| | |
Per share
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 24.50 | | | | | $ | 575,000,006.00 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 0.8575 | | | | | $ | 20,125,000.21 | | |
Proceeds, before expenses, to us
|
| | | $ | 23.6425 | | | | | $ | 554,875,005.79 | | |
|
RBC Capital Markets
|
| | KKR | | |
Macquarie Capital
|
| | Mizuho | | |
SVB Securities
|
|
| | | | | S-1 | | | |
| | | | | S-2 | | | |
| | | | | S-4 | | | |
| | | | | S-5 | | | |
| | | | | S-9 | | | |
| | | | | S-11 | | | |
| | | | | S-12 | | | |
| | | | | S-13 | | | |
| | | | | S-14 | | | |
| | | | | S-15 | | | |
| | | | | S-16 | | | |
| | | | | S-20 | | | |
| | | | | S-29 | | | |
| | | | | S-29 | | | |
| | | | | S-29 | | | |
| | | | | S-30 | | |
| | |
Page
|
| |||
| | | | ii | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 10 | | | |
| | | | 11 | | | |
| | | | 12 | | | |
| | | | 13 | | | |
| | | | 14 | | | |
| | | | 15 | | | |
| | | | 16 | | | |
| | | | 17 | | |
| | |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||||||||
(in millions, except shares and per share amounts)
|
| |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||
Consolidated Statements of Operations Data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues
|
| | | $ | 1,832.2 | | | | | $ | 1,614.9 | | | | | $ | 2,225.1 | | | | | $ | 1,860.1 | | | | | $ | 1,831.4 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenues
|
| | | | 1,441.6 | | | | | | 1,270.6 | | | | | | 1,733.7 | | | | | | 1,480.3 | | | | | | 1,407.6 | | |
General and administrative expenses
|
| | | | 73.5 | | | | | | 76.8 | | | | | | 104.0 | | | | | | 97.1 | | | | | | 88.6 | | |
Depreciation and amortization
|
| | | | 85.2 | | | | | | 76.1 | | | | | | 98.8 | | | | | | 94.8 | | | | | | 76.5 | | |
Income from equity investments
|
| | | | (8.1) | | | | | | (8.5) | | | | | | (11.3) | | | | | | (10.8) | | | | | | (10.2) | | |
Loss (gain) on disposals and deconsolidations, net
|
| | | | 3.2 | | | | | | 2.0 | | | | | | 2.2 | | | | | | 5.7 | | | | | | (4.4) | | |
Transaction and integration costs
|
| | | | 27.8 | | | | | | 24.7 | | | | | | 39.8 | | | | | | 23.2 | | | | | | 19.0 | | |
Impairment charges
|
| | | | — | | | | | | — | | | | | | — | | | | | | 33.5 | | | | | | 7.9 | | |
Grant funds
|
| | | | (1.8) | | | | | | (20.0) | | | | | | (37.9) | | | | | | (46.2) | | | | | | — | | |
Loss on debt extinguishment
|
| | | | — | | | | | | 9.1 | | | | | | 9.1 | | | | | | — | | | | | | 11.7 | | |
Loss (gain) on litigation settlements
|
| | | | (32.8) | | | | | | — | | | | | | — | | | | | | 1.2 | | | | | | 0.2 | | |
Other income
|
| | | | (7.4) | | | | | | (3.3) | | | | | | (15.5) | | | | | | (1.7) | | | | | | (1.4) | | |
Total operating expenses
|
| | | | 1,581.2 | | | | | | 1,427.5 | | | | | | 1,922.9 | | | | | | 1,677.1 | | | | | | 1,595.5 | | |
Operating income
|
| | | | 251.0 | | | | | | 187.4 | | | | | | 302.2 | | | | | | 183.0 | | | | | | 235.9 | | |
Tax receivable agreement expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2.4) | | |
Interest expense, net
|
| | | | (173.9) | | | | | | (160.9) | | | | | | (221.0) | | | | | | (201.8) | | | | | | (178.9) | | |
Income (loss) before income taxes
|
| | | | 77.1 | | | | | | 26.5 | | | | | | 81.2 | | | | | | (18.8) | | | | | | 54.6 | | |
Income tax (benefit) expense
|
| | | | 13.4 | | | | | | (1.3) | | | | | | 10.5 | | | | | | (20.1) | | | | | | 9.5 | | |
Net income (loss)
|
| | | | 63.7 | | | | | | 27.8 | | | | | | 70.7 | | | | | | 1.3 | | | | | | 45.1 | | |
Less: Net income attributable to non-controlling
interests |
| | | | (94.9) | | | | | | (98.6) | | | | | | (141.6) | | | | | | (117.4) | | | | | | (119.9) | | |
| | |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||||||||
(in millions, except shares and per share amounts)
|
| |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||
Net loss attributable to Surgery Partners, Inc.
|
| | | | (31.2) | | | | | | (70.8) | | | | | | (70.9) | | | | | | (116.1) | | | | | | (74.8) | | |
Net loss per share attributable to common stockholders
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | (0.35) | | | | | | (1.19) | | | | | | (1.12) | | | | | | (3.19) | | | | | | (2.29) | | |
Diluted(1)
|
| | | | (0.35) | | | | | | (1.19) | | | | | | (1.12) | | | | | | (3.19) | | | | | | (2.29) | | |
Consolidated Statements of Cash Flow Data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by operating activities
|
| | | | 151.6 | | | | | | 67.4 | | | | | | 87.1 | | | | | | 246.9 | | | | | | 129.5 | | |
Net cash provided by (used in) investing activities
|
| | | | (235.7) | | | | | | (141.7) | | | | | | (331.7) | | | | | | (88.4) | | | | | | (85.2) | | |
Net cash provided by (used in) financing activities
|
| | | | (151.0) | | | | | | 86.5 | | | | | | 316.3 | | | | | | 66.7 | | | | | | (135.9) | | |
Other Data (unaudited) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA(2)
|
| | | | 259.4 | | | | | | 225.2 | | | | | | 339.6 | | | | | | 256.6 | | | | | | 258.6 | | |
Adjusted EBITDA as a % of revenues(2)
|
| | | | 14.2% | | | | | | 13.9% | | | | | | 15.3% | | | | | | 13.8% | | | | | | 14.1% | | |
Number of surgical facilities as of the end of period(3)
|
| | | | 145 | | | | | | 127 | | | | | | 126 | | | | | | 127 | | | | | | 128 | | |
Number of consolidated surgical facilities included as
of the end of period |
| | | | 117 | | | | | | 110 | | | | | | 109 | | | | | | 107 | | | | | | 107 | | |
Cases
|
| | | | 438,588 | | | | | | 404,297 | | | | | | 549,383 | | | | | | 459,420 | | | | | | 525,136 | | |
Same-facility revenue growth (days adjusted)(4)
|
| | | | 6.6% | | | | | | 21.7% | | | | | | 18.1% | | | | | | (1.5)% | | | | | | 7.6% | | |
| | |
As of
September 30, |
| |
As of
December 31, |
| ||||||||||||||||||||||||
(in millions)
|
| |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||
Consolidated Balance Sheets Data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Working capital
|
| | | $ | 114.0 | | | | | $ | 301.2 | | | | | $ | 409.3 | | | | | $ | 244.7 | | | | | $ | 127.4 | | |
Total assets
|
| | | | 6,536.5 | | | | | | 5,631.6 | | | | | | 6,117.6 | | | | | | 5,413.2 | | | | | | 5,018.9 | | |
Long-term debt, less current maturities
|
| | | | 3,102.6 | | | | | | 2,791.9 | | | | | | 2,878.4 | | | | | | 2,792.4 | | | | | | 2,524.7 | | |
Redeemable preferred stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | 434.5 | | | | | | 395.0 | | |
Total stockholders’ equity
|
| | | | 2,105.4 | | | | | | 1,552.0 | | | | | | 1,969.6 | | | | | | 882.1 | | | | | | 983.4 | | |
| | |
Unaudited
|
| | | | ||||||||||||||||||||||||
| | |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||||||||
(in millions)
|
| |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||
Consolidated Statements of Operations Data
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income (loss) before income taxes
|
| | | $ | 77.1 | | | | | $ | 26.5 | | | | | $ | 81.2 | | | | | $ | (18.8) | | | | | $ | 54.6 | | |
Plus (Minus): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income attributable to non-controlling
interests |
| | | | (94.9) | | | | | | (98.6) | | | | | | (141.6) | | | | | | (117.4) | | | | | | (119.9) | | |
Depreciation and amortization
|
| | | | 85.2 | | | | | | 76.1 | | | | | | 98.8 | | | | | | 94.8 | | | | | | 76.5 | | |
Interest expense, net
|
| | | | 173.9 | | | | | | 160.9 | | | | | | 221.0 | | | | | | 201.8 | | | | | | 178.9 | | |
Equity-based compensation expense
|
| | | | 13.0 | | | | | | 13.4 | | | | | | 17.4 | | | | | | 13.2 | | | | | | 10.2 | | |
Transaction, integration and acquisition costs(a)
|
| | | | 28.4 | | | | | | 31.0 | | | | | | 46.1 | | | | | | 38.2 | | | | | | 36.1 | | |
Impairment charges
|
| | | | — | | | | | | — | | | | | | — | | | | | | 33.5 | | | | | | 7.9 | | |
Loss (gain) on disposals and deconsolidations, net
|
| | | | 3.2 | | | | | | 2.0 | | | | | | 2.2 | | | | | | 5.7 | | | | | | (4.4) | | |
Loss (gain) on litigation settlements and other litigation costs(b)
|
| | | | (27.6) | | | | | | 4.3 | | | | | | 5.6 | | | | | | 6.4 | | | | | | 4.6 | | |
Gain on escrow release
|
| | | | — | | | | | | — | | | | | | — | | | | | | (0.8) | | | | | | — | | |
(Gain) loss on debt extinguishment
|
| | | | — | | | | | | 9.1 | | | | | | 9.1 | | | | | | — | | | | | | 11.7 | | |
Tax receivable agreement expense
(benefit) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2.4 | | |
Hurricane-related operating losses(c)
|
| | | | 1.1 | | | | | | 0.5 | | | | | | (0.2) | | | | | | — | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | 259.4 | | | | | $ | 225.2 | | | | | $ | 339.6 | | | | | $ | 256.6 | | | | | $ | 258.6 | | |
| | |
As of September 30, 2022
|
| |||||||||
(dollars in millions)
|
| |
Actual
|
| |
As Adjusted
|
| ||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Cash and cash equivalents
|
| | | $ | 154.8 | | | | | | 552.8 | | |
Debt: | | | | | | | | | | | | | |
Senior secured revolving credit facility
|
| | | | — | | | | | | — | | |
Senior secured term loan(1)
|
| | | | 1,519.6 | | | | | | 1,519.6 | | |
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
|
| | | | 215.3 | | | | | | 215.3 | | |
Finance lease obligations
|
| | | | 584.0 | | | | | | 584.0 | | |
Less: unamortized debt issuance costs, discount and premium,
net |
| | | | (14.4) | | | | | | (14.4) | | |
Total debt
|
| | | | 3,219.5 | | | | | | 3,219.5 | | |
Non-controlling interests-redeemable
|
| | | | 338.8 | | | | | | 338.8 | | |
Stockholders’ equity (deficit): | | | | | | | | | | | | | |
Common stock, $0.01 par value, 300,000,000 shares authorized, 89,956,181 shares issued and outstanding at September 30, 2022 actual; 113,425,569 as adjusted
|
| | | | 0.9 | | | | | | 1.1 | | |
Preferred Stock, $0.01 par value, 20,310,000 shares authorized, no shares issued or outstanding
|
| | | | — | | | | | | — | | |
Additional paid in-capital
|
| | | | 1,623.1 | | | | | | 2,145.8 | | |
Accumulated other comprehensive income
|
| | | | 82.8 | | | | | | 82.8 | | |
Retained deficit
|
| | | | (533.9) | | | | | | (533.9) | | |
Total Surgery Partners, Inc. stockholders’ equity
|
| | | | 1,172.9 | | | | | | 1,694.7 | | |
Non-controlling interests—non-redeemable
|
| | | | 932.5 | | | | | | 932.5 | | |
Total equity
|
| | | | 2,105.4 | | | | | | 2,627.2 | | |
Total capitalization
|
| | | $ | 5,324.9 | | | | | | 5,846.7 | | |
|
Public offering price per share
|
| | | | | | | | | $ | 24.50 | | |
|
Net tangible book value per share as of September 30, 2022
|
| | | $ | (19.37) | | | | | | | | |
|
Increase per share attributable to new investors
|
| | | $ | 11.44 | | | | | | | | |
|
As-adjusted net tangible book value per share after this offering
|
| | | | | | | | | $ | (7.93) | | |
|
Net dilution per share to new investors
|
| | | | | | | | | $ | 32.43 | | |
Underwriter
|
| |
Number of
Shares |
| |||
BofA Securities, Inc.
|
| | | | 4,391,047 | | |
J.P. Morgan Securities LLC
|
| | | | 4,391,047 | | |
Barclays Capital Inc.
|
| | | | 4,391,047 | | |
Jefferies LLC
|
| | | | 4,391,047 | | |
RBC Capital Markets, LLC
|
| | | | 1,968,400 | | |
KKR Capital Markets LLC
|
| | | | 984,200 | | |
Macquarie Capital (USA) Inc.
|
| | | | 984,200 | | |
Mizuho Securities USA LLC
|
| | | | 984,200 | | |
SVB Securities LLC
|
| | | | 984,200 | | |
Total
|
| | | | 23,469,388 | | |
| | |
Without option to
purchase additional shares exercise |
| |
With option to
purchase additional shares exercise |
| ||||||
Per Share
|
| | | $ | 0.8575 | | | | | $ | 0.8575 | | |
Total
|
| | | $ | 20,125,000 | | | | | $ | 23,143,750 | | |
| | |
Page
|
| |||
| | | | ii | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 10 | | | |
| | | | 11 | | | |
| | | | 12 | | | |
| | | | 13 | | | |
| | | | 14 | | | |
| | | | 15 | | | |
| | | | 16 | | | |
| | | | 17 | | |
|
RBC Capital Markets
|
| | KKR | | |
Macquarie Capital
|
| | Mizuho | | |
SVB Securities
|
|
EX-FILING FEES
Calculation of Filing Fee Table
Form 424(b)(5)
(Form Type)
Surgery Partners, Inc.
(Exact Name of Registrant as Specified in its Charter)
Table 1: Newly Registered and Carry Forward Securities
Security Type | Security Class Title | Fee Calculation or Carry Forward Rule | Amount Registered | Proposed Maximum Offering Price Per Unit | Maximum Aggregate Offering Price | Fee Rate | Amount of Registration of Fee | Carry Forward Form Type | Carry Forward File Number | Carry Forward Initial Effective Date | Filing Fee
Previously Paid In Connection with Unsold Securities to be Carried Forward | |||||||||||||||||||||||||||||||||||
Newly Registered Securities | ||||||||||||||||||||||||||||||||||||||||||||||
Fees to Be Paid | Equity | Common Stock, par value $0.01 per share | Rule 457(o)(1) | 26,989,796 | $ | 24.50 | $ | 661,250,002 | 0.00011020 | $ | 72,869.76 | – | – | – | – | |||||||||||||||||||||||||||||||
Fees Previously Paid | – | – | – | – | – | – | – | – | – | – | – | – | ||||||||||||||||||||||||||||||||||
Carry Forward Securities | ||||||||||||||||||||||||||||||||||||||||||||||
Carry Forward Securities | – | – | – | – | – | – | – | – | – | – | – | – | ||||||||||||||||||||||||||||||||||
Total Offering Amounts | $ | 661,250,002 | $ | 72,869.76 | ||||||||||||||||||||||||||||||||||||||||||
Total Fees Previously Paid | - | |||||||||||||||||||||||||||||||||||||||||||||
Total Fee Offsets | - | |||||||||||||||||||||||||||||||||||||||||||||
Net Fee Due | $ | 72,869.76 |
(1) | The registration fee is calculated in accordance with Rule 457(o) under the Securities Act of 1933, as amended (the “Securities Act”), based on the proposed maximum aggregate offering price, and Rule 457(r) under the Securities Act. In accordance with Rules 456(b) and 457(r) under the Securities Act, the registrant initially deferred payment of all of the registration fee for Registration Statement No. 333-252399. These “Calculation of Filing Fee Tables” shall be deemed to update the “Calculation of Registration Fee” table in Registration Statement No. 333-252399, which was filed on January 25, 2021. The prospectus supplement to which this exhibit is attached is a final prospectus for the related offering |