EX-99.1 3 d538362dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

On September 25, 2023, Cano Health, LLC (“Cano Health”), a wholly-owned subsidiary of Cano Health, Inc. (the “Company”), entered into an Asset Purchase Agreement (the “Agreement”) with Primary Care Holdings II, LLC, a wholly owned subsidiary of Humana Inc. (“CenterWell”), Cano Health Texas, PLLC and Cano Health Nevada, PLLC (together with Cano Health, the “Sellers” and each, a “Seller”), and, for the limited purposes provided therein, the Company. Pursuant to the terms of the Agreement, CenterWell acquired from the Sellers substantially all of the assets associated with the operation of Cano Health’s senior-focused primary care centers in Texas and Nevada (such centers, the “Centers,” and such transaction, the “Transaction”). The Transaction is considered a significant disposition for purposes of Item 2.01 of Form 8-K.

The unaudited pro forma condensed combined financial statements present financial information to give effect to the sale of the Centers. The unaudited pro forma condensed combined balance sheet as of June 30, 2023, presents the consolidated financial position of the Company, assuming the sale occurred on that date, with an adjustment made to allocate goodwill to the net assets of the Centers based on the purchase price received in the Transaction in relation to the Company’s current estimate of enterprise value. The unaudited pro forma condensed combined statement of operations for the six months ended June 30, 2023 present the combined results of continuing operations, assuming the sale occurred on January 1, 2022. The unaudited pro forma condensed combined statement of operations for the year ended December 31, 2022 present the combined results of continuing operations, assuming the sale occurred on January 1, 2022.

The unaudited pro forma condensed combined financial information is subject to the assumptions and adjustments described in the accompanying notes. The assumptions and adjustments are based on information presently available. Actual adjustments may differ materially from the information presented. The unaudited pro forma condensed combined financial information and accompanying notes should be read in connection with the historical financial statements of the Company included in its Annual Report on Form 10-K for the year ended December 31, 2022, and its Quarterly Report on Form 10-Q for the period ended June 30, 2023.

The unaudited pro forma condensed combined financial information presented is for informational purposes only. It is not intended to represent or be indicative of the consolidated results of operations or financial condition that would have occurred had the sale been completed as of the dates presented, nor is it intended to purport to project future results of operations or financial condition.


UNAUDITED PRO FORMA

CONDENSED COMBINED STATEMENT OF OPERATIONS

for the Six Months Ended June 30, 2023

 

     Cano Health,
Inc.

(Historical)
    Texas and Nevada
Pro forma
Adjustments

[a]
    Other Pro forma
Adjustments
   

Notes

   Pro Forma
Combined
 

Revenue

           

Capitated revenue

   $ 1,584,397     $ (37,487   $ —         $ 1,546,910  

Fee-for-service and other revenue

     49,258       (3,702     —           45,556  
  

 

 

   

 

 

   

 

 

      

 

 

 

Total revenue

     1,633,655       (41,189     —           1,592,466  

Operating expenses:

           

Third-party medical costs

     1,477,960       (31,811     —           1,446,149  

Direct patient expense

     125,184       (9,687     —           115,497  

Selling, general and administrative expenses

     195,890       (13,622     —           182,268  

Depreciation and amortization expense

     54,473       (2,986     —           51,487  

Transaction costs and other

     19,211       (704     —           18,507  

Change in fair value of contingent consideration

     (15,900     —        —           (15,900

Credit loss on other assets

     62,000       —        —      [c]      62,000  
  

 

 

   

 

 

   

 

 

      

 

 

 

Total operating expenses

     1,918,818       (58,810     —           1,860,008  
  

 

 

   

 

 

   

 

 

      

 

 

 

Income / (Loss) from operations

     (285,163     17,621       —           (267,542
  

 

 

   

 

 

   

 

 

      

 

 

 

Interest expense

     (50,224     80       —           (50,144

Interest income

     99       —        —           99  

Change in fair value of warrant liabilities

     331       —        —           331  

Other income (expense)

     1,755       (133     —           1,622  
  

 

 

   

 

 

   

 

 

      

 

 

 

Total other income / (expense)

     (48,039     (53     —           (48,092
  

 

 

   

 

 

   

 

 

      

 

 

 

Net income / (loss) before income tax expense

     (333,202     17,568       —           (315,634

Income tax expense / (benefit)

     (1,872     (145     —           (2,017
  

 

 

   

 

 

   

 

 

      

 

 

 

Net income / (loss)

     (331,330     17,713       —           (313,617

Net loss attributable to non-controlling interests

     (162,427     —        8,683     [b]      (153,744
  

 

 

   

 

 

   

 

 

      

 

 

 

Net loss attributable to Class A common stockholders

   $ (168,903   $ 17,713     $ (8,683      $ (159,873
  

 

 

   

 

 

   

 

 

      

 

 

 

Net income (loss) per share attributable to Class A common stockholders, basic

   $ (0.66   $ 0.07     $ (0.03      $ (0.62
  

 

 

   

 

 

   

 

 

      

 

 

 

Net income (loss) per share attributable to Class A common stockholders, diluted

   $ (0.66   $ 0.07     $ (0.03      $ (0.62
  

 

 

   

 

 

   

 

 

      

 

 

 

Weighted-average shares outstanding:

           

Basic

     257,317,766              257,317,766  
  

 

 

          

 

 

 

Diluted

     257,317,766              257,317,766  
  

 

 

          

 

 

 

Notes to Pro Forma Adjustments

 

[a]

These adjustments remove the historical income statement amounts associated with the sale of the assets associated with the operation of Cano Health’s primary care centers located in Texas and Nevada.

[b]

This adjustment represents the impact of the transaction on our Net loss attributable to non-controlling interests for the six months ended June 30, 2023.

[c]

This amount relates to an allowance for credit losses related to a third party receivable.


UNAUDITED PRO FORMA

CONDENSED COMBINED STATEMENT OF OPERATIONS

for the Year Ended December 31, 2022

 

     Cano Health,
Inc.

(Historical)
    Texas and Nevada Pro
forma Adjustments

[a]
    Other Pro forma
Adjustments
   

Notes

   Pro Forma
Combined
 

Revenue

           

Capitated revenue

   $ 2,606,916     $ (53,580   $ —          $ 2,553,336  

Fee-for-service and other revenue

     132,000       (9,415     —            122,585  
  

 

 

   

 

 

   

 

 

      

 

 

 

Total revenue

     2,738,916       (62,995          2,675,921  

Operating expenses:

           

Third-party medical costs

     2,062,356       (36,664     —            2,025,692  

Direct patient expense

     254,867       (22,408     —            232,459  

Selling, general and administrative expenses

     422,443       (38,749     —            383,694  

Depreciation and amortization expense

     90,640       (3,951     —            86,689  

Transaction costs and other

     27,435       (1,959     —            25,476  

Change in fair value of contingent consideration

     (5,025     —         —            (5,025

Goodwill impairment loss

     323,000       —         —       [c]      323,000  
  

 

 

   

 

 

   

 

 

      

 

 

 

Total operating expenses

     3,175,716       (103,731     —            3,071,985  
  

 

 

   

 

 

   

 

 

      

 

 

 

Income / (Loss) from operations

     (436,800     40,736       —            (396,064
  

 

 

   

 

 

   

 

 

      

 

 

 

Interest expense

     (62,495     24       —            (62,471

Interest income

     14       —         —            14  

Loss on extinguishment of debt

     (1,428     —         —            (1,428

Change in fair value of warrant liabilities

     72,771       —         —            72,771  

Other income (expense)

     1,706       (179          1,527  
  

 

 

   

 

 

   

 

 

      

 

 

 

Total other income / (expense)

     10,568       (155     —            10,413  
  

 

 

   

 

 

   

 

 

      

 

 

 

Net income / (loss) before income tax expense

     (426,232     40,581       —            (385,651

Income tax benefit / (expense)

     2,157       —         —            2,157  
  

 

 

   

 

 

   

 

 

      

 

 

 

Net income / (loss)

     (428,389     40,581       —            (387,808

Net loss attributable to non-controlling interests

     (221,117     —         20,946     [b]      (200,171
  

 

 

   

 

 

   

 

 

      

 

 

 

Net loss attributable to Class A common stockholders

   $ (207,272   $ 40,581     $ (20,946      $ (187,637
  

 

 

   

 

 

   

 

 

      

 

 

 

Net income (loss) per share attributable to Class A common stockholders, basic

   $ (0.95   $ 0.19     $ (0.10      $ (0.86
  

 

 

   

 

 

   

 

 

      

 

 

 

Net income (loss) per share attributable to Class A common stockholders, diluted

   $ (0.95   $ 0.19     $ (0.10      $ (0.86
  

 

 

   

 

 

   

 

 

      

 

 

 

Weighted-average shares outstanding:

           

Basic

     219,166,852              219,166,852  
  

 

 

          

 

 

 

Diluted

     219,166,852              219,166,852  
  

 

 

          

 

 

 

Notes to Pro Forma Adjustments

 

[a]

These adjustments remove the historical income statement amounts associated with the sale of the assets associated with the operation of Cano Health’s primary care centers located in Texas and Nevada.

[b]

This adjustment represents the impact of the transaction on our Net loss attributable to non-controlling interests for the year ended December 31, 2022.

[c]

The amount relates to a goodwill impairment charge for the year ended December 31, 2022.


UNAUDITED PRO FORMA

CONDENSED COMBINED BALANCE SHEET

as of June 30, 2023

 

     Cano Health, Inc.
(Historical)
    Texas and
Nevada

[a]
    Other Pro
forma
Adjustments
   

Notes

   Pro Forma
Combined
 

Assets

           

Current assets:

           

Cash, cash equivalents and restricted cash

   $ 27,721     $ —      $ 33,542     [b]    $ 61,263  

Accounts receivable, net of unpaid service provider costs

     107,164       —        —           107,164  

Prepaid expenses and other current assets

     31,450       (1,152     1,850     [c]      32,148  
  

 

 

   

 

 

   

 

 

      

 

 

 

Total current assets

     166,335       (1,152     35,392          200,575  

Property and equipment, net

     129,330       (36,331     —           92,999  

Operating lease right-of-use assets

     174,581       (18,755     —           155,826  

Goodwill

     480,044       (31,227     —           448,817  

Payor relationships, net

     551,913       —        —           551,913  

Other intangibles, net

     199,761       —        —           199,761  

Other assets

     5,358       (465     —           4,893  
  

 

 

   

 

 

   

 

 

      

 

 

 

Total assets

     1,707,322       (87,930     35,392          1,654,784  
  

 

 

   

 

 

   

 

 

      

 

 

 

Liabilities and stockholders’ equity

           

Current liabilities:

           

Accounts payable and accrued expenses

     124,821       (1,064     —           123,757  

Current portion of notes payable

     109,667       —        —           109,667  

Current portion of finance lease liabilities

     2,972       —        —           2,972  

Current portion due to sellers

     46,506       (10     —           46,496  

Current portion of operating lease liabilities

     24,958       (2,007     —           22,951  

Other current liabilities

     28,010       (4,640     (2,206   [d]      21,164  
  

 

 

   

 

 

   

 

 

      

 

 

 

Total current liabilities

     336,934       (7,720     (2,206        327,008  

Notes payable, net of current portion and debt issuance costs

     922,232       —        —           922,232  

Long term portion of operating lease liabilities

     163,972       (18,312     —           145,660  

Warrant liabilities

     7,042       —        —           7,042  

Long term portion of finance lease liabilities

     7,770       —        —           7,770  

Due to sellers, net of current portion

     1,050       —        —           1,050  

Long term portion of contingent consideration

     1,400       —        —           1,400  

Other liabilities

     31,149       (931     (29,141   [d]      1,077  
  

 

 

   

 

 

   

 

 

      

 

 

 

Total liabilities

     1,471,549       (26,963     (31,347        1,413,239  

Shares of Class A common stock

     28       —        —           28  

Shares of Class B common stock

     25       —        —           25  

APIC

     601,589       —        —           601,589  

Accumulated deficit

     (454,935     (60,966     66,739     [e]      (455,797
         (6,634   [f]   
  

 

 

   

 

 

   

 

 

      

 

 

 

Total Stockholders’ Equity before non-controlling interests

     146,707       (60,966     60,105          145,845  

Non-controlling

     89,066       —        6,634     [f]      95,700  
  

 

 

   

 

 

   

 

 

      

 

 

 

Total Stockholders’ Equity

     235,773       (60,966     66,739          241,545  
  

 

 

   

 

 

   

 

 

      

 

 

 

Total Liabilities and Stockholders’ Equity

     1,707,322       (87,930     35,392          1,654,784  
  

 

 

   

 

 

   

 

 

      

 

 

 

Notes to Pro Forma Adjustments

 

[a]

These adjustments remove (i) the historical balance sheet amounts associated with Cano Health’s primary care centers located in Texas and Nevada and (ii) goodwill of $31.2 million that has been allocated to the net assets using an estimated relative fair value of those Texas and Nevada businesses in accordance with ASC 350.

[b]

This adjustment reflects the cash received upon closing of the Transaction.

[c]

This adjustment reflects a holdback amount retained by the buyer to satisfy indemnification obligations and is to be paid to the Company six months after closing

[d]

These adjustments relate to liabilities released by the Buyer as part of the Transaction.

[e]

This adjustment represents the total Transaction value. The total Transaction value of approximately $66.7 million less approximately $62.2 million of estimated net assets sold represents the estimated gain to the Company.

[f]

This adjustment reflects the rebalancing of the non-controlling interest for the removal of the Transaction.