0001564590-16-022503.txt : 20160804 0001564590-16-022503.hdr.sgml : 20160804 20160804070200 ACCESSION NUMBER: 0001564590-16-022503 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20160804 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20160804 DATE AS OF CHANGE: 20160804 FILER: COMPANY DATA: COMPANY CONFORMED NAME: AAC Holdings, Inc. CENTRAL INDEX KEY: 0001606180 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-SPECIALTY OUTPATIENT FACILITIES, NEC [8093] IRS NUMBER: 352496142 STATE OF INCORPORATION: NV FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-36643 FILM NUMBER: 161805705 BUSINESS ADDRESS: STREET 1: 200 POWELL PLACE CITY: BRENTWOOD STATE: TN ZIP: 37027 BUSINESS PHONE: 615-732-1366 MAIL ADDRESS: STREET 1: 200 POWELL PLACE CITY: BRENTWOOD STATE: TN ZIP: 37027 8-K 1 aac-8k_20160804.htm 8-K Q2 2016 EARNINGS RELEASE aac-8k_20160804.htm

 

 

 

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 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):  August 4, 2016

 

AAC HOLDINGS, INC.

(Exact Name of Registrant as Specified in its Charter)

 

 

 

Nevada

 

001-36643

 

35-2496142

(State or Other Jurisdiction

of Incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

 

 

 

 

200 Powell Place

Brentwood, Tennessee

(Address of Principal Executive Offices)

 

 

37027

(Zip Code)

(615) 732-1231

(Registrant’s Telephone Number, Including Area Code)

 

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:

 

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

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

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

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

 

 

 

 

 

 

 

 


 

Item 2.02.  Results of Operations and Financial Condition.

 

On August 4, 2016, AAC Holdings, Inc. (the “Company”) issued a press release (the “Press Release”) announcing the Company’s fiscal 2016 second quarter results of operations.  A copy of the Press Release is furnished herewith as Exhibit 99.1.

 

In accordance with General Instructions B.2 and B.6 of Form 8-K, the information included in this Current Report on Form 8-K (including Exhibit 99.1 hereto) shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference into any filing made by the Company under the Exchange Act or the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such filing.

Item 9.01.  Financial Statements and Exhibits.

(d)Exhibits.

 

99.1   Press Release, dated August 4, 2016

 

 


 


 

SIGNATURES

 

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.

           

 

 

 

 

AAC HOLDINGS, INC

 

 

 

 

:

 

By:

/s/ Michael T. Cartwright

 

 

 

Michael T. Cartwright

 

 

 

Chief Executive Officer and Chairman

 

 

Date: August 4, 2016


 


 

EXHIBIT INDEX

 

No.Exhibit

 

99.1Press Release, dated August 4, 2016

 

 

 

 

 

 

 

 

EX-99.1 2 aac-ex991_7.htm EX-99.1 aac-ex991_7.htm

Exhibit 99.1

 

Investor Contact:

Tripp Sullivan

Media Contact:

Joy Sutton

 

SCR Partners

 

(615) 587-7728

 

(615) 760-1104

 

Mediarequest@contactAAC.com

 

IR@contactAAC.com

 

 

 

AAC Holdings, Inc. Reports Second Quarter 2016 Results

 

BRENTWOOD, Tenn. – (August 4, 2016) AAC Holdings, Inc. (NYSE: AAC) announced its results for the second quarter ended June 30, 2016. All comparisons included in this release are to the comparable prior year period unless otherwise noted.

 

Second Quarter 2016 Operational and Financial Highlights:

·

Client admissions increased 60% to 2,890

·

Average daily residential census increased 52% to 821

·

Outpatient visits increased 397% to 13,079

·

Revenues increased 33% to $71.5 million

·

Net income available to common stockholders was $0.9 million, or $0.04 per diluted share

·

Cash flows provided from operations totaled $2.0 million

·

Adjusted EBITDA was $12.5 million (see non-GAAP reconciliation herein)

·

Adjusted earnings per diluted share was $0.18 (see non-GAAP reconciliation herein)

·

Average daily residential revenue was $801

 

De Novo and Acquisition Highlights:

·

In April 2016, completed the acquisition of Townsend in Louisiana, adding a 32-bed in-network facility, seven in-network outpatient centers and an in-network lab

·

In May 2016, completed the acquisition of Solutions Recovery in Las Vegas, adding 124 sober living beds, 80 licensed in-network detoxification, residential and halfway house beds, and two in-network outpatient centers

·

In June 2016, opened the 93-bed Laguna Treatment Hospital, in Aliso Viejo, California

·

In June 2016, commenced development of a 150-bed residential treatment center in Ringwood, New Jersey

·

44 detoxification and residential beds and 48 sober living beds at The Oxford Center’s existing location anticipated to come online in first half 2017

 

Revenues in the second quarter of 2016 increased to $71.5 million compared with $53.8 million for the same period in the prior year. Net income available to stockholders decreased to $0.9 million, or $0.04 per diluted share, in the second quarter of 2016 compared with $5.6 million, or $0.26 per diluted share, in the prior-year period. Adjusted EBITDA decreased to $12.5 million compared with $14.4 million for the same period in the prior year. Adjusted net income available to stockholders decreased to $4.1 million, or $0.18 per diluted share, compared with $7.4 million, or $0.35 per diluted share, in the prior-year. Adjusted net income available to stockholders and Adjusted EBITDA are non-GAAP financial measures. Tables reconciling these measures to the most directly comparable GAAP measures, net income available to stockholders and net income, respectively, are included in this release.

 

“The continued growth in admissions, census and outpatient visits is in line with our expectations for delivering exceptional clinical quality and reflects our ability to offer clients and their families a broader range of treatment options and support,” noted Michael Cartwright, Chairman and Chief Executive Officer of AAC Holdings, Inc. “We made great strides in integrating our recent acquisitions, ramping up and adding to our de novo projects as well opening Laguna Treatment Hospital – our first chemical dependency recovery hospital. With the recent enhancements to and the increase in our credit facility, we have much improved access to attractive sources of capital that will allow us to pursue opportunities in our acquisition pipeline.”


 

De Novo Activity and Pipeline

In April 2016, the Company began construction on an 11,000 square-foot in-network lab located in Slidell, Louisiana to replace an existing in-network lab that was part of the Townsend acquisition. The new lab is expected to be completed in the fourth quarter of 2016.

 

In June 2016, the Company opened Laguna Treatment Hospital, a 93-bed Chemical Dependency Rehabilitation Hospital near Aliso Viejo, California. AAC has staffed the hospital to ramp up admissions over the first 12 to 18 months of operation.

 

In June 2016, the Company commenced development of a 150-bed residential treatment center in Ringwood, New Jersey. The facility is expected to be completed in the first half of 2018.

 

The Company has 44 additional residential beds and 48 sober living beds under development at The Oxford

Centre in Mississippi that are currently expected to come online in the first half of 2017.

 

Acquisition Activity

In April 2016, the Company has completed the acquisition of Townsend for a total purchase price of $22.0 million. Located in Louisiana, Townsend operates a 32-bed in-network facility, with 20 beds licensed for detoxification and inpatient treatment, seven in-network outpatient centers that deliver intensive outpatient treatment as well as an in-network lab.

 

In April 2016, the Company acquired a 100-room hotel in Arlington, Texas for $5.35 million. The Company is currently in the process of converting the facility into sober living beds. The Company expects the property to generate approximately $5.0 million in incremental revenue and approximately $2.0 million in incremental Adjusted EBITDA for the Company’s Greenhouse outpatient center in 2017.

 

In May 2016, the Company completed the acquisition of Las Vegas-based Solutions Recovery for a total purchase price of $13.0 million. The acquisition included 124 sober living beds, 80 licensed in-network detoxification, residential and halfway house beds, and two in-network outpatient centers.

 

Financing Activity

In July 2016, the Company increased its senior secured credit facility to $171.25 million, consisting of a $50 million revolving credit facility and a $121.25 million term loan. The facility is scheduled to mature in March 2020 and bears interest at LIBOR plus a margin between 2.25% to 3.25% or a base rate plus a margin between 1.25% and 2.25%, in each case depending on the Company’s leverage ratio. The facility has an accordion feature that provides for an additional $75 million of borrowing capacity under the credit facility, subject to certain consents and conditions, including obtaining additional commitments from lenders.

 

Balance Sheet and Cash Flows from Operations

As of June 30, 2016, AAC Holdings’ balance sheet reflected cash and cash equivalents of $7.3 million and total debt of $167.5 million. Capital expenditures in the second quarter of 2016 totaled $12.7 million. Cash flows provided by operations totaled $2.0 million for the second quarter of 2016 compared with $9.1 million in the prior-year period. Days sales outstanding (DSO) was 95 for the second quarter of 2016 compared with 80 for the prior-year period. Provision for doubtful accounts was 6.9% of total revenues for the second quarter of 2016 compared with 7.8% of total revenues for the prior-year period.

 

2016 Outlook

AAC updated its guidance for the full year 2016. Revenues are expected to be in the range of $275 million to $285 million. This estimate is based on average daily residential census for the year of 800; average daily residential revenue of approximately $775 to $800; and approximately $37 million to $39 million of revenue from standalone outpatient centers and related lab services from those visits, as well as from Referral Solutions Group.

 

Adjusted EBITDA is expected to be in the range of $52 million to $55 million and adjusted earnings per diluted share is expected to be in the range of $0.85 to $0.90. Assumptions also include an annual effective tax rate of 37% to 39% and diluted weighted-average shares outstanding of approximately 23 million for the year.


This outlook does not include the impact of any future acquisitions, transaction-related costs, litigation settlement, expenses related to legal defenses and de novo start-up expenses.

 

Earnings Conference Call

The Company will host a conference call and live audio webcast, both open for the general public to hear, later this morning at 10:00 a.m. CT. The number to call for this interactive teleconference is (412) 542-4144. A replay of the conference call will be available through August 12, 2016, by dialing (412) 317-0088 and entering the replay access code: 10090116.

 

The live audio webcast of the Company’s quarterly conference call will be available online at ir.americanaddictioncenters.org. The online replay will be available on the website one hour after the call.

 

About American Addiction Centers

American Addiction Centers is a leading provider of inpatient and outpatient substance abuse treatment services. We treat clients who are struggling with drug addiction, alcohol addiction, and co-occurring mental/behavioral health issues. We currently operate substance abuse treatment facilities located throughout the United States. These facilities are focused on delivering effective clinical care and treatment solutions. For more information, please find us at AmericanAddictionCenters.org or follow us on Twitter @AAC_Tweet.

 

Forward Looking Statements

This release contains forward-looking statements within the meaning of the federal securities laws. These forward-looking statements are made only as of the date of this release. In some cases, you can identify forward-looking statements by terms such as “anticipates,” “believes,” “could,” “estimates,” “expects,” “may,” “potential,” “predicts,” “projects,” “should,” “will,” “would,” and similar expressions intended to identify forward-looking statements, although not all forward-looking statements contain these words. Forward-looking statements may include information concerning AAC Holdings, Inc.’s (collectively with its subsidiaries; “Holdings” or the “Company”) possible or assumed future results of operations, including descriptions of Holdings’ revenues, profitability, outlook and overall business strategy. These statements involve known and unknown risks, uncertainties and other factors that may cause our actual results and performance to be materially different from the information contained in the forward-looking statements. These risks, uncertainties and other factors include, without limitation: (i) our inability to operate our facilities; (ii) our reliance on our sales and marketing program to continuously attract and enroll clients; (iii) a reduction in reimbursement rates by certain third-party payors for inpatient and outpatient services and point of care and definitive lab testing; (iv) our failure to successfully achieve growth through acquisitions and de novo expansions; (v) uncertainties regarding the timing of the closing of acquisitions; (vi) the possibility that a governmental entity may prohibit, delay or refuse to grant approval for the consummation of an acquisition; (vii) our failure to achieve anticipated financial results from prior acquisitions; (viii) a disruption in our ability to perform definitive drug testing services; (ix) maintaining compliance with applicable regulatory authorities, licensure and permits to operate our facilities and lab; (x) a disruption in our business and reputation and potential economic consequences associated with the indictment of certain of our subsidiaries and current and former employees, including a former director and senior executive and the civil securities claims brought by shareholders; (xi) our inability to agree on conversion and other terms for the balance of convertible debt; (xii) our inability to meet our covenants in the loan documents; (xiii) our inability to obtain senior lender consent to exceed the current $50 million limit in unsecured subordinated debt; (xiv) our inability to integrate newly acquired facilities;; and (xv) general economic conditions, as well as other risks discussed in the “Risk Factors” section of the Company’s Annual Report on Form 10-K, and other filings with the Securities and Exchange Commission. As a result of these factors, we cannot assure you that the forward-looking statements in this release will prove to be accurate. Investors should not place undue reliance upon forward looking statements.

 

 


 

 

AAC HOLDINGS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

Unaudited

(Dollars in thousands, expect per share amounts)

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30, 2016

 

 

March 31, 2016

 

 

June 30, 2015

 

 

June 30, 2016

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Client related revenue

 

$

68,226

 

 

$

62,706

 

 

$

53,784

 

 

$

130,932

 

Other revenue

 

 

3,316

 

 

 

2,642

 

 

 

 

 

 

5,958

 

Total revenues

 

 

71,542

 

 

 

65,348

 

 

 

53,784

 

 

 

136,890

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries, wages and benefits

 

 

36,191

 

 

 

31,971

 

 

 

19,733

 

 

 

68,162

 

Advertising and marketing

 

 

4,509

 

 

 

4,397

 

 

 

5,119

 

 

 

8,906

 

Professional fees

 

 

3,869

 

 

 

4,307

 

 

 

1,861

 

 

 

8,176

 

Client related services

 

 

5,500

 

 

 

4,919

 

 

 

3,478

 

 

 

10,419

 

Other operating expenses

 

 

7,255

 

 

 

6,546

 

 

 

5,536

 

 

 

13,801

 

Rentals and leases

 

 

1,892

 

 

 

1,532

 

 

 

1,159

 

 

 

3,424

 

Provision for doubtful accounts

 

 

4,943

 

 

 

5,483

 

 

 

4,177

 

 

 

10,426

 

Litigation settlement

 

 

42

 

 

 

108

 

 

 

1,500

 

 

 

150

 

Depreciation and amortization

 

 

4,225

 

 

 

3,915

 

 

 

1,676

 

 

 

8,140

 

Acquisition-related expenses

 

 

1,196

 

 

 

764

 

 

 

982

 

 

 

1,960

 

Total operating expenses

 

 

69,622

 

 

 

63,942

 

 

 

45,221

 

 

 

133,564

 

Income from operations

 

 

1,920

 

 

 

1,406

 

 

 

8,563

 

 

 

3,326

 

Interest expense

 

 

2,221

 

 

 

1,702

 

 

 

482

 

 

 

3,923

 

Other income, net

 

 

(36

)

 

 

(7

)

 

 

(49

)

 

 

(43

)

(Loss) income before income tax expense

 

 

(265

)

 

 

(289

)

 

 

8,130

 

 

 

(554

)

Income tax (benefit) expense

 

 

(107

)

 

 

(20

)

 

 

3,014

 

 

 

(127

)

Net (loss) income

 

 

(158

)

 

 

(269

)

 

 

5,116

 

 

 

(427

)

Less: net loss attributable to noncontrolling interest

 

 

1,030

 

 

 

855

 

 

 

439

 

 

 

1,885

 

Net income attributable to AAC Holdings, Inc. stockholders

 

 

872

 

 

 

586

 

 

 

5,555

 

 

 

1,458

 

BHR Series A Preferred Unit dividend

 

 

 

 

 

 

 

 

 

 

 

 

Redemption of BHR Series A Preferred Units

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to AAC Holdings, Inc. common stockholders

 

$

872

 

 

$

586

 

 

$

5,555

 

 

$

1,458

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

 

$

0.04

 

 

$

0.03

 

 

$

0.26

 

 

$

0.07

 

Diluted earnings per common share

 

$

0.04

 

 

$

0.03

 

 

$

0.26

 

 

$

0.06

 

Weighted-average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

22,761,671

 

 

 

22,094,790

 

 

 

21,293,512

 

 

 

22,429,948

 

Diluted

 

 

22,811,345

 

 

 

22,113,500

 

 

 

21,487,816

 

 

 

22,499,064

 

 

 

 

 

 


 

AAC HOLDINGS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

Unaudited

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

June 30,

 

 

December 31,

 

 

 

2016

 

 

2015

 

Assets

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

7,269

 

 

$

18,750

 

Accounts receivable, net of allowances

 

 

74,692

 

 

 

60,934

 

Prepaid expenses and other current assets

 

 

3,727

 

 

 

6,840

 

Total current assets

 

 

85,688

 

 

 

86,524

 

Property and equipment, net

 

 

128,623

 

 

 

109,724

 

Goodwill

 

 

134,847

 

 

 

108,722

 

Intangible assets, net

 

 

9,790

 

 

 

9,470

 

Other assets

 

 

3,252

 

 

 

1,609

 

Total assets

 

$

362,200

 

 

$

316,049

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

Accounts payable

 

$

9,500

 

 

$

7,878

 

Accrued liabilities

 

 

23,097

 

 

 

21,653

 

Current portion of long-term debt

 

 

4,702

 

 

 

3,611

 

Current portion of long-term debt – related party

 

 

 

 

 

1,195

 

Total current liabilities

 

 

37,299

 

 

 

34,337

 

Deferred tax liabilities

 

 

1,050

 

 

 

1,195

 

Long-term debt, net of current portion

 

 

162,821

 

 

 

140,335

 

Other long-term liabilities

 

 

4,505

 

 

 

3,694

 

Total liabilities

 

 

205,675

 

 

 

179,561

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity

 

 

163,576

 

 

 

141,654

 

Noncontrolling interest

 

 

(7,051

)

 

 

(5,166

)

Total stockholders’ equity including noncontrolling interest

 

 

156,525

 

 

 

136,488

 

Total liabilities and stockholders’ equity

 

$

362,200

 

 

$

316,049

 

 


 

 

AAC HOLDINGS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

Unaudited

(Dollars in Thousands)

 

 

 

Six Months Ended June 30,

 

 

 

2016

 

 

2015

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net (loss) income

 

$

(427

)

 

$

7,235

 

Adjustments to reconcile net (loss) income to net cash provided by

   operating activities:

 

 

 

 

 

 

 

 

Provision for doubtful accounts

 

 

10,426

 

 

 

7,559

 

Depreciation and amortization

 

 

8,140

 

 

 

3,016

 

Equity compensation

 

 

4,776

 

 

 

2,874

 

Amortization of debt issuance costs

 

 

208

 

 

 

85

 

Deferred income taxes

 

 

(145

)

 

 

(807

)

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(21,189

)

 

 

(25,427

)

Prepaid expenses and other assets

 

 

920

 

 

 

(229

)

Accounts payable

 

 

1,169

 

 

 

4,865

 

Accrued liabilities

 

 

2,422

 

 

 

7,327

 

Other long term liabilities

 

 

18

 

 

 

95

 

Net cash provided by operating activities

 

 

6,318

 

 

 

6,593

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Purchase of property and equipment

 

 

(19,745

)

 

 

(34,087

)

Acquisition of subsidiaries, net of cash acquired

 

 

(19,150

)

 

 

(13,740

)

Escrow funds held on acquisition

 

 

 

 

 

(511

)

Purchase of intangible assets

 

 

 

 

 

(540

)

Sale of other assets, net

 

 

 

 

 

153

 

Net cash used in investing activities

 

 

(38,895

)

 

 

(48,725

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Proceeds from long-term debt

 

 

24,500

 

 

 

73,802

 

Payments on long-term debt and capital leases

 

 

(2,209

)

 

 

(25,520

)

Repayment of long-term debt — related party

 

 

(1,195

)

 

 

(195

)

 

 

 


 

 

AAC HOLDINGS, INC.

OPERATING METRICS

Unaudited

 

 

 

Three Months Ended

 

 

 

June 30, 2016

 

 

March 31, 2016

 

 

June 30, 2015

 

Operating Metrics:

 

 

 

 

 

 

 

 

 

 

 

 

Average daily residential census1

 

 

821

 

 

 

764

 

 

 

539

 

Outpatient visits2

 

 

13,079

 

 

 

4,978

 

 

 

2,634

 

Average daily residential revenue3

 

$

801

 

 

$

832

 

 

$

1,003

 

Average net daily residential revenue4

 

$

738

 

 

$

756

 

 

$

918

 

New admissions5

 

 

2,890

 

 

 

2,623

 

 

 

1,806

 

Bed count at end of period6

 

 

1,139

 

 

 

934

 

 

 

587

 

Effective bed count at end of period7

 

 

1,064

 

 

 

892

 

 

 

587

 

Days sales outstanding (DSO)8

 

 

95

 

 

 

88

 

 

 

80

 

 

1  Includes client census at all of our owned and leased residential facilities.

2  Represents the total number of outpatient visits at our stand-alone outpatient centers during the period.

3  Average daily residential revenue is calculated as total revenues from all of our owned and leased residential facilities during the period divided by the product of the number of days in the period multiplied by average daily residential census.

4  Average net daily residential revenue is calculated as total revenues from all of our owned and leased residential facilities less provision for doubtful accounts during the period, divided by the product of the number of days in the period multiplied by average daily residential census.

5  Includes total client admissions at our owned and leased residential facilities for the period presented.

6  Bed count at end of period includes all beds at owned and leased inpatient facilities.

7  Effective bed count at end of period represents beds for which our facilities are staffed based on planned census.  

8  Revenues per day is calculated by dividing the revenues for the period by the number of days in the period. Days sales outstanding is then calculated as accounts receivable, net of allowance for doubtful accounts, at the end of the period divided by revenues per day.

 

 

 


 

AAC HOLDINGS, INC.

SUPPLEMENTAL RECONCILIATION OF NON-GAAP DISCLOSURES

Unaudited

(Dollars in thousands, except per share amounts)

 

Reconciliation of Adjusted EBITDA to Net Income

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30, 2016

 

 

 

 

March 31, 2016

 

 

 

 

June 30, 2015 (1)

 

 

June 30, 2016

 

 

June 30, 2015 (1)

 

Net (loss) income

 

$

(158

)

 

 

 

$

(269

)

 

 

 

$

5,116

 

 

$

(427

)

 

$

7,235

 

Non-GAAP Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

2,221

 

 

 

 

 

1,702

 

 

 

 

 

482

 

 

 

3,923

 

 

 

1,223

 

Depreciation and amortization

 

 

4,225

 

 

 

 

 

3,915

 

 

 

 

 

1,676

 

 

 

8,140

 

 

 

3,016

 

Income tax (benefit) expense

 

 

(107

)

 

 

 

 

(20

)

 

 

 

 

3,014

 

 

 

(127

)

 

 

4,359

 

Stock-based compensation and related tax reimbursements

 

 

2,137

 

 

 

 

 

2,638

 

 

 

 

 

1,241

 

 

 

4,775

 

 

 

2,874

 

Litigation settlement and California matter related expense

 

 

1,311

 

 

 

 

 

2,325

 

 

 

 

 

1,500

 

 

 

3,636

 

 

 

1,520

 

Acquisition-related expense

 

 

1,298

 

 

 

 

 

860

 

 

 

 

 

982

 

 

 

2,158

 

 

 

1,980

 

De novo start-up expense and other

 

 

1,243

 

 

 

 

 

862

 

 

 

 

 

 

 

 

2,105

 

 

 

 

Facility closure operating losses and expense

 

 

367

 

 

 

 

 

 

 

 

 

 

426

 

 

 

367

 

 

 

1,010

 

Adjusted EBITDA

 

$

12,537

 

 

 

 

$

12,013

 

 

 

 

$

14,437

 

 

$

24,550

 

 

$

23,217

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Adjusted Net Income Available to AAC Holdings, Inc. Common Stockholders to Net Income Available to AAC Holdings, Inc. Common Stockholders

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30, 2016

 

 

 

 

March 31, 2016

 

 

 

 

June 30, 2015 (1)

 

 

June 30, 2016

 

 

'June 30, 2015 (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to AAC Holdings, Inc. common stockholders

 

$

872

 

 

 

 

$

586

 

 

 

 

$

5,555

 

 

$

1,458

 

 

$

7,593

 

Non-GAAP Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Litigation settlement and California matter related expense

 

 

1,311

 

 

 

 

 

2,325

 

 

 

 

 

1,500

 

 

 

3,636

 

 

 

1,520

 

Acquisition-related expense

 

 

1,298

 

 

 

 

 

860

 

 

 

 

 

982

 

 

 

2,158

 

 

 

1,980

 

De novo start-up and other expenses

 

 

1,243

 

 

 

 

 

862

 

 

 

 

 

 

 

 

2,105

 

 

 

 

Facility closure operating losses and expense, net of taxes

 

 

367

 

 

 

 

 

 

 

 

 

 

316

 

 

 

367

 

 

 

749

 

Redemption of BHR Series A Preferred Units

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

534

 

Income tax effect of non-GAAP adjustments

 

 

(967

)

 

 

 

 

(280

)

 

 

 

 

(920

)

 

 

(1,247

)

 

 

(1,315

)

Adjusted net income available to AAC Holdings, Inc. common stockholders

 

$

4,124

 

 

 

 

$

4,353

 

 

 

 

$

7,433

 

 

$

8,477

 

 

$

11,061

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares outstanding - diluted

 

 

22,811,345

 

 

 

 

 

22,113,500

 

 

 

 

 

21,487,816

 

 

 

22,499,064

 

 

 

21,376,210

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted diluted earnings per share

 

$

0.18

 

 

 

 

$

0.20

 

 

 

 

$

0.35

 

 

$

0.38

 

 

$

0.52

 

 

 


Adjusted EBITDA, adjusted net income available to AAC Holdings, Inc. common stockholders, and adjusted diluted earnings per share (herein collectively referred to as "Non-GAAP Disclosures") are “non-GAAP financial measures” as defined under the rules and regulations promulgated by the U.S. Securities and Exchange Commission.  The Non-GAAP Disclosures should not be considered as measures of financial performance under U.S. generally accepted accounting principles ("GAAP").   The items excluded from the Non-GAAP Disclosures are significant components in understanding and assessing our financial performance and should not be considered as an alternative to net income or other financial statement items presented in the condensed consolidated financial statements.  Because the Non-GAAP Disclosures are not measures determined in accordance with GAAP, the Non-GAAP Disclosures may not be comparable to other similarly titled measures of other companies.  

 

Management defines Adjusted EBITDA as net (loss) income adjusted for interest expense, depreciation and amortization expense, income tax (benefit) expense, stock-based compensation and related tax reimbursements, litigation settlement and California matter related expense, acquisition-related expense (which includes professional services for accounting, legal, valuation services and licensing expenses), de novo start-up expenses and facility closure operating losses and expense associated with the closing of The Academy and FitRx in the fourth quarter of 2015.

 

Management defines Adjusted Net Income Available to AAC Holdings, Inc. common stockholders as net income available to AAC Holdings, Inc. common stockholders adjusted for litigation settlement and California matter related expense, acquisition-related expense (which includes professional services for accounting, legal, valuation services and licensing expenses), de novo start-up expenses, facility closure operating losses and expense associated with The Academy and FitRx, redemption of BHR Series A Preferred Units, and the income tax effect of the non-GAAP adjustments at the then applicable effective tax rate.

 

Adjusted diluted earnings per share represents diluted earnings per share calculated using adjusted net income available to AAC Holdings, Inc. common stockholders as opposed to net income available to AAC Holdings, Inc. common stockholders.

 

With respect to our “2016 Outlook” above, the Company is omitting a reconciliation of forward-looking non-GAAP financial measures to the most directly comparable GAAP financial measures because the Company is unable to provide such reconciliations without the use of unreasonable efforts. This inability results from the inherent difficulty in forecasting generally and quantifying certain projected amounts that are necessary for such reconciliations. In particular, sufficient information is not available to calculate certain adjustments required for such reconciliations, including California litigation expenses and acquisition-related expenses. We expect these adjustments to have a potentially significant impact on our future GAAP financial results.

 

(1) Balances shown represent recasted amounts as disclosed in the Company's Current Form 8-k as filed with the SEC on February 23, 2016.  

 

GRAPHIC 3 gb2ieh1rn5qk000001.jpg GRAPHIC begin 644 gb2ieh1rn5qk000001.jpg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end