Provides 2013 Guidance
NASHVILLE, Tenn.--(BUSINESS WIRE)--Feb. 5, 2013--
HCA Holdings, Inc. (NYSE: HCA) today announced financial and operating
results for the fourth quarter and year ended December 31, 2012.
Key fourth quarter metrics (all percentage changes compare 4Q
2012 to 4Q 2011 unless noted):
-
Revenues increased 8.5 percent to $8.434 billion
-
Net income attributable to HCA Holdings, Inc. totaled $314 million, or
$0.68 per diluted share (includes pretax legal claim costs of $175
million, or $0.24 per diluted share)
-
Adjusted EBITDA declined 2.0 percent to $1.606 billion
-
Cash flow from operations totaled $1.263 billion
-
Same facility equivalent admissions increased 5.0 percent while same
facility admissions increased 4.3 percent
-
Same facility emergency room visits increased 12.7 percent
-
Same facility revenue per equivalent admission increased 0.5 percent
“We are pleased with our operating performance in the fourth quarter.
Many of our key operating metrics met our expectations reflecting the
strength of our delivery networks,” stated Richard M. Bracken, Chairman
and CEO.
Fourth quarter 2012 revenues increased to $8.434 billion compared to
$7.769 billion in the prior year’s fourth quarter. Revenue growth was
primarily driven by increased patient utilization at the Company’s
facilities and the financial consolidation (effective November 1, 2011)
of our HealthONE joint venture. On a consolidated basis,
equivalent admissions increased 7.1 percent, while admissions increased
6.0 percent compared to the prior year period.
Patient volume trends in the fourth quarter were strong, and same
facility equivalent admissions increased 5.0 percent. Same facility
admissions increased 4.3 percent and same facility emergency room visits
increased 12.7 percent in the fourth quarter compared to the prior year
period.
On January 24, 2013, a Missouri judge ruled in favor of a nonprofit
health foundation in a lawsuit against HCA. In the case, the plaintiff
alleged that HCA did not make the full level of capital expenditures and
uncompensated care agreed to in connection with its purchase of
hospitals from Health Midwest in 2003. HCA recorded $175 million of
legal claim costs in the fourth quarter of 2012 related to this ruling;
however, the Company plans to appeal the ruling.
Net income attributable to HCA Holdings, Inc. totaled $314 million, or
$0.68 per diluted share, compared to $1.935 billion, or $4.25 per
diluted share, in the fourth quarter of 2011. Results for the fourth
quarter of 2012 include pretax legal claim costs of $175 million, or
$0.24 per diluted share, and pretax gains on sales of facilities of $11
million, or $0.01 per diluted share. Results for the fourth quarter of
2011 include a pretax gain on the acquisition of a controlling interest
in an equity investment of $1.522 billion, or $3.13 per diluted share,
and pretax gains on sales of facilities of $145 million, or $0.18 per
diluted share. The Company’s effective tax rate in the fourth quarter of
2011 was favorably impacted by the majority of the gain associated with
the acquisition of the controlling interest in the equity investment
being nontaxable.
For the fourth quarter of 2012, Adjusted EBITDA totaled $1.606 billion,
compared to $1.639 billion in the previous year. Adjusted EBITDA is a
non-GAAP financial measure. A table providing supplemental information
on Adjusted EBITDA and reconciling net income attributable to HCA
Holdings, Inc. to Adjusted EBITDA is included in this release.
Year Ended December 31, 2012
Revenues for the year ended December 31, 2012 totaled $33.013 billion
compared to $29.682 billion in 2011. Net income attributable to HCA
Holdings, Inc. in 2012 was $1.605 billion, or $3.49 per diluted share,
compared to $2.465 billion, or $4.97 per diluted share, in 2011. Results
for the year ended December 31, 2012 include a net favorable Medicare
settlement of $188 million to revenues, $170 million to Adjusted EBITDA
and $0.22 per diluted share and pretax legal claim costs of $175
million, or $0.24 per diluted share. Results also include pretax gains
on sales of facilities of $15 million, or $0.02 per diluted share.
Results for the year ended December 31, 2011 include a pretax gain on
the acquisition of a controlling interest in an equity investment of
$1.522 billion, or $2.87 per diluted share, pretax gains on sales of
facilities of $142 million, or $0.16 per diluted share, pretax losses on
the retirement of debt of $481 million, or $0.61 per diluted share, and
a pretax charge for termination of management agreement of $181 million,
or $0.30 per diluted share. Adjusted EBITDA for 2012 totaled $6.531
billion compared to $6.061 billion in 2011.
Balance Sheet and Cash Flow
As of December 31, 2012, HCA Holdings, Inc.’s balance sheet reflected
cash and cash equivalents of $705 million, total debt of $28.930
billion, and total assets of $28.075 billion. During the fourth quarter,
capital expenditures totaled $594 million, excluding acquisitions,
compared to $509 million in the previous year’s fourth quarter. HCA’s
debt-to-Adjusted EBITDA ratio at December 31, 2012 was 4.4x compared to
4.5x at December 31, 2011. Net cash provided by operating activities
totaled $1.263 billion compared to $1.387 billion in the fourth quarter
of 2011.
2013 Guidance
Today, HCA issued the following estimated guidance for 2013:
|
|
|
|
|
|
|
|
|
|
|
2013 RANGE
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
$33.50 to $34.50 billion
|
|
Adjusted EBITDA
|
|
|
|
$6.25 to $6.50 billion
|
|
Adjusted EPS (diluted)
|
|
|
|
$3.00 to $3.30
|
|
Capital Expenditures
|
|
|
|
Approximately $2 billion
|
|
|
|
|
|
|
This guidance range excludes the impact of items, if applicable, that
are non-operational in nature including items such as, but not limited
to, gains or losses on sales of facilities and businesses, gains or
losses on early debt retirement and impairments of long-lived assets.
The guidance includes estimated EHR incentive income assumptions in a
range of $200-$225 million and EHR expenses in a range of $110-$130
million. This guidance is also subject to certain conditions including
those as set forth below in the Company’s “Cautionary Statement about
Preliminary Results and Other Forward-Looking Information”.
The Company’s annual shareholders’ meeting will be held in Nashville,
Tennessee on April 24, 2013 at 2:00 p.m. local time for shareholders of
record as of March 1, 2013.
Earnings Conference Call
HCA will host a conference call for investors at 9:00 a.m. Central
Standard Time today. All interested investors are invited to access a
live audio broadcast of the call via webcast. The broadcast also will be
available on a replay basis beginning this afternoon. The webcast can be
accessed at: https://event.webcasts.com/starthere.jsp?ei=1012822
or through the Company’s Investor Relations web page at www.hcahealthcare.com.
Cautionary Statement about Preliminary Results
and Other Forward-Looking Information
This press release contains forward-looking statements based on current
management expectations. Those forward-looking statements include all
statements other than those made solely with respect to historical fact
and are subject to finalization of the Company’s fourth quarter and
year-end financial and accounting procedures. Numerous risks,
uncertainties and other factors may cause actual results to differ
materially from those expressed in any forward-looking statements. These
factors include, but are not limited to, (1) the impact of our
substantial indebtedness and the ability to refinance such indebtedness
on acceptable terms, (2) the effects related to the enactment and
implementation of the Budget Control Act of 2011 and the Patient
Protection and Affordable Care Act, as amended by the Health Care and
Education Reconciliation Act (collectively, the “Health Reform Law”),
the possible enactment of additional federal or state health care
reforms and possible changes to the Health Reform Law and other federal,
state or local laws or regulations affecting the health care industry,
(3) increases in the amount and risk of collectability of uninsured
accounts and deductibles and copayment amounts for insured accounts, (4)
the ability to achieve operating and financial targets, and attain
expected levels of patient volumes and control the costs of providing
services, (5) possible changes in the Medicare, Medicaid and other state
programs, including Medicaid upper payment limit programs or Waiver
Programs, that may impact reimbursements to health care providers and
insurers, (6) the highly competitive nature of the health care business,
(7) changes in service mix, revenue mix and surgical volumes, including
potential declines in the population covered under managed care
agreements, the ability to enter into and renew managed care provider
agreements on acceptable terms and the impact of consumer driven health
plans and physician utilization trends and practices, (8) the efforts of
insurers, health care providers and others to contain health care costs,
(9) the outcome of our continuing efforts to monitor, maintain and
comply with appropriate laws, regulations, policies and procedures, (10)
increases in wages and the ability to attract and retain qualified
management and personnel, including affiliated physicians, nurses and
medical and technical support personnel, (11) the availability and terms
of capital to fund the expansion of our business and improvements to our
existing facilities, (12) changes in accounting practices, (13) changes
in general economic conditions nationally and regionally in our markets,
(14) future divestitures which may result in charges and possible
impairments of long-lived assets, (15) changes in business strategy or
development plans, (16) delays in receiving payments for services
provided, (17) the outcome of pending and any future tax audits, appeals
and litigation associated with our tax positions, (18) potential adverse
impact of known and unknown government investigations, litigation and
other claims that may be made against us, (19) our ongoing ability to
demonstrate meaningful use of certified electronic health record
technology and recognize income for the related Medicare or Medicaid
incentive payments, and (20) other risk factors described in our annual
report on Form 10-K for the year ended December 31, 2011 and our other
filings with the Securities and Exchange Commission. Many of the factors
that will determine our future results are beyond our ability to control
or predict. In light of the significant uncertainties inherent in the
forward-looking statements contained herein, readers should not place
undue reliance on forward-looking statements, which reflect management’s
views only as of the date hereof. We undertake 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.
All references to “Company” and “HCA” as used throughout this release
refer to HCA Holdings, Inc. and its affiliates.
|
|
|
HCA Holdings, Inc.
|
|
Condensed Consolidated Comprehensive Income Statements
|
|
Fourth Quarter
|
|
(Dollars in millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
2011
|
|
|
|
|
|
Amount
|
|
Ratio
|
|
|
Amount
|
|
Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues before provision for doubtful accounts
|
|
|
$
|
9,538
|
|
|
|
|
|
$
|
8,429
|
|
|
|
|
|
Provision for doubtful accounts
|
|
|
|
1,104
|
|
|
|
|
|
|
660
|
|
|
|
|
|
Revenues
|
|
|
|
8,434
|
|
|
100.0
|
|
%
|
|
|
7,769
|
|
|
100.0
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and benefits
|
|
|
|
3,865
|
|
|
45.8
|
|
|
|
|
3,492
|
|
|
44.9
|
|
|
|
Supplies
|
|
|
|
1,501
|
|
|
17.8
|
|
|
|
|
1,346
|
|
|
17.3
|
|
|
|
Other operating expenses
|
|
|
|
1,552
|
|
|
18.4
|
|
|
|
|
1,453
|
|
|
18.7
|
|
|
|
Electronic health record incentive income
|
|
|
|
(80
|
)
|
|
(0.9
|
)
|
|
|
|
(120
|
)
|
|
(1.5
|
)
|
|
|
Equity in earnings of affiliates
|
|
|
|
(10
|
)
|
|
(0.1
|
)
|
|
|
|
(41
|
)
|
|
(0.5
|
)
|
|
|
Depreciation and amortization
|
|
|
|
425
|
|
|
4.9
|
|
|
|
|
387
|
|
|
5.0
|
|
|
|
Interest expense
|
|
|
|
462
|
|
|
5.5
|
|
|
|
|
465
|
|
|
6.0
|
|
|
|
Gains on sales of facilities
|
|
|
|
(11
|
)
|
|
(0.1
|
)
|
|
|
|
(145
|
)
|
|
(1.9
|
)
|
|
|
Legal claim costs
|
|
|
|
175
|
|
|
2.1
|
|
|
|
|
-
|
|
|
-
|
|
|
|
Gain on acquisition of controlling interest in equity investment
|
|
|
|
-
|
|
|
-
|
|
|
|
|
(1,522
|
)
|
|
(19.6
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,879
|
|
|
93.4
|
|
|
|
|
5,315
|
|
|
68.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
|
555
|
|
|
6.6
|
|
|
|
|
2,454
|
|
|
31.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
|
|
128
|
|
|
1.5
|
|
|
|
|
412
|
|
|
5.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
427
|
|
|
5.1
|
|
|
|
|
2,042
|
|
|
26.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to noncontrolling interests
|
|
|
|
113
|
|
|
1.4
|
|
|
|
|
107
|
|
|
1.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to HCA Holdings, Inc.
|
|
|
$
|
314
|
|
|
3.7
|
|
|
|
$
|
1,935
|
|
|
24.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share
|
|
|
$
|
0.68
|
|
|
|
|
|
$
|
4.25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing diluted earnings per share (000)
|
|
|
|
461,131
|
|
|
|
|
|
|
455,460
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income attributable to HCA Holdings, Inc.
|
|
|
$
|
297
|
|
|
|
|
|
$
|
1,919
|
|
|
|
|
|
|
|
HCA Holdings, Inc.
|
|
Condensed Consolidated Comprehensive Income Statements
|
|
For the Years Ended December 31, 2012 and 2011
|
|
(Dollars in millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
2011
|
|
|
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues before provision for doubtful accounts
|
|
|
$
|
36,783
|
|
|
|
|
|
$
|
32,506
|
|
|
|
|
|
Provision for doubtful accounts
|
|
|
|
3,770
|
|
|
|
|
|
|
2,824
|
|
|
|
|
|
Revenues
|
|
|
|
33,013
|
|
|
100.0
|
|
%
|
|
|
29,682
|
|
|
100.0
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and benefits
|
|
|
|
15,089
|
|
|
45.7
|
|
|
|
|
13,440
|
|
|
45.3
|
|
|
|
Supplies
|
|
|
|
5,717
|
|
|
17.3
|
|
|
|
|
5,179
|
|
|
17.4
|
|
|
|
Other operating expenses
|
|
|
|
6,048
|
|
|
18.3
|
|
|
|
|
5,470
|
|
|
18.5
|
|
|
|
Electronic health record incentive income
|
|
|
|
(336
|
)
|
|
(1.0
|
)
|
|
|
|
(210
|
)
|
|
(0.7
|
)
|
|
|
Equity in earnings of affiliates
|
|
|
|
(36
|
)
|
|
(0.1
|
)
|
|
|
|
(258
|
)
|
|
(0.9
|
)
|
|
|
Depreciation and amortization
|
|
|
|
1,679
|
|
|
5.1
|
|
|
|
|
1,465
|
|
|
4.9
|
|
|
|
Interest expense
|
|
|
|
1,798
|
|
|
5.4
|
|
|
|
|
2,037
|
|
|
6.9
|
|
|
|
Gains on sales of facilities
|
|
|
|
(15
|
)
|
|
-
|
|
|
|
|
(142
|
)
|
|
(0.5
|
)
|
|
|
Legal claim costs
|
|
|
|
175
|
|
|
0.5
|
|
|
|
|
-
|
|
|
-
|
|
|
|
Gain on acquisition of controlling interest in equity investment
|
|
|
|
-
|
|
|
-
|
|
|
|
|
(1,522
|
)
|
|
(5.1
|
)
|
|
|
Losses on retirement of debt
|
|
|
|
-
|
|
|
-
|
|
|
|
|
481
|
|
|
1.6
|
|
|
|
Termination of management agreement
|
|
|
|
-
|
|
|
-
|
|
|
|
|
181
|
|
|
0.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30,119
|
|
|
91.2
|
|
|
|
|
26,121
|
|
|
88.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
|
2,894
|
|
|
8.8
|
|
|
|
|
3,561
|
|
|
12.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
|
|
888
|
|
|
2.7
|
|
|
|
|
719
|
|
|
2.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
2,006
|
|
|
6.1
|
|
|
|
|
2,842
|
|
|
9.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to noncontrolling interests
|
|
|
|
401
|
|
|
1.2
|
|
|
|
|
377
|
|
|
1.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to HCA Holdings, Inc.
|
|
|
$
|
1,605
|
|
|
4.9
|
|
|
|
$
|
2,465
|
|
|
8.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share
|
|
|
$
|
3.49
|
|
|
|
|
|
$
|
4.97
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing diluted earnings per share (000)
|
|
|
|
459,403
|
|
|
|
|
|
|
495,943
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income attributable to HCA Holdings, Inc.
|
|
|
$
|
1,588
|
|
|
|
|
|
$
|
2,453
|
|
|
|
|
|
|
|
HCA Holdings, Inc.
|
|
Supplemental Non-GAAP Disclosures
|
|
Operating Results Summary
|
|
(Dollars in millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Years
|
|
|
|
|
|
Fourth Quarter
|
|
Ended December 31,
|
|
|
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
$
|
8,434
|
|
|
$
|
7,769
|
|
|
$
|
33,013
|
|
|
$
|
29,682
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to HCA Holdings, Inc.
|
|
|
$
|
314
|
|
|
$
|
1,935
|
|
|
$
|
1,605
|
|
|
$
|
2,465
|
|
|
|
Gains on sales of facilities (net of tax)
|
|
|
|
(6
|
)
|
|
|
(84
|
)
|
|
|
(9
|
)
|
|
|
(80
|
)
|
|
|
Legal claim costs (net of tax)
|
|
|
|
110
|
|
|
|
-
|
|
|
|
110
|
|
|
|
-
|
|
|
|
Gain on acquisition of controlling interest in equity investment
(net of tax)
|
|
|
|
-
|
|
|
|
(1,424
|
)
|
|
|
-
|
|
|
|
(1,424
|
)
|
|
|
Losses on retirement of debt (net of tax)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
303
|
|
|
|
Termination of management agreement (net of tax)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
149
|
|
|
Net income attributable to HCA Holdings, Inc., excluding gains on
sales of facilities, legal claim costs, gain on acquisition of
controlling interest in equity investment, losses on retirement of
debt and termination of management agreement (a)
|
|
|
|
418
|
|
|
|
427
|
|
|
|
1,706
|
|
|
|
1,413
|
|
|
|
Depreciation and amortization
|
|
|
|
425
|
|
|
|
387
|
|
|
|
1,679
|
|
|
|
1,465
|
|
|
|
Interest expense
|
|
|
|
462
|
|
|
|
465
|
|
|
|
1,798
|
|
|
|
2,037
|
|
|
|
Provision for income taxes
|
|
|
|
188
|
|
|
|
253
|
|
|
|
947
|
|
|
|
769
|
|
|
|
Net income attributable to noncontrolling interests
|
|
|
|
113
|
|
|
|
107
|
|
|
|
401
|
|
|
|
377
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA (a)
|
|
|
$
|
1,606
|
|
|
$
|
1,639
|
|
|
$
|
6,531
|
|
|
$
|
6,061
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to HCA Holdings, Inc.
|
|
|
$
|
0.68
|
|
|
$
|
4.25
|
|
|
$
|
3.49
|
|
|
$
|
4.97
|
|
|
|
Gains on sales of facilities
|
|
|
|
(0.01
|
)
|
|
|
(0.18
|
)
|
|
|
(0.02
|
)
|
|
|
(0.16
|
)
|
|
|
Legal claim costs
|
|
|
|
0.24
|
|
|
|
-
|
|
|
|
0.24
|
|
|
|
-
|
|
|
|
Gain on acquisition of controlling interest in equity investment
|
|
|
|
-
|
|
|
|
(3.13
|
)
|
|
|
-
|
|
|
|
(2.87
|
)
|
|
|
Losses on retirement of debt
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
0.61
|
|
|
|
Termination of management agreement
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
0.30
|
|
|
|
Net income attributable to HCA Holdings, Inc., excluding gains on
sales of facilities, legal claim costs, gain on acquisition of
controlling interest in equity investment, losses on retirement of
debt and termination of management agreement (a)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
0.91
|
|
|
$
|
0.94
|
|
|
$
|
3.71
|
|
|
$
|
2.85
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing diluted earnings per share (000)
|
|
|
|
461,131
|
|
|
|
455,460
|
|
|
|
459,403
|
|
|
|
495,943
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Net income attributable to HCA Holdings, Inc., excluding gains on
sales of facilities, legal claim costs, gain on acquisition of
controlling interest in equity investment, losses on retirement of
debt and termination of management agreement and Adjusted EBITDA
should not be considered as measures of financial performance under
generally accepted accounting principles ("GAAP"). We believe net
income attributable to HCA Holdings, Inc., excluding gains on sales
of facilities, legal claim costs, gain on acquisition of controlling
interest in equity investment, losses on retirement of debt and
termination of management agreement and Adjusted EBITDA are
important measures that supplement discussions and analysis of our
results of operations. We believe it is useful to investors to
provide disclosures of our results of operations on the same basis
used by management. Management relies upon net income attributable
to HCA Holdings, Inc., excluding gains on sales of facilities, legal
claim costs, gain on acquisition of controlling interest in equity
investment, losses on retirement of debt and termination of
management agreement and Adjusted EBITDA as the primary measures to
review and assess operating performance of its hospital facilities
and their management teams.
|
|
|
|
|
|
Management and investors review both the overall performance
(including; net income attributable to HCA Holdings, Inc., excluding
gains on sales of facilities, legal claim costs, gain on acquisition
of controlling interest in equity investment, losses on retirement
of debt and termination of management agreement and GAAP net income
attributable to HCA Holdings, Inc.) and operating performance
(Adjusted EBITDA) of our health care facilities. Adjusted EBITDA and
the Adjusted EBITDA margin (Adjusted EBITDA divided by revenues) are
utilized by management and investors to compare our current
operating results with the corresponding periods during the previous
year and to compare our operating results with other companies in
the health care industry. It is reasonable to expect that gains on
sales of facilities and losses on retirement of debt will occur in
future periods, but the amounts recognized can vary significantly
from period to period, do not directly relate to the ongoing
operations of our health care facilities and complicate period
comparisons of our results of operations and operations comparisons
with other health care companies.
|
|
|
|
|
|
Net income attributable to HCA Holdings, Inc., excluding gains on
sales of facilities, legal claim costs, gain on acquisition of
controlling interest in equity investment, losses on retirement of
debt and termination of management agreement and Adjusted EBITDA are
not measures of financial performance under GAAP, and should not be
considered as alternatives to net income attributable to HCA
Holdings, Inc. as a measure of operating performance or cash flows
from operating, investing and financing activities as a measure of
liquidity. Because net income attributable to HCA Holdings, Inc.,
excluding gains on sales of facilities, legal claim costs, gain on
acquisition of controlling interest in equity investment, losses on
retirement of debt and termination of management agreement and
Adjusted EBITDA are not measurements determined in accordance with
GAAP and are susceptible to varying calculations, net income
attributable to HCA Holdings, Inc., excluding gains on sales of
facilities, legal claim costs, gain on acquisition of controlling
interest in equity investment, losses on retirement of debt and
termination of management agreement and Adjusted EBITDA, as
presented, may not be comparable to other similarly titled measures
presented by other companies.
|
|
|
|
HCA Holdings, Inc.
|
|
Condensed Consolidated Balance Sheets
|
|
(Dollars in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
September 30,
|
|
December 31,
|
|
|
|
|
2012
|
|
2012
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
705
|
|
|
$
|
472
|
|
|
$
|
373
|
|
|
Accounts receivable, net
|
|
|
|
4,672
|
|
|
|
4,598
|
|
|
|
4,533
|
|
|
Inventories
|
|
|
|
1,086
|
|
|
|
1,052
|
|
|
|
1,054
|
|
|
Deferred income taxes
|
|
|
|
385
|
|
|
|
322
|
|
|
|
594
|
|
|
Other
|
|
|
|
915
|
|
|
|
828
|
|
|
|
679
|
|
|
Total current assets
|
|
|
|
7,763
|
|
|
|
7,272
|
|
|
|
7,233
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, at cost
|
|
|
|
29,527
|
|
|
|
29,145
|
|
|
|
28,075
|
|
|
Accumulated depreciation
|
|
|
|
(16,342
|
)
|
|
|
(16,185
|
)
|
|
|
(15,241
|
)
|
|
|
|
|
|
13,185
|
|
|
|
12,960
|
|
|
|
12,834
|
|
|
|
|
|
|
|
|
|
|
|
Investments of insurance subsidiaries
|
|
|
|
515
|
|
|
|
473
|
|
|
|
548
|
|
|
Investments in and advances to affiliates
|
|
|
|
104
|
|
|
|
103
|
|
|
|
101
|
|
|
Goodwill and other intangible assets
|
|
|
|
5,539
|
|
|
|
5,460
|
|
|
|
5,251
|
|
|
Deferred loan costs
|
|
|
|
290
|
|
|
|
266
|
|
|
|
290
|
|
|
Other
|
|
|
|
679
|
|
|
|
768
|
|
|
|
641
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
28,075
|
|
|
$
|
27,302
|
|
|
$
|
26,898
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
$
|
1,768
|
|
|
$
|
1,585
|
|
|
$
|
1,597
|
|
|
Accrued salaries
|
|
|
|
1,120
|
|
|
|
1,027
|
|
|
|
965
|
|
|
Other accrued expenses
|
|
|
|
1,849
|
|
|
|
1,498
|
|
|
|
1,585
|
|
|
Long-term debt due within one year
|
|
|
|
1,435
|
|
|
|
1,751
|
|
|
|
1,407
|
|
|
Total current liabilities
|
|
|
|
6,172
|
|
|
|
5,861
|
|
|
|
5,554
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
|
27,495
|
|
|
|
25,182
|
|
|
|
25,645
|
|
|
Professional liability risks
|
|
|
|
973
|
|
|
|
962
|
|
|
|
993
|
|
|
Income taxes and other liabilities
|
|
|
|
1,776
|
|
|
|
1,860
|
|
|
|
1,720
|
|
|
|
|
|
|
|
|
|
|
|
EQUITY (DEFICIT)
|
|
|
|
|
|
|
|
|
Stockholders' deficit attributable to HCA Holdings, Inc.
|
|
|
|
(9,660
|
)
|
|
|
(7,859
|
)
|
|
|
(8,258
|
)
|
|
Noncontrolling interests
|
|
|
|
1,319
|
|
|
|
1,296
|
|
|
|
1,244
|
|
|
Total deficit
|
|
|
|
(8,341
|
)
|
|
|
(6,563
|
)
|
|
|
(7,014
|
)
|
|
|
|
|
$
|
28,075
|
|
|
$
|
27,302
|
|
|
$
|
26,898
|
|
|
|
|
HCA Holdings, Inc.
|
|
Condensed Consolidated Statements of Cash Flows
|
|
For the Years Ended December 31, 2012 and 2011
|
|
(Dollars in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
2011
|
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
Net income
|
|
$
|
2,006
|
|
|
$
|
2,842
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
Changes in operating assets and liabilities
|
|
|
(3,663
|
)
|
|
|
(2,953
|
)
|
|
Provision for doubtful accounts
|
|
|
3,770
|
|
|
|
2,824
|
|
|
Depreciation and amortization
|
|
|
1,679
|
|
|
|
1,465
|
|
|
Income taxes
|
|
|
96
|
|
|
|
912
|
|
|
Gains sales of facilities
|
|
|
(15
|
)
|
|
|
(142
|
)
|
|
Legal claim costs
|
|
|
175
|
|
|
|
-
|
|
|
Gain on acquisition of controlling interest in equity investment
|
|
|
-
|
|
|
|
(1,522
|
)
|
|
Losses on retirement of debt
|
|
|
-
|
|
|
|
481
|
|
|
Amortization of deferred loan costs
|
|
|
62
|
|
|
|
70
|
|
|
Share-based compensation
|
|
|
56
|
|
|
|
26
|
|
|
Pay-in-kind interest
|
|
|
-
|
|
|
|
(78
|
)
|
|
Other
|
|
|
9
|
|
|
|
8
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
4,175
|
|
|
|
3,933
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
Purchase of property and equipment
|
|
|
(1,862
|
)
|
|
|
(1,679
|
)
|
|
Acquisition of hospitals and health care entities
|
|
|
(258
|
)
|
|
|
(1,682
|
)
|
|
Disposition of hospitals and health care entities
|
|
|
30
|
|
|
|
281
|
|
|
Change in investments
|
|
|
16
|
|
|
|
80
|
|
|
Other
|
|
|
11
|
|
|
|
5
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
(2,063
|
)
|
|
|
(2,995
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
Issuance of long-term debt
|
|
|
4,850
|
|
|
|
5,500
|
|
|
Net change in revolving credit facilities
|
|
|
(685
|
)
|
|
|
(449
|
)
|
|
Repayment of long-term debt
|
|
|
(2,441
|
)
|
|
|
(6,640
|
)
|
|
Distributions to noncontrolling interests
|
|
|
(401
|
)
|
|
|
(378
|
)
|
|
Payment of debt issuance costs
|
|
|
(62
|
)
|
|
|
(92
|
)
|
|
Issuance of common stock
|
|
|
-
|
|
|
|
2,506
|
|
|
Distributions to stockholders
|
|
|
(3,148
|
)
|
|
|
(31
|
)
|
|
Repurchase of common stock
|
|
|
-
|
|
|
|
(1,503
|
)
|
|
Income tax benefits
|
|
|
174
|
|
|
|
63
|
|
|
Other
|
|
|
(67
|
)
|
|
|
48
|
|
|
|
|
|
|
|
|
Net cash used in financing activities
|
|
|
(1,780
|
)
|
|
|
(976
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in cash and cash equivalents
|
|
|
332
|
|
|
|
(38
|
)
|
|
Cash and cash equivalents at beginning of period
|
|
|
373
|
|
|
|
411
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
705
|
|
|
$
|
373
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest payments
|
|
$
|
1,723
|
|
|
$
|
1,987
|
|
|
Income tax payments (refunds), net
|
|
$
|
618
|
|
|
$
|
(256
|
)
|
|
|
|
|
|
|
|
|
|
|
HCA Holdings, Inc.
|
|
|
|
Operating Statistics
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Years
|
|
|
|
|
|
|
Fourth Quarter
|
|
|
Ended December 31,
|
|
|
|
|
|
|
2012
|
|
|
2011
|
|
|
2012
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Hospitals
|
|
|
|
162
|
|
|
|
163
|
|
|
|
162
|
|
|
|
163
|
|
|
Number of Freestanding Outpatient Surgery Centers
|
|
|
|
112
|
|
|
|
108
|
|
|
|
112
|
|
|
|
108
|
|
|
Licensed Beds at End of Period
|
|
|
|
41,804
|
|
|
|
41,594
|
|
|
|
41,804
|
|
|
|
41,594
|
|
|
Weighted Average Licensed Beds
|
|
|
|
41,777
|
|
|
|
40,994
|
|
|
|
41,795
|
|
|
|
39,735
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Admissions
|
|
|
|
438,700
|
|
|
|
413,700
|
|
|
|
1,740,700
|
|
|
|
1,620,400
|
|
|
|
% Change
|
|
|
|
6.0%
|
|
|
|
|
|
|
7.4%
|
|
|
|
|
|
Equivalent Admissions
|
|
|
|
715,000
|
|
|
|
667,700
|
|
|
|
2,832,100
|
|
|
|
2,595,900
|
|
|
|
% Change
|
|
|
|
7.1%
|
|
|
|
|
|
|
9.1%
|
|
|
|
|
|
Revenue per Equivalent Admission
|
|
|
$
|
11,795
|
|
|
$
|
11,636
|
|
|
$
|
11,657
|
|
|
$
|
11,434
|
|
|
|
% Change
|
|
|
|
1.4%
|
|
|
|
|
|
|
2.0%
|
|
|
|
|
|
Inpatient Revenue per Admission
|
|
|
$
|
11,470
|
|
|
$
|
11,508
|
|
|
$
|
11,475
|
|
|
$
|
11,330
|
|
|
|
% Change
|
|
|
|
-0.3%
|
|
|
|
|
|
|
1.3%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Patient Days
|
|
|
|
2,076,200
|
|
|
|
1,951,600
|
|
|
|
8,242,600
|
|
|
|
7,709,900
|
|
|
|
% Change
|
|
|
|
6.4%
|
|
|
|
|
|
|
6.9%
|
|
|
|
|
|
Equivalent Patient Days
|
|
|
|
3,384,200
|
|
|
|
3,149,400
|
|
|
|
13,410,700
|
|
|
|
12,351,200
|
|
|
|
% Change
|
|
|
|
7.5%
|
|
|
|
|
|
|
8.6%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inpatient Surgery Cases
|
|
|
|
126,800
|
|
|
|
123,500
|
|
|
|
506,500
|
|
|
|
484,500
|
|
|
|
% Change
|
|
|
|
2.6%
|
|
|
|
|
|
|
4.5%
|
|
|
|
|
|
Outpatient Surgery Cases
|
|
|
|
224,000
|
|
|
|
212,800
|
|
|
|
873,600
|
|
|
|
799,200
|
|
|
|
% Change
|
|
|
|
5.2%
|
|
|
|
|
|
|
9.3%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Emergency Room Visits
|
|
|
|
1,785,400
|
|
|
|
1,564,400
|
|
|
|
6,912,000
|
|
|
|
6,143,500
|
|
|
|
% Change
|
|
|
|
14.1%
|
|
|
|
|
|
|
12.5%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outpatient Revenues as a Percentage of Patient Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
38.7%
|
|
|
|
37.5%
|
|
|
|
38.1%
|
|
|
|
37.0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Length of Stay
|
|
|
|
4.7
|
|
|
|
4.7
|
|
|
|
4.7
|
|
|
|
4.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy
|
|
|
|
54.0%
|
|
|
|
51.7%
|
|
|
|
53.9%
|
|
|
|
53.2%
|
|
|
Equivalent Occupancy
|
|
|
|
88.0%
|
|
|
|
83.5%
|
|
|
|
87.7%
|
|
|
|
85.2%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same Facility:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Admissions
|
|
|
|
413,500
|
|
|
|
396,400
|
|
|
|
1,641,900
|
|
|
|
1,593,400
|
|
|
|
% Change
|
|
|
|
4.3%
|
|
|
|
|
|
|
3.0%
|
|
|
|
|
|
Equivalent Admissions
|
|
|
|
667,700
|
|
|
|
635,800
|
|
|
|
2,650,000
|
|
|
|
2,544,700
|
|
|
|
% Change
|
|
|
|
5.0%
|
|
|
|
|
|
|
4.1%
|
|
|
|
|
|
Revenue per Equivalent Admission
|
|
|
$
|
11,545
|
|
|
$
|
11,485
|
|
|
$
|
11,421
|
|
|
$
|
11,385
|
|
|
|
% Change
|
|
|
|
0.5%
|
|
|
|
|
|
|
0.3%
|
|
|
|
|
|
Inpatient Revenue per Admission
|
|
|
$
|
11,309
|
|
|
$
|
11,426
|
|
|
$
|
11,321
|
|
|
$
|
11,315
|
|
|
|
% Change
|
|
|
|
-1.0%
|
|
|
|
|
|
|
0.1%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inpatient Surgery Cases
|
|
|
|
118,400
|
|
|
|
117,400
|
|
|
|
473,200
|
|
|
|
473,800
|
|
|
|
% Change
|
|
|
|
0.9%
|
|
|
|
|
|
|
-0.1%
|
|
|
|
|
|
Outpatient Surgery Cases
|
|
|
|
199,000
|
|
|
|
195,500
|
|
|
|
779,100
|
|
|
|
771,900
|
|
|
|
% Change
|
|
|
|
1.8%
|
|
|
|
|
|
|
0.9%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Emergency Room Visits
|
|
|
|
1,684,100
|
|
|
|
1,494,200
|
|
|
|
6,525,900
|
|
|
|
6,011,700
|
|
|
|
% Change
|
|
|
|
12.7%
|
|
|
|
|
|
|
8.6%
|
|
|
|

Source: HCA Holdings, Inc.
HCA Holdings, Inc. Investor Contact: Mark Kimbrough,
615-344-2688 or Media Contact: Ed Fishbough,
615-344-2810
|