Delaware | 7374 | 45-5164353 |
(State or other jurisdiction of incorporation or organization) | (Primary Standard Industrial Classification Code Number) | (I.R.S. Employer Identification No.) |
Delaware | 7374 | 06-1467923 |
(State or other jurisdiction of incorporation or organization) | (Primary Standard Industrial Classification Code Number) | (I.R.S. Employer Identification No.) |
PART I - FINANCIAL INFORMATION | ||
Item 1. | Financial Statements | |
Unaudited Interim Condensed Consolidated Balance Sheets - As of June 30, 2013 (Successor) and December 31, 2012 (Successor) | ||
Unaudited Interim Condensed Consolidated and Combined Statements of Comprehensive Income (Loss) - For the three and six month periods ended June 30, 2013 (Successor), the periods from inception (April 20, 2012) to June 30, 2012 (Successor), January 1, 2012 to June 6, 2012 (Predecessor), and April 1, 2012 to June 6, 2012 (Predecessor) | ||
Unaudited Interim Condensed Consolidated and Combined Statements of Cash Flows - For the six month period ended June 30, 2013 (Successor), from inception (April 20, 2012) to June 30, 2012 (Successor), and January 1, 2012 to June 6, 2012 (Predecessor) | ||
Unaudited Interim Condensed Consolidated Statement of Equity - For the six month period ended June 30, 2013 (Successor) | ||
Notes to Unaudited Interim Condensed Consolidated and Combined Financial Statements | ||
Item 2. | Management's Discussion and Analysis of Financial Condition and Results of Operations | |
Item 3. | Quantitative and Qualitative Disclosures About Market Risk | |
Item 4. | Controls and Procedures | |
PART II - OTHER INFORMATION | ||
Item 1. | Legal Proceedings | |
Item 1A. | Risk Factors | |
Item 5. | Other Information | |
Item 6. | Exhibits | |
Signatures | ||
• | the term “Holdings LLC” refer to VCPH Holdings LLC, a Delaware limited liability company; |
• | the terms “the Company”, “Truven Holding”, "we", "us", "our" and "Parent" refer to Truven Holding Corp., a Delaware corporation that is directly owned by Holdings LLC; |
• | the term “TRHI” refer to Thomson Reuters (Healthcare) Inc., a Delaware corporation, which, upon consummation of the Merger, became a direct wholly-owned subsidiary of VCPH Holding Corp. (now known as Truven Holding) and subsequently changed its name to Truven Health Analytics Inc.; |
• | the terms “Thomson Reuters Healthcare” and “Predecessor” refer to TRHI, together with certain other assets and liabilities of the Thomson Reuters Healthcare business prior to and including the date of the closing of the Acquisition on June 6, 2012; |
• | the term “Wolverine” refer to Wolverine Healthcare Analytics, Inc., a Delaware corporation and an affiliate of The Veritas Capital Fund IV, L.P., a private equity fund managed by Veritas Capital, which was formed on May 16, 2012 as a direct wholly-owned subsidiary of VCPH Holding Corp. (now known as Truven Holding) and, upon consummation of the Acquisition, merged with and into TRHI, with TRHI surviving the Merger as a direct wholly-owned subsidiary of VCPH Holding Corp. (now known as Truven Holding) and subsequently changing its name to Truven Health Analytics Inc.; |
• | the terms “Truven” and the “Issuer” refer to Truven Health Analytics Inc., a Delaware corporation and a direct wholly-owned subsidiary of Truven Holding; |
• | the term “Acquisition” refer to the acquisition by Wolverine of 100% of the equity interests of TRHI and certain assets and liabilities of the Thomson Reuters Healthcare business, pursuant to the Stock and Asset Purchase Agreement, dated as of April 23, 2012, which VCPH Holding Corp. (now known as Truven Holding) entered into with the Stock Seller and the Asset Seller and subsequently assigned to Wolverine on May 24, 2012, and which closed on June 6, 2012; |
• | the term “Merger” refer to the merger upon the closing of the Acquisition, whereby Wolverine (which was formed solely for the purpose of completing the Acquisition) merged with and into TRHI, with TRHI surviving the Merger as a direct wholly-owned subsidiary of VCPH Holding Corp. (now known as Truven Holding) and subsequently changing its name to Truven Health Analytics Inc.; |
• | the term “Stock Seller” refer to Thomson Reuters U.S. Inc.; |
• | the terms “Sponsor” and “Veritas Capital” refer to Veritas Capital Fund Management, L.L.C.; |
• | the term "Asset Seller" refer to Thomson Reuters Global Resources; |
• | the terms “Thomson Reuters” and the “Predecessor Parent” refer to Thomson Reuters Corporation; |
• | the term “Stock and Asset Purchase Agreement” refer to the Stock and Asset Purchase Agreement among VCPH Holding Corp., the Stock Seller and the Asset Seller, dated as of April 23, 2012, which VCPH Holding Corp. assigned to Wolverine on May 24, 2012; |
• | the term “Predecessor Period” refer to all periods prior to and including the date of the closing of the Acquisition on June 6, 2012; and |
• | the term “Successor” refer to Truven Holding, on a consolidated basis with its subsidiaries; |
• | the term “Successor Period” refer to all periods from inception of Truven Holding (April 20, 2012 - December 31, 2012), which includes all periods after the closing of the Acquisition on June 6, 2012. |
June 30, 2013 | December 31, 2012 | ||||||
Assets | |||||||
Current assets | |||||||
Cash and cash equivalents | $ | 8,129 | $ | 23,805 | |||
Trade and other receivables (less allowances of $1,587 and $1,865, respectively) | 71,537 | 105,141 | |||||
Prepaid expenses and other current assets | 23,959 | 18,409 | |||||
Deferred tax assets | 4,346 | 10,648 | |||||
Total current assets | 107,971 | 158,003 | |||||
Computer hardware and other property, net | 46,228 | 40,191 | |||||
Developed technology and content, net | 153,330 | 160,335 | |||||
Goodwill | 824,339 | 824,339 | |||||
Other identifiable intangible assets, net | 379,243 | 396,473 | |||||
Other noncurrent assets | 16,253 | 17,786 | |||||
Total assets | $ | 1,527,364 | $ | 1,597,127 | |||
Liabilities and Equity | |||||||
Current liabilities | |||||||
Accounts payable and accrued expenses | $ | 72,240 | $ | 92,507 | |||
Deferred revenue | 102,206 | 122,319 | |||||
Current portion of long-term debt | 5,350 | 5,276 | |||||
Capital lease obligation | 1,368 | — | |||||
Income taxes payable | 308 | 82 | |||||
Total current liabilities | 181,472 | 220,184 | |||||
Deferred revenue | 2,137 | 5,354 | |||||
Long-term debt | 853,142 | 832,696 | |||||
Deferred tax liabilities | 94,964 | 118,675 | |||||
Other noncurrent liabilities | 930 | 966 | |||||
Total liabilities | 1,132,645 | 1,177,875 | |||||
Equity | |||||||
Common stock—$ 0.01 par value; 1,000 shares authorized, 1 share issued and outstanding at June 30, 2013 and December 31, 2012 | — | — | |||||
Additional paid-in capital | 477,459 | 473,364 | |||||
Accumulated deficit | (82,738 | ) | (54,112 | ) | |||
Foreign currency translation adjustment | (2 | ) | — | ||||
Total equity | 394,719 | 419,252 | |||||
Total liabilities and equity | $ | 1,527,364 | $ | 1,597,127 |
Three month period ended June 30, | From inception (April 20, 2012) to June 30, | April 1, 2012 to June 6, | Six month period ended June 30, | From inception (April 20, 2012) to June 30, | January 1, 2012 to June 6, | |||||||||||||||||||
2013 | 2012 | 2012 | 2013 | 2012 | 2012 | |||||||||||||||||||
Successor | Predecessor | Successor | Predecessor | |||||||||||||||||||||
Revenues, net | $ | 126,997 | $ | 23,313 | $ | 88,850 | $ | 239,887 | $ | 23,313 | $ | 208,998 | ||||||||||||
Operating costs and expenses Cost of revenues, excluding depreciation and amortization | (67,054 | ) | (14,302 | ) | (46,446 | ) | (132,394 | ) | (14,302 | ) | (108,760 | ) | ||||||||||||
Selling and marketing, excluding depreciation and amortization | (15,536 | ) | (3,694 | ) | (11,245 | ) | (28,651 | ) | (3,694 | ) | (25,559 | ) | ||||||||||||
General and administrative, excluding depreciation and amortization | (12,663 | ) | (3,647 | ) | (16,427 | ) | (23,797 | ) | (3,647 | ) | (30,821 | ) | ||||||||||||
Allocation of costs from Predecessor Parent and affiliates | — | — | (2,550 | ) | — | — | (10,003 | ) | ||||||||||||||||
Depreciation | (4,409 | ) | (612 | ) | (3,253 | ) | (8,989 | ) | (612 | ) | (6,805 | ) | ||||||||||||
Amortization of developed technology and content | (7,726 | ) | (1,651 | ) | (6,587 | ) | (15,444 | ) | (1,651 | ) | (12,460 | ) | ||||||||||||
Amortization of other identifiable intangible assets | (8,615 | ) | (2,298 | ) | (3,461 | ) | (17,230 | ) | (2,298 | ) | (8,226 | ) | ||||||||||||
Other operating expenses | (7,635 | ) | (29,751 | ) | (11,800 | ) | (20,500 | ) | (29,751 | ) | (18,803 | ) | ||||||||||||
Total operating costs and expenses | (123,638 | ) | (55,955 | ) | (101,769 | ) | (247,005 | ) | (55,955 | ) | (221,437 | ) | ||||||||||||
Operating (loss) income | 3,359 | (32,642 | ) | (12,919 | ) | (7,118 | ) | (32,642 | ) | (12,439 | ) | |||||||||||||
Net interest (expense) income (to) from Predecessor Parent | — | (10 | ) | 2 | — | (10 | ) | — | ||||||||||||||||
Interest expense | (20,525 | ) | (5,005 | ) | (41 | ) | (38,092 | ) | (5,005 | ) | — | |||||||||||||
Interest income | — | — | — | — | — | 3 | ||||||||||||||||||
Unrealized foreign exchange loss | (441 | ) | — | — | (453 | ) | — | — | ||||||||||||||||
Income (loss) before income taxes | (17,607 | ) | (37,657 | ) | (12,958 | ) | (45,663 | ) | (37,657 | ) | (12,436 | ) | ||||||||||||
Benefit from income taxes | 6,611 | 11,631 | 5,032 | 17,037 | 11,631 | 4,803 | ||||||||||||||||||
Net (loss) income | $ | (10,996 | ) | $ | (26,026 | ) | $ | (7,926 | ) | $ | (28,626 | ) | $ | (26,026 | ) | $ | (7,633 | ) | ||||||
Other comprehensive loss: | ||||||||||||||||||||||||
Foreign currency translation adjustments | $ | 30 | $ | — | $ | — | $ | (2 | ) | $ | — | $ | — | |||||||||||
Total comprehensive (loss) income | $ | (10,966 | ) | $ | (26,026 | ) | $ | (7,926 | ) | $ | (28,628 | ) | $ | (26,026 | ) | $ | (7,633 | ) |
Six months ended June 30, | From inception (April 20, 2012) to June 30, | January 1, 2012 to June 6, | |||||||||
2013 | 2012 | 2012 | |||||||||
Successor | Successor | Predecessor | |||||||||
Operating activities | |||||||||||
Net (loss) income | $ | (28,626 | ) | $ | (26,026 | ) | $ | (7,633 | ) | ||
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities: | |||||||||||
Depreciation | 8,989 | 612 | 6,805 | ||||||||
Amortization of developed technology and content | 15,444 | 1,651 | 12,460 | ||||||||
Amortization of other identifiable intangible assets | 17,230 | 2,298 | 8,226 | ||||||||
Amortization of debt issuance costs | 1,304 | 202 | — | ||||||||
Amortization of debt discount | 1,202 | 118 | — | ||||||||
Amortization of unfavorable leasehold interest | (94 | ) | (12 | ) | — | ||||||
Loss on extinguishment of debt | 2,353 | — | — | ||||||||
Deferred income tax (benefit) provision | (17,409 | ) | (11,632 | ) | 543 | ||||||
Share-based compensation expense | 767 | — | 2,519 | ||||||||
Retention bonus in conjunction with the Acquisition | 1,378 | 2,110 | 5,800 | ||||||||
Changes in operating assets and liabilities: | |||||||||||
Trade and other receivables | 33,604 | 833 | 32,869 | ||||||||
Prepaid expenses and other current assets | (5,550 | ) | (872 | ) | 388 | ||||||
Accounts payable and accrued expenses | (21,603 | ) | 12,238 | (21,582 | ) | ||||||
Bank overdrafts | — | — | (2,630 | ) | |||||||
Deferred revenue | (23,330 | ) | (4,754 | ) | (19,739 | ) | |||||
Income taxes | 226 | — | (514 | ) | |||||||
Other | (664 | ) | — | 294 | |||||||
Net cash provided by (used in) operating activities | (14,779 | ) | (23,234 | ) | 17,806 | ||||||
Investing activities | |||||||||||
Acquisitions, net of cash acquired | — | (1,249,402 | ) | — | |||||||
Capital expenditures | (20,339 | ) | (1,774 | ) | (10,285 | ) | |||||
Net cash used in investing activities | (20,339 | ) | (1,251,176 | ) | (10,285 | ) | |||||
Continued on next page | |||||||||||
Six months ended June 30, | From inception (April 20, 2012) to June 30, | January 1, 2012 to June 6, | |||||||||
2013 | 2012 | 2012 | |||||||||
Successor | Successor | Predecessor | |||||||||
Financing activities | |||||||||||
Issuance of common stock | — | 464,400 | — | ||||||||
Additional capital contribution | 1,950 | — | — | ||||||||
Proceeds from senior term loan, net of original issue discount | — | 517,125 | — | ||||||||
Proceeds from senior notes, net of original issue discount | — | 325,007 | — | ||||||||
Proceeds from revolving credit facility | 15,000 | — | — | ||||||||
Principal repayment of senior term loan | (2,657 | ) | — | — | |||||||
Proceeds from senior term loan related to refinancing | 86,105 | — | — | ||||||||
Principal repayment of senior term loan related to refinancing | (74,772 | ) | — | — | |||||||
Premium payment for refinancing the credit facility | (5,760 | ) | — | — | |||||||
Payment of debt issuance costs | — | (21,616 | ) | — | |||||||
Payment of capital lease obligation | (422 | ) | — | — | |||||||
Decrease in net investment of Predecessor Parent | — | — | (16,760 | ) | |||||||
Decrease in notes receivable from Predecessor Parent | — | — | 9,247 | ||||||||
Net cash provided by (used in) financing activities | 19,444 | 1,284,916 | (7,513 | ) | |||||||
Effect of exchange rate changes in cash | (2 | ) | — | — | |||||||
Increase (decrease) in cash and cash equivalents | (15,676 | ) | 10,506 | 8 | |||||||
Cash and cash equivalents | |||||||||||
Beginning of period | 23,805 | — | 70 | ||||||||
End of period | $ | 8,129 | $ | 10,506 | $ | 78 |
Six months ended June 30, | From inception (April 20, 2012) to June 30, | January 1, 2012 to June 6, | |||||||||
2013 | 2012 | 2012 | |||||||||
(Successor) | (Successor) | (Predecessor) | |||||||||
Supplemental cash flow disclosures | |||||||||||
Interest paid | $ | 31,761 | $ | — | $ | — |
Common stock | Additional paid-in capital | Accumulated deficit | Accumulated other comprehensive income (loss) | Total equity | |||||||||||
Balance at December 31, 2012 | $ | — | $ | 473,364 | $ | (54,112 | ) | $ | — | $ | 419,252 | ||||
Additional capital contribution | — | 1,950 | — | — | 1,950 | ||||||||||
Retention bonus in conjunction with the Acquisition | — | 1,378 | — | — | 1,378 | ||||||||||
Share-based compensation expense | — | 767 | — | — | 767 | ||||||||||
Foreign currency translation adjustment | — | — | — | (2 | ) | (2 | ) | ||||||||
Net loss | — | — | (28,626 | ) | — | (28,626 | ) | ||||||||
Balance at June 30, 2013 | $ | — | $ | 477,459 | $ | (82,738 | ) | $ | (2 | ) | $ | 394,719 |
1. | Description of Business and Basis of Presentation |
3. | Acquisition |
Final values recognized at acquisition date | |||
Trade and other receivables | $ | 77,598 | |
Prepaid assets and other current assets | 11,973 | ||
Computer hardware and other property | 24,693 | ||
Developed technology and content | 159,622 | ||
Other identifiable intangible assets | 416,000 | ||
Other noncurrent assets | 106 | ||
Current deferred tax assets | 11,262 | ||
Current liabilities | (46,588 | ) | |
Deferred revenue | (80,239 | ) | |
Noncurrent deferred tax liabilities | (149,364 | ) | |
Net assets acquired | 425,063 | ||
Goodwill on acquisition | 824,339 | ||
Net consideration paid in cash | $ | 1,249,402 |
Six months ended June 30, 2012 | Three months ended June 30, 2012 | ||||||
Revenues, net | $ | 239,155 | $ | 119,749 | |||
Net loss | (18,721 | ) | (9,563 | ) |
4. | Long-Term Debt |
June 30, 2013 | December 31, 2012 | ||||||
Senior Credit Facility | |||||||
Term Loan Facility (net of $15,463 and $12,174 discount, respectively) | $ | 518,199 | $ | 512,813 | |||
Revolving Credit Facility | 15,000 | — | |||||
10.625% Senior Notes ("the Notes") (net of $1,857 and $1,991 discount, respectively) | 325,293 | 325,159 | |||||
858,492 | 837,972 | ||||||
Less: current portion of long-term debt | 5,350 | 5,276 | |||||
Long-term debt | $ | 853,142 | $ | 832,696 |
2014 | $ | 5,350 | |
2015 | 5,350 | ||
2016 | 5,350 | ||
2017 | 5,350 | ||
2018 | 5,350 | ||
Thereafter | 826,392 | ||
$ | 853,142 |
5. | Other Operating Expenses |
Three months ended June 30, | From inception (April 20, 2012) to June 30, | April 1, 2012 to June 6, | |||||||||
2013 | 2012 | 2012 | |||||||||
Successor | Predecessor | ||||||||||
Disposal related costs | $ | — | $ | — | $ | 5,964 | |||||
Severance and retention bonuses | 1,324 | 2,112 | 5,800 | ||||||||
Acquisition related costs | 5,629 | 27,431 | — | ||||||||
Other | 682 | 208 | 36 | ||||||||
Total other operating expenses | $ | 7,635 | $ | 29,751 | $ | 11,800 |
Six months ended June 30, | From inception (April 20, 2012) to June 30, | January 1, 2012 to June 6, | |||||||||
2013 | 2012 | 2012 | |||||||||
Successor | Predecessor | ||||||||||
Disposal related costs | $ | — | $ | — | $ | 9,818 | |||||
Severance and retention bonuses | 2,799 | 2,112 | 7,741 | ||||||||
Acquisition related costs | 16,394 | 27,431 | — | ||||||||
Other | 1,307 | 208 | 1,244 | ||||||||
Total other operating expenses | $ | 20,500 | $ | 29,751 | $ | 18,803 |
Three months ended June 30, 2013 | |||||||||
Successor | |||||||||
Revenues | Depreciation and Amortization(1) | Segment Operating Income (Expense) | |||||||
Payer | $ | 66,716 | $ | 6,300 | $ | 8,089 | |||
Hospitals | 32,751 | 3,584 | 6,054 | ||||||
Clinicians | 27,530 | 2,243 | 7,375 | ||||||
Segment totals | 126,997 | 12,127 | 21,518 | ||||||
Center/Other(2) | — | 8 | (1,909 | ) | |||||
$ | 126,997 | $ | 12,135 | $ | 19,609 |
From inception (April 20, 2012) to June 30, 2012 | |||||||||
Successor | |||||||||
Revenues | Depreciation and Amortization(1) | Segment Operating Income (Expense) | |||||||
Payer | $ | 13,239 | $ | 996 | $ | 1,704 | |||
Hospitals | 6,545 | 442 | 399 | ||||||
Clinicians | 3,529 | 507 | (675) | ||||||
Segment totals | 23,313 | 1,945 | 1,428 | ||||||
Center/Other(2) | — | 318 | (2,021) | ||||||
$ | 23,313 | $ | 2,263 | $ | (593 | ) |
April 1 to June 6, 2012 | |||||||||
Predecessor | |||||||||
Revenues | Depreciation and Amortization(1) | Segment Operating Income (Expense) | |||||||
Payer | $ | 45,266 | $ | 2,577 | $ | 7,375 | |||
Hospitals | 22,896 | 4,408 | 1,635 | ||||||
Clinicians | 20,647 | 2,199 | 5,806 | ||||||
Segment totals | 88,809 | 9,184 | 14,816 | ||||||
Center/Other(2) | 41 | 656 | (12,474) | ||||||
$ | 88,850 | $ | 9,840 | $ | 2,342 |
Three months ended June 30, | From inception (April 20, 2012) to June 30, | April 1, 2012 to June 6, | |||||||
2013 | 2012 | 2012 | |||||||
Successor | Predecessor | ||||||||
Segment operating income | $ | 19,609 | $ | (593 | ) | $ | 2,342 | ||
Amortization of other identifiable intangible assets | (8,615 | ) | (2,298 | ) | (3,461 | ) | |||
Other operating expenses | (7,635 | ) | (29,751 | ) | (11,800 | ) | |||
Operating (loss) income | 3,359 | (32,642 | ) | (12,919 | ) | ||||
Interest (expense) income (to) from Predecessor Parent | — | (10 | ) | 2 | |||||
Interest income | — | — | — | ||||||
Interest expense | (20,525 | ) | (5,005 | ) | (41 | ) | |||
Unrealized foreign exchange loss | (441 | ) | — | — | |||||
Income (loss) before income taxes | $ | (17,607 | ) | $ | (37,657 | ) | $ | (12,958 | ) |
Six months ended June 30, 2013 | |||||||||
Successor | |||||||||
Revenues | Depreciation and Amortization(1) | Segment Operating Income (Expense) | |||||||
Payer | $ | 124,618 | $ | 12,623 | $ | 15,261 | |||
Hospitals | 61,354 | 7,185 | 8,471 | ||||||
Clinicians | 53,915 | 4,487 | 15,566 | ||||||
Segment totals | 239,887 | 24,295 | 39,298 | ||||||
Center/Other(2) | — | 138 | (8,686 | ) | |||||
$ | 239,887 | $ | 24,433 | $ | 30,612 |
From inception (April 20, 2012) to June 30, 2012 | |||||||||
Successor | |||||||||
Revenues | Depreciation and Amortization(1) | Segment Operating Income (Expense) | |||||||
Payer | $ | 13,239 | $ | 996 | $ | 1,704 | |||
Hospitals | 6,545 | 442 | 399 | ||||||
Clinicians | 3,529 | 507 | (675) | ||||||
Segment totals | 23,313 | 1,945 | 1,428 | ||||||
Center/Other(2) | — | 318 | (2,021) | ||||||
$ | 23,313 | $ | 2,263 | $ | (593 | ) |
January 1 to June 6, 2012 | |||||||||
Predecessor | |||||||||
Revenues | Depreciation and Amortization(1) | Segment Operating Income (Expense) | |||||||
Payer | $ | 106,482 | $ | 8,249 | $ | 16,701 | |||
Hospitals | 53,236 | 6,516 | 7,226 | ||||||
Clinicians | 49,277 | 3,480 | 15,073 | ||||||
Segment totals | 208,995 | 18,245 | 39,000 | ||||||
Center/Other(2) | 3 | 1,020 | (24,410 | ) | |||||
$ | 208,998 | $ | 19,265 | $ | 14,590 |
Six months ended June 30, | From inception (April 20, 2012) to June 30, | January 1, 2012 to June 6, | |||||||
2013 | 2012 | 2012 | |||||||
Successor | Predecessor | ||||||||
Segment operating income | $ | 30,612 | $ | (593 | ) | $ | 14,590 | ||
Amortization of other identifiable intangible assets | (17,230 | ) | (2,298 | ) | (8,226 | ) | |||
Other operating expenses | (20,500 | ) | (29,751 | ) | (18,803 | ) | |||
Operating (loss) income | (7,118 | ) | (32,642 | ) | (12,439 | ) | |||
Interest (expense) income (to) from Predecessor Parent | — | (10 | ) | — | |||||
Interest income | — | — | 3 | ||||||
Interest expense | (38,092 | ) | (5,005 | ) | — | ||||
Unrealized foreign exchange loss | (453 | ) | — | — | |||||
Income (loss) before income taxes | $ | (45,663 | ) | $ | (37,657 | ) | $ | (12,436 | ) |
8. | Related Party Transactions |
Predecessor | |||||||
April 1, 2012 to June 6, 2012 | January 1, 2012 to June 6, 2012 | ||||||
Cost of revenues, excluding depreciation and amortization | $ | 2,254 | $ | 4,868 | |||
Allocation of costs from Predecessor Parent and affiliates | 2,550 | 10,003 | |||||
$ | 4,804 | $ | 14,871 |
9. | Income Taxes |
For the period ending June 30, | |||
2014 | $ | 10,080 | |
2015 | 10,000 | ||
2016 | 9,247 | ||
2017 | 7,013 | ||
2018 | 4,112 | ||
Thereafter | 8,927 | ||
$ | 49,379 | ||
Fair values | |||||||||||||
Carrying amounts | Level 1 | Level 2 | Level 3 | ||||||||||
Senior Term Loan | $ | 518,199 | $ | — | $ | 533,662 | $ | — | |||||
Revolver | 15,000 | — | 15,000 | — | |||||||||
10.625% Senior Notes | 325,293 | — | 359,865 | — |
Fair values | |||||||||||||
Carrying amounts | Level 1 | Level 2 | Level 3 | ||||||||||
Senior Term Loan | $ | 512,813 | $ | — | $ | 528,242 | $ | — | |||||
10.625% Senior Notes | 325,159 | — | 348,415 | — |
• | Truven (the Issuer) is 100% owned by Truven Holding Corp. (the parent company guarantor) |
• | The Guarantee is full and unconditional and there are no subsidiary guarantors |
• | Truven Holding Corp. has no independent assets or operations. |
• | The transaction costs related to the Acquisition of $26,734 were incurred and paid for by Wolverine, which was merged with and into TRHI, with TRHI surviving the Merger upon closing of the Acquisition as a 100% owned direct subsidiary of Truven Holding Corp. and subsequently changed its name to Truven Health Analytics Inc. |
• | The subsidiaries of Truven Holding Corp. other than Truven, which were newly formed in the fourth quarter of 2012, are minor (as defined in Section 3-10(h)(6) of Regulation S-X of the Securities Act), having total assets, stockholders’ equity, revenues, operating income (before income taxes) and cash flows from operating activities of less than 3% of the Company’s corresponding consolidated amounts. |
• | For contracts entered into prior to January 1, 2011, revenue is allocated to a deliverable if vendor-specific objective evidence (“VSOE”) or third party evidence (“TPE”) for that deliverable is available. The amount allocated to each deliverable is then recognized as revenue when delivery has occurred or services have been rendered with respect to that deliverable, provided that all other relevant revenue recognition criteria are met. VSOE generally exists only when we sell the deliverables separately and is the price actually charged by us for that deliverable. For contracts entered into prior to January 1, 2011, we are not able to establish VSOE or TPE for the deliverables in our hosting arrangements. As a result, such deliverables are treated as one unit of accounting, and the revenue is recognized over the ongoing service period. |
• | For contracts entered into or materially modified on or after January 1, 2011, revenue is allocated to deliverables based upon the following hierarchy: (i) VSOE, (ii) TPE and (iii) best estimate of selling price (“ESP”). The objective of ESP is to determine the price at which we would offer each unit of accounting to customers if each unit were sold regularly on a standalone basis. We use a cost plus a reasonable margin approach to determine ESP for each deliverable. Revenue related to database production is recognized using a proportional performance model, with reference to labor hours. Revenue related to ongoing services is recognized on a straight line basis over the applicable service period, provided that all other relevant criteria are met. For contracts entered into on or after January 1, 2011, we were able to separate the production of the database installation deliverable and the ongoing services deliverable into two separate units of accounting given that the deliverables have value to the customer on a standalone basis. The revenue is allocated to these units of accounting based upon relative ESP. |
• | EBITDA and Adjusted EBITDA do not reflect changes in, or cash requirements for, our working capital needs; |
• | EBITDA and Adjusted EBITDA do not reflect our interest expense, or the cash requirements necessary to service interest or principal payments, on our debt; |
• | EBITDA and Adjusted EBITDA do not reflect our tax expense or the cash requirements to pay our taxes; |
• | EBITDA and Adjusted EBITDA do not reflect historical cash expenditures or future requirements for capital expenditures or contractual commitments; |
• | EBITDA and Adjusted EBITDA do not reflect pension and post-retirement obligations; |
• | Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and EBITDA and Adjusted EBITDA do not reflect any cash requirements for such replacements; and |
• | Other companies in our industry may calculate EBITDA and Adjusted EBITDA differently, limiting their usefulness as comparative measures. |
Three months ended June 30, | Combined Three months ended June 30, 2012 | From inception (April 20, 2012) to June 30, | April 1, 2012 to June 6, | |||||||||||
(Dollar in thousands) | 2013 | 2012 | 2012 | 2012 | ||||||||||
(Successor) | (Successor) | (Predecessor) | ||||||||||||
Net (loss) income | $ | (10,996 | ) | $ | (33,952 | ) | $ | (26,026 | ) | $ | (7,926 | ) | ||
(Benefit from) provision for income tax | (6,611 | ) | (16,663 | ) | (11,631 | ) | (5,032 | ) | ||||||
Interest income from Predecessor Parent | — | 8 | 10 | (2 | ) | |||||||||
Net interest expense (income) | 20,525 | 5,046 | 5,005 | 41 | ||||||||||
Unrealized foreign exchange loss | 441 | — | — | — | ||||||||||
Depreciation | 4,409 | 3,865 | 612 | 3,253 | ||||||||||
Amortization of developed technology and content | 7,726 | 8,238 | 1,651 | 6,587 | ||||||||||
Amortization of other identifiable intangible assets | 8,615 | 5,759 | 2,298 | 3,461 | ||||||||||
EBITDA | 24,109 | (27,699 | ) | (28,081 | ) | 382 | ||||||||
Acquisition related and other nonrecurring charges(1) | 6,953 | 44,001 | 29,831 | 14,170 | ||||||||||
Allocation of costs from Predecessor Parent and Affiliates(2) | — | 4,725 | — | 4,725 | ||||||||||
Estimated standalone costs(3) | — | (4,360 | ) | — | (4,360 | ) | ||||||||
Non-cash stock compensation expense | 366 | 764 | — | 764 | ||||||||||
Deferred revenue adjustments(4) | 2,066 | 8,323 | 8,323 | — | ||||||||||
Shared asset depreciation(5) | — | 80 | — | 80 | ||||||||||
Other(6) | 682 | 5,587 | — | 5,587 | ||||||||||
Adjusted EBITDA | $ | 34,176 | $ | 31,421 | $ | 10,073 | $ | 21,348 |
(1) | Includes retention incentives to key employees related to the Acquisition and nonrecurring costs as we transition to a standalone company. See Note 5 to the unaudited condensed consolidated and combined financial statements, included elsewhere in this quarterly report. |
(2) | Includes allocation of costs from Predecessor Parent and Affiliates and cost of revenues and allocation of technology support administered by the Predecessor Parent relating to customer data. These allocations ceased following the completion of the Acquisition on June 6, 2012. |
(3) | Company standalone estimates for shared services costs. |
(4) | Amount of the reduction in deferred revenue as a result of the Acquisition that negatively impacted our revenue. We wrote down the value of our deferred revenue based on valuation analysis completed as a result of the Acquisition. |
(5) | Portion of allocated costs in cost of revenues that represent depreciation. |
(6) | Other includes recurring management fees paid to the Sponsor in 2013 and non-cash vacation accrual true-up charges in connection with the Acquisition in 2012. |
Six months ended June 30, | Combined Six months ended June 30, 2012 | From inception (April 20, 2012) to June 30, | January 1, 2012 to June 6, | |||||||||||
(Dollar in thousands) | 2013 | 2012 | 2012 | 2012 | ||||||||||
(Successor) | (Successor) | (Predecessor) | ||||||||||||
Net (loss) income | $ | (28,626 | ) | $ | (33,659 | ) | $ | (26,026 | ) | $ | (7,633 | ) | ||
(Benefit from) provision for income tax | (17,037 | ) | (16,434 | ) | (11,631 | ) | (4,803 | ) | ||||||
Interest income from Predecessor Parent | — | 10 | 10 | — | ||||||||||
Net interest expense (income) | 38,092 | 5,002 | 5,005 | (3 | ) | |||||||||
Unrealized foreign exchange loss | 453 | — | — | — | ||||||||||
Depreciation | 8,989 | 7,417 | 612 | 6,805 | ||||||||||
Amortization of developed technology and content | 15,444 | 14,111 | 1,651 | 12,460 | ||||||||||
Amortization of other identifiable intangible assets | 17,230 | 10,524 | 2,298 | 8,226 | ||||||||||
EBITDA | 34,545 | (13,029 | ) | (28,081 | ) | 15,052 | ||||||||
Acquisition related and other nonrecurring charges(1) | 19,193 | 51,837 | 29,831 | 22,006 | ||||||||||
Allocation of costs from Predecessor Parent and Affiliates(2) | — | 14,792 | — | 14,792 | ||||||||||
Estimated standalone costs(3) | — | (10,306 | ) | — | (10,306 | ) | ||||||||
Non-cash stock compensation expense | 767 | 1,413 | — | 1,413 | ||||||||||
Deferred revenue adjustments(4) | 6,900 | 8,323 | 8,323 | — | ||||||||||
Shared asset depreciation(5) | — | 558 | — | 558 | ||||||||||
Other(6) | 1,307 | 5,848 | — | 5,848 | ||||||||||
Adjusted EBITDA | $ | 62,712 | $ | 59,436 | $ | 10,073 | $ | 49,363 |
(1) | Includes retention incentives to key employees related to the Acquisition and nonrecurring costs as we transition to a standalone company. See Note 5 to the unaudited condensed consolidated and combined financial statements, included elsewhere in this quarterly report. |
(2) | Includes allocation of costs from Predecessor Parent and Affiliates and cost of revenues and allocation of technology support administered by the Predecessor Parent relating to customer data. These allocations ceased following the completion of the Acquisition on June 6, 2012. |
(3) | Company standalone estimates for shared services costs. |
(4) | Amount of the reduction in deferred revenue as a result of the Acquisition that negatively impacted our revenue. We wrote down the value of our deferred revenue based on valuation analysis completed as a result of the Acquisition. |
(5) | Portion of allocated costs in cost of revenues that represent depreciation. |
(6) | Other includes recurring management fees paid to the Sponsor in 2013 and non-cash vacation accrual true-up charges in connection with the Acquisition in 2012. |
(Dollars in thousands) | Three months ended June 30, 2013 | % of revenue | From inception (April 20, 2012) to June 30, 2012 | April 1, 2012 to June 6, 2012 | Combined Three months ended June 30, 2012 | % of revenue | Change | % change | ||||||||||||||||
Successor | Successor | Predecessor | ||||||||||||||||||||||
Revenues, net: | 126,997 | 100 | % | 23,313 | 88,850 | 112,163 | 100 | % | 14,834 | 13 | % | |||||||||||||
Operating costs and expenses | ||||||||||||||||||||||||
Cost of revenues, excluding depreciation and amortization(a) | (67,054 | ) | (53 | )% | (14,302 | ) | (46,446 | ) | (60,748 | ) | (54 | )% | (6,306 | ) | 10 | % | ||||||||
Selling and marketing, excluding depreciation and amortization(b) | (15,536 | ) | (12 | )% | (3,694 | ) | (11,245 | ) | (14,939 | ) | (13 | )% | (597 | ) | 4 | % | ||||||||
General and administrative, excluding depreciation and amortization(c) | (12,663 | ) | (10 | )% | (3,647 | ) | (16,427 | ) | (20,074 | ) | (18 | )% | 7,411 | (37 | )% | |||||||||
Allocation of costs from Predecessor Parent and affiliates(d) | — | — | % | — | (2,550 | ) | (2,550 | ) | (2 | )% | 2,550 | (100 | )% | |||||||||||
Depreciation | (4,409 | ) | (3 | )% | (612 | ) | (3,253 | ) | (3,865 | ) | (3 | )% | (544 | ) | 14 | % | ||||||||
Amortization of developed technology and content | (7,726 | ) | (6 | )% | (1,651 | ) | (6,587 | ) | (8,238 | ) | (7 | )% | 512 | (6 | )% | |||||||||
Amortization of other identifiable intangible assets(e) | (8,615 | ) | (7 | )% | (2,298 | ) | (3,461 | ) | (5,759 | ) | (5 | )% | (2,856 | ) | 50 | % | ||||||||
Other operating expenses(f) | (7,635 | ) | (6 | )% | (29,751 | ) | (11,800 | ) | (41,551 | ) | (37 | )% | 33,916 | (82 | )% | |||||||||
Total operating costs and expenses | (123,638 | ) | (97 | )% | (55,955 | ) | (101,769 | ) | (157,724 | ) | (141 | )% | 34,086 | (22 | )% | |||||||||
Operating (loss) income | 3,359 | 3 | % | (32,642 | ) | (12,919 | ) | (45,561 | ) | (41 | )% | 48,920 | (107 | )% | ||||||||||
Interest (expense) income (to) from Predecessor Parent(g) | — | — | % | (10 | ) | 2 | (8 | ) | — | % | 8 | (100 | )% | |||||||||||
Net interest (expense) income(h) | (20,525 | ) | (16 | )% | (5,005 | ) | (41 | ) | (5,046 | ) | (4 | )% | (15,479 | ) | 307 | % | ||||||||
Unrealized foreign exchange loss | (441 | ) | — | % | — | — | — | — | % | (441 | ) | NM | ||||||||||||
Income (loss) before taxes | (17,607 | ) | (14 | )% | (37,657 | ) | (12,958 | ) | (50,615 | ) | (45 | )% | 33,008 | (65 | )% | |||||||||
Benefit from (provision for) income taxes | 6,611 | 5 | % | 11,631 | 5,032 | 16,663 | 15 | % | (10,052 | ) | (60 | )% | ||||||||||||
Net (loss) income | (10,996 | ) | (9 | )% | (26,026 | ) | (7,926 | ) | (33,952 | ) | (30 | )% | 22,956 | (68 | )% |
(a) | Includes all personnel and other costs attributable to a revenue stream, including but not limited to, client support, client operations, product management, royalties, allocation of technology support costs administered by Thomson Reuters relating to market data and professional service costs. |
(b) | Includes all personnel and other costs related to sales and marketing, including but not limited to, sales and marketing staff, commissions and marketing events. |
(c) | Includes all personnel and other costs related to general administration as well as costs shared across the organization, including but not limited to technology, finance and strategy. |
(d) | As described in Note 8 to the unaudited condensed consolidated and combined financial statements included elsewhere in this quarterly report, we have historically engaged in intercompany transactions with Thomson Reuters relative to certain support services, including among others, finance, accounting, treasury, tax, transaction processing, information technology, legal, human resources, payroll, insurance and real estate management. |
(e) | Includes amortization of definite‑lived trade names, database content, publishing rights and acquired customer relationship assets. |
(f) | Successor period includes costs incurred to transition the Company to a standalone business. These costs include nonrecurring expenses associated with data center migration, separating the infrastructure from Predecessor Parent, and the related consulting and professional fees. Predecessor period includes Predecessor's disposal costs incurred as part of the Acquisition process (comprised of audit services, accounting and consulting services and legal fees), severance and retention bonuses relating to the Acquisition, and reserve for note receivable. See Note 5 to the consolidated and combined financial statements included elsewhere in this quarterly report. |
(g) | Prior to the acquisition, certain of our cash management transactions with Thomson Reuters are subject to written loan agreements specifying repayment terms and interest payments, under which Thomson Reuters is required to pay interest to us equal to the average monthly rate earned by Thomson Reuters on its cash investments held with its primary U.S. banker. Interest on such loans is reflected in “Interest (expense) income (to) from Predecessor Parent” in the unaudited interim condensed combined statement of comprehensive income (loss). These loan agreements were satisfied upon completion of the Acquisition. |
(h) | Interest earned or paid related to third party transactions. |
(Dollars in thousands) | Three months ended June 30, 2013 | % of revenue | From inception (April 20, 2012) to June 30, 2012 | April 1, 2012 to June 6, 2012 | Combined Three months ended June 30, 2012 | % of revenue | Change | % change | |||||||||||||||||||||
Successor | Successor | Predecessor | |||||||||||||||||||||||||||
Payer | |||||||||||||||||||||||||||||
Revenues | $ | 66,716 | 100 | % | $ | 13,239 | $ | 45,266 | $ | 58,505 | 100 | % | $ | 8,211 | 14 | % | |||||||||||||
Segment operating income | 8,089 | 12 | % | 1,704 | 7,375 | 9,079 | 16 | % | (990 | ) | (11 | )% | |||||||||||||||||
Depreciation and amortization | 6,300 | 9 | % | 996 | 2,577 | 3,573 | 6 | % | 2,727 | 76 | % | ||||||||||||||||||
Hospitals | |||||||||||||||||||||||||||||
Revenues | 32,751 | 100 | % | 6,545 | 22,896 | 29,441 | 100 | % | 3,310 | 11 | % | ||||||||||||||||||
Segment operating income | 6,054 | 18 | % | 399 | 1,635 | 2,034 | 7 | % | 4,020 | 198 | % | ||||||||||||||||||
Depreciation and amortization | 3,584 | 11 | % | 442 | 4,408 | 4,850 | 16 | % | (1,266 | ) | (26 | )% | |||||||||||||||||
Clinicians | |||||||||||||||||||||||||||||
Revenues | 27,530 | 100 | % | 3,529 | 20,647 | 24,176 | 100 | % | 3,354 | 14 | % | ||||||||||||||||||
Segment operating income | 7,375 | 27 | % | (675 | ) | 5,806 | 5,131 | 21 | % | 2,244 | 44 | % | |||||||||||||||||
Depreciation and amortization | 2,243 | 8 | % | 507 | 2,199 | 2,706 | 11 | % | (463 | ) | (17 | )% |
(Dollars in thousands) | Six months ended June 30, 2013 | % of revenue | From inception (April 20, 2012) to June 30, 2012 | January 1, 2012 to June 6, 2012 | Combined Six months ended June 30, 2012 | % of revenue | Change | % change | ||||||||||||||||
(Successor) | (Successor) | (Predecessor) | ||||||||||||||||||||||
Revenues, net: | 239,887 | 100 | % | 23,313 | 208,998 | 232,311 | 100 | % | 7,576 | 3 | % | |||||||||||||
Operating costs and expenses | ||||||||||||||||||||||||
Cost of revenues, excluding depreciation and amortization(a) | (132,394 | ) | (55 | )% | (14,302 | ) | (108,760 | ) | (123,062 | ) | (53 | )% | (9,332 | ) | 8 | % | ||||||||
Selling and marketing, excluding depreciation and amortization(b) | (28,651 | ) | (12 | )% | (3,694 | ) | (25,559 | ) | (29,253 | ) | (13 | )% | 602 | (2 | )% | |||||||||
General and administrative, excluding depreciation and amortization(c) | (23,797 | ) | (10 | )% | (3,647 | ) | (30,821 | ) | (34,468 | ) | (15 | )% | 10,671 | (31 | )% | |||||||||
Allocation of costs from Predecessor Parent and affiliates(d) | — | — | % | — | (10,003 | ) | (10,003 | ) | (4 | )% | 10,003 | (100 | )% | |||||||||||
Depreciation | (8,989 | ) | (4 | )% | (612 | ) | (6,805 | ) | (7,417 | ) | (3 | )% | (1,572 | ) | 21 | % | ||||||||
Amortization of developed technology and content | (15,444 | ) | (6 | )% | (1,651 | ) | (12,460 | ) | (14,111 | ) | (6 | )% | (1,333 | ) | 9 | % | ||||||||
Amortization of other identifiable intangible assets(e) | (17,230 | ) | (7 | )% | (2,298 | ) | (8,226 | ) | (10,524 | ) | (5 | )% | (6,706 | ) | 64 | % | ||||||||
Other operating expenses(f) | (20,500 | ) | (9 | )% | (29,751 | ) | (18,803 | ) | (48,554 | ) | (21 | )% | 28,054 | (58 | )% | |||||||||
Total operating costs and expenses | (247,005 | ) | (103 | )% | (55,955 | ) | (221,437 | ) | (277,392 | ) | (119 | )% | 30,387 | (11 | )% | |||||||||
Operating (loss) income | (7,118 | ) | (3 | )% | (32,642 | ) | (12,439 | ) | (45,081 | ) | (19 | )% | 37,963 | (84 | )% | |||||||||
Interest (expense) income (to) from Predecessor Parent(g) | — | — | % | (10 | ) | — | (10 | ) | — | % | 10 | (100 | )% | |||||||||||
Net interest (expense) income(h) | (38,092 | ) | (16 | )% | (5,005 | ) | 3 | (5,002 | ) | (2 | )% | (33,090 | ) | 662 | % | |||||||||
Unrealized foreign exchange loss | (453 | ) | — | % | — | — | — | — | % | (453 | ) | NM | ||||||||||||
Income (loss) before taxes | (45,663 | ) | (19 | )% | (37,657 | ) | (12,436 | ) | (50,093 | ) | (22 | )% | 4,430 | (9 | )% | |||||||||
Benefit from (provision for) income taxes | 17,037 | 7 | % | 11,631 | 4,803 | 16,434 | 7 | % | 603 | 4 | % | |||||||||||||
Net (loss) income | (28,626 | ) | (12 | )% | (26,026 | ) | (7,633 | ) | (33,659 | ) | (14 | )% | 5,033 | (15 | )% |
(a) | Includes all personnel and other costs attributable to a revenue stream, including but not limited to, client support, client operations, product management, royalties, allocation of technology support costs administered by Thomson Reuters relating to market data and professional service costs. |
(b) | Includes all personnel and other costs related to sales and marketing, including but not limited to, sales and marketing staff, commissions and marketing events. |
(c) | Includes all personnel and other costs related to general administration as well as costs shared across the organization, including but not limited to technology, finance and strategy. |
(d) | As described in Note 8 to the unaudited condensed consolidated and combined financial statements included elsewhere in this quarterly report, we have historically engaged in intercompany transactions with Thomson Reuters relating to certain support services, including among others, finance, accounting, treasury, tax, transaction processing, information technology, legal, human resources, payroll, insurance and real estate management. |
(e) | Includes amortization of definite‑lived trade names, database content, publishing rights and acquired customer relationship assets. |
(f) | Successor period includes costs incurred to transition the Company to a standalone business. These costs include nonrecurring expenses associated with data center migration, separating the infrastructure from Predecessor Parent, and the related consulting and professional fees. Predecessor period includes Predecessor's disposal costs incurred as part of the Acquisition process (comprised of audit services, accounting and consulting services and legal fees), severance and retention bonuses relating to the Acquisition, and reserve for note receivable. See Note 5 to the unaudited consolidated and combined financial statements included elsewhere in this quarterly report. |
(g) | Prior to the acquisition, certain of our cash management transactions with Thomson Reuters are subject to written loan agreements specifying repayment terms and interest payments, under which Thomson Reuters is required to pay interest to us equal to the average monthly rate earned by Thomson Reuters on its cash investments held with its primary U.S. banker. Interest on such loans is reflected in “Interest (expense) income (to) from Predecessor Parent” in the unaudited interim condensed combined statement of comprehensive income (loss). These loan agreements were satisfied upon completion of the Acquisition. |
(h) | Interest earned or paid related to third party transactions. |
(Dollars in thousands) | Six months ended June 30, 2013 | % of revenue | From inception (April 20, 2012) to June 30, 2012 | January 1, 2012 to June 6, 2012 | Combined six months ended June 30, 2012 | % of revenue | Change | % change | |||||||||||||||||||||
Successor | Successor | Predecessor | |||||||||||||||||||||||||||
Payer | |||||||||||||||||||||||||||||
Revenues | $ | 124,618 | 100 | % | $ | 13,239 | $ | 106,482 | $ | 119,721 | 100 | % | $ | 4,897 | 4 | % | |||||||||||||
Segment operating income | 15,261 | 12 | % | 1,704 | 16,701 | 18,405 | 15 | % | (3,144 | ) | (17 | )% | |||||||||||||||||
Depreciation and amortization | 12,623 | 10 | % | 996 | 8,249 | 9,245 | 8 | % | 3,378 | 37 | % | ||||||||||||||||||
Hospitals | |||||||||||||||||||||||||||||
Revenues | 61,354 | 100 | % | 6,545 | 53,236 | 59,781 | 100 | % | 1,573 | 3 | % | ||||||||||||||||||
Segment operating income | 8,471 | 14 | % | 399 | 7,226 | 7,625 | 13 | % | 846 | 11 | % | ||||||||||||||||||
Depreciation and amortization | 7,185 | 12 | % | 442 | 6,516 | 6,958 | 12 | % | 227 | 3 | % | ||||||||||||||||||
Clinicians | |||||||||||||||||||||||||||||
Revenues | 53,915 | 100 | % | 3,529 | 49,277 | 52,806 | 100 | % | 1,109 | 2 | % | ||||||||||||||||||
Segment operating income | 15,566 | 29 | % | (675 | ) | 15,073 | 14,398 | 27 | % | 1,168 | 8 | % | |||||||||||||||||
Depreciation and amortization | 4,487 | 8 | % | 507 | 3,480 | 3,987 | 8 | % | 500 | 13 | % |
(In thousands) | Six months ended June 30, 2013 | Combined - six months ended June 30, 2012 | From inception (April 20, 2012) to June 30, 2012 | January 1, 2012 to June 6, 2012 | |||||||||||||
Successor | Successor | Predecessor | |||||||||||||||
Net cash (used in) provided by operating activities | $ | (14,779 | ) | $ | (5,428 | ) | $ | (23,234 | ) | $ | 17,806 | ||||||
Net cash used in investing activities | (20,339 | ) | (1,261,461 | ) | (1,251,176 | ) | (10,285 | ) | |||||||||
Net cash provided by (used in) financing activities | 19,444 | 1,277,403 | 1,284,916 | (7,513 | ) |
Payments by period | |||||||||||||||
(in thousands) | Total | Less than 1 year | 1-3 years | 3-5 years | After 5 years | ||||||||||
Exchange Notes(1) | $ | 327,150 | $ | — | $ | — | $ | 327,150 | |||||||
Other long-term obligations(2) | 548,663 | 5,348 | 10,696 | 10,696 | 521,923 | ||||||||||
Interest on indebtedness(3) | 389,512 | 59,653 | 118,833 | 117,695 | 93,331 | ||||||||||
Operating lease obligations(4) | 98,758 | 10,080 | 19,247 | 11,125 | 58,306 | ||||||||||
Capital lease obligations(5) | 1,422 | 1,422 | — | — | — | ||||||||||
Total contractual obligation | $ | 1,365,505 | $ | 76,503 | $ | 148,776 | $ | 139,516 | $ | 1,000,710 |
(1) | Represents the principal amount of indebtedness on the Exchange Notes. |
(2) | Represents the principal amount of indebtedness under our Term Loan Facility and our Revolving Credit Facility. |
(3) | Total interest payments consist of fixed and floating rate interest obligations and the cash flows associated with the Term Loan Facility, Exchange Notes, revolving loan and additional penalty interest in connection with the Registration Rights Agreement. The interest rate on the floating rate Term Loan Facility, revolver loan and fixed rate Notes has been assumed to be the same as the applicable rates during the month of June 2013. The one month LIBOR rate on the Term Loan Facility during the month of June 2013 was below the floor rates established in accordance with the respective agreements. Interest on the Term Loan Facility and revolver loan was based on the assumed rate of 4.5%. Interest on Notes was 10.625%. |
(5) | Represents the principal amount of capital lease obligations, including $54 of interest. |
• | The Company has augmented its quarterly financial procedures to allow for more substantive review of financial results before the release of quarterly earnings and the filing of the quarterly reports on Form 10-Q. |
• | The Company has added resources to support the additional review procedures and to support remediation activities. |
Exhibit Number | Exhibit Description |
4.1** | Second Supplemental Indenture, dated as of June 5, 2013, by and among Truven Health Analytics Inc. (formerly Thomson Reuters (Healthcare) Inc.), as Issuer, Truven Holding Corp. (formerly VCPH Holding Corp.), as Guarantor, and The Bank of New York Mellon Trust Company, N.A., as Trustee, incorporated by reference to Exhibit 4.3 to Amendment No. 1 to Form S-4 of Truven Holding Corp. and Truven Health Analytics Inc. |
10.1** | Second Amendment to the Credit Agreement, dated as of April 26, 2013, among Truven Holding Corp. (formerly VCPH Holding Corp.), Truven Health Analytics Inc. (formerly Thomson Reuters (Healthcare) Inc.), the Lenders Party Thereto, JPMorgan Chase Bank, N.A., as Administrative Agent, and J.P. Morgan Securities LLC, Merrill Lynch, Pierce, Fenner & Smith Incorporated, Morgan Stanley Senior Funding, Inc. and UBS Securities LLC, as Joint Arrangers and Bookrunners, incorporated by reference to Exhibit 10.4 to Amendment No. 1 to Form S-4 of Truven Holding Corp. and Truven Health Analytics Inc. |
10.2** † | Offer Letter dated June 27, 2013 between Truven Health Analytics Inc. and Roy Martin incorporated by reference to Exhibit 10.1 to Truven Health Analytics Inc.'s Current Report on 8-K filed with the SEC on July 3, 2013 (File No. 333-187931). |
31.1* | Certification of Chief Executive Officer pursuant to Rule 13a-14(a) / 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
31.2* | Certification of Chief Financial Officer pursuant to Rule 13a-14(a) / 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
32.1* | Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. Section 1350) |
32.2* | Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. Section 1350) |
101* | Interactive Data Files Pursuant to Rule 405 of Regulation S-T: (i) Unaudited Condensed Consolidated Balance Sheets as of June 30, 2013 and December 31, 2012, (ii) Unaudited Condensed Consolidated and Combined Statements of Comprehensive Income (Loss) for the three months period ended June 30, 2013, six months period ended June 30, 2013, period from April 20, 2012 to June 30, 2012, period from April 1, 2012 to June 6, 2012 and period from January 1, 2012 to June 6, 2012, (iii) Unaudited Condensed Consolidated and Combined Statements of Cash Flows for the six month period ended June 30, 2013, period from April 20, 2012 to June 30, 2012 and Period from January 1, 2012 to June 6, 2012 , (iv) Unaudited Condensed Consolidated Statement of Equity as of June 30, 2013 and (vi) Notes to Unaudited Condensed Consolidated and Combined Financial Statements. |
TRUVEN HEALTH ANALYTICS INC. | ||
(Registrant) | ||
By: /s/ MIKE BOSWOOD | ||
Mike Boswood, President and Chief Executive Officer | ||
By: /s/ PHILIP BUCKINGHAM | ||
Philip Buckingham, Executive Vice President and Chief Financial Officer | ||
TRUVEN HOLDING CORP. | ||
(Registrant) | ||
By: /s/ MIKE BOSWOOD | ||
Mike Boswood, President and Chief Executive Officer | ||
By: /s/ PHILIP BUCKINGHAM | ||
Philip Buckingham, Executive Vice President and Chief Financial Officer | ||
Exhibit Number | Exhibit Description |
4.1** | Second Supplemental Indenture, dated as of June 5, 2013, by and among Truven Health Analytics Inc. (formerly Thomson Reuters (Healthcare) Inc.), as Issuer, Truven Holding Corp. (formerly VCPH Holding Corp.), as Guarantor, and The Bank of New York Mellon Trust Company, N.A., as Trustee, incorporated by reference to Exhibit 4.3 to Amendment No. 1 to Form S-4 of Truven Holding Corp. and Truven Health Analytics Inc. |
10.1** | Second Amendment to the Credit Agreement, dated as of April 26, 2013, among Truven Holding Corp. (formerly VCPH Holding Corp.), Truven Health Analytics Inc. (formerly Thomson Reuters (Healthcare) Inc.), the Lenders Party Thereto, JPMorgan Chase Bank, N.A., as Administrative Agent, and J.P. Morgan Securities LLC, Merrill Lynch, Pierce, Fenner & Smith Incorporated, Morgan Stanley Senior Funding, Inc. and UBS Securities LLC, as Joint Arrangers and Bookrunners, incorporated by reference to Exhibit 10.4 to Amendment No. 1 to Form S-4 of Truven Holding Corp. and Truven Health Analytics Inc. |
10.2** † | Offer Letter dated June 27, 2013 between Truven Health Analytics Inc. and Roy Martin incorporated by reference to Exhibit 10.1 to Truven Health Analytics Inc.'s Current Report on 8-K filed with the SEC on July 3, 2013 (File No. 333-187931). |
31.1* | Certification of Chief Executive Officer pursuant to Rule 13a-14(a) / 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
31.2* | Certification of Chief Financial Officer pursuant to Rule 13a-14(a) / 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
32.1* | Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. Section 1350) |
32.2* | Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. Section 1350) |
101* | Interactive Data Files Pursuant to Rule 405 of Regulation S-T: (i) Unaudited Condensed Consolidated Balance Sheets as of June 30, 2013 and December 31, 2012, (ii) Unaudited Condensed Consolidated and Combined Statements of Comprehensive Income (Loss) for the three months period ended June 30, 2013, six months period ended June 30, 2013, period from April 20, 2012 to June 30, 2012, period from April 1, 2012 to June 6, 2012 and period from January 1, 2012 to June 6, 2012, (iii) Unaudited Condensed Consolidated and Combined Statements of Cash Flows for the six month period ended June 30, 2013, period from April 20, 2012 to June 30, 2012 and Period from January 1, 2012 to June 6, 2012 , (iv) Unaudited Condensed Consolidated Statement of Equity as of June 30, 2013 and (vi) Notes to Unaudited Condensed Consolidated and Combined Financial Statements. |
1. | I have reviewed this Quarterly Report on Form 10-Q of Truven Holding Corp. and Truven Health Analytics Inc.; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrants as of, and for, the periods presented in this report; |
4. | The registrants’ other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrants and have: |
a. | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrants, including their consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
b. | Evaluated the effectiveness of the registrants’ disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
c. | Disclosed in this report any change in the registrants’ internal control over financial reporting that occurred during the registrants’ most recent fiscal quarter (the registrants’ fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrants’ internal control over financial reporting; and |
5. | The registrants’ other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrants’ auditors and the audit committees of the registrants’ boards of directors (or persons performing the equivalent functions): |
a. | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrants’ ability to record, process, summarize and report financial information; and |
b. | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants’ internal control over financial reporting. |
1. | I have reviewed this Quarterly Report on Form 10-Q of Truven Holding Corp. and Truven Health Analytics Inc.; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrants as of, and for, the periods presented in this report; |
4. | The registrants’ other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrants and have: |
a. | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrants, including their consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
b. | Evaluated the effectiveness of the registrants’ disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
c. | Disclosed in this report any change in the registrants’ internal control over financial reporting that occurred during the registrants’ most recent fiscal quarter (the registrants’ fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrants’ internal control over financial reporting; and |
5. | The registrants’ other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrants’ auditors and the audit committees of the registrants’ boards of directors (or persons performing the equivalent functions): |
a. | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrants’ ability to record, process, summarize and report financial information; and |
b. | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants’ internal control over financial reporting. |
Fair Value Measurement
|
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Disclosures [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Measurement | Fair Value Measurement Fair value is defined under the Fair Value Measurements and Disclosures Topic of the Codification, FASB ASC 820, as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. Valuation techniques used to measure fair value under FASB ASC 820 must maximize the use of observable inputs and minimize the use of unobservable inputs. The standard established a fair value hierarchy based on three levels of inputs, of which the first two are considered observable and the last unobservable, as follows: • Level 1—Quoted prices in active markets for identical assets or liabilities. These are typically obtained from real-time quotes for transactions in active exchange markets involving identical assets. • Level 2—Inputs, other than quoted prices included within Level 1, which are observable for the asset or liability, either directly or indirectly. These are typically obtained from readily-available pricing sources for comparable instruments. • Level 3—Unobservable inputs, where there is little or no market activity for the asset or liability. These inputs reflect the reporting entity’s own assumptions of the data that market participants would use in pricing the asset or liability, based on the best information available in the circumstances. For purposes of financial reporting, the Company has determined that the fair value of financial instruments including accounts receivable and accounts payable approximates carrying value at June 30, 2013 and December 31, 2012. At June 30, 2013, the carrying amounts and fair values of the Term Loan Facility, revolver and 10.625% Senior Notes were as follows:
At December 31, 2012, the carrying amounts and fair values of the Term Loan Facility and 10.625% Senior Notes were as follows:
Our level 2 inputs are determined based on quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant inputs are observable in the market or can be corroborated by observable market data for substantially the full term of the liabilities. Where applicable, these models project future cash flows and discount the future amounts to a present value using market-based observable inputs including interest rate curves. |
Condensed Consolidated and Combined Statements of Comprehensive Income (Loss) (Unaudited) (USD $)
In Thousands, unless otherwise specified |
3 Months Ended | 6 Months Ended | 2 Months Ended | 5 Months Ended | |
---|---|---|---|---|---|
Jun. 30, 2012
|
Jun. 30, 2013
|
Jun. 30, 2013
|
Jun. 06, 2012
Predecessor
|
Jun. 06, 2012
Predecessor
|
|
Revenues, net | $ 23,313 | $ 126,997 | $ 239,887 | $ 88,850 | $ 208,998 |
Operating costs and expenses Cost of revenues, excluding depreciation and amortization | (14,302) | (67,054) | (132,394) | (46,446) | (108,760) |
Selling and marketing, excluding depreciation and amortization | (3,694) | (15,536) | (28,651) | (11,245) | (25,559) |
General and administrative, excluding depreciation and amortization | (3,647) | (12,663) | (23,797) | (16,427) | (30,821) |
Allocation of costs from Predecessor Parent and affiliates | 0 | 0 | 0 | (2,550) | (10,003) |
Depreciation | (612) | (4,409) | (8,989) | (3,253) | (6,805) |
Amortization of developed technology and content | (1,651) | (7,726) | (15,444) | (6,587) | (12,460) |
Amortization of other identifiable intangible assets | (2,298) | (8,615) | (17,230) | (3,461) | (8,226) |
Other operating expenses | (29,751) | (7,635) | (20,500) | (11,800) | (18,803) |
Total operating costs and expenses | (55,955) | (123,638) | (247,005) | (101,769) | (221,437) |
Operating (loss) income | (32,642) | 3,359 | (7,118) | (12,919) | (12,439) |
Net interest (expense) income (to) from Predecessor Parent | (10) | 0 | 0 | 2 | 0 |
Interest expense | (5,005) | (20,525) | (38,092) | (41) | 0 |
Interest income | 0 | 0 | 0 | 0 | 3 |
Unrealized foreign exchange loss | 0 | (441) | (453) | 0 | 0 |
Income (loss) before income taxes | (37,657) | (17,607) | (45,663) | (12,958) | (12,436) |
Benefit from income taxes | 11,631 | 6,611 | 17,037 | 5,032 | 4,803 |
Net (loss) income | (26,026) | (10,996) | (28,626) | (7,926) | (7,633) |
Other comprehensive loss: | |||||
Foreign currency translation adjustments | 0 | 30 | (2) | 0 | 0 |
Total comprehensive (loss) income | $ (26,026) | $ (10,966) | $ (28,628) | $ (7,926) | $ (7,633) |
Long-term Debt
|
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long-Term Debt | Long-Term Debt The Company's long-term debt consists of the following:
In connection with the Acquisition, on June 6, 2012, Truven entered into the Senior Credit Facility and issued the Notes in a private offering. Senior Credit Facility The Senior Credit Facility, as amended on April 26, 2013, is with a syndicate of banks and other financial institutions and provides financing of up to $585.0 million, consisting of the $535.0 million Term Loan Facility with a maturity of seven years and the $50.0 million Revolving Credit Facility with a maturity of five years. As of June 30, 2013, the Company has an outstanding revolving loan of $15.0 million and outstanding letters of credit amounting to $0.3 million, which, while not drawn, reduce the available line of credit under the Revolving Credit Facility to $34.7 million. Borrowings under the Senior Credit Facility, other than swing line loans, bear interest at a rate per annum equal to an applicable margin plus, at Truven’s option, either (a) a base rate determined by reference to the highest of (1) the prime rate of JPMorgan Chase Bank, N.A., (2) the federal funds effective rate plus 0.50% and (3) the one month Eurodollar rate plus 1.00%; provided, that the base rate for the Term Loan Facility at any time shall not be less than 2.25%, or (b) a Eurodollar rate adjusted for statutory reserve requirements for a one, two, three or six month period (or a nine or twelve month interest period if agreed to by all applicable lenders); provided that the Eurodollar base rate used to calculate the Eurodollar rate for the Term Loan Facility at any time shall not be less than 1.25%. Swing line loans will bear interest at the interest rate applicable to base rate loans, plus an applicable margin. In addition to paying interest on outstanding principal under the Senior Credit Facility, we are required to pay a commitment fee to the lenders under the Revolving Credit Facility in respect of the unutilized commitments thereunder at a rate equal to 0.50% (subject to reduction upon attainment of certain leverage ratios). We will also pay customary letter of credit fees and certain other agency fees. Truven may voluntarily repay outstanding loans under the Senior Credit Facility at any time without premium or penalty, other than customary “breakage” costs with respect to adjusted LIBOR loans. We are required to repay $1.3 million of the Term Loan Facility quarterly, through March 31, 2019, with any remaining balance due June 6, 2019. All obligations under the Senior Credit Facility are guaranteed by Truven Holding Corp. and each of Truven’s future wholly-owned domestic subsidiaries (of which there are currently none). All obligations under the Senior Credit Facility and the guarantees of those obligations are collateralized by first priority security interests in substantially all of Truven’s assets as well as those of each guarantor (subject to certain limited exceptions). The Senior Credit Facility contains a number of covenants that, among other things, restrict, subject to certain exceptions, Truven’s ability and the ability of each of any restricted subsidiaries to sell assets; incur additional indebtedness; prepay other indebtedness (including the Notes); pay dividends and distributions or repurchase its capital stock; create liens on assets; make investments; make certain acquisitions; engage in mergers or consolidations; engage in certain transactions with affiliates; amend certain charter documents and material agreements governing subordinated indebtedness, change the business conducted by it and its subsidiaries; and enter into agreements that restrict dividends from subsidiaries. In addition, the Senior Credit Facility requires Truven, commencing with the fiscal quarter ended June 30, 2012, to comply with a quarterly maximum consolidated senior secured leverage ratio in accordance with the debt covenants as long as the commitments under the Revolving Credit Facility remain outstanding (subject to certain limited exceptions). The Senior Credit Facility also contains certain customary representations and warranties, affirmative covenants and events of default. As of June 30, 2013, the Company is in compliance with all of these credit facility covenants. Refinancing On October 3, 2012, we entered into the First Amendment to the Senior Credit Facility with a syndicate of banks and other financial institutions with no changes in the terms and conditions other than the reduction of the applicable margin by 1.00%. The loans with certain lenders had been determined to be extinguished under FASB ASC Topics 470-50, Modifications and Extinguishments. On April 26, 2013, we entered into the Second Amendment to the Senior Credit Facility (referred to as the "April 2013 Refinancing") with a syndicate of banks and other financial institutions to (i) increase the aggregate principal amount of the Term Loan Facility from $523.7 million to $535.0 million, (ii) reduce the applicable margin by 1.25%, (iii) with respect to the Term Loan Facility, determine the applicable margin in accordance with a pricing grid based on our consolidated total leverage ratio following delivery of financial statements at the end of each fiscal year or quarter, as applicable, after the second quarter of fiscal year 2013, (iv) revise the quarterly principal payments from $1,319.0 to $1,337.5 starting in June 30, 2013 and (v) extend the 1% repricing call protection from June 6, 2013 to October 26, 2013. There were no other changes in the terms and conditions. The loans with certain lenders in the bank syndicate had been determined to be extinguished under FASB ASC Topics 470-50, Modifications and Extinguishments. As a result, the Company recorded a loss on early extinguishment on certain debt amounting to $3.3 million during the period, representing unamortized debt discount, unamortized debt issue costs and certain costs related to the extinguished debt. The loss on early extinguishment of debt is included in interest expense in the unaudited consolidated statement of comprehensive income (loss). In connection with the April 2013 Refinancing, the Company incurred lenders' fees of $6.7 million, representing call premium. Of the $6.7 million, $5.8 million was recorded as part of original issue discount and presented as net of debt in the consolidated balance sheet as of June 30, 2013. Other third party costs of $0.1 million, representing legal costs, were recorded as expense for the three and six month periods ended June 30, 2013. The remaining lenders' fees of $0.9 million related to the debt extinguished has been expensed as part of interest expense in the unaudited consolidated statement of comprehensive income (loss) for the three and six month periods ended June 30, 2013 and is presented under cash flows from operating activities in the Company’s unaudited consolidated statement of cash flows for the six month period ended June 30, 2013. 10.625% Senior Notes due 2020 The Notes, which were issued under an indenture, dated June 6, 2012 ( the “Indenture”, as supplemented by the First Supplemental Indenture whereby Truven became a party to the Indenture as successor in interest to Wolverine and the Second Supplemental Indenture referred to below, the the “Second Supplemental Indenture”), with The Bank of New York Mellon Trust Company, N.A. as trustee, bear interest at a rate of 10.625% per annum, payable on June 1 and December 1 of each year (commencing on December 1, 2012), and have a maturity date of June 1, 2020. The Notes are general unsecured senior obligations of Truven, fully and unconditionally guaranteed, jointly and severally, on a senior unsecured basis by Truven Holding Corp. and each of Truven’s existing and future wholly-owned domestic restricted subsidiaries (of which there currently are none) that is a borrower under or that guarantees the obligations under the Senior Credit Facility or any other indebtedness of Truven or any other guarantor. Truven may redeem some or all of the Notes at any time prior to June 1, 2016 at 100% of the principal amount thereof plus the applicable premium pursuant to the Indenture as of the applicable redemption date, plus accrued and unpaid interest and any additional interest to, but excluding, the applicable redemption date. Truven may redeem some or all of the Notes at any time on or after June 1, 2016 at 105.313% of the principal amount thereof, declining ratably to 100% of the principal amount thereof on or after June 1, 2018, plus, in each case, accrued and unpaid interest and any additional interest to, but excluding, the applicable redemption date. In addition, at any time prior to June 1, 2015, Truven (subject to certain conditions) may redeem up to 35% of the aggregate principal amount of the Notes using net cash proceeds from certain equity offerings at 110.625% of the aggregate principal amount of the Notes plus accrued and unpaid interest and any additional interest, to, but excluding, the applicable redemption date. If Truven experiences a change of control (as defined in the Indenture), it will be required to make an offer to repurchase the Notes at a price in cash equal to 101% of the aggregate principal amount thereof, plus accrued and unpaid interest, and any additional interest, to, but excluding, the date of purchase. The Indenture contains covenants limiting Truven and its restricted subsidiaries with respect to other indebtedness, investments, liens, dividends, purchases or redemptions of stock, transactions with affiliates and mergers and sales of assets. The Indenture also contains covenants limiting the ability of wholly-owned restricted subsidiaries to guarantee payment of any indebtedness of Truven or any subsidiary guarantor and limiting the Company’s business and operations. We are in compliance with all of these covenants as of June 30, 2013. On June 5, 2013, we entered into the second supplemental indenture (the “Second Supplemental Indenture”), whereby the guarantee release provision in Section 10.2(d)(1)(B) of the Indenture, which allows guarantors to be released from their obligations under the Indenture upon the release or discharge of such guarantor’s guarantee of the Senior Credit Facility or the guarantee which resulted in the creation of the guarantee under the Indenture (subject to certain limitations), was amended to apply only to subsidiary guarantors and not to Truven Holding. Pursuant to a registration rights agreement dated June 6, 2012, we have agreed (i) to use commercially reasonable efforts to file with the SEC an exchange offer registration statement pursuant to which we will exchange the Notes (and related guarantees) for a like aggregate principal amount of new registered notes, which are identical in all material respects to the Notes, except for certain provisions, among others, relating to additional interest and transfer restrictions (the “Exchange Notes”) (and related guarantees) or (ii) under certain circumstances, to use commercially reasonable efforts to file a shelf registration statement with the SEC with respect to the Notes (and related guarantees), in each case by March 3, 2013. We did not file the required registration statement for the Notes by March 3, 2013, and consequently, we were required to pay additional penalty interest of 0.25% per annum for the 90 day period commencing March 4, 2013, and an additional 0.25% with respect to each subsequent 90 day period, in each case until and including the date the exchange offer is completed, up to a maximum increase of 1.00% per annum. As of June 30, 2013, we had incurred and accrued additional penalty interest of $318.1 of which $197.6 had been paid. On June 26, 2013, our exchange offer registration statement was declared effective by the SEC and the exchange offer commenced. On July 31, 2013, Truven closed its offer to exchange up to $327,150 aggregate principal amount of its 10.625% Senior Notes, Series B, due 2020 (the “Exchange Notes”), which have been registered under the United States Securities Act of 1933, as amended (the “Securities Act”), for its outstanding 10.625% Senior Notes, Series A, due 2020 (the “Old Notes”) that were originally issued on June 6, 2012, in a transaction exempt from registration under the Securities Act and state securities laws. Truven accepted for exchange all $327,150 aggregate principal amount of the Old Notes tendered. As of August 1, 2013, the interest rate on the new Exchange Notes reverted to 10.625%. As of June 30, 2013, principal maturities of long-term debt for the next five years and thereafter consist of:
|
Segment Information (Tables)
|
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Reporting [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Segment Reporting Information | Segment information for the three months ended June 30, 2013 (Successor), from inception (April 20, 2012) to June 30, 2012 (Successor), and April 1, 2012 to June 6, 2012 (Predecessor) is as follows:
(1) Depreciation and amortization expense includes the depreciation of hardware and other tangible assets and the amortization of developed technology and content, but excludes the amortization of other identifiable intangible assets because the CODM during both the Predecessor and Successor Periods did not consider this item when allocating resources and assessing performance. (2) Center/Other costs consist of items that are not directly attributable to reportable segments, such as marketing, technical support, executive, administrative costs and allocations from the Predecessor Parent. Center/Other includes the elimination of intercompany transactions. Segment information for the six months ended June 30, 2013 (Successor), from inception (April 20, 2012) to June 30, 2012 (Successor), and January 1, 2012 to June 6, 2012 (Predecessor) is as follows:
(1) Depreciation and amortization expense includes the depreciation of hardware and other tangible assets and the amortization of developed technology and content, but excludes the amortization of other identifiable intangible assets because the CODM during both the Predecessor and Successor Periods did not consider this item when allocating resources and assessing performance. (2) Center/Other costs consist of items that are not directly attributable to reportable segments, such as marketing, technical support, executive, administrative costs and allocations from the Predecessor Parent. Center/Other includes the elimination of intercompany transactions. |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Reconciliation of Operating Profit (Loss) from Segments to Consolidated | The following table reconciles segment operating income per the reportable segment information to income (loss) before income taxes per the condensed consolidated and combined statements of comprehensive income (loss).
The following table reconciles segment operating income per the reportable segment information to income (loss) before income taxes per the condensed consolidated and combined statements of comprehensive income (loss).
|
Subsequent Events
|
6 Months Ended |
---|---|
Jun. 30, 2013
|
|
Subsequent Events [Abstract] | |
Subsequent Events | Subsequent Events On July 31, 2013, Truven Health Analytics Inc. completed its offer to exchange up to $327,150 aggregate principal amount of its 10.625% Senior Notes, Series B, due 2020, which have been registered under the United States Securities Act of 1933, as amended (the “Securities Act”), for its outstanding 10.625% Senior Notes, Series A, due 2020 that were originally issued on June 6, 2012 in a transaction exempt from Registration under the Securities Act and state securities laws. |
Share-based Compensation (Details) (USD $)
|
3 Months Ended | 6 Months Ended | 2 Months Ended | 5 Months Ended | ||
---|---|---|---|---|---|---|
Jun. 30, 2012
|
Jun. 30, 2013
|
Jun. 30, 2013
|
Jun. 30, 2013
Class B Membership Interest
|
Jun. 06, 2012
Predecessor
|
Jun. 06, 2012
Predecessor
|
|
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||||
Share-based compensation expense | $ 0 | $ 366,000 | $ 767,000 | $ 1,870,000 | $ 2,519,000 | |
Vesting percentage on each of the first five anniversaries (in percent) | 20.00% | |||||
Award vesting period (in years) | 5 years | |||||
Percentage of Class B Membership Interest granted (in percent) | 4.10% | |||||
Estimated fair value of Class B Membership Interest granted | 5,714,000 | |||||
Percent of marketability discount used in fair value calculation | 30.00% | |||||
Compensation expense recognized against additional paid in capital | $ 366,000 | $ 767,000 | ||||
Estimated forfeiture rate (in percent) | 10.00% | 10.00% |
Fair Value Measurement (Tables)
|
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Disclosures [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Carrying amounts and fair values of the Term Loan Facility | At June 30, 2013, the carrying amounts and fair values of the Term Loan Facility, revolver and 10.625% Senior Notes were as follows:
At December 31, 2012, the carrying amounts and fair values of the Term Loan Facility and 10.625% Senior Notes were as follows:
|
Commitment and Contingencies (Tables)
|
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||
Commitments and Contingencies Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Future Minimum Rental Payments for Operating Leases | Future minimum lease payments under these leases are as follows:
|
Subsequent Events Narratives (Details) (USD $)
|
Jul. 31, 2013
Subsequent Event
|
Jul. 31, 2013
Senior Notes, Series B Due 2020
Subsequent Event
|
Jun. 30, 2013
Senior Notes, Series A Due 2020
|
Jun. 06, 2012
Senior Notes, Series A Due 2020
|
---|---|---|---|---|
Subsequent Event [Line Items] | ||||
Aggregate principal amount offered | $ 327,150,000 | $ 327,150,000 | $ 327,150,000 | |
Senior Notes, Series A and B stated interest rate | 10.625% | 10.625% |
Long-term Debt Parenthetical (Details) (USD $)
In Thousands, unless otherwise specified |
Jun. 30, 2013
|
Apr. 26, 2013
|
Dec. 31, 2012
|
---|---|---|---|
Senior Notes | Senior Note due 2020
|
|||
Debt Instrument [Line Items] | |||
Debt instrument original issue discount | $ 1,857 | $ 1,991 | |
Secured Debt | Term Loan | Senior Credit Facility Due 2019
|
|||
Debt Instrument [Line Items] | |||
Debt instrument original issue discount | $ 15,463 | $ 5,800 | $ 12,174 |
Schedule of Long-term Debt (Details) (USD $)
In Thousands, unless otherwise specified |
Jun. 30, 2013
|
Dec. 31, 2012
|
---|---|---|
Debt Instrument [Line Items] | ||
Current portion of long-term debt | $ 5,350 | $ 5,276 |
Long-term debt excluding current maturities | 853,142 | 832,696 |
Long-term debt | 858,492 | 837,972 |
Senior Credit Facility Due 2019 | Secured Debt | Term Loan
|
||
Debt Instrument [Line Items] | ||
Long-term debt | 518,199 | 512,813 |
Senior Credit Facility Due 2019 | Revolving Credit Facility | Line of Credit
|
||
Debt Instrument [Line Items] | ||
Long-term debt | 15,000 | 0 |
Senior Note due 2020 | Senior Notes
|
||
Debt Instrument [Line Items] | ||
Long-term debt | $ 325,293 | $ 325,159 |
Commitment and Contingencies Litigation (Details)
|
6 Months Ended |
---|---|
Jun. 30, 2013
Motion
|
|
Loss Contingencies [Line Items] | |
Number of dispositive motion to dismiss all the actions | 1 |
Reglan Case
|
|
Loss Contingencies [Line Items] | |
Pending claims | 225 |
Related Party Transactions (Tables)
|
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Related Party Transactions [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Costs allocations to the Company from Predecessor | The amounts allocated to the Company for the periods ended June 6, 2012, are presented in the unaudited interim condensed combined statement of comprehensive income (loss) as follows:
|
Condensed Consolidated Statement of Equity (Unaudited) (USD $)
In Thousands, unless otherwise specified |
Total
|
Common stock
|
Additional paid-in capital
|
Accumulated deficit
|
Accumulated other comprehensive income (loss)
|
---|---|---|---|---|---|
Balance at beginning period at Dec. 31, 2012 | $ 419,252 | $ 0 | $ 473,364 | $ (54,112) | $ 0 |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||
Additional capital contribution | 1,950 | 1,950 | |||
Retention bonus in conjunction with the Acquisition | 1,378 | 1,378 | |||
Share-based compensation expense | 767 | 767 | |||
Foreign currency translation adjustments | (2) | (2) | |||
Net (loss) income | (28,626) | (28,626) | |||
Balance at ending period at Jun. 30, 2013 | $ 394,719 | $ 0 | $ 477,459 | $ (82,738) | $ (2) |
Recent Accounting Pronouncements
|
6 Months Ended |
---|---|
Jun. 30, 2013
|
|
New Accounting Pronouncements and Changes in Accounting Principles [Abstract] | |
Recent Accounting Pronouncements | Recent Accounting Pronouncements In February 2013, the FASB issued Accounting Standards Update No. 2013-02, Comprehensive Income (Topic 220) ("ASU 2013-02"). The amendments in ASU 2013-02 supersede and replace the presentation requirements for reclassifications out of accumulated other comprehensive income in ASU 2011-05 and ASU 2011-12 for all public and private organizations. The amendments would require an entity to provide additional information about reclassifications out of accumulated other comprehensive income. The amendments in ASU 2013-02 are effective prospectively for fiscal years, and interim periods within those years, beginning after December 15, 2012. The Company adopted ASU 2013-02 effective January 1, 2013. The adoption of this standard has no impact on the Company’s unaudited interim condensed consolidated financial statements. In July 2013, the FASB issued ASU 2013-11, Income taxes (Topic 740):Presentation of an Unrecognized Tax Benefit When a Net Operating Loss Carryforward, a Similar Tax Loss, or a Tax Credit Carryforward Exists. The amendment requires an unrecognized tax benefit or portion of an unrecognized tax benefit to be presented as a reduction to a deferred tax asset for a net operating loss carryforward, a similar tax loss, or a tax credit carryforward except when certain conditions exist. The amendment in ASU 2013-11 is effective for the Company for fiscal years beginning after December 15, 2013, including interim periods in 2014. The adoption of this standard will not impact the Company's financial position, results of operations or cash flows. |
Other Operating Expenses
|
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Income and Expenses [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Operating Expenses | Other Operating Expenses The components of other operating expenses include the following:
Predecessor Disposal related costs in the Predecessor Period are primarily comprised of audit services, accounting and consulting services and legal fees related to TRUSI's disposal of the Thomson Reuters Healthcare business. Severance and retention bonuses in the Predecessor Period include severances of employees in connection with the planned disposal of TRHI. Prior to the Acquisition, on March 31, 2012, the Predecessor Parent entered into a retention agreement (the “Retention Agreement”) with key TRHI employees in conjunction with the disposal of the business. Pursuant to the Retention Agreement, the Predecessor Parent will provide for retention and bonus payment to certain employees based on a percentage of salary and targeted transaction price, respectively. The payment is contingent upon the employees continuing services to the buyer after the Acquisition for periods ranging from 90 days to one year. Although the Predecessor Parent retains the legal and contractual obligation to pay the employees, the compensation expense was recorded in the period when the service was performed and was allocated in proportion to the days of service in both Predecessor and Successor Periods. As a result, for the period from April 1, 2012 to June 6, 2012, (Predecessor) TRHI recorded $5.8 million of retention and bonuses expense against Net Investment of Predecessor Parent. The compensation which was paid by Predecessor Parent was deemed an investment contribution. Successor Acquisition related costs include costs incurred related to technology and other costs in connection with the Company's transition into a standalone business. For the three months ended June 30, 2013, acquisition related costs included $0.8 million of expenses incurred mainly as a result of to separating our IT infrastructure from Predecessor Parent, $3.8 million of costs related to the transitional services agreement with Thomson Reuters and $1.0 million related to consulting and other professional fees. For the six months ended June 30, 2013, acquisition related costs included $6.3 million of expenses associated with data center migration and separation of infrastructure from Predecessor Parent, $8.0 million of costs related to the transitional services agreement with Thomson Reuters and $2.1 million related to rebranding, and consulting and professional fees. For the Successor period from April 20, 2012 to June 30, 2012, acquisition related costs consisted of $12.0 million of transaction fees from Veritas, $15.4 million of direct acquisition costs consisting of legal, finance, consulting and professional fees. Severance and retention bonuses primarily relate to the Acquisition of TRHI. As discussed above, prior to the Acquisition, on March 31, 2012, the Predecessor Parent entered into the Retention Agreement with key TRHI employees in conjunction with the disposal of the business. The compensation expense was recorded in the period when the service was performed and was allocated in proportion to the days of service in both Predecessor and Successor Periods. For the three and six month periods ended June 30, 2013, Truven recorded $0.4 million and $1.4 million of retention and bonus expense, respectively, against Additional Paid In Capital in the Equity section of the condensed consolidated balance sheet. The compensation paid by Predecessor Parent on behalf of Truven was deemed a capital contribution. The Sponsor advisory fees are included in other expenses and represent fees paid to the Sponsor under the advisory agreement the Company entered into with the Sponsor in connection with the Acquisition (see Note 8). |
Acquisition
|
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Business Combinations [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Acquisition | Acquisition On June 6, 2012, as fully described in Note 1, the Company completed the Acquisition of the Thomson Reuters Healthcare business (subsequently renamed Truven Health Analytics Inc. (“Truven”)) from subsidiaries of the Thomson Reuters Corporation for net cash consideration of $1,249,402. The direct costs associated with the Acquisition amounted to $26,734 and were recorded as period costs. The Company financed the Acquisition and paid related costs and expenses associated with the Acquisition and the financing as follows: (i) approximately $464,400 in common equity was contributed by entities affiliated with the Sponsor and certain co-investors; (ii) $527,625 principal amount was borrowed under the Term Loan Facility; and (iii) $327,150 aggregated principal amount of Notes (as defined below) were issued. Following the Acquisition, the Company had a period of not more than 12 months from the date of acquisition to finalize the acquisition date fair values of acquired assets and liabilities, including the valuations of identifiable intangible assets, computer hardware and other equipment, and developed technology and content. The determination of fair value of acquired assets involves a variety of assumptions, including estimates associated with useful lives. The finalization of these valuations and completion of management review of certain accounts resulted in the refinement of certain assets and liabilities that resulted in a reduction of $533 to goodwill and a corresponding increase in current asset, noncurrent asset and noncurrent deferred tax liabilities of $458, $120 and $45, respectively, from the previously reported amounts as of December 31, 2012 and March 31, 2013. In accordance with the Company's accounting policy described in Note 2 of the annual financial statements for the year ended December 31, 2012, included in the Form S-4/A, the adjustments on finalization of the purchase accounting were recognized retrospectively to the date of acquisition. Consequently, we have revised our December 31, 2012 balance sheet as presented with this quarterly report to effect the final adjustment on purchase accounting. The following is a summary of the final allocation of the final purchase price of the Acquisition to the estimated fair values of assets acquired and liabilities assumed in the Acquisition. The final allocation of the purchase price is based on management's judgment after evaluating several factors, including a valuation assessment prepared by a third party valuation firm:
The following unaudited pro forma financial data summarizes the Company's results of operations for the six months ended June 30, 2012 and the three months ended June 30, 2012 had the Acquisition occurred on January 1, 2011:
|
Income Taxes (Details)
|
3 Months Ended | 2 Months Ended | 3 Months Ended | 6 Months Ended |
---|---|---|---|---|
Jun. 30, 2012
|
Jun. 06, 2012
|
Jun. 30, 2013
|
Jun. 30, 2013
|
|
Income Tax Contingency [Line Items] | ||||
Effective income tax rate (in percent) | 30.90% | 37.50% | 37.30% | |
Federal statutory tax rate (in percent) | 35.00% | 35.00% | 35.00% | 35.00% |
Predecessor
|
||||
Income Tax Contingency [Line Items] | ||||
Effective income tax rate (in percent) | 38.80% |
Description of Business and Basis of Presentation (Details) (Thomson Reuters (Healthcare) Inc. (TRHI))
|
Jun. 06, 2012
|
---|---|
Thomson Reuters (Healthcare) Inc. (TRHI)
|
|
Business Acquisition [Line Items] | |
Percentage of equity interests acquired by Wolverine | 100.00% |
Long-term Debt (Details) (USD $)
|
3 Months Ended | 6 Months Ended | 0 Months Ended | 1 Months Ended | 6 Months Ended | 0 Months Ended | 0 Months Ended | 1 Months Ended | 3 Months Ended | 0 Months Ended | 6 Months Ended | 0 Months Ended | 6 Months Ended | ||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2012
|
Jun. 30, 2013
|
Apr. 26, 2013
Senior Credit Facility Due 2019
|
Oct. 03, 2012
Senior Credit Facility Due 2019
|
Aug. 08, 2013
Senior Note due 2020
|
Jun. 30, 2013
Senior Note due 2020
|
Mar. 04, 2013
Senior Note due 2020
|
Jun. 30, 2013
Senior Notes, Series A Due 2020
|
Jun. 06, 2012
Senior Notes, Series A Due 2020
|
Apr. 26, 2013
Revolving Credit Facility
Senior Credit Facility Due 2019
|
Apr. 26, 2013
Letter of Credit
Senior Credit Facility Due 2019
|
Jun. 06, 2012
Term Loan
|
Apr. 26, 2013
Term Loan
Secured Debt
Senior Credit Facility Due 2019
|
Apr. 30, 2013
Term Loan
Secured Debt
Senior Credit Facility Due 2019
|
Mar. 31, 2013
Term Loan
Secured Debt
Senior Credit Facility Due 2019
|
Jun. 30, 2013
Term Loan
Secured Debt
Senior Credit Facility Due 2019
|
Apr. 24, 2013
Term Loan
Secured Debt
Senior Credit Facility Due 2019
|
Dec. 31, 2012
Term Loan
Secured Debt
Senior Credit Facility Due 2019
|
Apr. 26, 2013
Line of Credit
Revolving Credit Facility
Senior Credit Facility Due 2019
|
Jun. 06, 2012
Senior Notes
|
Jun. 30, 2013
Senior Notes
Senior Note due 2020
|
Dec. 31, 2012
Senior Notes
Senior Note due 2020
|
Apr. 26, 2013
Prime Rate
Senior Credit Facility Due 2019
|
Apr. 26, 2013
Federal Funds Purchased
Senior Credit Facility Due 2019
|
Apr. 26, 2013
One Month Eurodollar
Senior Credit Facility Due 2019
|
Apr. 26, 2013
Eurodollar
Senior Credit Facility Due 2019
|
Jun. 30, 2013
Bank of New York Mellon Trust Company, N.A.
Senior Notes
Senior Note due 2020
|
Jun. 30, 2013
Debt Instrument, Redemption, Period One
Senior Notes
Senior Note due 2020
|
Jun. 30, 2013
Debt Instrument, Redemption, Period Two
Senior Notes
Senior Note due 2020
|
Jun. 30, 2013
Debt Instrument, Redemption, Period Three
Senior Notes
Senior Note due 2020
|
Jun. 30, 2013
Debt Instrument, Redemption, Period Four
Senior Notes
Senior Note due 2020
|
Jul. 31, 2013
Subsequent Event
|
Jul. 31, 2013
Subsequent Event
Senior Notes, Series B Due 2020
|
|
Line of Credit Facility [Line Items] | |||||||||||||||||||||||||||||||||
Senior credit facility maximum borrowing capacity | $ 585,000,000.0 | $ 50,000,000.0 | |||||||||||||||||||||||||||||||
Term loan facility principal amount | 327,150,000 | 527,625,000 | 535,000,000.0 | 523,668,000 | 327,150,000 | 327,150,000 | 327,150,000 | ||||||||||||||||||||||||||
Credit Facility maturity term | 7 years | 5 years | |||||||||||||||||||||||||||||||
Outstanding letters of credit | 300,000 | 15,000,000 | |||||||||||||||||||||||||||||||
Revolving credit facility remaining borrowing capacity | 34,700,000 | ||||||||||||||||||||||||||||||||
Prime rate | prime rate | federal funds | one month Eurodollar rate | Eurodollar | |||||||||||||||||||||||||||||
Basis spread on variable rate (in percent) | 0.50% | 1.00% | |||||||||||||||||||||||||||||||
Minimum base rate (in percent) | 2.25% | ||||||||||||||||||||||||||||||||
Minimum Eurodollar base rate (in percent) | 1.25% | ||||||||||||||||||||||||||||||||
Revolving credit facility commitment fee on unused capacity (in percent) | 0.50% | ||||||||||||||||||||||||||||||||
Quarterly payments | 1,300,000 | 1,337,500 | 1,319,000 | ||||||||||||||||||||||||||||||
Frequency of periodic payment | quarterly | ||||||||||||||||||||||||||||||||
Reduction of the applicable margin from refinancing (in percent) | 1.00% | 1.25% | |||||||||||||||||||||||||||||||
Loss on extinguishment of debt | 0 | 2,353,000 | 3,300,000 | ||||||||||||||||||||||||||||||
Lenders fees associated with refinancing | 6,700,000 | ||||||||||||||||||||||||||||||||
Debt instrument original issue discount | 5,800,000 | 15,463,000 | 12,174,000 | 1,857,000 | 1,991,000 | ||||||||||||||||||||||||||||
Debt extinguished costs | 900,000 | ||||||||||||||||||||||||||||||||
Repricing call protection (in percent) | 1.00% | ||||||||||||||||||||||||||||||||
Third party legal costs | 100,000 | ||||||||||||||||||||||||||||||||
Stated interest rate on Senior Notes ( in percent) | 10.625% | 10.625% | 10.625% | 10.625% | 10.625% | ||||||||||||||||||||||||||||
Percentage of redemption price on Notes (in percent) | 101.00% | 100.00% | 105.313% | 100.00% | 110.625% | ||||||||||||||||||||||||||||
Maximum redemption percentage of aggregate principal amount | 35.00% | ||||||||||||||||||||||||||||||||
Additional penalty interest per annum for the 90 day period (in percent) | 0.25% | ||||||||||||||||||||||||||||||||
Additional penalty interest per annum for each subsequent 90 day period (in percent) | 0.25% | ||||||||||||||||||||||||||||||||
Maximum additional penalty interest per annum (in percent) | 1.00% | ||||||||||||||||||||||||||||||||
Additional penalty interest incurred and accrued | 318,100 | ||||||||||||||||||||||||||||||||
Additional penalty interest paid | $ 197,600 |
YBNWH`F*D<^(R1BH?N+RGT3UH18NUT2NK8(3@_HA"C(IV
MYB1%`9G-L3'!V&9%R[5#\]7A-.T-G 2\#X98[RSLV_0VQA
M&-B1:5!PYP/*,8G>C ?DML#[U(N90-W)=1GTK9%[HF;9/3>*8IN[W"D0Z
MN=S'4#CLV$Y\):KA`R]LYCN$F3[W#)]9MN2)Q6R7].K^+L^39VZO9;YEFBY'
M<&%BTL#Q?,.2`[(MSS!Z%_K=K=]F\ZV#`O6RO)0>G_6!^C2KP4=HMCPP)CWZ
M?MA0Y!/@.@-=T-;V'#39:U4=/G<87BWA<#?T#,LU7,?P?0_O0G7]-=B$%3PN
ML^U-[APRQL%XT[]#>>V^-1*&3D1HR".NZ\RB+LJP[U*#!M2TMH.6,XM?=$A[
M-=8Z8D?@T2"*(L,.(B,R`Y]P&)W/PI!93K`-XA)&ISN7GK#_[)XPQO7`P+LW
M8!BZRYA.C!`G+`@,$D6>M6/"V*F&]!O8V0S1:L0C;A4EN*\SPY570^CPM-;X
M`.%NG,_>=K8G$4(1IH;AH0R
M')`#IEH[2ZW@X`\1Z@H4%4(]JD#MY%<>Y)
Q?UG"%O'N9*>14-PP'KR,'I\HR&;$#
MTO""!&$_/_E2AO#;A6CW4C)L$YQ)$]0Y<0+3"@Q*FZ7$+=?L7W1`P4>X7C:\
MR)Z%Q#-TRT7L"L/5_<#FC38.(TJ\+2G?A'VS24]+A"*K"ZS$S.>8TBY:_29!
MWA`_HOST$!=X\W,R::Z-6*&\[$ST6\4+9D@A4->]P'-TO%`P],'E=4T*WS(_
M"-_];0-S:1_0UBZLI0,AFQ"1:BB\)O'QBWS/?3Z;R(X$J^[ND5=:EYU[47@N
M0/W+L=4OB([59>ZXPUPMD:48#>:1A"8\&PXA,\U!<)Y&YR.9C&Q+'P:<"B&X
MSD;W0#0CK",B:E5X]46#Q[`05P=H"/!ZO@'A1J'$\R*F_AW31XC)Q@:2)H&&
M)LXO-2(ZIK@L\)6:V7S&R>LTH_I&NX8BBM!LY4+"#LR>]D.*75`_*'TVQ"*S
M3.NUZ3,ZXL11^JQ,O[YM;=:
U+):^^>4/_)
M2X,AY!Z+C;U"R`"HF%B
0%2G_EU4239
M^.F?*^"['^(T^SDORW]E")$'XCO9B4D[2<;I/)Z5W[^[8QV$6A[X@>6[KN$[
MD>%8EF/3T+3MT`\,QW<,^YU69ZGLK2XG[_YV9W"FZWIG'$<0-^RP?MTS+.H[
M)-)91+E+"3,]/Z26'!9C+"1N?U@&N89AT5^I"\I@1O4[Q,=A^LX1FK85!G;D
M^1:-F.>10"?M""-.#;XYPJL8V]_CK(Z+)R(&9_ZWZ?:_GRI81ZC=/HV3+"[2
MW/V:ELM??RD2X$%2EGGQ#U'0L9,G3L"H8YF&QVPOM%ED6;[7\,1V#&Y<)4_$
M?)^*(\P(>!!90>1%-O=U([+\9GE3/PJBWO(>A"/X>XD-DO)C%GY%7+0Z+1]P
M.!^G07)?74`T*'5\%A%B.4&@NYYG1BYAOF%9;A09+&![&/'L<+YU],^HZ,!Q
M=9\H<$0
MGS"M[GMU[^B)F*M)-9M/1M,WG1S4
QE9U`\&V5%)5@;#M"N
MX,4I!2=H')A4FJ9U;-*IRY>*YYT<2W!T#`W=:(U>OA:^.!'U\991V`5`.D'<
MA=,Z\74DZU?7>@/#^H\$?I=);Y.G=*NUX.ZWPE,GHO;>,@J_:H=W:`W5OM-:\ 9I44\3/
MN)BN+Z=G,'D1@3:@5X!G7B&$1A1"K`2NXM718-=!8]O9W?1_Q5!SW6[]3%)B
MO/YN$O)^)Y,V.1H>M4MYO3[%V%]QL8DV`H;$+KJ'GAMIEJ#^(M<6C%]MP3&H
MPZ*)ZK*]O`Q1UJ%UBPH!]V,O]>6J6Z0=+"SH4)4\WV"X-V!?PE#-`^Q@4[\>
MF7@=4A]V\@=#EE?CWH-?!&-];^"3L""O+D\18VL0!26V=+Z"J3>-CC.BTJS6
M,[BP2LO?#N/HJJVOGX!U0&,""U';A#G9I_VNW-B8&%9&L`]["]`/UG[8=R*P
MW7;B)=H!?&&PE>NJZ;G:NNMA5>K0E:+X:&:JS<5J-MG6D:3(VK0;T^V`#!XH
MJVG@IX7"23WK6;BSF8[AAP\1;0$[55]4AR0\><@BT@1:#73E@D!0GCO`C 5T W7J6$@'U?+3=G7W7Y?4
M5=O:P`2E4D.71OA@:3GUKOD@`>1OH]QV$(:^JL\?%KK2HI(R2M;S+[M]A[#T
M'S[,UI?#.AU6APB@C^>W%EHQJP'%VOCF_#8P+XA )U],N/)_)&TOX>'Q7QVNC(R[T6!:T4]H)XC:0G`S$$/:^+2
M6)_)WZ-?R_4B.)4X"7)&QL)4+,,1C38)%D@R`TBCQ3AV>4Y6R9OPW&^\!PHY
M'W31@:\8<8V0TP:EZDL=S1%*:W((R`.&S*
M[1/!7CY==[P+O+XUO-Q(2W>HE4NWM2`KW\G*MYP)BZQLAY7H%;?TBOIA3_3:
MO39-=AP>0UIS`M;7>`-T9D8X\T36+MGQ&1#WJSJ#[9W^L+5UG@-,\.YH;A_I
M%\HK'0^/1S4_
XHK6W">ZYL]J$\
M!LY52<-7$)RPP_D(2W.R1"?83]*YH;A*CE0"[LY:^4Y_+O)BD<"'2_PD!M2:
MK9)OUBCYJC\!/VK`(8F6@#=Y\;8H_"*U=Y\6_1NKO*O;BCKQSNB/J2Z*&CQFL)
1P@%TOP8I5NE*2?("M^+-[[&?XOC8HS
MG`\P:&,]I#LV&$6OW_,&>F]HCUQ;=T%8VIW>LRW=&ZY!)LZEB'_1/IAO0N9B
MP]LCVV]OO_S;:UK[+#)D#KH3*V>0H:D'Y4KTO_[O:%WXO:%NF#:XTE[/'GBF
M,^I9@%%WV!M8=X.1LU?XQI;L50]_2\(9I)83F(7`R.[^DXMECG7Q_"K]FO6R
M1[*]ONGU-7_H]JT[^%]/&SGN:&"._)'F@A5N>21+]PW;V/1).STXNH>@P!=[
MV'/Z(VMP-S+!6PZLT9W?O^N5/;RS>X:UD]/ZEKOM-97T<#<:%/<*U2:Q6"_;
MB`J]<3&M"*:?@FC\:SP(Y!+!&Q'"TK6!Y0R,8=]W^OU1#\9QY[JV*09]9WD[
MN:SENM9V,GO^:`$QE8S6MEP?#$G7',?O&;;F]VP8K3;LVR/''NFCW=&:IF-=
M?[3P\RR)Y:/?&F%_8/9\SS=&GN,ZI@=#M!4]999GZ(J%'<+Z-W,>P_O`=Z_7(QTY\E%Z222)#VJ&_F!`A
M6I-XSHECU7?<+4Z/8G\7R8^!H,GK+5*//R]:K/S'V;!M"3P2`R_A*Q
%1&4+-D:@<"[I`P5O8WTGJ&/).S2U7Z"$N(AF:Q(T<#;,>15
MRQE\G]`].T,YO2K,/B-_!VA)9X7)@K,FG\^(8/A;2J%5X*%=;@[V:#D5O6,F
M6:USS,0@*CI9`R+)I!A4IT+GK.!=6$,9#I=+F9A\]"7!NO(L&MX00Q,DI*.A
M+-D#Q>-A]=S.M#PLVU$'&LE4C(_)PE\@(22OIQQH_)>H)%VHFS-40JP5_AU+
MVQFYVG60E.?*YZAEXMH(G[4(K"RXRN"UL[D%FXM(\@)<-:60Q\Z)A=9/!,&!
M+#DH_ZI'M
0&6L'E],;+>_M%'TKYG3B4)L$MF/.(>+3VKC2)RH?8*QXST
MDK3GF1-)JDT'G'@]G$(JXK",M=0YF`3_I284^TC:]\RI)'$FI>,6[A."-"W(
M)FHY3H1H3O>2M.>94TF"[^`EPFU$!R)(..B.&H[A2%B7>Y7`OF=.)YN#TP!\>2-5=3Y5Z>9\-A\`W:XSX.H>RGQQ<2/I,;:-MYW7ZW1ZZ`
ME2Y3L_-4_9"X<"(>$E\1BX26J%U%JRK]AZ#D\27NWS<_Y@CXR)ZO(6FJ2Y"Q
M\(\-MJ/E'BC`8&;X/L\"(\,V.(Q_8IQC1LN_CNB.E8&7<5YW%M,U2XH0@HTF
MA_V_&%^5L?*O([BCI5_PS'K\HUDZEJ18AJIR.``7XQ@R6OIU`W>,]#OU,Y)P
MX.!.OM!`BH1UA<-]"#&>&&,D8E^$.=JC.L?\%&$_X6VO8A=Q4Y#IAJI!-80_
MU&GY&854O3N2!+%W%>&$TO&"E']K1HA#LG%D2R:V+8W0B/.-9+0*=TG\'`#V
M9V^_I]23;],[3W$6/#?Y*+3/Q#&QJQ/=F^Q%2G[-'@O$5,34?$&6"<%E"(T:
M[FPG
E.S<:I;-Y('Z5I8G[.'H.
MXG;(6"]S*U).HN(9-Y$.\#PQJEQ,G,
'1*Z\>=MO=
M8G43^ZB>8\(/]U?:@'5.QE\(