GENTIVA HEALTH SERVICES INC - 8-K - 20060203 - EXHIBIT_99
I. EXECUTIVE SUMMARY
1.1 Introduction
On
January 4, 2006, Gentiva Health Services, Inc. (Gentiva or the Company) and The Healthfield
Group, Inc. (Healthfield) entered into a definitive merger agreement whereby a wholly owned
subsidiary of Gentiva will merge with and into Healthfield, with Healthfield surviving as a wholly
owned subsidiary of Gentiva (the Merger). Under the terms of the agreement, Gentiva will pay
cash and issue shares of its common stock to Healthfields existing securityholders in exchange for
all of the outstanding shares, options and warrants of Healthfield, with Healthfield
securityholders receiving an aggregate merger consideration of approximately $274.0 million and a
total purchase price, excluding transaction costs and subject to post-closing adjustments, of
$454.0 million. Pro forma for the Merger, Gentiva would have had net revenues and Adjusted EBITDA
of approximately $1.2 billion and $85.2 million, respectively, for the twelve month period ended
September 30, 2005.
(1)(2)(3)
Gentiva is the nations largest provider of comprehensive home health services. The Company serves
patients through (i) more than 350 direct service delivery units within approximately 250 locations
in 35 states, and (ii) CareCentrix, which manages home healthcare services for many major managed
care organizations throughout the United States. CareCentrix provides its services in all 50
states through a network of more than 2,500 third-party provider locations, as well as Gentiva
locations. For the twelve month period ended October 2, 2005, Gentiva had net revenues of $872.1
million and EBITDA of
$35.5 million.
(3)
Gentiva is listed on the Nasdaq Stock Markets National
Market (ticker: GTIV) and had a market capitalization as of
February 1, 2006 of approximately $462.8 million.
Healthfield is a leading provider of home healthcare and hospice with approximately 130 locations
primarily in eight southeastern states. Founded in 1986, Atlanta-based Healthfield operates
offices in Alabama, Florida, Georgia, Michigan, North Carolina, South Carolina, Tennessee, Virginia
and West Virginia. Healthfield also offers a complete range of durable medical and respiratory
equipment and infusion therapy. For the twelve month period ended September 30, 2005, Healthfield
had revenues of $291.3 million and Adjusted EBITDA of $49.7 million.
(2)(3)
In conjunction with the Merger, Gentiva has engaged Lehman Brothers Inc. (LBI) as Sole Lead
Arranger and Sole Bookrunner to arrange $445.0 million of senior secured credit facilities (the
Credit Facilities). The Credit Facilities will consist of:
(i)
a $75.0 million, 6-year Revolving Credit Facility (the Revolver); and
(ii)
a $370.0 million, 7-year Term Loan B Facility (the Term Loan).
Proceeds from the Term Loan will be used to: (i) fund the acquisition of Healthfield; (ii)
refinance approximately $183.5 million of existing Healthfield indebtedness; and (iii) pay related
transaction fees and expenses (together with the Merger, the Transaction).
1
Gentivas fiscal third quarter ended on
October 2, 2005. For illustrative purposes, pro forma information in this
Confidential Memorandum has been provided without adjustment assuming
Gentivas fiscal periods had ended on March 31, June 30, September 30 and
December 31, as applicable, to coincide with Healthfields reportable
periods.
2
Adjusted EBITDA of Healthfield and the combined Company is pro
forma for a full twelve month contribution of Capital Health Management Group
Inc. (Capital Health), which was acquired by Healthfield in June
2005, and certain other companies that were acquired during the period.
3
For a reconciliation of EBITDA to net income please refer to
Section VII.
1
1.2 Sources & Uses of Funds
The following sets forth the estimated sources and uses of funds for the Transaction.
Sources & Uses
($ in millions)
Sources
Uses
Balance Sheet Cash
$
58.0
Purchase Healthfield Equity
$
273.6
Revolver
(1)
0.0
Refinance Healthfield Debt (12/31/05E)
Term Loan
370.0
Revolver
11.1
Gentiva Equity
54.7
Term Loan A
142.5
Term Loan B
29.9
Transaction Costs and Other Expenses
25.7
Total Sources
$
482.8
Total Uses
$
482.8
(1)
$75.0 million Revolver is undrawn at closing, with availability reduced only by
letters of credit. Approximately $20 million of letters of
credit are expected to be issued at closing.
1.3 Pro Forma Capitalization
The table sets forth Gentivas and Healthfields capitalization as of September 30, 2005 on an
actual basis and as adjusted to reflect the Transaction.
Pro Forma Capitalization
Last Twelve Months Ended September 30, 2005
Status Quo
Status Quo
Merger
Pro Forma
($ in millions)
Gentiva
Healthfield
Adjustments
Company
Cash
$
94.4
$
13.3
($58.0
)
$
49.6
Existing Revolver
9.6
(9.6
)
Existing Term Loans
180.0
(180.0
)
Revolver (1)
Term Loan
370.0
370.0
Total Debt
$
189.6
$
180.4
$
370.0
Shareholders Equity
181.1
36.2
18.6
235.8
Total Capitalization
$
181.1
$
225.8
$
199.0
$
605.8
Debt / Adj. EBITDA
NM
3.8
x
4.3
x
Net Debt / Adj. EBITDA
NM
3.5
x
3.8
x
Adj. EBITDA / Interest Expense
NM
3.8
x
3.2
x
Debt / Capitalization
NM
84.0
%
61.1
%
Adj. EBITDA
$
35.5
$
49.7
$
85.2
Interest Expense
NA
13.0
26.8
(1)
$75.0 million Revolver is undrawn at closing, with availability reduced only by letters of
credit. Approximately $20 million of letters of
credit are expected to be issued at closing.
2
1.4 Pro Forma Operating Structure
The following chart presents the operating structure of Gentiva pro forma for the Merger. Upon
consummation of the Merger, all of Gentivas subsidiaries will be wholly owned. Neither Gentiva
nor Healthfield operate through any foreign subsidiaries.
1.5 Summary Historical Financial Results
Combined summary financial information of Gentiva and Healthfield for the twelve month period ended
September 30, 2005 is provided below. Healthfield results are pro forma for a full year
contribution of Capital Health, which was acquired by Healthfield in June 2005, and certain other
companies acquired during the period.
Combined Summary Financial Information
Last Twelve Months Ended September 30, 2005
($ in millions)
Gentiva
Healthfield
Pro Forma
Revenue
$
872.1
$
291.3
$
1,163.4
Adj. EBITDA
35.5
49.7
85.2
% Margin
4.1
%
17.1
%
7.3
%
Capital Expenditures
11.0
6.7
17.7
% Revenue
1.3
%
2.3
%
1.5
%
3
1.6 Summary of Senior Credit Facility
Below are the summary terms and conditions of the Credit Facilities.
Senior
Secured Credit Facilities Summary Terms and Conditions
Borrower:
Gentiva Health Services, Inc. (the Company)
Sole Lead Arranger
and Sole Bookrunner:
Lehman Brothers Inc.
Administrative Agent:
Lehman Commercial Paper Inc.
Description of the
Facilities:
$445.0 million Senior Secured Credit Facilities (the Credit Facilities) consisting of:
(i) $75.0 million, 6-year Revolving Credit Facility (the Revolver)
(ii) $370.0 million, 7-year Term Loan B Facility (the Term Loan)
Initial
LIBOR Margins:
TBD
Undrawn Fee:
50 bps on undrawn portion of the Revolver, with step-down to 37.5 bps below 3.5x
leverage
Security:
First priority lien on substantially all assets of the Company and its subsidiaries
Guarantees:
All restricted subsidiaries, subject to certain exceptions
Use of Proceeds:
Revolver (undrawn at closing): support issuances of letters of credit and fund working
capital, and other general corporate purposes
Term Loan: to finance the Transaction and pay related fees and expenses
Amortization:
Revolver: Bullet at maturity
Term Loan: 1% per annum; balance at maturity
Mandatory
Prepayments (subject
to customary
exceptions and
carve-outs):
100% of asset sales and dispositions and net insurance proceeds
100% of debt issuances
50% of equity issuances, with step-down to 0% below 3.0x leverage
50% of Excess Cash Flow, with step-down to 0% below 3.0x leverage
Financial Covenants:
Maximum Total Leverage Ratio
Minimum Interest Coverage Ratio
4
1.7 The Merger of Gentiva and Healthfield
A summary comparison of Gentiva and Healthfield is presented below:
Executive Summary
Gentiva
Healthfield
Company Description
u
u
Nations
leading provider of
comprehensive home health
services
Provides (i)
direct nursing, therapy and
other services delivered
through local delivery units,
and (ii) integrated homecare
solutions to managed care
customers through
CareCentrix®
u
Healthfield is a leading
provider of home healthcare in the
Southeast. Healthfield was formed in 1986
and provides a comprehensive suite of
services to patients ranging from pediatric to geriatric
Headquarters
u
Melville, NY
u
Atlanta, GA
Areas of Operations
u
Home health services enhanced
through specialty programs
u
Comprehensive business
model including:
-
Orthopedics,
Safe Strides
SM
,
Cardiopulmonary, Rehab Without
Walls®
-
Home Health
-
Hospice
-
DME/ Respiratory
-
Infusion therapy
u
CareCentrix® provides an array of
administrative services and
coordinates delivery of
comprehensive home health
services for managed care
Geographic Footprint
u
Home health
services delivered through 350
direct service delivery units
operating from 250 locations in
35 states
u
Approximately 130 branch
locations in 9 states, primarily throughout
the Southeastern United States including:
West Virginia, Virginia, North Carolina,
South Carolina, Georgia, Alabama, Tennessee and
Florida, as well as Michigan
u
CareCentrix® operates in all 50 states
through an extensive nationwide
network of more than 2,500
third party provider locations
and through Gentiva locations
Approximately 4,300 full-time
employees, 9,700 non-salaried
clinical associates
u
Approximately 2,700
full-time employees and 1,300 non-salaried clinical associates
(1)
Pro forma for a full twelve month contribution of Capital
Health and certain other companies that were acquired during the period.
(2)
As at 9/30/05.
5
The compelling merits of the Gentiva and Healthfield combination, which are discussed in
further detail in this Confidential Memorandum, include the following:
u
Strengthens and expands operations of a leading provider of comprehensive home healthcare
services
Pro forma LTM 9/30/05 revenue and Adjusted EBITDA of $1.2 billion and $85.2 million,
respectively
u
Expands geographical footprint and scale with limited overlap
Strengthens and expands Gentivas presence in the Southeast, which has favorable
demographic trends and includes important certificate of need states
Over 375 facilities in 36 states
Approximately 18,000 full- and part-time employees
Serves over 600,000 patients each year
u
Increases line-of business and payer diversification
u
Expands continue into attractive new business segments, including a meaningful platform in hospice
Pro forma company will be among the nations top 10 providers of hospice, with a
significant platform for growth
u
Provides significant synergy opportunities
Revenue growth will be enhanced by cross-application of Gentivas specialty programs
and expansion of Healthfields hospice business
Operating expenses will be reduced as the pro forma company leverages against a
consolidation of back office and support functions, technology improvements and senior
management
u
Maximizes operational best practices
The Merger bolsters management strength with considerable operational and healthcare
services experience
6
II. INVESTMENT HIGHLIGHTS
2.1 Strong Industry Fundamentals
Since 2000, Medicare has instituted several rate increases and, most recently, increased
reimbursements rates by 2.3% effective January 1, 2005. CMS announced on November 3, 2005 a 2.8%
increase in home health reimbursement; however, on February 1,
2006, Congress acted to
hold constant existing reimbursement rates for 2006 (except for a 5%
rural add-on premium reflected in reimbursement rates for
specifically defined rural areas of the country for calendar 2006).
Similarly, Medicare has also increased rates
for hospice services since 2000, with the most recent increase of 3.3% for fiscal year 2005
(bringing the routine care rate to approximately $122 per-patient day); however, there has been
increased focus on average length of stay.
Homecare is more cost effective than
facilities-based care and benefits from positive demographic trends
(i.e., an aging population). As government payers continue to search for better, more
affordable healthcare, the Company believes home health and hospice care will continue to be among
the most attractive options. The Company also believes home health and hospice agencies can
provide the same, if not better, care than hospitals and skilled nursing facilities. The chart
below demonstrates the cost effectiveness of home health and hospice agencies.
Cost of Care Comparison
2001
2002
2003
2004
(1)
Hospital charges per day
$
3,069
$
3,164
$
3,354
$
3,502
Skilled nursing facility charges per day
422
444
465
493
Home health charges per visit
105
108
109
NA
Hospice charges per covered day of care
125
128
123
127
Source: National Association for Home Care & Hospice.
(1) Hospital and skilled nursing facility charges per day are based on preliminary data.
As shown in the chart below, CMS has projected significant growth in the demand for home
health services. The Company believes the growth is driven by demographic and economic factors, a
growing preference of patients to be treated in the comfort of their own homes and technological
advances.
Home Healthcare Expenditure Projections
(2004 2014)
($ in billions)
Other
Private Health
Private
State and
Total
Out-of Pocket
Insurance
Funds
Federal
Local
2004
$
45.2
$
7.1
$
7.9
$
1.3
$
21.5
$
7.4
2005
50.0
7.6
8.6
1.4
23.8
8.6
2006
54.8
8.2
9.2
1.5
26.5
9.4
2007
59.5
8.8
10.0
1.6
28.9
10.2
2008
64.2
9.5
10.8
1.7
31.1
11.1
2009
68.9
10.1
11.6
1.9
33.3
12.1
2010
73.6
10.8
12.4
2.0
35.4
13.1
2011
78.5
11.5
13.3
2.1
37.5
14.1
2012
83.8
12.3
14.3
2.3
39.8
15.2
2013
89.6
13.1
15.3
2.4
42.4
16.4
2014
95.9
14.0
16.7
2.6
45.0
17.7
CAGR
7.8
%
7.0
%
7.8
%
7.2
%
7.7
%
9.1
%
Source: Centers for Medicare and Medicaid Services.
7
Growth in the
home health and hospice segments is further driven by the aging of the
population as the baby boom generation reaches retirement age. As the countrys
population
continues to age, the need for all forms of healthcare services increases in terms of both
frequency and intensity.
By 2000, baby boomers ages ranged between 36 and 54 years old. According to the U.S. Census
projections, there will be approximately 70 million elderly people by 2030, doubling the amount in
2000 of approximately 35 million. This fundamental shift in the age of the population should have
a positive effect on the number of patients eligible to receive the Companys services.
Source: U.S. Census Bureau.
8
2.2
Largest Comprehensive Home Healthcare Provider in the Nation with Geographic Diversity and
Scale
The Merger strengthens and expands Gentivas presence in the Southeast, which has favorable
demographic trends and provides a platform in important certificate of need states. Pro forma for
the Merger, the Company will operate through over 375 facilities in 36 states, employ approximately
18,000 full- and part-time employees and serve over 600,000 patients each year.
9
2.3 Diversified Payer Mix
The Merger increases Gentivas pro forma Medicare mix, and as a result, improves margins and cash
flow. The Merger also reduces both the significance of CIGNA Health Corporation (CIGNA) as a
payer source as well as the participation in the lower margin Medicaid business.
(1) Based on results for the nine months ended 9/30/05.
2.4 Diversified Business Mix
The Merger expands Gentivas product mix into attractive new business segments, including a
meaningful platform in hospice. New business lines, including durable medical equipment (DME)
and respiratory therapy, will also be added to Gentivas existing operations as a result of the
Merger, while CareCentrixs proportional contribution to pro forma revenue will be reduced.
(1) Based on results for the nine months ended 9/30/05.
(2) Gentiva entered into certain restrictive covenants in connection with the June 2002 sale of its specialty pharmaceutical services business to Accredo Health which may limit Gentivas ability to operate in certain pharmacy product lines.
10
2.5 Significant Cash Flow and Low Capital Expenditure Requirements
Home healthcare companies are not as capital intensive as facility-based long-term care providers.
These modest capital expenditure levels help the Company achieve strong and consistent free cash
flows.
Cash Flow and Capital Expenditures
Last Twelve Months Ended
September 30, 2005
($ in millions)
Gentiva
Healthfield
Pro Forma
Revenue
$
872.1
$
291.3
$
1,163.4
Adj. EBITDA
35.5
49.7
85.2
% Margin
4.1
%
17.1
%
7.3
%
Capital Expenditures
11.0
6.7
17.7
% Revenue
1.3
%
2.3
%
1.5
%
Adj. EBITDA Capex
24.5
42.9
67.4
% Margin
2.8
%
14.7
%
5.8%
2.6 Moderate Leverage and Significant Equity Cushion
As a result of the Transaction, Gentivas total debt increases to $370.0 million and pro forma
total debt/Adjusted EBITDA as of September 30, 2005 increases to a moderate level of 4.3x. Based
on a closing price of $18.76 per share on February 1, 2006 and pro forma diluted outstanding shares of 27.9
million
1
, Gentiva had a pro forma market enterprise value of $844.5 million,
representing a pro forma enterprise value/Adjusted EBITDA ratio of approximately 9.9x. As a
result, pro forma debt currently constitutes less than one half the market enterprise value of the
Company.
1
Assumes that shares issued to Healthfield
at merger closing (assumed to be February 1, 2006 for illustrative purposes)
are based on the average trading price of: (i) the 10-day trading period two
days prior to signing, which is the 10-day period ended January
3, 2006, and (ii) the 10-day trading period ending two days prior to closing,
which is assumed to be the 10-day period ended January 30, 2006.
11
2.7 Experienced Management Team Augmented by Additions from Healthfield
Upon closing, Rod Windley, Healthfields Chairman and CEO, will join Gentivas Board of Directors
and serve as Vice Chairman, and Tony Strange, Healthfields President and COO will join Gentivas
senior leadership team. Both Mr. Windley and Mr. Strange have a wealth of experience in the
healthcare services industry. Mr. Windley has served in his current capacity as Chairman and CEO
of Healthfield since he founded the Company in 1986. He has also held various leadership roles for
the National Association for Homecare. Mr. Strange has been with Healthfield since 1990 and has
risen from the position of a General Manager to President and Chief Operating Officer of the
Company. Both Mr. Windley and Mr. Strange also bring a significant amount of transaction
experience, as both have successfully integrated over 15 home health, hospice and home infusion
acquisitions into Healthfield since 1996.
Gentivas senior management team, including Ron Malone and John Potapchuk, has significant
experience in the healthcare services industry. In recent years, the management team has
streamlined and focused the Company through the divestiture of its specialty pharmaceutical
services business to Accredo Health in 2002 and through exiting underperforming markets. The
management team has also improved operations, developed specialty programs and diversified its
payer mix.
12
III. TERM SHEET
See the Commitment Letter, dated January 4, 2006, among Gentiva Health Services, Inc., Lehman
Commercial Paper Inc. and Lehman Brothers Inc. filed on Companys Form 8-K dated January 31, 2006.
13
IV. GENTIVA HEALTH SERVICES, INC.
4.1 Company Overview
Headquartered in Melville, NY, Gentiva is the nations largest provider of comprehensive home
health services, based on revenues derived from the provision of skilled home nursing and therapy
services to patients. The Companys services can be delivered across the United States 24 hours a
day, 7 days a week. The Companys operations involve servicing patients and customers through its
two business segments: Home Healthcare Services and CareCentrix®.
Home Healthcare Services (62% of LTM 10/2/05 Revenues)
The Home Healthcare Services segment is comprised of direct home nursing and therapy services
operations, including specialty programs, Gentiva Rehab Without Walls® and Gentiva Consulting. The
Companys Home Healthcare Services segment conducts its business through more than 350 direct
service delivery units operating from more than 250 locations under its Gentiva brand.
The Companys direct home nursing and therapy services operations are conducted through licensed
and Medicare-certified agencies located in 35 states, substantially all of which are currently
accredited by the Joint Commission on Accreditation of Healthcare Organizations (JCAHO).
Gentivas direct home nursing and therapy operations are organized into five geographic regions,
each staffed with clinical, operational and sales teams. Regions are further separated into
operating areas. Each operating area includes branch locations through which home healthcare
agencies operate. Each agency is led by a director and is staffed with clinical and administrative
support staff as well as clinical associates who deliver direct patient care. The clinical
associates are employed on either a full-time basis or are paid on a per visit, per shift, per diem
or per hour basis.
The Companys direct home nursing and therapy services operations also deliver services to its
customers through focused specialty programs that include:
u
Gentiva Orthopedics, which provides individualized home orthopedic rehabilitation
services to patients recovering from joint replacement or other major orthopedic surgery;
u
Gentiva Safe Strides
SM
, which provides therapies for patients with
balance issues who are prone to injury or immobility as a result of falling; and
u
Gentiva Cardiopulmonary, which helps patients and their physicians manage heart
and lung health in a home-based environment.
Gentiva Rehab Without Walls® provides home and community-based neurorehabilitation therapies for
patients with traumatic brain injury, cerebrovascular accident injury and acquired brain injury, as
well as a number of other complex rehabilitation cases.
The Company also provides consulting services to home health agencies through its Gentiva
Consulting unit. These services include billing and collection activities, on-site agency support
and consulting, operational support and individualized strategies for reduction of days sales
outstanding.
14
CareCentrix® (38% of LTM 10/2/05 Revenues)
The CareCentrix segment encompasses Gentivas ancillary care benefit management and coordination of
integrated homecare services for managed care organizations and health benefit plans through a
network of more than 2,500 third-party provider locations, as well as Gentiva locations. CareCentrix operations provide an array of administrative services and
coordinate the delivery of home nursing services, acute and chronic infusion therapies, DME, and
respiratory products and services for managed care organizations and health plans. These
administrative services are coordinated through regional centers and are delivered through Gentiva
direct home nursing and therapy locations as well as through an extensive nationwide network of
third-party provider locations in all 50 states.
CIGNA has historically constituted a significant customer of Gentivas CareCentrix group. As
Gentiva announced on October 24, 2005, CareCentrix ended its coordination of respiratory therapy
and certain DME services to CIGNA members as of January 31, 2006. On October 27, 2005, the Company
announced the amendment of its contract and extension of its national relationship with CIGNA
through January 31, 2009. Under the amended contract, CareCentrix will continue to coordinate the
provision of direct home nursing and related services through the CareCentrix network of
credentialed, third-party providers or through Gentivas own home healthcare locations, as well as
home infusion services and certain other specialty medical equipment solely through the CareCentrix
network. The Company recently further expanded its relationship with CIGNA to include the New
England States.
4.2 Products and Services
Gentivas agencies provide various combinations of skilled nursing and therapy services,
paraprofessional nursing services and homemaker services to pediatric, adult and elder patients.
Reimbursement sources include government programs, such as Medicare and Medicaid, and private
sources, such as health insurance plans, managed care organizations, long term care insurance plans
and personal funds.
15
The table below presents Gentivas referral flow through its Home Healthcare and CareCentrix
segments.
Consulting, application service provider, billing and accounts receivable
solutions for home health agencies and other companies
u
National population served
Adult, older adult and pediatric patients
Other home health agencies through Gentiva Consulting
u
Specialty Programs
Gentiva Orthopedics
Rehabilitation following joint replacement surgery
16
Reimbursed under Medicare and commercial insurance programs
Gentiva Safe Strides
SM
Therapies for patients with balance problems who are prone to falling
Treatment minimizes causes of falls
Reimbursed under Medicare and commercial insurance programs
Gentiva Cardiopulmonary
Prevent progression of heart- and lung-related diseases
Limit or eliminate need for institutional care
Reimbursed under Medicare and commercial insurance programs
Gentiva Rehab Without Walls®
Home and community-based neurorehabilitation
Reimbursed by managed care and workers compensation insurers
CareCentrix
®
(38% of LTM 9/30/05 Revenues)
u
Integrated Managed Homecare Solutions
Focus on improving access, quality, service and information and
controlling costs related to home healthcare services
u
Core Capabilities
Central access, care coordination, utilization management and claims processing
u
Services to Managed Care Members
Direct home health nursing, chronic and acute infusion services, home
medical equipment, respiratory products and devices
u
Service Delivery Network
More than 2,500 nationwide third-party provider locations
Gentiva branch operations
17
4.3 Payer Mix
As the table below highlights, Gentivas payer mix has shifted in the last four years as the
Company has increased its exposure to higher margin Medicare business and has de-emphasized its
reliance on CIGNA and Medicaid. This decrease resulted, in part, from a change to a lower cost DME
delivery model as well as lower membership in CIGNA plans. As a result of the Merger, Gentiva will
further reduce the significance of CIGNA as a payer source.
On October 27, 2005, the Company announced the amendment of its contract and extension of its
national relationship with CIGNA through January 31, 2009. Under the amended contract, CareCentrix
is continuing to coordinate the provision of direct home nursing and related services through the
CareCentrix network of credentialed, third-party providers or through Gentivas own home healthcare
locations, as well as home infusion services and certain other specialty medical equipment solely
through the CareCentrix network. Among the specialty equipment to be provided to CIGNA members
through CareCentrix are insulin pumps, wound suction devices and other products. As Gentiva
announced on October 24, 2005, CareCentrix ended its coordination of respiratory therapy and
certain DME services to CIGNA members as of January 31, 2006.
18
4.4 Senior Management
Gentiva Executive Management
Name
Position / Description
Ron Malone
u
CEO and Chairman of the Board
Previously President of North American Staffing for Olsten Corporation
Served as executive with Emery Worldwide
John Potapchuk
u
SVP, CFO and Treasurer
Previously held senior management positions at two major independent
public accounting firms PricewaterhouseCoopers, LLP and Deloitte &
Touche
Bob Creamer
u
SVP, Home Healthcare Operations
Previously VP/Division Controller for Olsten Health Services (Gentiva predecessor)
Served as VP, Investment Banking for Merrill Lynch
Mary Morrisey-Gabriel
u
SVP and Chief Marketing Officer
Previously SVP of National Accounts / North American Sales for Adecco
Steve Paige
u
SVP, General Counsel & Secretary
Previously held senior legal positions with several large healthcare,
consumer product and technology companies
Brian Jones
u
VP and Chief Information Officer
Previously Director of Business Technology Solutions for Pepsi Cola
North America
Murray Mease
u
VP, CareCentrix®
Previously developed and managed Medical Care Americas Memphis-based
patient management and distribution hub in partnership with Federal
Express
John Camperlengo
u
VP, Deputy General Counsel and Chief Compliance Officer
Previously Vice President & Associate General Counsel in the law
department of Prudential Securities Incorporated
Senior Management
Ron Malone
CEO and Chairman of the Board
Ron joined Gentiva in 2000 as Executive Vice
President. In 2001, he was named President of Gentivas Home Health Care Services Division. He
assumed his current position in 2002 following the sale of Gentivas Specialty Pharmaceutical
Services business.
Prior to Gentiva, Ron served for more than a decade with Olsten Corporation, a major provider of
professional and temporary staffing, home healthcare and information technology services. He held
a number of management positions with the companys staffing division and rose to become President
of North American Staffing. Previously, he was an executive with Emery Worldwide, an international
air freight company, where he held sales, customer service management and operations management
positions.
Ron currently serves on the board of directors of the American Association for Homecare and the
National Association for Homecare and Hospice. He holds a bachelors degree from Furman
University.
John Potapchuk
Senior Vice President, Chief Financial Officer and Treasurer
John has served as
Senior Vice President and Chief Financial Officer of Gentiva since June 2002. He served as Vice
President of Finance and Controller of the Company from March 2000 to June 2002. He joined Gentiva
in 1991 and served in various corporate financial management positions, including Vice President
and Operations Controller and Vice President of Finance. Prior to joining Gentiva, John served in
senior
management positions at two major independent public accounting firms PricewaterhouseCoopers,
19
LLP
and Deloitte & Touche. John holds a BA in mathematics from Boston College. He is a certified
public accountant.
Bob Creamer
Senior Vice President, Home Healthcare Operations
Bob oversees Gentivas day-to-day
home healthcare operations and works with the field leadership teams to ensure that the extensive
branch network is moving in the proper strategic direction. Hes dedicated to empowering
caregivers and associates with the appropriate tools, framework and technology to help each branch
excel in what is a very local business. Bob is a CPA and a member of the Health Care Finance
Management Association. He received his BBA in Accounting from Hofstra University.
Mary Morrisey-Gabriel
Senior Vice President and Chief Marketing Officer
Mary oversees Gentivas
company-wide sales and marketing initiatives. She has served as Senior Vice President and Chief
Marketing Officer of the Company since February 2005, focusing on the development of the Companys
strategic plan and new branding strategy to better reflect Gentivas mission, vision and values.
From July 2002 to February 2005, she served as Senior Vice President, Sales of the Company. Mary
attended Rutgers University.
Steve Paige
Senior Vice President, General Counsel & Secretary
Steve is responsible for
Gentivas legal affairs, providing advice to the Companys senior management team, business
associates and Board of Directors. He also oversees the Companys Contracts Department and
Corporate Licensure Department. Steve is a graduate of Georgetown University Law Center.
John Camperlengo
Vice President, Deputy General Counsel and Chief Compliance Officer
John is
responsible for overseeing Gentivas compliance program, regulatory affairs, HIPAA management,
privacy, billing compliance review, real estate, policy development and the Companys Contracts
Department. In addition, John is the Deputy General Counsel of Gentivas Law Department. John
holds degrees from St. Johns University and Seton Hall University. He also holds the rank of
Lieutenant Colonel in the Marine Corps Reserves.
4.5 Employees
As of October 2, 2005, Gentivas workforce consisted of approximately 4,300 full-time associates,
including 1,200 salaried clinical associates. The average number of non-salaried clinical
associates employed on a weekly basis in the home health services business was approximately 9,700.
20
V. THE HEALTHFIELD GROUP, INC.
5.1 Company Overview
Based in Atlanta, GA, Healthfield is a leading provider of comprehensive home healthcare in the
Southeast. Through its operating subsidiaries, Healthfield offers a comprehensive suite of
services to a broad patient base ranging from neonatal to geriatric. Healthfields largest payer
is Medicare; however, Healthfield also receives payment from Medicaid, commercial insurers and self-pay
individuals. Healthfield is organized into four operating divisions offering (i) home based
nursing and related care, (ii) hospice care, (iii) DME, and (iv) pharmacy services. The following
chart presents revenue by division for the twelve month period ended September 30, 2005.
Note: Does not include intercompany revenues.
During June 2005, Healthfield acquired Capital Health Management Group (Capital Health), a
home health service provider in six states in the Southeast for approximately $70 million. Pro
forma for a full year contribution, Capital Health represented approximately 30% of Healthfields
total home health net revenue for the twelve month period ended September 30, 2005. During July
2004, Healthfield acquired certain assets of Wiregrass Hospice, Inc, (Wiregrass), a hospice and
homecare service provider in Alabama, Florida, and Georgia, including voting control of Hospice of
the Emerald Coast, a not-for-profit membership corporation providing hospice services in Florida,
for approximately $77 million. Wiregrass represented approximately 90% of the total hospice care
revenue for the twelve month period ended September 30, 2005.
Healthfield has grown through a series of other home health agency acquisitions in recent years,
including the acquisition of Total Care for $17.3 million in June 2003 and eight smaller
acquisitions (each for less than $3.0 million).
21
Company and Merger History:
1986
Incorporated
1991
First Capitated Contract
1996
Healthfield, Inc. Acquired Metro Home Health
1997
Balanced Budget Act 97
1998
Healthfield, Inc. Acquired Mid South Home Health
2000
Implemented PPS
2001
Management forms Four Seasons Healthcare, Inc.
2002
Acquired Chattahoochee Valley
2003
Acquired Total Care
2003
Acquired Vaughn Homecare
22
2004
Acquired Riverview Home Health (HMA)
2004
Acquired Wiregrass Hospice a.k.a. Horizon
2004
Acquired Ogeechee Home Health (HMA)
2004
Acquired Franklin Regional Home Health (HMA)
2004
The Healthfield Group, Inc. Holding Company Formed
2005
Acquired UAB Hospice
2005
Acquired Medical Home Care, TN (HMA)
2005
Acquired Donelson Home Health, TN (HMA)
2005
Acquired Capital Health
5.2 Products and Services
The Companys programs and services include:
u
Skilled Nursing Care
u
Home Health Aides
u
Physical Therapy
u
Occupational Therapy
u
Enterostomal Therapy
u
Oncology Services
u
Chemotherapy
u
IV Therapy
u
Speech Therapy
u
Nutritional Guidance
u
Medical Equipment
u
Pediatrics
u
Catheter Care
u
Medications
u
Injections
u
Cardiac Monitoring
u
AIDS Education
u
Respiratory Therapy
u
Patient Teaching
u
Physical Assessment
u
Case Management
u
Family Support Services
u
Special Education
Home Health Division (65% of Healthfield LTM 9/30/05 Revenue)
The Home Health division is a Medicare / Medicaid certified homecare provider with 92 locations in
nine states. Through the Home Health division, Healthfield maintains a position as one of the top
providers of home health services in key states such as Alabama, Florida, Georgia, North Carolina,
and South Carolina. The home health division offers services including: (i) registered nurses, who
provide skilled nursing care, (ii) physical therapists, who help patients restore strength and
range of motion, (iii) occupational therapists, who assist in the performance of daily living
activities, (iv) speech therapists, who retrain patients to overcome speech impairments, (v) social
workers, who help patients and their families deal with issues and concerns that arise from health
problems, and (vi) home health aides, who provide personal care such as bathing or assistance with
walking.
Hospice Division (23% of Healthfield LTM 9/30/05 Revenue)
Healthfields hospice division serves patients through 24 locations in three states. Healthfield
maintains a position as one of the top providers of hospice care in the states of Alabama, Florida
and Georgia. The hospice division offers comprehensive management of the healthcare services and
products needed by hospice patients and their families through the use of an interdisciplinary
team. Each hospice patient is assigned an interdisciplinary team comprised of a physician,
nurse(s), home health aide(s), medical social worker(s), a chaplain, as well as other care
professionals.
23
Durable Medical Equipment and Respiratory Therapy Division (DME) (8% of Healthfield LTM 9/30/05
Revenue)
Healthfield provides DME and respiratory therapy to patients at home through 31 locations in five
states. The DME division offers patients a broad portfolio of products and services that serve as
an adjunct to traditional home health nursing and hospice care. Particularly, the division
provides respiratory therapy services to patients who suffer from a variety of conditions including
asthma, chronic obstructive pulmonary diseases, cystic fibrosis and other respiratory conditions.
Home medical equipment includes hospital beds, wheelchairs, ambulatory aids, bathroom aids, patient
lifts and rehabilitation equipment.
Infusion Therapy (Pharmacy) Division (4% of Healthfield LTM 9/30/05 Revenue)
The infusion therapy division prescribes home infusion therapy to patients at home through 15
locations in four states. Infusion therapy serves as a complement to Healthfields traditional
service offering, providing clients with a comprehensive home health provider while diversifying
Healthfields revenue base. Services provided include: (i) enteral nutrition, (ii) antibiotic
therapy, (iii) total parenteral nutrition, (iv) pain management, (iv) chemotherapy, (v) patient
education and training, and (vi) nutrition management.
5.3 Payer Mix
As the table below highlights, Healthfield is a dominant Medicare provider in the Southeast,
particularly in home health and hospice. Healthfield is also the primary provider for Blue Cross
Blue Shield patients across Healthfields geographic coverage area in the Southeast.
24
5.4 Retained Management
Retained Management
Name
Position / Description
Rod Windley
u
Chairman and CEO
Founder, Healthfield, Inc.
Founder, R.D. Windley & Associates
Former Director, National Association for Home Care
Began career with Ernst & Ernst
Tony Strange
u
President and COO
President since 2001
Joined the Company in 1990, previously serving as Regional Manager and VP Development
Held several management positions at Glassrock Home Health Care
Doug Caddell
u
EVP of Business Development
Joined in 1989
Held several executive and senior management sales and operational positions at Glassrock Home Health Care
Former owner-operator of Respiratory Home Care
Jeff Shaner
u
VP of Home Health Division
VP of Home Health since 2004
VP of Operations, Total Care, 2000 2003
Ray Shrout
u
VP of Hospice Division
Joined the Company as its first VP of Hospice in 2004 when
Wiregrass Hospice was acquired
Former President and CEO, Wiregrass Hospice
10+ years experience in the Hospice industry
5.5 Employees
Healthfield
currently has approximately 2,700 full-time employees and 1,300
non-salaried clinical associates.
25
VI. INDUSTRY OVERVIEW
6.1 Industry Overview
From 1990 to 1997, home healthcare was among the fastest growing segments of national healthcare
expenditures because, among other things, it provided low-cost healthcare services to many
homebound patients. During this period, home healthcare expenditures rose from $3.7 billion to
$17.8 billion. The Balanced Budget Act of 1997 (BBA), however, was drafted to substantially
decrease Medicare expenditures over five years and targeted the home healthcare industry to
generate approximately 14% of the total savingsa number that exceeded the industrys percentage of
total Medicare spending.
Medicare-certified (Part A) home health nursing agencies and providers of respiratory therapy to
Medicare patients were most impacted by BBAs cuts. In the two years following BBAs passage, a
significant number of nursing and home oxygen providers closed nationwide.
Precipitating the impact of the BBA were media reports highlighting fraud at many levels of the
industry. The governments declarations that as much as 40% (later shown to be less than 3%) of
all home health billing claims might be fraudulent only exacerbated regulatory scrutiny.
Legislative attention was gained when the rapid increase in Medicare home health expenditures was
shown to be disproportionate due to an increase in the number of home health visits provided to
each patient as opposed to an increase in the number of beneficiaries receiving services. From
1990 to 1996, Medicare beneficiaries receiving home health services increased from 1.9 million to
3.6 million, or 89%, while the number of home health visits provided to each beneficiary increased
from 36 to 79, or 119%.
These statistics, pointing to an overutilization of services, moved Congress and the Health Care
Finance Administration (HCFA) to overhaul the Medicare home health payment system. The payment
reform imposed per beneficiary cost caps in addition to existing per visit cost-limit caps. This
modified payment methodologyalso known as the Interim Payment System (IPS) negatively impacted
the industry as well. Medicare home health nursing expenditures decreased from $16 billion in 1997
(pre-IPS) to approximately $7 billion in 1999.
Congress mandated the move to a prospective payment system (PPS) effective October 1, 2000. PPS
compensates providers by paying on a 60-day episodic or prospective basis for homecare and on a
per-patient day for hospice care. It allows providers to keep any profits collected from
maintaining costs below a prospective rate schedule. Since 2000, Medicare has instituted several
rate increases and most recently, increased reimbursements rates by 2.3% effective January 1, 2005.
The Centers for Medicare and Medicaid Services (CMS) announced on November 3, 2005 a 2.8%
increase in home health reimbursement; however, on February 1,
2006, Congress passed legislation to hold
existing reimbursement rates constant for 2006 (except for a 5% rural
add-on premium reflected in reimbursement rates for specifically
defined rural areas of the country for calendar 2006).
Similarly, Medicare has also increased rates for hospice services since 2000, with the most recent
increase of 3.3% for fiscal year 2005 (bringing the routine care rate to approximately $122
per-patient day); however, there has been increased focus and concern on average length of stay.
A key driver of the anticipated growth in the home health and hospice industries is the aging
population. As the countrys population continues to age and as the baby boom generation reaches
retirement age, the need for all forms of healthcare services increases in terms of both frequency
and intensity.
By 2000, baby boomers ages ranged between 36 and 54 years old. According to U.S. Census
projections, there will be approximately 70 million elderly people by 2030, double the elderly
26
population in 2000. This fundamental age shift in the population should have a positive effect on
the number of patients eligible to receive the Companys services.
Source: U.S. Census Bureau.
In addition to positive demographic trends, home healthcare can be significantly more cost
effective than facilities-based care. The chart below demonstrates the cost effectiveness of home
health and hospice agencies.
Cost of Care Comparison
2001
2002
2003
2004
(1)
Hospital charges per day
$
3,069
$
3,164
$
3,354
$
3,502
Skilled nursing facility charges per day
422
444
465
493
Home health charges per visit
105
108
109
NA
Hospice charges per covered day of care
125
128
123
127
Source: National Association for Home Care & Hospice.
(1)
Hospital and skilled nursing facility charges per day are based on preliminary data.
As shown in the chart below, CMS has projected significant growth in the demand for home
health services. The Company believes the growth is driven by demographic and economic factors, a
growing preference of patients to be treated in the comfort of their own homes and technological
advances.
27
Home
Healthcare Expenditure Projections
(2004 2014)
($ in billions)
Other
Private Health
Private
Total
Out-of Pocket
Insurance
Funds
Federal
State and Local
2004
$
45.2
$
7.1
$
7.9
$
1.3
$
21.5
$
7.4
2005
50.0
7.6
8.6
1.4
23.8
8.6
2006
54.8
8.2
9.2
1.5
26.5
9.4
2007
59.5
8.8
10.0
1.6
28.9
10.2
2008
64.2
9.5
10.8
1.7
31.1
11.1
2009
68.9
10.1
11.6
1.9
33.3
12.1
2010
73.6
10.8
12.4
2.0
35.4
13.1
2011
78.5
11.5
13.3
2.1
37.5
14.1
2012
83.8
12.3
14.3
2.3
39.8
15.2
2013
89.6
13.1
15.3
2.4
42.4
16.4
2014
95.9
14.0
16.7
2.6
45.0
17.7
CAGR
7.8
%
7.0
%
7.8
%
7.2
%
7.7
%
9.1
%
Source: Centers for Medicare and Medicaid Services.
6.2 Competition
The home healthcare and hospice fields are highly competitive and fragmented in each state in which
the Company operates. Gentiva and Healthfield compete with numerous other licensed as well as
certified home healthcare agencies in each of the markets they serve. Healthfield also competes
against several hospice providers in the Southeast. In addition, each company competes with home
healthcare agencies that, in addition to providing home health aide and skilled nursing services,
also provide pharmaceutical products and other homecare services that can generate additional referrals. Beyond the scope of
services, competition also involves the quality of services provided and the pricing for such
services. As a result of changes in Medicare reimbursement, competitive pressures of managed care,
and the highly fragmented nature of both industries, the home healthcare and hospice industries
continue to experience consolidation.
28
Number of Medicare-Certified Agencies: 1990 2003
Source: Centers for Medicare and Medicaid Services.
In addition to competition for customers, the home healthcare and hospice sectors also are
experiencing intense competition for qualified personnel. Among other ways, the Company recruits
personnel through newspaper advertisements, job fairs, solicitations on websites and referrals from
existing personnel to meet the growing staffing needs.
29
VII. FINANCIAL OVERVIEW
7.1 Gentiva Historical Financial Performance and Discussion
The following
tables and management discussion provide a summary of Gentivas audited financial
statements for the 2002, 2003 and 2004 fiscal periods and its unaudited financial statements for
the nine month periods ended September 26, 2004 and October 2, 2005 and the last twelve
months ended October 2, 2005. Investors should refer to
Gentivas annual, quarterly and current reports, proxy statements and other information filed with
the Securities and Exchange Commission (the SEC) for a more comprehensive description of its
business. Gentivas filings are available at the SECs website at
http://www.sec.gov
and its common stock is listed and traded on the Nasdaq Stock
Markets National Market under the trading symbol GTIV.
Gentiva Historical Statements of Operations
($ in thousands)
Fiscal Year Ended
Nine Months Ended
LTM
2002
2003
2004
(1)
9/26/2004
10/2/2005
10/2/2005
(1)
Net revenues
$
768,501
$
814,029
$
845,764
$
620,223
$
646,801
$
872,342
Cost of services sold
520,901
531,987
521,835
383,092
404,401
543,144
Gross profit
$
247,600
$
282,042
$
323,929
$
237,131
$
242,400
$
329,198
Selling, general and administrative expenses
(276,355
)
(252,334
)
(278,342
)
(201,405
)
(216,443
)
(293,380
)
Depreciation and amortization
(7,185
)
(6,851
)
(7,329
)
(5,505
)
(5,938
)
(7,762
)
Operating income (loss)
($35,940
)
$
22,857
$
38,258
$
30,221
$
20,019
$
28,056
Gain on sale of Canadian investment
946
946
Interest income, net
834
441
977
538
1,262
1,701
Income (loss) from continuing operations before income taxes
($35,106
)
$
23,298
$
40,181
$
31,705
$
21,281
$
29,757
Income tax (expense) benefit
(18,437
)
33,468
(13,693
)
(12,111
)
(4,255
)
(5,837
)
Income (loss) from continuing operations
($53,543
)
$
56,766
$
26,488
$
19,594
$
17,026
$
23,920
Discontinued operations, net of tax
191,578
Income before cumulative effect of accounting change
$
138,035
$
56,766
$
26,488
$
19,594
$
17,026
$
23,920
Cumulative effect of accounting change, net of tax
(187,068
)
Net income (loss)
($49,033
)
$
56,766
$
26,488
$
19,594
$
17,026
$
23,920
Supplemental Information
(2)
A reconciliation of income (loss) from continuing operations between
as reported and as adjusted amounts follow:
(2)
Income (loss) from continuing operations as reported
(A)
($53,543
)
$
56,766
$
26,488
$
19,594
$
17,026
$
23,920
Add: Income tax expense (benefit) as reported
(E)
18,437
(33,468
)
13,693
12,111
4,255
5,837
Income (loss) from continuing operations before taxes as reported
($35,106
)
$
23,298
$
40,181
$
31,705
$
21,281
$
29,757
Less: Medicare cost report settlements
(B)
(10,365
)
(10,087
)
(278
)
Add: Revenue adjustment for estimated Medicare repayment
(B)
1,000
1,000
Less: Gain on sale of Canadian investment
(C)
(946
)
(946
)
Add: Restructuring and special charges
(D)
46,056
Income from continuing operations before taxes as adjusted
$
10,950
$
23,298
$
29,870
$
21,672
$
21,281
$
29,479
Less: Income tax expense at normalized rate
(E)
(4,271
)
(9,086
)
(11,649
)
(8,278
)
(8,455
)
(11,826
)
Income from continuing operations as adjusted
(A)
$
6,679
$
14,212
$
18,221
$
13,394
$
12,826
$
17,653
(1)
Period includes 53 weeks of activity.
(2)
See Notes A through E to Supplemental Information provided in the Appendix.
30
Gentiva Historical Balance Sheets
Fiscal Year Ended
($ in thousands)
2003
2004
10/2/2005
ASSETS
Current assets:
Cash, cash
equivalents and restricted cash
$
97,438
$
31,924
$
52,234
Short-term investments
20,000
81,100
42,150
Receivables,
less allowance for doubtful accounts of $7,936, $7,040 and
$8,349 at fiscal year end 2004, 2003 and Oct. 2, 2005, respectively
132,998
132,002
142,339
Deferred tax assets
26,464
23,861
22,894
Prepaid expenses and other current assets
6,524
6,057
8,013
Total current assets
$
283,424
$
274,944
$
267,630
Fixed assets, net
15,135
19,687
20,688
Deferred tax assets, net
28,025
21,233
17,792
Goodwill
1,325
1,325
6,865
Other assets
14,604
14,909
22,896
Total assets
$
342,513
$
332,098
$
335,871
LIABILITIES AND SHAREHOLDERS EQUITY
Current liabilities:
Accounts payable
$
23,504
$
25,896
$
23,542
Payroll and related taxes
12,932
9,356
15,772
Medicare liabilities
12,736
9,949
6,864
Cost of claims incurred but not reported
28,525
27,361
26,244
Obligations under insurance programs
37,200
34,660
32,228
Other accrued expenses
32,230
31,117
30,306
Total current liabilities
$
147,127
$
138,339
$
134,956
Other liabilities
18,207
21,819
19,814
Shareholders equity:
Common stock, $0.10 par value; authorized 100,000,000 shares; issued
and outstanding 25,598,301, 23,722,408 and 23,356,750 shares, at fiscal year
end 2004, 2003 and Oct. 2, 2005, respectively
2,560
2,372
2,336
Additional paid-in capital
270,468
238,929
231,100
Accumulated deficit
(95,849
)
(69,361
)
(52,335
)
Total shareholders equity
$
177,179
$
171,940
$
181,101
Total liabilities and shareholders equity
$
342,513
$
332,098
$
335,871
31
Gentiva Historical Statements of Cash Flows
Fiscal Year Ended
Nine Months Ended
LTM
($ in thousands)
2002
2003
2004
9/26/2004
10/2/2005
10/2/2005
OPERATING ACTIVITIES:
Net income (loss)
$
( 49,033
)
$
56,766
$
26,488
$
19,594
$
17,026
$
23,920
Adjustments to reconcile net income (loss) to net cash
provided by operating activities
Income from discontinued operations
(191,578
)
Cumulative effect of accounting change
187,068
Depreciation and amortization
7,185
6,851
7,329
5,505
5,938
7,762
Provision for doubtful accounts
4,936
7,684
6,722
4,708
4,329
6,343
Gain on sale of Canadian investment
(946
)
(946
)
Loss (gain) on disposal / writedown of fixed assets
951
(209
)
1,361
1,361
Stock option tender offer
21,388
Reversal of tax audit reserves
(4,200
)
(4,200
)
Deferred income tax (benefit) expense
12,837
(35,035
)
9,114
9,743
4,408
3,779
Changes in assets and liabilities, net of acquisitions/divestitures
Accounts receivable
10,281
(15,604
)
(5,726
)
945
(14,666
)
(21,337
)
Prepaid expenses and other current assets
7,825
3,048
25
(1,144
)
(1,856
)
(687
)
Accounts payable
(2,843
)
(719
)
2,124
Payroll and related taxes
(2,956
)
6,416
9,372
Medicare liabilities
(145
)
(3,085
)
(2,940
)
Cost of claims incurred but not reported
(2,228
)
(1,117
)
1,111
Obligations under insurance programs
(609
)
(2,432
)
(1,823
)
Other accrued expenses
(3,321
)
(965
)
2,356
Current liabilities
6,393
7,065
(10,372
)
(10,372
)
Change in net assets held for sale
3,300
Other, net
(3,024
)
137
858
657
178
379
Net cash provided by operating activities
$
18,529
$
30,703
$
34,853
$
26,960
$
9,255
$
17,148
INVESTING ACTIVITIES:
Purchase of fixed assets continuing operations
$
(4,116
)
$
(8,777
)
$
(12,593
)
$
(7,607
)
$
(6,043
)
$
(11,029
)
Purchase of fixed assets discontinued operations
(2,121
)
Proceeds from sale of assets / business
206,564
200
4,123
4,123
Acquisition of businesses
(1,300
)
(12,059
)
(12,059
)
Purchase of short-term investments available-for-sale
(10,000
)
(145,950
)
(80,000
)
(125,000
)
(190,950
)
Maturities of short-term investments available-for-sale
84,850
25,000
153,950
213,800
Purchase of short-term investments
(24,900
)
(10,000
)
(10,000
)
Maturities of short-term investments
14,935
10,000
10,000
10,000
10,000
Net cash (used in) provided by investing activities
$
200,327
$
(29,842
)
$
(69,570
)
$
(58,484
)
$
20,848
$
9,762
FINANCING ACTIVITIES:
Proceeds from issuance of common stock
$
6,971
$
2,336
$
6,675
$
3,420
$
5,650
$
8,905
Change in book overdrafts
7,425
1,223
2,300
(1,635
)
(2,712
)
Repurchases of common stock
(14,425
)
(38,402
)
(30,163
)
(13,514
)
(21,753
)
Repayment of capital lease obligations
(293
)
(228
)
(294
)
(359
)
Debt issuance costs
(1,321
)
Cash distribution to shareholders
(203,983
)
Payments for stock option tender
(21,388
)
Advance paid to Medicare program
(5,038
)
Net cash used in financing activities
$
(224,759
)
$
(4,664
)
$
(30,797
)
$
(24,671
)
$
(9,793
)
$
(15,919
)
Net change in cash, cash equivalents and restricted cash
$
(5,903
)
$
(3,803
)
$
(65,514
)
$
(56,195
)
$
20,310
$
10,991
Cash, cash equivalents and restricted cash at beginning of period
107,144
101,241
97,438
97,438
31,924
41,243
Cash, cash equivalents and restricted cash at end of period
$
101,241
$
97,438
$
31,924
$
41,243
$
52,234
$
52,234
Short-term investments
20,000
81,100
75,000
42,150
42,150
Cash items and short-term investments
$
101,241
$
117,438
$
113,024
$
116,243
$
94,384
$
94,384
32
Gentiva Management Discussion and Analysis
Nine Months Ended October 2, 2005 compared to Nine Months Ended September 26, 2004
Net Revenues
Net Revenues
Nine Months Ended
(Dollars in millions)
10/2/05
9/26/04
Percentage Variance
Medicare
$
194.4
$
168.7
15.2
%
Medicaid and Local Government
112.0
115.9
(3.3
%)
Commercial Insurance and Other
340.4
335.6
1.4
%
$
646.8
$
620.2
4.3
%
Source: Gentiva 2005 Q3 Form 10-Q.
For the nine months ended October 2, 2005, net revenues were $646.8 million, a $26.6 million
(or 4.3 percent) increase over the $620.2 million reported for the nine months ended September 26,
2004.
Home Healthcare Services segment revenues are derived from all three payer groups: Medicare,
Medicaid and Local Government, and Commercial Insurance and Other. CareCentrix segment revenues
are derived from the Commercial Insurance and Other payer group only.
Medicare revenue growth for the fiscal 2005 period as compared to the fiscal 2004 period was
driven by several factors including: (i) an increase in admissions, of approximately 14 percent for
the first nine months, including the Companys specialty programs and exclusive of acquired
operations; (ii) improvement in revenue per admission, (iii) reimbursement rate changes, as noted
below and (iv) the impact of the Heritage Home Care Services
acquisition in Utah, which closed on May 1, 2005 and constituted
approximately 3.0 percent of the 15.2 percent increase in Medicare revenue for the first nine
months of the year. These positive factors were offset somewhat for the first nine months of the
year by the absence of three special items which are described below.
Medicare revenue included special items of $9.1 million for the first nine months of fiscal 2004.
Special items represented (i) $1.1 million recorded and received during the third quarter of fiscal
2004 in settlement of the Companys appeal filed with the U.S. Provider Relations Review Board
(PRRB) related to the reopening of its 1998 cost reports, (ii) $9.0 million received in
settlement of the Companys appeal filed with the PRRB related to the reopening of its 1997 cost
reports and (iii) a revenue adjustment of $1 million to reflect the estimated repayment to Medicare
in connection with services rendered to certain patients since the inception of the PPS in October
2000. In connection with the estimated repayment, CMS had determined that homecare providers
should have received lower reimbursements for certain services rendered to beneficiaries discharged
from inpatient hospitals within fourteen days immediately preceding admission to home healthcare.
The reimbursement rate changes included a 2.3 percent market basket increase that became effective
for patients on service on or after January 1, 2005, partially offset by the elimination of the 5
percent rate increase related to home health services performed in specifically defined rural areas
of the country (rural add-on provision) effective for patients on service on or after April 1,
2005. The rate adjustments
33
relating to the market basket change and rural add-on provision
represented incremental revenue of approximately $4.8 million for the first nine months of fiscal
2005.
Medicaid and Local Government revenues decreased for the fiscal 2005 periods as compared to the
fiscal 2004 periods, due primarily to a reduction in the Companys participation in certain
low-margin Medicaid and state and county programs partially offset by an increase in skilled visits
within Medicaid programs. Revenues relating to hourly Medicaid and state and county programs
decreased $6.0 million for the first nine months of fiscal 2005, as compared to the corresponding
period of fiscal 2004, while revenues relating to intermittent care visits increased $2.1 million
for the first nine months of fiscal 2005, as compared to the corresponding period of fiscal 2004.
Commercial Insurance and Other revenues increased $4.8 million, or 1.4 percent for the first nine
months, as compared to the first nine months of fiscal 2004. Revenues relating to the CIGNA
contract for the first nine months of fiscal 2005 declined by $5.4 million, or 2.9 percent, as
compared to the first nine months of fiscal 2004, due primarily to a reduction in the number of
enrolled CIGNA members in 2005 resulting in lower revenues from CIGNAs capitated plans, partially
offset by the addition of the members in five New England states,
effective July 1, 2005, as well as higher volumes in CIGNAs fee for service plans. Non-CIGNA,
Commercial Insurance and Other revenues increased by $10.2 million, or 7.1 percent, for the first
nine months of fiscal 2005, as compared to the corresponding period of fiscal 2004, primarily by
increased unit volume from existing business and new contracts signed during the past year, as well
as the impact of adding the Heritage operations ($1.8 million for the first nine months of fiscal
2005).
For the nine months ended October 2, 2005, Home Healthcare Services revenues were $409.9 million,
an increase of $20.9 million, or 5.4 percent, from $389.0 million for the first nine months of
fiscal 2004. Revenues for the first nine months of fiscal 2004 were positively impacted by the
Medicare special items totaling $9.1 million, as discussed above. In addition, for the first nine
months of fiscal 2004, Medicare revenues and Commercial Insurance and Other revenues were
negatively impacted by four hurricanes in the Southeastern United States.
CareCentrix segment revenues for the first nine months of fiscal 2005 were $250.6 million, an
increase of $3.9 million, or 1.6 percent from $246.7 million for the first nine months of fiscal
2004. This increase was driven primarily by increases in
the non-CIGNA Commercial Insurance and Other revenues.
Gross Profit
Nine Months Ended
(Dollars in millions)
10/2/05
9/26/04
Variance
Gross profit
$
242.4
$
237.1
$
5.3
As a percent of revenue
37.5
%
38.2
%
(0.7
%)
Source: Gentiva 2005 Q3 Form 10-Q.
As a percentage of revenue, gross profit decreased by 0.7 percentage points in the first nine
months of fiscal 2005 as compared to the corresponding period of fiscal 2004. The decrease in
gross profit margins was primarily attributable to the CareCentrix segment (impact of 0.5
percentage points for the nine month period) and the Medicare special items recorded in the 2004
periods (impact of 0.9 percentage points for the nine month period) offset by improvements in the
Home Healthcare Services segment (impact of 0.7 percentage points for the nine month period).
34
The decline in gross profit margins in the fiscal 2005 periods as compared to the fiscal 2004
periods in the CareCentrix segment occurred principally in the third quarter and resulted from (i)
a positive adjustment relating to a change in estimated costs in the 2004 period as the Company
completed its reconfiguration of the home medical equipment network and (ii) lower margins in the fiscal 2005
period due to changes in the Companys arrangements with TriWest Healthcare Alliance.
The increase in gross profit margins in the Home Healthcare Services segment resulted from several
factors including (i) the favorable change in business mix due to increased volume of Medicare
business, including growth from higher margin specialty programs, (ii) increased revenue per
Medicare admission in the third quarter of fiscal 2005 as a result of improvements in the training
and orientation of full-time clinicians and (iii) rate increases in Medicare and certain
non-Medicare business. These increases were offset somewhat by increased direct cost of services
including clinician wages, benefits and fuel costs as well as costs relating to orientation,
training and productivity as the Company transitioned more of its skilled clinical care to a
dedicated full-time workforce.
Selling, General and Administrative Expenses
Selling, general and administrative expenses, including depreciation and amortization, increased
$15.5 million to $222.4 million for the nine months ended October 2, 2005, as compared to $206.9
million for the nine months ended September 26, 2004.
This
increase was driven primarily by (i) over $2.5 million in field operating costs associated with the Heritage operations
following its acquisition in May 2005,
(ii) approximately $9.5 million of incremental field operating and administrative costs to service increased Medicare volume and
develop and manage the Companys growing specialty programs in
the Home Healthcare Services segment, (iii) a $3.0 million
increase in selling and patient care
coordination expenses, primarily in the Home Healthcare Services
segment, (iv) $0.3 million in severance and other costs relating to the closing of
selected Home Healthcare Services branch locations and
(v) $1.0 million in incremental costs at the CareCentrix regional coordination centers to service
increased unit volume, as well as incremental costs relating to the hiring of
full-time clinicians and other personnel. These increases were partially offset by lower corporate
general and administrative expenses ($1.3 million) and a
favorable arbitration settlement ($0.8 million).
Gain on Sale of Canadian Investment
On March 30, 2004, the Company sold its minority interest in a homecare nursing services business
in Canada. The business had been acquired as partial consideration for the sale of the Companys
Canadian operations in the fourth quarter of fiscal 2000. In connection with the March 30, 2004
sale, the Company received cash proceeds of $4.1 million and recorded a pre-tax gain on sale of
approximately $0.9 million which is reflected in the consolidated statements of operations for the
nine months ended September 26, 2004.
Interest Income, Net
Net interest income was $1.3 million for the nine months ended October 2, 2005 compared to $0.5
million for the nine months ended September 26, 2004. Net interest income for the first nine
months of
35
fiscal years 2005 and 2004 represented interest income of $2.1 million and $1.3 million,
respectively, partially offset by fees relating to the revolving credit facility and outstanding
letters of credit.
Income Taxes
For the nine months ended October 2, 2005, the Company recorded a federal and state income tax
provision of $4.3 million representing a current tax benefit of $0.1 million and a deferred tax
provision of $4.4 million. The income tax provision for the first nine months of fiscal 2005
included a $4.2 million release of tax reserves related to the favorable resolution of tax audit
issues for the years 1997 through 2000. The Company agreed to assume responsibility for these
items in connection with its Split-Off from Olsten Corporation in March 2000. The difference between the
federal statutory income tax rate and the Companys effective rate of 20 percent for the first nine
months of fiscal 2005 is primarily due to the release of tax reserves and state taxes.
Federal and state income taxes of $12.1 million were recorded for the first nine months of fiscal
2004. The difference between the federal statutory income tax rate and the Companys effective tax
rate of 39 percent was due primarily to state taxes.
Net Income
For the first nine months of fiscal 2005, net income was $17.0 million, or $0.68 per diluted share,
compared with net income of $19.6 million, or $0.74 per diluted share for the first nine months of
fiscal 2004.
Net income for the first nine months of fiscal 2005 included $4.2 million, or $0.17 per diluted
share, relating to the favorable resolution of tax audit issues noted under the heading Income
Taxes above. Net income for the first nine months of fiscal 2004 included three special items
related to Medicare, noted under the heading Net Revenues above, which had a net positive impact
of $5.6 million, or $0.22 per diluted share. Net income for the first nine months of fiscal 2004
also included a net gain of $0.6 million, or $0.02 per diluted share, on the sale of the Companys
minority interest in a homecare nursing services business in Canada.
Liquidity and Capital Resources
Liquidity
The Companys principal source of liquidity is the collection of its accounts receivable. For
healthcare services, the Company grants credit without collateral to its patients, most of whom are
insured under third party commercial or governmental payer arrangements.
The Company realized net cash provided by operating activities of $9.3 million in the nine months
ended October 2, 2005 as compared to net cash provided by operating activities of $27.0 million in
the nine months ended September 26, 2004. The decrease of $17.7 million in net cash provided by
operating activities was primarily driven by changes impacting the
statement of income ($11.1 million decrease), changes in
accounts receivable ($15.6 million decrease) and changes in current liabilities ($10.2 million increase).
A summary of each of the aforementioned drivers is as follows:
The $11.1 million difference is
primarily related to the special Medicare item of $9.1 million in cash
received in fiscal 2004 in settlement of the Company's appeal with the
PRRB in connection with the reopening of all of the Company's 1997 and 1998 cost reports.
Cash flow from operating activities between the 2004 and 2005
reporting periods was negatively impacted by $15.6 million as a result of changes in accounts
receivable of $0.9 million in the 2004 period and ($14.7) million in the 2005 period. The increase
in accounts receivable relates primarily to incremental receivables attributable to the TriWest account,
for which there were processing delays in adjudicating the Companys claims, and the Heritage operations
which were acquired on May 1, 2005.
Cash flow from operating activities was positively impacted by
$10.2 million as a result of changes in current liabilities of ($12.1) million in the 2004 period
and ($1.9) million in the 2005 period. The primary driver for the $10.2 million difference results
from the timing of payments related to administrative payroll and payroll taxes. The difference
of $9.4 million between reporting periods is attributable to the timing of the remittance of
administrative payroll and related payroll taxes at October 2, 2005 compared to September 26, 2004.
Capital Expenditures
The Companys
capital expenditures for the nine months ended October 2, 2005 were $6.0 million as
compared to $7.6 million for the same period in fiscal 2004, which excludes equipment capitalized
36
under capital lease obligations of $1.4 million. The Company intends to make investments and other
expenditures to, among other things, upgrade its computer technology and system infrastructure and
comply with regulatory changes in the industry.
37
Year Ended January 2, 2005 Compared to Year Ended December 28, 2003
Net Revenues
Net Revenues
(Dollars in millions)
Fiscal Year
2004
2003
Percentage Variance
Medicare
$
228.1
$
178.7
27.7
%
Medicaid and Local Government
154.4
165.1
(6.5
)
Commercial Insurance and Other
463.3
470.2
(1.5
)
$
845.8
$
814.0
3.9
%
Source: Gentiva 2004
Form 10-K
, as amended.
For fiscal year 2004 as compared to fiscal year 2003, net revenues increased by $31.8 million
to $845.8 million from $814.0 million.
Medicare revenue growth in fiscal year 2004 as compared to fiscal year 2003 was driven by several
factors including special items, volume growth, mix and process enhancement changes and rate
increases. Medicare revenue included special items of $9.4 million for fiscal 2004. Special items
represented (i) $10.4 million recorded and received during fiscal 2004 in settlement of the
Companys appeal filed with the Provider Reimbursement Review Board (PRRB) related to the
reopening of its 1997 and 1998 cost reports and (ii) a revenue adjustment of $1.0 million recorded
in the fiscal year of 2004 to reflect the estimated repayment to Medicare in connection with
services rendered to certain patients since the inception of the Prospective Payment Reimbursement
System in October 2000. In connection with the estimated repayments, the CMS has determined that
homecare providers should have received lower reimbursements for certain services rendered to
beneficiaries discharged from inpatient hospitals within fourteen days immediately preceding
admission to home healthcare.
Medicare admissions grew by 13 percent in fiscal 2004 as compared to fiscal 2003. Medicare revenue
was also positively impacted in the fiscal year 2004 by growth in specialty programs, which
generally generate higher revenue per episode than other Medicare services, and by various
operational and clinical process enhancements. Furthermore, Medicare revenue in the fiscal 2004
period as compared to the fiscal 2003 period in creased as a result of reimbursement rate changes,
including a 3.3 percent market basket rate increase that became effective for patients on service
on or after October 1, 2003, which was adjusted downward by 0.8 percent to 2.5 percent effective
April 1, 2004, and a 5 percent rate increase effective April 1, 2004 for the rural add-on related
to home health services performed in specifically defined rural areas of the country. The rate
increases relating to the market basket change and rural add-on provision represented incremental
revenue of $5.7 million for fiscal year 2004.
Medicaid and Local Government revenue decreased in fiscal year 2004 as compared to fiscal year 2003
primarily due to a reduction in the Companys participation in certain low-margin, hourly Medicaid
and state county health programs, partially offset by an increase in skilled visits within
Medicaid programs. Revenues relating to hourly Medicaid and state and county programs decreased
$13.6 million for fiscal year 2004 as compared to fiscal year 2003. Revenues relating to skilled
visits within Medicaid programs increased $2.9 million for fiscal year 2004.
38
Commercial Insurance and Other revenue decreased in fiscal year 2004 as compared to fiscal year
2003 due to a decline in revenue derived from CIGNA of $31.0 million, or 10.7 percent, related to a
reduction in the number of enrolled CIGNA members in 2004, and lower revenue as well as related costs
resulting from a change in the Companys delivery model of certain durable home medical and
respiratory equipment (DME) products and services. The decline in CIGNA revenues was partially
offset by an increase of $24.1 million, or 13.5 percent, for fiscal year 2004 in non-CIGNA,
Commercial Insurance and Other revenue driven by unit volume and pricing increases from existing
business as well as new contracts signed during the past year.
In addition, for the fiscal year 2004, Medicare revenues and Commercial Insurance and Other
revenues were negatively impacted by four hurricanes in the southeastern United States and net
revenues for fiscal year 2004 were positively impacted by an extra week of activity as compared to
fiscal year 2003.
Gross Profit
Gross Profit
(Dollars in millions)
Fiscal Year
2004
2003
Variance
Gross profit
$
323.9
$
282.0
$
41.9
As a percent of revenue
38.3
%
34.6
%
3.7
%
Source: Gentiva 2004
Form 10-K
, as amended.
As a percent of revenues, gross profit margins for the fiscal year 2004 were positively
impacted by (i) 1.4 percentage points due to the favorable change in business mix in which the
volume of Medicare business, including growth in specialty programs, more than offset the
anticipated revenue loss in certain low-margin hourly Medicaid and local government programs, (ii)
1.0 percentage points due to the reconfiguration of the DME provider network earlier this year, as
well as the impact of new CareCentrix contracts and (iii) 0.7 percentage points related to the
special items discussed above. The remaining increase in gross profit percentage can be attributed
to several factors, including the positive Medicare rate changes, lower workers compensation
expense and various operational and clinical process enhancements.
Selling, General and Administrative Expenses
Selling, general and administrative expenses, increased $26.5 million, or 10.2 percent, to $285.7
million for the fiscal year ended January 2, 2005, as compared to $259.2 million for the fiscal
year ended December 28, 2003.
Of the increases in selling, general and administrative expenses, approximately $5 million related
to the extra week of activity in fiscal 2004. Approximately $8 million of the remaining increase
related to field operating and administrative costs to service incremental revenues, including
revenues from the Companys specialty programs and approximately $4 million related to higher
selling and clinical care coordination expenses. The remaining increases related to costs
associated with the reconfiguration of the Companys CareCentrix DME provider network
(approximately $3 million) and incremental costs associated with the implementation of the
Sarbanes-Oxley requirements, ongoing information technology initiatives and field development
training as well as a writedown of $1.4 million relating to purchased software for which it was
determined there was minimal future value.
39
Gain on Sale of Canadian Investment
On March 30, 2004, the Company sold its minority interest in a homecare nursing services business
in Canada. The business had been acquired as partial consideration for the sale of the Companys
Canadian operations in the fourth quarter of fiscal 2000. In connection with the March 30, 2004
sale, the Company received cash proceeds of $4.1 million in the second quarter of fiscal 2004 and
recorded a gain on sale of approximately $0.9 million, which is reflected in the consolidated
statement of income for the fiscal year ended January 2, 2005.
Interest Income, Net
Net interest income was approximately $1.0 million for the fiscal year ended January 2, 2005, and
$0.4 million for the fiscal year ended December 28, 2003. Net interest income included interest
income of approximately $2.0 million for fiscal year 2004 and $1.5 million for fiscal year 2003,
partially offset by fees relating to the revolving credit facility and outstanding letters of
credit.
Income from Continuing Operations before Income Taxes
Income from continuing operations before income taxes was approximately $40.2 million and $23.3
million for the fiscal years ended January 2, 2005 and December 28, 2003, respectively. For fiscal
2004, income from continuing operations before income taxes included special items of $9.4 million
as discussed in Net Revenues above and a pre-tax gain $0.9 million on the sale of a Canadian
investment.
Income Taxes
The Company recorded federal and state income taxes of approximately $13.7 million for fiscal 2004
compared to an income tax benefit of $33.5 million for fiscal 2003. The difference between the
Companys effective tax rate of approximately 34.1% for fiscal 2004 and the statutory income tax
rate was due primarily to the recognition of certain state net operating loss carryforwards.
Prior to fiscal year 2004, the state tax history of certain subsidiaries indicated cumulative
losses and a lack of state tax audit experience. As a result, the Company believed there was a
remote likelihood that the value of related state tax loss carryforwards would be realized, and no
deferred tax assets were recorded. During fiscal 2004, these subsidiaries reflected cumulative
income on a state filing basis and certain state tax audits were settled. The Company performed a
review of state net operating loss carryforwards and recorded a deferred tax asset of $7.0 million
in the fourth quarter of fiscal 2004. A valuation allowance of $4.5 million has been recorded to
recognize that certain state net operating loss carryforwards may expire before realization. The
Company continues to monitor the need for a valuation allowance for its deferred tax assets based
on the realizability of such assets. The amount of the deferred tax assets considered realizable
could be increased or reduced in the near term if estimates of future taxable income during the
carryforward period are adjusted.
The Company had maintained a valuation allowance for its deferred tax assets as of December 29,
2002, since the absence of historical pre-tax income created uncertainty about the Companys
ability to realize tax benefits in future years. During the interim periods of fiscal 2003, a
portion of the valuation allowance ($9.4 million) was utilized to offset a corresponding decrease
in net deferred tax assets. The remaining valuation allowance was reversed at the end of fiscal
2003 based on managements belief that it was more likely than not that all of the Companys net
deferred tax assets would be realized due to the Companys achieved earnings trends and outlook.
In this regard, $44.4 million was recorded as an
40
income tax benefit in fiscal 2003 and $19.5 million was credited directly to shareholders equity
to reflect the portion of the valuation allowance associated with stock compensation tax benefits.
At January 2, 2005, current net deferred tax assets were $23.9 million and non-current net deferred
tax assets were $21.2 million. At January 2, 2005, the Company had federal tax credit
carryforwards of $0.8 million and state net operating loss carryforwards of $7.0 million.
Net Income
The Company recorded net income of $26.5 million or $1.00 per diluted share in fiscal 2004 compared
to net income of $56.8 million or $2.07 per diluted share in fiscal 2003.
Net income for fiscal 2004 included special items related to Medicare, noted in the Net Revenues
section above, and a pre-tax gain of $0.9 million on the sale of the Companys 19.9 percent
interest in a Canadian homecare company.
Net income for fiscal 2004 reflected the positive impact of an effective tax rate of 34.1 percent
due primarily to the recognition of certain state net operating loss carryforwards, which was lower
than the statutory income tax rate.
Liquidity and Capital Resources
Liquidity
The Companys principal source of liquidity is the collection of its accounts receivable. For
healthcare services, the Company grants credit without collateral to its patients, most of whom are
insured under third party commercial or governmental payer arrangements. Net cash provided by
operating activities was $34.9 million in fiscal 2004. In addition, during fiscal 2004 the Company
received cash proceeds of $4.1 million in connection with the sale of the Companys investment in a
Canadian homecare business and $6.7 million in connection with the issuance of common stock. This
cash was used to fund capital expenditures of $12.6 million and repurchase shares of common stock
of $38.4 million during fiscal 2004.
Capital Expenditures
The Companys capital expenditures from continuing operations for the fiscal year 2004 were $11.2
million, excluding equipment capitalized under capital lease obligations of $1.4 million, as
compared to $8.8 million and $4.1 million for fiscal years 2003 and 2002, respectively.
41
7.2 Healthfield Historical Financial Performance and Discussion
The following charts set forth Healthfields actual and pro forma adjusted income statements for
the fiscal year 2004, the nine month periods ended September 30, 2004 and 2005 and the last twelve
months ended September 30, 2005. The unaudited pro forma adjusted income statements reflect a full
year contribution of all acquisitions completed by Healthfield to date, which Gentiva believes
provides the best representation of Healthfields earnings. Healthfields actual results for the
fiscal 2004 period were audited by KPMG LLP, with an unqualified audit opinion.
For the last twelve months ended September 30, 2005, Healthfield had pro forma adjusted net revenue
of $291.3 million and adjusted EBITDA of $49.7 million, representing an EBITDA margin of 17.1%.
Summary Healthfield Historical Income Statements (Pro Forma Adjusted)
(1)
Unaudited
($ in thousands)
Fiscal Year Ended
Nine Months Ended
LTM Ended
2004
9/30/04
9/30/05
9/30/05
Net revenue
$
253,673
$
184,976
$
222,574
$
291,271
Direct costs
125,705
91,355
109,069
143,419
Gross profit
127,968
93,621
113,505
147,852
Program costs
77,671
57,854
60,984
80,801
Corporate costs
16,735
12,048
16,818
21,505
Operating income
$
33,562
$
23,719
$
35,703
$
45,546
Reconciliation to Adjusted EBITDA:
Operating income
$
33,562
$
23,719
$
35,703
$
45,546
Depreciation
3,861
2,837
3,119
4,143
Adjusted EBITDA
$
37,423
$
26,556
$
38,822
$
49,689
Summary Healthfield Historical Income Statements (Actual)
(1)
Unaudited
($ in thousands)
Fiscal Year Ended
Nine Months Ended
LTM Ended
2004
9/30/04
9/30/05
9/30/05
Net revenue
$
156,169
$
102,615
$
190,036
$
243,590
Direct costs
78,415
50,747
95,550
123,218
Gross profit
77,754
51,868
94,486
120,372
Program costs
45,171
31,103
50,746
64,814
Corporate costs
13,828
9,048
14,819
19,599
Operating income
$
18,755
$
11,717
$
28,921
$
35,959
Reconciliation to EBITDA:
Operating income
$
18,755
$
11,717
$
28,921
$
35,959
Depreciation
4,284
2,173
3,111
5,222
EBITDA
$
23,039
$
13,890
$
32,032
$
41,181
1
EBITDA and adjusted EBITDA are
non-GAAP financial measures. EBITDA is defined as income from continuing
operations before interest expense (net of interest income), income taxes,
depreciation and amortization. Adjusted EBITDA is defined as income from
continuing operations before interest expense (net of interest income), income
taxes, depreciation, amortization and other items including the impact of
acquisitions and non-recurring expenses. These non-recurring expenses may occur
in future periods but the amounts recognized can very significantly from period
to period and do not directly relate to ongoing operations. See the chart
titled Adjusted EBITDA Reconciliation by Acquisition on the
following page for a reconciliation of reported and pro forma EBITDA.
Management and investors review EBITDA and adjusted EBITDA to evaluate overall
performance and compare current operating results with other companies in the
health care industry. EBITDA and adjusted EBITDA should not be considered in
isolation or as a substitute for net income, operating income or other cash
flow statement data determined in accordance with accounting principles
generally accepted in the United States. Because EBITDA and adjusted EBITDA are
not measures of financial performance under accounting principles generally
accepted in the United States and are susceptible to varying calculations, they
may not be comparable to similarly titled measures of other companies.
42
The table below presents a reconciliation of Healthfields reported EBITDA to pro forma
adjusted EBITDA for the historical period by material acquisition. The Wiregrass and Capital
Health acquisitions, which took place in July 2004 and June 2005, respectively, represented the
most significant transactions in the historical period.
Adjusted EBITDA Reconciliation by Acquisition
($ in thousands)
Fiscal Year Ended
Nine Months Ended
LTM Ended
2004A
9/30/04
9/30/05
9/30/05
EBITDA, as reported
$
23,039
$
13,890
$
32,032
$
41,181
Impact of acquisitions:
Capital Health
6,938
4,988
6,592
8,542
Wiregrass
6,905
6,905
All others
973
773
890
1,090
Adjusted EBITDA, pro forma for acquisitions
37,855
26,556
39,514
50,813
Hospice Medicare Cap Liability adjustment
(432
)
(692
)
(1,124
)
Pro forma Adjusted EBITDA
$
37,423
$
26,556
$
38,822
$
49,689
Adjusted EBITDA margins:
As reported
14.8
%
13.5
%
16.9
%
16.9
%
Pro forma
14.8
%
14.4
%
17.4
%
17.1
%
43
The table
below sets forth Healthfields balance sheets as of December 31, 2004 and September 30,
2005. The increase in Goodwill between fiscal years 2004 and
September 30, 2005 is primarily driven
by the acquisition of Capital Health.
Healthfield Historical Balance Sheets
Unaudited
($ in thousands)
12/31/04
9/30/05
Current assets:
Cash
$
3,568
$
13,949
Accounts receivable, net
30,397
34,385
Due from related parties
198
191
Other accounts receivable
474
297
Inventory
1,110
1,242
Prepaid Expenes
436
1,198
Deferred taxes
2,771
625
Total current assets
38,954
51,887
Property, plant and equipment, net
12,215
15,191
Goodwill, net
54,141
129,126
Other intangible assets, net
49,990
49,990
Deferred tax assets
545
Deferred expenses
1,831
5,336
Deposits
361
597
Total assets
$
157,492
$
252,672
Current liabilities:
Accounts payable
$
6,899
$
5,229
Accrued expenses
10,836
21,012
Due to third-party payors
2,887
303
Long term debt, current
9,087
15,669
Total current liabilities
29,709
42,213
Long term debt, less current maturities
90,090
170,194
Deferred income taxes
3,219
3,253
Due to third party payors
1,737
172
Stockholders equity
32,737
36,840
Total liabilities and stockholders equity
$
157,492
$
252,672
44
7.3 EBITDA Reconciliation
Below is a
reconciliation of Gentiva and Healthfields net income to adjusted EBITDA for the last
twelve months ended September 30, 2005. The reconciliation is
pro forma for the Merger, but not the financing transaction.
EBITDA
Reconciliation
Last Twelve Months Ended,
September 30, 2005
($ in millions)
Gentiva
Healthfield
(1)
Pro Forma
Net income
$
23.9
$
17.0
$
40.9
Provision for income taxes
5.8
10.9
16.7
Interest (income) expense, net
(1.7
)
13.0
11.3
Depreciation and amortization
7.8
6.4
14.2
EBITDA
(2)
$
35.8
$
47.3
$
83.1
Non-recurring expenses
(0.3
)
2.4
2.1
Adjusted EBITDA
(2)
$
35.5
$
49.7
$
85.2
(1)
Pro forma for a full twelve month contribution of Capital
Health and certain other companies that were acquired during the
period.
(2)
EBITDA and adjusted EBITDA are non-GAAP financial measures. EBITDA is defined as income from
continuing operations before interest expense (net of interest income), income taxes,
depreciation and amortization. Adjusted EBITDA is defined as income from continuing operations
before interest expense (net of interest income), income taxes, depreciation, amortization and
other items included in the caption above labeled Non-recurring expenses. These
non-recurring expenses may occur in future periods but the amounts recognized can very
significantly from period to period and do not directly relate to ongoing operations.
Management and investors review EBITDA and adjusted EBITDA to evaluate overall performance and
compare current operating results with other companies in the health care industry. EBITDA and
adjusted EBITDA should not be considered in isolation or as a substitute for net income,
operating cash flows or other cash flow statement data determined in accordance with
accounting principles generally accepted in the United States. Because EBITDA and adjusted
EBITDA are not measures of financial performance under accounting principles generally
accepted in the United States and are susceptible to varying calculations, they may not be
comparable to similarly titled measures of other companies.
45
VIII. APPENDIX
8.1 Notes to Supplemental Information
A.
Although Income from the continuing operations as adjusted is a non-GAAP financial
measure, management believes that the presentation of income from continuing operations as
calculated using a normalized tax rate, which excludes the non-recurring items as described
in Note E, and excluding the PRRB settlements and the estimated Medicare payment as
described in Note B, as well as the gain on the sale of Gentivas investment in a Canadian
homecare company as described in Note C and restructuring and special charges as described
in Note D is a useful adjunct to Income from continuing operations as reported under
GAAP because it measures the Companys performance in a consistent manner for all periods
presented. Management believes that adjustments relating to tax valuation allowances and
the favorable resolution of tax audit issues as described in Note E should be excluded from
Income from continuing operations as adjusted as these are nonrecurring items which
relate to prior periods. In addition, the Medicare cost report settlements resulting from
the PRRB appeals, reduced by the revenue adjustment for Medicare estimated repayment,
should be excluded from Income from continuing operations as adjusted as these items
relate to reimbursement activities for the periods described in Note B. Furthermore, the
gain on the sale of the Canadian investment and restructuring and other charges should be
excluded from Income from continuing operations as adjusted, since these are
non-recurring items. For these reasons, management believes that Income from continuing
operations as adjusted is useful to investors. Investors should not view Income from
continuing operations as adjusted as an alternative to the GAAP measure of income
(loss) from continuing operations.
B.
Medicare revenues for the first nine months and the fourth quarter of fiscal 2004
included approximately $10.1 million and $0.3 million, respectively, received in settlement
of the Companys appeal filed with the U.S. Provider Reimbursement Review Board (PRRB)
related to the reopening of all of its 1998 and 1997 cost reports, net of a $1 million
estimated repayment to Medicare recorded for the first nine months of fiscal 2004 in
connection with services rendered to certain patients since the inception of the
Prospective Payment Reimbursement System in October 2000. The Centers for Medicare &
Medicaid Services determined that homecare providers should have received lower
reimbursements for certain services rendered to beneficiaries discharged from inpatient
hospitals within fourteen days immediately preceding admission to home healthcare.
C.
Income before income taxes for the first nine months of fiscal 2004 included a gain of
$946,000 from the sale of Gentivas 19.9% interest in a Canadian homecare company to which
Gentiva sold its Canadian operations in November 2000.
D.
Restructuring and special charges recorded by Gentiva during the fiscal year 2002
aggregated $46.1 million, of which $6.3 million was recorded in cost of services sold and
$39.8 million was recorded in selling, general and administrative expenses. These charges
consisted primarily of restructuring charges relating to severance and lease payments
associated with the realignment and consolidation of business activities of $6.9 million;
cash payments and related expenses in connection with the Companys tender offer to
purchase and cancel outstanding stock options of $21.4 million; settlement costs of $7.7
million; a refinement of the estimation process associated with the Companys actuarially
determined workers compensation and professional liability
46
insurance reserves of $6.3 million; and, asset writedowns and the write-off of deferred debt
issuance costs associated with the terminated credit facility of $3.8 million.
E.
Income tax expense/benefit included the following non-recurring items:
For fiscal year 2002, income tax expense relating to continuing
operations of $18.4 million included a provision of $26.9 million to establish a
valuation allowance against certain deferred tax assets that were recorded with the
adoption of Statement of Financial Accounting Standards No.142 (Goodwill and Other
Intangible Assets) and subsequent write-off of goodwill; the corresponding tax
benefit for the same amount was recorded in the cumulative effect of accounting
change line during the 2002 period.
For fiscal year 2003, the Company recorded an income tax benefit of $33.5
million due primarily to the reversal of the valuation allowance against net
deferred tax assets in the fourth quarter of fiscal 2003.
For the nine months ended and last twelve months ended October 2, 2005,
income tax expense of $4.3 million and $5.8 million, respectively, included a $4.2
million income tax benefit resulting from a favorable resolution of tax audit issues
relating to fiscal 1997 through fiscal 2000.
Management has excluded these non-recurring items and has incorporated a
normalized tax rate in its presentation of Income from continuing operations- as
adjusted.