Select Medical Holdings Corporation Announces Results for Fourth Quarter and Year Ended December 31, 2015

Select Medical Holdings Corporation Announces Results for Fourth Quarter and Year Ended December 31, 2015

PR Newswire

MECHANICSBURG, Pa., Feb. 25, 2016 /PRNewswire/ -- Select Medical Holdings Corporation ("Select Medical") (NYSE: SEM) today announced results for its fourth quarter and year ended December 31, 2015.

For the fourth quarter ended December 31, 2015, net operating revenues increased 34.7% to $1,039.2 million, compared to $771.6 million for the same quarter, prior year.  Income from operations was $62.3 million for the fourth quarter ended December 31, 2015, compared to $57.8 million for the same quarter, prior year.  Net income attributable to Select Medical was $29.3 million for the fourth quarter ended December 31, 2015, compared to $25.7 million for the same quarter, prior year.  Net income before interest, income taxes, depreciation and amortization, gain (loss) on early retirement of debt, stock compensation expense, Concentra acquisition costs, equity in earnings (losses) of unconsolidated subsidiaries, and gain on sale of equity investment ("Adjusted EBITDA") for the fourth quarter ended December 31, 2015 was $100.8 million, compared to $78.9 million for the same quarter, prior year.  A reconciliation of net income to Adjusted EBITDA is presented in table VIII of this release. Income per common share for the fourth quarter ended December 31, 2015 was $0.22 on a fully diluted basis compared to income per common share of $0.20 for the same quarter, prior year.

For the year ended December 31, 2015, net operating revenues increased 22.1% to $3,742.7 million, compared to $3,065.0 million for the prior year.  Income from operations was $274.8 million for the year ended December 31, 2015, compared to $284.5 million for the prior year. Net income attributable to Select Medical was $130.7 million for the year ended December 31, 2015, compared to $120.6 million for the prior year. Adjusted EBITDA for the year ended December 31, 2015 was $399.2 million, compared to $363.9 million for the prior year.  A reconciliation of net income to Adjusted EBITDA is presented in table VIII of this release.  Income per common share for the year ended December 31, 2015 was $0.99 on a fully diluted basis, compared to income per common share of $0.91 for the year ended December 31, 2014.

Specialty Hospitals

For the fourth quarter ended December 31, 2015, net operating revenues for the specialty hospitals segment increased 4.8% to $593.3 million, compared to $566.1 million for the same quarter, prior year.  Adjusted EBITDA for the specialty hospitals segment increased 7.6% to $86.0 million for the fourth quarter ended December 31, 2015, compared to $80.0 million for the same quarter, prior year.  The Adjusted EBITDA margin for the segment was 14.5% for the fourth quarter ended December 31, 2015, compared to 14.1% for the same quarter, prior year.  The Adjusted EBITDA results for the specialty hospitals segment include start-up losses of approximately $4.9 million for the fourth quarter ended December 31, 2015 compared to $5.9 million for the same quarter, prior year.  Certain specialty hospitals key statistics for both the fourth quarter ended December 31, 2015 and 2014 are presented in table VI of this release.

For the year ended December 31, 2015, net operating revenues for the specialty hospitals segment increased 4.5% to $2,346.8 million compared to $2,244.9 million for the prior year.  Adjusted EBITDA for the specialty hospitals segment for the year ended December 31, 2015 decreased to $327.6 million, compared to $341.8 million for the prior year.  The Adjusted EBITDA margin for the segment was 14.0% for the year ended December 31, 2015, compared to 15.2% for the prior year.  The Adjusted EBITDA results for the specialty hospitals segment include start-up losses of approximately $16.8 million for the year ended December 31, 2015, compared to $14.5 million for the prior year.  Certain specialty hospitals key statistics for both the year ended December 31, 2015 and 2014 are presented in table VII of this release.

Outpatient Rehabilitation

For the fourth quarter ended December 31, 2015, net operating revenues for the outpatient rehabilitation segment increased 0.6% to $206.2 million, compared to $205.0 million for the same quarter, prior year.  Adjusted EBITDA for the segment for the fourth quarter ended December 31, 2015 increased 1.8% to $23.6 million, compared to $23.2 million for the same quarter, prior year.  The Adjusted EBITDA margin for the segment was 11.4% for the fourth quarter ended December 31, 2015, compared to 11.3% for the same quarter, prior year.  Certain outpatient rehabilitation key statistics for both the fourth quarter ended December 31, 2015 and 2014 are presented in table VI of this release.

For the year ended December 31, 2015, net operating revenues for the outpatient rehabilitation segment decreased to $810.0 million, compared to $819.4 million for the prior year.  Adjusted EBITDA for the segment for the year ended December 31, 2015 increased 0.7% to $98.2 million, compared to $97.6 million for the prior year.  The Adjusted EBITDA margin for the segment was 12.1% for the year ended December 31, 2015, compared to 11.9% for the prior year.  Certain outpatient rehabilitation key statistics for both the year ended December 31, 2015 and 2014 are presented in table VII of this release.

Concentra Segment

On June 1, 2015, MJ Acquisition Corporation, a joint venture that Select Medical created with Welsh, Carson, Anderson & Stowe XII, L.P. ("WCAS"), consummated the acquisition of Concentra Inc. ("Concentra"), which provides occupational health, consumer health, physical therapy, and veteran's healthcare services throughout the United States. Select Medical owns 50.1% of the voting interests of Concentra Group Holdings, LLC, the indirect parent of Concentra. Concentra's financial results are consolidated with Select Medical's effective June 1, 2015.

For the fourth quarter ended December 31, 2015, net operating revenues for the Concentra segment were $239.4 million.  Adjusted EBITDA for the Concentra segment was $11.5 million for the fourth quarter ended December 31, 2015.  The Adjusted EBITDA margin for the Concentra segment was 4.8% for the fourth quarter ended December 31, 2015. Concentra's net operating revenues, Adjusted EBITDA and Adjusted EBITDA margin for the third quarter ended September 30, 2015 were $259.0 million, $25.6 million and 9.9% respectively.  The reduction in Adjusted EBITDA and Adjusted EBITDA margin is attributable to a seasonal reduction in the business that occurs in the fourth quarter and additional costs incurred related to integration activities.  Certain Concentra key statistics for the fourth quarter ended December 31, 2015 are presented in table VI of this release.

All Concentra financial information and statistics for the year ended December 31, 2015 are for the period beginning June 1, 2015 through December 31, 2015. For the year ended December 31, 2015, net operating revenues for the Concentra segment were $585.2 million.  Adjusted EBITDA for the Concentra segment was $48.3 million for the year ended December 31, 2015.  The Adjusted EBITDA margin for the Concentra segment was 8.3% for the year ended December 31, 2015.  Certain Concentra key statistics for the year ended December 31, 2015 are presented in table VII of this release.

Stock Repurchase Program

Select Medical did not repurchase shares during the fourth quarter ended December 31, 2015 under the authorized $500.0 million stock repurchase program. The program will remain in effect until December 31, 2016, unless extended or earlier terminated by the board of directors. Stock repurchases under this program may be made in the open market or through privately negotiated transactions, and at times and in such amounts as Select Medical deems appropriate.  Select Medical is funding this program with cash on hand and borrowings under Select's revolving facility.

During the year ended December 31, 2015, Select Medical repurchased 1,032,334 shares at an aggregate cost of approximately $13.6 million, an average cost per share of $13.20, which includes transaction costs. Since the inception of the program through December 31, 2015, Select Medical has repurchased 35,924,128 shares at an aggregate cost of approximately $314.7 million, or $8.76 per share, which includes transaction costs.

Pending Physiotherapy Acquisition

On January 25, 2016, Select Medical announced that its wholly owned subsidiary, Select Medical Corporation, has entered into a Merger Agreement to acquire Physiotherapy Associates Holdings, Inc. for $400.0 million in cash, subject to certain adjustments in accordance with the terms set forth in the Merger Agreement. The transaction, which is expected to close in the first half of 2016, is subject to a number of closing conditions.

Business Outlook

Select Medical reaffirms its prior business outlook, provided most recently in its January 11, 2016 press release, for net operating revenues, Adjusted EBITDA and fully diluted income per common share. Select Medical continues to expect consolidated net operating revenues for the full year 2016 to be in the range of $4.0 billion to $4.2 billion. Select Medical continues to expect Adjusted EBITDA for the full year 2016 to be in the range of $470 million to $510 million. Select Medical continues to expect fully diluted income per common share for the full year 2016 to be in the range of $0.72 to $0.91.

This business outlook does not take into consideration the pending acquisition of Physiotherapy described above.

Conference Call

Select Medical will host a conference call regarding its fourth quarter and full year ended December 31, 2015 results, as well as its business outlook, on Friday, February 26, 2016, at 9:00am EST. The domestic dial in number for the call is 1-877-703-6105. The international dial in number is 1-857-244-7304. The passcode for the call is 67220955. The conference call will be webcast simultaneously and can be accessed at Select Medical Holdings Corporation's website www.selectmedicalholdings.com.

For those unable to participate in the conference call, a replay will be available until 11:59pm EST, March 4, 2016. The replay number is 1-888-286-8010 (domestic) or 1-617-801-6888 (international). The passcode for the replay will be 63449153. The replay can also be accessed at Select Medical Holdings Corporation's website, www.selectmedicalholdings.com.

Select Medical began operations in 1997 and has grown to be one of the largest operators of specialty hospitals and outpatient rehabilitation clinics in the United States based on number of facilities.  As of December 31, 2015, Select Medical operated 109 long term acute care hospitals and 18 acute medical rehabilitation hospitals in 28 states, and 1,038 outpatient rehabilitation clinics in 31 states and the District of Columbia.  Select Medical's subsidiary, Concentra, provides occupational health, consumer health, physical therapy, and veteran's healthcare services throughout the United States.  As of December 31, 2015, Concentra operated 300 centers in 38 states.  Concentra also provides contract services at employer worksites and Department of Veterans Affairs community-based outpatient clinics.  Select Medical's contract therapy business provides medical rehabilitation services on a contracted basis to nursing homes, hospitals, assisted living and senior care centers, schools, and work sites.  As of December 31, 2015, Select Medical had operations in 46 states and the District of Columbia.  Information about Select Medical is available at www.selectmedical.com.

Certain statements contained herein that are not descriptions of historical facts are "forward-looking" statements (as such term is defined in the Private Securities Litigation Reform Act of 1995).  Because such statements include risks and uncertainties, actual results may differ materially from those expressed or implied by such forward-looking statements due to factors including the following:

  • changes in government reimbursement for our services due to the implementation of healthcare reform legislation, deficit reduction measures, and/or new payment policies (including, for example, the expiration of the moratorium limiting the full application of the 25 Percent Rule that would reduce our Medicare payments for those patients admitted to a long term acute care hospital from a referring hospital in excess of an applicable percentage admissions threshold) may result in a reduction in net operating revenues, an increase in costs and a reduction in profitability;
  • the impact of the Bipartisan Budget Act of 2013, which establishes new payment limits for Medicare patients who do not meet specified criteria, may result in a reduction in net operating revenues and profitability of our long term acute care hospitals;
  • the failure of our specialty hospitals to maintain their Medicare certifications may cause our net operating revenues and profitability to decline;
  • the failure of our facilities operated as "hospitals within hospitals" to qualify as hospitals separate from their host hospitals may cause our net operating revenues and profitability to decline;
  • a government investigation or assertion that we have violated applicable regulations may result in sanctions or reputational harm and increased costs;
  • acquisitions or joint ventures may prove difficult or unsuccessful, use significant resources or expose us to unforeseen liabilities;
  • our plans and expectations related to the Concentra acquisition, including expectations regarding the expected capital expenditures related to the acquisition, and our ability to realize anticipated synergies;
  • private third-party payors for our services may undertake future cost containment initiatives that could limit our future net operating revenues and profitability;
  • the failure to maintain established relationships with the physicians in the areas we serve could reduce our net operating revenues and profitability;
  • shortages in qualified nurses, therapists, physicians, or other licensed providers could increase our operating costs significantly or limit our ability to staff our facilities;
  • competition may limit our ability to grow and result in a decrease in our net operating revenues and profitability;
  • the loss of key members of our management team could significantly disrupt our operations;
  • the effect of claims asserted against us could subject us to substantial uninsured liabilities; and
  • other factors discussed from time to time in our filings with the Securities and Exchange Commission ("SEC"), including factors discussed under the heading "Risk Factors" of our quarterly report on Form 10-Q and of the annual report on Form 10-K.

Except as required by applicable law, including the securities laws of the United States and the rules and regulations of the SEC, we are under no obligation to publicly update or revise any forward-looking statements, whether as a result of any new information, future events or otherwise. You should not place undue reliance on our forward-looking statements. Although we believe that the expectations reflected in forward-looking statements are reasonable, we cannot guarantee future results or performance.

Investor inquiries:
Joel T. Veit
Senior Vice President and Treasurer
717-972-1100
[email protected]

 

I.  Condensed Consolidated Statements of Operations

For the Three Months Ended December 31, 2014 and 2015

(In thousands, except per share amounts, unaudited)

 










2014


2015


% Change








Net operating revenues


$   771,608


$   1,039,205


34.7%








Costs and expenses:







Cost of services


656,303


902,328


37.5%

General and administrative


28,028


24,135


(13.9)%

Bad debt expense


12,110


16,129


33.2%

Depreciation and amortization


17,345


34,313


97.8%








Income from operations


57,822


62,300


7.7%








Equity in earnings of unconsolidated
    subsidiaries


2,909


4,023


38.3%

Interest expense


(21,414)


(33,088)


54.5%








Income before income taxes


39,317


33,235


(15.5)%








Income tax expense


11,799


7,388


(37.4)%








Net income


27,518


25,847


(6.1)%








Less:  Net income (loss) attributable to non-

     controlling interests


1,806


(3,480)


N/M








Net income attributable to Select Medical

      Holdings Corporation


$   25,712


$    29,327


14.1%








Weighted average shares outstanding(1):







     Basic


127,007


127,292



     Diluted


127,358


127,464










Income per common share(1):







     Basic


$0.20


$0.22



     Diluted


$0.20


$0.22










Dividends per share


$0.10


-










N/M – Not Meaningful














(1)  Under the two-class method for calculating income per common share, unvested restricted stock is a separate,
participating class.  Income per common share and weighted average common shares outstanding exclude amounts
attributed to the unvested restricted class of stockholders.  Net income allocated to the unvested restricted stockholders
was $0.9 million and $0.8 million for the three months ended December 31, 2015 and 2014, respectively.  Unvested
restricted weighted average shares were 4,021 thousand and 4,069 thousand for the three months ended December 31,
2015 and 2014, respectively.

 

 

II.  Condensed Consolidated Statements of Operations

For the Years Ended December 31, 2014 and 2015

(In thousands, except per share amounts, unaudited)

 










2014


2015


% Change








Net operating revenues


$    3,065,017


$   3,742,736


22.1%








Costs and expenses:







Cost of services


2,582,340


3,211,541


24.4%

General and administrative


85,247


92,052


8.0%

Bad debt expense


44,600


59,372


33.1%

Depreciation and amortization


68,354


104,981


53.6%








Income from operations


284,476


274,790


(3.4)%








Loss on early retirement of debt


(2,277)


-


N/M

Equity in earnings of unconsolidated
    subsidiaries


7,044


16,811


138.7%

Gain on sale of equity investment


-


29,647


N/M

Interest expense


(85,446)


(112,816)


32.0%








Income before income taxes


203,797


208,432


2.3%








Income tax expense


75,622


72,436


(4.2)%








Net income


128,175


135,996


6.1%








Less:  Net income attributable to non-

     controlling interests


7,548


5,260


(30.3)%








Net income attributable to Select Medical

      Holdings Corporation


$    120,627


$   130,736


8.4%








Weighted average shares outstanding(1):







     Basic


129,026


127,478



     Diluted


129,465


127,752










Income per common share(1):







     Basic


$0.91


$1.00



     Diluted


$0.91


$0.99










Dividends per share


$0.40


$0.10










N/M = Not Meaningful








(1)        Under the two-class method for calculating income per common share, unvested restricted stock is a separate, participating class.  Income per common share and weighted average common shares outstanding exclude amounts attributed to the unvested restricted class of stockholders.  Net income allocated to the unvested restricted stockholders was $3.8 million and $3.3 million for the years ended December 31, 2015 and 2014, respectively.  Unvested restricted weighted average shares were 3,847 thousand and 3,671 thousand for the years ended December 31, 2015 and 2014, respectively.

 

 

III.  Condensed Consolidated Balance Sheets

(In thousands, unaudited)



December 31,
   2014


December 31, 
  2015

Assets










Cash


$          3,354


$         14,435






Accounts receivable, net


444,269


603,558






Current deferred tax asset


15,991


28,688






Other current assets


64,030


102,473






Total Current Assets


527,644


749,154






Property and equipment, net


542,310


864,124






Goodwill


1,642,083


2,314,624






Other identifiable intangibles


72,519


318,675






Other assets


140,253


180,089






Total Assets


$  2,924,809


$   4,426,666






Liabilities and Equity










Payables and accruals


$     383,550


$     504,119






Current portion of long-term debt


10,874


233,570






Total Current Liabilities


394,424


737,689






Long-term debt, net of current portion


1,542,102


2,190,314






Non-current deferred tax liability


109,203


218,705






Other non-current liabilities


92,855


133,220






Total Liabilities


2,138,584


3,279,928






Redeemable non-controlling interests


10,985


238,221






Total equity


775,240


908,517






Total Liabilities and Equity


$  2,924,809


$    4,426,666
















 

 

IV.  Condensed Consolidated Statement of Cash Flows


For the Three Months Ended December 31, 2014 and 2015
(In thousands, unaudited)




2014


2015

Operating Activities





Net Income


$      27,518


$    25,847

Adjustments to reconcile net income to net cash provided by operating activities:





     Distributions from unconsolidated subsidiaries


15


2,155

     Depreciation and amortization


17,345


34,313

     Provision for bad debts


12,110


16,129

     Equity in earnings of unconsolidated subsidiaries


(2,909)


(4,023)

     Loss on sale of assets and businesses


188


166

     Stock compensation expense


3,795


5,741

     Amortization of debt discount, premium and issuance costs


1,902


2,797

     Deferred income taxes


11,467


4,867

     Changes in operating assets and liabilities, net of effects from





     acquisition of businesses:





Accounts receivable


(44,878)


(43,794)

Other current assets


(2,220)


2,077

Other assets


2,164


173

Accounts payable


3,721


(702)

Accrued expenses


(11,819)


(40,762)

Net cash provided by operating activities


18,399


4,984






Investing activities





Purchases of property and equipment


(21,896)


(68,650)

Proceeds from sale of assets


-


225

Investment in businesses


(1,499)


(644)

Acquisition of businesses, net of cash acquired


-


(11,756)

Net cash used in investing activities


(23,395)


(80,825)






Financing activities





Borrowings on revolving facilities


235,000


295,000

Payments on revolving facilities


(215,000)


(220,000)

Payments on term loans


-


(1,125)

Borrowings of other debt


2,040


2,333

Principal payments on other debt


(2,977)


(6,094)

Proceeds from (repayment of) bank overdrafts


(1,064)


4,516

Dividends paid to common stockholders


(13,109)


-

Repurchase of common stock


(1,677)


(2,205)

Proceeds from issuance of common stock


1,810


45

Tax benefit from stock based awards


3,119


1,463

Purchase of non-controlling interests


(9,961)


(1,095)

Distributions to non-controlling interests


(860)


(5,197)

Net cash provided by (used in) financing activities


(2,679)


67,641






Net decrease in cash and cash equivalents


(7,675)


(8,200)






Cash and cash equivalents at beginning of period


11,029


22,635

Cash and cash equivalents at end of period


$       3,354


$    14,435






Supplemental Cash Flow Information





     Cash paid for interest


$     31,030


$    43,229

     Cash paid for taxes


$     12,587


$    23,515







 

 


V.  Condensed Consolidated Statement of Cash Flows


For the Years Ended December 31, 2014 and 2015
(In thousands, unaudited)




2014


2015

Operating Activities





Net Income


$      128,175


$    135,996

Adjustments to reconcile net income to net cash provided by operating activities:





     Distributions from unconsolidated subsidiaries


11,954


13,969

     Depreciation and amortization


68,354


104,981

     Provision for bad debts


44,600


59,372

     Equity in earnings of unconsolidated subsidiaries


(7,044)


(16,811)

     Gain on sale of assets and businesses


(1,048)


(1,098)

     Gain on sale of equity investment


-


(29,647)

     Loss on early retirement of debt


2,277


-

     Stock compensation expense


11,186


14,985

     Amortization of debt discount, premium, and issuance costs


7,553


9,543

     Deferred income taxes


14,311


(2,058)

     Changes in operating assets and liabilities, net of effects from





     acquisition of businesses:





Accounts receivable


(97,802)


(92,572)

Other current assets


(1,729)


(2,503)

Other assets


(103)


4,713

Accounts payable


5,997


2,345

Accrued expenses


(16,039)


7,200

Net cash provided by operating activities


170,642


208,415






Investing activities





Purchases of property and equipment


(95,246)


(182,642)

Proceeds from sale of assets


-


1,767

Investment in businesses


(4,634)


(2,347)

Proceeds from sale of equity investment


-


33,096

Acquisition of businesses, net of cash acquired


(1,211)


(1,061,628)

Net cash used in investing activities


(101,091)


(1,211,754)






Financing activities





Borrowings on revolving facilities


910,000


1,135,000

Payments on revolving facilities


(870,000)


(895,000)

Proceeds from term loans, net of discounts


-


646,875

Payments on term loans


(33,994)


(29,134)

Issuance of 6.375% senior notes, includes premium


111,650


-

Borrowings of other debt


9,076


13,374

Principal payments on other debt


(14,673)


(18,136)

Proceeds from bank overdrafts


9,240


6,869

Debt issuance costs


(4,434)


(23,300)

Dividends paid to common stockholders


(53,366)


(13,129)

Repurchase of common stock


(130,734)


(15,827)

Proceeds from issuance of common stock


7,355


1,649

Tax benefit from stock based awards


3,119


1,846

Purchase of non-controlling interests


(9,961)


(1,095)

Proceeds from issuance of non-controlling interests


185


217,065

Distributions to non-controlling interests


(3,979)


(12,637)

Net cash provided by (used in) financing activities


(70,516)


1,014,420






Net increase (decrease) in cash and cash equivalents


(965)


11,081






Cash and cash equivalents at beginning of period


4,319


3,354

Cash and cash equivalents at end of period


$        3,354


$      14,435






Supplemental Cash Flow Information





     Cash paid for interest


$       78,812


$     103,166

     Cash paid for taxes


$       77,771


$      79,420







 

 

VI.  Key Statistics

For the Three Months Ended December 31, 2014 and 2015



(unaudited)






2014


2015


% Change

Specialty Hospitals







Number of hospitals – end of period:







Long term acute care hospitals (a)


113


109



Rehabilitation hospitals (a)


16


18



Total specialty hospitals


129


127










Net operating revenues (,000)


$     566,106


$    593,336


4.8%








Number of patient days (b)


336,457


339,614


0.9%








Number of admissions (b)


14,057


14,218


1.1%








Net revenue per patient day (b)(c)


$        1,546


$        1,588


2.7%








Adjusted EBITDA (,000)


$      79,999


$      86,048


7.6%








Adjusted EBITDA margin


14.1%


14.5%










Outpatient Rehabilitation







Number of clinics – end of period (d)


1,023


1,038










Net operating revenues (,000)


$   205,029


$    206,178


0.6%








Number of visits (e)


1,266,220


1,339,123


5.8%








Revenue per visit (e)(f)


$          103


$          103


-








Adjusted EBITDA (,000)


$     23,151


$     23,558


1.8%








Adjusted EBITDA margin


11.3%


11.4%










Concentra







Number of centers – end of period (g)




300










Net operating revenues (,000)




$   239,424










Number of visits (g)




1,782,647










Revenue per visit (g)(h)




$          115










Adjusted EBITDA (,000)




$     11,518










Adjusted EBITDA margin




4.8%











(a)     Includes managed hospitals.

(b)     Excludes managed hospitals.

(c)     Net revenue per patient day is calculated by dividing specialty hospital direct patient service revenue by the
          total number of patient days.

(d)     Includes managed clinics.

(e)     Excludes managed clinics.

(f)      Net revenue per visit is calculated by dividing outpatient rehabilitation clinic direct patient service revenue by
          the total number of visits.  For purposes of this computation, outpatient rehabilitation clinic direct patient service
          revenue does not include managed clinics or contract therapy revenue.

(g)     Excludes onsite clinics and community-based outpatient clinics.

(h)     Net revenue per visit is calculated by dividing center direct patient service revenue by the total number of
          center visits. 









 

 

VII.  Key Statistics

For the Years Ended December 31, 2014 and 2015



(unaudited)






2014


2015


% Change

Specialty Hospitals







Number of hospitals – end of period:







Long term acute care hospitals (a)


113


109



Rehabilitation hospitals (a)


16


18



Total specialty hospitals


129


127










Net operating revenues (,000)


$   2,244,899


$  2,346,781


4.5%








Number of patient days (b)


1,340,506


1,373,780


2.5%








Number of admissions (b)


55,581


56,570


1.8%








Net revenue per patient day (b)(c)


$          1,546


$        1,569


1.5%








Adjusted EBITDA (,000)


$      341,787


$    327,623


(4.1)%








Adjusted EBITDA margin


15.2%


14.0%










Outpatient Rehabilitation







Number of clinics – end of period: (d)


1,023


1,038










Net operating revenues (,000)


$     819,397


$   810,009


(1.1)%








Number of visits (e)


4,970,724


5,218,532


5.0%








Revenue per visit (e)(f)


$            103


$           103


-








Adjusted EBITDA (,000)


$       97,584


$     98,220


0.7%








Adjusted EBITDA margin


11.9%


12.1%










Concentra







Number of centers – end of period (g)




300










Net operating revenues (,000)




$   585,222










Number of visits (g)




4,436,977










Revenue per visit (g)(h)




$          114










Adjusted EBITDA (,000)




$     48,301










Adjusted EBITDA margin




8.3%










(a)     Includes managed hospitals.

(b)     Excludes managed hospitals.

(c)     Net revenue per patient day is calculated by dividing specialty hospital direct patient service revenue by the
          total number of patient days.

(d)     Includes managed clinics.

(e)     Excludes managed clinics.

(f)      Net revenue per visit is calculated by dividing outpatient rehabilitation clinic direct patient service revenue by
          the total number of visits.  For purposes of this computation, outpatient rehabilitation clinic direct patient service
          revenue does not include managed clinics or contract therapy revenue.

(g)     Excludes onsite clinics and community-based outpatient clinics.

(h)     Net revenue per visit is calculated by dividing center direct patient service revenue by the total number of
         center visits. 









 

VIII.  Net Income to Adjusted EBITDA Reconciliation
For the Three Months and Years Ended December 31, 2014 and 2015
(In thousands, unaudited)

The following table reconciles net income to Adjusted EBITDA for Select Medical.  Adjusted EBITDA is used by Select Medical to report its segment performance.  Adjusted EBITDA is defined as net income before interest, income taxes, depreciation and amortization, gain (loss) on early retirement of debt, stock compensation expense, Concentra acquisition costs, equity in earnings (losses) of unconsolidated subsidiaries, and gain on sale of equity investment. The Company believes that the presentation of Adjusted EBITDA is important to investors because Adjusted EBITDA is commonly used as an analytical indicator of performance by investors within the healthcare industry.  Adjusted EBITDA is used by management to evaluate financial performance and determine resource allocation for each of its operating units.

Adjusted EBITDA is not a measure of financial performance under generally accepted accounting principles.  Items excluded from Adjusted EBITDA are significant components in understanding and assessing financial performance.  Adjusted EBITDA should not be considered in isolation or as an alternative to, or substitute for, net income, cash flows generated by operations, investing or financing activities, or other financial statement data presented in the consolidated financial statements as indicators of financial performance or liquidity.  Because Adjusted EBITDA is not a measurement determined in accordance with generally accepted accounting principles and is thus susceptible to varying calculations, Adjusted EBITDA as presented may not be comparable to other similarly titled measures of other companies. 

 



Three Months Ended

December 31,


Year Ended

December 31,



2014


2015


2014


2015

Net income


$      27,518


$      25,847


$     128,175


$      135,996

Income tax expense


11,799


7,388


75,622


72,436

Loss on early retirement of debt


-


-


2,277


-

Interest expense


21,414


33,088


85,446


112,816

Equity in earnings of unconsolidated
   subsidiaries


(2,909)


(4,023)


(7,044)


(16,811)

Gain on sale of equity investment


-


-


-


(29,647)

Stock compensation expense:









   Included in general and administrative


3,187


3,560


9,027


11,633

   Included in cost of services


536


644


2,015


3,046

Depreciation and amortization


17,345


34,313


68,354


104,981

Concentra acquisition costs


-


-


-


4,715

Adjusted EBITDA


$     78,890


$     100,817


$   363,872


$     399,165










Specialty hospitals


$     79,999


$     86,048


$   341,787


$     327,623

Outpatient rehabilitation


23,151


23,558


97,584


98,220

Concentra


-


11,518


-


48,301

Other (a)


(24,260)


(20,307)


(75,499)


(74,979)

Adjusted EBITDA


$     78,890


$     100,817


$   363,872


$     399,165










(a)     Other primarily includes general and administrative costs.

 

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/select-medical-holdings-corporation-announces-results-for-fourth-quarter-and-year-ended-december-31-2015-300226555.html

SOURCE Select Medical Holdings Corporation

Copyright CNW Group 2016