WOOF-2013.9.30-10Q
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
___________________________________________________
FORM 10-Q
|
| |
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2013
|
| |
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Commission File Number: 001-16783
___________________________________________________
VCA Antech, Inc.
(Exact name of registrant as specified in its charter)
|
| | |
Delaware | | 95-4097995 |
(State or other jurisdiction of | | (I.R.S. Employer |
incorporation or organization) | | Identification No.) |
12401 West Olympic Boulevard
Los Angeles, California 90064-1022
(Address of principal executive offices)
(310) 571-6500
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes [X] No [ ].
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes [X] No [ ].
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 the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.:
|
| | |
Large accelerated filer [X] | | Accelerated filer [ ] |
| | |
Non-accelerated filer [ ] | | Smaller reporting company [ ] |
(Do not check if a smaller reporting company) | | |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes [ ] No [X].
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: common stock, $0.001 par value, 88,749,756 shares as of November 4, 2013.
VCA Antech, Inc. and Subsidiaries
Form 10-Q
September 30, 2013
Table of Contents
|
| | |
| | Page Number |
| | |
| | |
| | |
| | |
| | |
| Condensed, Consolidated Statements of Income for the Three and Nine Months Ended September 30, 2013 and 2012 | |
| | |
| Condensed, Consolidated Statements of Comprehensive Income for the Three and Nine Months Ended September 30, 2013 and 2012 | |
| | |
| Condensed, Consolidated Statements of Equity for the Nine Months Ended September 30, 2013 and 2012 | |
| | |
| Condensed, Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2013 and 2012 | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
PART I. | FINANCIAL INFORMATION |
| |
ITEM 1. | FINANCIAL STATEMENTS |
VCA Antech, Inc. and Subsidiaries
Condensed, Consolidated Balance Sheets
(Unaudited)
(In thousands, except par value)
|
| | | | | | | |
| September 30, 2013 | | December 31, 2012 |
Assets | | | |
Current assets: | | | |
Cash and cash equivalents | $ | 153,174 |
| | $ | 68,435 |
|
Trade accounts receivable, less allowance for uncollectible accounts of $17,420 and $16,546 at September 30, 2013 and December 31, 2012, respectively | 60,770 |
| | 55,912 |
|
Inventory | 51,929 |
| | 51,456 |
|
Prepaid expenses and other | 25,115 |
| | 25,086 |
|
Deferred income taxes | 26,130 |
| | 22,579 |
|
Prepaid income taxes | 1,512 |
| | 20,061 |
|
Total current assets | 318,630 |
| | 243,529 |
|
Property and equipment, net | 445,392 |
| | 403,444 |
|
Goodwill | 1,320,952 |
| | 1,291,231 |
|
Other intangible assets, net | 90,139 |
| | 94,823 |
|
Notes receivable, net | 3,474 |
| | 6,080 |
|
Deferred financing costs, net | 3,295 |
| | 4,232 |
|
Other | 53,453 |
| | 48,241 |
|
Total assets | $ | 2,235,335 |
| | $ | 2,091,580 |
|
Liabilities and Equity | | | |
Current liabilities: | | | |
Current portion of long-term debt | $ | 51,232 |
| | $ | 39,002 |
|
Accounts payable | 37,797 |
| | 39,416 |
|
Accrued payroll and related liabilities | 62,323 |
| | 49,893 |
|
Other accrued liabilities | 63,814 |
| | 57,131 |
|
Total current liabilities | 215,166 |
| | 185,442 |
|
Long-term debt, less current portion | 581,145 |
| | 591,641 |
|
Deferred income taxes | 82,568 |
| | 75,846 |
|
Other liabilities | 35,947 |
| | 37,267 |
|
Total liabilities | 914,826 |
| | 890,196 |
|
Commitments and contingencies |
| |
|
Redeemable noncontrolling interests | 11,031 |
| | 6,991 |
|
Preferred stock, par value $0.001, 11,000 shares authorized, none outstanding | — |
| | — |
|
VCA Antech, Inc. stockholders’ equity: | | | |
Common stock, par value $0.001, 175,000 shares authorized, 88,948 and 88,372 shares outstanding as of September 30, 2013 and December 31, 2012, respectively | 89 |
| | 88 |
|
Additional paid-in capital | 398,099 |
| | 390,359 |
|
Retained earnings | 904,003 |
| | 791,209 |
|
Accumulated other comprehensive (loss) income | (1,861 | ) | | 1,847 |
|
Total VCA Antech, Inc. stockholders’ equity | 1,300,330 |
| | 1,183,503 |
|
Noncontrolling interests | 9,148 |
| | 10,890 |
|
Total equity | 1,309,478 |
| | 1,194,393 |
|
Total liabilities and equity | $ | 2,235,335 |
| | $ | 2,091,580 |
|
The accompanying notes are an integral part of these condensed, consolidated financial statements.
1
VCA Antech, Inc. and Subsidiaries
Condensed, Consolidated Income Statements
(Unaudited)
(In thousands, except per share amounts)
|
| | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2013 | | 2012 | | 2013 | | 2012 |
Revenue | $ | 464,055 |
| | $ | 433,613 |
| | $ | 1,367,916 |
| | $ | 1,281,450 |
|
Direct costs | 353,378 |
| | 334,432 |
| | 1,046,022 |
| | 988,283 |
|
Gross profit | 110,677 |
| | 99,181 |
| | 321,894 |
| | 293,167 |
|
Selling, general and administrative expense | 38,747 |
| | 37,608 |
| | 117,616 |
| | 115,656 |
|
Net (gain) loss on sale or disposal of assets | (109 | ) | | 387 |
| | 1,187 |
| | 1,022 |
|
Operating income | 72,039 |
| | 61,186 |
| | 203,091 |
| | 176,489 |
|
Interest expense, net | 4,474 |
| | 4,295 |
| | 14,439 |
| | 12,746 |
|
Business combination adjustment gain | — |
| | — |
| | — |
| | (5,719 | ) |
Other income | (86 | ) | | (284 | ) | | (113 | ) | | (639 | ) |
Income before provision for income taxes | 67,651 |
| | 57,175 |
| | 188,765 |
| | 170,101 |
|
Provision for income taxes | 25,740 |
| | 21,533 |
| | 71,571 |
| | 62,360 |
|
Net income | 41,911 |
| | 35,642 |
| | 117,194 |
| | 107,741 |
|
Net income attributable to noncontrolling interests | 1,264 |
| | 1,605 |
| | 4,400 |
| | 4,139 |
|
Net income attributable to VCA Antech, Inc | $ | 40,647 |
| | $ | 34,037 |
| | $ | 112,794 |
| | $ | 103,602 |
|
Basic earnings per share | $ | 0.46 |
| | $ | 0.39 |
| | $ | 1.27 |
| | $ | 1.18 |
|
Diluted earnings per share | $ | 0.45 |
| | $ | 0.38 |
| | $ | 1.26 |
| | $ | 1.17 |
|
Weighted-average shares outstanding for basic earnings per share | 88,834 |
| | 87,773 |
| | 88,583 |
| | 87,554 |
|
Weighted-average shares outstanding for diluted earnings per share | 89,845 |
| | 88,654 |
| | 89,659 |
| | 88,589 |
|
The accompanying notes are an integral part of these condensed, consolidated financial statements.
2
VCA Antech, Inc. and Subsidiaries
Condensed, Consolidated Statements of Comprehensive Income
(Unaudited)
(In thousands)
|
| | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2013 | | 2012 | | 2013 | | 2012 |
Net income(1) | $ | 41,911 |
| | $ | 35,642 |
| | $ | 117,194 |
| | $ | 107,741 |
|
Other comprehensive income: | | | | | | | |
Foreign currency translation adjustments | 2,633 |
| | 2,878 |
| | (3,708 | ) | | 2,465 |
|
Other comprehensive loss | 2,633 |
| | 2,878 |
| | (3,708 | ) | | 2,465 |
|
Total comprehensive income | 44,544 |
| | 38,520 |
| | 113,486 |
| | 110,206 |
|
Comprehensive income attributable to noncontrolling interests(1) | 1,264 |
| | 1,605 |
| | 4,400 |
| | 4,139 |
|
Comprehensive income attributable to VCA Antech, Inc. | $ | 43,280 |
| | $ | 36,915 |
| | $ | 109,086 |
| | $ | 106,067 |
|
____________________________
| |
(1) | Includes approximately $2.6 million and $2.1 million of net income related to redeemable and mandatorily redeemable noncontrolling interests for the nine months ended September 30, 2013 and 2012, respectively. |
The accompanying notes are an integral part of these condensed, consolidated financial statements.
3
VCA Antech, Inc. and Subsidiaries
Condensed, Consolidated Statements of Equity
(Unaudited)
(In thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Common Stock | | Additional Paid-In Capital | | Retained Earnings | | Accumulated Other Comprehensive Income | | Noncontrolling Interests | | Total |
| Shares | | Amount | | | | | |
Balances, December 31, 2011 | 86,796 |
| | $ | 87 |
| | $ | 361,715 |
| | $ | 745,658 |
| | $ | 418 |
| | $ | 10,074 |
| | $ | 1,117,952 |
|
Net income (excludes $702 and $1,359 related to redeemable and mandatorily redeemable noncontrolling interests, respectively). | — |
| | — |
| | — |
| | 103,602 |
| | — |
| | 2,078 |
| | 105,680 |
|
Other comprehensive income | — |
| | — |
| | — |
| | — |
| | 2,465 |
| | — |
| | 2,465 |
|
Distribution to noncontrolling interests | — |
| | — |
| | — |
| | — |
| | — |
| | (1,102 | ) | | (1,102 | ) |
Share-based compensation | — |
| | — |
| | 10,466 |
| | — |
| | — |
| | — |
| | 10,466 |
|
Issuance of common stock under stock incentive plans | 745 |
| | 1 |
| | 3,321 |
| | — |
| | — |
| | — |
| | 3,322 |
|
Issuance of common stock for acquisitions | 473 |
| | — |
| | 10,500 |
| | — |
| | — |
| | — |
| | 10,500 |
|
Stock repurchases | (185 | ) | | — |
| | (3,933 | ) | | — |
| | — |
| | — |
| | (3,933 | ) |
Excess tax benefit from stock options | — |
| | — |
| | 358 |
| | — |
| | — |
| | — |
| | 358 |
|
Tax shortfall and other from stock options and awards | — |
| | — |
| | 52 |
| | — |
| | — |
| | — |
| | 52 |
|
Balances, September 30, 2012 | 87,829 |
| | $ | 88 |
| | $ | 382,479 |
| | $ | 849,260 |
| | $ | 2,883 |
| | $ | 11,050 |
| | $ | 1,245,760 |
|
| | | | | | | | | | | | | |
Balances, December 31, 2012 | 88,372 |
| | $ | 88 |
| | $ | 390,359 |
| | $ | 791,209 |
| | $ | 1,847 |
| | $ | 10,890 |
| | $ | 1,194,393 |
|
Net income (excludes $1,152 and $1,475 related to redeemable and mandatorily redeemable noncontrolling interests, respectively). | — |
| | — |
| | — |
| | 112,794 |
| | — |
| | 1,773 |
| | 114,567 |
|
Other comprehensive loss | — |
| | — |
| | — |
| | — |
| | (3,708 | ) | | — |
| | (3,708 | ) |
Formation of noncontrolling interests | — |
| | — |
| | — |
| | — |
| | — |
| | 1,806 |
| | 1,806 |
|
Distribution to noncontrolling interests | — |
| | — |
| | — |
| | — |
| | — |
| | (1,175 | ) | | (1,175 | ) |
Purchase of noncontrolling interests | — |
| | — |
| | (976 | ) | | — |
| | — |
| | (4,309 | ) | | (5,285 | ) |
Share-based compensation | — |
| | — |
| | 10,340 |
| | — |
| | — |
| | — |
| | 10,340 |
|
Issuance of common stock under stock incentive plans | 1,313 |
| | 1 |
| | 15,110 |
| | — |
| | — |
| | — |
| | 15,111 |
|
Stock repurchases | (737 | ) | | — |
| | (19,384 | ) | | — |
| | — |
| | — |
| | (19,384 | ) |
Excess tax benefit from stock options | — |
| | — |
| | 2,654 |
| | — |
| | — |
| | — |
| | 2,654 |
|
Tax benefit and other from stock options and awards | — |
| | — |
| | (4 | ) | | — |
| | — |
| | — |
| | (4 | ) |
Other | — |
| | — |
| | — |
| | — |
| | — |
| | 163 |
| | 163 |
|
Balances, September 30, 2013 | 88,948 |
| | $ | 89 |
| | $ | 398,099 |
| | $ | 904,003 |
| | $ | (1,861 | ) | | $ | 9,148 |
| | $ | 1,309,478 |
|
The accompanying notes are an integral part of these condensed, consolidated financial statements.
4
VCA Antech, Inc. and Subsidiaries Condensed, Consolidated Statements of Cash Flows (Unaudited) (In thousands)
|
| | | | | | | |
| Nine Months Ended September 30, |
| 2013 | | 2012 |
Cash flows from operating activities: | | | |
Net income | $ | 117,194 |
| | $ | 107,741 |
|
Adjustments to reconcile net income to net cash provided by operating activities: | | | |
Depreciation and amortization | 57,783 |
| | 56,882 |
|
Amortization of debt issue costs | 937 |
| | 961 |
|
Provision for uncollectible accounts | 5,380 |
| | 4,437 |
|
Business combination adjustment gain | — |
| | (5,719 | ) |
Net loss on disposal of assets | 1,187 |
| | 1,022 |
|
Share-based compensation | 10,340 |
| | 10,466 |
|
Deferred income taxes | 2,868 |
| | 14,119 |
|
Excess tax benefit from exercise of stock options | (2,654 | ) | | (358 | ) |
Other | (251 | ) | | (838 | ) |
Changes in operating assets and liabilities: | | | |
Trade accounts receivable | (9,986 | ) | | (5,079 | ) |
Inventory, prepaid expense and other assets | (1,634 | ) | | (6,727 | ) |
Accounts payable and other accrued liabilities | 4,941 |
| | 3,161 |
|
Accrued payroll and related liabilities | 11,408 |
| | 10,007 |
|
Income taxes | 21,492 |
| | (1,636 | ) |
Net cash provided by operating activities | 219,005 |
| | 188,439 |
|
Cash flows from investing activities: | | | |
Business acquisitions, net of cash acquired | (39,640 | ) | | (108,031 | ) |
Real estate acquired in connection with business acquisitions | (1,208 | ) | | (1,602 | ) |
Property and equipment additions | (52,682 | ) | | (55,257 | ) |
Proceeds from sale of assets | 905 |
| | 112 |
|
Other | (1,738 | ) | | (1,583 | ) |
Net cash used in investing activities | (94,363 | ) | | (166,361 | ) |
Cash flows from financing activities: | | | |
Repayment of debt | (28,507 | ) | | (52,040 | ) |
Proceeds from issuance of long-term debt | — |
| | 50,000 |
|
Proceeds from revolving credit facility | — |
| | 50,000 |
|
Repayment of revolving credit facility | — |
| | (50,000 | ) |
Payment of financing costs | — |
| | (122 | ) |
Distributions to noncontrolling interest partners | (3,324 | ) | | (2,802 | ) |
Purchase of noncontrolling interests | (5,727 | ) | | — |
|
Proceeds from issuance of common stock under stock option plans | 15,111 |
| | 3,322 |
|
Excess tax benefit from exercise of stock options | 2,654 |
| | 358 |
|
Repurchase of common stock | (19,384 | ) | | (3,897 | ) |
Other | (160 | ) | | (1,273 | ) |
Net cash used in financing activities | (39,337 | ) | | (6,454 | ) |
Effect of currency exchange rate changes on cash and cash equivalents | (566 | ) | | 386 |
|
Increase in cash and cash equivalents | 84,739 |
| | 16,010 |
|
Cash and cash equivalents at beginning of period | 68,435 |
| | 63,651 |
|
Cash and cash equivalents at end of period | $ | 153,174 |
| | $ | 79,661 |
|
| | | |
| | | |
The accompanying notes are an integral part of these condensed, consolidated financial statements.
5
VCA Antech, Inc. and Subsidiaries Condensed, Consolidated Statements of Cash Flows - Continued (Unaudited) (In thousands)
|
| | | | | | | |
| Nine Months Ended September 30, |
| 2013 | | 2012 |
Supplemental disclosures of cash flow information: | | | |
Interest paid | $ | 9,487 |
| | $ | 11,614 |
|
Income taxes paid | $ | 47,305 |
| | $ | 48,671 |
|
| | | |
Supplemental schedule of noncash investing and financing activities: | | | |
Detail of acquisitions: | | | |
Fair value of assets acquired | $ | 58,825 |
| | $ | 187,515 |
|
Fair value of pre-existing investment in AVC | — |
| | (11,850 | ) |
Noncontrolling interest | (5,406 | ) | | (8,161 | ) |
Cash paid for acquisitions | (39,640 | ) | | (108,031 | ) |
Cash paid to debt holders | (2,360 | ) | | (25,915 | ) |
Issuance of common stock for acquisitions | — |
| | (10,500 | ) |
Contingent consideration | (1,120 | ) | | (934 | ) |
Holdbacks | (892 | ) | | (2,525 | ) |
Liabilities assumed | $ | 9,407 |
| | $ | 19,599 |
|
| | | |
Other noncash items: | | | |
Capital lease additions | $ | 21,668 |
| | $ | — |
|
The accompanying notes are an integral part of these condensed, consolidated financial statements.
6
VCA Antech, Inc. and Subsidiaries
Notes to Condensed, Consolidated Financial Statements
September 30, 2013
(Unaudited)
Our company, VCA Antech, Inc. (“VCA”) is a Delaware corporation formed in 1986 and is based in Los Angeles, California. We are an animal healthcare company with the following four operating segments: animal hospitals ("Animal Hospital"), veterinary diagnostic laboratories (“Laboratory”), veterinary medical technology (“Medical Technology”), and Vetstreet. Our operating segments are aggregated into two reportable segments "Animal Hospital" and "Laboratory". Our Medical Technology and Vetstreet operating segments are combined in our "All Other" category. See Footnote 9, "Lines of Business" within these notes to unaudited condensed, consolidated financial statements.
Our animal hospitals offer a full range of general medical and surgical services for companion animals. Our animal hospitals treat diseases and injuries, provide pharmaceutical products and perform a variety of pet-wellness programs, including health examinations, diagnostic testing, vaccinations, spaying, neutering and dental care. At September 30, 2013, we operated 606 animal hospitals throughout 41 states and four Canadian provinces.
We operate a full-service veterinary diagnostic laboratory network serving all 50 states and certain areas in Canada. Our laboratory network provides sophisticated testing and consulting services used by veterinarians in the detection, diagnosis, evaluation, monitoring, treatment and prevention of diseases and other conditions affecting animals. At September 30, 2013, we operated 56 laboratories of various sizes located strategically throughout the United States and Canada.
Our Medical Technology business sells digital radiography and ultrasound imaging equipment, provides education and training on the use of that equipment, provides consulting and mobile imaging services, and sells software and ancillary services to the veterinary market.
Our Vetstreet business provides several different services to the veterinary community including, online communications, professional education, marketing solutions and a home delivery platform for independent animal hospitals.
The practice of veterinary medicine is subject to seasonal fluctuation. In particular, demand for veterinary services is significantly higher during the warmer months because pets spend a greater amount of time outdoors where they are more likely to be injured and are more susceptible to disease and parasites. In addition, use of veterinary services may be affected by levels of flea infestation, heartworms and ticks, and the number of daylight hours.
Our accompanying unaudited, condensed, consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States (“GAAP”) for interim financial information and in accordance with the rules and regulations of the United States Securities and Exchange Commission (“SEC”). Accordingly, they do not include all of the disclosures required by GAAP for annual financial statements as permitted under applicable rules and regulations. In the opinion of management, all normal recurring adjustments considered necessary for a fair presentation have been included. The results of operations for the three and nine months ended September 30, 2013 are not necessarily indicative of the results to be expected for the full year ending December 31, 2013. For further information, refer to our consolidated financial statements and notes thereto included in our 2012 Annual Report on Form 10-K.
The preparation of our condensed, consolidated financial statements in accordance with GAAP requires management to make estimates and assumptions that affect the amounts reported in our condensed, consolidated financial statements and notes thereto. Actual results could differ from those estimates.
During the quarter ended September 30, 2013, we recorded a non-cash physical inventory adjustment in our Animal Hospital business segment, which resulted in a $2.8 million credit adjustment to direct costs.
VCA Antech, Inc. and Subsidiaries
Notes to Condensed, Consolidated Financial Statements (Continued)
September 30, 2013
(Unaudited)
| |
3. | Goodwill and Other Intangible Assets |
Goodwill
The following table presents the changes in the carrying amount of our goodwill for the nine months ended September 30, 2013 (in thousands):
|
| | | | | | | | | | | | | | | |
| Animal Hospital | | Laboratory | | All Other | | Total |
Balance as of December 31, 2012 | | | | | | | |
Goodwill | $ | 1,177,348 |
| | $ | 96,861 |
| | $ | 137,833 |
| | $ | 1,412,042 |
|
Accumulated impairment losses | — |
| | — |
| | (120,811 | ) | | (120,811 | ) |
Balance as of December 31, 2012, net | 1,177,348 |
| | 96,861 |
| | 17,022 |
| | 1,291,231 |
|
Goodwill acquired | 32,549 |
| | 8 |
| | — |
| | 32,557 |
|
Foreign translation adjustment | (2,836 | ) | | (22 | ) | | — |
| | (2,858 | ) |
Other (1) | (421 | ) | | — |
| | 443 |
| | 22 |
|
Balance as of September 30, 2013 | | | | | | | |
Goodwill | 1,206,640 |
| | 96,847 |
| | 138,276 |
| | 1,441,763 |
|
Accumulated impairment losses | — |
| | — |
| | (120,811 | ) | | (120,811 | ) |
Balance as of September 30, 2013, net | $ | 1,206,640 |
| | $ | 96,847 |
| | $ | 17,465 |
| | $ | 1,320,952 |
|
____________________________
| |
(1) | Other primarily includes measurement period adjustments and a write-off related to a sale of an animal hospital. |
Other Intangible Assets
Our acquisition related amortizable intangible assets at September 30, 2013 and December 31, 2012 are as follows (in thousands):
|
| | | | | | | | | | | | | | | | | | | | | | | |
| As of September 30, 2013 | | As of December 31, 2012 |
| Gross Carrying Amount | | Accumulated Amortization | | Net Carrying Amount | | Gross Carrying Amount | | Accumulated Amortization | | Net Carrying Amount |
Non-contractual customer relationships | $ | 113,573 |
| | $ | (41,637 | ) | | $ | 71,936 |
| | $ | 110,404 |
| | $ | (36,605 | ) | | $ | 73,799 |
|
Covenants not-to-compete | 9,873 |
| | (5,458 | ) | | 4,415 |
| | 12,707 |
| | (7,357 | ) | | 5,350 |
|
Favorable lease assets | 7,465 |
| | (4,252 | ) | | 3,213 |
| | 7,228 |
| | (3,866 | ) | | 3,362 |
|
Trademarks | 12,096 |
| | (3,865 | ) | | 8,231 |
| | 12,494 |
| | (3,001 | ) | | 9,493 |
|
Contracts | 956 |
| | (633 | ) | | 323 |
| | 956 |
| | (570 | ) | | 386 |
|
Technology | 4,901 |
| | (2,891 | ) | | 2,010 |
| | 6,588 |
| | (4,179 | ) | | 2,409 |
|
Client lists | 50 |
| | (39 | ) | | 11 |
| | 50 |
| | (26 | ) | | 24 |
|
Total | $ | 148,914 |
| | $ | (58,775 | ) | | $ | 90,139 |
| | $ | 150,427 |
| | $ | (55,604 | ) | | $ | 94,823 |
|
VCA Antech, Inc. and Subsidiaries
Notes to Condensed, Consolidated Financial Statements (Continued)
September 30, 2013
(Unaudited)
| |
3. | Goodwill and Other Intangible Assets, continued |
The following table summarizes our aggregate amortization expense related to acquisition related intangible assets (in thousands):
|
| | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2013 | | 2012 | | 2013 | | 2012 |
Aggregate amortization expense | $ | 5,588 |
| | $ | 6,612 |
| | $ | 16,153 |
| | $ | 16,830 |
|
The estimated amortization expense related to acquisition related intangible assets for the remainder of 2013 and each of the succeeding years thereafter, as of September 30, 2013, is as follows (in thousands):
|
| | | |
Remainder of 2013 | $ | 5,471 |
|
2014 | 20,613 |
|
2015 | 18,557 |
|
2016 | 15,520 |
|
2017 | 9,096 |
|
Thereafter | 20,882 |
|
Total | $ | 90,139 |
|
The table below reflects the activity related to the acquisitions and dispositions of our animal hospitals and laboratories during the nine months ended September 30, 2013 and 2012, respectively:
|
| | | | | |
| Nine Months Ended September 30, |
Animal Hospitals: | 2013 | | 2012 |
Animal Hospital acquisitions, excluding Associate Veterinary Clinics (1981) LTD ("AVC") | 14 |
| | 24 |
|
Acquisitions, merged | (2 | ) | | (4 | ) |
AVC acquisition | — |
| | 44 |
|
Sold, closed or merged | (15 | ) | | (4 | ) |
Net (decrease) increase | (3 | ) | | 60 |
|
| | | |
Laboratories: | | | |
Acquisitions | 1 |
| | — |
|
Created | — |
| | 2 |
|
Net increase | 1 |
| | 2 |
|
VCA Antech, Inc. and Subsidiaries
Notes to Condensed, Consolidated Financial Statements (Continued)
September 30, 2013
(Unaudited)
| |
4. | Acquisitions, continued |
Animal Hospital and Laboratory Acquisitions, excluding 2012 acquisition of AVC
The following table summarizes the aggregate consideration for our independent animal hospitals, excluding AVC, and one laboratory acquired during the nine months ended September 30, 2013 and 2012, respectively, and the preliminary allocation of the acquisition price (in thousands):
|
| | | | | | | |
| Nine Months Ended September 30, |
| 2013 | | 2012 |
Consideration: | | | |
Cash | $ | 39,640 |
| | $ | 51,744 |
|
Cash paid to debt holders | 2,360 |
| | — |
|
Holdbacks | 892 |
| | 1,475 |
|
Earnout contingent consideration | 1,120 |
| | 934 |
|
Fair value of total consideration transferred | $ | 44,012 |
| | $ | 54,153 |
|
| | | |
Allocation of the Purchase Price: | | | |
Tangible assets | $ | 13,494 |
| | $ | 1,995 |
|
Identifiable intangible assets | 12,774 |
| | 9,184 |
|
Goodwill (1) | 32,557 |
| | 42,974 |
|
Other liabilities assumed | (9,407 | ) | | — |
|
| $ | 49,418 |
| | $ | 54,153 |
|
Noncontrolling interest | (5,406 | ) | | — |
|
Total | $ | 44,012 |
| | $ | 54,153 |
|
____________________________
(1) We expect that $12.9 million and $40.0 million of the goodwill recorded for these acquisitions, as of September 30, 2013 and 2012, respectively, will be deductible for income tax purposes.
The allocation of the purchase price is preliminary, because certain items have not been completed or finalized, including but not limited to, the valuation of tangible and intangible assets.
In addition to the purchase price listed above, we made cash payments for real estate acquired in connection with our purchase of animal hospitals totaling $1.2 million for the nine months ended September 30, 2013. There were $1.6 million in cash payments made for real estate for the nine months ended September 30, 2012.
2012 AVC Investment
On January 31, 2012, we increased our investment in AVC by approximately CDN $81 million (approximately US $81 million) becoming the sole non-veterinarian shareholder of AVC. At the time of the additional investment, AVC operated 44 animal hospitals in three Canadian provinces, offering services ranging from primary care, to specialty referral services and 24-hour emergency care. This investment and additional investments in AVC facilitates our continued expansion in the Canadian market. At the time of the investment, AVC had annualized revenue of approximately CDN $95 million (approximately US $95 million). Our condensed, consolidated financial statements reflect the operating results of AVC since January 31, 2012.
VCA Antech, Inc. and Subsidiaries
Notes to Condensed, Consolidated Financial Statements (Continued)
September 30, 2013
(Unaudited)
| |
4. | Acquisitions, continued |
The AVC investment accounting was finalized during the first quarter of 2013. The following table summarizes the total investment and the final allocation of the investment in AVC (in thousands):
|
| | | |
Consideration: | |
Cash | $ | 48,819 |
|
Cash paid to debt holders | 25,915 |
|
Fair value of total consideration transferred, net of cash acquired | $ | 74,734 |
|
| |
Allocation of the Purchase Price: | |
Tangible assets | $ | 11,694 |
|
Identifiable intangible assets (1) | 25,170 |
|
Goodwill (2) | 79,707 |
|
Other liabilities assumed | (21,826 | ) |
| 94,745 |
|
Noncontrolling interest | (8,161 | ) |
Fair value of pre-existing investment in AVC | (11,850 | ) |
Total | $ | 74,734 |
|
____________________________
(1) Identifiable intangible assets include customer relationships, trademarks and covenants-not-to-compete. The weighted-average amortization period for total identifiable intangible assets is approximately six years. This consists of amortization periods of five years for customer-related intangible assets, ten years for trademarks and three years for covenants-not-to-compete.
(2) As of September 30, 2013, we expect that approximately $362,000 of the goodwill recorded for this acquisition will be deductible for income tax purposes.
AVC is reported within our Animal Hospital reportable segment.
2012 ThinkPets, Inc ("ThinkPets")
On February 1, 2012, we acquired a 100% interest in ThinkPets for $21 million, payable by delivery of 473,389 shares of VCA common stock and $10.5 million in cash. Subsequent to the acquisition, we merged the operations of ThinkPets with Vetstreet. Our condensed, consolidated financial statements reflect the operating results of ThinkPets since February 1, 2012 reported within our "All Other" category in our segment disclosures.
VCA Antech, Inc. and Subsidiaries
Notes to Condensed, Consolidated Financial Statements (Continued)
September 30, 2013
(Unaudited)
| |
4. | Acquisitions, continued |
The ThinkPets acquisition accounting was finalized during the first quarter of 2013. The following table summarizes the total purchase price and the final allocation of the investment in ThinkPets (in thousands):
|
| | | |
Consideration: | |
Cash | $ | 7,468 |
|
Issuance of common stock for acquisitions | 10,500 |
|
Holdback | 1,050 |
|
Fair value of total consideration transferred, net of cash acquired | $ | 19,018 |
|
| |
Allocation of the Purchase Price: | |
Tangible assets | $ | 2,093 |
|
Identifiable intangible assets (1) | 7,221 |
|
Goodwill (2) | 12,155 |
|
Other liabilities assumed | (2,451 | ) |
Total | $ | 19,018 |
|
____________________________
(1) Identifiable intangible assets include customer relationships, contracts and trademarks. The weighted average
amortization period for total identifiable intangible assets is approximately eight years. This consists of amortization periods of nine years for customer-related intangible assets, four years for technology contracts and two years for trademarks.
(2) As of September 30, 2013, we expect that approximately $821,000 of the goodwill recorded for this acquisition will be deductible for income tax purposes.
VCA Antech, Inc. and Subsidiaries
Notes to Condensed, Consolidated Financial Statements (Continued)
September 30, 2013
(Unaudited)
| |
5. | Other Accrued Liabilities |
Other accrued liabilities consisted of the following (in thousands):
|
| | | | | | | |
| As of September 30, 2013 | | As of December 31, 2012 |
Deferred revenue | $ | 10,340 |
| | $ | 10,811 |
|
Accrued health insurance | 5,897 |
| | 6,409 |
|
Deferred rent | 4,294 |
| | 3,604 |
|
Accrued other insurance | 4,236 |
| | 3,799 |
|
Miscellaneous accrued taxes(1) | 4,090 |
| | 3,485 |
|
Accrued workers' compensation | 5,980 |
| | 3,570 |
|
Holdbacks and earnouts | 4,042 |
| | 3,599 |
|
Customer deposits | 2,872 |
| | 3,140 |
|
Accrued consulting fees | 2,943 |
| | 3,114 |
|
Accrued lease payments | 2,992 |
| | 888 |
|
Other | 16,128 |
| | 14,712 |
|
| $ | 63,814 |
| | $ | 57,131 |
|
____________________________
(1) Includes property, sales and use taxes.
6.Fair Value Measurements
Fair Value of Financial Instruments
The FASB accounting guidance requires disclosure of fair value information about financial instruments, whether or not they are recognized in the accompanying condensed, consolidated balance sheets. Fair value as defined by the guidance is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The fair value estimates of financial instruments are not necessarily indicative of the amounts we might pay or receive in actual market transactions. The use of different market assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts.
Cash and Cash Equivalents. These balances include cash and cash equivalents with maturities of less than three months. The carrying amount approximates fair value due to the short-term maturities of these instruments.
Receivables, Less Allowance for Doubtful Accounts, Accounts Payable and Certain Other Accrued Liabilities. Due to their short-term nature, fair value approximates carrying value.
Long-Term Debt. The fair value of debt at September 30, 2013 and December 31, 2012 is based upon the ask price quoted from an external source, which is considered a Level 2 input.
VCA Antech, Inc. and Subsidiaries
Notes to Condensed, Consolidated Financial Statements (Continued)
September 30, 2013
(Unaudited)
| |
6. | Fair Value Measurements, continued |
The following table reflects the carrying value and fair value of our variable-rate long-term debt (in thousands):
|
| | | | | | | | | | | | | | | |
| As of September 30, 2013 | | As of December 31, 2012 |
| Carrying Value | | Fair Value | | Carrying Value | | Fair Value |
Variable-rate long-term debt | $ | 568,750 |
| | $ | 568,750 |
| | $ | 592,422 |
| | $ | 592,422 |
|
At September 30, 2013, we did not have any material applicable nonrecurring measurements of nonfinancial assets and nonfinancial liabilities.
During the quarter ended December 31, 2012, Vetstreet's goodwill was written down to its implied fair value. Vetstreet's goodwill balance as of December 31, 2012 was $8.8 million. Additionally, during the quarter ended December 31, 2012, Vetstreet's long-lived assets were written down to their estimated fair value. Vetstreet's long-lived assets balance as of December 31, 2012 was $28.7 million.
| |
7. | Share-Based Compensation |
Stock Option Activity
A summary of our stock option activity for the nine months ended September 30, 2013 is as follows (in thousands):
|
| | | | | | |
| Stock Options | | Weighted- Average Exercise Price |
Outstanding at December 31, 2012 | 2,181 |
| | $ | 17.20 |
|
Exercised | (912 | ) | | $ | 16.82 |
|
Expired | (36 | ) | | $ | 30.70 |
|
Canceled | (24 | ) | | $ | 16.21 |
|
Outstanding at September 30, 2013 | 1,209 |
| | $ | 17.11 |
|
Exercisable at September 30, 2013 | 472 |
| | $ | 16.69 |
|
Vested and expected to vest at September 30, 2013 | 1,191 |
| | $ | 17.12 |
|
There were no stock options granted during the nine months ended September 30, 2013. The aggregate intrinsic value of our stock options exercised during the three and nine months ended September 30, 2013 was $7.5 million and $9.7 million, respectively and the actual tax benefit realized on options exercised during these periods was $3.0 million and $3.8 million, respectively.
At September 30, 2013 there was $4.1 million of total unrecognized compensation cost related to our stock options. This cost is expected to be recognized over a weighted-average period of 2.4 years.
The compensation cost charged against income, for stock options for the three months ended September 30, 2013 and 2012, was $436,000 and $362,000, respectively. The corresponding income tax benefit recognized was $171,000 and $142,000, for the three months ended September 30, 2013 and 2012, respectively.
The compensation cost charged against income, for stock options for the nine months ended September 30, 2013 and 2012, was $1.5 million and $1.1 million, respectively. The corresponding income tax benefit recognized was $599,000 and $433,000, for the nine months ended September 30, 2013 and 2012, respectively.
VCA Antech, Inc. and Subsidiaries
Notes to Condensed, Consolidated Financial Statements (Continued)
September 30, 2013
(Unaudited)
7. Share-Based Compensation, continued
Nonvested Stock Activity
During the nine months ended September 30, 2013, 12,052 shares of nonvested common stock were granted to our directors representing their annual grant. Assuming continued service through each vesting date, these awards will vest in three equal annual installments beginning May 2014 to May 2016.
Total compensation cost charged against income related to nonvested stock awards was $1.8 million and $2.1 million, for the three months ended September 30, 2013 and 2012, respectively. The corresponding income tax benefit recognized in the income statement was $700,000 and $805,000, for the three months ended September 30, 2013 and 2012, respectively.
Total compensation cost charged against income related to nonvested stock awards was $6.7 million and $9.1 million, for the nine months ended September 30, 2013 and 2012, respectively. The corresponding income tax benefit recognized in the income statement was $2.6 million and $3.6 million, for the nine months ended September 30, 2013 and 2012, respectively.
At September 30, 2013, there was $12.1 million of unrecognized compensation cost related to these nonvested shares, which will be recognized over a weighted-average period of 2.3 years. A summary of our nonvested stock activity for the nine months ended September 30, 2013 is as follows (in thousands, except per share amounts):
|
| | | | | | |
| Shares | | Grant Date Weighted- Average Fair Value Per Share |
Outstanding at December 31, 2012 | 1,451 |
| | $ | 19.90 |
|
Granted | 12 |
| | $ | 24.89 |
|
Vested | (362 | ) | | $ | 20.25 |
|
Outstanding at September 30, 2013 | 1,101 |
| | $ | 19.84 |
|
Restricted Stock Unit Activity
During the nine months ended September 30, 2013, we granted 292,478 performance based restricted stock units ("RSUs") to our executive officers representing the right to receive one share of common stock. These RSUs will be earned upon achievement of the applicable performance criteria during the performance periods, from October 1, 2013 through December 31, 2015, as set forth in the 2013 equity performance award agreements. Assuming achievement of the required performance conditions and continued service through each vesting date, these awards will vest in four equal annual installments beginning September 2014 through September 2017.
Total compensation cost charged against income related to RSU awards was $696,000 and $279,000 for the three months ended September 30, 2013 and 2012, respectively. The corresponding income tax benefit recognized in the income statement was $273,000 and $109,000, for the three months ended September 30, 2013 and 2012, respectively.
Total compensation cost charged against income related to RSU awards was $2.1 million and $279,000 for the nine months ended September 30, 2013 and 2012, respectively. The corresponding income tax benefit recognized in the income statement was $806,000 and$109,000, for the nine months ended September 30, 2013 and 2012, respectively.
At September 30, 2013, there was $10.7 million of unrecognized compensation cost related to these RSUs, which will be recognized over a weighted-average period of 3.7 years.
VCA Antech, Inc. and Subsidiaries
Notes to Condensed, Consolidated Financial Statements (Continued)
September 30, 2013
(Unaudited)
8.Calculation of Earnings per Share
Basic earnings per share is calculated by dividing net income by the weighted-average number of shares outstanding during the period. Diluted earnings per share is calculated by dividing net income attributable to VCA Antech, Inc. by the weighted-average number of common shares outstanding, after giving effect to all dilutive potential common shares outstanding during the period. Basic and diluted earnings per share were calculated as follows (in thousands, except per share amounts):
|
| | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2013 | | 2012 | | 2013 | | 2012 |
Net income attributable to VCA Antech, Inc | $ | 40,647 |
| | $ | 34,037 |
| | $ | 112,794 |
| | $ | 103,602 |
|
Weighted-average common shares outstanding: | | | | | | | |
Basic | 88,834 |
| | 87,773 |
| | 88,583 |
| | 87,554 |
|
Effect of dilutive potential common shares: | | | | | | | |
Stock options | 310 |
| | 461 |
| | 318 |
| | 523 |
|
Nonvested shares and units | 701 |
| | 420 |
| | 758 |
| | 512 |
|
Diluted | 89,845 |
| | 88,654 |
| | 89,659 |
| | 88,589 |
|
Basic earnings per share | $ | 0.46 |
| | $ | 0.39 |
| | $ | 1.27 |
| | $ | 1.18 |
|
Diluted earnings per share | $ | 0.45 |
| | $ | 0.38 |
| | $ | 1.26 |
| | $ | 1.17 |
|
There were no potential common shares that were excluded from the computation of diluted earnings per share for the three months ended September 30, 2013. For the three months ended September 30, 2012, potential common shares of 1,220,547 were excluded from the computation of diluted earnings per share because their inclusion would have had an antidilutive effect.
For the nine months ended September 30, 2013 and 2012, potential common shares of 23,538 and 1,100,645 respectively, were excluded from the computation of diluted earnings per share because their inclusion would have had an antidilutive effect.
Our business is divided into four operating segments: Animal Hospital, Laboratory, Medical Technology and Vetstreet. Our operating segments are managed separately because each is a distinct and different business venture with unique challenges, risks and rewards.
Our reportable segments are aggregated into two reportable segments, "Animal Hospital" and "Laboratory". Our Animal Hospital reportable segment provides veterinary services for companion animals and sells related retail and pharmaceutical products. Our Laboratory reportable segment provides diagnostic laboratory testing services for veterinarians, both associated with our animal hospitals and those independent of us. Our Medical Technology and Vetstreet operating segments do not meet the quantitative requirements for separate reportable segments and are included in our "All Other" category. Our Medical Technology segment sells digital radiography and ultrasound imaging equipment, related computer hardware, software and ancillary services to the veterinary market and our Vetstreet segment provides online communications, professional education, marketing solutions to the veterinary community and an ecommerce platform for independent animal hospitals. We also operate a corporate office that provides general and administrative support services for our segments.
The accounting policies of our segments are essentially the same as those described in the summary of significant accounting policies included in our 2012 Annual Report on Form 10-K. We evaluate the performance of our segments based on gross profit and operating income. For purposes of reviewing the operating performance of our segments all intercompany sales and purchases are generally accounted for as if they were transactions with independent third parties at current market prices.
VCA Antech, Inc. and Subsidiaries
Notes to Condensed, Consolidated Financial Statements (Continued)
September 30, 2013
(Unaudited)
| |
9. | Lines of Business, continued |
The segment information presented below includes a reclassification to eliminate discounts on certain Laboratory contracts that were previously allocated to the All Other operating segment from Eliminations in the prior year financial data. These reclasses better represent the corresponding discounts and thus the operating results of our standalone entities. These changes in segment reporting only revised the presentation within the table below and did not impact our condensed consolidated financial statements for any period presented. The segment information for the three and nine months ended September 30, 2012 has been adjusted retrospectively to conform to the current period presentation.
The following is a summary of certain financial data for each of our segments (in thousands):
|
| | | | | | | | | | | | | | | | | | | | | | | |
| Animal Hospital | | Laboratory | | All Other | | Corporate | |
Eliminations | | Total |
Three Months Ended September 30, 2013 | | | | | | | | | | | |
External revenue | $ | 368,868 |
| | $ | 72,877 |
| | $ | 21,482 |
| | $ | — |
| | $ | 828 |
| | $ | 464,055 |
|
Intercompany revenue | — |
| | 13,583 |
| | 5,980 |
| | — |
| | (19,563 | ) | | — |
|
Total revenue | 368,868 |
| | 86,460 |
| | 27,462 |
| | — |
| | (18,735 | ) | | 464,055 |
|
Direct costs | 308,029 |
| | 45,650 |
| | 17,456 |
| | — |
| | (17,757 | ) | | 353,378 |
|
Gross profit | 60,839 |
| | 40,810 |
| | 10,006 |
| | — |
| | (978 | ) | | 110,677 |
|
Selling, general and administrative expense | 8,678 |
| | 7,921 |
| | 7,618 |
| | 14,530 |
| | — |
| | 38,747 |
|
Operating income (loss) before charges | 52,161 |
| | 32,889 |
| | 2,388 |
| | (14,530 | ) | | (978 | ) | | 71,930 |
|
Net (gain) loss on sale or disposal of assets | (110 | ) | | 11 |
| | — |
| | (10 | ) | | — |
| | (109 | ) |
Operating income (loss) | $ | 52,271 |
| | $ | 32,878 |
| | $ | 2,388 |
| | $ | (14,520 | ) | | $ | (978 | ) | | $ | 72,039 |
|
Depreciation and amortization | $ | 15,037 |
| | $ | 2,554 |
| | $ | 2,087 |
| | $ | 816 |
| | $ | (450 | ) | | $ | 20,044 |
|
Property and equipment additions | $ | 15,915 |
| | $ | 1,905 |
| | $ | 872 |
| | $ | 1,795 |
| | $ | (900 | ) | | $ | 19,587 |
|
Three Months Ended September 30, 2012 | | | | | | | | | | | |
External revenue | $ | 342,840 |
| | $ | 68,139 |
| | $ | 21,970 |
| | $ | — |
| | $ | 664 |
| | $ | 433,613 |
|
Intercompany revenue | — |
| | 13,147 |
| | 6,130 |
| | — |
| | (19,277 | ) | | — |
|
Total revenue | 342,840 |
| | 81,286 |
| | 28,100 |
| | — |
| | (18,613 | ) | | 433,613 |
|
Direct costs | 288,588 |
| | 44,109 |
| | 19,217 |
| | — |
| | (17,482 | ) | | 334,432 |
|
Gross profit | 54,252 |
| | 37,177 |
| | 8,883 |
| | — |
| | (1,131 | ) | | 99,181 |
|
Selling, general and administrative expense | 7,745 |
| | 7,285 |
| | 8,764 |
| | 13,814 |
| | — |
| | 37,608 |
|
Operating income (loss) before charges | 46,507 |
| | 29,892 |
| | 119 |
| | (13,814 | ) | | (1,131 | ) | | 61,573 |
|
Net (gain) loss on sale or disposal of assets | (77 | ) | | — |
| | 464 |
| | — |
| | — |
| | 387 |
|
Operating income (loss) | $ | 46,584 |
| | $ | 29,892 |
| | $ | (345 | ) | | $ | (13,814 | ) | | $ | (1,131 | ) | | $ | 61,186 |
|
Depreciation and amortization | $ | 13,953 |
| | $ | 2,544 |
| | $ | 2,611 |
| | $ | 806 |
| | $ | (395 | ) | | $ | 19,519 |
|
Property and equipment additions | $ | 14,069 |
| | $ | 1,342 |
| | $ | 1,660 |
| | $ | 2,120 |
| | $ | (1,099 | ) | | $ | 18,092 |
|
VCA Antech, Inc. and Subsidiaries
Notes to Condensed, Consolidated Financial Statements (Continued)
September 30, 2013
(Unaudited)
9. Lines of Business, continued
|
| | | | | | | | | | | | | | | | | | | | | | | |
| Animal Hospital | | Laboratory | | All Other | | Corporate | |
Eliminations | | Total |
Nine Months Ended September 30, 2013 | | | | | | | | | | | |
External revenue | $ | 1,074,688 |
| | $ | 223,466 |
| | $ | 67,339 |
| | $ | — |
| | $ | 2,423 |
| | $ | 1,367,916 |
|
Intercompany revenue | — |
| | 41,559 |
| | 16,118 |
| | — |
| | (57,677 | ) | | — |
|
Total revenue | 1,074,688 |
| | 265,025 |
| | 83,457 |
| | — |
| | (55,254 | ) | | 1,367,916 |
|
Direct costs | 908,537 |
| | 136,524 |
| | 54,394 |
| | — |
| | (53,433 | ) | | 1,046,022 |
|
Gross profit | 166,151 |
| | 128,501 |
| | 29,063 |
| | — |
| | (1,821 | ) | | 321,894 |
|
Selling, general and administrative expense | 25,723 |
| | 23,891 |
| | 24,573 |
| | 43,429 |
| | — |
| | 117,616 |
|
Operating income (loss) before charges | 140,428 |
| | 104,610 |
| | 4,490 |
| | (43,429 | ) | | (1,821 | ) | | 204,278 |
|
Net loss (gain) on sale or disposal of assets | 1,459 |
| | 5 |
| | 3 |
| | (280 | ) | | — |
| | 1,187 |
|
Operating income (loss) | $ | 138,969 |
| | $ | 104,605 |
| | $ | 4,487 |
| | $ | (43,149 | ) | | $ | (1,821 | ) | | $ | 203,091 |
|
Depreciation and amortization | $ | 43,108 |
| | $ | 7,651 |
| | $ | 5,989 |
| | $ | 2,370 |
| | $ | (1,335 | ) | | $ | 57,783 |
|
Property and equipment additions | $ | 41,682 |
| | $ | 5,641 |
| | $ | 3,244 |
| | $ | 3,741 |
| | $ | (1,626 | ) | | $ | 52,682 |
|
Nine Months Ended September 30, 2012 | | | | | | | | | | | |
External revenue | $ | 1,001,247 |
| | $ | 212,562 |
| | $ | 65,926 |
| | $ | — |
| | $ | 1,715 |
| | $ | 1,281,450 |
|
Intercompany revenue | — |
| | 40,074 |
| | 15,917 |
| | — |
| | (55,991 | ) | | — |
|
Total revenue | 1,001,247 |
| | 252,636 |
| | 81,843 |
| | — |
| | (54,276 | ) | | 1,281,450 |
|
Direct costs | 852,059 |
| | 132,612 |
| | 54,499 |
| | — |
| | (50,887 | ) | | 988,283 |
|
Gross profit | 149,188 |
| | 120,024 |
| | 27,344 |
| | — |
| | (3,389 | ) | | 293,167 |
|
Selling, general and administrative expense | 22,797 |
| | 22,393 |
| | 27,076 |
| | 43,390 |
| | — |
| | 115,656 |
|
Operating income (loss) before charges | 126,391 |
| | 97,631 |
| | 268 |
| | (43,390 | ) | | (3,389 | ) | | 177,511 |
|
Net loss (gain) on sale or disposal of assets | 316 |
| | (14 | ) | | 704 |
| | 16 |
| | — |
| | 1,022 |
|
Operating income (loss) | $ | 126,075 |
| | $ | 97,645 |
| | $ | (436 | ) | | $ | (43,406 | ) | | $ | (3,389 | ) | | $ | 176,489 |
|
Depreciation and amortization | $ | 40,536 |
| | $ | 7,618 |
| | $ | 7,456 |
| | $ | 2,374 |
| | $ | (1,102 | ) | | $ | 56,882 |
|
Property and equipment additions | $ | 40,132 |
| | $ | 4,691 |
| | $ | 4,430 |
| | $ | 8,111 |
| | $ | (2,107 | ) | | $ | 55,257 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | |
At September 30, 2013 | | | | | | | | | | | |
Total assets | $ | 1,849,587 |
| | $ | 252,179 |
| | $ | 99,435 |
| | $ | 63,803 |
| | $ | (29,669 | ) | | $ | 2,235,335 |
|
At December 31, 2012 | | | | | | | | | | | |
Total assets | $ | 1,648,578 |
| | $ | 244,551 |
| | $ | 98,159 |
| | $ | 127,963 |
| | $ | (27,671 | ) | | $ | 2,091,580 |
|
VCA Antech, Inc. and Subsidiaries
Notes to Condensed, Consolidated Financial Statements (Continued)
September 30, 2013
(Unaudited)
| |
10. | Commitments and Contingencies |
We have certain commitments including operating leases, purchase agreements and acquisition agreements. These items are discussed in detail in our consolidated financial statements and notes thereto included in our 2012 Annual Report on Form 10-K. We also have contingencies as follows:
In accordance with business combination accounting guidance, contingent consideration, such as earn-out agreements, are recognized as part of the consideration transferred on the acquisition date. A liability is initially recorded based upon its acquisition date fair value. The changes in fair value are recognized in earnings where applicable for each reporting period. The fair value is determined using a contractually stated formula using either a multiple of revenue or Earnings Before Interest, Tax, Depreciation and Amortization ("EBITDA"). The formulas used to determine the estimated fair value are level 3 inputs. The changes in fair value were immaterial to our condensed, consolidated financial statements when taken as a whole. We recorded $2.5 million and $1.5 million in earnout liabilities as of September 30, 2013 and December 31, 2012, respectively, which are included in other accrued liabilities in our consolidated balance sheets.
On May 29, 2013, a former veterinary assistant at one of our animal hospitals filed a purported class action lawsuit against us in the Superior Court of the State of California for the County of Los Angeles, entitled Jorge Duran vs. VCA Animal Hospitals, Inc., et. al. The lawsuit seeks to assert claims on behalf of current and former veterinary assistants employed by us in California, and alleges, among other allegations, that we improperly failed to pay overtime wages, improperly failed to provide proper meal and rest periods, and engaged in unfair business practices. The lawsuit seeks damages, statutory penalties, and other relief, including attorneys' fees and costs.
Additionally, on July 12, 2013, an individual who provided courier services with respect to our laboratory clients in California filed a purported class action lawsuit against us in the Superior Court of the State of California for the County of Santa Clara - San Jose Branch against Antech Diagnostics, Inc., an indirect wholly-owned subsidiary of VCA, entitled Carlos Lopez vs. Logistics Delivery Solutions, LLC, Antech Diagnostics, Inc., et. al. Logistics Delivery Solutions, LLC, a co-defendant in the lawsuit, is a company hired by us to provide courier services in California. The lawsuit seeks to assert claims on behalf of individuals who were engaged by Logistics Delivery Solutions, LLC to perform such courier services and alleges, among other allegations, that Logistics Delivery Solutions, and Antech Diagnostics improperly classified the plaintiffs as independent contractors, improperly failed to pay overtime wages, and improperly failed to provide proper meal and rest periods. The lawsuit seeks damages, statutory penalties, and other relief, including attorneys' fees and costs.
We are vigorously defending these lawsuits. Because these lawsuits are in the initial stages, the financial impact to us, if any, cannot be estimated.
We have certain contingent liabilities resulting from other litigation and claims incident to the ordinary course of our business. We believe that the probable resolution of such contingencies will not have a material adverse effect on our consolidated financial position, results of operations, or cash flows.
The effective tax rate of income attributable to VCA for the three and nine months ended September 30, 2013 was 38.8% as compared to the three and nine months ended September 30, 2012, of 38.7% and 37.6%, respectively. The increase in the effective rate for the nine months ended September 30, 2013 was in part, due to a non-taxable gain of $5.7 million in the prior year related to the increase in value of our historic noncontrolling interest in AVC, realized upon the acquisition of the remaining equity interest.
VCA Antech, Inc. and Subsidiaries
Notes to Condensed, Consolidated Financial Statements (Continued)
September 30, 2013
(Unaudited)
| |
12. | Noncontrolling Interests |
We own some of our animal hospitals in partnerships with noncontrolling interest holders. We consolidate our partnerships in our condensed, consolidated financial statements because our ownership interest in these partnerships is equal to or greater than 50.1% and we control these entities. We record noncontrolling interest in income of subsidiaries equal to our partners’ percentage ownership of the partnerships’ income. We also record changes in the redemption value of our redeemable noncontrolling interests in net income attributable to noncontrolling interests in our condensed, consolidated income statements. We reflect our noncontrolling partners’ cumulative share in the equity of the respective partnerships as either noncontrolling interests in equity, mandatorily redeemable noncontrolling interests in other liabilities, or redeemable noncontrolling interests in temporary equity (mezzanine).
| |
a. | Mandatorily Redeemable Noncontrolling Interests |
The terms of some of our partnership agreements require us to purchase the partner’s equity in the partnership in the event of the partner’s death. We report these redeemable noncontrolling interests at their estimated redemption value, which approximates fair value and classify them as liabilities due to the certainty of the related event. Estimated redemption value is determined using either a contractually stated formula or a multiple of revenue, both of which are used as an approximation of fair value. The formulas used to determine the redemption value use level 3 inputs and include an EBITDA multiple or a two-year revenue average calculation and a valuation multiple. We recognize changes in the obligation as interest cost in the condensed, consolidated statements of income.
The following table provides a summary of mandatorily redeemable noncontrolling interests included in other liabilities in our consolidated balance sheets (in thousands):
|
| | | | | | | |
| Income Statement Impact | | Mandatorily Redeemable Noncontrolling Interests |
Balance as of December 31, 2011 | | | $ | 3,111 |
|
Noncontrolling interest expense | $ | 1,359 |
| | |
Redemption value change | 117 |
| | 1,476 |
|
Formation of noncontrolling interests | | | 8,161 |
|
Distribution to noncontrolling interests | | | (1,009 | ) |
Currency translation adjustment | | | (56 | ) |
Balance as of September 30, 2012 | | | $ | 11,683 |
|
| | | |
Balance as of December 31, 2012 | | | $ | 11,047 |
|
Noncontrolling interest expense | $ | 1,475 |
| | |
Redemption value change | 134 |
| | 1,609 |
|
Purchase of noncontrolling interests | | | (658 | ) |
Dissolution of noncontrolling interests | | | (357 | ) |
Distribution to noncontrolling interests | | | (1,437 | ) |
Currency translation adjustment | | | (145 | ) |
Balance as of September 30, 2013 | | | $ | 10,059 |
|
| |
b. | Redeemable Noncontrolling Interests |
We also enter into partnership agreements whereby the minority partner is issued certain “put” rights. These rights are normally exercisable at the sole discretion of the minority partner. We report these redeemable noncontrolling interests at their estimated redemption value and classify them in temporary equity (mezzanine). We recognize changes in the obligation in net income attributable to noncontrolling interests.
VCA Antech, Inc. and Subsidiaries
Notes to Condensed, Consolidated Financial Statements (Continued)
September 30, 2013
(Unaudited)
12. Noncontrolling Interests, continued
The following table provides a summary of redeemable noncontrolling interests (in thousands):
|
| | | | | | | |
| Income Statement Impact | | Redeemable Noncontrolling Interests |
Balance as of December 31, 2011 | | | $ | 6,964 |
|
Noncontrolling interest expense | $ | 666 |
| | |
Redemption value change | 36 |
| | 702 |
|
Distribution to noncontrolling interests | | | (691 | ) |
Balance as of September 30, 2012 | | | $ | 6,975 |
|
| | | |
Balance as of December 31, 2012 | | | $ | 6,991 |
|
Noncontrolling interest expense | $ | 900 |
| | |
Redemption value change | 252 |
| | 1,152 |
|
Formation of noncontrolling interests | | | 3,600 |
|
Distribution to noncontrolling interests | | | (712 | ) |
Balance as of September 30, 2013 | | | $ | 11,031 |
|
| |
13. | Recent Accounting Pronouncements |
In March 2013, the FASB issued new accounting guidance to resolve diversity in practice about which accounting guidance to use when releasing the cumulative translation adjustment into net income when a parent either sells a part or all of its investment in a foreign entity or no longer holds a controlling financial interest in a subsidiary. This amendment also resolves the diversity in practice related to the treatment of business combinations achieved in stages involving a foreign entity. In practice, some entities view step acquisitions as being composed of two events, the disposition of the equity method investment and simultaneous acquisition of the controlling financial interest, whereby the cumulative translation adjustment related to the equity method investment is released to net income. Entities that view those transactions as a single event do not release any cumulative translation adjustment. These amendments affect entities that cease to hold a controlling financial interest within a foreign entity and there is a cumulative translation adjustment balance associated with the foreign entity. These amendments also affect entities that lose a controlling financial interest in an investment in a foreign entity and those that acquire a business in stages by increasing an investment in a foreign entity from one accounted for as an equity method investment to one accounted for as a consolidated investment.
When a parent ceases to have a controlling financial interest in a subsidiary or group of assets within a foreign entity the parent is required to release any cumulative translation adjustment to net income. The cumulative translation adjustment should be released to net income only if the sale or transfer results in the complete or substantially complete liquidation of the foreign entity in which the subsidiary or group of assets resided.
For an equity method investment that is a foreign entity a pro rata portion of the cumulative translation adjustment should be released into net income upon a partial sale of the equity method investment. This treatment does not apply to an equity method investment that is not a foreign entity, in those instances a cumulative translation adjustment would be released into net income only if the partial sale represented a complete or substantially complete liquidation of the foreign entity that contains the equity method investment.
These amendments clarify that the sale of an investment in a foreign entity includes events that result in the loss of a controlling financial interest in a foreign entity and events that result in an acquirer obtaining control of an acquiree in which it held an equity interest immediately before the acquisition date. Upon the occurrence of those two situations the cumulative translation adjustment should be released to net income.
VCA Antech, Inc. and Subsidiaries
Notes to Condensed, Consolidated Financial Statements (Continued)
September 30, 2013
(Unaudited)
| |
13. | Recent Accounting Pronouncements, continued |
The guidance is effective prospectively for fiscal years and interim periods beginning after December 25, 2013. Early adoption is permitted. This guidance is not expected to significantly impact our consolidated financial statements.
| |
ITEM 2. | MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
Introduction
The following discussion should be read in conjunction with our condensed, consolidated financial statements provided under Part I, Item I of this Quarterly report on Form 10-Q. We have included herein statements that constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. We generally identify forward-looking statements in this report using words like “believe,” “intend,” “expect,” “estimate,” “may,” “plan,” “should plan,” “project,” “contemplate,” “anticipate,” “predict,” “potential,” “continue,” or similar expressions. You may find some of these statements below and elsewhere in this report. These forward-looking statements are not historical facts and are inherently uncertain and outside of our control. Any or all of our forward-looking statements in this report may turn out to be wrong. They can be affected by inaccurate assumptions we might make, or by known or unknown risks and uncertainties. Many factors mentioned in our discussion in this report will be important in determining future results. Consequently, no forward-looking statement can be guaranteed. Actual future results may vary materially. Factors that may cause our plans, expectations, future financial condition and results to change are described throughout this report and in our Annual Report on Form 10-K, particularly in “Risk Factors,” Part I, Item 1A of that report.
The forward-looking information set forth in this Quarterly Report on Form 10-Q is as of November 8, 2013, and we undertake no duty to update this information unless required by law. Shareholders and prospective investors can find information filed with the SEC after November 8, 2013 at our website at http://investor.vcaantech.com or at the SEC’s website at www.sec.gov.
We are a leading North American animal healthcare company. We provide veterinary services and diagnostic testing services to support veterinary care and we sell diagnostic imaging equipment and other medical technology products and related services to veterinarians. We also provide both online and printed communications, education and information, and analytical-based marketing solutions to the veterinary community.
Our reportable segments are as follows:
| |
• | Our Animal Hospital segment operates the largest network of freestanding, full-service animal hospitals in the nation. Our animal hospitals offer a full range of general medical and surgical services for companion animals. We treat diseases and injuries, offer pharmaceutical and retail products and perform a variety of pet wellness programs, including health examinations, diagnostic testing, routine vaccinations, spaying, neutering and dental care. At September 30, 2013, our animal hospital network consisted of 606 animal hospitals in 41 states and in four Canadian provinces. |
| |
• | Our Laboratory segment operates the largest network of veterinary diagnostic laboratories in the nation. Our laboratories provide sophisticated testing and consulting services used by veterinarians in the detection, diagnosis, evaluation, monitoring, treatment and prevention of diseases and other conditions affecting animals. At September 30, 2013, our laboratory network consisted of 56 laboratories serving all 50 states and certain areas in Canada. |
Our "All Other" category includes the results of our Medical Technology and Vetstreet operating segments. Each of these segments did not meet the materiality thresholds to be reported individually.
The practice of veterinary medicine is subject to seasonal fluctuation. In particular, demand for veterinary services is significantly higher during the warmer months because pets spend a greater amount of time outdoors where they are more likely to be injured and are more susceptible to disease and parasites. In addition, use of veterinary services may be affected by levels of flea infestation, heartworms and ticks, and the number of daylight hours.
We believe the slow economic recovery continues to negatively impact our organic revenue growth and our profitability. Consumer spending habits, including spending for pet healthcare, are affected by, among other things, prevailing economic conditions, levels of employment, salaries and wage rates, consumer confidence and consumer perception of economic conditions. These factors continue to impact consumer spending and may continue to cause levels of spending to remain depressed for the foreseeable future. Additionally, these factors may cause pet owners to elect to defer expensive treatment options or to forgo treatment for their pets altogether.
Use of Supplemental Non-GAAP Financial Measures
In this management's discussion and analysis, we use supplemental measures of our performance, which are derived from our consolidated financial information, but which are not presented in our consolidated financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”). These financial measures, which are considered “Non-GAAP financial measures” under SEC rules, include our Non-GAAP gross profit, Non-GAAP gross margin, Non-GAAP gross profit, excluding acquisition related amortization and Non-GAAP gross margin, excluding acquisition related amortization on both a consolidated basis and with respect to our Animal Hospital segment. Additionally, our Non-GAAP financial measures include our Non-GAAP operating income, Non-GAAP operating margin, Non-GAAP operating income, excluding acquisition related amortization and Non-GAAP operating margin, excluding acquisition related amortization on a consolidated basis and lastly our Non-GAAP net income, Non-GAAP diluted earnings per share, Non-GAAP net income, excluding acquisition related amortization and Non-GAAP diluted earnings per share, excluding acquisition related amortization. See “Results of Operations - Non-GAAP Financial Measures” below for information about our use of these Non-GAAP financial measures, including our reasons for including the measures, material limitations with respect to the usefulness of the measures, and a reconciliation of each Non-GAAP financial measure to the most directly comparable GAAP financial measure. All references to Non-GAAP figures in the discussion that follows refer to Non-GAAP results excluding acquisition related amortization.
Executive Overview
During the three and nine months ended September 30, 2013, we experienced increases in both consolidated revenue and gross profit. The increases were primarily driven by revenue from our acquisitions, as well as organic growth in our Animal Hospital, Laboratory and Medical Technology businesses. Our Animal Hospital same-store revenue increased 1.1% and 1.2% for the three and nine months ended September 30, 2013, respectively, adjusted for one additional business day for the three months ended September 30, 2013 and one less business day for the nine months ended September 30, 2013 when compared to the same periods in 2012. Our Laboratory internal revenue increased 6.3% and 5.3% for the three and nine months ended September 30, 2013, respectively, adjusted for one less billing day for the nine months ended September 30, 2013, when compared to the same period in 2012. Our consolidated gross profit margin increased 90 basis points and 60 basis points for the three and nine months ended September 30, 2013, respectively. Our Non-GAAP consolidated gross profit margin increased 10 basis points for the three and nine months ended September 30, 2013, primarily due to the continued focus on managing costs. Our consolidated operating income for the three and nine months ended September 30, 2013 increased 17.7%, on a 140 basis point increase in consolidated operating margin and increased 15.1%, on a 100 basis point increase in consolidated operating margin, respectively, as compared to the same periods in 2012. Our Non-GAAP operating income for the three and nine months ended September 30, 2013 increased 10.4%, on a 50 basis point increase in Non-GAAP operating margin and increased 11.4%, on a 70 basis point increase in Non-GAAP operating margin, respectively, as compared to the same periods in 2012. These increases were primarily due to improved results from our Animal Hospital, Laboratory and Medical Technology businesses and from cost management at our Vetstreet business.
Share Repurchase Program
In April, our Board of Directors authorized a new share repurchase program, authorizing us to repurchase up to $125.0 million of our common shares from time to time in open market purchases, pursuant to trading plans established in accordance with SEC rules or through privately negotiated transactions. The extent and timing of our repurchases will depend upon market conditions, our cash requirements to fund the long-term growth investments in our business and other corporate considerations. The repurchases will be funded by existing cash balances and by our revolving credit facility. The share repurchase program has no expiration date. The repurchase program may be suspended or discontinued at any time. Refer to Item 2. Unregistered Sales of Equity Securities and the Use of Proceeds in Part II. Other Information of this report.
Acquisitions
Our annual growth strategy includes the acquisition of independent animal hospitals. In addition, we also evaluate the acquisition of animal hospital chains, laboratories or related businesses if favorable opportunities are presented. We currently anticipate that during the current year, we will acquire $50 million to $65 million of annualized Animal Hospital revenue.
The following table summarizes the changes in the number of facilities operated by our Animal Hospital and Laboratory segments during the nine months ended September 30, 2013 and 2012, respectively:
|
| | | | |
| Nine Months Ended September 30, |
| 2013 | 2012 |
Animal Hospitals: | | |
Beginning of period | 609 |
| 541 |
|
Acquisitions, excluding Associate Veterinary Clinics (1981) LTD ("AVC") | 14 |
| 24 |
|
Acquisitions, merged | (2 | ) | (4 | ) |
AVC acquisition | — |
| 44 |
|
Sold, closed or merged | (15 | ) | (4 | ) |
End of period | 606 |
| 601 |
|
| | |
Laboratories: | | |
Beginning of period | 55 |
| 53 |
|
Acquired | 1 |
| — |
|
Created | — |
| 2 |
|
End of period | 56 |
| 55 |
|
2012 AVC Investment
On January 31, 2012, we increased our investment in AVC by approximately CDN $81 million (approximately US $81 million) becoming the sole non-veterinarian shareholder of AVC. At the time of the additional investment, AVC operated 44 animal hospitals in three Canadian provinces, offering services ranging from primary care, to specialty referral services and 24-hour emergency care. This investment and additional investments in AVC facilitates our continued expansion in the Canadian market. At the time of the investment, AVC had annualized revenue of approximately CDN $95 million (approximately US $95 million). Our condensed, consolidated financial statements reflect the operating results of AVC since January 31, 2012, reported in our Animal Hospital reportable segment.
ThinkPets, Inc. ("ThinkPets") Acquisition in 2012
On February 1, 2012, we acquired a 100% interest in ThinkPets for $21 million, payable by delivery of 473,389 shares of VCA common stock and $10.5 million in cash. Subsequent to the acquisition, we merged the operations of ThinkPets with Vetstreet. Our condensed, consolidated financial statements reflect the operating results of ThinkPets since February 1, 2012, reported in our "All Other" category in our segment disclosures.
Groupe Veteri - Medic Inc.
On July 5, 2013, AVC acquired 90% of the shares of Groupe Veteri - Medic Inc. for approximately CDN $17.2 million, which includes contingent consideration. Groupe Veteri - Medic operates three animal hospitals in Montreal, Quebec. The acquisition expands AVC's presence within the Canadian market by increasing operations into a fourth province, Quebec.
Critical Accounting Policies
Our condensed, consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States (“GAAP”), which require management to make estimates and assumptions that affect reported amounts. The estimates and assumptions are based on historical experience and on other factors that management believes to be reasonable. Actual results may differ from those estimates. Critical accounting policies represent the areas where more significant judgments and estimates are used in the preparation of our condensed, consolidated financial statements. A discussion of such critical accounting policies, which include revenue recognition, goodwill, other intangible assets, capitalized software costs, income taxes, and self-insured liabilities can be found in our 2012 Annual Report on Form 10-K. There have
been no material changes to the policies noted above as of this quarterly report on Form 10-Q for the period ended September 30, 2013. A summary of our valuation of goodwill accounting policy is discussed below.
Valuation of Goodwill
At September 30, 2013, we had $1.3 billion of goodwill, accounting for 59% of our total assets. Our goodwill represents the excess of the cost of our acquired entities over the net of the amounts assigned to identifiable assets acquired and liabilities assumed.
We test our goodwill for impairment annually, or sooner if circumstances indicate impairment may exist, in accordance with goodwill guidance. We adopted the end of October as our annual impairment testing date, which allows us time to accurately complete our impairment testing process in order to incorporate the results in our annual financial statements and timely file those statements with the Securities and Exchange Commission (“SEC”) in accordance with our accelerated filing requirements.
The recognition and measurement of a goodwill impairment loss involves either a qualitative assessment of the fair value of each reporting unit or a more detailed two-step process. We have not presently elected to rely on a qualitative assessment, accordingly we measure our goodwill for impairment based upon the following two-step process:
First we identify potential impairment by comparing the estimated fair value of our reporting units with the carrying
value of our reporting units, with carrying value defined as the reporting unit’s net assets, including goodwill. If the estimated
fair value of our reporting units is greater than our carrying value, there is no impairment and the second step is not needed.
If we identify a potential impairment in the first step, we then measure the amount of impairment. The amount of the impairment is determined by allocating the estimated fair value of the reporting unit, as determined in step one, to the reporting unit's net assets based on fair value as would be done in an acquisition. In this hypothetical purchase price allocation, the residual estimated fair value, after allocation to the reporting units' identifiable net assets, is the implied current fair value of goodwill. If the implied current fair value of goodwill is less than the carrying amount of goodwill, goodwill is considered impaired and written down to the implied current fair value with a corresponding charge to earnings. However, if the implied current fair value of goodwill is greater than the carrying amount of goodwill, goodwill is not considered impaired and is not adjusted to the implied current fair value. Determining the fair value of the net assets of our reporting units under this step requires significant estimates.
Our estimated fair values are calculated in accordance with generally accepted accounting principles related to fair value and utilize generally accepted valuation techniques, consisting primarily of discounted cash flow techniques and market comparables, where applicable. These valuation methods involve the use of significant assumptions and estimates such as forecasted growth rates, valuation multiples, the weighted-average cost of capital, and risk premiums, which are based upon the best available market information and are consistent with our long-term strategic plans. The performance of our reporting units, and in turn the risk of goodwill impairment, is subject to a number of risks and uncertainties, some of which are outside of our control.
Negative changes in the undiscounted cash flows related to variables such as revenue growth rates, margins, or the discount rate could result in a decrease in the estimated fair value of our reporting units and could ultimately result in a substantial goodwill impairment charge. We monitor our reporting units on a quarterly basis and have not identified any events subsequent to December 31, 2012, which would indicate any impairment may have occurred in any of our reporting units.
Our Animal Hospital reporting unit's estimated fair value, which has a carrying value of approximately $1.2 billion of goodwill as of September 30, 2013, exceeded its carrying value by 13% during the 2012 testing. Negative changes in the undiscounted cash flows related to variables, such as revenue growth rates, margins, or the discount rate, could result in a decrease in the estimated fair value of our Animal Hospital reporting unit and could ultimately result in a substantial goodwill impairment charge. The performance of our Animal Hospital reporting unit, and in turn, the risk of goodwill impairment, is subject to a number of risks and uncertainties, some of which are outside of our control.
Recent Accounting Pronouncements
A discussion of recent accounting pronouncements is included in Note 13, "Recent Accounting Pronouncements" to the Unaudited Condensed, Consolidated Financial Statements included in this Quarterly Report on Form 10-Q.
Consolidated Results of Operations
The following table sets forth components of our condensed, consolidated income statements expressed as a percentage of revenue:
|
| | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2013 | | 2012 | | 2013 | | 2012 |
Revenue: | | | | | | | |
Animal Hospital | 79.5 | % | | 79.1 | % | | 78.6 | % | | 78.1 | % |
Laboratory | 18.6 |
| | 18.7 |
| | 19.4 |
| | 19.7 |
|
All Other | 5.9 |
| | 6.5 |
| | 6.1 |
| | 6.4 |
|
Intercompany | (4.0 | ) | | (4.3 | ) | | (4.1 | ) | | (4.2 | ) |
Total revenue | 100.0 |
| | 100.0 |
| | 100.0 |
| | 100.0 |
|
Direct costs | 76.2 |
| | 77.1 |
| | 76.5 |
| | 77.1 |
|
Gross profit | 23.8 |
| | 22.9 |
| | 23.5 |
| | 22.9 |
|
Selling, general and administrative expense | 8.3 |
| | 8.7 |
| | 8.6 |
| | 9.0 |
|
Net loss on sale of assets | — |
| | 0.1 |
| | 0.1 |
| | 0.1 |
|
Operating income | 15.5 |
| | 14.1 |
| | 14.8 |
| | 13.8 |
|
Interest expense, net | 0.9 |
| | 1.0 |
| | 1.0 |
| | 0.9 |
|
Business combination adjustment gain | — |
| | — |
| | — |
| | (0.4 | ) |
Other income | — |
| | (0.1 | ) | | — |
| | — |
|
Income before provision for income taxes | 14.6 |
| | 13.2 |
| | 13.8 |
| | 13.3 |
|
Provision for income taxes | 5.6 |
| | 5.0 |
| | 5.2 |
| | 4.9 |
|
Net income | 9.0 |
| | 8.2 |
| | 8.6 |
| | 8.4 |
|
Net income attributable to noncontrolling interests | 0.2 |
| | 0.4 |
| | 0.4 |
| | 0.3 |
|
Net income attributable to VCA Antech, Inc | 8.8 | % | | 7.8 | % | | 8.2 | % | | 8.1 | % |
Revenue
The following table summarizes our revenue (in thousands, except percentages):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2013 | | 2012 | | | | 2013 | | 2012 | | |
| $ | | % of Total | | $ | | % of Total | | % Change | | $ | | % of Total | | $ | | % of Total | | % Change |
Animal Hospital | $ | 368,868 |
| | 79.5 | % | | $ | 342,840 |
| | 79.1 | % | | 7.6 | % | | $ | 1,074,688 |
| | 78.6 | % | | $ | 1,001,247 |
| | 78.1 | % | | 7.3 | % |
Laboratory | 86,460 |
| | 18.6 | % | | 81,286 |
| | 18.7 | % | | 6.4 | % | | 265,025 |
| | 19.4 | % | | 252,636 |
| | 19.7 | % | | 4.9 | % |
All Other | 27,462 |
| | 5.9 | % | | 28,100 |
| | 6.5 | % | | (2.3 | )% | | 83,457 |
| | 6.1 | % | | 81,843 |
| | 6.4 | % | | 2.0 | % |
Intercompany | (18,735 | ) | | (4.0 | )% | | (18,613 | ) | | (4.3 | )% | | (0.7 | )% | | (55,254 | ) | | (4.1 | )% | | (54,276 | ) | | (4.2 | )% | | (1.8 | )% |
Total revenue | $ | 464,055 |
| | 100.0 | % | | $ | 433,613 |
| | 100.0 | % | | 7.0 | % | | $ | 1,367,916 |
| | 100.0 | % | | $ | 1,281,450 |
| | 100.0 | % | | 6.7 | % |
Consolidated revenue increased $30.4 million for the three months ended September 30, 2013, and $86.5 million for the nine months ended September 30, 2013, as compared to the same periods in the prior year. The increases were primarily driven by revenue from acquisitions since the beginning of the comparable period in 2012, including animal hospitals and ThinkPets. Excluding the impact of acquisitions, revenue increased $8.1 million and $17.3 million for the three and nine months ended September 30, 2013, respectively, primarily due to organic growth in our Laboratory, Animal Hospital and Medical Technology operating segments.
Gross Profit
The following table summarizes our gross profit and Non-GAAP consolidated gross profit in both dollars and as a percentage of applicable revenue or gross margin and Non-GAAP gross margin (in thousands, except percentages):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2013 | | 2012 | | | | 2013 | | 2012 | | |
| $ | | Gross Margin | | $ | | Gross Margin | | % Change | | $ | | Gross Margin | | $ | | Gross Margin | | % Change |
Animal Hospital | $ | 60,839 |
| | 16.5 | % | | $ | 54,252 |
| | 15.8 | % | | 12.1 | % | | $ | 166,151 |
| | 15.5 | % | | $ | 149,188 |
| | 14.9 | % | | 11.4 | % |
Laboratory | 40,810 |
| | 47.2 | % | | 37,177 |
| | 45.7 | % | | 9.8 | % | | 128,501 |
| | 48.5 | % | | 120,024 |
| | 47.5 | % | | 7.1 | % |
All Other | 10,006 |
| | 36.4 | % | | 8,883 |
| | 31.6 | % | | 12.6 | % | | 29,063 |
| | 34.8 | % | | 27,344 |
| | 33.4 | % | | 6.3 | % |
Intercompany | (978 | ) | | | | (1,131 | ) | | | | | | (1,821 | ) | | | | (3,389 | ) | | | | |
Consolidated gross profit | $ | 110,677 |
| | 23.8 | % | | $ | 99,181 |
| | 22.9 | % | | 11.6 | % | | $ | 321,894 |
| | 23.5 | % | | $ | 293,167 |
| | 22.9 | % | | 9.8 | % |
Impact of inventory adjustment | (2,808 | ) | | | | — |
| | | | | | (2,808 | ) | | | | — |
| | | | |
Impact of rent expense adjustment | — |
| | | | — |
| | | | | | (1,396 | ) | | | | — |
| | | | |
Impact of vacant property adjustment | — |
| | | | — |
| | | | | | 2,046 |
| | | | — |
| | | | |
Impact of depreciation expense adjustment | — |
| | | | — |
| | | | | | — |
| | | | 3,051 |
| | | | |
Non-GAAP consolidated gross profit and Non-GAAP gross margin(1) | $ | 107,869 |
| | 23.2 | % | | $ | 99,181 |
| | 22.9 | % | | 8.8 | % | | $ | 319,736 |
| | 23.4 | % | | $ | 296,218 |
| | 23.1 | % | | 7.9 | % |
Intangible asset amortization associated with acquisitions | 5,520 |
| | | | 6,392 |
| | | | | | 16,035 |
| | | | 16,178 |
| | | | |
Non-GAAP consolidated gross profit, excluding acquisition related amortization and Non-GAAP gross margin, excluding amortization(1) | $ | 113,389 |
| | 24.4 | % | | $ | 105,573 |
| | 24.3 | % | | 7.4 | % | | $ | 335,771 |
| | 24.5 | % | | $ | 312,396 |
| | 24.4 | % | | 7.5 | % |
____________________________
| |
(1) | Non-GAAP consolidated gross profit, Non-GAAP gross margin, Non-GAAP consolidated gross profit, excluding acquisition related amortization and Non-GAAP gross margin, excluding acquisition related amortization are not measurements of financial performance prepared in accordance with GAAP. See “Non-GAAP Financial Measures” below for information about these Non-GAAP financial measures, including our reasons for including the measures, material limitations with respect to the usefulness of the measures, and a reconciliation of each Non-GAAP financial measure to the most directly comparable GAAP financial measure. |
Consolidated gross profit increased $11.5 million for the three months ended September 30, 2013 and $28.7 million for the nine months ended September 30, 2013, as compared to the same periods in the prior year. Non-GAAP consolidated gross profit for the three and nine months ended September 30, 2013 increased $7.8 million and $23.4 million, respectively. These increases included $3.6 million and $8.1 million, for the three and nine months ended September 30, 2013, respectively, related to acquisitions consummated since the beginning of the comparable period in 2012. The remainder of the increases were related to organic revenue growth and an increased gross profit margins at our Animal Hospital and Laboratory segments and our Medical Technology business.
Segment Results
Animal Hospital Segment
Revenue
Animal Hospital revenue increased $26.0 million for the three months ended September 30, 2013 and $73.4 million for the nine months ended September 30, 2013, as compared to the same periods in the prior year. The components of the increase are summarized in the following table (in thousands, except percentages and average revenue per order):
|
| | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2013 | | 2012 | | % Change | | 2013 | | 2012 | | % Change |
Same-store facilities: | | | | | | | | | | | |
Orders (1) | 1,986 |
| | 2,023 |
| | (1.8 | )% | | 5,253 |
| | 5,380 |
| | (2.4 | )% |
Average revenue per order (2) | $ | 171.23 |
| | $ | 166.32 |
| | 3.0 | % | | $ | 175.00 |
| | $ | 168.77 |
| | 3.7 | % |
Same-store revenue (1) | $ | 340,097 |
| | $ | 336,416 |
| | 1.1 | % | | $ | 919,255 |
| | $ | 907,924 |
| | 1.2 | % |
Business day adjustment (3) | 2,805 |
| | — |
| | | | — |
| | 3,823 |
| | |
Foreign currency impact | (2,748 | ) | | — |
| | | | (2,168 | ) | | — |
| | |
Acquisitions | 27,686 |
| | 3,148 |
| | | | 152,938 |
| | 79,026 |
| | |
Closures | 1,028 |
| | 3,276 |
| | | | 4,663 |
| | 10,474 |
| | |
Net acquired revenue (4) | $ | 28,714 |
| | $ | 6,424 |
| | | | $ | 157,601 |
| | $ | 89,500 |
| | |
Total | $ | 368,868 |
| | $ | 342,840 |
| | 7.6 | % | | $ | 1,074,688 |
| | $ | 1,001,247 |
| | 7.3 | % |
____________________________
| |
(1) | Same-store revenue and orders were calculated using Animal Hospital operating results, adjusted to exclude the operating results for newly acquired animal hospitals that we did not own, as of the beginning of the comparable period in the prior year. Same-store revenue also includes revenue generated by customers referred from our relocated or combined animal hospitals, including those merged upon acquisition. |
| |
(2) | Computed by dividing same-store revenue by same-store orders. The average revenue per order may not calculate exactly due to rounding. |
| |
(3) | The business day adjustments reflect the impact of one additional business day in the three months ended September 30 2013, as compared to the three months ended September 30, 2012 and one less business day in the nine months ended September 30, 2013, as compared to the nine months ended September 30, 2012. |
| |
(4) | Net acquired revenue represents the revenue from animal hospitals acquired, net of revenue from animal hospitals sold or closed, on or after the beginning of the comparable period, which was July 1, 2012 for the three month analysis and January 1, 2012 for the nine month analysis. Fluctuations in net acquired revenue occur due to the volume, size, and timing of acquisitions and dispositions during the periods from this date through the end of the applicable period. |
Contributing to the decline in our volume of same-store orders during both periods ended September 30, 2013 and September 30, 2012 is the continued negative impact of the current economic environment and the wide availability of many pet-related products traditionally sold in our animal hospitals, in retail stores, and other distribution channels such as the Internet.
Additionally, our business strategy is to place a greater emphasis on comprehensive wellness visits and advanced medical procedures, which typically generate higher priced orders. The migration of lower priced orders from our animal hospitals to other distribution channels mentioned above and our emphasis on comprehensive wellness visits has, over the past several years, resulted in a decrease in lower priced orders and an increase in higher priced orders. During the nine months ended September 30, 2013, we experienced a decrease in the number of lower priced orders while higher priced orders remained relatively flat. We believe these results are a consequence of the competitive environment and the impact of changes in our overall business environment on the mix of procedures performed.
Price increases as well as the aforementioned mix in year over year growth rates of low to high-priced orders contributed to the overall increase in the average revenue per order. Prices at each of our animal hospitals are reviewed regularly and adjustments are made based on market considerations, demographics and our costs. These adjustments typically are implemented in February of each
year. However, in addition to the February adjustment, there was an extra price increase in November of 2012. This extra adjustment further impacted the year-over-year increase in average revenue per order for the nine months ended September 30, 2013 when compared to the prior year comparable period.
Gross Profit
Animal Hospital gross profit is calculated as Animal Hospital revenue less Animal Hospital direct costs. Animal Hospital direct cost comprises all costs of services and products at the animal hospitals including, but not limited to, salaries of veterinarians, technicians and all other animal hospital-based personnel, facilities rent, occupancy costs, supply costs, depreciation and amortization, certain marketing and promotional expense and costs of goods sold associated with the retail sales of pet food and pet supplies.
The following table summarizes gross profit, gross margin, Non-GAAP consolidated gross profit, Non-GAAP gross margin, Non-GAAP consolidated gross profit, excluding acquisition related amortization and Non-GAAP gross margin, excluding acquisition related amortization for our Animal Hospital segment (in thousands, except percentages) and the same measures on a same-store basis:
|
| | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2013 | | 2012 | | % Change | | 2013 | | 2012 | | % Change |
Gross profit | $ | 60,839 |
| | $ | 54,252 |
| | 12.1 | % | | $ | 166,151 |
| | $ | 149,188 |
| | 11.4 | % |
Impact of inventory adjustment | (2,808 | ) | | — |
| | | | (2,808 | ) | | — |
| | |
Impact of rent expense adjustment | — |
| | — |
| | | | (1,396 | ) | | — |
| | |
Impact of vacant property adjustment | — |
| | — |
| | | | 2,046 |
| | — |
| | |
Impact of depreciation expense adjustment | — |
| | — |
| | | | — |
| | 3,051 |
| | |
Non-GAAP gross profit(1) | $ | 58,031 |
| | $ | 54,252 |
| | 7.0 | % | | $ | 163,993 |
| | $ | 152,239 |
| | 7.7 | % |
Intangible asset amortization associated with acquisitions | 4,368 |
| | 4,363 |
| | | | 12,415 |
| | 10,661 |
| | |
Non-GAAP gross profit, excluding acquisition related amortization(1) | $ | 62,399 |
| | $ | 58,615 |
| | 6.5 | % | | $ | 176,408 |
| | $ | 162,900 |
| | 8.3 | % |
Gross margin | 16.5 | % | | 15.8 | % | | | | 15.5 | % | | 14.9 | % | | |
Non-GAAP gross margin(1) | 15.7 | % | | 15.8 | % | | | | 15.3 | % | | 15.2 | % | | |
Non-GAAP gross margin, excluding amortization(1) | 16.9 | % | | 17.1 | % | | | | 16.4 | % | | 16.3 | % | | |
| | | | | | | | | | | |
Same-store gross profit(2) | 58,090 |
| | 54,116 |
| | 7.3 | % | | 148,154 |
| | 137,747 |
| | 7.6 | % |
Impact of inventory adjustment | (2,635 | ) | | — |
| | | | (2,615 | ) | | — |
| | |
Impact of rent expense adjustment | — |
| | — |
| | | | (1,396 | ) | | — |
| | |
Impact of vacant property adjustment | — |
| | — |
| | | | 1,662 |
| | — |
| | |
Impact of depreciation expense adjustment | — |
| | — |
| | | | — |
| | 3,051 |
| | |
Non-GAAP same-store gross profit(1) | $ | 55,455 |
| | $ | 54,116 |
| | 2.5 | % | | $ | 145,805 |
| | $ | 140,798 |
| | 3.6 | % |
Intangible asset amortization associated with acquisitions | 3,147 |
| | 4,225 |
| | | | 6,261 |
| | 7,449 |
| | |
Non-GAAP same-store gross profit, excluding acquisition related amortization(1) | $ | 58,602 |
| | $ | 58,341 |
| | 0.4 | % | | $ | 152,066 |
| | $ | 148,247 |
| | 2.6 | % |
Same-store gross margin | 17.1 | % | | 16.1 | % | | | | 16.1 | % | | 15.2 | % | | |
Non-GAAP same-store gross margin(1) | 16.3 | % | | 16.1 | % | | | | 15.9 | % | | 15.5 | % | | |
Non-GAAP same-store gross margin, excluding acquisition related amortization(1) | 17.2 | % | | 17.3 | % | | | | 16.5 | % | | 16.3 | % | | |
____________________________
| |
(1) | Non-GAAP gross profit, Non-GAAP gross margin, Non-GAAP gross profit, excluding acquisition related amortization and Non-GAAP gross margin, excluding acquisition related amortization and the same measures expressed on a same store basis, are not measurements of financial performance prepared in accordance with GAAP. See “Non-GAAP Financial Measures” |
below for information about these Non-GAAP financial measures, including our reasons for including the measures, material limitations with respect to the usefulness of the measures, and a reconciliation of each Non-GAAP financial measure to the most directly comparable GAAP financial measure.
| |
(2) | Same-store gross profit for the three months ended September 30, 2013 was adjusted to reflect one additional business day in 2013, as compared to 2012. Same-store gross profit for the nine months ended September 30, 2012 was adjusted to reflect one less business day in 2013, as compared to 2012. |
Our consolidated Animal Hospital gross profit increased $6.6 million and $17.0 million for the three and nine months ended September 30, 2013, respectively, as compared to the same periods in the prior year. Excluding the Non-GAAP adjustments detailed in the table above, Non-GAAP gross profit increased $3.8 million and $13.5 million for the three and nine months ended September 30, 2013, respectively, due to both increased gross profit at our animal hospitals owned at the beginning of the comparable period in 2012, which increased as a result of increased same-store revenue, managing costs and from additional gross profit from acquired animal hospitals.
The increase in gross profit margins for the three and nine months ended September 30, 2013 also reflects a continued focus on cost management and the improved sales mix of certain products.
Laboratory Segment
The following table summarizes revenue and gross profit for our Laboratory segment (in thousands, except percentages):
|
| | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2013 | | 2012 | | % Change | | 2013 | | 2012 | | % Change |
Revenue | $ | 86,460 |
| | $ | 81,286 |
| | 6.4 | % | | $ | 265,025 |
| | $ | 252,636 |
| | 4.9 | % |
Gross profit | $ | 40,810 |
| | $ | 37,177 |
| | 9.8 | % | | $ | 128,501 |
| | $ | 120,024 |
| | 7.1 | % |
Gross margin | 47.2 | % | | 45.7 | % | | | | 48.5 | % | | 47.5 | % | | |
Laboratory revenue increased $5.2 million and $12.4 million for the three and nine months ended September 30, 2013, respectively, as compared to the same periods in the prior year.
The components of the changes in Laboratory revenue are detailed below (in thousands, except percentages and average revenue per requisition):
|
| | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2013 | | 2012 | | % Change | | 2013 | | 2012 | | % Change |
Internal growth: | | | | | | | | | | | |
Requisitions (1) | 3,226 |
| | 3,147 |
| | 2.5 | % | | 9,965 |
| | 9,734 |
| | 2.4 | % |
Average revenue per requisition (2) | $ | 26.78 |
| | $ | 25.83 |
| | 3.7 | % | | $ | 26.57 |
| | $ | 25.84 |
| | 2.8 | % |
Total internal revenue (1) | $ | 86,394 |
| | $ | 81,286 |
| | 6.3 | % | | $ | 264,765 |
| | $ | 251,536 |
| | 5.3 | % |
Billing-day adjustment (3) | — |
| | — |
| | | | — |
| | 1,100 |
| | |
Acquired revenue (4) | 66 |
| | — |
| | | | 260 |
| | — |
| | |
Total | $ | 86,460 |
| | $ | 81,286 |
| | 6.4 | % | | $ | 265,025 |
| | $ | 252,636 |
| | 4.9 | % |
____________________________
| |
(1) | Internal revenue and requisitions were calculated using Laboratory operating results, adjusted (i) to exclude the operating results of acquired laboratories that we did not own as of the beginning of the comparable period in the prior year, and (ii) for the impact resulting from any differences in the number of billing days in comparable periods, if applicable. |
| |
(2) | Computed by dividing internal revenue by the number of requisitions. |
| |
(3) | The billing-day adjustment reflects the impact of one less billing day in 2013, as compared to 2012. |
| |
(4) | Acquired revenue represents the current-year period revenue recognized from our acquired laboratories that we did not own as of the beginning of the comparable prior-year period. |
The increase in Laboratory revenue for the three and nine months ended September 30, 2013 was due to an increase in average revenue per requisition and an increase in the number of requisitions. Historically, the increase in requisitions from internal growth has been driven by an ongoing trend in veterinary medicine to focus on the importance of laboratory diagnostic testing in the diagnosis, early detection and treatment of diseases as well as the migration of certain tests to outside laboratories that have historically been performed in animal hospitals.
The average revenue per requisition increased for the three and nine months ended September 30, 2013, as compared to the prior periods, due to price increases in February 2013 and by changes in product mix.
Laboratory gross profit is calculated as Laboratory revenue less direct costs. Laboratory direct cost comprises all costs of laboratory services including, but not limited to, salaries of veterinarians, specialists, technicians and other laboratory-based personnel, transportation and delivery costs, facilities rent, occupancy costs, depreciation and amortization and supply costs.
Our Laboratory gross margin increased to 47.2% and 48.5% for the three and nine months ended September 30, 2013, respectively, as compared to 45.7% and 47.5% for the prior-year periods, respectively. The increase in gross margin was primarily due to operating leverage related to the increase in revenue mentioned above and a continued focus on managing personnel costs. In addition, transportation costs, as a percentage of revenue, decreased due to stabilized fuel costs.
Intercompany Revenue
Laboratory revenue for the three and nine months ended September 30, 2013, included intercompany revenue of $13.6 million and $41.6 million, respectively, generated by providing laboratory services to our animal hospitals, as compared to $13.1 million and $40.1 million for the respective prior year periods. For purposes of reviewing the operating performance of our segments, all intercompany transactions are accounted for as if the transaction was with an independent third party at current market prices. For financial reporting purposes, intercompany transactions are eliminated as part of our consolidation.
Selling, General and Administrative Expense
The following table summarizes our selling, general and administrative expense (“SG&A”) in both dollars and as a percentage of applicable revenue (in thousands, except percentages):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2013 | | 2012 | | | | 2013 | | 2012 | | |
| $ | | % of Revenue | | $ | | % of Revenue | | % Change | | $ | | % of Revenue | | $ | | % of Revenue | | % Change |
Animal Hospital | $ | 8,678 |
| | 2.4 | % | | $ | 7,745 |
| | 2.3 | % | | 12.0 | % | | $ | 25,723 |
| | 2.4 | % | | $ | 22,797 |
| | 2.3 | % | | 12.8 | % |
Laboratory | 7,921 |
| | 9.2 | % | | 7,285 |
| | 9.0 | % | | 8.7 | % | | 23,891 |
| | 9.0 | % | | 22,393 |
| | 8.9 | % | | 6.7 | % |
All Other | 7,618 |
| | 27.7 | % | | 8,764 |
| | 31.2 | % | | (13.1 | )% | | 24,573 |
| | 29.4 | % | | 27,076 |
| | 33.1 | % | | (9.2 | )% |
Corporate | 14,530 |
| | 3.1 | % | | 13,814 |
| | 3.2 | % | | 5.2 | % | | 43,429 |
| | 3.2 | % | | 43,390 |
| | 3.4 | % | | 0.1 | % |
Total SG&A | $ | 38,747 |
| | 8.3 | % | | $ | 37,608 |
| | 8.7 | % | | 3.0 | % | | $ | 117,616 |
| | 8.6 | % | | $ | 115,656 |
| | 9.0 | % | | 1.7 | % |
Consolidated SG&A increased $1.1 million and $2.0 million for the three and nine months ended September 30, 2013, respectively, as compared to the prior-year periods. The increase in consolidated SG&A for the three and nine months ended September 30, 2013 was due to the increase in compensation related costs incurred in the Animal Hospital and Laboratory segments and at Corporate. Partially offsetting these increases were decreases in administrative expenses related to the acquisition of AVC and ThinkPets compared to the same periods in the prior year and decreased SG&A at our Vetstreet business due to cost controls. Consolidated SG&A, as a percentage of consolidated revenue, decreased 40 basis points for the three and nine months ended September 30, 2013, respectively, as compared to the prior-year periods, primarily due to cost controls at our Vetstreet business and acquisition expenses related to AVC and ThinkPets in the prior year.
Operating Income
The following table summarizes our operating income and Non-GAAP operating income in both dollars and as a percentage of applicable revenue (in thousands, except percentages):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2013 | | 2012 | | | | 2013 | | 2012 | | |
| $ | | % of Revenue | | $ | | % of Revenue | | % Change | | $ | | % of Revenue | | $ | | % of Revenue | | % Change |
Animal Hospital | $ | 52,271 |
| | 14.2 | % | | $ | 46,584 |
| | 13.6 | % | | 12.2 | % | | $ | 138,969 |
| | 12.9 | % | | $ | 126,075 |
| | 12.6 | % | | 10.2 | % |
Laboratory | 32,878 |
| | 38.0 | % | | 29,892 |
| | 36.8 | % | | 10.0 | % | | 104,605 |
| | 39.5 | % | | 97,645 |
| | 38.7 | % | | 7.1 | % |
All Other | 2,388 |
| | 8.7 | % | | (345 | ) | | (1.2 | )% | | 792.2 | % | | 4,487 |
| | 5.4 | % | | (436 | ) | | (0.5 | )% | | 1,129.1 | % |
Corporate | (14,520 | ) | | | | (13,814 | ) | | | | (5.1 | )% | | (43,149 | ) | | | | (43,406 | ) | | | | 0.6 | % |
Intercompany | (978 | ) | | | | (1,131 | ) | | | | 13.5 | % | | (1,821 | ) | | | | (3,389 | ) | | | | 46.3 | % |
Total GAAP operating income | $ | 72,039 |
| | 15.5 | % | | $ | 61,186 |
| | 14.1 | % | | 17.7 | % | | $ | 203,091 |
| | 14.8 | % | | $ | 176,489 |
| | 13.8 | % | | 15.1 | % |
Impact of inventory adjustment | (2,808 | ) | | | | — |
| | | | | | (2,808 | ) | | | | — |
| | | | |
Impact of rent expense adjustment | — |
| | | | — |
| | | | | | (1,396 | ) | | | | — |
| | | | |
Impact of vacant property adjustment | — |
| | | | — |
| | | | | | 3,804 |
| | | | — |
| | | | |
Impact of depreciation expense adjustment | — |
| | | | — |
| | | | | | — |
| | | | 3,051 |
| | | | |
Non-GAAP operating income(1) | $ | 69,231 |
| | 14.9 | % | | $ | 61,186 |
| | 14.1 | % | | 13.1 | % | | $ | 202,691 |
| | 14.8 | % | | $ | 179,540 |
| | 14.0 | % | | 12.9 | % |
Intangible asset amortization associated with acquisitions | 5,588 |
| | | | 6,612 |
| | | | | | 16,153 |
| | | | 16,830 |
| | | | |
Non-GAAP consolidated operating income, excluding acquisition related amortization and Non-GAAP operating margin, excluding acquisition related amortization(1) | $ | 74,819 |
| | 16.1 | % | | $ | 67,798 |
| | 15.6 | % | | 10.4 | % | | $ | 218,844 |
| | 16.0 | % | | $ | 196,370 |
| | 15.3 | % | | 11.4 | % |
____________________________
| |
(1) | Non-GAAP consolidated operating income, Non-GAAP operating margin, Non-GAAP consolidated operating income, excluding acquisition related amortization and Non-GAAP operating margin, excluding acquisition related amortization are not measurements of financial performance prepared in accordance with GAAP. See “Non-GAAP Financial Measures” below for information about these Non-GAAP financial measures, including our reasons for including the measures, material limitations with respect to the usefulness of the measures, and a reconciliation of each Non-GAAP financial measure to the most directly comparable GAAP financial measure. |
Consolidated operating income increased by $10.9 million and $26.6 million during the three and nine months ended September 30, 2013, respectively, as compared to the prior-year periods. Excluding the impact of the Non-GAAP adjustments detailed in the above table, Non-GAAP consolidated operating income increased $7.0 million and $22.5 million for the three and nine months ended September 30, 2013, respectively, as compared to the prior-year periods. The remaining increases for the three and nine months ended September 30, 2013 primarily relate to the improved results, mentioned above, in our Animal Hospital and Laboratory segments and the cost controls at our Vetstreet business.
Intangible asset amortization associated with acquisitions
Included in our direct costs is amortization expense related to our acquired intangible assets. At acquisition we assign a fair market value to identifiable intangible assets other than goodwill in our purchase price allocation. These assets include non-contractual customer relationships, covenants not-to-compete, trademarks, contracts, technology and client lists. For those
identified intangible assets that have finite lives, we amortize those values over the estimated useful lives to direct costs. For the three and nine months ended September 30, 2013, amortization expense was $5.6 million and $16.2 million, respectively. For the three and nine months ended September 30, 2012, amortization expense was $6.6 million and $16.8 million, respectively.
Interest Expense, Net
The following table summarizes our interest expense, net of interest income (in thousands):
|
| | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2013 | | 2012 | | 2013 | | 2012 |
Interest expense: | | | | | | | |
Senior term notes | $ | 2,863 |
| | $ | 3,101 |
| | $ | 8,653 |
| | $ | 9,377 |
|
Capital leases and other | 1,405 |
| | 1,000 |
| | 3,656 |
| | 2,849 |
|
Amortization of debt costs | 310 |
| | 319 |
| | 937 |
| | 961 |
|
Non-GAAP interest expense | 4,578 |
| | 4,420 |
| | 13,246 |
| | 13,187 |
|
Rent expense adjustment | — |
| | — |
| | 1,401 |
| | — |
|
Consolidated GAAP interest expense | 4,578 |
| | 4,420 |
| | 14,647 |
| | 13,187 |
|
Interest income | (104 | ) | | (125 | ) | | (208 | ) | | (441 | ) |
Total interest expense, net of interest income | $ | 4,474 |
| | $ | 4,295 |
| | $ | 14,439 |
| | $ | 12,746 |
|
The increase in net interest expense for the three months ended September 30, 2013, as compared to the same period in the prior period, was primarily due to increased interest expense from capital leases, partially offset by a decrease in our senior term note interest expense. This decrease was primarily a result of a lower effective LIBOR rate applied against a lower senior term note balance, as compared to the prior year.
The increase in net interest expense for the nine months ended September 30, 2013, as compared to the same period in the prior period, was primarily attributable to additional interest expense related to capital leases. This increase was a result of the immaterial correction of an error involving an operating lease that should have been accounted for as a capital lease, partially offseting this increase was a decrease in our senior term note interest expense resulting from a lower effective LIBOR rate applied against a lower senior term note balance, in comparison to the prior year.
Provision for Income Taxes
The effective income tax rate for the nine months ended September 30, 2013 and 2012 was 38.8% and 37.6%, respectively. The increase in the effective tax rate was primarily due to a non-taxable gain of $5.7 million related to the increase in value of our pre-acquisition noncontrolling interest in AVC, reducing the tax rate in the 2012 period.
Non-GAAP Financial Measures
We use Non-GAAP financial measures to supplement the financial information presented on a GAAP basis. We believe that excluding certain items from our GAAP results allows our management to better understand our consolidated financial performance from period to period and in relationship to the operating results of our segments. We also believe that excluding certain items from our GAAP results allows our management to better project our future consolidated financial performance because our forecasts are developed at a level of detail different from that used to prepare GAAP-based financial measures. Moreover, we believe these Non-GAAP financial measures provide investors with useful information to help them evaluate our operating results by facilitating an enhanced understanding of our operating performance, and enabling them to make more meaningful period to period comparisons.
The Non-GAAP financial measures presented in this report include Non-GAAP gross profit, Non-GAAP gross margin, Non-GAAP gross profit, excluding acquisition related amortization and Non-GAAP gross margin, excluding acquisition related amortization computed on a consolidated basis and for our Animal Hospital segment, and the same measures expressed on a same-store basis. Additionally, our Non-GAAP financial measures include our Non-GAAP operating income, Non-GAAP operating margin, Non-GAAP operating income, excluding acquisition related amortization and Non-GAAP operating margin, excluding acquisition related amortization on a consolidated basis and lastly our Non-GAAP consolidated net
income, Non-GAAP diluted earnings per share, Non-GAAP consolidated net income, excluding acquisition related amortization and Non-GAAP diluted earnings per share, excluding acquisition related amortization. These Non-GAAP financial measures, as defined by us, represent the comparable GAAP measures adjusted to exclude certain charges or credits, as detailed in the tables above and below. In future fiscal periods, we may exclude such items and may incur income and expenses similar to these excluded items. Accordingly, the exclusion of these items and other similar items in our Non-GAAP presentation should not be interpreted as implying that these items are non-recurring, infrequent, or unusual.
There are limitations to the use of the Non-GAAP financial measures presented in this report. Our Non-GAAP financial measures may not be comparable to similarly titled measures of other companies. Other companies, including companies in our industry, may calculate the Non-GAAP financial measures differently than we do, limiting the usefulness of those measures for comparative purposes. In addition, these items can have a material impact on earnings. Our management compensates for the foregoing limitations by relying primarily on our GAAP results and using Non-GAAP financial measures supplementally. The Non-GAAP financial measures are not meant to be considered as indicators of performance in isolation from or as a substitute for consolidated gross profit or gross margin prepared in accordance with GAAP and should be read only in conjunction with financial information presented on a GAAP basis. We have presented reconciliation of each Non-GAAP financial measure to the most comparable GAAP measure for the three and nine months ended September 30, 2013 and September 30, 2012 and encourage you to review the reconciliations in conjunction with the presentation of the Non-GAAP financial measures for each of the periods included in this report. Refer to the tables above in the gross profit, operating income and interest expense sections within Part I, Item 2 of this report for a reconciliation of consolidated gross profit to Non-GAAP gross profit and to Non-GAAP gross profit, excluding amortization, consolidated operating income to Non-GAAP operating income and to Non-GAAP operating income, excluding amortization and consolidated interest expense to Non-GAAP interest expense.
Our Non-GAAP adjustments include the following:
| |
• | Inventory adjustment - We recorded a non-cash physical inventory adjustment in our Animal Hospital business segment, which resulted in a $2.8 million credit adjustment to direct costs. |
| |
• | Rent expense adjustment - We reclassified an operating lease to a capital lease and accordingly recorded a corresponding credit to rent expense. |
| |
• | Vacant property adjustment - We vacated properties of two animal hospitals whose operations were consolidated into a newly constructed, newly owned animal hospital. Accordingly, we recorded a write-down to net realizable value. |
| |
• | Business combination adjustment gain - We recorded a gain on our 20% interest in AVC held at the time that we increased our investment in AVC. |
| |
• | Depreciation expense adjustment - We recorded additional depreciation expense related to our acquired capital leases. |
| |
• | Intangible asset amortization associated with acquisitions - Our GAAP net income includes amortization expense related to intangible assets in our acquired businesses. The amortization expense related to our acquired intangible assets can vary significantly dependent upon the amount and size of our acquisitions in each period; accordingly, we exclude amortization from our GAAP net income to provide investors with more comparable operating results. |
The following table reconciles our GAAP net income to Non-GAAP net income, Non-GAAP diluted earnings per share, and to Non-GAAP net income, excluding acquisition related amortization and Non-GAAP diluted earnings per share, excluding acquisition related amortization for the adjustments mentioned above:
|
| | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2013 | | 2012 | | 2013 | | 2012 |
GAAP Net income | $ | 40,647 |
| | $ | 34,037 |
| | $ | 112,794 |
| | $ | 103,602 |
|
Inventory adjustment | (2,808 | ) | | — |
| | (2,808 | ) | | — |
|
Vacant property adjustment | — |
| | — |
| | 3,804 |
| | — |
|
Business combination adjustment gain | — |
| | — |
| | — |
| | (5,719 | ) |
Depreciation expense adjustment | — |
| | — |
| | — |
| | 3,051 |
|
Tax benefit from above adjustments | 1,099 |
| | — |
| | (390 | ) | | (1,194 | ) |
Non-GAAP net income | 38,938 |
| | 34,037 |
| | 113,400 |
| | 99,740 |
|
Intangible asset amortization associated with acquisitions, net of tax | 3,401 |
| | 4,024 |
| | 9,831 |
| | 10,243 |
|
Non-GAAP net income, excluding acquisition related amortization | $ | 42,339 |
| | $ | 38,061 |
| | $ | 123,231 |
| | $ | 109,983 |
|
Non-GAAP diluted earnings per share | $ | 0.43 |
| | $ | 0.38 |
| | $ | 1.26 |
| | $ | 1.13 |
|
Non-GAAP diluted earnings per share, excluding acquisition related amortization | $ | 0.47 |
| | $ | 0.43 |
| | $ | 1.37 |
| | $ | 1.24 |
|
Shares used for computing adjusted diluted earnings per share | 89,845 |
| | 88,654 |
| | 89,659 |
| | 88,589 |
|
Liquidity and Capital Resources
Introduction
We generate cash primarily from (i) payments made by customers for our veterinary services, (ii) payments from animal hospitals and other clients for our laboratory services, (iii) proceeds received from the sale of our imaging equipment and other related services and (iv) payments received from participating hospitals for Vetstreet subscriptions and reminder notices. Our business historically has experienced strong liquidity, as fees for services provided in our animal hospitals are generally due at the time of service and fees for laboratory services are collected under standard industry terms. Our cash disbursements are primarily for payments related to the compensation of our employees, supplies and inventory purchases for our operating segments, occupancy and other administrative costs, interest expense, payments on long-term borrowings, capital expenditures and acquisitions. Cash outflows fluctuate with the amount and timing of the settlement of these transactions.
We manage our cash, investments and capital structure so we are able to meet the short-term and long-term obligations of our business while maintaining financial flexibility and liquidity. We forecast, analyze and monitor our cash flows to enable investment and financing within the overall constraints of our financial strategy.
At September 30, 2013, our consolidated cash and cash equivalents totaled $153.2 million, representing an increase of $84.7 million, compared to December 31, 2012. Cash flows generated from operating activities totaled $219.0 million for the nine months ended September 30, 2013, representing an increase of $30.6 million, compared to the nine months ended September 30, 2012.
As of September 30, 2013, $20.3 million of the $153.2 million of cash and cash equivalents were held by foreign subsidiaries. Our intention is to indefinitely reinvest foreign earnings in our foreign subsidiaries. If these earnings were used to fund domestic operations, they would be subject to additional income taxes upon repatriation.
We have historically funded our working capital requirements, capital expenditures and investment in individual acquisitions primarily from internally-generated cash flows and we expect to continue to do so in the future. As of
September 30, 2013, we have access to an unused $125 million revolving credit facility, which expires August 2016, allowing us to maintain further operating and financial flexibility.
Historically, we have been able to access the capital markets to fund acquisitions that could not be funded out of internally generated cash flows. The availability of financing in the form of debt or equity is influenced by many factors including our profitability, operating cash flows, debt levels, debt ratings, contractual restrictions, and market conditions. Although in the past we have been able to obtain financing for material transactions on terms we believe to be reasonable, there is a possibility that we may not be able to obtain financing on favorable terms in the future.
Future Cash Flows
Short-Term
Other than our acquisitions of animal hospital chains, we historically have funded our working capital requirements, capital expenditures and investments in animal hospital acquisitions from internally-generated cash flow. We anticipate that our cash on hand and net cash provided by operations and available funds under our revolving credit agreement and incremental facilities will be sufficient to meet our anticipated cash requirements for the next 12 months. If we consummate significant acquisitions during this period, we may seek additional debt or equity financing.
For the year ended December 31, 2013, we expect to spend $50 million to $65 million for the acquisition of independent animal hospitals. The ultimate number of acquisitions and cash used is largely dependent upon the attractiveness of the candidates and the strategic fit with our operations. For the nine months ended September 30, 2013, we spent $39.6 million in connection with the acquisition of 14 independent animal hospitals. In addition, we expect to spend approximately $90 million in 2013 for both property and equipment additions and capital costs necessary to maintain our existing facilities, of which approximately $52.7 million had been expended at September 30, 2013.
In April, our Board of Directors authorized a share repurchase program, authorizing us to repurchase up to $125.0 million of our common shares from time to time in open market purchases, pursuant to trading plans established in accordance with SEC rules or through privately negotiated transactions. The extent and timing of our repurchases will depend upon market conditions, our cash requirements to fund the long-term growth investments in our business and other corporate considerations. The repurchases will be funded by existing cash balances and by our revolving credit facility. The share repurchase program has no expiration date. The repurchase program may be suspended or discontinued at any time. Refer to Item 2. Unregistered Sales of Equity Securities and Use of Proceeds in Part II. Other Information of this report.
Long-Term
Our long-term liquidity needs, other than those related to the day-to-day operations of our business, including commitments for operating leases, generally are comprised of scheduled principal and interest payments for our outstanding long-term indebtedness, capital expenditures related to the expansion of our business and acquisitions in accordance with our growth strategy.
We are unable to project with certainty whether our long-term cash flow from operations will be sufficient to repay our long-term debt when it comes due. If this cash flow is insufficient, we expect that we will need to refinance such indebtedness, amend its terms to extend maturity dates, or issue common stock on our company. Our management cannot make any assurances that such refinancing or amendments, if necessary, will be available on attractive terms, if at all.
Debt Related Covenants
Our senior credit facility contains certain financial covenants pertaining to fixed charge coverage and leverage ratios. In addition, our senior credit facility has restrictions pertaining to capital expenditures, acquisitions and the payment of cash dividends. As of September 30, 2013, we were in compliance with these covenants, including the two covenant ratios, the fixed-charge coverage ratio and the leverage ratio.
At September 30, 2013, we had a fixed-charge coverage ratio of 1.76 to 1.00, which was in compliance with the required ratio of no less than 1.20 to 1.00. The senior credit facility defines the fixed-charge coverage ratio as that ratio that is calculated on a last 12-month basis by dividing pro-forma earnings before interest, taxes, depreciation and amortization, as defined by the senior credit facility (“Pro-Forma Earnings”), by fixed charges. Fixed charges are defined as cash interest expense, scheduled principal payments on debt obligations, capital expenditures, and provision for current cash taxes based on income. Pro-Forma Earnings include 12 months of operating results for businesses acquired during the period.
At September 30, 2013, we had a leverage ratio of 1.89 to 1.00, which was in compliance with the required ratio of no more than 3.00 to 1.00. The senior credit facility defines the leverage ratio as that ratio which is calculated as total debt divided by Pro-Forma Earnings.
Historical Cash Flows
The following table summarizes our cash flows (in thousands):
|
| | | | | | | |
| Nine Months Ended September 30, |
| 2013 | | 2012 |
Cash provided by (used in): | | | |
Operating activities | $ | 219,005 |
| | $ | 188,439 |
|
Investing activities | (94,363 | ) | | (166,361 | ) |
Financing activities | (39,337 | ) | | (6,454 | ) |
Effect of currency exchange rate changes on cash and cash equivalents | (566 | ) | | 386 |
|
Increase in cash and cash equivalents | 84,739 |
| | 16,010 |
|
Cash and cash equivalents at beginning of period | 68,435 |
| | 63,651 |
|
Cash and cash equivalents at end of period | $ | 153,174 |
| | $ | 79,661 |
|
Cash Flows from Operating Activities
Net cash provided by operating activities increased $30.6 million for the nine months ended September 30, 2013, as compared to the prior-year period. Operating cash flows for the nine months ended September 30, 2013 included $117.2 million of net income, net non-cash expenses of $75.6 million and net cash provided as a result of changes in operating assets and liabilities of $26.2 million. The changes in operating assets and liabilities included a $21.5 million decrease in prepaid income taxes, a $5.0 million increase in accounts payable and accrued liabilities, a $11.4 million increase in accrued payroll and related liabilities, partially offset by a $10.0 million increase in accounts receivable. The increase in accounts payable, accrued liabilities, accrued payroll and related liabilities and decrease in prepaid income taxes were all a result of timing of payment obligations. The increase in accounts receivable was primarily due to an increase in third quarter 2013 net revenue compared to 2012.
Net cash provided by operating activities of $188.4 million for the nine months ended September 30, 2012, consisted of $107.7 million of net income, net non-cash expenses of $81.0 million and $274,000 of net cash used as a result of changes in operating assets and liabilities. The changes in operating assets and liabilities included a $6.7 million increase in inventory, prepaid expenses and other assets, a $5.1 million increase in accounts receivable and a $1.6 million increase in prepaid income taxes, predominately offset by a $10.0 million increase in accrued payroll and related liabilities and a $3.1 million increase in accounts payable and accrued liabilities. The increase in inventory, prepaid expenses and other assets was primarily a result of an increase in lease receivables, as a result of entering into additional Laboratory service agreements. The increase in accounts receivable was primarily due to an increase in third quarter 2012 net revenue compared to 2011. The increase in prepaid income taxes, accrued payroll and related liabilities and the increase in accounts payable and accrued liabilities were each the result of the timing of payment obligations.
Cash Flows from Investing Activities
The table below presents the components of the changes in investing cash flows (in thousands):
|
| | | | | | | | | | | | |
| Nine Months Ended September 30, | | | |
Investing Cash Flows: | 2013 | | 2012 | | Change | |
Acquisition of independent animal hospitals and laboratories | $ | (39,640 | ) | | $ | (51,744 | ) | | $ | 12,104 |
| (1) |
Acquisition of AVC, net of cash acquired | — |
| | (48,819 | ) | | 48,819 |
| |
Acquisition of ThinkPets, net of cash acquired | — |
| | (7,468 | ) | | 7,468 |
| |
Total cash used for acquisitions | (39,640 | ) | | (108,031 | ) | | 68,391 |
| |
Property and equipment additions | (52,682 | ) | | (55,257 | ) | | 2,575 |
| (2) |
Real estate acquired with acquisitions | (1,208 | ) | | (1,602 | ) | | 394 |
| |
Proceeds from sale of assets | 905 |
| | 112 |
| | 793 |
| |
Other | (1,738 | ) | | (1,583 | ) | | (155 | ) | |
Net cash used in investing activities | $ | (94,363 | ) | | $ | (166,361 | ) | | $ | 71,998 |
| |
____________________________
| |
(1) | The number of acquisitions will vary from year to year based upon the available pool of suitable candidates. A discussion of our acquisitions is provided above in our Executive Overview. |
| |
(2) | The cash used to acquire property and equipment will vary from period to period based on upgrade requirements and the expansion of our animal hospital and laboratory facilities. |
Cash Flows from Financing Activities
The table below presents the components of the changes in financing cash flows (in thousands):
|
| | | | | | | | | | | | |
| Nine Months Ended September 30, | | | |
Financing Cash Flows: | 2013 | | 2012 | | Change | |
Repayment of debt | $ | (28,507 | ) | | $ | (52,040 | ) | | $ | 23,533 |
| (1) |
Proceeds from issuance of long-term debt | — |
| | 50,000 |
| | (50,000 | ) | (2) |
Proceeds from revolving credit facility | — |
| | 50,000 |
| | (50,000 | ) | (3) |
Repayment of revolving credit facility | — |
| | (50,000 | ) | | 50,000 |
| (3) |
Payment of financing costs | — |
| | (122 | ) | | 122 |
| |
Distributions to noncontrolling interest partners | (3,324 | ) | | (2,802 | ) | | (522 | ) | |
Purchase of noncontrolling interests | (5,727 | ) | | — |
| | (5,727 | ) | (4) |
Proceeds from issuance of common stock under stock option plans | 15,111 |
| | 3,322 |
| | 11,789 |
| |
Excess tax benefit from exercise of stock options | 2,654 |
| | 358 |
| | 2,296 |
| |
Repurchase of common stock | (19,384 | ) | | (3,897 | ) | | (15,487 | ) | (5) |
Other | (160 | ) | | (1,273 | ) | | 1,113 |
| |
Net cash used in provided by financing activities | $ | (39,337 | ) | | $ | (6,454 | ) | | $ | (32,883 | ) | |
____________________________ | |
(1) | For the nine months ended September 30, 2013, we paid $2.4 million to fully pay off debt related to the acquisition of Groupe Veteri-Medic Inc., and we paid $26.1 million in scheduled senior-term note principal and capital lease payments. For the nine months ended September 30, 2012, we paid $25.9 million to fully pay off debt related to the acquisition of AVC, and $26.1 million in scheduled senior-term note principal and capital lease payments. |
| |
(2) | The proceeds from issuance of long term debt for the nine months ended September 30, 2012, included $50 million of new term loans borrowed pursuant to our incremental facilities permitted under our August 16, 2011 credit and guaranty agreement, used to fund the AVC acquisition. |
| |
(3) | For the nine months ended September 30, 2012, we borrowed against our revolving credit facility to fund the AVC acquisition, which was subsequently repaid with the proceeds from the issuance of $50 million of new term loans, as mentioned above. |
| |
(4) | For the nine months ended September 30, 2013, we purchased the noncontrolling interest in one of our animal hospitals. |
| |
(5) | The cash paid for stock repurchases include both the repurchase of our common shares, in accordance with our share repurchase program, and income taxes paid on behalf of employees who elected to settle their tax obligation on vested stock with a portion of their vested stock. |
Off-Balance-Sheet Financing Arrangements
Other than operating leases, as of September 30, 2013, we do not have any off-balance-sheet financing arrangements.
Description of Indebtedness
Senior Credit Facility
At September 30, 2013, we had $568.8 million in principal outstanding under our senior term notes and no borrowings outstanding under our revolving credit facility.
We pay interest on our senior term notes and revolving credit facility based on the interest rate offered to our administrative agent on, the adjusted Eurodollar rate plus the applicable margin determined by reference to the leverage ratio in effect from time-to-time, ranging from 1.25% to 2.25% per annum, as set forth in the table in Note 7, Long-Term Obligations, of our 2012 Form 10-K. The senior term notes and the revolving credit facility mature in August 2016.
Other Debt and Capital Lease Obligations
At September 30, 2013, we had a seller note secured by assets of a certain animal hospital and capital leases that totaled $63.6 million, which are included in long-term debt in the condensed, consolidated balance sheet of this quarterly report on Form 10-Q. Our seller note matures in 2013 and has an interest rate of 10.0%. Our capital leases have various maturities through 2042 and various interest rates ranging from 1.9% to 14.6%.
| |
ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK |
Interest Rate Risk
At September 30, 2013, we had borrowings of $568.8 million under our senior credit facility with fluctuating interest rates based on market benchmarks such as the adjusted Eurodollar rate. Changes in interest rates could adversely affect the market value of our variable-rate debt. If the adjusted Eurodollar rate increases or decreases 1% from September 30, 2013, the additional annual interest expense or savings will amount to $5.5 million. This represents a decrease of approximately $300,000 in both additional interest payments and interest savings, in comparison to our estimate included in Item 7A of our 2012 Annual Report on Form 10-K, due to scheduled debt amortization.
Foreign Currency Risk
Growth in our Canadian operations will incrementally increase our exposure to foreign currency fluctuations as well as other risks typical of international operations that could impact our business, including, but not limited to, differing economic conditions, changes in political climate, differing tax structures and other regulations and restrictions. Foreign exchange rate fluctuations may adversely impact our consolidated results of operations as exchange rate fluctuations on transactions denominated in currencies other than our functional currencies result in gains and losses which will be reflected in our consolidated income statement. To the extent the U.S. dollar weakens against foreign currencies, the translation of these foreign currency denominated transactions will result in increased net revenues and operating expenses. Conversely, our net revenues and operating expenses will decrease when the U.S. dollar strengthens against foreign currencies.
Transaction Exposure
We do not currently hedge our foreign currency exposure.
Translation Exposure
Foreign exchange rate fluctuations may adversely impact our consolidated financial position as the assets and liabilities of our foreign operations are translated into U.S. dollars in preparing the consolidated balance sheet. These gains and losses are recognized as an adjustment to stockholders' equity which is reflected in our balance sheet under accumulated other comprehensive income (loss).
| |
ITEM 4. | CONTROLS AND PROCEDURES |
We carried out an evaluation required by the Exchange Act, under the supervision and with the participation of our chief executive officer and chief financial officer, of the effectiveness of the design and operation of our disclosure controls and procedures, as defined in Rule 13a-15(e) of the Exchange Act, as of the end of the period covered by this report. Based on this evaluation, our chief executive officer and chief financial officer concluded that our disclosure controls and procedures were effective to provide reasonable assurance that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and to provide reasonable assurance that such information is accumulated and communicated to our management, including our chief executive officer and chief financial officer, as appropriate to allow timely decisions regarding required disclosure.
During our most recent fiscal quarter, there were no changes in our internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
Our disclosure controls and procedures are designed to provide reasonable assurance of achieving their objectives as specified above. Management does not expect, however, that our disclosure controls and procedures will prevent or detect all error and fraud. Any control system, no matter how well designed and operated, is based upon certain assumptions and can provide only reasonable, not absolute, assurance that its objectives will be met. Further, no evaluation of controls can provide absolute assurance that misstatements due to error or fraud will not occur, or that all control issues and instances of fraud, if any, within the company have been detected.
| |
PART II. | OTHER INFORMATION |
On May 29, 2013, a former veterinary assistant at one of our animal hospitals filed a purported class action lawsuit against us in the Superior Court of the State of California for the County of Los Angeles, entitled Jorge Duran vs. VCA Animal Hospitals, Inc., et. al. The lawsuit seeks to assert claims on behalf of current and former veterinary assistants employed by us in California, and alleges, among other allegations, that we improperly failed to pay overtime wages, improperly failed to provide proper meal and rest periods, and engaged in unfair business practices. The lawsuit seeks damages, statutory penalties, and other relief, including attorneys' fees and costs.
Additionally, on July 12, 2013, an individual who provided courier services with respect to our laboratory clients in California filed a purported class action lawsuit against us in the Superior Court of the State of California for the County of Santa Clara - San Jose Branch against Antech Diagnostics, Inc., an indirect wholly-owned subsidiary of VCA, entitled Carlos Lopez vs. Logistics Delivery Solutions, LLC, Antech Diagnostics, Inc., et. al. Logistics Delivery Solutions, LLC, a co-defendant in the lawsuit, is a company hired by us to provide courier services in California. The lawsuit seeks to assert claims on behalf of individuals who were engaged by Logistics Delivery Solutions, LLC to perform such courier services and alleges, among other allegations, that Logistics Delivery Solutions, and Antech Diagnostics improperly classified the plaintiffs as independent contractors, improperly failed to pay overtime wages, and improperly failed to provide proper meal and rest periods. The lawsuit seeks damages, statutory penalties, and other relief, including attorneys' fees and costs.
We are vigorously defending these lawsuits. Because these lawsuits are in the initial stages, the financial impact to us, if any, cannot be predicted.
In addition to the lawsuits described above, we are party to various legal proceedings arising in the ordinary course of business, but we are not currently a party to any legal proceeding that we believe would have a material adverse effect on our financial position or results of operations.
There have been no material changes in our risk factors from those disclosed in Part I, Item 1A, of our 2012 Annual Report on Form 10-K.
| |
ITEM 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS |
Transactions in Our Equity Securities
For the period covered by this report, we have not engaged in any transactions involving the sale of our unregistered equity securities that were not disclosed in a quarterly report on Form 10-Q or a current report on Form 8-K. We have not engaged in any sales of registered securities for which the use of proceeds is required to be disclosed.
The following table provides information on shares of our common stock we repurchased during the third quarter ended September 30, 2013:
|
| | | | | | | | | | | | | | |
| | | | | | Total Number of | | Approximate Dollar |
| | | | | | Shares Purchased as | | Value of Shares That |
| | Total Number | | Average | | Part of Publicly | | May Yet Be Purchased |
| | of Shares | | Price Paid | | Announced Plan | | Under the Plan |
Period | | Purchased | | Per Share | | or Program | | or Program |
(1) | | (2) | | (3) | | (4) | | (4) |
| | | | | | | | |
July 1, 2013 to July 31, 2013 | | 59,700 |
| | $ | 25.93 |
| | 59,700 |
| | $ | 118,794,671 |
|
August 1, 2013 to August 31, 2013 | | 125,322 |
| | $ | 28.27 |
| | 101,000 |
| | $ | 115,940,152 |
|
September 1, 2013 to September 30, 2013 | | 225,445 |
| | $ | 28.06 |
| | 207,400 |
| | $ | 110,127,201 |
|
| | 410,467 |
| | $ | 27.81 |
| | 368,100 |
| | $ | 110,127,201 |
|
(1) Information is based on settlement dates of repurchase transactions.
(2) Consists of shares of our common stock, par value $0.001 per share. Of these shares, 368,100 shares were repurchased in the open market pursuant to a previously-announced share repurchase program (see (4) below). The balance of the repurchases were related to 42,367 shares of common stock surrendered to us by employees to satisfy exercise price and minimum statutory tax withholding obligations in connection with the vesting of restricted stock and exercise of options. In the table above, these shares were excluded from column (4) as they do not affect the number of shares that may be repurchased under the Share Repurchase Program.
(3) The average price paid for shares repurchased under the Share Repurchase Program excludes commissions paid.
(4) We have an ongoing authorization, since April 2013 from our Board of Directors to repurchase up to $125 million in shares of our common stock in open market purchases or negotiated transactions.
| |
ITEM 3. | DEFAULTS UPON SENIOR SECURITIES |
None
| |
ITEM 4. | MINE SAFETY DISCLOSURES |
Not applicable
None
The agreements and other documents filed as exhibits to this report are not intended to provide factual information or other disclosure, other than with respect to the terms of the agreements or other documents themselves, and you should not rely on them for that purpose. In particular, any representations and warranties made by us in these agreements or other documents were made solely within the specific context of the relevant agreement or document and may not describe the actual state of affairs as of the date they were made or at any other time.
|
| |
31.1 | Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
| |
31.2 | Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
| |
32.1 | Certification of Chief Executive Officer and Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
| |
101.INS | XBRL Instance Document |
| |
101.SCH | XBRL Taxonomy Extension Schema Document |
| |
101.CAL | XBRL Taxonomy Extension Calculation Linkbase |
| |
101.DEF | XBRL Taxonomy Definition Linkbase |
| |
101.LAB | XBRL Taxonomy Extension Label Linkbase |
| |
101.PRE | XBRL Taxonomy Extension Presentation Linkbase |
SIGNATURE
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized on November 8, 2013.
|
| | | |
Date: | November 8, 2013 | By: /s/ Tomas W. Fuller |
| | Tomas W. Fuller |
| | Chief Financial Officer, Principal Accounting Officer, and Vice President and Secretary |
EXHIBIT INDEX
|
| |
| |
Exhibit No. | Description |
| |
31.1 | Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
| |
31.2 | Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
| |
32.1 | Certification of Chief Executive Officer and Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
| |
Exhibit 101.INS | XBRL Instance Document |
| |
Exhibit 101.SCH | XBRL Extension Schema Document |
| |
Exhibit 101.CAL | XBRL Extension Calculation Linkbase Document |
| |
Exhibit 101.LAB | XBRL Extension Label Linkbase Document |
| |
Exhibit 101.PRE | XBRL Extension Presentation Linkbase Document |
| |
Exhibit 101.DEF | XBRL Extension Definition Linkbase Document |