WOOF-2014.9.30-10Q
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
___________________________________________________
FORM 10-Q
|
| |
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2014
|
| |
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Commission File Number: 001-16783
___________________________________________________
VCA Inc.
(Exact name of registrant as specified in its charter)
|
| | |
Delaware | | 95-4097995 |
(State or other jurisdiction of | | (I.R.S. Employer |
incorporation or organization) | | Identification No.) |
12401 West Olympic Boulevard
Los Angeles, California 90064-1022
(Address of principal executive offices)
(310) 571-6500
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes [X] No [ ].
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes [X] No [ ].
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.:
|
| | |
Large accelerated filer [X] | | Accelerated filer [ ] |
| | |
Non-accelerated filer [ ] | | Smaller reporting company [ ] |
(Do not check if a smaller reporting company) | | |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes [ ] No [X].
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: common stock, $0.001 par value, 84,124,955 shares as of November 3, 2014.
VCA Inc. and Subsidiaries
Form 10-Q
September 30, 2014
Table of Contents
| |
PART I. | FINANCIAL INFORMATION |
| |
ITEM 1. | FINANCIAL STATEMENTS |
VCA Inc. and Subsidiaries
Condensed, Consolidated Balance Sheets
(Unaudited)
(In thousands, except par value)
|
| | | | | | | |
| September 30, 2014 | | December 31, 2013 |
Assets | | | |
Current assets: | | | |
Cash and cash equivalents | $ | 126,507 |
| | $ | 125,029 |
|
Trade accounts receivable, less allowance for uncollectible accounts of $18,292 and $17,702 at September 30, 2014 and December 31, 2013, respectively | 65,603 |
| | 59,900 |
|
Inventory | 50,325 |
| | 55,067 |
|
Prepaid expenses and other | 32,830 |
| | 25,417 |
|
Deferred income taxes | 28,921 |
| | 28,907 |
|
Prepaid income taxes | — |
| | 15,434 |
|
Total current assets | 304,186 |
| | 309,754 |
|
Property and equipment, net | 450,617 |
| | 448,366 |
|
Goodwill | 1,368,230 |
| | 1,330,917 |
|
Other intangible assets, net | 78,611 |
| | 86,671 |
|
Notes receivable | 3,016 |
| | 3,454 |
|
Deferred financing costs, net | 8,308 |
| | 2,987 |
|
Other | 59,517 |
| | 55,632 |
|
Total assets | $ | 2,272,485 |
| | $ | 2,237,781 |
|
Liabilities and Equity | | | |
Current liabilities: | | | |
Current portion of long-term debt | $ | 11,687 |
| | $ | 51,087 |
|
Accounts payable | 38,858 |
| | 36,962 |
|
Accrued payroll and related liabilities | 72,221 |
| | 57,337 |
|
Income tax payable | 3,078 |
| | — |
|
Other accrued liabilities | 64,414 |
| | 58,762 |
|
Total current liabilities | 190,258 |
| | 204,148 |
|
Long-term debt, less current portion | 648,723 |
| | 568,558 |
|
Deferred income taxes | 90,428 |
| | 100,099 |
|
Other liabilities | 35,811 |
| | 36,758 |
|
Total liabilities | 965,220 |
| | 909,563 |
|
Commitments and contingencies |
| |
|
Redeemable noncontrolling interests | 11,014 |
| | 10,678 |
|
Preferred stock, par value $0.001, 11,000 shares authorized, none outstanding | — |
| | — |
|
VCA Inc. stockholders’ equity: | | | |
Common stock, par value $0.001, 175,000 shares authorized, 85,292 and 88,508 shares outstanding as of September 30, 2014 and December 31, 2013, respectively | 85 |
| | 89 |
|
Additional paid-in capital | 261,812 |
| | 384,721 |
|
Retained earnings | 1,035,799 |
| | 928,720 |
|
Accumulated other comprehensive loss | (12,581 | ) | | (6,190 | ) |
Total VCA Inc. stockholders’ equity | 1,285,115 |
| | 1,307,340 |
|
Noncontrolling interests | 11,136 |
| | 10,200 |
|
Total equity | 1,296,251 |
| | 1,317,540 |
|
Total liabilities and equity | $ | 2,272,485 |
| | $ | 2,237,781 |
|
The accompanying notes are an integral part of these condensed, consolidated financial statements.
1
VCA Inc. and Subsidiaries
Condensed, Consolidated Income Statements
(Unaudited)
(In thousands, except per share amounts)
|
| | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2014 | | 2013 | | 2014 | | 2013 |
Revenue | $ | 499,577 |
| | $ | 464,055 |
| | $ | 1,438,556 |
| | $ | 1,367,916 |
|
Direct costs | 375,820 |
| | 353,378 |
| | 1,092,933 |
| | 1,046,022 |
|
Gross profit | 123,757 |
| | 110,677 |
| | 345,623 |
| | 321,894 |
|
Selling, general and administrative expense | 42,792 |
| | 38,747 |
| | 124,163 |
| | 117,616 |
|
Impairment of goodwill and other long-lived assets | 27,019 |
| | — |
| | 27,019 |
| | — |
|
Net loss (gain) on sale or disposal of assets | 470 |
| | (109 | ) | | (173 | ) | | 1,187 |
|
Operating income | 53,476 |
| | 72,039 |
| | 194,614 |
| | 203,091 |
|
Interest expense, net | 4,367 |
| | 4,474 |
| | 12,564 |
| | 14,439 |
|
Debt retirement costs | 1,709 |
| | — |
| | 1,709 |
| | — |
|
Other expense (income) | 188 |
| | (86 | ) | | 178 |
| | (113 | ) |
Income before provision for income taxes | 47,212 |
| | 67,651 |
| | 180,163 |
| | 188,765 |
|
Provision for income taxes | 18,261 |
| | 25,740 |
| | 69,389 |
| | 71,571 |
|
Net income | 28,951 |
| | 41,911 |
| | 110,774 |
| | 117,194 |
|
Net income attributable to noncontrolling interests | 1,499 |
| | 1,264 |
| | 3,695 |
| | 4,400 |
|
Net income attributable to VCA Inc. | $ | 27,452 |
| | $ | 40,647 |
| | $ | 107,079 |
| | $ | 112,794 |
|
Basic earnings per share | $ | 0.32 |
| | $ | 0.46 |
| | $ | 1.22 |
| | $ | 1.27 |
|
Diluted earnings per share | $ | 0.31 |
| | $ | 0.45 |
| | $ | 1.21 |
| | $ | 1.26 |
|
Weighted-average shares outstanding for basic earnings per share | 86,274 |
| | 88,834 |
| | 87,543 |
| | 88,583 |
|
Weighted-average shares outstanding for diluted earnings per share | 87,360 |
| | 89,845 |
| | 88,665 |
| | 89,659 |
|
The accompanying notes are an integral part of these condensed, consolidated financial statements.
2
VCA Inc. and Subsidiaries
Condensed, Consolidated Statements of Comprehensive Income
(Unaudited)
(In thousands)
|
| | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2014 | | 2013 | | 2014 | | 2013 |
Net income(1) | $ | 28,951 |
| | $ | 41,911 |
| | $ | 110,774 |
| | $ | 117,194 |
|
Other comprehensive income: | | | | | | | |
Foreign currency translation adjustments | (6,207 | ) | | 2,633 |
| | (6,919 | ) | | (3,708 | ) |
Other comprehensive (loss) income | (6,207 | ) | | 2,633 |
| | (6,919 | ) | | (3,708 | ) |
Total comprehensive income | 22,744 |
| | 44,544 |
| | 103,855 |
| | 113,486 |
|
Comprehensive income attributable to noncontrolling interests(1) | 1,021 |
| | 1,264 |
| | 3,167 |
| | 4,400 |
|
Comprehensive income attributable to VCA Inc. | $ | 21,723 |
| | $ | 43,280 |
| | $ | 100,688 |
| | $ | 109,086 |
|
____________________________
| |
(1) | Includes approximately $1.9 million and $2.6 million of net income related to redeemable and mandatorily redeemable noncontrolling interests combined for the nine months ended September 30, 2014 and 2013, respectively. |
The accompanying notes are an integral part of these condensed, consolidated financial statements.
3
VCA Inc. and Subsidiaries
Condensed, Consolidated Statements of Equity
(Unaudited)
(In thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Common Stock | | Additional Paid-In Capital | | Retained Earnings | | Accumulated Other Comprehensive Income | | Noncontrolling Interests | | Total |
| Shares | | Amount | | | | | |
Balances, December 31, 2012 | 88,372 |
| | $ | 88 |
| | $ | 390,359 |
| | $ | 791,209 |
| | $ | 1,847 |
| | $ | 10,890 |
| | $ | 1,194,393 |
|
Net income (excludes $1,152 and $1,475 related to redeemable and mandatorily redeemable noncontrolling interests, respectively). | — |
| | — |
| | — |
| | 112,794 |
| | — |
| | 1,773 |
| | 114,567 |
|
Other comprehensive loss | — |
| | — |
| | — |
| | — |
| | (3,708 | ) | | — |
| | (3,708 | ) |
Formation of noncontrolling interests | — |
| | — |
| | — |
| | — |
| | — |
| | 1,806 |
| | 1,806 |
|
Distribution to noncontrolling interests | — |
| | — |
| | — |
| | — |
| | — |
| | (1,175 | ) | | (1,175 | ) |
Purchase of noncontrolling interests | — |
| | — |
| | (976 | ) | | — |
| | — |
| | (4,309 | ) | | (5,285 | ) |
Share-based compensation | — |
| | — |
| | 10,340 |
| | — |
| | — |
| | — |
| | 10,340 |
|
Issuance of common stock under stock incentive plans | 1,313 |
| | 1 |
| | 15,110 |
| | — |
| | — |
| | — |
| | 15,111 |
|
Stock repurchases | (737 | ) | | — |
| | (19,384 | ) | | — |
| | — |
| | — |
| | (19,384 | ) |
Excess tax benefit from stock options | — |
| | — |
| | 2,654 |
| | — |
| | — |
| | — |
| | 2,654 |
|
Tax benefit and other from stock options and awards | — |
| | — |
| | (4 | ) | | — |
| | — |
| | — |
| | (4 | ) |
Other | — |
| | — |
| | — |
| | — |
| | — |
| | 163 |
| | 163 |
|
Balances, September 30, 2013 | 88,948 |
| | 89 |
| | 398,099 |
| | 904,003 |
| | (1,861 | ) | | 9,148 |
| | 1,309,478 |
|
| | | | | | | | | | | | | |
Balances, December 31, 2013 | 88,508 |
| | $ | 89 |
| | $ | 384,721 |
| | $ | 928,720 |
| | $ | (6,190 | ) | | $ | 10,200 |
| | $ | 1,317,540 |
|
Net income (excludes $723 and $1,172 related to redeemable and mandatorily redeemable noncontrolling interests, respectively). | — |
| | — |
| | — |
| | 107,079 |
| | — |
| | 1,800 |
| | 108,879 |
|
Other comprehensive loss (excludes $358 related to mandatorily redeemable noncontrolling interests). | — |
| | — |
| | — |
| | — |
| | (6,391 | ) | | (170 | ) | | (6,561 | ) |
Formation of noncontrolling interests | — |
| | — |
| | — |
| | — |
| | — |
| | 933 |
| | 933 |
|
Distribution to noncontrolling interests | — |
| | — |
| | — |
| | — |
| | — |
| | (1,627 | ) | | (1,627 | ) |
Purchase of noncontrolling interests | — |
| | — |
| | 29 |
| | — |
| | — |
| | — |
| | 29 |
|
Share-based compensation | — |
| | — |
| | 12,234 |
| | — |
| | — |
| | — |
| | 12,234 |
|
Issuance of common stock under stock incentive plans | 614 |
| | — |
| | 926 |
| | — |
| | — |
| | — |
| | 926 |
|
Stock repurchases | (3,830 | ) | | (4 | ) | | (139,906 | ) | | — |
| | — |
| | — |
| | (139,910 | ) |
Excess tax benefit from stock options | — |
| | — |
| | 3,808 |
| | — |
| | — |
| | — |
| | 3,808 |
|
Balances, September 30, 2014 | 85,292 |
| | $ | 85 |
| | $ | 261,812 |
| | $ | 1,035,799 |
| | $ | (12,581 | ) | | $ | 11,136 |
| | $ | 1,296,251 |
|
The accompanying notes are an integral part of these condensed, consolidated financial statements.
4
VCA Inc. and Subsidiaries Condensed, Consolidated Statements of Cash Flows (Unaudited) (In thousands)
|
| | | | | | | |
| Nine Months Ended September 30, |
| 2014 | | 2013 |
Cash flows from operating activities: | | | |
Net income | $ | 110,774 |
| | $ | 117,194 |
|
Adjustments to reconcile net income to net cash provided by operating activities: | | | |
Impairment of goodwill and other long-lived assets | 27,019 |
| | — |
|
Depreciation and amortization | 59,659 |
| | 57,783 |
|
Amortization of debt issue costs | 957 |
| | 937 |
|
Provision for uncollectible accounts | 4,388 |
| | 5,380 |
|
Debt retirement costs | 1,709 |
| | — |
|
Net (gain) loss on sale or disposal of assets | (173 | ) | | 1,187 |
|
Share-based compensation | 12,234 |
| | 10,340 |
|
Deferred income taxes | — |
| | 2,868 |
|
Excess tax benefit from exercise of stock options | (3,808 | ) | | (2,654 | ) |
Other | 381 |
| | (251 | ) |
Changes in operating assets and liabilities: | | | |
Trade accounts receivable | (9,678 | ) | | (9,986 | ) |
Inventory, prepaid expense and other assets | (8,233 | ) | | (1,634 | ) |
Accounts payable and other accrued liabilities | 2,920 |
| | 4,941 |
|
Accrued payroll and related liabilities | 14,761 |
| | 11,408 |
|
Income taxes | 12,137 |
| | 21,492 |
|
Net cash provided by operating activities | 225,047 |
| | 219,005 |
|
Cash flows from investing activities: | | | |
Business acquisitions, net of cash acquired | (62,122 | ) | | (39,640 | ) |
Real estate acquired in connection with business acquisitions | (3,293 | ) | | (1,208 | ) |
Capital expenditures | (50,093 | ) | | (52,682 | ) |
Proceeds from sale or disposal of assets | 4,464 |
| | 905 |
|
Other | (202 | ) | | (1,738 | ) |
Net cash used in investing activities | (111,246 | ) | | (94,363 | ) |
Cash flows from financing activities: | | | |
Repayment of debt | (563,976 | ) | | (28,507 | ) |
Proceeds from issuance of long-term debt | 600,000 |
| | — |
|
Payment of financing costs | (7,987 | ) | | — |
|
Distributions to noncontrolling interest partners | (3,577 | ) | | (3,324 | ) |
Purchase of existing noncontrolling interests | (326 | ) | | (5,727 | ) |
Proceeds from issuance of common stock under stock option plans | 926 |
| | 15,111 |
|
Excess tax benefit from exercise of stock options | 3,808 |
| | 2,654 |
|
Repurchase of common stock | (139,910 | ) | | (19,384 | ) |
Other | (838 | ) | | (160 | ) |
Net cash used in financing activities | (111,880 | ) | | (39,337 | ) |
Effect of currency exchange rate changes on cash and cash equivalents | (443 | ) | | (566 | ) |
Increase in cash and cash equivalents | 1,478 |
| | 84,739 |
|
Cash and cash equivalents at beginning of period | 125,029 |
| | 68,435 |
|
Cash and cash equivalents at end of period | $ | 126,507 |
| | $ | 153,174 |
|
| | | |
| | | |
The accompanying notes are an integral part of these condensed, consolidated financial statements.
5
VCA Inc. and Subsidiaries Condensed, Consolidated Statements of Cash Flows - Continued (Unaudited) (In thousands)
|
| | | | | | | |
| | | |
| | | |
| Nine Months Ended September 30, |
| 2014 | | 2013 |
Supplemental disclosures of cash flow information: | | | |
Interest paid | $ | 10,633 |
| | $ | 9,487 |
|
Income taxes paid | $ | 57,108 |
| | $ | 47,305 |
|
| | | |
Supplemental schedule of noncash investing and financing activities: | | | |
Detail of acquisitions: | | | |
Fair value of assets acquired | $ | 76,686 |
| | $ | 58,825 |
|
Fair value of pre-existing investment | (2,014 | ) | | — |
|
Noncontrolling interest | (1,705 | ) | | (5,406 | ) |
Cash paid for acquisitions, net of acquired cash | (62,122 | ) | | (39,640 | ) |
Assumed debt | (4,483 | ) | | (2,360 | ) |
Contingent consideration | (2,531 | ) | | (1,120 | ) |
Holdbacks | (2,900 | ) | | (892 | ) |
Other liabilities assumed | $ | 931 |
| | $ | 9,407 |
|
| | | |
Other noncash items: | | | |
Capital lease additions | $ | — |
| | $ | 21,668 |
|
The accompanying notes are an integral part of these condensed, consolidated financial statements.
6
VCA Inc. and Subsidiaries
Notes to Condensed, Consolidated Financial Statements
September 30, 2014
(Unaudited)
Our company, VCA Inc. (“VCA”) is a Delaware corporation formed in 1986 and is based in Los Angeles, California. We are an animal healthcare company with the following five operating segments: animal hospitals (“Animal Hospital”), veterinary diagnostic laboratories (“Laboratory”), veterinary medical technology (“Medical Technology”), Vetstreet, and Camp Bow Wow Franchising, Inc. (f/k/a D.O.G. Enterprises, LLC) ("Camp Bow Wow"). Our operating segments are aggregated into two reportable segments “Animal Hospital” and “Laboratory.” Our Medical Technology, Vetstreet and Camp Bow Wow operating segments are combined in our “All Other” category. See Footnote 9, “Lines of Business” within these notes to unaudited condensed, consolidated financial statements.
Our animal hospitals offer a full range of general medical and surgical services for companion animals. Our animal hospitals treat diseases and injuries, provide pharmaceutical products and perform a variety of pet-wellness programs, including health examinations, diagnostic testing, vaccinations, spaying, neutering and dental care. At September 30, 2014, we operated or managed 622 animal hospitals throughout 41 states and four Canadian provinces.
We operate a full-service veterinary diagnostic laboratory network serving all 50 states and certain areas in Canada. Our laboratory network provides sophisticated testing and consulting services used by veterinarians in the detection, diagnosis, evaluation, monitoring, treatment and prevention of diseases and other conditions affecting animals. At September 30, 2014, we operated 59 laboratories of various sizes located strategically throughout the United States and Canada.
Our Medical Technology business sells digital radiography and ultrasound imaging equipment, provides education and training on the use of that equipment, provides consulting and mobile imaging services, and sells software and ancillary services to the veterinary market.
Our Vetstreet business provides several different services to the veterinary community including, online communications, professional education, marketing solutions and a home delivery platform for independent animal hospitals.
Our Camp Bow Wow business operates and franchises a premier provider of pet services including dog day care, overnight boarding, grooming and other ancillary services at specially designed pet care facilities, principally under the trademark Camp Bow Wow®. As of September 30, 2014, there were 125 Camp Bow Wow® franchise locations operating in 37 states and one Canadian province.
The practice of veterinary medicine is subject to seasonal fluctuation. In particular, demand for veterinary services is significantly higher during the warmer months because pets spend a greater amount of time outdoors where they are more likely to be injured and are more susceptible to disease and parasites. In addition, use of veterinary services may be affected by levels of flea infestation, heartworms and ticks, and the number of daylight hours.
Our accompanying unaudited, condensed, consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States (“GAAP”) for interim financial information and in accordance with the rules and regulations of the United States Securities and Exchange Commission (“SEC”). Accordingly, they do not include all of the disclosures required by GAAP for annual financial statements as permitted under applicable rules and regulations. In the opinion of management, all normal recurring adjustments considered necessary for a fair presentation have been included. The results of operations for the three and nine months ended September 30, 2014 are not necessarily indicative of the results to be expected for the full year ending December 31, 2014. For further information, refer to our audited consolidated financial statements and notes thereto included in our 2013 Annual Report on Form 10-K.
The preparation of our condensed, consolidated financial statements in accordance with GAAP requires management to make estimates and assumptions that affect the amounts reported in our condensed, consolidated financial statements and notes thereto. Actual results could differ from those estimates.
VCA Inc. and Subsidiaries
Notes to Condensed, Consolidated Financial Statements (Continued)
September 30, 2014
(Unaudited)
| |
3. | Goodwill and Other Long-Lived Assets |
Goodwill
The following table presents the changes in the carrying amount of our goodwill for the nine months ended September 30, 2014 (in thousands):
|
| | | | | | | | | | | | | | | |
| Animal Hospital | | Laboratory | | All Other | | Total |
Balance as of December 31, 2013 | | | | | | | |
Goodwill | $ | 1,216,581 |
| | $ | 96,871 |
| | $ | 138,276 |
| | $ | 1,451,728 |
|
Accumulated impairment losses | — |
| | — |
| | (120,811 | ) | | (120,811 | ) |
Subtotal | 1,216,581 |
| | 96,871 |
| | 17,465 |
| | 1,330,917 |
|
Goodwill acquired | 46,475 |
| | 27 |
| | 6,669 |
| | 53,171 |
|
Goodwill impairment | — |
| | — |
| | (9,246 | ) | | (9,246 | ) |
Foreign translation adjustment | (5,176 | ) | | (28 | ) | | — |
| | (5,204 | ) |
Other (1) | (1,408 | ) | | — |
| | — |
| | (1,408 | ) |
Balance as of September 30, 2014 | | | | | | | |
Goodwill | 1,256,472 |
| | 96,870 |
| | 144,945 |
| | 1,498,287 |
|
Accumulated impairment losses | — |
| | — |
| | (130,057 | ) | | (130,057 | ) |
Subtotal | $ | 1,256,472 |
| | $ | 96,870 |
| | $ | 14,888 |
| | $ | 1,368,230 |
|
____________________________
| |
(1) | "Other" primarily includes immaterial measurement period adjustments and an immaterial write-off related to the sale of an animal hospital. |
Vetstreet Goodwill Impairment Charge
Impairment testing for goodwill is performed at least annually at the reporting unit level. A reporting unit is an operating segment or one level below an operating segment (also known as a component). We perform our annual impairment test as of October 31st. Goodwill is also tested for impairment between annual tests if an event occurs or circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying value.
With respect to our Vetstreet reporting unit, during 2013 we established a Fiscal 2014 Operating and Financial Performance - Turnaround Plan. The Plan anticipated the launch of numerous product enhancements designed to restore our competitive advantage in the marketplace. Although certain of these product enhancements were delivered in a timely fashion, others were not. In addition, increasing competition created the need for additional product enhancements to those already planned. Given the less than anticipated impact of new product offerings combined with the the impact of increased competition, we determined that a triggering event had occurred with respect to goodwill and long-lived assets of our Vetstreet reporting unit. Accordingly, we established revised multi-year projections and performed an interim test of Vetstreet’s recorded goodwill and long-lived assets for impairment in the third quarter of 2014, prior to our annual October 31, 2014 test. As a result of our review, we determined that goodwill related to our Vetstreet reporting unit was impaired.
The impairment test for goodwill uses a two-step approach. Step one compares the fair value of the reporting unit to its carrying value including goodwill. If the carrying value exceeds the fair value, there is a potential impairment and step two must be performed. Step two compares the carrying value of the reporting unit's goodwill to its implied fair value (i.e., the fair value of the reporting unit less the fair value of the unit's assets and liabilities, including identifiable intangible assets). If the carrying value of goodwill exceeds its implied fair value, the excess is recorded as an impairment.
VCA Inc. and Subsidiaries
Notes to Condensed, Consolidated Financial Statements (Continued)
September 30, 2014
(Unaudited)
| |
3. | Goodwill and Other Long-Lived Assets, continued |
We calculate the implied fair value of the reporting unit utilizing the income approach. The income approach is based on a discounted cash flow analysis and calculates the fair value of the reporting unit by estimating the after-tax cash flows attributable to the reporting unit and then discounting the after-tax cash flows to a present value, using a weighted average cost of capital ("WACC"). The WACC utilized in our analysis using the income approach was 14.0%. The WACC is an estimate of the overall after-tax rate of return required for equity and debt holders of a business enterprise. The reporting unit's cost of equity and debt was developed based on data and factors relevant to the economy, the industry and the reporting unit. The cost of equity was estimated using the capital asset pricing model ("CAPM"). The CAPM uses a risk-free rate of return and an appropriate market risk premium for equity investments and the specific risks of the investment. The analysis also included comparisons to a group of guideline companies engaged in the same or similar businesses. The cost of debt was estimated using the current after-tax average borrowing cost that a market participant would expect to pay to obtain its debt financing assuming a target capital structure.
Based on the above analysis, it was determined that the carrying value of the Vetstreet reporting unit including goodwill exceeded the fair value of the reporting unit, requiring us to perform step two of the goodwill impairment test to measure the amount of impairment loss, if any.
In performing step two of the goodwill impairment test, we compared the implied fair value of the reporting unit's goodwill to its carrying value. As the carrying value of Vetstreet's goodwill exceeded its implied fair value we recognized a non-cash, goodwill impairment charge of $9.2 million, representing the entire balance of Vetstreet's goodwill. The impairment charge was recognized during the quarter ended September 30, 2014.
The fair value estimates used in the goodwill impairment analysis required significant judgment. The Company's fair value estimates for purposes of determining the goodwill impairment charge are considered Level 3 fair value measurements.
Other Intangible Assets
Our acquisition related amortizable intangible assets at September 30, 2014 and December 31, 2013 are as follows (in thousands):
|
| | | | | | | | | | | | | | | | | | | | | | | |
| As of September 30, 2014 | | As of December 31, 2013 |
| Gross Carrying Amount | | Accumulated Amortization | | Net Carrying Amount | | Gross Carrying Amount | | Accumulated Amortization | | Net Carrying Amount |
Non-contractual customer relationships | $ | 98,904 |
| | $ | (50,033 | ) | | $ | 48,871 |
| | $ | 109,842 |
| | $ | (41,895 | ) | | $ | 67,947 |
|
Covenants not-to-compete | 9,170 |
| | (4,383 | ) | | 4,787 |
| | 8,843 |
| | (4,661 | ) | | 4,182 |
|
Favorable lease assets | 9,591 |
| | (4,844 | ) | | 4,747 |
| | 7,458 |
| | (4,373 | ) | | 3,085 |
|
Trademarks | 13,104 |
| | (4,608 | ) | | 8,496 |
| | 13,115 |
| | (4,194 | ) | | 8,921 |
|
Contracts | 460 |
| | (363 | ) | | 97 |
| | 608 |
| | (305 | ) | | 303 |
|
Technology | 2,913 |
| | (1,613 | ) | | 1,300 |
| | 5,240 |
| | (3,015 | ) | | 2,225 |
|
Client lists | — |
| | — |
| | — |
| | 50 |
| | (42 | ) | | 8 |
|
Franchise rights | 10,400 |
| | (87 | ) | | 10,313 |
| | — |
| | — |
| | — |
|
Total | $ | 144,542 |
| | $ | (65,931 | ) | | $ | 78,611 |
| | $ | 145,156 |
| | $ | (58,485 | ) | | $ | 86,671 |
|
VCA Inc. and Subsidiaries
Notes to Condensed, Consolidated Financial Statements (Continued)
September 30, 2014
(Unaudited)
| |
3. | Goodwill and Other Long-Lived Assets, continued |
The recoverability of the carrying values of all fixed assets and intangible assets with finite lives are re-evaluated when events or changes in circumstances indicate an asset's value may be impaired. We perform a quarterly review of fixed assets and identified intangible assets to determine if facts and circumstances indicate that the useful life is shorter than we had originally estimated or that the carrying amount of assets may not be recoverable. If such facts and circumstances exist, we assess recoverability by comparing the projected undiscounted net cash flows associated with the related asset or group of assets over their remaining lives against their respective carrying amounts. Impairments, if any, are based on the excess of the carrying amount over the fair value of those assets. If the useful life is shorter than originally estimated, we accelerate the rate of amortization and amortize the remaining carrying value over the new shorter useful life.
We recorded a $13.1 million intangible asset impairment charge related to non-contractual customer relationships, technology, trademarks and contracts related to our above noted interim impairment test of Vetstreet. We also recorded a fixed asset impairment of $4.7 million. Our determination during interim testing that the fair value of the intangible assets was less than carrying value was based upon changes in our estimate of forecasted cash flows. The fair values of the impaired intangibles were calculated utilizing valuation methods consisting primarily of discounted cash flow techniques, and market comparables, where applicable. The impairment charges are included under the caption "Impairment of goodwill and other long-lived assets" in our consolidated income statement.
The following table summarizes our aggregate amortization expense related to acquisition related intangible assets (in thousands):
|
| | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2014 | | 2013 | | 2014 | | 2013 |
Aggregate amortization expense | $ | 5,231 |
| | $ | 5,588 |
| | $ | 15,605 |
| | $ | 16,153 |
|
The estimated amortization expense related to acquisition related intangible assets for the remainder of 2014 and each of the succeeding years thereafter, as of September 30, 2014, is as follows (in thousands):
|
| | | |
Definite-lived intangible assets: | |
Remainder of 2014 | $ | 5,147 |
|
2015 | 19,232 |
|
2016 | 16,321 |
|
2017 | 10,114 |
|
2018 | 6,677 |
|
Thereafter | 20,250 |
|
Total | $ | 77,741 |
|
Indefinite-lived intangible assets: | |
Trademarks | 870 |
|
Total intangible assets | $ | 78,611 |
|
VCA Inc. and Subsidiaries
Notes to Condensed, Consolidated Financial Statements (Continued)
September 30, 2014
(Unaudited)
The table below reflects the activity related to the acquisitions and dispositions of our animal hospitals and laboratories during the nine months ended September 30, 2014 and 2013, respectively:
|
| | | | | |
| Nine Months Ended September 30, |
| 2014 | | 2013 |
Animal Hospitals: | | | |
Acquisitions | 23 |
| | 14 |
|
Acquisitions, merged | (4 | ) | | (2 | ) |
Sold, closed or merged | (6 | ) | | (15 | ) |
Net increase (decrease) | 13 |
| | (3 | ) |
| | | |
Laboratories: | | | |
Acquisitions | — |
| | 1 |
|
Created | 3 |
| | — |
|
Net increase | 3 |
| | 1 |
|
Animal Hospital Acquisitions
The purchase price allocations for the acquisitions in the table below are preliminary. However, adjustments, if any, are not expected to be material. The measurement periods for purchase price allocations do not exceed 12 months from the acquisition date. The following table summarizes the aggregate consideration for our independent animal hospitals acquired during the nine months ended September 30, 2014 and 2013, respectively, (in thousands):
|
| | | | | | | |
| Nine Months Ended September 30, |
| 2014 | | 2013 |
Consideration: | | | |
Cash, net of cash acquired | $ | 46,948 |
| | $ | 39,640 |
|
Assumed debt | 4,160 |
| | 2,360 |
|
Holdbacks | 1,400 |
| | 892 |
|
Earn-out contingent consideration | 721 |
| | 1,120 |
|
Fair value of total consideration transferred | $ | 53,229 |
| | $ | 44,012 |
|
| | | |
Allocation of the Purchase Price: | | | |
Tangible assets | $ | 2,317 |
| | $ | 13,494 |
|
Identifiable intangible assets | 8,176 |
| | 12,774 |
|
Goodwill (1) | 46,502 |
| | 32,557 |
|
Other liabilities assumed | (47 | ) | | (9,407 | ) |
Fair value of assets acquired | $ | 56,948 |
| | $ | 49,418 |
|
Noncontrolling interest | (1,705 | ) | | (5,406 | ) |
Fair value of pre-existing investment | (2,014 | ) | | — |
|
Total | $ | 53,229 |
| | $ | 44,012 |
|
____________________________
VCA Inc. and Subsidiaries
Notes to Condensed, Consolidated Financial Statements (Continued)
September 30, 2014
(Unaudited)
| |
4. | Acquisitions, continued |
| |
(1) | We expect that $36.6 million and $12.9 million of the goodwill recorded for these acquisitions, as of September 30, 2014 and 2013, respectively, will be fully deductible for income tax purposes. |
In addition to the purchase price listed above, we made cash payments for real estate acquired in connection with our purchase of animal hospitals totaling $3.3 million for the nine months ended September 30, 2014. There were $1.2 million in cash payments made for real estate for the nine months ended September 30, 2013.
Camp Bow Wow
On August 15, 2014, we acquired D.O.G. Enterprises, LLC for $17.0 million with up to an additional $3.0 million that may be earned over the next three years. Camp Bow Wow primarily operates and franchises a premier provider of pet services including dog day care, overnight boarding, grooming and other ancillary services at specially designed pet care facilities, principally under the trademark Camp Bow Wow®. As of September 30, 2014, there were 125 Camp Bow Wow® franchise locations operating in 37 states and one Canadian province.
The following table summarizes the preliminary purchase price allocation (in thousands):
|
| | | |
Consideration: | |
Cash, net of cash acquired | $ | 15,174 |
|
Assumed debt | 323 |
|
Holdbacks | 1,500 |
|
Earn-out contingent consideration | 1,810 |
|
Fair value of total consideration transferred | $ | 18,807 |
|
| |
Allocation of the Purchase Price: | |
Tangible assets | $ | 942 |
|
Identifiable intangible assets | 12,080 |
|
Goodwill (1) | 6,669 |
|
Other liabilities assumed | (884 | ) |
Total | $ | 18,807 |
|
____________________________
| |
(1) | As of September 30, 2014, we expect that the full amount of goodwill recorded for this acquisition will be deductible for income tax purposes. |
The purchase price allocation for Camp Bow Wow is preliminary and is pending the completion of tangible and intangible asset valuations.
VCA Inc. and Subsidiaries
Notes to Condensed, Consolidated Financial Statements (Continued)
September 30, 2014
(Unaudited)
| |
5. | Other Accrued Liabilities |
Other accrued liabilities consisted of the following (in thousands):
|
| | | | | | | |
| As of September 30, 2014 | | As of December 31, 2013 |
Deferred revenue | $ | 11,399 |
| | $ | 11,190 |
|
Accrued health insurance | 4,439 |
| | 5,479 |
|
Deferred rent | 4,125 |
| | 4,331 |
|
Accrued other insurance | 4,200 |
| | 4,381 |
|
Miscellaneous accrued taxes(1) | 4,270 |
| | 2,804 |
|
Accrued workers' compensation | 6,828 |
| | 3,267 |
|
Holdbacks and earn-outs | 3,629 |
| | 3,040 |
|
Customer deposits | 3,314 |
| | 3,075 |
|
Accrued consulting fees | 3,312 |
| | 3,028 |
|
Accrued lease payments | 1,744 |
| | 2,547 |
|
Other | 17,154 |
| | 15,620 |
|
| $ | 64,414 |
| | $ | 58,762 |
|
____________________________
(1) Includes property, sales and use taxes.
New Senior Credit Facility
On August 27, 2014, we entered into a new senior credit facility with various lenders for $1.4 billion of senior secured credit facilities with Bank of America, N.A., as the administrative agent, swingline lender and Letter of Credit issuer, and JPMorgan Chase Bank, N.A., and Suntrust Bank as co-syndication agents (the "New Senior Credit Facility). The New Senior Credit Facility replaced our existing senior credit facility providing for $534 million of term notes and a $125 million revolving credit facility. The New Senior Credit Facility which provided for $600 million of senior secured term notes and an $800 million senior secured revolving facility, which may be used to borrow, on a same-day notice under a swing line, the lesser of $25 million and the aggregate unused amount of the revolving credit facility then in effect. In addition to refinancing all outstanding amounts under our existing credit agreement, borrowings under our New Senior Credit Facility may be used for general corporate purchases, including permitted share repurchases.
In connection with the New Senior Credit Facility, we incurred $8.0 million in financing costs, of which approximately $6.5 million were capitalized as deferred financing costs and $1.5 million were recognized as part of net income. In addition, we expensed $0.2 million of previously capitalized deferred financing costs associated with lenders under our existing senior credit facility who are not lenders under our New Senior Credit Facility.
VCA Inc. and Subsidiaries
Notes to Condensed, Consolidated Financial Statements (Continued)
September 30, 2014
(Unaudited)
| |
6. | Long-Term Obligations, continued |
The following table summarizes our long-term obligations at September 30, 2014 and December 31, 2013 (in thousands):
|
| | | | | | | | | | |
| | | | September 30, 2014 | | December 31, 2013 |
Senior term notes | | Notes payable, maturing in 2019, secured by assets, variable interest rate (1.91% and 1.92% at September 30, 2014 and December 31, 2013, respectively) | | 600,000 |
| | 556,914 |
|
Revolving credit | | Revolving line of credit, maturing in 2019, secured by assets, variable interest rate | | — |
| | — |
|
Secured seller notes | | Notes payable matures in 2014, secured by assets and stock of certain subsidiaries, with interest rate of 10.0% | | 230 |
| | 230 |
|
| | Total debt obligations | | 600,230 |
| | 557,144 |
|
| | Capital lease obligations | | 60,180 |
| | 62,501 |
|
| | | | 660,410 |
| | 619,645 |
|
| | Less — current portion | | (11,687 | ) | | (51,087 | ) |
| | | | $ | 648,723 |
| | $ | 568,558 |
|
Interest Rate. In general, borrowings under the New Senior Credit Facility (including swing line borrowings) bear interest, at our option, on either:
| |
• | the base rate (as defined below) plus the applicable margin of 0.75% (Pricing Tier 3, see table below) per annum; or |
| |
• | the Eurodollar rate (as defined below), plus a margin of 1.75% (Pricing Tier 3, see table below) per annum |
Each of the aforementioned margins remain applicable until the date of delivery of the compliance certificate and the financial statements, for the period ended September 30, 2014, at which time the applicable margin will be determined by reference to the leverage ratio in effect from time to time as set forth in the following table:
|
| | | | | | | | | | | |
Pricing Tier | | Consolidated Leverage Ratio | | Applicable Margin for Eurodollar Loans/Letter of Credit Fees | | Applicable Margin for Base Rate Loans | | Commitment Fee |
1 | | ≥ 4.00:1.00 | | 2.25 | % | | 1.25 | % | | 0.45 | % |
2 | | < 4.00:1.00 and ≥ 3.25:1.00 | | 2.00 | % | | 1.00 | % | | 0.40 | % |
3 | | < 3.25:1.00 and ≥ 2.50:1.00 | | 1.75 | % | | 0.75 | % | | 0.35 | % |
4 | | < 2.50:1.00 and ≥ 1.75:1.00 | | 1.50 | % | | 0.50 | % | | 0.30 | % |
5 | | < 1.75:1.00 and ≥ 1.00:1.00 | | 1.25 | % | | 0.25 | % | | 0.25 | % |
6 | | < 1.00:1.00 | | 1.00 | % | | — | % | | 0.25 | % |
The base rate for the senior term notes is a rate per annum equal to the highest of the (a) Federal Funds Rate plus 0.5%, (b) Bank of America, N.A.'s ("Bank of America") prime rate in effect on such day, and (c) the Eurodollar rate plus 1.0%. The Eurodollar rate is defined as the rate per annum equal to the London Interbank Offered Rate ("LIBOR"), or a comparable or successor rate which is approved by Bank of America.
Maturity and Principal Payments. The senior term notes mature on August 27, 2019. Principal payments on the senior term notes of $7.5 million are due each calendar quarter from September 30, 2015 to and including June 30, 2017, $11.3 million are due each calendar quarter from September 30, 2017 to and including June 30, 2018 and $15.0 million are due each calendar quarter thereafter with a final payment of the outstanding principal balance due upon maturity. The following table sets forth the scheduled principal payments for our senior term notes (in thousands):
VCA Inc. and Subsidiaries
Notes to Condensed, Consolidated Financial Statements (Continued)
September 30, 2014
(Unaudited)
| |
6. | Long-Term Obligations, continued |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | 2014 | | 2015 | | 2016 | | 2017 | | 2018 | | Thereafter |
Senior term notes | | $ | — |
| | $ | 15,000 |
| | $ | 30,000 |
| | $ | 37,500 |
| | $ | 52,500 |
| | $ | 465,000 |
|
The revolving credit facility matures on August 27, 2019. Principal payments under the revolving credit facility portion are made at our discretion with the entire unpaid amount due at maturity. As of September 30, 2014, no amounts have been borrowed under our revolving credit facility.
Guarantees and Security. We and each of our wholly-owned domestic subsidiaries guarantee the outstanding indebtedness under the New Senior Credit Facility. Any borrowings, along with the guarantees of the domestic subsidiaries, are further secured by a pledge of substantially all of our consolidated assets, including 65% of the voting equity and 100% of the non-voting equity interest in each of our foreign subsidiaries.
7.Fair Value Measurements
Fair Value of Financial Instruments
The FASB accounting guidance requires disclosure of fair value information about financial instruments, whether or not they are recognized in the accompanying condensed, consolidated balance sheets. Fair value as defined by the guidance is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The fair value estimates of financial instruments are not necessarily indicative of the amounts we might pay or receive in actual market transactions. The use of different market assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts.
Cash and Cash Equivalents. These balances include cash and cash equivalents with maturities of less than three months. The carrying amount approximates fair value due to the short-term maturities of these instruments.
Receivables, Less Allowance for Doubtful Accounts, Accounts Payable and Certain Other Accrued Liabilities. Due to their short-term nature, fair value approximates carrying value.
Long-Term Debt. The fair value of debt at September 30, 2014 and December 31, 2013 is based upon the ask price quoted from an external source, which is considered a Level 2 input.
The following table reflects the carrying value and fair value of our variable-rate long-term debt (in thousands):
|
| | | | | | | | | | | | | | | |
| As of September 30, 2014 | | As of December 31, 2013 |
| Carrying Value | | Fair Value | | Carrying Value | | Fair Value |
Variable-rate long-term debt | $ | 600,000 |
| | $ | 600,000 |
| | $ | 556,914 |
| | $ | 556,914 |
|
Non-Recurring Assets
Non-financial assets such as property, plant and equipment, land, goodwill and intangible assets are also subject to non-recurring fair value measurements if they are deemed to be impaired. The impairment models used for nonfinancial assets depend on the type of asset and are accounted for in accordance with FASB’s guidance on fair value measurement.
During the quarter ended September 30, 2014, the entire balance of $9.2 million of our Vetstreet goodwill was written off in an impairment charge which was included in earnings in the period. Additionally, during the quarter ended September 30, 2014, our Vetstreet long-lived assets were written down to their estimated fair value resulting in an impairment charge of $17.8 million, which was included in earnings in the period. Our Vetstreet long-lived assets balance as of September 30, 2014 was $5.0 million. Both the implied fair value of goodwill and the estimated fair value of long-lived assets were calculated using Level 3 inputs which are described in Note 3.
VCA Inc. and Subsidiaries
Notes to Condensed, Consolidated Financial Statements (Continued)
September 30, 2014
(Unaudited)
8. Calculation of Earnings per Share
Basic earnings per share is calculated by dividing net income by the weighted-average number of shares outstanding during the period. Diluted earnings per share is calculated by dividing net income attributable to VCA Inc. by the weighted-average number of common shares outstanding, after giving effect to all dilutive potential common shares outstanding during the period. Basic and diluted earnings per share were calculated as follows (in thousands, except per share amounts):
|
| | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2014 | | 2013 | | 2014 | | 2013 |
Net income attributable to VCA Inc. | $ | 27,452 |
| | $ | 40,647 |
| | $ | 107,079 |
| | $ | 112,794 |
|
Weighted-average common shares outstanding: | | | | | | | |
Basic | 86,274 |
| | 88,834 |
| | 87,543 |
| | 88,583 |
|
Effect of dilutive potential common shares: | | | | | | | |
Stock options | 324 |
| | 310 |
| | 285 |
| | 318 |
|
Nonvested shares and units | 762 |
| | 701 |
| | 837 |
| | 758 |
|
Diluted | 87,360 |
| | 89,845 |
| | 88,665 |
| | 89,659 |
|
Basic earnings per share | $ | 0.32 |
| | $ | 0.46 |
| | $ | 1.22 |
| | $ | 1.27 |
|
Diluted earnings per share | $ | 0.31 |
| | $ | 0.45 |
| | $ | 1.21 |
| | $ | 1.26 |
|
For the three months ended September 30, 2014 and September 30, 2013, there were no potential common shares excluded from the computation of diluted earnings per share.
There were no potential common shares excluded from the computation of diluted earnings per share for the nine months ended September 30, 2014. For the nine months ended September 30, 2013, potential common shares of 23,538 were excluded from the computation of diluted earnings per share because their inclusion would have had an antidilutive effect.
Our reportable segments are Animal Hospital and Laboratory. Our Animal Hospital segment provides veterinary services for companion animals and sells related retail and pharmaceutical products. Our Laboratory segment provides diagnostic laboratory testing services for veterinarians, both associated with our animal hospitals and those independent of us. Our other operating segments included in “All Other” in the following tables are our Medical Technology business, which sells digital radiography and ultrasound imaging equipment, related computer hardware, software and ancillary services to the veterinary market, our Vetstreet business, which provides online and printed communications, professional education, marketing solutions to the veterinary community and an ecommerce platform for independent animal hospitals, and our Camp Bow Wow business, which primarily franchises the right to operate dog day care, overnight boarding and grooming services. These operating segments do not meet the quantitative requirements for reportable segments. Our operating segments are strategic business units that have different services, products and/or functions. The segments are managed separately because each is a distinct and different business venture with unique challenges, risks and rewards. We also operate a corporate office that provides general and administrative support services for our other segments.
The accounting policies of our segments are essentially the same as those described in the summary of significant accounting policies included in our 2013 Annual Report on Form 10-K. We evaluate the performance of our segments based on gross profit and operating income. For purposes of reviewing the operating performance of our segments, all intercompany sales and purchases are generally accounted for as if they were transactions with independent third parties at current market prices.
VCA Inc. and Subsidiaries
Notes to Condensed, Consolidated Financial Statements (Continued)
September 30, 2014
(Unaudited)
| |
9. | Lines of Business, continued |
The following is a summary of certain financial data for each of our segments (in thousands):
|
| | | | | | | | | | | | | | | | | | | | | | | |
| Animal Hospital | | Laboratory | | All Other | | Corporate | |
Eliminations | | Total |
Three Months Ended September 30, 2014 | | | | | | | | | | | |
External revenue | $ | 395,820 |
| | $ | 77,394 |
| | $ | 25,397 |
| | $ | — |
| | $ | 966 |
| | $ | 499,577 |
|
Intercompany revenue | — |
| | 14,509 |
| | 4,684 |
| | — |
| | (19,193 | ) | | — |
|
Total revenue | 395,820 |
| | 91,903 |
| | 30,081 |
| | — |
| | (18,227 | ) | | 499,577 |
|
Direct costs | 327,283 |
| | 46,879 |
| | 19,945 |
| | — |
| | (18,287 | ) | | 375,820 |
|
Gross profit | 68,537 |
| | 45,024 |
| | 10,136 |
| | — |
| | 60 |
| | 123,757 |
|
Selling, general and administrative expense | 9,269 |
| | 8,610 |
| | 8,023 |
| | 16,890 |
| | — |
| | 42,792 |
|
Operating income (loss) before charges | 59,268 |
| | 36,414 |
| | 2,113 |
| | (16,890 | ) | | 60 |
| | 80,965 |
|
Impairment of goodwill and other long-lived assets | — |
| | — |
| | 27,019 |
| | — |
| | — |
| | 27,019 |
|
Net loss (gain) on sale or disposal of assets | 598 |
| | 7 |
| | — |
| | (135 | ) | | — |
| | 470 |
|
Operating income (loss) | $ | 58,670 |
| | $ | 36,407 |
| | $ | (24,906 | ) | | $ | (16,755 | ) | | $ | 60 |
| | $ | 53,476 |
|
Depreciation and amortization | $ | 15,201 |
| | $ | 2,671 |
| | $ | 1,781 |
| | $ | 688 |
| | $ | (479 | ) | | $ | 19,862 |
|
Capital expenditures | $ | 17,224 |
| | $ | 2,391 |
| | $ | 1,123 |
| | $ | 2,025 |
| | $ | (649 | ) | | $ | 22,114 |
|
Three Months Ended September 30, 2013 | | | | | | | | | | | |
External revenue | $ | 368,868 |
| | $ | 72,877 |
| | $ | 21,482 |
| | $ | — |
| | $ | 828 |
| | $ | 464,055 |
|
Intercompany revenue | — |
| | 13,583 |
| | 5,980 |
| | — |
| | (19,563 | ) | | — |
|
Total revenue | 368,868 |
| | 86,460 |
| | 27,462 |
| | — |
| | (18,735 | ) | | 464,055 |
|
Direct costs | 308,029 |
| | 45,650 |
| | 17,456 |
| | — |
| | (17,757 | ) | | 353,378 |
|
Gross profit | 60,839 |
| | 40,810 |
| | 10,006 |
| | — |
| | (978 | ) | | 110,677 |
|
Selling, general and administrative expense | 8,678 |
| | 7,921 |
| | 7,618 |
| | 14,530 |
| | — |
| | 38,747 |
|
Operating income (loss) before charges | 52,161 |
| | 32,889 |
| | 2,388 |
| | (14,530 | ) | | (978 | ) | | 71,930 |
|
Net (gain) loss on sale or disposal of assets | (110 | ) | | 11 |
| | — |
| | (10 | ) | | — |
| | (109 | ) |
Operating income (loss) | $ | 52,271 |
|
| $ | 32,878 |
| | $ | 2,388 |
| | $ | (14,520 | ) | | $ | (978 | ) | | $ | 72,039 |
|
Depreciation and amortization | $ | 15,037 |
| | $ | 2,554 |
| | $ | 2,087 |
| | $ | 816 |
| | $ | (450 | ) | | $ | 20,044 |
|
Capital expenditures | $ | 15,915 |
| | $ | 1,905 |
| | $ | 872 |
| | $ | 1,795 |
| | $ | (900 | ) | | $ | 19,587 |
|
VCA Inc. and Subsidiaries
Notes to Condensed, Consolidated Financial Statements (Continued)
September 30, 2014
(Unaudited)
| |
9. | Lines of Business, continued |
|
| | | | | | | | | | | | | | | | | | | | | | | |
| Animal Hospital | | Laboratory | | All Other | | Corporate | |
Eliminations | | Total |
Nine Months Ended September 30, 2014 | | | | | | | | | | | |
External revenue | $ | 1,134,184 |
| | $ | 233,497 |
| | $ | 68,055 |
| | $ | — |
| | $ | 2,820 |
| | $ | 1,438,556 |
|
Intercompany revenue | — |
| | 42,895 |
| | 13,859 |
| | — |
| | (56,754 | ) | | — |
|
Total revenue | 1,134,184 |
| | 276,392 |
| | 81,914 |
| | — |
| | (53,934 | ) | | 1,438,556 |
|
Direct costs | 953,511 |
| | 139,245 |
| | 54,161 |
| | — |
| | (53,984 | ) | | 1,092,933 |
|
Gross profit | 180,673 |
| | 137,147 |
| | 27,753 |
| | — |
| | 50 |
| | 345,623 |
|
Selling, general and administrative expense | 28,261 |
| | 24,909 |
| | 23,782 |
| | 47,211 |
| | — |
| | 124,163 |
|
Operating income (loss) before charges | 152,412 |
| | 112,238 |
| | 3,971 |
| | (47,211 | ) | | 50 |
| | 221,460 |
|
Impairment of goodwill and other long-lived assets | — |
| | — |
| | 27,019 |
| | — |
| | — |
| | 27,019 |
|
Net loss (gain) on sale and disposal of assets | 1,180 |
| | (71 | ) | | (1,087 | ) | | (195 | ) | | — |
| | (173 | ) |
Operating income (loss) | $ | 151,232 |
| | $ | 112,309 |
| | $ | (21,961 | ) | | $ | (47,016 | ) | | $ | 50 |
| | $ | 194,614 |
|
Depreciation and amortization | $ | 45,053 |
| | $ | 7,769 |
| | $ | 5,921 |
| | $ | 2,333 |
| | $ | (1,417 | ) | | $ | 59,659 |
|
Capital expenditures | $ | 38,411 |
| | $ | 5,676 |
| | $ | 2,801 |
| | $ | 4,769 |
| | $ | (1,564 | ) | | $ | 50,093 |
|
Nine Months Ended September 30, 2013 | | | | | | | | | | | |
External revenue | $ | 1,074,688 |
| | $ | 223,466 |
| | $ | 67,339 |
| | $ | — |
| | $ | 2,423 |
| | $ | 1,367,916 |
|
Intercompany revenue | — |
| | 41,559 |
| | 16,118 |
| | — |
| | (57,677 | ) | | — |
|
Total revenue | 1,074,688 |
| | 265,025 |
| | 83,457 |
| | — |
| | (55,254 | ) | | 1,367,916 |
|
Direct costs | 908,537 |
| | 136,524 |
| | 54,394 |
| | — |
| | (53,433 | ) | | 1,046,022 |
|
Gross profit | 166,151 |
| | 128,501 |
| | 29,063 |
| | — |
| | (1,821 | ) | | 321,894 |
|
Selling, general and administrative expense | 25,723 |
| | 23,891 |
| | 24,573 |
| | 43,429 |
| | — |
| | 117,616 |
|
Operating income (loss) before charges | 140,428 |
| | 104,610 |
| | 4,490 |
| | (43,429 | ) | | (1,821 | ) | | 204,278 |
|
Net loss (gain) on sale and disposal of assets | 1,459 |
| | 5 |
| | 3 |
| | (280 | ) | | — |
| | 1,187 |
|
Operating income (loss) | $ | 138,969 |
| | $ | 104,605 |
| | $ | 4,487 |
| | $ | (43,149 | ) | | $ | (1,821 | ) | | $ | 203,091 |
|
Depreciation and amortization | $ | 43,108 |
| | $ | 7,651 |
| | $ | 5,989 |
| | $ | 2,370 |
| | $ | (1,335 | ) | | $ | 57,783 |
|
Capital expenditures | $ | 41,682 |
| | $ | 5,641 |
| | $ | 3,244 |
| | $ | 3,741 |
| | $ | (1,626 | ) | | $ | 52,682 |
|
| | | | | | | | | | | |
At September 30, 2014 | | | | | | | | | | | |
Total assets | $ | 1,904,183 |
| | $ | 261,245 |
| | $ | 85,031 |
| | $ | 174,308 |
| | $ | (152,282 | ) | | $ | 2,272,485 |
|
At December 31, 2013 | | | | | | | | | | | |
Total assets | $ | 1,854,609 |
| | $ | 247,591 |
| | $ | 96,245 |
| | $ | 77,153 |
| | $ | (37,817 | ) | | $ | 2,237,781 |
|
VCA Inc. and Subsidiaries
Notes to Condensed, Consolidated Financial Statements (Continued)
September 30, 2014
(Unaudited)
| |
10. | Commitments and Contingencies |
We have certain commitments including operating leases, purchase agreements and acquisition agreements. These items are discussed in detail in our consolidated financial statements and notes thereto included in our 2013 Annual Report on Form 10-K. We also have contingencies as follows:
We have contractual arrangements in connection with certain acquisitions, whereby additional cash may be paid to former owners of acquired companies upon attainment of specified financial criteria as set forth in the respective agreements. The amount to be paid cannot be determined until the earn-out periods have expired and the attainment of criteria is established. If the specified financial criteria are attained, we will be obligated to pay an additional $5.2 million.
In accordance with business combination accounting guidance, contingent consideration, such as earn-out agreements, are recognized as part of the consideration transferred on the acquisition date. A liability is initially recorded based upon its acquisition date fair value. The changes in fair value are recognized in earnings where applicable for each reporting period. The fair value is determined using a contractually stated formula using either a multiple of revenue or Earnings Before Interest, Taxes, Depreciation and Amortization ("EBITDA"). The formulas used to determine the estimated fair value are Level 3 inputs. The changes in fair value were immaterial to our condensed, consolidated financial statements when taken as a whole. We recorded $3.7 million and $2.2 million in earn-out liabilities as of September 30, 2014 and December 31, 2013, respectively, which are included in other accrued liabilities in our consolidated balance sheets.
On May 29, 2013, a former veterinary assistant at one of our animal hospitals filed a purported class action lawsuit against us in the Superior Court of the State of California for the County of Los Angeles, titled Jorge Duran vs. VCA Animal Hospitals, Inc., et. al. The lawsuit seeks to assert claims on behalf of current and former veterinary assistants employed by us in California, and alleges, among other allegations, that we improperly failed to pay regular and overtime wages, improperly failed to provide proper meal and rest periods, and engaged in unfair business practices. The lawsuit seeks damages, statutory penalties, and other relief, including attorneys’ fees and costs. On May 7, 2014, we obtained partial summary judgment, dismissing 4 of the 8 claims of the complaint, including the claims for failure to pay regular and overtime wages. We intend to continue to vigorously defend against the remaining claims in this action. At this time, we are unable to estimate the reasonably possible loss or range of possible loss, but do not believe losses, if any, would have a material effect on our results of operations or financial position taken as a whole.
On July 16, 2014, two additional former veterinary assistants filed a purported class action lawsuit against us in the Superior Court of the State of California for the County of Los Angeles, titled La Kimba Bradsbery and Cheri Brakensiek vs. Vicar Operating, Inc., et. al. The lawsuit seeks to assert claims on behalf of current and former veterinary assistants, kennel assistants, and client service representatives employed by us in California, and alleges, among other allegations, that we improperly failed to pay regular and overtime wages, improperly failed to provide proper meal and rest periods, improperly failed to pay reporting time pay, improperly failed to reimburse for certain business-related expenses, and engaged in unfair business practices. The lawsuit seeks damages, statutory penalties, and other relief, including attorneys’ fees and costs. We currently expect that these two actions will be consolidated with, or related before the same judge hearing, the Duran action discussed above. At this time, we are unable to estimate the reasonably possible loss or range of possible loss, but do not believe losses, if any, would have a material effect on our results of operations or financial position taken as a whole.
On July 12, 2013, an individual who provided courier services with respect to our laboratory clients in California filed a purported class action lawsuit against us in the Superior Court of the State of California for the County of Santa Clara - San Jose Branch, titled Carlos Lopez vs. Logistics Delivery Solutions, LLC, Antech Diagnostics, Inc., et. al. Logistics Delivery Solutions, LLC, a co-defendant in the lawsuit, is a company with which Antech has contracted to provide courier services in California. The lawsuit seeks to assert claims on behalf of individuals who were engaged by Logistics Delivery Solutions, LLC to perform such courier services and alleges, among other allegations, that Logistics Delivery Solutions and Antech Diagnostics improperly classified the plaintiffs as independent contractors, improperly failed to pay overtime wages, and improperly failed to provide proper meal periods. The lawsuit seeks damages, statutory penalties, and other relief, including attorneys' fees and costs. We filed our answer to the complaint on September 13, 2013. Written discovery is currently ongoing. We filed a motion for summary judgment on July 18, 2014, and on October 3, 2014 the court denied our request for summary judgment. We are
VCA Inc. and Subsidiaries
Notes to Condensed, Consolidated Financial Statements (Continued)
September 30, 2014
(Unaudited)
| |
10. | Commitments and Contingencies, continued |
continuing to vigorously defend this action. At this time, we are unable to estimate the reasonably possible loss or range of possible loss, but do not believe losses, if any, would have a material effect on our results of operations or financial position taken as a whole.
On May 12, 2014, an individual client who purchased goods and services from one of our animal hospitals filed a purported class action lawsuit against us in the United States District Court for the Northern District of California, titled Tony M. Graham vs. VCA Antech, Inc. and VCA Animal Hospitals, Inc. The lawsuit seeks to assert claims on behalf of the plaintiff and other individuals who purchased similar goods and services from our animal hospitals and alleges, among other allegations, that we improperly charged such individuals for “biohazard waste management” in connection with the services performed. The lawsuit seeks compensatory and punitive damages in unspecified amounts, and other relief, including attorneys' fees and costs. This case is in an early procedural stage and we intend to vigorously defend this action. At this time, we are unable to estimate the reasonably possible loss or range of possible loss, but do not believe losses, if any, would have a material effect on our results of operations or financial position taken as a whole.
In addition to the lawsuits described above, we are party to ordinary routine legal proceedings and claims incidental to our business, but we are not currently a party to any legal proceeding that we believe would have a material adverse effect on our financial position.
On May 14, 2014, the headquarters of our Medical Technology business in Carlsbad, California was severely damaged by wildfires. There were no injuries to personnel. However, the fire caused severe damage to a substantial portion of the facility. We have worked diligently to satisfy customer requirements and to prevent supply disruptions. We maintain standard insurance coverage for both property damage and business interruption losses. For the three and nine months ended September 30, 2014, we recorded approximately $0.4 million and $17.9 million, respectively, in estimated losses in connection with this event, primarily associated with property damage. This amount is included in operating expenses in our condensed, consolidated income statements, offset by the related insurance recovery of the same amount. We have received insurance proceeds to date of $12.0 million. As of September 30, 2014, we have recorded receivables of $5.9 million remaining from expected insurance recoveries. We continue to assess damages and insurance coverage and we currently do not expect our losses to exceed the applicable insurance coverage.
The effective tax rate of income attributable to VCA for the three and nine months ended September 30, 2014 was 39.9% and 39.3%, respectively, as compared to 38.9% for the year ended December 31, 2013.
VCA Inc. and Subsidiaries
Notes to Condensed, Consolidated Financial Statements (Continued)
September 30, 2014
(Unaudited)
| |
12. | Noncontrolling Interests |
We own some of our animal hospitals in partnerships with noncontrolling interest holders. We consolidate our partnerships in our condensed, consolidated financial statements because our ownership interest in these partnerships is equal to or greater than 50.1% and we control these entities. We record noncontrolling interest in income of subsidiaries equal to our partners’ percentage ownership of the partnerships’ income. We also record changes in the redemption value of our redeemable noncontrolling interests in net income attributable to noncontrolling interests in our condensed, consolidated income statements. We reflect our noncontrolling partners’ cumulative share in the equity of the respective partnerships as either noncontrolling interests in equity, mandatorily redeemable noncontrolling interests in other liabilities, or redeemable noncontrolling interests in temporary equity (mezzanine) in our condensed, consolidated balance sheets.
| |
a. | Mandatorily Redeemable Noncontrolling Interests |
The terms of some of our partnership agreements require us to purchase the partner’s equity in the partnership in the event of the partner’s death. We report these redeemable noncontrolling interests at their estimated redemption value, which approximates fair value, and classify them as liabilities due to the certainty of the related event. Estimated redemption value is determined using either a contractually stated formula or a discounted cash flow technique, both of which are used as an approximation of fair value. The discounted cash flow inputs used to determine the redemption value are Level 3 and include forecasted growth rates, valuation multiples, and the weighted average cost of capital. We recognize changes in the obligation as interest cost in our condensed, consolidated statements of income.
The following table provides a summary of mandatorily redeemable noncontrolling interests included in other liabilities in our condensed, consolidated balance sheets (in thousands):
|
| | | | | | | |
| Income Statement Impact | | Mandatorily Redeemable Noncontrolling Interests |
Balance as of December 31, 2012 | | | $ | 11,047 |
|
Noncontrolling interest expense | $ | 1,475 |
| | |
Redemption value change | 134 |
| | 1,609 |
|
Purchase of noncontrolling interests | | | (658 | ) |
Dissolution of noncontrolling interests | | | (357 | ) |
Distribution to noncontrolling interests | | | (1,437 | ) |
Currency translation adjustment | | | (145 | ) |
Balance as of September 30, 2013 | | | $ | 10,059 |
|
|