Attached files

file filename
8-K - 8-K - Press Ganey Holdings, Inc.pgnd-20160229x8k.htm

Exhibit 99.1

Picture 1

Press Ganey Holdings, Inc.

Reports Fourth Quarter and 2015 Financial Results

 

BOSTON -- (BUSINESSWIRE) -- Press Ganey Holdings, Inc. (NYSE: PGND) announced financial results today for the fourth quarter and year ended December 31, 2015.

 

“We are pleased with our overall performance in the fourth quarter and full year 2015. Our results reflect continued strength in our core patient experience solutions complemented by a continued increase in our clients’ adoption of our integrated engagement, clinical and consulting solutions. We will continue to invest in innovation across our existing suite of solutions and adjacent markets in order to maximize value for our clients,” said Patrick T. Ryan, Chief Executive Officer of Press Ganey Holdings, Inc.

 

Fourth Quarter 2015 Results

 

·

Revenue was $85.6 million compared to $76.1 million for the same period in the prior year, an increase of 12.5%.  Revenue growth consisted of 9.9% organic growth and 2.6% acquired growth. 

 

·

Adjusted EBITDA was $30.1 million compared to $27.0 million for the same period in the prior year, an increase of 11.5%.

 

·

Net Income was $3.8 million compared to $5.1 million for the same period in the prior year.  Adjusted net income was $12.8 million compared to $9.8 million for the same period in the prior year, an increase of 30.3%.  

 

·

Diluted net income per share was $0.07 compared to $0.12 for the same period in the prior year.  Adjusted diluted net income per share was $0.24 compared to $0.23 for the same period in the prior year, an increase of 6.6%

 

2015 Results

 

·

Revenue for 2015 was $318.7 million compared to $281.6 million in 2014, an increase of 13.2%. Revenue growth consisted of 10.5% organic growth and 2.7% acquired growth.

 

·

Adjusted EBITDA for 2015 was $117.5 million compared to $102.6 million in 2014, an increase of 14.6%.

 

·

Net loss was $(36.6) million in 2015 compared to net income of $15.6 million in 2014. Adjusted net income in 2015 was $46.4 million compared to $36.3 million in 2014, an increase of 28.0%.  

 

·

Diluted net loss per share in 2015 was $(0.75) compared to diluted net income per share of $0.36 in 2014. Adjusted diluted net income per share in 2015 was $0.95 compared to $0.84 in 2014, an increase of 13.4%

 

1


 

2016 Guidance

 

The Company expects the following financial results for fiscal year 2016:

 

·

Revenue of approximately $352  million,

·

Adjusted EBITDA of approximately $134.9 million,

·

Depreciation and amortization expense of approximately $47 million,

·

Equity-based compensation of approximately $24  million, and

·

Capital expenditures of approximately $23.5 million.

 

These expectations include the impact of the acquisition completed in 2015 but do not reflect the impact of any potential acquisitions in 2016. These expectations also incorporate the full year impact of incremental public company expenses, as the Company completed its initial public offering in May 2015.

 

Conference Call Information

 

The Company will host a conference call on March 1, 2016 at 9 a.m. Eastern Time to discuss the fourth quarter and full year 2015 results.  To participate in the Company's live conference call and webcast, please dial 877-201-0168 (1-647-788-4901 for international participants) using conference code number 3115013, or visit investors.pressganey.com.

 

About Press Ganey

 

Press Ganey Holdings (NYSE: PGND) is a leading provider of patient experience measurement, performance analytics and strategic advisory solutions for health care organizations across the continuum of care. Celebrating 30 years of experience, Press Ganey is recognized as a pioneer and thought leader in patient experience measurement and performance improvement solutions. Our mission is to help health care organizations reduce patient suffering and improve clinical quality, safety and the patient experience. As of January 1, 2016, we served more than 26,000 health care facilities.

 

Forward-Looking Statements

 

This document includes forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, which relate to future, not past, events and are subject to risks and uncertainties. The forward-looking statements, which address the Company's expected business and financial performance and financial condition, among other matters, contain words such as: “believe,” “could,” “opportunities,” “continue,” “expect,” “may,” “will,”  or “would” and other words and terms of similar meaning.

 

Forward-looking statements by their nature address matters that are, to different degrees, uncertain, such as statements about expected income; earnings; revenues; and growth.  Although the Company believes the expectations reflected in such forward-looking statements are based upon reasonable assumptions, it can give no assurance that the expectations will be attained or that any deviation will not be material. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date on which they are made.

 

2


 

Factors that could cause actual results to differ materially from these forward-looking statements, include, but are not limited to, the following:

 

·

Because our clients are concentrated in the healthcare industry, our revenue and operating results may be adversely affected by changes in regulations, a business downturn or consolidation in the healthcare industry.

·

If our clients do not continue to purchase our products and solutions, or we are unable to attract new clients, our business and operating results could be materially and adversely affected.

·

The loss of several of our large clients or a significant reduction in business from such clients would adversely affect our operating results.

·

We may not maintain our current rate of revenue growth.

·

We may be unable to effectively execute our growth strategy which could have an adverse effect on our business and competitive position in the industry.

·

We may not be able to develop new products and solutions, or enhancements to our existing products and solutions, or be able to achieve widespread acceptance of new products or solutions.

·

Technological developments could render our products and solutions obsolete or uncompetitive.

·

We may be unable to effectively identify, complete or integrate the operations of future acquisitions, joint ventures, collaborative arrangements or other growth investments.

·

We cannot assure you that we will be able to manage our growth effectively, which could have a material adverse effect on our business, financial condition, results of operations and growth prospects.

·

We operate in an increasingly competitive market, which could adversely affect our revenue and market share.

·

If we fail to promote and maintain awareness of our brand in a cost-effective manner, our business might suffer.

·

We may not be able to maintain our certification to conduct CMS mandated surveys, and this could adversely affect our business.

·

We depend on our senior management, and we may be materially harmed if we lose any member of our senior management.

·

Data security and integrity are critically important to our business, and actual or attempted breaches of security, unauthorized disclosure of information, denial of service attacks or the perception that personal and/or other sensitive or confidential information in our possession is not secure, could result in a material loss of business, substantial legal liability or significant harm to our reputation.

·

Our business and operating results could be adversely affected if we experience business interruptions, errors or failure in connection with our or third-party information technology and communication systems and other software and hardware products used in connection with our business.

·

We may be liable to our clients and may lose clients if we are unable to collect and maintain client data or if we lose client data.

·

Protection of our intellectual property may be difficult and costly, and our inability to protect our intellectual property could reduce the value of our products and solutions.

·

The agreements governing our 2015 Credit Agreement impose significant operating and financial restrictions on our company and our subsidiaries, which may prevent us from capitalizing on business opportunities, and we have pledged substantially all of our assets to secure indebtedness under our 2015 Credit Agreement.

·

Our internal control over financial reporting does not currently meet the standards required by Section 404 of the Sarbanes-Oxley Act.

 

A further description of these uncertainties and other risks can be found in the Company’s filings with the Securities and Exchange Commission, including its Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and its Registration Statement on Form S-1 and the accompanying prospectus filed with the Securities and Exchange Commission on May 22, 2015. These or other uncertainties may cause the Company’s actual future results to be materially different than those expressed in any forward-looking statements. The Company undertakes no obligation to update or revise any forward-looking statements.

 

3


 

Non-GAAP Financial Measures 

 

The Company defines Adjusted EBITDA as net income (loss) before interest expense, net, income taxes, depreciation and amortization, with further adjustments to add back (i) items that were terminated in connection with the IPO, (ii) non-cash charges, (iii) non-recurring items that are not indicative of the underlying operating performance of the business and (iv) items that are solely related to changes in our capital structure, and therefore are not indicative of the underlying operating performance of the business. The Company defines Adjusted Net Income as net income adjusted for non-cash and other non-recurring items. Management uses Adjusted EBITDA and Adjusted Net Income (i) to compare our operating performance on a consistent basis, (ii) to calculate incentive compensation for our employees, (iii) for planning purposes, including the preparation of our internal annual operating budget, (iv) to evaluate the performance and effectiveness of our operational strategies and (v) to assess compliance with various metrics associated with the agreements governing our indebtedness. We also believe that Adjusted EBITDA and Adjusted Net Income are useful to investors in assessing our financial performance because these measures are similar to the metrics used by investors and other interested parties when comparing companies in our industry that have different capital structures, debt levels and/or income tax rates. Accordingly, we believe that Adjusted EBITDA and Adjusted Net Income provide useful information to investors and others in understanding and evaluating our operating performance in the same manner as our management. Adjusted EBITDA and Adjusted Net Income are not determined in accordance with U.S. generally accepted accounting principles, or GAAP, and should not be considered in isolation or as an alternative to net income, income from operations, net cash provided by operating, investing or financing activities or other financial statement data presented as indicators of financial performance or liquidity, each as presented in accordance with GAAP.

4


 

Press Ganey Holdings, Inc.

Condensed Consolidated Statements of Operations

(Thousands of dollars, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

 

 

December 31, 

 

December 31, 

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

    

$

85,615

    

$

76,130

    

$

318,694

    

$

281,612

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue

 

 

39,924

 

 

34,465

 

 

149,235

 

 

121,807

 

General and administrative

 

 

23,438

 

 

18,126

 

 

143,561

 

 

70,432

 

Depreciation and amortization

 

 

10,600

 

 

9,277

 

 

41,224

 

 

35,102

 

Loss on disposal of property and equipment

 

 

337

 

 

124

 

 

307

 

 

1,719

 

Total operating expenses

 

 

74,299

 

 

61,992

 

 

334,327

 

 

229,060

 

Income (loss) from operations

 

 

11,316

 

 

14,138

 

 

(15,633)

 

 

52,552

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

(1,242)

 

 

(4,696)

 

 

(11,163)

 

 

(19,832)

 

Extinguishment of debt

 

 

 —

 

 

 —

 

 

(1,750)

 

 

(2,894)

 

Management fee of related party

 

 

 —

 

 

(357)

 

 

(553)

 

 

(1,047)

 

Total other income (expense), net

 

 

(1,242)

 

 

(5,053)

 

 

(13,466)

 

 

(23,773)

 

Income (loss) before income taxes

 

 

10,074

 

 

9,085

 

 

(29,099)

 

 

28,779

 

Provision for income taxes

 

 

6,274

 

 

4,011

 

 

7,528

 

 

13,196

 

Net income (loss)

 

$

3,800

 

$

5,074

 

$

(36,627)

 

$

15,583

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (net loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.07

 

$

0.12

 

$

(0.75)

 

$

0.36

 

Diluted

 

$

0.07

 

$

0.12

 

$

(0.75)

 

$

0.36

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares of common stock outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

52,723

 

 

43,313

 

 

48,891

 

 

43,313

 

Diluted

 

 

52,965

 

 

43,313

 

 

48,891

 

 

43,313

 

 

See Supplemental Financial Data below for additional information.

5


 

Press Ganey Holdings, Inc.

Condensed Consolidated Balance Sheets

(Thousands of dollars, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

December 31,

 

 

 

2015

 

2014

 

 

 

(Unaudited)

 

 

 

 

ASSETS

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash

    

$

35,235

    

$

6,962

 

Accounts receivable, net of allowances of $774 and $531 at December 31, 2015

  and December 31, 2014, respectively

 

 

53,568

 

 

44,444

 

Other receivables

 

 

2,993

 

 

1,782

 

Prepaid expenses and other assets

 

 

4,603

 

 

2,741

 

Income taxes receivable

 

 

4,603

 

 

2,916

 

Total current assets

 

 

101,002

 

 

58,845

 

Property and equipment, net

 

 

60,262

 

 

59,610

 

Deferred financing fees, net

 

 

897

 

 

810

 

Intangible assets, net

 

 

362,465

 

 

375,391

 

Goodwill

 

 

411,203

 

 

402,934

 

Total assets

 

$

935,829

 

$

897,590

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Current portion of long-term debt

 

$

9,250

 

$

4,279

 

Current portion of capital lease obligations

 

 

4,626

 

 

4,373

 

Accounts payable

 

 

9,420

 

 

13,232

 

Accrued payroll and related liabilities

 

 

15,830

 

 

11,704

 

Accrued expenses and other liabilities

 

 

1,969

 

 

1,581

 

Deferred revenue

 

 

31,555

 

 

26,208

 

Total current liabilities

 

 

72,650

 

 

61,377

 

Long-term debt, less current portion

 

 

171,226

 

 

402,888

 

Capital lease obligations, less current portion

 

 

4,165

 

 

6,779

 

Equity-based compensation liability

 

 

 —

 

 

19,423

 

Deferred income taxes

 

 

125,179

 

 

126,479

 

Total liabilities

 

 

373,220

 

 

616,946

 

Commitments and contingencies

 

 

 —

 

 

 —

 

SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

Common stock, $0.01 par value; 350,000,000 and 44,800,000 shares authorized,

  and 52,770,722 and 43,313,200 shares issued and outstanding as of

  December 31, 2015 and December 31, 2014, respectively

 

 

528

 

 

433

 

Additional paid-in capital

 

 

598,575

 

 

270,847

 

Retained earnings (accumulated deficit)

 

 

(36,494)

 

 

9,364

 

Total shareholders' equity

 

 

562,609

 

 

280,644

 

Total liabilities and shareholders' equity

 

$

935,829

 

$

897,590

 

 

6


 

Press Ganey Holdings, Inc.

Condensed Consolidated Statement of Cash Flows

(Thousands of dollars)

 

 

 

 

 

 

 

 

 

 

 

Year Ended

 

 

 

December 31,

 

 

 

2015

 

2014

 

 

 

(Unaudited)

 

 

 

 

Operating activities

 

 

 

 

 

 

 

Net income (loss)

    

$

(36,627)

    

$

15,583

 

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

 

 

 

 

 

 

 

Depreciation and amortization

 

 

41,224

 

 

35,102

 

Amortization of deferred financing costs and debt discount

 

 

682

 

 

879

 

Equity-based compensation

 

 

86,745

 

 

8,034

 

Extinguishment of debt

 

 

1,750

 

 

2,894

 

Provision for doubtful accounts

 

 

521

 

 

289

 

Loss on disposal of property and equipment

 

 

307

 

 

1,719

 

Deferred income taxes

 

 

(1,300)

 

 

(4,807)

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

Accounts receivable

 

 

(8,317)

 

 

(2,420)

 

Other receivables

 

 

(329)

 

 

(623)

 

Prepaid expenses and other assets

 

 

(1,859)

 

 

1,319

 

Accounts payable

 

 

(225)

 

 

(3)

 

Accrued payroll and related liabilities

 

 

3,774

 

 

678

 

Accrued expenses and other liabilities

 

 

388

 

 

342

 

Deferred revenue

 

 

3,594

 

 

(5,183)

 

Income taxes receivable

 

 

(1,687)

 

 

965

 

Net cash provided by operating activities

 

 

88,641

 

 

54,768

 

Investing activities

 

 

 

 

 

 

 

Acquisitions of businesses, net of cash acquired

 

 

(12,146)

 

 

(28,177)

 

Purchases of property and equipment

 

 

(26,197)

 

 

(19,414)

 

Net cash used in investing activities

 

 

(38,343)

 

 

(47,591)

 

Financing activities

 

 

 

 

 

 

 

Proceeds from the issuance of long-term debt

 

 

185,000

 

 

41,825

 

Payments on long-term debt

 

 

(410,769)

 

 

(67,662)

 

Deferred financing payments

 

 

(3,441)

 

 

(508)

 

Payments on capital lease obligations

 

 

(5,385)

 

 

(3,297)

 

Proceeds from sale of equity interests

 

 

100

 

 

500

 

Purchases of equity interests

 

 

(731)

 

 

(3,708)

 

Taxes paid for net settlements of restricted stock vesting

 

 

(12,736)

 

 

 —

 

Distribution payments

 

 

(8,500)

 

 

 —

 

Proceeds from the issuance of common stock in initial public offering, net of fees

 

 

234,437

 

 

 —

 

Net cash used in financing activities

 

 

(22,025)

 

 

(32,850)

 

Net increase (decrease) in cash

 

 

28,273

 

 

(25,673)

 

Cash at beginning of period

 

 

6,962

 

 

32,635

 

Cash at end of period

 

$

35,235

 

$

6,962

 

 

7


 

Press Ganey Holdings, Inc.

Supplemental Financial Data

(Thousands of dollars, except per share amounts)

(Unaudited)

 

Reconciliation of Non-GAAP Items to GAAP Net Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

December 31,

 

 

December 31,

 

 

  

2015

  

2014

  

% Change

  

 

2015

  

2014

  

% Change

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted revenue (1)

 

$

85,615

 

$

76,294

 

12.2

%  

 

$

318,694

 

$

282,555

 

12.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue (2)

 

 

38,411

 

 

33,886

 

13.4

%  

 

 

134,587

 

 

118,691

 

13.4

%

General and administrative (3)

 

 

17,100

 

 

15,410

 

11.0

%  

 

 

66,622

 

 

61,305

 

8.7

%

Depreciation and amortization (4)

 

 

6,375

 

 

5,113

 

24.7

%  

 

 

24,608

 

 

19,119

 

28.7

%

Loss on disposal of property and equipment (5)

 

 

 —

 

 

 —

 

 —

%  

 

 

 —

 

 

 —

 

 —

%

Total adjusted operating expenses

 

 

61,886

 

 

54,409

 

13.7

%  

 

 

225,817

 

 

199,115

 

13.4

%

Adjusted income from operations

 

 

23,729

 

 

21,885

 

8.4

%  

 

 

92,877

 

 

83,440

 

11.3

%

Adjusted other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

(1,242)

 

 

(4,696)

 

(73.6)

%  

 

 

(11,163)

 

 

(19,832)

 

(43.7)

%

Extinguishment of debt (6)

 

 

 —

 

 

 —

 

 —

%  

 

 

 —

 

 

 —

 

 —

%

Management fee of related party (7)

 

 

 —

 

 

 —

 

 —

%  

 

 

 —

 

 

 —

 

 —

%

Total adjusted other income (expense), net

 

 

(1,242)

 

 

(4,696)

 

(73.6)

%  

 

 

(11,163)

 

 

(19,832)

 

(43.7)

%

Adjusted income before income taxes

 

 

22,487

 

 

17,189

 

30.8

%  

 

 

81,714

 

 

63,608

 

28.5

%

Provision for income taxes (8)

 

 

9,705

 

 

7,382

 

31.5

%  

 

 

35,268

 

 

27,317

 

29.1

%

Adjusted net income

 

$

12,782

 

$

9,807

 

30.3

%  

 

$

46,446

 

$

36,291

 

28.0

%

Sum of Non-GAAP adjustments in Footnotes 1-7

 

 

(12,413)

 

 

(8,104)

 

 

 

 

 

(110,813)

 

 

(34,829)

 

 

 

Net tax impact of adjustments in Footnotes 1-7 (8)

 

 

3,431

 

 

3,371

 

 

 

 

 

27,740

 

 

14,121

 

 

 

GAAP net income (loss)

 

$

3,800

 

$

5,074

 

 

 

 

$

(36,627)

 

$

15,583

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.24

 

$

0.23

 

7.1

%  

 

$

0.95

 

$

0.84

 

13.4

%

Diluted

 

$

0.24

 

$

0.23

 

6.6

%  

 

$

0.95

 

$

0.84

 

13.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares of common stock outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

52,723

 

 

43,313

 

21.7

%  

 

 

48,891

 

 

43,313

 

12.9

%

Diluted

 

 

52,965

 

 

43,313

 

22.3

%  

 

 

48,891

 

 

43,313

 

12.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted percentages of revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue

 

 

44.9

%  

 

44.4

%  

 

 

 

 

42.2

%  

 

42.0

%  

 

 

General and administrative

 

 

20.0

%  

 

20.2

%  

 

 

 

 

20.9

%  

 

21.7

%  

 

 

Income from operations

 

 

27.7

%  

 

28.7

%  

 

 

 

 

29.1

%  

 

29.5

%  

 

 

Net income

 

 

14.9

%  

 

12.9

%  

 

 

 

 

14.6

%  

 

12.8

%  

 

 

 

See footnotes on next page.

8


 

Press Ganey Holdings, Inc.

Supplemental Financial Data

(Thousands of dollars, except per share amounts)

(Unaudited)

 

Reconciliation of Non-GAAP Items to GAAP Net Income (continued)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

Three Months Ended

  

Year Ended

 

 

 

 

December 31,

 

December 31,

 

Excluded items:

  

2015

  

2014

  

2015

  

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Revenue credits provided to clients as a result of the discontinuance of certain clinical solutions and software applications.

 

 

Other non-comparable items

 

$

 —

 

$

164

 

$

 —

 

$

943

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2)

Equity-based compensation expense associated with (i) the modification of existing equity awards and forgiveness of loans associated with certain equity awards in connection with the Company’s initial public offering (“IPO”) and liquidating distribution of PG Holdco, LLC, and (ii) equity awards at the time of the Company’s IPO and subsequent equity awards granted to attract and retain employees; expense associated with executive separation agreements and targeted employee headcount reductions; and expenses related to the discontinuance of certain clinical solutions and software applications.

 

 

Equity-based compensation, IPO related

 

$

 —

 

$

 —

 

$

10,124

 

$

 —

 

 

Equity-based compensation, non-IPO related

 

 

912

 

 

416

 

 

3,218

 

 

2,506

 

 

Severance

 

 

601

 

 

 —

 

 

1,306

 

 

 —

 

 

Other non-comparable items

 

 

 —

 

 

163

 

 

 —

 

 

610

 

 

 

 

$

1,513

 

$

579

 

$

14,648

 

$

3,116

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3)

Equity-based compensation charges (noted above), expense associated with executive separation agreements and targeted employee headcount reductions, transaction costs incurred in connection with completed and potential acquisitions, and other non-comparable expenses which include costs incurred in connection with the Company’s IPO and capital structure and strategic corporate planning.

 

 

Equity-based compensation, IPO related

 

$

 —

 

$

 —

 

$

60,314

 

$

 —

 

 

Equity-based compensation, non-IPO related

 

 

4,367

 

 

53

 

 

13,089

 

 

5,528

 

 

Severance

 

 

789

 

 

1,084

 

 

789

 

 

1,084

 

 

Acquisition expenses

 

 

626

 

 

131

 

 

945

 

 

462

 

 

Other non-comparable items

 

 

556

 

 

1,448

 

 

1,802

 

 

2,053

 

 

 

 

$

6,338

 

$

2,716

 

$

76,939

 

$

9,127

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4)

Amortization expense associated with acquired intangible assets from business combinations.

 

 

Amortization of intangibles

 

$

4,225

 

$

4,164

 

$

16,616

 

$

15,983

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5)

Loss on disposal of property and equipment

 

$

337

 

$

124

 

$

307

 

$

1,719

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(6)

Write-off of unamortized deferred financing fees, loss on original issuance discount and lender fees in connection with debt refinancings.

 

 

Extinguishment of debt

 

$

 —

 

$

 —

 

$

1,750

 

$

2,894

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(7)

Fees paid to the Company’s majority owner under a management agreement prior to the Company’s IPO.  The management agreement was terminated upon the closing of the IPO.

 

 

Management fee of related party

 

$

 —

 

$

357

 

$

553

 

$

1,047

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(8)

Provision for income taxes based on the Company’s state and federal effective tax rates, including usual non-deductible expenses.

 

9


 

Press Ganey Holdings, Inc.

Supplemental Financial Data

(Thousands of dollars, except per share amounts)

(Unaudited)

 

Reconciliation of Net Income (Loss) to EBITDA and Adjusted EBITDA (Non-GAAP)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

 

 

December 31,

 

December 31,

 

 

    

2015

    

2014

    

2015

    

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

3,800

 

$

5,074

 

$

(36,627)

 

$

15,583

 

Interest expense, net

 

 

1,242

 

 

4,696

 

 

11,163

 

 

19,832

 

Provision for income taxes

 

 

6,274

 

 

4,011

 

 

7,528

 

 

13,196

 

Depreciation and amortization

 

 

10,600

 

 

9,277

 

 

41,224

 

 

35,102

 

EBITDA

 

 

21,916

 

 

23,058

 

 

23,288

 

 

83,713

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity-based compensation (1)

 

 

5,279

 

 

469

 

 

86,745

 

 

8,034

 

Extinguishment of debt (2)

 

 

 —

 

 

 —

 

 

1,750

 

 

2,894

 

Management fee of related party (3)

 

 

 —

 

 

357

 

 

553

 

 

1,047

 

Acquisition expenses (4)

 

 

626

 

 

131

 

 

945

 

 

462

 

Severance (5)

 

 

1,390

 

 

1,084

 

 

2,095

 

 

1,084

 

Loss on disposal of property & equipment

 

 

337

 

 

124

 

 

307

 

 

1,719

 

Other non-comparable items (6)

 

 

556

 

 

1,775

 

 

1,802

 

 

3,606

 

Adjusted EBITDA

 

$

30,104

 

$

26,998

 

$

117,485

 

$

102,559

 

Adjusted EBITDA Margin

 

 

35.2

%  

 

35.5

%  

 

36.9

%  

 

36.4

%


(1)

Equity-based compensation expense associated with (i) the modification of existing equity awards and forgiveness of loans associated with certain equity awards in connection with the Company’s initial public offering (“IPO”) and liquidating distribution of PG Holdco, LLC,  and (ii) equity awards at the time of the Company’s IPO and subsequent equity awards granted to attract and retain employees.

 

(2)

Write-off of unamortized deferred financing fees, loss on original issuance discount and lender fees in connection with debt refinancings.

 

(3)

Fees paid to the Company’s majority owner under a management agreement prior to the Company’s IPO.  The management agreement was terminated upon the closing of the IPO.

 

(4)

Transaction costs incurred in connection with completed and potential acquisitions.

 

(5)

Expense associated with executive separation agreements and targeted employee headcount reductions.

 

(6)

Other non-comparable expenses related to the discontinuance of certain clinical solutions and software applications, costs incurred in connection with the Company's IPO and capital structure and strategic corporate planning.

 

Contacts:

 

 

Press Ganey Holdings, Inc.

Aria Marketing

Balaji Gandhi (Investors)

Kristen Berry (Media)

781-295-0390

617-332-9999 x238

IR@pressganey.com

kberry@ariamarketing.com

 

10