UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark one)
x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2011
Or
o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
Commission file numbers:
001-32701
333-127115
EMERGENCY MEDICAL SERVICES CORPORATION
EMERGENCY MEDICAL SERVICES L.P.
(Exact name of Registrants as Specified in their Charters)
|
|
20-3738384 |
Delaware |
|
20-2076535 |
(State or other jurisdiction of |
|
(IRS Employer |
incorporation or organization) |
|
Identification Numbers) |
|
|
|
6200 S. Syracuse Way, Suite 200 |
|
|
Greenwood Village, CO |
|
80111 |
(Address of principal executive offices) |
|
(Zip Code) |
Registrants telephone number, including area code: 303-495-1200
Former name, former address and former fiscal year, if changed since last report:
Not applicable
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of large accelerated filer, accelerated filer, and smaller reporting company in Rule 12b-2 of the Exchange Act.
Large accelerated filer x |
|
Accelerated filer o |
|
|
|
Non-accelerated filer o |
|
Smaller reporting company o |
(Do not check if a smaller reporting company) |
|
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange act). Yes o No x
Shares of class A common stock outstanding at April 29, 2011 30,485,293; shares of class B common stock outstanding at April 29, 2011 52,228; LP exchangeable units outstanding at April 29, 2011 13,724,676.
EMERGENCY MEDICAL SERVICES CORPORATION
INDEX TO QUARTERLY REPORT
ON FORM 10-Q
FOR THE THREE MONTHS ENDED
MARCH 31, 2011
3 | |||||
|
|
|
| ||
|
3 | ||||
|
|
|
| ||
|
|
Consolidated Statements of Operations and Comprehensive Income |
3 | ||
|
|
|
| ||
|
|
4 | |||
|
|
|
| ||
|
|
5 | |||
|
|
|
| ||
|
|
6 | |||
|
|
|
| ||
|
Managements Discussion and Analysis of Financial Condition and Results of Operations |
18 | |||
|
|
|
| ||
|
25 | ||||
|
|
|
| ||
|
25 | ||||
|
|
|
| ||
27 | |||||
|
|
|
| ||
|
27 | ||||
|
|
|
| ||
|
27 | ||||
|
|
|
| ||
|
29 | ||||
|
|
|
| ||
30 | |||||
EMERGENCY MEDICAL SERVICES CORPORATION
FOR THE THREE MONTHS ENDED
MARCH 31, 2011
ITEM 1. FINANCIAL STATEMENTS (UNAUDITED)
Emergency Medical Services Corporation
Consolidated Statements of Operations and Comprehensive Income
(unaudited; in thousands, except share and per share data)
|
|
Quarter ended |
| ||||
|
|
March 31, |
| ||||
|
|
2011 |
|
2010 |
| ||
Net revenue |
|
$ |
760,835 |
|
$ |
679,354 |
|
Compensation and benefits |
|
537,077 |
|
480,317 |
| ||
Operating expenses |
|
96,963 |
|
86,529 |
| ||
Insurance expense |
|
26,539 |
|
22,070 |
| ||
Selling, general and administrative expenses |
|
17,835 |
|
16,858 |
| ||
Depreciation and amortization expense |
|
17,525 |
|
16,180 |
| ||
Income from operations |
|
64,896 |
|
57,400 |
| ||
Interest income from restricted assets |
|
396 |
|
855 |
| ||
Interest expense |
|
(4,817 |
) |
(8,266 |
) | ||
Realized (loss) gain on investments |
|
(4 |
) |
92 |
| ||
Interest and other (expense) income |
|
(1,746 |
) |
265 |
| ||
Income before income taxes and equity in earnings of unconsolidated subsidiary |
|
58,725 |
|
50,346 |
| ||
Income tax expense |
|
(22,652 |
) |
(19,410 |
) | ||
Income before equity in earnings of unconsolidated subsidiary |
|
36,073 |
|
30,936 |
| ||
Equity in earnings of unconsolidated subsidiary |
|
91 |
|
94 |
| ||
Net income |
|
36,164 |
|
31,030 |
| ||
Other comprehensive income, net of tax: |
|
|
|
|
| ||
Unrealized holding gains during the period |
|
629 |
|
442 |
| ||
Unrealized gains on derivative financial instruments |
|
984 |
|
478 |
| ||
Comprehensive income |
|
$ |
37,777 |
|
$ |
31,950 |
|
|
|
|
|
|
| ||
Basic earnings per common share |
|
$ |
0.82 |
|
$ |
0.71 |
|
Diluted earnings per common share |
|
$ |
0.80 |
|
$ |
0.70 |
|
Weighted average common shares outstanding, basic |
|
44,247,581 |
|
43,571,705 |
| ||
Weighted average common shares outstanding, diluted |
|
45,012,235 |
|
44,534,858 |
|
The accompanying notes are an integral part of these financial statements.
Emergency Medical Services Corporation
(in thousands, except share and per share data)
|
|
March 31, |
|
December 31, |
| ||
|
|
(Unaudited) |
|
|
| ||
Assets |
|
|
|
|
| ||
Current assets: |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
334,772 |
|
$ |
287,361 |
|
Insurance collateral |
|
24,499 |
|
33,476 |
| ||
Trade and other accounts receivable, net |
|
505,133 |
|
489,658 |
| ||
Parts and supplies inventory |
|
23,332 |
|
23,031 |
| ||
Prepaids and other current assets |
|
24,386 |
|
18,617 |
| ||
Total current assets |
|
912,122 |
|
852,143 |
| ||
Non-current assets: |
|
|
|
|
| ||
Property, plant and equipment, net |
|
139,346 |
|
133,731 |
| ||
Intangible assets, net |
|
173,714 |
|
180,374 |
| ||
Insurance collateral |
|
133,263 |
|
136,063 |
| ||
Goodwill |
|
453,920 |
|
427,405 |
| ||
Other long-term assets |
|
17,617 |
|
18,836 |
| ||
Total assets |
|
$ |
1,829,982 |
|
$ |
1,748,552 |
|
Liabilities and Equity |
|
|
|
|
| ||
Current liabilities: |
|
|
|
|
| ||
Accounts payable |
|
$ |
49,309 |
|
$ |
39,581 |
|
Accrued liabilities |
|
287,779 |
|
259,638 |
| ||
Current deferred tax liabilities |
|
5,614 |
|
5,114 |
| ||
Current portion of long-term debt |
|
19,723 |
|
16,333 |
| ||
Total current liabilities |
|
362,425 |
|
320,666 |
| ||
Long-term debt |
|
399,587 |
|
404,943 |
| ||
Long-term deferred tax liabilities |
|
5,971 |
|
5,971 |
| ||
Insurance reserves and other long-term liabilities |
|
174,638 |
|
169,767 |
| ||
Total liabilities |
|
942,621 |
|
901,347 |
| ||
Equity: |
|
|
|
|
| ||
Preferred stock ($0.01 par value; 20,000,000 shares authorized, 0 issued and outstanding) |
|
|
|
|
| ||
Class A common stock ($0.01 par value; 100,000,000 shares authorized, 30,485,118 and 30,404,572 issued and outstanding in 2011 and 2010, respectively) |
|
305 |
|
304 |
| ||
Class B common stock ($0.01 par value; 40,000,000 shares authorized, 52,228 and 65,052 issued and outstanding in 2011 and 2010, respectively) |
|
1 |
|
1 |
| ||
Class B special voting stock ($0.01 par value; 1 share authorized, issued and outstanding in 2011 and 2010) |
|
|
|
|
| ||
LP exchangeable units (13,724,676 shares issued and outstanding in 2011 and 2010) |
|
90,776 |
|
90,776 |
| ||
Treasury stock at cost (51,247 and 30,778 shares in 2011 and 2010, respectively) |
|
(2,987 |
) |
(1,684 |
) | ||
Additional paid-in capital |
|
308,939 |
|
305,258 |
| ||
Retained earnings |
|
486,930 |
|
450,766 |
| ||
Accumulated other comprehensive income |
|
3,397 |
|
1,784 |
| ||
Total equity |
|
887,361 |
|
847,205 |
| ||
Total liabilities and equity |
|
$ |
1,829,982 |
|
$ |
1,748,552 |
|
The accompanying notes are an integral part of these financial statements.
Emergency Medical Services Corporation
Consolidated Statements of Cash Flows
(unaudited; in thousands)
|
|
Quarter ended March 31, |
| ||||
|
|
2011 |
|
2010 |
| ||
Cash Flows from Operating Activities |
|
|
|
|
| ||
Net income |
|
$ |
36,164 |
|
$ |
31,030 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
| ||
Depreciation and amortization |
|
18,315 |
|
16,687 |
| ||
Loss on disposal of property, plant and equipment |
|
39 |
|
44 |
| ||
Equity-based compensation expense |
|
1,962 |
|
1,104 |
| ||
Excess tax benefits from stock-based compensation |
|
(1,169 |
) |
(10,581 |
) | ||
Equity in earnings of unconsolidated subsidiary |
|
(91 |
) |
(94 |
) | ||
Dividends received |
|
427 |
|
403 |
| ||
Deferred income taxes |
|
345 |
|
(133 |
) | ||
Changes in operating assets/liabilities, net of acquisitions: |
|
|
|
|
| ||
Trade and other accounts receivable |
|
(10,762 |
) |
2,191 |
| ||
Parts and supplies inventory |
|
(81 |
) |
(162 |
) | ||
Prepaids and other current assets |
|
(4,741 |
) |
(3,388 |
) | ||
Accounts payable and accrued liabilities |
|
29,087 |
|
6,006 |
| ||
Insurance accruals |
|
2,504 |
|
1,478 |
| ||
Net cash provided by operating activities |
|
71,999 |
|
44,585 |
| ||
Cash Flows from Investing Activities |
|
|
|
|
| ||
Purchases of property, plant and equipment |
|
(15,306 |
) |
(6,516 |
) | ||
Proceeds from sale of property, plant and equipment |
|
10 |
|
42 |
| ||
Acquisition of businesses, net of cash received |
|
(32,720 |
) |
(3,300 |
) | ||
Net change in insurance collateral |
|
12,406 |
|
2,366 |
| ||
Other investing activities |
|
474 |
|
290 |
| ||
Net cash used in investing activities |
|
(35,136 |
) |
(7,118 |
) | ||
Cash Flows from Financing Activities |
|
|
|
|
| ||
EMSC issuance of class A common stock |
|
551 |
|
4,402 |
| ||
Class A common stock repurchased as treasury stock |
|
(1,303 |
) |
|
| ||
Repayments of capital lease obligations and other debt |
|
(1,966 |
) |
(1,184 |
) | ||
Excess tax benefits from stock-based compensation |
|
1,169 |
|
10,581 |
| ||
Net change in bank overdrafts |
|
12,097 |
|
(3,099 |
) | ||
Net cash provided by financing activities |
|
10,548 |
|
10,700 |
| ||
Change in cash and cash equivalents |
|
47,411 |
|
48,167 |
| ||
Cash and cash equivalents, beginning of period |
|
287,361 |
|
332,888 |
| ||
Cash and cash equivalents, end of period |
|
$ |
334,772 |
|
$ |
381,055 |
|
The accompanying notes are an integral part of these financial statements.
Emergency Medical Services Corporation
Notes to Unaudited Consolidated Financial Statements
(in thousands, except share and per share data)
1. General
Basis of Presentation of Financial Statements
The accompanying interim consolidated financial statements for Emergency Medical Services Corporation (EMSC or the Company) have been prepared in accordance with U.S. generally accepted accounting principles (GAAP) for interim reporting and, accordingly, do not include all of the disclosures required for annual financial statements. In the opinion of management, all adjustments considered necessary for a fair presentation have been included. All such adjustments are of a normal, recurring nature. Operating results for the three months ended March 31, 2011 are not necessarily indicative of the results that may be expected for the full year ending December 31, 2011. For further information, see the Companys consolidated financial statements, including the accounting policies and notes thereto, included in the Companys Annual Report on Form 10-K for the fiscal year ended December 31, 2010.
The consolidated financial statements of EMSC include those of its direct subsidiary, Emergency Medical Services L.P. (EMS LP), a Delaware limited partnership. The Companys business is conducted primarily through two operating subsidiaries, American Medical Response, Inc. (AMR), its medical transportation services segment, and EmCare Holdings Inc. (EmCare), its facility-based physician services segment.
The Company is party to a management agreement with a wholly-owned subsidiary of Onex Corporation, the Companys principal equityholder. In exchange for an annual management fee of $1.0 million, the Onex subsidiary provides the Company with corporate finance and strategic planning consulting services. For the three months ended March 31, 2011 and 2010, the Company expensed $250 in respect of this fee.
Merger Agreement
On February 13, 2011, the Company entered into an Agreement and Plan of Merger (Merger Agreement) with CDRT Acquisition Corporation, a Delaware corporation (Parent), and CDRT Merger Sub, Inc., a Delaware corporation and a wholly-owned subsidiary of Parent (Sub). Parent and Sub are affiliates of Clayton, Dubilier & Rice, LLC. Pursuant to the Merger Agreement and subject to the conditions set forth therein, Sub will merge with and into the Company (the Merger) with the Company as the surviving entity and a wholly-owned subsidiary of Parent. At the time the Merger is effective, each issued and outstanding share of class A common stock and class B common stock (including shares of Class B common stock issued immediately prior to the effective time of the Merger in exchange for the LP exchangeable units of EMS LP, but excluding treasury shares, shares held by Parent or Sub and shares held by stockholders who perfect their appraisal rights), will be converted into the right to receive $64.00 per share in cash, without interest and subject to any applicable withholding taxes.
2. Summary of Significant Accounting Policies
Consolidation
The consolidated financial statements include all wholly-owned subsidiaries of EMSC, including AMR and EmCare and their respective subsidiaries. All significant intercompany transactions and balances have been eliminated in consolidation.
Use of Estimates
The preparation of financial statements requires management to make estimates and assumptions relating to the reporting of results of operations, financial condition and related disclosure of contingent assets and liabilities at the date of the financial statements. Actual results may differ from those estimates under different assumptions or conditions.
Insurance
Insurance collateral is comprised principally of government and investment grade securities and cash deposits with third parties and supports the Companys insurance program and reserves. Certain of these investments, if sold or otherwise liquidated, would have to be replaced by other suitable financial assurances and are, therefore, considered restricted.
Insurance reserves are established for automobile, workers compensation, general liability and professional liability claims utilizing policies with both fully-insured and self-insured components. This includes the use of an off-shore captive insurance program through a wholly-owned subsidiary for certain liability programs for both EmCare and AMR. In those instances where the Company has obtained third-party insurance coverage, the Company normally retains liability for the first $1 to $2 million of the loss. Insurance reserves cover known claims and incidents within the level of Company retention that may result in the assertion of additional claims, as well as claims from unknown incidents that may be asserted arising from activities through the balance sheet date.
The Company establishes reserves for claims based upon an assessment of actual claims and claims incurred but not reported. The reserves are established based on quarterly consultation with third-party independent actuaries using actuarial principles and assumptions that consider a number of factors, including historical claim payment patterns (including legal costs) and changes in case reserves and the assumed rate of inflation in healthcare costs and property damage repairs.
The Companys most recent actuarial valuation was completed in March 2011. As a result of this and previous actuarial valuations, the Company recorded an increase in its provisions for insurance liabilities of approximately $2.5 million in the three months ended March 31, 2011 compared to a decrease of $2.8 million during the same period in 2010 related to reserves for losses in prior years.
The long-term portion of insurance reserves was $162.0 million and $158.3 million as of March 31, 2011 and December 31, 2010, respectively.
Trade and Other Accounts Receivable, net
The Company estimates its allowances based on payor reimbursement schedules, historical collections and write-off experience and other economic data. The allowances for contractual discounts and uncompensated care are reviewed monthly. Account balances are charged off against the uncompensated care allowance, which relates principally to receivables recorded for self-pay patients, when it is probable the receivable will not be recovered. Write-offs to the contractual allowance occur when payment is received. The Companys accounts receivable and allowances are as follows:
|
|
March 31, |
|
December 31, |
| ||
Gross trade accounts receivable |
|
$ |
2,257,572 |
|
$ |
2,119,854 |
|
Allowance for contractual discounts |
|
1,175,961 |
|
1,092,188 |
| ||
Allowance for uncompensated care |
|
673,260 |
|
629,419 |
| ||
Net trade accounts receivable |
|
408,351 |
|
398,247 |
| ||
Other receivables, net |
|
96,782 |
|
91,411 |
| ||
Net accounts receivable |
|
$ |
505,133 |
|
$ |
489,658 |
|
Other receivables primarily represent EmCare hospital subsidies and fees and AMR fees for stand-by and special events and subsidies from community organizations.
AMR contractual allowances are determined primarily on payor reimbursement schedules that are included and regularly updated in the billing systems, and by historical collection experience. The billing systems calculate the difference between payor specific gross billings and contractually agreed to, or governmentally driven, reimbursement rates. The allowance for uncompensated care at AMR is related principally to receivables recorded for self-pay patients. AMRs allowances on self-pay accounts receivable are estimated on claim level, historical write-off experience.
Accounts receivable allowances at EmCare are estimated based on cash collection and write-off experience at a facility level contract and facility specific payor mix. These allowances are reviewed and adjusted monthly through revenue provisions. In addition, a look-back analysis is done, typically after 15 months, to compare actual cash collected on a date of service basis to the revenue recorded for that period. Any adjustment necessary for an overage or deficit in these allowances based on actual collections is recorded through a revenue adjustment in the current period.
Revenue Recognition
Revenue is recognized at the time of service and is recorded net of provisions for contractual discounts and estimated uncompensated care. Provisions for contractual discounts are related principally to differences between gross charges and specific payor, including governmental, reimbursement schedules. Provisions for estimated uncompensated care are related principally to the number of self-pay patients treated in the period. Provisions for contractual discounts and estimated uncompensated care as a percentage of gross revenue and as a percentage of gross revenue less provision for contractual discounts are as follows:
|
|
Quarter ended |
| ||
|
|
2011 |
|
2010 |
|
Gross revenue |
|
100.0 |
% |
100.0 |
% |
Provision for contractual discounts |
|
53.5 |
% |
52.1 |
% |
Revenue net of contractual discounts |
|
46.5 |
% |
47.9 |
% |
Provision for uncompensated care as a percentage of gross revenue |
|
18.8 |
% |
18.8 |
% |
Provision for uncompensated care as a percentage of gross revenue less contractual discounts |
|
40.5 |
% |
39.2 |
% |
Healthcare reimbursement is complex and may involve lengthy delays. Third-party payors are continuing their efforts to control expenditures for healthcare, including proposals to revise reimbursement policies. The Company has from time to time experienced delays in reimbursement from third-party payors. In addition, third-party payors may disallow, in whole or in part, claims for payment based on determinations that certain amounts are not reimbursable under plan coverage, determinations of medical necessity, or the need for additional information. Laws and regulations governing the Medicare
and Medicaid programs are very complex and subject to interpretation. Revenue is recognized on an estimated basis in the period in which related services are rendered. As a result, there is a reasonable possibility that recorded estimates will change materially in the short-term. Such amounts, including adjustments between provisions for contractual discounts and uncompensated care, are adjusted in future periods, as adjustments become known. These adjustments were less than 1% of net revenue for the three month periods ended March 31, 2011 and 2010.
The Company also provides services to patients who have no insurance or other third-party payor coverage. In certain circumstances, federal law requires providers to render services to any patient who requires care regardless of their ability to pay. Services to these patients are not considered to be charity care.
Equity Structure
On December 21, 2005, the Company effected a reorganization and issued 8.1 million shares of class A common stock in an initial public offering. Pursuant to the reorganization, EMS LP, the former top-tier holding company of AMR and EmCare, became the consolidated subsidiary of EMSC, a newly formed corporation. To effect the reorganization, the holders of the capital stock of the sole general partner of EMS LP contributed that capital stock to the Company in exchange for class B common stock; the general partner was merged into the Company and the Company became the sole general partner of EMS LP. Concurrently, the holders of class B units of EMS LP contributed their units to the Company in exchange for shares of the Companys class A common stock, and the holders of certain class A units of EMS LP contributed their units to the Company in exchange for shares of the Companys class B common stock.
As of March 31, 2011, the Company holds 68.9% of the equity interests in EMS LP. LP exchangeable units, held by persons affiliated with the Companys principal equity holder, represent the balance of the EMS LP equity. The LP exchangeable units are exchangeable at any time, at the option of the holder, for shares of the Companys class B common stock on a one-for-one basis. The holders of the LP exchangeable units have the right to vote, through the trustee holder of the Companys class B special voting stock, at all stockholder meetings at which holders of the Companys class B common stock or class B special voting stock are entitled to vote.
In the EMS LP partnership agreement, the Company has agreed to maintain the economic equivalency of the LP exchangeable units and the class B common stock, and the holders of the LP exchangeable units have no general voting rights. The LP exchangeable units, when considered with the class B special voting stock, have the same rights, privileges and characteristics of the Companys class B common stock. The LP exchangeable units are intended to be economically equivalent to the class B common stock of the Company in that the LP exchangeable units carry the right to vote (by virtue of the class B special voting stock) with the holders of class B common stock as one class, and entitle holders to receive distributions only if the equivalent dividends are declared on the Companys class B common stock. Accordingly, the Company accounts for the LP exchangeable units as if the LP exchangeable units were shares of its common stock, including reporting the LP exchangeable units in the equity section of the Companys balance sheet and including the number of outstanding LP exchangeable units in both its basic and diluted earnings per share calculations.
Fair Value Measurement
The Company classifies its financial instruments that are reported at fair value based on a hierarchal framework which ranks the level of market price observability used in measuring financial instruments at fair value. Market price observability is impacted by a number of factors, including the type of instrument and the characteristics specific to the instrument. Instruments with readily available active quoted prices or for which fair value can be measured from actively quoted prices generally will have a higher degree of market price observability and a lesser degree of judgment used in measuring fair value.
Financial instruments measured and reported at fair value are classified and disclosed in one of the following categories:
Level 1Quoted prices are available in active markets for identical assets or liabilities as of the reporting date. The Company does not adjust the quoted price for these assets or liabilities.
Level 2Pricing inputs are other than quoted prices in active markets, which are either directly or indirectly observable as of the reporting date, and fair value is determined through the use of models or other valuation methodologies. Balances in this category include mortgage backed securities, corporate bonds, and derivatives.
Level 3Pricing inputs are unobservable as of the reporting date and reflect the Companys own assumptions about the fair value of the asset or liability.
The following table summarizes the valuation of EMSCs financial instruments by the above fair value hierarchy levels as of March 31, 2011:
Description |
|
Total |
|
Level 1 |
|
Level 2 |
|
Level 3 |
| ||||
Assets: |
|
|
|
|
|
|
|
|
| ||||
Securities |
|
$ |
116,851 |
|
$ |
101,032 |
|
$ |
15,819 |
|
$ |
|
|
Derivatives |
|
$ |
3,338 |
|
$ |
|
|
$ |
3,338 |
|
$ |
|
|
Liabilities: |
|
|
|
|
|
|
|
|
| ||||
Contingent consideration |
|
$ |
18,096 |
|
$ |
|
|
$ |
|
|
$ |
18,096 |
|
The contingent consideration balance classified as a level 3 liability decreased by $2.2 million since December 31, 2010 due to payments made by the Company during the three months ended March 31, 2011.
Recent Accounting Pronouncements
In August 2010, the Financial Accounting Standards Board (FASB) further defined the requirements for measurement and disclosure of charity care provided. The amendments require that cost, both direct and indirect, be used as the measurement basis for charity care disclosure purposes. These amendments were effective for the Company beginning January 1, 2011. Adoption of this guidance did not have a material effect on the Companys consolidated financial statements and related disclosures.
Also in August 2010, the FASB clarified that healthcare entities should not net insurance recoveries against a related claim liability. These amendments were effective for the Company beginning January 1, 2011. Adoption of this guidance did not have a material effect on the Companys consolidated financial statements and related disclosures.
3. Acquisitions
On January 11, 2011, the Company completed the acquisition of Northwood Anesthesia Associates, and an affiliate of the Company completed the acquisition of the related professional entity, North Pinellas Anesthesia Associates (collectively referred to as North Pinellas), an anesthesia provider based in Tampa, Florida. On February 17, 2011, the Company completed the acquisition of Doctors Ambulance Service, which provides emergency and non-emergency ambulance services in Orange County, California. The total cost of these acquisitions was $30.2 million and the Company has recorded $24.2 million of goodwill, which amount is subject to adjustment based upon completion of purchase price allocations.
4. Accrued Liabilities
Accrued liabilities were as follows at March 31, 2011 and December 31, 2010:
|
|
March 31, |
|
December 31, |
| ||
|
|
2011 |
|
2010 |
| ||
Accrued wages and benefits |
|
$ |
118,088 |
|
$ |
103,238 |
|
Accrued paid time-off |
|
27,372 |
|
24,420 |
| ||
Current portion of self-insurance reserves |
|
48,890 |
|
50,064 |
| ||
Accrued restructuring |
|
155 |
|
160 |
| ||
Current portion of compliance and legal |
|
7,323 |
|
5,929 |
| ||
Accrued billing and collection fees |
|
3,756 |
|
3,500 |
| ||
Accrued incentive compensation |
|
13,916 |
|
21,446 |
| ||
Accrued interest |
|
841 |
|
979 |
| ||
Accrued income taxes payable |
|
17,644 |
|
|
| ||
Other |
|
49,794 |
|
49,902 |
| ||
Total accrued liabilities |
|
$ |
287,779 |
|
$ |
259,638 |
|
5. Long-Term Debt
Long-term debt consisted of the following at March 31, 2011 and December 31, 2010:
|
|
March 31, |
|
December 31, |
| ||
Senior secured term loan due 2015 (3.27% at March 31, 2011) |
|
$ |
417,031 |
|
$ |
419,688 |
|
Notes due at various dates from 2011 to 2022 with interest rates from 6% to 10% |
|
1,566 |
|
832 |
| ||
Capital lease obligations due at various dates from 2011 to 2018 |
|
713 |
|
756 |
| ||
|
|
419,310 |
|
421,276 |
| ||
Less current portion |
|
(19,723 |
) |
(16,333 |
) | ||
Total long-term debt |
|
$ |
399,587 |
|
$ |
404,943 |
|
6. Derivative Instruments and Hedging Activities
The Company manages its exposure to changes in fuel prices and, from time to time, uses highly effective derivative instruments to manage well-defined risk exposures. The Company monitors its positions and the credit ratings of its counterparties and does not anticipate non-performance by the counterparties. The Company does not use derivative instruments for speculative purposes.
At March 31, 2011, the Company was party to a series of fuel hedge transactions with a major financial institution under one master agreement. Each of the transactions effectively fixes the cost of diesel fuel at prices ranging from $3.07 to $3.29 per gallon. The Company purchases the diesel fuel at the market rate and periodically settles with its counterparty for the difference between the national average price for the period published by the Department of Energy and the agreed upon fixed price. The transactions fix the price for a total of 3.9 million gallons, which represents approximately 29% of the Companys total estimated annual usage, and are spread over periods from April 2011 through June 2012. As of March 31, 2011, the Company recorded, as a component of other comprehensive income before applicable tax impacts, an asset associated with the fair value of the fuel hedge in the amount of $3.3 million, compared to $1.7 million as of December 31, 2010. Settlement of hedge agreements during the three months ended March 31, 2011 resulted in a reduction in operating expenses of $0.6 million compared to an increase in operating expenses of less than $0.1 million for transactions settled during the three months ended March 31, 2010.
7. Commitments and Contingencies
Lease Commitments
The Company leases various facilities and equipment under operating lease agreements.
The Company also leases certain leasehold improvements under capital leases. Assets under capital leases are capitalized using inherent interest rates at the inception of each lease. Capital leases are collateralized by the underlying assets.
Services
The Company is subject to the Medicare and Medicaid fraud and abuse laws which prohibit, among other things, any false claims, or any bribe, kickback or rebate in return for the referral of Medicare and Medicaid patients. Violation of these prohibitions may result in civil and criminal penalties and exclusion from participation in the Medicare and Medicaid programs. Management has implemented policies and procedures that management believes will assure that the Company is in substantial compliance with these laws and regulations but there can be no assurance the Company will not be found to have violated certain of these laws and regulations. From time to time, the Company receives requests for information from government agencies pursuant to their regulatory or investigational authority. Such requests can include subpoenas or demand letters for documents to assist the government agencies in audits or investigations. The Company is cooperating with the government agencies conducting these investigations and is providing requested information to the government agencies. Other than the proceedings described below, management believes that the outcome of any of these investigations would not have a material adverse effect on the Company.
Other Legal Matters
In December 2006, AMR received a subpoena from the Department of Justice (DOJ). The subpoena requested copies of documents for the period from January 2000 through the present. The subpoena required AMR to produce a broad range of documents relating to the operations of certain AMR affiliates in New York. The Company produced documents responsive to the subpoena. The government identified claims for reimbursement that the government believes lack support for the level billed, and invited the Company to respond to the identified areas of concern. The Company reviewed the information provided by the government, provided its response, and is currently in discussions with the DOJ and the Office of the Inspector General of Health and Human Services regarding resolution of this matter. During the second quarter of 2010, the Company recorded a $3.1 million reserve for its estimate of likely exposure in this matter.
Four different lawsuits purporting to be class actions have been filed against AMR and certain subsidiaries in California alleging violations of California wage and hour laws. On April 16, 2008, Lori Bartoni commenced a suit in the Superior Court for the State of California, County of Alameda; on July 8, 2008, Vaughn Banta filed suit in the Superior Court of the State of California, County of Los Angeles; on January 22, 2009, Laura Karapetian filed suit in the Superior Court of the State of California, County of Los Angeles, and on March 11, 2010, Melanie Aguilar filed suit in Superior Court of the State of California, County of Los Angeles. The Banta and Karapetian cases have been coordinated with the Bartoni case in the Superior Court for the State of California, County of Alameda. At the present time, courts have not certified classes in any of these cases. Plaintiffs allege principally that the AMR entities failed to pay overtime charges pursuant to California law, and failed to provide required meal breaks or pay premium compensation for missed meal breaks. Plaintiffs are seeking to certify the classes and are seeking lost wages, punitive damages, attorneys fees and other sanctions permitted under California law for violations of wage hour laws. The Company is unable at this time to estimate the amount of potential damages, if any.
Eleven purported shareholder class actions relating to the transactions contemplated by the Merger Agreement described in Note 11 herein have been filed in state court in Delaware and federal and state courts in Colorado against various combinations of the Company, the members of the Companys board of directors, and other parties. Seven actions were filed in the Delaware Court of Chancery beginning on February 22, 2011, which have since been consolidated into one action entitled In re Emergency Medical Services Corporation Shareholder Litigation, Consolidated C.A. No. 6248-VCS. On April 4, 2011, the Delaware plaintiffs filed their consolidated class action complaint. Two actions, entitled Scott A. Halliday v. Emergency Medical Services Corporation, et al., Case No. 2011CV316 (filed on February 15, 2011), and Alma C. Howell v. William Sanger, et. al., Case No. 2011CV488 (filed on March 1, 2011), were filed in the District Court, Arapahoe County, Colorado. Two other actions, entitled Michael Wooten v. Emergency Medical Services Corporation, et al., Case No. 11-CV-00412 (filed on February 17, 2011) (the Wooten action), and Neal Greenberg v. Emergency Medical Services Corporation, et. al., Case No. 11-CV-00496 (filed on February 28, 2011), were filed in the U.S. District Court for the District of Colorado. These actions generally allege that the directors of the Company, Onex Corporation and/or Onex Corporations subsidiaries breached their fiduciary duties by, among other things: approving the transactions contemplated by the Merger Agreement, which allegedly were financially unfair to the Company and its public stockholders; agreeing to provisions in the Merger Agreement that will allegedly prevent the board from considering other offers; permitting the unitholders agreement (which secures the majority votes in favor of the Merger) and failing to require a provision in the Merger Agreement requiring that a majority of the public stockholders approve the transactions contemplated by the Merger Agreement; and/or making allegedly materially inadequate disclosures. These actions further allege that certain defendants aided and abetted these breaches. In addition, the two actions filed in the U.S. District Court for the District of Colorado contain individual claims brought under Section 14(a) and Section 20(a) of the Securities Exchange Act of 1934, as amended, pertaining to the purported dissemination of allegedly misleading proxy materials. These actions seek unspecified damages and equitable relief, including an injunction halting the Merger or rescission of the Merger, as applicable. The plaintiffs in the consolidated Delaware action have filed a motion for a preliminary injunction. The Company believes that all of the allegations in these actions are without merit and intends to vigorously defend these matters. If any one of the plaintiffs is successful in obtaining an injunction prohibiting the completion of the Merger on the agreed-upon terms, then such injunction may prevent the Merger from becoming effective, or from becoming effective within the expected timeframe.
The Company is involved in other litigation arising in the ordinary course of business. Management believes the outcome of these legal proceedings will not have a material adverse effect on its financial condition, results of operations or liquidity.
8. Equity Based Compensation
The Companys stock options are valued using the Black-Scholes valuation method on the date of grant. Equity based compensation has been issued under the plans described below.
Long-Term Incentive Plan
The Companys original 2007 Long-Term Incentive Plan was approved by stockholders in May 2007 and a Second Amended and Restated 2007 Long-Term Incentive Plan (the Plan) was approved by stockholders in May 2010. The Plan provides for the grant of long-term incentives, including various equity-based incentives, to those persons with responsibility for the success and growth of the Company and its subsidiaries. Options granted under the Plan vest and become exercisable ratably over a period of four years from the date of grant and have a maximum term of ten years. In addition, for options granted under the Plan prior to January 1, 2009, certain performance measures must be met for 50% of certain of these options to become exercisable; these performance measures were satisfied during the first quarter of 2010. The Company also grants shares of restricted stock under the Plan, which currently lapse ratably over a period of three years from the date of grant. In addition, with respect to grants of restricted stock to the Companys named executive officers and persons deemed covered employees under section 162(m) of the Internal Revenue Code of 1986, as amended, certain profitability-based performance measures must be met within that three-year period for restricted stock grants to vest.
The Company recorded a compensation charge of $1,762 and $979 during the three months ended March 31, 2011 and 2010, respectively, in connection with the Plan.
Non-Employee Director Compensation Plan
The Non-Employee Director Compensation Plan, approved in May 2007, is available to non-employee directors of the Company, other than the Chair of the Compliance Committee. Under this plan, eligible directors are granted restricted stock units (RSUs) following each annual stockholder meeting with each RSU representing one share of the Companys class A common stock. Eligible directors receive a grant of RSUs having a fair market value of $133 on the date of grant based on the closing price of the Companys class A common stock on the business day immediately preceding the grant date. The Non-Employee Director Compensation Plan allows directors to defer income from the grant of RSUs, which vest immediately prior to the election of directors at the next annual stockholder meeting. In connection with this plan, the Company granted 2,324 RSUs per director following the 2010 annual stockholder meeting and granted an additional 1,854 RSUs to a director upon his election to the board of directors in July 2010. As the 2011 annual stockholder meeting has not been held as of March 31, 2011, there have been no RSUs granted to date in 2011. The Company expensed $200 and $125 during the three months ended March 31, 2011 and 2010, respectively.
9. Segment Information
The Company is organized around two separately managed business units: medical transportation services and facility-based physician services, which have been identified as operating segments. The medical transportation services reportable segment focuses on providing a full range of medical transportation services from basic patient transit to the most advanced emergency care and pre-hospital assistance. The facility-based physician services reportable segment provides physician services to hospitals primarily for emergency departments and urgent care centers, as well as for hospitalist/inpatient, radiology, teleradiology and anesthesiology services. The Chief Executive Officer has been identified as the chief operating decision maker (CODM) as he assesses the performance of the business units and decides how to allocate resources to the business units.
Net income before equity in earnings of unconsolidated subsidiary, income tax expense, interest and other (expense) income, realized (loss) gain on investments, interest expense, and depreciation and amortization expense (Adjusted EBITDA) is the measure of profit and loss that the CODM uses to assess performance, measure liquidity and make decisions. The accounting policies for reported segments are the same as for the Company as a whole.
|
|
Quarter ended March 31, |
| ||||
|
|
2011 |
|
2010 |
| ||
Medical Transportation Services |
|
|
|
|
| ||
Net revenue |
|
$ |
364,208 |
|
$ |
336,962 |
|
Segment Adjusted EBITDA |
|
35,589 |
|
32,402 |
| ||
Facility-Based Physician Services |
|
|
|
|
| ||
Net revenue |
|
396,627 |
|
342,392 |
| ||
Segment Adjusted EBITDA |
|
47,228 |
|
42,033 |
| ||
Total |
|
|
|
|
| ||
Total net revenue |
|
760,835 |
|
679,354 |
| ||
Total Adjusted EBITDA |
|
82,817 |
|
74,435 |
| ||
Reconciliation of Adjusted EBITDA to Net Income |
|
|
|
|
| ||
Adjusted EBITDA |
|
$ |
82,817 |
|
$ |
74,435 |
|
Depreciation and amortization expense |
|
(17,525 |
) |
(16,180 |
) | ||
Interest expense |
|
(4,817 |
) |
(8,266 |
) | ||
Realized (loss) gain on investments |
|
(4 |
) |
92 |
| ||
Interest and other (expense) income |
|
(1,746 |
) |
265 |
| ||
Income tax expense |
|
(22,652 |
) |
(19,410 |
) | ||
Equity in earnings of unconsolidated subsidiary |
|
91 |
|
94 |
| ||
Net income |
|
$ |
36,164 |
|
$ |
31,030 |
|
A reconciliation of Adjusted EBITDA to cash flows provided by operating activities is as follows:
|
|
Quarter ended March 31, |
| ||||
|
|
2011 |
|
2010 |
| ||
Adjusted EBITDA |
|
$ |
82,817 |
|
$ |
74,435 |
|
Interest expense (less deferred loan fee amortization) |
|
(4,017 |
) |
(7,759 |
) | ||
Change in accounts receivable |
|
(10,762 |
) |
2,191 |
| ||
Change in other operating assets/liabilities |
|
26,769 |
|
3,934 |
| ||
Equity based compensation |
|
1,962 |
|
1,104 |
| ||
Excess tax benefits from stock-based compensation |
|
(1,169 |
) |
(10,581 |
) | ||
Income tax expense, net of change in deferred taxes |
|
(22,307 |
) |
(19,543 |
) | ||
Other |
|
(1,294 |
) |
804 |
| ||
Cash flows provided by operating activities |
|
$ |
71,999 |
|
$ |
44,585 |
|
10. Guarantors of Debt
EMS LPs wholly-owned subsidiaries, AMR HoldCo, Inc. and EmCare HoldCo, Inc., are the borrowers under the senior secured credit facility, which includes a full, unconditional and joint and several guarantee by EMSC, EMS LP and EMSCs domestic subsidiaries. The senior secured credit facility does not include a guarantee by the Companys captive insurance subsidiary and only limited guarantees from any future non-domestic subsidiaries. All of the operating income and cash flow of EMSC, EMS LP, AMR HoldCo, Inc. and EmCare HoldCo, Inc. is generated by AMR, EmCare and their subsidiaries. As a result, funds necessary to meet the debt service obligations under the senior secured credit facility are provided by the distributions or advances from the subsidiary companies, AMR and EmCare. Investments in subsidiary operating companies are accounted for on the equity method. Accordingly, entries necessary to consolidate EMSC, EMS LP, AMR HoldCo, Inc., EmCare HoldCo, Inc. and all of their subsidiaries are reflected in the Eliminations/Adjustments column. Separate complete financial statements of the borrowers, EMS LP and subsidiary guarantors would not provide additional material information that would be useful in assessing the financial composition of the borrowers, EMS LP or the subsidiary guarantors. The condensed consolidating financial statements for EMSC,EMS LP, the borrowers, the guarantors and the non-guarantor are as follows:
Consolidating Statement of Operations
For the quarter ended March 31, 2011
|
|
|
|
|
|
Issuer |
|
Issuer |
|
|
|
|
|
|
|
|
| ||||||||
|
|
|
|
|
|
AMR |
|
EmCare |
|
Subsidiary |
|
Subsidiary |
|
Eliminations/ |
|
|
| ||||||||
|
|
EMSC |
|
EMS LP |
|
HoldCo, Inc. |
|
HoldCo, Inc. |
|
Guarantors |
|
Non-Guarantor |
|
Adjustments |
|
Total |
| ||||||||
Net revenue |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
760,835 |
|
$ |
17,990 |
|
$ |
(17,990 |
) |
$ |
760,835 |
|
Compensation and benefits |
|
|
|
|
|
|
|
|
|
537,077 |
|
|
|
|
|
537,077 |
| ||||||||
Operating expenses |
|
|
|
|
|
|
|
|
|
96,963 |
|
|
|
|
|
96,963 |
| ||||||||
Insurance expense |
|
|
|
|
|
|
|
|
|
26,378 |
|
18,151 |
|
(17,990 |
) |
26,539 |
| ||||||||
Selling, general and administrative expenses |
|
|
|
|
|
|
|
|
|
17,835 |
|
|
|
|
|
17,835 |
| ||||||||
Depreciation and amortization expense |
|
|
|
|
|
|
|
|
|
17,525 |
|
|
|
|
|
17,525 |
| ||||||||
Income (loss) from operations |
|
|
|
|
|
|
|
|
|
65,057 |
|
(161 |
) |
|
|
64,896 |
| ||||||||
Interest income from restricted assets |
|
|
|
|
|
|
|
|
|
231 |
|
165 |
|
|
|
396 |
| ||||||||
Interest expense |
|
|
|
|
|
|
|
|
|
(4,817 |
) |
|
|
|
|
(4,817 |
) | ||||||||
Realized loss on investments |
|
|
|
|
|
|
|
|
|
|
|
(4 |
) |
|
|
(4 |
) | ||||||||
Interest and other (expense) income |
|
|
|
|
|
|
|
|
|
(1,746 |
) |
|
|
|
|
(1,746 |
) | ||||||||
Income before income taxes |
|
|
|
|
|
|
|
|
|
58,725 |
|
|
|
|
|
58,725 |
| ||||||||
Income tax expense |
|
|
|
|
|
|
|
|
|
(22,652 |
) |
|
|
|
|
(22,652 |
) | ||||||||
Income before equity in earnings of unconsolidated subsidiaries |
|
|
|
|
|
|
|
|
|
36,073 |
|
|
|
|
|
36,073 |
| ||||||||
Equity in earnings of unconsolidated subsidiaries |
|
36,164 |
|
36,164 |
|
12,208 |
|
23,956 |
|
91 |
|
|
|
(108,492 |
) |
91 |
| ||||||||
Net income |
|
$ |
36,164 |
|
$ |
36,164 |
|
$ |
12,208 |
|
$ |
23,956 |
|
$ |
36,164 |
|
$ |
|
|
$ |
(108,492 |
) |
$ |
36,164 |
|
Consolidating Statement of Operations
For the quarter ended March 31, 2010
|
|
|
|
|
|
Issuer |
|
Issuer |
|
|
|
|
|
|
|
|
| ||||||||
|
|
|
|
|
|
AMR |
|
EmCare |
|
Subsidiary |
|
Subsidiary |
|
Eliminations/ |
|
|
| ||||||||
|
|
EMSC |
|
EMS LP |
|
HoldCo, Inc. |
|
HoldCo, Inc. |
|
Guarantors |
|
Non-Guarantor |
|
Adjustments |
|
Total |
| ||||||||
Net revenue |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
679,354 |
|
$ |
7,238 |
|
$ |
(7,238 |
) |
$ |
679,354 |
|
Compensation and benefits |
|
|
|
|
|
|
|
|
|
480,317 |
|
|
|
|
|
480,317 |
| ||||||||
Operating expenses |
|
|
|
|
|
|
|
|
|
86,529 |
|
|
|
|
|
86,529 |
| ||||||||
Insurance expense |
|
|
|
|
|
|
|
|
|
21,467 |
|
7,841 |
|
(7,238 |
) |
22,070 |
| ||||||||
Selling, general and administrative expenses |
|
|
|
|
|
|
|
|
|
16,858 |
|
|
|
|
|
16,858 |
| ||||||||
Depreciation and amortization expense |
|
|
|
|
|
|
|
|
|
16,180 |
|
|
|
|
|
16,180 |
| ||||||||
Income (loss) from operations |
|
|
|
|
|
|
|
|
|
58,003 |
|
(603 |
) |
|
|
57,400 |
| ||||||||
Interest income from restricted assets |
|
|
|
|
|
|
|
|
|
344 |
|
511 |
|
|
|
855 |
| ||||||||
Interest expense |
|
|
|
|
|
|
|
|
|
(8,266 |
) |
|
|
|
|
(8,266 |
) | ||||||||
Realized gain on investments |
|
|
|
|
|
|
|
|
|
|
|
92 |
|
|
|
92 |
| ||||||||
Interest and other income |
|
|
|
|
|
|
|
|
|
265 |
|
|
|
|
|
265 |
| ||||||||
Income before income taxes |
|
|
|
|
|
|
|
|
|
50,346 |
|
|
|
|
|
50,346 |
| ||||||||
Income tax expense |
|
|
|
|
|
|
|
|
|
(19,410 |
) |
|
|
|
|
(19,410 |
) | ||||||||
Income before equity in earnings of unconsolidated subsidiaries |
|
|
|
|
|
|
|
|
|
30,936 |
|
|
|
|
|
30,936 |
| ||||||||
Equity in earnings of unconsolidated subsidiaries |
|
31,030 |
|
31,030 |
|
10,285 |
|
20,744 |
|
94 |
|
|
|
(93,089 |
) |
94 |
| ||||||||
Net income |
|
$ |
31,030 |
|
$ |
31,030 |
|
$ |
10,285 |
|
$ |
20,744 |
|
$ |
31,030 |
|
$ |
|
|
$ |
(93,089 |
) |
$ |
31,030 |
|
Consolidating Balance Sheet
As of March 31, 2011
|
|
|
|
|
|
Issuer |
|
Issuer |
|
|
|
|
|
|
|
|
| ||||||||
|
|
|
|
|
|
AMR |
|
EmCare |
|
Subsidiary |
|
Subsidiary |
|
Eliminations/ |
|
|
| ||||||||
|
|
EMSC |
|
EMS LP |
|
HoldCo, Inc. |
|
HoldCo, Inc. |
|
Guarantors |
|
Non-Guarantor |
|
Adjustments |
|
Total |
| ||||||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Current assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Cash and cash equivalents |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
309,558 |
|
$ |
25,214 |
|
$ |
|
|
$ |
334,772 |
|
Insurance collateral |
|
|
|
|
|
|
|
|
|
6,040 |
|
10,473 |
|
7,986 |
|
24,499 |
| ||||||||
Trade and other accounts receivable, net |
|
|
|
|
|
|
|
|
|
504,793 |
|
340 |
|
|
|
505,133 |
| ||||||||
Parts and supplies inventory |
|
|
|
|
|
|
|
|
|
23,332 |
|
|
|
|
|
23,332 |
| ||||||||
Prepaids and other current assets |
|
|
|
|
|
|
|
|
|
24,593 |
|
23 |
|
(230 |
) |
24,386 |
| ||||||||
Current deferred tax assets |
|
|
|
|
|
|
|
|
|
(4,111 |
) |
4,111 |
|
|
|
|
| ||||||||
Current assets |
|
|
|
|
|
|
|
|
|
864,205 |
|
40,161 |
|
7,756 |
|
912,122 |
| ||||||||
Non-current assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Property, plant, and equipment, net |
|
|
|
|
|
|
|
|
|
139,346 |
|
|
|
|
|
139,346 |
| ||||||||
Intercompany receivable |
|
|
|
|
|
282,161 |
|
126,833 |
|
|
|
|
|
(408,994 |
) |
|
| ||||||||
Intangible assets, net |
|
|
|
|
|
|
|
|
|
173,714 |
|
|
|
|
|
173,714 |
| ||||||||
Non-current deferred tax assets |
|
|
|
|
|
|
|
|
|
4,126 |
|
(6,120 |
) |
1,994 |
|
|
| ||||||||
Insurance collateral |
|
|
|
|
|
|
|
|
|
26,225 |
|
115,081 |
|
(8,043 |
) |
133,263 |
| ||||||||
Goodwill |
|
|
|
|
|
|
|
|
|
453,462 |
|
458 |
|
|
|
453,920 |
| ||||||||
Other long-term assets |
|
|
|
|
|
7,282 |
|
3,271 |
|
7,064 |
|
|
|
|
|
17,617 |
| ||||||||
Investment and advances in subsidiaries |
|
887,361 |
|
887,361 |
|
462,756 |
|
422,931 |
|
33,206 |
|
|
|
(2,693,615 |
) |
|
| ||||||||
Assets |
|
$ |
887,361 |
|
$ |
887,361 |
|
$ |
752,199 |
|
$ |
553,035 |
|
$ |
1,701,348 |
|
$ |
149,580 |
|
$ |
(3,100,902 |
) |
$ |
1,829,982 |
|
Liabilities and Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Accounts payable |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
49,181 |
|
$ |
128 |
|
$ |
|
|
$ |
49,309 |
|
Accrued liabilities |
|
|
|
|
|
645 |
|
196 |
|
258,586 |
|
28,352 |
|
|
|
287,779 |
| ||||||||
Current deferred tax liabilities |
|
|
|
|
|
|
|
|
|
5,614 |
|
|
|
|
|
5,614 |
| ||||||||
Current portion of long-term debt |
|
|
|
|
|
12,830 |
|
5,764 |
|
1,129 |
|
|
|
|
|
19,723 |
| ||||||||
Current liabilities |
|
|
|
|
|
13,475 |
|
5,960 |
|
314,510 |
|
28,480 |
|
|
|
362,425 |
| ||||||||
Long-term debt |
|
|
|
|
|
274,922 |
|
123,516 |
|
1,149 |
|
|
|
|
|
399,587 |
| ||||||||
Long-term deferred tax liabilities |
|
|
|
|
|
|
|
|
|
5,971 |
|
|
|
|
|
5,971 |
| ||||||||
Insurance reserves and other long-term liabilities |
|
|
|
|
|
|
|
|
|
93,861 |
|
79,070 |
|
1,707 |
|
174,638 |
| ||||||||
Intercompany payable |
|
|
|
|
|
|
|
|
|
400,170 |
|
8,824 |
|
(408,994 |
) |
|
| ||||||||
Liabilities |
|
|
|
|
|
288,397 |
|
129,476 |
|
815,661 |
|
116,374 |
|
(407,287 |
) |
942,621 |
| ||||||||
Equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Class A common stock |
|
305 |
|
|
|
|
|
|
|
|
|
30 |
|
(30 |
) |
305 |
| ||||||||
Class B common stock |
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
| ||||||||
Partnership equity |
|
90,776 |
|
397,034 |
|
322,770 |
|
74,264 |
|
393,858 |
|
|
|
(1,187,926 |
) |
90,776 |
| ||||||||
Treasury stock at cost |
|
(2,987 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
(2,987 |
) | ||||||||
Additional paid-in capital |
|
308,939 |
|
|
|
|
|
|
|
|
|
4,316 |
|
(4,316 |
) |
308,939 |
| ||||||||
Retained earnings |
|
486,930 |
|
486,930 |
|
138,632 |
|
348,298 |
|
488,432 |
|
26,522 |
|
(1,488,814 |
) |
486,930 |
| ||||||||
Comprehensive income |
|
3,397 |
|
3,397 |
|
2,400 |
|
997 |
|
3,397 |
|
2,338 |
|
(12,529 |
) |
3,397 |
| ||||||||
Equity |
|
887,361 |
|
887,361 |
|
463,802 |
|
423,559 |
|
885,687 |
|
33,206 |
|
(2,693,615 |
) |
887,361 |
| ||||||||
Liabilities and Equity |
|
$ |
887,361 |
|
$ |
887,361 |
|
$ |
752,199 |
|
$ |
553,035 |
|
$ |
1,701,348 |
|
$ |
149,580 |
|
$ |
(3,100,902 |
) |
$ |
1,829,982 |
|
Consolidating Balance Sheet
As of December 31, 2010
|
|
|
|
|
|
Issuer |
|
Issuer |
|
|
|
|
|
|
|
|
| ||||||||
|
|
|
|
|
|
AMR |
|
EmCare |
|
Subsidiary |
|
Subsidiary |
|
Eliminations/ |
|
|
| ||||||||
|
|
EMSC |
|
EMS LP |
|
HoldCo, Inc. |
|
HoldCo, Inc. |
|
Guarantors |
|
Non-Guarantor |
|
Adjustments |
|
Total |
| ||||||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Current assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Cash and cash equivalents |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
265,761 |
|
$ |
21,600 |
|
$ |
|
|
$ |
287,361 |
|
Insurance collateral |
|
|
|
|
|
|
|
|
|
6,409 |
|
30,046 |
|
(2,979 |
) |
33,476 |
| ||||||||
Trade and other accounts receivable, net |
|
|
|
|
|
|
|
|
|
489,411 |
|
247 |
|
|
|
489,658 |
| ||||||||
Parts and supplies inventory |
|
|
|
|
|
|
|
|
|
23,031 |
|
|
|
|
|
23,031 |
| ||||||||
Prepaids and other current assets |
|
|
|
|
|
|
|
|
|
22,637 |
|
179 |
|
(4,199 |
) |
18,617 |
| ||||||||
Current deferred tax assets |
|
|
|
|
|
|
|
|
|
(3,834 |
) |
3,834 |
|
|
|
|
| ||||||||
Current assets |
|
|
|
|
|
|
|
|
|
803,415 |
|
55,906 |
|
(7,178 |
) |
852,143 |
| ||||||||
Non-current assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Property, plant, and equipment, net |
|
|
|
|
|
|
|
|
|
133,731 |
|
|
|
|
|
133,731 |
| ||||||||
Intercompany receivable |
|
|
|
|
|
283,557 |
|
125,791 |
|
|
|
|
|
(409,348 |
) |
|
| ||||||||
Intangible assets, net |
|
|
|
|
|
|
|
|
|
180,374 |
|
|
|
|
|
180,374 |
| ||||||||
Non-current deferred tax assets |
|
|
|
|
|
|
|
|
|
4,126 |
|
(6,120 |
) |
1,994 |
|
|
| ||||||||
Insurance collateral |
|
|
|
|
|
|
|
|
|
31,664 |
|
109,669 |
|
(5,270 |
) |
136,063 |
| ||||||||
Goodwill |
|
|
|
|
|
|
|
|
|
426,947 |
|
458 |
|
|
|
427,405 |
| ||||||||
Other long-term assets |
|
|
|
|
|
7,820 |
|
3,513 |
|
7,503 |
|
|
|
|
|
18,836 |
| ||||||||
Investment and advances in subsidiaries |
|
847,205 |
|
847,205 |
|
448,376 |
|
398,816 |
|
32,981 |
|
|
|
(2,574,583 |
) |
|
| ||||||||
Assets |
|
$ |
847,205 |
|
$ |
847,205 |
|
$ |
739,753 |
|
$ |
528,120 |
|
$ |
1,620,741 |
|
$ |
159,913 |
|
$ |
(2,994,385 |
) |
$ |
1,748,552 |
|
Liabilities and Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Accounts payable |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
39,460 |
|
$ |
121 |
|
$ |
|
|
$ |
39,581 |
|
Accrued liabilities |
|
|
|
|
|
747 |
|
232 |
|
231,297 |
|
27,362 |
|
|
|
259,638 |
| ||||||||
Current deferred tax liabilities |
|
|
|
|
|
|
|
|
|
5,114 |
|
|
|
|
|
5,114 |
| ||||||||
Current portion of long-term debt |
|
|
|
|
|
10,997 |
|
4,941 |
|
395 |
|
|
|
|
|
16,333 |
| ||||||||
Current liabilities |
|
|
|
|
|
11,744 |
|
5,173 |
|
276,266 |
|
27,483 |
|
|
|
320,666 |
| ||||||||
Long-term debt |
|
|
|
|
|
278,587 |
|
125,163 |
|
1,193 |
|
|
|
|
|
404,943 |
| ||||||||
Long-term deferred tax liabilities |
|
|
|
|
|
|
|
|
|
5,971 |
|
|
|
|
|
5,971 |
| ||||||||
Insurance reserves and other long-term liabilities |
|
|
|
|
|
|
|
|
|
89,596 |
|
90,625 |
|
(10,454 |
) |
169,767 |
| ||||||||
Intercompany payable |
|
|
|
|
|
|
|
|
|
400,524 |
|
8,824 |
|
(409,348 |
) |
|
| ||||||||
Liabilities |
|
|
|
|
|
290,331 |
|
130,336 |
|
773,550 |
|
126,932 |
|
(419,802 |
) |
901,347 |
| ||||||||
Equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Class A common stock |
|
304 |
|
|
|
|
|
|
|
|
|
30 |
|
(30 |
) |
304 |
| ||||||||
Class B common stock |
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
| ||||||||
Partnership equity |
|
90,776 |
|
394,655 |
|
321,581 |
|
73,075 |
|
393,139 |
|
|
|
(1,182,450 |
) |
90,776 |
| ||||||||
Treasury stock at cost |
|
(1,684 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
(1,684 |
) | ||||||||
Additional paid-in capital |
|
305,258 |
|
|
|
|
|
|
|
|
|
4,316 |
|
(4,316 |
) |
305,258 |
| ||||||||
Retained earnings |
|
450,766 |
|
450,766 |
|
126,425 |
|
324,341 |
|
452,268 |
|
26,522 |
|
(1,380,322 |
) |
450,766 |
| ||||||||
Comprehensive income |
|
1,784 |
|
1,784 |
|
1,416 |
|
368 |
|
1,784 |
|
2,113 |
|
(7,465 |
) |
1,784 |
| ||||||||
Equity |
|
847,205 |
|
847,205 |
|
449,422 |
|
397,784 |
|
847,191 |
|
32,981 |
|
(2,574,583 |
) |
847,205 |
| ||||||||
Liabilities and Equity |
|
$ |
847,205 |
|
$ |
847,205 |
|
$ |
739,753 |
|
$ |
528,120 |
|
$ |
1,620,741 |
|
$ |
159,913 |
|
$ |
(2,994,385 |
) |
$ |
1,748,552 |
|
Condensed Consolidating Statement of Cash Flows
For the three months ended March 31, 2011
|
|
|
|
|
|
Issuer |
|
Issuer |
|
|
|
|
|
|
| |||||||
|
|
|
|
|
|
AMR |
|
EmCare |
|
Subsidiary |
|
Subsidiary |
|
|
| |||||||
|
|
EMSC |
|
EMS LP |
|
HoldCo Inc. |
|
HoldCo Inc. |
|
Guarantors |
|
Non-guarantors |
|
Total |
| |||||||
Cash Flows from Operating Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net cash provided by operating activities |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
62,424 |
|
$ |
9,575 |
|
$ |
71,999 |
|
Cash Flows from Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Purchase of property, plant and equipment |
|
|
|
|
|
|
|
|
|
(15,306 |
) |
|
|
(15,306 |
) | |||||||
Proceeds from sale of property, plant and equipment |
|
|
|