| | | | | S-ii | | | |
| | | | | S-1 | | | |
| | | | | S-19 | | | |
| | | | | S-28 | | | |
| | | | | S-30 | | | |
| | | | | S-32 | | | |
| | | | | S-46 | | | |
| | | | | S-50 | | | |
| | | | | S-52 | | | |
| | | | | S-56 | | | |
| | | | | S-63 | | | |
| | | | | S-63 | | | |
| | | | | S-63 | | | |
| | | | | S-64 | | |
| | | | | i | | | |
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | 1 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 13 | | | |
| | | | | 18 | | | |
| | | | | 25 | | | |
| | | | | 26 | | | |
| | | | | 30 | | | |
| | | | | 33 | | | |
| | | | | 33 | | | |
| | | | | 34 | | | |
| | | | | 34 | | |
| | |
Year ended December 31,
|
| |
Nine months ended
September 30 |
| ||||||||||||||||||||||||
| | |
2017
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| |||||||||||||||
| | |
(audited)
|
| |
(unaudited)
|
| ||||||||||||||||||||||||
Consolidated statements of operations data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net revenue
|
| | | $ | 192,559 | | | | | $ | 345,278 | | | | | $ | 529,644 | | | | | $ | 380,103 | | | | | $ | 707,960 | | |
Operating income (loss)
|
| | | | 16,088 | | | | | | 31,091 | | | | | | 29,696 | | | | | | 28,982 | | | | | | 39,040 | | |
Net income (loss) attributable to AdaptHealth
Corp. |
| | | | 9,687 | | | | | | 23,260 | | | | | | (14,996) | | | | | | (11,570) | | | | | | 1,386 | | |
Consolidated statements of cash flows data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by operating activities
|
| | | $ | 45,930 | | | | | $ | 68,427 | | | | | $ | 60,418 | | | | | $ | 43,174 | | | | | $ | 145,287 | | |
Net cash used in investing activities
|
| | | | (15,077) | | | | | | (96,284) | | | | | | (84,870) | | | | | | (62,399) | | | | | | (627,097) | | |
Net cash provided by (used in) financing activities
|
| | | | (30,263) | | | | | | 48,768 | | | | | | 76,144 | | | | | | 2,862 | | | | | | 677,250 | | |
Balance sheet data (as of period end): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 4,274 | | | | | $ | 25,186 | | | | | $ | 76,878 | | | | | $ | 8,823 | | | | | $ | 272,318 | | |
Total assets
|
| | | | 111,984 | | | | | | 368,957 | | | | | | 546,121 | | | | | | 427,987 | | | | | | 1,548,826 | | |
Total liabilities
|
| | | | 112,621 | | | | | | 266,188 | | | | | | 575,370 | | | | | | 564,685 | | | | | | 1,109,111 | | |
Total long-term debt, including current portion
|
| | | | 54,781 | | | | | | 134,185 | | | | | | 396,833 | | | | | | 419,432 | | | | | | 731,209 | | |
Total stockholders’ equity (deficit) / members’
equity (deficit) |
| | | | (637) | | | | | | 102,769 | | | | | | (29,249) | | | | | | (136,698) | | | | | | 439,715 | | |
Other financial data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA
|
| | | $ | 43,580 | | | | | $ | 77,569 | | | | | $ | 90,142 | | | | | $ | 71,938 | | | | | $ | 91,585 | | |
Adjusted EBITDA
|
| | | | 45,035 | | | | | | 84,447 | | | | | | 123,021 | | | | | | 89,352 | | | | | | 126,254 | | |
Adjusted EBITDA less Patient Equipment Capex
|
| | | | 19,186 | | | | | | 45,083 | | | | | | 75,601 | | | | | | 53,763 | | | | | | 83,971 | | |
| | |
Year ended December 31,
|
| |
Nine months ended
September 30, |
| ||||||||||||||||||||||||
| | |
2017
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| |||||||||||||||
| | |
(audited)
|
| |
(unaudited)
|
| ||||||||||||||||||||||||
Non-GAAP reconciliation: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) attributable to AdaptHealth Corp.
|
| | | $ | 9,687 | | | | | $ | 23,260 | | | | | $ | (14,996) | | | | | $ | (11,570) | | | | | $ | 1,386 | | |
Income attributable to noncontrolling interest
|
| | | | 580 | | | | | | 1,077 | | | | | | 2,111 | | | | | | 1,336 | | | | | | 2,222 | | |
Interest expense (income) – Excluding change in fair value of interest rate swaps
|
| | | | 5,041 | | | | | | 8,000 | | | | | | 27,878 | | | | | | 19,292 | | | | | | 27,826 | | |
Interest expense (income) – Change in fair value of interest rate swaps
|
| | | | — | | | | | | (547) | | | | | | 11,426 | | | | | | 12,359 | | | | | | — | | |
Income tax expense (benefit)
|
| | | | 249 | | | | | | (2,098) | | | | | | 1,156 | | | | | | 5,444 | | | | | | 2,290 | | |
Depreciation and amortization
|
| | | | 27,816 | | | | | | 47,877 | | | | | | 62,567 | | | | | | 45,077 | | | | | | 57,861 | | |
Loss from discontinued operations, net of tax
|
| | | | 207 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
EBITDA | | | | $ | 43,580 | | | | | $ | 77,569 | | | | | $ | 90,142 | | | | | $ | 71,938 | | | | | $ | 91,585 | | |
Loss on extinguishment of debt, net(a)
|
| | | | 324 | | | | | | 1,399 | | | | | | 2,121 | | | | | | 2,121 | | | | | | 5,316 | | |
Equity-based compensation expense(b)
|
| | | | 49 | | | | | | 884 | | | | | | 11,070 | | | | | | 5,806 | | | | | | 10,969 | | |
Transaction costs(c)
|
| | | | — | | | | | | 2,514 | | | | | | 15,984 | | | | | | 8,232 | | | | | | 16,612 | | |
Severance(d) | | | | | 826 | | | | | | 1,920 | | | | | | 2,301 | | | | | | 721 | | | | | | 3,245 | | |
Other non-recurring (income) expense(e)
|
| | | | 256 | | | | | | 161 | | | | | | 1,403 | | | | | | 534 | | | | | | (1,473) | | |
Adjusted EBITDA
|
| | | $ | 45,035 | | | | | $ | 84,447 | | | | | $ | 123,021 | | | | | $ | 89,352 | | | | | $ | 126,254 | | |
Less: Patient equipment capex(f)
|
| | | | (25,849) | | | | | | (39,364) | | | | | | (47,420) | | | | | | (35,589) | | | | | | (42,283) | | |
Adjusted EBITDA less Patient Equipment Capex
|
| | | $ | 19,186 | | | | | $ | 45,083 | | | | | $ | 75,601 | | | | | $ | 53,763 | | | | | $ | 83,971 | | |
| | |
Year ended
December 31, |
| |
Nine months ended
September 30, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(audited)
|
| |
(unaudited)
|
| ||||||||||||||||||
Consolidated statements of operations data: | | | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands) | | | | | | | | | | | | | | | | | | | | | | | | | |
Net revenue
|
| | | $ | 393,418 | | | | | $ | 533,649 | | | | | $ | 379,245 | | | | | $ | 497,664 | | |
Operating income (loss)
|
| | | | 25,555 | | | | | | 47,199 | | | | | | 33,792 | | | | | | 60,895 | | |
Net income
|
| | | | 15,889 | | | | | | 30,422 | | | | | | 22,031 | | | | | | 43,935 | | |
Consolidated statements of cash flows data: | | | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands) | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by operating activities
|
| | | $ | 91,202 | | | | | $ | 110,982 | | | | | $ | 78,125 | | | | | $ | 125,012 | | |
Net cash used in investing activities
|
| | | | (109,751) | | | | | | (134,138) | | | | | | (83,734) | | | | | | (128,073) | | |
Net cash provided by (used in) financing activities
|
| | | | 32,212 | | | | | | 13,897 | | | | | | (4,227) | | | | | | 18,828 | | |
Balance sheet data (as of period end): | | | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands) | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 25,709 | | | | | $ | 16,450 | | | | | | | | | | | $ | 32,217 | | |
Total assets
|
| | | | 324,715 | | | | | | 410,641 | | | | | | | | | | | | 496,937 | | |
Total liabilities
|
| | | | 319,310 | | | | | | 480,096 | | | | | | | | | | | | 522,982 | | |
Total long-term debt, including current portion
|
| | | | 233,238 | | | | | | 367,170 | | | | | | | | | | | | 389,202 | | |
Total redeemable convertible preferred stock
|
| | | | 37,179 | | | | | | 97,086 | | | | | | | | | | | | 103,092 | | |
Total stockholders’ equity (deficit)
|
| | | | (31,774) | | | | | | (166,541) | | | | | | | | | | | | (129,137) | | |
Other financial data: | | | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands) | | | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA
|
| | | $ | 83,750 | | | | | $ | 121,745 | | | | | $ | 86,810 | | | | | $ | 128,255 | | |
Adjusted EBITDA
|
| | | | 87,042 | | | | | | 124,655 | | | | | | 89,407 | | | | | | 129,979 | | |
Adjusted EBITDA less Patient Equipment Capex
|
| | | | 21,190 | | | | | | 41,039 | | | | | | 27,987 | | | | | | 59,867 | | |
| | |
Year ended December 31,
|
| |
Nine months
ended September 30, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(audited)
|
| |
(unaudited)
|
| ||||||||||||||||||
Non-GAAP reconciliation:
(in thousands) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 15,889 | | | | | $ | 30,422 | | | | | $ | 22,031 | | | | | $ | 43,935 | | |
Interest expense
|
| | | | 7,610 | | | | | | 14,370 | | | | | | 9,766 | | | | | | 11,486 | | |
Income tax expense (benefit)
|
| | | | 3,036 | | | | | | 4,001 | | | | | | 2,694 | | | | | | 8,179 | | |
Depreciation and amortization expense
|
| | | | 57,215 | | | | | | 72,952 | | | | | | 52,319 | | | | | | 64,655 | | |
EBITDA | | | | $ | 83,750 | | | | | $ | 121,745 | | | | | $ | 86,810 | | | | | $ | 128,255 | | |
Loss on extinguishment of debt, net
|
| | | | 1,227 | | | | | | 1,509 | | | | | | 1,509 | | | | | | — | | |
Equity-based compensation expense
|
| | | | 2,065 | | | | | | 1,401 | | | | | | 1,088 | | | | | | 1,724 | | |
Adjusted EBITDA
|
| | | $ | 87,042 | | | | | $ | 124,655 | | | | | $ | 89,407 | | | | | $ | 129,979 | | |
Less: Patient equipment capex
|
| | | | (65,852) | | | | | | (83,616) | | | | | | (61,420) | | | | | | (70,112) | | |
Adjusted EBITDA less Patient Equipment Capex
|
| | | $ | 21,190 | | | | | $ | 41,039 | | | | | $ | 27,987 | | | | | $ | 59,867 | | |
| | |
Year ended
December 31, 2019 |
| |
Nine months
ended September 30, 2020 |
| ||||||
Consolidated statements of operations data: | | | | | | | | | | | | | |
(in thousands) | | | | | | | | | | | | | |
Net revenue
|
| | | $ | 1,375,750 | | | | | $ | 1,288,779 | | |
Operating income
|
| | | | 56,933 | | | | | | 99,820 | | |
Net income (loss) attributable to AdaptHealth Corp.
|
| | | | (48,825) | | | | | | 9,362(a) | | |
Balance sheet data (as of period end): | | | | | | | | | | | | | |
(in thousands) | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | | | | | | $ | 384,498 | | |
Total assets
|
| | | | | | | | | | 4,006,186 | | |
Total liabilities
|
| | | | | | | | | | 2,166,217 | | |
Total stockholders’ equity attributable to AdaptHealth Corp.
|
| | | | | | | | | | 1,848,884 | | |
|
Sources of funds
|
| |
Uses of funds
|
| ||||||||||||
|
($ in millions)
|
| |||||||||||||||
|
New senior secured term loan(1)
|
| | | $ | 477.1 | | | | | | | | | | | |
|
Unsecured senior notes
|
| | | | 500 | | | | | | | | | | | |
|
Common stock issued to AeroCare shareholders(2)
|
| | | | 1,164 | | | |
Common stock issued to AeroCare shareholders(2)
|
| | | $ | 1,164 | | |
|
Class A Common Stock offered hereby(3)
|
| | | | 122.9 | | | |
Cash consideration paid to AeroCare shareholders or to repay existing AeroCare indebtedness(4)
|
| | | | 1,100 | | |
|
Cash on balance sheet
|
| | | | 43 | | | |
Transaction fees and expenses(5)
|
| | | | 43 | | |
|
Total sources of funds
|
| | | $ | 2,307 | | | |
Total uses of funds
|
| | | $ | 2,307 | | |
| | |
At September 30, 2020
|
| |||||||||||||||
(in thousands, except share data)
|
| |
Actual
|
| |
As
Adjusted(1)(2) |
| |
Pro Forma
As Adjusted(1)(2) |
| |||||||||
Cash and cash equivalents(3)
|
| | | $ | 272,318 | | | | | $ | 518,213 | | | | | $ | 384,498 | | |
Debt: | | | | | | | | | | | | | | | | | | | |
Long-term debt, less current portion(4)
|
| | | $ | 722,730 | | | | | $ | 722,730 | | | | | $ | 1,662,028 | | |
Current portion of long-term debt(4)
|
| | | | 8,479 | | | | | | 8,479 | | | | | | 13,250 | | |
Total debt(4)
|
| | | $ | 731,209 | | | | | $ | 731,209 | | | | | $ | 1,675,278 | | |
Shareholders’ equity: | | | | | | | | | | | | | | | | | | | |
Class A Common Stock, par value of $0.0001 per share,
210,000,000 shares authorized; 62,680,967 shares issued and outstanding (actual), 69,680,967 shares issued and outstanding (as adjusted), 100,680,967 shares issued and outstanding (pro forma as adjusted)(5) |
| | | $ | 6 | | | | | $ | 7 | | | | | $ | 10 | | |
Class B Common Stock, par value of $0.0001 per share, 35,000,000 shares authorized; 25,874,704 shares issued and outstanding (actual, as adjusted, pro forma as adjusted)(6)
|
| | | | 3 | | | | | | 3 | | | | | | 3 | | |
Preferred Stock, par value $0.0001 per share, 5,000,000 shares authorized (actual, as adjusted, pro forma as adjusted):
|
| | | | | | | | | | | | | | | | | | |
Series A Preferred Stock, 0 shares issued and outstanding (actual, as adjusted, pro forma as adjusted)
|
| | | | — | | | | | | — | | | | | | — | | |
Series B-1 Preferred Stock, 183,560.02 shares issued and outstanding (actual, as adjusted, pro forma as adjusted)(7)
|
| | | | 1 | | | | | | 1 | | | | | | 1 | | |
Series B-2 Preferred Stock, 0 shares issued and outstanding (actual, as adjusted, pro forma as adjusted)
|
| | | | — | | | | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 476,861 | | | | | | 722,754 | | | | | | 1,887,111 | | |
Accumulated deficit
|
| | | | (23,130) | | | | | | (23,130) | | | | | | (33,130) | | |
Accumulated other comprehensive loss
|
| | | | (5,111) | | | | | | (5,111) | | | | | | (5,111) | | |
Total stockholders’ equity attributable to AdaptHealth Corp.
|
| | | $ | 448,630 | | | | | $ | 694,524 | | | | | $ | 1,848,884 | | |
Total capitalization
|
| | | $ | 1,179,839 | | | | | $ | 1,425,733 | | | | | $ | 3,524,162 | | |
|
(in thousands)
|
| |
AdaptHealth
Historical |
| |
AeroCare
Reclassified(1) |
| |
Pro Forma
Adjustments |
| |
Note 3
|
| |
AdaptHealth
Pro Forma |
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 272,318 | | | | | $ | 32,217 | | | | | $ | 79,963 | | | |
(a)
|
| | | $ | 384,498 | | |
Accounts receivable, net
|
| | | | 147,335 | | | | | | 69,365 | | | | | | — | | | | | | | | | 216,700 | | |
Inventory
|
| | | | 46,477 | | | | | | 28,200 | | | | | | — | | | | | | | | | 74,677 | | |
Prepaid and other current assets
|
| | | | 18,255 | | | | | | 6,638 | | | | | | — | | | | | | | | | 24,893 | | |
Total current assets
|
| | | | 484,385 | | | | | | 136,420 | | | | | | 79,963 | | | | | | | | | 700,768 | | |
Equipment and other fixed assets, net
|
| | | | 101,656 | | | | | | 148,578 | | | | | | — | | | | | | | | | 250,234 | | |
Goodwill
|
| | | | 810,480 | | | | | | 208,182 | | | | | | 1,821,179 | | | |
(b)
|
| | | | 2,839,841 | | |
Intangible assets, net
|
| | | | 94,725 | | | | | | 1,296 | | | | | | 105,704 | | | |
(c)
|
| | | | 201,725 | | |
Other assets
|
| | | | 6,466 | | | | | | 2,461 | | | | | | — | | | | | | | | | 8,927 | | |
Deferred tax asset
|
| | | | 51,114 | | | | | | — | | | | | | (46,423) | | | |
(d)
|
| | | | 4,691 | | |
Total assets
|
| | | $ | 1,548,826 | | | | | $ | 496,937 | | | | | $ | 1,960,423 | | | | | | | | $ | 4,006,186 | | |
Liabilities and Stockholders’ Equity (Deficit) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 192,337 | | | | | $ | 79,812 | | | | | $ | — | | | | | | | | $ | 272,149 | | |
Current portion of capital lease
obligations |
| | | | 19,699 | | | | | | — | | | | | | — | | | | | | | | | 19,699 | | |
Current portion of long-term debt
|
| | | | 8,479 | | | | | | 18,000 | | | | | | (13,229) | | | |
(e)
|
| | | | 13,250 | | |
Contract liabilities
|
| | | | 13,231 | | | | | | 26,026 | | | | | | — | | | | | | | | | 39,257 | | |
Other liabilities
|
| | | | 81,059 | | | | | | 4,405 | | | | | | — | | | | | | | | | 85,464 | | |
Total current liabilities
|
| | | | 314,805 | | | | | | 128,243 | | | | | | (13,229) | | | | | | | | | 429,819 | | |
Long-term debt, less current portion
|
| | | | 722,730 | | | | | | 371,202 | | | | | | 568,096 | | | |
(f)
|
| | | | 1,662,028 | | |
Other long-term liabilities
|
| | | | 71,576 | | | | | | 23,537 | | | | | | (20,743) | | | |
(d)
|
| | | | 74,370 | | |
Total liabilities
|
| | | $ | 1,109,111 | | | | | $ | 522,982 | | | | | $ | 534,124 | | | | | | | | $ | 2,166,217 | | |
Total stockholders’ equity (deficit): | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total stockholders’ equity (deficit) attributable to AdaptHealth Corp.
|
| | | | 448,630 | | | | | | (26,045) | | | | | | 1,426,299 | | | |
(g)
|
| | | $ | 1,848,884 | | |
Noncontrolling interest in subsidiaries
|
| | | | (8,915) | | | | | | — | | | | | | — | | | | | | | | | (8,915) | | |
Total stockholders’ equity (deficit)
|
| | | | 439,715 | | | | | | (26,045) | | | | | | 1,426,299 | | | | | | | | | 1,839,969 | | |
Total Liabilities and Stockholders’ Equity (Deficit)
|
| | | $ | 1,548,826 | | | | | $ | 496,937 | | | | | $ | 1,960,423 | | | | | | | | $ | 4,006,186 | | |
|
(in thousands, except per share data)
|
| |
AdaptHealth
Historical |
| |
Solara
Reclassified(1) |
| |
AeroCare
Reclassified(1) |
| |
Pro Forma
Adjustments |
| |
Note 3
|
| |
AdaptHealth
Pro Forma |
| |||||||||||||||
Net revenue
|
| | | $ | 707,960 | | | | | $ | 83,155 | | | | | $ | 497,664 | | | | | $ | — | | | | | | | | $ | 1,288,779 | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of net revenue
|
| | | | 604,777 | | | | | | 70,834 | | | | | | 413,294 | | | | | | — | | | | | | | | | 1,088,905 | | |
General and administrative expenses
|
| | | | 57,745 | | | | | | 17,998 | | | | | | 14,738 | | | | | | (15,129) | | | |
(h)
|
| | | | 75,352 | | |
Depreciation and amortization, excluding patient equipment depreciation
|
| | | | 6,398 | | | | | | 3,587 | | | | | | 6,055 | | | | | | 8,662 | | | |
(i)
|
| | | | 24,702 | | |
Total costs and expenses
|
| | | | 668,920 | | | | | | 92,419 | | | | | | 434,087 | | | | | | (6,467) | | | | | | | | | 1,188,959 | | |
Operating income (loss)
|
| | | | 39,040 | | | | | | (9,264) | | | | | | 63,577 | | | | | | 6,467 | | | | | | | | | 99,820 | | |
Interest expense, net
|
| | | | 27,826 | | | | | | 7,367 | | | | | | 11,463 | | | | | | 24,366 | | | |
(j)
|
| | | | 71,022 | | |
Loss on extinguishment of debt, net
|
| | | | 5,316 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 5,316 | | |
Income (loss) before income taxes
|
| | | | 5,898 | | | | | | (16,631) | | | | | | 52,114 | | | | | | (17,899) | | | | | | | | | 23,482 | | |
Income tax expense
|
| | | | 2,290 | | | | | | — | | | | | | 8,179 | | | | | | (4,833) | | | |
(k)
|
| | | | 5,636 | | |
Net income (loss)
|
| | | | 3,608 | | | | | | (16,631) | | | | | | 43,935 | | | | | | (13,066) | | | | | | | | | 17,846 | | |
Income attributable to noncontrolling interests
|
| | | | 2,222 | | | | | | — | | | | | | — | | | | | | 6,262 | | | |
(l)
|
| | | | 8,484 | | |
Net income (loss) attributable to AdaptHealth Corp.
|
| | | $ | 1,386 | | | | | $ | (16,631) | | | | | $ | 43,935 | | | | | $ | (19,328) | | | | | | | | $ | 9,362 | | |
Net income (loss) per common share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.03 | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.10 | | |
Diluted
|
| | | $ | 0.02 | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.09 | | |
Weighted average shares outstanding for net income (loss) attributable to AdaptHealth Corp.:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 47,986 | | | | | | | | | | | | | | | | | | 49,816 | | | |
(m)
|
| | | | 97,802 | | |
Diluted
|
| | | | 50,848 | | | | | | | | | | | | | | | | | | 49,816 | | | |
(m)
|
| | | | 100,664 | | |
(in thousands, except per share data)
|
| |
AdaptHealth
Historical |
| |
PCS
Reclassified(1) |
| |
Solara
Reclassified(1) |
| |
AeroCare
Reclassified(1) |
| |
Pro Forma
Adjustments |
| |
Note 3
|
| |
AdaptHealth
Pro Forma |
| ||||||||||||||||||
Net revenue
|
| | | $ | 529,644 | | | | | $ | 132,885 | | | | | $ | 179,572 | | | | | $ | 533,649 | | | | | $ | — | | | | | | | | $ | 1,375,750 | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of net revenue
|
| | | | 440,386 | | | | | | 163,772 | | | | | | 142,627 | | | | | | 460,376 | | | | | | — | | | | | | | | | 1,207,161 | | |
General and administrative expenses
|
| | | | 56,493 | | | | | | 5,563 | | | | | | 4,043 | | | | | | 16,127 | | | | | | — | | | | | | | | | 82,226 | | |
Depreciation and amortization, excluding patient equipment depreciation
|
| | | | 3,068 | | | | | | 235 | | | | | | 7,110 | | | | | | 6,868 | | | | | | 12,149 | | | |
(n)
|
| | | | 29,430 | | |
Total costs and expenses
|
| | | | 499,947 | | | | | | 169,570 | | | | | | 153,780 | | | | | | 483,371 | | | | | | 12,149 | | | | | | | | | 1,318,817 | | |
Operating income (loss)
|
| | | | 29,697 | | | | | | (36,685) | | | | | | 25,792 | | | | | | 50,278 | | | | | | (12,149) | | | | | | | | | 56,933 | | |
Interest expense, net
|
| | | | 39,305 | | | | | | (90) | | | | | | 13,261 | | | | | | 14,346 | | | | | | 31,911 | | | |
(o)
|
| | | | 98,733 | | |
Loss on extinguishment of debt, net
|
| | | | 2,121 | | | | | | — | | | | | | — | | | | | | 1,509 | | | | | | (1,509) | | | |
(p)
|
| | | | 2,121 | | |
Income (loss) before income taxes
|
| | | | (11,729) | | | | | | (36,595) | | | | | | 12,531 | | | | | | 34,423 | | | | | | (42,551) | | | | | | | | | (43,921) | | |
Income tax expense
|
| | | | 1,156 | | | | | | — | | | | | | 294 | | | | | | 4,001 | | | | | | (1,122) | | | |
(k)
|
| | | | 4,329 | | |
Net income (loss)
|
| | | | (12,885) | | | | | | (36,595) | | | | | | 12,237 | | | | | | 30,422 | | | | | | (41,429) | | | | | | | | | (48,250) | | |
Income attributable to noncontrolling interests
|
| | | | 2,111 | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,536) | | | |
(l)
|
| | | | 575 | | |
Net income (loss) attributable to AdaptHealth Corp.
|
| | | $ | (14,996) | | | | | $ | (36,595) | | | | | $ | 12,237 | | | | | $ | 30,422 | | | | | $ | (39,893) | | | | | | | | $ | (48,825) | | |
Net income (loss) per common share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | (0.66) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.62) | | |
Weighted average shares outstanding for net income (loss) attributable to AdaptHealth Corp.:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 22,557 | | | | | | | | | | | | | | | | | | | | | | | | 55,724 | | | |
(m)
|
| | | | 78,281 | | |
(in thousands, except per share data)
|
| |
AdaptHealth
Historical |
| |
PCS
Reclassified(1) |
| |
Solara
Reclassified(1) |
| |
AeroCare
Reclassified(1) |
| |
Pro Forma
Adjustments |
| |
Note 3
|
| |
AdaptHealth
Pro Forma |
| ||||||||||||||||||
Net revenue
|
| | | $ | 380,103 | | | | | $ | 99,217 | | | | | $ | 126,537 | | | | | $ | 379,245 | | | | | $ | — | | | | | | | | $ | 985,102 | | |
Costs and expenses:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of net revenue
|
| | | | 317,174 | | | | | | 122,843 | | | | | | 100,542 | | | | | | 327,426 | | | | | | — | | | | | | | | | 867,985 | | |
General and administrative expenses
|
| | | | 31,508 | | | | | | 4,165 | | | | | | 3,625 | | | | | | 10,993 | | | | | | — | | | | | | | | | 50,291 | | |
Depreciation and amortization, excluding patient equipment depreciation
|
| | | | 2,439 | | | | | | 727 | | | | | | 5,331 | | | | | | 4,846 | | | | | | 9,180 | | | |
(q)
|
| | | | 22,523 | | |
Total costs and expenses
|
| | | | 351,121 | | | | | | 127,735 | | | | | | 109,498 | | | | | | 343,265 | | | | | | 9,180 | | | | | | | | | 940,799 | | |
Operating income (loss)
|
| | | | 28,982 | | | | | | (28,518) | | | | | | 17,039 | | | | | | 35,980 | | | | | | (9,180) | | | | | | | | | 44,303 | | |
Interest expense, net
|
| | | | 31,651 | | | | | | (73) | | | | | | 9,207 | | | | | | 9,746 | | | | | | 25,575 | | | |
(r)
|
| | | | 76,106 | | |
Loss on extinguishment of debt, net
|
| | | | 2,121 | | | | | | — | | | | | | — | | | | | | 1,509 | | | | | | (1,509) | | | |
(p)
|
| | | | 2,121 | | |
Income (loss) before income taxes
|
| | | | (4,790) | | | | | | (28,445) | | | | | | 7,832 | | | | | | 24,725 | | | | | | (33,246) | | | | | | | | | (33,924) | | |
Income tax expense
|
| | | | 5,444 | | | | | | — | | | | | | — | | | | | | 2,694 | | | | | | (4,794) | | | |
(k)
|
| | | | 3,344 | | |
Net income (loss)
|
| | | | (10,234) | | | | | | (28,445) | | | | | | 7,832 | | | | | | 22,031 | | | | | | (28,452) | | | | | | | | | (37,268) | | |
Income attributable to noncontrolling interests
|
| | | | 1,336 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 1,336 | | |
Net income (loss) attributable to AdaptHealth Corp.
|
| | | $ | (11,570) | | | | | $ | (28,445) | | | | | $ | 7,832 | | | | | $ | 22,031 | | | | | $ | (28,452) | | | | | | | | $ | (38,604) | | |
Net income (loss) per common share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | (0.60) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.52) | | |
Weighted average shares outstanding for net income (loss) attributable to AdaptHealth Corp.:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 19,130 | | | | | | | | | | | | | | | | | | | | | | | | 55,724 | | | |
(m)
|
| | | | 74,854 | | |
|
Cash consideration
|
| | | $ | 1,100,000 | | |
|
Number of economic equivalent shares of Class A Common Stock
|
| | | | 31,000 | | |
|
AdaptHealth Corp. Class A Common Stock price
|
| | | $ | 37.56 | | |
|
Equity consideration
|
| | | $ | 1,164,360 | | |
|
Total estimated purchase consideration
|
| | | $ | 2,264,360 | | |
Change in Stock Price
|
| |
Stock Price
|
| |
Equity Consideration
|
| ||||||
Increase 20%
|
| | | $ | 45.07 | | | | | $ | 1,397,170 | | |
Decrease 20%
|
| | | $ | 30.05 | | | | | $ | 931,550 | | |
(in thousands)
|
| |
As per
Financial Statements |
| |
Reclassifications
|
| |
As
Reclassified |
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Other receivables
|
| | | $ | 1,277 | | | | | $ | (1,277) | | | | | $ | — | | |
Prepaid and other current assets
|
| | | $ | 5,361 | | | | | $ | 1,277 | | | | | $ | 6,638 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | — | | | | | $ | 79,812 | | | | | $ | 79,812 | | |
Accounts payable
|
| | | $ | 51,646 | | | | | $ | (51,646) | | | | | $ | — | | |
Accrued expenses and other current liabilities
|
| | | $ | 28,166 | | | | | $ | (28,166) | | | | | $ | — | | |
Due to sellers
|
| | | | 4,405 | | | | | | (4,405) | | | | | | — | | |
Other liabilities
|
| | | $ | — | | | | | $ | 4,405 | | | | | $ | 4,405 | | |
Interest rate swap
|
| | | | 2,794 | | | | | | (2,794) | | | | | | — | | |
Deferred tax liability
|
| | | | 20,743 | | | | | | (20,743) | | | | | | — | | |
Other long-term liabilities
|
| | | $ | — | | | | | $ | 23,537 | | | | | $ | 23,537 | | |
Redeemable convertible preferred stock: | | | | | | | | | | | | | | | | | | | |
Total redeemable convertible preferred stock
|
| | | $ | 103,092 | | | | | $ | (103,092) | | | | | $ | — | | |
Total stockholders’ equity (deficit): | | | | | | | | | | | | | | | | | | | |
Total stockholders’ equity (deficit) attributable to AdaptHealth Corp.
|
| | | $ | — | | | | | $ | (26,045) | | | | | $ | (26,045) | | |
Total stockholders’ deficit
|
| | | $ | (129,137) | | | | | $ | 129,137 | | | | | $ | — | | |
(in thousands)
|
| |
As per
Financial Statements |
| |
Reclassifications
|
| |
As
Reclassified |
| |||||||||
Costs and expenses: | | | | | | | | | | | | | | | | | | | |
Cost of Sales
|
| | | $ | 201,907 | | | | | $ | 211,387 | | | | | $ | 413,294 | | |
General and administrative expenses
|
| | | $ | — | | | | | $ | 14,738 | | | | | $ | 14,738 | | |
Selling, general and administrative expenses
|
| | | $ | 228,807 | | | | | $ | (228,807) | | | | | $ | — | | |
Interest expense (income)
|
| | | $ | 11,486 | | | | | $ | (23) | | | | | $ | 11,463 | | |
Other income
|
| | | $ | (2,705) | | | | | $ | 2,705 | | | | | $ | — | | |
(in thousands)
|
| |
As per
Financial Statements |
| |
Reclassifications
|
| |
As
Reclassified |
| |||||||||
Costs and expenses: | | | | | | | | | | | | | | | | | | | |
Cost of net revenue
|
| | | $ | 218,369 | | | | | $ | 242,007 | | | | | $ | 460,376 | | |
General and administrative expenses
|
| | | $ | — | | | | | $ | 16,127 | | | | | $ | 16,127 | | |
Selling, general and administrative expenses
|
| | | $ | 261,213 | | | | | $ | (261,213) | | | | | $ | — | | |
Interest expense (income)
|
| | | $ | 14,370 | | | | | $ | (24) | | | | | $ | 14,346 | | |
Other income
|
| | | $ | (3,103) | | | | | $ | 3,103 | | | | | $ | — | | |
(in thousands)
|
| |
As per
Financial Statements |
| |
Reclassifications
|
| |
As
Reclassified |
| |||||||||
Costs and expenses: | | | | | | | | | | | | | | | | | | | |
Cost of sales
|
| | | $ | 152,675 | | | | | $ | 174,751 | | | | | $ | 327,426 | | |
General and administrative expenses
|
| | | $ | — | | | | | $ | 10,993 | | | | | $ | 10,993 | | |
Selling, general and administrative expenses
|
| | | $ | 187,932 | | | | | $ | (187,932) | | | | | $ | — | | |
Interest expense (income)
|
| | | $ | 9,766 | | | | | $ | (20) | | | | | $ | 9,746 | | |
Other income
|
| | | $ | (2,208) | | | | | $ | 2,208 | | | | | $ | — | | |
(in thousands)
|
| |
As per
Financial Statements |
| |
Reclassifications
|
| |
As
Reclassified |
| |||||||||
Net revenue
|
| | | $ | 84,878 | | | | | $ | (1,723) | | | | | $ | 83,155 | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | |
Cost of Sales
|
| | | $ | 53,013 | | | | | $ | 17,821 | | | | | $ | 70,834 | | |
General and administrative expenses
|
| | | $ | — | | | | | $ | 17,998 | | | | | $ | 17,998 | | |
Depreciation and amortization, excluding patient equipment depreciation
|
| | | $ | — | | | | | $ | 3,587 | | | | | $ | 3,587 | | |
Selling, general and administrative expenses
|
| | | $ | 41,190 | | | | | $ | (41,190) | | | | | $ | — | | |
Interest expense (income)
|
| | | $ | 7,369 | | | | | $ | (2) | | | | | $ | 7,367 | | |
Other income
|
| | | $ | (63) | | | | | $ | 63 | | | | | $ | — | | |
(in thousands)
|
| |
As per
Financial Statements |
| |
Reclassifications
|
| |
As
Reclassified |
| |||||||||
Net revenue
|
| | | $ | 183,352 | | | | | $ | (3,780) | | | | | $ | 179,572 | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | |
Cost of Sales
|
| | | $ | 113,335 | | | | | $ | 29,292 | | | | | $ | 142,627 | | |
General and administrative expenses
|
| | | $ | — | | | | | $ | 4,043 | | | | | $ | 4,043 | | |
Depreciation and amortization, excluding patient equipment depreciation
|
| | | $ | — | | | | | $ | 7,110 | | | | | $ | 7,110 | | |
Selling, general and administrative expenses
|
| | | $ | 44,360 | | | | | $ | (44,360) | | | | | $ | — | | |
Other income
|
| | | $ | (135) | | | | | $ | 135 | | | | | $ | — | | |
(in thousands)
|
| |
As per Internal
Financial Statements |
| |
Reclassifications
|
| |
As
Reclassified |
| |||||||||
Net revenue
|
| | | $ | 129,236 | | | | | $ | (2,699) | | | | | $ | 126,537 | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | |
Cost of Sales
|
| | | $ | 79,643 | | | | | $ | 20,899 | | | | | $ | 100,542 | | |
General and administrative expenses
|
| | | $ | — | | | | | $ | 3,625 | | | | | $ | 3,625 | | |
Depreciation and amortization, excluding patient equipment depreciation
|
| | | $ | — | | | | | $ | 5,331 | | | | | $ | 5,331 | | |
Selling, general and administrative expenses
|
| | | $ | 32,651 | | | | | $ | (32,651) | | | | | $ | — | | |
Other income
|
| | | $ | (97) | | | | | $ | 97 | | | | | $ | — | | |
(in thousands)
|
| |
As per Internal
Financial Statements |
| |
Reclassifications
|
| |
As
Reclassified |
| |||||||||
Costs and expenses: | | | | | | | | | | | | | | | | | | | |
Cost of Sales
|
| | | $ | 82,263 | | | | | $ | 81,509 | | | | | $ | 163,772 | | |
General and administrative expenses
|
| | | $ | — | | | | | $ | 5,563 | | | | | $ | 5,563 | | |
Depreciation and amortization, excluding patient equipment depreciation
|
| | | $ | — | | | | | $ | 235 | | | | | $ | 235 | | |
Selling, distribution, and administrative expenses
|
| | | $ | 82,483 | | | | | $ | (82,483) | | | | | $ | — | | |
Restructuring Charges
|
| | | $ | 4,838 | | | | | $ | (4,838) | | | | | $ | — | | |
Interest expense (income)
|
| | | $ | — | | | | | $ | (90) | | | | | $ | (90) | | |
Other expense, net
|
| | | $ | (104) | | | | | $ | 104 | | | | | $ | — | | |
(in thousands)
|
| |
As per Internal
Financial Statements |
| |
Reclassifications
|
| |
As
Reclassified |
| |||||||||
Costs and expenses: | | | | | | | | | | | | | | | | | | | |
Cost of Sales
|
| | | $ | 60,310 | | | | | $ | 62,533 | | | | | $ | 122,843 | | |
General and administrative expenses
|
| | | $ | — | | | | | $ | 4,165 | | | | | $ | 4,165 | | |
Depreciation and amortization, excluding patient equipment depreciation
|
| | | $ | — | | | | | $ | 727 | | | | | $ | 727 | | |
Selling, distribution, and administrative expenses
|
| | | $ | 63,346 | | | | | $ | (63,346) | | | | | $ | — | | |
Restructuring Charges
|
| | | $ | 4,090 | | | | | $ | (4,090) | | | | | $ | — | | |
Interest expense (income)
|
| | | $ | — | | | | | $ | (73) | | | | | $ | (73) | | |
Other expense, net
|
| | | $ | (84) | | | | | $ | 84 | | | | | $ | — | | |
Selling Stockholder
|
| |
Shares
Beneficially Owned Prior to the Offering |
| |
Shares
Offered |
| |
Shares
Beneficially Owned After the Offering |
| |
%(5)
|
| ||||||||||||
Quadrant Management LLC(1)(2)
|
| | | | 936,189 | | | | | | 500,000 | | | | | | 436,189 | | | | | | * | | |
OEP AHCO Investment Holdings, LLC(3)(4)
|
| | | | 13,818,180 | | | | | | 500,000 | | | | | | 13,318,180 | | | | | | 14.0 | | |
Underwriter
|
| |
Number of Shares
|
| |||
Deutsche Bank Securities Inc.
|
| | | | | | |
Jefferies LLC
|
| | | | | | |
BofA Securities, Inc.
|
| | | | | | |
Truist Securities, Inc.
|
| | | | | | |
Robert W. Baird & Co. Incorporated
|
| | | | | | |
RBC Capital Markets, LLC
|
| | | | | | |
Stifel, Nicolaus & Company, Incorporated
|
| | | | | | |
UBS Securities LLC
|
| | | | | | |
Total
|
| | | | 8,000,000 | | |
| | | | | | | | |
Total
|
| |||||||||
| | |
Per Share
|
| |
Without Option
to Purchase Additional Shares |
| |
With Option
to Purchase Additional Shares |
| |||||||||
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
Underwriting discounts and commissions paid by us
|
| | | $ | | | | | $ | | | | | $ | | | |||
Proceeds to us, before expenses
|
| | | $ | | | | | $ | | | | | $ | | | |||
Underwriting discounts and commissions paid by the selling stockholders
|
| | | $ | | | | | $ | | | | | $ | | | |||
Proceeds to the selling stockholders
|
| | | $ | | | | | $ | | | | | $ | | | |
| | | | | i | | | |
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | 1 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 13 | | | |
| | | | | 18 | | | |
| | | | | 25 | | | |
| | | | | 26 | | | |
| | | | | 30 | | | |
| | | | | 33 | | | |
| | | | | 33 | | | |
| | | | | 34 | | | |
| | | | | 34 | | |
Redemption Date
(period to expiration of private placement warrants) |
| |
Fair Market Value of Class A Common Stock
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
$10.00
|
| |
$11.00
|
| |
$12.00
|
| |
$13.00
|
| |
$14.00
|
| |
$15.00
|
| |
$16.00
|
| |
$17.00
|
| |
$18.00
|
| |||||||||||||||||||||||||||||
57 months
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.365 | | |
54 months
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.365 | | |
51 months
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.365 | | |
48 months
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.365 | | |
45 months
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.365 | | |
42 months
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.364 | | |
39 months
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.364 | | |
36 months
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.364 | | |
33 months
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.364 | | |
30 months
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.364 | | |
27 months
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.364 | | |
24 months
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.364 | | |
21 months
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.364 | | |
18 months
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.363 | | |
15 months
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.363 | | |
12 months
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.363 | | |
9 months
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.362 | | |
6 months
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.362 | | |
3 months
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0 months
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
Selling Securityholder
|
| |
Shares of
Class A Common Stock Beneficially Owned Prior to Offering |
| |
Private
Placement Warrants Beneficially Owned Prior to Offering |
| |
Shares of
Class A Common Stock Offered |
| |
Private
Placement Warrants Offered |
| |
Shares of
Class A Common Stock Beneficially Owned After the Offered Shares are Sold |
| |
%
|
| |
Private
Placement Warrants Beneficially Owned After the Offered Private Placement Warrants are Sold |
| |
%
|
| ||||||||||||||||||||||||
Entities or Persons affiliated with Deerfield Management(1)
|
| | | | 20,634,702 | | | | | | 1,640,981 | | | | | | 20,634,702 | | | | | | 1,640,981 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2014 Barasch Family Trust #1(2)
|
| | | | 510,010 | | | | | | — | | | | | | 510,010 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Richard Barasch
|
| | | | 872,234(3) | | | | | | 527,314 | | | | | | 853,217 | | | | | | 527,314 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Dr. Susan Weaver(4)
|
| | | | 29,509 | | | | | | — | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Dr. Gregory Sorenson(5)
|
| | | | 20,000 | | | | | | — | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Christopher Wolfe
|
| | | | 375,089(6) | | | | | | 132,085 | | | | | | 375,089 | | | | | | 132,085 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Luke McGee(7)
|
| | | | 4,108,171(8) | | | | | | 224,121 | | | | | | 3,958,171 | | | | | | 224,121 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Joshua Parnes
|
| | | | 223,125(9) | | | | | | — | | | | | | 73,125 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Shaw Rietkerk
|
| | | | 301,763(10) | | | | | | 11,617 | | | | | | 213,827 | | | | | | 11,617 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Christopher Murray(11)
|
| | | | 14,000 | | | | | | — | | | | | | 14,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Clifton Bay Offshore Investments L.P.
|
| | | | 15,025,135(12) | | | | | | 665,628 | | | | | | 15,025,135 | | | | | | 665,628 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
BlueMountain Foinaven Master Fund L.P.
|
| | | | 347,383 | | | | | | — | | | | | | 347,383 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
BMSB L.P.
|
| | | | 1,057,986 | | | | | | — | | | | | | 1,057,986 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
BlueMountain Fursan Fund L.P.
|
| | | | 425,149 | | | | | | — | | | | | | 425,149 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
BlueMountain Summit Opportunites Fund II (US) L.P.
|
| | | | 75,290 | | | | | | — | | | | | | 75,290 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
BlueMountain Summit Trading L.P.
|
| | | | 10,126 | | | | | | — | | | | | | 10,126 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ocean Rock NJ LLC
|
| | | | 5,430,413(13) | | | | | | 240,568 | | | | | | 5,430,413 | | | | | | 240,568 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Plains Capital LLC
|
| | | | 709,024(14) | | | | | | 31,410 | | | | | | 709,024 | | | | | | 31,410 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Blue River NJ LLC
|
| | | | 6,405,438(15) | | | | | | 274,768 | | | | | | 6,405,438 | | | | | | 274,768 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Quad Cap LLC
|
| | | | 1,012,410(16) | | | | | | 129,221 | | | | | | 1,012,410 | | | | | | 129,221 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jedi Enterprises LLC
|
| | | | 1,020,541 | | | | | | — | | | | | | 1,020,541 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Quadrant Management, Inc.
|
| | | | 936,189(17) | | | | | | 41,473 | | | | | | 936,189 | | | | | | 41,473 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
McLarty Capital Partners SBIC L.P.
|
| | | | 4,526,189 | | | | | | — | | | | | | 4,526,189 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mayaid2001 LLC
|
| | | | 205,228(18) | | | | | | 12,903 | | | | | | 205,228 | | | | | | 12,903 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Anthony Gonzalez
|
| | | | 150,551(19) | | | | | | 7,745 | | | | | | 150,551 | | | | | | 7,745 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Arimar, LLC
|
| | | | 2,652,153 | | | | | | — | | | | | | 2,652,153 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
OEP AHCO Investment Holdings, LLC
|
| | | | 13,818,180 | | | | | | — | | | | | | 13,818,180 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |