0001104659-14-034681.txt : 20140505 0001104659-14-034681.hdr.sgml : 20140505 20140505172302 ACCESSION NUMBER: 0001104659-14-034681 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20140505 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20140505 DATE AS OF CHANGE: 20140505 FILER: COMPANY DATA: COMPANY CONFORMED NAME: TENET HEALTHCARE CORP CENTRAL INDEX KEY: 0000070318 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-GENERAL MEDICAL & SURGICAL HOSPITALS, NEC [8062] IRS NUMBER: 952557091 STATE OF INCORPORATION: NV FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-07293 FILM NUMBER: 14814600 BUSINESS ADDRESS: STREET 1: 1445 ROSS AVENUE STREET 2: SUITE 1400 CITY: DALLAS STATE: TX ZIP: 75202 BUSINESS PHONE: 469-893-2200 MAIL ADDRESS: STREET 1: 1445 ROSS AVENUE STREET 2: SUITE 1400 CITY: DALLAS STATE: TX ZIP: 75202 FORMER COMPANY: FORMER CONFORMED NAME: NATIONAL MEDICAL ENTERPRISES INC /NV/ DATE OF NAME CHANGE: 19920703 8-K 1 a14-11855_18k.htm CURRENT REPORT OF MATERIAL EVENTS OR CORPORATE CHANGES

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC  20549

 


 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of

the Securities Exchange Act of 1934

 


 

Date of Report:  May 5, 2014

(Date of earliest event reported)

 


 

TENET HEALTHCARE CORPORATION

(Exact name of Registrant as specified in its charter)

 

Nevada

 

1-7293

 

95-2557091

(State of Incorporation)

 

(Commission File Number)

 

(IRS Employer
Identification Number)

 

1445 Ross Avenue, Suite 1400

Dallas, Texas  75202

(Address of principal executive offices, including zip code)

 

(469) 893-2200

(Registrant’s telephone number, including area code)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the Registrant under any of the following provisions:

 

o            Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o            Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o            Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o            Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



 

Item 2.02                   Results of Operations and Financial Condition.

 

The information contained herein is being furnished pursuant to Item 2.02 of Form 8-K, “Results of Operations and Financial Condition.”  This information shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

 

On May 5, 2014, Tenet Healthcare Corporation (the “Company”) issued a press release reporting the financial results of the Company for the quarter ended March 31, 2014.  A copy of the press release is attached to this report as Exhibit 99.1 and incorporated herein by reference.

 

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

 

Certain statements contained in the press release filed as an exhibit to this report constitute “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934.  Such forward-looking statements are based on management’s current expectations and involve known and unknown risks, uncertainties and other factors that may cause the Company’s actual results to be materially different from those expressed or implied by such forward-looking statements.  Such factors include, among others, the following: our ability to realize fully or at all the anticipated benefits of our merger with Vanguard Health Systems, Inc. (“Vanguard”) and to successfully integrate the operations of the Company’s and Vanguard’s businesses; the passage of health care reform legislation and the enactment of additional federal and state health care reform; other changes in federal, state and local laws and regulations affecting the health care industry; general economic and business conditions, both nationally and regionally; demographic changes; changes in, or the failure to comply with, laws and governmental regulations; the ability to enter into managed care provider arrangements on acceptable terms; changes in Medicare and Medicaid payments or reimbursement; liability and other claims asserted against the Company; competition, including the Company’s ability to attract patients to its hospitals; technological and pharmaceutical improvements that increase the cost of providing, or reduce the demand for, health care; changes in business strategy or development plans; the ability to attract and retain qualified personnel, including physicians, nurses and other health care professionals, and the impact on the Company’s labor expenses resulting from a shortage of nurses or other health care professionals; the significant indebtedness of the Company; the Company’s ability to integrate new businesses with its existing operations; the availability and terms of capital to fund the expansion of the Company’s business, including the acquisition of additional facilities; the creditworthiness of counterparties to the Company’s business transactions; adverse fluctuations in interest rates and other risks related to interest rate swaps or any other hedging activities the Company undertakes; the ability to continue to expand and realize earnings contributions from the revenue cycle management, health care information management, capitation management, and patient communications services businesses under our Conifer Health Solutions (“Conifer”) subsidiary by marketing these services to third party hospitals and other health care-related entities; and its ability to identify and execute on measures designed to save or control costs or streamline operations.  Such factors also include the positive and negative effects of health reform legislation on reimbursement and utilization and the future designs of provider networks and insurance plans, including pricing, provider participation, coverage and co-pays and deductibles, all of which contain significant uncertainty, and for which multiple models exist which may differ materially from the Company’s expectations.  Certain additional risks and uncertainties are discussed in the Company’s filings with the Securities and Exchange Commission, including the Company’s annual report on Form 10-K and quarterly reports on Form 10-Q.  All information in this report and the press release is as of May 5, 2014.  The Company specifically disclaims any obligation to update any forward-looking statement, whether as a result of changes in underlying factors, new information, future events or otherwise.

 

2



 

NON-GAAP INFORMATION

 

The press release filed as an exhibit to this report includes certain financial measures, such as adjusted EBITDA, that are not calculated in accordance with generally accepted accounting principles (GAAP).  Management recommends that you focus on the GAAP numbers as the best indicator of financial performance.  These alternative measures are provided only as a supplement to aid in analysis of the Company.  Reconciliation between non-GAAP measures and related GAAP measures can be found at the end of the press release.

 

Item 9.01                                           Financial Statements and Exhibits.

 

(d)                                 Exhibits

 

99.1                        Press Release issued on May 5, 2014

 

3



 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

TENET HEALTHCARE CORPORATION

 

 

 

 

 

By:

/s/ R. Scott Ramsey

 

 

R. Scott Ramsey

 

 

Vice President, Controller and Chief Accounting Officer

 

 

 

 

 

 

Date: May 5, 2014

 

 

 

4



 

EXHIBIT INDEX

 

99.1                        Press Release issued on May 5, 2014

 

5


EX-99.1 2 a14-11855_1ex99d1.htm EX-99.1

Exhibit 99.1

 

GRAPHIC

 

Tenet Reports Adjusted EBITDA of $387 Million for the Quarter Ended March 31, 2014

Confirms 2014 Adjusted EBITDA Outlook Range of $1.8-1.9 Billion

 

DALLAS — May 5, 2014 — Tenet Healthcare Corporation (NYSE:THC) today reported Adjusted EBITDA for the first quarter ended March 31, 2014 of $387 million, an increase of $113 million, or 41 percent, as compared to $274 million in the first quarter of 2013.  The increase in EBITDA in the first quarter of 2014 was adversely impacted by an aggregate of $76 million related to several items, the largest of which included: (i) a $25 million revenue decline related to Medicare sequestration which was not in effect in the first quarter of 2013, (ii) a $22 million EBITDA decline primarily related to the loss of an uncapped health plan contract in Arizona, and (iii) a $12 million decline in California Provider Fee Program revenue recognition.

 

“Aided by our extensive preparations to serve the newly insured patient populations under the Affordable Care Act, we achieved a broadly-based improvement in our admissions trend in the first quarter, with a 0.3 percent increase in adjusted admissions and a 0.9 percent admissions decline on a pro forma basis,” said Trevor Fetter, president and chief executive officer.  “The strengthening volume trend was particularly pronounced in the states that expanded their Medicaid programs.  In these four states our Medicaid admissions grew by 17 percent and uninsured plus charity admissions declined by 33 percent.  We leveraged this top line contribution through solid cost control to approach the top quartile of our Adjusted EBITDA Outlook range.  Our EBITDA and volume growth would have been even stronger had it not been for the adverse impact of challenging weather events in many of our markets.  The quarter’s solid results demonstrate the powerful earnings momentum created by Tenet’s transformation from a regional operator of hospitals to a national diversified healthcare services company.  Based on these achievements and the continued smooth integration of our recent Vanguard acquisition, we are confirming our Outlook range for 2014 Adjusted EBITDA of $1.8 billion to $1.9 billion.”

 

Discussion of Results  (Percentage changes compare Q1’14 to Q1’13, and, unless otherwise noted, represent pro forma changes defined as including Vanguard’s legacy operations in both reporting periods.)

 

Including Vanguard’s operations in both reporting periods, first quarter 2014 pro forma adjusted admissions and admissions increased by 0.3 percent and declined 0.9 percent, respectively, compared to the first quarter of 2013.  The trend in commercial admissions strengthened in the first quarter of 2014 achieving the best quarterly same-hospital performance in more than six years.  Total same-hospital admissions declined 1.2 percent in the quarter and total admissions in the legacy Vanguard markets declined 0.5 percent.  Outpatient visits increased by 4.6 percent on a pro forma basis and 2.5 percent on a same-hospital basis.  More than 40 percent of pro forma outpatient growth was organic.  Surgeries grew by 7.7 percent on a pro forma basis and 13.1 percent on a same-hospital basis.  Emergency department visits declined 0.7 percent on a pro forma basis and grew by 2.7 percent on a same-hospital basis.

 

Tenet achieved an aggregate first quarter increase in pro forma Medicaid admissions of 17 percent, in the four states that expanded Medicaid eligibility effective January 1, 2014 under the Affordable Care Act (“ACA”).  Uninsured plus charity admissions declined by an aggregate 33 percent in these same four states.  Outpatient payer shifts were comparable in these four states.

 

Patients identified as insured by exchange products created as part of the Affordable Care Act increased sequentially during the quarter and this growth trend continued in April.

 

Tenet experienced a decline in Medicare and managed Medicare one-day admission stays, which contributed 26 basis points to the first quarter’s aggregate admissions decline on a pro forma basis.  A portion of the decline in one-day admissions may be related to the recently implemented Medicare two midnight rule.  The impact of severe weather events in certain markets is estimated to have reduced pro forma growth in admissions by 36 basis points and outpatient visits by 160 basis points.

 



 

Net operating revenues, after provision for doubtful accounts, were $3.926 billion, an increase of $40 million, or 1.0 percent, compared to pro forma net operating revenues of $3.886 billion in the first quarter of 2013.  These revenue increases primarily reflect improved terms in commercial managed care contracts, and growth in our outpatient and Conifer services businesses.  These growth drivers were partially offset by an approximate $75 million decline in health plan revenue due to a different contract with the state of Arizona Medicaid program that has fewer covered lives, and the absence of revenue recognition from the California Provider Fee program in the first quarter of 2014 compared to $12 million in the first quarter of 2013. Commercial managed care revenue increased 5.5 percent per admission and increased 0.2 percent per outpatient visit on a pro forma basis.  The impact of Medicare sequestration payment cuts reduced Adjusted EBITDA by $25 million in the first quarter of 2014. The sequestration cuts were not in effect in the first quarter of 2013.  Net patient revenue per adjusted admission was $11,692, a pro forma increase of 2.1 percent.

 

Selected operating expenses for hospital operations, defined as the sum of salaries, wages and benefits, supplies and other operating expenses, increased by 1.5 percent per adjusted admission on a pro forma basis. This selected operating expenses metric for hospital operations excludes the Company’s Conifer services business, health plans, and a provider network in Southern California.  Excluding incremental expenses related to increased physician employment, the same-hospital increase in selected operating expenses per adjusted admission was 2.6 percent.  The operating expense increases reflect volume growth in our supply-intensive service lines, especially surgical volume, as well as increases in employee compensation.  The growth in supply-intensive service lines contributed to a 0.7 percent pro forma increase in the case mix index and a 7.7 percent increase in pro forma surgeries.  Electronic health records incentives recorded in the first quarter of 2014 were $9 million, a $4 million increase compared to $5 million recognized on a pro forma basis in the first quarter of 2013.  These incentive payments are not included in the definition of selected operating expenses.

 

Bad debt expense increased by $21 million, or 5.8 percent, to $380 million in the first quarter of 2014 compared to last year’s pro forma first quarter.  The increase in bad debt expense was primarily attributable to a temporary increase in the aging of receivables due to payment timing issues with certain payers and a $5 million same-hospital increase in uninsured revenues.  Bad debt expense as a percent of revenues before bad debts was 8.8 percent, a pro forma increase of 30 basis points compared to 8.5 percent in the first quarter of 2013. The same-hospital self-pay collection rate was 28.1 percent in the first quarter of 2014, a 70 basis point decline compared to 28.8 percent in the first quarter of 2013.  The same-hospital commercial managed care collection rate was 98.4 percent in the first quarter of 2014, a 30 basis point increase compared to 98.1 percent in the first quarter of 2013.

 

Conifer reported Adjusted EBITDA of $48 million, an increase of $16 million, or 50 percent, compared to $32 million in the first quarter of 2013.  Conifer’s revenues were $285 million in the first quarter of 2014, an increase of $74 million, or 35.1 percent, compared to $211 million in the first quarter of 2013.  Conifer’s first quarter 2014 EBITDA included $5 million of earnings from transactions that will not routinely occur on a quarterly basis.

 

Income from continuing operations in the first quarter of 2014, excluding $15 million in after-tax impairments, restructuring charges, acquisition-related costs, litigation and investigation costs and loss on debt extinguishment, was a loss of $12 million after-tax, or $0.12 per diluted share.  The comparable after-tax exclusions were $120 million in the first quarter of 2013, which resulted in income from continuing operations of $34 million, or $0.33 per diluted share.

 

Net loss attributable to common shareholders in the first quarter of 2014 was $32 million after-tax, or $0.33 per share, compared to a net loss of $88 million after-tax, or $0.85 per diluted share, in the first quarter of 2013. The first quarter of 2014 included a $79 million increase in pre-tax interest expense compared to the first quarter of 2013.  This increased interest expense is substantially due to the $4.6 billion of financing related to the Vanguard acquisition and $400 million to finance share repurchases during 2013.

 

Cash and cash equivalents were $141 million at March 31, 2014 compared to $113 million at December 31, 2013. Approximately $210 million of net revenues related to the California Provider Fee program, Texas Medicaid disproportionate share reimbursement, and the Texas uncompensated care 1115 Waiver program had not been received by the Company as of March 31, 2014. Accounts receivable days outstanding were 49 days at March 31, 2014 compared to 47 days at December 31, 2013.

 

2



 

Outlook for Second Quarter and 2014 Adjusted EBITDA

 

The Company’s Outlook range for Adjusted EBITDA the second quarter of 2014 is $375 million to $425 million and earnings per share in a range of a loss of $0.39 per share to income of $0.12 per share. No revenue recognition related to the California Provider Fee Program is assumed in this Outlook. Incentive payments related to electronic health records are assumed to contribute $50 million to the second quarter Outlook.

 

The Company’s prior Outlook range for 2014 Adjusted EBITDA in a range of $1.8 billion to $1.9 billion is confirmed.

 

Management’s Webcast Discussion of First Quarter Results

 

Tenet management will discuss the Company’s first quarter 2014 results on a 10:00 a.m. (ET) webcast on May 6, 2014.  This webcast may be accessed through Tenet’s website at www.tenethealth.com/investors. A set of slides which will be referred to on the conference call is also available on the Company’s website.

 

Additional information regarding Tenet’s quarterly results of operations, including detailed tabular operational data, is contained in its Form 10-Q report, which will be filed with the Securities and Exchange Commission and posted on the Tenet investor relations website before the webcast.  This press release includes certain non-GAAP measures, such as Adjusted EBITDA.  A reconciliation of Adjusted EBITDA to net income attributable to Tenet common shareholders is included in the financial tables at the end of this release.

 

Tenet Healthcare Corporation, a leading health care services company, through its subsidiaries operates 77 hospitals, 190 outpatient centers and Conifer Health Solutions, a leader in business process solutions for health care providers that serves more than 700 hospital and other clients nationwide.  Tenet’s hospitals and related health care facilities are committed to providing high quality care to patients in the communities they serve.  For more information, please visit www.tenethealth.com.

 

Media: Steven Campanini (469) 893-2247

 

Investors: Thomas Rice (469) 893-2522

Steven.Campanini@tenethealth.com

 

Thomas.Rice@tenethealth.com

 

# # #

 

This document contains “forward-looking statements” — that is, statements that relate to future, not past, events.  In this context, forward-looking statements often address our expected future business and financial performance and financial condition, and often contain words such as “expect,” “assume,” “anticipate,” “intend,” “plan,” “believe,” “seek,” “see,” or “will.”  Forward-looking statements by their nature address matters that are, to different degrees, uncertain.  Particular uncertainties that could cause our actual results to be materially different than those expressed in our forward-looking statements include, but are not limited to, the factors disclosed under “Forward-Looking Statements” and “Risk Factors” in our Form 10-K for the year ended December 31, 2013, and in our quarterly reports on Form 10-Q, periodic reports on Form 8-K and other filings with the Securities and Exchange Commission.  The information contained in this release is as of the date hereof.  The Company assumes no obligation to update forward-looking statements contained in this release as a result of new information or future events or developments.

 

Tenet uses its company web site to provide important information to investors about the company, including the posting of important announcements regarding financial performance and corporate developments.

 

3



 

TENET HEALTHCARE CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

 

 

 

Three Months Ended March 31,

 

(Dollars in millions except per share amounts)

 

2014

 

%

 

2013

 

%

 

Change

 

Net operating revenues:

 

 

 

 

 

 

 

 

 

 

 

Net operating revenues before provision for doubtful accounts

 

$

4,306

 

 

 

$

2,594

 

 

 

66.0

%

Less: Provision for doubtful accounts

 

380

 

 

 

207

 

 

 

83.6

%

Net operating revenues

 

3,926

 

100.0

%

2,387

 

100.0

%

64.5

%

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Salaries, wages and benefits

 

1,921

 

48.9

%

1,161

 

48.6

%

65.5

%

Supplies

 

628

 

16.0

%

384

 

16.1

%

63.5

%

Other operating expenses, net

 

999

 

25.5

%

568

 

23.8

%

75.9

%

Electronic health record incentives

 

(9

)

(0.2

)%

 

%

100.0

%

Depreciation and amortization

 

193

 

4.9

%

114

 

4.8

%

69.3

%

Impairment and restructuring charges, and acquisition-related costs

 

21

 

0.5

%

14

 

0.6

%

 

 

Litigation and investigation costs

 

3

 

0.1

%

 

%

 

 

Operating income

 

170

 

4.3

%

146

 

6.1

%

 

 

Interest expense

 

(182

)

 

 

(103

)

 

 

 

 

Loss from early extinguishment of debt

 

 

 

 

(177

)

 

 

 

 

Net loss from continuing operations, before income taxes

 

(12

)

 

 

(134

)

 

 

 

 

Income tax benefit

 

1

 

 

 

53

 

 

 

 

 

Net loss from continuing operations, before discontinued operations

 

(11

)

 

 

(81

)

 

 

 

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

 

 

Loss from operations

 

(8

)

 

 

(3

)

 

 

 

 

Income tax benefit

 

3

 

 

 

1

 

 

 

 

 

Net loss from discontinued operations

 

(5

)

 

 

(2

)

 

 

 

 

Net loss

 

(16

)

 

 

(83

)

 

 

 

 

Less: Net income attributable to noncontrolling interests

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

16

 

 

 

5

 

 

 

 

 

Net loss attributable to Tenet Healthcare Corporation common shareholders

 

$

(32

)

 

 

$

(88

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amounts attributable to Tenet Healthcare Corporation common shareholders

 

 

 

 

 

 

 

 

 

 

 

Net loss from continuing operations, net of tax

 

$

(27

)

 

 

$

(86

)

 

 

 

 

Net loss from discontinued operations, net of tax

 

(5

)

 

 

(2

)

 

 

 

 

Net loss attributable to Tenet Healthcare Corporation common shareholders

 

$

(32

)

 

 

$

(88

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share attributable to Tenet Healthcare Corporation common shareholders

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

(0.28

)

 

 

$

(0.83

)

 

 

 

 

Discontinued operations

 

(0.05

)

 

 

(0.02

)

 

 

 

 

 

 

$

(0.33

)

 

 

$

(0.85

)

 

 

 

 

Diluted

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

(0.28

)

 

 

$

(0.83

)

 

 

 

 

Discontinued operations

 

(0.05

)

 

 

(0.02

)

 

 

 

 

 

 

$

(0.33

)

 

 

$

(0.85

)

 

 

 

 

Weighted average shares and dilutive securities outstanding (in thousands):

 

 

 

 

 

 

 

 

 

 

 

Basic

 

97,161

 

 

 

104,103

 

 

 

 

 

Diluted*

 

97,161

 

 

 

104,103

 

 

 

 

 

 


*Had we generated income from continuing operations in the three months ended March 31, 2014 and 2013, the effect of employee stock options, restricted stock units and deferred compensation units on the diluted shares calculation would have been an increase in shares of 1,984 and 2,239 shares, respectively.

 

4



 

TENET HEALTHCARE CORPORATION

CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

 

 

March 31,

 

December 31,

 

(Dollars in millions)

 

2014

 

2013

 

ASSETS

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

141

 

$

113

 

Accounts receivable, less allowance for doubtful accounts

 

2,141

 

1,965

 

Inventories of supplies, at cost

 

261

 

262

 

Income tax receivable

 

19

 

 

Current portion of deferred income taxes

 

577

 

581

 

Other current assets

 

839

 

789

 

Total current assets

 

3,978

 

3,710

 

Investments and other assets

 

355

 

405

 

Deferred income taxes, net of current portion

 

129

 

90

 

Property and equipment, at cost, less accumulated depreciation and amortization

 

7,723

 

7,691

 

Goodwill

 

3,070

 

3,042

 

Other intangible assets, at cost, less accumulated amortization

 

1,229

 

1,192

 

Total assets

 

$

16,484

 

$

16,130

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Current portion of long-term debt

 

$

622

 

$

149

 

Accounts payable

 

1,019

 

1,075

 

Accrued compensation and benefits

 

595

 

631

 

Professional and general liability reserves

 

140

 

156

 

Accrued interest payable

 

274

 

198

 

Other current liabilities

 

686

 

719

 

Total current liabilities

 

3,336

 

2,928

 

Long-term debt, net of current portion

 

10,612

 

10,690

 

Professional and general liability reserves

 

567

 

543

 

Defined benefit plan obligations

 

395

 

398

 

Other long-term liabilities

 

453

 

446

 

Total liabilities

 

15,363

 

15,005

 

Commitments and contingencies

 

 

 

 

 

Redeemable noncontrolling interests in equity of consolidated subsidiaries

 

267

 

247

 

Equity:

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

Common stock

 

7

 

7

 

Additional paid-in capital

 

4,576

 

4,572

 

Accumulated other comprehensive loss

 

(23

)

(24

)

Accumulated deficit

 

(1,454

)

(1,422

)

Common stock in treasury, at cost

 

(2,378

)

(2,378

)

Total shareholders’ equity

 

728

 

755

 

Noncontrolling interests

 

126

 

123

 

Total equity

 

854

 

878

 

Total liabilities and equity

 

$

16,484

 

$

16,130

 

 

5



 

TENET HEALTHCARE CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

 

 

Three Month Ended
March 31,

 

(Dollars in millions)

 

2014

 

2013

 

Net loss

 

$

(16

)

$

(83

)

Adjustments to reconcile net loss to net cash used in operating activities:

 

 

 

 

 

Depreciation and amortization

 

193

 

114

 

Provision for doubtful accounts

 

380

 

207

 

Deferred income tax benefit

 

(3

)

(55

)

Stock-based compensation expense

 

12

 

11

 

Impairment and restructuring charges, and acquisition-related costs

 

21

 

14

 

Litigation and investigation costs

 

3

 

 

Loss from early extinguishment of debt

 

 

177

 

Amortization of debt discount and debt issuance costs

 

7

 

5

 

Pre-tax loss from discontinued operations

 

8

 

3

 

Other items, net

 

(3

)

(10

)

Changes in cash from operating assets and liabilities:

 

 

 

 

 

Accounts receivable

 

(557

)

(251

)

Inventories and other current assets

 

(60

)

(44

)

Income taxes

 

(2

)

3

 

Accounts payable, accrued expenses and other current liabilities

 

29

 

(138

)

Other long-term liabilities

 

13

 

27

 

Payments for restructuring charges, acquisition-related costs, and litigation costs and settlements

 

(30

)

(7

)

Net cash used in operating activities from discontinued operations, excluding income taxes

 

(14

)

(5

)

Net cash used in operating activities

 

(19

)

(32

)

Cash flows from investing activities:

 

 

 

 

 

Purchases of property and equipment — continuing operations

 

(281

)

(133

)

Purchases of businesses or joint venture interests, net of cash acquired

 

(9

)

(5

)

Proceeds from sales of marketable securities, long-term investments and other assets

 

3

 

3

 

Other long-term assets

 

(4

)

29

 

Other items, net

 

 

2

 

Net cash used in investing activities

 

(291

)

(104

)

Cash flows from financing activities:

 

 

 

 

 

Repayments of borrowings under credit facility

 

(665

)

(200

)

Proceeds from borrowings under credit facility

 

430

 

220

 

Repayments of other borrowings

 

(24

)

(899

)

Proceeds from other borrowings

 

600

 

850

 

Repurchases of common stock

 

 

(100

)

Deferred debt issuance costs

 

(11

)

(15

)

Distributions paid to noncontrolling interests

 

(11

)

(6

)

Contributions from noncontrolling interests

 

13

 

 

Proceeds from exercise of stock options

 

6

 

15

 

Other items, net

 

 

2

 

Net cash provided by (used in) financing activities

 

338

 

(133

)

Net increase (decrease) in cash and cash equivalents

 

28

 

(269

)

Cash and cash equivalents at beginning of period

 

113

 

364

 

Cash and cash equivalents at end of period

 

$

141

 

$

95

 

Supplemental disclosures:

 

 

 

 

 

Interest paid, net of capitalized interest

 

$

(105

)

$

(125

)

Income tax refunds (payments), net

 

$

(1

)

$

3

 

 

6



 

TENET HEALTHCARE CORPORATION

SELECTED STATISTICS — CONTINUING SAME HOSPITALS

(Unaudited)

 

(Dollars in millions except per patient day, per 

 

Three Months Ended March 31,

 

admission and per visit amounts)

 

2014

 

2013

 

Change

 

 

 

 

 

 

 

 

 

Net inpatient revenues

 

$

1,569

 

$

1,536

 

2.1

%

Net outpatient revenues

 

$

859

 

$

813

 

5.7

%

 

 

 

 

 

 

 

 

Number of acute care hospitals (at end of period)

 

49

 

49

 

%*

Licensed beds (at end of period)

 

13,178

 

13,180

 

%

Average licensed beds

 

13,178

 

13,180

 

%

Utilization of licensed beds

 

51.0

%

50.9

%

0.1

%*

Patient days — total

 

605,042

 

603,285

 

0.3

%

Adjusted patient days

 

949,403

 

939,840

 

1.0

%

Net inpatient revenue per patient day

 

$

2,593

 

$

2,546

 

1.8

%

Total admissions

 

124,451

 

125,929

 

(1.2

)%

Adjusted patient admissions

 

196,855

 

197,665

 

(0.4

)%

Charity and uninsured admissions

 

8,387

 

8,603

 

(2.5

)%

Net inpatient revenue per admission

 

$

12,607

 

$

12,197

 

3.4

%

Average length of stay (days)

 

4.86

 

4.79

 

1.5

%

Total surgeries

 

114,734

 

101,413

 

13.1

%

Admissions through emergency department

 

80,910

 

80,208

 

0.9

%

Emergency department outpatient visits

 

414,193

 

402,078

 

3.0

%

Total emergency department

 

495,103

 

482,286

 

2.7

%

Outpatient visits

 

1,080,674

 

1,054,789

 

2.5

%

Charity and uninsured outpatient visits

 

111,857

 

110,240

 

1.5

%

Net outpatient revenue per visit

 

$

795

 

$

771

 

3.1

%

Net patient revenue per adjusted admission

 

$

12,334

 

$

11,884

 

3.8

%

 

 

 

 

 

 

 

 

Net Patient Revenues from:

 

 

 

 

 

 

 

Medicare

 

22.0

%

23.0

%

(1.0

)%*

Medicaid

 

7.4

%

8.0

%

(0.6

)%*

Managed care

 

59.5

%

57.9

%

1.6

%*

Indemnity, self-pay and other

 

11.1

%

11.1

%

%*

 


* This change is the difference between the 2014 and 2013 amounts shown

 

7



 

TENET HEALTHCARE CORPORATION

SELECTED STATISTICS — CONTINUING TOTAL HOSPITALS

(Unaudited)

 

(Dollars in millions except per patient day, per 

 

Three Months Ended March 31,

 

admission and per visit amounts)

 

2014

 

2013

 

Change

 

 

 

 

 

 

 

 

 

Net inpatient revenues

 

$

2,440

 

$

1,536

 

58.9

%

Net outpatient revenues

 

$

1,346

 

$

813

 

65.6

%

 

 

 

 

 

 

 

 

Number of acute care hospitals (at end of period)

 

77

 

49

 

28

*

Licensed beds (at end of period)

 

20,279

 

13,180

 

53.9

%

Average licensed beds

 

20,263

 

13,180

 

53.7

%

Utilization of licensed beds

 

51.0

%

50.9

%

0.1

%*

Patient days — total

 

929,164

 

603,285

 

54.0

%

Adjusted patient days

 

1,525,379

 

939,840

 

62.3

%

Net inpatient revenue per patient day

 

$

2,626

 

$

2,546

 

3.1

%

Total admissions

 

194,273

 

125,929

 

54.3

%

Adjusted patient admissions

 

323,810

 

197,665

 

63.8

%

Charity and uninsured admissions

 

12,530

 

8,603

 

45.6

%

Net inpatient revenue per admission

 

$

12,560

 

$

12,197

 

3.0

%

Average length of stay (days)

 

4.78

 

4.79

 

(0.2

)%

Total surgeries

 

162,282

 

101,413

 

60.0

%

Admissions through emergency department

 

122,601

 

80,208

 

52.9

%

Emergency department outpatient visits

 

665,002

 

402,078

 

65.4

%

Total emergency department

 

787,603

 

482,286

 

63.3

%

Outpatient visits

 

1,947,687

 

1,054,789

 

84.7

%

Charity and uninsured outpatient visits

 

165,248

 

110,240

 

49.9

%

Net outpatient revenue per visit

 

$

691

 

$

771

 

(10.4

)%

Net patient revenue per adjusted admission

 

$

11,692

 

$

11,884

 

(1.6

)%

 

 

 

 

 

 

 

 

Net Patient Revenues from:

 

 

 

 

 

 

 

Medicare

 

22.6

%

23.0

%

(0.4

)%*

Medicaid

 

7.7

%

8.0

%

(0.3

)%*

Managed care

 

57.8

%

57.9

%

(0.1

)%*

Indemnity, self-pay and other

 

11.9

%

11.1

%

0.8

%*

 


* This change is the difference between the 2014 and 2013 amounts shown

 

8



 

TENET HEALTHCARE CORPORATION

SEGMENT REPORTING

(Unaudited)

 

 

 

March 31,

 

December 31,

 

 

 

2014

 

2013

 

Assets

 

 

 

 

 

Hospital Operations and other

 

$

16,162

 

$

15,874

 

Conifer

 

322

 

256

 

Total

 

$

16,484

 

$

16,130

 

 

 

 

Three Months Ended
 March 31

 

 

 

2014

 

2013

 

Capital expenditures:

 

 

 

 

 

Hospital Operations and other

 

$

273

 

$

131

 

Conifer

 

8

 

2

 

Total

 

$

281

 

$

133

 

 

 

 

 

 

 

Net operating revenues:

 

 

 

 

 

Hospital Operations and other

 

$

3,781

 

$

2,268

 

Conifer

 

 

 

 

 

Tenet

 

140

 

92

 

Other customers

 

145

 

119

 

 

 

4,066

 

2,479

 

Intercompany eliminations

 

(140

)

(92

)

Total

 

$

3,926

 

$

2,387

 

 

 

 

 

 

 

Adjusted EBITDA:

 

 

 

 

 

Hospital Operations and other

 

$

339

 

$

242

 

Conifer

 

48

 

32

 

Total

 

$

387

 

$

274

 

 

 

 

 

 

 

Depreciation and amortization:

 

 

 

 

 

Hospital Operations and other

 

$

188

 

$

110

 

Conifer

 

5

 

4

 

Total

 

$

193

 

$

114

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

387

 

$

274

 

Depreciation and amortization

 

(193

)

(114

)

Impairments and restructuring charges, and acquisition-related costs

 

(21

)

(14

)

Litigation and investigation costs

 

(3

)

 

Interest expense

 

(182

)

(103

)

Loss from early extinguishment of debt

 

 

(177

)

Net loss before income taxes

 

$

(12

)

$

(134

)

 

9



 

(1) Reconciliation of Adjusted EBITDA

 

Adjusted EBITDA, a non-GAAP term, is defined by the Company as net income (loss) attributable to Tenet Healthcare Corporation common shareholders before (1) the cumulative effect of changes in accounting principle, net of tax; (2) net loss (income) attributable to noncontrolling interests; (3) preferred stock dividends; (4) income (loss) from discontinued operations, net of tax; (5) income tax benefit (expense); (6) investment earnings (loss); (7) gain (loss) from early extinguishment of debt; (8) net gain (loss) on sales of investments; (9) interest expense; (10) litigation and investigation benefit (costs), net of insurance recoveries; (11) hurricane insurance recoveries, net of costs; (12) impairment and restructuring charges and acquisition-related costs; and (13) depreciation and amortization. The Company’s Adjusted EBITDA may not be comparable to EBITDA reported by other companies.

 

The Company provides this information as a supplement to GAAP information to assist itself and investors in understanding the impact of various items on its financial statements, some of which are recurring or involve cash payments. The Company uses this information in its analysis of the performance of its business excluding items that it does not consider as relevant in the performance of its hospitals in continuing operations. In addition, from time to time we use this measure to define certain performance targets under our compensation programs. Adjusted EBITDA is not a measure of liquidity, but is a measure of operating performance that management uses in its business as an alternative to net income (loss) attributable to Tenet Healthcare Corporation common shareholders. Because Adjusted EBITDA excludes many items that are included in our financial statements, it does not provide a complete measure of our operating performance. Accordingly, investors are encouraged to use GAAP measures when evaluating the Company’s financial performance.

 

The reconciliation of net income (loss) attributable to Tenet Healthcare Corporation common shareholders, the most comparable GAAP term, to Adjusted EBITDA, is set forth in the first table below for the three months ended March 31, 2014 and 2013.

 

For certain pro financial information of the Company as if the Vanguard acquisition had occurred at January 1, 2013, see Note 14 of the notes to the condensed consolidated financial statements in the Company’s Form 10-Q for the three months ended March 31, 2014.

 

TENET HEALTHCARE CORPORATION

Additional Supplemental Non-GAAP Disclosures

 

Table #1 - Reconciliation of Adjusted EBITDA to Net Income (Loss) Attributable to Tenet Healthcare Corporation Common Shareholders

(Unaudited)

 

 

 

Three Months Ended
March 31,

 

(Dollars in millions)

 

2014

 

2013

 

Net loss attributable to Tenet Healthcare Corporation common shareholders

 

$

(32

)

$

(88

)

Less: Net income attributable to noncontrolling interests

 

(16

)

(5

)

Net loss from discontinued operations, net of tax

 

(5

)

(2

)

Net loss from continuing operations

 

(11

)

(81

)

Income tax benefit

 

1

 

53

 

Loss from early extinguishment of debt

 

 

(177

)

Interest expense

 

(182

)

(103

)

Operating income

 

170

 

146

 

Litigation and investigation costs

 

(3

)

 

Impairment and restructuring charges, and acquisition-related costs

 

(21

)

(14

)

Depreciation and amortization

 

(193

)

(114

)

Adjusted EBITDA

 

$

387

 

$

274

 

 

 

 

 

 

 

Net operating revenues

 

$

3,926

 

$

2,387

 

 

 

 

 

 

 

Adjusted EBITDA as % of net operating revenues (Adjusted EBITDA margin)

 

9.9

%

11.5

%

 

10



 

TENET HEALTHCARE CORPORATION

Additional Supplemental Non-GAAP Disclosures

Table #2 - Reconciliation of Adjusted Free Cash Flow

(Unaudited)

 

 

 

Three Months Ended
March 31,

 

(Dollars in millions)

 

2014

 

2013

 

Net cash used in operating activities

 

$

(19

)

$

(32

)

Less:

Payments for restructuring charges, acquisition-related costs and litigation costs and settlements

 

(30

)

(7

)

Net cash used in operating activities from discontinued operations

 

(14

)

(5

)

Adjusted net cash provided by (used in) operating activities — continuing operations

 

25

 

(20

)

Purchases of property and equipment — continuing operations

 

(281

)

(133

)

Adjusted free cash flow — continuing operations

 

$

(256

)

$

(153

)

 

TENET HEALTHCARE CORPORATION

Additional Supplemental Non-GAAP Disclosures

Table #3 - Reconciliation of Outlook Adjusted EBITDA to

Outlook Net Income (Loss) Attributable to Tenet Healthcare Corporation Common Shareholders

for the Year Ending December 31, 2014

(Unaudited)

 

 

 

 

Q2 2014

 

2014

 

(Dollars in millions)

 

Low

 

High

 

Low

 

High

 

Net income (loss) attributable to Tenet Healthcare Corporation common shareholders

 

$

(43

)

$

12

 

$

30

 

$

153

 

 

 

 

 

 

 

 

 

 

 

Less: Net income attributable to noncontrolling interests

 

(20

)

(15

)

(65

)

(55

)

Net loss from discontinued operations, net of tax

 

(5

)

 

(5

)

 

Net income (loss) from continuing operations

 

$

(18

)

$

27

 

$

100

 

$

208

 

Income tax (expense) benefit(a)

 

12

 

(18

)

(66

)

(138

)

Income (loss) from continuing operations, before income taxes

 

$

(30

)

$

45

 

$

166

 

$

346

 

Interest expense, net

 

(195

)

(185

)

(760

)

(730

)

Operating income

 

$

165

 

$

230

 

$

926

 

$

1,076

 

Impairment and restructuring charges, acquisition-related costs and litigation and investigation costs(b)

 

 

 

(24

)

(24

)

Depreciation and amortization

 

(210

)

(195

)

(850

)

(800

)

Adjusted EBITDA

 

$

375

 

$

425

 

$

1,800

 

$

1,900

 

 

 

 

 

 

 

 

 

 

 

Net operating revenues

 

$

3,800

 

$

4,000

 

$

15,700

 

$

16,000

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA as % of net operating revenues (Adjusted EBITDA margin)

 

9.9

%

10.6

%

11.5

%

11.9

%

 


(a)                Uses a tax rate of 40% excluding unusual adjustments.

(b)               Company does not forecast impairment and restructuring charges, acquisition-related and litigation costs for the remainder of the year.

 

11



 

TENET HEALTHCARE CORPORATION

Additional Supplemental Non-GAAP Disclosures

Table #4 - Reconciliation of Outlook Adjusted EBITDA to

Outlook Normalized Income (Loss) from Continuing Operations

for the Year Ending December 31, 2014

(Unaudited)

 

 

 

 

Q2 2014

 

2014

 

(Dollars in millions except per share amounts)

 

Low

 

High

 

Low

 

High

 

Adjusted EBITDA

 

$

375

 

$

425

 

$

1,800

 

$

1,900

 

Depreciation and amortization

 

(210

)

(195

)

(850

)

(800

)

Interest expense, net

 

(195

)

(185

)

(760

)

(730

)

Income (loss) from continuing operations before income taxes

 

$

(30

)

$

45

 

$

190

 

$

370

 

Income tax (expense) benefit (a)

 

12

 

(18

)

(76

)

(148

)

Normalized income (loss) from continuing operations

 

$

(18

)

$

27

 

$

114

 

$

222

 

Net income attributable to noncontrolling interests

 

(20

)

(15

)

(65

)

(55

)

Net income (loss) attributable to common shareholders

 

$

(38

)

$

12

 

$

49

 

$

167

 

 

 

 

 

 

 

 

 

 

 

Fully diluted weighted average shares outstanding (in millions)

 

98

 

101

 

100

 

100

 

 

 

 

 

 

 

 

 

 

 

Normalized fully diluted earnings (loss) per share — continuing operations

 

$

(0.39

)

$

0.12

 

$

0.49

 

$

1.67

 

 


(a) Uses a tax rate of 40% excluding unusual adjustments.

 

TENET HEALTHCARE CORPORATION

Additional Supplemental Non-GAAP Disclosures

Table #5 - Reconciliation of Outlook Adjusted Free Cash Flow

for the Year Ending December 31, 2014

(Unaudited)

 

 

 

2014

 

(Dollars in millions)

 

Low

 

High

 

Net cash provided by operating activities

 

$

1,005

 

$

1,065

 

Less:

 

 

 

 

 

Payments for restructuring charges, acquisition-related costs and litigation costs and settlements(a)

 

(30

)

(30

)

Net cash used in operating activities from discontinued operations

 

(15

)

(5

)

Adjusted net cash provided by operating activities — continuing operations

 

$

1,050

 

$

1,100

 

Purchases of property and equipment — continuing operations

 

(1,000

)

(900

)

Adjusted free cash flow — continuing operations

 

$

50

 

$

200

 

 


(a)                Company does not forecast impairment and restructuring charges, acquisition-related and litigation costs for the remainder of the year.

 

12


GRAPHIC 3 g118551mm01i001.jpg GRAPHIC begin 644 g118551mm01i001.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``H'!P@'!@H("`@+"@H+#A@0#@T- M#AT5%A$8(Q\E)"(?(B$F*S7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#V:BLO7_$. MF^&M-:^U*?RT'"(.7D;T4=S7B7BGXGZYX@=X;:1M.L3P(H6P[#_:;K^`P*VI MT95-MB)343V/6O&WAW0"4O\`4XEE'_+&,[W_`"'3\:XW4/C?I\99=.TBXG]' MF<1C\ADUP7A3X?ZSXL;SX5%M99^:ZF!PWKM'5C^GO7K&B?"CPQI*JUQ;MJ,X MZR7)RN?91Q^>:U<*-/26K)3G+8XEOC1XBNWV6.D6@/8*KR']"*GB\=_$RY^: M#0BP/3&GR8_4UZ];6=K9QB.UMHH$'\,2!1^E35'M8=(#Y7W/)HO&7Q0B^:7P MOYH]/LCC^35:C^*FOV1_XG/@R[C4=6B5UQ^#+_6O3Z*GVD7O$?*^YQ.F?%GP MKJ#".>YET^4]5NH]HS]1D5V%M=VU[")[6>.>)NCQN&!_$56O]#TG5$*W^FVM MR#WDB4G\^M'KZ]T.X/.;:4M&?JC9!%)^S>V@]4=C17/6%[X MAT^9+76[2.]C9@JW]BIZG_GI&>5^HR/I70UFU8=PHHHI#"BBB@`HHHH`**** M`"BBB@#R/Q5\/_&OBK6'OKNYL!&I*V\/G-B),\#[O7U-1>'_`(,WL>KQ2Z]/ M;/91_,T4#L3(>RG(&!ZU[#16_P!8FE9$>S5[G/>)/%6E>";&T-U;RB&4F.)+ M:,87`Z8R,"N=_P"%U>&O^?74?^_2_P#Q5=/XF\):9XL@@AU/S]MNY=/*?:JI1IRLGN*;DM4=E_PNKPU_ MSZZC_P!^E_\`BJZ;PMXNT_Q=:SW&GQSHD#A&$RA3DC/&":\I^&?@G1_%EG?R MZF)]UO*BIY4FW@@GFNE\6VUG\-?!=Q::"\\(SAI&;.!GL."374^-?A1I= MCH-QJ6B&:*6T0R/$[EUD0=>O(('--TZ,90WK3P$!C'$"O(!X.?>N*^#7B2:#59/#\TA:WN M%:6`$_<<(;G26F\]8\,DF,%E89 M&1ZU<:-*3<4]27.:5SZZG/+8'4_4D@?C M65.BG=R>B+E/:QZC#\:?#3R[)+>_B3^^8@1^0.:[72M7T_6[);S3;J.Y@;C< MAZ'T(Z@^QKA]4^#6@2Z4NK-Z,#V^E>??#OQ!<^&O%\5M(Q M6VNI1;W,9/`.Z%S2B[2/1KCXR>'K:YE@>TU`M$[(Q$:X MR#C^]4?_``NOPY_SYZC_`-^U_P#BJM3_``@\+W%Q+/(;[?*Y=L3\9)R>U>'_ M`&:/^V?LG/E_:?*Z\[=V/Y55.G1GL*4IQ/:K;XR>'KJZAMTM-0#3.J*3&N,D MX_O5Z!7#V_PB\+6US%<1B]WQ.'7-QQD'([5W%/_P!!-1_',/\`9=&/\'F2Y^N%_P#KU)\#?^0;J_\`UWC_`/0375?$+PP_ MBCPQ);6X'VN!A-;Y_B8#E?Q!(^N*UE)1Q%V2E>G8\1\-Z+XHU6&=_#PN3'&P M$ODW'E\D<9Y&:V'\%_$>6-HY(KYT8896O@01Z$;JH^#O%UYX&UB?S;5Y(9/W M=U;-\K`@\$9Z$<]?6O1YOC7X>2VWPV=_+-C_`%915&?KFMZDJBE[JNC.*C;5 MG+^"?`?BG2/&&G7]YIC0V\,A,C^:AP"I'0'WK"^)W_)0=4_WD_\`0%KT;P)\ M2KGQ3XAN=/O+-84=-]MY0+;`.H<^_7/'I7G/Q._Y*#JG^\G_`*`M*FY.K[RZ M#DER:'M/@+_D1='_`.O5:\A^+G_(_P!S_P!<(O\`T&O7_`8QX&T>^'K#7-1U! MX=`$YNA&6;R9O+;9D9YR.,D5[/X2TB+7OA#:Z7,=JW-LZ!O[IWL0?P.#7D=C M=:O\/_%HDD@V75JQ62)_NRH>N#Z$<@_2M:4OBBM[LF2V;-G_`(13XF?W=3_\ M#_\`[.JD'PY\9K>1S-H\FX2!RQF3/7.?O5Z'#\:O#K6H>6TOXYLH'KGM2YZVONH=H=SU(=*^7!_R, MH_Z_?_:E?4E?+2_\C&/^OW_V>L\+]H=7H?4M%%%<9L%%%%`!1110`5B>)/"6 ME>*XK>/5$E9;=BR>7(4Y/7^5;=%--IW0-7,3PWX3TKPI#/%I:RJMPP9_,D+< M@8%;=%%#;;NPM8P=>\%>'_$C>9J.GHT^,>?&2DGYCK^-847P=\)QR!VCO)0/ MX'N#C]`*[NBJ52:5DQ.*91TK1=,T2V^SZ990VL?<1K@M]3U/XU@ZS\-?#FNZ MK-J5]'OH?H011&4D M[W!I6':9IUOI.FV^GVH806Z!(PQR<#WK`UWX=>'_`!%JCZEJ$=PUPZJI*3%1 M@#`XJ*XU/Q;X>R;S34U^S7_EXLAY#_P`!-.L/B9X5OG\J2_-C.#AH M;R,Q,#[YX_6J2FO>C^`M-F;^CZ3:Z'I4&FV0<6\`(0.VX\DGK^-0:WX;T?Q% M`(M5L8[@+]QSPZ?1AR*N6U_9WJAK6[@G4]XI`W\JL5%VG?J.RL<%_P`*;\*> M9N_T[']S[1Q_+-=+HGA30_#JG^R].B@:V*9))'$I>1U11W8X% M-U)RT;!12'UQ0^$WA87?VKRKKS/,\S_CX.,YS_.M35/'GAC2`WVK6+=G'_+. M%O,8_@N:\]\2?&>YN$>W\/VIME/'VF<`O_P%>@_'-:4X57\.A,I1ZG9^/?'E MMX3L3!;LDVJ3+^ZBZB,?WV]O0=Z\Q_X6]XOZ">T/_;L/\:Y_3=%UWQ9J#M9V MUQ?32-F6=R=N?5G/%>O>"OA99Z!)'J&JNE[J"\HH'[J$^P/4^YKH<:5*-I:L MSO*;T-K1K7Q;N,9]Z*Z:BN)R-K!1114C"B MBN2\=>+KOPF^ER6]JMS#<3,+A-I+^6HR2N.X&3SZ548N3LA-V.MHKFX?$_VC MQ;%8Q20-ILND_;UG[_?QG.<8Q1;>/_#EW(Z0WKDK&\JDP.HE5!EBA(^?@=J? M)+L%T=)16+#XMT2>[L;6.\!EU"W-S;@J1NC`)SGMT/!]*I2?$3PS%;P3F]D9 M)XS*H2W=B$!(+D`<+D'DTN278+HZ>BHK:Y@O;6*ZMI5EAF0/&ZG(93R"*X:# MQ)XIU!-4NK:]T&V@L;N:!8[I'#$(>"3NP,^N*<8-@W8[ZLW5?#NC:VFW4]-M M[G_:=!N'T;J*R+'QYIS>&=,U;4R;:74%.RWB1I79@2#M5021QG/N*+WQC%+_ M`&%/HTL-Q;:E?BVE9E.4&"2,<$,".]-0FF*Z,:^^#/A^5S)IUU>Z<_;RY-RC M\^?UK-E^%7B6WR-.\93[>PD:1/Y,:[2/QSX=EU0:/?#EKJ+V,M\P>.40R2"%S'&_3:S@;0?QK13K$\L3@)?AKX^;*GQ,) M%][R;_"H/^%-^);HYO-;M3_O/))_.O2+CQQX>M-5;39KXK,LHA=O*8QHYZ*7 MQM!_&EU+QOX?TK4'L;N]*RQ;?-*1.Z0YZ;V`(7\:I5:O1?@'+$X6S^!D8P;W M7&/JL$`'ZDG^5=/I?PJ\*:8RNUD][(/XKI]X_P"^>!^E=@K*Z!T8,K#((.01 M3JRE6J/=E*$5T(X8(;:)8H(DBC7[J(H4#\!4E%%9%!1110`4444`%<[XBTB[ MU'Q!X?N8(5DM[.XD:X+,!A60J.#UYKHJ*:=G<35SSBQ^'VHV/B'5X(YO^)/< MZ9-:V;EP3!YC!MF.N`=Q^E5]`\$:M%J&E)J&DK&FGL?-N9-2>9'&,?NXL_+G MOGBO3Z*U]M(7(CQU_AIXCBLKR:!@;ZTG6'3#YR_\>WS@CVR'[\\5K:[X2O;< M6EM9:!)>AZFO3**/;R;U%R(S?#UM?6?AZQMM M3D62\BA59F7H6Q7)6?PXLK_3M:76=-A%[=WMQ);W`(+JC'*'(Z<]J[^BH4VK MV*LF>:7_`(3\0WEKX?OYK+S;O3[9K6ZM(+S[.Q'9TD7@=,D5+I_@S5;:WTHB MQCMRFLF\GB6Y,IBC*;*&[$@ MOFU)Q#L#9SY`(^?%&M^&O%^JC4;2:SO9I);HO&\=]'%9^4&!'[H8);'KWYS7 MK-%5[>5[BY$>7ZQX:UZ?6[F33]$>SO);L2)?VUZ!;.@/WI8F)RV,YP.OZIK' M@?6#K&LF'33J,&IRF6.0:DUND9(Y$D8^^![5ZC125:2#D15TRT-AI5I9DJ3; :PI&=N<<`#C/...]6J**Q+"BBB@`HHHH`_]D_ ` end