Team Health Holdings Inc. Announces Fourth Quarter and Fiscal 2011 Financial Results
Fiscal 2011 Fourth Quarter Highlights
- Net Revenue less provision for uncollectibles grew 17.4% to $462.0 million over the prior year fourth quarter
- Net earnings were $13.3 million; $16.8 million after excluding after tax contingent purchase expense of $3.5 million ($5.8 million pretax); $20.6 million after excluding the after tax non-cash amortization expense of $3.8 million ($6.1 million pretax) and after tax contingent purchase expense
- Diluted net earnings per share of $0.20; $0.25 after excluding after tax contingent purchase expense; $0.31 after excluding the after tax non-cash amortization and contingent purchase expense
- Adjusted EBITDA increased 9.5% to $43.9 million over the prior year fourth quarter
KNOXVILLE, Tenn., Feb. 7, 2012 /PRNewswire/ -- Team Health Holdings Inc. ("TeamHealth") (NYSE: TMH), one of the largest suppliers of outsourced healthcare professional staffing and administrative services to hospitals and other healthcare providers in the United States, today announced results for its fourth quarter and full fiscal year 2011.
"We are pleased with our fourth quarter results, as we delivered healthy growth across revenues, operating earnings and Adjusted EBITDA. With the solid performance in the fourth quarter, our full year results exceeded both our initial and increased revised financial performance targets for 2011," said TeamHealth President and Chief Executive Officer, Greg Roth.
"The strength of our financial performance demonstrates the effectiveness of our balanced and integrated approach to achieving our revenue growth goals. Once again, all of our growth drivers delivered major contributions to revenue, which include same contract, acquisitions and net contract growth, despite sequentially lower same contract volume growth throughout 2011. For the quarter, acquisition growth was the largest component of consolidated revenue growth as we benefited from recent acquisitions that closed in the third quarter of 2011. Net new contract growth also performed well as we benefited from investments made in our sales and marketing process. Finally, same contract revenue contributed solid growth, driven by increases in estimated collections per visit, despite a limited volume growth environment. In addition, our military business delivered revenue growth for the second consecutive quarter, and we believe the improving revenue trends reflect continued stabilization of this division. Moving into 2012, we remain well positioned, with a healthy acquisition pipeline and continued opportunities for both new contract wins and same contract revenue growth."
Lynn Massingale, M.D., Executive Chairman of TeamHealth, added, "We are pleased with our continued progress and the successful execution of our growth plan in 2011 and we look forward to delivering strong operating and financial performance in 2012. Our recent acquisitions and net sales efforts reinforce the appeal of our model and our reputation as a desirable partner to physician groups serving hospitals with the highest expectations of quality and service. We remain dedicated to delivering the highest quality of patient care and our proprietary information technology systems and infrastructure investments enable us to help hospitals drive patient safety, operational efficiency and customer satisfaction goals."
Fiscal 2011 Fourth Quarter Results
Net revenue less provision for uncollectibles ("revenue less provision") increased 17.4% to $462.0 million from $393.4 million in the fourth quarter of 2010. Acquisitions contributed 7.8%, new contracts, net of terminations contributed 6.1%, and same contract revenue contributed 3.5% of the increase in quarter-over-quarter growth in net revenue less provision.
Same contract revenue less provision increased 3.8% to $374.4 million from $360.5 million in the fourth quarter of 2010. Increases in estimated collections on fee-for-service visits of 5.8% provided approximately 4.2% of same contract revenue growth between quarters. Fee for service volume growth provided a 0.4% increase in same contract revenue growth as the number of visits increased 0.5% from the same contract volume reported in the fourth quarter of 2010. Declines in contract and other revenue, primarily associated with our locum tenens division, constrained same contract revenue growth by 0.8%. Acquisitions contributed $30.8 million of growth and net new contract revenue increased by $23.9 million between quarters.
Reported net earnings were $13.3 million in the fourth quarter of 2011, or $0.20 diluted net earnings per share, compared to a net loss of $36.0 million, or $0.56 diluted net loss per share in the same period of 2010. Financial results for the fourth quarter of 2011 included $5.8 million ($3.5 million after-tax) of contingent purchase expense associated with acquisitions that contained a contingent payment component of the total purchase price. Excluding this adjustment, net earnings for the fourth quarter of 2011 were $16.8 million and diluted net earnings per share were $0.25. Financial results for the fourth quarter of 2010 included a non-deductible goodwill impairment charge of $48.8 million, a $2.3 million loss associated with the December 2010 bond redemption and $3.9 million of contingent purchase expense totaling $55.0 million on a pre-tax basis ($52.6 million after-tax). Excluding these adjustments, diluted net earnings for the fourth quarter of 2010 were $16.5 million and diluted net earnings per share were $0.26.
As a result of the Company's increased pace of acquisitions during 2011, non-cash amortization expense increased to $6.1 million ($3.8 million after tax) in the fourth quarter of 2011 compared to $4.1 million ($2.6 million after tax) in 2010. Excluding the non-cash amortization expense and previously noted adjustments in each period, diluted net earnings per share were $0.31 in the fourth quarter of 2011 and $0.29 in 2010.
Fourth quarter 2011 net earnings per share were also impacted by transaction costs of $1.5 million ($0.9 million after tax or $0.01 per share), a higher effective state tax rate, and an increase in fully diluted outstanding shares between quarters.
Cash flow provided by operations in the fourth quarter of 2011 was $43.7 million compared to $50.4 million in the same quarter in 2010. Included in operating cash flows were contingent purchase price payments of $3.5 million and $3.2 million, respectively, in 2011 and 2010. Excluding the impact of contingent purchase price payments, the $6.5 million decrease in operating cash flow between quarters was principally the result of an increase in the funding of accounts receivable in part associated with an increase in net revenue from new contracts and acquisitions.
Adjusted EBITDA increased 9.5% to $43.9 from $40.0 million in the same quarter in 2010. Adjusted EBITDA margin was 9.5% compared to 10.2% for the same quarter in 2010. The change in margin was primarily due to lower operating margins on new contracts associated with initial startup costs and higher provider costs. See "Non-GAAP Financial Measures Reconciliation" and "Adjusted EBITDA" below for the definitions of Adjusted EBITDA Margin and Adjusted EBITDA and its reconciliation to net earnings.
Fiscal 2011 Full Year Results
Revenue less provision in the year ended December 31, 2011 increased 14.9% to $1.75 billion from $1.52 billion in fiscal 2010. Same contract revenue contributed 4.0%, acquisitions contributed 5.1%, and new contracts, net of terminations contributed 5.9% of the increase in year-over-year growth in net revenue less provision.
Same contract revenue less provision increased 4.6% to $1.36 billion from $1.30 billion in 2010. Increases in estimated collections on fee for service visits of 5.2% provided approximately 3.8% of same contract growth between periods. Fee for service volume growth increased 2.5%, which contributed 1.9% of same contract growth between years. Declines in contract and other revenue, primarily associated with our military and locum tenens divisions, constrained same contract growth by 1.0%. Acquisitions contributed $76.8 million of growth between years while net new contract revenue increased by $88.9 million.
Reported net earnings were $65.5 million, or $0.98 diluted net earnings per share in 2011, compared to $6.8 million, or $0.11 diluted net earnings per share, in 2010. Financial results for 2011 included an increase in discounted carrying value of prior year professional liability reserves of $5.3 million ($3.2 million after tax), contingent purchase expense of $13.6 million ($8.3 million after tax), and a loss on the refinancing of debt of $6.0 million ($3.6 million after tax), totaling $24.9 million on a pre-tax basis ($15.1 million after tax). Excluding these adjustments, net earnings were $80.6 million and diluted net earnings per share were $1.21 for the year. Financial results for 2010 included a reduction of professional liability reserves related to prior years of $7.2 million ($4.4 million after tax), contingent purchase expense of $13.3 million ($8.1 million after tax), an impairment charge of $50.3 million ($49.7 million after tax), and costs associated with the Company's bond redemption of $18.4 million ($11.2 million after tax), totaling $74.8 million on a pre-tax basis ($64.7 million after tax). Excluding these adjustments, net earnings were $71.5 million and diluted net earnings per share were $1.11 in 2010.
As a result of the acquisitions completed in both 2010 and 2011, non-cash amortization expense increased to $17.8 million ($11.1 million after tax) in 2011 compared to $14.4 million ($9.3 million after tax) in 2010. Excluding the non-cash amortization expense and previously noted adjustments in each fiscal year, diluted net earnings per share were $1.38 in 2011 and $1.25 in 2010.
Fiscal 2011 net earnings per share were also impacted by transaction costs of $4.1 million ($2.5 million after tax or $0.04 per share) compared to $0.8 million ($0.5 million after tax or $0.01 per share) in 2010, a higher effective state tax rate, and an increase in fully diluted outstanding shares between years.
Cash flow provided by operations in 2011 was $98.8 million compared to $109.9 million in 2010. Included in operating cash flow were contingent purchase price payments of $15.5 million and $4.1 million, respectively, in 2011 and 2010. Excluding the impact of contingent purchase price payments, the $0.4 million increase in operating cash flow was principally the result of improved profitability, absence of cash costs associated with the bond redemption in 2010 and reduced interest payments during 2011, offset by an increase in accounts receivable funding and tax payments between periods. Included in operating cash flow in 2010 were $15.1 million of cash costs associated with the bond redemption, including $2.8 million of accrued interest payments on bonds that were redeemed. During 2011, total net cash used for acquisitions, including contingent payments reported in operating cash flow, was $141.3 million compared to $56.4 million for the same period in 2010.
Adjusted EBITDA increased 13.4% to $188.5 million from $166.3 million in 2010 and Adjusted EBITDA margin was 10.8% compared to 10.9% in 2010. See "Non-GAAP Financial Measures Reconciliation" and "Adjusted EBITDA" below for the definition of Adjusted EBITDA and its reconciliation to net earnings.
As of December 31, 2011, the Company had cash and cash equivalents of $9.9 million and $200.0 million of available borrowings under a revolving credit facility (without giving effect to $6.6 million of undrawn letters of credit). The Company's total outstanding debt was $420.0 million, including $25.0 million outstanding under its revolving credit facility, which reflected $2.5 million of term debt payments and a $34.5 million reduction of outstanding revolver borrowings during the fourth quarter of 2011.
Conference Call
As previously announced, TeamHealth will hold a conference call tomorrow, February 8, to discuss its fiscal fourth quarter and full-year 2011 results at 8:30 a.m. (Eastern Standard Time). The conference call can be accessed live over the phone by dialing
1-877-941-1427, or for international callers, 1-480-629-9664. A replay will be available one hour after the call and can be accessed by dialing 1-877-870-5176, or for international callers, 1-858-384-5517. The passcode for the live call and the replay is 4509237. The replay will be available until February 15, 2012.
Interested investors and other parties may also listen to a simultaneous webcast of the conference call by logging onto the Investor Relations section of the Company's website at www.teamhealth.com. The on-line replay will remain available for a limited time beginning immediately following the call in the Investor Relations section of the Company's website at www.teamhealth.com.
To learn more about TeamHealth, please visit the company's Web site at www.teamhealth.com. TeamHealth uses its Web site as a channel of distribution for material Company information. Financial and other material information regarding TeamHealth is routinely posted on the Company's Web site and is readily accessible.
About TeamHealth
TeamHealth (Knoxville, Tenn.) (NYSE: TMH) was founded in 1979 and has become one of the largest suppliers of outsourced healthcare professional staffing and administrative services to hospitals and other healthcare providers in the United States. Through its six principal service lines located in 15 regional sites, TeamHealth's more than 7,100 affiliated healthcare professionals provide emergency medicine, hospital medicine, anesthesia, and pediatric staffing and management services to more than 730 civilian and military hospitals, clinics, and physician groups in 47 states. For more information about TeamHealth, visit www.teamhealth.com.
Forward Looking Statements
Statements and information contained herein that are not historical facts and that reflect the current view of Team Health Holdings, Inc. (the "Company") about future events and financial performance are hereby identified as "forward looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Some of these statements can be identified by terms and phrases such as "anticipate," "believe," "intend," "estimate," "expect," "continue," "could," "should," "may," "plan," "project," "predict" and similar expressions. The Company cautions that such "forward looking statements," including without limitation, those relating to the Company's future business prospects, revenue, working capital, professional liability expense, liquidity, capital needs, interest costs and income, wherever they occur in this or in other statements attributable to the Company, are necessarily estimates reflecting the judgment of the Company's senior management and involve a number of risks and uncertainties that could cause actual results to differ materially from those suggested by the "forward looking statements." Factors that could cause our actual results to differ materially from those expressed or implied in such forward-looking statements include but are not limited to current or future government regulation of the healthcare industry, exposure to professional liability lawsuits and governmental agency investigations, the adequacy of insurance coverage and insurance reserves, as well as those factors detailed under the caption "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" in the Company's most recent annual report on Form 10-K and the most recent quarterly report on Form 10-Q filed with the Securities and Exchange Commission. The Company's "forward looking statements" speak only as of the date hereof and the Company disclaims any intent or obligation to update "forward looking statements" herein to reflect changed assumptions, the occurrence of unanticipated events, or changes to future operating results over time.
Non-GAAP Financial Measures Reconciliation
In this release we refer to Adjusted EBITDA and Adjusted EBITDA margin, which are financial measures that are calculated and presented on the basis of methodologies other than in accordance with generally accepted accounting principles in the United States of America ("GAAP"). Adjusted EBITDA is defined as net earnings before interest expense, taxes, depreciation and amortization, as further adjusted to exclude the non-cash items and the other adjustments shown in the table under "Adjusted EBITDA" below. Adjusted EBITDA margin represents Adjusted EBITDA divided by net revenues less provision for uncollectibles. For a reconciliation of Adjusted EBITDA to the most directly comparable GAAP measure, we refer you to the table under "Adjusted EBITDA".
Team Health Holdings, Inc. Consolidated Balance Sheets |
|||
As of |
|||
2010 |
2011 |
||
(In thousands) |
|||
Assets |
|||
Current Assets: |
|||
Cash and cash equivalents |
$ 30,337 |
$ 9,855 |
|
Accounts receivable, less allowance for uncollectibles of $194,833 and $265,293 in 2010 and 2011, respectively |
241,238 |
307,874 |
|
Prepaid expenses and other current assets |
21,211 |
24,021 |
|
Receivables under insured programs |
15,492 |
14,129 |
|
Income tax receivable |
2,179 |
1,438 |
|
Total current assets |
310,457 |
357,317 |
|
Investments of insurance subsidiary |
87,781 |
94,300 |
|
Property and equipment, net |
35,159 |
34,674 |
|
Other intangibles, net |
60,866 |
101,910 |
|
Goodwill |
174,439 |
232,215 |
|
Deferred income taxes |
45,791 |
36,188 |
|
Receivables under insured programs |
28,639 |
31,581 |
|
Other |
38,706 |
40,082 |
|
$ 781,838 |
$ 928,267 |
||
Liabilities and shareholders' (deficit) equity |
|||
Current liabilities: |
|||
Accounts payable |
$ 18,556 |
$ 22,356 |
|
Accrued compensation and physician payable |
131,043 |
153,674 |
|
Other accrued liabilities |
106,824 |
109,649 |
|
Current maturities of long-term debt |
4,250 |
35,000 |
|
Deferred income taxes |
38,438 |
38,068 |
|
Total current liabilities |
299,111 |
358,747 |
|
Long-term debt, less current maturities |
399,500 |
385,000 |
|
Other non-current liabilities |
151,980 |
167,120 |
|
Shareholders' (deficit) equity: |
|||
Common stock ($0.01 par value; 100,000 shares authorized and 64,489 and 65,589 shares issued and outstanding at December 31, 2010 and 2011, respectively) |
645 |
656 |
|
Additional paid-in capital |
522,992 |
541,216 |
|
Accumulated deficit |
(593,295) |
(527,774) |
|
Accumulated other comprehensive earnings |
905 |
3,302 |
|
Shareholders' (deficit) equity |
(68,753) |
17,400 |
|
$ 781,838 |
$ 928,267 |
||
Team Health Holdings, Inc. Consolidated Statements of Operations |
|||
Three Months Ended December 31, |
|||
2010 |
2011 |
||
(In thousands, except per share data) |
|||
Net revenues |
$ 692,787 |
$ 846,635 |
|
Provision for uncollectibles |
299,349 |
384,601 |
|
Net revenues less provision for uncollectibles |
393,438 |
462,034 |
|
Cost of services rendered (exclusive of depreciation and amortization shown separately below) |
|||
Professional service expenses |
304,846 |
362,484 |
|
Professional liability costs |
13,169 |
16,464 |
|
General and administrative expenses (includes contingent purchase compensation expense of $3,893 and $5,774 in 2010 and 2011, respectively |
42,587 |
47,275 |
|
Other income |
(582) |
(974) |
|
Impairment of intangibles |
48,797 |
— |
|
Depreciation |
2,905 |
3,044 |
|
Amortization |
4,052 |
6,116 |
|
Interest expense, net |
4,615 |
3,581 |
|
Loss on extinguishment of debt |
2,261 |
— |
|
Transaction costs |
122 |
1,496 |
|
(Loss) earnings before income taxes |
(29,334) |
22,548 |
|
Provision for income taxes |
6,697 |
9,245 |
|
Net (loss) earnings |
$ (36,031) |
$ 13,303 |
|
Three Months Ended December 31, |
|||
2010 |
2011 |
||
Net (loss) earnings per share |
|||
Basic |
$ (0.56) |
$ 0.20 |
|
Diluted |
$ (0.56) |
$ 0.20 |
|
Weighted average shares outstanding |
|||
Basic |
64,274 |
65,412 |
|
Diluted |
64,274 |
67,075 |
|
Team Health Holdings, Inc. Consolidated Statements of Operations |
|||
Year Ended December 31, |
|||
2010 |
2011 |
||
(In thousands, except per share data) |
|||
Net revenues |
$ 2,671,374 |
$ 3,141,678 |
|
Provision for uncollectibles |
1,152,110 |
1,396,350 |
|
Net revenues less provision for uncollectibles |
1,519,264 |
1,745,328 |
|
Cost of services rendered (exclusive of depreciation and amortization shown separately below) |
|||
Professional service expenses |
1,170,208 |
1,348,255 |
|
Professional liability costs |
46,356 |
65,982 |
|
General and administrative expenses (includes contingent purchase compensation expense of $13,311 and $13,575 in 2010 and 2011, respectively) |
149,122 |
169,147 |
|
Other (income) expenses |
(1,017) |
242 |
|
Impairment of intangibles |
50,293 |
— |
|
Depreciation |
11,503 |
12,208 |
|
Amortization |
14,416 |
17,756 |
|
Interest expense, net |
20,552 |
12,782 |
|
Loss on extinguishment and refinancing of debt |
17,122 |
6,022 |
|
Transaction costs |
843 |
4,149 |
|
Earnings before income taxes |
39,866 |
108,785 |
|
Provision for income taxes |
33,065 |
43,264 |
|
Net earnings |
$ 6,801 |
$ 65,521 |
|
Year Ended December 31, |
|||
2010 |
2011 |
||
Net earnings per share |
|||
Basic |
$ .11 |
$ 1.01 |
|
Diluted |
$ .11 |
$ 0.98 |
|
Weighted average shares outstanding |
|||
Basic |
64,177 |
65,041 |
|
Diluted |
64,641 |
66,580 |
|
Team Health Holdings, Inc. Consolidated Statements of Cash Flows |
|||
Three Months Ended December 31, |
|||
2010 |
2011 |
||
(In thousands) |
|||
Operating activities |
|||
Net (loss) earnings |
$ (36,031) |
$ 13,303 |
|
Adjustments to reconcile net (loss) earnings: |
|||
Depreciation |
2,905 |
3,044 |
|
Amortization |
4,052 |
6,116 |
|
Amortization of deferred financing costs |
480 |
198 |
|
Equity based compensation expense |
762 |
1,349 |
|
Provision for uncollectibles |
299,349 |
384,601 |
|
Impairment of intangibles |
48,797 |
— |
|
Deferred income taxes |
4,400 |
10 |
|
Loss on extinguishment of debt |
978 |
— |
|
Loss on disposal of equipment |
1 |
— |
|
Loss on assets held for sale |
67 |
— |
|
Equity in joint venture income |
1,390 |
1,174 |
|
Changes in operating assets and liabilities, net of acquisitions: |
|||
Accounts receivable |
(281,157) |
(392,642) |
|
Prepaids and other assets |
3,028 |
3,826 |
|
Income tax accounts |
(10,433) |
669 |
|
Accounts payable |
2,523 |
6,957 |
|
Accrued compensation and physician payable |
9,833 |
12,488 |
|
Other accrued liabilities |
(655) |
(488) |
|
Contingent purchase liabilities |
683 |
2,296 |
|
Professional liability reserves |
(542) |
754 |
|
Net cash provided by operating activities |
50,430 |
43,655 |
|
Investing activities |
|||
Purchases of property and equipment |
(4,625) |
(5,925) |
|
Cash paid for acquisitions, net |
(662) |
— |
|
Purchases of investments at insurance subsidiary |
(27,534) |
(26,843) |
|
Proceeds from investments at insurance subsidiary |
34,228 |
25,558 |
|
Net cash provided by (used in) investing activities |
1,407 |
(7,210) |
|
Financing activities |
|||
Payments on notes payable |
(1,063) |
(2,500) |
|
Payments on 11.25% senior subordinated notes |
(45,523) |
— |
|
Proceeds from revolving credit facility |
— |
154,500 |
|
Payments on revolving credit facility |
— |
(189,000) |
|
Payments of financing costs |
— |
(520) |
|
Proceeds from exercise of stock options |
56 |
940 |
|
Tax benefit from exercise of stock options |
— |
54 |
|
Proceeds from issuance of common stock under stock purchase plans |
385 |
922 |
|
Net cash used in provided by financing activities |
(46,145) |
(35,604) |
|
Increase in cash and cash equivalents |
5,692 |
841 |
|
Cash and cash equivalents, beginning of period |
24,645 |
9,014 |
|
Cash and cash equivalents, end of period |
$ 30,337 |
$ 9,855 |
|
Supplemental cash flow information: |
|||
Interest paid |
$ 6,420 |
$ 3,617 |
|
Taxes paid |
$ 12,934 |
$ 8,663 |
|
Team Health Holdings, Inc. Consolidated Statements of Cash Flows |
|||
Year Ended December 31, |
|||
2010 |
2011 |
||
(In thousands) |
|||
Operating activities |
|||
Net earnings |
$ 6,801 |
$ 65,521 |
|
Adjustments to reconcile net earnings: |
|||
Depreciation |
11,503 |
12,208 |
|
Amortization |
14,416 |
17,756 |
|
Amortization of deferred financing costs |
2,001 |
1,313 |
|
Equity based compensation expense |
2,104 |
4,053 |
|
Provision for uncollectibles |
1,152,110 |
1,396,350 |
|
Impairment of intangibles |
50,293 |
— |
|
Deferred income taxes |
7,070 |
7,886 |
|
Loss on extinguishment and refinancing of debt |
4,815 |
1,654 |
|
Loss on disposal of equipment |
23 |
253 |
|
Loss on assets held for sale |
67 |
— |
|
Equity in joint venture income |
(492) |
(1,057) |
|
Changes in operating assets and liabilities, net of acquisitions: |
|||
Accounts receivable |
(1,150,878) |
(1,447,870) |
|
Prepaids and other assets |
(8,029) |
3,428 |
|
Income tax accounts |
(4,999) |
605 |
|
Accounts payable |
787 |
3,629 |
|
Accrued compensation and physician payable |
9,158 |
21,408 |
|
Contingent purchase liabilities |
9,249 |
(1,918) |
|
Other accrued liabilities |
(1,201) |
3,384 |
|
Professional liability reserves |
5,068 |
10,196 |
|
Net cash provided by operating activities |
109,866 |
98,799 |
|
Investing activities |
|||
Purchases of property and equipment |
(11,898) |
(11,977) |
|
Cash paid for acquisitions, net |
(52,368) |
(125,828) |
|
Purchases of investments at insurance subsidiary |
(79,460) |
(88,561) |
|
Proceeds from investments at insurance subsidiary |
78,372 |
84,866 |
|
Other investing activities |
5 |
90 |
|
Net cash used in investing activities |
(65,349) |
(141,410) |
|
Financing activities |
|||
Payments on notes payable |
(4,250) |
(408,750) |
|
Proceeds on notes payable |
— |
400,000 |
|
Payments on 11.25% senior subordinated notes |
(203,025) |
— |
|
Proceeds from sale of common stock |
21,762 |
— |
|
Proceeds from revolving credit facility |
109,800 |
269,000 |
|
Payments on revolving credit facility |
(109,800) |
(244,000) |
|
Payments of financing costs |
— |
(8,303) |
|
Stock issuance costs |
— |
(491) |
|
Proceeds from the issuance of common stock under stock purchase plans |
385 |
1,794 |
|
Proceeds from exercise of stock options |
617 |
12,825 |
|
Tax benefit from exercise of stock options |
— |
54 |
|
Net cash (used in) provided by financing activities |
(184,511) |
22,129 |
|
Decrease in cash and cash equivalents |
(139,994) |
(20,482) |
|
Cash and cash equivalents, beginning of year |
170,331 |
30,337 |
|
Cash and cash equivalents, end of year |
$ 30,337 |
$ 9,855 |
|
Supplemental cash flow information: |
|||
Interest paid |
$ 23,316 |
$ 14,251 |
|
Taxes paid |
$ 31,246 |
$ 34,573 |
|
Team Health Holdings, Inc. |
|
Adjusted EBITDA |
|
We present Adjusted EBITDA as a supplemental measure of our performance. We define Adjusted EBITDA as net earnings before interest expense, taxes, depreciation and amortization, as further adjusted to exclude the non-cash items and the other adjustments shown in the table below. We present Adjusted EBITDA because we believe it assists investors and analysts in comparing our performance across reporting periods on a consistent basis by excluding items that we do not believe are indicative of our core operating performance.
Adjusted EBITDA is not a measurement of financial performance or liquidity under generally accepted accounting principles. In evaluating our performance as measured by Adjusted EBITDA, management recognizes and considers the limitations of this measure. Adjusted EBITDA does not reflect certain cash expenses that we are obligated to make, and although depreciation and amortization are non-cash charges, assets being depreciated and amortized will often have to be replaced in the future, and Adjusted EBITDA does not reflect any cash requirements for such replacements. In addition, other companies in our industry may calculate Adjusted EBITDA differently than we do or may not calculate it at all, limiting its usefulness as a comparative measure. Because of these limitations, Adjusted EBITDA should not be considered in isolation or as a substitute for net income, operating income, cash flows from operating, investing or financing activities, or any other measure calculated in accordance with generally accepted accounting principles.
The following table sets forth a reconciliation of net earnings to Adjusted EBITDA.
Year Ended December 31, |
Three Months |
||||
2010 |
2011 |
2010 |
2011 |
||
(In thousands) |
|||||
Net earnings (loss) |
$ 6,801 |
$ 65,521 |
$ (36,031) |
$ 13,303 |
|
Interest expense, net |
20,552 |
12,782 |
4,615 |
3,581 |
|
Provision for income taxes |
33,065 |
43,264 |
6,697 |
9,245 |
|
Depreciation |
11,503 |
12,208 |
2,905 |
3,044 |
|
Amortization |
14,416 |
17,756 |
4,052 |
6,116 |
|
Impairment of intangibles(a) |
50,293 |
— |
48,797 |
— |
|
Other expenses (income)(b) |
(1,017) |
242 |
(582) |
(974) |
|
Loss on extinguishment and refinancing of debt(c) |
17,122 |
6,022 |
2,261 |
— |
|
Contingent purchase expense(d) |
13,311 |
13,575 |
3,893 |
5,774 |
|
Transaction costs(e) |
843 |
4,149 |
122 |
1,496 |
|
Equity based compensation expense(f) |
2,104 |
4,053 |
762 |
1,349 |
|
Insurance subsidiary interest income |
2,444 |
2,244 |
619 |
491 |
|
Professional liability loss reserve adjustments associated with prior years |
(7,219) |
5,345 |
— |
— |
|
Severance and other charges |
2,053 |
1,378 |
1,937 |
444 |
|
Adjusted EBITDA |
$ 166,271 |
$ 188,539 |
$ 40,047 |
$ 43,869 |
|
(a) Includes impairment of goodwill of $48,797 and $1,496 for impairment of intangibles for the year ended December 31, 2010.
(b) Reflects gain or loss on sale of assets, realized gains on investments, and changes in the fair value of investments associated with the Company's non-qualified retirement plan.
(c) For 2010, reflects the loss on the redemption of the 11.25% Notes, including write-off of deferred financing costs of $4,815. For 2011, reflects the write-off of deferred financing costs of $1,654 from the previous term loan as well as certain fees and expenses associated with the 2011 debt refinancing.
(d) Reflects expense recognized for estimated future contingent payments associated with acquisitions.
(e) Reflects expenses associated with acquisition transaction fees.
(f) Reflects costs related to options and restricted shares granted under the Team Health Holdings, Inc. 2009 Stock Incentive Plan.
Team Health Holdings, Inc. |
|
Revenue Analysis |
|
The components of net revenue less provision for uncollectibles includes revenue from contracts that have been in effect for prior periods (same contracts) and from net new and acquired contracts during the periods, as set forth in the table below:
Three Months Ended December 31, |
|||||
2010 |
2011 |
% Change |
Contribution to |
||
(In thousands) |
|||||
Same contracts: |
|||||
Fee for service revenue |
$ 263,202 |
$ 279,770 |
6.3 % |
4.2 % |
|
Contract and other revenue |
97,323 |
94,620 |
(2.8) |
(0.7) |
|
Total same contracts |
360,525 |
374,390 |
3.8 |
3.5 |
|
New contracts, net of terminations: |
|||||
Fee for service revenue |
16,790 |
34,849 |
107.6 |
4.6 |
|
Contract and other revenue |
16,123 |
21,970 |
36.3 |
1.5 |
|
Total new contracts, net of terminations |
32,913 |
56,819 |
72.6 |
6.1 |
|
Acquired contracts: |
|||||
Fee for service revenue |
— |
25,683 |
— |
6.5 |
|
Contract and other revenue |
— |
5,142 |
— |
1.3 |
|
Total acquired contracts |
— |
30,825 |
— |
7.8 |
|
Consolidated: |
|||||
Fee for service revenue |
279,992 |
340,302 |
21.5 |
15.3 |
|
Contract and other revenue |
113,446 |
121,732 |
7.3 |
2.1 |
|
Total net revenues less provision for uncollectibles |
$ 393,438 |
$ 462,034 |
17.4 % |
17.4 % |
|
The following table reflects the visits and procedures included within fee for service revenues described in the table above:
Three Months Ended December 31 |
|||
2010 |
2011 |
||
(In thousands) |
|||
Fee for service visits and procedures: |
|||
Same contract |
1,977 |
1,987 |
|
New and acquired contracts, net of terminations |
133 |
401 |
|
Total fee for service visits and procedures |
2,110 |
2,388 |
|
Team Health Holdings, Inc. |
|
Revenue Analysis |
|
The components of net revenue less provision for uncollectibles includes revenue from contracts that have been in effect for prior periods (same contracts) and from net new and acquired contracts during the periods, as set forth in the table below:
Year Ended December 31, |
||||||
2010 |
2011 |
% Change |
Contribution to |
|||
(In thousands) |
||||||
Same contracts: |
||||||
Fee for service revenue |
$ 952,502 |
$ 1,026,626 |
7.8 % |
4.9 % |
||
Contract and other revenue |
345,782 |
332,015 |
(4.0) |
(0.9) |
||
Total same contracts |
1,298,284 |
1,358,641 |
4.6 |
4.0 |
||
New contracts, net of terminations: |
||||||
Fee for service revenue |
90,867 |
155,325 |
70.9 |
4.2 |
||
Contract and other revenue |
97,716 |
122,181 |
25.0 |
1.6 |
||
Total new contracts, net of terminations |
188,583 |
277,506 |
47.2 |
5.9 |
||
Acquired contracts: |
||||||
Fee for service revenue |
25,460 |
91,256 |
258.4 |
4.3 |
||
Contract and other revenue |
6,937 |
17,925 |
158.4 |
0.7 |
||
Total acquired contracts |
32,397 |
109,181 |
237.0 |
5.1 |
||
Consolidated: |
||||||
Fee for service revenue |
1,068,829 |
1,273,207 |
19.1 |
13.5 |
||
Contract and other revenue |
450,435 |
472,121 |
4.8 |
1.4 |
||
Total net revenues less provision for uncollectibles |
$ 1,519,264 |
$ 1,745,328 |
14.9 % |
14.9 % |
||
The following table reflects the visits and procedures included within fee for service revenues described in the table above:
Year Ended December 31, |
|||
2010 |
2011 |
||
(In thousands) |
|||
Fee for service visits and procedures: |
|||
Same contract |
7,178 |
7,355 |
|
New and acquired contracts, net of terminations |
1,000 |
1,792 |
|
Total fee for service visits and procedures |
8,178 |
9,147 |
|
SOURCE Team Health Holdings Inc.
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article