EX-99.1 3 a04-3045_1ex99d1.htm EX-99.1

Exhibit 99.1

 

NEWS RELEASE

 

 

Alliance Imaging, Inc.

Kenneth S. Ord

Executive Vice President

Chief Financial Officer

(714) 688-7100

www.allianceimaging.com

 

ALLIANCE IMAGING
REPORTS RESULTS FOR THE
FOURTH QUARTER AND YEAR ENDED DECEMBER 31, 2003

 

 

ANAHEIM, CA—March 2, 2004—Alliance Imaging, Inc. (NYSE:AIQ), a leading national provider of diagnostic imaging services, announced results for the fourth quarter and year ended  December 31, 2003.

 

Revenue decreased 1.9% to $101.6 million for the fourth quarter ended December 31, 2003 from revenue of $103.6 million for the same quarter in 2002, a decline of $2.0 million.  For the full year of 2003, revenues increased 0.8% to $415.3 million from $412.0 million in the same period of the preceding year, an increase of $3.3 million.

 

Alliance’s earnings before interest, taxes, depreciation, and amortization, adjusted for non-cash stock-based compensation expenses, employment agreement costs, and severance and related costs (“Adjusted EBITDA”), decreased 7.0% to $40.9 million in the fourth quarter of 2003 from $44.0 million for the corresponding quarter of 2002, a decrease of $3.1 million.  For full year of 2003, Adjusted EBITDA before impairment charges decreased 6.5% to $170.3 million from $182.1 million in 2002, a decrease of $11.8 million.  For a more detailed discussion of Adjusted EBITDA and reconciliation to net income (loss), see the table entitled “EBITDA and Adjusted EBITDA” included in the tables following this release.

 

Paul S. Viviano, Chairman of the Board and Chief Executive Officer stated, “Alliance achieved its Adjusted EBITDA guidance for the fourth quarter and full year 2003.  Alliance continues to focus on stabilizing our core shared-service MRI business.  The positron emission tomography (“PET”) modality continues to grow at a very significant rate, with 2003 PET revenue increasing to $56 million, or 87% over last year.  We are also addressing a broader spectrum of needs for our customers by selectively pursuing free-standing imaging center opportunities, most in partnerships with hospitals and health systems.  During 2003, Alliance opened five free-standing MR imaging centers and operated a total of eight centers as of the end of the year.  The Company has opened one additional center since the beginning of 2004.”

 



 

Alliance Imaging, Inc.

News Release

March 2, 2004

 

Alliance incurred the following costs that were excluded from the calculation of Adjusted EBITDA.  Non-cash stock-based compensation expenses totaled $0.4 million in each of the fourth quarters of 2003 and 2002, and $1.7 million and $1.9 million in 2003 and 2002, respectively.  Employment agreement costs totaled $0.3 million and $2.4 million in the fourth quarter and full year 2003, respectively, and severance and related costs totaled $0.4 million and $2.2 million in the fourth quarter and full year of 2003, respectively.

 

Also excluded from the calculation of Adjusted EBITDA for the year ended December 31, 2003 were non-cash asset impairment charges totaling $73.2 million.  These charges, which were recorded in the third quarter of 2003, were related to the impairment of certain older MRI systems, goodwill and customer contract intangible assets, and the decline in value of an investment in a joint venture.

 

Earnings per share on a diluted basis (excluding non-cash stock-based compensation expenses, employment agreement costs, and severance and related costs) were $0.10 per share for the fourth quarter of 2003 compared to $0.18 per share (excluding non-cash stock-based compensation expenses) for the fourth quarter of 2002.

 

For full year 2003, earnings per share on a diluted basis (excluding non-cash stock-based compensation expenses, impairment charges, employment agreement costs, and severance and related costs) were $0.56 per share compared to $0.74 per share (excluding non-cash stock-based compensation expenses) for the full year of 2002.

 

Earnings per share on a diluted basis totaled $0.14 for the fourth quarter of 2003 compared to $0.17 per share for the fourth quarter of 2002.  The net loss per share was $(0.66) for the year ended December 31, 2003 compared to earnings per share on a diluted basis of $0.72 per share for the year ended December 31, 2002.

 

For a more detailed discussion and computation of earnings per share, see the table entitled “Earnings (Loss) Per Share” included in the tables following this release.

 

At December 31, 2003, the Company’s net debt to last twelve months Adjusted EBITDA was 3.3x.  Cash flow provided by operating activities was $32.5 million for the fourth quarter of 2003 compared to $41.1 million for the corresponding period of the preceding year.  For the years ended December 31, 2003 and 2002, cash flow from operating activities totaled $129.0 million and $139.0 million, respectively.  Capital expenditures were $20.6 million in the fourth quarter of 2003 compared to $19.8 million in the same quarter of 2002.  For the years ended December 31, 2003 and 2002, capital expenditures totaled $90.2 million and $70.1 million, respectively.

 

2



 

Alliance Imaging, Inc. is a leading national provider of diagnostic imaging services.  Alliance provides imaging services primarily to hospitals and other healthcare providers on a shared and full-time service basis, in addition to operating a growing number of free-standing imaging centers.  The Company had 472 diagnostic imaging systems, including 363 MRI systems, and 1,344 clients in 44 states at December 31, 2003.

 

Investors and all others are invited to listen to a conference call discussing fourth quarter and full year 2003 results.  The conference call is scheduled for March 3, 2004 at 1:00 p.m. Eastern Time.  The call will be broadcast live on the Internet and can be accessed by visiting the Company’s website at  www.allianceimaging.com.  Click on Audio Presentations in the Investor Relations section of the website to access the link. The conference call can also be accessed at (888) 689-9529 (United States) or (706) 645-0319 (International).  Interested parties should call at least ten minutes prior to the conference call to register.  A replay of the call can be accessed until April 2, 2004 by visiting the Company’s website or by calling (800) 642-1687 (United States) or (706) 645-9291 (International).  The conference call replay identification number is 5761622.

 

This press release contains forward-looking statements.  Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof.  These statements involve risks and uncertainties that could cause actual results to differ materially from those projected.  For a complete list of risks and uncertainties, please refer to the Risk Factor section of the Company’s Form 10-K for the year ended December 31, 2002 filed with the Securities and Exchange Commission.

 

# # #

 

3



 

ALLIANCE IMAGING, INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

(in thousands, except per share amounts)

 

 

 

Fourth Quarter Ended
December 31,

 

Year Ended
December 31,

 

 

 

2002

 

2003

 

2002

 

2003

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

103,556

 

$

101,555

 

$

412,033

 

$

415,283

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

Operating expenses, excluding depreciation

 

48,174

 

50,543

 

184,050

 

198,456

 

Selling, general and administrative expenses

 

11,367

 

10,085

 

45,930

 

46,567

 

Employment agreement costs

 

 

321

 

 

2,446

 

Severance and related costs

 

 

391

 

 

2,246

 

Non-cash stock-based compensation

 

418

 

418

 

1,900

 

1,672

 

Impairment charges

 

 

 

 

73,225

 

Depreciation expense

 

17,679

 

21,116

 

69,384

 

77,675

 

Amortization expense

 

805

 

868

 

2,502

 

2,897

 

Interest expense, net of interest income

 

11,591

 

10,515

 

47,705

 

43,589

 

Other (income) expense

 

(831

)

43

 

(872

)

(200

)

Total costs and expenses

 

89,203

 

94,300

 

350,599

 

448,573

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

14,353

 

7,255

 

61,434

 

(33,290

)

Income tax expense (benefit)

 

5,956

 

722

 

25,495

 

(1,680

)

Net income (loss)

 

$

8,397

 

$

6,533

 

$

35,939

 

$

(31,610

)

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per common share:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.18

 

$

0.14

 

$

0.76

 

$

(0.66

)

Diluted

 

$

0.17

 

$

0.14

 

$

0.72

 

$

(0.66

)

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares of common stock and common stock equivalents:

 

 

 

 

 

 

 

 

 

Basic

 

47,683

 

47,959

 

47,595

 

47,872

 

Diluted

 

49,345

 

48,304

 

49,793

 

47,872

 

 



 

ALLIANCE IMAGING, INC.
EBITDA AND ADJUSTED EBITDA
(in thousands)

 

 

EBITDA represents earnings before interest expense, net, other income, income taxes, depreciation and amortization expense.  Adjusted EBITDA represents EBITDA adjusted for employment agreement costs, severance and related costs, impairment charges, and non-cash stock-based compensation expenses.  EBITDA and Adjusted EBITDA are not presentations made in accordance with accounting principles generally accepted in the United States of America.  EBITDA and Adjusted EBITDA should not be considered in isolation or as substitutes for net income, cash flows from operating activities and other income or cash flow statement data prepared in accordance with generally accepted accounting principles or as measures of profitability or liquidity.  EBITDA and Adjusted EBITDA are included to provide additional information with respect to a measure that certain investment analysts use as a benchmark for measuring our operating performance, our ability to satisfy our debt service, capital expenditure and working capital requirements, and because certain covenants in our debt service instruments are based on similar measures.  While EBITDA and Adjusted EBITDA are used as measures of operations and the ability to meet debt service requirements, they are not necessarily comparable to other similarly titled captions of other companies due to differences in methods of calculation.  The calculations of EBITDA and Adjusted EBITDA are shown below:

 

 

 

Fourth Quarter Ended
December 31,

 

Year Ended
December 31,

 

 

 

2002

 

2003

 

2002

 

2003

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

8,397

 

$

6,533

 

$

35,939

 

$

(31,610

)

Depreciation expense

 

17,679

 

21,116

 

69,384

 

77,675

 

Amortization expense

 

805

 

868

 

2,502

 

2,897

 

Interest expense, net

 

11,591

 

10,515

 

47,705

 

43,589

 

Other (income) expense

 

(831

)

43

 

(872

)

(200

)

Income tax expense (benefit)

 

5,956

 

722

 

25,495

 

(1,680

)

EBITDA

 

43,597

 

39,797

 

180,153

 

90,671

 

Employment agreement costs

 

 

321

 

 

2,446

 

Severance and related costs

 

 

391

 

 

2,246

 

Impairment charges

 

 

 

 

73,225

 

Non-cash stock-based compensation

 

418

 

418

 

1,900

 

1,672

 

Adjusted EBITDA

 

$

44,015

 

$

40,927

 

$

182,053

 

$

170,260

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

103,556

 

$

101,555

 

$

412,033

 

$

415,283

 

 

 

 

 

 

 

 

 

 

 

EBITDA margin

 

42.1

%

39.2

%

43.7

%

21.8

%

Adjusted EBITDA margin

 

42.5

%

40.3

%

44.2

%

41.0

%

 



 

ALLIANCE IMAGING, INC.
EARNINGS (LOSS) PER SHARE
(in thousands, except per share amounts)

 

Earnings (loss) per share represents net income (loss) divided by the weighted average number of shares of common stock and, in the case of periods that the Company had net income, common stock equivalents outstanding during the quarter.  Earnings (loss) per share, excluding employment agreement costs, severance and related costs, impairment charges, and non-cash stock-based compensation expenses represent the add back of the above noted items, net of tax, divided by the weighted average number of shares of common stock and, in the case of periods that the Company had net income, common stock equivalents outstanding during the quarter.  Earnings (loss) per share, excluding employment agreement costs, severance and related costs, impairment charges, and non-cash stock-based compensation expenses are not a presentation made in accordance with accounting principles generally accepted in the United States of America.  Earnings (loss) per share, excluding employment agreement costs, severance and related costs, impairment charges, and non-cash stock-based compensation expenses should not be considered in isolation or as a substitute for earnings (loss) per share, net income, and other income statement data prepared in accordance with generally accepted accounting principles or as a measure of profitability.  Earnings (loss) per share, excluding employment agreement costs, severance and related costs, impairment charges, and non-cash stock-based compensation expenses is included to provide additional information with respect to a measure that certain investment analysts use as a benchmark for our operating performance and because certain covenants in our debt service instruments are based on similar measures.  While earnings (loss) per share, excluding employment agreement costs, severance and related costs, impairment charges, and non-cash stock-based compensation expenses is used as a measure of operations and the ability to meet debt service requirements, it is not necessarily comparable to other similarly titled captions of other companies due to differences in methods of calculation.  The calculations of earnings (loss) per share and earnings (loss) per share, excluding employment agreement costs, severance and related costs, impairment charges, and non-cash stock-based compensation expenses are shown below:

 

 

 

Fourth Quarter Ended
December 31,

 

Year Ended
December 31,

 

 

 

2002

 

2003

 

2002

 

2003

 

Net income (loss), as reported

 

$

8,397

 

$

6,533

 

$

35,939

 

$

(31,610

)

Less adjustment to net income (loss), as reported, to effective income tax rate of 41.5%

 

 

(2,289

)

 

(2,289

)

Add employment agreement costs

 

 

321

 

 

2,446

 

Less income tax effect of employment agreement costs

 

 

(133

)

 

(1,015

)

Add severance and related costs

 

 

391

 

 

2,246

 

Less income tax effect of severance and related costs

 

 

(162

)

 

(932

)

Add impairment charges

 

 

 

 

73,225

 

Less income tax effect of impairment charges

 

 

 

 

(15,964

)

Add non-cash stock-based compensation

 

418

 

418

 

1,900

 

1,672

 

Less income tax effect of non-cash stock based compensation

 

(173

)

(173

)

(789

)

(694

)

 

 

245

 

(1,627

)

1,111

 

58,695

 

Income excluding employment agreement costs, severance and related costs, impairment charges, non-cash stock-based compensation

 

$

8,642

 

$

4,906

 

$

37,050

 

$

27,085

 

Earnings (loss) per share - diluted

 

 

 

 

 

 

 

 

 

As reported

 

$

0.17

 

$

0.14

 

$

0.72

 

$

(0.66

)

Excluding employment agreement costs, severance and and related costs, impairment charges and non-cash related costs and non-cash stock-based compensation

 

$

0.18

 

$

0.10

 

$

0.74

 

$

0.56

 

Weighted average number of shares outstanding:

 

 

 

 

 

 

 

 

 

Diluted (in periods reported with a loss)

 

 

 

 

 

 

 

47,872

 

Diluted (in periods reported with income)

 

49,345

 

48,304

 

49,793

 

48,414

 

 



 

 

ALLIANCE IMAGING, INC.
SELECTED CONDENSED CONSOLIDATED BALANCE SHEET INFORMATION
(in thousands)

 

 

 

December 31,
2002

 

December 31,
2003

 

 

 

 

 

(Unaudited)

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

31,413

 

$

20,931

 

Accounts receivable, net

 

49,830

 

45,276

 

Total current assets

 

99,502

 

81,670

 

Equipment, net

 

358,607

 

352,631

 

Total assets

 

683,058

 

622,163

 

Total current liabilities

 

55,923

 

57,488

 

Long-term debt, including current maturities

 

608,862

 

581,247

 

Total stockholders’ deficit

 

(42,309

)

(70,798

)

 



 

ALLIANCE IMAGING, INC.
SELECTED STATISTICAL INFORMATION

 

 

 

Fourth Quarter Ended
December 31,

 

 

 

2002

 

2003

 

 

 

 

 

 

 

MRI scan-based

 

 

 

 

 

Average number of scan-based systems

 

308.0

 

301.2

 

Scans per system per day

 

9.55

 

9.36

 

Total number of MRI scans

 

211,900

 

199,800

 

Price per scan

 

$

370.6

 

$

357.8

 

 

 

 

 

 

 

Revenue breakdown (in millions)

 

 

 

 

 

Total scan-based MRI revenue

 

$

78.5

 

$

71.5

 

PET revenue

 

9.7

 

15.4

 

Non-scan based MRI and other modalities

 

15.4

 

14.7

 

Total revenues

 

$

103.6

 

$

101.6