| | | | |
Sincerely,
Christopher Begley
Chairman of the Board |
|
| | | | | | 1 | | | |
| | | | | | 14 | | | |
| | | | | | 22 | | | |
| | | | | | 22 | | | |
| | | | | | 22 | | | |
| | | | | | 22 | | | |
| | | | | | 22 | | | |
| | | | | | 23 | | | |
| | | | | | 23 | | | |
| | | | | | 24 | | | |
| | | | | | 24 | | | |
| | | | | | 24 | | | |
| | | | | | 25 | | | |
| | | | | | 25 | | | |
| | | | | | 25 | | | |
| | | | | | 25 | | | |
| | | | | | 26 | | | |
| | | | | | 27 | | | |
| | | | | | 29 | | | |
| | | | | | 29 | | | |
| | | | | | 30 | | | |
| | | | | | 30 | | | |
| | | | | | 30 | | | |
| | | | | | 31 | | | |
| | | | | | 39 | | | |
| | | | | | 44 | | | |
| | | | | | 51 | | | |
| | | | | | 53 | | | |
| | | | | | 59 | | | |
| | | | | | 61 | | | |
| | | | | | 62 | | | |
| | | | | | 67 | | | |
| | | | | | 67 | | | |
| | | | | | 71 | | | |
| | | | | | 72 | | | |
| | | | | | 72 | | | |
| | | | | | 72 | | | |
| | | | | | 73 | | | |
| | | | | | 73 | | | |
| | | | | | 74 | | | |
| | | | | | 74 | | |
| | | | | | 74 | | | |
| | | | | | 75 | | | |
| | | | | | 78 | | | |
| | | | | | 81 | | | |
| | | | | | 84 | | | |
| | | | | | 84 | | | |
| | | | | | 85 | | | |
| | | | | | 86 | | | |
| | | | | | 87 | | | |
| | | | | | 89 | | | |
| | | | | | 90 | | | |
| | | | | | 91 | | | |
| | | | | | 91 | | | |
| | | | | | 91 | | | |
| | | | | | 91 | | | |
| | | | | | 93 | | | |
| | | | | | 95 | | | |
| | | | | | 96 | | | |
| | | | | | 96 | | | |
| | | | | | 97 | | | |
| | | | | | 97 | | | |
| | | | | | 97 | | | |
| | | | | | 98 | | | |
| | | | | | 99 | | | |
| | | | | | 100 | | | |
| | | | | | 101 | | | |
| | | | | | 103 | | | |
| | | | | | 104 | | | |
| | | | | | 106 | | |
| | | | | | A-1 | | | |
| | | | | | B-1 | | | |
| | | | | | C-1 | | |
| | | | | | |
Enterprise Value / Estimated Adjusted EBITDA
|
| |||
| | | |
Selected Publicly Traded Companies
|
| |
2022E
|
| |
2023E
|
|
|
Outsourced Physician Services
Companies |
| |
•
Surgery Partners, Inc.
|
| |
16.3x
|
| |
14.3x
|
|
| |
•
Acadia Healthcare Company, Inc.
|
| | 14.3x | | | 13.1x | | ||
| |
•
Pediatrix Medical Group, Inc.
|
| | 10.2x | | | 9.5x | | ||
| |
•
DaVita Inc.
|
| | 8.2x | | | 7.1x | | ||
| | | | | | |
Enterprise Value / Estimated Adjusted EBITDA
|
| |||
| | | |
Selected Publicly Traded Companies
|
| |
2022E
|
| |
2023E
|
|
|
Post-Acute Care and Rehabilitation Companies
|
| |
•
ATI Physical Therapy, Inc.
|
| |
23.9x
|
| |
10.7x
|
|
| |
•
U.S. Physical Therapy, Inc.
|
| | 21.8x | | | 20.3x | | ||
| |
•
The Pennant Group, Inc.
|
| | 12.2x | | | 10.0x | | ||
| |
•
The Ensign Group, Inc.
|
| | 10.9x | | | 10.0x | | ||
| |
•
Encompass Health Corporation
|
| | 9.7x | | | 8.8x | | ||
| |
•
Select Medical Holdings Corporation
|
| | 9.5x | | | 8.1x | | ||
| |
•
Hanger, Inc.
|
| | 7.9x | | | 7.3x | | ||
| |
Implied Per Share Value Reference Ranges for Hanger
|
| | | | | | | ||||||
| |
2022 Estimated Adjusted EBITDA
|
| |
2023 Estimated Adjusted EBITDA
|
| |
Merger Consideration
|
| ||||||
| |
$15.25 – $23.50
|
| | | $ | 13.75 – $22.75 | | | | | $ | 18.75 | | |
| | | |
Date Announced
|
| |
Acquiror
|
| |
Target
|
| |
Transaction Value /
LTM Adjusted EBITDA |
|
|
Rehabilitation Companies
|
| |
June 21, 2021
|
| |
LifePoint Health, Inc.
|
| |
Kindred Healthcare, Inc.
|
| |
N/A
|
|
| | February 22, 2021 | | | Fortress Value Acquisition Corp. II | | | ATI Physical Therapy, Inc. | | | 18.2x | | ||
| | October 23, 2017 | | | Select Medical Holdings Corporation | | | U.S. HealthWorks, Inc. | | | 12.0x | | ||
| | January 25, 2016 | | | Select Medical Holdings Corporation | | | Physiotherapy Associates Holdings, Inc. | | | 12.5x | | ||
| | June 11, 2015 | | | Encompass Health Corp. | | | Reliant Hospital Partners, LLC | | | 8.9x | | ||
|
Outsourced Physician Services Companies
|
| |
June 11, 2018
|
| |
KKR & Co. L.P.
|
| |
Envision Healthcare Corporation
|
| |
10.9x
|
|
| | October 31, 2016 | | | Blackstone Inc. | | | Team Health Holdings, Inc. | | | 12.8x | | ||
| | June 16, 2014 | | | Surgery Partners, Inc. | | | Symbion Inc. | | | 10.3x | | ||
| | October 18, 2010 | | | Hanger, Inc. | | | Accelerated Care Plus Corporation | | | 9.1x | | ||
|
Post-Acute Care Companies
|
| |
April 25, 2018
|
| |
ProMedica Health System, Inc.
|
| |
HCR ManorCare Inc.
|
| |
N/A
|
|
| |
December 19, 2017
|
| | Humana Inc., TPG Inc. and Welsh, Carson, Anderson & Stowe | | | Kindred Healthcare, Inc. | | | 9.5x | | ||
| | October 9, 2014 | | | Kindred Healthcare, Inc. | | | Gentiva Health Services, Inc. | | | 11.1x | | ||
| | August 18, 2014 | | | Genesis Healthcare, Inc. | | | Skilled Healthcare Group, Inc. | | | 11.3x | | ||
|
Special Patient Care Companies
|
| |
August 30, 2016
|
| |
Clayton, Dubilier & Rice LLP
|
| |
Drive DeVilbiss Healthcare, Inc.
|
| |
N/A
|
|
| | July 1, 2015 | | | Madison Dearborn Partners | | | Patterson Companies, Inc. | | | 10.6x | |
| |
Implied Per Share Value Reference Ranges for Hanger
LTM Q1’22A Adjusted EBITDA |
| |
Merger Consideration
|
| |||
| |
$14.75 – $20.50
|
| | | $ | 18.75 | | |
| |
Implied Per Share Value
Reference Range for Hanger |
| |
Merger Consideration
|
| |||
| |
$17.25 – $25.25
|
| | | $ | 18.75 | | |
| | | |
Year ended December 31,
|
| |||||||||||||||||||||||||||
|
($ in millions)
|
| |
2022E(3)
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |||||||||||||||
|
Net Revenue
|
| | | $ | 981 | | | | | $ | 1,315 | | | | | $ | 1,389 | | | | | $ | 1,465 | | | | | $ | 1,543 | | |
|
Adjusted EBITDA(1)
|
| | | $ | 129 | | | | | $ | 149 | | | | | $ | 165 | | | | | $ | 180 | | | | | $ | 195 | | |
|
Unlevered Free Cash Flow(2)
|
| | | $ | 37 | | | | | $ | 27 | | | | | $ | 34 | | | | | $ | 47 | | | | | $ | 59 | | |
|
Name
|
| |
Company
RSUs |
| | | | |
Company
PRSUs |
| | | | |
Total Value(1)
|
| |||||||||
| Executive Officers | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Vinit K. Asar
|
| | | | 256,083 | | | | | | | | | 103,665 | | | | | | | | $ | 6,745,275 | | |
|
Thomas E. Kiraly
|
| | | | 69,704 | | | | | | | | | 21,597 | | | | | | | | $ | 1,711,894 | | |
|
Peter A. Stoy
|
| | | | 40,592 | | | | | | | | | 20,943 | | | | | | | | $ | 1,153,781 | | |
|
Thomas E. Hartman
|
| | | | 33,979 | | | | | | | | | 10,733 | | | | | | | | $ | 838,350 | | |
|
C. Scott Ranson
|
| | | | 24,125 | | | | | | | | | 7,199 | | | | | | | | $ | 587,325 | | |
|
James H. Campbell
|
| | | | 19,162 | | | | | | | | | 6,283 | | | | | | | | $ | 477,094 | | |
|
Mitchell D. Dobson
|
| | | | 14,723 | | | | | | | | | 4,451 | | | | | | | | $ | 359,513 | | |
|
Keri L. Jolly
|
| | | | 21,078 | | | | | | | | | 6,414 | | | | | | | | $ | 515,475 | | |
|
Gabrielle B. Adams
|
| | | | 17,454 | | | | | | | | | 5,760 | | | | | | | | $ | 435,263 | | |
| Non-Employee Directors | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asif Ahmad
|
| | | | 9,911 | | | | | | | | | — | | | | | | | | $ | 185,831 | | |
|
Christopher B. Begley
|
| | | | 9,911 | | | | | | | | | — | | | | | | | | $ | 185,831 | | |
|
John T. Fox
|
| | | | 9,911 | | | | | | | | | — | | | | | | | | $ | 185,831 | | |
|
Thomas C. Freyman
|
| | | | 9,911 | | | | | | | | | — | | | | | | | | $ | 185,831 | | |
|
Stephen E. Hare
|
| | | | 9,911 | | | | | | | | | — | | | | | | | | $ | 185,831 | | |
|
Mark M. Jones
|
| | | | 9,911 | | | | | | | | | — | | | | | | | | $ | 185,831 | | |
|
Cynthia L. Lucchese
|
| | | | 9,911 | | | | | | | | | — | | | | | | | | $ | 185,831 | | |
|
Richard Pettingill
|
| | | | 9,911 | | | | | | | | | — | | | | | | | | $ | 185,831 | | |
|
Kathryn M. Sullivan
|
| | | | 9,911 | | | | | | | | | — | | | | | | | | $ | 185,831 | | |
| | | |
Golden Parachute Compensation
|
| |||||||||||||||||||||||||||
|
Name
|
| |
Cash($)(1)
|
| |
Equity($)(2)
|
| |
Pension/NQDC
($)(3) |
| |
Benefits &
Perquisites($)(4) |
| |
Total($)
|
| |||||||||||||||
|
Vinit K. Asar
|
| | | $ | 5,177,000 | | | | | $ | 6,745,275 | | | | | $ | 833,257 | | | | | $ | 179,490 | | | | | $ | 12,935,022 | | |
|
Thomas E. Kiraly
|
| | | $ | 1,923,951 | | | | | $ | 1,711,894 | | | | | | — | | | | | $ | 128,219 | | | | | $ | 3,764,064 | | |
|
Peter A. Stoy
|
| | | $ | 2,094,583 | | | | | $ | 1,153,781 | | | | | $ | 71,445 | | | | | $ | 101,320 | | | | | $ | 3,421,130 | | |
|
Thomas E. Hartman
|
| | | $ | 1,016,667 | | | | | $ | 838,350 | | | | | $ | 202,560 | | | | | $ | 92,339 | | | | | $ | 2,149,916 | | |
|
C. Scott Ranson
|
| | | $ | 1,233,648 | | | | | $ | 587,325 | | | | | | — | | | | | $ | 68,868 | | | | | $ | 1,889,841 | | |
|
Name
|
| |
Cash Severance
|
| |
Pro-Rata
Annual Bonus |
| ||||||
|
Vinit K. Asar
|
| | | $ | 4,592,500 | | | | | $ | 584,500 | | |
|
Thomas E. Kiraly
|
| | | $ | 1,717,663 | | | | | $ | 206,288 | | |
|
Peter A. Stoy
|
| | | $ | 1,870,000 | | | | | $ | 224,583 | | |
|
Thomas E. Hartman
|
| | | $ | 900,000 | | | | | $ | 116,667 | | |
|
C. Scott Ranson
|
| | | $ | 1,124,337 | | | | | $ | 109,311 | | |
|
Name
|
| |
Insurance
Continuation |
| |
401(k)
Contributions |
| |
Automobile
Allowance |
| |
Outplacement
Benefits |
| ||||||||||||
|
Vinit K. Asar
|
| | | $ | 93,690 | | | | | $ | 18,300 | | | | | $ | 37,500 | | | | | $ | 30,000 | | |
|
Name
|
| |
Insurance
Continuation |
| |
401(k)
Contributions |
| |
Automobile
Allowance |
| |
Outplacement
Benefits |
| ||||||||||||
|
Thomas E. Kiraly
|
| | | $ | 67,079 | | | | | $ | 14,640 | | | | | $ | 24,000 | | | | | $ | 22,500 | | |
|
Peter A. Stoy
|
| | | $ | 64,180 | | | | | $ | 14,640 | | | | | $ | — | | | | | $ | 22,500 | | |
|
Thomas E. Hartman
|
| | | $ | 46,259 | | | | | $ | 10,980 | | | | | $ | 12,600 | | | | | $ | 22,500 | | |
|
C. Scott Ranson
|
| | | $ | 17,328 | | | | | $ | 14,640 | | | | | $ | 14,400 | | | | | $ | 22,500 | | |
|
Directors and Officers:
|
| |
Number of
Shares of Common Stock(1) |
| |
Percent of
Outstanding Common Stock(1) |
| ||||||
|
Vinit Asar(2)
|
| | | | 740,825 | | | | | | 1.89% | | |
|
Asif Ahmad
|
| | | | 60,926 | | | | | | * | | |
|
Christopher B. Begley
|
| | | | 66,503 | | | | | | * | | |
|
John T. Fox
|
| | | | 33,650 | | | | | | * | | |
|
Thomas C. Freyman
|
| | | | 33,650 | | | | | | * | | |
|
Stephen E. Hare(3)
|
| | | | 64,521 | | | | | | * | | |
|
Thomas E. Hartman(4)
|
| | | | 108,868 | | | | | | * | | |
|
Keri Jolly(5)
|
| | | | 16,919 | | | | | | * | | |
|
Mark M. Jones
|
| | | | 10,683 | | | | | | * | | |
|
Thomas E. Kiraly(6)
|
| | | | 216,539 | | | | | | * | | |
|
Cynthia L. Lucchese
|
| | | | 57,940 | | | | | | * | | |
|
Richard Pettingill
|
| | | | 68,224 | | | | | | * | | |
|
C. Scott Ranson(7)
|
| | | | 86,155 | | | | | | * | | |
|
Peter A. Stoy(8)
|
| | | | 3,655 | | | | | | * | | |
|
Kathryn M. Sullivan
|
| | | | 52,115 | | | | | | * | | |
|
All directors, nominees and officers as a group (18 persons)(9)
|
| | | | 1,747,271 | | | | | | 4.44% | | |
| Greater than 5% Stockholders: | | | | | | | | | | | | | |
|
Blackrock, Inc.(10)
|
| | | | 6,158,059 | | | | | | 15.74% | | |
|
William Blair Investment Management, LLC(11)
|
| | | | 4,173,301 | | | | | | 10.67% | | |
|
T. Rowe Price Associates, Inc.(12)
|
| | | | 4,149,704 | | | | | | 10.61% | | |
|
Victory Capital Management Inc.(13)
|
| | | | 3,463,864 | | | | | | 8.85% | | |
|
The Vanguard Group(14)
|
| | | | 2,522,434 | | | | | | 6.45% | | |
|
Hotchkis and Wiley Capital Management, LLC(15)
|
| | | | 1,979,026 | | | | | | 5.06% | | |
| | | | | | A-1 | | | |
| | | | | | A-1 | | | |
| | | | | | A-2 | | | |
| | | | | | A-3 | | | |
| | | | | | A-3 | | | |
| | | | | | A-3 | | | |
| | | | | | A-5 | | | |
| | | | | | A-6 | | | |
| | | | | | A-7 | | | |
| | | | | | A-7 | | | |
| | | | | | A-7 | | | |
| | | | | | A-7 | | | |
| | | | | | A-8 | | | |
| | | | | | A-10 | | | |
| | | | | | A-10 | | | |
| | | | | | A-11 | | | |
| | | | | | A-12 | | | |
| | | | | | A-13 | | | |
| | | | | | A-13 | | | |
| | | | | | A-13 | | | |
| | | | | | A-14 | | | |
| | | | | | A-15 | | | |
| | | | | | A-16 | | | |
| | | | | | A-17 | | | |
| | | | | | A-17 | | | |
| | | | | | A-19 | | | |
| | | | | | A-20 | | | |
| | | | | | A-22 | | | |
| | | | | | A-23 | | | |
| | | | | | A-24 | | | |
| | | | | | A-24 | | | |
| | | | | | A-24 | | | |
| | | | | | A-24 | | | |
| | | | | | A-24 | | | |
| | | | | | A-24 | | | |
| | | | | | A-24 | | | |
| | | | | | A-25 | | | |
| | | | | | A-25 | | |
| | | | | | A-25 | | | |
| | | | | | A-26 | | | |
| | | | | | A-27 | | | |
| | | | | | A-27 | | | |
| | | | | | A-27 | | | |
| | | | | | A-27 | | | |
| | | | | | A-27 | | | |
| | | | | | A-27 | | | |
| | | | | | A-27 | | | |
| | | | | | A-27 | | | |
| | | | | | A-28 | | | |
| | | | | | A-28 | | | |
| | | | | | A-30 | | | |
| | | | | | A-31 | | | |
| | | | | | A-33 | | | |
| | | | | | A-35 | | | |
| | | | | | A-37 | | | |
| | | | | | A-37 | | | |
| | | | | | A-37 | | | |
| | | | | | A-38 | | | |
| | | | | | A-40 | | | |
| | | | | | A-41 | | | |
| | | | | | A-43 | | | |
| | | | | | A-43 | | | |
| | | | | | A-44 | | | |
| | | | | | A-44 | | | |
| | | | | | A-44 | | | |
| | | | | | A-44 | | | |
| | | | | | A-44 | | | |
| | | | | | A-44 | | | |
| | | | | | A-45 | | | |
| | | | | | A-45 | | | |
| | | | | | A-45 | | | |
| | | | | | A-45 | | | |
| | | | | | A-45 | | | |
| | | | | | A-46 | | | |
| | | | | | A-46 | | | |
| | | | | | A-46 | | | |
| | | | | | A-48 | | | |
| | | | | | A-48 | | | |
| | | | | | A-49 | | |
| | | | | | A-51 | | | |
| | | | | | A-51 | | | |
| | | | | | A-52 | | | |
| | | | | | A-52 | | | |
| | | | | | A-52 | | | |
| | | | | | A-52 | | | |
| | | | | | A-52 | | | |
| | | | | | A-53 | | | |
| | | | | | A-63 | | | |
| | | | | | A-63 | | | |
| | | | | | A-63 | | | |
| | | | | | A-63 | | | |
| | | | | | A-63 | | | |
| | | | | | A-63 | | | |
| | | | | | A-64 | | | |
| | | | | | A-65 | | | |
| | | | | | A-65 | | | |
| |
Exhibit A
Form of Certificate of Incorporation of Surviving Corporation
|
| | | | | | |
| |
Exhibit B
Form of By-Laws of the Surviving Corporation
|
| | | | | | |
| | “Agreement” | | | Preamble | |
| | “Book-Entry Shares” | | | Section 2.2(b)(i) | |
| | “Certificate of Merger” | | | Section 1.2 | |
| | “Certificates” | | | Section 2.2(b)(i) | |
| | “Change of Board Recommendation” | | | Section 5.3(a) | |
| | “Closing” | | | Section 1.2 | |
| | “Closing Date” | | | Section 1.2 | |
| | “Company” | | | Preamble | |
| | “Company Benefit Plan” | | | Section 3.11(a) | |
| | “Company Board” | | | Recitals | |
| | “Company Board Recommendation” | | | Section 3.3(b) | |
| | “Company By-Laws” | | | Section 3.1 | |
| | “Company Charter” | | | Section 3.1 | |
| | “Company Common Stock” | | | Recitals | |
| | “Company Data” | | | Section 3.17(g) | |
| | “Company Disclosure Schedule” | | | ARTICLE 3 | |
| | “Company Leased Real Property” | | | Section 3.14(b) | |
| | “Company Material Contracts” | | | Section 3.16(b) | |
| | “Company Meeting” | | | Section 5.4(g) | |
| | “Company Option” | | | Section 2.4(a) | |
| | “Company Owned Real Property” | | | Section 3.14(a) | |
| | “Company PRSU” | | | Section 2.4(b) | |
| | “Company Real Property” | | | Section 3.14(c) | |
| | “Company Registered Intellectual Property” | | | Section 3.17(a) | |
| | “Company RSU” | | | Section 2.4(b) | |
| | “Company SEC Documents” | | | Section 3.5(a) | |
| | “Company SEC Financial Statements” | | | Section 3.5(c) | |
| | “Company Stockholder Approval” | | | Section 3.3(c) | |
| | “Company Termination Fee” | | | Section 7.3(a) | |
| | “Confidentiality Agreement” | | | Section 5.2(b) | |
| | “Consent” | | | Section 3.4(a) | |
| | “Continuing Employee” | | | Section 5.8(a) | |
| | “D&O Insurance” | | | Section 5.9(c) | |
| | “Debt Replacement Financing” | | | Section 5.10(e) | |
| | “DGCL” | | | Recitals | |
| | “EAR” | | | Section 3.9(f) | |
| | “ECL Claims” | | | Section 7.5 | |
| | “Effect” | | | Section 8.4 | |
| | “Effective Time” | | | Section 1.2 | |
| | “Employees” | | | Section 3.12(a) | |
| | “Extended Outside Date” | | | Section 7.1(d) | |
| | “FDA” | | | Section 3.9(d) | |
| | “Financing Amounts” | | | Section 4.5(c) | |
| | “IT Systems” | | | Section 3.17(f) | |
| | “Initial Outside Date” | | | Section 7.1(d) | |
| | “Guarantor” | | | Recitals | |
| | “Guaranty” | | | Recitals | |
| | “Indemnitee” | | | Section 5.9(a) | |
| | “Initial Outside Date” | | | Section 7.1(d) | |
| | “Lease” | | | Section 3.14(b) | |
| | “Lender Related Party” | | | Section 7.4(d) | |
| | “Merger” | | | Recitals | |
| | “Merger Consideration” | | | Section 2.1(a) | |
| | “Merger Sub” | | | Preamble | |
| | “Notice Period” | | | Section 5.3(d) | |
| | “Other Required Company Filing” | | | Section 5.4(b) | |
| | “Other Required Parent Filing” | | | Section 5.4(c) | |
| | “Parent” | | | Preamble | |
| | “Parent Subsidiary” | | | Section 4.3(a) | |
| | “Parent Termination Fee” | | | Section 7.4(a) | |
| | “Paying Agent” | | | Section 2.2(a) | |
| | “Payoff Letters” | | | Section 5.18 | |
| | “Permits” | | | Section 3.10 | |
| | “Proposed Changed Terms” | | | Section 5.3(d)(ii) | |
| | “Service Provider” | | | Section 3.11(a) | |
| | “Shares” | | | Recitals | |
| | “Stockholder Litigation” | | | Section 5.15 | |
| | “Surviving Corporation” | | | Section 1.1 | |
| | “Tax Sharing Agreement” | | | Section 3.15(h) | |
| | “Transaction Related Matters” | | | Section 7.4(d) | |
| | “Transactions” | | | Section 1.1 | |