EX-99.2 3 g25368exv99w2.htm EX-99.2 exv99w2
Exhibit 99.2
MEDCATH CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)

(Unaudited)
                                 
    Three Months Ended     Twelve Months Ended  
    September 30,     September 30,  
    2010     2009     2010     2009  
 
                               
Net revenue
  $ 110,527     $ 103,600     $ 442,496     $ 419,733  
Operating expenses:
                               
Personnel expense
    37,355       33,926       151,990       141,315  
Medical supplies expense
    27,328       27,299       113,588       111,253  
Bad debt expense
    13,456       12,692       46,887       39,068  
Other operating expenses
    26,372       23,317       104,327       90,603  
Pre-opening expenses
          2,223       866       3,563  
Depreciation
    6,277       6,305       26,895       22,818  
Amortization
    8       867       32       891  
Impairment of goodwill
          51,500             51,500  
Impairment of property and equipment
    30,211             67,776        
Loss on disposal of property, equipment and other assets
    21       87       57       192  
 
                       
Total operating expenses
    141,028       158,216       512,418       461,203  
 
                       
Loss from operations
    (30,501 )     (54,616 )     (69,922 )     (41,470 )
Other income (expenses):
                               
Interest expense
    (1,229 )     (688 )     (4,548 )     (3,746 )
Loss on early extinguishment of debt
                      (6,702 )
Interest and other income, net
    (59 )     7       84       217  
Loss on note receivable
                (1,507 )      
Equity in net earnings of unconsolidated affiliates
    2,198       2,013       9,121       9,057  
 
                       
Total other income (expense), net
    910       1,332       3,150       (1,174 )
 
                       
Loss from continuing operations before income taxes
    (29,591 )     (53,284 )     (66,772 )     (42,644 )
Income tax benefit
    (10,317 )     (1,263 )     (26,316 )     (362 )
 
                       
Loss from continuing operations
    (19,274 )     (52,021 )     (40,456 )     (42,282 )
Income from discontinued operations, net of taxes
    4,810       1,061       5,028       9,527  
 
                       
Net loss
    (14,464 )     (50,960 )     (35,428 )     (32,755 )
Less: Net income attributable to noncontrolling interest
    (6,671 )     (7,646 )     (12,389 )     (17,527 )
 
                       
Net loss attributable to MedCath Corporation
  $ (21,135 )   $ (58,606 )   $ (47,817 )   $ (50,282 )
 
                       
 
                               
Amounts attributable to MedCath Corporation common stockholders:
                               
Loss from continuing operations, net of taxes
  $ (25,169 )     (53,214 )   $ (51,402 )   $ (51,655 )
Income (loss) from discontinued operations, net of taxes
    4,034       (5,392 )     3,585       1,373  
 
                       
Net loss
  $ (21,135 )   $ (58,606 )   $ (47,817 )   $ (50,282 )
 
                       
 
                               
(Loss) earnings per share, basic
                               
Loss from continuing operations attributable to MedCath Corporation common stockholders
  $ (1.26 )   $ (2.70 )   $ (2.59 )   $ (2.62 )
Income from discontinued operations attributable to MedCath Corporation common stockholders
    0.20       (0.27 )     0.18       0.07  
 
                       
Loss per share, basic
  $ (1.06 )   $ (2.97 )   $ (2.41 )   $ (2.55 )
 
                       
 
                               
(Loss) earnings per share, diluted
                               
Loss from continuing operations attributable to MedCath Corporation common stockholders
  $ (1.26 )   $ (2.70 )   $ (2.59 )   $ (2.62 )
Income from discontinued operations attributable to MedCath Corporation common stockholders
    0.20       (0.27 )     0.18       0.07  
 
                       
Loss per share, diluted
  $ (1.06 )   $ (2.97 )   $ (2.41 )   $ (2.55 )
 
                       
 
                               
Weighted average number of shares, basic
    19,898       19,740       19,842       19,684  
Dilutive effect of stock options and restricted stock
                       
 
                       
Weighted average number of shares, diluted
    19,898       19,740       19,842       19,684  
 
                       

 


 

MEDCATH CORPORATION
CONSOLIDATED BALANCE SHEETS
(In thousands, except share data)
                 
    September 30,     September 30,  
    2010     2009  
    (Unaudited)          
 
               
Current assets:
               
Cash and cash equivalents
  $ 34,835     $ 28,267  
Accounts receivable, net
    48,540       49,314  
Income tax receivable
    6,188        
Medical supplies
    13,481       13,001  
Deferred income tax assets
    13,327       12,161  
Prepaid expenses and other current assets
    13,583       13,077  
Current assets of discontinued operations
    38,356       61,045  
 
           
Total current assets
    168,310       176,865  
Property and equipment, net
    224,082       302,717  
Other assets
    15,653       24,796  
Deferred income tax assets
    8,717        
Non-current assets of discontinued operations
    78,330       86,070  
 
           
Total assets
  $ 495,092     $ 590,448  
 
           
 
               
Current liabilities:
               
Accounts payable
  $ 19,267     $ 26,838  
Income tax payable
          297  
Accrued compensation and benefits
    18,153       14,314  
Other accrued liabilities
    18,291       21,750  
Current portion of long-term debt and obligations
               
under capital leases
    16,672       21,074  
Current liabilities of discontinued operations
    28,130       32,358  
 
           
Total current liabilities
    100,513       116,631  
Long-term debt
    52,500       66,563  
Obligations under capital leases
    6,500       4,255  
Deferred income tax liabilities
          13,874  
Other long-term obligations
    5,053       8,533  
Long-term liabilities of discontinued operations
    35,968       36,062  
 
           
Total liabilities
    200,534       245,918  
 
               
Commitments and contingencies
               
 
               
Redeemable noncontrolling interest
    11,534       7,448  
 
               
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; 22,423,666 issued and 20,469,305 outstanding at September 30, 2010; 22,104,917 issued and 20,150,556 outstanding at September 30, 2009
    216       216  
Paid-in capital
    457,725       455,259  
Accumulated deficit
    (139,237 )     (91,420 )
Accumulated other comprehensive loss
    (444 )     (360 )
Treasury stock, at cost; 1,954,361 shares at September 30, 2010 1,954,361 shares at September 30, 2009
    (44,797 )     (44,797 )
 
           
Total MedCath Corporation stockholders’ equity
    273,463       318,898  
Noncontrolling interest
    9,561       18,184  
 
           
Total equity
    283,024       337,082  
 
           
Total liabilities and equity
  $ 495,092     $ 590,448  
 
           

 


 

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,
    2010   2009   % Change   2010   2009   % Change
 
                                               
Statement of Operations Data:
                                               
Net revenue
  $ 110,527     $ 103,600       6.7 %   $ 442,496     $ 419,733       5.4 %
Adjusted EBITDA (1)
  $ 9,117     $ 8,166       11.6 %   $ 32,619     $ 46,734       (30.2 )%
Loss from operations
  $ (30,501 )   $ (54,616 )     44.2 %   $ (69,922 )   $ (41,470 )     (68.6 )%
Loss from continuing operations, net of taxes
  $ (25,169 )   $ (53,214 )     52.7 %   $ (51,402 )   $ (51,655 )     0.5 %
Loss per share from continuing operations, basic
  $ (1.26 )   $ (2.70 )     53.3 %   $ (2.59 )   $ (2.62 )     1.1 %
Loss per share from continuing operations, diluted
  $ (1.26 )   $ (2.70 )     53.3 %   $ (2.59 )   $ (2.62 )     1.1 %
 
(1)   See Supplemental Financial Disclosure-Reconciliation of GAAP Financial Measures to Non-GAAP Financial Measures.
                                                                                 
    Three Months Ended September 30,   Twelve Months Ended September 30,
                            2010                                   2010    
                    %   Same   %                   %   Same   %
    2010   2009   Change   Facility   Change   2010   2009   Change   Facility   Change
 
                                                                               
Selected Operating Data(a):
                                                                               
Number of hospitals
    6       5               5               6       5               5          
Licensed beds(c)
    541       471               471               541       471               471          
Staffed and available beds(d)
    455       385               385               455       385               385          
Admissions(e)
    5,255       4,917       6.9 %     4,775       (2.9 )%     21,998       19,931       10.4 %     20,330       2.0 %
Adjusted admissions(f)
    8,140       7,218       12.8 %     7,218       0.0 %     32,567       28,692       13.5 %     29,462       2.7 %
Patient days(g)
    19,156       18,032       6.2 %     17,352       (3.8 )%     82,105       75,817       8.3 %     75,831       0.0 %
Adjusted patient days(h)
    29,788       26,481       12.5 %     26,324       (0.6 )%     121,940       109,281       11.6 %     110,262       0.9 %
Average length of stay (days)(i)
    3.65       3.67       (0.5 )%     3.63       (1.1 )%     3.73       3.80       (1.8 )%     3.73       (1.8 )%
Occupancy(j)
    45.8 %     50.9 %             49.0 %             49.4 %     54.0 %             54.0 %        
Inpatient catheterization procedures(k)
    2,431       2,387       1.8 %     2,373       (0.6 )%     10,219       10,167       0.5 %     9,962       (2.0 )%
Inpatient surgical procedures(l)
    1,241       1,251       (0.8 )%     1,127       (9.9 )%     5,234       5,064       3.4 %     4,895       (3.3 )%
Hospital net revenue
  $ 107,375     $ 98,533       9.0 %   $ 99,619       1.1 %   $ 428,122     $ 400,170       7.0 %   $ 401,050       0.2 %
 
                                                                               
Combined Operating Data(b):
                                                                               
Number of hospitals
    8       7               7               8       7               7          
Licensed beds(c)
    708       638               638               708       638               638          
Staffed and available beds(d)
    619       548               549               619       548               549          
Admissions(e)
    7,816       7,356       6.3 %     7,336       (0.3 )%     32,360       31,132       3.9 %     30,692       (1.4 )%
Adjusted admissions(f)
    12,350       11,285       9.4 %     11,428       1.3 %     49,861       46,899       6.3 %     46,756       (0.3 )%
Patient days(g)
    27,243       25,920       5.1 %     25,439       (1.9 )%     114,989       110,366       4.2 %     108,715       (1.5 )%
Adjusted patient days(h)
    42,974       39,399       9.1 %     39,510       0.3 %     176,268       164,473       7.2 %     164,590       0.1 %
Average length of stay (days)(i)
    3.49       3.52       (0.9 )%     3.47       (1.4 )%     3.55       3.55       0.0 %     3.54       (0.3 )%
Occupancy(j)
    47.8 %     51.4 %             50.4 %             50.9 %     55.2 %             54.3 %        
Inpatient catheterization procedures(k)
    3,031       3,003       0.9 %     2,973       (1.0 )%     12,925       13,137       (1.6 )%     12,668       (3.6 )%
Inpatient surgical procedures(l)
    1,864       1,826       2.1 %     1,750       (4.2 )%     7,570       7,456       1.5 %     7,231       (3.0 )%
Hospital net revenue
  $ 147,424     $ 137,119       7.5 %   $ 139,668       1.9 %   $ 593,461     $ 560,848       5.8 %   $ 566,389       1.0 %
 
(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. Same facility for the three and twelve months ended September 30, 2010 exclude the results of Hualapai Mountain Medical Center.
 
(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.

 


 

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

(Unaudited)
The following table reconciles the loss from continuing operations, net of taxes attributable to MedCath Corporation’s common stockholders as derived directly from MedCath Corporation’s consolidated financial statements to Adjusted EBITDA for the three and twelve months ended September 30, 2010 and 2009.
                                 
    Three Months Ended     Twelve Months Ended  
    September 30,     September 30,  
    2010     2009     2010     2009  
    (in thousands)     (in thousands)  
 
                               
Loss from continuing operations, net of taxes
  $ (25,169 )   $ (53,214 )   $ (51,402 )   $ (51,655 )
Add:
                               
Income tax benefit
    (10,317 )     (1,263 )     (26,316 )     (362 )
Net income attributable to noncontrolling interest
    5,895       1,193       10,946       9,374  
Equity in net earnings of unconsolidated affiliates
    (2,198 )     (2,013 )     (9,121 )     (9,057 )
Interest and other income, net
    59       (7 )     (84 )     (217 )
Loss on note receivable
                1,507        
Loss on early extinguishment of debt
                      6,702  
Interest expense
    1,229       688       4,548       3,746  
Loss on disposal of property, equipment and other assets
    21       87       57       192  
Impairment of property and equipment
    30,211             67,776        
Impairment of goodwill
          51,500             51,500  
Amortization
    8       867       32       891  
Depreciation
    6,277       6,305       26,895       22,818  
Pre-opening expenses
          2,223       866       3,563  
Share-based compensation expense
    772       322       3,151       2,390  
Professional fees for strategic plans
    2,590             4,025        
DSH and Medicaid adjustments
          1,478             4,543  
Professional fees for internal assessment
                      1,106  
Stent procedure penalty
                      840  
Other non-recurring items
    (261 )           (261 )      
Severance expense
                      360  
 
                       
Adjusted EBITDA
  $ 9,117     $ 8,166     $ 32,619     $ 46,734  
 
                       
The following table reconciles MedCath Corporation’s diluted loss per share from continuing operations, net of taxes attributable to MedCath Corporations common stockholders as derived directly from MedCath’s consolidated financial statements to Adjusted diluted earnings per share from continuing operations for the three and twelve months ended September 30, 2010 and 2009.
                                 
    Three Months Ended     Twelve Months Ended  
    September 30,     September 30,  
    2010     2009     2010     2009  
 
                               
Diluted loss per share
  $ (1.26 )   $ (2.70 )   $ (2.59 )   $ (2.62 )
Add:
                               
Impairment of property and equipment
    0.92             2.15        
Impairment of goodwill
          2.61             2.61  
Loss on note receivable
                0.05        
DSH and Medicaid adjustments
          0.04             0.13  
Termination of management contract
          0.03             0.03  
Professional fees for strategic plans
    0.08             0.13        
Professional fees for internal assessments
                      0.03  
Severance expense
                      0.01  
Loss on early extinguishment of debt
                      0.22  
Other non-recurring items
    (0.01 )           0.03        
Non-cash minority interest
    0.15             0.15        
Tax valuation
    0.14             0.14        
Share-based compensation expense
    0.02       0.01       0.10       0.08  
Pre-opening expense
          0.05       0.02       0.09  
 
                       
Adjusted diluted earnings per share
  $ 0.04     $ 0.04     $ 0.18     $ 0.58