EX-99.1 2 w05420exv99w1.htm SELECT MEDICAL CORPORATION PRESS RELEASE, DATED FEBRUARY 2, 2005 exv99w1
 

EXHIBIT 99.1

     
(NEWS RELEASE LOGO)
  (SELECT MEDICAL CORPORATION LOGO)
 
   
FOR IMMEDIATE RELEASE
 
4716 Old Gettysburg Road
 
Mechanicsburg, PA 17055
 
   
 
NYSE Symbol: SEM


Select Medical Corporation Announces
Results for Fourth Quarter and Year Ended December 31, 2004

     MECHANICSBURG, PENNSYLVANIA — February 2, 2005 — Select Medical Corporation (NYSE: SEM) today announced results for the fourth quarter and year ended December 31, 2004.

     For the fourth quarter ended December 31, 2004, net operating revenues increased 4.5% to $419.5 million compared to $401.4 million for the same quarter, prior year. Income from operations increased 28.7% to $58.2 million compared to $45.2 million for the same quarter, prior year. Net income increased 31.0% to $29.8 million compared to $22.8 million for the same quarter, prior year. Additionally, net income before interest, income taxes, depreciation and amortization, income (loss) from discontinued operations, equity in earnings from joint ventures and minority interest (“Adjusted EBITDA”) increased 21.6% to $68.6 million compared to $56.4 million for the same quarter, prior year. A reconciliation of net income to Adjusted EBITDA is attached to this release. Earnings per share on a fully diluted basis were $0.28 compared to $0.21 for the same quarter, prior year. This represents a 33.3% increase in fully diluted earnings per share.

     For the year ended December 31, 2004, net operating revenues increased 19.3% to $1,660.8 million compared to $1,392.4 million for the prior year. Income from operations increased 54.6% to $231.5 million compared to $149.8 million for the prior year. Net income increased 58.7% to $118.2 million compared to $74.5 million for the prior year. Additionally, Adjusted EBITDA increased 47.2% to $271.5 million compared to $184.5 million for the prior year. Earnings per share on a fully diluted basis from continuing operations were $1.10 compared to $0.72 for the prior year. This represents a 52.8% increase in fully diluted earnings per share from continuing operations. Earnings per share on a fully diluted basis, after giving effect to discontinued operations, were $1.11 compared to $0.72 for the prior year. On September 27, 2004, the Company sold its only skilled nursing facility. This facility was acquired as part of the acquisition of Kessler Rehabilitation Corporation in 2003. As a result of the sale, the operating results of this facility have been reclassified and reported as discontinued operations for all reported periods.

 


 

Specialty Hospitals

     At the end of the year, Select operated 82 long-term acute care hospitals and four acute medical rehabilitation hospitals. This compares to 79 long-term acute care hospitals and four acute medical rehabilitation hospitals operated at December 31, 2003. For the fourth quarter of 2004, net operating revenues increased 11.3% to $281.6 million compared to $253.1 million for the same quarter, prior year. For all of Select’s hospitals, total patient days for the fourth quarter 2004 were 201,594, admissions were 8,282 and net revenue per patient day was $1,364 (such figures include 17,743 days and 703 admissions at hospitals in their start-up periods and 27,494 days and 1,790 admissions at the four hospitals acquired through the Kessler acquisition). This compares to 207,280 days, 8,520 admissions and net revenue per patient day of $1,218 for the same quarter, prior year. For the hospitals opened before January 1, 2003 and operated by Select throughout both periods, patient days in the fourth quarter of 2004 were 156,357 and admissions in the fourth quarter were 5,789, compared to 172,446 days and 6,370 admissions in the same quarter, prior year. Adjusted EBITDA for the segment increased 19.8% to $61.2 million compared to $51.1 million for the same quarter, prior year. The Adjusted EBITDA margin for the segment was 21.7% for the fourth quarter of 2004, compared to 20.2% for the same quarter, prior year. The Adjusted EBITDA margin for the hospitals opened before January 1, 2003 and operated by Select throughout both periods was 22.5% for the fourth quarter of 2004, compared to 22.8% for the same quarter, prior year. A reconciliation of net income to Adjusted EBITDA is attached to this release.

     For the year ended December 31, 2004, net operating revenues increased 28.3% to $1,089.5 million compared to $849.3 million for the prior year. For all of Select’s hospitals, total patient days for the year ended December 31, 2004 were 816,898, admissions were 33,523 and net revenue per patient day was $1,306 (such figures include 62,625 days and 2,497 admissions at hospitals in their start-up periods and 106,320 days and 7,133 admissions at the four hospitals acquired through the Kessler acquisition). This compares to 722,231 days, 27,620 admissions and net revenue per patient day of $1,173 for the prior year. For the hospitals opened before January 1, 2003 and operated by Select throughout both periods, patient days for the year ended December 31, 2004 were 647,953 and admissions were 23,893, compared to 668,024 days and 24,476 admissions in the prior year. Adjusted EBITDA for the segment for the year ended December 31, 2004 increased 62.2% to $236.2 million compared to $145.7 million for the prior year. The Adjusted EBITDA margin for the segment for the year ended December 31, 2004 was 21.7%, compared to 17.2% for the prior year. The Adjusted EBITDA margin for the hospitals opened before January 1, 2003 and operated by Select throughout both periods was 21.8% for the year ended December 31, 2004, compared to 18.2% for the prior year.

Outpatient Rehabilitation

     At December 31, 2004, Select operated 741 outpatient clinics. For the fourth quarter of 2004, net operating revenues decreased 5.5% to $134.6 million compared to $142.5 million for the same quarter, prior year. Adjusted EBITDA for the fourth quarter increased 12.8% to $17.2 million compared to $15.2 million for the same quarter, prior year. The Adjusted EBITDA margin for the quarter was 12.8% compared to 10.7% in the same quarter, prior year. U.S. based patient visits were 877,178 compared to 1,024,814 for the same quarter, prior year. Net revenue per visit was $92 compared to $86 for the same quarter, prior year.

 


 

     For the year ended December 31, 2004, net operating revenues increased 5.4% to $558.1 million compared to $529.3 million for the prior year. Adjusted EBITDA for the period increased 8.8% to $81.6 million compared to $75.0 million for the prior year. The Adjusted EBITDA margin for the period was 14.6% compared to 14.2% in the prior year. U.S. based patient visits were 3,810,284 compared to 4,027,768 for the prior year. Net revenue per visit was $90 compared to $87 for the prior year.

Non-GAAP Financial Measures

     The SEC adopted rules during 2003 regarding the use of non-GAAP financial measures, such as EBITDA and Adjusted EBITDA. Historically Select has used EBITDA, defined as net income (loss) before interest, income taxes, and depreciation and amortization, to report consolidated operating results in its filings with the SEC. As a result of these rules, we will remove consolidated EBITDA and consolidated Adjusted EBITDA from future filings we make with the SEC. However, SFAS 131 requires Select to report segment results in a manner consistent with management’s internal reporting of operating results to Select’s chief operating decision maker (as defined under SFAS 131) for purposes of evaluating segment performance. Therefore, since Select uses Adjusted EBITDA to measure performance of its segments for internal reporting purposes, Select has used Adjusted EBITDA to report segment results and will continue to present Adjusted EBITDA for its reportable segments in filings with the SEC.

Acquisition of SemperCare

     Effective as of January 1, 2005, Select acquired SemperCare for approximately $100 million in cash. The purchase price for the SemperCare acquisition is subject to an upward or downward adjustment based on the level of SemperCare’s net working capital on the closing date of the acquisition. SemperCare is based in Plano, Texas and operates 17 long-term acute care hospitals in 11 states. All of the SemperCare facilities are operated as hospitals within hospitals.

Proposed Merger

     On October 18, 2004, Select announced that it signed an agreement to merge with a subsidiary of EGL Holding Company. EGL Holding Company is a new company formed by an investment group led by Welsh, Carson, Anderson & Stowe, a private equity firm focused on investments in the healthcare sector, and including Thoma Cressey Equity Partners, a private equity firm and an existing stockholder of Select, and certain members of Select’s management, including Rocco and Robert Ortenzio. Under the terms of the merger agreement, each share of Select common stock, other than certain shares held by the stockholders participating in the buying group, will be converted into the right to receive $18.00 per share in cash.

     The closing of the transaction is subject to various conditions contained in the merger agreement, including the approval by the holders of a majority of Select’s shares (other than the stockholders continuing in EGL Holding Company), the closing of financing arrangements as set forth in bank commitment letters that have been received by EGL Holding Company, the closing of tender offers for and consent solicitations with respect to Select’s public debt securities and other customary conditions.

     In connection with the proposed merger, Select has commenced tender offers to acquire all of its existing 9 1/2% senior subordinated notes due 2009 and all of its existing 7 1/2% senior subordinated notes due 2013. In connection with each such tender offer Select is seeking consents to eliminate substantially

 


 

all of the restrictive covenants and make other amendments to the indentures governing such notes. The consummation of the merger is conditioned upon a majority of the aggregate principal amount of each such series of outstanding notes being tendered and consenting to the proposed amendments.

     On January 25, 2005, Select mailed to all stockholders of record as of January 21, 2005 its proxy statement to be used to solicit stockholder approvals of the proposed merger. Select stockholders are urged to read the proxy statement regarding the proposed transaction and any other relevant documents filed with the SEC because they contain important information. The special meeting of stockholders of Select to vote on the proposed merger will be held on February 24, 2005 at 9:00 a.m., Eastern Standard Time, at 4716 Old Gettysburg Road, Mechanicsburg, PA 17055.

* * * * *

     Select Medical Corporation is a leading operator of specialty hospitals in the United States. Select operates 99 long-term acute care hospitals in 26 states. Select operates four acute medical rehabilitation hospitals in New Jersey. Select is also a leading operator of outpatient rehabilitation clinics in the United States and Canada, with approximately 741 locations. Select also provides medical rehabilitation services on a contract basis at nursing homes, hospitals, assisted living and senior care centers, schools and worksites. Information about Select is available at http://www.selectmedicalcorp.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. Factors that could cause results to differ materially from those expressed or implied by such forward-looking statements include, but are not limited to, the possibility that the merger may not occur due to the failure to satisfy the conditions in the merger agreement, such as the inability of the purchaser to obtain financing, the failure of Select to obtain stockholder approval, the failure of a majority of notes issued by Select to be tendered and accepted and the failure to successfully complete the consent solicitation regarding amendments to the indentures underlying the notes issued by Select, or the occurrence of events that would have a material adverse effect on Select as defined in the merger agreement. Additional risks and uncertainties that could cause results to differ materially from those expressed or implied by such forward-looking statements, include, but are not limited to, those discussed in filings made by Select with the Securities and Exchange Commission. Many of the factors that will determine Select’s future results are beyond the ability of management to control or predict. Readers should not place undue reliance on forward-looking statements, which reflect management’s views only as of the date hereof. Select undertakes no obligation to revise or update any forward-looking statements, or to make any other forward-looking statements, whether as a result of new information, future events or otherwise.

Investor inquiries:

Joel Veit, 717/972-1100
ir@selectmedicalcorp.com

 


 

I. Condensed Consolidated Statements of Operations
(in thousands, except per share data)
(unaudited)
For the Three Months Ended December 31, 2004 and 2003

                         
                    %  
    2004     2003     Change  
Net operating revenues
  $ 419,515     $ 401,439       4.5 %
 
                       
Costs and expenses:
                       
 
                       
Cost of services
    329,055       319,683       2.9 %
 
                       
Bad debt expense
    12,466       13,164       (5.3 )%
 
                       
General and administrative
    9,366       12,166       (23.0 )%
 
                       
Depreciation and amortization
    10,444       11,217       (6.9 )%
 
                 
 
                       
Income from operations
    58,184       45,209       28.7 %
 
                       
Equity in earnings from joint ventures
          (490 )     (100.0 )%
Interest expense, net
    7,151       7,556       (5.4 )%
 
                 
 
                       
Income from continuing operations before minority interests and income taxes
    51,033       38,143       33.8 %
 
                       
Minority interests
    676       509       32.8 %
 
                 
 
                       
Income from continuing operations before income taxes
    50,357       37,634       33.8 %
 
                       
Income tax expense
    20,481       15,094       35.7 %
 
                 
 
                       
Income from continuing operations
    29,876       22,540       32.5 %
 
                       
Income (loss) from discontinued operations, net of tax
    (50 )     233       (121.5 )%
 
                 
 
                       
Net income
  $ 29,826     $ 22,773       31.0 %
 
                 
 
                       
Diluted earnings per share from continuing operations
  $ 0.28     $ 0.21       33.3 %
Diluted earnings per share from discontinued operations
              NM
 
                 
Diluted earnings per share
  $ 0.28     $ 0.21       33.3 %
 
                 
 
                       
Weighted average shares outstanding
    106,653       107,755       (1.0 )%

NM - Not Meaningful

 


 

II. Condensed Consolidated Statements of Operations
(in thousands, except per share data)
(unaudited)
For the Twelve Months Ended December 31, 2004 and 2003

                         
                    %  
    2004     2003     Change  
Net operating revenues
  $ 1,660,791     $ 1,392,366       19.3 %
 
                       
Costs and expenses:
                       
 
                       
Cost of services
    1,294,903       1,112,176       16.4 %
 
                       
Bad debt expense
    48,522       51,320       (5.5 )%
 
                       
General and administrative
    45,856       44,417       3.2 %
 
                       
Depreciation and amortization
    39,977       34,654       15.4 %
 
                 
 
                       
Income from operations
    231,533       149,799       54.6 %
 
                       
Equity in earnings from joint ventures
          (824 )     (100.0 )%
Interest expense, net
    31,051       25,404       22.2 %
 
                 
 
                       
Income from continuing operations before minority interests and income taxes
    200,482       125,219       60.1 %
 
                       
Minority interests
    3,448       2,402       43.5 %
 
                 
 
                       
Income from continuing operations before income taxes
    197,034       122,817       60.4 %
 
                       
Income tax expense
    79,602       48,597       63.8 %
 
                 
 
                       
Income from continuing operations
    117,432       74,220       58.2 %
 
                       
Income from discontinued operations, net of tax
    752       251       199.6 %
 
                 
 
                       
Net income
  $ 118,184     $ 74,471       58.7 %
 
                 
 
                       
 
                       
Diluted earnings per share from continuing operations
  $ 1.10     $ 0.72       52.8 %
Diluted earnings per share from discontinued operations
    0.01           NM
 
                 
Diluted earnings per share
  $ 1.11     $ 0.72       54.2 %
 
                 
 
                       
Weighted average shares outstanding
    106,529       103,991       2.4 %

NM - Not Meaningful

 


 

III. Condensed Consolidated Balance Sheets
(Amounts in thousands)

                 
    December 31,     December 31,  
    2004     2003  
    (unaudited)          
Assets
               
 
               
Cash
  $ 247,476     $ 165,507  
 
               
Restricted cash
    7,031        
 
               
Accounts receivable, net
    216,852       230,171  
 
               
Current deferred tax asset
    59,239       61,699  
 
               
Other current assets
    18,737       27,689  
 
           
 
               
Total current assets
    549,335       485,066  
 
               
Property and equipment, net
    165,336       174,902  
 
               
Intangible assets
    380,873       388,002  
 
               
Other assets
    18,677       31,028  
 
           
 
               
Total assets
  $ 1,113,721     $ 1,078,998  
 
           
 
               
Liabilities and Stockholders’ Equity
               
 
               
Payables and accruals
  $ 232,063     $ 286,419  
 
               
Current portion of long term debt
    3,557       10,267  
 
           
 
               
Total current liabilities
    235,620       296,686  
 
               
Long term debt, net of current portion
    351,033       357,236  
 
               
Non-current deferred tax liability
    4,458        
 
               
Minority interests
    6,667       5,901  
 
               
Stockholders’ equity
    515,943       419,175  
 
           
 
               
Total liabilities and stockholders’ equity
  $ 1,113,721     $ 1,078,998  
 
           

 


 

IV. Key Statistics
(unaudited)
For the Three Months Ended December 31, 2004 and 2003

                         
                    %  
    2004     2003     Change  
Specialty Hospitals (a)
                       
 
                       
Number of hospitals - end of period
    86       83       3.6 %
 
                       
Net operating revenues (,000)
  $ 281,594     $ 253,102       11.3 %
 
                       
Number of patient days
    201,594       207,280       (2.7 )%
 
                       
Number of admissions
    8,282       8,520       (2.8 )%
 
                       
Net revenue per patient day (b)
  $ 1,364     $ 1,218       12.0 %
 
                       
Adjusted EBITDA (,000)
  $ 61,215     $ 51,080       19.8 %
 
                       
Adjusted EBITDA margin – all hospitals
    21.7 %     20.2 %     7.4 %
Adjusted EBITDA margin – same store hospitals (c)
    22.5 %     22.8 %     (1.3 )%
 
                       
Outpatient Rehabilitation
                       
 
                       
Number of clinics - end of period
    741       790       (6.2 )%
 
                       
Net operating revenues (,000)
  $ 134,632     $ 142,532       (5.5 )%
 
                       
Number of visits (US)
    877,178       1,024,814       (14.4 )%
 
                       
Revenue per visit (US) (d)
  $ 92     $ 86       7.0 %
 
                       
Adjusted EBITDA (,000)
  $ 17,189     $ 15,232       12.8 %
 
                       
Adjusted EBITDA margin
    12.8 %     10.7 %     19.6 %


(a)   Specialty hospitals consist of long-term acute care hospitals and acute medical rehabilitation hospitals. Revenues and Adjusted EBITDA for 2003 have been restated to exclude discontinued operations.
 
(b)   Net revenue per patient day is calculated by dividing specialty hospital patient service revenue by the total number of patient days.
 
(c)   Adjusted EBITDA margin - same store hospitals represents the Adjusted EBITDA margin for those hospitals opened before January 1, 2003 and operated throughout both periods.
 
(d)   Net revenue per visit is calculated by dividing outpatient rehabilitation clinic revenue by the total number of visits. For purposes of this computation, outpatient rehabilitation clinic revenue does not include Select’s Canadian subsidiary or contract services revenue.

 


 

V. Key Statistics
(unaudited)
For the Twelve Months Ended December 31, 2004 and 2003

                         
                    %  
    2004     2003     Change  
Specialty Hospitals (a)
                       
 
                       
Number of hospitals - end of period
    86       83       3.6 %
 
                       
Net operating revenues (,000)
  $ 1,089,538     $ 849,260       28.3 %
 
                       
Number of patient days
    816,898       722,231       13.1 %
 
                       
Number of admissions
    33,523       27,620       21.4 %
 
                       
Net revenue per patient day (b)
  $ 1,306     $ 1,173       11.3 %
 
                       
Adjusted EBITDA (,000)
  $ 236,181     $ 145,650       62.2 %
 
                       
Adjusted EBITDA margin – all hospitals
    21.7 %     17.2 %     26.2 %
Adjusted EBITDA margin – same store hospitals (c)
    21.8 %     18.2 %     19.8 %
 
                       
Outpatient Rehabilitation
                       
 
                       
Number of clinics - end of period
    741       790       (6.2 )%
 
                       
Net operating revenues (,000)
  $ 558,097     $ 529,262       5.4 %
 
                       
Number of visits (US)
    3,810,284       4,027,768       (5.4 )%
 
                       
Revenue per visit (US) (d)
  $ 90     $ 87       3.4 %
 
                       
Adjusted EBITDA (,000)
  $ 81,616     $ 74,988       8.8 %
 
                       
Adjusted EBITDA margin
    14.6 %     14.2 %     2.8 %


(a)   Specialty hospitals consist of long-term acute care hospitals and acute medical rehabilitation hospitals. Revenues and Adjusted EBITDA for 2003 have been restated to exclude discontinued operations.
 
(b)   Net revenue per patient day is calculated by dividing specialty hospital patient service revenue by the total number of patient days.
 
(c)   Adjusted EBITDA margin - same store hospitals represents the Adjusted EBITDA margin for those hospitals opened before January 1, 2003 and operated throughout both periods.
 
(d)   Net revenue per visit is calculated by dividing outpatient rehabilitation clinic revenue by the total number of visits. For purposes of this computation, outpatient rehabilitation clinic revenue does not include Select’s Canadian subsidiary or contract services revenue.

 


 

VI. Net Income to Adjusted EBITDA Reconciliation
(in thousands)
(unaudited)
For the Three and Twelve Months Ended December 31, 2004 and 2003

The following tables reconcile net income to Adjusted EBITDA for the Company. Adjusted EBITDA is defined as net income before interest, income taxes, depreciation and amortization, income (loss) from discontinued operations, equity in earnings from joint ventures and minority interest. Select 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 as presented on a segment basis is used by management to evaluate financial performance and determine resource allocation for each of our operating segments in accordance with SFAS No. 131. 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     Twelve Months Ended  
    December 31,     December 31,  
    2004     2003     2004     2003  
         
Net income
  $ 29,826     $ 22,773     $ 118,184     $ 74,471  
Income from discontinued operations, net of tax
    50       (233 )     (752 )     (251 )
Income tax expense
    20,481       15,094       79,602       48,597  
Minority interest
    676       509       3,448       2,402  
Interest expense, net
    7,151       7,556       31,051       25,404  
Equity in earnings from joint ventures
          (490 )           (824 )
Depreciation and amortization
    10,444       11,217       39,977       34,654  
             
Adjusted EBITDA
  $ 68,628     $ 56,426     $ 271,510     $ 184,453  
             
 
                               
Specialty hospitals
    61,215     $ 51,080     $ 236,181     $ 145,650  
Outpatient rehabilitation
    17,189       15,232       81,616       74,988  
Other
    (9,776 )     (9,886 )     (46,287 )     (36,185 )
             
Adjusted EBITDA
  $ 68,628     $ 56,426     $ 271,510     $ 184,453  
             

 


 

The following tables reconcile specialty hospital same store information.

                 
    Three Months Ended  
    December 31, 2004     December 31, 2003  
Specialty hospitals net operating revenue
  $ 281,594     $ 253,102  
Less: Specialty hospitals opened or acquired after 1/1/03
    59,239       40,884  
Closed specialty hospitals
    395       2,062  
 
           
Specialty hospitals same store net revenue
  $ 221,960     $ 210,156  
 
           
 
               
Specialty hospitals Adjusted EBITDA
  $ 61,215     $ 51,080  
Less: Specialty hospitals opened or acquired after 1/1/03
    12,717       2,664  
Closed specialty hospitals
    (1,336 )     605  
 
           
Specialty hospitals same store Adjusted EBITDA
  $ 49,834     $ 47,811  
 
           
 
               
All specialty hospitals Adjusted EBITDA margin
    21.7 %     20.2 %
Specialty hospitals same store Adjusted EBITDA margin
    22.5 %     22.8 %
                 
    Twelve Months Ended  
    December 31, 2004     December 31, 2003  
Specialty hospitals net operating revenue
  $ 1,089,538     $ 849,260  
Less: Specialty hospitals opened or acquired after 1/1/03
    216,356       56,319  
Closed specialty hospitals
    5,693       9,695  
 
           
Specialty hospitals same store net revenue
  $ 867,489     $ 783,246  
 
           
 
               
Specialty hospitals Adjusted EBITDA
  $ 236,181     $ 145,650  
Less: Specialty hospitals opened or acquired after 1/1/03
    48,896       2,869  
Closed specialty hospitals
    (2,083 )     28  
 
           
Specialty hospitals same store Adjusted EBITDA
  $ 189,368     $ 142,753  
 
           
 
               
All specialty hospitals Adjusted EBITDA margin
    21.7 %     17.2 %
Specialty hospitals same store Adjusted EBITDA margin
    21.8 %     18.2 %