|
Delaware
(State or other jurisdiction of incorporation or organization) |
| |
8082
(Primary Standard Industrial Classification Code Number) |
| |
82-5064049
(I.R.S. Employer Identification No.) |
|
|
Tracey A. Zaccone, Esq.
Paul, Weiss, Rifkind, Wharton & Garrison LLP 1285 Avenue of the Americas New York, New York 10019 Telephone: (212) 373-3000 |
| |
Ilir Mujalovic, Esq.
Shearman & Sterling LLP 599 Lexington Avenue New York, New York 10022 Telephone: (212) 848-5313 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☒
|
| |
Smaller reporting company
☐
|
|
| | | |
Emerging growth company
☒
|
|
| | ||||||||||||||
Title of Each Class of Securities to be Registered
|
| | |
Proposed Maximum
Aggregate Offering Price(1)(2) |
| | |
Amount of
Registration Fee(3) |
| ||||||
Common Stock, par value $0.001 per share
|
| | | | $ | 100,000,000 | | | | | | $ | 10,910 | | |
| | | | | 1 | | | |
| | | | | 23 | | | |
| | | | | 69 | | | |
| | | | | 70 | | | |
| | | | | 72 | | | |
| | | | | 73 | | | |
| | | | | 74 | | | |
| | | | | 76 | | | |
| | | | | 78 | | | |
| | | | | 79 | | | |
| | | | | 106 | | | |
| | | | | 144 | | | |
| | | | | 150 | | | |
| | | | | 162 | | | |
| | | | | 164 | | | |
| | | | | 167 | | | |
| | | | | 172 | | | |
| | | | | 175 | | | |
| | | | | 179 | | | |
| | | | | 188 | | | |
| | | | | 188 | | | |
| | | | | 188 | | | |
| | | | | F-1 | | |
| | |
Six Months Ended
June 30, 2021 |
| |||||||||
| | |
Low
|
| |
High
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Statement of Operations Data: | | | | | | | | | | | | | |
Revenues
|
| | | $ | | | | | $ | | | ||
Operating expenses
|
| | | $ | | | | | $ | | | ||
Gross Margin
|
| | | | % | | | | | | % | | |
Net income
|
| | | $ | | | | | $ | | | ||
Key Performance Indicators: | | | | | | | | | | | | | |
EBITDA(a)
|
| | | $ | | | | | $ | | | ||
Adjusted EBITDA(a)
|
| | | $ | | | | | $ | | | ||
Adjusted EBITDA Margin(a)
|
| | | | % | | | | | | % | | |
Adjusted EBITDA less Base Patient Capex(b)
|
| | | $ | | | | | $ | | | ||
Adjusted EBITDA less Base Patient Capex Margin(b)
|
| | | | % | | | | | | % | | |
| | |
Six Months Ended
June 30, 2021 |
| |||||||||
| | |
Low
|
| |
High
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Net income
|
| | | $ | | | | | $ | | | ||
Interest expense(1)
|
| |
|
| |
|
| ||||||
Income tax (2)
|
| |
|
| |
|
| ||||||
Depreciation and amortization(3)
|
| | | | | | | | | | | ||
EBITDA
|
| |
|
| |
|
| ||||||
Adjustments(4)
|
| | | | | | | | | | | ||
Adjusted EBITDA
|
| |
|
| |
|
| ||||||
Adjusted EBITDA Margin(5)
|
| | | | % | | | | | | % | | |
| | |
Six Months Ended
June 30, 2021 |
| |||||||||
| | |
Low
|
| |
High
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Adjusted EBITDA
|
| | | $ | | | | | $ | | | ||
Revenue
|
| |
|
| |
|
| ||||||
Adjusted EBITDA Margin
|
| | | | % | | | | | | % | | |
| | |
Six Months Ended
June 30, 2021 |
| |||||||||
| | |
Low
|
| |
High
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Net cash provided by operating activities
|
| | | $ | | | | | $ | | | ||
Gain on sales of property and equipment
|
| |
|
| |
|
| ||||||
Other
|
| |
|
| |
|
| ||||||
Changes in Operating Assets and Liabilities (excluding interest and taxes)
|
| |
|
| |
|
| ||||||
Interest Income
|
| |
|
| |
|
| ||||||
Interest Paid
|
| |
|
| |
|
| ||||||
Income Taxes Paid
|
| |
|
| |
|
| ||||||
Adjustments
|
| |
|
| |
|
| ||||||
Base Patient Capex(1)
|
| | | | | | | | | | | ||
Adjusted EBITDA less Base Patient Capex(2)
|
| | | | | | | | | | | ||
Adjusted EBITDA less Base Patient Capex Margin(3)
|
| | | | % | | | | | | % | | |
| | |
Six Months Ended
June 30, 2021 |
| |||||||||
| | |
Low
|
| |
High
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Adjusted EBITDA less Base Patient Capex
|
| | | $ | | | | | $ | | | ||
Revenue
|
| |
|
| |
|
| ||||||
Adjusted EBITDA less Base Patient Capex Margin
|
| | | | % | | | | | | % | | |
| | |
Three Months Ended
March 31, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
(in thousands, except per share data)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Summary Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues
|
| | | $ | 142,003 | | | | | $ | 110,842 | | | | | $ | 503,183 | | | | | $ | 408,304 | | |
Cost of revenues:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Product and supply costs
|
| | | | 18,955 | | | | | | 15,357 | | | | | | 69,698 | | | | | | 57,352 | | |
Patent service equipment depreciation
|
| | | | 19,177 | | | | | | 16,648 | | | | | | 68,872 | | | | | | 57,610 | | |
Operating expenses
|
| | | | 16,032 | | | | | | 14,690 | | | | | | 59,559 | | | | | | 53,134 | | |
Total cost of revenues
|
| | | | 54,164 | | | | | | 46,695 | | | | | | 198,129 | | | | | | 168,096 | | |
Gross profit
|
| | | | 87,839 | | | | | | 64,147 | | | | | | 305,054 | | | | | | 240,208 | | |
Gross Margin
|
| | | | 61.9% | | | | | | 57.9% | | | | | | 60.6% | | | | | | 58.8% | | |
Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative
|
| | | | 59,222 | | | | | | 48,276 | | | | | | 221,838 | | | | | | 183,967 | | |
Depreciation and amortization
|
| | | | 2,805 | | | | | | 1,297 | | | | | | 7,913 | | | | | | 5,190 | | |
Total expenses
|
| | | | 62,027 | | | | | | 49,573 | | | | | | 229,751 | | | | | | 189,157 | | |
Operating income
|
| | | | 25,812 | | | | | | 14,574 | | | | | | 75,303 | | | | | | 51,051 | | |
Other expenses (income): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense, net
|
| | | | 8,301 | | | | | | 14,619 | | | | | | 45,661 | | | | | | 52,481 | | |
Loss on debt refinance
|
| | | | — | | | | | | — | | | | | | 1,700 | | | | | | 4,637 | | |
Other (income) expense, net
|
| | | | (7) | | | | | | 54 | | | | | | 145 | | | | | | (722) | | |
Total other expense
|
| | | | 8,294 | | | | | | 14,673 | | | | | | 47,506 | | | | | | 56,396 | | |
Income (loss) before income taxes
|
| | | | 17,518 | | | | | | (99) | | | | | | 27,797 | | | | | | (5,345) | | |
Income tax expense (benefit)
|
| | | | 4,674 | | | | | | 97 | | | | | | (91,363) | | | | | | (9,148) | | |
Net income (loss)
|
| | | $ | 12,844 | | | | | $ | (196) | | | | | $ | 119,160 | | | | | $ | 3,803 | | |
Basic and diluted earnings (loss) per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) per share(1)
|
| | | $ | 1.61 | | | | | $ | (0.02) | | | | | $ | 14.90 | | | | | $ | 0.48 | | |
Weighted average shares outstanding: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted(2)
|
| | | | 8,000.00 | | | | | | 8,000.00 | | | | | | 8,000.00 | | | | | | 8,000.00 | | |
| | |
As of March 31,
|
| |
As of December 31,
|
| ||||||||||||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Summary Balance Sheet Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets
|
| | | $ | 140,918 | | | | | $ | 130,986 | | | | | $ | 129,625 | | | | | $ | 116,944 | | |
Property and equipment, net
|
| | | | 189,733 | | | | | | 141,179 | | | | | | 177,707 | | | | | | 137,413 | | |
Total assets
|
| | | | 697,764 | | | | | | 534,442 | | | | | | 668,510 | | | | | | 516,958 | | |
Current liabilities
|
| | | | 150,202 | | | | | | 125,674 | | | | | | 147,880 | | | | | | 112,986 | | |
Other long-term liabilities
|
| | | | 11,124 | | | | | | 9,762 | | | | | | 11,155 | | | | | | 6,732 | | |
Deferred tax liability
|
| | | | — | | | | | | 23,370 | | | | | | — | | | | | | 23,370 | | |
Debt, less current portion
|
| | | | 493,836 | | | | | | 465,234 | | | | | | 479,717 | | | | | | 463,272 | | |
Total liabilities
|
| | | | 655,162 | | | | | | 624,040 | | | | | | 638,752 | | | | | | 606,360 | | |
Total stockholders’ equity (deficit)
|
| | | | 42,602 | | | | | | (89,598) | | | | | | 29,758 | | | | | | (89,402) | | |
| | |
Three Months Ended
March 31, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Operational and Other Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA(1)
|
| | | $ | 47,801 | | | | | $ | 32,465 | | | | | $ | 150,243 | | | | | $ | 109,936 | | |
Adjusted EBITDA(1)
|
| | | | 48,440 | | | | | | 32,568 | | | | | | 152,615 | | | | | | 115,651 | | |
Adjusted EBITDA Margin(1)
|
| | | | 34.1% | | | | | | 29.4% | | | | | | 30.3% | | | | | | 28.3% | | |
Adjusted EBITDA less Base Patient Capex(1)
|
| | | | 32,310 | | | | | | 21,585 | | | | | | 99,321 | | | | | | 65,284 | | |
Adjusted EBITDA less Base Patient Capex Margin(1)
|
| | | | 22.8% | | | | | | 19.5% | | | | | | 19.7% | | | | | | 16.0% | | |
| | |
Three Months Ended
March 31, |
| |
Year ended
December 31, |
| ||||||||||||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Net income
|
| | | $ | 12,844 | | | | | $ | (196) | | | | | $ | 119,160 | | | | | $ | 3,803 | | |
Interest expense(1)
|
| | | | 8,301 | | | | | | 14,619 | | | | | | 45,661 | | | | | | 52,481 | | |
Income tax (benefit)(2)
|
| | | | 4,674 | | | | | | 97 | | | | | | (91,363) | | | | | | (9,148) | | |
Depreciation and amortization(3)
|
| | | | 21,982 | | | | | | 17,945 | | | | | | 76,785 | | | | | | 62,800 | | |
EBITDA
|
| | | | 47,801 | | | | | | 32,465 | | | | | $ | 150,243 | | | | | $ | 109,936 | | |
Loss on debt refinance(4)
|
| | | | — | | | | | | — | | | | | | 1,700 | | | | | | 4,637 | | |
Adjustments(5)
|
| | | | 639 | | | | | | 103 | | | | | | 672 | | | | | | 1,078 | | |
Adjusted EBITDA
|
| | | | 48,440 | | | | | | 32,568 | | | | | $ | 152,615 | | | | | $ | 115,651 | | |
Adjusted EBITDA Margin(6)
|
| | | | 34.1% | | | | | | 29.4% | | | | | | 30.3% | | | | | | 28.3% | | |
| | |
Three Months Ended
March 31, |
| |
Year ended
December 31, |
| ||||||||||||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Adjusted EBITDA
|
| | | $ | 48,440 | | | | | $ | 32,568 | | | | | $ | 152,615 | | | | | $ | 115,651 | | |
Revenue
|
| | | | 142,003 | | | | | | 110,842 | | | | | | 503,183 | | | | | | 408,304 | | |
Adjusted EBITDA Margin
|
| | | | 34.1% | | | | | | 29.4% | | | | | | 30.3% | | | | | | 28.3% | | |
| | |
Three Months Ended
March |
| |
Years Ended
December 31 |
| ||||||||||||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Net cash provided by operating activities
|
| | | $ | 41,143 | | | | | $ | 31,057 | | | | | $ | 139,096 | | | | | $ | 100,443 | | |
Gain on sales of property and equipment
|
| | | | 424 | | | | | | 28 | | | | | | 552 | | | | | | 996 | | |
Other
|
| | | | — | | | | | | — | | | | | | 481 | | | | | | — | | |
Changes in Operating Assets and Liabilities (excluding interest
and taxes) |
| | | | 2,477 | | | | | | (2,456) | | | | | | (3,981) | | | | | | 955 | | |
Interest Income
|
| | | | (1) | | | | | | (117) | | | | | | (118) | | | | | | (635) | | |
Interest Paid
|
| | | | 3,743 | | | | | | 3,940 | | | | | | 15,933 | | | | | | 12,736 | | |
Income Taxes Paid
|
| | | | 15 | | | | | | 13 | | | | | | (20) | | | | | | 78 | | |
Adjustments
|
| | | | 639 | | | | | | 103 | | | | | | 672 | | | | | | 1,078 | | |
Base Patient Capex(1)
|
| | | | 16,130 | | | | | | 10,983 | | | | | | 53,294 | | | | | | 50,367 | | |
Adjusted EBITDA less Base Patient Capex(2)
|
| | | $ | 32,310 | | | | | $ | 21,585 | | | | | $ | 99,321 | | | | | $ | 65,284 | | |
Adjusted EBITDA less Base Patient Capex Margin(3)
|
| | | | 22.8% | | | | | | 19.5% | | | | | | 19.7% | | | | | | 16.0% | | |
| | |
Three Months Ended
March 31, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Adjusted EBITDA less Base Patient Capex
|
| | | $ | 32,310 | | | | | $ | 21,585 | | | | | $ | 99,321 | | | | | $ | 65,284 | | |
Revenue | | | | $ | 142,003 | | | | | $ | 110,842 | | | | | $ | 503,183 | | | | | $ | 408,304 | | |
Adjusted EBITDA less Base Patient Capex Margin
|
| | | | 22.8% | | | | | | 19.5% | | | | | | 19.7% | | | | | | 16.0% | | |
| | |
As of March 31, 2021
|
| |||||||||
(In thousands, except share and per share amounts)
|
| |
Actual
|
| |
As Adjusted(6)
|
| ||||||
Cash and cash equivalents
|
| | | $ | 55,002 | | | | | $ | | | |
Rotech Healthcare Inc. Credit Facility
|
| | | $ | 343,813 | | | | | $ | 343,813 | | |
Term Loan A(1)
|
| | | | 330,813 | | | | | | 330,813 | | |
Acquisition Revolving Credit Facility(2)
|
| | | | 13,000 | | | | | | 13,000 | | |
Working Capital Revolving Credit Facility(3)
|
| | | | — | | | | | | — | | |
Rotech Healthcare Holdings Credit Facility(4)
|
| | | | 149,268 | | | | | | — | | |
Capital Leases(5)
|
| | | | 37,067 | | | | | | 37,067 | | |
Rotech Healthcare Holdings Inc. common stock, par value $0.001 per share, 9,600,000 shares authorized, 8,000,000 shares issued and outstanding, actual; shares authorized, shares issued and outstanding, as adjusted
|
| | | | 8 | | | | | | | | |
Additional paid-in capital
|
| | | | 125,911 | | | | | | | | |
Accumulated deficit
|
| | | | (83,317) | | | | | | | | |
Total stockholders’ equity
|
| | | | 42,602 | | | | | | | | |
Total capitalization
|
| | | $ | 572,750 | | | | | $ | | | |