EX-99.2 3 g21228exv99w2.htm EX-99.2 exv99w2
Exhibit 99.2
MEDCATH CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)

(Unaudited)
                                 
    Three Months Ended September 30,     Twelve Months Ended September 30,  
    2009     2008     2009     2008  
Net revenue
  $ 147,966     $ 145,511     $ 602,042     $ 591,611  
Operating expenses:
                               
Personnel expense
    48,681       49,196       200,927       197,850  
Medical supplies expense
    43,336       41,835       171,451       161,880  
Bad debt expense
    14,876       11,828       49,421       43,671  
Other operating expenses
    31,857       30,637       127,043       118,378  
Pre-opening expenses
    2,223       143       3,563       786  
Depreciation
    8,591       7,623       31,755       30,041  
Amortization
    889       30       1,121       84  
Loss (gain) on disposal of property, equipment and other assets
    133       (143 )     271       248  
Impairment of goodwill
    60,174             60,174        
 
                       
Total operating expenses
    210,760       141,149       645,726       552,938  
 
                       
(Loss) income from operations
    (62,794 )     4,362       (43,684 )     38,673  
Other income (expenses):
                               
Interest expense
    (1,452 )     (2,642 )     (6,798 )     (14,300 )
Loss on early extinguishment of debt
                (6,702 )      
Interest and other income
    12       100       237       2,029  
Equity in net earnings of unconsolidated affiliates
    2,013       1,049       9,057       7,891  
 
                       
Total other income (expense), net
    573       (1,493 )     (4,206 )     (4,380 )
 
                       
(Loss) income from continuing operations before minority interest and income taxes
    (62,221 )     2,869       (47,890 )     34,293  
Minority interest share of earnings of consolidated subsidiaries
    (872 )     (1,181 )     (9,328 )     (12,546 )
 
                       
(Loss) income from continuing operations before income taxes
    (63,093 )     1,688       (57,218 )     21,747  
Income tax (benefit) expense
    (1,193 )     1,533       1,200       9,374  
 
                       
(Loss) income from continuing operations
    (61,900 )     155       (58,418 )     12,373  
Income from discontinued operations, net of taxes
    3,294       314       8,136       8,617  
 
                       
Net (loss) income
  $ (58,606 )   $ 469     $ (50,282 )   $ 20,990  
 
                       
 
                               
Earnings (loss) per share, basic
                               
Continuing operations
  $ (3.14 )   $ 0.01     $ (2.97 )   $ 0.62  
Discontinued operations
    0.17       0.01       0.42       0.43  
 
                       
Earnings (loss) per share, basic
  $ (2.97 )   $ 0.02     $ (2.55 )   $ 1.05  
 
                       
 
                               
Earnings (loss) per share, diluted
                               
Continuing operations
  $ (3.14 )   $ 0.01     $ (2.97 )   $ 0.61  
Discontinued operations
    0.17       0.01       0.42       0.43  
 
                       
Earnings (loss) per share, diluted
  $ (2.97 )   $ 0.02     $ (2.55 )   $ 1.04  
 
                       
 
                               
Weighted average number of shares, basic
    19,740       19,590       19,684       19,996  
Dilutive effect of stock options and restricted stock
          65             73  
 
                       
Weighted average number of shares, diluted
    19,740       19,655       19,684       20,069  
 
                       

 


 

MEDCATH CORPORATION
CONSOLIDATED BALANCE SHEETS
(In thousands, except share data)
                 
    September 30,     September 30,  
    2009     2008  
    (Unaudited)          
Current assets:
               
Cash and cash equivalents
  $ 32,014     $ 93,836  
Restricted cash
          3,154  
Accounts receivable, net
    70,410       82,324  
Income tax receivable, net
          3,091  
Medical supplies
    18,261       15,340  
Deferred income tax assets
    12,201       9,769  
Prepaid expenses and other current assets
    13,969       9,756  
Current assets of discontinued operations
    30,011       22,506  
 
           
Total current assets
    176,866       239,776  
Property and equipment, net
    382,684       323,094  
Investments in affiliates
    14,055       15,285  
Goodwill
          60,174  
Other intangible assets, net
    378       1,133  
Other assets
    16,465       8,378  
Long-term assets of discontinued operations
          5,616  
 
           
Total assets
  $ 590,448     $ 653,456  
 
           
 
               
Current liabilities:
               
Accounts payable
  $ 40,979     $ 41,404  
Income tax payable
    642        
Accrued compensation and benefits
    18,744       16,744  
Other accrued liabilities
    24,860       23,322  
Current portion of long-term debt and obligations under capital leases
    21,243       31,920  
Current liabilities of discontinued operations
    10,165       11,282  
 
           
Total current liabilities
    116,633       124,672  
Long-term debt
    102,727       115,628  
Obligations under capital leases
    3,791       2,087  
Deferred income tax liabilities
    13,874       12,352  
Other long-term obligations
    8,893       4,454  
 
           
Total liabilities
    245,918       259,193  
 
               
Minority interest in equity of consolidated subsidiaries
    25,632       24,667  
 
               
Stockholders’ equity:
               
Preferred stock, $0.01 par value, 10,000,000 shares authorized; none issued
           
Common stock, $0.01 par value, 50,000,000 shares authorized;
               
21,697,380 issued and 19,743,019 outstanding at September 30, 2009;
               
21,553,054 issued and 19,598,693 outstanding at September 30, 2008
    216       216  
Paid-in capital
    455,259       455,494  
Accumulated deficit
    (91,420 )     (41,138 )
Accumulated other comprehensive loss
    (360 )     (179 )
Treasury stock, at cost;
               
1,954,361 shares at September 30, 2009
               
1,954,361 shares at September 30, 2008
    (44,797 )     (44,797 )
 
           
Total stockholders’ equity
    318,898       369,596  
 
           
Total liabilities and stockholders’ equity
  $ 590,448     $ 653,456  
 
           

 


 

MEDCATH CORPORATION
SELECTED OPERATING DATA
(In thousands, except per share data and selected operating data)

(Unaudited)
                                                 
    Three Months Ended September 30,   Twelve Months Ended September 30,
    2009   2008   % Change   2009   2008   % Change
 
Statement of Operations Data:
                                               
Net revenue
  $ 147,966     $ 145,511       1.7 %   $ 602,042     $ 591,611       1.8 %
Adjusted EBITDA (1)
  $ 9,538     $ 11,530       (17.3 )%   $ 55,590     $ 74,810       (25.7 )%
(Loss) income from operations
  $ (62,794 )   $ 4,362       N/M     $ (43,684 )   $ 38,673       N/M  
(Loss) income from continuing operations
  $ (61,900 )   $ 155       N/M     $ (58,418 )   $ 12,373       N/M  
(Loss) earnings per share from continuing operations, basic
  $ (3.14 )   $ 0.01       N/M     $ (2.97 )   $ 0.62       N/M  
(Loss) earnings per share from continuing operations, diluted
  $ (3.14 )   $ 0.01       N/M     $ (2.97 )   $ 0.61       N/M  
 
(1)   See Supplemental Financial Disclosure—Reconciliation of GAAP Financial Measures to Non-GAAP Financial Measures.
N/M — Not meaningful
                                                 
    Three Months Ended September 30,   Twelve Months Ended September 30,
    2009   2008   % Change   2009   2008   % Change
 
                                               
Selected Operating Data (a):
                                               
Number of hospitals
    7       7               7       7          
Licensed beds (c)
    588       509               588       509          
Staffed and available beds (d)
    502       464               502       464          
Admissions (e)
    6,707       6,980       (3.9 )%     26,856       29,360       (8.5 )%
Adjusted admissions (f)
    10,262       9,976       2.9 %     40,964       40,971       (0.0 )%
Patient days (g)
    24,688       25,500       (3.2 )%     103,342       107,353       (3.7 )%
Adjusted patient days (h)
    37,720       36,776       2.6 %     157,638       150,559       4.7 %
Average length of stay (days) (i)
    3.68       3.65       0.8 %     3.85       3.66       5.2 %
Occupancy (j)
    53.5 %     59.7 %             56.4 %     63.4 %        
Inpatient catheterization procedures (k)
    3,187       3,735       (14.7 )%     13,257       15,979       (17.0 )%
Inpatient surgical procedures (l)
    2,050       2,050       0.0 %     8,181       8,383       (2.4 )%
Hospital net revenue
  $ 141,976     $ 139,487       1.8 %   $ 578,432     $ 565,787       2.2 %
 
                                               
Combined Operating Data (b):
                                               
Number of hospitals
    9       9               9       9          
Licensed beds (c)
    755       676               755       676          
Staffed and available beds (d)
    665       629               665       629          
Admissions (e)
    9,143       9,997       (8.5 )%     38,055       40,176       (5.3 )%
Adjusted admissions (f)
    14,323       14,791       (3.2 )%     59,168       58,669       0.9 %
Patient days (g)
    32,572       34,732       (6.2 )%     137,889       141,346       (2.4 )%
Adjusted patient days (h)
    50,630       51,281       (1.3 )%     212,826       205,032       3.8 %
Average length of stay (days) (i)
    3.56       3.47       2.6 %     3.62       3.52       2.8 %
Occupancy (j)
    53.2 %     60.0 %             56.8 %     61.6 %        
Inpatient catheterization procedures (k)
    3,801       4,524       (16.0 )%     16,230       19,148       (15.2 )%
Inpatient surgical procedures (l)
    2,625       2,666       (1.5 )%     10,573       10,954       (3.5 )%
Hospital net revenue
  $ 180,562     $ 179,296       0.7 %   $ 739,111     $ 725,188       1.9 %
 
(a)   Selected operating data includes consolidated hospitals in operation as of the end of the period reported in continuing operations but does not include hospitals which are accounted for using the equity method or as discontinued operations in our consolidated financial statements.
 
(b)   Combined operating data includes hospitals in operation as of the end of the period reported in continuing operations including hospitals which are accounted for using the equity method in our consolidated financial statements.
 
(c)   Licensed beds represent the number of beds for which the appropriate state agency licenses a facility regardless of whether the beds are actually available for patient use.
 
(d)   Staffed and available beds represent the number of beds that are readily available for patient use at the end of the period.
 
(e)   Admissions represent the number of patients admitted for inpatient treatment.
 
(f)   Adjusted admissions is a general measure of combined inpatient and outpatient volume. We computed adjusted admissions by dividing gross patient revenue by gross inpatient revenue and then multiplying the quotient by admissions.
 
(g)   Patient days represent the total number of days of care provided to inpatients.
 
(h)   Adjusted patient days is a general measure of combined inpatient and outpatient volume. We computed adjusted patient days by dividing gross patient revenue by gross inpatient revenue and then multiplying the quotient by patient days.
 
(i)   Average length of stay (days) represents the average number of days inpatients stay in our hospitals.
 
(j)   We computed occupancy by dividing patient days by the number of days in the period and then dividing the quotient by the number of staffed and available beds.
 
(k)   Inpatients with a catheterization procedure represent the number of inpatients with a procedure performed in one of the hospitals’ catheterization labs during the period.
 
(l)   Inpatient surgical procedures represent the number of surgical procedures performed on inpatients during the period.

 


 

MEDCATH CORPORATION
SUPPLEMENTAL FINANCIAL DISCLOSURE — RECONCILIATION OF GAAP FINANCIAL MEASURES
TO NON-GAAP FINANCIAL MEASURES

(Unaudited)
The following table reconciles MedCath’s income from continuing operations as derived directly from MedCath’s consolidated financial statements to Adjusted EBITDA for the three and twelve months ended September 30, 2009 and 2008.
                                 
    Three Months Ended September 30,     Twelve Months Ended September 30,  
    2009     2008     2009     2008  
    (in thousands)     (in thousands)  
 
                               
(Loss) income from continuing operations
  $ (61,900 )   $ 155     $ (58,418 )   $ 12,373  
Add:
                               
Income tax (benefit) expense
    (1,193 )     1,533       1,200       9,374  
Minority interest share of earnings of consolidated subsidiaries
    872       1,181       9,328       12,546  
Equity in net earnings of unconsolidated affiliates
    (2,013 )     (1,049 )     (9,057 )     (7,891 )
Interest and other income
    (12 )     (100 )     (237 )     (2,029 )
Loss on early extinguishment of debt
                6,702        
Interest expense
    1,452       2,642       6,798       14,300  
Impairment of goodwill
    60,174             60,174        
Loss (gain) on disposal of property, equipment and other assets
    133       (143 )     271       248  
Amortization
    889       30       1,121       84  
Depreciation
    8,591       7,623       31,755       30,041  
Pre-opening expenses
    2,223       143       3,563       786  
Share-based compensation expense
    322       (485 )     2,390       4,978  
 
                       
Adjusted EBITDA
  $ 9,538     $ 11,530     $ 55,590     $ 74,810  
 
                       
The following table reconciles MedCath’s diluted earnings per share from continuing operations as derived directly from MedCath’s consolidated financial statements to Adjusted EPS from continuing operations for the three months ended September 30, 2009 and 2008.
                                 
    Three Months Ended September 30,     Twelve Months Ended September 30,  
    2009     2008     2009     2008  
 
                               
Diluted earnings per share
    ($3.14 )   $ 0.01       ($2.97 )   $ 0.61  
Add:
                               
Third party payor adjustments
    0.04       0.02       0.12       0.03  
Termination of management contract
    0.03             0.03        
Impairment of goodwill
    3.05             3.05        
Operating expense as previously disclosed
                0.28       0.02  
Share-based compensation expense
    0.01       (0.01 )     0.08       0.14  
Pre-opening expense
    0.05             0.09       0.02  
 
                       
Adjusted diluted earnings per share
  $ 0.04     $ 0.02     $ 0.68     $ 0.82  
 
                       
The following table reflects the calculation of adjusted free cash flow and adjusted free cash flow per diluted share. Free Cash Flows is commonly defined as cash flows from continuing operations less capital expenditures.
                                 
    Three Months Ended September 30,     Twelve Months Ended September 30,  
    2009     2008     2009     2008  
    (in thousands)     (in thousands)
 
                               
Cash flow from continuing operations
  $ 10,722     $ 9,894     $ 64,333     $ 43,190  
Less: Non-expansion capital expenditures
    6,984       8,022       24,332       24,175  
 
                       
Free cash flows
  $ 3,738     $ 1,872     $ 40,001     $ 19,015