Universal Health Services Inc--Form 8-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 OR 15(d)

of The Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): February 26, 2015

 

 

UNIVERSAL HEALTH SERVICES, INC.

(Exact name of registrant as specified in its charter)

 

 

 

DELAWARE   1-10765   23-2077891

(State or other jurisdiction of

Incorporation or Organization)

 

(Commission

File Number)

 

(I.R.S. Employer

Identification No.)

UNIVERSAL CORPORATE CENTER

367 SOUTH GULPH ROAD

KING OF PRUSSIA, PENNSYLVANIA 19406

(Address of principal executive office) (Zip Code)

Registrant’s telephone number, including area code (610) 768-3300

Not Applicable

(Former name or former address, if changed since last report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 


Item 2.02 Results of Operations and Financial Condition

On February 26, 2015, Universal Health Services, Inc. issued the press release attached hereto as Exhibit 99.1.

 

Item 9.01 Financial Statements and Exhibits

(d) Exhibits. 99.1 Universal Health Services, Inc., press release, dated February 26, 2015.


Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

Universal Health Services, Inc.
By:

/s/ Steve Filton

Name: Steve Filton
Title: Senior Vice President and Chief Financial Officer

Date: February 26, 2015


Exhibit Index

 

Exhibit
No.

  

Exhibit

99.1    Universal Health Services, Inc., press release, dated February 26, 2015.
EX-99.1

Exhibit 99.1

FOR IMMEDIATE RELEASE

 

CONTACT: Steve Filton
Chief Financial Officer February 26, 2015
610-768-3300

UNIVERSAL HEALTH SERVICES, INC. REPORTS 2014 FOURTH QUARTER AND FULL YEAR EARNINGS AND 2015 EARNINGS GUIDANCE

Consolidated Results of Operations, As Reported – Three and twelve-month periods ended December 31, 2014 and 2013:

KING OF PRUSSIA, PA – Universal Health Services, Inc. (NYSE: UHS) announced today that its reported net income attributable to UHS was $172.8 million, or $1.71 per diluted share, during the fourth quarter of 2014 as compared to $124.5 million, or $1.24 per diluted share, during the comparable quarter of 2013. Net revenues increased 17.0% to $2.11 billion during the fourth quarter of 2014 as compared to $1.80 billion during the fourth quarter of 2013. As anticipated, included in our net revenues during the fourth quarter of 2014 was approximately $11 million of additional net revenues recorded in connection with the Texas Delivery Service Reform Incentive Payment program which were applicable to the period of April 1, 2014 through September 30, 2014.

Reported net income attributable to UHS was $545.3 million, or $5.42 per diluted share, during the year ended December 31, 2014 as compared to $510.7 million, or $5.14 per diluted share, during the 2013 full year. Net revenues increased 10.7% to $8.07 billion during the twelve-month period of 2014 as compared to $7.28 billion during the comparable twelve-month period of 2013.

Consolidated Results of Operations, As Adjusted – Three and twelve-month periods ended December 31, 2014 and 2013:

Three-month periods ended December 31, 2014 and 2013:

For the three-month period ended December 31, 2014, our adjusted net income attributable to UHS, as calculated on the attached Schedule of Non-GAAP Supplemental Consolidated Statements of Income Information (“Supplemental Schedule”), increased approximately 47% to $152.0 million, or $1.51 per diluted share, as compared to $103.6 million, or $1.03 per diluted share, during the fourth quarter of 2013.

As reflected on the Supplemental Schedule, included in our reported results during the fourth quarter of 2014 was an aggregate favorable after-tax impact of approximately $20.8 million, or $.20 per diluted share, consisting of: (i) a favorable after-tax impact of $11.7 million, or $.12 per diluted share, resulting from a reduction to our professional and general liability self-insurance reserves relating to years prior to 2014, based upon a reserve analysis; (ii) a net favorable after-tax impact of approximately $8.6 million, or $.08 per diluted share, related to the incentive income and expenses recorded in connection with the implementation of electronic health records (“EHR”) applications at our acute care hospitals, and; (iii) an after-tax impact of $493,000 relating to the charge incurred during 2014 in connection with the settlement of the Garden City matter, as discussed below.


As reflected on the Supplemental Schedule, included in our reported results during the fourth quarter of 2013 was an aggregate net favorable after-tax impact of approximately $20.9 million, or $.21 per diluted share, consisting of: (i) a favorable after-tax impact of $9.2 million, or $.09 per diluted share, resulting from a reduction to our professional and general liability self-insurance reserves relating to years prior to 2013, based upon a reserve analysis, and; (ii) a net favorable after-tax impact of approximately $11.8 million, or $.12 per diluted share, related to the incentive income and expenses recorded in connection with the implementation of EHR applications at our acute care hospitals.

Twelve-month periods ended December 31, 2014 and 2013:

For the twelve-month period ended December 31, 2014, our adjusted net income attributable to UHS, as calculated on the attached Supplemental Schedule, increased approximately 29% to $581.8 million, or $5.78 per diluted share, as compared to $452.1 million, or $4.55 per diluted share, during the comparable twelve-month period of 2013.

As reflected on the Supplemental Schedule, included in our reported results during the year ended December 31, 2014 was a net aggregate unfavorable after-tax impact of approximately $36.4 million, or $.36 per diluted share, related to:

 

    an after-tax charge of $27.1 million ($43.2 million pre-tax), or $.27 per diluted share, incurred in connection with the previously disclosed $65 million settlement of the Garden City Employees’ Retirement System v. Psychiatric Solutions, Inc. (“Garden City”). This matter was a shareholder class action lawsuit filed in 2009 against Psychiatric Solutions, Inc. (“PSI”) and certain of its former officers alleging their violations of federal securities laws and we assumed the defense and liability of this matter as a result of our acquisition of PSI in 2010. This charge is net of approximately $17 million of commercial insurance recoveries that we were entitled to and a previously recorded estimated reserve;

 

    an aggregate after-tax charge incurred during the third quarter of 2014 of $22.7 million ($36.2 million pre-tax), or $.23 per diluted share, recorded in connection with the costs related to extinguishment of debt resulting primarily from the early redemption of our previously outstanding $250 million, 7.00% senior unsecured notes that were scheduled to mature in 2018 and the repayment of $550 million of borrowings pursuant to the terms of our previously outstanding Term Loan B facility which was scheduled to mature in 2016;

 

    a favorable after-tax impact of $11.7 million, or $.12 per diluted share, resulting from a reduction to our professional and general liability self-insurance reserves relating to years prior to 2014, based upon a reserve analysis;

 

    an aggregate net unfavorable after-tax impact of $4.7 million, or $.04 per diluted share, related to the incentive income and depreciation and amortization expense recorded in connection with the implementation of EHR applications at our acute care hospitals, and;

 

    a favorable after-tax impact of $6.3 million, or $.06 per diluted share, resulting from a gain realized on the sale of a non-operating investment during the first quarter of 2014.


As reflected on the Supplemental Schedule, included in our reported results during the full year of 2013 was an aggregate net favorable after-tax impact of approximately $58.6 million, or $.59 per diluted share, consisting of: (i) a favorable after-tax impact of $47.0 million, or $.47 per diluted share, resulting from a reduction to our professional and general liability self-insurance reserves relating to years prior to 2013, based upon reserve analyses, and; (ii) a net favorable after-tax impact of approximately $11.6 million, or $.12 per diluted share, related to the incentive income and expenses recorded in connection with the implementation of EHR applications at our acute care hospitals.

Acute Care Services – Three and twelve-month periods ended December 31, 2014 and 2013:

During the fourth quarter of 2014, at our acute care hospitals owned during both periods (“same facility basis”), adjusted admissions (adjusted for outpatient activity) increased 5.5% and adjusted patient days increased 6.8%, as compared to the fourth quarter of 2013. Net revenues at these facilities increased 14.9% during the fourth quarter of 2014 as compared to the comparable quarter of the prior year. At these facilities, net revenue per adjusted admission increased 8.8% while net revenue per adjusted patient day increased 7.6% during the fourth quarter of 2014 as compared to the comparable quarter of 2013. On a same facility basis, the operating margin at our acute care hospitals increased to 18.1% during the fourth quarter of 2014 as compared to 14.1% during the fourth quarter of 2013. We define operating margin as net revenues less salaries, wages and benefits, other operating expenses and supplies expense (excluding the impact of EHR and other items as indicated on the Supplemental Schedules).

During the year ended December 31, 2014, at our acute care hospitals on a same facility basis, adjusted admissions increased 3.1% and adjusted patient days increased 6.5%, as compared to the 2013 full year. Net revenues at these facilities increased 10.0% during the 2014 full year as compared to the 2013 full year. At these facilities, net revenue per adjusted admission increased 6.6% while net revenue per adjusted patient day increased 3.3% during 2014 as compared to 2013. On a same facility basis, the operating margin at our acute care hospitals increased to 18.8% during the year ended December 31, 2014 as compared to 14.8% during the 2013 full year.

The increased operating performance experienced at our acute care facilities during 2014, as compared to 2013, was due in part to improving general economic conditions as well as a decrease in the number of uninsured patients treated at our hospitals. The decrease in the number of uninsured patients treated at our acute care hospitals was due primarily to the favorable impact of the Affordable Care Act which includes the expansion of Medicaid in certain states in which we operate and the enrollment of patients in newly created commercial exchanges.

We provide care to patients who meet certain financial or economic criteria without charge or at amounts substantially less than our established rates. Because we do not pursue collection of amounts determined to qualify as charity care, they are not reported in net revenues or in accounts receivable, net. Our acute care hospitals provided charity care and uninsured discounts, based on gross charges, amounting to approximately $284 million and $234 million during the three-month periods ended December 31, 2014 and 2013, respectively, and $1.14 billion and $999 million during the twelve-month periods ended December 31, 2014 and 2013, respectively. The provision for doubtful accounts at our acute care hospitals decreased to approximately $130 million during the three-month period ended December 31, 2014 as compared to $291 million during the comparable quarter of 2013, and decreased to $590 million during the twelve-month period ended December 31, 2014 as compared to $1.02 billion


during the 2013 full year. During the three and twelve-month periods ended December 31, 2014, as compared to the comparable periods of 2013, our acute care hospitals experienced a decrease in the aggregate of charity care, uninsured discounts and provision for doubtful accounts as a percentage of gross charges.

Behavioral Health Care Services – Three and twelve-month periods ended December 31, 2014 and 2013:

During the fourth quarter of 2014, at our behavioral health care facilities on a same facility basis, adjusted admissions increased 6.8% while adjusted patient days increased 2.8% compared to the fourth quarter of 2013. At these facilities, net revenue per adjusted admission decreased 0.7% while net revenue per adjusted patient day increased 3.2% during the fourth quarter of 2014 as compared to the comparable quarter in 2013. On a same facility basis, our behavioral health services’ net revenues increased 6.3% during the fourth quarter of 2014, as compared to the comparable quarter in 2013, and the operating margins were 28.0% and 27.7% during the three-month periods ended December 31, 2014 and 2013, respectively.

During the twelve-month period ended December 31, 2014, at our behavioral health care facilities on a same facility basis, adjusted admissions increased 4.7% while adjusted patient days increased 1.7% compared to the 2013 full year. At these facilities, net revenue per adjusted admission decreased 0.3% during the year ended December 31, 2014 while net revenue per adjusted patient day increased 2.7% during the twelve-month period ended December 31, 2014 as compared to the 2013 full year. On a same facility basis, our behavioral health services’ net revenues increased 5.5% during the full year of 2014, as compared to 2013, and the operating margins were 28.0% and 28.1% during the twelve-month periods ended December 31, 2014 and 2013, respectively.

Share Repurchase Program:

During the third quarter of 2014, our Board of Directors authorized a stock repurchase program whereby, from time to time as conditions allow, we may spend up to $400 million to purchase shares of our Class B Common Stock on the open market or in negotiated private transactions. In conjunction with this program, during the fourth quarter of 2014, we repurchased 321,500 shares at an aggregate cost of $32.7 million. Since inception of the program through December 31, 2014, we repurchased 548,192 shares at an aggregate cost of $57.9 million.

2015 Full Year Guidance:

Our estimated range of adjusted net income attributable to UHS for the year ended December 31, 2015, is $6.15 to $6.55 per diluted share. This guidance range represents an increase of approximately 6% to 13% over the adjusted net income attributable to UHS of $5.78 per diluted share for the year ended December 31, 2014, as calculated on the attached Supplemental Schedule. The range excludes the below-mentioned unfavorable EHR impact of $.12 per diluted share expected during 2015.

During 2015, our net revenues are estimated to be approximately $8.7 billion to $8.8 billion representing an increase of approximately 8% to 9% over our 2014 net revenues.

During 2015, we expect to record approximately $15 million of EHR incentive income and approximately $35 million of EHR-related depreciation and amortization expense resulting in a net unfavorable after-tax (and after income attributable to noncontrolling interest) impact of approximately $13 million, or $.12 per diluted share.


This guidance range excludes the impact of items, if applicable, that are nonrecurring or non-operational in nature including items such as, but not limited to, gains on sales of assets and businesses, reserves for settlements, legal judgments and lawsuits and other material amounts that may be reflected in our financial statements that relate to prior periods. It is also subject to certain conditions including those as set forth below in General Information, Forward-Looking Statements and Risk Factors and Non-GAAP Financial Measures.

Behavioral Health Care Acquisition in the United Kingdom (“UK”):

In February, 2015, we completed the acquisition of Orchard Portman House Hospital (renamed Cygnet Hospital-Taunton), a 46-bed behavioral health care facility located near Taunton in the UK. The acquisition of this facility expands our portfolio of hospitals providing behavioral health care services to older adults in the UK. Through our acquisition of Cygnet Health Care Limited in September, 2014, we acquired a total of 17 facilities located throughout the UK including 15 inpatient behavioral health hospitals and 2 nursing homes with a total of 723 beds.

Conference call information:

We will hold a conference call for investors and analysts at 9:00 a.m. eastern time on February 27, 2015. The dial-in number is 1-877-648-7971.

A live broadcast of the conference call will be available on our website at www.uhsinc.com. A replay of the call will be available following the conclusion of the live call and will be available for one full year.

General Information, Forward-Looking Statements and Risk Factors and Non-GAAP Financial Measures:

Universal Health Services, Inc. (“UHS”) is one of the nation’s largest hospital companies operating through its subsidiaries acute care hospitals, behavioral health facilities and ambulatory centers located throughout the United States, the United Kingdom, Puerto Rico and the U.S. Virgin Islands. It acts as the advisor to Universal Health Realty Income Trust, a real estate investment trust (NYSE:UHT). For additional information on the Company, visit our web site: http://www.uhsinc.com.

This press release contains forward-looking statements based on current management expectations. Numerous factors, including those disclosed herein, those related to healthcare industry trends and those detailed in our filings with the Securities and Exchange Commission (as set forth in Item 1A-Risk Factors and in Item 7-Forward-Looking Statements and Risk Factors in our Form 10-K for the year ended December 31, 2014), may cause the results to differ materially from those anticipated in the forward-looking statements. Many of the factors that will determine our future results are beyond our capability to control or predict. These statements are subject to risks and uncertainties and therefore actual results may differ materially. Readers should not place undue reliance on such forward-looking statements which reflect management’s view 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.


Our acute care hospitals are eligible for Medicare and Medicaid EHR incentive payments upon implementation of the EHR application, once they have demonstrated meaningful use of certified EHR technology for the applicable stage or have completed attestations to their adoption or implementation of certified EHR technology. However, there may be timing differences in the recognition of the incentive income and expenses recorded in connection with the implementation of the EHR application which may cause material period-to-period changes in our future results of operations. Pursuant to regulations, hospitals that do not qualify as a meaningful user of EHR by 2015 are subject to a reduced market basket update to the inpatient prospective payment system standardized amount in 2015 and each subsequent fiscal year. We believe that all of our acute care hospitals have met the applicable meaningful use criteria and therefore are not subject to a reduced market basked update to the inpatient prospective payment standardized amount in federal fiscal year 2015. Under the HITECH Act, hospitals must continue to meet the applicable meaningful use criteria in each fiscal year or they will be subject to a market basket update reduction in a subsequent fiscal year.

We believe that operating income, operating margin, adjusted net income attributable to UHS, adjusted net income attributable to UHS per diluted share and earnings before interest, taxes, depreciation and amortization (“EBITDA”), which are non-GAAP financial measures (“GAAP” is Generally Accepted Accounting Principles in the United States of America), are helpful to our investors as measures of our operating performance. In addition, we believe that, when applicable, comparing and discussing our financial results based on these measures, as calculated, is helpful to our investors since it neutralizes the effect in each year of material items that are nonrecurring or non-operational in nature including items such as, but not limited to, costs related to extinguishment of debt, gains on sales of assets and businesses, reserves for settlements, legal judgments and lawsuits, impairments of long-lived assets and other amounts that may be reflected in the current or prior year financial statements that relate to prior periods. To obtain a complete understanding of our financial performance these measures should be examined in connection with net income, determined in accordance with GAAP, as presented in the condensed consolidated financial statements and notes thereto in this report or in our other filings with the Securities and Exchange Commission including our Report on Form 10-K for the year ended December 31, 2014. Since the items included or excluded from these measures are significant components in understanding and assessing financial performance under GAAP, these measures should not be considered to be alternatives to net income as a measure of our operating performance or profitability. Since these measures, as presented, are not determined in accordance with GAAP and are thus susceptible to varying calculations, they may not be comparable to other similarly titled measures of other companies. Investors are encouraged to use GAAP measures when evaluating our financial performance.

(more)


Universal Health Services, Inc.

Consolidated Statements of Income

(in thousands, except per share amounts)

(unaudited)

 

     Three months     Twelve months  
     ended December 31,     ended December 31,  
     2014     2013     2014     2013  

Net revenues before provision for doubtful accounts

   $ 2,264,629      $ 2,116,288      $ 8,764,309      $ 8,411,038   

Less: Provision for doubtful accounts

     157,048        315,442        698,983        1,127,216   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net revenues

  2,107,581      1,800,846      8,065,326      7,283,822   

Operating charges:

Salaries, wages and benefits

  994,593      901,778      3,845,461      3,604,620   

Other operating expenses

  459,707      368,626      1,782,981      1,468,744   

Supplies expense

  233,413      207,108      895,693      821,089   

Depreciation and amortization

  98,118      88,707      375,624      337,172   

Lease and rental expense

  23,337      25,107      93,993      97,758   

Electronic health records incentive income

  (23,873   (33,081   (27,902   (61,024

Costs related to extinguishment of debt

  0      0      36,171      0   
  

 

 

   

 

 

   

 

 

   

 

 

 
  1,785,295      1,558,245      7,002,021      6,268,359   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from operations

  322,286      242,601      1,063,305      1,015,463   

Interest expense, net

  31,225      35,643      133,638      146,131   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

  291,061      206,958      929,667      869,332   

Provision for income taxes

  100,569      73,772      324,671      315,309   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

  190,492      133,186      604,996      554,023   

Less: Income attributable to noncontrolling interests

  17,695      8,665      59,653      43,290   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to UHS

$ 172,797    $ 124,521    $ 545,343    $ 510,733   
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic earnings per share attributable to UHS (a)

$ 1.75    $ 1.27    $ 5.52    $ 5.21   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted earnings per share attributable to UHS (a)

$ 1.71    $ 1.24    $ 5.42    $ 5.14   
  

 

 

   

 

 

   

 

 

   

 

 

 


Universal Health Services, Inc.

Footnotes to Consolidated Statements of Income

(in thousands, except per share amounts)

(unaudited)

 

     Three months     Twelve months  
     ended December 31,     ended December 31,  
     2014     2013     2014     2013  

(a) Earnings per share calculation:

        

Basic and diluted:

        

Net income attributable to UHS

   $ 172,797      $ 124,521      $ 545,343      $ 510,733   

Less: Net income attributable to unvested restricted share grants

     (72     (94     (236     (294
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to UHS - basic and diluted

$ 172,725    $ 124,427    $ 545,107    $ 510,439   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average number of common shares - basic

  98,808      98,237      98,826      98,033   
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic earnings per share attributable to UHS:

$ 1.75    $ 1.27    $ 5.52    $ 5.21   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average number of common shares

  98,808      98,237      98,826      98,033   

Add: Other share equivalents

  1,943      1,838      1,718      1,328   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average number of common shares and equiv. - diluted

  100,751      100,075      100,544      99,361   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted earnings per share attributable to UHS:

$ 1.71    $ 1.24    $ 5.42    $ 5.14   
  

 

 

   

 

 

   

 

 

   

 

 

 


Universal Health Services, Inc.

Schedule of Non-GAAP Supplemental Consolidated Statements of Income Information (“Supplemental Schedule”)

For the three months ended December 31, 2014 and 2013

(in thousands, except per share amounts)

(unaudited)

Calculation of “EBITDA”

 

     Three months ended     Three months ended  
     December 31, 2014     December 31, 2013  

Net revenues before provision for doubtful accounts

   $ 2,264,629        $ 2,116,288     

Less: Provision for doubtful accounts

     157,048          315,442     
  

 

 

     

 

 

   

Net revenues

  2,107,581      100.0   1,800,846      100.0

Operating charges:

Salaries, wages and benefits

  994,593      47.2   901,778      50.1

Other operating expenses

  459,707      21.8   368,626      20.5

Supplies expense

  233,413      11.1   207,108      11.5

EHR incentive income

  (23,873   -1.1   (33,081   -1.8
  

 

 

   

 

 

   

 

 

   

 

 

 
  1,663,840      78.9   1,444,431      80.2
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income/margin (“EBITDAR”)

  443,741      21.1   356,415      19.8

Lease and rental expense

  23,337      25,107   

Income attributable to noncontrolling interests

  17,695      8,665   
  

 

 

     

 

 

   

Earnings before, depreciation and amortization, costs related to extinguishment of debt, interest expense, and income taxes (“EBITDA”)

  402,709      19.1   322,643      17.9

Depreciation and amortization

  98,118      88,707   

Costs related to extinguishment of debt

  0      0   

Interest expense, net

  31,225      35,643   
  

 

 

     

 

 

   

Income before income taxes

  273,366      198,293   

Provision for income taxes

  100,569      73,772   
  

 

 

     

 

 

   

Net income attributable to UHS

$ 172,797    $ 124,521   
  

 

 

     

 

 

   

Calculation of Adjusted Net Income Attributable to UHS

 

     Three months ended     Three months ended  
     December 31, 2014     December 31, 2013  
           Per           Per  
     Amount     Diluted Share     Amount     Diluted Share  

Calculation of Adjusted Net Income Attributable to UHS - including and excluding EHR impact:

        

Net income attributable to UHS

   $ 172,797      $ 1.71      $ 124,521      $ 1.24   

Plus/minus adjustments:

        

Litigation settlement, net of income taxes

     (493     —          —          —     

Reduction of reserves relating to prior years for professional and general liability self-insured claims, net of income taxes

     (11,707     (0.12     (9,155     (0.09
  

 

 

   

 

 

   

 

 

   

 

 

 

Subtotal after-tax adjustments to net income attributable to UHS

  (12,200   (0.12   (9,155   (0.09
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income attributable to UHS - including Electronic Health Records (“EHR”) impact

$ 160,597    $ 1.59    $ 115,366    $ 1.15   
  

 

 

   

 

 

   

 

 

   

 

 

 

Plus/minus impact of EHR implementation:

EHR-related incentive income, pre-tax

  (23,873   (33,081

EHR-related salaries, wages and benefits, pre-tax

  —        1,579   

EHR-related other operating costs, pre-tax

  —        2,238   

EHR-related depreciation & amortization, pre-tax

  9,361      9,877   

EHR-related minority interest in earnings of consolidated entities, pre-tax

  727      533   

Income tax provision on EHR-related items

  5,147      7,078   
  

 

 

   

 

 

   

 

 

   

 

 

 

After-tax impact of EHR-related items

  (8,638   (0.08   (11,776   (0.12
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income attributable to UHS

$ 151,959    $ 1.51    $ 103,590    $ 1.03   
  

 

 

   

 

 

   

 

 

   

 

 

 


Universal Health Services, Inc.

Schedule of Non-GAAP Supplemental Consolidated Statements of Income Information (“Supplemental Schedule”)

For the twelve months ended December 31, 2014 and 2013

(in thousands, except per share amounts)

(unaudited)

Calculation of “EBITDA”

 

     Twelve months ended     Twelve months ended  
     December 31, 2014     December 31, 2013  

Net revenues before provision for doubtful accounts

   $ 8,764,309        $ 8,411,038     

Less: Provision for doubtful accounts

     698,983          1,127,216     
  

 

 

     

 

 

   

Net revenues

  8,065,326      100.0   7,283,822      100.0

Operating charges:

Salaries, wages and benefits

  3,845,461      47.7   3,604,620      49.5

Other operating expenses

  1,782,981      22.1   1,468,744      20.2

Supplies expense

  895,693      11.1   821,089      11.3

EHR incentive income

  (27,902   -0.3   (61,024   -0.8
  

 

 

   

 

 

   

 

 

   

 

 

 
  6,496,233      80.5   5,833,429      80.1
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income/margin (“EBITDAR”)

  1,569,093      19.5   1,450,393      19.9

Lease and rental expense

  93,993      97,758   

Income attributable to noncontrolling interests

  59,653      43,290   
  

 

 

     

 

 

   

Earnings before, depreciation and amortization, costs related to extinguishment of debt, interest expense, and income taxes (“EBITDA”)

  1,415,447      17.5   1,309,345      18.0

Depreciation and amortization

  375,624      337,172   

Costs related to extinguishment of debt

  36,171      0   

Interest expense, net

  133,638      146,131   
  

 

 

     

 

 

   

Income before income taxes

  870,014      826,042   

Provision for income taxes

  324,671      315,309   
  

 

 

     

 

 

   

Net income attributable to UHS

$ 545,343    $ 510,733   
  

 

 

     

 

 

   

Calculation of Adjusted Net Income Attributable to UHS

 

     Twelve months ended     Twelve months ended  
     December 31, 2014     December 31, 2013  
           Per           Per  
     Amount     Diluted Share     Amount     Diluted Share  

Calculation of Adjusted Net Income Attributable to UHS - including and excluding EHR impact:

        

Net income attributable to UHS

   $ 545,343      $ 5.42      $ 510,733      $ 5.14   

Plus/minus adjustments:

        

Gain on sale of investment, net of income taxes

     (6,330     (0.06     —          —     

Litigation settlement, net of income taxes

     27,077        0.27        —          —     

Costs related to extinguishment of debt, net of income taxes

     22,665        0.23        —          —     

Reduction of reserves relating to prior years for professional and general liability self-insured claims, net of income taxes

     (11,707     (0.12     (46,981     (0.47
  

 

 

   

 

 

   

 

 

   

 

 

 

Subtotal after-tax adjustments to net income attributable to UHS

  31,705      0.32      (46,981   (0.47
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income attributable to UHS - including Electronic Health Records (“EHR”) impact

$ 577,048    $ 5.74    $ 463,752    $ 4.67   
  

 

 

   

 

 

   

 

 

   

 

 

 

Plus/minus impact of EHR implementation:

EHR-related incentive income, pre-tax

  (27,902   (61,024

EHR-related salaries, wages and benefits, pre-tax

  —        6,570   

EHR-related other operating costs, pre-tax

  —        3,363   

EHR-related depreciation & amortization, pre-tax

  37,273      33,286   

EHR-related minority interest in earnings of consolidated entities, pre-tax

  (1,844   (846

Income tax provision on EHR-related items

  (2,822   7,002   
  

 

 

   

 

 

   

 

 

   

 

 

 

After-tax impact of EHR-related items

  4,705      0.04      (11,649   (0.12
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income attributable to UHS

$ 581,753    $ 5.78    $ 452,103    $ 4.55   
  

 

 

   

 

 

   

 

 

   

 

 

 


Universal Health Services, Inc.

Consolidated Statements of Comprehensive Income

(in thousands)

(unaudited)

 

     Three months     Twelve months  
     ended December 31,     ended December 31,  
     2014     2013     2014     2013  

Net income

   $ 190,492      $ 133,186      $ 604,996      $ 554,023   

Other comprehensive income (loss):

        

Unrealized derivative gains (loss) on cash flow hedges

     4,746        4,092        17,668        16,963   

Amortization of terminated hedge

     (84     (84     (336     (336

Minimum pension liability

     (14,270     14,657        (14,270     14,657   

Foreign currency translation adjustment

     75        0        (2,431     0   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive income before tax

  (9,533   18,665      631      31,284   

Income tax expense related to items of other comprehensive income

  (3,632   7,182      1,053      11,940   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other comprehensive income, net of tax

  (5,901   11,483      (422   19,344   
  

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income

  184,591      144,669      604,574      573,367   

Less: Comprehensive income attributable to noncontrolling interests

  17,695      8,665      59,653      43,290   
  

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income attributable to UHS

$ 166,896    $ 136,004    $ 544,921    $ 530,077   
  

 

 

   

 

 

   

 

 

   

 

 

 


Universal Health Services, Inc.

Condensed Consolidated Balance Sheets

(in thousands)

(unaudited)

 

     December 31,     December 31,  
     2014     2013  

Assets

    

Current assets:

    

Cash and cash equivalents

   $ 32,069      $ 17,238   

Accounts receivable, net

     1,282,735        1,116,961   

Supplies

     108,115        101,781   

Deferred income taxes

     114,565        119,903   

Other current assets

     77,654        76,446   
  

 

 

   

 

 

 

Total current assets

  1,615,138      1,432,329   
  

 

 

   

 

 

 

Property and equipment

  6,212,030      5,691,902   

Less: accumulated depreciation

  (2,532,341   (2,249,733
  

 

 

   

 

 

 
  3,679,689      3,442,169   
  

 

 

   

 

 

 

Other assets:

Goodwill

  3,291,213      3,049,016   

Deferred charges

  40,319      57,881   

Other

  348,084      330,328   
  

 

 

   

 

 

 
$ 8,974,443    $ 8,311,723   
  

 

 

   

 

 

 

Liabilities and Stockholders’ Equity

Current liabilities:

Current maturities of long-term debt

$ 68,319    $ 99,312   

Accounts payable and accrued liabilities

  1,113,062      953,449   

Federal and state taxes

  1,446      7,127   
  

 

 

   

 

 

 

Total current liabilities

  1,182,827      1,059,888   
  

 

 

   

 

 

 

Other noncurrent liabilities

  268,555      284,589   

Long-term debt

  3,210,215      3,209,762   

Deferred income taxes

  282,214      239,148   

Redeemable noncontrolling interest

  239,552      218,107   

UHS common stockholders’ equity

  3,735,946      3,249,979   

Noncontrolling interest

  55,134      50,250   
  

 

 

   

 

 

 

Total equity

  3,791,080      3,300,229   
  

 

 

   

 

 

 
$ 8,974,443    $ 8,311,723   
  

 

 

   

 

 

 


Universal Health Services, Inc.

Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

 

     Twelve months  
     ended December 31,  
     2014     2013  

Cash Flows from Operating Activities:

    

Net income

   $ 604,996      $ 554,023   

Adjustments to reconcile net income to net cash provided by operating activities:

    

Depreciation & amortization

     375,624        337,356   

Gains on sales of assets and businesses, net of losses

     (7,837     (3,114

Stock-based compensation expense

     31,092        27,783   

Costs related to extinguishment of debt

     19,730        0   

Changes in assets & liabilities, net of effects from acquisitions and dispositions:

    

Accounts receivable

     (105,708     (49,708

Accrued interest

     4,400        (1,197

Accrued and deferred income taxes

     33,920        34,861   

Other working capital accounts

     73,912        26,234   

Other assets and deferred charges

     13,667        8,984   

Other

     2,449        23,485   

Accrued insurance expense, net of commercial premiums paid

     59,276        (3,821

Payments made in settlement of self-insurance claims

     (69,645     (70,645
  

 

 

   

 

 

 

Net cash provided by operating activities

  1,035,876      884,241   
  

 

 

   

 

 

 

Cash Flows from Investing Activities:

Property and equipment additions, net of disposals

  (391,150   (358,493

Proceeds received from sales of assets and businesses

  15,178      37,482   

Acquisition of property and businesses

  (431,386   (12,636

Costs incurred for purchase and implementation of electronic health records application

  (13,488   (49,811

Increase in insurance subsidiary investments

  (12,000   0   
  

 

 

   

 

 

 

Net cash used in investing activities

  (832,846   (383,458
  

 

 

   

 

 

 

Cash Flows from Financing Activities:

Reduction of long-term debt

  (879,129   (440,224

Additional borrowings

  830,000      15,761   

Financing costs

  (14,976   (231

Repurchase of common shares

  (100,749   (27,201

Dividends paid

  (29,665   (19,621

Issuance of common stock

  6,863      5,708   

Excess income tax benefits related to stock-based compensation

  33,912      20,121   

Profit distributions to noncontrolling interests

  (33,680   (61,329
  

 

 

   

 

 

 

Net cash used in financing activities

  (187,424   (507,016
  

 

 

   

 

 

 

Effect of exchange rate changes on cash and cash equivalents

  (775   0   
  

 

 

   

 

 

 

Increase (decrease) in cash and cash equivalents

  14,831      (6,233

Cash and cash equivalents, beginning of period

  17,238      23,471   
  

 

 

   

 

 

 

Cash and cash equivalents, end of period

$ 32,069    $ 17,238   
  

 

 

   

 

 

 

Supplemental Disclosures of Cash Flow Information:

Interest paid, including early redemption premium and original issue discount write-off in 2014

$ 130,279    $ 131,259   
  

 

 

   

 

 

 

Income taxes paid, net of refunds

$ 258,612    $ 259,896   
  

 

 

   

 

 

 

Noncash purchases of property and equipment

$ 35,469    $ 36,212   
  

 

 

   

 

 

 


Universal Health Services, Inc.

Supplemental Statistical Information

(unaudited)

 

     % Change     % Change  
     quarter ended     12 months ended  

Same Facility:

   12/31/2014     12/31/2014  

Acute Care Hospitals

    

Revenues

     14.9     10.0

Adjusted Admissions

     5.5     3.1

Adjusted Patient Days

     6.8     6.5

Revenue Per Adjusted Admission

     8.8     6.6

Revenue Per Adjusted Patient Day

     7.6     3.3

Behavioral Health Hospitals

    

Revenues

     6.3     5.5

Adjusted Admissions

     6.8     4.7

Adjusted Patient Days

     2.8     1.7

Revenue Per Adjusted Admission

     -0.7     -0.3

Revenue Per Adjusted Patient Day

     3.2     2.7

 

UHS Consolidated

   Fourth quarter ended     Twelve months ended  
     12/31/2014     12/31/2013     12/31/2014     12/31/2013  

Revenues

   $ 2,107,581      $ 1,800,846      $ 8,065,326      $ 7,283,822   

EBITDA (1)

     402,709        322,643        1,415,447        1,309,345   

EBITDA Margin (1)

     19.1     17.9     17.5     18.0

Cash Flow From Operations

     346,322        308,318        1,035,876        884,241   

Days Sales Outstanding

     56        57        58        56   

Capital Expenditures

     81,789        78,742        391,150        358,493   

Debt

         3,278,534        3,309,074   

UHS’ Shareholders Equity

         3,735,946        3,249,979   

Debt / Total Capitalization

         46.7     50.5

Debt / EBITDA (2)

         2.32        2.53   

Debt / Cash From Operations (2)

         3.16        3.74   

Acute Care EBITDAR Margin (3)

     18.1     14.1     18.8     14.8

Behavioral Health EBITDAR Margin (3)

     28.0     27.7     28.0     28.1

 

(1) Net of Minority Interest
(2) Latest 4 quarters
(3) Same facility basis, before Corporate overhead allocation and minority interest.


Universal Health Services, Inc.

Selected Hospital Statistics

For the Three Months ended

December 31, 2014 and 2013

AS REPORTED:

 

     ACUTE     BEHAVIORAL HEALTH  
     12/31/14     12/31/13     % change     12/31/14     12/31/13     % change  

Hospitals owned and leased

     24        24        0.0     203        180        12.8

Average licensed beds

     5,769        5,757        0.2     20,925        19,961        4.8

Patient days

     292,009        276,186        5.7     1,414,337        1,310,563        7.9

Average daily census

     3,174.0        3,002.0        5.7     15,373.2        14,245.3        7.9

Occupancy-licensed beds

     55.0     52.1     5.6     73.5     71.4     2.9

Admissions

     63,578        60,569        5.0     106,845        97,783        9.3

Length of stay

     4.6        4.6        0.7     13.2        13.4        -1.2

Inpatient revenue

   $ 3,725,782      $ 3,344,361        11.4   $ 1,716,120      $ 1,552,079        10.6

Outpatient revenue

     2,063,316        1,756,242        17.5     203,682        185,222        10.0

Total patient revenue

     5,789,098        5,100,603        13.5     1,919,802        1,737,301        10.5

Other revenue

     88,608        32,678        171.2     50,041        40,546        23.4

Gross hospital revenue

     5,877,706        5,133,281        14.5     1,969,843        1,777,847        10.8

Total deductions

     4,676,086        3,969,063        17.8     911,274        832,169        9.5

Net hospital revenue before provision for doubtful accounts

     1,201,620        1,164,218        3.2     1,058,569        945,678        11.9

Provision for doubtful accounts

     130,065        290,762        -55.3     26,921        24,660        9.2

Net hospital revenue

   $ 1,071,555      $ 873,456        22.7   $ 1,031,648      $ 921,018        12.0

SAME FACILITY:

 

     ACUTE (1)     BEHAVIORAL HEALTH (2)  
     12/31/14     12/31/13     % change     12/31/14     12/31/13     % change  

Hospitals owned and leased

     23        23        0.0     179        179        0.0

Average licensed beds

     5,629        5,617        0.2     19,702        19,503        1.0

Patient days

     287,583        274,684        4.7     1,329,060        1,297,338        2.4

Average daily census

     3,125.9        2,985.7        4.7     14,446.3        14,101.5        2.4

Occupancy-licensed beds

     55.5     53.2     4.5     73.3     72.3     1.4

Admissions

     62,204        60,123        3.5     104,035        97,745        6.4

Length of stay

     4.6        4.6        1.2     12.8        13.3        -3.7

 

(1) Temecula is excluded in both current and prior years
(2) Okaloosa Youth Academy, Palo Verde, Psychiatric Institute of Washington, Sun Coast BH, Fairfax Everett, Quail Run and the UK facilities are excluded in both current and prior years.


Universal Health Services, Inc.

Selected Hospital Statistics

For the Twelve Months ended

December 31, 2014 and 2013

AS REPORTED:

 

     ACUTE     BEHAVIORAL HEALTH  
     12/31/14     12/31/13     % change     12/31/14     12/31/13     % change  

Hospitals owned and leased

     24        24        0.0     203        180        12.8

Average licensed beds

     5,776        5,652        2.2     20,231        19,975        1.3

Patient days

     1,167,726        1,112,541        5.0     5,518,660        5,365,734        2.9

Average daily census

     3,199.2        3,048.1        5.0     15,119.6        14,700.6        2.9

Occupancy-licensed beds

     55.4     53.9     2.7     74.7     73.6     1.5

Admissions

     251,165        246,160        2.0     426,510        402,088        6.1

Length of stay

     4.6        4.5        2.9     12.9        13.3        -3.0

Inpatient revenue

   $ 14,943,102      $ 13,469,269        10.9   $ 6,689,753      $ 6,294,046        6.3

Outpatient revenue

     8,147,031        6,828,307        19.3     784,309        744,510        5.3

Total patient revenue

     23,090,133        20,297,576        13.8     7,474,062        7,038,556        6.2

Other revenue

     261,835        128,462        103.8     185,997        136,454        36.3

Gross hospital revenue

     23,351,968        20,426,038        14.3     7,660,059        7,175,010        6.8

Total deductions

     18,656,494        15,833,936        17.8     3,605,622        3,395,773        6.2

Net hospital revenue before provision for doubtful accounts

     4,695,474        4,592,102        2.3     4,054,437        3,779,237        7.3

Provision for doubtful accounts

     590,384        1,015,733        -41.9     108,970        111,270        -2.1

Net hospital revenue

   $ 4,105,090      $ 3,576,369        14.8   $ 3,945,467      $ 3,667,967        7.6

SAME FACILITY:

 

     ACUTE (1)     BEHAVIORAL HEALTH (2)  
     12/31/14     12/31/13     % change     12/31/14     12/31/13     % change  

Hospitals owned and leased

     23        23        0.0     179        179        0.0

Average licensed beds

     5,634        5,617        0.3     19,597        19,430        0.9

Patient days

     1,153,911        1,111,097        3.9     5,348,491        5,259,979        1.7

Average daily census

     3,161.4        3,044.1        3.9     14,653.4        14,410.9        1.7

Occupancy-licensed beds

     56.1     54.2     3.5     74.8     74.2     0.8

Admissions

     247,078        245,714        0.6     419,661        400,934        4.7

Length of stay

     4.7        4.5        3.3     12.7        13.1        -2.9

 

(1) Temecula is excluded in both current and prior years
(2) Okaloosa Youth Academy, Palo Verde, Psychiatric Institute of Washington, Sun Coast BH, Fairfax Everett, Quail Run and the UK facilities are excluded in both current and prior years. Garfield Park is excluded in both current and prior years in January only. Austin Oaks is excluded in both current and prior years January thru May.