||
Provision (benefit) for income taxes |
|
(2,843 |
) |
|
(14,009 |
) |
|
34,944 |
|
|
|
|
|
|
|
18,092 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Income before extraordinary item |
|
23,165 |
|
|
29,258 |
|
|
48,606 |
|
5,794 |
|
|
(81,657 |
) |
|
25,166 |
| ||||||
Extraordinary loss on early extinguishment of debt, net of tax |
|
|
|
|
2,001 |
|
|
|
|
|
|
|
|
|
|
2,001 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net income |
$ |
23,165 |
|
$ |
27,257 |
|
$ |
48,606 |
$ |
5,794 |
|
$ |
(81,657 |
) |
$ |
23,165 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VCA |
Vicar |
Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Elimination |
Consolidated |
||||||||||||||||||
Revenue |
$ |
|
|
$ |
1,500 |
|
$ |
281,814 |
$ |
22,538 |
|
$ |
(487 |
) |
$ |
305,365 |
| ||||||
Direct costs |
|
|
|
|
|
|
|
197,342 |
|
16,599 |
|
|
(487 |
) |
|
213,454 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
|
|
|
1,500 |
|
|
84,472 |
|
5,939 |
|
|
|
|
|
91,911 |
| |||||||
Selling, general and administrative expense |
|
|
|
|
11,537 |
|
|
18,010 |
|
818 |
|
|
|
|
|
30,365 |
| ||||||
Depreciation and amortization |
|
|
|
|
4,835 |
|
|
13,533 |
|
753 |
|
|
|
|
|
19,121 |
| ||||||
Write-down and (gain) loss on sale of assets |
|
|
|
|
8,745 |
|
|
|
|
|
|
|
|
|
|
8,745 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Operating income (loss) |
|
|
|
|
(23,617 |
) |
|
52,929 |
|
4,368 |
|
|
|
|
|
33,680 |
| ||||||
Net interest expense |
|
12,332 |
|
|
19,976 |
|
|
102 |
|
(23 |
) |
|
|
|
|
32,387 |
| ||||||
Other expense |
|
|
|
|
233 |
|
|
|
|
|
|
|
|
|
|
233 |
| ||||||
Equity interest in income of subsidiaries |
|
1,194 |
|
|
30,302 |
|
|
3,287 |
|
|
|
|
(34,783 |
) |
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Income before minority interest and provision for income taxes |
|
(11,138 |
) |
|
(13,524 |
) |
|
56,114 |
|
4,391 |
|
|
(34,783 |
) |
|
1,060 |
| ||||||
Minority interest in income of subsidiaries |
|
|
|
|
|
|
|
|
|
|
|
|
1,104 |
|
|
1,104 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Income (loss) before provision for income taxes |
|
(11,138 |
) |
|
(13,524 |
) |
|
56,114 |
|
4,391 |
|
|
(35,887 |
) |
|
(44 |
) | ||||||
Provision (benefit) for income taxes |
|
(4,353 |
) |
|
(14,718 |
) |
|
25,812 |
|
|
|
|
|
|
|
6,741 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net income (loss) |
$ |
(6,785 |
) |
$ |
1,194 |
|
$ |
30,302 |
$ |
4,391 |
|
$ |
(35,887 |
) |
$ |
(6,785 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VCA |
Vicar |
Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Elimination |
Consolidated |
|||||||||||||||||||
Cash from operating activities: |
||||||||||||||||||||||||
Net income |
$ |
23,165 |
|
$ |
27,257 |
|
$ |
48,606 |
|
$ |
5,794 |
|
$ |
(81,657 |
) |
$ |
23,165 |
| ||||||
Adjustments to reconcile net income to net cash provided by (used in) operating activities: |
||||||||||||||||||||||||
Equity interest in earnings of subsidiaries |
|
(27,257 |
) |
|
(48,606 |
) |
|
(4,434 |
) |
|
|
|
|
80,297 |
|
|
|
| ||||||
Depreciation and amortization |
|
|
|
|
1,026 |
|
|
7,776 |
|
|
528 |
|
|
|
|
|
9,330 |
| ||||||
Amortization of deferred financing costs and debt discount |
|
(84 |
) |
|
1,348 |
|
|
|
|
|
|
|
|
|
|
|
1,264 |
| ||||||
Provision for uncollectible accounts |
|
|
|
|
|
|
|
2,068 |
|
|
279 |
|
|
|
|
|
2,347 |
| ||||||
Extraordinary loss on early extinguishment of debt |
|
|
|
|
3,391 |
|
|
|
|
|
|
|
|
|
|
|
3,391 |
| ||||||
Interest paid in kind on senior subordinated notes |
|
7,045 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,045 |
| ||||||
Gain on sale of assets |
|
|
|
|
(80 |
) |
|
|
|
|
|
|
|
|
|
|
(80 |
) | ||||||
Minority interest in income of subsidiaries |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,360 |
|
|
1,360 |
| ||||||
Distributions to minority interest partners |
|
|
|
|
(1,339 |
) |
|
|
|
|
|
|
|
|
|
|
(1,339 |
) | ||||||
Increase in accounts receivable |
|
|
|
|
|
|
|
(4,413 |
) |
|
(642 |
) |
|
|
|
|
(5,055 |
) | ||||||
Decrease (increase) in inventory, prepaid expenses and other assets |
|
74 |
|
|
(155 |
) |
|
(817 |
) |
|
(20 |
) |
|
|
|
|
(918 |
) | ||||||
Increase in accounts payable and accrued liabilities |
|
|
|
|
1,358 |
|
|
2,544 |
|
|
43 |
|
|
|
|
|
3,945 |
| ||||||
Increase (decrease) in accrued payroll and related liabilities |
|
|
|
|
3,157 |
|
|
(365 |
) |
|
|
|
|
|
|
|
2,792 |
| ||||||
Increase in accrued interest |
|
|
|
|
3,395 |
|
|
10 |
|
|
|
|
|
|
|
|
3,405 |
| ||||||
Decrease in prepaid income taxes |
|
|
|
|
2,782 |
|
|
|
|
|
|
|
|
|
|
|
2,782 |
| ||||||
Increase in income tax payable |
|
|
|
|
2,035 |
|
|
|
|
|
|
|
|
|
|
|
2,035 |
| ||||||
Increase in deferred income tax asset |
|
|
|
|
(2,318 |
) |
|
|
|
|
|
|
|
|
|
|
(2,318 |
) | ||||||
Increase in deferred income tax liability |
|
|
|
|
7,687 |
|
|
|
|
|
|
|
|
|
|
|
7,687 |
| ||||||
Increase (decrease) in intercompany payable (receivable) |
|
(3,392 |
) |
|
55,869 |
|
|
(46,300 |
) |
|
(6,177 |
) |
|
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net cash provided by (used in) operating activities |
|
(449 |
) |
|
56,807 |
|
|
4,675 |
|
|
(195 |
) |
|
|
|
|
60,838 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Cash flows from investing activities: |
||||||||||||||||||||||||
Business acquisitions, net of cash acquired |
|
|
|
|
(17,845 |
) |
|
|
|
|
|
|
|
|
|
|
(17,845 |
) | ||||||
Property and equipment additions, net |
|
|
|
|
(7,475 |
) |
|
(5,930 |
) |
|
|
|
|
|
|
|
(13,405 |
) | ||||||
Proceeds from sale of assets |
|
|
|
|
1,391 |
|
|
|
|
|
|
|
|
|
|
|
1,391 |
| ||||||
Other |
|
|
|
|
447 |
|
|
(288 |
) |
|
|
|
|
|
|
|
159 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net cash used in investing activities |
|
|
|
|
(23,482 |
) |
|
(6,218 |
) |
|
|
|
|
|
|
|
(29,700 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Cash flows from financing activities: |
||||||||||||||||||||||||
Repayment of long-term obligations |
|
|
|
|
(145,978 |
) |
|
|
|
|
|
|
|
|
|
|
(145,978 |
) | ||||||
Proceeds from issuance of long term debt |
|
|
|
|
143,061 |
|
|
|
|
|
|
|
|
|
|
|
143,061 |
| ||||||
Payment of accrued financing and recapitalization costs |
|
|
|
|
(3,415 |
) |
|
|
|
|
|
|
|
|
|
|
(3,415 |
) | ||||||
Proceeds from issuance of common stock under stock option plans |
|
25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25 |
| ||||||
Other |
|
424 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
424 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net cash provided by (used in) financing activities |
|
449 |
|
|
(6,332 |
) |
|
|
|
|
|
|
|
|
|
|
(5,883 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Increase (decrease) in cash and cash equivalents |
|
|
|
|
26,993 |
|
|
(1,543 |
) |
|
(195 |
) |
|
|
|
|
25,255 |
| ||||||
Cash and cash equivalents at beginning of year |
|
|
|
|
3,467 |
|
|
3,260 |
|
|
376 |
|
|
|
|
|
7,103 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Cash and cash equivalents at end of year |
$ |
|
|
$ |
30,460 |
|
$ |
1,717 |
|
$ |
181 |
|
$ |
|
|
$ |
32,358 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VCA |
Vicar |
Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Elimination |
Consolidated |
|||||||||||||||||||
Cash from operating activities: |
||||||||||||||||||||||||
Net income (loss) |
$ |
(6,785 |
) |
$ |
1,194 |
|
$ |
30,302 |
|
$ |
4,391 |
|
$ |
(35,887 |
) |
$ |
(6,785 |
) | ||||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
||||||||||||||||||||||||
Equity interest in earnings of subsidiaries |
|
(1,194 |
) |
|
(30,302 |
) |
|
(3,287 |
) |
|
|
|
|
34,783 |
|
|
|
| ||||||
Depreciation and amortization |
|
|
|
|
4,835 |
|
|
13,533 |
|
|
753 |
|
|
|
|
|
19,121 |
| ||||||
Amortization of deferred financing costs and debt discount |
|
97 |
|
|
1,570 |
|
|
|
|
|
|
|
|
|
|
|
1,667 |
| ||||||
Provision for uncollectible accounts |
|
|
|
|
|
|
|
1,959 |
|
|
223 |
|
|
|
|
|
2,182 |
| ||||||
Non-cash compensation |
|
|
|
|
771 |
|
|
6,840 |
|
|
|
|
|
|
|
|
7,611 |
| ||||||
Interest paid in kind on senior subordinated notes |
|
12,259 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,259 |
| ||||||
Write-down and loss on sale of assets |
|
|
|
|
8,745 |
|
|
|
|
|
|
|
|
|
|
|
8,745 |
| ||||||
Minority interest in income of subsidiaries |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,104 |
|
|
1,104 |
| ||||||
Distributions to minority interest partners |
|
|
|
|
(1,083 |
) |
|
|
|
|
|
|
|
|
|
|
(1,083 |
) | ||||||
Increase in accounts receivable, net |
|
|
|
|
|
|
|
(3,435 |
) |
|
(301 |
) |
|
|
|
|
(3,736 |
) | ||||||
Decrease (increase) in inventory, prepaid expense and other assets |
|
(25 |
) |
|
177 |
|
|
624 |
|
|
(91 |
) |
|
|
|
|
685 |
| ||||||
Increase (decrease) in accounts payable and accrued liabilities |
|
|
|
|
(790 |
) |
|
483 |
|
|
|
|
|
|
|
|
(307 |
) | ||||||
Increase (decrease) in accrued payroll and related liabilities |
|
|
|
|
3,900 |
|
|
(19 |
) |
|
49 |
|
|
|
|
|
3,930 |
| ||||||
Increase (decrease) in accrued interest |
|
|
|
|
(1,678 |
) |
|
131 |
|
|
|
|
|
|
|
|
(1,547 |
) | ||||||
Decrease in prepaid income taxes |
|
|
|
|
479 |
|
|
|
|
|
|
|
|
|
|
|
479 |
| ||||||
Increase in deferred income tax asset |
|
|
|
|
(1,180 |
) |
|
|
|
|
|
|
|
|
|
|
(1,180 |
) | ||||||
Increase in deferred income tax liability |
|
|
|
|
6,171 |
|
|
|
|
|
|
|
|
|
|
|
6,171 |
| ||||||
Decrease (increase) in intercompany payable (receivable) |
|
(4,352 |
) |
|
52,837 |
|
|
(43,588 |
) |
|
(4,897 |
) |
|
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net cash provided by operating activities |
|
|
|
|
45,646 |
|
|
3,543 |
|
|
127 |
|
|
|
|
|
49,316 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Cash flows from investing activities: |
||||||||||||||||||||||||
Business acquisitions, net of cash acquired |
|
|
|
|
(20,615 |
) |
|
|
|
|
|
|
|
|
|
|
(20,615 |
) | ||||||
Real estate acquired in connection with business acquisitions |
|
|
|
|
(675 |
) |
|
|
|
|
|
|
|
|
|
|
(675 |
) | ||||||
Property and equipment additions, net |
|
|
|
|
(8,381 |
) |
|
(1,548 |
) |
|
|
|
|
|
|
|
(9,929 |
) | ||||||
Proceeds from sale of assets |
|
|
|
|
603 |
|
|
|
|
|
|
|
|
|
|
|
603 |
| ||||||
Other |
|
|
|
|
195 |
|
|
90 |
|
|
|
|
|
|
|
|
285 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net cash used in investing activities |
|
|
|
|
(28,873 |
) |
|
(1,458 |
) |
|
|
|
|
|
|
|
(30,331 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Cash flows from financing activities: |
||||||||||||||||||||||||
Repayment of long-term obligations |
|
|
|
|
(3,735 |
) |
|
|
|
|
|
|
|
|
|
|
(3,735 |
) | ||||||
Payment of accrued financing and recapitalization costs |
|
|
|
|
(2,138 |
) |
|
|
|
|
|
|
|
|
|
|
(2,138 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net cash used in financing activities |
|
|
|
|
(5,873 |
) |
|
|
|
|
|
|
|
|
|
|
(5,873 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Increase in cash and cash equivalents |
|
|
|
|
10,900 |
|
|
2,085 |
|
|
127 |
|
|
|
|
|
13,112 |
| ||||||
Cash and cash equivalents at beginning of year |
|
|
|
|
8,165 |
|
|
2,073 |
|
|
281 |
|
|
|
|
|
10,519 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Cash and cash equivalents at end of year |
$ |
|
|
$ |
19,065 |
|
$ |
4,158 |
|
$ |
408 |
|
$ |
|
|
$ |
23,631 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Page | ||
1 | ||
10 | ||
18 | ||
19 | ||
20 | ||
20 | ||
21 | ||
22 | ||
25 | ||
52 | ||
63 | ||
67 | ||
70 | ||
73 | ||
80 | ||
83 | ||
86 | ||
86 | ||
86 | ||
F-1 |