| | ||||||||||||||||||||||||||||
| | | |
Amount
to be Registered |
| | |
Proposed
Maximum Offering Price Per Share |
| | |
Proposed
Maximum Aggregate Offering Price(1) |
| | |
Amount of
Registration Fee(2) |
| ||||||||||||
Common Stock, $0.01 par value per share
|
| | | | | 8,625,000 | | | | | | $ | 30.25 | | | | | | $ | 260,906,250 | | | | | | $ | 28,464.87 | | |
|
| | |
Per share
|
| |
Total
|
| ||||||
Public offering price | | | | $ | 30.25 | | | | | $ | 226,875,000.00 | | |
Underwriting discounts and commissions(1) | | | | $ | 1.36125 | | | | | $ | 10,209,375.00 | | |
Proceeds, before expenses, to us | | | | $ | 28.88875 | | | | | $ | 216,665,625.00 | | |
| J.P. Morgan | | |
Jefferies
|
|
| Barclays | | |
KKR
|
| |
Macquarie Capital
|
|
| | | | | S-ii | | | |
| | | | | S-1 | | | |
| | | | | S-6 | | | |
| | | | | S-7 | | | |
| | | | | S-11 | | | |
| | | | | S-15 | | | |
| | | | | S-17 | | | |
| | | | | S-18 | | | |
| | | | | S-19 | | | |
| | | | | S-20 | | | |
| | | | | S-21 | | | |
| | | | | S-25 | | | |
| | | | | S-34 | | | |
| | | | | S-34 | | | |
| | | | | S-34 | | | |
| | | | | S-35 | | |
| | | | | ii | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 10 | | | |
| | | | | 11 | | | |
| | | | | 12 | | | |
| | | | | 13 | | | |
| | | | | 14 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 17 | | |
(Dollars in millions)
|
| |
Three months ended December 31,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
| | |
2020 (Preliminary
and unaudited) |
| |
2019
|
| |
2020 (Preliminary
and unaudited) |
| |
2019
|
| |
2018
|
| |||||||||
Cases
|
| |
Approximately
134,000 |
| | | | 137,699 | | | |
Approximately
459,000 |
| | | | 525,136 | | | | | | 520,741 | | |
Revenues
|
| |
$543.0 to $553.0
|
| | | $ | 517.2 | | | |
$1,855.0 to $1,865.0
|
| | | $ | 1,831.4 | | | | | $ | 1,771.5 | | |
Same-Facility Revenue Growth (days adjusted)(1)
|
| |
5.5% to 6.0%
|
| | | | 7.9% | | | |
(1.9)% to (0.9)%
|
| | | | 7.6% | | | | | | 5.0% | | |
Income (Loss) Before Income Taxes
|
| |
Not Available(4)
|
| | | $ | 27.0 | | | |
Not Available(4)
|
| | | $ | 54.6 | | | | | $ | (69.2) | | |
Adjusted EBITDA(2)
|
| |
$88.0 to $91.0(3)
|
| | | | 84.4 | | | |
$254.0 to $257.0(3)
|
| | | $ | 258.6 | | | | | $ | 234.8 | | |
Cash & Cash Equivalents
|
| |
Approximately $315.0
|
| | | $ | 92.7 | | | |
Approximately $315.0
|
| | | $ | 92.7 | | | | | $ | 184.3 | | |
| | |
Unaudited
|
| |||||||||||||||
| | |
Three months
ended December 31, |
| |
Year ended
December 31, |
| ||||||||||||
(in millions)
|
| |
2019
|
| |
2019
|
| |
2018
|
| |||||||||
Consolidated Statements of Operations Data | | | | | | | | | | | | | | | | | | | |
Income (loss) before income taxes
|
| | | $ | 27.0 | | | | | $ | 54.6 | | | | | $ | (69.2) | | |
Plus (Minus): | | | | | | | | | | | | | | | | | | | |
Net income attributable to non-controlling interests
|
| | | | (41.8) | | | | | | (119.9) | | | | | | (110.1) | | |
Depreciation and amortization
|
| | | | 20.2 | | | | | | 76.5 | | | | | | 67.4 | | |
Interest expense, net
|
| | | | 44.8 | | | | | | 178.9 | | | | | | 147.0 | | |
Equity-based compensation expense
|
| | | | 2.6 | | | | | | 10.2 | | | | | | 9.3 | | |
Transaction, integration and acquisition costs(a)
|
| | | | 19.3 | | | | | | 36.1 | | | | | | 34.0 | | |
Loss (gain) on disposals and deconsolidations, net
|
| | | | 2.6 | | | | | | (4.4) | | | | | | 31.8 | | |
Loss on litigation settlements and other litigation costs(b)
|
| | | | 1.8 | | | | | | 4.6 | | | | | | 46.0 | | |
| | |
Unaudited
|
| |||||||||||||||
| | |
Three months
ended December 31, |
| |
Year ended
December 31, |
| ||||||||||||
(in millions)
|
| |
2019
|
| |
2019
|
| |
2018
|
| |||||||||
Loss on debt extinguishment
|
| | | | — | | | | | | 11.7 | | | | | | — | | |
Tax receivable agreement expense
|
| | | | — | | | | | | 2.4 | | | | | | — | | |
Impairment charges
|
| | | | 7.9 | | | | | | 7.9 | | | | | | 74.4 | | |
Reserve adjustments(c)
|
| | | | — | | | | | | — | | | | | | 2.7 | | |
Contingent acquisition compensation expense
|
| | | | — | | | | | | — | | | | | | 1.5 | | |
Adjusted EBITDA
|
| | | $ | 84.4 | | | | | $ | 258.6 | | | | | $ | 234.8 | | |
| | |
Nine months ended
September 30, |
| |
Year ended
December 31, |
| ||||||||||||||||||||||||
(in millions, except shares and per share amounts)
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
Consolidated Statements of Operations Data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues
|
| | | $ | 1,311.8 | | | | | $ | 1,314.2 | | | | | $ | 1,831.4 | | | | | $ | 1,771.5 | | | | | $ | 1,341.2 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenues
|
| | | | 1,067.4 | | | | | | 1,019.6 | | | | | | 1,407.6 | | | | | | 1,361.4 | | | | | | 1,013.8 | | |
General and administrative expenses
|
| | | | 73.3 | | | | | | 64.9 | | | | | | 88.6 | | | | | | 93.6 | | | | | | 76.0 | | |
Depreciation and amortization
|
| | | | 69.3 | | | | | | 56.3 | | | | | | 76.5 | | | | | | 67.4 | | | | | | 51.9 | | |
Provision for doubtful accounts
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 28.8 | | |
Income from equity investments
|
| | | | (7.6) | | | | | | (6.6) | | | | | | (10.2) | | | | | | (8.9) | | | | | | (6.4) | | |
Loss (gain) on disposals and deconsolidations, net
|
| | | | 7.1 | | | | | | (7.0) | | | | | | (4.4) | | | | | | 31.8 | | | | | | 1.7 | | |
Transaction and integration costs
|
| | | | 15.8 | | | | | | 11.6 | | | | | | 19.0 | | | | | | 31.7 | | | | | | 13.1 | | |
Impairment charges
|
| | | | 33.5 | | | | | | — | | | | | | 7.9 | | | | | | 74.4 | | | | | | — | | |
Grant funds
|
| | | | (33.2) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Loss on debt extinguishment
|
| | | | — | | | | | | 11.7 | | | | | | 11.7 | | | | | | — | | | | | | 18.2 | | |
Loss (gain) on litigation settlements
|
| | | | 1.2 | | | | | | — | | | | | | 0.2 | | | | | | 46.0 | | | | | | (12.5) | | |
Gain on escrow release(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1.2) | | |
Other income
|
| | | | (1.7) | | | | | | (0.4) | | | | | | (1.4) | | | | | | (3.7) | | | | | | (0.5) | | |
Total operating expenses
|
| | | | 1,225.1 | | | | | | 1,150.1 | | | | | | 1,595.5 | | | | | | 1,693.7 | | | | | | 1,182.9 | | |
Operating income
|
| | | | 86.7 | | | | | | 164.1 | | | | | | 235.9 | | | | | | 77.8 | | | | | | 158.3 | | |
Gain on amendment to tax receivable agreement
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16.4 | | |
Tax receivable agreement (expense) benefit
|
| | | | — | | | | | | (2.4) | | | | | | (2.4) | | | | | | — | | | | | | 25.3 | | |
Interest expense, net
|
| | | | (147.8) | | | | | | (134.1) | | | | | | (178.9) | | | | | | (147.0) | | | | | | (117.7) | | |
(Loss) income before income taxes
|
| | | | (61.1) | | | | | | 27.6 | | | | | | 54.6 | | | | | | (69.2) | | | | | | 82.3 | | |
Income tax (benefit) expense
|
| | | | (14.5) | | | | | | 5.1 | | | | | | 9.5 | | | | | | 26.4 | | | | | | 53.6 | | |
Net (loss) income
|
| | | | (46.6) | | | | | | 22.5 | | | | | | 45.1 | | | | | | (95.6) | | | | | | 28.7 | | |
Less: Net income attributable to non-controlling interests
|
| | | | (75.0) | | | | | | (78.1) | | | | | | (119.9) | | | | | | (110.1) | | | | | | (81.7) | | |
Net loss attributable to Surgery Partners, Inc.
|
| | | $ | (121.6) | | | | | $ | (55.6) | | | | | $ | (74.8) | | | | | $ | (205.7) | | | | | $ | (53.0) | | |
Net loss per share attributable to common stockholders
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | (3.09) | | | | | $ | (1.70) | | | | | $ | (2.29) | | | | | $ | (4.96) | | | | | $ | (1.64) | | |
Diluted(2)
|
| | | $ | (3.09) | | | | | $ | (1.70) | | | | | $ | (2.29) | | | | | $ | (4.96) | | | | | $ | (1.64) | | |
Consolidated Statements of Cash Flow Data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by operating activities
|
| | | $ | 238.0 | | | | | $ | 104.1 | | | | | $ | 129.5 | | | | | $ | 144.6 | | | | | $ | 120.9 | | |
Net cash provided by (used in) investing activities
|
| | | $ | 6.8 | | | | | $ | (61.8) | | | | | $ | (85.2) | | | | | $ | (128.9) | | | | | $ | (783.4) | | |
Net cash provided by (used in) financing activities
|
| | | $ | 112.5 | | | | | $ | (115.3) | | | | | $ | (135.9) | | | | | $ | (6.3) | | | | | $ | 767.7 | | |
Other Data (unaudited) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA(3)
|
| | | $ | 165.8 | | | | | $ | 174.2 | | | | | $ | 258.6 | | | | | $ | 234.8 | | | | | $ | 164.3 | | |
Adjusted EBITDA as a % of revenues(3)
|
| | | | 12.6% | | | | | | 13.3% | | | | | | 14.1% | | | | | | 13.3% | | | | | | 12.3% | | |
Number of surgical facilities as of the end of
period(4) |
| | | | 126 | | | | | | 128 | | | | | | 128 | | | | | | 123 | | | | | | 124 | | |
Number of consolidated surgical facilities included as
of the end of period |
| | | | 106 | | | | | | 107 | | | | | | 107 | | | | | | 106 | | | | | | 108 | | |
Cases
|
| | | | 324,888 | | | | | | 387,613 | | | | | | 525,136 | | | | | | 520,741 | | | | | | 468,443 | | |
Same-facility revenue growth (days adjusted)(5)
|
| | | | (3.1)% | | | | | | N/A | | | | | | 7.6% | | | | | | 5.0% | | | | | | N/A | | |
| | |
September 30,
|
| |
Year ended
December 31, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
Consolidated Balance Sheets Data | | | | | | | | | | | | | | | | | | | | | | | | | |
Working capital
|
| | | $ | 302.5 | | | | | $ | 136.4 | | | | | $ | 127.4 | | | | | $ | 239.0 | | |
Total assets
|
| | | | 5,312.9 | | | | | | 4,917.5 | | | | | | 5,018.9 | | | | | | 4,676.3 | | |
Long-term debt, less current maturities
|
| | | | 2,761.3 | | | | | | 2,403.0 | | | | | | 2,524.7 | | | | | | 2,270.9 | | |
Redeemable preferred stock
|
| | | | 424.2 | | | | | | 385.7 | | | | | | 395.0 | | | | | | 359.3 | | |
Total stockholders’ equity
|
| | | | 800.8 | | | | | | 1,006.5 | | | | | | 983.4 | | | | | | 1,098.9 | | |
| | |
Unaudited
|
| |||||||||||||||||||||||||||
| | |
Nine months ended
September 30, |
| |
Year ended
December 31, |
| ||||||||||||||||||||||||
(in millions)
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
Consolidated Statements of Operations Data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Loss) income before income taxes
|
| | | $ | (61.1) | | | | | $ | 27.6 | | | | | $ | 54.6 | | | | | $ | (69.2) | | | | | $ | 82.3 | | |
Plus (Minus): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income attributable to non-controlling interests
|
| | | | (75.0) | | | | | | (78.1) | | | | | | (119.9) | | | | | | (110.1) | | | | | | (81.7) | | |
Depreciation and amortization
|
| | | | 69.3 | | | | | | 56.3 | | | | | | 76.5 | | | | | | 67.4 | | | | | | 51.9 | | |
Interest expense, net
|
| | | | 147.8 | | | | | | 134.1 | | | | | | 178.9 | | | | | | 147.0 | | | | | | 117.7 | | |
Equity-based compensation expense
|
| | | | 9.9 | | | | | | 7.6 | | | | | | 10.2 | | | | | | 9.3 | | | | | | 5.6 | | |
Transaction, integration and acquisition costs(a)
|
| | | | 30.2 | | | | | | 16.8 | | | | | | 36.1 | | | | | | 34.0 | | | | | | 17.0 | | |
Loss (gain) on disposals and deconsolidations, net
|
| | | | 7.1 | | | | | | (7.0) | | | | | | (4.4) | | | | | | 31.8 | | | | | | 1.7 | | |
Loss (gain) on litigation settlements and other litigation costs(b)
|
| | | | 4.9 | | | | | | 2.8 | | | | | | 4.6 | | | | | | 46.0 | | | | | | (12.5) | | |
Loss on debt extinguishment
|
| | | | — | | | | | | 11.7 | | | | | | 11.7 | | | | | | — | | | | | | 18.2 | | |
Tax receivable agreement expense (benefit)
|
| | | | — | | | | | | 2.4 | | | | | | 2.4 | | | | | | — | | | | | | (25.3) | | |
Impairment charges
|
| | | | 33.5 | | | | | | — | | | | | | 7.9 | | | | | | 74.4 | | | | | | — | | |
Reserve adjustments(c)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2.7 | | | | | | — | | |
Contingent acquisition compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1.5 | | | | | | 7.0 | | |
Gain on escrow release
|
| | | | (0.8) | | | | | | — | | | | | | — | | | | | | — | | | | | | (1.2) | | |
Gain on amendment to tax receivable agreement
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (16.4) | | |
Adjusted EBITDA
|
| | | $ | 165.8 | | | | | $ | 174.2 | | | | | $ | 258.6 | | | | | $ | 234.8 | | | | | $ | 164.3 | | |
| | |
As of September 30, 2020
|
| |||||||||
(dollars in millions)
|
| |
Actual
|
| |
As Adjusted
|
| ||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Cash and cash equivalents
|
| | | $ | 450.0 | | | | | | 666.3 | | |
Debt: | | | | | | | | | | | | | |
Senior secured revolving credit facility(1)
|
| | | | — | | | | | | — | | |
Senior secured term loan(2)
|
| | | | 1,543.1 | | | | | | 1,543.1 | | |
6.750% senior unsecured notes due 2025
|
| | | | 370.0 | | | | | | 370.0 | | |
10.000% senior unsecured notes due 2027
|
| | | | 545.0 | | | | | | 545.0 | | |
Notes payable and other secured loans
|
| | | | 138.4 | | | | | | 138.4 | | |
Finance lease obligations
|
| | | | 242.7 | | | | | | 242.7 | | |
Less: unamortized debt issuance costs, discount and premium, net
|
| | | | (16.8) | | | | | | (16.8) | | |
Total debt
|
| | | | 2,822.4 | | | | | | 2,822.4 | | |
Series A Convertible Preferred Stock 310,000 shares authorized, issued and outstanding; $424.2 redemption value
|
| | | | 424.2 | | | | | | 424.2 | | |
Non-controlling interests-redeemable
|
| | | | 304.7 | | | | | | 304.7 | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Common stock, $0.01 par value, 300,000,000 shares authorized, 50,494,605 shares issued and outstanding at September 30, 2020 actual; 57,994,605 as adjusted
|
| | | | 0.5 | | | | | | 0.6 | | |
Preferred Stock, $0.01 par value, 20,000,000 shares authorized, no shares issued or outstanding
|
| | | | — | | | | | | — | | |
Other stockholders’ equity
|
| | | | 100.7 | | | | | | 316.9 | | |
Total Surgery Partners, Inc. stockholders’ equity
|
| | | | 101.2 | | | | | | 317.5 | | |
Non-controlling interests—non-redeemable
|
| | | | 699.6 | | | | | | 699.6 | | |
Total equity
|
| | | | 800.8 | | | | | | 1,017.1 | | |
Total capitalization
|
| | | $ | 4,352.1 | | | | | | 4,568.4 | | |
|
Public offering price per share
|
| | | | | | | | | $ | 30.25 | | |
|
Net tangible book value per share as of September 30, 2020
|
| | | $ | (36.83) | | | | |||||
|
Increase per share attributable to new investors
|
| | | | 8.49 | | | | | | | | |
|
As-adjusted net tangible book value per share after this offering
|
| | | | | | | | | | (28.34) | | |
|
Net dilution per share to new investors
|
| | | | | | | | | $ | 58.59 | | |
Underwriter
|
| |
Number of
shares |
| |||
J.P. Morgan Securities LLC
|
| | | | 2,096,042 | | |
Jefferies LLC
|
| | | | 2,096,042 | | |
Barclays Capital Inc.
|
| | | | 1,891,250 | | |
KKR Capital Markets LLC
|
| | | | 850,000 | | |
Macquarie Capital (USA) Inc.
|
| | | | 566,666 | | |
Total
|
| | | | 7,500,000 | | |
| | |
Without option to
purchase additional shares exercise |
| |
With option to
purchase additional shares exercise |
| ||||||
Per Share
|
| | | $ | 1.36125 | | | | | $ | 1.36125 | | |
Total
|
| | | $ | 10,209,375.00 | | | | | $ | 11,740,781.25 | | |
| | |
Page
|
| |||
| | | | ii | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 10 | | | |
| | | | 11 | | | |
| | | | 12 | | | |
| | | | 13 | | | |
| | | | 14 | | | |
| | | | 15 | | | |
| | | | 16 | | | |
| | | | 17 | | |
| J.P. Morgan | | |
Jefferies
|
|
| Barclays | | |
KKR
|
| |
Macquarie Capital
|
|