Attached files
file | filename |
---|---|
8-K - CURRENT REPORT OF MATERIAL EVENTS OR CORPORATE CHANGES - TENET HEALTHCARE CORP | a12-5965_18k.htm |
Exhibit 99.1
Tenet Reports Fourth Quarter 2011 Results
4.6 Percent Increase in Adjusted EBITDA
5.4 Percent Increase in Net Operating Revenue
Company Raises 2012 Outlook for Adjusted EBITDA
DALLAS February 28, 2012 Tenet Healthcare Corporation (NYSE:THC) today reported Adjusted EBITDA of $294 million for the fourth quarter ended December 31, 2011, an increase of $13 million, or 4.6 percent, compared to $281 million for the fourth quarter of 2010. The Adjusted EBITDA margin in the quarter was 13.2 percent, compared to 13.3 percent in the fourth quarter of 2010.
In the fourth quarter of 2011, the Company reported a net loss attributable to common shareholders of $76 million, or a loss of $0.17 per diluted share, compared to income of $74 million, or $0.14 per diluted share, in the fourth quarter of 2010. These results included a $117 million pre-tax loss from early extinguishment of debt incurred in relation to Tenets strategy to extend debt maturities and reduce future interest expense. Excluding impairment, litigation and investigation costs, loss from early extinguishment of debt, and valuation tax adjustments from both fourth quarters, income from continuing operations, net of tax, was $42 million, or $0.10 per diluted share, compared to $43 million, or $0.08 per diluted share, in the fourth quarter of 2010.
We recorded our eighth consecutive year of growth in Adjusted EBITDA which grew to $1.145 billion in 2011, a 9.0 percent increase over 2010, said Trevor Fetter, president and chief executive officer. The growth would have been even stronger had we been able to close some of the favorable payer settlements we have been working on for a number of months. Because the settlements remain likely, we are raising our 2012 Outlook for Adjusted EBITDA to a new range of $1.225 billion to $1.350 billion. We also recorded our fifth consecutive quarter of growth in adjusted admissions which grew by 1.3 percent. The favorable growth in patient volumes, combined with strong pricing growth, enabled us to achieve a 5.4 percent increase in net operating revenues in the quarter.
Discussion of Results (Percentage changes compare Q411 to Q410, unless otherwise noted.)
Adjusted admissions increased by 1.3 percent. Admissions increased by 0.3 percent, and paying admissions were flat. Emergency Departments visits increased by 3.1 percent, and there was a 3.3 percent increase in admissions through our Emergency Departments. Total surgeries increased by 3.2 percent with inpatient surgeries declining by 3.1 percent and outpatient surgeries increasing by 7.6 percent.
Net operating revenues were $2.226 billion, an increase of $115 million, or 5.4 percent, compared to net operating revenues of $2.111 billion in the fourth quarter of 2010. As a result of the Companys early adoption of a new accounting standard, net operating revenues are now reported after a deduction for the provision for doubtful accounts. Under the Companys prior reporting standard, net operating revenues would have been $2.411 billion, an increase of 4.8 percent, compared to $2.301 billion in the fourth quarter of 2010.
Net patient revenue per adjusted admission was $11,633, an increase of 2.3 percent, compared to $11,370 in the fourth quarter of 2010. This pricing increase reflects improved terms in our contracts with commercial managed care payers, partially offset by an adverse shift in payer mix.
Selected operating expenses, which is defined as the sum of salaries, wages and benefits, supplies and other operating expenses, increased by 6.5 percent on a per adjusted patient day basis in the fourth quarter of 2011. The increase is primarily due to annual merit increases, an increase in the number of physicians we employ, and higher health benefit costs for our employees. The comparison to last years fourth quarter was made more challenging by a $10 million favorable adjustment in that quarter related to the estimated recovery of payroll taxes paid in prior years on behalf of medical residents. Selected operating expenses were also adversely impacted by lower
interest rates at quarter-end which contributed $14 million of increased expense between the fourth quarter of 2011 and 2010. Although claims experience for both malpractice and workers compensation expense continue to be favorable, lower interest rates increased the balances of these discounted liabilities. Supply costs were well-controlled, declining by $3 million, and were flat on a per adjusted patient day basis. Excluding the expenses from additional physician employment, the favorable payroll tax adjustment in the 2010 quarter, and expenses related to lower interest rates, the 6.5 percent increase in selected expenses per adjusted patient day would have been 4.4 percent.
Bad debt expense was $185 million, a decline of 2.6 percent, as compared to $190 million in the fourth quarter of 2010. Bad debt expense as a percent of revenues before provision for doubtful accounts declined to 7.7 percent, a decline of 60 basis points compared to 8.3 percent in the fourth quarter of 2010. The improvement in bad debt expense primarily was due to favorable adjustments related to updates to our estimates of collection rates in the fourth quarter of 2011 compared to unfavorable adjustments in the fourth quarter of 2010. The change in bad debt expense also was impacted favorably by deterioration in the age of managed care receivables in the fourth quarter of 2010 that did not occur in the fourth quarter of 2011.
Cash and cash equivalents were $113 million at December 31, 2011, a decrease of $72 million from $185 million at September 30, 2011. Cash used in the fourth quarter of 2011 included $178 million to repurchase 40.3 million shares of the Companys common stock and $28 million for the purchase of five outpatient centers and certain assets related to acquired physician practices. Capital expenditures were $177 million in the fourth quarter of 2011, compared to $196 million in the fourth quarter of 2010. As of December 31, 2011, the Company had an outstanding balance of $80 million on its credit line.
Through December 31, 2011, the Company repurchased an aggregate total of 75.8 million shares of common stock since announcing its $400 million share repurchase program in May, 2011. These 75.8 million repurchased shares represent 15.5 percent of outstanding common shares at the time the program was initiated. The average repurchase price was $4.94 per share for a total expenditure of approximately $374 million. At December 31, 2011, there were 415 million shares of common stock outstanding. The full $400 million common stock repurchase program was completed in January 2012. In total, 81.1 million shares, or 17 percent of our outstanding shares, were repurchased at an average price of $4.94.
Outlook for Adjusted EBITDA
Tenet raised its 2012 Outlook for Adjusted EBITDA to a new range of $1.225 billion to $1.350 billion. Other than expected outpatient acquisitions, the Companys 2012 Outlook represents purely organic growth.
Adjusted EBITDA in the first quarter of 2012 is expected to comprise approximately one-fifth of the Companys total Adjusted EBITDA for the year. This reflects the expectation that the approximately $140 million in state provider fees will be recognized in the second half of the year. In addition, the expected ramp up of Tenets strategic initiatives, including cost efficiencies related to the Medicare Performance Initiative and incremental outpatient acquisitions, are expected to make more significant contributions to earnings in the second half of the year.
Tenet reconfirmed its 2013 Outlook range for Adjusted EBITDA of $1.335 billion to $1.535 billion. The 2015 Outlook range for Adjusted EBITDA, which includes the increased coverage of the uninsured pursuant to the Affordable Care Act, was reconfirmed at $1.75 billion to $2.25 billion.
Tenets statements on outlook constitute forward-looking information and are subject to the qualifications set forth at the end of this release.
Managements Webcast Discussion of Fourth Quarter Results
Tenet management will discuss fourth quarter 2011 results on a webcast scheduled for 10:00 AM (ET) on February 28, 2012. This webcast may be accessed through Tenets website at www.tenethealth.com/investors. A set of slides that management intends to refer to on the call will be posted to the Companys website at shortly before the start of the webcast.
Additional information regarding Tenets quarterly results of operations, including detailed tabular operational data, is contained in its Form 10-K report, which will be filed with the Securities and Exchange Commission and posted on the Tenet investor relations website before todays 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 premier health care services company, operates 50 hospitals, 99 free-standing outpatient centers and Conifer Health Solutions, a leader in business process solutions for health care providers that serves over 250 hospital and health care entities nationwide. Tenets 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: Rick Black (469) 893-2647 |
|
Investors: Thomas Rice (469) 893-2522 |
Rick.Black@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, 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 the factors disclosed under Forward Looking Statements and Risk Factors in our Form 10-K for the year ended December 31, 2011, 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 earnings release and the attachments is as of February 28, 2012. The Company assumes no obligation to update forward-looking statements contained in this earnings release or the attachments as a result of new information or future events or developments.
Tenet uses its company website to provide important information to investors about the company including the posting of important announcements regarding financial performance and corporate developments.
TENET HEALTHCARE CORPORATION
CONSOLIDATED OPERATIONS DATA
(Unaudited)
|
|
Three Months Ended December 31, |
| ||||||||||
(Dollars in millions except per share amounts) |
|
2011 |
|
% |
|
2010 |
|
% |
|
Change |
| ||
|
|
|
|
|
|
|
|
|
|
|
| ||
Net operating revenues |
|
|
|
|
|
|
|
|
|
|
| ||
Revenues before provision for doubtful accounts |
|
$ |
2,411 |
|
|
|
$ |
2,301 |
|
|
|
4.8 |
% |
Less provision for doubtful accounts |
|
185 |
|
|
|
190 |
|
|
|
(2.6 |
)% | ||
Net operating revenues |
|
2,226 |
|
100.0 |
% |
2,111 |
|
100.0 |
% |
5.4 |
% | ||
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
| ||
Salaries, wages and benefits |
|
1,029 |
|
46.2 |
% |
967 |
|
45.8 |
% |
6.4 |
% | ||
Supplies |
|
391 |
|
17.6 |
% |
394 |
|
18.7 |
% |
(0.8 |
)% | ||
Other operating expenses, net |
|
517 |
|
23.2 |
% |
469 |
|
22.2 |
% |
10.2 |
% | ||
Electronic Health Records Incentives |
|
(5 |
) |
(0.2 |
)% |
0 |
|
|
% |
|
% | ||
Depreciation and amortization |
|
105 |
|
4.7 |
% |
101 |
|
4.8 |
% |
4.0 |
% | ||
Impairment of long-lived assets and goodwill, and restructuring charges, net |
|
9 |
|
0.4 |
% |
9 |
|
0.4 |
% |
|
| ||
Litigation and investigation costs |
|
31 |
|
1.4 |
% |
6 |
|
0.3 |
% |
|
| ||
Operating income |
|
149 |
|
6.7 |
% |
165 |
|
7.8 |
% |
|
| ||
Interest expense |
|
(100 |
) |
|
|
(101 |
) |
|
|
|
| ||
Loss from early extinguishment of debt |
|
(117 |
) |
|
|
(2 |
) |
|
|
|
| ||
Income (loss) from continuing operations, before income taxes |
|
(68 |
) |
|
|
62 |
|
|
|
|
| ||
Income tax benefit (expense) |
|
12 |
|
|
|
(2 |
) |
|
|
|
| ||
Income (loss) from continuing operations, before discontinued operations |
|
(56 |
) |
|
|
60 |
|
|
|
|
| ||
Discontinued operations: |
|
|
|
|
|
|
|
|
|
|
| ||
Income (loss) from operations |
|
(2 |
) |
|
|
15 |
|
|
|
|
| ||
Litigation and investigation costs |
|
(17 |
) |
|
|
|
|
|
|
|
| ||
Income tax benefit |
|
9 |
|
|
|
7 |
|
|
|
|
| ||
Income (loss) from discontinued operations |
|
(10 |
) |
|
|
22 |
|
|
|
|
| ||
Net income (loss) |
|
(66 |
) |
|
|
82 |
|
|
|
|
| ||
Less: Preferred stock dividends |
|
6 |
|
|
|
6 |
|
|
|
|
| ||
Less: Net income attributable to noncontrolling interests |
|
4 |
|
|
|
2 |
|
|
|
|
| ||
Net income (loss) attributable to Tenet Healthcare Corporation common shareholders |
|
$ |
(76 |
) |
|
|
$ |
74 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Amounts attributable to Tenet Healthcare Corporation common shareholders |
|
|
|
|
|
|
|
|
|
|
| ||
Income (loss) from continuing operations, net of tax |
|
$ |
(66 |
) |
|
|
$ |
52 |
|
|
|
|
|
Loss from discontinued operations, net of tax |
|
(10 |
) |
|
|
22 |
|
|
|
|
| ||
Net income (loss) attributable to Tenet Healthcare Corporation common shareholders |
|
$ |
(76 |
) |
|
|
$ |
74 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Earnings (loss) per share attributable to Tenet Healthcare Corporation common shareholders |
|
|
|
|
|
|
|
|
|
|
| ||
Basic |
|
|
|
|
|
|
|
|
|
|
| ||
Continuing operations |
|
$ |
(0.15 |
) |
|
|
$ |
0.11 |
|
|
|
|
|
Discontinued operations |
|
(0.02 |
) |
|
|
0.04 |
|
|
|
|
| ||
|
|
$ |
(0.17 |
) |
|
|
$ |
0.15 |
|
|
|
|
|
Diluted |
|
|
|
|
|
|
|
|
|
|
| ||
Continuing operations |
|
$ |
(0.15 |
) |
|
|
$ |
0.10 |
|
|
|
|
|
Discontinued operations |
|
(0.02 |
) |
|
|
0.04 |
|
|
|
|
| ||
|
|
$ |
(0.17 |
) |
|
|
$ |
0.14 |
|
|
|
|
|
Weighted average shares and dilutive securities outstanding (in thousands): |
|
|
|
|
|
|
|
|
|
|
| ||
Basic |
|
432,454 |
|
|
|
485,549 |
|
|
|
|
| ||
Diluted |
|
432,454 |
|
|
|
561,921 |
|
|
|
|
|
TENET HEALTHCARE CORPORATION
CONSOLIDATED OPERATIONS DATA
(Unaudited)
|
|
Year Ended December 31, |
| ||||||||||
(Dollars in millions except per share amounts) |
|
2011 |
|
% |
|
2010 |
|
% |
|
Change |
| ||
|
|
|
|
|
|
|
|
|
|
|
| ||
Net operating revenues |
|
|
|
|
|
|
|
|
|
|
| ||
Revenues before provision for doubtful accounts |
|
$ |
9,584 |
|
|
|
$ |
9,205 |
|
|
|
4.1 |
% |
Less provision for doubtful accounts |
|
730 |
|
|
|
738 |
|
|
|
(1.1 |
)% | ||
Net operating revenues |
|
8,854 |
|
100.0 |
% |
8,467 |
|
100.0 |
% |
4.6 |
% | ||
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
| ||
Salaries, wages and benefits |
|
4,082 |
|
46.1 |
% |
3,900 |
|
46.1 |
% |
4.7 |
% | ||
Supplies |
|
1,582 |
|
17.9 |
% |
1,577 |
|
18.6 |
% |
0.3 |
% | ||
Other operating expenses, net |
|
2,100 |
|
23.7 |
% |
1,940 |
|
22.9 |
% |
8.2 |
% | ||
Electronic Health Record Incentives |
|
(55 |
) |
(0.6 |
)% |
0 |
|
|
% |
|
% | ||
Depreciation and amortization |
|
413 |
|
4.7 |
% |
394 |
|
4.7 |
% |
4.8 |
% | ||
Impairment of long-lived assets and goodwill, and restructuring charges, net |
|
27 |
|
0.3 |
% |
10 |
|
0.1 |
% |
|
| ||
Litigation and investigation costs |
|
55 |
|
0.6 |
% |
12 |
|
0.1 |
% |
|
| ||
Operating income |
|
650 |
|
7.3 |
% |
634 |
|
7.5 |
% |
|
| ||
Interest expense |
|
(375 |
) |
|
|
(424 |
) |
|
|
|
| ||
Loss from early extinguishment of debt |
|
(117 |
) |
|
|
(57 |
) |
|
|
|
| ||
Investment earnings |
|
3 |
|
|
|
5 |
|
|
|
|
| ||
Income from continuing operations, before income taxes |
|
161 |
|
|
|
158 |
|
|
|
|
| ||
Income tax benefit (expense) |
|
(61 |
) |
|
|
977 |
|
|
|
|
| ||
Income from continuing operations, before discontinued operations |
|
100 |
|
|
|
1,135 |
|
|
|
|
| ||
Discontinued operations: |
|
|
|
|
|
|
|
|
|
|
| ||
Income (loss) from operations |
|
(22 |
) |
|
|
11 |
|
|
|
|
| ||
Impairment of long-lived assets and goodwill, and restructuring charges, net |
|
|
|
|
|
(1 |
) |
|
|
|
| ||
Litigation and investigation costs |
|
(17 |
) |
|
|
|
|
|
|
|
| ||
Income tax benefit |
|
33 |
|
|
|
7 |
|
|
|
|
| ||
Income (loss) from discontinued operations |
|
(6 |
) |
|
|
17 |
|
|
|
|
| ||
Net income |
|
94 |
|
|
|
1,152 |
|
|
|
|
| ||
Less: Preferred stock dividends |
|
24 |
|
|
|
24 |
|
|
|
|
| ||
Less: Net income attributable to noncontrolling interests |
|
12 |
|
|
|
9 |
|
|
|
|
| ||
Net income attributable to Tenet Healthcare Corporation common shareholders |
|
$ |
58 |
|
|
|
$ |
1,119 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Amounts attributable to Tenet Healthcare Corporation common shareholders |
|
|
|
|
|
|
|
|
|
|
| ||
Income from continuing operations, net of tax |
|
$ |
64 |
|
|
|
$ |
1,102 |
|
|
|
|
|
Income (loss) from discontinued operations, net of tax |
|
(6 |
) |
|
|
17 |
|
|
|
|
| ||
Net income attributable to Tenet Healthcare Corporation common shareholders |
|
$ |
58 |
|
|
|
$ |
1,119 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Earnings (loss) per share attributable to Tenet Healthcare Corporation common shareholders |
|
|
|
|
|
|
|
|
|
|
| ||
Basic |
|
|
|
|
|
|
|
|
|
|
| ||
Continuing operations |
|
$ |
0.13 |
|
|
|
$ |
2.28 |
|
|
|
|
|
Discontinued operations |
|
(0.01 |
) |
|
|
0.03 |
|
|
|
|
| ||
|
|
$ |
0.12 |
|
|
|
$ |
2.31 |
|
|
|
|
|
Diluted |
|
|
|
|
|
|
|
|
|
|
| ||
Continuing operations |
|
$ |
0.13 |
|
|
|
$ |
2.01 |
|
|
|
|
|
Discontinued operations |
|
(0.01 |
) |
|
|
0.03 |
|
|
|
|
| ||
|
|
$ |
0.12 |
|
|
|
$ |
2.04 |
|
|
|
|
|
Weighted average shares and dilutive securities outstanding (in thousands): |
|
|
|
|
|
|
|
|
|
|
| ||
Basic |
|
468,726 |
|
|
|
484,321 |
|
|
|
|
| ||
Diluted |
|
485,181 |
|
|
|
560,631 |
|
|
|
|
|
TENET HEALTHCARE CORPORATION
CONSOLIDATED BALANCE SHEET DATA
(Unaudited)
|
|
December 31, |
|
December 31, |
| ||
(Dollars in millions) |
|
2011 |
|
2010 |
| ||
ASSETS |
|
|
|
|
| ||
Current assets: |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
113 |
|
$ |
405 |
|
Accounts receivable, less allowance for doubtful accounts |
|
1,278 |
|
1,143 |
| ||
Inventories of supplies, at cost |
|
161 |
|
156 |
| ||
Income tax receivable |
|
7 |
|
22 |
| ||
Current portion of deferred income taxes |
|
418 |
|
282 |
| ||
Assets held for sale |
|
2 |
|
14 |
| ||
Other current assets |
|
378 |
|
289 |
| ||
Total current assets |
|
2,357 |
|
2,311 |
| ||
Investments and other assets |
|
156 |
|
164 |
| ||
Deferred income taxes, net of current portion |
|
374 |
|
627 |
| ||
Property and equipment, at cost, less accumulated depreciation and amortization |
|
4,350 |
|
4,304 |
| ||
Goodwill |
|
736 |
|
652 |
| ||
Other intangible assets, at cost, less accumulated amortization |
|
489 |
|
442 |
| ||
Total assets |
|
$ |
8,462 |
|
$ |
8,500 |
|
|
|
|
|
|
| ||
LIABILITIES AND EQUITY |
|
|
|
|
| ||
Current liabilities: |
|
|
|
|
| ||
Current portion of long-term debt |
|
$ |
66 |
|
$ |
67 |
|
Accounts payable |
|
760 |
|
720 |
| ||
Accrued compensation and benefits |
|
376 |
|
363 |
| ||
Professional and general liability reserves |
|
75 |
|
84 |
| ||
Accrued interest payable |
|
112 |
|
115 |
| ||
Accrued legal settlement costs |
|
64 |
|
8 |
| ||
Other current liabilities |
|
362 |
|
368 |
| ||
Total current liabilities |
|
1,815 |
|
1,725 |
| ||
Long-term debt, net of current portion |
|
4,294 |
|
3,997 |
| ||
Professional and general liability reserves |
|
337 |
|
383 |
| ||
Accrued legal settlement costs |
|
2 |
|
22 |
| ||
Other long-term liabilities |
|
506 |
|
554 |
| ||
Total liabilities |
|
6,954 |
|
6,681 |
| ||
Commitments and contingencies |
|
|
|
|
| ||
Redeemable noncontrolling interests in equity of consolidated subsidiaries |
|
16 |
|
|
| ||
Equity: |
|
|
|
|
| ||
Shareholders equity: |
|
|
|
|
| ||
Preferred stock |
|
334 |
|
334 |
| ||
Common stock |
|
27 |
|
27 |
| ||
Additional paid-in capital |
|
4,407 |
|
4,449 |
| ||
Accumulated other comprehensive loss |
|
(52 |
) |
(43 |
) | ||
Accumulated deficit |
|
(1,440 |
) |
(1,522 |
) | ||
Common stock in treasury, at cost |
|
(1,853 |
) |
(1,479 |
) | ||
Total shareholders equity |
|
1,423 |
|
1,766 |
| ||
Noncontrolling interests |
|
69 |
|
53 |
| ||
Total equity |
|
1,492 |
|
1,819 |
| ||
Total liabilities and equity |
|
$ |
8,462 |
|
$ |
8,500 |
|
TENET HEALTHCARE CORPORATION
CONSOLIDATED CASH FLOW DATA
(Unaudited)
|
|
Year Ended |
| ||||
(Dollars in millions) |
|
2011 |
|
2010 |
| ||
Net income |
|
$ |
94 |
|
$ |
1,152 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
| ||
Depreciation and amortization |
|
413 |
|
394 |
| ||
Provision for doubtful accounts |
|
730 |
|
740 |
| ||
Deferred income tax expense |
|
81 |
|
(952 |
) | ||
Stock-based compensation expense |
|
24 |
|
22 |
| ||
Impairment of long-lived assets and goodwill, and restructuring charges, net |
|
27 |
|
10 |
| ||
Fair market value adjustments related to interest rate swap and LIBOR cap agreements |
|
|
|
3 |
| ||
Amortization of debt discount and debt issuance costs |
|
30 |
|
31 |
| ||
Litigation and investigation costs |
|
55 |
|
12 |
| ||
Loss from early extinguishment of debt |
|
117 |
|
57 |
| ||
Pre-tax loss from discontinued operations |
|
39 |
|
(10 |
) | ||
Other items, net |
|
(15 |
) |
(4 |
) | ||
Changes in cash from operating assets and liabilities: |
|
|
|
|
| ||
Accounts receivable |
|
(865 |
) |
(744 |
) | ||
Inventories and other current assets |
|
(38 |
) |
(17 |
) | ||
Income taxes |
|
(63 |
) |
3 |
| ||
Accounts payable, accrued expenses and other current liabilities |
|
(35 |
) |
(84 |
) | ||
Other long-term liabilities |
|
(6 |
) |
(58 |
) | ||
Payments against reserves for restructuring charges and litigation costs |
|
(44 |
) |
(83 |
) | ||
Net cash used in operating activities from discontinued operations, excluding income taxes |
|
(47 |
) |
|
| ||
Net cash provided by operating activities |
|
497 |
|
472 |
| ||
Cash flows from investing activities: |
|
|
|
|
| ||
Purchases of property and equipmentcontinuing operations |
|
(475 |
) |
(450 |
) | ||
Construction of new and replacement hospitals |
|
|
|
(13 |
) | ||
Purchase of property and equipmentdiscontinued operations |
|
|
|
(13 |
) | ||
Purchases of businesses or joint venture interests |
|
(84 |
) |
(65 |
) | ||
Proceeds from sales of facilities and other assets discontinued operations |
|
|
|
19 |
| ||
Proceeds from sales of marketable securities, long-term investments and other assets |
|
59 |
|
84 |
| ||
Release of escrow funds |
|
|
|
15 |
| ||
Other items, net |
|
(3 |
) |
3 |
| ||
Net cash used in investing activities |
|
(503 |
) |
(420 |
) | ||
Cash flows from financing activities: |
|
|
|
|
| ||
Repayments of borrowings under credit facility |
|
(365 |
) |
|
| ||
Proceeds from borrowings under credit facility |
|
445 |
|
|
| ||
Repayments of borrowings |
|
(843 |
) |
(886 |
) | ||
Proceeds from borrowings |
|
900 |
|
601 |
| ||
Deferred debt issuance costs |
|
(21 |
) |
(27 |
) | ||
Repurchases of common stock |
|
(374 |
) |
|
| ||
Cash dividends on preferred stock |
|
(24 |
) |
(24 |
) | ||
Distributions paid to noncontrolling interests |
|
(11 |
) |
(8 |
) | ||
Other items, net |
|
7 |
|
7 |
| ||
Net cash used in financing activities |
|
(286 |
) |
(337 |
) | ||
Net decrease in cash and cash equivalents |
|
(292 |
) |
(285 |
) | ||
Cash and cash equivalents at beginning of period |
|
405 |
|
690 |
| ||
Cash and cash equivalents at end of period |
|
$ |
113 |
|
$ |
405 |
|
Supplemental disclosures: |
|
|
|
|
| ||
Interest paid, net of capitalized interest |
|
$ |
(347 |
) |
$ |
(402 |
) |
Proceeds from interest rate swap agreement |
|
$ |
30 |
|
$ |
0 |
|
Income tax (payments) refunds, net |
|
$ |
(10 |
) |
$ |
34 |
|
TENET HEALTHCARE CORPORATION
SELECTED STATISTICS CONTINUING HOSPITALS
(Unaudited)
(Dollars in millions except per patient day, per |
|
Three Months Ended December 31, |
|
Year Ended December 31, |
| ||||||||||||
admission and per visit amounts) |
|
2011 |
|
2010 |
|
Change |
|
2011 |
|
2010 |
|
Change |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Net inpatient revenues |
|
$ |
1,536 |
|
$ |
1,477 |
|
4.0 |
% |
$ |
6,163 |
|
$ |
5,929 |
|
3.9 |
% |
Net outpatient revenues |
|
$ |
751 |
|
$ |
730 |
|
2.9 |
% |
$ |
2,984 |
|
$ |
2,903 |
|
2.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Number of acute care hospitals (at end of period) (1) |
|
50 |
|
50 |
|
|
|
50 |
|
50 |
|
|
* | ||||
Licensed beds (at end of period) |
|
13,453 |
|
13,428 |
|
0.2 |
% |
13,453 |
|
13,428 |
|
0.2 |
% | ||||
Average licensed beds |
|
13,453 |
|
13,429 |
|
0.2 |
% |
13,449 |
|
13,430 |
|
0.1 |
% | ||||
Utilization of licensed beds |
|
48.5 |
% |
49.3 |
% |
(0.8 |
) |
50.0 |
% |
50.4 |
% |
(0.4 |
)* | ||||
Patient days |
|
599,859 |
|
608,890 |
|
(1.5 |
)% |
2,452,156 |
|
2,473,017 |
|
(0.8 |
)% | ||||
Adjusted patient days |
|
917,798 |
|
923,219 |
|
(0.6 |
)% |
3,732,330 |
|
3,723,702 |
|
0.2 |
% | ||||
Net inpatient revenue per patient day |
|
$ |
2,561 |
|
$ |
2,426 |
|
5.6 |
% |
$ |
2,513 |
|
$ |
2,397 |
|
4.8 |
% |
Admissions |
|
127,321 |
|
126,977 |
|
0.3 |
% |
515,693 |
|
512,972 |
|
0.5 |
% | ||||
Adjusted patient admissions |
|
196,594 |
|
194,098 |
|
1.3 |
% |
791,919 |
|
778,505 |
|
1.7 |
% | ||||
Net inpatient revenue per admission |
|
$ |
12,064 |
|
$ |
11,632 |
|
3.7 |
% |
$ |
11,951 |
|
$ |
11,558 |
|
3.4 |
% |
Average length of stay (days) |
|
4.7 |
|
4.8 |
|
(0.1 |
) |
4.8 |
|
4.8 |
|
|
* | ||||
Surgeries |
|
92,691 |
|
89,859 |
|
3.2 |
% |
367,638 |
|
360,206 |
|
2.1 |
% | ||||
Net outpatient revenue per visit |
|
$ |
749 |
|
$ |
730 |
|
2.6 |
% |
$ |
739 |
|
$ |
741 |
|
(0.3 |
)% |
Outpatient visits |
|
1,002,842 |
|
999,827 |
|
0.3 |
% |
4,039,456 |
|
3,917,758 |
|
3.1 |
% | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Sources of net patient revenue |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Medicare |
|
23.3 |
% |
23.5 |
% |
(0.2 |
) |
23.2 |
% |
23.9 |
% |
(0.7 |
)* | ||||
Medicaid |
|
8.8 |
% |
8.6 |
% |
0.2 |
|
9.0 |
% |
8.7 |
% |
0.3 |
* | ||||
Managed care |
|
57.8 |
% |
56.9 |
% |
0.9 |
|
57.0 |
% |
56.5 |
% |
0.6 |
* | ||||
Indemnity, self-pay and other |
|
10.1 |
% |
11.0 |
% |
(0.9 |
) |
10.8 |
% |
10.9 |
% |
(0.2 |
)* |
* This change is the difference between the 2011 and 2010 amounts shown
(1) Number of hospitals includes the 49 general hospitals and our critical access facility
TENET HEALTHCARE CORPORATION
CONSOLIDATED OPERATIONS DATA
Fiscal 2011 by Calendar Quarter
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Year Ended |
| |||||
|
|
Three Months Ended |
|
Ended |
| |||||||||||
(Dollars in millions except per share amounts) |
|
3/31/11 |
|
6/30/11 |
|
9/30/11 |
|
12/31/11 |
|
12/31/11 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net operating revenues |
|
|
|
|
|
|
|
|
|
|
| |||||
Revenues before provision for doubtful accounts |
|
$ |
2,481 |
|
$ |
2,349 |
|
$ |
2,343 |
|
$ |
2,411 |
|
$ |
9,584 |
|
Less provision for doubtful accounts |
|
182 |
|
170 |
|
193 |
|
185 |
|
730 |
| |||||
Net operating revenues |
|
2,299 |
|
2,179 |
|
2,150 |
|
2,226 |
|
8,854 |
| |||||
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
| |||||
Salaries, wages and benefits |
|
1,035 |
|
999 |
|
1,019 |
|
1,029 |
|
4,082 |
| |||||
Supplies |
|
404 |
|
399 |
|
388 |
|
391 |
|
1,582 |
| |||||
Other operating expenses, net |
|
506 |
|
529 |
|
548 |
|
517 |
|
2,100 |
| |||||
Electronic Health Record Incentives |
|
(25 |
) |
(25 |
) |
|
|
(5 |
) |
(55 |
) | |||||
Depreciation and amortization |
|
101 |
|
104 |
|
103 |
|
105 |
|
413 |
| |||||
Impairment of long-lived assets and goodwill, and restructuring charges |
|
8 |
|
2 |
|
8 |
|
9 |
|
27 |
| |||||
Litigation and investigation costs |
|
11 |
|
8 |
|
5 |
|
31 |
|
55 |
| |||||
Operating income |
|
259 |
|
163 |
|
79 |
|
149 |
|
650 |
| |||||
Interest expense |
|
(118 |
) |
(98 |
) |
(59 |
) |
(100 |
) |
(375 |
) | |||||
Loss from early extinguishment of debt |
|
|
|
|
|
|
|
(117 |
) |
(117 |
) | |||||
Investment earnings |
|
1 |
|
1 |
|
1 |
|
|
|
3 |
| |||||
Income (loss) from continuing operations, before income taxes |
|
142 |
|
66 |
|
21 |
|
(68 |
) |
161 |
| |||||
Income tax expense |
|
(51 |
) |
(18 |
) |
(4 |
) |
12 |
|
(61 |
) | |||||
Income (loss) from continuing operations, before discontinued operations |
|
91 |
|
48 |
|
17 |
|
(56 |
) |
100 |
| |||||
Discontinued operations: |
|
|
|
|
|
|
|
|
|
|
| |||||
Loss from operations |
|
(15 |
) |
(3 |
) |
(2 |
) |
(2 |
) |
(22 |
) | |||||
Litigation and investigation costs |
|
|
|
|
|
|
|
(17 |
) |
(17 |
) | |||||
Income tax benefit |
|
6 |
|
18 |
|
|
|
9 |
|
33 |
| |||||
Income (loss) from discontinued operations |
|
(9 |
) |
15 |
|
(2 |
) |
(10 |
) |
(6 |
) | |||||
Net income (loss) |
|
82 |
|
63 |
|
15 |
|
(66 |
) |
94 |
| |||||
Less: Preferred stock dividends |
|
6 |
|
6 |
|
6 |
|
6 |
|
24 |
| |||||
Less: Net income attributable to noncontrolling interests |
|
3 |
|
2 |
|
3 |
|
4 |
|
12 |
| |||||
Net income (loss) attributable to Tenet Healthcare Corporation common shareholders |
|
$ |
73 |
|
$ |
55 |
|
$ |
6 |
|
$ |
(76 |
) |
$ |
58 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Amounts attributable to Tenet Healthcare Corporation common shareholders |
|
|
|
|
|
|
|
|
|
|
| |||||
Income (loss) from continuing operations, net of tax |
|
$ |
82 |
|
$ |
40 |
|
$ |
8 |
|
$ |
(66 |
) |
$ |
64 |
|
Income (loss) from discontinued operations, net of tax |
|
(9 |
) |
15 |
|
(2 |
) |
(10 |
) |
(6 |
) | |||||
Net income (loss) attributable to Tenet Healthcare Corporation common shareholders |
|
$ |
73 |
|
$ |
55 |
|
$ |
6 |
|
$ |
(76 |
) |
$ |
58 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Earnings (loss) per share attributable to Tenet Healthcare Corporation common shareholders |
|
|
|
|
|
|
|
|
|
|
| |||||
Basic |
|
|
|
|
|
|
|
|
|
|
| |||||
Continuing operations |
|
$ |
0.17 |
|
$ |
0.08 |
|
$ |
0.02 |
|
$ |
(0.15 |
) |
$ |
0.13 |
|
Discontinued operations |
|
(0.02 |
) |
0.03 |
|
|
|
(0.02 |
) |
(0.01 |
) | |||||
|
|
$ |
0.15 |
|
$ |
0.11 |
|
$ |
0.02 |
|
$ |
(0.17 |
) |
$ |
0.12 |
|
Diluted |
|
|
|
|
|
|
|
|
|
|
| |||||
Continuing operations |
|
$ |
0.16 |
|
$ |
0.08 |
|
$ |
0.02 |
|
$ |
(0.15 |
) |
$ |
0.13 |
|
Discontinued operations |
|
(0.02 |
) |
0.03 |
|
|
|
(0.02 |
) |
(0.01 |
) | |||||
|
|
$ |
0.14 |
|
$ |
0.11 |
|
$ |
0.02 |
|
$ |
(0.17 |
) |
$ |
0.12 |
|
Weighted average shares and dilutive securities outstanding (in thousands): |
|
|
|
|
|
|
|
|
|
|
| |||||
Basic |
|
486,902 |
|
486,794 |
|
468,753 |
|
432,454 |
|
468,726 |
| |||||
Diluted |
|
565,181 |
|
503,748 |
|
483,632 |
|
432,454 |
|
485,181 |
|
TENET HEALTHCARE CORPORATION
CONSOLIDATED OPERATIONS DATA
Fiscal 2010 by Calendar Quarter
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Year |
| |||||
|
|
Three Months Ended |
|
Ended |
| |||||||||||
(Dollars in millions except per share amounts) |
|
3/31/10 |
|
6/30/10 |
|
9/30/10 |
|
12/31/10 |
|
12/31//10 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net operating revenues |
|
|
|
|
|
|
|
|
|
|
| |||||
Revenues before provision for doubtful accounts |
|
$ |
2,339 |
|
$ |
2,303 |
|
$ |
2,262 |
|
$ |
2,301 |
|
$ |
9,205 |
|
Less provision for doubtful accounts |
|
188 |
|
173 |
|
187 |
|
190 |
|
738 |
| |||||
Net operating revenues |
|
$ |
2,151 |
|
$ |
2,130 |
|
$ |
2,075 |
|
$ |
2,111 |
|
$ |
8,467 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
| |||||
Salaries, wages and benefits |
|
987 |
|
969 |
|
977 |
|
967 |
|
3,900 |
| |||||
Supplies |
|
398 |
|
395 |
|
390 |
|
394 |
|
1,577 |
| |||||
Other operating expenses, net |
|
468 |
|
498 |
|
505 |
|
469 |
|
1,940 |
| |||||
Depreciation and amortization |
|
95 |
|
97 |
|
101 |
|
101 |
|
394 |
| |||||
Impairment of long-lived assets and goodwill, and restructuring charges |
|
|
|
(2 |
) |
3 |
|
9 |
|
10 |
| |||||
Litigation and investigation costs |
|
2 |
|
2 |
|
2 |
|
6 |
|
12 |
| |||||
Operating income |
|
201 |
|
171 |
|
97 |
|
165 |
|
634 |
| |||||
Interest expense |
|
(109 |
) |
(107 |
) |
(107 |
) |
(101 |
) |
(424 |
) | |||||
Loss from early extinguishment of debt |
|
|
|
|
|
(55 |
) |
(2 |
) |
(57 |
) | |||||
Investment earnings |
|
1 |
|
1 |
|
3 |
|
|
|
5 |
| |||||
Income (loss) from continuing operations, before income taxes |
|
93 |
|
65 |
|
(62 |
) |
62 |
|
158 |
| |||||
Income tax (expense) benefit |
|
(3 |
) |
(20 |
) |
1,002 |
|
(2 |
) |
977 |
| |||||
Income from continuing operations, before discontinued operations |
|
90 |
|
45 |
|
940 |
|
60 |
|
1,135 |
| |||||
Discontinued operations: |
|
|
|
|
|
|
|
|
|
|
| |||||
Income (loss) from operations |
|
5 |
|
(5 |
) |
(4 |
) |
15 |
|
11 |
| |||||
Impairment of long-lived assets and goodwill, and restructuring charges, net |
|
1 |
|
(3 |
) |
1 |
|
|
|
(1 |
) | |||||
Income tax (expense) benefit |
|
(1 |
) |
(2 |
) |
3 |
|
7 |
|
7 |
| |||||
Income (loss) from discontinued operations |
|
5 |
|
(10 |
) |
|
|
22 |
|
17 |
| |||||
Net income |
|
95 |
|
35 |
|
940 |
|
82 |
|
1,152 |
| |||||
Less: Preferred stock dividends |
|
6 |
|
6 |
|
6 |
|
6 |
|
24 |
| |||||
Less: Net income attributable to noncontrolling interests |
|
1 |
|
4 |
|
2 |
|
2 |
|
9 |
| |||||
Net income attributable to Tenet Healthcare Corporation common shareholders |
|
$ |
88 |
|
$ |
25 |
|
$ |
932 |
|
$ |
74 |
|
$ |
1,119 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Amounts attributable to Tenet Healthcare Corporation common shareholders |
|
|
|
|
|
|
|
|
|
|
| |||||
Income from continuing operations, net of tax |
|
$ |
83 |
|
$ |
35 |
|
$ |
932 |
|
$ |
52 |
|
$ |
1,102 |
|
Income (loss) from discontinued operations, net of tax |
|
5 |
|
(10 |
) |
|
|
22 |
|
17 |
| |||||
Net income attributable to Tenet Healthcare Corporation common shareholders |
|
$ |
88 |
|
$ |
25 |
|
$ |
932 |
|
$ |
74 |
|
$ |
1,119 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Earnings (loss) per share attributable to Tenet Healthcare Corporation common shareholders |
|
|
|
|
|
|
|
|
|
|
| |||||
Basic |
|
|
|
|
|
|
|
|
|
|
| |||||
Continuing operations |
|
$ |
0.17 |
|
$ |
0.07 |
|
$ |
1.92 |
|
$ |
0.11 |
|
$ |
2.28 |
|
Discontinued operations |
|
0.01 |
|
(0.02 |
) |
|
|
0.04 |
|
0.03 |
| |||||
|
|
$ |
0.18 |
|
$ |
0.05 |
|
$ |
1.92 |
|
$ |
0.15 |
|
$ |
2.31 |
|
Diluted |
|
|
|
|
|
|
|
|
|
|
| |||||
Continuing operations |
|
$ |
0.16 |
|
$ |
0.07 |
|
$ |
1.68 |
|
$ |
0.10 |
|
$ |
2.01 |
|
Discontinued operations |
|
0.01 |
|
(0.02 |
) |
|
|
0.04 |
|
0.03 |
| |||||
|
|
$ |
0.17 |
|
$ |
0.05 |
|
$ |
1.68 |
|
$ |
0.14 |
|
$ |
2.04 |
|
Weighted average shares and dilutive securities outstanding (in thousands): |
|
|
|
|
|
|
|
|
|
|
| |||||
Basic |
|
481,917 |
|
484,610 |
|
485,210 |
|
485,549 |
|
484,321 |
| |||||
Diluted |
|
559,228 |
|
502,549 |
|
559,850 |
|
561,921 |
|
560,631 |
|
TENET HEALTHCARE CORPORATION
SELECTED STATISTICS CONTINUING HOSPITALS
Fiscal 2011 by Calendar Quarter
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Year Ended |
| |||||
(Dollars in millions except per patient day, per |
|
Three Months Ended |
|
Ended |
| |||||||||||
admission and per visit amounts) |
|
03/31/11 |
|
06/30/11 |
|
9/300/11 |
|
12/31/11 |
|
12/31/11 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net inpatient revenues |
|
$ |
1,653 |
|
$ |
1,497 |
|
$ |
1,477 |
|
$ |
1,536 |
|
$ |
6,163 |
|
Net outpatient revenues |
|
$ |
733 |
|
$ |
751 |
|
$ |
749 |
|
$ |
751 |
|
$ |
2,984 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Number of acute care hospitals (at end of period) (1) |
|
50 |
|
50 |
|
50 |
|
50 |
|
50 |
| |||||
Licensed beds (at end of period) |
|
13,457 |
|
13,420 |
|
13,453 |
|
13,453 |
|
13,453 |
| |||||
Average licensed beds |
|
13,457 |
|
13,445 |
|
13,440 |
|
13,453 |
|
13,449 |
| |||||
Utilization of licensed beds |
|
53.3 |
% |
49.5 |
% |
48.7 |
% |
48.5 |
% |
50.0 |
% | |||||
Patient days |
|
645,166 |
|
605,216 |
|
601,915 |
|
599,859 |
|
2,452,156 |
| |||||
Adjusted patient days |
|
963,039 |
|
926,328 |
|
925,165 |
|
917,798 |
|
3,732,330 |
| |||||
Net inpatient revenue per patient day |
|
$ |
2,562 |
|
$ |
2,473 |
|
$ |
2,454 |
|
$ |
2,561 |
|
$ |
2,513 |
|
Admissions |
|
133,349 |
|
127,503 |
|
127,520 |
|
127,321 |
|
515,693 |
| |||||
Adjusted patient admissions |
|
200,353 |
|
196,862 |
|
198,110 |
|
196,594 |
|
791,919 |
| |||||
Net inpatient revenue per admission |
|
$ |
12,396 |
|
$ |
11,741 |
|
$ |
11,582 |
|
$ |
12,064 |
|
$ |
11,951 |
|
Average length of stay (days) |
|
4.8 |
|
4.7 |
|
4.7 |
|
4.7 |
|
4.8 |
| |||||
Surgeries |
|
88,754 |
|
92,250 |
|
93,943 |
|
92,691 |
|
367,638 |
| |||||
Net outpatient revenue per visit |
|
$ |
725 |
|
$ |
739 |
|
$ |
742 |
|
$ |
749 |
|
$ |
739 |
|
Outpatient visits |
|
1,010,848 |
|
1,015,830 |
|
1,009,936 |
|
1,002,842 |
|
4,039,456 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Sources of net patient revenue |
|
|
|
|
|
|
|
|
|
|
| |||||
Medicare |
|
23.2 |
% |
23.6 |
% |
22.7 |
% |
23.3 |
% |
23.2 |
% | |||||
Medicaid |
|
11.6 |
% |
7.5 |
% |
8.0 |
% |
8.8 |
% |
9.0 |
% | |||||
Managed care |
|
54.4 |
% |
58.0 |
% |
58.0 |
% |
57.8 |
% |
57.0 |
% | |||||
Indemnity, self-pay and other |
|
10.8 |
% |
10.9 |
% |
11.3 |
% |
10.1 |
% |
10.8 |
% |
(1) Number of hospitals includes the 49 general hospitals and our critical access facility
(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) cumulative effect of changes in accounting principle, net of tax, (2) net income attributable to noncontrolling interests, (3) preferred stock dividends, (4) income (loss) from discontinued operations, net of tax, (5) income tax (expense) benefit, (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 (costs) benefit, net of insurance recoveries, (11) hurricane insurance recoveries, net of costs, (12) impairment of long-lived assets and goodwill and restructuring charges, net of insurance recoveries, and (13) depreciation and amortization. The Companys 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 Companys 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 and twelve months ended December 31, 2011 and 2010.
TENET HEALTHCARE CORPORATION
Additional Supplemental Non-GAAP Disclosures
Table #1 - Reconciliation of Adjusted EBITDA to Net Income Attributable to Tenet
Healthcare Corporation Common Shareholders
(Unaudited)
|
|
Three Months Ended |
|
Year Ended |
| ||||||||
(Dollars in millions) |
|
2011 |
|
2010 |
|
2011 |
|
2010 |
| ||||
Net income (loss) attributable to Tenet Healthcare Corporation common shareholders |
|
$ |
(76 |
) |
$ |
74 |
|
$ |
58 |
|
$ |
1,119 |
|
Less: Net income attributable to noncontrolling interests |
|
(4 |
) |
(2 |
) |
(12 |
) |
(9 |
) | ||||
Preferred stock dividends |
|
(6 |
) |
(6 |
) |
(24 |
) |
(24 |
) | ||||
Income (loss) from discontinued operations, net of tax |
|
(10 |
) |
22 |
|
(6 |
) |
17 |
| ||||
Income (loss) from continuing operations |
|
(56 |
) |
60 |
|
100 |
|
1,135 |
| ||||
Income tax benefit (expense) |
|
12 |
|
(2 |
) |
(61 |
) |
977 |
| ||||
Investment earnings |
|
|
|
|
|
3 |
|
5 |
| ||||
Loss from early extinguishment of debt |
|
(117 |
) |
(2 |
) |
(117 |
) |
(57 |
) | ||||
Interest expense |
|
(100 |
) |
(101 |
) |
(375 |
) |
(424 |
) | ||||
Operating income |
|
149 |
|
165 |
|
650 |
|
634 |
| ||||
Litigation and investigation costs |
|
(31 |
) |
(6 |
) |
(55 |
) |
(12 |
) | ||||
Impairment of long-lived assets and goodwill, and restructuring charges, net |
|
(9 |
) |
(9 |
) |
(27 |
) |
(10 |
) | ||||
Depreciation and amortization |
|
(105 |
) |
(101 |
) |
(413 |
) |
(394 |
) | ||||
Adjusted EBITDA |
|
$ |
294 |
|
$ |
281 |
|
$ |
1,145 |
|
$ |
1,050 |
|
|
|
|
|
|
|
|
|
|
| ||||
Net operating revenues |
|
$ |
2,226 |
|
$ |
2,111 |
|
$ |
8,854 |
|
$ |
8,467 |
|
|
|
|
|
|
|
|
|
|
| ||||
Adjusted EBITDA as % of net operating revenues (Adjusted EBITDA margin) |
|
13.2 |
% |
13.3 |
% |
12.9 |
% |
12.4 |
% |
Table #2 - Reconciliation of Outlook Adjusted EBITDA to
Outlook Net Income Attributable to Tenet Healthcare Corporation Common Shareholders
for Years Ending December 31, 2012, 2013 and 2015
(Unaudited)
|
|
2012 |
|
2013 |
|
2015 |
| ||||||||||||
(Dollars in Millions) |
|
Low |
|
High |
|
Low |
|
High |
|
Low |
|
High |
| ||||||
Net income attributable to common shareholders |
|
$ |
216 |
|
$ |
302 |
|
$ |
306 |
|
$ |
451 |
|
$ |
578 |
|
$ |
911 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net income attributable to noncontrolling interests |
|
(15 |
) |
(10 |
) |
(15 |
) |
(10 |
) |
(15 |
) |
(10 |
) | ||||||
Preferred stock dividends |
|
(18 |
) |
(18 |
) |
0 |
|
0 |
|
0 |
|
0 |
| ||||||
Loss from discontinued operations, net of tax |
|
(10 |
) |
(5 |
) |
(5 |
) |
0 |
|
(5 |
) |
0 |
| ||||||
Income from continuing operations |
|
259 |
|
335 |
|
326 |
|
461 |
|
598 |
|
921 |
| ||||||
Income tax expense |
|
(166 |
) |
(215 |
) |
(209 |
) |
(294 |
) |
(382 |
) |
(589 |
) | ||||||
Income from continuing operations, before income taxes |
|
425 |
|
550 |
|
535 |
|
755 |
|
980 |
|
1,510 |
| ||||||
Interest expense |
|
(390 |
) |
(370 |
) |
(390 |
) |
(340 |
) |
(360 |
) |
(280 |
) | ||||||
Operating income |
|
815 |
|
920 |
|
925 |
|
1,095 |
|
1,340 |
|
1,790 |
| ||||||
Depreciation and amortization |
|
(410 |
) |
(430 |
) |
(410 |
) |
(440 |
) |
(410 |
) |
(460 |
) | ||||||
Adjusted EBITDA |
|
$ |
1,225 |
|
$ |
1,350 |
|
$ |
1,335 |
|
$ |
1,535 |
|
$ |
1,750 |
|
$ |
2,250 |
|
Table #3 - Reconciliation of Outlook Adjusted EBITDA to
Outlook Income From Continuing Operations
for Years Ending December 31, 2012, 2013 and 2015
(Unaudited)
|
|
2012 |
|
2013 |
|
2015 |
| ||||||||||||
(Dollars in Millions except per share amounts) |
|
Low |
|
High |
|
Low |
|
High |
|
Low |
|
High |
| ||||||
Adjusted EBITDA (from Table #2) |
|
$ |
1,225 |
|
$ |
1,350 |
|
$ |
1,335 |
|
$ |
1,535 |
|
$ |
1,750 |
|
$ |
2,250 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Depreciation and amortization |
|
(410 |
) |
(430 |
) |
(410 |
) |
(440 |
) |
(410 |
) |
(460 |
) | ||||||
Interest expense |
|
(390 |
) |
(370 |
) |
(390 |
) |
(340 |
) |
(360 |
) |
(280 |
) | ||||||
Income from continuing operations, before income taxes |
|
425 |
|
550 |
|
535 |
|
755 |
|
980 |
|
1,510 |
| ||||||
Income tax expense (a) |
|
(166 |
) |
(215 |
) |
(209 |
) |
(294 |
) |
(382 |
) |
(589 |
) | ||||||
Income from continuing operations (a) |
|
259 |
|
335 |
|
326 |
|
461 |
|
598 |
|
921 |
| ||||||
Preferred stock dividends |
|
(18 |
) |
(18 |
) |
0 |
|
0 |
|
0 |
|
0 |
| ||||||
Net income attributable to noncontrolling interests |
|
(15 |
) |
(10 |
) |
(15 |
) |
(10 |
) |
(15 |
) |
(10 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Income from continuing operations, net of tax (a) |
|
$ |
226 |
|
$ |
307 |
|
$ |
311 |
|
$ |
451 |
|
$ |
583 |
|
$ |
911 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Weighted average shares outstanding (in millions) |
|
489 |
|
489 |
|
491 |
|
491 |
|
503 |
|
503 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Diluted EPS - continuing operations (a) |
|
$ |
0.46 |
|
$ |
0.63 |
|
$ |
0.63 |
|
$ |
0.92 |
|
$ |
1.16 |
|
$ |
1.81 |
|
(a) Uses tax rate of 39 percent