Attached files

file filename
8-K - FORM 8-K - AMEDISYS INCd400348d8k.htm
EX-99.1 - INVESTOR RELATIONS SLIDE SHOW - AMEDISYS INCd400348dex991.htm

Exhibit 99.2

AMEDISYS, INC. AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES TO GAAP FINANCIAL STATEMENTS

(Amounts in thousands)

Earnings from continuing operations before interest, taxes, depreciation and amortization ("EBITDA") and Adjusted EBITDA

 

                                                                                                                                   
    For the Three-Month Periods Ended June 30,     For the Year Ended December 31,  
    2011     2012     2010     2011  

Net (loss) income from continuing operations attributable to Amedisys, Inc.

    $ 22,934          $ 8,010          $ 122,925          $ (375,499)     

Add:

       

Provision for income taxes

    14,997          5,742          78,923          (103,426)    

Interest expense, net

    2,165          1,975          8,766          8,591     

Depreciation and amortization

    9,550          9,905          33,523          38,611     
 

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA (1)

    $ 49,646          $ 25,632          $ 244,137          $ (431,723)    
 

 

 

   

 

 

   

 

 

   

 

 

 

Add:

       

Certain items (2)

    -          -          13,784          588,734     

Intangible write-off (2)

    -          -          (1,916)         (737)    
 

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA (3)

    $ 49,646          $ 25,632          $ 256,005          $ 156,274     
 

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Net Service Revenue Reconciliation

  

    For the Three-Month Periods Ended June 30,     For the Year Ended December 31,  
    2011     2012     2010     2011  

Net service revenue

    $ 368,424          $ 378,498          $ 1,603,849          $ 1,470,358     

Add:

       

Certain items (2)

    -              -              (7,263)         (4,733)    
 

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net service revenue (4)

    $ 368,424          $ 378,498          $ 1,596,586          $ 1,465,625     
 

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Net Income From Continuing Operations Attributable to Amedisys, Inc. per Diluted Share:

  

    For the Three-Month Periods Ended June 30,     For the Year Ended December 31,  
    2011     2012     2010     2011  

Net (loss) income from continuing operations attributable to Amedisys, Inc. common stockholders per diluted share

    $ 0.79          $ 0.27          $ 4.32          $ (13.09)    

Add:

       

Certain items (2)

    -          -          0.29          15.36     
 

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income from continuing operations attributable to Amedisys, Inc. common stockholders per diluted share (5)

    $ 0.79          $ 0.27          $ 4.61          $ 2.27     
 

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

EBITDA is defined as net (loss) income from continuing operations attributable to Amedisys, Inc. before provision for income taxes, net interest expense, and depreciation and amortization. EBITDA should not be considered as an alternative to, or more meaningful than, income before income taxes, cash flow from operating activities, or other traditional indicators of operating performance. This calculation of EBITDA may not be comparable to a similarly titled measure reported by other companies, since not all companies calculate this non-GAAP financial measure in the same manner.

(2)

During the year ended December 31, 2011, we recorded charges for the impairment of goodwill and other intangibles and incurred certain costs associated with acquisitions and related integrations costs and legal expenses related to the United States Senate Committee on Finance inquiry and the SEC and Department of Justice investigations. We also incurred costs associated with our exit activities for those care centers which were consolidated or for which the startup process was discontinued during 2011, which includes $0.7 million for the write-off of intangibles. For the year ended December 31, 2011, these charges were offset, in part, by the release of a valuation allowance related to specific deferred tax assets and a Centers for Medicare and Medicaid Services (“CMS”) bonus payment as the result of the pay for performance demonstration. The following details these items (amounts in thousands, except per share data):


     For the Year Ended December 31, 2011  
     (Income)
Expense
    Net     Diluted EPS  
      

CMS Bonus

   $ (4,733   $ (2,864   $ (0.10

Goodwill and other intangibles impairment charge

             579,955                438,464                15.25   

Valuation allowance adjustment

     -        (1,924     (0.07

Exit activities related to continuing operations

     3,370        2,014        0.07   

Certain costs

     10,142        6,049        0.21   
  

 

 

   

 

 

   

 

 

 

Total

   $ 588,734      $ 441,739      $ 15.36   
  

 

 

   

 

 

   

 

 

 

During the year ended December 31, 2010, we incurred certain costs associated with the realignment of operations including severance and legal expenses related to the United States Committee on Finance inquiry and SEC investigation. We also incurred costs associated with our exit activities for those care centers which were consolidated or for which the startup process was discontinued during the 2010, which includes $1.9 million for the write-off of intangibles. These charges were offset, in part, when we settled our Georgia indigent care liability and received a CMS bonus payment as the result of the pay for performance demonstration. The following details these items (amounts in thousands, except per share data):

 

     For the Year Ended December 31, 2010  
     Income
(Expense)
    Net     Diluted EPS  
      

Georgia indigent care liability

   $ (3,676   $ (2,242   $ (0.08

CMS Bonus

     (3,587     (2,188     (0.08

Exit activities related to continuing operations

             11,438                6,977        0.24   

Certain costs

     9,609        5,861                0.21   
  

 

 

   

 

 

   

 

 

 

Total

   $ 13,784      $ 8,408      $ 0.29   
  

 

 

   

 

 

   

 

 

 

 

(3)

Adjusted EBITDA is defined as net (loss) income attributable to Amedisys, Inc. from continuing operations before provision for income taxes, net interest expense, depreciation and amortization plus certain items as described in footnote 2. Adjusted EBITDA should not be considered as an alternative to, or more meaningful than, income before income taxes, cash flow from operating activities, or other traditional indicators of operating performance. This calculation of adjusted EBITDA may not be comparable to a similarly titled measure reported by other companies, since not all companies calculate this non-GAAP financial measure in the same manner.

(4)

Adjusted net service revenue is defined as net service revenue plus certain items as described in footnote 2. Adjusted net service revenue should not be considered as an alternative to, or more meaningful than, income before income taxes, cash flow from operating activities, or other traditional indicators of operating performance. This calculation of adjusted net service revenue may not be comparable to a similarly titled measure reported by other companies, since not all companies calculate this non-GAAP measure in the same manner.

(5)

Adjusted net income from continuing operations attributable to Amedisys, Inc. common stockholders per diluted share is defined as diluted (loss) earnings from continuing operations per share plus the earnings per share effect of certain items as described in footnote 2. Adjusted net income from continuing operations attributable to Amedisys, Inc. common stockholders per diluted share should not be considered as an alternative to, or more meaningful than, income before income taxes, cash flow from operating activities, or other traditional indicators of operating performance. This calculation of adjusted net income from continuing operations attributable to Amedisys, Inc. common stockholders per diluted share may not be comparable to a similarly titled measure reported by other companies, since not all companies calculate this non-GAAP financial measure in the same manner.