EX-99.3 4 g20699exv99w3.htm EX-99.3 exv99w3
Exhibit 99.3
MEDCATH CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
(Presenting Sun City Cardiac Center Associates as a Discontinued Operation for Each Period Presented)
(In thousands, except per share data)

(Unaudited)
                 
    Fiscal Year     Fiscal Year  
    Ended     Ended  
    September 30,     September 30,  
    2008     2007  
 
Net revenue
  $ 591,335     $ 636,526  
Operating expenses:
               
Personnel expense
    197,850       205,567  
Medical supplies expense
    161,880       166,641  
Bad debt expense
    43,671       51,318  
Other operating expenses
    118,102       127,915  
Pre-opening expenses
    786       555  
Depreciation
    30,041       30,950  
Amortization
    84       154  
Loss on disposal of property, equipment and other assets
    248       1,447  
 
           
Total operating expenses
    552,662       584,547  
 
           
Income from operations
    38,673       51,979  
Other (income) expenses:
               
Interest expense
    14,300       22,055  
Loss on early extinguishment of debt
          9,931  
Interest and other income
    (2,029 )     (7,792 )
Equity in net earnings of unconsolidated affiliates
    (7,891 )     (5,739 )
 
           
Total other expenses, net
    4,380       18,455  
 
           
Income from continuing operations before minority interest, income taxes and discontinued operations
    34,293       33,524  
Minority interest share of earnings of consolidated subsidiaries
    12,546       10,462  
 
           
Income from continuing operations before income taxes and discontinued operations
    21,747       23,062  
Income tax expense
    9,374       10,331  
 
           
Income from continuing operations
    12,373       12,731  
Income (loss) from discontinued operations
    8,617       (1,204 )
 
           
Net income
  $ 20,990     $ 11,527  
 
           
 
               
Earnings per share, basic
               
Continuing operations
  $ 0.62     $ 0.61  
Discontinued operations
    0.43       (0.05 )
 
           
Earnings per share, basic
  $ 1.05     $ 0.56  
 
           
 
               
Earnings per share, diluted
               
Continuing operations
  $ 0.61     $ 0.59  
Discontinued operations
    0.43       (0.05 )
 
           
Earnings per share, diluted
  $ 1.04     $ 0.54  
 
           
 
               
Weighted average number of shares, basic
    19,996       20,872  
Dilutive effect of stock options and restricted stock
    73       639  
 
           
Weighted average number of shares, diluted
    20,069       21,511  
 
           

 


 

Exhibit 99.3
MEDCATH CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
(Presenting Sun City Cardiac Center Associates as a Discontinued Operation for Each Period Presented)
(In thousands, except per share data)

(Unaudited)
                                                                 
                                    Fiscal Year                    
    Quarter Ended     Quarter Ended     Quarter Ended     Quarter Ended     Ended     Quarter Ended     Quarter Ended     Quarter Ended  
    December 31,     March 31,     June 30,     September 30,     September 30,     December 31,     March 31,     June 30,  
    2007     2008     2008     2008     2008     2008     2009     2009  
 
Net revenue
  $ 143,659     $ 150,953     $ 151,281     $ 145,442     $ 591,335     $ 150,176     $ 155,613     $ 148,080  
Operating expenses:
                                                               
Personnel expense
    49,912       48,681       50,061       49,196       197,850       50,169       51,653       50,424  
Medical supplies expense
    37,738       40,646       41,661       41,835       161,880       41,642       42,588       43,885  
Bad debt expense
    11,284       10,331       10,228       11,828       43,671       11,429       10,578       12,538  
Other operating expenses
    28,646       29,999       28,889       30,568       118,102       31,833       31,965       31,182  
Pre-opening expenses
    248       245       150       143       786       207       380       754  
Depreciation
    7,300       7,649       7,469       7,623       30,041       7,801       7,535       7,828  
Amortization
    8       16       30       30       84       30       91       111  
Loss (gain) on disposal of property, equipment and other assets
    28       138       225       (143 )     248       73       91       (26 )
 
                                               
Total operating expenses
    135,164       137,705       138,713       141,080       552,662       143,184       144,881       146,696  
 
                                               
Income from operations
    8,495       13,248       12,568       4,362       38,673       6,992       10,732       1,384  
Other (income) expenses:
                                                               
Interest expense
    3,932       3,864       3,862       2,642       14,300       2,857       1,338       1,151  
Loss (gain) on early extinguishment of debt
                                  6,961       (259 )      
Interest and other income
    (1,159 )     (486 )     (284 )     (100 )     (2,029 )     (101 )     (73 )     (53 )
Equity in net earnings of unconsolidated affiliates
    (2,025 )     (2,181 )     (2,636 )     (1,049 )     (7,891 )     (2,065 )     (2,714 )     (2,265 )
 
                                               
Total other (income) expenses, net
    748       1,197       942       1,493       4,380       7,652       (1,708 )     (1,167 )
 
                                               
Income (loss) from continuing operations before minority interest, income taxes and discontinued operations
    7,747       12,051       11,626       2,869       34,293       (660 )     12,440       2,551  
Minority interest share of earnings of consolidated subsidiaries
    3,670       4,122       3,573       1,181       12,546       2,363       4,197       1,896  
 
                                               
Income (loss) from continuing operations before income taxes and discontinued operations
    4,077       7,929       8,053       1,688       21,747       (3,023 )     8,243       655  
Income tax expense (benefit)
    2,006       2,659       3,176       1,533       9,374       (1,108 )     3,153       349  
 
                                               
Income (loss) from continuing operations
    2,071       5,270       4,877       155       12,373       (1,915 )     5,090       306  
Income from discontinued operations
    993       415       6,895       314       8,617       4,161       492       190  
 
                                               
Net income
  $ 3,064     $ 5,685     $ 11,772     $ 469     $ 20,990     $ 2,246     $ 5,582     $ 496  
 
                                               
 
                                                               
Earnings (loss) per share, basic Continuing operations
  $ 0.09     $ 0.27     $ 0.25     $ 0.01     $ 0.62     $ (0.10 )   $ 0.26     $ 0.02  
Discontinued operations
    0.05       0.02       0.35       0.01       0.43       0.21       0.02       0.01  
 
                                               
Earnings (loss) per share, basic
  $ 0.14     $ 0.29     $ 0.60     $ 0.02     $ 1.05     $ 0.11     $ 0.28     $ 0.03  
 
                                               
 
                                                               
Earnings (loss) per share, diluted Continuing operations
  $ 0.09     $ 0.26     $ 0.25     $ 0.01     $ 0.61     $ (0.10 )   $ 0.26     $ 0.02  
Discontinued operations
    0.04       0.03       0.35       0.01       0.43       0.21       0.02       0.01  
 
                                               
Earnings (loss) per share, diluted
  $ 0.13     $ 0.29     $ 0.60     $ 0.02     $ 1.04     $ 0.11     $ 0.28     $ 0.03  
 
                                               
 
                                                               
Weighted average number of shares, basic
    21,028       19,841       19,524       19,590       19,996       19,733       19,664       19,599  
Dilutive effect of stock options and restricted stock
    263       121       107       65       73             26        
 
                                               
Weighted average number of shares, diluted
    21,291       19,962       19,631       19,655       20,069       19,733       19,690       19,599