[July 23, 2014] |
|
Healthways Reports Second-Quarter Results
NASHVILLE, Tenn. --(Business Wire)--
Ben R. Leedle, Jr., president and chief executive officer of Healthways
(NASDAQ: HWAY), today announced financial results for the second quarter
and six months ended June 30, 2014. For the quarter, revenues increased
11.3% to $180.6 million from $162.3 million for the second quarter of
2013. Net loss for the second quarter of 2014 was $0.5 million, or $0.01
per share, compared with a net loss of $1.1 million, or $0.03 per share,
for the second quarter of 2013. Adjusted net income for the second
quarter of 2014 was $0.01 per diluted share, which excludes non-cash
interest expense of $0.03 per diluted share, compared with adjusted net
loss of $0.03 per share for the second quarter of 2013. (See pages 9 and
10 for a reconciliation of non-GAAP financial measures.)
For the first six months of 2014, revenues were $357.4 million, up 9.1%
from $327.4 million for the first half of 2013. Net loss for the first
six months of 2014 was $10.1 million, or $0.29 per share, compared with
a net loss of $5.1 million, or $0.15 per share, for the same period in
2013. Adjusted net loss for the first six months of 2014 was $0.06 per
share, which excludes a contract dispute settlement charge of $0.17 per
share and non-cash interest expense of $0.06 per share, compared with
adjusted net loss of $0.15 per share for the first six months of 2013.
"Our financial results for the second quarter were consistent with our
expectations," commented Leedle. "We have now generated four consecutive
quarters of sequential-quarter revenue growth. Our revenue growth of 9%
for the first half of the year generated better margins, leading to a
16% increase in adjusted EBITDA.
"Our net cash flows from operations for the quarter were $10.2 million,
while second-quarter capital expenditures were $10.4 million. Our ratio
of total debt to EBITDA, as calculated under our credit agreement,
improved to 3.9 at the end of the quarter from 4.2 at the end of the
first quarter of 2014."
Broad Market Adoption of Well-Being Improvement
"Our business development momentum continued at a strong pace during the
second quarter. Our contract pipeline expanded, reflecting growing
market demand for population health services and, in particular, our
Well-Being Improvement SolutionTM," Leedle said. "During the
quarter, we signed 19 contracts, including three contracts with new
customers, three contract expansions and thirteen contract extensions.
These contracts were broad-based among our four domestic customer
markets: commercial health plans; Medicare Advantage plans; large
employers; and health systems, hospitals and physicians.
"One of these second-quarter contracts was a large multi-year renewal of
our SilverSneakers® Fitness program with Highmark, Inc., extending our
10-year relationship. In addition, we announced an expansion of our
13-year relationship with the Hawaii Medical Service Association (HMSA)
to make the Dr. Dean Ornish Lifestyle Management program (Ornish
Program) available to HMSA's eligible commercial and government health
plan members. HMSA continues to be a health plan market leader as
evidenced by their decision to expand the eligibility criteria for the
Ornish Program beyond coronary artery disease to include diabetes and
multiple high-risk health issues.
"We have a substantial and active pipeline of potential contracts with
new and existing customers across both our domestic and international
markets. Of particular note, our Ornish Program and our acute to
post-acute Care Transitions SolutionTM (CTS) are resonating
with health plans and health systems. These solutions are seen as
driving important value in today's fee-for-service reimbursement, as
well as providing important quality and cost management impact for
value-based payment arrangements. The Ornish Program and CTS afford a
"now and later" value proposition that provides flexibility for our
customers to benefit no matter the reimbursement method, mix and rate of
change that they are facing in their respective markets. These programs
are affording us the opportunity to establish relationships with new
customers now and expand the scope of our services over time."
2014 Financial Guidance
Key Elements (See pages 9 and 10 for a reconciliation of non-GAAP
financial measures):
-
Guidance for 2014 revenues remains in a range of $730 million to $760
million.
-
Guidance for 2014 adjusted EBITDA margin remains in a range of 10.5%
to 11.5%.
-
Earnings guidance:
|
|
|
|
|
|
Guidance
|
|
|
|
|
|
|
Year Ending
|
|
|
|
|
|
|
December 31,
|
|
|
|
|
|
|
2014
|
Adjusted net earnings per diluted share
|
|
|
|
|
|
$
|
|
0.11 - 0.26
|
|
Non-cash interest expense per share
|
|
|
|
|
|
|
|
(0.11
|
)
|
Settlement charge per share
|
|
|
|
|
|
|
|
(0.17
|
)
|
Net (loss) per share
|
|
|
|
|
|
$
|
|
(0.17)-(0.02
|
)
|
|
|
|
|
|
|
|
Healthways expects that profit margins will improve in the second half
of 2014 compared with the first half of the year, primarily due to
continued revenue growth, including recognition of performance-based
fees. Healthways also continues to expect operating cash flow for the
full year of $75 million to $85 million, total capital expenditures of
$40 million to $45 million and improvement in the ratio of total debt to
EBITDA, as calculated under its credit agreement.
Summary
Leedle concluded, "Our financial results for the first half of 2014
support our growth expectations for the year. The signing and launch of
new business, particularly our Ornish Program, coupled with the
recognition of performance-based fees, which are likely to be more
weighted to the fourth quarter, will be critical elements to our
second-half results. We expect that continued execution in the second
half will enable the achievement of our guidance for the full year, and
as a result today we have affirmed our financial guidance."
Conference Call
Healthways will hold a conference call to discuss this release today at
5:00 p.m. Eastern Time. Investors will have the opportunity to listen to
the conference call live over the Internet by going to www.healthways.com
and clicking Investors at least 15 minutes early to register, download
and install any necessary audio software. Presentation materials related
to the conference call may also be accessed by going to www.healthways.com
and clicking Investors. For those who cannot listen to the live
broadcast, a telephonic replay will be available for one week at
719-457-0820, code 6919986, and the replay will also be available on the
Company's web site for the next 12 months.
Safe Harbor Provisions
This press release contains forward-looking statements, including our
guidance and financial expectations for future periods, which are based
upon current expectations, involve a number of risks and uncertainties
and are subject to the "safe harbor" provisions of the Private
Securities Litigation Reform Act of 1995. Those forward-looking
statements include all statements that are not historical statements of
fact and those regarding the intent, belief or expectations of the
Company, including, without limitation, all statements regarding the
Company's future earnings and results of operations. Those
forward-looking statements are subject to the finalization of the
Company's quarterly and year-end financial accounting procedures and may
be affected by certain risks and uncertainties, including, but not
limited to:
-
the effectiveness of management's strategies and decisions;
-
the Company's ability to sign and implement new contracts for our
solutions;
-
the Company's ability to accurately forecast the costs required to
successfully implement new contracts;
-
the Company's ability to accurately forecast the costs necessary to
integrate new or acquired businesses, services (including outsourced
services) or technologies into the Company's business;
-
the Company's ability to achieve estimated annualized revenue in
backlog in the manner and within the timeframe we expect, which is
based on certain estimates regarding the implementation of our
services;
-
the Company's ability to anticipate change and respond to emerging
trends in the domestic and international markets for healthcare and
the impact of the same on demand for the Company's services;
-
the Company's ability to implement its integrated data and technology
solutions platform within the required time frame and expected cost
estimates and to develop and enhance this platform and/or other
technologies to meet evolving customer and market needs;
-
the Company's ability to renew and/or maintain contracts with its
customers under existing terms or restructure these contracts on terms
that would not have a material negative impact on the Company's
results of operations;
-
the Company's ability to accurately forecast the Company's revenues,
margins, earnings and net income, as well as any potential charges
that the Company may incur as a result of changes in its business;
-
the Company's ability to accurately forecast performance and the
timing of revenue recognition under the terms of its customer
contracts ahead of data collection and reconciliation;
-
the Company's ability to accurately forecast enrollment and
participation rates in services and programs offered within the
Company's contracts;
-
the risks associated with deriving a significant concentration of
revenues from a limited number of customers;
-
the risks associated with foreign currency exchange rate fluctuations;
-
the ability of the Company's customers to provide timely and accurate
data that is essential to the operation and measurement of the
Company's performance;
-
the Company's ability to achieve the contractually required cost
savings and clinical outcomes improvements and reach mutual agreement
with customers with respect to cost savings, or to achieve such
savings and improvements within the time frames it contemplates;
-
the risks associated with changes in macroeconomic conditions;
-
the risks associated with data privacy or security breaches, computer
hacking, network penetration and other illegal intrusions of our
information systems or those of third-party vendors or other service
providers, which may result in unauthorized access by third parties to
customer, employee or Company information or patient health
information and lead to enforcement actions, fines and other
litigation against the Company;
-
the Company's ability to effectively compete against other entities,
whose financial, research, staff, and marketing resources may exceed
our resources;
-
the Company's ability to service its debt and remain in compliance
with its debt covenants;
-
counterparty risk associated with our interest rate swap agreements
and foreign currency exchanged contracts;
-
the impact of litigation involving the Company and/or its subsidiaries;
-
the impact of future state, federal and international legislation and
regulations applicable to the Company's business, including the
Patient Protection and Affordable Care Act, as amended by the Health
Care and Education Reconciliation Act of 2010 on the Company's
operations and/or demand for its services; and
-
other risks detailed in the Company's Annual Report on Form 10-K for
the fiscal year ended December 31, 2013, and other filings with the
Securities and Exchange Commission.
The Company undertakes no obligation to update or revise any such
forward-looking statements.
About Healthways
Healthways is the largest independent global provider of well-being
improvement solutions. Dedicated to creating a healthier world one
person at a time, the Company uses the science of behavior change to
produce and measure positive change in well-being for our customers,
which include employers, integrated health systems, hospitals,
physicians, health plans, communities and government entities. We
provide highly specific and personalized support for each individual and
their team of experts to optimize each participant's health and
productivity and to reduce health-related costs. Results are achieved by
addressing longitudinal health risks and care needs of everyone in a
given population. The Company has scaled its proprietary technology
infrastructure and delivery capabilities developed over 30 years and now
serves approximately 68 million people on four continents. Learn more at www.healthways.com.
|
|
|
|
|
|
|
|
|
|
|
|
|
HEALTHWAYS, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(In thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
June 30,
|
|
|
June 30,
|
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
$
|
180,613
|
|
|
|
$
|
162,270
|
|
|
|
$
|
357,391
|
|
|
|
$
|
327,435
|
|
Cost of services (exclusive of depreciation and amortization of
$9,604, $8,886, $18,976, and $17,712, respectively, included below)
|
|
|
|
146,476
|
|
|
|
|
133,468
|
|
|
|
|
294,624
|
|
|
|
|
274,726
|
|
Selling, general & administrative expenses
|
|
|
|
16,899
|
|
|
|
|
14,279
|
|
|
|
|
33,331
|
|
|
|
|
27,377
|
|
Depreciation and amortization
|
|
|
|
13,536
|
|
|
|
|
13,015
|
|
|
|
|
26,872
|
|
|
|
|
26,548
|
|
Legal settlement charges
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
9,363
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
|
3,702
|
|
|
|
|
1,508
|
|
|
|
|
(6,799
|
)
|
|
|
|
(1,216
|
)
|
Interest expense
|
|
|
|
4,516
|
|
|
|
|
3,158
|
|
|
|
|
8,899
|
|
|
|
|
6,479
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes
|
|
|
|
(814
|
)
|
|
|
|
(1,650
|
)
|
|
|
|
(15,698
|
)
|
|
|
|
(7,695
|
)
|
Income tax benefit
|
|
|
|
(297
|
)
|
|
|
|
(549
|
)
|
|
|
|
(5,585
|
)
|
|
|
|
(2,644
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
$
|
(517
|
)
|
|
|
$
|
(1,101
|
)
|
|
|
$
|
(10,113
|
)
|
|
|
$
|
(5,051
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
(0.01
|
)
|
|
|
$
|
(0.03
|
)
|
|
|
$
|
(0.29
|
)
|
|
|
$
|
(0.15
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted (1)
|
|
|
$
|
(0.01
|
)
|
|
|
$
|
(0.03
|
)
|
|
|
$
|
(0.29
|
)
|
|
|
$
|
(0.15
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive loss
|
|
|
$
|
(449
|
)
|
|
|
$
|
(1,136
|
)
|
|
|
$
|
(9,702
|
)
|
|
|
$
|
(4,888
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares and equivalents:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
35,285
|
|
|
|
|
34,188
|
|
|
|
|
35,219
|
|
|
|
|
34,089
|
|
Diluted (1)
|
|
|
|
35,285
|
|
|
|
|
34,188
|
|
|
|
|
35,219
|
|
|
|
|
34,089
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) The assumed exercise of stock-based compensation awards for
the three and six months ended June 30, 2014 and 2013 was not
considered because the impact would be anti-dilutive.
|
|
|
|
|
|
|
|
|
HEALTHWAYS, INC.
CONSOLIDATED BALANCE SHEETS
(Unaudited)
(In thousands)
ASSETS
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
December 31,
|
|
|
|
2014
|
|
|
2013
|
Current assets:
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
2,427
|
|
|
|
$
|
2,584
|
|
Accounts receivable, net
|
|
|
|
108,715
|
|
|
|
|
89,484
|
|
Prepaid expenses
|
|
|
|
9,873
|
|
|
|
|
9,228
|
|
Other current assets
|
|
|
|
7,694
|
|
|
|
|
6,857
|
|
Income taxes receivable
|
|
|
|
5,465
|
|
|
|
|
1,402
|
|
Deferred tax asset
|
|
|
|
8,562
|
|
|
|
|
9,667
|
|
Total current assets
|
|
|
|
142,736
|
|
|
|
|
119,222
|
|
|
|
|
|
|
|
|
Property and equipment:
|
|
|
|
|
|
|
Leasehold improvements
|
|
|
|
38,143
|
|
|
|
|
37,463
|
|
Computer equipment and related software
|
|
|
|
305,482
|
|
|
|
|
290,392
|
|
Furniture and office equipment
|
|
|
|
23,230
|
|
|
|
|
22,881
|
|
Capital projects in process
|
|
|
|
35,618
|
|
|
|
|
25,228
|
|
|
|
|
|
402,473
|
|
|
|
|
375,964
|
|
Less accumulated depreciation
|
|
|
|
(238,949
|
)
|
|
|
|
(217,766
|
)
|
|
|
|
|
163,524
|
|
|
|
|
158,198
|
|
|
|
|
|
|
|
|
Other assets
|
|
|
|
63,886
|
|
|
|
|
53,629
|
|
Intangible assets, net
|
|
|
|
74,029
|
|
|
|
|
79,162
|
|
Goodwill, net
|
|
|
|
338,800
|
|
|
|
|
338,800
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
$
|
782,975
|
|
|
|
$
|
749,011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HEALTHWAYS, INC.
CONSOLIDATED BALANCE SHEETS
(In thousands, except share and per share data)
(Unaudited)
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
December 31,
|
|
|
|
2014
|
|
|
2013
|
Current liabilities:
|
|
|
|
|
|
|
Accounts payable
|
|
|
$
|
42,206
|
|
|
|
$
|
33,125
|
|
Accrued salaries and benefits
|
|
|
|
17,325
|
|
|
|
|
20,157
|
|
Accrued liabilities
|
|
|
|
47,767
|
|
|
|
|
32,065
|
|
Deferred revenue
|
|
|
|
6,717
|
|
|
|
|
4,496
|
|
Contract billings in excess of earned revenue
|
|
|
|
23,783
|
|
|
|
|
17,411
|
|
Current portion of long-term debt
|
|
|
|
18,533
|
|
|
|
|
14,340
|
|
Current portion of long-term liabilities
|
|
|
|
784
|
|
|
|
|
2,822
|
|
Total current liabilities
|
|
|
|
157,115
|
|
|
|
|
124,416
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
|
234,224
|
|
|
|
|
237,582
|
|
Long-term deferred tax liability
|
|
|
|
28,971
|
|
|
|
|
33,320
|
|
Other long-term liabilities
|
|
|
|
64,775
|
|
|
|
|
51,003
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
|
Preferred stock
|
|
|
|
|
|
|
$.001 par value, 5,000,000 shares authorized, none outstanding
|
|
|
|
-
|
|
|
|
|
-
|
|
Common stock
|
|
|
|
|
|
|
$.001 par value, 120,000,000 shares authorized, 35,334,275 and
35,107,303 shares outstanding, respectively
|
|
|
|
35
|
|
|
|
|
35
|
|
Additional paid-in capital
|
|
|
|
288,146
|
|
|
|
|
283,244
|
|
Retained earnings
|
|
|
|
37,887
|
|
|
|
|
48,000
|
|
Treasury stock, at cost, 2,254,953 shares in treasury
|
|
|
|
(28,182
|
)
|
|
|
|
(28,182
|
)
|
Accumulated other comprehensive income (loss)
|
|
|
|
4
|
|
|
|
|
(407
|
)
|
Total stockholders' equity
|
|
|
|
297,890
|
|
|
|
|
302,690
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
|
$
|
782,975
|
|
|
|
$
|
749,011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HEALTHWAYS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|
|
|
June 30,
|
|
|
|
2014
|
|
|
2013
|
Cash flows from operating activities:
|
|
|
|
|
|
|
Net loss
|
|
|
$
|
(10,113
|
)
|
|
|
$
|
(5,051
|
)
|
Adjustments to reconcile net loss to net cash provided by
operating activities, net of business acquisitions:
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
26,872
|
|
|
|
|
26,548
|
|
Amortization of deferred loan costs
|
|
|
|
925
|
|
|
|
|
483
|
|
Amortization of debt discount
|
|
|
|
3,303
|
|
|
|
|
-
|
|
Share-based employee compensation expense
|
|
|
|
3,558
|
|
|
|
|
3,458
|
|
Deferred income taxes
|
|
|
|
(3,332
|
)
|
|
|
|
500
|
|
Excess tax benefits from share-based payment arrangements
|
|
|
|
(310
|
)
|
|
|
|
(231
|
)
|
(Increase) decrease in accounts receivable, net
|
|
|
|
(19,373
|
)
|
|
|
|
26,613
|
|
Increase in other current assets
|
|
|
|
(940
|
)
|
|
|
|
(3,917
|
)
|
Decrease in accounts payable
|
|
|
|
(3,251
|
)
|
|
|
|
(1,611
|
)
|
Decrease in accrued salaries and benefits
|
|
|
|
(3,489
|
)
|
|
|
|
(8,090
|
)
|
Increase in other current liabilities
|
|
|
|
17,913
|
|
|
|
|
293
|
|
Other
|
|
|
|
7,548
|
|
|
|
|
(96
|
)
|
Net cash flows provided by operating activities
|
|
|
|
19,311
|
|
|
|
|
38,899
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
Acquisition of property and equipment
|
|
|
|
(20,976
|
)
|
|
|
|
(19,579
|
)
|
Business acquisitions, net of cash acquired
|
|
|
|
-
|
|
|
|
|
(830
|
)
|
Other
|
|
|
|
(3,829
|
)
|
|
|
|
(3,843
|
)
|
Net cash flows used in investing activities
|
|
|
|
(24,805
|
)
|
|
|
|
(24,252
|
)
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
Proceeds from issuance of long-term debt
|
|
|
|
224,900
|
|
|
|
|
228,625
|
|
Payments of long-term debt
|
|
|
|
(233,554
|
)
|
|
|
|
(254,252
|
)
|
Deferred loan costs
|
|
|
|
(88
|
)
|
|
|
|
(1,180
|
)
|
Excess tax benefits from share-based payment arrangements
|
|
|
|
310
|
|
|
|
|
231
|
|
Exercise of stock options
|
|
|
|
1,265
|
|
|
|
|
2,164
|
|
Change in outstanding checks and other
|
|
|
|
12,114
|
|
|
|
|
11,366
|
|
Net cash flows provided by (used in) financing activities
|
|
|
|
4,947
|
|
|
|
|
(13,046
|
)
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash
|
|
|
|
390
|
|
|
|
|
(1,109
|
)
|
|
|
|
|
|
|
|
Net (decrease) increase in cash and cash equivalents
|
|
|
|
(157
|
)
|
|
|
|
492
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, beginning of period
|
|
|
|
2,584
|
|
|
|
|
1,759
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of period
|
|
|
$
|
2,427
|
|
|
|
$
|
2,251
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HEALTHWAYS, INC.
RECONCILIATION OF NON-GAAP MEASURES TO GAAP MEASURES
(Unaudited)
|
|
Reconciliation of Adjusted Net Income (Loss) and Adjusted Net
Income (Loss) Per Share to Net Loss and Net Loss Per
Share, GAAP Basis
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2014
|
|
|
Three Months Ended June 30, 2013
|
|
|
Six Months Ended June 30, 2014
|
|
|
Six Months Ended June 30, 2013
|
|
|
|
$ in thousands
|
|
|
Per Share
|
|
|
$ in thousands
|
|
|
Per Share
|
|
|
$ in thousands
|
|
|
Per Share
|
|
|
$ in thousands
|
|
|
Per Share
|
Adjusted net income (loss) (1)
|
|
|
$
|
494
|
|
|
|
$
|
0.01
|
|
|
|
$
|
(1,101
|
)
|
|
|
$
|
(0.03
|
)
|
|
|
$
|
(2,079
|
)
|
|
|
$
|
(0.06
|
)
|
|
|
$
|
(5,051
|
)
|
|
|
$
|
(0.15
|
)
|
Net loss attributable to non-cash interest charges (2)
|
|
|
|
(1,011
|
)
|
|
|
|
(0.03
|
)
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
(1,997
|
)
|
|
|
|
(0.06
|
)
|
|
|
|
-
|
|
|
|
|
-
|
|
Net loss attributable to legal settlement charges (3)
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
(6,037
|
)
|
|
|
|
(0.17
|
)
|
|
|
|
-
|
|
|
|
|
-
|
|
Net loss, GAAP basis (4)
|
|
|
$
|
(517
|
)
|
|
|
$
|
(0.01
|
)
|
|
|
$
|
(1,101
|
)
|
|
|
$
|
(0.03
|
)
|
|
|
$
|
(10,113
|
)
|
|
|
$
|
(0.29
|
)
|
|
|
$
|
(5,051
|
)
|
|
|
$
|
(0.15
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Adjusted net income (loss) and adjusted net income (loss) per share
are non-GAAP financial measures. The Company excludes net loss
attributable to non-cash interest and legal settlement charges from
these measures because of their comparability to the Company's
historical operating results. The Company believes it is useful to
investors to provide disclosures of its operating results and guidance
on the same basis as that used by management. You should not consider
adjusted net income (loss) or adjusted net income (loss) per share in
isolation or as a substitute for net loss or net loss per share
determined in accordance with accounting principles generally accepted
in the United States.
(2) Net loss attributable to non-cash interest charges represents the
after-tax impact of the amortization of a debt discount for the three
and six months ended June 30, 2014.
(3) Net loss attributable to legal settlement charges represents the
after-tax impact of the Company's settlement of a contractual dispute in
April 2014.
(4) Figures may not add due to rounding.
|
Reconciliation of Adjusted EPS Guidance
to EPS Guidance, GAAP Basis
|
|
|
|
|
Twelve Months Ending
|
|
|
|
December 31, 2014
|
Adjusted EPS guidance (5)
|
|
|
$
|
0.11-0.26
|
|
EPS (loss) guidance attributable to non-cash interest charges (6)
|
|
|
|
(0.11
|
)
|
EPS (loss) guidance attributable to legal settlement charges (7)
|
|
|
|
(0.17
|
)
|
EPS (loss) guidance, GAAP basis
|
|
|
$
|
(0.17)-(0.02
|
)
|
|
|
|
|
|
|
(5) Adjusted EPS guidance is a non-GAAP financial measure. The Company
excludes EPS (loss) guidance attributable to non-cash interest and legal
settlement charges from this measure because of its comparability to the
Company's historical operating results. The Company believes it is
useful to investors to provide disclosures of its operating results and
guidance on the same basis as that used by management. You should not
consider adjusted EPS guidance in isolation or as a substitute for EPS
(loss) guidance determined in accordance with accounting principles
generally accepted in the United States.
(6) EPS (loss) guidance attributable to non-cash interest charges
consists of pre-tax charges of $6.8 million for the twelve months ending
December 31, 2014 associated with amortization of a debt discount.
(7) EPS (loss) guidance attributable to legal settlement charges
consists of pre-tax charges of $9.4 million for the twelve months ending
December 31, 2014 related to the Company's settlement of a contractual
dispute in April 2014.
|
Reconciliation of Adjusted EBITDA
to Net Loss, GAAP Basis
(In thousands)
|
|
|
|
|
Six Months Ended
|
|
|
Six Months Ended
|
|
|
|
|
|
|
June 30, 2014
|
|
|
June 30, 2013
|
|
|
Growth
|
Adjusted EBITDA (8)
|
|
|
$
|
29,436
|
|
|
|
$
|
25,332
|
|
|
|
16
|
%
|
Legal settlement charges (9)
|
|
|
|
(9,363
|
)
|
|
|
|
-
|
|
|
|
|
Depreciation and amortization
|
|
|
|
(26,872
|
)
|
|
|
|
(26,548
|
)
|
|
|
|
Interest expense
|
|
|
|
(8,899
|
)
|
|
|
|
(6,479
|
)
|
|
|
|
Income tax benefit
|
|
|
|
5,585
|
|
|
|
|
2,644
|
|
|
|
|
Net loss, GAAP basis
|
|
|
$
|
(10,113
|
)
|
|
|
|
(5,051
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(8) Adjusted EBITDA is a non-GAAP financial measure. The Company
excludes legal settlement charges from this measure because of its
comparability to the Company's historical operating results. The Company
believes it is useful to investors to provide disclosures of its
operating results and guidance on the same basis as that used by
management. You should not consider adjusted EBITDA in isolation or as a
substitute for net loss determined in accordance with accounting
principles generally accepted in the United States.
(9) Legal settlement charges consists of pre-tax charges of $9.4 million
for the six months ended June 30, 2014 related to the Company's
settlement of a contractual dispute in April 2014.
[ Back To TMCnet.com's Homepage ]
|