Delaware |
36-4116193 |
(State
or other jurisdiction of
incorporation
or organization) |
(I.R.S.
Employer Identification No.) |
PART
OR ITEM |
PAGE | |
Part
I. |
FINANCIAL
STATEMENTS |
3 |
Item
1. |
Interim
Condensed Consolidated Financial Statements (unaudited) |
|
Condensed
Consolidated Balance Sheets -March 31, 2005 and December 31,
2004 |
3 | |
Condensed
Consolidated Statements of Operations - Three months ended March 31,
2005 and 2004 |
4 | |
Condensed
Consolidated Statements of Cash Flows - Three months ended March
31, 2005 and 2004 |
5 | |
Notes
to the Interim Condensed Consolidated Financial Statements |
6 | |
Item
2. |
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations |
11 |
Item
4. |
Disclosure
Controls and Procedures |
16 |
Part
II. |
OTHER
INFORMATION |
17 |
Item
2. |
Unregistered
Sales of Equity Securities and Use of Proceeds |
17 |
Item
6. |
Exhibits |
17 |
Signatures |
18 |
NOVAMED,
INC. AND SUBSIDIARIES |
CONDENSED
CONSOLIDATED BALANCE SHEETS |
(Dollars
in thousands, except per share
data) |
March
31, |
December 31, |
||||||
ASSETS |
2005 |
2004 |
|||||
Current assets: |
(unaudited) |
||||||
Cash
and cash equivalents |
$ |
1,255 |
$ |
500 |
|||
Accounts
receivable, net of allowances of $10,803 and
$10,083, respectively |
11,542 |
10,237 |
|||||
Notes
and amounts due from related parties |
570 |
719 |
|||||
Inventory |
1,691 |
1,518 |
|||||
Other
current assets |
990 |
1,182 |
|||||
Total
current assets |
16,048 |
14,156 |
|||||
Property
and equipment, net |
9,184 |
8,110 |
|||||
Intangible
assets, net |
58,402 |
51,421 |
|||||
Noncurrent
deferred tax assets, net |
1,657 |
2,248 |
|||||
Other
assets, net |
1,092 |
1,052 |
|||||
Total
assets |
$ |
86,383 |
$ |
76,987 |
|||
LIABILITIES
AND STOCKHOLDERS’ EQUITY |
|||||||
Current
liabilities: |
|||||||
Accounts
payable |
$ |
6,279 |
$ |
4,848 |
|||
Accrued
expenses and income taxes payable |
2,708 |
3,168 |
|||||
Current
maturities of long-term debt |
310 |
274 |
|||||
Current
liabilities of discontinued operations |
215 |
246 |
|||||
Total
current liabilities |
9,512 |
8,536 |
|||||
Long-term
debt, net of current maturities |
12,184 |
5,314 |
|||||
Minority
interests |
8,696 |
8,516 |
|||||
Commitments
and contingencies |
|||||||
Stockholders’
equity: |
|||||||
Series
E Junior Participating Preferred Stock, $0.01 par value,
1,912,000 shares authorized, none outstanding at March
31, 2005 and December 31, 2004, respectively |
— |
— |
|||||
Common
stock, $0.01 par value, 81,761,465 shares authorized,
25,749,671 and 25,649,921 shares issued at
March 31, 2005 and December 31, 2004, respectively |
258 |
256 |
|||||
Additional
paid-in-capital |
80,025 |
79,710 |
|||||
Accumulated
deficit |
(17,828 |
) |
(19,182 |
) | |||
Treasury
stock, at cost, 4,257,461 and 4,208,743 shares at
March 31, 2005 and December 31, 2004, respectively |
(6,464 |
) |
(6,163 |
) | |||
Total
stockholders’ equity |
55,991 |
54,621 |
|||||
Total
liabilities and stockholders’ equity |
$ |
86,383 |
$ |
76,987 |
NOVAMED,
INC. AND SUBSIDIARIES |
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS |
(Amounts
in thousands, except per share data;
unaudited) |
Three
months ended March 31, |
|||||||
2005 |
2004 |
||||||
Net
revenue: |
|||||||
Surgical
facilities |
$ |
13,638 |
$ |
9,349 |
|||
Product
sales and other |
4,863 |
4,876 |
|||||
Total
net revenue |
18,501 |
14,225 |
|||||
Operating
expenses: |
|||||||
Salaries,
wages and benefits |
6,052 |
5,078 |
|||||
Cost
of sales and medical supplies |
4,478 |
3,518 |
|||||
Selling,
general and administrative |
3,878 |
3,154 |
|||||
Depreciation
and amortization |
583 |
676 |
|||||
Total
operating expenses |
14,991 |
12,426 |
|||||
Operating
income |
3,510 |
1,799 |
|||||
Minority
interests in earnings of consolidated entities |
1,532 |
753 |
|||||
Earnings
of non-consolidated affiliate |
(61 |
) |
— |
||||
Other
(income) expense, net |
(15 |
) |
(200 |
) | |||
Income
before income taxes |
2,054 |
1,246 |
|||||
Income
tax provision |
822 |
499 |
|||||
Net
income from continuing operations |
1,232 |
747 |
|||||
Net
income from discontinued operations |
122 |
594 |
|||||
Net
income |
$ |
1,354 |
$ |
1,341 |
|||
Basic
earnings per common share: |
|||||||
Income
from continuing operations |
$ |
0.05 |
$ |
0.03 |
|||
Income
from discontinued operations |
0.01 |
0.03 |
|||||
Net
income |
$ |
0.06 |
$ |
0.06 |
|||
Diluted
earnings per common share: |
|||||||
Income
from continuing operations |
$ |
0.05 |
$ |
0.03 |
|||
Income
from discontinued operations |
0.01 |
0.03 |
|||||
Net
income |
$ |
0.06 |
$ |
0.06 |
|||
Weighted
average common shares outstanding |
21,482 |
21,228 |
|||||
Dilutive
effect of employee stock options |
2,281 |
2,021 |
|||||
Diluted
weighted average common shares outstanding |
23,763 |
23,249 |
NOVAMED,
INC. AND SUBSIDIARIES |
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS |
(Dollars
in thousands; unaudited) |
Three
months ended March 31, |
|||||||
2005 |
2004 |
||||||
Cash flows from operating activities: | |||||||
Net
income from continuing operations |
$ |
1,232 |
$ |
747 |
|||
Adjustments
to reconcile net income to net cash provided by continuing
operations, net of effects of purchase transactions— |
|||||||
Depreciation
and amortization |
583 |
676 |
|||||
Current
and deferred taxes |
822 |
499 |
|||||
Earnings
of non-consolidated affiliate |
(61 |
) |
— |
||||
Gain
on sale of minority interests |
— |
(190 |
) | ||||
Minority
interests |
1,532 |
753 |
|||||
Distributions
to minority partners |
(1,862 |
) |
(928 |
) | |||
Changes
in operating assets and liabilities— |
|||||||
Accounts
receivable |
(995 |
) |
(2,158 |
) | |||
Inventory |
(97 |
) |
127 |
||||
Other
current assets |
216 |
112 |
|||||
Accounts
payable and accrued expenses |
683 |
814 |
|||||
Other
noncurrent assets |
41 |
53 |
|||||
Net
cash provided by operating activities |
2,094 |
505 |
|||||
Cash
flows from investing activities: |
|||||||
Payments
for acquisitions, net |
(7,709 |
) |
— |
||||
Proceeds
from sale of minority interests |
— |
970 |
|||||
Purchases
of property and equipment |
(748 |
) |
(496 |
) | |||
Proceeds
from sale of property and equipment |
22 |
121 |
|||||
Other |
40 |
— |
|||||
Net
cash (used in) provided by investing activities |
(8,395 |
) |
595 |
||||
Cash
flows from financing activities: |
|||||||
Borrowings
under revolving line of credit |
14,100 |
— |
|||||
Payments
under revolving line of credit |
(7,100 |
) |
— |
||||
Proceeds
from the issuance of common stock |
200 |
225 |
|||||
Payments
of other debt, debt issuance fees and capital lease
obligations |
(165 |
) |
(14 |
) | |||
Net
cash provided by financing activities |
7,035 |
211 |
|||||
Cash
flows from discontinued operations: |
|||||||
Operating
activities |
(31 |
) |
(241 |
) | |||
Investing
activities |
52 |
162 |
|||||
Net
cash provided by (used in) discontinued operations |
21 |
(79 |
) | ||||
Net
increase in cash and cash equivalents |
755 |
1,232 |
|||||
Cash
and cash equivalents, beginning of period |
500 |
11,801 |
|||||
Cash
and cash equivalents, end of period |
$ |
1,255 |
$ |
13,033 |
Three
months ended March 31, |
|||||||
2005 |
2004 |
||||||
Supplemental
cash information: |
|||||||
Interest
paid |
$ |
90 |
$ |
17 |
|||
Income
taxes paid |
30 |
1 |
|||||
Income
tax refunds received |
(21 |
) |
(15 |
) |
Unamortized
Goodwill |
||||||||||||||||
Surgical Facilities |
Product Sales |
Other
|
Total |
Other Intangibles |
||||||||||||
Balance
December 31, 2004 |
$ |
45,005 |
$ |
5,475 |
$ |
941 |
$ |
51,421 |
$ |
— |
||||||
Acquisitions |
3,351 |
— |
— |
3,351 |
107 |
|||||||||||
Purchase
option buyout |
3,600 |
— |
— |
3,600 |
— |
|||||||||||
Purchase
price adjustments |
(77 |
) |
— |
— |
(77 |
) |
— |
|||||||||
Amortization |
— |
— |
— |
— |
— |
|||||||||||
Balance
March 31, 2005 |
$ |
51,879 |
$ |
5,475 |
$ |
941 |
$ |
58,295 |
$ |
107 |
Three
months ended
March
31, |
|||||||
2005 |
2004 |
||||||
Net
revenue |
$ |
— |
$ |
— |
|||
Litigation
settlement |
197 |
— |
|||||
Reverse
valuation allowance |
— |
958 |
|||||
Income
before income taxes |
197 |
958 |
|||||
Income
tax provision |
75 |
364 |
|||||
Net
income per statement of operations |
$ |
122 |
$ |
594 |
Reserve
at
December
31,
2004 |
Charges
Utilized |
Reserve
at
March
31,
2005 |
||||||||
Lease
commitments |
$ |
25 |
$ |
(12 |
) |
$ |
13 |
|||
Other |
13 |
(1 |
) |
12 |
||||||
Total
reserve balance |
$ |
38 |
$ |
(13 |
) |
$ |
25 |
Three
months ended
March
31, |
|||||||
2005 |
2004 |
||||||
Interest
expense |
$ |
114 |
$ |
29 |
|||
Interest
income |
(12 |
) |
(33 |
) | |||
Gain
on sale of minority interests |
— |
(190 |
) | ||||
Other,
net |
(117 |
) |
(6 |
) | |||
Other
(income) expense, net |
$ |
(15 |
) |
$ |
(200 |
) |
Three
months ended March 31, |
|||||||
2005 |
2004 |
||||||
Net
income - as reported |
$ |
1,354 |
$ |
1,341 |
|||
Deduct:
Total stock based compensation expense, net of related tax
effects |
(180 |
) |
(378 |
) | |||
Pro
forma net income |
$ |
1,174 |
$ |
963 |
|||
Earnings
per share: |
|||||||
Basic
— as reported |
$ |
0.06 |
$ |
0.06 |
|||
Basic
— pro forma |
$ |
0.05 |
$ |
0.05 |
|||
Diluted
— as reported |
$ |
0.06 |
$ |
0.06 |
|||
Diluted
— pro forma |
$ |
0.05 |
$ |
0.04 |
Surgical
Facilities |
Product
Sales |
Other |
Corporate |
Total |
||||||||||||
Three
months ended March
31, 2005 |
||||||||||||||||
Net
revenue |
$ |
13,638 |
$ |
3,021 |
$ |
1,842 |
$ |
— |
$ |
18,501 |
||||||
Earnings
(loss) before taxes |
2,575 |
592 |
161 |
(1,274 |
) |
2,054 |
||||||||||
Depreciation
and amortization |
447 |
42 |
26 |
68 |
583 |
|||||||||||
Interest
income |
7 |
— |
— |
5 |
12 |
|||||||||||
Interest
expense |
4 |
— |
— |
110 |
114 |
|||||||||||
Capital
expenditures |
591 |
65 |
58 |
34 |
748 |
|||||||||||
Accounts
receivable |
6,147 |
4,625 |
634 |
136 |
11,542 |
|||||||||||
Identifiable
assets |
68,092 |
11,589 |
1,854 |
4,848 |
86,383 |
|||||||||||
Three
months ended March
31, 2004 |
||||||||||||||||
Net
revenue |
$ |
9,349 |
$ |
2,798 |
$ |
2,078 |
$ |
— |
$ |
14,225 |
||||||
Earnings
(loss) before taxes |
2,037 |
613 |
182 |
(1,586 |
) |
1,246 |
||||||||||
Depreciation
and amortization |
461 |
54 |
33 |
128 |
676 |
|||||||||||
Interest
income |
— |
— |
— |
33 |
33 |
|||||||||||
Interest
expense |
1 |
— |
— |
28 |
29 |
|||||||||||
Capital
expenditures |
400 |
43 |
20 |
33 |
496 |
|||||||||||
Accounts
receivable |
4,265 |
4,437 |
1,546 |
219 |
10,467 |
|||||||||||
Identifiable
assets |
31,034 |
11,383 |
2,854 |
19,854 |
65,125 |
· |
Consolidated
revenue increased 30.1% to $18.5 million. Surgical facilities revenue
increased 45.9% to $13.6 million (same-facility surgical revenue increased
6.9% to $10.0 million). |
· |
Operating
income increased 95.1% to $3.5 million. |
· |
Acquired
a majority interest in an ASC in Berkley, MI for $4.0 million and
purchased a buy-out option in our Overland Park, KS ASC for $3.6
million. |
Three
months ended March 31, |
|||||||
2005 |
2004 |
||||||
Net
Revenue: |
|||||||
Surgical
facilities |
73.7 |
% |
65.7 |
% | |||
Product
sales and other |
26.3 |
34.3 |
|||||
Total
net revenue |
100.0 |
100.0 |
|||||
Operating
expenses: |
|||||||
Salaries,
wages and benefits |
32.7 |
35.7 |
|||||
Cost
of sales and medical supplies |
24.2 |
24.7 |
|||||
Selling,
general and administrative |
21.0 |
22.2 |
|||||
Depreciation
and amortization |
3.1 |
4.8 |
|||||
Total
operating expenses |
81.0 |
87.4 |
|||||
Operating
income |
19.0 |
12.6 |
|||||
Minority
interests in earnings of consolidated entities |
8.3 |
5.3 |
|||||
Other
(income) expense |
(0.4 |
) |
(1.4 |
) | |||
Income
before income taxes |
11.1 |
8.7 |
|||||
Income
tax provision |
4.4 |
3.5 |
|||||
Net
income from continuing operations |
6.7 |
5.2 |
|||||
Net
income from discontinued operations |
0.6 |
4.2 |
|||||
Net
income |
7.3 |
% |
9.4 |
% |
Three
Months Ended March 31, |
Increase |
|||||||||
Dollars in thousands |
2005 |
2004 |
(Decrease) |
|||||||
Surgical
Facilities: |
||||||||||
Same-facility: |
||||||||||
Net
revenue |
$ |
9,992 |
$ |
9,349 |
$ |
643 |
||||
#
of procedures |
12,345 |
11,625 |
720 |
|||||||
New
ASCs: |
||||||||||
Net
revenue |
$ |
3,646 |
$ |
— |
$ |
3,646 |
||||
#
of procedures |
5,276 |
— |
5,276 |
Three
Months Ended March 31, |
Increase |
|||||||||
Dollars in thousands |
2005 |
2004 |
(Decrease) |
|||||||
Product
Sales: |
||||||||||
Optical
laboratories |
$ |
1,286 |
$ |
1,314 |
$ |
(28 |
) | |||
Optical
products purchasing organization |
594 |
577 |
17 |
|||||||
Marketing
products and services |
649 |
459 |
190 |
|||||||
Optometric
practice/retail store |
492 |
448 |
44 |
|||||||
3,021 |
2,798 |
223 |
||||||||
Other: |
||||||||||
Ophthalmology
practice |
1,735 |
1,971 |
(236 |
) | ||||||
Other |
107 |
107 |
— |
|||||||
1,842 |
2,078 |
(236 |
) | |||||||
Total
Net Product Sales and Other Revenue |
$ |
4,863 |
$ |
4,876 |
$ |
(13 |
) |
o |
One
of our former affiliated physicians who owns a 5% interest in our River
Forest, IL ASC has the option to acquire an additional 5% interest,
exercisable on or before July 1, 2005; |
o |
One
of our existing physician-partners who owns a 30% interest in our
Thibodaux, LA ASC has the right to sell us up to a 10% interest in the ASC
in November 2006; and |
o |
Two
of our existing physician-partners who own a 64% interest in our New
Albany, IN pain management ASC have the right to sell us a 15% interest in
the ASC in November 2005. We have a corresponding right to purchase a 15%
interest in the ASC in September 2005. |
Period |
Total
Number
of Shares Purchased (1) |
Average
Price
Paid
per
Share |
Total
Number of Shares Purchased as Part of Publicly Announced Plans or Programs |
Maximum Number of Shares that May Yet Be Purchased Under the Plan or Programs |
|||||||||
1/01/2005
- 1/31/2005 |
6,017 |
$ |
5.84 |
None |
|
None |
|||||||
3/01/2005
- 3/31/2005 |
42,701 |
$ |
6.23 |
None |
None |
31 |
Certification
by the Principal Executive Officer and Chief Financial Officer pursuant to
Section 302 of the Sarbanes-Oxley Act of 2002 | |
32 |
Certification
of Principal Executive Officer and Chief Financial Officer pursuant to
Section 906 of the Sarbanes-Oxley Act of
2002 |
NOVAMED, INC. | ||
|
|
|
Date: May 13, 2005 | By: | /s/ Scott T. Macomber |
Scott T. Macomber | ||
Executive
Vice President and
Chief
Financial Officer
(on
behalf of Registrant and as principal financial
officer) |
Date: May 13, 2005 | By: | /s/ John P. Hart |
John P. Hart | ||
Vice
President, Corporate Controller
(as
principal accounting officer) |