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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
NEVADA
|
|
|
|
(STATE OR OTHER JURISDICTION OF INCORPORATION OR ORGANIZATION)
|
(I.R.S. EMPLOYER IDENTIFICATION NO.)
|
|
|
|
|
|
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)
|
(ZIP CODE)
|
|
|
☑
|
Accelerated filer
|
☐
|
|
Non-accelerated filer
|
☐
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
|
|
Emerging growth company
|
|
|
Title of each class
|
Trading
Symbol(s)
|
Name of each exchange on which registered
|
|
|
|
|
|
Item 1.
|
3
|
||
|
3
|
|||
|
4
|
|||
|
5
|
|||
|
6
|
|||
|
8
|
|||
|
Item 2.
|
30
|
||
|
Item 3.
|
47
|
||
|
Item 4.
|
47
|
||
|
PART II—
OTHER INFORMATION
|
|||
|
Item 1.
|
48
|
||
|
Item 6.
|
50
|
||
|
51
|
|||
|
Certifications
|
|||
| ITEM 1. |
FINANCIAL STATEMENTS.
|
|
|
September 30, 2020
|
December 31, 2019
|
||||||
|
ASSETS
|
(unaudited)
|
|||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$
|
|
$
|
|
||||
|
Patient accounts receivable, less allowance for doubtful accounts of $
|
|
|
||||||
|
Accounts receivable - other
|
|
|
||||||
|
Other current assets
|
|
|
||||||
|
Total current assets
|
|
|
||||||
|
Fixed assets:
|
||||||||
|
Furniture and equipment
|
|
|
||||||
|
Leasehold improvements
|
|
|
||||||
|
Fixed assets, gross
|
|
|
||||||
|
Less accumulated depreciation and amortization
|
|
|
||||||
|
Fixed assets, net
|
|
|
||||||
|
Operating lease right-of-use assets
|
|
|
||||||
|
Goodwill
|
|
|
||||||
|
Other identifiable intangible assets, net
|
|
|
||||||
|
Other assets
|
|
|
||||||
|
Total assets
|
$
|
|
$
|
|
||||
|
LIABILITIES, REDEEMABLE NON-CONTROLLING INTERESTS, USPH SHAREHOLDERS’ EQUITY AND NON-CONTROLLING INTERESTS
|
||||||||
|
Current liabilities:
|
||||||||
|
Accounts payable - trade
|
$
|
|
$
|
|
||||
|
Accrued expenses
|
|
|
||||||
|
Current portion of operating lease liabilities
|
|
|
||||||
|
Current portion of notes payable
|
|
|
||||||
|
Total current liabilities
|
|
|
||||||
|
Notes payable, net of current portion
|
|
|
||||||
|
Revolving line of credit
|
|
|
||||||
|
Deferred taxes
|
|
|
||||||
|
Operating lease liabilities, net of current portion
|
|
|
||||||
|
Other long-term liabilities
|
|
|
||||||
|
Total liabilities
|
|
|
||||||
|
Redeemable non-controlling interests - temporary equity
|
|
|
||||||
|
U.S. Physical Therapy, Inc. (“USPH”) shareholders’ equity:
|
||||||||
|
Preferred stock, $
|
|
|
||||||
|
Common stock, $
|
|
|
||||||
|
Additional paid-in capital
|
|
|
||||||
|
Retained earnings
|
|
|
||||||
|
Treasury stock at cost,
|
(
|
)
|
(
|
)
|
||||
|
Total USPH shareholders’ equity
|
|
|
||||||
|
Non-controlling interests - permanent equity
|
|
|
||||||
|
Total USPH shareholders’ equity and non-controlling interests
|
|
|
||||||
|
Total liabilities, redeemable non-controlling interests, USPH shareholders’ equity and non-controlling interests
|
$
|
|
$
|
|
||||
|
|
For the Three Months Ended
|
For the Nine Months Ended
|
||||||||||||||
|
September 30, 2020
|
September 30, 2019
|
September 30,2020
|
September 30, 2019
|
|||||||||||||
|
Net patient revenues
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Other revenues
|
|
|
|
|
||||||||||||
|
Net revenues
|
|
|
|
|
||||||||||||
|
Operating costs:
|
||||||||||||||||
|
Salaries and related costs
|
|
|
|
|
||||||||||||
|
Rent, supplies, contract labor and other
|
|
|
|
|
||||||||||||
|
Provision for doubtful accounts
|
|
|
|
|
||||||||||||
|
Closure costs - lease and other
|
|
|
|
|
||||||||||||
|
Closure costs - derecognition of goodwill
|
|
|
|
|
||||||||||||
|
Total operating costs
|
|
|
|
|
||||||||||||
|
Gross profit
|
|
|
|
|
||||||||||||
|
Corporate office costs
|
|
|
|
|
||||||||||||
|
Operating income
|
|
|
|
|
||||||||||||
|
Other income and expense:
|
||||||||||||||||
|
Relief Funds
|
|
|
|
|
||||||||||||
|
Gain on sale of partnership interest and clinics
|
|
|
|
|
||||||||||||
|
Interest and other income, net
|
|
|
|
|
||||||||||||
|
Interest expense - debt and other
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
|
Total other income and expense
|
|
(
|
)
|
|
|
|||||||||||
|
Income before taxes
|
|
|
|
|
||||||||||||
|
Provision for income taxes
|
|
|
|
|
||||||||||||
|
Net income
|
|
|
|
|
||||||||||||
|
Less: net income attributable to non-controlling interests:
|
||||||||||||||||
|
Non-controlling interests - permanent equity
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
|
Redeemable non-controlling interests - temporary equity
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
|||||||||
|
Net income attributable to USPH shareholders
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Basic and diluted earnings per share attributable to USPH shareholders
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Shares used in computation - basic and diluted
|
|
|
|
|
||||||||||||
|
Dividends declared per common share
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
|
Nine Months Ended
|
|||||||
|
September 30, 2020
|
September 30, 2019
|
|||||||
|
OPERATING ACTIVITIES
|
||||||||
|
Net income including non-controlling interests
|
$
|
|
$
|
|
||||
|
Adjustments to reconcile net income including non-controlling interests to net cash provided by operating activities:
|
||||||||
|
Depreciation and amortization
|
|
|
||||||
|
Provision for doubtful accounts
|
|
|
||||||
|
Equity-based awards compensation expense
|
|
|
||||||
|
Deferred income taxes
|
(
|
)
|
|
|||||
|
Loss on sale of fixed assets
|
|
|
||||||
|
Gain on sale of partnership interest
|
(
|
)
|
(
|
)
|
||||
|
Write-off of goodwill - closed clinics
|
|
|
||||||
|
Other
|
|
|
||||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Decrease (increase) in patient accounts receivable
|
|
(
|
)
|
|||||
|
Decrease(increase) in accounts receivable - other
|
|
(
|
)
|
|||||
|
Decrease (increase) in other assets
|
|
(
|
)
|
|||||
|
Increase (decrease) in accounts payable and accrued expenses
|
|
(
|
)
|
|||||
|
Decrease in other long-term liabilities
|
(
|
)
|
(
|
)
|
||||
|
Net cash provided by operating activities
|
|
|
||||||
|
INVESTING ACTIVITIES
|
||||||||
|
Purchase of fixed assets
|
(
|
)
|
(
|
)
|
||||
|
Purchase of majority interest in businesses, net of cash acquired
|
(
|
)
|
(
|
)
|
||||
|
Purchase of redeemable non-controlling interest, temporary equity
|
(
|
)
|
(
|
)
|
||||
|
Purchase of non-controlling interest, permanent equity
|
(
|
)
|
(
|
)
|
||||
|
Proceeds on sale of redeemable non-controlling interest, temporary equity
|
|
|
||||||
|
Proceeds on sales of partnership interest and clinics
|
|
|
||||||
|
Proceeds on sale of fixed assets
|
|
|
||||||
|
Net cash used in investing activities
|
(
|
)
|
(
|
)
|
||||
|
FINANCING ACTIVITIES
|
||||||||
|
Distributions to non-controlling interests, permanent and temporary equity
|
(
|
)
|
(
|
)
|
||||
|
Cash dividends paid to shareholders
|
(
|
)
|
(
|
)
|
||||
|
Proceeds from revolving line of credit
|
|
|
||||||
|
Payments on revolving line of credit
|
(
|
)
|
(
|
)
|
||||
|
Principal payments on notes payable
|
(
|
)
|
(
|
)
|
||||
|
Medicare Accelerated and Advance Payment Funds
|
|
|
||||||
|
Other
|
|
(
|
)
|
|||||
|
Net cash used in financing activities
|
(
|
)
|
(
|
)
|
||||
|
Net increase in cash and cash equivalents
|
|
|
||||||
|
Cash and cash equivalents - beginning of period
|
|
|
||||||
|
Cash and cash equivalents - end of period
|
$
|
|
$
|
|
||||
|
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||
|
Cash paid during the period for:
|
||||||||
|
Income taxes
|
$
|
|
$
|
|
||||
|
Interest
|
$
|
|
$
|
|
||||
|
Non-cash investing and financing transactions during the period:
|
||||||||
|
Purchase of businesses - seller financing portion
|
$
|
|
$
|
|
||||
|
Purchase of business - payable to common shareholders of acquired business
|
$
|
|
$
|
|
||||
|
Purchase of redeemable non-controlling interest - notes payable
|
$
|
|
$
|
|
||||
|
Payable due to purchase of redeemable non-controlling interest
|
$
|
|
$
|
|
||||
|
Receivables related to sale of partnership interest
|
$
|
|
$
|
|
||||
|
Notes receivables related to sale of partnership interest
|
$
|
|
$
|
|
||||
|
U.S.Physical Therapy, Inc.
|
||||||||||||||||||||||||||||||||||||
|
|
Common Stock
|
Additional
|
Retained
|
Treasury Stock
|
Total Shareholders’
|
Non-Controlling
|
||||||||||||||||||||||||||||||
|
For the three months ended September 30, 2020
|
Shares
|
Amount
|
Paid-In Capital
|
Earnings
|
Shares
|
Amount
|
Equity
|
Interests
|
Total
|
|||||||||||||||||||||||||||
|
Balance June 30, 2020
|
|
$
|
|
$
|
|
$
|
|
(
|
)
|
$
|
(
|
)
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Issuance of restricted stock, net of cancellations
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Revaluation of redeemable non-controlling interest, net of tax
|
|
|
|
(
|
)
|
|
|
(
|
)
|
|
(
|
)
|
||||||||||||||||||||||||
|
Compensation expense - equity-based awards
|
-
|
|
|
|
-
|
|
|
|
|
|||||||||||||||||||||||||||
|
Distributions to non-controlling interest partners - permanent equity
|
-
|
|
|
|
-
|
|
|
(
|
)
|
(
|
)
|
|||||||||||||||||||||||||
|
Other
|
-
|
|
|
|
-
|
|
|
|
|
|||||||||||||||||||||||||||
|
Net income attributable to non-controlling interest - permanent equity
|
-
|
|
|
|
-
|
|
|
|
|
|||||||||||||||||||||||||||
|
Net income attributable to USPH shareholders
|
-
|
|
|
|
-
|
|
|
|
|
|||||||||||||||||||||||||||
|
Balance September 30, 2020
|
|
$
|
|
$
|
|
$
|
|
(
|
)
|
$
|
(
|
)
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
U.S.Physical Therapy, Inc.
|
||||||||||||||||||||||||||||||||||||
|
|
Common Stock
|
Additional
|
Retained
|
Treasury Stock
|
Total Shareholders’
|
Non-Controlling
|
||||||||||||||||||||||||||||||
|
For the nine months ended September 30, 2020
|
Shares
|
Amount
|
Paid-In Capital
|
Earnings
|
Shares
|
Amount
|
Equity
|
Interests
|
Total
|
|||||||||||||||||||||||||||
|
Balance December 31, 2019
|
|
$
|
|
$
|
|
$
|
|
(
|
)
|
$
|
(
|
)
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Issuance of restricted stock, net of cancellations
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Revaluation of redeemable non-controlling interest, net of tax
|
-
|
|
|
|
-
|
|
|
|
|
|||||||||||||||||||||||||||
|
Compensation expense - equity-based awards
|
-
|
|
|
|
-
|
|
|
|
|
|||||||||||||||||||||||||||
|
Transfer of compensation liability for certain stock issued pursuant to long-term incentive plans
|
-
|
|
|
|
-
|
|
|
|
|
|||||||||||||||||||||||||||
|
Dividends paid to USPT shareholders
|
-
|
|
|
(
|
)
|
-
|
|
(
|
)
|
|
(
|
)
|
||||||||||||||||||||||||
|
Distributions to non-controlling interest partners - permanent equity
|
-
|
|
|
|
-
|
|
|
(
|
)
|
(
|
)
|
|||||||||||||||||||||||||
|
Other
|
-
|
|
|
(
|
)
|
-
|
|
(
|
)
|
(
|
)
|
(
|
)
|
|||||||||||||||||||||||
|
Net income attributable to non-controlling interest - permanent equity
|
-
|
|
|
|
-
|
|
|
|
|
|||||||||||||||||||||||||||
|
Net income attributable to USPH shareholders
|
-
|
|
|
|
-
|
|
|
|
|
|||||||||||||||||||||||||||
|
Balance September 30, 2020
|
|
$
|
|
$
|
|
$
|
|
(
|
)
|
$
|
(
|
)
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
U.S.Physical Therapy, Inc.
|
||||||||||||||||||||||||||||||||||||
|
|
Common Stock
|
Additional
|
Retained
|
Treasury Stock
|
Total Shareholders’
|
Non-Controlling
|
||||||||||||||||||||||||||||||
|
For the three months ended September 30, 2019
|
Shares
|
Amount
|
Paid-In Capital
|
Earnings
|
Shares
|
Amount
|
Equity
|
Interests
|
Total
|
|||||||||||||||||||||||||||
|
Balance June 30, 2019
|
|
$
|
|
$
|
|
$
|
|
(
|
)
|
$
|
(
|
)
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Issuance of restricted stock, net of cancellations
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Revaluation of redeemable non-controlling interest, net of tax
|
|
|
|
(
|
)
|
|
|
(
|
)
|
|
(
|
)
|
||||||||||||||||||||||||
|
Compensation expense - equity-based awards
|
-
|
|
|
|
-
|
|
|
|
|
|||||||||||||||||||||||||||
|
Transfer of compensation liability for certain stock issued pursuant to long-term incentive plans
|
-
|
|
|
|
-
|
|
|
|
|
|||||||||||||||||||||||||||
|
Purchase of non-controlling interest
|
-
|
|
|
|
-
|
|
|
|
|
|||||||||||||||||||||||||||
|
Dividends paid to USPH shareholders
|
-
|
|
|
(
|
)
|
-
|
|
(
|
)
|
|
(
|
)
|
||||||||||||||||||||||||
|
Purchase of partnership interests - redeemable non-controlling interests
|
-
|
|
|
|
-
|
|
|
|
|
|||||||||||||||||||||||||||
|
Other
|
-
|
|
(
|
)
|
(
|
)
|
-
|
|
(
|
)
|
|
(
|
)
|
|||||||||||||||||||||||
|
Distributions to non-controlling interest partners - permanent equity
|
-
|
|
|
|
-
|
|
|
(
|
)
|
(
|
)
|
|||||||||||||||||||||||||
|
Net income attributable to non-controlling interests - permanent equity
|
-
|
|
|
|
-
|
|
|
|
|
|||||||||||||||||||||||||||
|
Net income attributable to USPH shareholders
|
-
|
|
|
|
-
|
|
|
|
|
|||||||||||||||||||||||||||
|
Balance September 30, 2019
|
|
$
|
|
$
|
|
$
|
|
(
|
)
|
$
|
(
|
)
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
U.S.Physical Therapy, Inc.
|
||||||||||||||||||||||||||||||||||||
|
|
Common Stock
|
Additional
|
Retained
|
Treasury Stock
|
Total Shareholders’
|
Non-Controlling
|
||||||||||||||||||||||||||||||
|
For the nine months ended September 30, 2019
|
Shares
|
Amount
|
Paid-In Capital
|
Earnings
|
Shares
|
Amount
|
Equity
|
Interests
|
Total
|
|||||||||||||||||||||||||||
|
Balance December 31, 2018
|
|
$
|
|
$
|
|
$
|
|
(
|
)
|
$
|
(
|
)
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
|
Issuance of restricted stock, net of cancellations
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Revaluation of redeemable non-controlling interest, net of tax
|
-
|
|
|
(
|
)
|
-
|
|
(
|
)
|
|
(
|
)
|
||||||||||||||||||||||||
|
Compensation expense - equity-based awards
|
-
|
|
|
|
-
|
|
|
|
|
|||||||||||||||||||||||||||
|
Transfer of compensation liability for certain stock issued pursuant to long-term incentive plans
|
-
|
|
|
|
-
|
|
|
|
|
|||||||||||||||||||||||||||
|
Purchase of non-controlling interest
|
-
|
|
(
|
)
|
|
-
|
|
(
|
)
|
(
|
)
|
(
|
)
|
|||||||||||||||||||||||
|
Dividends paid to USPH shareholders
|
-
|
|
|
(
|
)
|
-
|
|
(
|
)
|
|
(
|
)
|
||||||||||||||||||||||||
|
Purchase of partnership interests - redeemable non-controlling interests
|
-
|
|
|
|
-
|
|
|
|
|
|||||||||||||||||||||||||||
|
Other
|
-
|
|
(
|
)
|
(
|
)
|
-
|
|
(
|
)
|
|
(
|
)
|
|||||||||||||||||||||||
|
Distributions to non-controlling interest partners - permanent equity
|
-
|
|
|
|
-
|
|
|
(
|
)
|
(
|
)
|
|||||||||||||||||||||||||
|
Net income attributable to non-controlling interests - permanent equity
|
|
|
|
-
|
|
|
|
|
||||||||||||||||||||||||||||
|
Net income attributable to USPH shareholders
|
-
|
|
|
|
-
|
|
|
|
|
|||||||||||||||||||||||||||
|
Balance September 30, 2019
|
|
$
|
|
$
|
|
$
|
|
(
|
)
|
$
|
(
|
)
|
$
|
|
$
|
|
$
|
|
||||||||||||||||||
| • |
The CARES Act allowed for qualified healthcare providers to receive advanced payments under the existing Medicare Accelerated and Advance Payments Program (“MAAPP funds”) during the COVID-19 pandemic. Under this program, healthcare providers could choose to receive advanced payments for future Medicare services provided. The Company applied for and received approval to receive from Centers for Medicare & Medicaid Services (“CMS”) in April 2020. The Company will record these payments as a liability until all performance obligations have been met as the payments were made on behalf of patients before services were provided. Currently, MAAPP funds received are required to be applied to future Medicare billings commencing in August 2021, with all such remaining amounts required to be repaid by January 2024. Beginning January 2024, any unpaid balance will begin accruing interest. The Company currently intends to repay funds prior to August 2021. Included in cash and cash equivalents and accrued liabilities at September 30, 2020 is $
|
| • |
The Company elected to defer depositing the employer’s share of Social Security taxes for payments due from March 27, 2020 through December 31, 2020, interest-free and penalty-free. As of September 30, 2020, included in accrued liabilities is $
|
| • |
The CARES Act provided additional waivers, reimbursement, grants and other funds to assist health care providers during the COVID-19 pandemic, including $
|
|
Physical
Therapy
Operations
|
||||
|
Cash paid, net of cash acquired
|
$
|
|
||
|
Seller note
|
|
|||
|
Total consideration
|
$
|
|
||
|
Estimated fair value of net tangible assets acquired:
|
||||
|
Total current assets
|
$
|
|
||
|
Total non-current assets
|
|
|||
|
Total liabilities
|
(
|
)
|
||
|
Net tangible assets acquired
|
$
|
|
||
|
Referral relationships
|
|
|||
|
Non-compete
|
|
|||
|
Tradename
|
|
|||
|
Goodwill
|
|
|||
|
Fair value of non-controlling interest (classified as redeemable non-controlling interests)
|
(
|
)
|
||
|
$
|
|
|||
|
|
IIPS*
|
Physical
Therapy
Operations
|
Total
|
|||||||||
|
Cash paid, net of cash acquired
|
$
|
|
$
|
|
$
|
|
||||||
|
Payable to shareholders of seller
|
|
|
|
|||||||||
|
Seller note
|
|
|
|
|||||||||
|
Total consideration
|
$
|
|
$
|
|
$
|
|
||||||
|
Estimated fair value of net tangible assets acquired:
|
||||||||||||
|
Total current assets
|
$
|
|
$
|
|
$
|
|
||||||
|
Total non-current assets
|
|
|
|
|||||||||
|
Total liabilities
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
|
Net tangible assets acquired
|
$
|
(
|
)
|
$
|
|
$
|
|
|||||
|
Referral relationships
|
|
|
|
|||||||||
|
Non-compete
|
|
|
|
|||||||||
|
Tradename
|
|
|
|
|||||||||
|
Goodwill
|
|
|
|
|||||||||
|
Fair value of non-controlling interest (classified as redeemable non-controlling interests)
|
|
(
|
)
|
(
|
)
|
|||||||
|
$
|
|
$
|
|
$
|
|
|||||||
|
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||
|
September 30, 2020
|
September 30, 2019
|
September 30, 2020
|
September 30, 2019
|
|||||||||||||
|
Net patient revenues
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Management contract revenues
|
|
|
|
|
||||||||||||
|
Other revenues
|
|
|
|
|
||||||||||||
|
Physical therapy operations
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Industrial injury prevention services revenues
|
|
|
|
|
||||||||||||
|
$
|
|
$
|
|
$
|
|
$
|
|
|||||||||
|
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||
|
September 30, 2020
|
September 30, 2019
|
September 30, 2020
|
September 30, 2019
|
|||||||||||||
|
Computation of earnings per share - USPH shareholders:
|
||||||||||||||||
|
Net income attributable to USPH shareholders
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Credit (charges) to retained earnings:
|
||||||||||||||||
|
Revaluation of redeemable non-controlling interest
|
(
|
)
|
(
|
)
|
|
(
|
)
|
|||||||||
|
Tax effect at statutory rate (federal and state) of
|
|
|
(
|
)
|
|
|||||||||||
|
$
|
|
$
|
|
$
|
|
$
|
|
|||||||||
|
Earnings per share (basic and diluted)
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Shares used in computation:
|
||||||||||||||||
|
Basic and diluted earnings per share - weighted-average shares
|
|
|
|
|
||||||||||||
| 1. |
Prior to the Acquisition, the Therapy Practice exists as a separate legal entity (the “Seller Entity”). The Seller Entity is owned by one or more individuals (the “Selling Shareholders”) most of whom are physical therapists that work in the Therapy Practice and provide physical therapy services to patients.
|
| 2. |
In conjunction with the Acquisition, the Seller Entity contributes the Therapy Practice into a newly-formed limited partnership (“NewCo”), in exchange for one hundred percent (
|
| 3. |
The Company enters into an agreement (the “Purchase Agreement”) to acquire from the Seller Entity a majority (ranges from
|
| 4. |
The Company and the Seller Entity also execute a partnership agreement (the “Partnership Agreement”) for NewCo that sets forth the rights and obligations of the limited and general partners of NewCo. After the Acquisition, the Company is the general partner of NewCo.
|
| 5. |
As noted above, the Company does not purchase
|
| 6. |
In most cases, some or all of the Selling Shareholders enter into an employment agreement (the “Employment Agreement”) with NewCo with an initial term that ranges from
three
to
|
| 7. |
The compensation of each Employed Selling Shareholder is specified in the Employment Agreement and is customary and commensurate with his or her responsibilities based on other employees in similar capacities within NewCo, the Company and the industry.
|
| 8. |
The Company and the Selling Shareholder (including both Employed Selling Shareholders and Selling Shareholders not employed by NewCo) execute a non-compete agreement (the “Non-Compete Agreement”) which restricts the Selling Shareholder from engaging in competing business activities for a specified period of time (the “Non-Compete Term”). A Non-Compete Agreement is executed with the Selling Shareholders in all cases. That is, even if the Selling Shareholder does not become an Employed Selling Shareholder, the Selling Shareholder is restricted from engaging in a competing business during the Non-Compete Term.
|
| 9. |
The Non-Compete Term commences as of the date of the Acquisition and expires on the
later
of :
|
| a. |
|
| b. |
Five
to
|
| 10. |
The Non-Compete Agreement applies to a restricted region which is defined as a 15-mile radius from the Therapy Practice. That is, an Employed Selling Shareholder is permitted to engage in competing businesses or activities outside the 15-mile radius (after such Employed Selling Shareholder no longer is employed by NewCo) and a Selling Shareholder who is not employed by NewCo immediately is permitted to engage in the competing business or activities outside the 15-mile radius.
|
| 1. |
Put Right
|
| a. |
In the event that any Selling Shareholder’s employment is terminated under certain circumstances prior to a specified date (the “Specified Date”), the Seller Entity thereafter may have an irrevocable right to cause the Company to purchase from Seller Entity the Terminated Selling Shareholder’s Allocable Percentage of Seller Entity’s Interest at the purchase price described in “3” below.
|
| b. |
In the event that any Selling Shareholder is not employed by NewCo as of the Specified Date and the Company has not exercised its Call Right with respect to the Terminated Selling Shareholder’s Allocable Percentage of Seller Entity’s Interest, Seller Entity thereafter shall have the Put Right to cause the Company to purchase from Seller Entity the Terminated Selling Shareholder’s Allocable Percentage of Seller Entity’s Interest at the purchase price described in “3” below.
|
| c. |
In the event that any Selling Shareholder’s employment with NewCo is terminated for any reason on or after the Specified Date, the Seller Entity shall have the Put Right, and upon the exercise of the Put Right, the Terminated Selling Shareholder’s Allocable Percentage of Seller Entity’s Interest shall be redeemed by the Company at the purchase price described in “3” below.
|
| 2. |
Call Right
|
| a. |
If any Selling Shareholder’s employment by NewCo is terminated prior to the Specified Date, the Company thereafter shall have an irrevocable right to purchase from Seller Entity the Terminated Selling Shareholder’s Allocable Percentage of Seller Entity’s Interest, in each case at the purchase price described in “3” below.
|
| b. |
In the event that any Selling Shareholder’s employment with NewCo is terminated for any reason on or after Specified Date, the Company shall have the Call Right, and upon the exercise of the Call Right, the Terminated Selling Shareholder’s Allocable Percentage of Seller Entity’s Interest shall be redeemed by the Company at the purchase price described in “3” below.
|
| 3. |
For the Put Right and the Call Right, the purchase price is derived from a formula based on a specified multiple of NewCo’s trailing twelve months of earnings before interest, taxes, depreciation, amortization, and the Company’s internal management fee, plus an Allocable Percentage of any undistributed earnings of NewCo (the “Redemption Amount”). NewCo’s earnings are distributed monthly based on available cash within NewCo; therefore, the undistributed earnings amount is small, if any.
|
| 4. |
The Purchase Price for the initial equity interest purchased by the Company is also based on the same specified multiple of the trailing twelve-month earnings that is used in the Put Right and the Call Right noted above.
|
| 5. |
The Put Right and the Call Right do not have an expiration date, and the Seller Entity Interest is not required to be purchased by the Company or sold by the Seller Entity unless either the Put Right and the Call Right is exercised.
|
| 6. |
The Put Right and the Call Right never apply to Selling Shareholders who do not become employed by NewCo, since the Company requires that such Selling Shareholders sell their entire ownership interest in the Seller Entity at the closing of the Acquisition.
|
|
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||
|
September 30, 2020
|
September 30, 2019
|
September 30, 2020
|
September 30, 2019
|
|||||||||||||
|
Beginning balance
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Operating results allocated to redeemable non-controlling interest partners
|
|
|
|
|
||||||||||||
|
Distributions to redeemable non-controlling interest partners
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
|
Changes in the fair value of redeemable non-controlling interest
|
|
|
(
|
)
|
|
|||||||||||
|
Purchases of redeemable non-controlling interest
|
|
(
|
)
|
(
|
)
|
(
|
)
|
|||||||||
|
Acquired interest
|
|
|
|
|
||||||||||||
|
Reduction of non-controlling interest due to sale of USPH partnership interest
|
|
|
|
(
|
)
|
|||||||||||
|
Sales of redeemable non-controlling interest - temporary equity
|
|
|
|
|
||||||||||||
|
Notes receivable related to sales of redeemable non-controlling interest - temporary equity
|
(
|
)
|
|
(
|
)
|
(
|
)
|
|||||||||
|
Adjustments in notes receivable related to the the sales of redeemable non-controlling interest - temporary equity
|
|
|
|
|
||||||||||||
|
Other
|
|
(
|
)
|
|
(
|
)
|
||||||||||
|
Ending balance
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
|
September 30, 2020
|
September 30, 2019
|
||||||
|
Contractual time period has lapsed but holder's employment has not been terminated
|
$
|
|
$
|
|
||||
|
Contractual time period has not lapsed and holder's employment has not been terminated
|
|
|
||||||
|
Holder's employment has terminated and contractual time period has expired
|
|
|
||||||
|
Holder's employment has terminated and contractual time period has not expired
|
|
|
||||||
|
$
|
|
$
|
|
|||||
|
Nine
Months Ended
|
Year Ended
|
|||||||
|
|
September 30, 2020
|
December 31, 2019
|
||||||
|
Beginning balance
|
$
|
|
$
|
|
||||
|
Goodwill acquired
|
|
|
||||||
|
Goodwill related to partnership interest sold
|
|
(
|
)
|
|||||
|
Goodwill write-off related to closed clinics
|
(
|
)
|
|
|||||
|
Goodwill adjustments for purchase price allocation of businesses acquired in prior year
|
|
|
||||||
|
Ending balance
|
$
|
|
$
|
|
||||
|
|
September 30, 2020
|
December 31, 2019
|
||||||
|
Tradenames
|
$
|
|
$
|
|
||||
|
Referral relationships, net of accumulated amortization of $
|
|
|
||||||
|
Non-compete agreements, net of accumulated amortization of $
|
|
|
||||||
|
$
|
|
$
|
|
|||||
|
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||
|
September 30, 2020
|
September 30, 2019
|
September 30, 2020
|
September 30, 2019
|
|||||||||||||
|
Referral relationships
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Non-compete agreements
|
|
|
|
|
||||||||||||
|
$
|
|
$
|
|
$
|
|
$
|
|
|||||||||
|
Referral Relationships
|
Non-Compete Agreements
|
||||||
|
Years
|
Annual Amount
|
Years
|
Annual Amount
|
||||
|
Ending December 31,
|
Ending December 31,
|
||||||
|
2020 (excluding the nine months ended September 30, 2020)
|
$
|
|
2020 (excluding the nine months ended September 30, 2020)
|
$
|
|
||
|
2021
|
$
|
|
2021
|
$
|
|
||
|
2022
|
$
|
|
2022
|
$
|
|
||
|
2023
|
$
|
|
2023
|
$
|
|
||
|
2024
|
$
|
|
2024
|
$
|
|
||
|
Thereafter
|
$
|
|
Thereafter
|
$
|
|
||
|
|
September 30, 2020
|
December 31, 2019
|
||||||
|
Salaries and related costs
|
$
|
|
$
|
|
||||
|
Credit balances due to patients and payors
|
|
|
||||||
|
Group health insurance claims
|
|
|
||||||
|
Closure costs
|
|
|
||||||
|
Federal and state income taxes payable
|
|
|
||||||
|
MAAPP funds payable
|
|
|
||||||
|
Deferred employer payroll taxes - CARES ACT
|
|
|
||||||
|
Other
|
|
|
||||||
|
Total
|
$
|
|
$
|
|
||||
|
|
September 30, 2020
|
December 31, 2019
|
||||||
|
Credit Agreement average effective interest rate of
|
$
|
|
$
|
|
||||
|
Various notes payable with $
|
|
|
||||||
|
$
|
|
$
|
|
|||||
|
Less current portion
|
(
|
)
|
(
|
)
|
||||
|
Long term portion
|
$
|
|
$
|
|
||||
|
During the twelve months ended September 30, 2021
|
$
|
|
||
|
During the twelve months ended September 30, 2022
|
|
|||
|
$
|
|
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||||||
|
2020
|
2019
|
2020
|
2019
|
|||||||||||||
|
Operating lease cost
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Short-term lease cost
|
|
|
|
|
||||||||||||
|
Variable lease cost
|
|
|
|
|
||||||||||||
|
Total lease cost *
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||||||
|
2020
|
2019
|
2020
|
2019
|
|||||||||||||
|
Cash paid for amounts included in the measurement of operating lease liabilities (in thousands)
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Right-of-use assets obtained in exchange for new operating lease liabilities (in thousands) *
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Fiscal Year
|
Amount
|
|||
|
2020 (excluding the nine months ended September 30, 2020)
|
$
|
|
||
|
2021
|
|
|||
|
2022
|
|
|||
|
2023
|
|
|||
|
2024
|
|
|||
|
2025 and therafter
|
|
|||
|
Total lease payments
|
$
|
|
||
|
Less: imputed interest
|
|
|||
|
Total operating lease liabilities
|
$
|
|
||
|
|
Three Months Ended
September 30, 2020
|
Nine Months Ended
September 30, 2020
|
||||||
|
Weighted-average remaining lease term - Operating leases
|
|
|
||||||
|
Weighted-average discount rate - Operating leases
|
|
%
|
|
%
|
||||
|
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||
|
September 30, 2020
|
September 30, 2019
|
September 30, 2020
|
September 30, 2019
|
|||||||||||||
|
(in thousands)
|
(in thousands)
|
|||||||||||||||
|
Net operating revenues:
|
||||||||||||||||
|
Physical therapy operations
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Industrial injury prevention services
|
|
|
|
|
||||||||||||
|
Total Company
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
|
||||||||||||||||
|
Gross profit:
|
||||||||||||||||
|
Physical therapy operations (excluding closure costs)
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Industrial injury prevention services
|
|
|
|
|
||||||||||||
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Physical therapy operations - closure costs
|
|
|
|
|
||||||||||||
|
Gross profit
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
|
||||||||||||||||
|
Total Assets:
|
||||||||||||||||
|
Physical therapy operations
|
$
|
|
$
|
|
||||||||||||
|
Industrial injury prevention services
|
|
|
||||||||||||||
|
Total Company
|
$
|
|
$
|
|
||||||||||||
| Item 2. |
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
|
| • |
The CARES Act allowed for qualified healthcare providers to receive advanced payments under the existing Medicare Accelerated and Advance Payments Program (“MAAPP funds”) during the COVID-19 pandemic. Under this program, healthcare providers could choose to receive advanced payments for future Medicare services provided. We applied for and received approval to receive advanced payments from
Centers for Medicare & Medicaid Services (“CMS”) in April 2020. We
will record these payments as a liability until all performance obligations have been met as the payments were made on behalf of patients before services were provided. Currently, MAAPP funds received are required to be applied to future Medicare billings commencing in August 2021, with all such remaining amounts required to be repaid by January 2024. Beginning January 2024, any unpaid balance will begin accruing interest.
We currently intend to repay funds prior to August 2021. Included in cash and cash equivalents and accrued liabilities at September 30, 2020 is $12.9 million of MAAPP funds.
|
| • |
We elected to defer depositing the employer’s share of Social Security taxes for payments due from March 27, 2020 through December 31, 2020, interest-free and penalty-free. As of September 30, 2020, included in accrued liabilities is $4.9 million related to these deferred payments.
|
| • |
The CARES Act provided additional waivers, reimbursement, grants and other funds to assist health care providers during the COVID-19 pandemic, including $100.0 billion in appropriations for the Public Health and Social Services Emergency Fund, also referred to as the Provider Relief Fund, to be used for preventing, preparing, and responding to the coronavirus, and for reimbursing eligible health care providers for lost revenues and health care related expenses that are attributable to COVID-19. Through September 30, 2020, our consolidated subsidiaries received approximately $8.3 million of payments under the CARES Act (“Relief Funds”). Under our accounting policy, these payments have been recorded as Other income – Relief Funds. For the three and nine months ended September 30, 2020, we have recognized approximately $0.4 million and $8.3 million, respectively, as Other income – Relief Funds on the accompanying consolidated statements of income
. These funds are not required to be repaid upon attestation and compliance with certain terms and conditions, which could change materially based on evolving grant compliance provisions and guidance provided by the U.S. Department of Health and Human Services. Currently, we can attest to and comply with the terms and conditions. We will continue to monitor the evolving guidelines and may record adjustments as additional information is released.
|
| • |
For the third quarter ended September 30, 2020 (“ 2020 Third Quarter”), our Operating Results (as defined below), inclusive of Relief Funds was $11.1 million, or $0.86 per diluted share, as compared to $9.0 million, or $0.71 per diluted share, for the third quarter ended September 30, 2019 (“2019 Third Quarter”). For the third quarter ended September 30, 2020, USPH’s Operating Results, without the Relief Funds, was $10.9 million, or $0.85 per diluted share. Operating Results, a non-GAAP measure, equals net income attributable to our shareholders per the consolidated statement of net income plus charges incurred for closure costs less gain on sale of partnership interest and clinics, less allocated non-controlling interests, and excludes expenses associated with the CFO recruitment, all net of tax. The earnings per share from Operating Results also excludes the impact of the revaluation of redeemable non-controlling interest.
|
| • |
For the third quarter ended September 30, 2020, our net income attributable to its shareholders, in accordance with GAAP, was $10.9 million as compared to $9.0 million for the comparable period of 2019. Inclusive of the credit or charge for the revaluation of non-controlling interest, net of tax, used to compute diluted earnings per share in accordance with GAAP in the 2020 Third Quarter, the amount is $7.8 million, or $0.61 per share, as compared to $8.4 million, or $0.66 per share in the third quarter last year. In accordance with current accounting guidance, the revaluation of redeemable non-controlling interest, net of tax, is not included in net income but charged or credited directly to retained earnings; however, the charge or credit for this change is included in the earnings per basic and diluted share calculations.
|
|
|
Three Months Ended September 30,
|
|||||||
|
2020
|
2019
|
|||||||
|
Computation of earnings per share - USPH shareholders:
|
||||||||
|
Net income attributable to USPH shareholders
|
$
|
10,916
|
$
|
9,047
|
||||
|
Credit (charges) to retained earnings:
|
||||||||
|
Revaluation of redeemable non-controlling interest
|
(4,298
|
)
|
(922
|
)
|
||||
|
Tax effect at statutory rate (federal and state) of 26.25%
|
1,228
|
242
|
||||||
|
$
|
7,846
|
$
|
8,367
|
|||||
|
Earnings per share (basic and diluted)
|
$
|
0.61
|
$
|
0.66
|
||||
|
Adjustments:
|
||||||||
|
Charges incurred for CFO search
|
69
|
-
|
||||||
|
Closure costs
|
79
|
-
|
||||||
|
Gain on sale of partnership interest and clinics
|
(18
|
)
|
-
|
|||||
|
Relief Funds
|
(391
|
)
|
-
|
|||||
|
Allocation to non-controlling interest
|
77
|
-
|
||||||
|
Revaluation of redeemable non-controlling interest
|
4,298
|
922
|
||||||
|
Tax effect at statutory rate (federal and state) of 26.25%
|
(1,080
|
)
|
(242
|
)
|
||||
|
Operating Results (without Relief Funds)
|
$
|
10,880
|
$
|
9,047
|
||||
|
Relief Funds
|
391
|
-
|
||||||
|
Allocation to non-controlling interest
|
(77
|
)
|
-
|
|||||
|
Tax effect at statutory rate (federal and state) of 26.25%
|
(82
|
)
|
-
|
|||||
|
Operating Results (including Relief Funds)
|
$
|
11,112
|
$
|
9,047
|
||||
|
Basic and diluted Operating Results (without Relief Funds) per share
|
$
|
0.85
|
$
|
0.71
|
||||
|
Basic and diluted Operating Results (including Relief Funds) per share
|
$
|
0.86
|
$
|
0.71
|
||||
|
Shares used in computation - basic and diluted
|
12,847
|
12,774
|
||||||
|
|
Three Months Ended
|
|||||||
|
September 30, 2020
|
September 30, 2019
|
|||||||
|
(in thousands)
|
||||||||
|
Net operating revenues:
|
||||||||
|
Physical therapy operations
|
$
|
98,914
|
$
|
107,303
|
||||
|
Industrial injury prevention services
|
10,015
|
9,948
|
||||||
|
Total Company
|
$
|
108,929
|
$
|
117,251
|
||||
|
Gross profit:
|
||||||||
|
Physical therapy operations (excluding closure costs)
|
$
|
27,568
|
$
|
25,399
|
||||
|
Industrial injury prevention services
|
2,868
|
1,976
|
||||||
|
$
|
30,436
|
$
|
27,375
|
|||||
|
Physical therapy operations - closure costs
|
79
|
3
|
||||||
|
Gross profit
|
$
|
30,357
|
$
|
27,372
|
||||
| • |
Reported net revenues in the 2020 Third Quarter were $108.9 million as compared to $117.3 million in the 2019 Third Quarter. See detailed discussion below for each category of reported revenue.
|
| • |
Net patient revenues from physical therapy operations was approximately $96.4 million in the 2020 Third Quarter and $104.4 million in the 2019 Third Quarter. Included in net patient revenues for the 2019 Third Quarter was $3.2 million related in clinics sold or closed in the nine months ended September 30, 2020 and 2019 compared in $0.1 million related to these clinics in the 2020 Third Quarter. During the 2020 nine month period, we sold our interest in 12 closed clinics. For comparison purposes, adjusted for revenue from the clinics sold or closed, net patient revenues from physical therapy operations was approximately $96.3 million in the 2020 Third Quarter and $101.2 million in the 2019 Third Quarter. Net patient revenues for the 2020 Third Quarter included $3.8 million related to clinics opened or acquired after September 30, 2019 (“New Clinics”). Net patient revenues related to clinics opened or acquired prior to October 1, 2019 decreased by $8.7 million (“Mature Clinics”). See below for a tabular presentation of the above discussion:
|
|
|
Three Months Ended
|
|||||||
|
September 30, 2020
|
September 30, 2019
|
|||||||
|
(in thousands)
|
||||||||
|
Net patient revenues related to 2019 and 2020 sold and closed clinics
|
$
|
67
|
$
|
3,222
|
||||
|
Net patient revenue related to Mature Clinics
|
92,486
|
101,170
|
||||||
|
Net patient revenue related to New Clinics
|
3,845
|
-
|
||||||
|
Reported net patient revenues
|
$
|
96,398
|
$
|
104,392
|
||||
| • |
The average net patient revenue per visit was $105.91 for the 2020 Third Quarter and $104.80 for the 2019 Third Quarter. Total patient visits were 910,200 in the 2020 Third Quarter and 996,100 for the 2019 Third Quarter. The reduction in adjusted total patient visits is due primarily to the adverse effects of the COVID-19 pandemic. Net patient revenues are based on established billing rates less allowances for patients covered by contractual programs and workers’ compensation. Net patient revenues are determined after contractual and other adjustments relating to patient discounts from certain payors. Payments received under contractual programs and workers’ compensation are based on predetermined rates and are generally less than the established billing rates.
|
| • |
Also included in physical therapy operations was revenue from physical therapy management contracts which was $2.0 million for the 2020 Third Quarter and $2.1 million in the 2019 Third Quarter. Other miscellaneous revenue from physical therapy operations was $0.5 million in the 2020 Third Quarter and $0.7 million in the 2019 Third Quarter. Other miscellaneous revenue include physical therapy services, including athletic trainers, provided on-site such as for schools.
|
| • |
Revenue from the industrial injury prevention business was $10.0 million in the 2020 Third Quarter compared to $9.9 million in the 2019 Third Quarter. On April 11, 2019, we acquired a third company that is a provider of industrial injury prevention services.
|
|
|
Three Months Ended
|
|||||||
|
September 30, 2020
|
September 30, 2019
|
|||||||
|
Income before taxes
|
$
|
20,042
|
$
|
16,266
|
||||
|
Less: net income attributable to non-controlling interests:
|
||||||||
|
Non-controlling interests - permanent equity
|
(1,828
|
)
|
(1,643
|
)
|
||||
|
Redeemable non-controlling interests - temporary equity
|
(3,019
|
)
|
(2,379
|
)
|
||||
|
$
|
(4,847
|
)
|
$
|
(4,022
|
)
|
|||
|
Income before taxes less net income attributable to non-controlling interests
|
$
|
15,195
|
$
|
12,244
|
||||
|
Provision for income taxes
|
$
|
4,279
|
$
|
3,197
|
||||
|
Percentage
|
28.2
|
%
|
26.1
|
%
|
||||
| • |
For the nine months ended September 30, 2020 (“2020 Nine Months”), our Operating Results, including Relief Funds, was $24.6 million, or $1.92 per diluted share, as compared to $27.8 million, or $2.18 per diluted share for the nine months ended September 30, 2019 (“2019 Nine Months”). For the nine months ended September 30, 2020, our Operating Results, without Relief Funds, was $19.7 million, or $1.54 per diluted share.
|
| • |
For the nine months ended September 30, 2020, our net income attributable to our shareholders, in accordance with GAAP, was $22.2 million as compared to $32.1 million for the comparable period of 2019. Inclusive of the credit or charge for the revaluation of non-controlling interest, net of tax, used to compute diluted earnings per share, in accordance with GAAP, in the nine months ended September 30, 2020, the amount is $23.0 million, or $1.80 per share, as compared to $24.2 million, or $1.90 per share in 2019. In accordance with current accounting guidance, the revaluation of redeemable non-controlling interest, net of tax, is not included in net income but charged or credited directly to retained earnings; however, the charge or credit for this change is included in the earnings per basic and diluted share calculation.
|
|
|
Nine Months Ended September 30,
|
|||||||
|
2020
|
2019
|
|||||||
|
Computation of earnings per share - USPH shareholders:
|
||||||||
|
Net income attributable to USPH shareholders
|
$
|
22,164
|
$
|
32,110
|
||||
|
Credit (charges) to retained earnings:
|
||||||||
|
Revaluation of redeemable non-controlling interest
|
1,175
|
(10,752
|
)
|
|||||
|
Tax effect at statutory rate (federal and state) of 26.25%
|
(308
|
)
|
2,822
|
|||||
|
$
|
23,031
|
$
|
24,180
|
|||||
|
Earnings per share (basic and diluted)
|
$
|
1.80
|
$
|
1.90
|
||||
|
Adjustments:
|
||||||||
|
Charges incurred for CFO search
|
202
|
-
|
||||||
|
Closure costs
|
3,925
|
-
|
||||||
|
Gain on sale of partnership interest and clinics
|
(1,091
|
)
|
(5,823
|
)
|
||||
|
Relief Funds
|
(8,349
|
)
|
-
|
|||||
|
Allocation to non-controlling interest
|
1,977
|
-
|
||||||
|
Revaluation of redeemable non-controlling interest
|
(1,175
|
)
|
10,752
|
|||||
|
Tax effect at statutory rate (federal and state) of 26.25%
|
1,184
|
(1,293
|
)
|
|||||
|
Operating Results (without Relief Funds)
|
$
|
19,704
|
$
|
27,816
|
||||
|
Relief Funds
|
8,349
|
-
|
||||||
|
Allocation to non-controlling interest
|
(1,753
|
)
|
-
|
|||||
|
Tax effect at statutory rate (federal and state) of 26.25%
|
(1,731
|
)
|
-
|
|||||
|
Operating Results (including Relief Funds)
|
$
|
24,569
|
$
|
27,816
|
||||
|
Basic and diluted Operating Results (without Relief Funds) per share
|
$
|
1.54
|
$
|
2.18
|
||||
|
Basic and diluted Operating Results (including Relief Funds) per share
|
$
|
1.92
|
$
|
2.18
|
||||
|
Shares used in computation - basic and diluted
|
12,829
|
12,750
|
||||||
|
|
Nine Months Ended
|
|||||||
|
September 30, 2020
|
September 30, 2019
|
|||||||
|
(in thousands)
|
||||||||
|
Net operating revenues:
|
||||||||
|
Physical therapy operations
|
$
|
275,954
|
$
|
332,719
|
||||
|
Industrial injury prevention services
|
29,549
|
27,136
|
||||||
|
Total Company
|
$
|
305,503
|
$
|
359,855
|
||||
|
Gross profit:
|
||||||||
|
Physical therapy operations (excluding closure costs)
|
$
|
61,546
|
$
|
79,009
|
||||
|
Industrial injury prevention services
|
7,711
|
6,518
|
||||||
|
$
|
69,257
|
$
|
85,527
|
|||||
|
Physical therapy operations - closure costs
|
3,925
|
12
|
||||||
|
Gross profit
|
$
|
65,332
|
$
|
85,515
|
||||
|
Total Assets:
|
||||||||
|
Physical therapy operations
|
$
|
524,658
|
$
|
512,657
|
||||
|
Industrial injury prevention services
|
50,780
|
48,188
|
||||||
|
Total Company
|
$
|
575,438
|
$
|
560,845
|
||||
| • |
Reported net revenues in the 2020 Nine Months was $305.5 million as compared to $359.9 million in the 2019 Nine Months. See detailed discussion below for each category of reported revenue.
|
| • |
Net patient revenues from physical therapy operations was approximately $268.8 million in the 2020 Nine Months and $324.4 million in the 2019 Nine Months. Included in net patient revenues above are revenues related to clinics sold or closed in the nine months ended September 30, 2020 and 2019 of $3.2 million and $22.5 million, respectively. During the 2020 nine month period, the Company sold its interest in 12 closed clinics and closed 31 clinics. During the nine months ended September 30, 2019, the Company sold its interest in a partnership which include 30 clinics and closed 11 clinics. For comparison purposes, adjusted for revenue from the clinics sold or closed, net patient revenues from physical therapy operations was approximately $265.6 million in the 2020 Nine Months and $301.9 million in the 2019 Nine Months. Net patient revenues for the 2020 Nine Months included $8.4 million related to New Clinics. Net patient revenues related to Mature Clinics decreased by $44.7 million in the 2020 Nine Months compared to the 2019 comparable period. The reduction is largely attributable to the adverse effects of the COVID-19 pandemic. See below for a tabular presentation of the above discussion:
|
|
|
Nine Months Ended
|
|||||||
|
September 30, 2020
|
September 30, 2019
|
|||||||
|
(in thousands)
|
||||||||
|
Net patient revenues related to 2019 and 2020 sold and closed clinics
|
$
|
3,169
|
$
|
22,554
|
||||
|
Net patient revenue related to Mature Clinics
|
257,236
|
301,851
|
||||||
|
Net patient revenue related to New Clinics
|
8,398
|
-
|
||||||
|
Reported net patient revenues
|
$
|
268,803
|
$
|
324,405
|
||||
| • |
Including all clinics operational during the periods, the average net patient revenue per visit was $105.13 for the 2020 Nine Months and $106.17 for the 2019 Nine Months. Total patient visits were 2,556,900 in the first nine months of 2020 and 3,055,400 in the first nine months of 2019. Net patient revenues are based on established billing rates less allowances for patients covered by contractual programs and workers’ compensation. Net patient revenues are determined after contractual and other adjustments relating to patient discounts from certain payors. Payments received under contractual programs and workers’ compensation are based on predetermined rates and are generally less than the established billing rates.
|
| • |
Also included in physical therapy operations was revenue from physical therapy management contracts which was $5.7 million for the 2020 Nine Months and $6.5 million in 2019 Nine Months. Other miscellaneous revenue from physical therapy operations was $1.4 million in the 2020 Nine Months and $1.8 million in the 2019 Nine Months. Other miscellaneous revenue include physical therapy services, including athletic trainers, provided on-site such as for schools.
|
| • |
Revenue from the industrial injury prevention services business increased 8.9% to $29.5 million in the 2020 Nine Months compared to $27.1 million in the 2019 Nine Months. The increase is primarily attributable to the acquisition in April 2019 offset by the adverse effects of the COVID-19 pandemic.
|
|
|
Nine Months Ended
|
|||||||
|
September 30, 2020
|
September 30, 2019
|
|||||||
|
Income before taxes
|
$
|
42,317
|
$
|
56,467
|
||||
|
Less: net income attributable to non-controlling interests:
|
||||||||
|
Non-controlling interests - permanent equity
|
(3,889
|
)
|
(4,982
|
)
|
||||
|
Redeemable non-controlling interests - temporary equity
|
(7,811
|
)
|
(8,152
|
)
|
||||
|
$
|
(11,700
|
)
|
$
|
(13,134
|
)
|
|||
|
Income before taxes less net income attributable to non-controlling interests
|
$
|
30,617
|
$
|
43,333
|
||||
|
Provision for income taxes
|
$
|
8,453
|
$
|
11,223
|
||||
|
Percentage
|
27.6
|
%
|
25.9
|
%
|
||||
| • |
the multiple effects of the impact of public health crises and epidemics/pandemics, such as the novel strain of COVID-19, for which the financial magnitude cannot be currently estimated;
|
| • |
changes as the result of government enacted national healthcare reform;
|
| • |
changes in Medicare rules and guidelines and reimbursement or failure of our clinics to maintain their Medicare certification and/or enrollment status;
|
| • |
revenue we receive from Medicare and Medicaid being subject to potential retroactive reduction;
|
| • |
business and regulatory conditions including federal and state regulations;
|
| • |
governmental and other third party payor inspections, reviews, investigations and audits, which may result in sanctions or reputational harm and increased costs;
|
| • |
compliance with federal and state laws and regulations relating to the privacy of individually identifiable patient information, and associated fines and penalties for failure to comply;
|
| • |
changes in reimbursement rates or payment methods from third party payors including government agencies, and changes in the deductibles and co-pays owed by patients;
|
| • |
revenue and earnings expectations;
|
| • |
legal actions, which could subject us to increased operating costs and uninsured liabilities;
|
| • |
general economic conditions;
|
| • |
availability and cost of qualified physical therapists;
|
| • |
personnel productivity and retaining key personnel;
|
| • |
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;
|
| • |
competitive environment in the industrial injury prevention business, which could result in the termination or non-renewal of contractual service arrangements and other adverse financial consequences for that service line;
|
| • |
acquisitions, and the successful integration of the operations of the acquired businesses;
|
| • |
impact on the business and cash reserves resulting from retirement or resignation of key partners and resulting purchase of their non controlling interests (minority interests);
|
| • |
maintaining our information technology systems with adequate safeguards to protect against cyber-attacks;
|
| • |
a security breach of our or our third party vendors’ information technology systems may subject us to potential legal action and reputational harm and may result in a violation of the Health Insurance Portability and Accountability Act of 1996 of the Health Information Technology for Economic and Clinical Health Act;
|
| • |
maintaining adequate internal controls;
|
| • |
maintaining necessary insurance coverage;
|
| • |
availability, terms, and use of capital; and
|
| • |
weather and other seasonal factors.
|
| ITEM 3. |
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.
|
| ITEM 4. |
CONTROLS AND PROCEDURES.
|
| (a) |
Evaluation of Disclosure Controls and Procedures
|
| (b) |
Changes in Internal Control Over Financial Reporting
|
| ITEM 1. |
LEGAL PROCEEDINGS.
|
| ITEM 1A. |
RISK FACTORS.
|
| ITEM 6. |
EXHIBITS.
|
|
Exhibit
Number
|
Description
|
|
Employment Agreement entered into as of November 9, 2020 by and between U.S. Physical Therapy and Carey Hendrickson [incorporated by reference to Exhibit 10.1 to the Company Current Report on Form 8-K filed with the SEC on September 23, 2020.]
|
|
|
Consulting Agreement entered into as of Sptember 22, 2020 by and between U.S. Physical Therapy and Lawrence McAfee [incorporated by reference to Exhibit 10.1 to the Company Current Report on Form 8-K filed with the SEC on September 23, 2020.]
|
|
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer.
|
|
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer.
|
|
|
Rule 13a-14(a)/15d-14(a) Certification of Corporate Controller.
|
|
|
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 Documen
|
|
101.PRE*
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
| * |
Filed herewith
|
|
|
U.S. PHYSICAL THERAPY, INC.
|
|
|
|
|
|
|
Date: November 6, 2020
|
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
|
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 |
|---|