FRANKLIN, Tenn.--(BUSINESS WIRE)--Acadia Healthcare Company, Inc. (NASDAQ: ACHC) today announced financial results for the third quarter and nine months ended September 30, 2017. Revenue for the quarter was $716.7 million, a 2.4% decrease from $734.7 million for the third quarter of 2016. Net income attributable to Acadia stockholders was $45.6 million, or $0.52 per diluted share, for the third quarter of 2017 compared with a net loss attributable to Acadia stockholders of $117.8 million, or $1.36 per diluted share, for the third quarter of 2016. Adjusted income from continuing operations attributable to Acadia stockholders per diluted share (“adjusted EPS”) was $0.58 for the third quarter of 2017 compared with $0.58 for the third quarter of 2016, excluding the impact of transaction-related expenses of $5.7 million and $1.1 million for the third quarter of 2017 and 2016, as well as debt extinguishment costs of $3.4 million and loss on divestiture of $174.7 million for the third quarter of 2016. A reconciliation of all non-GAAP financial results in this release appears beginning on page 8.
The results for the third quarter were impacted by the divestiture of 22 facilities in the U.K. that occurred on November 30, 2016. On a pro forma basis, adjusting results for the U.K. divestitures, the decrease in the exchange rate and discontinued operations, Acadia’s revenue for the third quarter of 2017 increased 4.8% to $716.7 million compared with $684.2 million for the third quarter of 2016. Pro forma revenue adjustments for the third quarter of 2016 included a negative impact from the U.K. divestitures of $45.4 million, $4.1 million for the discontinued operations, and $1.0 million from the decline in the exchange rate. Acadia’s pro forma adjusted EPS for the third quarter of 2017 increased 18.4% to $0.58, compared with $0.49 for the third quarter of 2016. Pro forma adjusted EPS for the third quarter of 2016 included the negative impact from the U.K. divestitures of $0.09.
Joey Jacobs, Chairman and Chief Executive Officer of Acadia, commented, “For the third quarter of 2017, we continued to be pleased with the performance of our U.S. operations, although we experienced a negative impact from Hurricanes Irma and Maria in Florida, Georgia, and Puerto Rico, which reduced the quarter’s earnings by approximately $0.02 per diluted share. The hurricanes had unfavorable impacts of 60 basis points on same facility revenue and 30 basis points on same facility patient days. Despite this impact, same facility revenue for the U.S. increased 6.3%, with a 4.2% increase in patient days and 2.0% increase in revenue per patient day. U.S. same facility EBITDA margin increased 50 basis points to 26.8% for third quarter of 2017.
“The third quarter financial results for our operations in the United Kingdom reflected a lower census and higher operating costs than anticipated. After experiencing expected seasonal softness in census for the month of August, the typical rebound in census in the month of September was significantly weaker than anticipated. In addition, due to further tightening in the labor market primarily for nurses and other clinical staff, we incurred higher agency labor expense than planned. Same facility revenue increased 3.8% for the quarter, with a 2.5% increase in patient days and a 1.2% increase in revenue per patient day. U.K. same facility EBITDA margin was 21.4% for the quarter compared with 22.6% for the third quarter last year. Total facility EBITDA margin in the U.K. declined 170 basis points to 19.3% for the third quarter of 2017.
“On a consolidated basis, total same facility revenue increased 5.5% for the third quarter, with a 3.5% increase in patient days and a 1.9% increase in revenue per patient day. Total same facility EBITDA margin was 24.9% for the third quarter of 2017 compared with 25.0% for the third quarter of 2016. Our same facility revenue growth resulted, in part, from the addition of more than 600 new beds to existing facilities in the 12 months ended September 30, 2017. During the third quarter, 179 new beds were added to existing facilities. We continue to expect to add approximately 800 new beds to existing facilities and de novo facilities in 2017.”
Acadia’s consolidated adjusted EBITDA for the third quarter of 2017 was $152.3 million, or 21.2% of revenue, compared with $155.8 million, or 21.2% of revenue, for the third quarter of 2016.
Acadia today adjusted its financial guidance for 2017, consistent with the Company’s performance for the first nine months of 2017 and its expectations for the fourth quarter of the year, as follows:
- Revenue for 2017 in a range of $2.82 billion to $2.83 billion;
- Adjusted EBITDA for 2017 in a range of $600 million to $605 million;
- Adjusted earnings per diluted share for 2017 in a range $2.23 to $2.25; and
- An exchange rate of $1.28 per British Pound Sterling and a tax rate of approximately 25%.
The Company’s guidance does not include the impact of any future acquisitions or transaction-related expenses. EBITDA is defined as net income adjusted for net income (loss) attributable to noncontrolling interests, provision for income taxes, net interest expense and depreciation and amortization. Adjusted EBITDA is defined as EBITDA adjusted for equity-based compensation expense, debt extinguishment costs, loss on divestiture, gain on foreign currency derivatives and transaction-related expenses. Adjusted income is defined as net income adjusted for provision for income taxes, debt extinguishment costs, loss on divestiture, gain on foreign currency derivatives, transaction-related expenses and income tax provision reflecting tax effect of adjustments attributable to Acadia.
Acadia will hold a conference call to discuss its third quarter financial results at 9:00 a.m. Eastern Time on Wednesday, October 25, 2017. A live webcast of the conference call will be available at www.acadiahealthcare.com in the “Investors” section of the website. The webcast of the conference call will be available through November 7, 2017.
Risk Factors
This news release contains forward-looking statements. Generally, words such as “may,” “will,” “should,” “could,” “anticipate,” “expect,” “intend,” “estimate,” “plan,” “continue,” and “believe” or the negative of or other variation on these and other similar expressions identify forward-looking statements. These forward-looking statements are made only as of the date of this news release. We do not undertake to update or revise the forward-looking statements, whether as a result of new information, future events or otherwise. Forward-looking statements are based on current expectations and involve risks and uncertainties and our future results could differ significantly from those expressed or implied by our forward-looking statements. Factors that may cause actual results to differ materially include, without limitation, (i) potential difficulties operating our business in light of political and economic instability in the U.K. and globally following the referendum in the U.K. on June 23, 2016, in which voters approved an exit from the European Union, or Brexit; (ii) the impact of fluctuations in foreign exchange rates, including the devaluation of the British Pound Sterling (GBP) relative to the U.S. Dollar (USD) following the Brexit vote; (iii) Acadia’s ability to complete acquisitions and successfully integrate the operations of acquired facilities, including Priory facilities; (iv) Acadia’s ability to add beds, expand services, enhance marketing programs and improve efficiencies at its facilities; (v) potential reductions in payments received by Acadia from government and third-party payors; (vi) the occurrence of patient incidents and governmental investigations, which could adversely affect the price of our common stock and result in incremental regulatory burdens; (vii) the risk that Acadia may not generate sufficient cash from operations to service its debt and meet its working capital and capital expenditure requirements; and (viii) potential operating difficulties, labor costs, client preferences, changes in competition and general economic or industry conditions that may prevent Acadia from realizing the expected benefits of its business strategy. These factors and others are more fully described in Acadia’s periodic reports and other filings with the SEC.
About Acadia
Acadia is a provider of behavioral healthcare services. At September 30, 2017, Acadia operated a network of 579 behavioral healthcare facilities with approximately 17,400 beds in 39 states, the United Kingdom and Puerto Rico. Acadia provides behavioral health and addiction services to its patients in a variety of settings, including inpatient psychiatric hospitals, specialty treatment facilities, residential treatment centers and outpatient clinics.
| Acadia Healthcare Company, Inc. | |||||||||||||||||||||||||
| Condensed Consolidated Statements of Operations | |||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||
| 2017 | 2016 | 2017 | 2016 | ||||||||||||||||||||||
| (In thousands, except per share amounts) | |||||||||||||||||||||||||
| Revenue before provision for doubtful accounts | $ | 728,712 | $ | 744,802 | $ | 2,143,696 | $ | 2,139,039 | |||||||||||||||||
| Provision for doubtful accounts | (11,998 | ) | (10,137 | ) | (31,892 | ) | (31,013 | ) | |||||||||||||||||
| Revenue | 716,714 | 734,665 | 2,111,804 | 2,108,026 | |||||||||||||||||||||
|
Salaries, wages and benefits (including equity-based compensation expense of $4,175, $7,145, $19,007 and $20,989, respectively) |
385,562 | 408,242 | 1,145,578 | 1,157,557 | |||||||||||||||||||||
| Professional fees | 53,042 | 47,687 | 142,772 | 137,970 | |||||||||||||||||||||
| Supplies | 28,652 | 30,555 | 85,000 | 88,449 | |||||||||||||||||||||
| Rents and leases | 19,049 | 19,740 | 57,455 | 55,013 | |||||||||||||||||||||
| Other operating expenses | 82,328 | 79,748 | 249,161 | 230,950 | |||||||||||||||||||||
| Depreciation and amortization | 36,442 | 36,418 | 105,256 | 101,145 | |||||||||||||||||||||
| Interest expense, net | 44,515 | 48,843 | 130,777 | 135,315 | |||||||||||||||||||||
| Debt extinguishment costs | - | 3,411 | 810 | 3,411 | |||||||||||||||||||||
| Loss on divestiture | - | 174,739 | - | 174,739 | |||||||||||||||||||||
| Gain on foreign currency derivatives | - | (15 | ) | - | (523 | ) | |||||||||||||||||||
| Transaction-related expenses | 5,665 | 1,111 | 18,836 | 33,483 | |||||||||||||||||||||
| Total expenses | 655,255 | 850,479 | 1,935,645 | 2,117,509 | |||||||||||||||||||||
| Income (loss) before income taxes | 61,459 | (115,814 | ) | 176,159 | (9,483 | ) | |||||||||||||||||||
| Provision for income taxes | 15,970 | 2,396 | 46,259 | 27,767 | |||||||||||||||||||||
| Net income (loss) | 45,489 | (118,210 | ) | 129,900 | (37,250 | ) | |||||||||||||||||||
| Net loss attributable to noncontrolling interests | 129 | 402 | 306 | 1,575 | |||||||||||||||||||||
|
Net income (loss) attributable to Acadia Healthcare Company, Inc. |
$ | 45,618 | $ | (117,808 | ) | $ | 130,206 | $ | (35,675 | ) | |||||||||||||||
|
Earnings per share attributable to Acadia Healthcare Company, Inc. stockholders: |
|||||||||||||||||||||||||
| Basic | $ | 0.52 | $ | (1.36 | ) | $ | 1.50 | $ | (0.42 | ) | |||||||||||||||
| Diluted | $ | 0.52 | $ | (1.36 | ) | $ | 1.50 | $ | (0.42 | ) | |||||||||||||||
| Weighted-average shares outstanding: | |||||||||||||||||||||||||
| Basic | 87,017 | 86,618 | 86,912 | 85,376 | |||||||||||||||||||||
| Diluted | 87,172 | 86,618 | 87,038 | 85,376 | |||||||||||||||||||||
| Acadia Healthcare Company, Inc. | |||||||||||||
| Condensed Consolidated Balance Sheets | |||||||||||||
| (Unaudited) | |||||||||||||
|
September 30,
2017 |
December 31, 2016 |
||||||||||||
| (In thousands) | |||||||||||||
| ASSETS | |||||||||||||
| Current assets: | |||||||||||||
| Cash and cash equivalents | $ | 75,661 | $ | 57,063 | |||||||||
|
Accounts receivable, net of allowance for doubtful accounts of $41,786 and $38,916, respectively |
295,756 | 263,327 | |||||||||||
| Other current assets | 92,407 | 107,537 | |||||||||||
| Total current assets | 463,824 | 427,927 | |||||||||||
| Property and equipment, net | 2,966,215 | 2,703,695 | |||||||||||
| Goodwill | 2,730,362 | 2,681,188 | |||||||||||
| Intangible assets, net | 86,951 | 83,310 | |||||||||||
| Deferred tax assets - noncurrent | 3,689 | 3,780 | |||||||||||
| Derivative instruments | 26,176 | 73,509 | |||||||||||
| Other assets | 65,369 | 51,317 | |||||||||||
| Total assets | $ | 6,342,586 | $ | 6,024,726 | |||||||||
| LIABILITIES AND EQUITY | |||||||||||||
| Current liabilities: | |||||||||||||
| Current portion of long-term debt | $ | 34,805 | $ | 34,805 | |||||||||
| Accounts payable | 95,105 | 80,034 | |||||||||||
| Accrued salaries and benefits | 99,893 | 105,068 | |||||||||||
| Other accrued liabilities | 111,403 | 122,958 | |||||||||||
| Total current liabilities | 341,206 | 342,865 | |||||||||||
| Long-term debt | 3,234,146 | 3,253,004 | |||||||||||
| Deferred tax liabilities - noncurrent | 81,672 | 78,520 | |||||||||||
| Other liabilities | 179,329 | 164,859 | |||||||||||
| Total liabilities | 3,836,353 | 3,839,248 | |||||||||||
| Redeemable noncontrolling interests | 18,648 | 17,754 | |||||||||||
| Equity: | |||||||||||||
| Common stock | 870 | 867 | |||||||||||
| Additional paid-in capital | 2,512,951 | 2,496,288 | |||||||||||
| Accumulated other comprehensive loss | (385,180 | ) | (549,570 | ) | |||||||||
| Retained earnings | 358,944 | 220,139 | |||||||||||
| Total equity | 2,487,585 | 2,167,724 | |||||||||||
| Total liabilities and equity | $ | 6,342,586 | $ | 6,024,726 | |||||||||
| Acadia Healthcare Company, Inc. | ||||||||||||
| Condensed Consolidated Statements of Cash Flows | ||||||||||||
| (Unaudited) | ||||||||||||
| Nine Months Ended September 30, | ||||||||||||
| 2017 | 2016 | |||||||||||
| (In thousands) | ||||||||||||
| Operating activities: | ||||||||||||
| Net income (loss) | $ | 129,900 | $ | (37,250 | ) | |||||||
| Adjustments to reconcile net income (loss) to net cash provided by continuing operating activities: | ||||||||||||
| Depreciation and amortization | 105,256 | 101,145 | ||||||||||
| Amortization of debt issuance costs | 7,340 | 7,714 | ||||||||||
| Equity-based compensation expense | 19,007 | 20,989 | ||||||||||
| Deferred income tax expense | 29,416 | 25,857 | ||||||||||
| Debt extinguishment costs | 810 | 3,411 | ||||||||||
| Loss on divestiture | - | 174,739 | ||||||||||
| Gain on foreign currency derivatives | - | (523 | ) | |||||||||
| Other | 10,672 | 731 | ||||||||||
| Change in operating assets and liabilities, net of effect of acquisitions: | ||||||||||||
| Accounts receivable, net | (28,681 | ) | (12,579 | ) | ||||||||
| Other current assets | 26,099 | (12,973 | ) | |||||||||
| Other assets | (566 | ) | (1,134 | ) | ||||||||
| Accounts payable and other accrued liabilities | (26,381 | ) | 2,067 | |||||||||
| Accrued salaries and benefits | (7,937 | ) | (10,759 | ) | ||||||||
| Other liabilities | 7,677 | 3,746 | ||||||||||
| Net cash provided by continuing operating activities | 272,612 | 265,181 | ||||||||||
| Net cash used in discontinued operating activities | (1,261 | ) | (5,524 | ) | ||||||||
| Net cash provided by operating activities | 271,351 | 259,657 | ||||||||||
| Investing activities: | ||||||||||||
| Cash paid for acquisitions, net of cash acquired | - | (683,285 | ) | |||||||||
| Cash paid for capital expenditures | (193,817 | ) | (249,961 | ) | ||||||||
| Cash paid for real estate acquisitions | (33,297 | ) | (37,947 | ) | ||||||||
| Settlement of foreign currency derivatives | - | 523 | ||||||||||
| Other | (6,062 | ) | (1,135 | ) | ||||||||
| Net cash used in investing activities | (233,176 | ) | (971,805 | ) | ||||||||
| Financing activities: | ||||||||||||
| Borrowings on long-term debt | - | 1,480,000 | ||||||||||
| Borrowings on revolving credit facility | - | 179,000 | ||||||||||
| Principal payments on revolving credit facility | - | (166,000 | ) | |||||||||
| Principal payments on long-term debt | (25,913 | ) | (46,069 | ) | ||||||||
| Repayment of assumed debt | - | (1,348,389 | ) | |||||||||
| Payment of debt issuance costs | - | (35,748 | ) | |||||||||
| Issuance of common stock, net | - | 685,097 | ||||||||||
| Common stock withheld for minimum statutory taxes, net | (3,278 | ) | (7,917 | ) | ||||||||
| Other | 1,649 | (1,821 | ) | |||||||||
| Net cash (used in) provided by financing activities | (27,542 | ) | 738,153 | |||||||||
| Effect of exchange rate changes on cash | 7,965 | (9,469 | ) | |||||||||
| Net increase in cash and cash equivalents | 18,598 | 16,536 | ||||||||||
| Cash and cash equivalents at beginning of the period | 57,063 | 11,215 | ||||||||||
| Cash and cash equivalents at end of the period | $ | 75,661 | $ | 27,751 | ||||||||
| $ | - | |||||||||||
| Effect of acquisitions: | ||||||||||||
| Assets acquired, excluding cash | $ | - | $ | 2,505,407 | ||||||||
| Liabilities assumed | - | (1,605,240 | ) | |||||||||
| Issuance of common stock in connection with acquisition | - | (216,882 | ) | |||||||||
| Cash paid for acquisitions, net of cash acquired | $ | - | $ | 683,285 | ||||||||
| Acadia Healthcare Company, Inc. | |||||||||||||||||||||||||||||
| Operating Statistics | |||||||||||||||||||||||||||||
| (Unaudited, Revenue in thousands) | |||||||||||||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||
| 2017 | 2016 | % Change | 2017 | 2016 | % Change | ||||||||||||||||||||||||
| Same Facility Results (a,d) | |||||||||||||||||||||||||||||
| Revenue | $ | 687,275 | $ | 651,737 | 5.5 | % | $ | 1,908,696 | $ | 1,807,202 | 5.6 | % | |||||||||||||||||
| Patient Days | 1,120,243 | 1,082,542 | 3.5 | % | 3,069,574 | 2,949,223 | 4.1 | % | |||||||||||||||||||||
| Admissions | 40,332 | 38,465 | 4.9 | % | 117,317 | 110,141 | 6.5 | % | |||||||||||||||||||||
| Average Length of Stay (b) | 27.8 | 28.1 | -1.3 | % | 26.2 | 26.8 | -2.3 | % | |||||||||||||||||||||
| Revenue per Patient Day | $ | 614 | $ | 602 | 1.9 | % | $ | 622 | $ | 613 | 1.5 | % | |||||||||||||||||
| EBITDA margin | 24.9 | % | 25.0 | % | -10 bps | 25.6 | % | 25.9 | % | -30 bps | |||||||||||||||||||
| U.S. Same Facility Results (a) | |||||||||||||||||||||||||||||
| Revenue | $ | 450,922 | $ | 424,050 | 6.3 | % | $ | 1,322,503 | $ | 1,241,252 | 6.5 | % | |||||||||||||||||
| Patient Days | 621,316 | 595,989 | 4.2 | % | 1,821,321 | 1,729,141 | 5.3 | % | |||||||||||||||||||||
| Admissions | 37,990 | 36,177 | 5.0 | % | 111,743 | 104,857 | 6.6 | % | |||||||||||||||||||||
| Average Length of Stay (b) | 16.4 | 16.5 | -0.7 | % | 16.3 | 16.5 | -1.2 | % | |||||||||||||||||||||
| Revenue per Patient Day | $ | 726 | $ | 712 | 2.0 | % | $ | 726 | $ | 718 | 1.2 | % | |||||||||||||||||
| EBITDA margin | 26.8 | % | 26.3 | % | 50 bps | 27.2 | % | 27.3 | % | -10 bps | |||||||||||||||||||
| U.K. Same Facility Results (a,d) | |||||||||||||||||||||||||||||
| Revenue | $ | 236,353 | $ | 227,687 | 3.8 | % | $ | 586,193 | $ | 565,950 | 3.6 | % | |||||||||||||||||
| Patient Days | 498,927 | 486,553 | 2.5 | % | 1,248,253 | 1,220,082 | 2.3 | % | |||||||||||||||||||||
| Admissions | 2,342 | 2,288 | 2.4 | % | 5,574 | 5,284 | 5.5 | % | |||||||||||||||||||||
| Average Length of Stay (b) | 213.0 | 212.7 | 0.2 | % | 223.9 | 230.9 | -3.0 | % | |||||||||||||||||||||
| Revenue per Patient Day | $ | 474 | $ | 468 | 1.2 | % | $ | 470 | $ | 464 | 1.2 | % | |||||||||||||||||
| EBITDA margin | 21.4 | % | 22.6 | % | -120 bps | 22.0 | % | 22.6 | % | -60 bps | |||||||||||||||||||
| U.S. Facility Results (c) | |||||||||||||||||||||||||||||
| Revenue | $ | 453,678 | $ | 427,417 | 6.1 | % | $ | 1,355,315 | $ | 1,256,965 | 7.8 | % | |||||||||||||||||
| Patient Days | 621,648 | 596,717 | 4.2 | % | 1,853,159 | 1,732,252 | 7.0 | % | |||||||||||||||||||||
| Admissions | 38,034 | 36,346 | 4.6 | % | 114,515 | 105,621 | 8.4 | % | |||||||||||||||||||||
| Average Length of Stay (b) | 16.3 | 16.4 | -0.4 | % | 16.2 | 16.4 | -1.3 | % | |||||||||||||||||||||
| Revenue per Patient Day | $ | 730 | $ | 716 | 1.9 | % | $ | 731 | $ | 726 | 0.8 | % | |||||||||||||||||
| EBITDA margin | 26.2 | % | 25.5 | % | 70 bps | 26.5 | % | 26.6 | % | -10 bps | |||||||||||||||||||
| U.K. Facility Results (c,d) | |||||||||||||||||||||||||||||
| Revenue | $ | 263,036 | $ | 256,795 | 2.4 | % | $ | 756,489 | $ | 656,448 | 15.2 | % | |||||||||||||||||
| Patient Days | 692,509 | 692,716 | 0.0 | % | 2,048,424 | 1,784,618 | 14.8 | % | |||||||||||||||||||||
| Admissions | 2,622 | 2,618 | 0.2 | % | 7,668 | 6,459 | 18.7 | % | |||||||||||||||||||||
| Average Length of Stay (b) | 264.1 | 264.6 | -0.2 | % | 267.1 | 276.3 | -3.3 | % | |||||||||||||||||||||
| Revenue per Patient Day | $ | 380 | $ | 371 | 2.5 | % | $ | 369 | $ | 368 | 0.4 | % | |||||||||||||||||
| EBITDA margin | 19.3 | % | 21.0 | % | -170 bps | 19.4 | % | 20.9 | % | -150 bps | |||||||||||||||||||
| Total Facility Results (c,d) | |||||||||||||||||||||||||||||
| Revenue | $ | 716,714 | $ | 684,212 | 4.8 | % | $ | 2,111,804 | $ | 1,913,413 | 10.4 | % | |||||||||||||||||
| Patient Days | 1,314,157 | 1,289,433 | 1.9 | % | 3,901,583 | 3,516,870 | 10.9 | % | |||||||||||||||||||||
| Admissions | 40,656 | 38,964 | 4.3 | % | 122,183 | 112,080 | 9.0 | % | |||||||||||||||||||||
| Average Length of Stay (b) | 32.3 | 33.1 | -2.3 | % | 31.9 | 31.4 | 1.8 | % | |||||||||||||||||||||
| Revenue per Patient Day | $ | 545 | $ | 531 | 2.8 | % | $ | 541 | $ | 544 | -0.5 | % | |||||||||||||||||
| EBITDA margin | 23.6 | % | 23.8 | % | -20 bps | 24.0 | % | 24.7 | % | -70 bps | |||||||||||||||||||
| (a) Same-facility results for the periods presented exclude the 22 divested facilities in the U.K. that were sold on November 30, 2016, the elderly care division of our U.K. operations and other closed services. | |||||||||||||||||||||||||||||
| (b) Average length of stay is defined as patient days divided by admissions. | |||||||||||||||||||||||||||||
| (c) Total Facility results for the periods presented exclude the 22 divested facilities in the U.K. that were sold on November 30, 2016 and other closed services. | |||||||||||||||||||||||||||||
| (d) Revenue and revenue per patient day for the three and nine months ended September 30, 2016 is adjusted to reflect the foreign currency exchange rate for the comparable period of 2017 in order to eliminate the effect of changes in the exchange rate. The exchange rate used in the adjusted revenue and revenue per patient day amounts for the three and nine months ended September 30, 2016 is 1.309 and 1.275, respectively. | |||||||||||||||||||||||||||||
| Acadia Healthcare Company, Inc. | ||||||||||||||||||||||
| Reconciliation of Net Income Attributable to Acadia Healthcare Company, Inc. to Adjusted EBITDA | ||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||
| 2017 | 2016 | 2017 | 2016 | |||||||||||||||||||
| (in thousands) | ||||||||||||||||||||||
| Net income (loss) attributable to Acadia Healthcare Company, Inc. | $ | 45,618 | $ | (117,808 | ) | $ | 130,206 | $ | (35,675 | ) | ||||||||||||
| Net loss attributable to noncontrolling interests | (129 | ) | (402 | ) | (306 | ) | (1,575 | ) | ||||||||||||||
| Provision for income taxes | 15,970 | 2,396 | 46,259 | 27,767 | ||||||||||||||||||
| Interest expense, net | 44,515 | 48,843 | 130,777 | 135,315 | ||||||||||||||||||
| Depreciation and amortization | 36,442 | 36,418 | 105,256 | 101,145 | ||||||||||||||||||
| EBITDA | 142,416 | (30,553 | ) | 412,192 | 226,977 | |||||||||||||||||
| Adjustments: | ||||||||||||||||||||||
| Equity-based compensation expense (a) | 4,175 | 7,145 | 19,007 | 20,989 | ||||||||||||||||||
| Debt extinguishment costs (b) | - | 3,411 | 810 | 3,411 | ||||||||||||||||||
| Loss on divestiture (c) | - | 174,739 | - | 174,739 | ||||||||||||||||||
| Gain on foreign currency derivatives (d) | - | (15 | ) | - | (523 | ) | ||||||||||||||||
| Transaction-related expenses (e) | 5,665 | 1,111 | 18,836 | 33,483 | ||||||||||||||||||
| Adjusted EBITDA | $ | 152,256 | $ | 155,838 | $ | 450,845 | $ | 459,076 | ||||||||||||||
| See footnotes on page 10. | ||||||||||||||||||||||
| Acadia Healthcare Company, Inc. | ||||||||||||||||||||||
| Reconciliation of Adjusted Income Attributable to Acadia Healthcare Company, Inc. to | ||||||||||||||||||||||
| Net Income Attributable to Acadia Healthcare Company, Inc. | ||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||
| 2017 | 2016 | 2017 | 2016 | |||||||||||||||||||
| (in thousands, except per share amounts) | ||||||||||||||||||||||
| Net income (loss) attributable to Acadia Healthcare Company, Inc. | $ | 45,618 | $ | (117,808 | ) | $ | 130,206 | $ | (35,675 | ) | ||||||||||||
| Provision for income taxes | 15,970 | 2,396 | 46,259 | 27,767 | ||||||||||||||||||
|
Income (loss) attributable to Acadia Healthcare Company, Inc. before income taxes |
61,588 | (115,412 | ) | 176,465 | (7,908 | ) | ||||||||||||||||
| Adjustments to income: | ||||||||||||||||||||||
| Debt extinguishment costs (b) | - | 3,411 | 810 | 3,411 | ||||||||||||||||||
| Loss on divestiture (c) | - | 174,739 | - | 174,739 | ||||||||||||||||||
| Gain on foreign currency derivatives (d) | - | (15 | ) | - | (523 | ) | ||||||||||||||||
| Transaction-related expenses (e) | 5,665 | 1,111 | 18,836 | 33,483 | ||||||||||||||||||
| Income tax provision reflecting tax effect of adjustments to income (f) | (17,015 | ) | (13,916 | ) | (48,773 | ) | (44,298 | ) | ||||||||||||||
| Adjusted income attributable to Acadia Healthcare Company, Inc. | $ | 50,238 | $ | 49,918 | $ | 147,338 | $ | 158,904 | ||||||||||||||
| Weighted-average shares outstanding - diluted (g) | 87,172 | 86,778 | 87,038 | 85,643 | ||||||||||||||||||
|
Adjusted income attributable to Acadia Healthcare Company, Inc. per diluted share |
$ | 0.58 | $ | 0.58 | $ | 1.69 | $ | 1.86 | ||||||||||||||
| See footnotes on page 10. | ||||||||||||||||||||||
| Acadia Healthcare Company, Inc. | ||
| Footnotes | ||
| We have included certain financial measures in this press release, including EBITDA, Adjusted EBITDA, and Adjusted income, which are “non-GAAP financial measures” as defined under the rules and regulations promulgated by the SEC. We define EBITDA as net income adjusted for net income (loss) attributable to noncontrolling interests, income tax provision, net interest expense and depreciation and amortization. We define Adjusted EBITDA as EBITDA adjusted for equity-based compensation expense, debt extinguishment costs, loss on divestiture, gain on foreign currency derivatives and transaction-related expenses. We define Adjusted income as net income (loss) adjusted for provision for income taxes, debt extinguishment costs, loss on divestiture, gain on foreign currency derivatives, transaction-related expenses and income tax provision reflecting tax effect of adjustments attributable to Acadia. | ||
| EBITDA, Adjusted EBITDA, and Adjusted income are supplemental measures of our performance and are not required by, or presented in accordance with, generally accepted accounting principles in the United States (“GAAP”). EBITDA, Adjusted EBITDA, and Adjusted income are not measures of our financial performance under GAAP and should not be considered as alternatives to net income or any other performance measures derived in accordance with GAAP or as an alternative to cash flow from operating activities as measures of our liquidity. Our measurements of EBITDA, Adjusted EBITDA, and Adjusted income may not be comparable to similarly titled measures of other companies. We have included information concerning EBITDA, Adjusted EBITDA, and Adjusted income in this press release because we believe that such information is used by certain investors as measures of a company’s historical performance. We believe these measures are frequently used by securities analysts, investors and other interested parties in the evaluation of issuers of equity securities, many of which present EBITDA, Adjusted EBITDA, and Adjusted income when reporting their results. Our presentation of EBITDA, Adjusted EBITDA, and Adjusted income should not be construed as an inference that our future results will be unaffected by unusual or nonrecurring items. | ||
| The Company is not able to provide a reconciliation of projected Adjusted EBITDA and adjusted earnings per diluted share, where provided, to expected results due to the unknown effect, timing and potential significance of transaction-related expenses and the tax effect of such expenses. | ||
| (a) Represents the equity-based compensation expense of Acadia. | ||
| (b) For the three and nine months ended September 30, 2017 and 2016, represents debt extinguishment costs recorded in connection with the Amended and Restated Credit Agreement, including the discount and write-off of deferred financing costs. | ||
| (c) Loss on divesture in the U.K. includes an allocation of goodwill to the disposal groups of approximately $106.9 million, loss on the sale of properties of approximately $42.2 million and transaction-related expenses of approximately $25.6 million. | ||
| (d) Represents the change in fair value of foreign currency derivatives purchased by Acadia related to (i) acquisitions in the U.K. and (ii) transfers of cash between the U.S. and U.K. under the Company’s cash management and foreign currency risk management programs. | ||
| (e) Represents transaction-related expenses incurred by Acadia related to acquisitions and integration efforts. | ||
| (f) Represents the income tax provision adjusted to reflect the tax effect of the adjustments to income based on tax rates of 25.3% and 21.8% for the three months ended September 30, 2017 and 2016, respectively, and 24.9% and 21.8% for the nine months ended September 30, 2017 and 2016, respectively. The adjusted income tax provision for the nine months ended September 30, 2017 excludes the impact of adopting ASU 2016-09 "Improvements to Employee Share-Based Payment Accounting” of approximately $1.7 million. | ||
| (g) For the three and nine months ended September 30, 2016, approximately 0.2 million and 0.3 million, respectively, of the outstanding restricted stock and shares of common stock issuable upon exercise of outstanding stock option awards have been included in the calculation of weighted-average shares outstanding-diluted. These shares are excluded from the calculation of diluted earnings per share in the condensed consolidated statement of operations because the net loss for the three and nine months ended September 30, 2016 causes such securities to be anti-dilutive. | ||
