EX-99.1 2 dex991.htm PRESS RELEASE Press Release

Exhibit 99.1

LOGO

 

Contact:    LeAnne Zumwalt
   Investor Relations
   DaVita Inc.
   (650) 696-8910

DAVITA 1st QUARTER 2006 RESULTS

El Segundo, California, May 3, 2006 – DaVita Inc. (NYSE: DVA), today announced results for the quarter ended March 31, 2006. Net income for the three months ended March 31, 2006, was $57.5 million or $0.55 per share.

Net income for the three months ended March 31, 2006 included after-tax stock-based compensation expense of $2.8 million or $0.025 per share as a result of implementing SFAS No. 123(R).

Financial and operating highlights include:

 

    Cash Flow: For the rolling 12-months ended March 31, 2006 operating cash flow was $412 million and free cash flow was $336 million, in each case excluding the tax benefit from stock option exercises and an $85 million income tax payment associated with the divestiture of centers in conjunction with the Gambro Healthcare acquisition. Operating cash flow for the three months ended March 31, 2006 was $61 million and free cash flow was $41 million, in each case excluding the tax benefit from stock option exercises and the $85 million income tax payment.

 

    Operating Income: Operating income for the three months ended March 31, 2006, was $162 million, as compared to $159 million for the fourth quarter of 2005.

 

    Volume: Total treatments for the three months ended March 31, 2006 were 3,501,032 or 45,468 treatments per day, as compared to 3,498,231 or 44,281 treatments per day for the fourth quarter of 2005. Non-acquired treatment growth in the quarter was 4.6%.

 

    Center Activity: As of March 31, 2006, we operated or provided administrative services at 1,241 outpatient centers serving approximately 98,000 patients. During the first quarter of 2006 we acquired 6 centers, opened 6 new centers, and provided administrative services to 2 additional centers. We also completed the divestiture of 3 centers related to the Gambro Healthcare acquisition and closed 3 centers.


Outlook

Our operating income guidance for 2006 is projected to be in the $600-680 million range after the impact of FASB No. 123R related to stock option expensing. These projections and the underlying assumptions involve significant risks and uncertainties, including those described below and actual results may vary significantly from these current projections.

DaVita will be holding a conference call to discuss its results for the first quarter ended March 31, 2006 on May 3, 2006 at 10:00 AM Eastern Time. The dial in number is (800)-399-4406. A replay of the conference call will be available on DaVita’s official web page, www.davita.com, for the following 30 days.

This release contains forward–looking statements, including statements related to our 2006 operating results. Factors which could impact future results include the uncertainties associated with governmental regulations, general economic and other market conditions, acquisitions and the risk factors set forth in the Company’s SEC filings, including its Form 10-K for the year ended December 31, 2005. The forward-looking statements should be considered in light of these risks and uncertainties.

These risks and uncertainties include those relating to:

 

    the concentration of profits generated from preferred provider organizations and private indemnity patients,

 

    possible reductions in private and government payment rates,

 

    changes in pharmaceutical practice patterns, payment policies, or pharmaceutical pricing,

 

    our ability to maintain contracts with physician medical directors,

 

    legal compliance risks, including our continued compliance with complex government regulations and the ongoing review by the U.S. Attorney’s Office for the Eastern District of Pennsylvania and the OIG, the subpoena from the U.S. Attorney’s Office for the Eastern District of New York, the subpoenas from the U.S. Attorney’s Office for the Eastern District of Missouri and DVA Renal Healthcare’s (formerly known as Gambro Healthcare, Inc.) compliance with its corporate integrity agreement,

 

    our ability to complete and integrate acquisitions of businesses, and

 

    the successful integration of DVA Renal Healthcare, including its billing and collection operations.

We undertake no obligation to update or revise any forward-looking statements, whether as a result of changes in underlying factors, new information, future events or otherwise.

This release contains non-GAAP financial measures. For reconciliations of these non-GAAP financial measures to their most comparable measure calculated and presented in accordance with GAAP, see the attached reconciliation schedules.


DAVITA INC.

CONSOLIDATED STATEMENTS OF INCOME

(unaudited)

(dollars in thousands, except per share data)

 

    

Three months ended

March 31,

 
     2006     2005  

Net operating revenues

   $ 1,163,188     $ 578,626  

Operating expenses and charges:

    

Patient care costs

     817,773       387,515  

General and administrative

     104,168       54,263  

Depreciation and amortization

     41,891       23,845  

Provision for uncollectible accounts

     30,080       10,325  

Minority interests and equity income, net

     7,201       3,818  
                

Total operating expenses and charges

     1,001,113       479,766  
                

Operating income

     162,075       98,860  

Debt expense

     (70,459 )     (17,531 )

Swap valuation gain

       8,392  

Refinancing charges

       (6,872 )

Other income, net

     3,874       1,617  
                

Income from continuing operations before income taxes

     95,490       84,466  

Income tax expense

     37,710       32,496  
                

Income from continuing operations

     57,780       51,970  

Discontinued operations

    

Income from operations of discontinued operations, net of tax

       4,364  

Loss on disposal of discontinued operations, net of tax

     (311 )  
                

Net income

   $ 57,469     $ 56,334  
                

Earnings per share:

    

Basic earnings per share from continuing operations

   $ 0.56     $ 0.52  
                

Basic earnings per share

   $ 0.56     $ 0.57  
                

Diluted earnings per share from continuing operations

   $ 0.55     $ 0.50  
                

Diluted earnings per share

   $ 0.55     $ 0.55  
                

Weighted average shares for earnings per share:

    

Basic

     102,581,455       99,399,612  
                

Diluted

     105,388,419       103,150,299  
                

 

3


DAVITA INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited)

(dollars in thousands)

 

    

Three months ended

March 31,

 
     2006     2005  

Cash flows from operating activities:

    

Net income

   $ 57,469     $ 56,334  

Adjustments to reconcile net income to cash (used in) provided by operating activities:

    

Depreciation and amortization

     41,891       24,848  

Stock-based compensation expense

     5,692       841  

Tax benefits from stock option exercises

     983       15,093  

Deferred income taxes

     (2,425 )     (5,814 )

Minority interests in income of consolidated subsidiaries

     8,104       4,410  

Distributions to minority interests

     (5,180 )     (3,518 )

Equity investment income

     (903 )     (394 )

Loss (gain) on other divestitures

     298       (193 )

Gain on disposal of discontinued operations

     (961 )     —    

Non-cash debt and other expenses

     5,321       625  

Refinancing charges

     —         6,872  

Swap valuation gain

     —         (8,392 )

Changes in operating assets and liabilities, net of effect of acquisitions and divestitures:

    

Accounts receivable

     (5,558 )     (10,188 )

Inventories

     (18,911 )     (2,820 )

Other receivables and other current assets

     (17,850 )     (989 )

Other long term assets

     (1,210 )     385  

Accounts payable

     (32,723 )     (4,865 )

Accrued compensation and benefits

     5,223       5,421  

Other current liabilities

     (1,350 )     9,088  

Income taxes

     (63,828 )     28,500  

Other long-term liabilities

     2,354       (3,838 )
                

Net cash (used in) provided by operating activities

     (23,564 )     111,406  
                

Cash flows from investing activities:

    

Additions of property and equipment, net

     (47,991 )     (25,625 )

Acquisitions

     (22,845 )     (4,798 )

Proceeds from divestitures

     17,734       2,297  

Investments in and advances to affiliates, net

     2,635       2,677  

Intangible assets

     (5,015 )     (395 )
                

Net cash used in investing activities

     (55,482 )     (25,844 )
                

Cash flows from financing activities:

    

Borrowings

     785,231       1,741,183  

Payments on long-term debt

     (898,443 )     (1,748,663 )

Deferred financing costs

     (2 )     (29,213 )

Excess tax benefits from stock-based compensation

     18,532       —    

Stock option exercises and other share issuances, net

     21,063       17,031  
                

Net cash used in financing activities

     (73,619 )     (19,662 )
                

Net (decrease) increase in cash and cash equivalents

     (152,665 )     65,900  

Cash and cash equivalents at beginning of period

     431,811       251,979  
                

Cash and cash equivalents at end of period

   $ 279,146     $ 317,879  
                

 

4


DAVITA INC.

CONSOLIDATED BALANCE SHEETS

(unaudited)

(dollars in thousands, except per share data)

 

     March 31,
2006
    December 31,
2005
 
ASSETS     

Cash and cash equivalents

   $ 279,146     $ 431,811  

Accounts receivable, less allowance of $144,968 and $138,598

     859,138       853,560  

Inventories

     88,255       69,130  

Other receivables

     135,974       116,620  

Other current assets

     22,622       38,463  

Deferred income taxes

     152,304       144,824  
                

Total current assets

     1,537,439       1,654,408  

Property and equipment, net

     759,853       750,078  

Amortizable intangibles, net

     230,981       235,944  

Investments in third-party dialysis businesses

     3,028       3,181  

Other long-term assets

     52,752       41,768  

Goodwill

     3,605,401       3,594,383  
                
   $ 6,189,454     $ 6,279,762  
                
LIABILITIES AND SHAREHOLDERS’ EQUITY     

Accounts payable

   $ 178,298     $ 212,049  

Other liabilities

     381,193       381,964  

Accrued compensation and benefits

     236,266       231,994  

Current portion of long-term debt

     5,237       71,767  

Income taxes payable

     28,131       91,959  
                

Total current liabilities

     829,125       989,733  

Long-term debt

     4,039,333       4,085,435  

Other long-term liabilities

     26,367       26,416  

Alliance and product supply agreement and other intangibles, net

     153,995       163,431  

Deferred income taxes

     84,500       75,499  

Minority interests

     93,602       88,639  

Commitments and contingencies

    

Shareholders’ equity:

    

Preferred stock ($0.001 par value, 5,000,000 shares authorized; none issued)

    

Common stock ($0.001 par value, 195,000,000 shares authorized; 134,862,283 shares issued)

     135       135  

Additional paid-in capital

     594,285       569,751  

Retained earnings

     897,399       839,930  

Treasury stock, at cost (31,566,292 and 32,927,026 shares)

     (550,291 )     (574,013 )

Accumulated comprehensive income valuations

     21,004       14,806  
                

Total shareholders’ equity

     962,532       850,609  
                
   $ 6,189,454     $ 6,279,762  
                

 

5


DAVITA INC.

SUPPLEMENTAL FINANCIAL DATA

(unaudited)

(dollars in millions, except for per share and per treatment data)

 

     Three months ended  
     March 31,
2006
    December 31,
2005
    March 31,
2005
 

Financial Results:

      

Net income

   $ 57.5     $ 64.1     $ 56.3  

Income from continuing operations

   $ 57.8     $ 56.4     $ 52.0  

Diluted earnings per share

   $ 0.55     $ 0.61     $ 0.55  

Diluted earnings per share from continuing operations

   $ 0.55     $ 0.54     $ 0.50  

Operating income

   $ 162.1     $ 158.8     $ 98.9  

Operating income margin

     13.9 %     14.0 %     17.1 %

Other comprehensive income

      

Unrealized gain on securities, net of tax expense of $3.9, $2.4, and $6.9

   $ 6.2     $ 3.8     $ 10.9  

Business Metrics:

      

Volume

      

Treatments

     3,501,032       3,498,231       1,761,530  

Number of treatment days

     77.0       79.0       77.0  

Treatments per day

     45,468       44,281       22,877  

Per day year over year increase

     98.7 %     95.8 %     13.6 %

Non-acquired growth

     4.6 %     2.8 %     5.6 %

Revenue

      

Total operating revenue

   $ 1,163     $ 1,133     $ 579  

Dialysis revenue per treatment

   $ 316.70     $ 310.62     $ 312.14  

Per treatment increase (decrease) from previous quarter

     2.0 %     (2.0 %)     —    

Per treatment increase (decrease) from previous year

     1.5 %     (0.6 %)     0.2 %

Expenses

      

A.      Patient care costs

      

Percent of revenue

     70.3 %     70.5 %     67.0 %

Per treatment

   $ 233.58     $ 228.48     $ 219.99  

Per treatment increase (decrease) from previous quarter

     2.2 %     1.3 %     (0.9 %)

Per treatment increase from previous year

     6.2 %     2.9 %     0.1 %

B.      General & administrative expenses

      

Percent of revenue

     9.0 %     8.6 %     9.4 %

Per treatment

   $ 29.75     $ 27.88     $ 30.80  

Per treatment increase (decrease) from previous quarter

     6.7 %     (11.6 %)     3.5 %

Per treatment (decrease) increase from previous year

     (3.4 %)     (6.3 %)     12.8 %

C.      Bad debt expense as a percent of current-period revenue

     2.6 %     2.6 %     1.8 %

D.      Consolidated effective tax rate from continuing operations

     39.5 %     35.7 %     38.5 %

 

6


DAVITA INC.

SUPPLEMENTAL FINANCIAL DATA—continued

(unaudited)

(dollars in millions, except for per share and per treatment data)

 

     Three months ended  
     March 31,
2006
    December 31,
2005
    March 31,
2005
 

Cash Flow

      

Operating cash flow

   $ (23.6 )   $ 183.3     $ 111.4  

Operating cash flow, excluding tax benefit from stock option exercises and the income tax payment on divested centers

   $ 60.8     $ 179.3     $ 96.3  

Free cash flow

   $ (43.3 )   $ 151.6     $ 103.8  

Free cash flow, excluding tax benefit from stock option exercises and the income tax payment on divested centers

   $ 41.1     $ 147.5     $ 88.7  

Capital expenditures:

      

Development

   $ 26.3     $ 27.8     $ 18.1  

Routine maintenance/IT/other

   $ 21.7     $ 32.3     $ 7.6  

Acquisition expenditures

   $ 22.8     $ 3,072.3     $ 4.8  

Accounts Receivable

      

Net receivables

   $ 859     $ 854     $ 464  

DSO

     69       71       71  

Debt/Capital Structure

      

Total debt

   $ 4,045     $ 4,157     $ 1,368  

Net debt, net of cash and cash equivalents

   $ 3,765     $ 3,725     $ 1,050  

Leverage ratio – (see Note 1)

     4.29 x     4.45 x     —    

Clinical (quarterly averages)

      

Dialysis adequacy - % of patients with Kt/V > 1.2

     93 %     94 %     94 %

Patients with arteriovenous fistulas

     49 %     45 %     43 %

 

7


DAVITA INC.

SUPPLEMENTAL FINANCIAL DATA—continued

(unaudited)

(dollars in thousands)

Note 1: Calculation of the Leverage Ratio

Under the Company’s current credit agreement (Credit Agreement), the leverage ratio is defined as all funded debt plus the face amount of all letters of credit issued, minus cash and cash equivalents, divided by “Consolidated EBITDA”. The leverage ratio determines the interest rate margin payable by the Company under the Credit Agreement by establishing the margin over the base interest rate (LIBOR) that is applicable. The following leverage ratio was calculated using “Consolidated EBITDA” as defined in the Credit Agreement, except that pro forma incremental “EBITDA” relating to routine acquisitions that occurred during the current quarter, which is included in the calculation of “EBITDA” under the Credit Agreement, is excluded from the calculation below. The calculation below is based on the last twelve-months of Consolidated “EBITDA”, pro forma for the DVA Renal Healthcare acquisition and related divestitures. The Company’s management believes that the presentation of “Consolidated EBITDA” is useful to investors to enhance their understanding of the Company’s leverage ratio under its Credit Agreement.

 

     Rolling 12-months
ended
March 31, 2006
 

Income from continuing operations

   $ 242,118  

Income taxes

     154,341  

Debt expense

     278,671  

Depreciation and amortization

     171,781  

Minority interests and equity income, net

     28,030  

Swap valuation losses

     3,896  

Refinancing charges

     2,276  

Other

     1,298  

Stock-based compensation expense

     7,497  
        

“Consolidated EBITDA” calculated as described above

   $ 889,908  
        
     March 31, 2006  

Total debt

   $ 4,044,570  

Letters of credit issued

     50,345  
        
     4,094,915  

Less: cash and cash equivalents

     (279,146 )
        

Consolidated net debt

   $ 3,815,769  
        

Last twelve months “Consolidated EBITDA” calculated as described above

   $ 889,908  
        

Leverage ratio

     4.29 x
        

In accordance with the Company’s Credit Agreement, the Company’s leverage ratio can not exceed 6.25 to 1.0 as of March 31, 2006. At that date, the Company’s leverage ratio did not exceed 6.25 to 1.0.

 

8


DAVITA INC.

RECONCILIATIONS FOR NON-GAAP MEASURES

(unaudited)

(dollars in thousands)

1. Operating cash flow, excluding tax benefit from stock option exercises and income tax payment on divested centers:

We believe that operating cash flow excluding tax benefit from stock option exercises and income tax payment on divested centers enhances a user’s understanding of our normal operating cash flows for these periods by providing a measure that is more meaningful because it is comparable to prior periods and indicative of consistent operating cash flow items, and because it excludes non-recurring transactions that can cause unusual fluctuations in our operating cash flows. This measure is not a measure of financial performance under United States generally accepted accounting principles and should not be considered as an alternative to cash flows from operating, investing or financing activities as an indicator of cash flows or as a measure of liquidity.

 

     Three months ended     Rolling 12-months
ended March 31,
2006
 
     March 31,
2006
    December 31,
2005
    March 31,
2005
   

Cash (used in) provided by operating activities

   $ (23,564 )   $ 183,344     $ 111,406     $ 350,584  

Less: Tax benefit from stock option exercises

     (983 )     (4,064 )     (15,093 )     (24,374 )

Income tax payment on divested centers

     85,328           85,328  
                                
   $ 60,781     $ 179,280     $ 96,313     $ 411,538  
                                

2. Free cash flow and free cash flow, excluding tax benefit from stock option exercises and income tax on divested centers:

Free cash flow represents net cash provided by operating activities less expenditures for routine maintenance and information technology. We believe free cash flow is a useful adjunct to cash flow from operating activities and other measurements under generally accepted accounting principles in the United States since it is a meaningful measure of our ability to fund acquisition and development activities and meet our debt service requirements. Free cash flow is not a measure of financial performance under United States generally accepted accounting principles and should not be considered as an alternative to cash flows from operating, investing or financing activities as an indicator of cash flows or as a measure of liquidity.

 

     Three months ended     Rolling 12-months
ended March 31,
2006
 
     March 31,
2006
    December 31,
2005
    March 31,
2005
   

Cash (used in) provided by operating activities

   $ (23,564 )   $ 183,344     $ 111,406     $ 350,584  

Less: Expenditures for routine maintenance and information technology

     (19,726 )     (31,735 )     (7,634 )     (75,731 )
                                

Free cash flow

     (43,290 )     151,609       103,772       274,853  

Less: Tax benefit from stock option exercises

     (983 )     (4,064 )     (15,093 )     (24,374 )

Income tax payments on divested centers

     85,328           85,328  
                                
   $ 41,055     $ 147,545     $ 88,679     $ 335,807  
                                

 

9