EX-99.1 3 cyh-ex99_1.htm EX-99.1 EX-99.1

Exhibit Number

99.1

COMMUNITY HEALTH SYSTEMS, INC.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

On April 18, 2024, certain subsidiaries of the Company (the “CHS Selling Entities”) entered into a definitive asset purchase agreement, as amended (the “Purchase Agreement”), with Hamilton Health Care System, Inc. and certain of its affiliates (collectively, “Purchaser”), providing for the sale of substantially all of the assets, and the assumption of certain liabilities, related to the general acute care hospital known as Tennova Healthcare – Cleveland, together with certain related businesses (collectively, the “Facilities”), located in Cleveland, Tennessee (the transactions contemplated by the Purchase Agreement, the “Transactions”). On August 1, 2024, the Transactions were completed pursuant to the terms of the Purchase Agreement. The base purchase price paid to the Company in connection with the Transactions at a preliminary closing on July 31, 2024, after giving effect to estimated working capital and purchase price adjustments, was approximately $160 million in cash (subject to a post-closing working capital adjustment). In addition to the base purchase price set forth above, the Purchase Agreement provides that the Purchaser is required to pay additional cash consideration to the CHS Selling Entities following the closing of the Transactions in an amount, if any, to be determined based on additional supplemental payments that may be realized by the Purchaser and the Facilities following the closing of the Transactions as a result of the potential modification to supplemental reimbursement programs as more specifically provided in the Purchase Agreement. The base purchase price received by the CHS Selling Entities as noted above at the preliminary closing on July 31, 2024, did not include any additional cash consideration that the Company may receive contingent upon such potential modifications to certain supplemental reimbursement programs in accordance with the terms of the Purchase Agreement.

 

The Company has determined that the operations of the Facilities that was divested in the Transactions do not meet the definition of discontinued operations pursuant to Financial Accountings Standards Board Accounting Standards Codification 205 (ASC 205), “Presentation of Financial Statements.”

 

The accompanying unaudited pro forma condensed consolidated balance sheet of the Company is presented as if the Transactions had occurred as of June 30, 2024. The estimated gain/(loss) on sale in connection with the Transactions is reflected in the unaudited pro forma condensed balance sheet within retained earnings.

 

The accompanying unaudited pro forma condensed consolidated statements of loss for the six months ended June 30, 2024 and the year ended December 31, 2023 (collectively the “Pro Forma Periods”) include certain pro forma adjustments to illustrate the estimated effect of the Company’s disposition, as if the Transactions had occurred on January 1, 2023. The amounts included in the historical columns represent the Company’s historical balance sheet and statements of loss for the respective Pro Forma Periods presented.

 

The accompanying unaudited pro forma condensed consolidated financial statements have been prepared in accordance with Article 11 of Regulation S-X and do not include all of the information and note disclosures required by generally accepted accounting principles of the United States (“GAAP”). Pro forma financial information is intended to provide information about the continuing impact of a transaction by showing how a specific transaction might have affected historical financial statements. Pro forma financial information illustrates only the isolated and objectively measurable (based on historically determined amounts) effects of a particular transaction, and excludes effects based on judgmental estimates of how historical management practices and operating decisions may or may not have changed as a result of the transaction. Therefore, pro forma financial information does not include information about the possible or expected impact of current actions taken by management in response to the Transactions, as if management’s actions were carried out in previous reporting periods.

 

The unaudited pro forma condensed consolidated financial information is subject to the assumptions and adjustments described in the accompanying notes. These assumptions and adjustments are based on information presently available. Actual adjustments may differ materially from the information presented. The unaudited pro forma condensed consolidated financial statements are based on the historical financial statements of the Company for each period presented and in the opinion of the Company’s management, all adjustments and disclosures necessary for a fair presentation of the pro forma data have been made. These unaudited pro forma condensed consolidated financial statements are presented for illustrative purposes only and are not necessarily indicative of the results of operations or financial condition that would have been achieved had events reflected been completed as of the dates indicated, and may


not be useful in predicting the impact of the Transactions on the future financial condition and results of operations of the Company due to a variety of factors. These unaudited pro forma condensed consolidated financial statements and the notes thereto should be read in conjunction with the Company’s financial statements for the three and six months ended June 30, 2024, included in the Company’s Quarterly Report on Form 10-Q filed on July 25, 2024, and the Company’s financial statements for the year ended December 31, 2023, included in the Company’s Annual Report on Form 10-K filed on February 21, 2024.

Unaudited Pro Forma Condensed Consolidated Balance Sheet

 

(In millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2024

 

 

 

 

 

 

Pro Forma

 

 

 

 

 

 

As Reported

 

 

Adjustments

 

 

Pro Forma

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

 

39

 

 

$

 

160

 

a

$

 

199

 

Patient accounts receivable

 

 

 

2,195

 

 

 

 

-

 

 

 

 

2,195

 

Supplies

 

 

 

337

 

 

 

 

-

 

 

 

 

337

 

Prepaid income taxes

 

 

 

92

 

 

 

 

(17

)

c

 

 

75

 

Prepaid expenses and taxes

 

 

 

244

 

 

 

 

-

 

 

 

 

244

 

Other current assets

 

 

 

292

 

 

 

 

(7

)

b

 

 

285

 

Total current assets

 

 

 

3,199

 

 

 

 

136

 

 

 

 

3,335

 

Property and equipment

 

 

 

9,594

 

 

 

 

-

 

 

 

 

9,594

 

Less accumulated depreciation and amortization

 

 

 

(4,372

)

 

 

 

-

 

 

 

 

(4,372

)

Property and equipment, net

 

 

 

5,222

 

 

 

 

-

 

 

 

 

5,222

 

Goodwill

 

 

 

3,972

 

 

 

 

-

 

 

 

 

3,972

 

Deferred income taxes

 

 

 

29

 

 

 

 

-

 

 

 

 

29

 

Other assets, net

 

 

 

1,989

 

 

 

 

(161

)

b

 

 

1,828

 

Total assets

 

$

 

14,411

 

 

$

 

(25

)

 

$

 

14,386

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ DEFICIT

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Current maturities of long-term debt

 

$

 

27

 

 

$

 

-

 

 

$

 

27

 

Current operating lease liabilities

 

 

 

114

 

 

 

 

-

 

 

 

 

114

 

Accounts payable

 

 

 

896

 

 

 

 

-

 

 

 

 

896

 

Accrued liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Employee compensation

 

 

 

499

 

 

 

 

-

 

 

 

 

499

 

Accrued interest

 

 

 

258

 

 

 

 

-

 

 

 

 

258

 

Other

 

 

 

378

 

 

 

 

(8

)

b

 

 

370

 

Total current liabilities

 

 

 

2,172

 

 

 

 

(8

)

 

 

 

2,164

 

Long-term debt

 

 

 

11,504

 

 

 

 

-

 

 

 

 

11,504

 

Deferred income taxes

 

 

 

351

 

 

 

 

(10

)

c

 

 

341

 

Long-term operating lease liabilities

 

 

 

542

 

 

 

 

-

 

 

 

 

542

 

Other long-term liabilities

 

 

 

721

 

 

 

 

-

 

 

 

 

721

 

Total liabilities

 

 

 

15,290

 

 

 

 

(18

)

 

 

 

15,272

 

Redeemable noncontrolling interests in equity of consolidated subsidiaries

 

 

 

324

 

 

 

 

(4

)

f

 

 

320

 

STOCKHOLDERS DEFICIT

 

 

 

 

 

 

 

 

 

 

 

 

Community Health Systems, Inc. stockholders’ deficit:

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

Common stock

 

 

 

1

 

 

 

 

-

 

 

 

 

1

 

Additional paid-in capital

 

 

 

2,190

 

 

 

 

-

 

 

 

 

2,190

 

Accumulated other comprehensive loss

 

 

 

(13

)

 

 

 

-

 

 

 

 

(13

)

Accumulated deficit

 

 

 

(3,619

)

 

 

 

-

 

d

 

 

(3,619

)

Total Community Health Systems, Inc. stockholders’ deficit

 

 

 

(1,441

)

 

 

 

-

 

 

 

 

(1,441

)

Noncontrolling interests in equity of consolidated subsidiaries

 

 

 

238

 

 

 

 

(3

)

f

 

 

235

 

Total stockholders deficit

 

 

 

(1,203

)

 

 

 

(3

)

 

 

 

(1,206

)

Total liabilities and stockholders deficit

 

$

 

14,411

 

 

$

 

(25

)

 

$

 

14,386

 


 

 


 


Unaudited Pro Forma Condensed Consolidated Statement of Loss

 

(In millions, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2024

 

 

 

 

 

Pro Forma

 

 

 

 

 

 

 

As Reported

 

 

Adjustments

 

 

 

Pro Forma

 

Net operating revenues

$

 

6,279

 

 

$

 

(98

)

 e

 

$

 

6,181

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

2,696

 

 

 

 

(45

)

 e

 

 

 

2,651

 

Supplies

 

 

969

 

 

 

 

(15

)

 e

 

 

 

954

 

Other operating expenses

 

 

1,727

 

 

 

 

(27

)

 e

 

 

 

1,700

 

Lease cost and rent

 

 

151

 

 

 

 

(2

)

 e

 

 

 

149

 

Depreciation and amortization

 

 

241

 

 

 

 

(5

)

 e

 

 

 

236

 

Impairment and (gain) loss on sale of businesses, net

 

 

27

 

 

 

 

-

 

 

 

 

 

27

 

Total operating costs and expenses

 

 

5,811

 

 

 

 

(94

)

 e

 

 

 

5,717

 

Income from operations

 

 

468

 

 

 

 

(4

)

 

 

 

 

464

 

Interest expense, net

 

 

426

 

 

 

 

-

 

 

 

 

 

426

 

Gain from early extinguishment of debt

 

 

(26

)

 

 

 

-

 

 

 

 

 

(26

)

Equity in earnings of unconsolidated affiliates

 

 

(4

)

 

 

 

-

 

 

 

 

 

(4

)

Income before income taxes

 

 

72

 

 

 

 

(4

)

 

 

 

 

68

 

Provision for income taxes

 

 

52

 

 

 

 

(1

)

 c

 

 

 

51

 

Net income

 

 

20

 

 

 

 

(3

)

 

 

 

 

17

 

Less: Net income attributable to noncontrolling interests

 

 

75

 

 

 

 

-

 

 

 

 

 

75

 

Net loss attributable to Community Health Systems,

 

 

 

 

 

 

 

 

 

 

 

 

Inc. stockholders

$

 

(55

)

 

$

 

(3

)

 

 

$

 

(58

)

Loss per share attributable to Community

 

 

 

 

 

 

 

 

 

 

 

 

Health Systems, Inc. stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

 

(0.42

)

 

 

 

 

 

 

$

 

(0.44

)

Diluted

$

 

(0.42

)

 

 

 

 

 

 

$

 

(0.44

)

Weighted-average number of shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

132

 

 

 

 

 

 

 

 

 

132

 

Diluted

 

 

132

 

 

 

 

 

 

 

 

 

132

 

 


Unaudited Pro Forma Condensed Consolidated Statement of Loss

 

(In millions, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2023

 

 

 

 

 

Pro Forma

 

 

 

 

 

 

 

As Reported

 

 

Adjustments

 

 

 

Pro Forma

 

Net operating revenues

$

 

12,490

 

 

$

 

(188

)

 e

 

$

 

12,302

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

5,415

 

 

 

 

(85

)

 e

 

 

 

5,330

 

Supplies

 

 

1,993

 

 

 

 

(28

)

 e

 

 

 

1,965

 

Other operating expenses

 

 

3,388

 

 

 

 

(51

)

 e

 

 

 

3,337

 

Lease cost and rent

 

 

319

 

 

 

 

(5

)

 e

 

 

 

314

 

Depreciation and amortization

 

 

505

 

 

 

 

(10

)

 e

 

 

 

495

 

Impairment and (gain) loss on sale of businesses, net

 

 

(87

)

 

 

 

(7

)

 d

 

 

 

(94

)

Total operating costs and expenses

 

 

11,533

 

 

 

 

(186

)

 

 

 

 

11,347

 

Income from operations

 

 

957

 

 

 

 

(2

)

 

 

 

 

955

 

Interest expense, net

 

 

830

 

 

 

 

-

 

 

 

 

 

830

 

Gain from early extinguishment of debt

 

 

(72

)

 

 

 

-

 

 

 

 

 

(72

)

Equity in earnings of unconsolidated affiliates

 

 

(8

)

 

 

 

-

 

 

 

 

 

(8

)

Income before income taxes

 

 

207

 

 

 

 

(2

)

 

 

 

 

205

 

Provision for income taxes

 

 

191

 

 

 

 

(2

)

 c, d

 

 

 

189

 

Net income

 

 

16

 

 

 

 

-

 

 

 

 

 

16

 

Less: Net income attributable to noncontrolling interests

 

 

149

 

 

 

 

-

 

 

 

 

 

149

 

Net loss attributable to Community Health Systems,

 

 

 

 

 

 

 

 

 

 

 

 

Inc. stockholders

$

 

(133

)

 

$

 

-

 

 

 

$

 

(133

)

Loss per share attributable to Community

 

 

 

 

 

 

 

 

 

 

 

 

Health Systems, Inc. stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

 

(1.02

)

 

 

 

 

 

 

$

 

(1.02

)

Diluted

$

 

(1.02

)

 

 

 

 

 

 

$

 

(1.02

)

Weighted-average number of shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

130

 

 

 

 

 

 

 

 

 

130

 

Diluted

 

 

130

 

 

 

 

 

 

 

 

 

130

 

 

 



NOTES TO THE UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

The following items resulted in adjustments in the unaudited pro forma condensed consolidated financial information:

a)
Adjustment represents cash consideration received from the sale of the Facilities of approximately $160 million.
b)
Adjustments represent the elimination of assets and liabilities held for sale attributable to the Facilities.
c)
Adjustments represent the impact to income taxes associated with the sale of the Facilities. The benefit for the six months ended June 30, 2024 relates to the elimination of revenues, costs and expenses set forth in Note (e). For the twelve months ended December 31, 2023, a benefit of approximately $9 million related to the elimination of revenues, costs and expenses set forth in Note (e) is offset by income tax expense of approximately $7 million related to the sale. The estimated tax effect of pro forma adjustments is calculated at the statutory rate for the respective period adjusted for discrete impacts including changes in valuation allowances.
d)
Adjustments reflect a $7 million pre-tax gain ($0 after tax) on sale of the Facilities calculated as follows:

Cash received

 $

 

160

 

Less: Carrying value of the Facilities

 

 

(58

)

Less: Goodwill allocated to sale of the Facilities

 

 

(95

)

Pro forma gain before income taxes

 

 

7

 

Provision for income taxes

 

 

(7

)

Pro forma net gain/(loss) on sale of the Facilities

 $

 

-

 

e)
Adjustments reflect the elimination of revenues, costs and expenses directly attributable to the Facilities. Adjustments do not include certain general corporate overhead costs previously allocated to the Facilities that will have a continuing effect on the Company post-closing.
f)
Adjustments represent the elimination of appropriately $4 million of redeemable noncontrolling interests and $3 million of noncontrolling interests attributable to the Facilities.