These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
| o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
|
NEVADA
|
|
76-0364866
|
|
(STATE OR OTHER JURISDICTION OF INCORPORATION OR ORGANIZATION)
|
|
(I.R.S. EMPLOYER IDENTIFICATION NO.)
|
|
1300 WEST SAM HOUSTON PARKWAY SOUTH,
|
|
|
|
SUITE 300, HOUSTON, TEXAS
|
77042
|
|
|
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)
|
|
(ZIP CODE)
|
|
Large accelerated filer
|
o
|
Accelerated filer
|
x
|
|
Non-accelerated filer
|
o
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
o
|
|
Item 1.
|
3 | |
|
|
3 | |
|
|
4 | |
|
|
5 | |
|
|
6 | |
|
|
7 | |
|
Item 2.
|
20 | |
|
Item 3.
|
27 | |
|
Item 4.
|
27 | |
|
PART II—OTHER INFORMATION
|
||
|
Item 6.
|
28 | |
|
|
29 | |
|
|
Certifications
|
|
|
September 30, 2014
|
December 31, 2013
|
|||||||
|
ASSETS
|
(unaudited) | |||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$ |
15,824
|
$ |
12,898
|
||||
|
Patient accounts receivable, less allowance for doubtful accounts of $1,811 and $1,430, respectively
|
33,809
|
30,820
|
||||||
|
Accounts receivable - other, less allowance for doubtful accounts of $198 and $198, respectively
|
1,906
|
1,844
|
||||||
|
Other current assets
|
5,076
|
4,098
|
||||||
|
Total current assets
|
56,615
|
49,660
|
||||||
|
Fixed assets:
|
||||||||
|
Furniture and equipment
|
42,104
|
38,965
|
||||||
|
Leasehold improvements
|
22,639
|
21,891
|
||||||
|
64,743
|
60,856
|
|||||||
|
Less accumulated depreciation and amortization
|
48,685
|
45,896
|
||||||
|
16,058
|
14,960
|
|||||||
|
Goodwill
|
150,471
|
143,955
|
||||||
|
Other intangible assets, net
|
22,615
|
14,479
|
||||||
|
Other assets
|
1,978
|
1,081
|
||||||
| $ |
247,737
|
$ |
224,135
|
|||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
Current liabilities:
|
||||||||
|
Accounts payable - trade
|
$ |
1,901
|
$ |
1,722
|
||||
|
Accrued expenses
|
19,081
|
20,625
|
||||||
|
Current portion of notes payable
|
850
|
825
|
||||||
|
Total current liabilities
|
21,832
|
23,172
|
||||||
|
Notes payable
|
450
|
650
|
||||||
|
Revolving line of credit
|
46,500
|
40,000
|
||||||
|
Deferred rent
|
1,014
|
996
|
||||||
|
Other long-term liabilities
|
7,378
|
4,196
|
||||||
|
Total liabilities
|
77,174
|
69,014
|
||||||
|
Commitments and contingencies
|
||||||||
|
Redeemable non-controlling interests
|
7,524
|
4,104
|
||||||
|
Shareholders' equity:
|
||||||||
|
U. S. Physical Therapy, Inc. shareholders' equity:
|
||||||||
|
Preferred stock, $.01 par value, 500,000 shares authorized, no shares issued and outstanding
|
-
|
-
|
||||||
|
Common stock, $.01 par value, 20,000,000 shares authorized, 14,480,632 and 14,315,882 shares issued, respectively
|
145
|
143
|
||||||
|
Additional paid-in capital
|
42,457
|
40,569
|
||||||
|
Retained earnings
|
130,683
|
119,206
|
||||||
|
Treasury stock at cost, 2,214,737 shares
|
(31,628
|
)
|
(31,628
|
)
|
||||
|
Total U. S. Physical Therapy, Inc. shareholders' equity
|
141,657
|
128,290
|
||||||
|
Non-controlling interests
|
21,382
|
22,727
|
||||||
|
Total equity
|
163,039
|
151,017
|
||||||
| $ |
247,737
|
$ |
224,135
|
|||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30, 2014
|
September 30, 2013
|
September 30, 2014
|
September 30, 2013
|
|||||||||||||
|
Net patient revenues
|
$ |
76,184
|
$
|
64,368
|
$
|
221,051
|
$
|
191,027
|
||||||||
|
Other revenues
|
1,532
|
1,460
|
4,633
|
4,426
|
||||||||||||
|
Net revenues
|
77,716
|
65,828
|
225,684
|
195,453
|
||||||||||||
|
Clinic operating costs:
|
||||||||||||||||
|
Salaries and related costs
|
41,802
|
35,733
|
119,853
|
105,318
|
||||||||||||
|
Rent, clinic supplies, contract labor and other
|
16,117
|
12,877
|
45,538
|
38,161
|
||||||||||||
|
Provision for doubtful accounts
|
1,090
|
1,095
|
3,094
|
3,390
|
||||||||||||
|
Closure costs
|
(39
|
)
|
(5
|
)
|
(28
|
)
|
21
|
|||||||||
|
Total clinic operating costs
|
58,970
|
49,700
|
168,457
|
146,890
|
||||||||||||
|
Gross margin
|
18,746
|
16,128
|
57,227
|
48,563
|
||||||||||||
|
Corporate office costs
|
7,468
|
6,224
|
22,214
|
19,165
|
||||||||||||
|
Operating income from continuing operations
|
11,278
|
9,904
|
35,013
|
29,398
|
||||||||||||
|
Interest and other income, net
|
2
|
2
|
3
|
5
|
||||||||||||
|
Interest expense
|
(237
|
)
|
(133
|
)
|
(822
|
)
|
(398
|
)
|
||||||||
|
Income before taxes from continuing operations
|
11,043
|
9,773
|
34,194
|
29,005
|
||||||||||||
|
Provision for income taxes
|
3,625
|
3,017
|
11,033
|
8,798
|
||||||||||||
|
Net income from continuing operations including non-controlling interests
|
7,418
|
6,756
|
23,161
|
20,207
|
||||||||||||
|
Discontinued operations, net of tax
|
-
|
(4,497
|
)
|
-
|
(4,965
|
)
|
||||||||||
|
Net income including non-controlling interests
|
7,418
|
2,259
|
23,161
|
15,242
|
||||||||||||
|
Less: net income attributable to non-controlling interests
|
(2,202
|
)
|
(2,032
|
)
|
(7,285
|
)
|
(6,380
|
)
|
||||||||
|
Net income attributable to common shareholders
|
$ |
5,216
|
$ |
227
|
$ |
15,876
|
$ |
8,862
|
||||||||
|
Diluted earnings per share attributable to common shareholders:
|
||||||||||||||||
|
From continuing operations
|
$ |
0.43
|
$ |
0.38
|
$ |
1.30
|
$ |
1.13
|
||||||||
|
Basic earnings per share attributable to common shareholders:
|
||||||||||||||||
|
From continuing operations
|
0.43
|
0.38
|
1.30
|
1.13
|
||||||||||||
|
Revaluation of redeemable non-controlling interests, net of tax
|
-
|
-
|
(0.09
|
)
|
-
|
|||||||||||
|
From discontinued operations
|
-
|
(0.36
|
)
|
-
|
(0.39
|
)
|
||||||||||
|
Basic
|
$
|
0.43
|
$ |
0.02
|
$ |
1.21
|
$ |
0.74
|
||||||||
|
Diluted earnings per share attributable to common shareholders:
|
||||||||||||||||
|
From continuing operations
|
0.43
|
0.38
|
1.30
|
1.12
|
||||||||||||
|
Revaluation of redeemable non-controlling interests, net of tax
|
-
|
-
|
(0.09
|
)
|
-
|
|||||||||||
|
From discontinued operations
|
-
|
(0.36
|
)
|
-
|
(0.39
|
)
|
||||||||||
|
Diluted
|
$ |
0.43
|
$ |
0.02
|
$ |
1.21
|
$ |
0.73
|
||||||||
|
Shares used in computation:
|
||||||||||||||||
|
Basic
|
12,244
|
12,106
|
12,201
|
12,050
|
||||||||||||
|
Diluted
|
12,247
|
12,120
|
12,208
|
12,069
|
||||||||||||
|
Dividends declared per common share
|
$ |
0.12
|
$ |
0.10
|
$ |
0.36
|
$ |
0.30
|
||||||||
|
Earnings attributable to common shareholders:
|
||||||||||||||||
|
From continuing operations
|
5,216
|
4,659
|
15,876
|
13,589
|
||||||||||||
|
From discontinued operations
|
-
|
(4,432
|
)
|
-
|
(4,727
|
)
|
||||||||||
| $ |
5,216
|
$ |
227
|
$ |
15,876
|
$ |
8,862
|
|||||||||
|
Nine Months Ended
|
||||||||
|
September 30, 2014
|
September 30, 2013
|
|||||||
|
OPERATING ACTIVITIES
|
||||||||
|
Net income including non-controlling interests
|
$ |
23,161
|
$ |
15,242
|
||||
|
Adjustments to reconcile net income including non-controlling interests to net cash provided by operating activities:
|
|
|
||||||
|
Depreciation and amortization
|
4,682
|
4,181
|
||||||
|
Provision for doubtful accounts
|
3,094
|
3,377
|
||||||
|
Equity-based awards compensation expense
|
2,456
|
2,092
|
||||||
|
Loss on sale of business and sale or abandonment of assets, net
|
20
|
7,233
|
||||||
|
Excess tax benefit from exercise of stock options
|
(526
|
) |
(277
|
) | ||||
|
Deferred income tax
|
3,888
|
(543
|
)
|
|||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Increase in patient accounts receivable
|
(4,952
|
)
|
(3,318
|
)
|
||||
|
Increase in accounts receivable - other
|
(62
|
)
|
(41
|
)
|
||||
|
(Increase) decrease in other assets
|
(1,803
|
) |
1,148
|
|||||
|
Decrease in accounts payable and accrued expenses
|
(1,739
|
)
|
(899
|
)
|
||||
|
Increase in other Long term liabilities
|
607
|
|
664
|
|||||
|
Net cash provided by operating activities
|
28,826
|
28,859
|
||||||
|
INVESTING ACTIVITIES
|
-
|
|||||||
|
Purchase of fixed assets
|
(3,912
|
)
|
(3,458
|
)
|
||||
|
Purchase of businesses, net of cash acquired
|
(12,240
|
)
|
(10,128
|
)
|
||||
|
Acquisitions of non-controlling interests
|
(4,998
|
)
|
(1,668
|
)
|
||||
|
Proceeds on sale of business and fixed assets, net
|
43
|
448
|
||||||
|
Net cash used in investing activities
|
(21,107
|
)
|
(14,806
|
)
|
||||
|
FINANCING ACTIVITIES
|
||||||||
|
Distributions to non-controlling interests
|
(7,067
|
)
|
(6,588
|
)
|
||||
|
Cash dividends to shareholders
|
(4,399
|
)
|
(3,628
|
)
|
||||
|
Proceeds from revolving line of credit
|
112,300
|
88,450
|
||||||
|
Payments on revolving line of credit
|
(105,800
|
)
|
(91,700
|
)
|
||||
|
Payment of notes payable
|
(575
|
)
|
(459
|
)
|
||||
|
Excess tax benefit from stock options exercised
|
526
|
277
|
||||||
|
Proceeds from exercise of stock options
|
45
|
|||||||
|
Other
|
177
|
47
|
||||||
|
Net cash used in financing activities
|
(4,793
|
)
|
(13,601
|
)
|
||||
|
Net increase in cash
|
2,926
|
452
|
||||||
|
Cash - beginning of period
|
12,898
|
11,671
|
||||||
|
Cash - end of period
|
$ |
15,824
|
$ |
12,123
|
||||
|
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||
|
Cash paid during the period for:
|
||||||||
|
Income taxes
|
$ |
7,920
|
$ |
4,402
|
||||
|
Interest
|
$ |
857
|
$ |
352
|
||||
|
Non-cash investing and financing transactions during the period:
|
||||||||
|
Purchase of business - seller financing portion
|
$ |
400
|
$ |
800
|
||||
|
Revaluation of redeemable non-controlling interests
|
$ |
1,841
|
$ |
-
|
||||
|
Common Stock Shares
|
Common Stock Amount
|
Additional Paid-In Capital
|
Retained Earnings
|
Treasury Stock Shares
|
Treasury Stock Amount
|
Total Shareholders' Equity
|
Non- controlling Interests
|
Total
|
||||||||||||||||||||||||||||
|
Balance December 31, 2013
|
$ |
14,316
|
$ |
143
|
$ |
40,569
|
$ |
119,206
|
$ |
(2,215
|
)
|
$ |
(31,628
|
)
|
$ |
128,290
|
$ |
22,727
|
$ |
151,017
|
||||||||||||||||
|
Issuance of restricted stock, net of cancellations
|
147
|
1
|
-
|
-
|
-
|
-
|
1
|
-
|
1
|
|||||||||||||||||||||||||||
|
Proceeds from exercise of stock options
|
18
|
1
|
43
|
-
|
-
|
-
|
44
|
-
|
44
|
|||||||||||||||||||||||||||
|
Compensation expense - restricted stock
|
-
|
-
|
2,456
|
-
|
-
|
-
|
2,456
|
-
|
2,456
|
|||||||||||||||||||||||||||
|
Excess tax benefit of equity grants
|
-
|
-
|
526
|
-
|
-
|
-
|
526
|
-
|
526
|
|||||||||||||||||||||||||||
|
Purchase of business
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,725
|
4,725
|
|||||||||||||||||||||||||||
|
Revaluation of redeemable non-controlling interests, net of tax
|
-
|
-
|
(1,086
|
)
|
-
|
-
|
-
|
(1,086
|
)
|
-
|
(1,086
|
)
|
||||||||||||||||||||||||
|
Reclass to redeemable non- controlling interests
|
(6,438
|
)
|
(6,438
|
)
|
||||||||||||||||||||||||||||||||
|
Acquisition of non-controlling interests
|
-
|
-
|
(51
|
)
|
-
|
-
|
-
|
(51
|
)
|
(27
|
)
|
(78
|
)
|
|||||||||||||||||||||||
|
Dividends paid to shareholders
|
-
|
-
|
-
|
(4,399
|
)
|
-
|
-
|
(4,399
|
)
|
-
|
(4,399
|
)
|
||||||||||||||||||||||||
|
Contributions of non-controlling interest partner
|
177
|
177
|
||||||||||||||||||||||||||||||||||
|
Distributions to non-controlling interest partners
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(7,067
|
)
|
(7,067
|
)
|
|||||||||||||||||||||||||
|
Net income
|
-
|
-
|
-
|
15,876
|
-
|
-
|
15,876
|
7,285
|
23,161
|
|||||||||||||||||||||||||||
|
Balance September 30, 2014
|
$ |
14,481
|
$ |
145
|
$ |
42,457
|
$ |
130,683
|
$ |
(2,215
|
)
|
$ |
(31,628
|
)
|
$ |
141,657
|
$ |
21,382
|
$ |
163,039
|
||||||||||||||||
|
% Interest
|
Number of
|
|||||||||
|
Acquisition
|
Date
|
Acquired
|
Clinics
|
|||||||
| 2014 | ||||||||||
|
April 2014 Acquisition
|
April 30
|
70%
|
13
|
|||||||
|
August 2014 Acquisition
|
August 1
|
100%
|
3
|
|||||||
| 2013 | ||||||||||
|
February 2013 Acquisition
|
February 28
|
72%
|
9
|
|||||||
|
April 2013 Acquisition
|
April 30
|
50%
|
5
|
|||||||
|
May 2013 Acquisition
|
May 24
|
80%
|
5
|
|||||||
|
December 9, 2013 Acquisition
|
December 9
|
60%
|
12
|
|||||||
|
December 13, 2013 Acquisition
|
December 13
|
90%
|
11
|
|||||||
|
Three Months Ended
|
Three Months Ended
|
Nine Months Ended
|
NIne Months Ended
|
|||||||||||||
|
September 30, 2014
|
September 30, 2013
|
September 30, 2014
|
September 30, 2013
|
|||||||||||||
|
Earnings attributable to common shareholders:
|
||||||||||||||||
|
From continuing operations
|
$ |
5,216
|
$
|
4,659
|
$ |
15,876
|
$ |
13,589
|
||||||||
|
From discontinued operations
|
-
|
(4,432
|
)
|
-
|
(4,727
|
)
|
||||||||||
|
5,216
|
227
|
15,876
|
8,862
|
|||||||||||||
|
Revaluation of redeemable non-controlling interests, net of tax
|
-
|
-
|
(1,086
|
)
|
-
|
|||||||||||
| $ |
5,216
|
$ |
227
|
$ |
14,790
|
$ |
8,862
|
|||||||||
|
Diluted earnings per share attributable to common shareholders:
|
||||||||||||||||
|
From continuing operations
|
$ |
0.43
|
$ |
0.38
|
$ |
1.30
|
$ |
1.13
|
||||||||
|
Basic earnings per share attributable to common shareholders:
|
||||||||||||||||
|
From continuing operations
|
0.43
|
0.38
|
1.30
|
1.13
|
||||||||||||
|
Charges to additional-paid-in-capital - revaluation of redeemable non-controlling interests, net of tax
|
-
|
-
|
(0.09
|
)
|
-
|
|||||||||||
|
From discontinued operations
|
-
|
(0.36
|
)
|
-
|
(0.39
|
)
|
||||||||||
|
Basic
|
$ |
0.43
|
$ |
0.02
|
$ |
1.21
|
$ |
0.74
|
||||||||
|
Diluted earnings per share attributable to common shareholders:
|
||||||||||||||||
|
From continuing operations
|
0.43
|
0.38
|
1.30
|
1.12
|
||||||||||||
|
Charges to additional-paid-in-capital - revaluation of redeemable non-controlling interests, net of tax
|
-
|
-
|
(0.09
|
)
|
-
|
|||||||||||
|
From discontinued operations
|
-
|
(0.36
|
)
|
-
|
(0.39
|
)
|
||||||||||
|
Diluted
|
$ |
0.43
|
$ |
0.02
|
$ |
1.21
|
$ |
0.73
|
||||||||
|
Shares used in computation:
|
||||||||||||||||
|
Basic earnings per share - weighted-average shares
|
12,244
|
12,106
|
12,201
|
12,050
|
||||||||||||
|
Effect of dilutive securities - stock options
|
3
|
14
|
7
|
19
|
||||||||||||
|
Denominator for diluted earnings per share - adjusted weighted-average shares
|
12,247
|
12,120
|
12,208
|
12,069
|
||||||||||||
|
Cash paid, net of cash acquired
|
$ |
12,240
|
||
|
Seller notes
|
400
|
|||
|
Total consideration
|
12,640
|
|||
|
Estimated fair value of net tangible assets acquired:
|
||||
|
Total current assets
|
1,273
|
|||
|
Total non-current assets
|
1,200
|
|||
|
Total liabilities
|
(374
|
)
|
||
|
Net tangible assets acquired
|
2,099
|
|||
|
Referral relationships
|
-
|
|||
|
Non-competition agreements
|
-
|
|||
|
Tradename
|
-
|
|||
|
Goodwill
|
15,266
|
|||
|
Fair value of non-controlling interest
|
(4,725
|
)
|
||
| $ |
12,640
|
|
%
Interest
|
Number
of
|
|||||||||
|
Acquisition
|
Date
|
Acquired
|
Clinics
|
|||||||
|
February 2013 Acquisition
|
February 28
|
72%
|
9
|
|||||||
|
April 2013 Acquisition
|
April 30
|
50%
|
5
|
|||||||
|
May 2013 Acquisition
|
May 24
|
80%
|
5
|
|||||||
|
December 9, 2013 Acquisition
|
December 9
|
60%
|
12
|
|||||||
|
December 13, 2013 Acquisition
|
December 13
|
90%
|
11
|
|||||||
|
Cash paid, net of cash acquired
|
$
|
46,598
|
||
|
Seller notes
|
1,300
|
|||
|
Total consideration
|
$
|
47,898
|
||
|
Estimated fair value of net tangible assets acquired:
|
||||
|
Total current assets
|
$
|
3,712
|
||
|
Total non-current assets
|
1,971
|
|||
|
Total liabilities
|
(1,082
|
)
|
||
|
Net tangible assets acquired
|
4,601
|
|||
|
Referral relationships
|
6,140
|
|||
|
Non-competition agreements
|
1,000
|
|||
|
Tradename
|
3,200
|
|||
|
Goodwill
|
43,498
|
|||
|
Fair value of non-controlling interest
|
(10,541
|
)
|
||
|
$
|
47,898
|
|
Three Months Ended
|
Nine Months Ended
|
|||||||
|
September 30, 2013
|
September 30, 2013
|
|||||||
|
Net revenues
|
$ |
69,174
|
$ |
204,198
|
||||
|
Net income attributable to common shareholders from continuing operations
|
$ |
5,273
|
$ |
15,023
|
||||
|
Earnings per share:
|
||||||||
|
Basic - net income attributable to common shareholders from continuing operations
|
$ |
0.44
|
$ |
1.25
|
||||
|
Diluted - net income attributable to common shareholders from continuing operations
|
$ |
0.44
|
$ |
1.24
|
||||
|
Shares used in computation:
|
||||||||
|
Basic - net income attributable to common shareholders from continuing operations
|
12,106
|
12,050
|
||||||
|
Diluted - net income attributable to common shareholders from continuing operations
|
12,120
|
12,069
|
||||||
|
Nine Months Ended
|
||||
|
September 30, 2014
|
||||
|
Beginning balance
|
$ |
4,104
|
||
|
Increase due to revaluation and operating results of redeemable non-controlling interests
|
1,932
|
|||
|
Reclass of non controlling interest
|
6,375
|
|||
|
Purchases of redeemable non-controlling interests
|
(4,887
|
)
|
||
|
Ending balance
|
$ |
7,524
|
||
|
Three Months Ended
|
Nine Months Ended
|
|||||||
|
September 30, 2013
|
September 30, 2013
|
|||||||
|
Net revenues
|
$ |
168
|
$ |
864
|
||||
|
Operating costs
|
369
|
1,537
|
||||||
|
Gross margin
|
(201
|
)
|
(673
|
)
|
||||
|
Direct general and administrative expenses less proceeds
|
989
|
1,176
|
||||||
|
Write off of goodwill and other intangible assets
|
6,338
|
6,338
|
||||||
|
(7,528
|
)
|
(8,187
|
)
|
|||||
|
Tax benefit
|
3,031
|
3,222
|
||||||
|
Loss from discontinued operations
|
$ |
(4,497
|
)
|
$ |
(4,965
|
)
|
||
|
Nine Months Ended
|
||||
|
September 30, 2014
|
||||
|
Beginning balance
|
$ |
143,955
|
||
|
Goodwill acquired during the period
|
15,266
|
|||
|
Goodwill allocated to specific assets for business acquired in first six months of 2013
|
(1,680
|
)
|
||
|
Goodwill allocated to specific assets for business acquired - December 13 Acquisition
|
(7,500
|
)
|
||
|
Goodwill adjustments for purchase price allocation of businesses acquired
|
430
|
|||
|
Ending balance
|
$ |
150,471
|
||
|
September 30, 2014
|
December 31, 2013
|
|||||||
|
Tradenames
|
$ |
12,414
|
$ |
9,814
|
||||
|
Referral relationships, net of accumulated amortization of $2,336 and $1,582, respectively
|
8,945
|
3,959
|
||||||
|
Non-competition agreements, net of accumulated amortization of $2,240 and $1,950, respectively
|
1,256
|
706
|
||||||
| $ |
22,615
|
$ |
14,479
|
|||||
|
Three Months Ended
|
Three Months Ended
|
Nine Months Ended
|
Nine Months Ended
|
|||||||||||||
|
September 30, 2014
|
September 30, 2013
|
September 30, 2014
|
September 30, 2013
|
|||||||||||||
|
Referral relationships
|
$ |
471
|
$ |
134
|
$ |
754
|
$ |
400
|
||||||||
|
Non-competition agreements
|
141
|
102
|
290
|
293
|
||||||||||||
|
Total
|
$ |
612
|
$ |
236
|
$ |
1,044
|
$ |
693
|
||||||||
|
Referral Relationships
|
Non Competition Agreements
|
||
|
Annual
|
Annual
|
||
|
Years
|
Amount
|
Years
|
Amount
|
|
2014
|
986
|
2014
|
376
|
|
2015
|
919
|
2015
|
347
|
|
2016
|
919
|
2016
|
284
|
|
2017
|
919
|
2017
|
240
|
|
2018
|
883
|
2018
|
183
|
|
2019
|
846
|
2019
|
116
|
|
2020
|
846
|
||
|
2021
|
846
|
||
|
2022
|
797
|
||
|
2023
|
690
|
||
|
2024
|
571
|
||
|
2025
|
466
|
||
|
2026
|
11
|
||
|
September 30, 2014
|
December 31, 2013
|
|||||||
|
Salaries and related costs
|
$ |
11,081
|
$ |
11,686
|
||||
|
Group health insurance claims
|
2,114
|
2,023
|
||||||
|
Credit balances and overpayments due to patients and payors
|
1,619
|
2,371
|
||||||
|
Other
|
4,267
|
4,545
|
||||||
|
Total
|
$ |
19,081
|
$ |
20,625
|
||||
|
September 30, 2014
|
December 31, 2013
|
|||||||
|
Credit Agreement average effective interest rate of 2.3% at September 30, 2014 inclusive of unused fee
|
$ |
46,500
|
$ |
40,000
|
||||
|
Various notes payable with $850 plus accrued interest due in the next year, interest accrues at 3.25% per annum at September 30, 2014
|
1,300
|
1,475
|
||||||
|
47,800
|
41,475
|
|||||||
|
Less current portion
|
(850
|
)
|
(825
|
)
|
||||
| $ |
46,950
|
$ |
40,650
|
|||||
|
September 30, 2014
|
||||
|
During the twelve months ended September 30, 2015
|
$ |
850
|
||
|
During the twelve months ended September 30, 2016
|
450
|
|||
|
During the twelve months ended September 30, 2019
|
46,500
|
|||
|
Total
|
$ |
47,800
|
||
|
Acquisition
|
Date
|
Acquired
|
Clinics
|
Date
|
|
April 2014 Acquisition
|
April 30
|
70%
|
13
|
April 30, 2014
|
|
August 2014 Acquisition
|
August 1
|
100%
|
3
|
August 1, 2014
|
|
February 2013 Acquisition
|
February 28
|
72%
|
9
|
February 28, 2013
|
|
April 2013 Acquisition
|
April 30
|
50%
|
5
|
April 30, 2013
|
|
May 2013 Acquisition
|
May 24
|
80%
|
5
|
May 24, 2013
|
|
December 9, 2013 Acquisition
|
December 9
|
60%
|
12
|
December 9, 2013
|
|
December 13, 2013 Acquisition
|
December 13
|
90%
|
11
|
December 13, 2013
|
|
For the Three Months
|
For the Nine Months
|
|||||||||||||||
|
Ended September 30,
,
|
Ended September 30,
|
|||||||||||||||
|
2014
|
2013
|
2014
|
2013
|
|||||||||||||
|
Number of clinics, at the end of period
|
489
|
447
|
489
|
447
|
||||||||||||
|
Working days
|
64
|
64
|
191
|
191
|
||||||||||||
|
Average visits per day per clinic
|
23.0
|
21.3
|
22.6
|
21.3
|
||||||||||||
|
Total patient visits
|
719,271
|
611,448
|
2,081,907
|
1,802,870
|
||||||||||||
|
Net patient revenue per visit
|
$
|
105.92
|
$
|
105.27
|
106.18
|
$
|
105.96
|
|||||||||
| ● | Net revenues increased to $77.7 million for the three months ended September 30, 2014 (“2014 Third Quarter”) from $65.8 million for the three months ended September 30, 2013 (“2013 Third Quarter”) primarily due to an increase in visits of 107,800 from 611,500 for the 2013 Third Quarter to 719,300 for the 2014 Third Quarter and a slight increase in the average net patient revenue per visit for the 2014 Third Quarter to $105.92 from $105.27 in the 2013 Third Quarter. |
| ● |
Net income attributable to our common shareholders for the 2014 Third Quarter was $5.2 million versus $4.7 million for the 2013 Third Quarter. Net income was $0.43 per diluted share for the 2014 period and $0.38 for the 2013 period. Total diluted shares were 12.2 million for the 2014 Third Quarter and 12.1 million for the 2013 Third
Quarter.
|
| ● | Net patient revenues increased to $76.2 million for the 2014 Third Quarter from $64.3 million for the 2013 Third Quarter, an increase of $11.9 million, or 18.4%, due to visits of 80,600 from clinics opened and acquired between October 1, 2013 and September 30, 2014 (“New Clinics”) and an increase in visits of 27,200 from clinics opened or acquired prior to October 1, 2013 (“Mature Clinics”) and an increase in the net patient revenue per visit of $0.65. |
| ● | Net patient revenues related to New Clinics amounted to $9.6 million for the 2014 Third Quarter and net patient revenues for Mature Clinics increased by $2.3 million for the 2014 Third Quarter as compared to the 2013 Third Quarter. |
| ● | Net revenues increased to $225.7 million for the nine months ended September 30, 2014 (“2014 First Nine Months”) from $195.5 million for the nine months ended September 30, 2013 (“2013 First Nine Months”) primarily due to an increase in visits of 279,000 from 1,802,900 for the 2013 First Nine Months to 2,081,900 for the 2014 First Nine Months. |
| ● | Net income attributable to our common shareholders for the 2014 First Nine Months was $15.9 million versus $13.6 million for the 2013 First Nine Months. Net income was $1.30 per diluted share for the 2014 period and $1.12 for the 2013 period. Total diluted shares were 12.2 million for the 2014 First Nine Months and 12.1 million for the 2013 First Nine Months. |
| ● | Net patient revenues increased to $221.1 million for the 2014 First Nine Months from $191.0 million for the 2013 First Nine Months, an increase of $30.1 million, or 15.7%, due to an increase in visits of 185,000 from New Clinics and an increase in visits of 94,000 from Mature Clinics. The average net revenue per visit for the current period was $106.18 and $105.96 for the comparable 2013 period. |
| ● | Net patient revenues related to New Clinics amounted to $22.6 million for the 2014 First Nine Months and net patient revenues for Mature Clinics increased by $7.5 million for the 2014 First Nine Months as compared to the 2013 First Nine Months primarily due to the acquisitions that occurred in the 2013 First Nine Months. |
| ● | Changes as a result of healthcare reform legislation, and implementation thereof, may affect our business. |
| ● | We depend upon reimbursement by third-party payors including Medicare and Medicaid. |
| ● | Changes in economic conditions in the United States may have a material adverse impact on our business and financial condition. |
| ● | We depend upon the cultivation and maintenance of relationships with physicians in our markets. |
| ● | We depend upon our ability to recruit and retain experienced physical and occupational therapists. |
| ● | Our revenues may fluctuate seasonally due to weather. |
| ● | Our operations are subject to extensive regulation. |
| ● | We operate in a highly competitive industry. |
| ● | We may incur closure costs and losses. |
| ● | Future acquisitions may use significant resources, may be unsuccessful and could expose us to unforeseen liabilities. |
| ● | Certain of our internal controls, particularly as they relate to billings and cash collections, are largely decentralized at our clinic locations. |
| ● | changes as the result of government enacted national healthcare reform; |
| ● | changes in Medicare guidelines and reimbursement or failure of our clinics to maintain their Medicare certification status; |
| ● | business and regulatory conditions including federal and state regulations; |
| ● | changes in reimbursement rates or payment methods from third party payors including government agencies and deductibles and co-pays owed by patients; |
| ● | revenue and earnings expectations; |
| ● | general economic conditions; |
| ● | availability and cost of qualified physical and occupational therapists; |
| ● | personnel productivity; |
| ● | competitive, economic or reimbursement conditions in our markets which may require us to reorganize or close certain clinics and thereby incur losses and/or closure costs including the possible write-down or write-off of goodwill and other intangible assets; |
| ● | acquisitions, purchase of non-controlling interests (minority interests) and the successful integration of the operations of the acquired businesses; |
| ● | maintaining adequate internal controls; |
| ● | availability, terms, and use of capital; and |
| ● | weather and other seasonal factors. |
|
Exhibit Number
|
Description
|
|
|
31.1*
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer.
|
|
|
31.2*
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer.
|
|
|
31.3*
|
Rule 13a-14(a)/15d-14(a) Certification of Corporate Controller.
|
|
|
32*
|
Certification Pursuant to 18 U.S.C 1350, as Adopted 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 Document
|
|
|
101.DEF*
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
101.LAB*
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
101.PRE*
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
| * | Filed herewith |
|
U.S. PHYSICAL THERAPY, INC.
|
||
| Date: November 7, 2014 |
By:
|
/s/ LAWRANCE W. MCAFEE
|
|
Lawrance W. McAfee
|
||
|
Chief Financial Officer
|
||
|
(duly authorized officer and principal financial and accounting officer)
|
||
|
By:
|
/s/ JON C. BATES
|
|
|
Jon C. Bates
|
||
|
Vice President/Corporate Controller
|
||
|
Exhibit Number
|
Description
|
|
|
31.1
*
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer.
|
|
|
31.2
*
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer.
|
|
|
31.3
*
|
Rule 13a-14(a)/15d-14(a) Certification of Corporate Controller.
|
|
|
32
*
|
Certification Pursuant to 18 U.S.C 1350, as Adopted 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 Document
|
|
|
101.DEF*
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
101.LAB*
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
101.PRE*
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
| * | Filed herewith |
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|