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 September 30, 2008
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 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 o |
|
|
|
Accelerated filer x |
Non-accelerated filer o |
(Do not check if a smaller reporting company) |
|
Smaller reporting company o |
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 October 31, 2008 9,531,486; shares of class B common stock outstanding at October 31, 2008 142,545; LP exchangeable units outstanding at October 31, 2008 32,107,500.
EMERGENCY MEDICAL SERVICES CORPORATION
INDEX TO QUARTERLY REPORT
ON FORM 10-Q
FOR THE THREE AND NINE MONTHS ENDED
|
|
|
|
||
|
|
|
|
|
Consolidated Statements of Operations and Comprehensive Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Managements Discussion and Analysis of Financial Condition and Results of Operations |
|
|
|
|
|
||
|
|
|
|
||
|
|
|
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
|
2
EMERGENCY MEDICAL SERVICES CORPORATION
FOR THE THREE AND NINE MONTHS ENDED
SEPTEMBER 30, 2008
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 |
|
Nine months ended |
|
||||||||
|
|
September 30, |
|
September 30, |
|
||||||||
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
||||
Net revenue |
|
$ |
679,328 |
|
$ |
529,752 |
|
$ |
1,816,193 |
|
$ |
1,569,783 |
|
Compensation and benefits |
|
426,755 |
|
366,835 |
|
1,221,607 |
|
1,079,076 |
|
||||
Operating expenses |
|
135,087 |
|
82,473 |
|
302,014 |
|
238,731 |
|
||||
Insurance expense |
|
25,109 |
|
13,465 |
|
63,640 |
|
51,242 |
|
||||
Selling, general and administrative expenses |
|
20,509 |
|
15,876 |
|
50,621 |
|
44,082 |
|
||||
Depreciation and amortization expense |
|
16,993 |
|
17,809 |
|
52,156 |
|
52,165 |
|
||||
Restructuring charges |
|
|
|
|
|
|
|
2,242 |
|
||||
Income from operations |
|
54,875 |
|
33,294 |
|
126,155 |
|
102,245 |
|
||||
Interest income from restricted assets |
|
1,623 |
|
1,919 |
|
5,113 |
|
5,294 |
|
||||
Interest expense |
|
(11,117 |
) |
(12,652 |
) |
(31,387 |
) |
(35,281 |
) |
||||
Realized gain on investments |
|
768 |
|
9 |
|
3,011 |
|
68 |
|
||||
Interest and other income |
|
508 |
|
602 |
|
1,097 |
|
1,791 |
|
||||
Income before income taxes and equity in earnings of unconsolidated subsidiary |
|
46,657 |
|
23,172 |
|
103,989 |
|
74,117 |
|
||||
Income tax expense |
|
(18,138 |
) |
(8,672 |
) |
(40,170 |
) |
(28,146 |
) |
||||
Income before equity in earnings of unconsolidated subsidiary |
|
28,519 |
|
14,500 |
|
63,819 |
|
45,971 |
|
||||
Equity in earnings of unconsolidated subsidiary |
|
98 |
|
170 |
|
152 |
|
425 |
|
||||
Net income |
|
28,617 |
|
14,670 |
|
63,971 |
|
46,396 |
|
||||
Other comprehensive income (loss), net of tax: |
|
|
|
|
|
|
|
|
|
||||
Unrealized holding (losses) gains during the period |
|
(869 |
) |
1,439 |
|
(2,629 |
) |
1,014 |
|
||||
Unrealized gains (losses) on derivative financial instruments |
|
205 |
|
|
|
(555 |
) |
|
|
||||
Comprehensive income |
|
$ |
27,953 |
|
$ |
16,109 |
|
$ |
60,787 |
|
$ |
47,410 |
|
|
|
|
|
|
|
|
|
|
|
||||
Basic earnings per common share |
|
$ |
0.69 |
|
$ |
0.35 |
|
$ |
1.54 |
|
$ |
1.12 |
|
Diluted earnings per common share |
|
$ |
0.66 |
|
$ |
0.34 |
|
$ |
1.49 |
|
$ |
1.08 |
|
Weighted average common shares outstanding, basic |
|
41,637,765 |
|
41,567,657 |
|
41,594,270 |
|
41,544,741 |
|
||||
Weighted average common shares outstanding, diluted |
|
43,062,364 |
|
43,190,779 |
|
43,058,904 |
|
43,143,997 |
|
The accompanying notes are an integral part of these financial statements.
3
Emergency Medical Services Corporation
(in thousands, except share and per share data)
|
|
September 30, |
|
December 31, |
|
||
|
|
2008 |
|
2007 |
|
||
|
|
(Unaudited) |
|
|
|
||
Assets |
|
|
|
|
|
||
Current assets: |
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
135,682 |
|
$ |
28,914 |
|
Insurance collateral |
|
50,693 |
|
37,776 |
|
||
Trade and other accounts receivable, net |
|
552,795 |
|
495,348 |
|
||
Parts and supplies inventory |
|
20,177 |
|
20,010 |
|
||
Prepaids and other current assets |
|
19,225 |
|
11,715 |
|
||
Current deferred tax assets |
|
78,072 |
|
76,997 |
|
||
Total current assets |
|
856,644 |
|
670,760 |
|
||
Non-current assets: |
|
|
|
|
|
||
Property, plant and equipment, net |
|
126,732 |
|
143,342 |
|
||
Intangible assets, net |
|
75,274 |
|
81,717 |
|
||
Non-current deferred tax assets |
|
59,165 |
|
94,961 |
|
||
Insurance collateral |
|
115,109 |
|
146,638 |
|
||
Goodwill |
|
336,886 |
|
313,124 |
|
||
Other long-term assets |
|
23,369 |
|
29,021 |
|
||
Total assets |
|
$ |
1,593,179 |
|
$ |
1,479,563 |
|
Liabilities and Equity |
|
|
|
|
|
||
Current liabilities: |
|
|
|
|
|
||
Accounts payable |
|
$ |
65,059 |
|
$ |
64,855 |
|
Accrued liabilities |
|
290,147 |
|
237,319 |
|
||
Current portion of long-term debt |
|
4,844 |
|
4,717 |
|
||
Total current liabilities |
|
360,050 |
|
306,891 |
|
||
Long-term debt |
|
474,885 |
|
478,166 |
|
||
Insurance reserves and other long-term liabilities |
|
242,547 |
|
245,010 |
|
||
Total liabilities |
|
1,077,482 |
|
1,030,067 |
|
||
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, 9,531,486 and 9,320,347 issued and outstanding in 2008 and 2007, respectively) |
|
95 |
|
93 |
|
||
Class B common stock ($0.01 par value; 40,000,000 shares authorized, 142,545 issued and outstanding in 2008 and 2007) |
|
1 |
|
1 |
|
||
Class B special voting stock ($0.01 par value; 1 share authorized, issued and outstanding in 2008 and 2007) |
|
|
|
|
|
||
LP exchangeable units (32,107,500 shares issued and outstanding in 2008 and 2007) |
|
212,361 |
|
212,361 |
|
||
Additional paid-in capital |
|
122,491 |
|
117,079 |
|
||
Retained earnings |
|
182,927 |
|
118,956 |
|
||
Accumulated other comprehensive (loss) income |
|
(2,178 |
) |
1,006 |
|
||
Total equity |
|
515,697 |
|
449,496 |
|
||
Total liabilities and equity |
|
$ |
1,593,179 |
|
$ |
1,479,563 |
|
The accompanying notes are an integral part of these financial statements.
4
Emergency Medical Services Corporation
Consolidated Statements of Cash Flows
(unaudited; in thousands)
|
|
Nine months ended September 30, |
|
||||
|
|
2008 |
|
2007 |
|
||
Cash Flows from Operating Activities |
|
|
|
|
|
||
Net income |
|
$ |
63,971 |
|
$ |
46,396 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
||
Depreciation and amortization |
|
53,734 |
|
53,712 |
|
||
Gain on disposal of property, plant and equipment |
|
(144 |
) |
(166 |
) |
||
Equity-based compensation expense |
|
1,841 |
|
1,293 |
|
||
Equity in earnings of unconsolidated subsidiary |
|
(152 |
) |
(425 |
) |
||
Dividends received |
|
|
|
416 |
|
||
Deferred income taxes |
|
36,449 |
|
25,438 |
|
||
Changes in operating assets/liabilities, net of acquisitions: |
|
|
|
|
|
||
Trade and other accounts receivable |
|
(54,499 |
) |
(71,007 |
) |
||
Parts and supplies inventory |
|
(67 |
) |
(428 |
) |
||
Prepaids and other current assets |
|
(7,401 |
) |
(3,623 |
) |
||
Accounts payable and accrued liabilities |
|
42,027 |
|
5,325 |
|
||
Insurance accruals |
|
(5,333 |
) |
15 |
|
||
Net cash provided by operating activities |
|
130,426 |
|
56,946 |
|
||
Cash Flows from Investing Activities |
|
|
|
|
|
||
Purchases of property, plant and equipment |
|
(21,754 |
) |
(31,570 |
) |
||
Proceeds from sale of property, plant and equipment |
|
347 |
|
300 |
|
||
Acquisition of businesses, net of cash received |
|
(28,325 |
) |
(75,648 |
) |
||
Net change in insurance collateral |
|
15,983 |
|
(7,300 |
) |
||
Other investing activities |
|
3,392 |
|
3,076 |
|
||
Net cash used in investing activities |
|
(30,357 |
) |
(111,142 |
) |
||
Cash Flows from Financing Activities |
|
|
|
|
|
||
EMSC issuance of class A common stock |
|
1,920 |
|
382 |
|
||
Borrowings under revolving credit facility |
|
14,000 |
|
70,300 |
|
||
Repayments of capital lease obligations and other debt |
|
(18,006 |
) |
(35,815 |
) |
||
Increase in bank overdrafts |
|
8,785 |
|
2,387 |
|
||
Net cash provided by financing activities |
|
6,699 |
|
37,254 |
|
||
Change in cash and cash equivalents |
|
106,768 |
|
(16,942 |
) |
||
Cash and cash equivalents, beginning of period |
|
28,914 |
|
39,336 |
|
||
Cash and cash equivalents, end of period |
|
$ |
135,682 |
|
$ |
22,394 |
|
|
|
|
|
|
|
||
Non-cash Activities |
|
|
|
|
|
||
Capital lease obligations incurred |
|
$ |
682 |
|
$ |
8,038 |
|
The accompanying notes are an integral part of these financial statements.
5
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 and nine month periods ended September 30, 2008 are not necessarily indicative of the results that may be expected for the full year ending December 31, 2008. 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, 2007.
The consolidated financial statements of EMSC include those of its direct subsidiary, Emergency Medical Services L.P. (EMS LP), a Delaware limited partnership. EMS LP acquired American Medical Response, Inc. and its subsidiaries (AMR) and EmCare Holdings Inc. and its subsidiaries (EmCare) from Laidlaw International, Inc. (Laidlaw) on February 10, 2005, with an effective transaction date after the close of business on January 31, 2005. On December 21, 2005, the Company effected a reorganization and issued class A common stock in an initial public offering.
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 each of the three and nine months ended September 30, 2008 and 2007, the Company expensed $250 and $750, respectively, in respect of this fee.
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.
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 professional liability (malpractice) programs for EmCare. In those instances where the Company has obtained third-party insurance coverage, the Company generally 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.
6
The Companys most recent actuarial valuation was completed in September 2008. As a result of this actuarial valuation, in the three months ended September 30, 2008 the Company recorded an increase in its provision for insurance liabilities of approximately $2.1 million related to its reserves for losses in prior years. In the nine months ended September 30, 2008 the Company recorded a reduction of approximately $4.0 million related to its reserves for losses in prior years. In the three and nine months ended September 30, 2007, the Company recorded a reduction in its provision for insurance liabilities of approximately $7.9 million and $21.7 million, respectively, as a result of an actuarial valuation completed in September 2007.
The long-term portion of insurance reserves was $139.4 million and $144.7 million as of September 30, 2008 and December 31, 2007, respectively.
Trade and Other Accounts Receivable, net
The Company determines its allowances based on payor reimbursement schedules, historical 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 when it is probable the receivable will not be recovered. Write-offs to the contractual allowance occur when payment is received. The allowance for uncompensated care is related principally to receivables recorded for self-pay patients. The Companys accounts receivable allowances are as follows:
|
|
September 30, |
|
December 31, |
|
||
Gross trade accounts receivable |
|
$ |
1,816,724 |
|
$ |
1,693,862 |
|
Allowance for contractual discounts |
|
939,954 |
|
832,738 |
|
||
Allowance for uncompensated care |
|
460,084 |
|
431,920 |
|
||
Net trade accounts receivable |
|
416,686 |
|
429,204 |
|
||
Other receivables, net |
|
136,109 |
|
66,144 |
|
||
Net accounts receivable |
|
$ |
552,795 |
|
$ |
495,348 |
|
Other receivables represent EmCare hospital subsidies and fees and AMR fees for stand-by and special events and subsidies from community organizations. Other receivables at September 30, 2008 also included $62.5 million related to AMRs hurricane deployment for Hurricanes Gustav and Ike pursuant to AMRs national contract with the Federal Emergency Management Agency (FEMA).
AMR contractual allowances are primarily determined 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 retroactive 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 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 |
|
Nine months ended |
|
||||
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
Gross revenue |
|
100.0 |
% |
100.0 |
% |
100.0 |
% |
100.0 |
% |
Provision for contractual discounts |
|
43.4 |
% |
43.8 |
% |
45.0 |
% |
42.8 |
% |
Revenue net of contractual discounts |
|
56.6 |
% |
56.2 |
% |
55.0 |
% |
57.2 |
% |
Provision for uncompensated care as a percentage of gross revenue |
|
19.7 |
% |
19.4 |
% |
19.2 |
% |
19.6 |
% |
Provision for uncompensated care as a percentage of gross revenue less contractual discounts |
|
34.8 |
% |
34.5 |
% |
35.0 |
% |
34.3 |
% |
7
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 reimbursement 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. As a result, there is a reasonable possibility that recorded estimates will change materially in the short-term. Retroactive adjustments may change the amounts realized from third-party payors and are considered in the recognition of revenue on an estimated basis in the period the related services are rendered. Such amounts, including adjustments between provisions for contractual discounts and uncompensated care, are adjusted in future periods, as adjustments become known. Retroactive adjustments in the three months ended September 30, 2008, which increased revenue, were 0.4% of consolidated net revenue compared to 1.3% of consolidated net revenue for the three months ended September 30, 2007. Retroactive adjustments recorded in the nine month period ended September 30, 2008, which increased revenue, were 0.4% of consolidated net revenue compared to 1.8% of consolidated net revenue for the nine months ended September 30, 2007.
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 emergency care regardless of their ability to pay.
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.
The Company holds 23.2% 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.
Recent Accounting Pronouncements
The Company adopted Statement of Financial Accounting Standards (SFAS) No. 157 Fair Value Measurement (SFAS 157) effective January 1, 2008, which among other things, requires additional disclosures about investments that are reported at fair value. SFAS 157 establishes a hierarchal disclosure framework which ranks the level of market price observability used in measuring investments at fair value. Market price observability is impacted by a number of factors, including the type of investment and the characteristics specific to the investment. Investments 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.
8
Investments measured and reported at fair value are classified and disclosed in one of the following categories:
Level 1 Quoted prices are available in active markets for identical investments as of the reporting date. As required by SFAS 157, the Company does not adjust the quoted price for these investments.
Level 2 Pricing 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.
The following table summarizes the valuation of EMSCs investments by the above SFAS 157 fair value hierarchy levels as of September 30, 2008:
|
|
Fair value measurements at September 30, 2008 using: |
|
|||||||
Description |
|
Total |
|
Level 1 |
|
Level 2 |
|
|||
Assets: |
|
|
|
|
|
|
|
|||
Securities |
|
$ |
92,306 |
|
$ |
87,031 |
|
$ |
5,275 |
|
Liabilities: |
|
|
|
|
|
|
|
|||
Derivatives |
|
$ |
3,014 |
|
$ |
|
|
$ |
3,014 |
|
3. Acquisitions
In March 2008, the Company completed its acquisition of River Medical, Inc. based in Lake Havasu, Arizona, which provides exclusive emergency ambulance transportation services to Lake Havasu City, and La Paz and Mohave Counties in western Arizona. The Company believes that this acquisition positions the Company for future expansion in the Arizona market. In April 2008, the Company completed its acquisition of Aldan Emergency Physicians, P.A. which provides emergency department staffing and management services at facilities located in Brooksville, Florida and Hudson, Florida. In August 2008, the Company completed its acquisition of the management services entity of Clinical Partners, P.A., a provider of anesthesiology services, as well as an associated billing company based in Longview, Texas. The total cost of these acquisitions was $28.3 million and the Company has recorded $21.1 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 September 30, 2008 and December 31, 2007. Included in the Other category at September 30, 2008 were accrued liabilities of $52.7 million for AMRs hurricane deployment associated with AMRs national contract with FEMA.
|
|
September 30, |
|
December 31, |
|
||
Accrued wages and benefits |
|
$ |
88,265 |
|
$ |
79,781 |
|
Accrued paid time-off |
|
26,815 |
|
24,687 |
|
||
Current portion of self-insurance reserves |
|
59,858 |
|
59,821 |
|
||
Accrued restructuring |
|
440 |
|
600 |
|
||
Current portion of compliance and legal |
|
2,720 |
|
2,245 |
|
||
Accrued billing and collection fees |
|
4,071 |
|
5,046 |
|
||
Accrued profit sharing |
|
22,351 |
|
23,661 |
|
||
Accrued interest |
|
3,805 |
|
10,407 |
|
||
Other |
|
81,822 |
|
31,071 |
|
||
Total accrued liabilities |
|
$ |
290,147 |
|
$ |
237,319 |
|
9
5. Long-Term Debt
Long-term debt consisted of the following at September 30, 2008 and December 31, 2007:
|
|
September 30, |
|
December 31, |
|
||
Senior subordinated notes due 2015 |
|
$ |
250,000 |
|
$ |
250,000 |
|
Senior secured term loan due 2012 (6.82% at September 30, 2008) |
|
222,438 |
|
224,167 |
|
||
Notes due at various dates from 2008 to 2022 with interest rates from 6% to 10% |
|
1,709 |
|
2,292 |
|
||
Capital lease obligations due at various dates from 2008 to 2018 (see note 6) |
|
5,582 |
|
6,424 |
|
||
|
|
479,729 |
|
482,883 |
|
||
Less current portion |
|
(4,844 |
) |
(4,717 |
) |
||
Total long-term debt |
|
$ |
474,885 |
|
$ |
478,166 |
|
6. Commitments and Contingencies
Lease Commitments
The Company leases various facilities and equipment under operating lease agreements.
The Company also leases certain vehicles and certain leasehold improvements under capital leases. During the first quarter of 2007 the Company extended the term on the vehicles lease for an additional three years. 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, kick-back 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 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.
On April 17, 2006, the Office of Inspector General for the United States Department of Health and Human Services, or OIG, finalized its draft report requesting that the Companys Massachusetts subsidiary reimburse the Medicare program for approximately $1.8 million in alleged overpayments from Medicare for services performed between July 1, 2002 and December 31, 2002. The OIG claims that these payments were made for services that did not meet Medicare medical necessity and reimbursement requirements. On December 10, 2006, AMR paid the $1.8 million in alleged overpayments. However, the Company disagreed with the OIGs finding, filed an administrative appeal and on May 15, 2008, received $1.2 million back from Medicare as a result of the successful appeal. The outcome of this appeal did not have an impact on the results of operations of the Company.
Other Legal Matters
On December 13, 2005, a lawsuit purporting to be a class action was commenced against AMR in Spokane, Washington in Washington State Court, Spokane County. The complaint alleges that AMR billed patients and third party payors for transports it conducted between 1998 and 2005 at higher rates than contractually permitted. The court has certified a class in this case, but the size and membership of the class has not been determined. At this time, AMR does not believe that any incorrect billings are material in amount.
EmCare entered into a settlement agreement with respect to June Belt, et. al. v. EmCare, Inc. et. al. brought by a number of nurse practitioners and physician assistants under the Fair Labor Standards Act. The suit was filed on February 25, 2003 in the Eastern District of Texas. Pursuant to the settlement agreement, EmCare paid $1.7 million during the first quarter of 2007 in satisfaction of all claims in the lawsuit.
10
AMR and the City of Stockton, California, are parties to litigation regarding the terms and enforceability of a memorandum of understanding and a related joint venture agreement between the parties to present a joint bid in response to a request for proposals to provide emergency ambulance services in the County of San Joaquin, California. The suit was filed on June 28, 2005, in the United States District Court for the Eastern District of California. The parties were unable to agree on the final terms of a joint bid. AMR has been awarded the San Joaquin contract. While we are unable at this time to estimate the amount of potential damages, we believe that Stockton may claim as damages a portion of our profit on the contract or the profit Stockton might have realized had the joint venture proceeded.
7. Restructuring Charges
The Company restructured certain billing functions of AMR and operations in the Los Angeles, California market during the first quarter of 2007 and recorded a restructuring charge of $2.2 million. This restructuring charge included $0.2 million in lease termination and exit costs and $2.0 million related to termination benefits.
8. Equity Based Compensation
The Company adopted the provisions of SFAS No. 123 (revised 2004) Share-Based Payment (SFAS 123R) on January 1, 2006 using the prospective transition method. The stock options are valued using the Black-Scholes valuation method on the date of grant.
Equity Option Plan
Under the Companys Equity Option Plan, key employees were granted options that permit the individuals to purchase class A common shares and vest ratably generally over a period of four years. In addition, certain performance measures must be met for 50% of the options to become exercisable. Options with similar provisions were granted to non-employee directors. The Company recorded a compensation charge of $431 and $300 for the three months ended September 30, 2008 and 2007, respectively, and $1,293 and $900 for the nine months ended September 30, 2008 and 2007, respectively.
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 $100 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 following annual stockholder meeting. In connection with this plan, the Company granted 4,145 and 2,705 RSUs per director in 2008 and 2007, respectively, and expensed $100 for each of the three month periods ended September 30, 2008 and 2007 and $300 for each of the nine month periods ended September 30, 2008 and 2007.
Long-Term Incentive Plan
The Companys original Long-Term Incentive Plan was approved by stockholders in May 2007 and an Amended and Restated Long-Term Incentive Plan (the Plan) was approved by stockholders in May 2008. 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.
The Company granted options to key employees during the nine months ended September 30, 2008 under the Plan. The options permit employees to purchase a total of 214,750 shares of class A common stock at a weighted average exercise price of $30.28 per share, vest and become exercisable ratably over a period of four years from the date of grant and have a maximum term of ten years.
The Company recorded a compensation charge of $186 and $93 during the three months ended September 30, 2008 and 2007, respectively, and $248 and $93 for the nine months ended September 30, 2008 and 2007, respectively, in connection with the Plan.
11
Stock Purchase Plan/Employee Stock Purchase Plan
During the first quarter of 2008, the Company commenced an offering of its class A common stock to eligible employees and independent contractors associated with the Company and its subsidiaries pursuant to a Stock Purchase Plan and the Companys Employee Stock Purchase Plan (together, the SPPs). The purchases of stock under the SPPs occured in September 2008 at a 5% discount to the closing price of the Companys class A common stock on September 15, 2008, and as such no compensation charge is required to be recorded for the SPPs during the nine months ended September 30, 2008. Employee contributions to the SPPs totaling $644 were used to purchase a total of 20,627 shares of class A common stock.
9. Segment Information
The Company is organized around two separately managed business units: healthcare transportation services and emergency management services, which have been identified as operating segments. The healthcare 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 emergency management services reportable segment provides outsourced business services to hospitals primarily for emergency departments, urgent care centers and for certain inpatient departments. The Chief Executive Officer has been identified as the chief operating decision maker (CODM) for purposes of SFAS No. 131 Disclosures about Segments of an Enterprise and Related Information (SFAS 131), 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 income, realized gain on investments, interest expense and depreciation and amortization (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 September 30, |
|
Nine months ended September 30, |
|
||||||||
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
||||
Healthcare Transportation Services |
|
|
|
|
|
|
|
|
|
||||
Revenue |
|
$ |
425,335 |
|
$ |
310,929 |
|
$ |
1,075,323 |
|
$ |
914,341 |
|
Segment Adjusted EBITDA |
|
47,184 |
|
26,007 |
|
101,558 |
|
74,316 |
|
||||
Emergency Management Services |
|
|
|
|
|
|
|
|
|
||||
Revenue |
|
253,993 |
|
218,823 |
|
740,870 |
|
655,442 |
|
||||
Segment Adjusted EBITDA |
|
26,307 |
|
27,015 |
|
81,866 |
|
85,388 |
|
||||
Total |
|
|
|
|
|
|
|
|
|
||||
Total revenue |
|
679,328 |
|
529,752 |
|
1,816,193 |
|
1,569,783 |
|
||||
Total Adjusted EBITDA |
|
73,491 |
|
53,022 |
|
183,424 |
|
159,704 |
|
||||
Reconciliation of Adjusted EBITDA to Net Income |
|
|
|
|
|
|
|
|
|
||||
Adjusted EBITDA |
|
$ |
73,491 |
|
$ |
53,022 |
|
$ |
183,424 |
|
$ |
159,704 |
|
Depreciation and amortization expense |
|
(16,993 |
) |
(17,809 |
) |
(52,156 |
) |
(52,165 |
) |
||||
Interest expense |
|
(11,117 |
) |
(12,652 |
) |
(31,387 |
) |
(35,281 |
) |
||||
Realized gain on investments |
|
768 |
|
9 |
|
3,011 |
|
68 |
|
||||
Interest and other income |
|
508 |
|
602 |
|
1,097 |
|
1,791 |
|
||||
Income tax expense |
|
(18,138 |
) |
(8,672 |
) |
(40,170 |
) |
(28,146 |
) |
||||
Equity in earnings of unconsolidated subsidiary |
|
98 |
|
170 |
|
152 |
|
425 |
|
||||
Net income |
|
$ |
28,617 |
|
$ |
14,670 |
|
$ |
63,971 |
|
$ |
46,396 |
|
12
A reconciliation of Adjusted EBITDA to cash flows provided by operating activities is as follows:
|
|
For the nine months ended September 30, |
|
||||
|
|
2008 |
|
2007 |
|
||
Adjusted EBITDA |
|
$ |
183,424 |
|
$ |
159,704 |
|
Interest paid |
|
(29,808 |
) |
(33,734 |
) |
||
Change in accounts receivable |
|
(54,499 |
) |
(71,007 |
) |
||
Change in other operating assets/liabilities |
|
29,226 |
|
1,289 |
|
||
Equity based compensation |
|
1,841 |
|
1,293 |
|
||
Other |
|
242 |
|
(599 |
) |
||
Cash flows provided by operating activities |
|
$ |
130,426 |
|
$ |
56,946 |
|
10. Guarantors of Debt
EMS LP financed the acquisition of AMR and EmCare in part by issuing $250.0 million principal amount of senior subordinated notes and borrowing $370.2 million under its senior secured credit facility. Its wholly-owned subsidiaries, AMR HoldCo, Inc. (f/k/a EMSC Management, Inc.) and EmCare HoldCo, Inc., are the issuers of the senior subordinated notes and the borrowers under the senior secured credit facility. As part of the transaction, AMR and its subsidiaries became wholly-owned subsidiaries of AMR HoldCo, Inc. and EmCare and its subsidiaries became wholly-owned subsidiaries of EmCare HoldCo, Inc. The senior subordinated notes and the senior secured credit facility include a full, unconditional and joint and several guarantee by EMSC, EMS LP and EMSCs domestic subsidiaries. The senior subordinated notes and senior secured credit facility do not include a guarantee by the Companys captive insurance subsidiary. 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 notes and senior secured credit facility described above 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 issuers, EMS LP and subsidiary guarantors would not provide additional material information that would be useful in assessing the financial composition of the issuers, EMS LP or the subsidiary guarantors. The condensed consolidating financial statements for EMSC, EMS LP, the issuers, the guarantors and the non-guarantor are as follows:
13
Consolidating Statement of Operations
For the quarter ended September 30, 2008
|
|
|
|
|
|
Issuer |
|
Issuer |
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
AMR |
|
EmCare |
|
Subsidiary |
|
Subsidiary |
|
Eliminations/ |
|
|
|
||||||||
|
|
EMSC |
|
EMS LP |
|
HoldCo, Inc. |
|
HoldCo, Inc. |
|
Guarantors |
|
Non-Guarantor |
|
Adjustments |
|
Total |
|
||||||||
Net revenue |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
679,328 |
|
$ |
8,845 |
|
$ |
(8,845 |
) |
$ |
679,328 |
|
Compensation and benefits |
|
|
|
|
|
|
|
|
|
426,755 |
|
|
|
|
|
426,755 |
|
||||||||
Operating expenses |
|
|
|
|
|
|
|
|
|
135,087 |
|
|
|
|
|
135,087 |
|
||||||||
Insurance expense |
|
|
|
|
|
|
|
|
|
23,423 |
|
10,531 |
|
(8,845 |
) |
25,109 |
|
||||||||
Selling, general and administrative expenses |
|
|
|
|
|
|
|
|
|
20,509 |
|
|
|
|
|
20,509 |
|
||||||||
Depreciation and amortization expense |
|
|
|
|
|
|
|
|
|
16,993 |
|
|
|
|
|
16,993 |
|
||||||||
Income (loss) from operations |
|
|
|
|
|
|
|
|
|
56,561 |
|
(1,686 |
) |
|
|
54,875 |
|
||||||||
Interest income from restricted assets |
|
|
|
|
|
|
|
|
|
705 |
|
918 |
|
|
|
1,623 |
|
||||||||
Interest expense |
|
|
|
|
|
|
|
|
|
(11,117 |
) |
|
|
|
|
(11,117 |
) |
||||||||
Realized gain on investments |
|
|
|
|
|
|
|
|
|
|
|
768 |
|
|
|
768 |
|
||||||||
Interest and other income |
|
|
|
|
|
|
|
|
|
508 |
|
|
|
|
|
508 |
|
||||||||
Income before income taxes |
|
|
|
|
|
|
|
|
|
46,657 |
|
|
|
|
|
46,657 |
|
||||||||
Income tax expense |
|
|
|
|
|
|
|
|
|
(18,138 |
) |
|
|
|
|
(18,138 |
) |
||||||||
Income before equity in earnings of unconsolidated subsidiaries |
|
|
|
|
|
|
|
|
|
28,519 |
|
|
|
|
|
28,519 |
|
||||||||
Equity in earnings of unconsolidated subsidiaries |
|
28,617 |
|
28,617 |
|
16,768 |
|
11,849 |
|
98 |
|
|
|
(85,851 |
) |
98 |
|
||||||||
Net income |
|
$ |
28,617 |
|
$ |
28,617 |
|
$ |
16,768 |
|
$ |
11,849 |
|
$ |
28,617 |
|
$ |
|
|
$ |
(85,851 |
) |
$ |
28,617 |
|
Consolidating Statement of Operations
For the quarter ended September 30, 2007
|
|
|
|
|
|
Issuer |
|
Issuer |
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
AMR |
|
EmCare |
|
Subsidiary |
|
Subsidiary |
|
Eliminations/ |
|
|
|
||||||||
|
|
EMSC |
|
EMS LP |
|
HoldCo, Inc. |
|
HoldCo, Inc. |
|
Guarantors |
|
Non-Guarantor |
|
Adjustments |
|
Total |
|
||||||||
Net revenue |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
529,752 |
|
$ |
7,856 |
|
$ |
(7,856 |
) |
$ |
529,752 |
|
Compensationand benefits |
|
|
|
|
|
|
|
|
|
366,835 |
|
|
|
|
|
366,835 |
|
||||||||
Operating expenses |
|
|
|
|
|
|
|
|
|
82,473 |
|
|
|
|
|
82,473 |
|
||||||||
Insurance expense |
|
|
|
|
|
|
|
|
|
12,257 |
|
9,064 |
|
(7,856 |
) |
13,465 |
|
||||||||
Selling, general and administrative expenses |
|
|
|
|
|
|
|
|
|
15,876 |
|
|
|
|
|
15,876 |
|
||||||||
Depreciation and amortization expense |
|
|
|
|
|
|
|
|
|
17,809 |
|
|
|
|
|
17,809 |
|
||||||||
Income (loss) from operations |
|
|
|
|
|
|
|
|
|
34,502 |
|
(1,208 |
) |
|
|
33,294 |
|
||||||||
Interest income from restricted assets |
|
|
|
|
|
|
|
|
|
720 |
|
1,199 |
|
|
|
1,919 |
|
||||||||
Interest expense |
|
|
|
|
|
|
|
|
|
(12,652 |
) |
|
|
|
|
(12,652 |
) |
||||||||
Realized gain on investments |
|
|
|
|
|
|
|
|
|
|
|
9 |
|
|
|
9 |
|
||||||||
Interest and other income |
|
|
|
|
|
|
|
|
|
602 |
|
|
|
|
|
602 |
|
||||||||
Income before income taxes |
|
|
|
|
|
|
|
|
|
23,172 |
|
|
|
|
|
23,172 |
|
||||||||
Income tax expense |
|
|
|
|
|
|
|
|
|
(8,672 |
) |
|
|
|
|
(8,672 |
) |
||||||||
Income before equityin earnings of unconsolidated subsidiaries |
|
|
|
|
|
|
|
|
|
14,500 |
|
|
|
|
|
14,500 |
|
||||||||
Equity in earnings of unconsolidated subsidiaries |
|
14,670 |
|
14,670 |
|
2,901 |
|
11,769 |
|
170 |
|
|
|
(44,010 |
) |
170 |
|
||||||||
Net income |
|
$ |
14,670 |
|
$ |
14,670 |
|
$ |
2,901 |
|
$ |
11,769 |
|
$ |
14,670 |
|
$ |
|
|
$ |
(44,010 |
) |
$ |
14,670 |
|
14
Consolidating Statement of Operations
For the nine months ended September 30, 2008
|
|
|
|
|
|
Issuer |
|
Issuer |
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
AMR |
|
EmCare |
|
Subsidiary |
|
Subsidiary |
|
Eliminations/ |
|
|
|
||||||||
|
|
EMSC |
|
EMS LP |
|
HoldCo, Inc. |
|
HoldCo, Inc. |
|
Guarantors |
|
Non-Guarantor |
|
Adjustments |
|
Total |
|
||||||||
Net revenue |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
1,816,193 |
|
$ |
27,554 |
|
$ |
(27,554 |
) |
$ |
1,816,193 |
|
Compensation and benefits |
|
|
|
|
|
|
|
|
|
1,221,607 |
|
|
|
|
|
1,221,607 |
|
||||||||
Operating expenses |
|
|
|
|
|
|
|
|
|
302,014 |
|
|
|
|
|
302,014 |
|
||||||||
Insurance expense |
|
|
|
|
|
|
|
|
|
57,585 |
|
33,609 |
|
(27,554 |
) |
63,640 |
|
||||||||
Selling, general and administrative expenses |
|
|
|
|
|
|
|
|
|
50,621 |
|
|
|
|
|
50,621 |
|
||||||||
Depreciation and amortization expense |
|
|
|
|
|
|
|
|
|
52,156 |
|
|
|
|
|
52,156 |
|
||||||||
Income (loss) from operations |
|
|
|
|
|
|
|
|
|
132,210 |
|
(6,055 |
) |
|
|
126,155 |
|
||||||||
Interest income from restricted assets |
|
|
|
|
|
|
|
|
|
2,069 |
|
3,044 |
|
|
|
5,113 |
|
||||||||
Interest expense |
|
|
|
|
|
|
|
|
|
(31,387 |
) |
|
|
|
|
(31,387 |
) |
||||||||
Realized gain on investments |
|
|
|
|
|
|
|
|
|
|
|
3,011 |
|
|
|
3,011 |
|
||||||||
Interest and other income |
|
|
|
|
|
|
|
|
|
1,097 |
|
|
|
|
|
1,097 |
|
||||||||
Income before income taxes |
|
|
|
|
|
|
|
|
|
103,989 |
|
|
|
|
|
103,989 |
|
||||||||
Income tax expense |
|
|
|
|
|
|
|
|
|
(40,170 |
) |
|
|
|
|
(40,170 |
) |
||||||||
Income before equity in earnings of unconsolidated subsidiaries |
|
|
|
|
|
|
|
|
|
63,819 |
|
|
|
|
|
63,819 |
|
||||||||
Equity in earnings of unconsolidated subsidiaries |
|
63,971 |
|
63,971 |
|
25,466 |
|
38,505 |
|
152 |
|
|
|
(191,913 |
) |
152 |
|
||||||||
Net income |
|
$ |
63,971 |
|
$ |
63,971 |
|
$ |
25,466 |
|
$ |
38,505 |
|
$ |
63,971 |
|
$ |
|
|
$ |
(191,913 |
) |
$ |
63,971 |
|
Consolidating Statement of Operations
For the nine months ended September 30, 2007
|
|
|
|
|
|
Issuer |
|
Issuer |
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
AMR |
|
EmCare |
|
Subsidiary |
|
Subsidiary |
|
Eliminations/ |
|
|
|
||||||||
|
|
EMSC |
|
EMS LP |
|
HoldCo, Inc. |
|
HoldCo, Inc. |
|
Guarantors |
|
Non-Guarantor |
|
Adjustments |
|
Total |
|
||||||||
Net revenue |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
1,569,783 |
|
$ |
23,363 |
|
$ |
(23,363 |
) |
$ |
1,569,783 |
|
Compensation and benefits |
|
|
|
|
|
|
|
|
|
1,079,076 |
|
|
|
|
|
1,079,076 |
|
||||||||
Operating expenses |
|
|
|
|
|
|
|
|
|
238,731 |
|
|
|
|
|
238,731 |
|
||||||||
Insurance expense |
|
|
|
|
|
|
|
|
|
48,040 |
|
26,565 |
|
(23,363 |
) |
51,242 |
|
||||||||
Selling, general and administrative expenses |
|
|
|
|
|
|
|
|
|
44,082 |
|
|
|
|
|
44,082 |
|
||||||||
Depreciation and amortization expense |
|
|
|
|
|
|
|
|
|
52,165 |
|
|
|
|
|
52,165 |
|
||||||||
Restructuring charge |
|
|
|
|
|
|
|
|
|
2,242 |
|
|
|
|
|
2,242 |
|
||||||||
Income (loss) from operations |
|
|
|
|
|
|
|
|
|
105,447 |
|
(3,202 |
) |
|
|
102,245 |
|
||||||||
Interest income from restricted assets |
|
|
|
|
|
|
|
|
|
2,160 |
|
3,134 |
|
|
|
5,294 |
|
||||||||
Interest expense |
|
|
|
|
|
|
|
|
|
(35,281 |
) |
|
|
|
|
(35,281 |
) |
||||||||
Realized gain on investments |
|
|
|
|
|
|
|
|
|
|
|
68 |
|
|
|
68 |
|
||||||||
Interest and other income |
|
|
|
|
|
|
|
|
|
1,791 |
|
|
|
|
|
1,791 |
|
||||||||
Income before income taxes |
|
|
|
|
|
|
|
|
|
74,117 |
|
|
|
|
|
74,117 |
|
||||||||
Income tax expense |
|
|
|
|
|
|
|
|
|
(28,146 |
) |
|
|
|
|
(28,146 |
) |
||||||||
Income before equity in earnings of unconsolidated subsidiaries |
|
|
|
|
|
|
|
|
|
45,971 |
|
|
|
|
|
45,971 |
|
||||||||
Equity in earnings of unconsolidated subsidiaries |
|
46,396 |
|
46,396 |
|
7,777 |
|
38,619 |
|
425 |
|
|
|
(139,188 |
) |
425 |
|
||||||||
Net income |
|
$ |
46,396 |
|
$ |
46,396 |
|
$ |
7,777 |
|
$ |
38,619 |
|
$ |
46,396 |
|
$ |
|
|
$ |
(139,188 |
) |
$ |
46,396 |
|
15
Consolidating Balance Sheet
As of September 30, 2008
|
|
|
|
|
|
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 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
125,380 |
|
$ |
10,302 |
|
$ |
|
|
$ |
135,682 |
|
Insurance collateral |
|
|
|
|
|
|
|
|
|
19,957 |
|
45,097 |
|
(14,361 |
) |
50,693 |
|
||||||||
Trade and other accounts receivable, net |
|
|
|
|
|
|
|
|
|
551,779 |
|
1,016 |
|
|
|
552,795 |
|
||||||||
Parts and supplies inventory |
|
|
|
|
|
|
|
|
|
20,177 |
|
|
|
|
|
20,177 |
|
||||||||
Other current assets |
|
|
|
|
|
|
|
|
|
18,325 |
|
900 |
|
|
|
19,225 |
|
||||||||
Current deferred tax assets |
|
|
|
|
|
|
|
|
|
74,238 |
|
3,834 |
|
|
|
78,072 |
|
||||||||
Current assets |
|
|
|
|
|
|
|
|
|
809,856 |
|
61,149 |
|
(14,361 |
) |
856,644 |
|
||||||||
Non-current assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Property, plant, and equipment, net |
|
|
|
|
|
|
|
|
|
126,732 |
|
|
|
|
|
126,732 |
|
||||||||
Intercompany receivable |
|
9,187 |
|
114,010 |
|
278,048 |
|
188,823 |
|
|
|
|
|
(590,068 |
) |
|
|
||||||||
Intangible assets, net |
|
|
|
|
|
|
|
|
|
75,274 |
|
|
|
|
|
75,274 |
|
||||||||
Non-current deferred tax assets |
|
|
|
|
|
|
|
|
|
63,480 |
|
(4,315 |
) |
|
|
59,165 |
|
||||||||
Insurance collateral |
|
|
|
|
|
|
|
|
|
43,713 |
|
73,683 |
|
(2,287 |
) |
115,109 |
|
||||||||
Goodwill |
|
|
|
|
|
|
|
|
|
336,428 |
|
458 |
|
|
|
336,886 |
|
||||||||
Other long-term assets |
|
|
|
|
|
6,028 |
|
2,748 |
|
14,593 |
|
|
|
|
|
23,369 |
|
||||||||
Investment and advances in subsidiaries |
|
506,510 |
|
392,500 |
|
234,073 |
|
159,023 |
|
28,867 |
|
|
|
(1,320,973 |
) |
|
|
||||||||
Assets |
|
$ |
515,697 |
|
$ |
506,510 |
|
$ |
518,149 |
|
$ |
350,594 |
|
$ |
1,498,943 |
|
$ |
130,975 |
|
$ |
(1,927,689 |
) |
$ |
1,593,179 |
|
Liabilities and Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Accounts payable |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
64,984 |
|
$ |
75 |
|
$ |
|
|
$ |
65,059 |
|
Accrued liabilities |
|
|
|
|
|
2,094 |
|
1,711 |
|
255,453 |
|
31,515 |
|
(626 |
) |
290,147 |
|
||||||||
Current portion of long-term debt |
|
|
|
|
|
1,590 |
|
715 |
|
2,539 |
|
|
|
|
|
4,844 |
|
||||||||
Current liabilities |
|
|
|
|
|
3,684 |
|
2,426 |
|
322,976 |
|
31,590 |
|
(626 |
) |
360,050 |
|
||||||||
Long-term debt |
|
|
|
|
|
280,392 |
|
189,741 |
|
4,752 |
|
|
|
|
|
474,885 |
|
||||||||
Other long-term liabilities |
|
|
|
|
|
|
|
|
|
193,546 |
|
65,023 |
|
(16,022 |
) |
242,547 |
|
||||||||
Intercompany |
|
|
|
|
|
|
|
|
|
584,573 |
|
5,495 |
|
(590,068 |
) |
|
|
||||||||
Liabilities |
|
|
|
|
|
284,076 |
|
192,167 |
|
1,105,847 |
|
102,108 |
|
(606,716 |
) |
1,077,482 |
|
||||||||
Equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Class A common stock |
|
95 |
|
|
|
|
|
|
|
|
|
30 |
|
(30 |
) |
95 |
|
||||||||
Class B common stock |
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
||||||||
Partnership equity |
|
212,361 |
|
325,761 |
|
189,394 |
|
22,967 |
|
212,361 |
|
|
|
(750,483 |
) |
212,361 |
|
||||||||
Additional paid-in capital |
|
122,491 |
|
|
|
|
|
|
|
|
|
4,316 |
|
(4,316 |
) |
122,491 |
|
||||||||
Retained earnings |
|
182,927 |
|
182,927 |
|
45,613 |
|
136,704 |
|
182,913 |
|
24,337 |
|
(572,494 |
) |
182,927 |
|
||||||||
Comprehensive income (loss) |
|
(2,178 |
) |
(2,178 |
) |
(934 |
) |
(1,244 |
) |
(2,178 |
) |
184 |
|
6,350 |
|
(2,178 |
) |
||||||||
Equity |
|
515,697 |
|
506,510 |
|
234,073 |
|
158,427 |
|
393,096 |
|
28,867 |
|
(1,320,973 |
) |
515,697 |
|
||||||||
Liabilities and Equity |
|
$ |
515,697 |
|
$ |
506,510 |
|
$ |
518,149 |
|
$ |
350,594 |
|
$ |
1,498,943 |
|
$ |
130,975 |
|
$ |
(1,927,689 |
) |
$ |
1,593,179 |
|
16
Consolidating Balance Sheet
As of December 31, 2007
|
|
|
|
|
|
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 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
24,987 |
|
$ |
3,927 |
|
$ |
|
|
$ |
28,914 |
|
Insurance collateral |
|
|
|
|
|
|
|
|
|
24,498 |
|
13,278 |
|
|
|
37,776 |
|
||||||||
Trade and other accounts receivable, net |
|
|
|
|
|
|
|
|
|
494,376 |
|
972 |
|
|
|
495,348 |
|
||||||||
Parts and supplies inventory |
|
|
|
|
|
|
|
|
|
20,010 |
|
|
|
|
|
20,010 |
|
||||||||
Other current assets |
|
|
|
|
|
|
|
|
|
11,709 |
|
6 |
|
|
|
11,715 |
|
||||||||
Current deferred tax assets |
|
|
|
|
|
|
|
|
|
73,834 |
|
3,163 |
|
|
|
76,997 |
|
||||||||
Current assets |
|
|
|
|
|
|
|
|
|
649,414 |
|
21,346 |
|
|
|
670,760 |
|
||||||||
Non-current assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Property, plant, and equipment, net |
|
|
|
|
|
|
|
|
|
143,342 |
|
|
|
|
|
143,342 |
|
||||||||
Intercompany receivable |
|
3,773 |
|
113,400 |
|
281,598 |
|
192,635 |
|
|
|
|
|
(591,406 |
) |
|
|
||||||||
Intangible assets, net |
|
|
|
|
|
|
|
|
|
81,717 |
|
|
|
|
|
81,717 |
|
||||||||
Non-current deferred tax assets |
|
|
|
|
|
|
|
|
|
94,092 |
|
869 |
|
|
|
94,961 |
|
||||||||
Insurance collateral |
|
|
|
|
|
|
|
|
|
49,200 |
|
102,280 |
|
(4,842 |
) |
146,638 |
|
||||||||
Goodwill |
|
|
|
|
|
|
|
|
|
312,666 |
|
458 |
|
|
|
313,124 |
|
||||||||
Other long-term assets |
|
|
|
|
|
7,124 |
|
3,231 |
|
18,666 |
|
|
|
|
|
29,021 |
|
||||||||
Investment and advances in subsidiaries |
|
445,723 |
|
332,323 |
|
212,555 |
|
119,754 |
|
3,458 |
|
|
|
(1,113,813 |
) |
|
|
||||||||
Assets |
|
$ |
449,496 |
|
$ |
445,723 |
|
$ |
501,277 |
|
$ |
315,620 |
|
$ |
1,352,555 |
|
$ |
124,953 |
|
$ |
(1,710,061 |
) |
$ |
1,479,563 |
|
Liabilities and Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Accounts payable |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
64,746 |
|
$ |
109 |
|
$ |
|
|
$ |
64,855 |
|
Accrued liabilities |
|
|
|
|
|
5,547 |
|
4,860 |
|
196,565 |
|
30,347 |
|
|
|
237,319 |
|
||||||||
Current portion of long-term debt |
|
|
|
|
|
1,656 |
|
744 |
|
2,317 |
|
|
|
|
|
4,717 |
|
||||||||
Current liabilities |
|
|
|
|
|
7,203 |
|
5,604 |
|
263,628 |
|
30,456 |
|
|
|
306,891 |
|
||||||||
Long-term debt |
|
|
|
|
|
281,519 |
|
190,248 |
|
6,399 |
|
|
|
|
|
478,166 |
|
||||||||
Other long-term liabilities |
|
|
|
|
|
|
|
|
|
158,813 |
|
91,039 |
|
(4,842 |
) |
245,010 |
|
||||||||
Intercompany |
|
|
|
|
|
|
|
|
|
591,406 |
|
|
|
(591,406 |
) |
|
|
||||||||
Liabilities |
|
|
|
|
|
288,722 |
|
195,852 |
|
1,020,246 |
|
121,495 |
|
(596,248 |
) |
1,030,067 |
|
||||||||
Equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Class A common stock |
|
93 |
|
|
|
|
|
|
|
|
|
30 |
|
(30 |
) |
93 |
|
||||||||
Class B common stock |
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
||||||||
Partnership equity |
|
212,361 |
|
325,761 |
|
189,394 |
|
22,967 |
|
212,361 |
|
|
|
(750,483 |
) |
212,361 |
|
||||||||
Additional paid-in capital |
|
117,079 |
|
|
|
|
|
|
|
|
|
6,690 |
|
(6,690 |
) |
117,079 |
|
||||||||
Retained earnings |
|
118,956 |
|
118,956 |
|
23,783 |
|
95,173 |
|
118,942 |
|
(5,500 |
) |
(351,354 |
) |
118,956 |
|
||||||||
Comprehensive income (loss) |
|
1,006 |
|
1,006 |
|
(622 |
) |
1,628 |
|
1,006 |
|
2,238 |
|
(5,256 |
) |
1,006 |
|
||||||||
Equity |
|
449,496 |
|
445,723 |
|
212,555 |
|
119,768 |
|
332,309 |
|
3,458 |
|
(1,113,813 |
) |
449,496 |
|
||||||||
Liabilities and Equity |
|
$ |
449,496 |
|
$ |
445,723 |
|
$ |
501,277 |
|
$ |
315,620 |
|
$ |
1,352,555 |
|
$ |
124,953 |
|
$ |
(1,710,061 |
) |
$ |
1,479,563 |
|
17
Condensed Consolidating Statement of Cash Flows
For the nine months ended September 30, 2008
|
|
|
|
|
|
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 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
127,295 |
|
$ |
3,131 |
|
$ |
130,426 |
|
Cash Flows from Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Purchase of property, plant and equipment |
|
|
|
|
|
|
|
|
|
(21,754 |
) |
|
|
(21,754 |
) |
|||||||
Proceeds from sale of property, plant and equipment |
|
|
|
|
|
|
|
|
|
347 |
|
|
|
347 |
|
|||||||
Acquisition of businesses, net of cash received |
|
|
|
|
|
|
|
|
|
(28,325 |
) |
|
|
(28,325 |
) |
|||||||
Net change in insurance collateral |
|
|
|
|
|
|
|
|
|
12,739 |
|
3,244 |
|
15,983 |
|
|||||||
Net change in deposits and other assets |
|
|
|
|
|
|
|
|
|
3,392 |
|
|
|
3,392 |
|
|||||||
Net cash provided by (used in) investing activities |
|
|
|
|
|
|
|
|
|
(33,601 |
) |
3,244 |
|
(30,357 |
) |
|||||||
Cash Flows from Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
EMSC issuance of class A common stock |
|
1,920 |
|
|
|
|
|
|
|
|
|
|
|
1,920 |
|
|||||||
Repayments of capital lease obligations and other debt |
|
|
|
|
|
|
|
|
|
(18,006 |
) |
|
|
(18,006 |
) |
|||||||
Increase in bank overdrafts |
|
|
|
|
|
|
|
|
|
8,785 |
|
|
|
8,785 |
|
|||||||
Borrowings under revolving credit facility |
|
|
|
|
|
|
|
|
|
14,000 |
|
|
|
14,000 |
|
|||||||
Net intercompany borrowings (payments) |
|
(1,920 |
) |
|
|
|
|
|
|
1,920 |
|
|
|
|
|
|||||||
Net cash provided by financing activities |
|
|
|
|
|
|
|
|
|
6,699 |
|
|
|
6,699 |
|
|||||||
Change in cash and cash equivalents |
|
|
|
|
|
|
|
|
|
100,393 |
|
6,375 |
|
106,768 |
|
|||||||
Cash and cash equivalents, beginning of period |
|
|
|
|
|
|
|
|
|
24,987 |
|
3,927 |
|
28,914 |
|
|||||||
Cash and cash equivalents, end of period |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
125,380 |
|
$ |
10,302 |
|
$ |
135,682 |
|
Condensed Consolidating Statement of Cash Flows
For the nine months ended September 30, 2007
|
|
|
|
|
|
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 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
45,609 |
|
$ |
11,337 |
|
$ |
56,946 |
|
Cash Flows from Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Purchase of property, plant and equipment |
|
|
|
|
|
|
|
|
|
(31,570 |
) |
|
|
(31,570 |
) |
|||||||
Proceeds from sale of property, plant and equipment |
|
|
|
|
|
|
|
|
|
300 |
|
|
|
300 |
|
|||||||
Acquisition of businesses, net of cash received |
|
|
|
|
|
|
|
|
|
(75,648 |
) |
(75,648 |
) |
|
|
|||||||
Net change in insurance collateral |
|
|
|
|
|
|
|
|
|
3,928 |
|
(11,228 |
) |
(7,300 |
) |
|||||||
Net change in deposits and other assets |
|
|
|
|
|
|
|
|
|
3,076 |
|
|
|
3,076 |
|
|||||||
Net cash used in investing activities |
|
|
|
|
|
|
|
|
|
(99,914 |
) |
(11,228 |
) |
(111,142 |
) |
|||||||
Cash Flows from Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
EMSC issuance of class A common stock |
|
382 |
|
|
|
|
|
|
|
|
|
|
|
382 |
|
|||||||
Borrowings under revolving credit facility |
|
|
|
|
|
|
|
|
|
70,300 |
|
|
|
70,300 |
|
|||||||
Repayments of capital lease obligations and other debt |
|
|
|
|
|
|
|
|
|
(35,815 |
) |
|
|
(35,815 |
) |
|||||||
Net intercompany borrowings (payments) |
|
(382 |
) |
|
|
|
|
|
|
382 |
|
|
|
|
|
|||||||
Increase in bank overdrafts |
|
|
|
|
|
|
|
|
|
2,387 |
|
|
|
2,387 |
|
|||||||
Net cash provided by financing activities |
|
|
|
|
|
|
|
|
|
37,254 |
|
|
|
37,254 |
|
|||||||
Change in cash and cash equivalents |
|
|
|
|
|
|
|
|
|
(17,051 |
) |
109 |
|
(16,942 |
) |
|||||||
Cash and cash equivalents, beginning of period |
|
|
|
|
|
|
|
|
|
39,329 |
|
7 |
|
39,336 |
|
|||||||
Cash and cash equivalents, end of period |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
22,278 |
|
$ |
116 |
|
$ |
22,394 |
|
11. Subsequent Events
The Company completed the acquisition of Templeton Readings, LLC in October 2008 for $27.5 million. Based in Baltimore, Maryland, Templeton Readings, LLC is a provider of final reads and teleradiology services with contracts in 31 states as of October 20, 2008. The Company is in the process of performing its allocation of the purchase price.
On October 24, 2008, the Company filed a shelf registration statement with the Securities and Exchange Commission. The Company has not commenced any offering. Upon effectiveness, the shelf registration will allow EMSCs existing stockholders to sell a portion of their holdings of class A common stock, and it will also allow EMSC to issue and sell new shares of class A common stock. In the aggregate, up to 10,000,000 shares of class A common stock will be eligible to be sold by the Companys stockholders and by the Company pursuant to the shelf registration statement.
18
ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Forward-Looking Statements and Factors That May Affect Results
Certain statements and information herein may be deemed to be forward-looking statements within the meaning of the Federal Private Securities Litigation Reform Act of 1995. Forward-looking statements may include, but are not limited to, statements relating to our objectives, plans and strategies, and all statements (other than statements of historical facts) that address activities, events or developments that we intend, expect, project, believe or anticipate will or may occur in the future. Any forward-looking statements herein are made as of the date this Quarterly Report on Form 10-Q is filed with the Securities and Exchange Commission, and EMSC undertakes no duty to update or revise any such statements. Forward-looking statements are not guarantees of future performance and are subject to risks and uncertainties. Important factors that could cause actual results, developments and business decisions to differ materially from forward-looking statements are described in EMSCs filings with the SEC from time to time, including in the section entitled Risk Factors in the Companys most recent Annual Report on Form 10-K and in subsequent Quarterly Reports on Form 10-Q. Among the factors that could cause future results to differ materially from those provided in this Quarterly Report on Form 10-Q are: the impact on our revenue of changes in transport volume, mix of insured and uninsured patients, and third party reimbursement rates and methods; the adequacy of our insurance coverage and insurance reserves; potential penalties or changes to our operations if we fail to comply with extensive and complex government regulation of our industry, both as it exists now and as it may change in the future; our ability to recruit and retain qualified physicians and other healthcare professionals, and enforce our non-compete agreements with our physicians; the loss of one or more members of our senior management team; the outcome of government investigations of certain of our business practices; our ability to generate cash flow to service our debt obligations and fund the cost of capital expenditures to maintain and upgrade our vehicle fleet and medical equipment; and the loss of existing contracts and the accuracy of our assessment of costs under new contracts.
All references to we, our, us or EMSC refer to Emergency Medical Services Corporation and its subsidiaries, including Emergency Medical Services L.P., or EMS LP. The Companys business is conducted primarily through two operating subsidiaries, American Medical Response, Inc., or AMR, and EmCare Holdings Inc., or EmCare.
This Report should be read in conjunction with the Companys consolidated financial statements and notes thereto included in our Annual Report on Form 10-K filed with the SEC on February 27, 2008.
Company Overview
We are a leading provider of emergency medical services in the United States. We operate our business and market our services under the AMR and EmCare brands. We believe that AMR, over its more than 50 years of operating history, has become the leading provider of ambulance transport services in the United States. We believe that EmCare, over its more than 30 years of operating history, has become the leading provider of outsourced emergency department staffing and management services in the United States.
Key Factors and Measures We Use to Evaluate Our Business
The key factors and measures we use to evaluate our business focus on the number of patients we treat and transport and the costs we incur to provide the necessary care and transportation for each of our patients.
We evaluate our revenue net of provisions for contractual payor discounts and provisions for uncompensated care. Medicaid, Medicare and certain other payors receive discounts from our standard charges, which we refer to as contractual discounts. In addition, individuals we treat and transport may be personally responsible for a deductible or co-pay under their third party payor coverage, and most of our contracts require us to treat and transport patients who have no insurance or other third party payor coverage. Due to the uncertainty regarding collectibility of charges associated with services we provide to these patients, which we refer to as uncompensated care, our net revenue recognition is based on expected cash collections. Our net revenue is gross billings after provisions for contractual discounts and estimated uncompensated care. Provisions for contractual discounts and uncompensated care have increased historically primarily as a result of increases in gross billing rates.
The table below summarizes our approximate payor mix as a percentage of both net revenue and total transports and patient visits for the three and nine months ended September 30, 2008 and 2007. In determining the net revenue payor mix, we use cash collections in the period as an approximation of net revenue recorded.
19
|
|
Percentage of Net Revenue |
|
Percentage of Total Volume |
|
||||||||||||
|
|
Quarter ended |
|
Nine months ended September 30, |
|
Quarter ended |
|
Nine months ended September 30, |
|
||||||||
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
Medicare |
|
20.4 |
% |
25.0 |
% |
23.1 |
% |
24.7 |
% |
25.2 |
% |
26.0 |
% |
25.9 |
% |
26.2 |
% |
Medicaid |
|
3.7 |
% |
4.7 |
% |
4.3 |
% |
4.7 |
% |
10.8 |
% |
10.4 |
% |
10.8 |
% |
10.5 |
% |
Commercial insurance and managed care |
|
42.6 |
% |
46.7 |
% |
47.0 |
% |
48.6 |
% |
41.9 |
% |
40.7 |
% |
41.9 |
% |
41.1 |
% |
Self-pay |
|
4.0 |
% |
4.9 |
% |
4.3 |
% |
4.7 |
% |
22.2 |
% |
22.9 |
% |
21.4 |
% |
22.2 |
% |
Subsidies & fees |
|
29.3 |
% |
18.7 |
% |
21.3 |
% |
17.3 |
% |
|
|
|
|
|
|
|
|
Total |
|
100.0 |
% |
100.0 |
% |
100.0 |
% |
100.0 |
% |
100.0 |
% |
100.0 |
% |
100.0 |
% |
100.0 |
% |
In addition to continually monitoring our payor mix, we also analyze certain measures in each of our business segments.
AMR
Approximately 52%, 57% excluding deployment revenue from AMRs agreement with the Federal Emergency Management Agency, or FEMA, of AMRs net revenue for the nine months ended September 30, 2008 was generated from emergency 9-1-1 ambulance transport services. The FEMA contract is described further in Item 2 Managements Discussion and Analysis of Financial Condition and Results of Operations - Factors Affecting Operating Results. Non-emergency ambulance transport services, including critical care transfers, wheelchair transports and other interfacility transports, or IFTs, accounted for 27%, 30% excluding FEMA deployment revenue, of AMRs net revenue for the same period, with the balance generated from fixed wing medical transportation services, Medicaid managed transportation services, and the provision of training, dispatch and other services to communities and public safety agencies. AMRs measures for net revenue include transports, segregated into ambulance and wheelchair transports and in certain analyses weighted, and net revenue per transport.
The change from period to period in the number of transports is influenced by increases in transports in existing markets from both new and existing facilities we serve for non-emergency transports, the effects of general community conditions for emergency transports and the impact of newly acquired businesses.
The costs we incur in our AMR business segment consist primarily of compensation and benefits for medical crews and support personnel, direct and indirect operating costs to provide transportation services, and costs related to accident and insurance claims. AMRs key cost measures include unit hours and cost per unit hour, to measure compensation-related costs and the efficiency of our ambulance deployment, operating costs per transport, and accident and insurance claims.
We have focused our risk mitigation efforts on employee training for proper patient handling techniques, development of clinical and medical equipment protocols, driving safety, implementation of technology to reduce auto incidents and other risk mitigation processes which we believe have resulted in a reduction in the frequency, severity and development of claims. We continue to see positive trends in our claims costs but cannot provide assurance that these trends will continue.
EmCare
Of EmCares net revenue for the nine months ended September 30, 2008, approximately 99% was derived from our hospital contracts for emergency department staffing, hospitalist and radiology services and other management services. Of this revenue, approximately 78% was generated from billings to third party payors and patients for patient visits and approximately 22% was generated from billings to hospitals and affiliated physician groups for professional services. EmCares key net revenue measures are patient visits, net revenue per patient visit, and number of contracts.
The change from period to period in the number of patient visits under our same store contracts is influenced by general community conditions as well as hospital-specific elements, many of which are beyond our direct control.
The costs incurred in our EmCare business segment consist primarily of compensation and benefits for physicians and other professional providers, professional liability costs, and contract and other support costs. EmCares key cost measures include provider compensation per patient visit and professional liability costs.
We have developed extensive professional liability risk mitigation processes, including risk assessments on medical professionals and hospitals, extensive incident reporting and tracking processes, clinical fail-safe programs, training and education and other risk mitigation programs which we believe have historically resulted in a continued reduction in the frequency, severity and development of claims.
20
Recent Developments
The Company adopted SFAS 157 Fair Value Measurement effective January 1, 2008, which among other things, requires additional disclosures about investments that are reported at fair value. SFAS 157 establishes a hierarchal disclosure framework which ranks the level of market price observability used in measuring investments at fair value. Market price observability is impacted by a number of factors, including the type of investment and the characteristics specific to the investment. Investments 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.
Factors Affecting Operating Results
Federal Emergency Management Agency Contract
In 2007, FEMA awarded AMR with a national contract to provide ambulance, para-transit, and rotary and fixed-wing air ambulance transportation services to supplement federal and military responses to disasters, acts of terrorism and other public health emergencies. The contract covers the 21 states along the Gulf and Atlantic coasts and can be expanded by FEMA to the 48 contiguous states if necessary. The national contract took effect on August 1, 2007 and was renewed by FEMA for a second year. FEMA has the option to renew the contract for three more years on an annual basis. In August 2008, AMR was deployed under this contract to provide patient evacuations and disaster relief efforts in three Gulf Coast states for hurricanes Gustav and Ike and recorded $101 million, which included approximately $11 million of expense pass-throughs, in net revenue during each of the three and nine months ended September 30, 2008. For the three and nine months ended September 30, 2007, net revenue for the FEMA contract was $11 million associated with the deployment for hurricane Dean.
Changes in Net New Contracts
Our operating results are affected directly by the number of net new contracts and related volumes we have in a period, reflecting the effects of both new contracts and contract expirations. We regularly bid for new contracts, frequently in a formal competitive bidding process that often requires written responses to a Request for Proposal, or RFP, and, in any fiscal period, certain of our contracts will expire. We may elect not to seek extension or renewal of a contract, or may reduce certain services, if we determine that we cannot continue to provide such services on favorable terms. With respect to expiring contracts we would like to renew, we may be required to seek renewal through an RFP, and we may not be successful in retaining any such contracts, or retaining them on terms that are as favorable as present terms.
Inflation
Certain of our expenses, such as wages and benefits, insurance, fuel and equipment repair and maintenance costs, are subject to normal inflationary pressures. Excluding the impact of the FEMA contract, fuel expense represented 16.2% and 12.7% of AMRs operating expenses for the three months ended September 30, 2008 and 2007, respectively, and 15.2% and 11.8% for the nine months ended September 30, 2008 and 2007, respectively. Although we have generally been able to offset inflationary and other cost increases through increased operating efficiencies and successful negotiation of fees and subsidies, we can provide no assurance that we will be able to offset any future fuel and inflationary cost increases through similar efficiencies and fee changes.
Critical Accounting Policies
Revenue Recognition
Management regularly analyzes the ultimate collectability of accounts receivable after certain stages of the collection cycle using a look-back analysis to determine the amount of receivables subsequently collected. Retroactive adjustments recorded in the first nine months of the year, which increased revenue, were 0.4% of consolidated net revenue compared to 1.8% of consolidated net revenue for the nine months ended September 30, 2007.
Results of Operations
Three and Nine Months Ended September 30, 2008 Compared to Three and Nine Months Ended September 30, 2007
The following tables present a comparison of financial data from our unaudited consolidated statements of operations for the three and nine months ended September 30, 2008 and for the three and nine months ended September 30, 2007 for EMSC and our two operating segments.
21
Non-GAAP Measures
Adjusted EBITDA. Adjusted EBITDA is defined as net income before equity in earnings of unconsolidated subsidiary, income tax expense, interest and other income, realized gain on investments, interest expense and depreciation and amortization. Adjusted EBITDA is commonly used by management and investors as a performance measure and liquidity indicator. Adjusted EBITDA is not considered a measure of financial performance under U.S. generally accepted accounting principles, or GAAP, and the items excluded from Adjusted EBITDA are significant components in understanding and assessing our financial performance. Adjusted EBITDA should not be considered in isolation or as an alternative to such GAAP measures as net income, cash flows provided by or used in operating, investing or financing activities or other financial statement data presented in our financial statements as an indicator of financial performance or liquidity. Since Adjusted EBITDA is not a measure determined in accordance with GAAP and is susceptible to varying calculations, Adjusted EBITDA, as presented, may not be comparable to other similarly titled measures of other companies. The tables set forth a reconciliation of Adjusted EBITDA to net income and cash flows provided by operating activities.
Unaudited Consolidated Results of Operations and as a Percentage of Net Revenue
(dollars in thousands)
EMSC
|
|
Quarter ended |
|
Quarter ended |
|
Nine months ended |
|
Nine months ended |
|
||||||||||||
|
|
|
|
% of net |
|
|
|
% of net |
|
|
|
% of net |
|
|
|
% of net |
|
||||
Net revenue |
|
$ |
679,328 |
|
100.0 |
% |
$ |
529,752 |
|
100.0 |
% |
$ |
1,816,193 |
|
100.0 |
% |
$ |
1,569,783 |
|
100.0 |
% |
Compensation and benefits |
|
426,755 |
|
62.8 |
|
366,835 |
|
69.2 |
|
1,221,607 |
|
67.3 |
|
1,079,076 |
|
68.7 |
|
||||
Operating expenses |
|
135,087 |
|
19.9 |
|
82,473 |
|
15.6 |
|
302,014 |
|
16.6 |
|
238,731 |
|
15.2 |
|
||||
Insurance expense |
|
25,109 |
|
3.7 |
|
13,465 |
|
2.5 |
|
63,640 |
|
3.5 |
|
51,242 |
|
3.3 |
|
||||
Selling, general and administrative expenses |
|
20,509 |
|
3.0 |
|
15,876 |
|
3.0 |
|
50,621 |
|
2.8 |
|
44,082 |
|
2.8 |
|
||||
Restructuring charges |
|
|
|
|
|
|
|
|
|
|
|
|
|
2,242 |
|
0.1 |
|
||||
Interest income from restricted assets |
|
(1,623 |
) |
(0.2 |
) |
(1,919 |
) |
(0.4 |
) |
(5,113 |
) |
(0.3 |
) |
(5,294 |
) |
(0.3 |
) |
||||
Adjusted EBITDA |
|
73,491 |
|
10.8 |
|
53,022 |
|
10.0 |
|
183,424 |
|
10.1 |
|
159,704 |
|
10.2 |
|
||||
Depreciation and amortization expenses |
|
(16,993 |
) |
(2.5 |
) |
(17,809 |
) |
(3.4 |
) |
(52,156 |
) |
(2.9 |
) |
(52,165 |
) |
(3.3 |
) |
||||
Interest expense |
|
(11,117 |
) |
(1.6 |
) |
(12,652 |
) |
(2.4 |
) |
(31,387 |
) |
(1.7 |
) |
(35,281 |
) |
(2.2 |
) |
||||
Realized gain on investments |
|
768 |
|
0.1 |
|
9 |
|
0.0 |
|
3,011 |
|
0.2 |
|
68 |
|
0.0 |
|
||||
Interest and other income |
|
508 |
|
0.1 |
|
602 |
|
0.1 |
|
1,097 |
|
0.1 |
|
1,791 |
|
0.1 |
|
||||
Income tax expense |
|
(18,138 |
) |
(2.7 |
) |
(8,672 |
) |
(1.6 |
) |
(40,170 |
) |
(2.2 |
) |
(28,146 |
) |
(1.8 |
) |
||||
Equity in earnings of unconsolidated subsidiary |
|
98 |
|
0.0 |
|
170 |
|
0.0 |
|
152 |
|
0.0 |
|
425 |
|
0.0 |
|
||||
Net income |
|
$ |
28,617 |
|
4.2 |
% |
$ |
14,670 |
|
2.8 |
% |
$ |
63,971 |
|
3.5 |
% |
$ |
46,396 |
|
3.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited Reconciliation of Adjusted EBITDA to Cash Flows Provided by Operating Activities
(dollars in thousands)
|
|
For the nine months ended |
|
||||
|
|
September 30, |
|
||||
|
|
2008 |
|
2007 |
|
||
Adjusted EBITDA |
|
$ |
183,424 |
|
$ |
159,704 |
|
Interest paid |
|
(29,808 |
) |
(33,734 |
) |
||
Change in accounts receivable |
|
(54,499 |
) |
(71,007 |
) |
||
Change in other operating assets/liabilities |
|
29,226 |
|
1,289 |
|
||
Equity based compensation |
|
1,841 |
|
1,293 |
|
||
Other |
|
242 |
|
(599 |
) |
||
Cash flows provided by operating activities |
|
$ |
130,426 |
|
$ |
56,946 |
|
22
Unaudited Segment Results of Operations and as a Percentage of Net Revenue
(dollars in thousands)
AMR
|
|
Quarter ended |
|
Quarter ended |
|
Nine months ended |
|
Nine months ended |
|
||||||||||||
|
|
|
|
% of net |
|
|
|
% of net |
|
|
|
% of net |
|
|
|
% of net |
|
||||
Net revenue |
|
$ |
425,335 |
|
100.0 |
% |
$ |
310,929 |
|
100.0 |
% |
$ |
1,075,323 |
|
100.0 |
% |
$ |
914,341 |
|
100.0 |
% |
Compensation and benefits |
|
226,942 |
|
53.4 |
|
196,292 |
|
63.1 |
|
635,031 |
|
59.1 |
|
576,301 |
|
63.0 |
|
||||
Operating expenses |
|
126,154 |
|
29.7 |
|
71,682 |
|
23.1 |
|
275,936 |
|
25.7 |
|
207,289 |
|
22.7 |
|
||||
Insurance expense |
|
10,694 |
|
2.5 |
|
6,752 |
|
2.2 |
|
30,794 |
|
2.9 |
|
26,045 |
|
2.8 |
|
||||
Selling, general and administrative expenses |
|
15,066 |
|
3.5 |
|
10,916 |
|
3.5 |
|
34,073 |
|
3.2 |
|
30,308 |
|
3.3 |
|
||||
Restructuring charges |
|
|
|
|
|
|
|
|
|
|
|
|
|
2,242 |
|
0.2 |
|
||||
Interest income from restricted assets |
|
(705 |
) |
(0.2 |
) |
(720 |
) |
(0.2 |
) |
(2,069 |
) |
(0.2 |
) |
(2,160 |
) |
(0.2 |
) |
||||
Adjusted EBITDA |
|
47,184 |
|
11.1 |
|
26,007 |
|
8.4 |
|
101,558 |
|
9.4 |
|
74,316 |
|
8.1 |
|
||||
Reconciliation of Adjusted EBITDA to income from operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Adjusted EBITDA |
|
47,184 |
|
11.1 |
|
26,007 |
|
8.4 |
|
101,558 |
|
9.4 |
|
74,316 |
|
8.1 |
|
||||
Depreciation and amortization expense |
|
(13,447 |
) |
(3.2 |
) |
(14,246 |
) |
(4.6 |
) |
(41,951 |
) |
(3.9 |
) |
(41,707 |
) |
(4.6 |
) |
||||
Interest income from restricted assets |
|
(705 |
) |
(0.2 |
) |
(720 |
) |
(0.2 |
) |
(2,069 |
) |
(0.2 |
) |
(2,160 |
) |
(0.2 |
) |
||||
Income from operations |
|
$ |
33,032 |
|
7.8 |
% |
$ |
11,041 |
|
3.6 |
% |
$ |
57,538 |
|
5.4 |
% |
$ |
30,449 |
|
3.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EmCare
|
|
Quarter ended |
|
Quarter ended |
|
Nine months ended |
|
Nine months ended |
|
||||||||||||
|
|
|
|
% of net |
|
|
|
% of net |
|
|
|
% of net |
|
|
|
% of net |
|
||||
Net revenue |
|
$ |
253,993 |
|
100.0 |
% |
$ |
218,823 |
|
100.0 |
% |
$ |
740,870 |
|
100.0 |
% |
$ |
655,442 |
|
100.0 |
% |
Compensation and benefits |
|
199,813 |
|
78.7 |
|
170,543 |
|
77.9 |
|
586,576 |
|
79.2 |
|
502,775 |
|
76.7 |
|
||||
Operating expenses |
|
8,933 |
|
3.5 |
|
10,791 |
|
4.9 |
|
26,078 |
|
3.5 |
|
31,442 |
|
4.8 |
|
||||
Insurance expense |
|
14,415 |
|
5.7 |
|
6,713 |
|
3.1 |
|
32,846 |
|
4.4 |
|
25,197 |
|
3.8 |
|
||||
Selling, general and administrative expenses |
|
5,443 |
|
2.1 |
|
4,960 |
|
2.3 |
|
16,548 |
|
2.2 |
|
13,774 |
|
2.1 |
|
||||
Interest income from restricted assets |
|
(918 |
) |
(0.4 |
) |
(1,199 |
) |
(0.5 |
) |
(3,044 |
) |
(0.4 |
) |
(3,134 |
) |
(0.5 |
) |
||||
Adjusted EBITDA |
|
26,307 |
|
10.4 |
|
27,015 |
|
12.3 |
|
81,866 |
|
11.0 |
|
85,388 |
|
13.0 |
|
||||
Reconciliation of Adjusted EBITDA to income from operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Adjusted EBITDA |
|
26,307 |
|
10.4 |
|
27,015 |
|
12.3 |
|
81,866 |
|
11.0 |
|
85,388 |
|
13.0 |
|
||||
Depreciation and amortization expenses |
|
(3,546 |
) |
(1.4 |
) |
(3,563 |
) |
(1.6 |
) |
(10,205 |
) |
(1.4 |
) |
(10,458 |
) |
(1.6 |
) |
||||
Interest income from restricted assets |
|
(918 |
) |
(0.4 |
) |
(1,199 |
) |
(0.5 |
) |
(3,044 |
) |
(0.4 |
) |
(3,134 |
) |
(0.5 |
) |
||||
Income from operations |
|
$ |
21,843 |
|
8.6 |
% |
$ |
22,253 |
|
10.2 |
% |
$ |
68,617 |
|
9.3 |
% |
$ |
71,796 |
|
11.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23
Quarter ended September 30, 2008 compared to the quarter ended September 30, 2007
Consolidated
Our results for the three months ended September 30, 2008 reflect an increase in net revenue of $149.6 million and an increase in net income of $13.9 million compared to the three months ended September 30, 2007. The increase in net income is attributable primarily to hurricane deployments under AMRs national FEMA contract, growth in income from operations, which includes an increase in insurance expense, and a decrease in interest expense, partially offset by increased income tax expense. Basic and diluted earnings per share were $0.69 and $0.66, respectively, for the three months ended September 30, 2008. Basic and diluted earnings per share were $0.35 and $0.34, respectively, for the same period in 2007.
Net revenue. For the three months ended September 30, 2008, we generated net revenue of $679.3 million compared to $529.8 million for the three months ended September 30, 2007, representing an increase of 28.2%. The increase is attributable primarily to an increase of $90.6 million of FEMA deployment revenue, increases in rates and volumes on existing contracts and increased volume from net new contracts and acquisitions.
Adjusted EBITDA. Adjusted EBITDA was $73.5 million, or 10.8% of net revenue, for the three months ended September 30, 2008 compared to $53.0 million, or 10.0% of net revenue for the three months ended September 30, 2007. The 2008 period includes the Adjusted EBITDA impact related to increased deployment under the FEMA contract.
Interest expense. Interest expense for the three months ended September 30, 2008 was $11.1 million compared to $12.7 million for the three months ended September 30, 2007. The decrease is attributable primarily to the lower rate under our interest rate swap agreement, which became effective in the fourth quarter of 2007. The swap agreement converts $200.0 million of variable rate debt to fixed rate debt with an effective rate of 6.3%.
Income tax expense. Income tax expense for the three months ended September 30, 2008 was $18.1 million compared to $8.7 million for the same period in 2007. Our effective tax rate for the three months ended September 30, 2008 was 38.9%, and 37.4% for the same period in 2007. The increase is due primarily to growth in income from operations.
AMR
Net revenue. Net revenue for the three months ended September 30, 2008 was $425.3 million, an increase of $114.4 million, or 36.8%, from $310.9 million for the same period in 2007. The increase in net revenue was due primarily to an increase of $90.6 million of FEMA deployment revenue, and rate increases offset by lower transport volume. Excluding the impact of FEMA deployments, net revenue per weighted transport increased 8.2%, or $25.5 million and was offset by a decrease of 0.6%, or $1.7 million, in weighted transport volume. The increase in net revenue per transport is attributable primarily to rate increases in several markets including adjustments for increased fuel costs. Weighted transports decreased 4,100 from the same quarter last year. Ambulance transports, including acquisitions, increased 17,500 offset by a reduction of 19,300 transports in markets exited since last year. Same market ambulance transports increased 1.0% from last year.
Compensation and benefits. Compensation and benefit costs for the three months ended September 30, 2008 were $226.9 million, or 53.4% of net revenue, compared to $196.3 million, or 63.1% of net revenue, for the same period last year. The increase was due primarily to compensation costs incurred as a result of increased hurricane deployments under our national FEMA contract, annual salary increases and additional ambulance unit hour deployment. Excluding the estimated impact of the increased FEMA deployment, ambulance crew wages per ambulance unit hour increased by approximately 6.4%, or $7.2 million primarily attributable to wage rate increases. Ambulance unit hours increased period over period by 1.2%, or $1.4 million, excluding the impact of hurricane deployments. The increase is attributable to our recent acquisitions partially offset by the restructuring and exit of certain of our operations in 2007. Benefit costs increased by $4.0 million, excluding FEMA deployment benefit costs, for the three months ended September 30, 2008 compared to the same period in 2007. The change is attributable to increased health insurance costs and additional benefit costs related to our acquisitions.
Operating expenses. Operating expenses for the three months ended September 30, 2008 were $126.2 million, or 29.7% of net revenue, compared to $71.7 million, or 23.1% of net revenue, for the three months ended September 30, 2007. The change is due primarily to increased external provider expenses from our FEMA deployment of $46.3 million, increased fuel costs of $3.5 million and additional operating expenses of $1.7 million from our acquisitions.
Insurance expense. Insurance expense for the three months ended September 30, 2008 was $10.7 million, or 2.5% of net revenue, compared to $6.8 million, or 2.2% of net revenue, for the same period in 2007. We recorded a reduction of prior year
24
insurance provisions of $1.7 million during the three months ended September 30, 2008 and $4.7 million during the three months ended September 30, 2007.
Selling, general and administrative. Selling, general and administrative expense for the three months ended September 30, 2008 was $15.1 million, or 3.5% of net revenue, compared to $10.9 million, or 3.5% of net revenue, for the three months ended September 30, 2007. The increase is due primarily to travel and other administrative costs associated with our increased FEMA deployment.
Depreciation and amortization. Depreciation and amortization expense for the three months ended September 30, 2008 was $13.4 million, or 3.2% of net revenue, compared to $14.2 million, or 4.6% of net revenue, for the same period in 2007.
EmCare
Net revenue. Net revenue for the three months ended September 30, 2008 was $254.0 million, an increase of $35.2 million, or 16.1%, from $218.8 million for the three months ended September 30, 2007. The increase was due primarily to an increase in patient visits from net new hospital contracts and net revenue increases in existing contracts. Following June 30, 2007, we added 74 net new contracts which accounted for a net revenue increase of $24.9 million for the three months ended September 30, 2008. Of the 74 net new contracts added since June 30, 2007, 16 were added in 2007 resulting in an incremental increase in 2008 net revenue of $6.1 million. The remaining 58 net new contracts were added in 2008, resulting in an increase in net revenue of $18.8 million for the three months ended September 30, 2008. During the three months ended September 30, 2008, EmCare added a total of 63 new contracts and terminated 25 contracts. Of the 63 new contracts added in 2008, 45 were from our acquisition of Clinical Partners in August 2008 with related management fee revenue totaling $1.1 million in the quarter. Net revenue under our same store contracts (contracts in existence for the entirety of both periods) increased $10.3 million, or 5.3%, for the three months ended September 30, 2008. The change is due to a 3.3% increase in revenue per visit and an increase in same store patient visits of 2.0% over the prior period. Retroactive revenue adjustments in the third quarter of 2008 were not material.
Compensation and benefits. Compensation and benefits costs for the three months ended September 30, 2008 were $199.8 million, or 78.7% of net revenue, compared to $170.5 million, or 77.9% of net revenue, for the same period in 2007. Provider compensation and benefits costs increased $18.3 million from net new contract additions. Same store provider compensation and benefits costs were $9.4 million over the prior period due to a 5.4% increase in provider compensation per patient visit attributable primarily to higher net revenue and patient visits.
Operating expenses. Operating expenses for the three months ended September 30, 2008 were $8.9 million, or 3.5% of net revenue, compared to $10.8 million, or 4.9% of net revenue, for the same period in 2007. Operating expenses decreased due primarily to lower collection agency fees.
Insurance expense. Professional liability insurance expense for the three months ended September 30, 2008 was $14.4 million, or 5.7% of net revenue, compared to $6.7 million, or 3.1% of net revenue, for the three months ended September 30, 2007. The change is related primarily to an increase in prior year insurance provisions of $3.9 million for the three months ended September 30, 2008, compared to a reduction of prior period insurance provisions of $3.1 million for the same period last year.
Selling, general and administrative. Selling, general and administrative expense for the three months ended September 30, 2008 was $5.4 million, or 2.1% of net revenue, compared to $5.0 million, or 2.3% of net revenue, for the three months ended September 30, 2007.
Depreciation and amortization. Depreciation and amortization expense for the three months ended September 30, 2008 was $3.5 million, or 1.4% of net revenue, compared to $3.6 million, or 1.6% of net revenue, for the three months ended September 30, 2007.
Nine months ended September 30, 2008 compared to the nine months ended September 30, 2007
Consolidated
Our results for the nine months ended September 30, 2008 reflect an increase in net revenue of $246.4 million and an increase in net income of $17.6 million compared to the nine months ended September 30, 2007. The increase in net income is attributable primarily to increased hurricane deployments under AMRs national FEMA contract, growth in income from operations, higher realized gains on investments and a decrease in interest expense partially offset by increased income tax
25
expense. Basic and diluted earnings per share were $1.54 and $1.49, respectively, for the nine months ended September 30, 2008. Basic and diluted earnings per share were $1.12 and $1.08, respectively, for the same period in 2007.
Net revenue. For the nine months ended September 30, 2008, net revenue was $1,816.2 million compared to $1,569.8 million for the nine months ended September 30, 2007, representing an increase of 15.7%. The increase is attributable primarily to increased FEMA deployment revenue at AMR, increases in rates and volumes on existing contracts and increased volume from net new contracts and acquisitions.
Adjusted EBITDA. Adjusted EBITDA was $183.4 million, or 10.1% of net revenue, for the nine months ended September 30, 2008 compared to $159.7 million, or 10.2% of net revenue for the nine months ended September 30, 2007. The nine months ended September 30, 2007 included incremental positive revenue adjustments with an Adjusted EBITDA impact of $9.9 million. The 2008 period includes the Adjusted EBITDA impact related to increased deployment under the FEMA contract.
Interest expense. Interest expense for the nine months ended September 30, 2008 was $31.4 million compared to $35.3 million for the nine months ended September 30, 2007. The decrease is attributable primarily to the lower rate under our interest rate swap agreement, which became effective in the fourth quarter of 2007. The swap agreement converts $200.0 million of variable rate debt to fixed rate debt with an effective rate of 6.3%.
Income tax expense. Income tax expense increased $12.0 million for the nine months ended September 30, 2008, compared to the same period in 2007, resulting primarily from increased operating income, increased realized gain on investments and lower interest expense. Our effective tax rate for the nine months ended September 30, 2008 was 38.6% compared with 38.0% for the same period in 2007.
AMR
Net revenue. Net revenue for the nine months ended September 30, 2008 was $1,075.3 million, an increase of $161.0 million, or 17.6%, from $914.3 million for the same period in 2007. The increase in net revenue was due primarily from $90.9 million of additional FEMA deployment revenue, rate increases and higher transport volume. Excluding the impact of the FEMA deployments, net revenue increased due to a 5.3%, or $49.2 million increase in net revenue per weighted transport and 2.3%, or $20.9 million as a result of higher weighted transport volume. The increase in net revenue per transport is attributable primarily to rate increases in several markets including adjustments for increased fuel costs. Weighted transports increased 50,900 from the same period last year. The change was due to an increase in weighted transports of 95,400 from acquisitions and an increase in weighted transport volume in existing markets of 0.5%, offset by a decrease in weighted transports of 55,000 from the restructuring and exit of certain of our operations.
Compensation and benefits. Compensation and benefit costs for the nine months ended September 30, 2008 were $635.0 million, or 59.1% of net revenue, compared to $576.3 million, or 63.0% of net revenue, for the nine months ended September 30, 2007. The increase was due primarily to increases in compensation costs incurred as a result of increased hurricane deployments under our national FEMA contract, expenses from our acquisitions, annual salary increases and additional ambulance unit hour deployment. Excluding the impact of FEMA deployments, ambulance crew wages per ambulance unit hour increased by approximately 3.9%, or $13.1 million, principally from wage rate increases. Ambulance unit hours increased period over period by 2.3% or $7.4 million, excluding the impact of FEMA deployments. The increase is due to our recent acquisitions and increased transport volume in existing markets partially offset by the restructuring of certain of our operations and exit of other markets in 2007. Non-crew wages increased $11.2 million, excluding the impact of hurricane deployments, due primarily to additional compensation expenses from acquisitions of $5.8 million and annual salary increases of 3.2%. Benefit costs increased by $10.7 million, excluding FEMA deployment benefit costs, for the nine months ended September 30, 2008 due primarily to increased health insurance costs and additional benefit expense from our acquisitions.
Operating expenses. Operating expenses for the nine months ended September 30, 2008 were $275.9 million, or 25.7% of net revenue, compared to $207.3 million, or 22.7% of net revenue, for the nine months ended September 30, 2007. The change is due primarily to increased external provider expenses from our national FEMA deployment of $46.4 million, increased fuel costs of $9.2 million and additional operating expenses of $9.4 million from our acquisitions.
Insurance expense. Insurance expense for the nine months ended September 30, 2008 was $30.8 million, or 2.9% of net revenue, compared to $26.0 million, or 2.8% of net revenue, for the same period in 2007. We recorded a reduction of prior year insurance provisions of $5.3 million during the nine months ended September 30, 2008 and $11.9 million during the nine months ended September 30, 2007.
Selling, general and administrative. Selling, general and administrative expense for the nine months ended September 30, 2008 was $34.1 million, or 3.2% of net revenue, compared to $30.3 million, or 3.3% of net revenue, for the nine months ended
26
September 30, 2007. The increase is due primarily to travel and other administrative expenses for our national FEMA deployment.
Restructuring charges. Restructuring charges of $2.2 million were recorded during the nine months ended September 30, 2007, related to the closure of one of our billing offices and the restructuring of our operations in Los Angeles and Orange Counties in California.
Depreciation and amortization. Depreciation and amortization expense for the nine months ended September 30, 2008 was $42.0 million, or 3.9% of net revenue, compared to $41.7 million, or 4.6% of net revenue, for the same period in 2007.
EmCare
Net revenue. Net revenue for the nine months ended September 30, 2008 was $740.9 million, an increase of $85.4 million, or 13.0%, from $655.4 million for the nine months ended September 30, 2007. The increase was due primarily to an increase in patient visits from net new hospital contracts and net revenue increases in existing contracts. Following December 31, 2006, we added 75 net new contracts which accounted for a net revenue increase of $57.9 million. Of the 75 net new contracts added since December 31, 2006, 17 were added in 2007 resulting in an increase in 2008 net revenue of $21.1 million. For the nine months ended September 30, 2008, EmCare added 108 new contracts and terminated 50 contracts resulting in an incremental increase in net revenue of $36.8 million. Of the 108 new contracts added in 2008, 45 were from our acquisition of Clinical Partners in August 2008 with related management fee revenue totaling $1.1 million. Net revenue under our same store contracts increased $27.5 million, or 5.1%, for the period ended September 30, 2008 due to a 1.1% increase, or a 5.6% increase excluding retroactive revenue adjustments discussed below, in revenue per visit and an increase in same store patient visits of 4.0% over the prior period. Retroactive adjustments, which increased revenue for the nine months ended September 30, 2008 and 2007, were approximately 0.9% and 4.3% of EmCares net revenue, respectively.
Compensation and benefits. Compensation and benefits costs for the nine months ended September 30, 2008 were $586.6 million, or 79.2% of net revenue, compared to $502.8 million, or 76.7% of net revenue for the same period in 2007. Provider compensation and benefits costs increased $49.7 million from net new contract additions. Same store provider compensation and benefits costs were $29.2 million over the prior period due to a 4.6% increase in provider compensation per patient visit. The increase is due primarily to higher net revenue per patient visit and additional staffing due to growth in patient volumes.
Operating expenses. Operating expenses for the nine months ended September 30, 2008 were $26.1 million, or 3.5% of net revenue, compared to $31.4 million, or 4.8% of net revenue, for the same period in 2007. Operating expenses decreased due primarily to reduced off-hours radiology coverage, lower collection agency fees, and bank fees of approximately $2.1 million, which are now included in selling, general and administrative expenses.
Insurance expense. Professional liability insurance expense for the nine months ended September 30, 2008 was $32.8 million, or 4.4% of net revenue, compared to $25.2 million, or 3.8% of net revenue, for the nine months ended September 30, 2007. An increase of prior year insurance provisions of $1.3 million was recorded during the nine months ended September 30, 2008 compared to a reduction of $9.7 million recorded for the nine months ended September 30, 2007.
Selling, general and administrative. Selling, general and administrative expense for the nine months ended September 30, 2008 was $16.5 million, or 2.2% of net revenue, compared to $13.8 million, or 2.1% of net revenue, for the nine months ended September 30, 2007. The increase is due primarily to an increase in regional travel expense associated with the increase in contracts during the period and increased bank fees of approximately $2.1 million, which bank fees were previously included in operating expenses.
Depreciation and amortization. Depreciation and amortization expense for the nine months ended September 30, 2008 was $10.2 million, or 1.4% of net revenue, compared to $10.5 million, or 1.6% of net revenue, for the nine months ended September 30, 2007.
Critical Accounting Policies
For a discussion of accounting policies that we consider critical to our business operations and the understanding of our results of operations that affect the more significant judgments and estimates used in the preparation of our unaudited condensed consolidated financial statements, please refer to Item 7, Managements Discussion and Analysis of Financial Condition and Results of Operations Critical Accounting Policies contained in our annual report on Form 10-K for the year ended December 31, 2007 and incorporated by reference herein. As of September 30, 2008, there were no significant changes in our critical accounting policies or estimation procedures.
27
Liquidity and Capital Resources
Our primary source of liquidity is cash flows provided by our operating activities. We can also use our revolving senior secured credit facility, described below, to supplement cash flows provided by our operating activities if we decide to do so for strategic or operating reasons. Our liquidity needs are primarily to service long-term debt and to fund working capital requirements, capital expenditures related to the acquisition of vehicles and medical equipment, technology-related assets and insurance-related deposits.
We believe our cash and cash equivalents, cash provided by our operating activities, and amounts available under our senior secured credit facility will meet the liquidity requirements of our business through at least the next 12 months. We have available to us, upon compliance with customary conditions, $100.0 million under the revolving credit facility, less outstanding letters of credit of $34.5 million at September 30, 2008. Further, we have a conditional right under our senior secured credit facility to request new or existing lenders to provide up to an additional $100.0 million of term debt in $20.0 million increments.
Cash Flow
The table below summarizes cash flow information derived from our statements of cash flows for the periods indicated, amounts in thousands.
|
|
Nine months ended |
|
Nine months ended |
|
||
|
|
September 30, 2008 |
|
September 30, 2007 |
|
||
Net cash provided by (used in): |
|
|
|
|
|
||
Operating activities |
|
$ |
130,426 |
|
$ |
56,946 |
|
Investing activities |
|
(30,357 |
) |
(111,142 |
) |
||
Financing activities |
|
6,699 |
|
37,254 |
) |
||
Operating activities. Net cash provided by operating activities was $130.4 million for the nine months ended September 30, 2008 compared to $56.9 million for the same period last year. Increases in accounts receivable decreased operating cash flows by $54.5 million for the nine months ended September 30, 2008 compared to $71.0 million for the same period in 2007. Accounts receivable increased during 2008 due to FEMA deployment receivables outstanding as of September 30, offset by increased collections for receivables delayed in 2007 for billing system conversions and for delays in obtaining provider numbers. Increases in accounts payable and accrued liabilities increased operating cash flows by $42.0 million in 2008 compared to $5.3 million in 2007 primarily as a result of FEMA-related deployment accruals.
We regularly analyze days sales outstanding, or DSO, which is calculated by taking our net revenue for the quarter divided by the number of days in the quarter. The result is divided into net accounts receivable at the end of the period. DSO provides us with a gauge to measure receivables, revenue and collection activities. The following table outlines our DSO by segment and in total excluding the impact of the deployment under AMRs FEMA contract:
|
|
Q3 2008 |
|
Q2 2008 |
|
Q1 2008 |
|
Q4 2007 |
|
Q3 2007 |
|
Q2 2007 |
|
AMR |
|
83 |
|
86 |
|
87 |
|
89 |
|
89 |
|
90 |
|
EmCare |
|
72 |
|
76 |
|
79 |
|
79 |
|
81 |
|
78 |
|
EMSC |
|
78 |
|
82 |
|
84 |
|
85 |
|
86 |
|
85 |
|
EMSCs DSO decreased 7 days for the nine months ended September 30, 2008, 10 days including the impact of FEMA deployment revenue and related accounts receivable balances. AMRs DSO decreased 6 days for the nine months ended September 30, 2008 and was primarily from the collection of receivables delayed as a result of the billing system conversion in several markets during 2007. AMRs DSO increased 8 days in 2007, of which 6 days were related to this conversion.
EmCares DSO declined 7 days for the nine months ended September 30, 2008. The reduction was due to improved cash collections and from the collection of Medicare and Medicaid billings which had been delayed as a result of the time required to obtain provider numbers. During the nine months ended September 30, 2008, the total enrollment delayed amount decreased by approximately 33% and has been negatively affected by recent contract starts. The Company expects to collect these net Medicare and Medicaid receivables, which currently represent approximately 5 days of EmCares DSO.
Investing activities. Net cash used in investing activities was $30.4 million for the nine months ended September 30, 2008 compared to $111.1 million for the same period in 2007. The decrease in cash flows used in investing activities was affected by insurance collateral requirements, net capital expenditures and acquisitions of businesses. Net insurance collateral requirements provided $16.0 million during 2008 compared to cash required for insurance collateral of $7.3 million during the 2007 period. Net capital expenditure spending was $21.4 million during the nine months ended September 30, 2008 compared to $31.3 million for the same period last year due primarily to the timing of capital purchases and the completion of system upgrades in the first
28
half of 2007. Cash used in the acquisition of businesses during the nine months ended September 30, 2008 was $28.3 million compared to $75.6 million during the same period in 2007.
Financing activities. For the nine months ended September 30, 2008, net cash provided by financing activities was $6.7 million compared to $37.3 million for the nine months ended September 30, 2007. The change in net cash from financing activities is due to net debt repayments of $4.0 million for the nine months ended September 30, 2008 compared to net borrowings of $34.5 million for the same period in 2007. Net cash from financing activities for the nine months ended September 30, 2008 also includes an increase in bank overdrafts of $8.8 million and issuance of common stock from exercises of stock options totaling $1.9 million. At September 30, 2008 there were no amounts outstanding under our revolving credit facility.
29
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Our primary exposure to market risk consists of changes in interest rates on certain of our borrowings and changes in fuel prices. We have not entered into hedging transactions or used derivative instruments for speculative or trading purposes to mitigate our exposure to fluctuations in fuel prices.
We monitor the risk from changing interest rates and evaluate ways to mitigate possible exposures, as appropriate, using derivative and hedging instruments. Our use of derivative instruments is limited to highly effective fixed interest rate swap agreements used to manage well-defined interest rate risk exposures. At September 30, 2008, we were party to one interest rate swap agreement. The swap agreement is with major financial institutions and amounts to $200 million of our variable rate debt. This swap agreement effectively converts $200 million of variable rate debt to fixed rate debt with an effective rate of 6.3%. The Company continues to make interest payments based on the variable rate associated with the debt (based on LIBOR which had an average rate of 4% at September 30, 2008) and periodically settles with its counterparties for the difference between the rate paid and the fixed rate. The swap agreement expires in December 2009.
As of September 30, 2008, we had $474.1 million of debt excluding capital leases, of which $22.4 million was variable rate debt under our senior secured credit facility ($200 million of which was fixed through an interest rate swap which expires in December 2009) and the balance was fixed rate debt, including $250.0 million aggregate principal amount of our senior subordinated notes. An increase or decrease in interest rates of 0.125% will change our interest costs on our senior secured credit facility by less than $0.1 million per year based on outstanding indebtedness at September 30, 2008.
ITEM 4. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
We maintain a system of disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934 (the Exchange Act)) that are designed to ensure that information required to be disclosed in the reports that we file under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commissions rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by an issuer in the reports that it files or furnishes under the Exchange Act is accumulated and communicated to the issuers management, including its principal executive officer or officers and principal financial officer or officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, our management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management is required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.
Based on their evaluation of our disclosure controls and procedures conducted within 90 days of the date of filing this Report on Form 10-Q, our principal executive officer and our principal financial officer have concluded that, as of the date of their evaluation, our disclosure controls and procedures (as defined in Rules 13a -15(e) and 15d -15(e) promulgated under the Exchange Act) are effective.
Changes in Internal Control Over Financial Reporting
There were no changes in our internal control over financial reporting that occurred during our fiscal quarter ended September 30, 2008 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
30
EMERGENCY MEDICAL SERVICES CORPORATION
FOR THE THREE AND NINE MONTHS ENDED
SEPTEMBER 30, 2008
For additional information regarding legal proceedings, please refer to note 5, under the caption Commitments and Contingencies of the notes accompanying the consolidated financial statements included herein, to our Annual Report on Form 10-K filed with the SEC on February 27, 2008 and to our Quarterly Reports on Form 10-Q filed with the SEC on May 9, 2008 and August 7, 2008.
Other than with respect to the risk factors below, there have been no material changes from the risk factors disclosed in the Risk Factors sections of the Companys Annual Report on Form 10-K for the year ended December 31, 2007 and in the Companys Quarterly Report for the quarter ended June 30, 2008.
Volatility in current market conditions could negatively impact insurance collateral balances and result in additional funding requirements.
The Companys insurance collateral is comprised principally of government and investment grade securities and cash deposits with third parties. The recent volatility experienced in the market has not had a material impact to the Companys financial position or performance. Future volatility could, however, negatively impact the insurance collateral balances and result in additional funding requirements.
Volatility and disruption of financial markets could affect access to credit.
The current economic market environment is causing contraction in the availability of credit in the marketplace. This could potentially reduce the sources of liquidity for the Company. While there have not been changes to date regarding the Companys ability to access credit under its revolving credit facility or additional borrowings under our senior secured facility, future volatility could have a negative impact on our financial position and performance which could put us in default of the credit conditions and impact our ability to access credit. Additionally, future volatility and financial market disruptions could impact the creditors ability to honor the terms of the Companys credit agreements.
Our consolidated revenue and earnings could vary significantly from period to period due to our national contract with the Federal Emergency Management Agency.
Our revenue and earnings under our national contract with the Federal Emergency Management Agency, or FEMA, are likely to vary significantly from period to period. In the first two years of the FEMA contract, our annual revenues from services rendered under this contract have varied by approximately $90 million. In its present form, the contract generates revenue for us only in the event of a national emergency and then only if FEMA exercises its broad discretion to order a deployment. Our FEMA revenue therefore depends largely on circumstances outside of our control. We therefore cannot predict the revenue and earnings, if any, we may generate in any given period from our FEMA contract. This may lead to increased volatility in our actual revenue and earnings period to period.
We may be required to enter into large scale deployment of resources in response to a national emergency under our contract with FEMA, which may divert management attention and resources.
We do not believe that a FEMA deployment adversely affects our ability to service our local 911 contracts. However, any significant FEMA deployment requires significant management attention and could reduce our ability to pursue other local transport opportunities (such as IFT) and to pursue new business opportunities, which could have an adverse effect on our business and results of operations.
31
4.13 |
|
Supplemental Indenture No. 7, effective as of July 10, 2007, among Nevada Red Rock Holdings, Inc., Nevada Red Rock Ambulance, Inc., the Issuers named therein, the other Guarantors named therein and U.S. Bank Trust National Association, as trustee.* |
|
|
|
4.14 |
|
Supplemental Indenture No. 8, effective as of August 10, 2007, among Medicwest Holdings, Inc., Medicwest Ambulance, Inc., the Issuers named therein, the other Guarantors named therein and U.S. Bank Trust National Association, as trustee.* |
|
|
|
4.15 |
|
Supplemental Indenture No. 9, effective as of August 17, 2007, among Mission Care Services, LLC, Mission Care of Illinois, LLC, Mission Care of Missouri, LLC, Access2Care, LLC and Abbott Ambulance, Inc., the Issuers named therein, the other Guarantors named therein and U.S. Bank Trust National Association, as trustee.* |
|
|
|
4.16 |
|
Supplemental Indenture No. 10, effective as of October 19, 2007, among Arizona Oasis Acquisition, Inc., the Issuers named therein, the other Guarantors named therein and U.S. Bank Trust National Association, as trustee.* |
|
|
|
4.17 |
|
Supplemental Indenture No. 11, effective as of March 14, 2008, among Radiology Staffing Solutions, Inc. and RadStaffing Mangement Solutions Inc., the Issuers named therein, the other Guarantors named therein and U.S. Bank Trust National Association, as trustee.* |
|
|
|
4.18 |
|
Supplemental Indenture No. 12, effective as of March 28, 2008, among River Medical Incorporated, the Issuers named therein, the other Guarantors named therein and U.S. Bank Trust National Association, as trustee.* |
|
|
|
31.1 |
|
Certification of the Chief Executive Officer of Emergency Medical Services Corporation pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.* |
|
|
|
31.2 |
|
Certification of the Chief Executive Officer of Emergency Medical Services Corporation, as general partner of Emergency Medical Services L.P., pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.* |
|
|
|
31.3 |
|
Certification of the Chief Financial Officer of Emergency Medical Services Corporation pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.* |
|
|
|
31.4 |
|
Certification of the Chief Financial Officer of Emergency Medical Services Corporation, as general partner of Emergency Medical Services L.P., pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.* |
|
|
|
32.1 |
|
Certification of the Chief Executive Officer and the Chief Financial Officer of Emergency Medical Services Corporation pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.* |
|
|
|
32.2 |
|
Certification of the Chief Executive Officer and the Chief Financial Officer of Emergency Medical Services Corporation, as general partner of Emergency Medical Services L.P. pursuant to 18 U.S.C. Section 1350, as adopted, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.* |
|
|
|
* Filed with this Report
32
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrants have duly caused this report to be signed on their behalf by the undersigned, thereunto duly authorized.
|
|
EMERGENCY MEDICAL SERVICES CORPORATION |
||
|
|
|
||
|
|
(registrant) |
||
|
|
|
|
|
November 4, 2008 |
|
By: |
/s/ William A. Sanger |
|
Date |
|
|
William A. Sanger |
|
|
|
|
Chairman and Chief Executive Officer |
|
|
|
|
|
|
|
|
EMERGENCY MEDICAL SERVICES L.P. |
||
|
|
(registrant) |
||
|
|
|
|
|
|
|
By: |
Emergency Medical Services Corporation, its |
|
|
|
|
|
|
November 4, 2008 |
|
By: |
/s/ William A. Sanger |
|
Date |
|
|
William A. Sanger |
|
|
|
|
Chairman and Chief Executive Officer |
|
33
4.13 |
|
Supplemental Indenture No. 7, effective as of July 10, 2007, among Nevada Red Rock Holdings, Inc., Nevada Red Rock Ambulance, Inc., the Issuers named therein, the other Guarantors named therein and U.S. Bank Trust National Association, as trustee.* |
|
|
|
4.14 |
|
Supplemental Indenture No. 8, effective as of August 10, 2007, among Medicwest Holdings, Inc., Medicwest Ambulance, Inc., the Issuers named therein, the other Guarantors named therein and U.S. Bank Trust National Association, as trustee.* |
|
|
|
4.15 |
|
Supplemental Indenture No. 9, effective as of August 17, 2007, among Mission Care Services, LLC, Mission Care of Illinois, LLC, Mission Care of Missouri, LLC, Access2Care, LLC and Abbott Ambulance, Inc., the Issuers named therein, the other Guarantors named therein and U.S. Bank Trust National Association, as trustee.* |
|
|
|
4.16 |
|
Supplemental Indenture No. 10, effective as of October 19, 2007, among Arizona Oasis Acquisition, Inc., the Issuers named therein, the other Guarantors named therein and U.S. Bank Trust National Association, as trustee.* |
|
|
|
4.17 |
|
Supplemental Indenture No. 11, effective as of March 14, 2008, among Radiology Staffing Solutions, Inc. and RadStaffing Mangement Solutions Inc., the Issuers named therein, the other Guarantors named therein and U.S. Bank Trust National Association, as trustee.* |
|
|
|
4.18 |
|
Supplemental Indenture No. 12, effective as of March 28, 2008, among River Medical Incorporated, the Issuers named therein, the other Guarantors named therein and U.S. Bank Trust National Association, as trustee.* |
|
|
|
31.1 |
|
Certification of the Chief Executive Officer of Emergency Medical Services Corporation pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.* |
|
|
|
31.2 |
|
Certification of the Chief Executive Officer of Emergency Medical Services Corporation, as general partner of Emergency Medical Services L.P., pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.* |
|
|
|
31.3 |
|
Certification of the Chief Financial Officer of Emergency Medical Services Corporation pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.* |
|
|
|
31.4 |
|
Certification of the Chief Financial Officer of Emergency Medical Services Corporation, as general partner of Emergency Medical Services L.P., pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.* |
|
|
|
32.1 |
|
Certification of the Chief Executive Officer and the Chief Financial Officer of Emergency Medical Services Corporation pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.* |
|
|
|
32.2 |
|
Certification of the Chief Executive Officer and the Chief Financial Officer of Emergency Medical Services Corporation, as general partner of Emergency Medical Services L.P. pursuant to 18 U.S.C. Section 1350, as adopted, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.* |
|
|
|
* Filed with this Report
34