Attached files
file | filename |
---|---|
8-K - U.S. PHYSICAL THERAPY, INC. 8-K - U S PHYSICAL THERAPY INC /NV | a50196611.htm |
Exhibit 99.1
U.S. Physical Therapy Reports 2011 Results, Increases Dividend and Provides 2012 Earnings Guidance
HOUSTON--(BUSINESS WIRE)--March 8, 2012--U.S. Physical Therapy, Inc. (NasdaqGS: USPH), a national operator of outpatient physical therapy clinics, today reported results for the fourth quarter and year ended December 31, 2011.
Adjusted net income for the year ended December 31, 2011 increased 11.7% to $16.2 million from $14.5 million in 2010. Adjusted net income per diluted share rose to $1.35 from $1.22. The 2011 result was adjusted for a gain of $4.8 million related to a purchase price settlement of an outpatient physical therapy group. Comparatively, the 2010 result was adjusted for a positive adjustment in the income tax provision of $0.8 million and a gain from the sale of a five clinic joint venture of approximately $0.4 million. Reported net income for the year ended December 31, 2011 was $21.0 million, or $1.75 per diluted share, versus $15.6 million, or $1.32 per diluted share, for 2010. See the table on page 8 of this release for a reconciliation of reported net income to adjusted net income.
Adjusted net income for the quarter ended December 31, 2011 increased 2.7% to $3.4 million from $3.3 million in the fourth quarter of 2010. Adjusted net income per diluted share was $0.29 for the 2011 period and $0.28 for the 2010 period. The result for the quarter ended December 31, 2011 was adjusted for the gain of $4.8 million, discussed above, and the result for the 2010 comparable period was adjusted for the positive adjustment, mentioned above, in the income tax provision. Reported net income for the quarter ended December 31, 2011 was $8.2 million, or $0.69 per diluted share, versus $4.2 million, or $0.35 per diluted share, for the 2010 period. See the table on page 8 of this release for a reconciliation of reported net income to adjusted net income.
Year 2011 compared to Year 2010
- Net revenues increased 12.2% from $211,233,000 in 2010 to $237,006,000 in 2011, due to an increase in patient visits of 12.3% from 1,927,000 to 2,164,000, offset by a decrease in average net patient revenue per visit of $1.20 from $105.92 to $104.72. Other revenues included a $2.5 million increase in physician services revenue between the years.
- Total clinic operating costs were $176,357,000, or 74.4% of net revenues, in 2011, as compared to $155,220,000, or 73.5% of net revenues, in 2010. Clinic salaries and related costs were 52.8% of net revenues in 2011 versus 52.5% in 2010. Rent, clinic supplies, contract labor and other costs as a percentage of net revenues were 20.0% in 2011 versus 19.4% in 2010. The provision for doubtful accounts was 1.6% of net revenues in 2011 and 1.5% in 2010.
- Corporate office costs were $24,718,000 in 2011 versus $22,823,000 in 2010. Corporate office costs were reduced to 10.4% of net revenues in 2011 as compared to 10.8% in 2010.
- Operating income increased in 2011 to $35,931,000 from $33,190,000 in 2010.
- In 2011, interest and other income included a pretax gain of $5.4 million related to a purchase price settlement of an outpatient physical therapy group acquired in 2010. As required by accounting standards, this amount was recorded as a gain rather than as a reduction of goodwill. In 2010, other income included a pre-tax gain of $578,000 from the sale of a five clinic joint venture.
- Interest expense increased to $496,000 in 2011 from $236,000 in 2010. The increase is attributable to higher average borrowings in 2011.
- Net income attributable to non-controlling interests was $8,809,000 in 2011 as compared to $9,055,000 in 2010. The reduction is attributable to the Company’s increased ownership interest in certain physical therapy partnerships.
- Provision for income taxes as a percentage of income before taxes less net income attributable to non-controlling interests was 34.6% in 2011 and 36.1% in 2010. For the 2011 period, $3.8 million of the $5.4 million gain discussed above was non-taxable. For the 2010 period, the income tax provision included a positive adjustment of $814,000 as a result of the reconciliation process of the historical book income tax provision to the various state and federal returns filed.
- Reported net income attributable to common shareholders in 2011 increased 34.1% to $20,974,000 from $15,645,000 in 2010. Diluted earnings per share increased to $1.75 from $1.32. Included in the 2011 results is a gain of $4.8 million, net of tax effect, or $0.40 per diluted share, related to a purchase price settlement of an outpatient physical therapy group acquired in 2010. Included in the 2010 results was a positive adjustment in the income tax provision of $0.8 million, or $0.07 per diluted share, and a $351,000 after-tax gain or $0.03 in earnings per diluted share from a five clinic joint venture sale. Excluding those items, diluted earnings per share would have been $1.35 in 2011 as compared to $1.22 in 2010.
- Same store revenues for de novo and acquired clinics open for one year or more increased by 1.7%. The average net rate per visit increased slightly while same store visits increased by 1.5%. This was the Company’s first annual increase in same store visits since the onset of the recession in 2008. Revenues and visit percentages were adjusted to reflect equivalent days of operations between periods.
- During 2011, the Company opened or acquired 41 clinics and closed 17 clinics, ending the period with 416 clinics.
Fourth Quarter 2011 compared to Fourth Quarter 2010
- Net revenues increased 13.8% from $53,327,000 in the fourth quarter of 2010 to $60,678,000 in the fourth quarter of 2011, due to an increase in patient visits of 16.9% from 478,000 to 559,000, offset by a decrease in average net patient revenues per visit of $2.27 from $107.36 to $105.09.
- Total clinic operating costs were $45,875,000, or 75.6% of net revenues, in the fourth quarter of 2011, as compared to $39,817,000, or 74.7% of net revenues, in the 2010 period. Clinic salaries and related costs were reduced to 52.6% of net revenues in the 2011 period versus 53.4% in the 2010 period. Rent, clinic supplies, contract labor and other costs as a percentage of net revenues were 20.9% of net revenues in the 2011 period versus 19.6% in the 2010 period. The provision for doubtful accounts as a percentage of net revenues was 2.0% for the 2011 period versus 1.5% in the 2010 period.
- Corporate office costs were $7,088,000 in the fourth quarter of 2011 versus $5,709,000 in the 2010 fourth quarter. Corporate office costs increased in the most recent quarter primarily due to higher accrued incentive compensation and an anticipated legal settlement reserve. Corporate office costs were 11.7% of net revenues in the 2011 period versus 10.7% in the 2010 period.
- Operating income for the fourth quarter of 2011 was $7,715,000 compared to $7,801,000 in the 2010 fourth quarter.
- Interest and other income included a pretax gain of $5.4 million related to a purchase price settlement of an outpatient physical therapy group acquired in 2010. As required by accounting standards, this amount was recorded as a gain rather than as a reduction of goodwill.
- Interest expense increased to $165,000 in the fourth quarter of 2011 from $41,000 in the fourth quarter of 2010 due to higher average borrowings in the 2011 fourth quarter.
- Net income attributable to non-controlling interests was reduced from $2,211,000 in the fourth quarter of 2010 to $1,913,000 in the fourth quarter of 2011. The reduction is attributable to the Company’s increased ownership interest in certain physical therapy partnerships.
- Provision for income taxes as a percentage of income before taxes less net income attributable to non-controlling interests was 25.7% in the 2011 period and 25.3% for the 2010 period. For the 2011 period, $3.8 million of the $5.4 gain discussed above was non-taxable. For the 2010 period, the income tax provision included a positive adjustment of $814,000 as a result of the reconciliation process of the historical book income tax provision to the various state and federal returns filed.
- Reported net income attributable to common shareholders in the fourth quarter of 2011 was $8,229,000 compared to $4,147,000 in the fourth quarter of 2010. Diluted earnings per share were $0.69 for the 2011 period and $0.35 for the 2010 period. Included in the 2011 results is a gain of $4.8 million, net of tax effect, or $0.40 per diluted share, related to a purchase price settlement of an outpatient physical therapy group acquired in 2010. Excluding this gain, diluted earnings per share for the 2011 period would have been $0.29. Included in the 2010 quarterly result was the positive adjustment in the income tax provision of $0.8 million, or $0.07 per diluted share, which if excluded would have resulted in earnings per share for the 2010 fourth quarter of $0.28.
- Same store revenues for de novo and acquired clinics open for one year or more remained relatively flat. Same store visits increased 3.0% while the average net rate per visit decreased 2.9%. This was the Company’s first quarterly increase in same store visits since the third quarter of 2008.
- During the fourth quarter of 2011, the Company opened five start-up de novo clinics and closed nine clinics ending the period with 416 clinics.
Chris Reading, Chief Executive Officer, said, “2011 marked another very good year for U S. Physical Therapy. We finished in strong fashion with solid same store visit growth in the fourth quarter that propelled us into positive same store volume territory for the year. Additionally in the fourth quarter, which is often a seasonally softer quarter, we achieved the highest visit and revenue quarter, as well as the best visit per clinic per day patient volume, of the year. I am proud of our team’s focus and drive over these past few years in a very challenging environment. Now that the Medicare physician fee schedule issue has been resolved we look forward to a year of regulatory and pricing stability as we work to execute on our growth plan for the Company.”
Adjusted EBITDA for the year ended December 31, 2011 increased 15.3% to $35.2 million from $30.6 million for the 2010 period. See the table on page 8 of this release for a reconciliation of the adjusted EBITDA to net income including noncontrolling interests. Net income including noncontrolling interests for the years ended December 31, 2011 and 2010 were $29.8 million and $24.7 million, respectively.
During the fourth quarter of 2011, the Company repurchased 129,630 shares of USPH common stock at an average price per share of $18.39. During 2011, the Company repurchased 254,642 shares of USPH common stock at an average price per share of $18.28.
U.S. Physical Therapy Increases Dividend
The Company announced an increase in its quarterly dividend of 12.5% from $0.08 to $0.09 per share per quarter with the initial quarterly dividend for 2012 to be paid on March 30, 2012 to shareholders of record as of March 15, 2012.
Management Earnings Guidance
U.S. Physical Therapy expects the Company’s earnings for the year 2012 to be in the range of $17.1 million to $18.1 million in net income and $1.43 to $1.51 in diluted earnings per share. This guidance range represents projected earnings from existing operations and excludes potential acquisitions. The Company does not intend to provide quarterly earnings guidance. The annual guidance figures will not be updated unless there is a material development that causes management to believe that earnings will be significantly outside the given range.
Year End Conference Call
U.S. Physical Therapy's management will host a conference call at 10:30 am Eastern Time, 9:30 am Central Time, on Thursday, March 8, 2012 to discuss the Company’s Fourth Quarter and 2011 results. Interested parties may participate in the call by dialing 1-888-335-5539 or 973-582-2857 and enter reservation number 42151441 approximately 10 minutes before the call is scheduled to begin. To listen to the live call via web-cast, go to the Company's website at www.usph.com at least 15 minutes early to register, download and install any necessary audio software. The conference call will be archived and can be accessed for approximately 120 days at this website.
Forward-Looking Statements
This press release contains statements that are considered to be forward-looking within the meaning under Section 21E of the Securities Exchange Act of 1934. These statements contain forward-looking information relating to the financial condition, results of operations, plans, objectives, future performance and business of our Company. These statements (often using words such as “believes”, “expects”, “intends”, “plans”, “appear”, “should” and similar words) involve risks and uncertainties that could cause actual results to differ materially from those we project. Included among such statements are those relating to new clinics, availability of personnel and the reimbursement environment. The forward-looking statements are based on our current views and assumptions and actual results could differ materially from those anticipated in such forward-looking statements as a result of certain risks, uncertainties, and factors, which include, but are not limited to:
- changes in Medicare guidelines and reimbursement or failure of our clinics to maintain their Medicare certification status;
- revenue and earnings expectations;
- general economic conditions;
- business and regulatory conditions including federal and state regulations;
- changes as the result of government enacted national healthcare reform;
- availability and cost of qualified physical and occupational therapists;
- personnel productivity;
- competitive, economic or reimbursement conditions in our markets which may require us to reorganize or close certain clinics and thereby incur losses and/or closure costs including the possible write-down or write-off of goodwill and other intangible assets;
- changes in reimbursement rates or payment methods from third party payors including government agencies and deductibles and co-pays owed by patients;
- maintaining adequate internal controls;
- availability, terms, and use of capital;
- acquisitions, purchase of non controlling interests (minority interests) and the successful integration of the operations of the acquired businesses; and
- weather and other seasonal factors.
Many factors are beyond our control. Given these uncertainties, you should not place undue reliance on our forward-looking statements. Please see our periodic reports filed with the Securities and Exchange Commission (the "SEC") for more information on these factors. Our forward-looking statements represent our estimates and assumptions only as of the date of this press release. Except as required by law, we are under no obligation to update any forward-looking statement, regardless of the reason the statement is no longer accurate.
About U.S. Physical Therapy, Inc.
Founded in 1990, U.S. Physical Therapy, Inc. operates 416 clinics in 42 states. The Company's clinics provide preventative and post-operative care for a variety of orthopedic-related disorders and sports-related injuries, non-surgical treatment of osteoarthritis, treatment for neurologically-related injuries and rehabilitation of injured workers. In addition to owning and operating clinics, the Company manages 15 physical therapy facilities for third parties, including hospitals and physician groups.
More information about U.S. Physical Therapy, Inc. is available at www.usph.com. The information included on that website is not incorporated into this press release.
U.S. PHYSICAL THERAPY, INC. AND SUBSIDIARIES |
||||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF NET INCOME | ||||||||||||||||||||||||
(IN THOUSANDS, EXCEPT PER SHARE DATA) | ||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||
Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||||||||||
Net patient revenues | $ | 58,697 | $ | 51,278 | $ | 226,579 | $ | 204,101 | ||||||||||||||||
Other revenues | 1,981 | 2,049 | 10,427 | 7,132 | ||||||||||||||||||||
Net revenues |
60,678 | 53,327 | 237,006 | 211,233 | ||||||||||||||||||||
Clinic operating costs: | ||||||||||||||||||||||||
Salaries and related costs |
31,928 | 28,466 | 125,117 | 110,872 | ||||||||||||||||||||
Rent, clinic supplies, contract labor and other |
12,701 | 10,444 | 47,396 | 40,944 | ||||||||||||||||||||
Provision for doubtful accounts |
1,231 | 778 | 3,785 | 3,241 | ||||||||||||||||||||
Closure costs |
15 | 129 | 59 | 163 | ||||||||||||||||||||
Total clinic operating costs |
45,875 | 39,817 | 176,357 | 155,220 | ||||||||||||||||||||
Corporate office costs | 7,088 | 5,709 | 24,718 | 22,823 | ||||||||||||||||||||
Operating income | 7,715 | 7,801 | 35,931 | 33,190 | ||||||||||||||||||||
Interest and other income, net | 5,437 | 3 | 5,445 | 586 | ||||||||||||||||||||
Interest expense | (165 | ) | (41 | ) | (496 | ) | (236 | ) | ||||||||||||||||
Income before taxes | 12,987 | 7,763 | 40,880 | 33,540 | ||||||||||||||||||||
Provision for income taxes | 2,845 | 1,405 | 11,097 | 8,840 | ||||||||||||||||||||
Net income including noncontrolling interests | 10,142 | 6,358 | 29,783 | 24,700 | ||||||||||||||||||||
Less: net income attributable to noncontrolling interests |
(1,913 | ) | (2,211 | ) | (8,809 | ) | (9,055 | ) | ||||||||||||||||
Net income attributable to common shareholders | $ | 8,229 | $ | 4,147 | $ | 20,974 | $ | 15,645 | ||||||||||||||||
Earnings per share attributable to common shareholders: | ||||||||||||||||||||||||
Basic |
$ | 0.70 | $ | 0.36 | $ | 1.78 | $ | 1.34 | ||||||||||||||||
Diluted |
$ | 0.69 | $ | 0.35 | $ | 1.75 | $ | 1.32 | ||||||||||||||||
Shares used in computation: | ||||||||||||||||||||||||
Basic |
11,786 | 11,649 | 11,814 | 11,638 | ||||||||||||||||||||
Diluted |
11,892 | 11,906 | 11,977 | 11,870 | ||||||||||||||||||||
Dividends declared per common share | $ | 0.08 | $ | - | $ | 0.32 | $ | - | ||||||||||||||||
U.S. PHYSICAL THERAPY, INC. AND SUBSIDIARIES |
||||||||||||||||||
REPORTED AND ADJUSTED NET INCOME PER SHARE AND ADJUSTED EBITDA | ||||||||||||||||||
(IN THOUSANDS, EXCEPT PER SHARE DATA) | ||||||||||||||||||
(unaudited) | ||||||||||||||||||
REPORTED NET INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS | Three Months Ended | Year Ended | ||||||||||||||||
December 31, | December 31, | |||||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||||
Net income attributable to common shareholders | $ | 8,229 | $ | 4,147 | $ | 20,974 | $ | 15,645 | ||||||||||
Basic earnings per share - weighted-average shares | 11,786 | 11,649 | 11,814 | 11,638 | ||||||||||||||
Effect of dilutive securities - stock options | 106 | 257 | 163 | 232 | ||||||||||||||
Diluted earnings per share - adjusted weighted-average shares | 11,892 | 11,906 | 11,977 | 11,870 | ||||||||||||||
Earnings per share attributable to common shareholders: | ||||||||||||||||||
Basic | $ | 0.70 | $ | 0.36 | $ | 1.78 | $ | 1.34 | ||||||||||
Diluted | $ | 0.69 | $ | 0.35 | $ | 1.75 | $ | 1.32 | ||||||||||
The following tables reconcile Adjusted Net Income Attributable to Common Shareholders (“Adjusted Net Income”) and Adjusted EBITDA |
to comparable generally accepted accounting principles (“GAAP”) measurements. Adjusted Net Income equals net income attributable to common |
shareholders (“Net Income”) less the after-tax effect of the 2011 gain on purchase price settlement, as described in this press release, |
the 2010 gain on sale of a five clinic joint venture and the 2010 positive adjustment to the income tax provision. Adjusted EBITDA |
equals Net Income before interest, taxes, depreciation and amortization and equity compensation expense and above mentioned adjustments |
use to arrive at Adjusted Net Income. Management believes providing these non-GAAP financial measurements to investors is useful |
information for comparing the Company’s period-to-period results. |
Adjusted Net Income and Adjusted EBITDA are not measures of financial performance under GAAP. Items excluded from both measures are |
significant components in understanding and assessing financial performance. Both measures should not be considered in isolation or as an |
alternative to, or substitute for, Net Income or net income including noncontrolling interests data presented in the consolidated |
financial statements as indicators of financial performance. Because both measures are not measurements determined in accordance with |
GAAP and are thus susceptible to varying calculations, these measurements may not be comparable to other similarly titled measures |
of other companies. |
ADJUSTED NET INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS | Three Months Ended | Year Ended | ||||||||||||||||||
December 31, | December 31, | |||||||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||||||
Net income attributable to common shareholders | $ | 8,229 | $ | 4,147 | $ | 20,974 | $ | 15,645 | ||||||||||||
Gain on purchase price settlement of $5,434 less tax effect of $629 | (4,805 | ) | - | (4,805 | ) | - | ||||||||||||||
Positive adjustment in income tax provision | - | (814 | ) | - | (814 | ) | ||||||||||||||
Gain on the sale of a five clinic joint venture of $578 less tax effect of $227 | - | - | - | (351 | ) | |||||||||||||||
Adjusted net income attributable to common shareholders | $ | 3,424 | $ | 3,333 | $ | 16,169 | $ | 14,480 | ||||||||||||
Adjusted net income attributable to common shareholders per diluted share | $ | 0.29 | $ | 0.28 | $ | 1.35 | $ | 1.22 | ||||||||||||
ADJUSTED EBITDA | Three Months Ended | Year Ended | ||||||||||||||||||
December 31, | December 31, | |||||||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||||||
Net income including noncontrolling interests | $ | 10,142 | $ | 6,358 | $ | 29,783 | $ | 24,700 | ||||||||||||
Gain on purchase price settlement of $5,434 less tax effect of $629 | (4,805 | ) | - | (4,805 | ) | - | ||||||||||||||
Positive adjustment in income tax provision | - | (814 | ) | - | (814 | ) | ||||||||||||||
Gain on the sale of a five clinic joint venture of $578 less tax effect of $227 | - | - | - | (351 | ) | |||||||||||||||
Depreciation and amortization | 1,341 | 1,391 | 5,449 | 5,667 | ||||||||||||||||
Interest expense, net of interest income | 155 | 49 | 486 | 229 | ||||||||||||||||
Noncontrolling interests | (1,913 | ) | (2,211 | ) | (8,809 | ) | (9,005 | ) | ||||||||||||
Equity-based awards compensation expense | 541 | 373 | 2,032 | 1,292 | ||||||||||||||||
Provision for income taxes | 2,845 | 2,219 | 11,097 | 8,840 | ||||||||||||||||
Adjusted EBITDA | $ | 8,306 | $ | 7,365 | $ | 35,233 | $ | 30,558 |
U.S. PHYSICAL THERAPY, INC. AND SUBSIDIARIES |
||||||||||
CONSOLIDATED BALANCE SHEETS (IN THOUSANDS, EXCEPT SHARE DATA) |
||||||||||
December 31, | December 31, | |||||||||
2011 | 2010 | |||||||||
ASSETS | ||||||||||
Current assets: | ||||||||||
Cash | $ | 9,983 | $ | 9,179 | ||||||
Patient accounts receivable, less allowance for doubtful | ||||||||||
accounts of $2,154 and $2,190, respectively | 28,333 | 24,814 | ||||||||
Accounts receivable - other, less allowance for doubtful | ||||||||||
accounts of $883 and $83, respectively | 1,614 | 1,555 | ||||||||
Other current assets | 5,737 | 3,736 | ||||||||
Total current assets | 45,667 | 39,284 | ||||||||
Fixed assets: | ||||||||||
Furniture and equipment | 35,103 | 33,563 | ||||||||
Leasehold improvements | 20,385 | 19,590 | ||||||||
55,488 | 53,153 | |||||||||
Less accumulated depreciation and amortization | 42,299 | 39,230 | ||||||||
13,189 | 13,923 | |||||||||
Goodwill | 92,750 | 79,424 | ||||||||
Other intangible assets, net | 9,603 | 7,308 | ||||||||
Other assets | 2,043 | 922 | ||||||||
$ | 163,252 | $ | 140,861 | |||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||
Current liabilities: | ||||||||||
Accounts payable - trade | $ | 1,809 | $ | 1,237 | ||||||
Accrued expenses | 14,082 | 12,744 | ||||||||
Current portion of notes payable | 433 | 250 | ||||||||
Total current liabilities | 16,324 | 14,231 | ||||||||
Notes payable | 284 | 250 | ||||||||
Revolving line of credit | 23,500 | 5,500 | ||||||||
Deferred rent | 941 | 966 | ||||||||
Other long-term liabilities | 623 | 3,531 | ||||||||
Total liabilities | 41,672 | 24,478 | ||||||||
Commitments and contingencies | ||||||||||
Shareholders' equity: | ||||||||||
U.S. Physical Therapy, Inc. shareholders' equity: |
||||||||||
Preferred stock, $.01 par value, 500,000 shares authorized, | ||||||||||
no shares issued and outstanding | - | - | ||||||||
Common stock, $.01 par value, 20,000,000 shares authorized, | ||||||||||
13,919,588 and 13,893,157 shares issued, respectively | 139 | 139 | ||||||||
Additional paid-in capital | 36,133 | 45,570 | ||||||||
Retained earnings | 102,405 | 89,876 | ||||||||
Treasury stock at cost, 2,214,737 shares | (31,628 | ) | (31,628 | ) | ||||||
Total U.S. Physical Therapy, Inc. shareholders' equity |
107,049 | 103,957 | ||||||||
Noncontrolling interests | 14,531 | 12,426 | ||||||||
Total equity | 121,580 | 116,383 | ||||||||
$ | 163,252 | $ | 140,861 |
U.S. PHYSICAL THERAPY, INC. AND SUBSIDIARIES |
||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS (IN THOUSANDS) (unaudited) |
||||||||||
Year Ended December 31, | ||||||||||
2011 | 2010 | |||||||||
OPERATING ACTIVITIES | ||||||||||
Net income including noncontrolling interests | $ | 29,783 | $ | 24,700 | ||||||
Adjustments to reconcile net income including noncontrolling interests | ||||||||||
to net cash provided by operating activities: | ||||||||||
Depreciation and amortization | 5,449 | 5,667 | ||||||||
Provision for doubtful accounts | 3,785 | 3,241 | ||||||||
Gain on purchase price settlement | (5,435 | ) | - | |||||||
Deferred income tax | 3,833 | 452 | ||||||||
Equity-based awards compensation expense | 2,032 | 1,292 | ||||||||
(Gain) loss on sale of business and sale or abandonment of assets, net | 182 | (333 | ) | |||||||
Other | 220 | (750 | ) | |||||||
Changes in operating assets and liabilities: | ||||||||||
Increase in patient accounts receivable | (5,147 | ) | (4,169 | ) | ||||||
Increase in accounts receivable - other | (990 | ) | (297 | ) | ||||||
(Increase) decrease in other assets | (1,972 | ) | 206 | |||||||
Increase (decrease) in accounts payable and accrued expenses | 1,190 | (292 | ) | |||||||
(Decrease) increase in other liabilities | (275 | ) | 804 | |||||||
Net cash provided by operating activities | 32,655 | 30,521 | ||||||||
INVESTING ACTIVITIES | ||||||||||
Purchase of fixed assets | (3,222 | ) | (3,673 | ) | ||||||
Purchase of businesses, net of cash acquired | (9,451 | ) | (18,197 | ) | ||||||
Acquisitions of noncontrolling interests | (20,439 | ) | (682 | ) | ||||||
Proceeds on settlement of purchase price | 1,500 | |||||||||
Net proceeds on sale of fixed assets and business | 6 | 919 | ||||||||
Net cash used in investing activities | (31,606 | ) | (21,633 | ) | ||||||
FINANCING ACTIVITIES | ||||||||||
Distributions to noncontrolling interests | (9,767 | ) | (9,580 | ) | ||||||
Cash dividends to shareholders | (3,789 | ) | - | |||||||
Purchase and retirement of common stock | (4,656 | ) | (1,401 | ) | ||||||
Proceeds from revolving line of credit | 118,900 | 46,300 | ||||||||
Payments on revolving line of credit | (100,900 | ) | (41,200 | ) | ||||||
Payment of notes payable | (250 | ) | (1,013 | ) | ||||||
Excess tax benefit from stock options exercised | 217 | 336 | ||||||||
Proceeds from exercise of stock options | - | 420 | ||||||||
Net cash used in financing activities | (245 | ) | (6,138 | ) | ||||||
Net increase in cash | 804 | 2,750 | ||||||||
Cash - beginning of period | 9,179 | 6,429 | ||||||||
Cash - end of period | $ | 9,983 | $ | 9,179 | ||||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION | ||||||||||
Cash paid during the period for: | ||||||||||
Income taxes | $ | 9,037 | $ | 7,804 | ||||||
Interest | $ | 325 | $ | 179 | ||||||
Non-cash investing and financing transactions during the period: | ||||||||||
Purchase of business - seller financing portion | $ | 200 | $ | 525 | ||||||
Acquisition of noncontrolling interest - seller financing portion | $ | 367 | $ | - |
U.S. PHYSICAL THERAPY, INC. AND SUBSIDIARIES RECAP OF CLINIC DEVELOPMENT ACTIVITY |
|||||||||||||||||
Number | |||||||||||||||||
of | |||||||||||||||||
Opened | Acquired | Sold | Closed | Clinics | |||||||||||||
At December 31, 2008 | 360 | ||||||||||||||||
First Quarter 2009, March 31, 2009 | 6 | - | - | (1 | ) | 365 | |||||||||||
Second Quarter 2009, June 30, 2009 | 3 | - | - | (2 | ) | 366 | |||||||||||
Third Quarter 2009, September 30, 2009 | 5 | - | - | (4 | ) | 367 | |||||||||||
Fourth Quarter 2009, December 31, 2009 | 4 | - | - | (3 | ) | 368 | |||||||||||
Year Ended, December 31, 2009 | 18 | - | - | (10 | ) | 368 | |||||||||||
First Quarter 2010, March 31, 2010 | 1 | 5 | (5 | ) | (2 | ) | 367 | ||||||||||
Second Quarter 2010, June 30, 2010 | 7 | - | - | (5 | ) | 369 | |||||||||||
Third Quarter 2010, September 30, 2010 | 5 | - | - | (2 | ) | 372 | |||||||||||
Fourth Quarter 2010, December 31, 2010 | 6 | 20 | - | (6 | ) | 392 | |||||||||||
Year Ended, December 31, 2010 | 19 | 25 | (5 | ) | (15 | ) | 392 | ||||||||||
First Quarter 2011, March 31, 2011 | 6 | - | - | (1 | ) | 397 | |||||||||||
Second Quarter 2011, June 30, 2011 | 2 | - | - | (1 | ) | 398 | |||||||||||
Third Quarter 2011, September 30, 2011 | 8 | 20 | - | (6 | ) | 420 | |||||||||||
Fourth Quarter 2011, December 31, 2011 | 5 | - | - | (9 | ) | 416 | |||||||||||
Year Ended, December 31, 2011 | 21 | 20 | - | (17 | ) | 416 |
CONTACT:
U.S. Physical Therapy, Inc.
Larry McAfee, (713) 297-7000
Chief
Financial Officer
or
Chris Reading, (713) 297-7000
Chief
Executive Officer
or
The Ruth Group
Stephanie Carrington, (646)
536-7017
or
Amy Glynn, (646) 536-7023