EX-99.3 4 d431739dex993.htm UNAUDITED PRO FORMA CONDENSED FINANCIAL STATEMENTS UNAUDITED PRO FORMA CONDENSED FINANCIAL STATEMENTS

Exhibit 99.3

SUNLINK HEALTH SYSTEMS, INC.

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

On October 26, 2012, Dexter Hospital, LLC, (“Dexter”) a subsidiary of SunLink Health Systems, Inc. (“SunLink” or the “Company”) d/b/a Missouri Southern Healthcare (“Dexter”) entered into an Asset Purchase Agreement (“the Agreement”) with Southeast Missouri Hospital Association, (“Buyer”) to sell substantially all of the assets and the leasehold interest of Dexter to the Buyer for approximately $9.8 million. The transaction is subject to a number of preconditions, including satisfactory Buyer due diligence and, subject thereto, is expected to close by December 31, 2012. The following unaudited pro forma condensed combined financial statements are based on the historical financial statements of SunLink, after giving effect to the proposed sale transaction and the assumptions and adjustments described in the accompanying notes to the unaudited pro forma condensed combined financial statements. The following unaudited pro forma condensed combined financial statements do not include any anticipated uses of the sale proceeds received.

The unaudited pro forma condensed combined balance sheet as of June 30, 2012 is presented as if the sales of Dexter occurred on June 30, 2012.

The unaudited pro forma condensed combined statement of earnings and loss for the years ended June 30, 2012 and 2011, respectively, is presented as if the sale of Dexter occurred on July 1, 2010.

The unaudited pro forma condensed combined statements of earnings and loss are based upon available information, the structure of the transaction and certain assumptions that we believe are reasonable under the circumstances. The pro forma condensed combined statements of earnings and loss are presented for illustrative purposes only and are not necessarily indicative of the result of operations that would have actually been reported had the sale of Dexter occurred on July 1, 2010 or what results will be for any future period.

The unaudited pro forma condensed combined consolidated financial statements should be read in conjunction with the historical consolidated financial statements and accompanying notes of SunLink included in our annual report on Form 10-K for the fiscal year ended June 30, 2012.

 

- 1 -


SUNLINK HEALTH SYSTEMS, INC.

UNAUDITED PRO FORMA COMBINED BALANCE SHEET

As of June 30, 2012

(All amounts in thousands)

 

     Historical
SunLink
June 30, 2012
As Reported
    Pro Forma
Adjustments
    Pro Forma
Results
 

Current Assets:

      

Cash and cash equivalents

   $ 2,057      $ 9,840  (a)    $ 11,897   

Receivables, net

     13,228        —          13,228   

Inventory

     4,178        (294 )(b)      3,884   

Deferred income tax asset

     5,174        (3,439 )(d)      1,735   

Current assets held for sale

     1,552          1,552   

Prepaid expenses and other

     4,429        —          4,429   
  

 

 

   

 

 

   

 

 

 

Total Current Assets

     30,618        6,107        36,725   

Property, plant and equipment, net

     30,908        (826 )(b)      30,082   

Goodwill & Intangible assets

     3,781        —          3,781   

Noncurrent deferred income tax asset

     5,891        (124 )(d)      5,767   

Other noncurrent assets

     7,974        —          7,974   
  

 

 

   

 

 

   

 

 

 

Total Assets

   $ 79,172      $ 5,157      $ 84,329   
  

 

 

   

 

 

   

 

 

 

Current Liabilities:

      

Accounts payable

   $ 6,934      $ 300  (c)    $ 7,234   

Revolving advances

     5,931        —          5,931   

Accrued payroll and related taxes

     5,021        (437 )(b)      4,584   

Current maturities of long-term debt

     9,350        —          9,350   

Other current liabilities

     4,578        379  (d)      4,957   
  

 

 

   

 

 

   

 

 

 

Total Current Liabilities

     31,814        242        32,056   

Long-term debt

     13,740        —          13,740   

Noncurrent liability for prof. liability risks

     3,191        —          3,191   

Other long-term liabilities

     1,136        —          1,136   

Shareholders’ Equity:

      

Common shares

     4,724        —          4,724   

Additional paid-in capital

     13,521        —          13,521   

Retained earnings

     11,543        4,915  (e)      16,458   

Accumulated other comprehensive loss

     (497     —          (497
  

 

 

   

 

 

   

 

 

 

Total Shareholders’ Equity

     29,291        4,915        34,206   
  

 

 

   

 

 

   

 

 

 

Total Liabilities and Shareholders’ Equity

   $ 79,172      $ 5,157      $ 84,329   
  

 

 

   

 

 

   

 

 

 

The accompanying notes are an integral part of this unaudited pro forma balance sheet.

 

- 2 -


SUNLINK HEALTH SYSTEMS, INC.

UNAUDITED PRO FORMA COMBINED STATEMENT OF EARNINGS AND LOSS

FOR THE FISCAL YEAR ENDED JUNE 30, 2012

(Amounts in thousands, except per share amounts)

 

     Historical
SunLink
Fiscal Year
Ended
June 30, 2012
    Pro Forma
Adjustments
    Pro Forma
Results
 

Net revenues

   $ 146,674      $ (23,404 )(a)    $ 123,270   

Cost of goods sold

     26,073        —          26,073   

Salaries, wages and benefits

     63,263        (11,147 )(a)      52,116   

Provision for bad debts

     14,024        (3,339 )(a)      10,685   

Supplies

     9,882        (1,454 )(a)      8,428   

Purchased Services

     9,367        (1,409 )(a)      7,958   

Other operating expenses

     18,908        (3,247 )(a)      15,661   

Rents and leases

     2,775        (584 )(a)      2,191   

Impairment of goodwill and intangible assets

     931          931   

Depreciation and amortization

     4,677        (312 )(a)      4,365   

Electronic Health Records incentives

     (9,134     1,840  (a)      (7,294
  

 

 

   

 

 

   

 

 

 

Operating profit

     5,908        (3,752     2,156   

Interest expense

     (4,392     2  (a)      (4,390

Interest income

     14        —          14   

Loss on sale of assets

     (20       (20
  

 

 

   

 

 

   

 

 

 

Earnings (Loss) from Continuing Operations before Income Taxes

     1,510        (3,750     (2,240

Income tax expense (benefit)

     858        (1,318 )(b)      (460
  

 

 

   

 

 

   

 

 

 

Earning (Loss) from Continuing Operations

   $ 652      $ (2,432   $ (1,780
  

 

 

   

 

 

   

 

 

 

Earnings (Loss) per Share from Continuing Operations:

      

Basic

   $ 0.07        $ (0.19
  

 

 

     

 

 

 

Diluted

   $ 0.07        $ (0.19
  

 

 

     

 

 

 

Weighted-average common shares outstanding:

      

Basic

     9,350          9,350   
  

 

 

     

 

 

 

Diluted

     9,350          9,350   
  

 

 

     

 

 

 

The accompanying notes are an integral part of this unaudited pro forma statement of earnings.

 

- 3 -


SUNLINK HEALTH SYSTEMS, INC.

UNAUDITED PRO FORMA COMBINED STATEMENT OF EARNINGS AND LOSS

FOR THE FISCAL YEAR ENDED JUNE 30, 2011

(Amounts in thousands, except per share amounts)

 

     SunLink
Fiscal Year
Ended
June 30, 2011
As Reported
    Pro Forma
Adjustments
    Pro Forma
Results
 

Net revenues

   $ 154,380      $ (21,181 )(a)    $ 133,199   

Cost of goods sold

     27,835        —          27,835   

Salaries, wages and benefits

     63,846        (10,284 )(a)      53,562   

Provision for bad debts

     16,841        (2,723 )(a)      14,118   

Supplies

     11,083        (1,336 )(a)      9,747   

Purchased Services

     10,031        (1,479 )(a)      8,552   

Other operating expenses

     19,671        (3,150 )(a)      16,521   

Rents and leases

     2,903        (533 )(a)      2,370   

Impairment of goodwill and intangible assets

     13,347        —          13,347   

Depreciation and amortization

     5,697        (354 )(a)      5,343   

Electronic Health Records incentives

     (277     —          (277
  

 

 

   

 

 

   

 

 

 

Operating loss

     (16,597     (1,322     (17,919

Interest expense

     (7,433     —          (7,433

Interest income

     5        —          5   

Loss on sale of assets

      
  

 

 

   

 

 

   

 

 

 

Loss from Continuing Operations before Income Taxes

     (24,025     (1,322     (25,347

Income tax expense (benefit)

     (8,609     (474 )(b)      (9,083
  

 

 

   

 

 

   

 

 

 

Loss from Continuing Operations

   $ (15,416   $ (848   $ (16,264
  

 

 

   

 

 

   

 

 

 

Loss per Share from Continuing Operations:

      

Basic

   $ (1.90     $ (2.01
  

 

 

     

 

 

 

Diluted

   $ (1.90     $ (2.01
  

 

 

     

 

 

 

Weighted-average common shares outstanding:

      

Basic

     8,094          8,094   
  

 

 

     

 

 

 

Diluted

     8,094          8,094   
  

 

 

     

 

 

 

The accompanying notes are an integral part of this unaudited pro forma statement of earnings.

 

- 4 -


SUNLINK HEALTH SYSTEMS, INC.

Notes to Unaudited Pro Forma Condensed Combined Financial Statements

(All amounts in thousands, except per share amounts)

1. BASIS OF PRO FORMA PRESENTATION

The unaudited pro forma condensed combined balance as of June 30, 2012 and the unaudited pro forma condensed combined statements of profit and loss for the fiscal years ended June 30, 2012 and 2011, respectively, are based on the historical financial statements of SunLink Health System, Inc. (“SunLink”) after giving effect to the sale substantially all of the assets and the leasehold interest of Dexter Hospital, LLC, (“Dexter”) a subsidiary of SunLink Health Systems, Inc. to Southeast Missouri Hospital Association, (“Buyer”) for approximately $9,840.

The unaudited pro forma condensed combined financial statements are not intended to represent or be indicative of our consolidated results of operations or financial position that would have been reported had the Dexter sale been completed as of the dates presented, and should not be taken as a representation of our future consolidated results of operations or financial position.

The pro forma consolidated financial statements should be read in conjunction with the historical consolidated financial statements and accompanying notes of SunLink included in our annual report on Form 10-K for the fiscal year ended June 30, 2012.

Accounting Periods Presented

The unaudited pro forma condensed combined balance sheet as of June 30, 2012 is presented as if the sales of Dexter occurred on June 30, 2012.

The unaudited pro forma condensed combined statement of earnings and loss for the years ended June 30, 2012 and 2011, respectively, is presented as if the sale of Dexter occurred on July 1, 2010.

2. SALE OF DEXTER HOSPITAL, LLC.

On October 26, 2012, Dexter entered into an Asset Purchase Agreement (“the Agreement”) with Southeast Missouri Hospital Association, (“Buyer”) to sell substantially all of the assets and the leasehold interest of Dexter to the Buyer for approximately $9,840. The transaction is subject to a number of preconditions, including satisfactory Buyer due diligence and, subject thereto, is expected to close by December 31, 2012.

 

- 5 -


SUNLINK HEALTH SYSTEMS, INC.

Notes to Unaudited Pro Forma Combined Condensed Financial Statements

(All amounts in thousands, except for per share)

 

3. DESCRIPTION OF PROFORMA ADJUSTMENTS TO JUNE 30, 2012 PROFORMA COMBINED BALANCE SHEET:

 

(a)   Cash: Cash proceeds from sale      $ 9,840   
      

 

 

 
(b)   Assets and liability sold or assumed:     
  Inventory      $ (294
      

 

 

 
  Property, plant and equipment, net      $ (826
      

 

 

 
  Other current liabilities: employee paid time off liability assumed      $ (437
      

 

 

 
(c)   Accounts payable: Estimated expenses of the sale      $ 300   
      

 

 

 
(d)   Tax affect of sale:     
  Current deferred tax asset: Use of federal tax net operating loss carryforward      $ (3,225
  Current deferred tax asset: Use of state tax net operating loss carryforward        (214
      

 

 

 
       $ (3,439
      

 

 

 
  Noncurrent deferred income tax asset: Reversal of deferred tax asset for property, plant and equipment      $ (124
      

 

 

 
  Other current liabilities: state tax payable      $ 379   
      

 

 

 
(e)   Estimated gain on sale:     
  Cash proceeds    $ 9,840     
  Estimated expense of sale      (300  
  Inventory sold      (294  
  Property, plant and equipment, net, sold      (826  
  Employee paid time off liability assumed      437     
  Income tax expense      (3,942  
    

 

 

   
       $ 4,915   
      

 

 

 

 

- 6 -


SUNLINK HEALTH SYSTEMS, INC.

Notes to Unaudited Pro Forma Combined Condensed Financial Statements

(All amounts in thousands, except for per share)

 

4. DESCRIPTION OF PROFORMA ADJUSTMENTS TO PROFORMA STATEMENT OF EARNINGS AND LOSS FOR THE FISCAL YEAR ENDED JUNE 30, 2012.

 

(a) Elimination of results of Missouri Southern Healthcare

 

(b) Adjust tax expense for elimination of Missouri Southern results.

 

 

- 7 -


SUNLINK HEALTH SYSTEMS, INC.

Notes to Unaudited Pro Forma Combined Condensed Financial Statements

(All amounts in thousands, except for per share)

 

5. DESCRIPTION OF PROFORMA ADJUSTMENTS TO PROFORMA STATEMENT OF EARNINGS AND LOSS FOR THE FISCAL YEAR ENDED JUNE 30, 2011.

 

(a) Elimination of results of Missouri Southern Healthcare

 

(b) Adjust tax expense for elimination of Missouri Southern results.

 

- 8 -