America Service Group Announces First Quarter Results; Company Increases 2004 Guidance.Business Editors/Health/Medical Writers BRENTWOOD Brentwood, city and district, England Brentwood, city (1991 pop. 51,212) and district, Essex, SE England. Brentwood is mainly residential but produces some agricultural equipment, film, and prefabricated concrete. , Tenn.--(BUSINESS WIRE)--April 26, 2004 America America [for Amerigo Vespucci], the lands of the Western Hemisphere—North America, Central (or Middle) America, and South America. The world map published in 1507 by Martin Waldseemüller is the first known cartographic use of the name. Service Group Inc. (NASDAQ NASDAQ in full National Association of Securities Dealers Automated Quotations U.S. market for over-the-counter securities. Established in 1971 by the National Association of Securities Dealers (NASD), NASDAQ is an automated quotation system that reports on :ASGR ASGR America Service Group Inc. ASGR Armed Services Graves Registration Office ): First Quarter Highlights: -- Company increases 2004 guidance -- Company subsidiary enters into settlement agreement with Florida Florida, state, United States Florida (flôr`ĭdə, flŏr`–), state in the extreme SE United States. A long, low peninsula between the Atlantic Ocean (E) and the Gulf of Mexico (W), Florida is bordered by Georgia and Attorney General's office -- Net loss of $358,000 for the quarter, including $5.2 million charge related to settlement agreement -- Adjusted EBITDA (Earnings Before Interest, Taxes, Depreciation and Amortization) A metric used to show a company's profitability, but not its cash flow. EBITDA became popular in the 1980s to show the potential profitability of leveraged buyouts, but has become increase of 28% from the prior year period to $6.7 million -- Cash balances $349,000 greater than total debt outstanding at March 31 America Service Group Inc. (NASDAQ:ASGR) announced today results for the first quarter ended March 31, 2004. "Our company produced solid results for the first quarter," commented Michael Michael, archangel Michael (mī`kəl) [Heb.,=who is like God?], archangel prominent in Christian, Jewish, and Muslim traditions. In the Bible and early Jewish literature, Michael is one of the angels of God's presence. Catalano Catalano, originally an adjective or derived substantive indicating something or someone Catalan, can refer to the following persons:
FAS 144 Impact on Income Statement Presentation Format As noted in our 2003 annual report on Form 10-K Form 10-K A report required by the SEC from exchange-listed companies that provides for annual disclosure of certain financial information. Form 10-K See 10-K. , the Company is applying the discontinued operations Discontinued operations Divisions of a business that have been sold or written off and that no longer are maintained by the business. provisions of Financial Accounting Standards Board Financial Accounting Standards Board (FASB) Board composed of independent members who create and interpret Generally Accepted Accounting Principles (GAAP). Statement of Financial Accounting Standards No. 144 ("FAS 144") to all service contracts that expire expire /ex·pire/ (ek-spi´er) 1. to exhale. 2. to die. ex·pire v. 1. To breathe one's last breath; die. 2. To exhale. subsequent to January January: see month. 1, 2002. FAS 144 requires the Company to follow the income statement presentation format described in FAS 144. The results of operations of contracts that expire, less applicable income taxes, are classified on the Company's consolidated income statement consolidated income statement An income statement that combines the income statements of two or more organizations. As with other consolidated statements, a consolidated income statement eliminates any funds owed to or due from firms within the same group. separately from continuing operations continuing operations Parts of a business that are expected to be maintained as an ongoing segment of an overall business operation. Income and losses from continuing operations are reported separately if any segments have been discontinued during the . The presentation prescribed pre·scribe v. pre·scribed, pre·scrib·ing, pre·scribes v.tr. 1. To set down as a rule or guide; enjoin. See Synonyms at dictate. 2. To order the use of (a medicine or other treatment). for discontinued operations requires the collapsing of healthcare revenues and expenses, as well as other specifically identifiable costs, into the income or loss from discontinued operations, net of taxes. Items such as indirect selling, general and administrative expenses or interest expense cannot be allocated to expired ex·pire v. ex·pired, ex·pir·ing, ex·pires v.intr. 1. To come to an end; terminate: My membership in the club has expired. 2. contracts. The application of the FAS 144 accounting presentation to expired contracts has no impact on net income, earnings per share, total cash flows or stockholders' equity Stockholders' Equity The portion of the balance sheet that includes capital received from investors in exchange for stock (paid-in capital), donated capital, and retained earnings. This is equal to total assets minus liabilities, preferred stock and intangible assets. . As a result of the application of FAS 144, "healthcare revenues" and "healthcare expenses" on the Company's consolidated income statement for any period presented will only include revenues and expenses from continuing contracts. The Company will also discuss "Total Revenues," "Total Healthcare Expenses," and "Total Gross Margin," which will include all of the Company's revenues and healthcare expenses for a period (i.e., healthcare revenues plus revenues from expired service contracts, or healthcare expenses plus expenses from expired contracts). Total Gross Margin is defined as Total Revenues less Total Healthcare Expenses. First Quarter Results Healthcare revenues for the first quarter of 2004 were $167.8 million, an increase of 35.8% over the prior year quarter. Total Revenues for the first quarter of 2004 were $168.3 million, an increase of 23.0% over the prior year quarter. Healthcare expenses for the first quarter of 2004 were $156.6 million, or 93.3% of healthcare revenues, as compared with $115.6 million, or 93.6% of healthcare revenues, in the prior year quarter. Total Healthcare Expenses for the first quarter of 2004 were $157.2 million, or 93.4% of Total Revenues, as compared with $128.2 million, or 93.6% of Total Revenues, in the prior year quarter. Gross margin for the first quarter of 2004 was $11.2 million, or 6.7% of healthcare revenues, as compared with $7.9 million, or 6.4% of healthcare revenues, in the prior year quarter. Total Gross Margin for the first quarter of 2004 was $11.1 million, or 6.6% of Total Revenues, as compared with $8.7 million, or 6.4% of Total Revenues, in the prior year quarter. Selling, general and administrative expenses for the first quarter of 2004 were $4.4 million, or 2.6% of healthcare revenues, as compared with $3.5 million, or 2.8% of healthcare revenues, in the prior year quarter. Selling, general and administrative expenses as a percentage of Total Revenues for the first quarter were 2.6% as compared with 2.5% in the prior year quarter. Adjusted EBITDA for the first quarter of 2004 was $6.7 million, an increase of 28.0%, as compared with $5.2 million in the prior year quarter. As reflected in the attached schedule, the Company defines Adjusted EBITDA as earnings before interest expense, income taxes, depreciation, amortization and the charge for settlement of a Florida legal matter, which is discussed below. The Company includes in Adjusted EBITDA the results of discontinued operations under the same definition. Depreciation and amortization expense for the first quarter of 2004 was $1.0 million, as compared with $1.1 million in the prior year quarter. As previously disclosed dis·close tr.v. dis·closed, dis·clos·ing, dis·clos·es 1. To expose to view, as by removing a cover; uncover. 2. To make known (something heretofore kept secret). , a company subsidiary, EMSA EMSA Electrophoretic Mobility Shift Assay (molecular biology) EMSA European Maritime Safety Agency EMSA Emergency Medical Services Authority (California) EMSA European Medical Students' Association Limited Partnership, entered into a settlement agreement with the Florida Attorney General's office on March 30, 2004, related to allegations, first raised in connection with an investigation of EMSA Correctional cor·rec·tion n. 1. The act or process of correcting. 2. Something offered or substituted for a mistake or fault: made corrections in the report. 3. a. Services (EMSA) in 1997, that the Company may have played an indirect role in the improper
in·car·cer·at·ed adj. Confined or trapped, as a hernia. patients. The Company acquired EMSA in 1999. EMSA was a party to several contracts to provide healthcare to inmates at Florida correctional facilities. Typically, in those contracts, which were approved by government lawyers, the clients required EMSA to seek all available third party reimbursement Reimbursement Payment made to someone for out-of-pocket expenses has incurred. for medical services provided to inmates, specifically including Medicaid. It was the implementation of these contract requirements that the Florida Attorney General's office alleged was improper. Prior to the Company's acquisition of EMSA, all EMSA contracts were reviewed by the Company's attorneys and assurances were received from the seller that the 1997 investigation had terminated ter·mi·nate v. ter·mi·nat·ed, ter·mi·nat·ing, ter·mi·nates v.tr. 1. To bring to an end or halt: without result and that the appropriate practices were being followed. EMSA personnel were assimilated and EMSA operations were integrated with other subsidiaries of the Company after the acquisition. The settlement agreement with the Florida Attorney General's office constitutes a complete resolution and settlement of the claims asserted against EMSA and required EMSA Limited Partnership to pay $5.0 million to the State of Florida. This payment was made by the Company on March 30, 2004. The Company and all of its subsidiaries are released from liability under the settlement agreement. Both parties entered into the settlement agreement to avoid the delay, uncertainty, inconvenience and expense of protracted pro·tract tr.v. pro·tract·ed, pro·tract·ing, pro·tracts 1. To draw out or lengthen in time; prolong: disputants who needlessly protracted the negotiations. 2. litigation An action brought in court to enforce a particular right. The act or process of bringing a lawsuit in and of itself; a judicial contest; any dispute. When a person begins a civil lawsuit, the person enters into a process called litigation. . The settlement agreement states that it is not punitive pu·ni·tive adj. Inflicting or aiming to inflict punishment; punishing. [Medieval Latin p  n in purpose or effect, it should not be construed
or used as admission of any fault, wrongdoing wrong·do·er n. One who does wrong, especially morally or ethically. wrong  do or liability whatsoever,
and that EMSA specifically denies intentionally in·ten·tion·al adj. 1. Done deliberately; intended: an intentional slight. See Synonyms at voluntary. 2. Having to do with intention. submitting any medical claims in violation VIOLATION. An act done unlawfully and with force. In the English stat. of 25 E. III., st. 5, c. 2, it is declared to be high treason in any person who shall violate the king's companion; and it is equally high treason in her to suffer willingly such violation. of state or federal law. The Company recorded a charge of $5.2 million in its results of operations for the first quarter of 2004, reflecting the settlement agreement with the Florida Attorney General's office and related legal expenses. The Company's policy has always been to conduct operations in full compliance with all applicable laws and regulations. Medicaid reimbursement is not part of the Company's business model. Neither the Company nor any of its subsidiaries has ever billed or received reimbursement from Medicaid. The Company fully cooperated with the Attorney General's continuing industry-wide investigation and participated in the settlement process in good faith. Both the Company and EMSA remain duly qualified duly qualified Medical practice adjective Referring to the satisfactory completion of a residency program approved by the Accreditation Council for Graduate Medical Education. See Accreditation. to conduct business in the state of Florida. This matter did not involve and will not affect the Company's ability to continue providing quality healthcare to patients in Florida and across the country. Income from operations was $588,000 in the first quarter of 2004, reflecting the $5.2 million charge for the settlement of the Florida legal matter discussed above. In the prior year quarter, income from operations was $3.4 million. Net interest expense for the first quarter of 2004 was $511,000, a 51.9% reduction from $1.1 million in the prior year quarter. Income tax expense was $361,000 in the first quarter of 2004, as compared with $160,000 in the prior year quarter. The loss from continuing operations was $284,000 in the first quarter of 2004, reflecting the $5.2 million charge for the settlement of the Florida legal matter discussed above. In the prior year quarter, income from continuing operations was $2.1 million. The loss from discontinued operations, net of tax for the first quarter of 2004, was $74,000, as compared with income of $750,000 in the prior year quarter. The net loss for the first quarter of 2004 was $358,000, or $0.05 per common share, basic and diluted di·lute tr.v. di·lut·ed, di·lut·ing, di·lutes 1. To make thinner or less concentrated by adding a liquid such as water. 2. To lessen the force, strength, purity, or brilliance of, especially by admixture. , reflecting the $5.2 million charge for the settlement of the Florida legal matter discussed above. As a result of the loss for the first quarter of 2004, basic and diluted shares outstanding are the same, at approximately ap·prox·i·mate adj. 1. Almost exact or correct: the approximate time of the accident. 2. 7.069 million. If net income had been generated for the quarter, diluted shares outstanding would have been approximately 7.287 million for the period. In the prior year quarter, net income was $2.9 million, or $0.47 basic and $0.46 diluted per common share. Net Debt Outstanding was negative $349,000 at March 31, 2004, reflecting cash balances of $3.4 million and total debt outstanding of $3.1 million. This compares with Net Debt Outstanding of $2.4 million at December December: see month. 31, 2003 and $27.9 million at March 31, 2003. Consistent with guidance in the Financial Accounting Standards Board Emerging Issues Task Force Consensus 95-22, "Balance Sheet Classification of Borrowings Outstanding Under Revolving Credit Agreements Revolving credit agreement A legal commitment in which a bank promises to lend a customer up to a specified maximum amount during a specified period. revolving credit agreement See line of credit. that Include Both a Subjective subjective /sub·jec·tive/ (sub-jek´tiv) pertaining to or perceived only by the affected individual; not perceptible to the senses of another person. sub·jec·tive adj. 1. Acceleration Clause The provision in a credit agreement, such as a mortgage, note, bond, or deed of trust, that allows the lender to require immediate payment of all money due if certain conditions occur before the time that payment would otherwise be due. and a Lock-Box Agreement," the Company has classified its revolving credit Revolving Credit A line of credit where the customer pays a commitment fee and is then allowed to use the funds when they are needed. It is usually used for operating purposes, fluctuating each month depending on the customers current cash flow needs. facility balance outstanding at March 31, 2004, of $285,000 as a current liability. The classification of the revolving credit facility as a current liability is entirely the result of a combination of a typical material adverse effect acceleration clause in the loan agreement and the existence of a mandatory Peremptory; obligatory; required; that which must be subscribed to or obeyed. Mandatory statutes are those that require, as opposed to permit, a particular course of action. lock-box agreement. The revolving credit facility has a final expiration date Expiration Date The day on which an options or futures contract is no longer valid and, therefore, ceases to exist. Notes: The expiration date for all listed stock options in the U.S. of October October: see month. 31, 2005. 2004 Guidance The Company is increasing its previous guidance for 2004 full-year results. Consistent with past practice, the Company's guidance only reflects contracts currently in operation and does not factor in any potential new business. The Company currently expects Total Revenues of approximately $658 million in 2004. Pre-tax pre-tax adj → anterior al impuesto pre-tax adj → avant impôt(s) pre-tax adj → al lordo d'imposta income from continuing and discontinued operations is expected to be approximately $22.8 million in 2004, excluding the $5.2 million charge for the settlement of the Florida legal matter. Depreciation, amortization and interest expense is expected to be approximately $6.0 million in 2004. The Company expects fully diluted shares outstanding to be approximately 7.35 million in 2004. A listen-only simulcast Simulcast is a portmanteau of "simultaneous broadcast", and refers to programs or events broadcast across more than one medium, or more than one service on the same medium, at the same time. and replay of America Service Group's first quarter conference call will be available online at www.asgr.com or www.fulldisclosure.com on April 27, 2004, beginning at 11:00 a.m. Eastern time. In addition, a copy of the press release containing the related financial information can be found on the Company's website. America Service Group Inc., based in Brentwood, Tennessee Brentwood is a city in Williamson County, Tennessee, United States. The population was 23,445 as of the U.S. Census Bureau's 2000 census, and as of 2007, Brentwood's population has increased to over 30,000. Brentwood is an affluent Nashville suburb. , is the leading provider of correctional healthcare services in the United States United States, officially United States of America, republic (2005 est. pop. 295,734,000), 3,539,227 sq mi (9,166,598 sq km), North America. The United States is the world's third largest country in population and the fourth largest country in area. . America Service Group Inc., through its subsidiaries, provides a wide range of healthcare and pharmacy pharmacy, art of compounding and dispensing drugs and medication. The term is also applied to an establishment used for such purposes. Until modern times medication was prepared and dispensed by the physician himself. In the 18th cent. programs to government agencies for the medical care of inmates. This release contains certain financial information not derived de·rive v. de·rived, de·riv·ing, de·rives v.tr. 1. To obtain or receive from a source. 2. in accordance Accordance is Bible Study Software for Macintosh developed by OakTree Software, Inc.[] As well as a standalone program, it is the base software packaged by Zondervan in their Bible Study suites for Macintosh. with accounting principles generally accepted in the United States ("GAAP GAAP See: Generally Accepted Accounting Principles GAAP See generally accepted accounting principles (GAAP). "). The Company believes this information is useful to investors and other interested parties. Such information should not be considered as a substitute for any measures derived in accordance with GAAP and may not be comparable to other similarly titled measures of other companies. A discussion of the Company's definition of such information and reconciliation to the most comparable GAAP measure is included below. The most directly comparable GAAP measures for the guidance provided by the Company is Healthcare Revenue, Income from Continuing Operations Before Tax, Depreciation and Amortization, and Interest, each of which will only include results from continuing contracts. Because it is not possible to reliably forecast discontinued operations, reconciliation of the Company's guidance to the most directly comparable GAAP measure is not accessible on a forward-looking for·ward-look·ing adj. Concerned with or making provision for the future: forward-looking educators; a forward-looking corporate plan. Adj. 1. basis. This press release may contain "forward-looking" statements made pursuant to the safe harbor Safe Harbor 1. A legal provision to reduce or eliminate liability as long as good faith is demonstrated. 2. A form of shark repellent implemented by a target company acquiring a business that is so poorly regulated that the target itself is less attractive. provisions of the Private Securities Litigation Reform Act The Private Securities Litigation Reform Act of 1995 (PSLRA) implemented several significant substantive changes affecting certain cases brought under the federal securities laws, including changes related to pleading, discovery, liability, class representation and awards fees and of 1995. As such, they involve risk and uncertainty that actual results may differ materially from those projected in the forward-looking statements forward-looking statement A projected financial statement based on management expectations. A forward-looking statement involves risks with regard to the accuracy of assumptions underlying the projections. including, without limitation, risks related to the following: the Company's ability to retain existing client contracts and obtain new contracts; whether or not government agencies continue to privatize pri·va·tize tr.v. pri·va·tized, pri·va·tiz·ing, pri·va·tiz·es To change (an industry or business, for example) from governmental or public ownership or control to private enterprise: "The strike ... correctional healthcare services; increased competition for new contracts and renewals of existing contracts; the Company's ability to execute To run a program, which causes the computer to carry out its instructions. See executable code, instruction and EXE file. execute - execution its expansion strategies; the Company's ability to limit its exposure for catastrophic illnesses catastrophic illness A morbid condition that results in health care costs that exceed a person's income, or which compromise financial independence, reducing him/her to subsistence or near-poverty levels; CIs are usually life-threatening and may leave significant and injuries in excess of amounts covered under contracts or insurance coverage; and the Company's dependence on key personnel. A discussion of these important factors and assumptions regarding the statements and risks involved is contained in the Company's annual report on Form 10-K and other filings with the Securities and Exchange Commission. These forward-looking statements are made as of the date of this release. The Company assumes no obligations to update or revise them or provide reasons why actual results may differ.
AMERICA SERVICE GROUP INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
Three Months Ended
Mar. 31, % of Mar. 31, % of
2004 Revenue 2003 Revenue
-------- ------ -------- ------
Healthcare revenues $167,760 100.0 $123,515 100.0
Healthcare expenses 156,581 93.3 115,581 93.6
-------- ------ -------- ------
Gross margin 11,179 6.7 7,934 6.4
Selling, general and
administrative expenses 4,416 2.6 3,478 2.8
Depreciation and amortization 975 0.6 1,084 0.9
Charge for settlement of
Florida legal matter 5,200 3.1 -- --
-------- ------ -------- ------
Income from operations 588 0.4 3,372 2.7
Interest, net 511 0.4 1,063 0.8
-------- ------ -------- ------
Income before income
tax provision 77 -- 2,309 1.9
Income tax provision 361 0.2 160 0.2
-------- ------ -------- ------
Income (loss) from
continuing operations (284) (0.2) 2,149 1.7
Income (loss) from discontinued
operations, net of tax (74) -- 750 0.6
-------- ------ -------- ------
Net income (loss) $(358) (0.2) $2,899 2.3
======== ====== ======== ======
Income (loss) per common
share - basic:
Income (loss) from
continuing operations $(0.04) $0.35
Income (loss) from
discontinued operations,
net of tax (0.01) 0.12
-------- --------
Net income (loss) $(0.05) $0.47
======== ========
Income (loss) per common
share - diluted:
Income (loss) from
continuing operations $(0.04) $0.34
Income (loss) from
discontinued operations,
net of tax (0.01) 0.12
-------- --------
Net income (loss) $(0.05) $0.46
======== ========
Weighted average
shares outstanding:
Basic 7,069 6,208
======== ========
Diluted 7,069 6,350
======== ========
AMERICA SERVICE GROUP INC.
CONSOLIDATED BALANCE SHEETS
(In thousands)
Mar. 31, Dec. 31,
2004 2003
-------- --------
ASSETS
Current assets:
Cash and cash equivalents $3,412 $1,157
Accounts receivable, healthcare
and other less allowances 72,404 61,236
Inventories 6,080 6,640
Prepaid expenses and other current assets 11,033 12,104
-------- --------
Total current assets 92,929 81,137
Property and equipment, net 4,663 4,619
Goodwill, net 43,896 43,896
Contracts, net 10,014 10,421
Other intangibles, net 1,233 1,283
Other assets 16,966 17,067
-------- --------
Total assets $169,701 $158,423
======== ========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable $38,704 $32,059
Medical claims liability 24,854 20,068
Accrued expenses 39,390 38,581
Deferred revenue 8,565 7,962
Current portion of loss contract reserve 414 322
Current portion of long-term debt 1,667 1,667
Revolving credit facility classified as
current per EITF 95-22 285 365
-------- --------
Total current liabilities 113,879 101,024
Noncurrent portion of accounts payable
and accrued expenses 15,618 16,513
Noncurrent portion of loss contract reserve 172 402
Long-term debt, net of current portion 1,111 1,527
-------- --------
Total liabilities 130,780 119,466
Stockholders' equity:
Common stock 71 71
Additional paid-in capital 48,438 48,115
Stockholders' notes receivable (49) (48)
Accumulated deficit (9,539) (9,181)
-------- --------
Total stockholders' equity 38,921 38,957
-------- --------
Total liabilities and stockholders' equity $169,701 $158,423
======== ========
AMERICA SERVICE GROUP INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
Three Months Ended
Mar. 31,
2004 2003
-------- --------
Operating Activities
Net income (loss) $(358) $2,899
Adjustments to reconcile net income (loss)
to net cash provided by operating activities:
Depreciation and amortization 979 1,101
(Gain) loss on retirement of fixed assets -- 114
Finance cost amortization 147 139
Interest on stockholders' notes receivable (1) (19)
Changes in operating assets and liabilities:
Accounts receivable, healthcare and other (11,168) 11,176
Inventories 560 15
Prepaid expenses and other current assets 1,071 1,533
Other assets (46) 618
Accounts payable 5,844 (3,316)
Medical claims liability 4,786 (1,290)
Accrued expenses 712 (3,720)
Deferred revenue 603 (1,159)
Loss contract reserve (138) (1,129)
-------- --------
Net cash provided by operating activities 2,991 6,962
-------- --------
Investing Activities
Capital expenditures (563) (252)
-------- --------
Net cash used in investing activities (563) (252)
-------- --------
Financing Activities
Net payments on line of credit and term loan (496) (8,474)
Issuance of common stock 206 205
Exercise of stock options 117 1,159
-------- --------
Net cash used in financing activities (173) (7,110)
-------- --------
Net increase (decrease) in cash
and cash equivalents 2,255 (400)
Cash and cash equivalents at beginning of period 1,157 3,770
-------- --------
Cash and cash equivalents at end of period $3,412 $3,370
======== ========
AMERICA SERVICE GROUP INC.
SCHEDULE OF INCOME (LOSS) FROM DISCONTINUED OPERATIONS, NET OF TAX
(In thousands)
Three Months Ended
Mar. 31, % of Mar. 31, % of
2004 Revenue 2003 Revenue
-------- ------ -------- ------
Healthcare revenues $545 100.0 $13,368 100.0
Healthcare expenses 611 112.1 12,591 94.2
-------- ------ -------- ------
Gross margin (66) (12.1) 777 5.8
Depreciation and amortization 4 0.7 17 0.1
-------- ------ -------- ------
Income (loss) from discontinued
operations before tax (70) (12.8) 760 5.7
Income tax provision 4 0.8 10 0.1
-------- ------ -------- ------
Income (loss) from discontinued
operations, net of tax $(74) (13.6) $750 5.6
======== ====== ======== ======
AMERICA SERVICE GROUP INC.
DISCUSSION AND RECONCILIATION OF NON-GAAP MEASURES
(In thousands)
This release contains certain financial information not derived in
accordance with accounting principles generally accepted in the United
States ("GAAP"). The Company believes this information is useful to
investors and other interested parties. Such information should not be
considered as a substitute for any measures derived in accordance with
GAAP and may not be comparable to other similarly titled measures of
other companies. A discussion of the Company's definition of such
information and reconciliation to the most comparable GAAP measure is
included below.
ADJUSTED EBITDA
The Company defines Adjusted EBITDA as earnings before interest
expense, income taxes, depreciation, amortization and the charge for
settlement of a Florida legal matter. The Company includes in Adjusted
EBITDA the results of discontinued operations under the same
definition.
The Company believes that Adjusted EBITDA is an important operating
measure that supplements discussions and analysis of the Company's
results of operations. The Company believes that it is useful to
investors to provide disclosures of its results of operations on the
same basis as that used by management, bankers and analysts. The
Company's management, bankers and analysts rely upon Adjusted EBITDA
as a key measure to review and assess operating performance. Adjusted
EBITDA is utilized by management, bankers and analysts to compare the
Company's current operating results with the corresponding periods in
the previous year and to compare the Company's operating results with
other companies in the healthcare industry.
Adjusted EBITDA is not a measure of financial performance under
accounting principles generally accepted in the United States and
should not be considered an alternative to net income as a measure of
operating performance or to cash flows from operating, investing and
financing activities as a measure of liquidity. Because Adjusted
EBITDA is not a measurement determined in accordance with generally
accepted accounting principles and is susceptible to varying
calculations, Adjusted EBITDA, as presented, may not be comparable to
other similarly titled measures presented by other companies.
RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED EBITDA
Three Months Ended
Mar. 31,
2004 2003
-------- --------
Net income (loss) $(358) $ 2,899
Depreciation and taxes included in income
from discontinued operations 8 27
Income tax provision 361 160
Interest, net 511 1,063
Charge for settlement of Florida legal matter 5,200 --
Depreciation and amortization 975 1,084
-------- --------
Adjusted EBITDA $6,697 $5,233
======== ========
NET DEBT OUTSTANDING
The Company defines Net Debt Outstanding as total debt outstanding
less cash, cash equivalents and restricted cash. The Company believes
that Net Debt Outstanding provides useful information regarding the
Company's indebtedness and is useful to investors to assist them in
analyzing liquidity. The Company uses Net Debt Outstanding as well as
other financial measures in connection with its decision-making
activities. Net Debt Outstanding should not be considered in isolation
or as a substitute for financial information provided in the Company's
consolidated balance sheet and statement of cash flows calculated in
accordance with GAAP. The Company's method for calculating Net Debt
Outstanding may not be comparable to methods used by other companies.
CALCULATION OF NET DEBT OUTSTANDING
Mar. 31, Dec. 31, Mar. 31,
2004 2003 2003
-------- -------- --------
Current portion of long-term debt $1,667 $1,667 $1,667
Revolving credit facility 285 365 33,078
Long-term debt, net of current portion 1,111 1,527 2,777
Cash and cash equivalents (3,412) (1,157) (3,370)
Restricted cash -- -- (6,250)
-------- -------- --------
Net Debt Outstanding $(349) $2,402 $27,902
======== ======== ========
TOTAL REVENUES, TOTAL HEALTHCARE EXPENSES AND TOTAL GROSS MARGIN
The Company defines Total Revenues as healthcare revenues plus
revenues from expired service contracts classified as discontinued
operations. The Company defines Total Healthcare Expenses as
healthcare expenses plus expenses from expired contracts classified as
discontinued operations. The Company defines Total Gross Margin as
Total Revenues less Total Healthcare Expenses.
The Company believes that Total Revenues, Total Healthcare Expenses
and Total Gross Margin are useful measurements when comparing the
Company's performance for such items as selling, general and
administrative expenses, interest expense or tax expense as a
percentage of revenue between periods. As a result of the application
of FAS 144, "healthcare revenues," "healthcare expenses," and "gross
margin" on the Company's consolidated income statement for any period
presented will only include revenues and expenses from continuing
contracts.
RECONCILIATION OF HEALTHCARE REVENUES TO TOTAL REVENUES
Three Months Ended
Mar. 31,
2004 2003
-------- --------
Healthcare revenues $167,760 $123,515
Healthcare revenues included in income (loss)
from discontinued operations 545 13,368
-------- --------
Total Revenues $168,305 $136,883
======== ========
RECONCILIATION OF HEALTHCARE EXPENSES TO TOTAL HEALTHCARE EXPENSES
Three Months Ended
Mar. 31,
2004 2003
-------- --------
Healthcare expenses $156,581 $115,581
Healthcare expenses included in income (loss)
from discontinued operations 611 12,591
-------- --------
Total Healthcare Expenses $157,192 $128,172
======== ========
RECONCILIATION OF GROSS MARGIN TO TOTAL GROSS MARGIN
Three Months Ended
Mar. 31,
2004 2003
-------- --------
Gross margin $11,179 $7,934
Gross margin included in income (loss)
from discontinued operations (66) 777
-------- --------
Total Gross Margin $11,113 $8,711
======== ========
|
|
||||||||||||||||
Printer friendly
Cite/link
Email
Feedback
Reader Opinion