Exhibit 99.1
| Press Release | ||||
| Contact: | Paul R. Streiber | FOR RELEASE | ||
| Investor Relations | March 9, 2006 | |||
| (214) 303-2702 | 6:00 AM CT | |||
| paul.streiber@radiologix.com |
RADIOLOGIX, INC. REPORTS FOURTH QUARTER AND FYE 2005 RESULTS
DALLAS, Mar. 9 — Radiologix, Inc. (Amex: RGX), a leading national provider of diagnostic imaging services, today announced financial results for its fourth quarter and fiscal year ended (FYE) December 31, 2005. Radiologix also announced that it is restating the financial statements for FYE December 31, 2004 and the nine months ended September 30, 2005, as discussed below.
| Select Financial Information (in thousands of dollars) |
For the Three Months Ended December 31, |
For the Year Ended December 31, |
||||||||||||||
| 2005 | 2004 | 2005 | 2004 | |||||||||||||
| Service fee revenue |
$ | 62,120 | $ | 55,425 | $ | 251,440 | $ | 251,291 | ||||||||
| Service fee revenue excluding terminated operations |
$ | 62,120 | $ | 54,140 | $ | 250,472 | $ | 239,393 | ||||||||
| EBITDA from continuing operations1 |
$ | 10,602 | $ | 11,008 | $ | 45,455 | $ | 46,060 | ||||||||
| EBITDA from continuing operations excluding terminated operations1 |
$ | 10,727 | $ | 10,203 | $ | 45,366 | $ | 41,976 | ||||||||
| Net loss |
$ | (3,080 | ) | $ | (21,653 | ) | $ | (1,531 | ) | $ | (31,855 | ) | ||||
| Loss from continuing operations |
$ | (2,559 | ) | $ | (20,641 | ) | $ | (400 | ) | $ | (24,153 | ) | ||||
| Loss from continuing operations excluding terminated operations1 |
$ | (2,433 | ) | $ | (20,744 | ) | $ | (317 | ) | $ | (24,127 | ) | ||||
| 1 | As defined and reconciled below |
Fourth Quarter 2005 Results
For the fourth quarter ended December 31, 2005, service fee revenue was $62.1 million, compared to $55.4 million for the fourth quarter 2004. Radiologix incurred a net loss of $3.1 million, or $0.14 per diluted share, compared to a net loss of $21.7 million or $0.99 per diluted share for the fourth quarter 2004.
| • | Service fee revenue excluding terminated operations was $62.1 million, compared to $54.1 million for the fourth quarter 2004. Fourth quarter 2004 and FYE 2004 results reflect a $9.1 million increase to contractual adjustments, resulting in a corresponding decrease in service fee revenue and accounts receivable. $0.7 million of the $9.1 million is included in terminated operations. Excluding the fourth quarter 2004 $9.1 million reduction, service fee revenue excluding terminated operations for the fourth quarter 2005 was $62.1 million, compared to $62.5 million for the fourth quarter 2004. |
- more -
Radiologix, Inc. Reports Fourth Quarter and FYE 2005 Results
March 9, 2006
Page 2
| • | Loss from continuing operations was $2.6 million, compared to a loss from continuing operations of $20.6 million for the fourth quarter 2004. |
| • | Loss from continuing operations, excluding terminated operations was $2.4 million, compared to a loss of $20.7 million for the fourth quarter 2004. |
| • | EBITDA was $10.6 million, compared to $11.0 million for the fourth quarter 2004. |
| • | EBITDA excluding terminated operations was $10.7 million, compared to $10.2 million for the fourth quarter 2004. |
FYE 2005 Results
For the fiscal year ended December 31, 2005, service fee revenue was $251.4 million, compared to $251.3 million for fiscal year 2004. Radiologix incurred a net loss of $1.5 million, or $0.07 per diluted share, compared to a net loss of $31.9 million or $1.46 per diluted share for fiscal year 2004.
| • | Service fee revenue excluding terminated operations was $250.5 million, compared to $239.4 million for the year ended December 31, 2004. Excluding the fourth quarter 2004 $9.1 million reduction, service fee revenue excluding terminated operations for the year ended December 31, 2005 was $250.5 million, compared to $247.8 million in 2004. |
| • | Loss from continuing operations was $0.4 million, compared to a loss of $24.2 million for FYE 2004. |
| • | Loss from continuing operations excluding terminated operations was $0.3 million, compared to a loss of $24.1 million for FYE 2004. |
| • | EBITDA was $45.5 million, compared to $46.1 million for FYE 2004. |
| • | EBITDA excluding terminated operations grew 8.1% to $45.4 million, compared to $42.0 million for FYE 2004. |
Restated 2004 Results
As part of its normal review cycle, the Securities and Exchange Commission (SEC) sent Radiologix a comment letter concerning its Form 10-K for the year ended December 31, 2004. The Company had discussions with the SEC concerning the accounting treatment of the PresGar equipment lease contract acquired on October 31, 2004, for $13.9 million. Upon our further review of the transaction, we determined that the $13.9 million should not have been capitalized as an intangible asset but should have been expensed as a lease termination.
- more -
Radiologix, Inc. Reports Fourth Quarter and FYE 2005 Results
March 9, 2006
Page 3
Under the equipment lease contract, PresGar Companies, LLC acquired a long-term perpetual right to provide certain MRI systems to a Radiologix subsidiary in Rochester, New York (and the obligation to service the equipment and replace that equipment as it became obsolete), and to charge Radiologix under a sublease, usage-based rent on these pieces of equipment. The retirement of the equipment lease contract eliminated expenses that previously varied based on volume resulting in incremental reductions in equipment lease expense as volume increased. Radiologix estimated that this transaction would reduce operating expenses (excluding depreciation and amortization) by $4.8 million annually. The transaction increased the value of the management services agreement with the Ide Group, P.C. (the physician group in Rochester, New York).
Neither Radiologix nor any of its subsidiaries or affiliates are a party to any similar equipment lease contracts.
The effect of the restatement to the financial statements is as follows: in 2004, operating expenses increase by $13.9 million; depreciation and amortization expense decreases by $0.1 million; and net loss increases by $13.8 million. In 2005, depreciation and amortization expense decreases by $0.8 million and net loss decreases by $0.8 million. The financial information contained in this press release reflects these restated amounts.
Due to the restatement of the 2004 Form 10-K, the filing of Radiologix’s Form 10-K for the year ended December 31, 2005 may be delayed. The Form 10-K filing deadline is March 16, 2006, and an automatic fifteen-day extension period is available.
Charges
Radiologix recorded the following pre-tax charges to continuing operations during 2005:
| • | $2.2 million for impairment related to the write-off of the remaining goodwill on imaging centers operated by Radiologix’s Questar subsidiary; |
| • | $557,000 to record compensation expense for restricted stock awards outstanding; and |
| • | $670,000 for severance and other related costs in the fourth quarter of 2005. |
Income Taxes
Due to losses for the last three years, it is uncertain if our deferred tax assets will be realized. Valuation allowances for net deferred tax assets were recorded in the fourth quarter of 2005. The tax provision of $0.7 million for the year ended December 31, 2005, is for state income taxes and federal alternative minimum tax. No federal or state tax benefits were recorded for the full year 2005. Tax benefits, which had been recorded for the nine months ended September 30, 2005, were reversed in the fourth quarter of 2005.
- more -
Radiologix, Inc. Reports Fourth Quarter and FYE 2005 Results
March 9, 2006
Page 4
Balance Sheet
Cash and cash equivalents were $36.0 million at December 31, 2005, compared to $34.1 million at December 31, 2004, primarily reflecting continued strong cash collections in 2005.
Net debt (total debt less cash and cash equivalents and restricted cash) was $128.7 million at December 31, 2005, compared to net debt of $130.9 million at December 31, 2004. Total debt at December 31, 2005 was $170.3 million, compared to total debt of $170.5 million at December 31, 2004.
Days sales outstanding (DSOs) was 48 days for December 31, 2005 and December 31, 2004.
Sarbanes-Oxley 404
As noted in our 2004 Form 10-K, subsequent to December 31, 2004, but prior to the finalization of our 2004 consolidated financial statements, Radiologix placed into operation new controls to address the material weakness we identified in our accounts receivable estimation process. These new controls include a retrospective collection analysis that matches cash collections to billed charges by month of service.
We believe these new controls have remediated the material weakness that existed as of December 31, 2004, and that these controls operated effectively during the twelve months ended December 31, 2005.
Regulation G: GAAP and Non-GAAP Financial Information
This release contains certain financial information not derived in accordance with GAAP. Radiologix uses both GAAP and non-GAAP metrics to measure its financial results. We believe that, in addition to GAAP metrics, these non-GAAP metrics assist Radiologix in measuring its cash-based performance.
Radiologix believes this information is useful to investors and other interested parties because it removes unusual and nonrecurring charges that occur in the affected period and provides a basis for measuring the Company’s financial condition against other quarters.
As Radiologix has historically reported non-GAAP results to the investment community, management also believes the inclusion of non-GAAP measures provides consistency in its financial reporting.
- more -
Radiologix, Inc. Reports Fourth Quarter and FYE 2005 Results
March 9, 2006
Page 5
Such information should not be considered as a substitute for any measures calculated in accordance with GAAP, and may not be comparable to other similarly titled measures of other companies. Non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. Reconciliation of this information to the most comparable GAAP measures is included in this release in the tables below.
Income from continuing operations is defined as income from continuing operations calculated in accordance with GAAP.
Income from continuing operations excluding terminated operations is defined as income from continuing operations, excluding terminated San Antonio and certain Mid-Atlantic operations.
EBITDA is defined as earnings before interest, taxes, depreciation and amortization, each from continuing operations, plus restricted stock compensation expense, and is reconciled to its nearest comparable GAAP financial measure.
EBITDA from continuing operations excluding terminated operations is defined as EBITDA, excluding terminated San Antonio and certain Mid-Atlantic operations.
EBITDA and EBITDA from continuing operations excluding terminated operations are non-GAAP financial measures used as analytical indicators by Radiologix management and the healthcare industry to assess business performance. They also serve as measures of leverage capacity and ability to service debt.
EBITDA and EBITDA from continuing operations excluding terminated operations should not be considered measures of financial performance under GAAP, and the items excluded from EBITDA and EBITDA from continuing operations excluding terminated operations should not be considered in isolation or as an alternative to net income, cash flows generated by operating, investing or financing activities or other financial statement data presented in the consolidated financial statements as an indicator of financial performance or liquidity.
As EBITDA and EBITDA from continuing operations excluding terminated operations are not measurements determined in accordance with GAAP and are therefore susceptible to varying methods of calculation, these metrics, as presented, may not be comparable to other similarly titled measures of other companies.
- more -
Radiologix, Inc. Reports Fourth Quarter and FYE 2005 Results
March 9, 2006
Page 6
Conference Call
In connection with this press release, you are invited to listen to our conference call with Sami S. Abbasi, president and chief executive officer, and Michael N. Murdock, senior vice president and chief financial officer, on Thursday, March 9, 2006, at 8:00 a.m. Central Time / 9:00 a.m. Eastern Time.
You may access the call by dialing (800) 289-0494 and entering code 6904462. A replay of the call will be available by dialing (888) 203-1112 and entering code 6904462.
In addition, the conference call will be broadcast live over the Internet. You may listen to the call via the Internet by navigating to Radiologix’s Web site (http://www.radiologix.com) and from the “Investor Relations” drop-down menu, click on “Conference Calls & Presentations.”
If you are unable to participate during the live Webcast, the Fourth Quarter and FYE 2005 Results Conference Call will be archived on Radiologix’s Web site (http://www.radiologix.com). To access the replay, from the “Investor Relations” drop-down menu, click on “Conference Calls & Presentations.”
About Radiologix
Radiologix (http://www.radiologix.com) is a leading national provider of diagnostic imaging services, owning and operating multi-modality diagnostic imaging centers that use advanced imaging technologies such as positron emission tomography (PET), magnetic resonance imaging (MRI), computed tomography (CT) and nuclear medicine, as well as x-ray, general radiography, mammography, ultrasound and fluoroscopy. The diagnostic images created, and the radiology reports based on these images, enable more accurate diagnosis and more efficient management of illness for ordering physicians. Radiologix owned or operated 72 diagnostic imaging centers located in 7 states as of December 31, 2005.
Forward-Looking Statements
This press release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Forward-looking statements include words such as “may,” “will,” “would,” “could,” “likely,” “estimate,” “intend,” “plan,” “continue,” “believe,” “expect” or “anticipate” and other similar words, and include all discussions about our acquisition and development plans. We do not guarantee that the events described in this press release will occur as described, or that any positive trends noted in this press release will continue.
These forward-looking statements generally relate to our plans, objectives and expectations for future operations and are based upon management’s reasonable estimates of future results or trends. Although we believe that our plans and objectives reflected in, or suggested by, such forward-looking statements are reasonable, we may not achieve such plans or objectives. You are cautioned not to unduly rely on such forward-looking statements when evaluating the information presented in this press release. You should read this press release completely and with the understanding that actual future
- more -
Radiologix, Inc. Reports Fourth Quarter and FYE 2005 Results
March 9, 2006
Page 7
results may be materially different from what we expect. We will not update forward-looking statements even though our situation may change in the future.
Specific factors that might cause actual results to differ from our expectations include, but are not limited to:
| • | economic, demographic, business and other conditions in our markets; |
| • | the highly competitive nature of the healthcare business; |
| • | changes in patient referral patterns; |
| • | changes in the rates or methods of third-party reimbursement for diagnostic imaging services; |
| • | changes in our contracts with radiology practice groups; |
| • | changes in the number of radiologists operating in our contracted radiology practice groups; |
| • | the ability to recruit and retain technologists; |
| • | the availability of additional capital to fund capital expenditure requirements; |
| • | lawsuits against Radiologix and our contracted radiology practice groups; |
| • | changes in operating margins, particularly changes due to our managed care contracts and capitated fee arrangements; |
| • | failure by Radiologix to comply with state and federal anti-kickback and anti-self referral laws or any other applicable healthcare regulations; |
| • | changes in business strategy and development plans; |
| • | changes in federal, state or local regulations affecting the healthcare industry; |
| • | our indebtedness, debt service requirements and liquidity constraints; |
| • | risks related to our Senior Notes and healthcare securities generally; |
| • | interruption of operations due to severe weather or other extraordinary events; and |
| • | charges for unusual or infrequent (non-recurring) matters. |
A more comprehensive list of such factors is set forth in the Company’s Annual Report on Form 10-K for the year ended December 31, 2005, and our other filings with the Securities and Exchange Commission.
Any forward-looking statement speaks only as of the date on which such statement is made. The information in this press release is as of March 9, 2006. Radiologix undertakes no obligation to update any forward-looking statement or statements to reflect new events or circumstances or future developments.
- more -
Radiologix, Inc. Reports Fourth Quarter and FYE 2005 Results
March 9, 2006
Page 8
Radiologix, Inc.
Consolidated Balance Sheets
(In thousands)
| December 31, | ||||||||
| 2005 | 2004 | |||||||
| ASSETS | ||||||||
| CURRENT ASSETS: |
||||||||
| Cash and cash equivalents |
$ | 36,004 | $ | 34,084 | ||||
| Restricted cash |
5,662 | 5,539 | ||||||
| Accounts receivable, net of allowances |
40,815 | 44,197 | ||||||
| Due from affiliates |
1,737 | 2,404 | ||||||
| Federal and state income tax receivable |
6,189 | 3,905 | ||||||
| Assets held for sale |
— | 305 | ||||||
| Other current assets |
5,491 | 6,621 | ||||||
| Total current assets |
95,898 | 97,055 | ||||||
| Property and equipment, net |
67,965 | 58,627 | ||||||
| Investments in joint ventures |
10,597 | 8,137 | ||||||
| Goodwill |
— | 2,241 | ||||||
| Intangible assets, net |
54,050 | 57,381 | ||||||
| Deferred financing costs, net |
4,942 | 6,591 | ||||||
| Deferred income taxes |
— | 8,892 | ||||||
| Other assets |
1,076 | 1,328 | ||||||
| Total assets |
$ | 234,528 | $ | 240,252 | ||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
| CURRENT LIABILITIES: |
||||||||
| Accounts payable and other accrued expenses |
$ | 10,158 | $ | 11,343 | ||||
| Accrued physician retention |
7,051 | 8,384 | ||||||
| Accrued salaries and benefits |
6,987 | 7,339 | ||||||
| Deferred income taxes |
— | 3,202 | ||||||
| Accrued interest |
685 | 708 | ||||||
| Current maturities of capital lease obligations |
32 | 48 | ||||||
| Current maturities of long-term debt |
— | 109 | ||||||
| Other current liabilities |
477 | 536 | ||||||
| Total current liabilities |
25,390 | 31,669 | ||||||
| Long-term debt, net of current portion |
158,270 | 158,270 | ||||||
| Convertible debt |
11,980 | 11,980 | ||||||
| Capital lease obligations, net of current portion |
62 | 92 | ||||||
| Deferred revenue |
6,494 | 6,903 | ||||||
| Other liabilities |
1,488 | 1,000 | ||||||
| Total liabilities |
203,684 | 209,914 | ||||||
| Commitments and contingencies |
||||||||
| Minority interests in consolidated subsidiaries |
1,874 | 1,242 | ||||||
| STOCKHOLDERS’ EQUITY: |
||||||||
| Common stock |
2 | 2 | ||||||
| Treasury stock |
(180 | ) | (180 | ) | ||||
| Additional paid-in capital |
15,615 | 14,210 | ||||||
| Retained earnings |
13,533 | 15,064 | ||||||
| Total stockholders’ equity |
28,970 | 29,096 | ||||||
| Total liabilities and stockholders’ equity |
$ | 234,528 | $ | 240,252 | ||||
- more -
Radiologix, Inc. Reports Fourth Quarter and FYE 2005 Results
March 9, 2006
Page 9
Radiologix, Inc.
Consolidated Statements of Operations
(In thousands, except per share data)
| For the Three Months Ended December 31, |
For the Year Ended December 31, |
|||||||||||||||
| 2005 | 2004 | 2005 | 2004 | |||||||||||||
| Service fee revenue |
$ | 62,120 | $ | 55,425 | $ | 251,440 | $ | 251,291 | ||||||||
| Costs of operations: |
||||||||||||||||
| Cost of services |
40,060 | 39,268 | 160,898 | 158,613 | ||||||||||||
| Equipment lease |
3,453 | 3,655 | 13,035 | 17,660 | ||||||||||||
| Provision for doubtful accounts |
5,386 | 6,151 | 19,033 | 22,337 | ||||||||||||
| Depreciation and amortization |
5,997 | 5,516 | 23,430 | 22,999 | ||||||||||||
| Gross profit |
$ | 7,224 | $ | 835 | $ | 35,044 | $ | 29,682 | ||||||||
| Severance and other related costs |
670 | — | 670 | 405 | ||||||||||||
| Lease termination expense |
— | 13,948 | — | 13,948 | ||||||||||||
| Corporate general and administrative |
3,677 | 5,134 | 16,872 | 18,919 | ||||||||||||
| Impairment of goodwill, intangible and long-lived assets |
2,241 | 1,332 | 2,241 | 14,558 | ||||||||||||
| Gain on sale of operations |
— | — | — | (4,669 | ) | |||||||||||
| Interest expense, net, including amortization of deferred financing costs |
4,493 | 4,581 | 18,295 | 18,596 | ||||||||||||
| Loss before equity in earnings of unconsolidated affiliates, minority interests in consolidated subsidiaries, income taxes and discontinued operations |
$ | (3,857 | ) | $ | (24,160 | ) | $ | (3,034 | ) | $ | (32,075 | ) | ||||
| Equity in earnings of investments |
1,040 | 529 | 3,928 | 2,865 | ||||||||||||
| Minority interests in income of consolidated subsidiaries |
(145 | ) | (152 | ) | (632 | ) | (791 | ) | ||||||||
| INCOME (LOSS) BEFORE INCOME TAXES AND DISCONTINUED OPERATIONS |
$ | (2,962 | ) | $ | (23,783 | ) | $ | 262 | $ | (30,001 | ) | |||||
| Income tax expense (benefit) |
(403 | ) | (3,142 | ) | 662 | (5,848 | ) | |||||||||
| LOSS FROM CONTINUING OPERATIONS |
$ | (2,559 | ) | $ | (20,641 | ) | $ | (400 | ) | $ | (24,153 | ) | ||||
| Discontinued Operations: |
||||||||||||||||
| Loss from discontinued operations before income taxes |
(145 | ) | (1,977 | ) | (1,131 | ) | (13,128 | ) | ||||||||
| Income tax expense (benefit) |
376 | (965 | ) | — | (5,426 | ) | ||||||||||
| Loss from discontinued operations |
$ | (521 | ) | $ | (1,012 | ) | $ | (1,131 | ) | $ | (7,702 | ) | ||||
| NET LOSS |
$ | (3,080 | ) | $ | (21,653 | ) | $ | (1,531 | ) | $ | (31,855 | ) | ||||
| LOSS PER COMMON SHARE |
||||||||||||||||
| Loss from continuing operations—basic |
$ | (0.12 | ) | $ | (0.94 | ) | $ | (0.02 | ) | $ | (1.11 | ) | ||||
| Loss from discontinued operations—basic |
$ | (0.02 | ) | $ | (0.05 | ) | $ | (0.05 | ) | $ | (0.35 | ) | ||||
| Net loss—basic |
$ | (0.14 | ) | $ | (0.99 | ) | $ | (0.07 | ) | $ | (1.46 | ) | ||||
| Loss from continuing operations—diluted |
$ | (0.12 | ) | $ | (0.94 | ) | $ | (0.02 | ) | $ | (1.11 | ) | ||||
| Loss from discontinued operations—diluted |
$ | (0.02 | ) | $ | (0.05 | ) | $ | (0.05 | ) | $ | (0.35 | ) | ||||
| Net loss—diluted |
$ | (0.14 | ) | $ | (0.99 | ) | $ | (0.07 | ) | $ | (1.46 | ) | ||||
| WEIGHTED AVERAGE SHARES OUTSTANDING |
||||||||||||||||
| Basic |
22,176,113 | 21,816,204 | 22,067,445 | 21,789,517 | ||||||||||||
| Diluted |
22,176,113 | 21,816,204 | 22,067,445 | 21,789,517 | ||||||||||||
- more -
Radiologix, Inc. Reports Fourth Quarter and FYE 2005 Results
March 9, 2006
Page 10
Radiologix, Inc.
Reconciliation of Non-GAAP Financial Information
(In thousands)
| Reconciliation of Loss from Continuing Operations to EBITDA from Continuing Operations |
For the Three Months Ended December 31, |
For the Year Ended December 31, |
||||||||||||||
| 2005 | 2004 | 2005 | 2004 | |||||||||||||
| GAAP: Loss from continuing operations |
$ | (2,559 | ) | $ | (20,641 | ) | $ | (400 | ) | $ | (24,153 | ) | ||||
| Add: Income tax expense (benefit) |
(403 | ) | (3,142 | ) | 662 | (5,848 | ) | |||||||||
| Add: Interest expense, net |
4,493 | 4,581 | 18,295 | 18,596 | ||||||||||||
| Add: Depreciation and amortization |
5,997 | 5,516 | 23,430 | 22,999 | ||||||||||||
| Add: Severance and other related costs |
670 | — | 670 | 405 | ||||||||||||
| Add: Lease termination expense |
— | 13,948 | — | 13,948 | ||||||||||||
| Add: Impairment of goodwill and long-lived assets |
2,241 | 1,332 | 2,241 | 14,558 | ||||||||||||
| Add: Restricted stock expense |
163 | — | 557 | — | ||||||||||||
| Add: Litigation settlement |
— | — | — | 295 | ||||||||||||
| Add: Charges related to contract cancellations |
— | — | — | 515 | ||||||||||||
| Add: Professional fees |
— | — | — | — | ||||||||||||
| Add: Gain on sale of operations |
— | — | — | (4,669 | ) | |||||||||||
| Add: Increase in contractual adjustments |
— | 9,128 | — | 9,128 | ||||||||||||
| Add: Decrease in equity in earnings of unconsolidated affiliates |
— | 286 | — | 286 | ||||||||||||
| EBITDA from continuing operations |
$ | 10,602 | $ | 11,008 | $ | 45,455 | $ | 46,060 | ||||||||
Radiologix, Inc.
Reconciliation of Non-GAAP Financial Information Excluding Terminated Operations
(In thousands)
| Reconciliation of Loss from Continuing Operations to EBITDA from Continuing Operations
Excluding |
For the Three Months Ended December 31, |
For the Year Ended December 31, |
||||||||||||||
| 2005 | 2004 | 2005 | 2004 | |||||||||||||
| GAAP: Loss from continuing operations excluding terminated operations |
$ | (2,433 | ) | $ | (20,744 | ) | $ | (317 | ) | $ | (24,127 | ) | ||||
| Add: Income tax expense (benefit) |
(404 | ) | (3,131 | ) | 491 | (5,532 | ) | |||||||||
| Add: Interest expense, net |
4,493 | 4,576 | 18,294 | 18,421 | ||||||||||||
| Add: Depreciation and amortization |
5,997 | 5,514 | 23,430 | 22,311 | ||||||||||||
| Add: Severance and other related costs |
670 | — | 670 | 405 | ||||||||||||
| Add: Lease termination expense |
— | 13,948 | — | 13,948 | ||||||||||||
| Add: Impairment of goodwill and long-lived assets |
2,241 | 1,332 | 2,241 | 7,347 | ||||||||||||
| Add: Restricted stock expense |
163 | — | 557 | — | ||||||||||||
| Add: Litigation settlement |
— | — | — | 295 | ||||||||||||
| Add: Charges related to contract cancellations |
— | — | — | 200 | ||||||||||||
| Add: Professional fees |
— | — | — | — | ||||||||||||
| Add: Gain on sale of operations |
— | — | — | — | ||||||||||||
| Add: Increase in contractual adjustments |
— | 8,422 | — | 8,422 | ||||||||||||
| Add: Decrease in equity in earnings of unconsolidated affiliates |
— | 286 | — | 286 | ||||||||||||
| EBITDA from continuing operations excluding terminated operations |
$ | 10,727 | $ | 10,203 | $ | 45,366 | $ | 41,976 | ||||||||
- more -
Radiologix, Inc. Reports Fourth Quarter and FYE 2005 Results
March 9, 2006
Page 11
Radiologix, Inc.
Reconciliation of Financial Information Excluding Terminated Operations
(In thousands)
| For the Three Months Ended December 31, 2005 | ||||||||||||
| Radiologix | Terminated Operations |
Radiologix Excluding Terminated Operations |
||||||||||
| Service fee revenue |
$ | 62,120 | $ | — | $ | 62,120 | ||||||
| Costs of operations: |
||||||||||||
| Cost of services |
40,060 | 127 | 39,933 | |||||||||
| Equipment lease |
3,453 | 4 | 3,449 | |||||||||
| Provision for doubtful accounts |
5,386 | (6 | ) | 5,392 | ||||||||
| Depreciation and amortization |
5,997 | — | 5,997 | |||||||||
| Gross profit |
$ | 7,224 | $ | (125 | ) | $ | 7,349 | |||||
| Severance and other related costs |
670 | — | 670 | |||||||||
| Corporate general and administrative |
3,677 | — | 3,677 | |||||||||
| Impairment of Goodwill |
2,241 | — | 2,241 | |||||||||
| Interest expense, net, including amortization of deferred financing costs |
4,493 | — | 4,493 | |||||||||
| Loss before equity in earnings of unconsolidated affiliates, minority interests in consolidated subsidiaries, income taxes and discontinued operations |
$ | (3,857 | ) | $ | (125 | ) | $ | (3,732 | ) | |||
| Equity in earnings of unconsolidated affiliates |
1,040 | — | 1,040 | |||||||||
| Minority interests in income of consolidated subsidiaries |
(145 | ) | — | (145 | ) | |||||||
| LOSS BEFORE INCOME TAXES AND DISCONTINUED OPERATIONS |
$ | (2,962 | ) | $ | (125 | ) | $ | (2,837 | ) | |||
| Income tax expense (benefit) |
(403 | ) | 1 | (404 | ) | |||||||
| LOSS FROM CONTINUING OPERATIONS |
$ | (2,559 | ) | $ | (126 | ) | $ | (2,433 | ) | |||
- more -
Radiologix, Inc. Reports Fourth Quarter and FYE 2005 Results
March 9, 2006
Page 12
Radiologix, Inc.
Reconciliation of Financial Information Excluding Terminated Operations
(In thousands)
| For the Three Months Ended December 31, 2004 | ||||||||||||
| Radiologix | Terminated Operations |
Radiologix Excluding Terminated Operations |
||||||||||
| Service fee revenue |
$ | 55,425 | $ | 1,285 | $ | 54,140 | ||||||
| Costs of operations: |
||||||||||||
| Cost of services |
39,268 | 484 | 38,784 | |||||||||
| Equipment lease |
3,655 | 6 | 3,649 | |||||||||
| Provision for doubtful accounts |
6,151 | 696 | 5,455 | |||||||||
| Depreciation and amortization |
5,516 | 2 | 5,514 | |||||||||
| Gross profit |
$ | 835 | $ | 97 | $ | 738 | ||||||
| Severance and other related costs |
— | — | — | |||||||||
| Lease termination expense |
13,948 | — | 13,948 | |||||||||
| Corporate general and administrative |
5,134 | — | 5,134 | |||||||||
| Impairment of Goodwill |
1,332 | — | 1,332 | |||||||||
| Interest expense, net, including amortization of deferred financing costs |
4,581 | 5 | 4,576 | |||||||||
| Income (loss) before equity in earnings of unconsolidated affiliates, minority interests in consolidated subsidiaries, income taxes and discontinued operations |
$ | (24,160 | ) | $ | 92 | $ | (24,252 | ) | ||||
| Equity in earnings of unconsolidated affiliates |
529 | — | 529 | |||||||||
| Minority interests in income of consolidated subsidiaries |
(152 | ) | — | (152 | ) | |||||||
| INCOME (LOSS) BEFORE INCOME TAXES AND DISCONTINUED OPERATIONS |
$ | (23,783 | ) | $ | 92 | $ | (23,875 | ) | ||||
| Income tax expense (benefit) |
(3,142 | ) | (11 | ) | (3,131 | ) | ||||||
| INCOME (LOSS) FROM CONTINUING OPERATIONS |
$ | (20,641 | ) | $ | 103 | $ | (20,744 | ) | ||||
- more -
Radiologix, Inc. Reports Fourth Quarter and FYE 2005 Results
March 9, 2006
Page 13
Radiologix, Inc.
Reconciliation of Financial Information Excluding Terminated Operations
(In thousands)
| For the Year Ended December 31, 2005 | ||||||||||||
| Radiologix | Terminated Operations |
Radiologix Excluding Terminated Operations |
||||||||||
| Service fee revenue |
$ | 251,440 | $ | 968 | $ | 250,472 | ||||||
| Costs of operations: |
||||||||||||
| Cost of services |
160,898 | 607 | 160,291 | |||||||||
| Equipment lease |
13,035 | 36 | 12,999 | |||||||||
| Provision for doubtful accounts |
19,033 | 236 | 18,797 | |||||||||
| Depreciation and amortization |
23,430 | — | 23,430 | |||||||||
| Gross profit |
$ | 35,044 | $ | 89 | $ | 34,955 | ||||||
| Severance and other related costs |
670 | — | 670 | |||||||||
| Corporate general and administrative |
16,872 | — | 16,872 | |||||||||
| Impairment of goodwill, intangible and long-lived assets |
2,241 | — | 2,241 | |||||||||
| Interest expense, net, including amortization of deferred financing costs |
18,295 | 1 | 18,294 | |||||||||
| Income (loss) before equity in earnings of unconsolidated affiliates, minority interests in consolidated subsidiaries, income taxes and discontinued operations |
$ | (3,034 | ) | $ | 88 | $ | (3,122 | ) | ||||
| Equity in earnings of unconsolidated affiliates |
3,928 | — | 3,928 | |||||||||
| Minority interests in income of consolidated subsidiaries |
(632 | ) | — | (632 | ) | |||||||
| INCOME BEFORE INCOME TAXES AND DISCONTINUED OPERATIONS |
$ | 262 | $ | 88 | $ | 174 | ||||||
| Income tax expense |
662 | 171 | 491 | |||||||||
| LOSS FROM CONTINUING OPERATIONS |
$ | (400 | ) | $ | (83 | ) | $ | (317 | ) | |||
- more -
Radiologix, Inc. Reports Fourth Quarter and FYE 2005 Results
March 9, 2006
Page 14
Radiologix, Inc.
Reconciliation of Financial Information Excluding Terminated Operations
(In thousands)
| For the Year Ended December 31, 2004 | ||||||||||||
| Radiologix | Terminated Operations |
Radiologix Excluding Terminated Operations |
||||||||||
| Service fee revenue |
$ | 251,291 | $ | 11,898 | $ | 239,393 | ||||||
| Costs of operations: |
||||||||||||
| Cost of services |
158,613 | 6,084 | 152,529 | |||||||||
| Equipment lease |
17,660 | 114 | 17,546 | |||||||||
| Provision for doubtful accounts |
22,337 | 2,623 | 19,714 | |||||||||
| Depreciation and amortization |
22,999 | 688 | 22,311 | |||||||||
| Gross profit |
$ | 29,682 | $ | 2,389 | $ | 27,293 | ||||||
| Severance and other related costs |
405 | — | 405 | |||||||||
| Lease termination expense |
13,948 | — | 13,948 | |||||||||
| Corporate general and administrative |
18,919 | — | 18,919 | |||||||||
| Impairment of goodwill, intangible and long-lived assets |
14,558 | 7,211 | 7,347 | |||||||||
| Gain on Sale of Operations |
(4,669 | ) | (4,669 | ) | — | |||||||
| Interest expense, net, including amortization of deferred financing costs |
18,596 | 175 | 18,421 | |||||||||
| Income (loss) before equity in earnings of unconsolidated affiliates, minority interests in consolidated subsidiaries, income taxes and discontinued operations |
$ | (32,075 | ) | $ | (328 | ) | $ | (31,747 | ) | |||
| Equity in earnings of unconsolidated affiliates |
2,865 | 114 | 2,751 | |||||||||
| Minority interests in income of consolidated subsidiaries |
(791 | ) | (128 | ) | (663 | ) | ||||||
| INCOME (LOSS) BEFORE INCOME TAXES AND DISCONTINUED OPERATIONS |
$ | (30,001 | ) | $ | (342 | ) | $ | (29,659 | ) | |||
| Income tax expense (benefit) |
(5,848 | ) | (316 | ) | (5,532 | ) | ||||||
| INCOME (LOSS) FROM CONTINUING OPERATIONS |
$ | (24,153 | ) | $ | (26 | ) | $ | (24,127 | ) | |||
# # #