ModivCare Inc - Quarter Report: 2012 March (Form 10-Q)
Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended March 31, 2012
OR
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number 001-34221
The Providence Service Corporation
(Exact name of registrant as specified in its charter)
Delaware | 86-0845127 | |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
64 East Broadway Blvd., Tucson, Arizona |
85701 | |
(Address of principal executive offices) | (Zip Code) |
(520) 747-6600
(Registrants 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. x Yes ¨ 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 (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). x Yes ¨ 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 | ¨ | Accelerated filer | x | |||
Non-accelerated filer | ¨ (Do not check if a smaller reporting company) | 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 x No
As of May 7, 2012, there were outstanding 13,026,829 shares (excluding treasury shares of 631,013) of the registrants Common Stock, $0.001 par value per share.
Table of Contents
2
Table of Contents
The Providence Service Corporation
Condensed Consolidated Balance Sheets
December 31, 2011 |
March 31, 2012 |
|||||||
(Unaudited) | ||||||||
Assets |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 43,183,878 | $ | 47,054,804 | ||||
Accounts receivable, net of allowance of $5.8 million in 2011 and $5.6 million in 2012 |
87,163,323 | 95,764,549 | ||||||
Management fee receivable |
3,537,358 | 3,067,166 | ||||||
Other receivables |
1,600,861 | 1,829,006 | ||||||
Restricted cash |
4,654,177 | 4,071,061 | ||||||
Prepaid expenses and other |
15,988,987 | 14,976,164 | ||||||
Deferred tax assets |
1,964,814 | 1,435,496 | ||||||
|
|
|
|
|||||
Total current assets |
158,093,398 | 168,198,246 | ||||||
Property and equipment, net |
28,563,149 | 31,009,866 | ||||||
Goodwill |
113,736,998 | 113,979,512 | ||||||
Intangible assets, net |
59,473,774 | 57,649,046 | ||||||
Restricted cash, less current portion |
10,882,318 | 10,127,888 | ||||||
Other assets |
8,303,190 | 8,618,912 | ||||||
|
|
|
|
|||||
Total assets |
$ | 379,052,827 | $ | 389,583,470 | ||||
|
|
|
|
|||||
Liabilities and stockholders equity |
||||||||
Current liabilities: |
||||||||
Current portion of long-term obligations |
$ | 10,000,000 | $ | 10,000,000 | ||||
Accounts payable |
4,461,250 | 2,913,307 | ||||||
Accrued expenses |
30,654,217 | 32,822,991 | ||||||
Accrued transportation costs |
47,656,568 | 53,815,369 | ||||||
Deferred revenue |
2,193,997 | 3,422,984 | ||||||
Reinsurance liability reserve |
11,920,771 | 9,386,218 | ||||||
|
|
|
|
|||||
Total current liabilities |
106,886,803 | 112,360,869 | ||||||
Long-term obligations, less current portion |
140,493,000 | 137,993,000 | ||||||
Other long-term liabilities |
9,740,159 | 13,902,747 | ||||||
Deferred tax liabilities |
12,910,325 | 11,940,376 | ||||||
|
|
|
|
|||||
Total liabilities |
270,030,287 | 276,196,992 | ||||||
Commitments and contingencies (Note 12) |
||||||||
Stockholders equity |
||||||||
Common stock: Authorized 40,000,000 shares; $0.001 par value; 13,621,951 and 13,654,913 issued and outstanding (including treasury shares) |
13,622 | 13,655 | ||||||
Additional paid-in capital |
176,172,365 | 177,333,365 | ||||||
Retained deficit |
(61,561,392 | ) | (58,519,801 | ) | ||||
Accumulated other comprehensive loss, net of tax |
(1,127,559 | ) | (848,518 | ) | ||||
Treasury shares, at cost, 623,576 and 631,013 shares |
(11,435,033 | ) | (11,552,760 | ) | ||||
|
|
|
|
|||||
Total Providence stockholders equity |
102,062,003 | 106,425,941 | ||||||
Non-controlling interest |
6,960,537 | 6,960,537 | ||||||
|
|
|
|
|||||
Total stockholders equity |
109,022,540 | 113,386,478 | ||||||
|
|
|
|
|||||
Total liabilities and stockholders equity |
$ | 379,052,827 | $ | 389,583,470 | ||||
|
|
|
|
See accompanying notes to unaudited condensed consolidated financial statements
3
Table of Contents
The Providence Service Corporation
Unaudited Condensed Consolidated Statements of Income
Three months ended March 31, |
||||||||
2011 | 2012 | |||||||
Revenues: |
||||||||
Home and community based services |
$ | 77,244,287 | $ | 84,125,150 | ||||
Foster care services |
8,251,253 | 8,354,679 | ||||||
Management fees |
3,344,940 | 2,995,532 | ||||||
Non-emergency transportation services |
138,965,856 | 164,671,756 | ||||||
|
|
|
|
|||||
227,806,336 | 260,147,117 | |||||||
Operating expenses: |
||||||||
Client service expense |
72,813,914 | 80,210,625 | ||||||
Cost of non-emergency transportation services |
126,108,419 | 156,978,666 | ||||||
General and administrative expense |
11,923,781 | 12,738,775 | ||||||
Depreciation and amortization |
3,249,078 | 3,625,755 | ||||||
|
|
|
|
|||||
Total operating expenses |
214,095,192 | 253,553,821 | ||||||
|
|
|
|
|||||
Operating income |
13,711,144 | 6,593,296 | ||||||
Other (income) expense: |
||||||||
Interest expense |
3,731,831 | 1,906,815 | ||||||
Loss on extinguishment of debt |
2,463,482 | 0 | ||||||
Interest income |
(59,363 | ) | (41,479 | ) | ||||
|
|
|
|
|||||
Income before income taxes |
7,575,194 | 4,727,960 | ||||||
Provision for income taxes |
3,105,933 | 1,686,369 | ||||||
|
|
|
|
|||||
Net income |
$ | 4,469,261 | $ | 3,041,591 | ||||
|
|
|
|
|||||
Earnings per common share: |
||||||||
Basic |
$ | 0.34 | $ | 0.23 | ||||
|
|
|
|
|||||
Diluted |
$ | 0.34 | $ | 0.23 | ||||
|
|
|
|
|||||
Weighted-average number of common shares outstanding: |
||||||||
Basic |
13,222,566 | 13,266,908 | ||||||
Diluted |
13,320,443 | 13,404,833 |
See accompanying notes to unaudited condensed consolidated financial statements
4
Table of Contents
The Providence Service Corporation
Unaudited Condensed Consolidated Statements of Comprehensive Income
Three months ended March 31, |
||||||||
2011 | 2012 | |||||||
Net income |
$ | 4,469,261 | $ | 3,041,591 | ||||
Other comprehensive income, net of tax: |
||||||||
Foreign currency translation adjustments |
360,831 | 279,041 | ||||||
|
|
|
|
|||||
Comprehensive income |
$ | 4,830,092 | $ | 3,320,632 | ||||
|
|
|
|
See accompanying notes to unaudited condensed consolidated financial statements
5
Table of Contents
The Providence Service Corporation
Unaudited Condensed Consolidated Statements of Cash Flows
Three months ended March 31, | ||||||||
2011 | 2012 | |||||||
Operating activities |
||||||||
Net income |
$ | 4,469,261 | $ | 3,041,591 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Depreciation |
1,321,219 | 1,729,227 | ||||||
Amortization |
1,927,859 | 1,896,528 | ||||||
Amortization of deferred financing costs |
479,363 | 286,410 | ||||||
Loss on extinguishment of debt |
2,463,482 | 0 | ||||||
Provision for doubtful accounts |
835,797 | (192,648 | ) | |||||
Deferred income taxes |
(1,019,333 | ) | (440,631 | ) | ||||
Stock based compensation |
690,231 | 1,066,833 | ||||||
Excess tax benefit upon exercise of stock options |
(1,959 | ) | (20,735 | ) | ||||
Other |
380,194 | (18,406 | ) | |||||
Changes in operating assets and liabilities: |
||||||||
Accounts receivable |
(7,108,867 | ) | (8,282,378 | ) | ||||
Management fee receivable |
(117,851 | ) | 470,192 | |||||
Other receivables |
442,119 | (227,949 | ) | |||||
Restricted cash |
(401,901 | ) | (215,306 | ) | ||||
Prepaid expenses and other |
1,214,910 | 445,129 | ||||||
Reinsurance liability reserve |
(782,901 | ) | (1,810,760 | ) | ||||
Accounts payable and accrued expenses |
2,130,673 | 592,208 | ||||||
Accrued transportation costs |
6,353,753 | 6,158,801 | ||||||
Deferred revenue |
(623,142 | ) | 1,230,043 | |||||
Other long-term liabilities |
9,170 | 3,445,658 | ||||||
|
|
|
|
|||||
Net cash provided by operating activities |
12,662,077 | 9,153,807 | ||||||
Investing activities |
||||||||
Purchase of property and equipment, net |
(1,818,405 | ) | (4,168,120 | ) | ||||
Acquisition of businesses, net of cash acquired |
0 | (190,000 | ) | |||||
Restricted cash for contract performance |
361,680 | 1,552,851 | ||||||
Purchase of short-term investments, net |
(28,755 | ) | (25,065 | ) | ||||
|
|
|
|
|||||
Net cash used in investing activities |
(1,485,480 | ) | (2,830,334 | ) | ||||
Financing activities |
||||||||
Repurchase of common stock, for treasury |
0 | (117,727 | ) | |||||
Proceeds from common stock issued pursuant to stock option exercise |
2,004 | 79,827 | ||||||
Excess tax benefit upon exercise of stock options |
1,959 | 20,735 | ||||||
Proceeds from long-term debt |
100,000,000 | 0 | ||||||
Repayment of long-term debt |
(112,303,771 | ) | (2,500,000 | ) | ||||
Debt financing costs |
(2,606,371 | ) | 0 | |||||
Capital lease payments |
(3,668 | ) | (13,651 | ) | ||||
|
|
|
|
|||||
Net cash used in financing activities |
(14,909,847 | ) | (2,530,816 | ) | ||||
|
|
|
|
|||||
Effect of exchange rate changes on cash |
89,680 | 78,269 | ||||||
|
|
|
|
|||||
Net change in cash |
(3,643,570 | ) | 3,870,926 | |||||
Cash at beginning of period |
61,260,661 | 43,183,878 | ||||||
|
|
|
|
|||||
Cash at end of period |
$ | 57,617,091 | $ | 47,054,804 | ||||
|
|
|
|
|||||
Supplemental cash flow information: |
||||||||
Cash paid for interest |
$ | 1,822,892 | $ | 825,176 | ||||
|
|
|
|
|||||
Cash paid for income taxes |
$ | 4,158,817 | $ | 2,989,665 | ||||
|
|
|
|
See accompanying notes to unaudited condensed consolidated financial statements
6
Table of Contents
The Providence Service Corporation
Notes to Unaudited Condensed Consolidated Financial Statements
March 31, 2012
1. Basis of Presentation, Description of Business, Summary of Significant Accounting Policies and Critical Accounting Estimates
Basis of Presentation
The accompanying unaudited condensed consolidated financial statements (the consolidated financial statements) include the accounts of The Providence Service Corporation and its wholly-owned subsidiaries, including its foreign wholly-owned subsidiary WCG International Ltd. (WCG). Unless the context otherwise requires, references to the Company, our, we and us mean The Providence Service Corporation and its wholly-owned subsidiaries.
The Company follows accounting standards set by the Financial Accounting Standards Board (FASB). The FASB establishes accounting principles generally accepted in the United States (GAAP). Rules and interpretive releases of the Securities and Exchange Commission (SEC) under authority of federal securities laws are also sources of authoritative GAAP for SEC registrants, which the Company is required to follow. References to GAAP issued by the FASB in these footnotes are to the FASB Accounting Standards Codification (ASC), which serves as a single source of authoritative non-SEC accounting and reporting standards to be applied by nongovernmental entities.
The Companys consolidated financial statements have been prepared in accordance with GAAP for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for fair presentation have been included. Operating results for the three months ended March 31, 2012 are not necessarily indicative of the results that may be expected for the fiscal year ending December 31, 2012. Management has evaluated events and transactions that occurred after the balance sheet date and through the date these consolidated financial statements were issued and considered the effect of such events in the preparation of these consolidated financial statements.
The consolidated balance sheet at December 31, 2011 has been derived from the audited financial statements at that date but does not include all of the information and footnotes required by GAAP for complete financial statements. The consolidated financial statements contained herein should be read in conjunction with the audited financial statements and notes included in the Companys Annual Report on Form 10-K for the year ended December 31, 2011.
Description of Business
The Company is a government outsourcing privatization company. The Company operates in the following two segments: Social Services and Non-Emergency Transportation Services (NET Services). The Social Services operating segment responds to governmental privatization initiatives in adult and juvenile justice, corrections, social services, welfare systems, education and workforce development by providing home-based and community-based counseling services and foster care services to at-risk families and children. The NET Services operating segment provides non-emergency transportation management services to Medicaid and Medicare beneficiaries. As of March 31, 2012, the Company operated in 43 states, the District of Columbia, United States, and British Columbia and Alberta, Canada.
Summary of Significant Accounting Policies and Critical Accounting Estimates
Significant Accounting Policies
The Company has established and followed a number of accounting policies in the preparation of these consolidated financial statements in conformity with GAAP. Significant among these policies are policies related to cash and cash equivalents, restricted cash, deferred financing costs, non-controlling interest and stock-based compensation arrangements. These accounting policies are more fully described in the notes to the Companys audited financial statements included in its Annual Report on Form 10-K for the year ended December 31, 2011.
7
Table of Contents
Critical Accounting Estimates
The Company has made a number of estimates relating to the reporting of assets and liabilities, revenues and expenses and the disclosure of contingent assets and liabilities to prepare these consolidated financial statements in conformity with GAAP. The Company based its estimates on historical experience and on various other assumptions the Company believes to be reasonable under the circumstances. However, actual results may differ from these estimates under different assumptions or conditions. Some of the more significant estimates impact revenue recognition, accounts receivable and allowance for doubtful accounts, accounting for business combinations, goodwill and other intangible assets, accrued transportation costs, accounting for management agreement relationships, loss reserves for reinsurance and self-funded insurance programs, stock-based compensation and income taxes. The Company has reviewed its critical accounting estimates with the Companys board of directors, audit committee and disclosure committee.
New and Pending Accounting Pronouncements
New Accounting Pronouncements
In June 2011, the FASB issued Accounting Standards Update (ASU) 2011-05-Comprehensive Income (Topic 220): Presentation of Comprehensive Income (ASU 2011-05). This ASU amends ASC Topic 220 to allow an entity the option to present the total of comprehensive income, the components of net income, and the components of other comprehensive income either in a single continuous statement of comprehensive income or in two separate but consecutive statements. In both choices, an entity is required to present each component of net income along with total net income, each component of other comprehensive income along with a total for other comprehensive income, and a total amount for comprehensive income. ASU 2011-05 eliminates the option to present the components of other comprehensive income as part of the statement of changes in stockholders equity. The amendments to the ASC by the ASU do not change the items that must be reported in other comprehensive income or when an item of other comprehensive income must be reclassified to net income. Additionally, the FASB issued ASU 2011-12-Comprehensive Income (Topic 220): Deferral of the Effective Date for Amendments to the Presentation of Reclassifications of Items Out of Accumulated Other Comprehensive Income in Accounting Standards Update No. 2011-05 (ASU 2011-12) in December 2011. ASU 2011-12 defers the effective date of the requirement of ASU 2011-05 to present separate line items on the income statement for reclassification adjustments of items out of accumulated other comprehensive income into net income for all periods presented. The deferral of the requirement for the presentation of reclassification adjustments is intended to be temporary until the Board reconsiders the operational concerns and needs of financial statement users. The amendments are effective for fiscal years, and interim periods within those years, beginning after December 15, 2011, with early adoption permitted. The Company adopted ASU 2011-05 and ASU 2011-12 effective January 1, 2012. The adoption of ASU 2011-05 and ASU 2011-12 impacted the presentation of other comprehensive income as the Company previously presented the components of other comprehensive income as part of the statement of changes in stockholders equity.
In September 2011, the FASB issued ASU 2011-08-IntangiblesGoodwill and Other (Topic 350): Testing Goodwill for Impairment (ASU 2011-08). ASU 2011-08 is intended to simplify how entities test goodwill for impairment. ASU 2011-08 permits an entity to first assess qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount as a basis for determining whether it is necessary to perform the two-step goodwill impairment test described in ASC Topic 350, Intangibles-Goodwill and Other. ASU 2011-08 is effective for annual and interim goodwill impairment tests performed for fiscal years beginning after December 15, 2011. Early adoption is permitted, including for annual and interim goodwill impairment tests performed as of a date before September 15, 2011, if an entitys financial statements for the most recent annual or interim period have not yet been issued. The Company adopted ASU 2011-08 effective January 1, 2012. The adoption of ASU 2011-08 has not impacted the consolidated financial statements.
8
Table of Contents
Pending Accounting Pronouncements
Other accounting standards and exposure drafts, such as exposure drafts related to revenue recognition, leases and fair value measurements, that have been issued or proposed by the FASB or other standards setting bodies that do not require adoption until a future date are being evaluated by the Company to determine whether adoption will have a material impact on the Companys consolidated financial statements.
2. Concentration of Credit Risk
Contracts with governmental agencies and other entities that contract with governmental agencies accounted for approximately 81% and 80% of the Companys revenue for the three months ended March 31, 2011 and 2012, respectively. The contracts are subject to possible statutory and regulatory changes, rate adjustments, administrative rulings, rate freezes and funding reductions. Reductions in amounts paid under these contracts for the Companys services or changes in methods or regulations governing payments for the Companys services could materially adversely affect its revenue and profitability.
For the three months ended March 31, 2011 and 2012, the Company conducted a portion of its operations in Canada through WCG. The amount of the Companys net assets located in Canada at December 31, 2011 and March 31, 2012 and the amount of the Companys consolidated revenue generated from its Canadian operations for the three months ended March 31, 2011 and 2012 were as follows:
December 31, 2011 |
Percent of Total Net Assets |
March 31, 2012 |
Percent of Total Net Assets |
|||||||||||||
Net assets located in Canada |
$ | 13,547,955 | 12.4 | % | $ | 13,728,374 | 12.1 | % |
Three months ended March 31, | ||||||||||||||||
2011 | Percent of Revenue |
2012 | Percent of Revenue |
|||||||||||||
Revenue from Canadian operations |
$ | 5,538,390 | 2.4 | % | $ | 5,456,559 | 2.1 | % |
The Company is subject to the risks inherent in conducting business across national boundaries, any one of which could adversely impact its business. In addition to currency fluctuations, these risks include, among other things: (i) economic downturns; (ii) changes in or interpretations of local law, governmental policy or regulation; (iii) restrictions on the transfer of funds into or out of the country; (iv) varying tax systems; (v) delays from doing business with governmental agencies; (vi) nationalization of foreign assets; and (vii) government protectionism. The Company intends to continue to evaluate opportunities to establish additional operations in Canada. One or more of the foregoing factors could impair the Companys current or future Canadian operations and, as a result, harm its overall business.
9
Table of Contents
3. Other Receivables and Other Assets
Other receivables and other assets consisted of the following:
December 31, 2011 | March 31, 2012 | |||||||||||||||
Other Receivables |
Other Assets |
Other Receivables |
Other Assets | |||||||||||||
Insurance premiums receivable from third parties (a) |
$ | 699,123 | $ | | $ | 743,866 | $ | | ||||||||
Workers compensation and general and professional liability expected losses in excess of the Companys reinsurance program liability (b) |
667,908 | 2,266,735 | 617,963 | 2,456,291 | ||||||||||||
Deferred financing charges, net (c) |
| 3,238,859 | | 2,952,450 | ||||||||||||
Other |
233,830 | 2,797,596 | 467,177 | 3,210,171 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 1,600,861 | $ | 8,303,190 | $ | 1,829,006 | $ | 8,618,912 | ||||||||
|
|
|
|
|
|
|
|
a) | Represents insurance premiums receivable from third parties related to the reinsurance activities of the Companys two captive subsidiaries. |
b) | The Company recorded a corresponding liability, which offset these expected losses. This liability was classified as Reinsurance liability reserve in current liabilities and Other long-term liabilities in the accompanying condensed consolidated balance sheets. |
c) | Represents the unamortized balance of direct expenses capitalized in connection with the Companys borrowing or establishment of credit facilities. |
4. Prepaid Expenses and Other
Prepaid expenses and other were comprised of the following:
December 31, 2011 |
March 31, 2012 |
|||||||
Prepaid payroll |
$ | 2,569,954 | $ | 2,475,045 | ||||
Prepaid insurance |
3,805,410 | 1,507,928 | ||||||
Prepaid taxes |
2,188,665 | 2,704,835 | ||||||
Prepaid maintenance agreements and copier leases |
674,362 | 665,641 | ||||||
Interest receivable certificates of deposit |
1,123,040 | 1,148,105 | ||||||
Other |
5,627,556 | 6,474,610 | ||||||
|
|
|
|
|||||
Total prepaid expenses and other |
$ | 15,988,987 | $ | 14,976,164 | ||||
|
|
|
|
10
Table of Contents
5. Long-Term Obligations
The Companys long-term obligations consisted of the following:
December 31, 2011 |
March 31, 2012 |
|||||||
6.5% convertible senior subordinated notes, interest payable semi-annually beginning May 2008 with principal due May 2014 (the Notes) |
$ | 49,993,000 | $ | 49,993,000 | ||||
$40,000,000 revolving loan, LIBOR plus 2.75% (effective rate of 2.99% at March 31, 2012) through March 2016 |
8,000,000 | 8,000,000 | ||||||
$100,000,000 term loan, LIBOR plus 2.75% with principal and interest payable at least once every three months through March 2016 |
92,500,000 | 90,000,000 | ||||||
|
|
|
|
|||||
150,493,000 | 147,993,000 | |||||||
Less current portion |
10,000,000 | 10,000,000 | ||||||
|
|
|
|
|||||
$ | 140,493,000 | $ | 137,993,000 | |||||
|
|
|
|
The Company was in compliance with all financial covenants as of March 31, 2012.
The carrying amount of the long-term obligations approximated its fair value at December 31, 2011 and March 31, 2012. The fair value of the Companys long-term obligations was estimated based on interest rates for the same or similar debt offered to the Company having same or similar remaining maturities and collateral requirements.
The terms of the Notes, revolving loan and term loan are more fully described in the notes to the Companys audited financial statements included in its Annual Report on Form 10-K for the year ended December 31, 2011.
6. Business Segments
The Companys operations are organized and reviewed by management along its services lines. The Company operates in two reportable segments as separate divisions and differentiates the segments based on the nature of the services they offer and the criteria in ASC Topic 280, Segment Reporting. The following describes each of the Companys segments and its corporate services area.
Social Services. Social Services includes government sponsored social services consisting of home and community based, foster care and not-for-profit management services. These services are purchased primarily by state, county and city levels of government, and are delivered under block purchase, cost based and fee-for-service arrangements. The Company also contracts with not-for-profit organizations to provide management services for a fee.
NET Services. NET Services is comprised primarily of managing the delivery of non-emergency transportation services to Medicaid and Medicare beneficiaries. The entities that pay for non-emergency medical transportation services are primarily state Medicaid programs, health maintenance organizations and commercial insurers. Most of the Companys non-emergency transportation services are delivered under capitated contracts where the Company assumes the responsibility of meeting the transportation needs of a specific geographic population.
Corporate. Corporate includes corporate accounting and finance, information technology, external audit, tax compliance, business development, compliance, internal audit, employee training, legal and various other overhead costs, all of which are directly allocated to the operating segments.
The basis of segmentation and measurement of segment profit or loss has not changed from that disclosed in the Companys audited financial statements and notes included in its Annual Report on Form 10-K for the year ended December 31, 2011.
The following table sets forth certain financial information attributable to the Companys business segments for the three months ended March 31, 2011 and 2012. In addition, none of the segments have significant non-cash items other than depreciation and amortization in operating income.
11
Table of Contents
For the three months ended March 31, | ||||||||
2011 | 2012 | |||||||
Revenues: |
||||||||
Social Services |
$ | 88,840,480 | $ | 95,475,361 | ||||
NET Services |
138,965,856 | 164,671,756 | ||||||
|
|
|
|
|||||
Consolidated |
$ | 227,806,336 | $ | 260,147,117 | ||||
|
|
|
|
|||||
Operating income: |
||||||||
Social Services |
$ | 4,928,345 | $ | 3,306,121 | ||||
NET Services |
8,782,799 | 3,287,175 | ||||||
|
|
|
|
|||||
Consolidated (a) |
$ | 13,711,144 | $ | 6,593,296 | ||||
|
|
|
|
(a) | Coprorate costs have been allocated to the Social Services and NET Services operating segments. |
7. Stock-Based Compensation Arrangements
The Company issues both option awards and restricted stock to employees and non-employee directors. Option awards and restricted stock generally vest in three equal installments on the first, second and third anniversaries of the date of grant. The fair value of option awards was estimated on the date of grant using the Black-Scholes-Merton option-pricing formula and amortized over the options vesting periods, while that of a non-vested stock grant was determined based on the closing market price of the Companys common stock on the date of grant. The following table summarizes the stock option activity:
For the three months ended March 31, 2012 | ||||||||
Number of Shares Under Option |
Weighted-average Exercise Price |
|||||||
Balance at beginning of period |
1,910,143 | $ | 19.30 | |||||
Granted |
| | ||||||
Exercised |
(8,467 | ) | 9.43 | |||||
Forfeited or expired |
(18,001 | ) | 17.90 | |||||
|
|
|
|
|||||
Outstanding at March 31, 2012 |
1,883,675 | $ | 19.36 | |||||
|
|
|
|
The following table summarizes the activity of the shares and weighted-average grant date fair value of the Companys non-vested common stock:
For the three months ended March 31, 2012 | ||||||||
Shares | Grant
Date Fair Value |
|||||||
Non-vested balance at beginning of period |
141,841 | $ | 15.28 | |||||
Granted |
232,927 | 15.25 | ||||||
Vested |
(24,495 | ) | 14.72 | |||||
Forfeited |
| | ||||||
|
|
|
|
|||||
Non-vested at March 31, 2012 |
350,273 | $ | 15.30 | |||||
|
|
|
|
12
Table of Contents
8. Performance Restricted Stock Units
On January 13, 2012, the Company granted 113,891 performance restricted stock units (PRSUs) to its executive officers that may be settled in cash. The number of PRSUs eligible to be settled in cash will be based on the achievement of return on equity (determined by the quotient resulting from dividing the Companys audited consolidated net income for the performance period by the Companys average stockholders equity) (ROE) targets established by the Compensation Committee (Committee) for the performance periods described below. Payment of the award, if earned, will be divided into two tranches (each tranche representing half of the total number of PRSUs) corresponding to the required performance period where the first tranche will be paid on or between March 1, 2014 and March 15, 2014 based on the ROE level achieved by the Company for the period beginning January 1, 2012 and ending December 31, 2013. The second tranche will be paid on or between March 1, 2015 and March 15, 2015 based on the ROE level achieved by the Company for the period beginning January 1, 2012 and ending December 31, 2014.
In both cases, the Committee will certify in writing the ROE level achieved for the performance periods on March 1, 2014 related to the first tranche and March 1, 2015 related to the second tranche, or as soon thereafter as the Committee is provided with the Companys audited financial statements, but in no event in either case later than March 15, 2014 and 2015, respectively (such date referred to as the Settlement Date). In addition, such certification will occur immediately prior to each of the respective cash settlements. The following are the payout percentages for the ROE target levels set by the Committee.
| 50% of each tranche of the PRSUs will be awarded if we achieve an ROE equal to or greater than 14% (Threshold), for the respective performance period; and, |
| 100% of each tranche of the PRSUs will be awarded if we achieve an ROE equal to or greater than 18% (Target), for the respective performance period. |
If the Companys ROE falls between the Threshold and Target levels, the payout amount will be determined by linear interpolation on the Settlement Date.
If the Threshold or Target payout level is achieved, then the amount of the award will be determined by multiplying the number of PRSUs corresponding to the ROE level achieved by the fair market value (at closing market price) of the Companys common stock on the Settlement Date. Vesting criteria for PRSU awards require employment with the Company throughout the performance periods as well as achievement of the performance goal, and employment up through December 31, 2013 and 2014 for each of the two respective tranches.
The Company applies a graded vesting expense methodology when accounting for the PRSUs and the fair value of the liability is remeasured at the end of each reporting period through the Settlement Date. Compensation expense associated with the PRSUs is based upon the closing market price of the Companys common stock on the measurement date and the number of units expected to be earned after assessing the probability that certain performance criteria will be met and the associated targeted payout level that is forecasted will be achieved, net of estimated forfeitures. Cumulative adjustments are recorded each quarter to reflect changes in the stock price and estimated outcome of the performance-related conditions until the Settlement Date. Compensation expense of approximately $105,000 was recorded by the Company for the three months ended March 31, 2012 related to the PRSUs discussed above. Additionally, compensation expense of approximately $280,000 and $237,000 was recorded for the three months ended March 31, 2011 and 2012, respectively, for the PRSUs granted in 2011.
9. Stockholders Equity
The following table reflects changes in common stock, additional paid-in capital, treasury stock and accumulated other comprehensive loss for the three months ended March 31, 2012:
13
Table of Contents
Additional | Accumulated Other |
|||||||||||||||||||||||
Common Stock | Paid-In | Treasury Stock | Comprehensive | |||||||||||||||||||||
Shares | Amount | Capital | Shares | Amount | Loss | |||||||||||||||||||
Balance at December 31, 2011 |
13,621,951 | $ | 13,622 | $ | 176,172,365 | 623,576 | $ | (11,435,033 | ) | $ | (1,127,559 | ) | ||||||||||||
Stock-based compensation |
| | 1,066,833 | | | | ||||||||||||||||||
Exercise of employee stock options, including net tax windfall of $14,373 |
8,467 | 8 | 94,192 | | | | ||||||||||||||||||
Restricted stock issued |
24,495 | 25 | (25 | ) | 7,437 | (117,727 | ) | | ||||||||||||||||
Foreign currency translation adjustments |
| | | | | 279,041 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Balance at March 31, 2012 |
13,654,913 | $ | 13,655 | $ | 177,333,365 | 631,013 | $ | (11,552,760 | ) | $ | (848,518 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
10. Earnings Per Share
The following table details the computation of basic and diluted earnings per share:
Three months
ended March 31, |
||||||||
2011 | 2012 | |||||||
Numerator: |
||||||||
Net income available to common stockholders, diluted |
$ | 4,469,261 | $ | 3,041,591 | ||||
Denominator: |
||||||||
Denominator for basic earnings per share weighted-average shares |
13,222,566 | 13,266,908 | ||||||
Effect of dilutive securities: |
||||||||
Common stock options and restricted stock awards |
97,877 | 137,925 | ||||||
|
|
|
|
|||||
Denominator for diluted earnings per share adjusted weighted-average shares assumed conversion |
13,320,443 | 13,404,833 | ||||||
|
|
|
|
|||||
Basic earnings per share |
$ | 0.34 | $ | 0.23 | ||||
|
|
|
|
|||||
Diluted earnings per share |
$ | 0.34 | $ | 0.23 | ||||
|
|
|
|
The effect of issuing 1,678,740 and 1,198,932 shares of common stock on an assumed conversion basis related to the Notes was not included in the computation of diluted earnings per share for the three months ended March 31, 2011 and 2012, respectively, as it would have been antidilutive. For the three months ended March 31, 2011 and 2012, employee stock options to purchase 1,133 and 2,291 shares of common stock, respectively, were not included in the computation of diluted earnings per share as the exercise price of these options was greater than the average fair value of the common stock for the period and, therefore, the effect of these options would have been antidilutive.
11. Income Taxes
The Companys effective tax rate from continuing operations for the three months ended March 31, 2011 and 2012 was 41.0% and 35.7%, respectively. For the three months ended March 31, 2011 and 2012, the Companys effective tax rate was higher than the United States federal statutory rate of 35.0% due primarily to state income taxes. Additionally, the Companys effective tax rate for the three months ended March 31, 2012 was favorably impacted by the final determination of the tax benefits related to certain liabilities assumed as a result of a 2011 acquisition.
14
Table of Contents
12. Commitments and Contingencies
The Company is involved in various claims and legal actions arising in the ordinary course of business, many of which are covered in whole or in part by insurance. In the opinion of management, the ultimate disposition of these matters will not have a material adverse effect on the Companys consolidated financial position, results of operations, or liquidity.
The Company has two deferred compensation plans for management and highly compensated employees. These deferred compensation plans are unfunded; therefore, benefits are paid from the general assets of the Company. The total of participant deferrals, which is reflected in Other long-term liabilities in the accompanying condensed consolidated balance sheets, was approximately $878,000 and $982,000 at December 31, 2011 and March 31, 2012, respectively.
13. Transactions with Related Parties
Upon the Companys acquisition of Maple Services, LLC in August 2005, Mr. McCusker, the Companys chief executive officer, Mr. Deitch, the Companys chief financial officer, and Mr. Norris, the Companys chief operating officer, became members of the board of directors of the not-for-profit organization (Maple Star Colorado, Inc.) formerly managed by Maple Services, LLC. Maple Star Colorado, Inc. is a non-profit member organization governed by its board of directors and the state laws of Colorado in which it is incorporated. Maple Star Colorado, Inc. is not a federally tax exempt organization and neither the Internal Revenue Service rules governing IRC Section 501(c)(3) exempt organizations, nor any other IRC sections applicable to tax exempt organizations, apply to this organization. The Company provided management services to Maple Star Colorado, Inc. under a management agreement for consideration in the amount of approximately $61,000 and $65,000 for the three months ended March 31, 2011 and 2012, respectively. Amounts due to the Company from Maple Star Colorado, Inc. for management services provided to it by the Company at December 31, 2011 and March 31, 2012 were approximately $224,000 and $210,000, respectively.
The Company operates a call center in Phoenix, Arizona. The building in which the call center is located is currently leased by the Company from VWP McDowell, LLC (McDowell) under a five year lease that expires in 2014. Under the lease agreement, as amended, the Company may terminate the lease after the first 36 months of the lease term with a six month prior written notice. Certain members of Mr. Schwarzs (the chief executive officer of a subsidiary wholly-owned by the Company) immediate family have partial ownership interest in McDowell. In the aggregate these family members own approximately 13% interest in McDowell directly and indirectly through a trust. For the three months ended March 31, 2011 and 2012, the Company expensed approximately $99,000 and $104,000, respectively, in lease payments to McDowell. Future minimum lease payments due under the amended lease totaled approximately $1.1 million at March 31, 2012.
14. Subsequent Events
The Company is no longer contingently obligated to pay any amounts under an earn out provision related to an asset purchase agreement dated July 1, 2009 by which the Company acquired certain assets of an entity located in California as the operations supported by these assets ceased on April 30, 2012. The operations of this business are immaterial to the Companys consolidated financial statements.
15
Table of Contents
Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations. |
The following discussion should be read in conjunction with our unaudited condensed consolidated financial statements and accompanying notes for the three months ended March 31, 2011 and 2012 as well as our consolidated financial statements and accompanying notes and managements discussion and analysis of financial condition and results of operations included in our Form 10-K for the year ended December 31, 2011. For purposes of Managements Discussion and Analysis of Financial Condition and Results of Operations, references to Q1 2012 and Q1 2011 mean the three months ended March 31, 2012 and three months ended March 31, 2011, respectively.
Overview of our business
We provide government sponsored social services directly and through not-for-profit social services organizations whose operations we manage, and we arrange for and manage non-emergency transportation services. As a result of and in response to the large and growing population of eligible beneficiaries of government sponsored social services and non-emergency transportation services, increasing pressure on governments to control costs and increasing acceptance of privatized social services, we have grown both organically and by consummating strategic acquisitions.
We believe our business model enables us to be nimble in the face of uncertain market conditions. We are focused on legislative trends both at the federal and state levels as the federal government has enacted healthcare reform legislation. We believe that the passage of healthcare reform legislation in the first quarter of 2010 could accelerate the demand for our services.
While we believe we are well positioned to benefit from healthcare reform legislation and to offer our services to a growing population of individuals eligible to receive our services, there can be no assurances that programs under which we provide our services will receive continued or increased funding. Additionally, there can be no assurance of when the legislation will be implemented or when, and if, we will see any positive impact.
We completed our 2011-2012 social services contract renewal cycle with substantially all contracts renewed and with relatively stable rates. While we believe we are positioned to potentially benefit from recent trends that favor our in-home provision of social services, budgetary pressures still exist that could reduce funding for the services we provide. Medicaid budgets are fluid and dramatic changes in the financing or structure of Medicaid could have a negative impact on our business. We believe our business model allows us to make adjustments to help mitigate state budget pressures that are impacted by federal spending and system reforms that could challenge our overall profit margins.
With respect to our non-emergency transportation management services segment, or NET Services, we were awarded eight of the nine incumbent contracts including Arkansas, Connecticut, Delaware, Pennsylvania, Virginia (one of our largest contracts) and most recently Nevada. The incumbent regional contract in Georgia was also re-awarded to NET Services along with two additional regions. These Georgia regions have yet to be finalized as they are subject to negotiation. In addition to our incumbent contract in South Carolina for one region, we were asked to take over, effective February 20, 2012, the remaining two regions previously awarded to a competitor. The only incumbent contract loss was in Colorado. In addition, we added new contracts in Missouri and Wisconsin, as well as started implementing two contracts in the States of New York and Texas during Q1 2012. Our new contract awards, and some of our renewed contracts, have come at lower margins relative to historical amounts.
As of March 31, 2012, we provided social services directly to approximately 61,900 clients, and had approximately 12.4 million individuals eligible to receive services under our non-emergency transportation services contracts. We provided services to these clients from nearly 400 locations in 43 states, the District of Columbia, United States, and British Columbia and Alberta, Canada.
16
Table of Contents
Our working capital requirements are primarily funded by cash from operations and borrowings from our credit facility, which provides funding for general corporate purposes and acquisitions. We remain focused on deleveraging our balance sheet and continue to identify opportunities to further diversify our service offerings.
Critical accounting estimates
In preparing our financial statements in accordance with accounting principles generally accepted in the United States, or GAAP, we are required to make estimates and judgments that affect the amounts reflected in our financial statements. We base our estimates on historical experience and on various other assumptions we believe to be reasonable under the circumstances. However, actual results may differ from these estimates under different assumptions or conditions.
Critical accounting policies are those policies most important to the portrayal of our financial condition and results of operations. These policies require our most difficult, subjective or complex judgments, often employing the use of estimates about the effect of matters inherently uncertain. Our most critical accounting policies pertain to revenue recognition, accounts receivable and allowance for doubtful accounts, accounting for business combinations, goodwill and other intangible assets, accrued transportation costs, accounting for management agreement relationships, loss reserves for certain reinsurance and self-funded insurance programs, stock-based compensation and income taxes.
As of March 31, 2012, there has been no change in our accounting policies or the underlying assumptions or methodology used to fairly present our financial position, results of operations and cash flows for the periods covered by this report. In addition, no triggering events have come to our attention pursuant to our review of goodwill and long-lived assets that would indicate impairment of these assets as of March 31, 2012.
For further discussion of our critical accounting policies see managements discussion and analysis of financial condition and results of operations contained in our Form 10-K for the year ended December 31, 2011.
Results of operations
Segment reporting. Our financial operating results are organized and reviewed by our chief operating decision maker along our service lines in two reportable segmentsSocial Services and NET Services. We operate these reportable segments as separate divisions and differentiate the segments based on the nature of the services they offer. The following describes each of our segments.
Social Services
Social Services includes government sponsored social services consisting of home and community based, foster care and not-for-profit management services. Our operating entities within Social Services provide services to a common customer group, principally individuals and families. All of our operating entities within Social Services follow similar operating procedures and methods in managing their operations and each operating entity works within a similar regulatory environment, primarily under Medicaid regulations. We manage our operating activities within Social Services by actual to budget comparisons within each operating entity rather than by comparison between entities.
17
Table of Contents
Our chief operating decision maker regularly reviews financial and non-financial information for each individual entity within Social Services. While financial performance in comparison to budget is evaluated on an entity-by-entity basis, our operating entities comprising Social Services are aggregated into one reporting segment for financial reporting purposes because we believe that the operating entities exhibit similar long term financial performance. In addition, our revenues, costs and contribution margins are not significantly affected by allocating more or less resources to individual operating entities within Social Services because the economic characteristics of our business are substantially dependent upon individualized market demographics which affect the amount and type of services in demand as well as our cost structure (primarily payroll and related costs) and contract rates with payers. In conjunction with the financial performance trends, we believe the similar qualitative characteristics of the operating entities we aggregate within Social Services and budgetary constraints of our payers in each market provide a foundation to conclude that the entities that we aggregate within Social Services have similar economic characteristics. Thus, we believe the economic characteristics of our operating entities within Social Services meet the criteria for aggregation into a single reporting segment under Financial Accounting Standards Board, or FASB, Accounting Standards Codification, or ASC, Topic 280-Segment Reporting.
NET Services
NET Services is primarily comprised of managing the delivery of non-emergency transportation services. We operate NET Services as a separate division with operational management and service offerings distinct from our Social Services operating segment. Financial and operating performance reporting is conducted at a contract level and reviewed weekly at both the operating entity level as well as the corporate level by our chief operating decision maker. Gross margin performance of individual contracts is consolidated under the associated operating entity and direct general and administrative expenses are allocated to the operating entity.
18
Table of Contents
Consolidated Results
The following table sets forth the percentage of consolidated total revenues represented by items in our unaudited condensed consolidated statements of income for the periods presented:
Three months ended March 31, |
||||||||
2011 | 2012 | |||||||
Revenues: |
||||||||
Home and community based services |
33.9 | % | 32.3 | % | ||||
Foster care services |
3.6 | 3.2 | ||||||
Management fees |
1.5 | 1.2 | ||||||
Non-emergency transportation services |
61.0 | 63.3 | ||||||
|
|
|
|
|||||
Total revenues |
100.0 | 100.0 | ||||||
Operating expenses: |
||||||||
Client service expense |
32.0 | 30.8 | ||||||
Cost of non-emergency transportation services |
55.4 | 60.4 | ||||||
General and administrative expense |
5.2 | 4.9 | ||||||
Depreciation and amortization |
1.4 | 1.4 | ||||||
|
|
|
|
|||||
Total operating expenses |
94.0 | 97.5 | ||||||
|
|
|
|
|||||
Operating income |
6.0 | 2.5 | ||||||
Non-operating expense: |
||||||||
Interest expense (income), net |
1.6 | 0.7 | ||||||
Loss on extinguishment of debt |
1.1 | | ||||||
|
|
|
|
|||||
Income before income taxes |
3.3 | 1.8 | ||||||
Provision for income taxes |
1.3 | 0.6 | ||||||
|
|
|
|
|||||
Net income |
2.0 | % | 1.2 | % | ||||
|
|
|
|
Overview of our results of operations for Q1 2012
Our Social Services revenues for Q1 2012 as compared to Q1 2011 were favorably impacted by the additional revenue contributed by The ReDCo Group, Inc., or ReDCo, which was acquired by us in June 2011 and continued increases in Medicaid enrollment, our preferred provider status we enjoy in many of our markets and relatively stable rates overall. Partially offsetting increases in these revenues for Q1 2012 as compared to Q1 2011, was the impact of a transition to managed care in certain of our markets where tighter controls over authorizations and referrals are being implemented in response to continuing state budget challenges.
We believe the trend away from the more expensive out of home providers in favor of home and community based delivery systems like ours will continue. In addition, we believe that our effective low cost home and community based service delivery system is becoming more attractive to certain payers that have historically only contracted with not-for-profit social services organizations.
Our NET Services revenue for Q1 2012 as compared to Q1 2011 was favorably impacted by new contracts in Wisconsin effective July 1, 2011, as well as the expansion of current business in our New Jersey, Arkansas and South Carolina markets, the expansion of our California ambulance commercial and managed care lines of business and the reinstatement of our contract with the State of Missouri. We also incurred additional operating and implementation costs related to these market expansions, as well as new contracts that will begin in the second quarter of 2012, including staffing, training, travel and outreach communication material costs related to our new contracts. In addition, we experienced higher utilization in Q1 2012 as compared to Q1 2011 primarily due to the impact of an unusually mild winter in certain of our markets, which resulted in higher transportation costs for Q1 2012. We believe that utilization will continue to increase which could unfavorably impact the results of our operations for 2012. We expect continued revenue growth and we are working to optimize our operating margins.
19
Table of Contents
Q1 2012 compared to Q1 2011
Revenues
Three Months Ended March 31, |
Percent | |||||||||||
2011 | 2012 | change | ||||||||||
Home and community based services |
$ | 77,244,287 | $ | 84,125,150 | 8.9 | % | ||||||
Foster care services |
8,251,253 | 8,354,679 | 1.3 | % | ||||||||
Management fees |
3,344,940 | 2,995,532 | -10.4 | % | ||||||||
Non-emergency transportation services |
138,965,856 | 164,671,756 | 18.5 | % | ||||||||
|
|
|
|
|||||||||
Total revenues |
$ | 227,806,336 | $ | 260,147,117 | 14.2 | % | ||||||
|
|
|
|
Home and community based services. The acquisition of ReDCo in June 2011 added approximately $8.6 million to home and community based services revenue for Q1 2012 as compared to Q1 2011. Additionally, our Q1 2012 revenues were favorably impacted by increased census in certain locations as well as new programs being implemented in various markets. This increase in revenue was partially offset by the impact of the reduction of contract amounts in Arizona, contract terminations in Texas and the transition to managed care in certain regions.
Foster care services. Our foster care services revenue increased from Q1 2011 to Q1 2012 primarily as a result of our ongoing efforts to rebuild our foster care program in Tennessee. This increase, however, was partially offset by a new per diem rate structure implemented in Indiana in January 2012, which reduced payments for foster care services in that state.
Management fees. Fees for management services provided to certain not-for-profit organizations under management services agreements decreased in Q1 2012 as compared to Q1 2011 primarily due to our acquisition of ReDCo, with whom we previously had a management services agreement. The acquisition of ReDCo resulted in a reduction of management fees of approximately $457,000 in Q1 2012.
Non-emergency transportation services. The increase in NET Services revenue was due to additional membership related to existing contracts, a new contract in Wisconsin effective July 1, 2011, the completion of geographical expansion in certain states including New Jersey, a positive rate adjustment in New Jersey to account for higher utilization, and expansion of our commercial ambulance management services with some of the existing entities with which we contract in California. We also re-contracted for the State of Missouri and two regions of South Carolina where competitors failed to meet their contract obligations. A significant portion of this revenue was generated under capitated contracts where we assumed the responsibility of meeting the transportation needs of beneficiaries residing in a specific geographic region. Due to the fixed revenue stream and variable expense structure of our NET Services operating segment, expenses related to this segment vary with seasonal fluctuations. We expect our operating results will continuously fluctuate on a quarterly basis.
20
Table of Contents
Operating expenses
Client service expense. Client service expense included the following for Q1 2011 and Q1 2012:
Three months
ended March 31, |
||||||||||||
Percent change |
||||||||||||
2011 | 2012 | |||||||||||
Payroll and related costs |
$ | 54,423,572 | $ | 61,255,372 | 12.6 | % | ||||||
Purchased services |
8,515,045 | 7,734,816 | -9.2 | % | ||||||||
Other operating expenses |
9,700,605 | 10,963,665 | 13.0 | % | ||||||||
Stock compensation |
174,692 | 256,772 | 47.0 | % | ||||||||
|
|
|
|
|||||||||
Total client service expense |
$ | 72,813,914 | $ | 80,210,625 | 10.2 | % | ||||||
|
|
|
|
Payroll and related costs. Our payroll and related costs increased from Q1 2011 to Q1 2012 because we added over 600 new employees in connection with the acquisition of ReDCo, which resulted in an increase in payroll and related costs of approximately $6.3 million for Q1 2012 as compared to Q1 2011. As a percentage of revenue, excluding NET Services revenue, payroll and related costs increased from 61.3% for Q1 2011 to 64.2% for Q1 2012.
Purchased services. We subcontract with a network of providers for a portion of the workforce development services we provide throughout British Columbia. In addition, we incur a variety of other support service expenses in the normal course of business including foster parent payments, pharmacy payments and out-of-home placements. Included in Q1 2012 were decreased costs related to other support services of approximately $335,000 and decreased foster parent payments of approximately $331,000, as compared to Q1 2011. Purchased services, as a percentage of revenue, excluding NET Services revenue, decreased from 9.6% for Q1 2011 to 8.1% for Q1 2012 due to the impact of nominal additional purchased services expense incurred by ReDCo relative to the revenue contributed by this acquired business.
Other operating expenses. The acquisition of ReDCo added approximately $1.2 million to other operating expenses for Q1 2012 as compared to Q1 2011. As a result, other operating expenses, as a percentage of revenue, excluding NET Services revenue, increased from 10.9% for Q1 2011 to 11.5% for Q1 2012.
Stock compensation. Stock compensation of approximately $126,000 and $196,000 for Q1 2011 and Q1 2012, respectively, represents the amortization of the fair value of stock options and restricted stock awarded to key employees since January 1, 2009 under our 2006 Long-Term Incentive Plan, or 2006 Plan. In addition, stock compensation expense of approximately $49,000 and $61,000 for Q1 2011 and Q1 2012, respectively, was attributable to performance restricted stock units granted to an executive officer during the first quarter of 2011 and 2012.
Cost of non-emergency transportation services.
Three months ended March 31, |
Percent | |||||||||||
2011 | 2012 | Change | ||||||||||
Payroll and related costs |
$ | 13,827,401 | $ | 18,016,052 | 30.3 | % | ||||||
Purchased services |
106,208,342 | 133,472,178 | 25.7 | % | ||||||||
Other operating expenses |
5,811,919 | 5,121,954 | -11.9 | % | ||||||||
Stock compensation |
260,757 | 368,482 | 41.3 | % | ||||||||
|
|
|
|
|||||||||
Total cost of non-emergency transportation services |
$ | 126,108,419 | $ | 156,978,666 | 24.5 | % | ||||||
|
|
|
|
Payroll and related costs. The increase in payroll and related costs of our NET Services operating segment for Q1 2012 as compared to Q1 2011 was due to additional staff hired in the second quarter of 2011 related to a new statewide Wisconsin contract effective July 1, 2011, as well as the expansion of our existing business in New Jersey, along with additional staffing needed for expansion of the California ambulance commercial and managed care lines of business. In addition, we re-entered the State of Missouri on October 31, 2011 and hired staff for program implementations in Connecticut, Georgia, South Carolina, Texas and New York City which began operations at various times from January 2012 to May 2012. Payroll and related costs, as a percentage of NET Services revenue, increased from 10.0% for Q1 2011 to 10.9% for Q1 2012 as some of these new contracts are more labor intensive than our historical programs.
21
Table of Contents
Purchased services. Through our NET Services operating segment we subcontract with third party transportation providers to provide non-emergency transportation services to our clients. In Q1 2012, we experienced higher utilization than that of Q1 2011 primarily due to warmer relative weather resulting in fewer cancellations of scheduled trips. Additionally, since Q1 2011, we have added a statewide contract in Wisconsin, completed the operations expansion into all counties in New Jersey as well as adding all of New Jerseys managed care lives to the population we serve. Furthermore, we began a state wide contract in Missouri and are serving an additional population in the state of Connecticut. These factors resulted in an increase in purchased transportation costs for Q1 2012 as compared to Q1 2011. As a percentage of NET Services revenue, purchased services increased from approximately 76.4% for Q1 2011 to approximately 81.1% for Q1 2012.
Other operating expenses. Other operating expenses of our NET Services operating segment decreased for Q1 2012 as compared to Q1 2011 due primarily to Provado Insurance Services, Inc. (our licensed captive insurance subsidiary domiciled in the State of South Carolina), or Provado, not renewing its reinsurance agreement or assuming liabilities for insurance policies after February 15, 2011. Other operating expenses as a percentage of revenue decreased from 4.2% for Q1 2011 to 3.1% for Q1 2012 due to the decrease in expenses as well as greater administrative efficiencies from servicing additional contracts.
Stock compensation. Stock compensation expense of approximately $221,000 and $317,000 for Q1 2011 and Q1 2012, respectively, represents the amortization of the fair value of stock options and restricted stock awarded to employees of our NET Services operating segment since January 1, 2009 under our 2006 Plan. Stock compensation expense of approximately $39,000 and $51,000 in Q1 2011 and Q1 2012, respectively, is attributable to performance restricted stock units granted to an executive officer during the first quarters of 2011 and 2012.
General and administrative expense.
Three months ended March 31, |
Percent | |||
2011 | 2012 | change | ||
$ 11,923,781 | $ 12,738,775 | 6.8% |
The increase in corporate administrative expenses for Q1 2012 as compared to Q1 2011 was primarily a result of an increase in rent and related charges of approximately $612,000 related to the ReDCo acquisition. Additionally, stock compensation increased approximately $249,000 in Q1 2012 as compared to Q1 2011 due to equity awards issued subsequent to Q1 2011 as well as additional expense related to performance restricted stock units. As a percentage of revenue, general and administrative expense decreased from 5.2% for Q1 2011 to 4.9% for Q1 2012.
Depreciation and amortization.
Three months ended March 31, |
Percent | |||
2011 | 2012 | change | ||
$ 3,249,078 | $ 3,625,755 | 11.6% |
22
Table of Contents
As a percentage of revenues, depreciation and amortization was approximately 1.4% for Q1 2011 and Q1 2012.
Non-operating (income) expense
Interest expense. Our current and long-term debt obligations have decreased from approximately $170.0 million at March 31, 2011 to $148.0 million at March 31, 2012, which was a significant factor contributing to the decrease in our interest expense for Q1 2012 as compared to Q1 2011. Additionally, in March 2011, our interest rate under our credit facility decreased from LIBOR plus 6.5% to LIBOR plus 2.75% due to the refinancing of our long-term debt.
Loss on extinguishment of debt. Loss on extinguishment of debt for Q1 2011 of approximately $2.5 million resulted from the write-off of deferred financing fees related to our credit facility that was repaid in full in March 2011. We accounted for the unamortized deferred financing fees related to the previous credit facility under ASC 470-50 Debt Modifications and Extinguishments. As current and previous credit facilities were loan syndications, and a number of lenders participated in both credit facilities, the Company evaluated the accounting for financing fees on a lender by lender basis, which resulted in a loss on extinguishment of debt of $2.5 million.
Interest income. Interest income for Q1 2011 and Q1 2012 was approximately $59,000 and $41,000, respectively, and resulted primarily from interest earned on interest bearing bank and money market accounts.
Provision for income taxes
Our effective tax rate from continuing operations for Q1 2011 and Q1 2012 was 41.0% and 35.7%, respectively. Our effective tax rate was higher than the United States federal statutory rate of 35.0% in each period due primarily to state taxes. Additionally, our effective tax rate for the three months ended March 31, 2012 was favorably impacted by the final determination of the tax benefits related to certain liabilities assumed as a result of a 2011 acquisition.
Seasonality
Our quarterly operating results and operating cash flows normally fluctuate as a result of seasonal variations in our business. In our Social Services operating segment, lower client demand for our home and community based services during the holiday and summer seasons generally results in lower revenue during those periods; however, our expenses related to the Social Services operating segment do not vary significantly with these changes. As a result, our Social Services operating segment experiences lower operating margins during the holiday and summer seasons. Our NET Services operating segment also experiences fluctuations in demand for our non-emergency transportation services during the summer, winter and holiday seasons. Due to higher demand in the summer months and lower demand in the winter and holiday seasons, coupled with a fixed revenue stream based on a per member per month based structure, our NET Services operating segment normally experiences lower operating margins in the summer season and higher operating margins in the winter and holiday seasons.
We expect quarterly fluctuations in operating results and operating cash flows to continue as a result of the seasonal demand for our home and community based services and non-emergency transportation services. As we enter new markets, we could be subject to additional seasonal variations along with any competitive response by other social services and transportation providers.
Liquidity and capital resources
Short-term liquidity requirements consist primarily of recurring operating expenses and debt service requirements. We expect to meet these requirements through available cash, generation of cash from our operating segments, and from our revolving credit facility.
23
Table of Contents
Sources of cash for Q1 2012 were primarily from operations. Our balance of cash and cash equivalents was approximately $43.2 million at December 30, 2011 and $47.1 million at March 31, 2012. Approximately $6.8 million of cash was held by WCG International Ltd. (our foreign wholly-owned subsidiary), or WCG, at March 31, 2012. We had restricted cash of approximately $15.5 million and $14.2 million at December 31, 2011 and March 31, 2012, respectively, related to contractual obligations and activities of our captive insurance subsidiaries and other subsidiaries. At December 31, 2011 and March 31, 2012, our total debt was approximately $150.5 million and $148.0 million, respectively.
Cash flows
Operating activities. Net income of approximately $3.0 million plus net non-cash depreciation, amortization, amortization of deferred financing costs, provision for doubtful accounts, stock-based compensation, deferred income taxes and other items of approximately $4.3 million was offset by the growth of our accounts receivable of approximately $8.3 million for Q1 2012. The growth of our accounts receivable during Q1 2012 was primarily attributable to our revenue growth.
The decrease in management fee receivable resulted in additional cash provided by operations of approximately $470,000. A net increase in accounts payable and accrued expenses resulted in cash provided by operating activities of approximately $592,000, while increases in deferred revenue resulted in cash provided by operating activities of approximately $1.2 million. An increase in accrued transportation costs, due to higher utilization, resulted in cash provided by operating activities of approximately $6.2 million. Reinsurance liability reserves related to our reinsurance programs decreased resulting in cash used in operating activities of approximately $1.8 million. Other long-term liabilities increased since December 31, 2011 due primarily to the cash receipt of approximately $3.4 million from British Columbia related to an arbitral award, however, in the event British Columbia prevails in its arguments during the appeal process, British Columbia will seek immediate repayment of the amount of the arbitral award. As a result of the foregoing, net cash flows from operating activities totaled approximately $9.2 million for Q1 2012.
Investing activities. Net cash used in investing activities totaled approximately $2.8 million for Q1 2012. We spent approximately $4.2 million, net, for property and equipment to support the growth of our operations. Changes in restricted cash, primarily related to cash restricted in relation to our auto liability program, resulted in cash provided by investing activities of approximately $1.6 million.
Financing activities. Net cash used in financing activities totaled approximately $2.5 million for Q1 2012, which resulted primarily from repayments on our term loan.
Exchange rate change. The effect of exchange rate changes on our cash flow related to the activities of WCG for Q1 2012 was an increase to cash of approximately $78,000.
Obligations and commitments
Convertible senior subordinated notes. On November 13, 2007, we issued the Notes under the amended note purchase agreement dated November 9, 2007 to the purchasers named therein in connection with the acquisition of Charter LCI Corporation, including its subsidiaries, in December 2007, or LogistiCare. The proceeds of $70.0 million were used to partially fund the cash portion of the purchase price paid by us to acquire LogistiCare. The Notes are general unsecured obligations subordinated in right of payment to any existing or future senior debt including our credit facility described below.
We pay interest on the Notes in cash semiannually in arrears on May 15 and November 15 of each year. The Notes will mature on May 15, 2014.
During 2011, we repurchased approximately $20.0 million principal amount of the Notes with cash.
Credit facility. On March 11, 2011, we replaced the then existing credit facility, or Old Credit Facility, with a new credit agreement and paid all amounts due under the Old Credit Facility with cash in the amount of $12.3 million and proceeds from the new credit agreement as discussed in further detail below.
24
Table of Contents
On March 11, 2011, we entered into a new credit agreement, or Credit Agreement, with Bank of America, N.A., as administrative agent, swing line lender and letter of credit issuer, SunTrust Bank, as syndication agent, Bank of Arizona, Alliance Bank of Arizona and Royal Bank of Canada, as co-documentation agents, Merrill Lynch, Pierce, Fenner & Smith Incorporated and SunTrust Robinson Humphrey, Inc., as joint lead arrangers and joint book managers and other lenders party thereto. The Credit Agreement provides us with a senior secured credit facility, or the Senior Credit Facility, in aggregate principal amount of $140.0 million, comprised of a $100.0 million term loan facility and a $40.0 million revolving credit facility. There is an option to increase the amount of the term loan facility and/or the revolving credit facility by an aggregate amount of up to $85.0 million as described below. The Senior Credit Facility includes sublimits for swingline loans and letters of credit in amounts of up to $10.0 million and $25.0 million, respectively. On March 11, 2011, we borrowed the entire amount available under the term loan facility and used the proceeds thereof to refinance the Old Credit Facility. Prospectively, the proceeds of the Senior Credit Facility may be used to (i) fund ongoing working capital requirements; (ii) make capital expenditures; (iii) repay the Notes; and (iv) other general corporate purposes.
Interest on the outstanding principal amount of the loans accrues, at our election, at a per annum rate equal to the London Interbank Offering Rate, or LIBOR, plus an applicable margin or the base rate plus an applicable margin. The applicable margin ranges from 2.25% to 3.00% in the case of LIBOR loans and 1.25% to 2.00% in the case of the base rate loans, in each case, based on our consolidated leverage ratio as defined in the Credit Agreement. The interest rate applied to our term loan at March 31, 2012 was 2.99%. Interest on the loans is payable at least once every three months in arrears. In addition, we are obligated to pay a quarterly commitment fee based on a percentage of the unused portion of each lenders commitment under the revolving credit facility and quarterly letter of credit fees based on a percentage of the maximum amount available to be drawn under each outstanding letter of credit. The commitment fee and letter of credit fee ranges from 0.35% to 0.50% and 2.25% to 3.00%, respectively, in each case, based on our consolidated leverage ratio.
We are subject to financial covenants, including consolidated net leverage and consolidated net senior leverage covenants as well as a consolidated fixed charge covenant. We were in compliance with all financial covenants as of March 31, 2012.
Borrowings under the revolving credit facility totaled $8.0 million as of March 31, 2012. Additionally, $25 million of the revolving credit facility may be allocated to collateralize certain letters of credit. As of March 31, 2012, there were three letters of credit in the amount of approximately $3.7 million collateralized under the revolving credit facility. At March 31, 2012, our available credit under the revolving credit facility was $28.3 million.
The terms of the Notes and the Credit Agreement are more fully described in Managements Discussion and Analysis of Financial Condition and Results of Operations under the heading entitled Liquidity and capital resources included in our Annual Report on Form 10-K for the year ended December 31, 2011.
Contingent obligations. Under The Providence Service Corporation Deferred Compensation Plan, as amended, or Deferred Compensation Plan, eligible employees and independent contractors or a participating employer (as defined in the Deferred Compensation Plan) may defer all or a portion of their base salary, service bonus, performance-based compensation earned in a period of 12 months or more, commissions and, in the case of independent contractors, compensation reportable on Form 1099. The Deferred Compensation Plan is unfunded and benefits are paid from our general assets. As of March 31, 2012, there were seven participants in the Deferred Compensation Plan. We also maintain a 409(A) Deferred Compensation Rabbi Trust Plan for highly compensated employees of our NET Services operating segment. Benefits are paid from our general assets under this plan. As of March 31, 2012, 18 highly compensated employees participated in this plan.
We may be obligated to pay an amount up to $650,000 to the sellers under an earn out provision pursuant to a formula specified in an asset purchase agreement effective July 1, 2009 by which we acquired certain assets of an entity located in California. The earn out payment as such term is defined in the asset purchase agreement, if earned, will be paid in cash. The earn out period ends on December 31, 2013. If the contingency is resolved in accordance with the related provisions of the asset purchase agreement and the additional consideration becomes distributable, we will record the fair value of the consideration issued as an additional cost to acquire the associated assets, which will be charged to earnings.
25
Table of Contents
Management agreements
We maintain management agreements with a number of not-for-profit social services organizations that require us to provide management and administrative services for each organization. In exchange for these services, we receive a management fee that is either based upon a percentage of the revenues of these organizations or a predetermined fee. The not-for-profit social services organizations managed by us that qualify under Section 501(c)(3) of the Internal Revenue Code, referred to as a 501(c)(3) entity, each maintain a board of directors, a majority of which are independent. All economic decisions by the board of any 501(c)(3) entity that affect us are made solely by the independent board members. We encourage each managed entity to obtain a third party fairness opinion regarding our management fee from an independent appraiser retained by the independent board members of the tax exempt organizations.
Management fees generated under our management agreements represented 1.5% and 1.1% of our revenue for Q1 2011 and Q1 2012, respectively. In accordance with our management agreements with these not-for-profit organizations, we have obligations to manage their business and services.
Management fee receivable at December 31, 2011 and March 31, 2012 totaled $3.5 million and $3.1 million, respectively, and management fee revenue was recognized on all of these receivables. In order to enhance liquidity of the entities we manage, we may allow the managed entities to defer payment of their respective management fees. In addition, since government contractors who provide social or similar services to government beneficiaries sometimes experience collection delays due to either lack of proper documentation of claims, government budgetary processes or similar reasons outside the contractors control (either directly or as managers of other contracting entities), we generally do not consider a management fee receivable to be uncollectible due solely to its age until it is 365 days old.
The following is a summary of the aging of our management fee receivable balances as of March 31, June 30, September 30 and December 31, 2011 and March 31, 2012:
At |
Less than 30 days |
30-60 days | 60-90 days | 90-180 days | Over 180 days |
|||||||||||||||
March 31, 2011 |
$ | 1,019,158 | $ | 632,816 | $ | 642,159 | $ | 1,936,269 | $ | 1,727,185 | ||||||||||
June 30, 2011 |
$ | 891,478 | $ | 585,124 | $ | 546,777 | $ | 1,376,551 | $ | 1,192,619 | ||||||||||
September 30, 2011 |
$ | 1,040,141 | $ | 720,301 | $ | 520,413 | $ | 1,450,984 | $ | 107,100 | ||||||||||
December 31, 2011 |
$ | 772,298 | $ | 441,360 | $ | 457,214 | $ | 1,766,067 | $ | 100,419 | ||||||||||
March 31, 2012 |
$ | 962,069 | $ | 489,541 | $ | 502,887 | $ | 998,347 | $ | 114,322 |
Each month we evaluate the solvency, outlook and ability to pay outstanding management fees of the entities we manage. If the likelihood that we will not be paid is other than remote, we defer the recognition of these management fees until we are certain that payment is probable. We have deemed payment of all of the management fee receivables to be probable based on our collection history with these entities as the long-term manager of their operations.
Our days sales outstanding for our managed entities decreased from 102 days at December 31, 2011 to 91 days at March 31, 2012.
26
Table of Contents
Reinsurance and Self-Funded Insurance Programs
Reinsurance
We reinsure a substantial portion of our general and professional liability and workers compensation costs under reinsurance programs through our wholly-owned captive insurance subsidiary, Social Services Providers Captive Insurance Company, or SPCIC. We also provide reinsurance for policies written by a third party insurer for general liability, automobile liability, and automobile physical damage coverage to certain members of the network of subcontracted transportation providers and independent third parties under our NET Services operating segment through Provado. Provado, a wholly-owned subsidiary of LogistiCare, is a licensed captive insurance company domiciled in the State of South Carolina. The decision to reinsure our risks and provide a self-funded health insurance program to our employees was made based on current conditions in the insurance marketplace that have led to increasingly higher levels of self-insurance retentions, increasing number of coverage limitations, and fluctuating insurance premium rates.
SPCIC:
SPCIC, which is a licensed captive insurance company domiciled in the State of Arizona, reinsures third-party insurers for general and professional liability exposures for the first dollar of each and every loss up to $1.0 million per loss and $5.0 million in the aggregate. The cumulative reserve for expected losses since inception in 2005 of this reinsurance program at March 31, 2012 was approximately $3.2 million. The excess premium over our expected losses may be used to fund SPCICs operating expenses, fund any deficit arising in workers compensation liability coverage, provide for surplus reserves, and to fund any other risk management activities.
SPCIC reinsures a third-party insurer for workers compensation insurance for the first dollar of each and every loss up to $250,000 per occurrence with a $6.0 million annual policy aggregate limit. The cumulative reserve for expected losses since inception in 2005 of this reinsurance program at March 31, 2012 was approximately $4.7 million.
Based on an independent actuarial report, our expected losses related to workers compensation and general and professional liability in excess of our liability under our associated reinsurance programs at March 31, 2012 was approximately $3.1 million. We recorded a corresponding receivable from third-party insurers and liability at March 31, 2012 for these expected losses, which would be paid by third-party insurers to the extent losses are incurred. We have an umbrella liability insurance policy providing additional coverage in the amount of $25.0 million in the aggregate in excess of the policy limits of the general and professional liability insurance policy and automobile liability insurance policy.
SPCIC had restricted cash of approximately $9.9 million at December 31, 2011 and March 31, 2012, which was restricted to secure the reinsured claims losses of SPCIC under the general and professional liability and workers compensation reinsurance programs. The full extent of claims may not be fully determined for years. Therefore, the estimates of potential obligations are based on recommendations of an independent actuary using historical data, industry data, and our claims experience. Although we believe that the amounts accrued for losses incurred but not reported under the terms of our reinsurance programs are sufficient, any significant increase in the number of claims or costs associated with these claims made under these programs could have a material adverse effect on our financial results.
Provado:
Under a reinsurance agreement with a third party insurer, Provado reinsures the third party insurer for the first $250,000 of each loss for each line of coverage, subject to an annual aggregate equal to 107.7% of gross written premium, and certain claims in excess of $250,000 to an additional aggregate limit of $1.1 million. The cumulative reserve for expected losses of this reinsurance program at March 31, 2012 was approximately $3.8 million. Effective February 15, 2011, Provado did not renew its reinsurance agreement and will not assume liabilities for policies after that date. It will continue to administer existing policies for the foreseeable future and resolve remaining and future claims related to these policies.
The liabilities for expected losses and loss adjustment expenses are based primarily on individual case estimates for losses reported by claimants. An estimate is provided for losses and loss adjustment expenses incurred but not reported on the basis of our claims experience and claims experience of the industry. These estimates are reviewed at least annually by independent consulting actuaries. As experience develops and new information becomes known, the estimates are adjusted.
27
Table of Contents
Health Insurance
We offer our employees an option to participate in a self-funded health insurance program. As of March 31, 2012, health claims were self-funded with a stop-loss umbrella policy with a third party insurer to limit the maximum potential liability for individual claims to $200,000 per person and for a maximum potential claim liability based on member enrollment.
Health insurance claims are paid as they are submitted to the plan administrator. We maintain accruals for claims that have been incurred but not yet reported to the plan administrator and therefore have not been paid. The incurred but not reported reserve is based on an established cap and current payment trends of health insurance claims. The liability for the self-funded health plan of approximately $1.6 million and $1.7 million as of December 31, 2011 and March 31, 2012, respectively, was recorded in Reinsurance liability reserve in our condensed consolidated balance sheets.
We charge our employees a portion of the costs of our self-funded group health insurance programs. We determine this charge at the beginning of each plan year based upon historical and projected medical utilization data. Any difference between our projections and our actual experience is borne by us. We estimate potential obligations for liabilities under this program to reserve what we believe to be a sufficient amount to cover liabilities based on our past experience. Any significant increase in the number of claims or costs associated with claims made under this program above what we reserve could have a material adverse effect on our financial results.
Liquidity matters
We believe that our existing cash and cash equivalents and cash availability under the Credit Agreement provide funds necessary to meet our operating plan for 2012. The expected operating plan for this period provides for full operation of our businesses as well as interest and projected principal payments on our debt.
We may access capital markets to raise equity financing for various business reasons, including required debt payments and acquisitions. The timing, term, size, and pricing of any such financing will depend on investor interest and market conditions, and there can be no assurance that we will be able to obtain any such financing. In addition, with respect to required debt payments, the Credit Agreement requires us (subject to certain exceptions as set forth in the Credit Agreement) to prepay the outstanding loans in an aggregate amount equal to 100% of the net cash proceeds received from certain asset dispositions, debt issuances, insurance and casualty awards and other extraordinary receipts.
Our liquidity and financial position will continue to be affected by changes in prevailing interest rates on the portion of debt that bears interest at variable interest rates. We believe we have sufficient resources to fund our normal operations for the foreseeable future.
New Accounting Pronouncements
In June 2011, the FASB issued ASU 2011-05-Comprehensive Income (Topic 220): Presentation of Comprehensive Income, or ASU 2011-05. This ASU amends ASC Topic 220 to allow an entity the option to present the total of comprehensive income, the components of net income, and the components of other comprehensive income either in a single continuous statement of comprehensive income or in two separate but consecutive statements. In both choices, an entity is required to present each component of net income along with total net income, each component of other comprehensive income along with a total for other comprehensive income, and a total amount for comprehensive income. ASU 2011-05 eliminates the option to present the components of other comprehensive income as part of the statement of changes in stockholders equity. The amendments to the ASC by the ASU do not change the items that must be reported in other comprehensive income or when an item of other comprehensive income must be reclassified to net income. Additionally, the FASB issued ASU 2011-12-Comprehensive Income (Topic 220): Deferral of the Effective Date for Amendments to the Presentation of Reclassifications of Items Out of Accumulated Other Comprehensive Income in Accounting Standards Update No. 2011-05 or ASU 2011-12 in December 2011. ASU 2011-12 defers the effective date of the requirement of ASU 2011-05 to present separate line items on the income statement for reclassification adjustments of items out of accumulated other comprehensive income into net income for all periods presented. The deferral of the requirement for the presentation of reclassification adjustments is intended to be temporary until the Board reconsiders the operational concerns and needs of financial statement users. The amendments are effective for fiscal years, and interim periods within those years, beginning after December 15, 2011, with early adoption permitted. We adopted ASU 2011-05 and ASU 2011-12 effective January 1, 2012. The adoption of ASU 2011-05 and ASU 2011-12 impacted the presentation of other comprehensive income as we previously presented the components of other comprehensive income as part of the statement of changes in stockholders equity.
28
Table of Contents
In September 2011, the FASB issued ASU 2011-08-IntangiblesGoodwill and Other (Topic 350): Testing Goodwill for Impairment, or ASU 2011-08. ASU 2011-08 is intended to simplify how entities test goodwill for impairment. ASU 2011-08 permits an entity to first assess qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount as a basis for determining whether it is necessary to perform the two-step goodwill impairment test described in ASC Topic 350, Intangibles-Goodwill and Other. ASU 2011-08 is effective for annual and interim goodwill impairment tests performed for fiscal years beginning after December 15, 2011. Early adoption is permitted, including for annual and interim goodwill impairment tests performed as of a date before September 15, 2011, if an entitys financial statements for the most recent annual or interim period have not yet been issued. We adopted ASU 2011-08 effective January 1, 2012. The adoption of ASU 2011-08 has not impacted our consolidated financial statements.
Pending Accounting Pronouncements
Other accounting standards and exposure drafts, such as exposure drafts related to revenue recognition, leases and fair value measurements, that have been issued or proposed by the FASB or other standards setting bodies that do not require adoption until a future date are being evaluated to determine whether adoption will have a material impact on our consolidated financial statements.
Forward-Looking Statements
Certain statements contained in this quarterly report on Form 10-Q, such as any statements about our confidence or strategies or our expectations about revenues, liabilities, results of operations, cash flows, ability to fund operations, profitability, ability to meet financial covenants, contracts or market opportunities, constitute forward-looking statements within the meaning of section 27A of the Securities Act of 1933 and section 21E of the Securities Exchange Act of 1934. These forward-looking statements are based on our current expectations, assumptions, estimates and projections about our business and our industry. You can identify forward-looking statements by the use of words such as may, should, will, could, estimates, predicts, potential, continue, anticipates, believes, plans, expects, future, and intends and similar expressions which are intended to identify forward-looking statements.
The forward-looking statements contained herein are not guarantees of our future performance and are subject to a number of known and unknown risks, uncertainties and other factors disclosed in our annual report on Form 10-K for the year ended December 31, 2011. Some of these risks, uncertainties and other factors are beyond our control and difficult to predict and could cause our actual results or achievements to differ materially from those expressed, implied or forecasted in the forward-looking statements.
All forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by the cautionary statements contained above and throughout this report. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date the statement was made. We do not intend to update publicly any forward-looking statements, whether as a result of new information, future events or otherwise.
Item 3. | Quantitative and Qualitative Disclosures About Market Risk. |
Foreign currency translation
We conduct business in Canada through our wholly-owned subsidiary WCG, and as such, our cash flows and earnings are subject to fluctuations from changes in foreign currency exchange rates. We believe that the impact of currency fluctuations does not represent a significant risk to us given the size and scope of our current international operations. Therefore, we do not hedge against the possible impact of this risk. A 10% adverse change in the foreign currency exchange rate would not have a significant impact on our condensed consolidated results of operations or financial position.
29
Table of Contents
Interest rate and market risk
As of March 31, 2012, we had borrowings under our term loan of approximately $90.0 million and borrowings under our revolving line of credit of approximately $8.0 million. Borrowings under the Credit Agreement accrued interest at LIBOR plus 2.75% per annum as of March 31, 2012. An increase of 1% in the LIBOR rate would cause an increase in interest expense of up to $3.0 million over the remaining term of the Credit Agreement, which expires in 2016.
We have convertible senior subordinated notes of approximately $50.0 million outstanding at March 31, 2012 in connection with an acquisition completed in 2007. These notes bear a fixed interest rate of 6.5%.
We assess the significance of interest rate market risk on a periodic basis and may implement strategies to manage such risk as we deem appropriate.
Concentration of credit risk
We provide government sponsored social services and non-emergency transportation services to individuals and families pursuant to over 700 contracts as of March 31, 2012. Contracts we enter into with governmental agencies and with other entities that contract with governmental agencies accounted for approximately 81% and 80% of our revenue for the three months ended March 31, 2011 and 2012, respectively. The related contracts are subject to possible statutory and regulatory changes, rate adjustments, administrative rulings, rate freezes and funding reductions. Reductions in amounts paid under these contracts for our services or changes in methods or regulations governing payments for our services could materially adversely affect our revenue and profitability. For the three months ended March 31, 2012, we conducted a portion of our operations in Canada through WCG. At March 31, 2012, approximately $13.7 million, or 12.1%, of our net assets were located in Canada. We are subject to the risks inherent in conducting business across national boundaries, any one of which could adversely impact our business. In addition to currency fluctuations, these risks include, among other things: (i) economic downturns; (ii) changes in or interpretations of local law, governmental policy or regulation; (iii) restrictions on the transfer of funds into or out of the country; (iv) varying tax systems; (v) delays from doing business with governmental agencies; (vi) nationalization of foreign assets; and (vii) government protectionism. We intend to continue to evaluate opportunities to establish additional operations in Canada. One or more of the foregoing factors could impair our current or future operations and, as a result, harm our overall business.
Item 4. | Controls and Procedures. |
(a) Evaluation of disclosure controls and procedures
The Company, under the supervision and with the participation of its management, including its principal executive officer and principal financial officer, evaluated the effectiveness of the design and operation of its disclosure controls and procedures, as defined in Rule 13a-15(e) of the Securities Exchange Act of 1934, as amended (the Exchange Act) as of the end of the period covered by this report (March 31, 2012) (Disclosure Controls). Based upon the Disclosure Controls evaluation, the principal executive officer and principal financial officer have concluded that the Disclosure Controls were effective in reaching a reasonable level of assurance that (i) information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commissions rules and forms and (ii) information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is accumulated and communicated to the Companys management, including its principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.
30
Table of Contents
(b) Changes in internal controls
The principal executive officer and principal financial officer also conducted an evaluation of the Companys internal control over financial reporting (Internal Control) to determine whether any changes in Internal Control occurred during the quarter ended March 31, 2012 that have materially affected or which are reasonably likely to materially affect Internal Control. Based on that evaluation, there has been no such change during the quarter ended March 31, 2012.
(c) Limitations on the Effectiveness of Controls
Control systems, no matter how well conceived and operated, are designed to provide a reasonable, but not an absolute, level of assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected. The Company conducts periodic evaluations of its internal controls to enhance, where necessary, its procedures and controls.
Item 1A. | Risk Factors. |
In addition to the other information set forth in this report, you should carefully consider the factors discussed in Part I, Item 1A. Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2011, which could materially affect our business, financial condition or future results. The risk factors in our Annual Report on Form 10-K have not materially changed other than the risk factor set forth below. These changes should be read in conjunction with the risk factors included in our Annual Report on Form 10-K. The risks described in our Annual Report on Form 10-K, as amended below, are not the only risks facing our Company. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition and/or operating results.
We may be exposed to liabilities under the Foreign Corrupt Practices Act and similar laws, and any determination that we violated any of these laws could have an adverse effect on our business.
Our operations outside the United States are subject to the U.S. and foreign anti-corruption laws and regulations, such as the Foreign Corrupt Practices Act, or FCPA. Generally, the FCPA prohibits us from providing anything of value to foreign officials for the purposes of influencing official decisions or obtaining or retaining business or otherwise obtaining favorable treatment, and requires companies to maintain adequate record-keeping and internal accounting practices to accurately reflect the transactions of the company. We have established policies and procedures designed to assist us and our personnel to comply with applicable U.S. and international laws and regulations. However, there can be no assurance that our policies and procedures will effectively prevent us from violating these regulations in every transaction in which we may engage, and such a violation could adversely affect our reputation, business, financial condition and results of operations.
31
Table of Contents
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds. |
Issuer Purchases of Equity Securities
The following table provides information with respect to common stock repurchased by us during the three months ended March 31, 2012:
Period |
Total Number of Shares of Common Stock Purchased |
Average Price Paid per Share |
Total Number of Shares of Common Stock Purchased as Part of Publicly Announced Plans or Program |
Maximum Number of Shares of Common Stock that May Yet Be Purchased Under the Plans or Program (2) |
||||||||||||
Month 1: |
||||||||||||||||
January 1, 2012 to January 31, 2012 |
| | 537,500 | |||||||||||||
|
|
|
|
|
|
|||||||||||
Month 2: |
||||||||||||||||
February 1, 2012 to February 29, 2012 |
| | 537,500 | |||||||||||||
|
|
|
|
|
|
|||||||||||
Month 3: |
||||||||||||||||
March 1, 2012 to |
7,437 | (1) | $ | 15.83 | | 537,500 | ||||||||||
|
|
|
|
|
|
|||||||||||
Total |
7,437 | $ | 15.83 | | 537,500 | |||||||||||
|
|
|
|
|
|
(1) | The shares repurchased were acquired from employees in connection with the settlement of income tax and related benefit withholding obligations arising from vesting of restricted stock grants. |
(2) | Our board of directors approved a stock repurchase program in February 2007 for up to one million shares of our common stock. As of March 31, 2012, we spent approximately $10.9 million to purchase 462,500 shares of our common stock on the open market under this program. No repurchases have been made under this program since fiscal 2007. |
Item 6. | Exhibits. |
Exhibit Number |
Description | |
31.1 | Certification pursuant to Securities Exchange Act Rules 13a-14 and 15d-14 of the Chief Executive Officer | |
31.2 | Certification pursuant to Securities Exchange Act Rules 13a-14 and 15d-14 of the Chief Financial Officer | |
32.1 | Certification pursuant to 18 U.S.C Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of the Chief Executive Officer | |
32.2 | Certification pursuant to 18 U.S.C Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of the Chief Financial Officer | |
101. INS(1) | XBRL Instance Document | |
101.SCH(1) | XBRL Schema Document | |
101.CAL(1) | XBRL Calculation Linkbase Document | |
101.LAB(1) | XBRL Label Linkbase Document | |
101.PRE(1) | XBRL Presentation Linkbase Document |
(1) | Pursuant to Rule 406T of Regulation S-T, the Interactive Data Files included in Exhibit 101 hereto are deemed not filed or a part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, are deemed not filed for purposes of Section 18 of the Securities and Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections. |
32
Table of Contents
SIGNATURES
Pursuant to the requirements 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.
THE PROVIDENCE SERVICE CORPORATION | ||||||
Date: May 10, 2012 | By: | /s/ FLETCHER JAY MCCUSKER | ||||
Fletcher Jay McCusker Chairman of the Board, Chief Executive Officer | ||||||
(Principal Executive Officer) | ||||||
Date: May 10, 2012 | By: | /s/ MICHAEL N. DEITCH | ||||
Michael N. Deitch Chief Financial Officer | ||||||
(Principal Financial and Accounting Officer) |
33
Table of Contents
EXHIBIT INDEX
Exhibit |
Description | |
31.1 | Certification pursuant to Securities Exchange Act Rules 13a-14 and 15d-14 of the Chief Executive Officer | |
31.2 | Certification pursuant to Securities Exchange Act Rules 13a-14 and 15d-14 of the Chief Financial Officer | |
32.1 | Certification pursuant to 18 U.S.C Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of the Chief Executive Officer | |
32.2 | Certification pursuant to 18 U.S.C Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of the Chief Financial Officer | |
101. INS(1) | XBRL Instance Document | |
101.SCH(1) | XBRL Schema Document | |
101.CAL(1) | XBRL Calculation Linkbase Document | |
101.LAB(1) | XBRL Label Linkbase Document | |
101.PRE(1) | XBRL Presentation Linkbase Document |
(1) | Pursuant to Rule 406T of Regulation S-T, the Interactive Data Files included in Exhibit 101 hereto are deemed not filed or a part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, are deemed not filed for purposes of Section 18 of the Securities and Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections. |
34