  | News Release | << Back |  | View printer-friendly version | | America Service Group Announces Fourth Quarter and Year-End Results | | Company Provides Initial Guidance for Full-Year 2009 Results
BRENTWOOD, Tenn.--(BUSINESS WIRE)--Mar. 3, 2009--
America Service Group Inc. (NASDAQ:ASGR):
Fourth Quarter Highlights:
-
Net income of $1.2 million in the quarter, as compared with a net loss
of $685,000 in the prior year quarter
-
Increase in gross margin from continuing contracts to 8.2% of
healthcare revenues in the quarter, as compared with 4.1% in the prior
year quarter
-
Increase in Adjusted EBITDA to $3.8 million in the quarter, as
compared with $1.2 million in the prior year quarter
-
Cash and cash equivalents of $24.9 million at December 31, 2008
-
No debt outstanding at December 31, 2008
America Service Group Inc. (NASDAQ:ASGR) announced today results for the
fourth quarter and year ended December 31, 2008, and announced its
initial guidance for full-year 2009 results.
Commenting on today’s announcement, Richard Hallworth, president and
chief executive officer of America Service Group, said, “I am very
pleased with our financial performance, strong cash position and
debt-free balance sheet. We have never been in such a strong financial
and operational position as we are today. As governments manage in these
turbulent economic times, our financial stability and proven
cost-effective, high-quality management of the healthcare needs of the
corrections population give us a competitive edge.”
FAS 144 Impact on Income Statement
Presentation Format
As noted in its 2007 annual report on Form 10-K, the Company is
applying the discontinued operations provisions of Financial Accounting
Standards Board Statement of Financial Accounting Standards No. 144
(“FAS 144”) to all service contracts that expire subsequent to January
1, 2002. FAS 144 requires the Company to follow the income
statement presentation format described in FAS 144. The results
of operations of contracts that expire, less applicable income taxes,
are classified on the Company’s consolidated statements of operations
separately from continuing operations. The presentation
prescribed for discontinued operations requires the collapsing of
healthcare revenues and expenses, as well as other specifically
identifiable costs, into the income or loss from discontinued
operations, net of taxes. Items such as indirect selling, general
and administrative expenses or interest expense cannot be allocated to
expired contracts. The application of the FAS 144 accounting
presentation to expired contracts has no impact on net income, earnings
per share, total cash flows or stockholders’ equity.
As a result of the application of FAS 144, “healthcare revenues” and
“healthcare expenses” on the Company’s consolidated statements of
operations for any period presented will only include revenues and
expenses from continuing contracts. The Company will also discuss
“Total Revenues,” “Total Healthcare Expenses,” and “Total Gross Margin,”
which will include all of the Company’s revenues and healthcare expenses
for a period (i.e., healthcare revenues plus revenues from expired
service contracts, or healthcare expenses plus expenses from expired
contracts less share-based compensation expense). Total Gross
Margin is defined as Total Revenues less Total Healthcare Expenses. Total
Gross Margin excludes share-based compensation expense. Reconciliations
of healthcare revenues to Total Revenues, healthcare expenses to Total
Healthcare Expenses and gross margin to Total Gross Margin are found in
the attached schedules.
Results for Fourth Quarter and Year
Ended December 31, 2008
Healthcare revenues from continuing contracts for the fourth quarter of
2008 were $120.8 million, an increase of 4.9% over the prior year
quarter. Healthcare revenues from continuing contracts for the year
ended December 31, 2008, were $497.7 million, an increase of 7.3% over
the prior year period. Total Revenues, which includes revenues from
continuing and discontinued contracts, for the fourth quarter of 2008
were $121.2 million, a decrease of 5.2% from the prior year quarter.
Total Revenues for the year ended December 31, 2008, were $505.1
million, a decrease of 9.2% from the prior year period. The decrease in
Total Revenues for the fourth quarter and the year ended December 31,
2008, was primarily due to the expiration of the Company’s Alabama
Department of Corrections contract in the fourth quarter of 2007.
Healthcare expenses from continuing contracts for the fourth quarter of
2008 were $110.9 million, or 91.8% of healthcare revenues, as compared
with $110.5 million, or 95.9% of healthcare revenues, in the prior year
quarter. Healthcare expenses from continuing contracts for the year
ended December 31, 2008, were $456.4 million, or 91.7% of healthcare
revenues, as compared with $435.9 million, or 93.9% of healthcare
revenues, in the prior year period. The negative impact on healthcare
expenses from adverse reserve development related to professional
liability claims was $4.2 and $6.3 million in the fourth quarter and
year ended December 31, 2008, respectively, as compared with $2.6
million and $10.5 million in the prior year fourth quarter and year
ended December 31, 2007, respectively. The increased level of adverse
development related to professional liability claims in the fourth
quarter of 2008 was primarily due to additional expense recognized to
reserve for an adverse jury verdict against the Company in November 2008
of approximately $3.6 million related to care provided by the Company in
February 2004. The Company is vigorously challenging both the
appropriateness and amounts of the verdict awarded to the plaintiffs in
this matter and has filed an appeal seeking a reversal of the adverse
verdict and judgment as it believes there were several reversible errors
made by the trial court. In addition to the $3.6 million jury award, the
plaintiffs have filed post trial motions seeking the imposition of costs
and attorneys fees of approximately $2.4 million. The Company is
contesting plaintiffs’ request for costs and attorney’s fees in
post-trial motions, which to date, have not been ruled upon. Included in
healthcare expenses from continuing contracts is share-based
compensation expense of $12,000 and $38,000 for the fourth quarters of
2008 and 2007, respectively, and $71,000 and $267,000 for the year ended
December 31, 2008 and 2007, respectively. Total Healthcare Expenses,
which includes expenses from continuing and discontinued contracts but
excludes share-based compensation expense, for the fourth quarter of
2008 were $111.6 million, or 92.1% of Total Revenues, as compared with
$121.2 million, or 94.8% of Total Revenues, in the prior year quarter.
Total Healthcare Expenses for the year ended December 31, 2008, were
$464.0 million, or 91.9% of Total Revenues, as compared with $518.8
million, or 93.2% of Total Revenues, in the prior year period.
Gross margin from continuing contracts for the fourth quarter of 2008
was $9.9 million, or 8.2% of healthcare revenues, as compared with $4.7
million, or 4.1% of healthcare revenues, in the prior year quarter.
Gross margin from continuing contracts for the year ended December 31,
2008, was $41.3 million, or 8.3% of healthcare revenues, as compared
with $28.1 million, or 6.1% of healthcare revenues, in the prior year
period. Included in gross margin is the negative impact from adverse
development related to professional liability claims, as well as
share-based compensation expense, both discussed above. Total Gross
Margin, which includes continuing and discontinued contracts and
excludes share-based compensation expense, for the fourth quarter of
2008 was $9.6 million, or 7.9% of Total Revenues, as compared with $6.6
million, or 5.2% of Total Revenues, in the prior year quarter. Total
Gross Margin for the year ended December 31, 2008, was $41.1 million, or
8.1% of Total Revenues, as compared with $37.6 million, or 6.8% of Total
Revenues, in the prior year period.
Selling, general and administrative expenses for the fourth quarter of
2008 were $6.2 million, or 5.2% of healthcare revenues, as compared with
$5.9 million, or 5.2% of healthcare revenues, in the prior year quarter.
Selling, general and administrative expenses for the year ended December
31, 2008, were $27.0 million, or 5.4% of healthcare revenues, as
compared with $26.3 million, or 5.7% of healthcare revenues, in the
prior year period. Included in selling, general and administrative
expenses is share-based compensation expense of $455,000 and $539,000
for the fourth quarters of 2008 and 2007, respectively, and $2.0 million
and $2.9 million for the year ended December 31, 2008 and 2007,
respectively. Also included in selling, general and administrative
expenses is accrued bonus expense related to the Company’s 2008
incentive compensation plan of $1.6 million in the year ended December
31, 2008. There was no accrued bonus expense in selling, general and
administrative expenses in the prior year periods related to the
Company’s 2007 incentive compensation plan. Selling, general and
administrative expenses, excluding share-based compensation expense, as
a percentage of Total Revenues for the fourth quarter of 2008, were
4.8%, as compared with 4.2% in the prior year quarter. Selling, general
and administrative expenses, excluding share-based compensation expense,
as a percentage of Total Revenues for the year ended December 31, 2008,
were 5.0%, as compared with 4.2% in the prior year period.
Expenses related to the Company’s Audit Committee investigation into
certain matters at Secure Pharmacy Plus, LLC (SPP), the findings of
which were reported in March 2006, for the quarters ended December 31,
2008 and 2007, were $69,000 and $61,000, respectively, and for the year
ended December 31, 2008 and 2007, were $226,000 and $108,000,
respectively.
Corporate restructuring expenses related to transitional changes
involving management previously disclosed by the Company on September
15, 2008, were $2.3 million for the year ended December 31, 2008. During
the fourth quarter and year ended December 31, 2007, the Company
incurred $107,000 and $440,000, respectively, of corporate restructuring
expenses related to the elimination of certain administrative and
operational positions as part of a company-wide cost reduction process.
Adjusted EBITDA for the fourth quarter of 2008 was $3.8 million, as
compared with $1.2 million in the prior year quarter. Adjusted EBITDA
for the year ended December 31, 2008, was $16.0 million, as compared
with $14.2 million in the prior year period. As reflected in the
attached schedule, the Company defines Adjusted EBITDA as earnings
before interest expense, income taxes, depreciation, amortization, Audit
Committee investigation expenses, corporate restructuring expenses and
share-based compensation expense. The Company includes in Adjusted
EBITDA the results of discontinued operations under the same definition.
Depreciation and amortization expense for the fourth quarter of 2008 was
$1.0 million, as compared with $926,000 in the prior year quarter.
Depreciation and amortization expense for the years ended December 31,
2008 and 2007, was $3.8 million in each period.
Income from operations for the fourth quarter of 2008 was $2.6 million,
as compared with a loss from operations of $2.4 million in the prior
year quarter. Income from operations for the year ended December 31,
2008, was $8.0 million, as compared with a loss from operations of $2.5
million in the prior year period.
Net interest expense for the fourth quarter of 2008 was $97,000, as
compared with $458,000 in the prior year quarter. Net interest expense
for the year ended December 31, 2008, was $722,000, as compared with
$1.6 million in the prior year period.
Income from continuing operations before income taxes for the fourth
quarter of 2008 was $2.5 million, as compared with a loss from
continuing operations before income taxes of $2.8 million in the prior
year quarter. Income from continuing operations before income taxes for
the year ended December 31, 2008, was $7.3 million, as compared with a
loss from continuing operations before income taxes of $4.1 million in
the prior year period.
The income tax provision for the fourth quarter of 2008 was $1.2
million, as compared with an income tax benefit of $1.0 million in the
prior year quarter. The income tax provision for the year ended December
31, 2008, was $3.2 million, as compared with an income tax benefit of
$1.5 million in the prior year period.
Income from continuing operations after taxes for the fourth quarter of
2008 was $1.3 million, as compared with a loss from continuing
operations after taxes of $1.8 million in the prior year quarter. Income
from continuing operations after taxes for the year ended December 31,
2008, was $4.0 million, as compared with a loss from continuing
operations after taxes of $2.6 million in the prior year period.
The loss from discontinued operations, net of taxes, for the fourth
quarter of 2008 was $177,000, as compared with income from discontinued
operations, net of taxes, of $1.1 million in the prior year quarter. The
loss from discontinued operations, net of taxes, for the year ended
December 31, 2008, was $206,000, as compared with income from
discontinued operations, net of taxes, of $5.4 million in the prior year
period.
Net income for the fourth quarter of 2008 was $1.2 million, or $0.13 per
basic and diluted common share, as compared with a net loss of $685,000,
or $0.07 per basic and diluted common share, in the prior year quarter.
Net income for the year ended December 31, 2008, was $3.8 million, or
$0.42 per basic and diluted common share, as compared with $2.8 million,
or $0.30 per basic and diluted common share, in the prior year period.
Cash and cash equivalents were $24.9 million at December 31, 2008, as
compared with $22.5 million at September 30, 2008, and $9.0 million at
December 31, 2007. Total debt outstanding was reduced to zero at
December 31, 2008, from $7.5 million as of September 30, 2008 and
December 31, 2007. Days sales outstanding in accounts receivable were 31
days at December 31, 2008, as compared with 37 days at September 30,
2008, and 45 days at December 31, 2007. Net cash provided by operating
activities for the fourth quarter of 2008 was $11.8 million, as compared
with $9.1 million in the prior year quarter. Net cash provided by
operating activities for the year ended December 31, 2008, was $28.8
million, as compared with $9.5 million in the prior year period.
Initial 2009 Guidance
The Company’s initial guidance for estimated full-year 2009 results and
a comparison with actual full-year 2008 results are summarized below:
|
|
|
|
|
|
|
|
|
|
|
Initial Guidance
|
|
Actual
|
|
|
|
|
For Full-Year
|
|
Full-Year
|
|
|
|
|
2009 Results
|
|
2008 Results
|
|
|
Total Revenues (1)
|
|
$600.0 – $610.0 million
|
|
$505.1 million
|
|
|
Healthcare expenses (2)
|
|
$555.1 – $565.1 million
|
|
$464.0 million
|
|
|
Gross margin (2)
|
|
$44.9 million
|
|
$41.1 million
|
|
|
Selling, general and administrative expenses (3)
|
|
$28.5 million
|
|
$27.0 million
|
|
|
Audit Committee investigation and related expenses
|
|
-
|
|
$0.2 million
|
|
|
Corporate restructuring expenses
|
|
-
|
|
$2.3 million
|
|
|
Depreciation, amortization and interest expense (1)
|
|
$2.9 million
|
|
$4.6 million
|
|
|
Pre-tax income (1)(2)(3)
|
|
$13.5 million
|
|
$6.9 million
|
|
|
Income tax provision (1)
|
|
$5.7 million
|
|
$3.1 million
|
|
|
Net income – GAAP
|
|
$7.8 million
|
|
$3.8 million
|
|
|
Weighted average common shares outstanding – diluted (4)
|
|
8.6 million
|
|
9.2 million
|
|
|
Net income per common share – diluted – GAAP
|
|
$0.91
|
|
$0.42
|
|
|
|
|
|
|
|
|
(1)
|
From continuing and discontinued contracts.
|
|
(2)
|
From continuing and discontinued contracts, including share-based
compensation expense allocated to healthcare expenses of $0.1
million estimated for 2009 and $0.1 million actual for 2008.
|
|
(3)
|
Including share-based compensation expense allocated to selling,
general and administrative expenses of $1.5 million estimated for
2009 and $2.0 million actual for 2008.
|
|
(4)
|
Assumes completion of the Company’s stock repurchase program
during 2009.
|
|
|
|
|
|
|
|
Consistent with past practice, the Company’s guidance for full-year 2009
results does not consider the impact of any contracts with potential new
customers that have not yet been signed. The Company’s new contract with
the Michigan Department of Corrections, which is expected to commence
April 1, 2009, is included in the guidance for full-year 2009 results.
Contracts currently in operation are included in the guidance for
full-year 2009 results through the end of the year, unless the Company
has previously been notified otherwise by the client.
Stock Repurchase Program
On March 4, 2008, the Company announced that its Board of Directors had
approved a stock repurchase program to repurchase up to $15 million of
the Company’s common stock through the end of 2009. This program is
intended to be implemented through purchases made from time to time in
either the open market or through private transactions, in accordance
with Securities and Exchange Commission requirements. Under the stock
repurchase program, no shares will be purchased directly from officers
or directors of the Company.
The Company repurchased and retired 100,000 shares of its common stock
under the stock repurchase program during the fourth quarter of 2008 for
approximately $853,000. For the year ended December 31, 2008, the
Company repurchased and retired 246,900 shares of its common stock under
the repurchase program for approximately $2.4 million. The timing,
prices and sizes of purchases will depend upon prevailing stock prices,
general economic and market conditions and other considerations. Funds
for the repurchase of shares are expected to come primarily from cash
provided by operating activities and also from funds on hand, including
amounts available under the Company’s credit facility.
The repurchase program does not obligate the Company to acquire any
particular amount of common stock, and the repurchase program may be
suspended at any time at the Company’s discretion.
As of March 2, 2009, the Company had approximately 9.3 million shares
outstanding.
Conference Call
A listen-only simulcast and replay of America Service Group’s fourth
quarter 2008 results conference call will be available online at www.asgr.com
or www.earnings.com
on March 4, 2009, beginning at 11:00 a.m. Eastern time. In addition, a
copy of the press release containing the related financial information
and other information concerning the Company can be found on the
Company’s website.
America Service Group Inc., based in Brentwood, Tennessee, is a leading
provider of correctional healthcare services in the United States.
America Service Group Inc., through its subsidiaries, provides a wide
range of healthcare programs to government agencies for the medical care
of inmates. More information about America Service Group can be found on
the Company’s website at www.asgr.com.
This release contains certain financial information not derived in
accordance with United States generally accepted accounting principles
(“GAAP”). The Company believes this information is useful to
investors and other interested parties. Such information should
not be considered as a substitute for any measures derived in accordance
with GAAP and may not be comparable to other similarly titled measures
of other companies. A discussion of the Company’s definition of
such information and reconciliation to the most comparable GAAP measure
is included below.
The most directly comparable GAAP measures for the guidance provided
by the Company are: healthcare revenues; healthcare expenses;
gross margin; income from continuing operations before income taxes;
income tax provision; depreciation and amortization; and interest, each
of which will only include results from continuing contracts. Because
it is not possible to reliably forecast discontinued operations,
reconciliation of the Company’s guidance to the most directly comparable
GAAP measure cannot be estimated on a forward-looking basis.
Cautionary Statement
This press release contains “forward-looking” statements made
pursuant to the safe harbor provisions of the Private Securities
Litigation Reform Act of 1995. Statements in this release that
are not historical facts, including statements about the Company’s or
management’s beliefs and expectations, including 2009 guidance,
constitute forward-looking statements and may be indicated by words or
phrases such as “anticipate,” “estimate,” “plans,” “expects,”
“projects,” “should,” “will,” “believes” or “intends” and similar words
and phrases. Forward-looking statements involve inherent risks
and uncertainties. A number of important factors could cause
actual results to differ materially from those contained in any
forward-looking statement. Such factors include, but are not
limited to, the following:
-
the Company’s ability to retain existing client contracts and
obtain new contracts at acceptable pricing levels;
-
whether or not government agencies continue to privatize
correctional healthcare services;
-
risks arising from governmental budgetary pressures and funding;
-
the possible effect of adverse publicity on the Company’s business;
-
increased competition for new contracts and renewals of existing
contracts;
-
risks arising from the possibility that the Company may be unable
to collect accounts receivable or that accounts receivable collection
may be delayed;
-
the Company’s ability to limit its exposure for catastrophic
illnesses, injuries and medical malpractice claims in excess of
amounts covered under contracts or insurance coverage;
-
the Company’s ability to maintain and continually develop
information technology and clinical systems;
-
the outcome or adverse development of pending litigation, including
professional liability litigation;
-
the Company’s determination whether to repurchase shares under its
stock repurchase program;
-
the Company’s dependence on key management and clinical personnel;
-
risks arising from potential weaknesses or deficiencies in the
Company’s internal control over financial reporting;
-
risks associated with the possibility that the Company may be
unable to satisfy covenants under its credit facility;
-
the risk that government or municipal entities (including the
Company’s government and municipal customers) may bring enforcement
actions against, seek additional refunds from, or impose penalties on,
the Company or its subsidiaries as a result of the matters
investigated by the Audit Committee in prior years or the previous
restatement of the Company’s financial results; and
-
the risks arising from shareholder litigation.
A discussion of important factors and assumptions regarding certain
statements and risks involved in an investment in the Company is
contained in the Company’s Annual Report on Form 10-K and other filings
it makes with the Securities and Exchange Commission. These
forward-looking statements are made as of the date of this release. The
Company assumes no obligations to update or revise them or provide
reasons why actual results may differ.
|
|
|
|
|
AMERICA SERVICE GROUP INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited, in thousands, except per share data)
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Dec. 31,
2008
|
|
% of
Revenue
|
|
Dec. 31,
2007
|
|
% of
Revenue
|
|
Healthcare revenues
|
|
$
|
120,848
|
|
|
100.0
|
|
|
$
|
115,197
|
|
|
100.0
|
|
|
Healthcare expenses
|
|
|
110,936
|
|
|
91.8
|
|
|
|
110,510
|
|
|
95.9
|
|
|
Gross margin
|
|
|
9,912
|
|
|
8.2
|
|
|
|
4,687
|
|
|
4.1
|
|
|
Selling, general and administrative expenses
|
|
|
6,248
|
|
|
5.2
|
|
|
|
5,943
|
|
|
5.2
|
|
|
Audit Committee investigation and related expenses
|
|
|
69
|
|
|
0.1
|
|
|
|
61
|
|
|
-
|
|
|
Corporate restructuring expenses
|
|
|
-
|
|
|
-
|
|
|
|
107
|
|
|
0.1
|
|
|
Depreciation and amortization
|
|
|
1,004
|
|
|
0.8
|
|
|
|
926
|
|
|
0.8
|
|
|
Income (loss) from operations
|
|
|
2,591
|
|
|
2.1
|
|
|
|
(2,350
|
)
|
|
(2.0
|
)
|
|
Interest, net
|
|
|
97
|
|
|
-
|
|
|
|
458
|
|
|
0.4
|
|
|
Income (loss) from continuing operations before income tax provision
(benefit)
|
|
|
2,494
|
|
|
2.1
|
|
|
|
(2,808
|
)
|
|
(2.4
|
)
|
|
Income tax provision (benefit)
|
|
|
1,164
|
|
|
1.0
|
|
|
|
(1,012
|
)
|
|
(0.8
|
)
|
|
Income (loss) from continuing operations
|
|
|
1,330
|
|
|
1.1
|
|
|
|
(1,796
|
)
|
|
(1.6
|
)
|
|
Income (loss) from discontinued operations, net of taxes
|
|
|
(177
|
)
|
|
(0.1
|
)
|
|
|
1,111
|
|
|
1.0
|
|
|
Net income (loss)
|
|
$
|
1,153
|
|
|
1.0
|
|
|
$
|
(685
|
)
|
|
(0.6
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) per common share – basic:
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations
|
|
$
|
0.15
|
|
|
|
|
$
|
(0.20
|
)
|
|
|
|
Income (loss) from discontinued operations, net of taxes
|
|
|
(0.02
|
)
|
|
|
|
|
0.13
|
|
|
|
|
Net income (loss)
|
|
$
|
0.13
|
|
|
|
|
$
|
(0.07
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) per common share – diluted:
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations
|
|
$
|
0.15
|
|
|
|
|
$
|
(0.20
|
)
|
|
|
|
Income (loss) from discontinued operations, net of taxes
|
|
|
(0.02
|
)
|
|
|
|
|
0.13
|
|
|
|
|
Net income (loss)
|
|
$
|
0.13
|
|
|
|
|
$
|
(0.07
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
9,071
|
|
|
|
|
|
9,175
|
|
|
|
|
Diluted
|
|
|
9,100
|
|
|
|
|
|
9,175
|
|
|
|
|
|
|
|
|
AMERICA SERVICE GROUP INC.
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited, in thousands, except per share data)
|
|
|
|
|
|
|
|
Year Ended
|
|
|
|
Dec. 31,
2008
|
|
% of
Revenue
|
|
Dec. 31,
2007
|
|
% of
Revenue
|
|
Healthcare revenues
|
|
$
|
497,744
|
|
|
100.0
|
|
$
|
463,998
|
|
|
100.0
|
|
|
Healthcare expenses
|
|
|
456,419
|
|
|
91.7
|
|
|
435,907
|
|
|
93.9
|
|
|
Gross margin
|
|
|
41,325
|
|
|
8.3
|
|
|
28,091
|
|
|
6.1
|
|
|
Selling, general and administrative expenses
|
|
|
27,045
|
|
|
5.4
|
|
|
26,271
|
|
|
5.7
|
|
|
Corporate restructuring expenses
|
|
|
2,255
|
|
|
0.5
|
|
|
440
|
|
|
0.1
|
|
|
Audit Committee investigation and related expenses
|
|
|
226
|
|
|
-
|
|
|
108
|
|
|
-
|
|
|
Depreciation and amortization
|
|
|
3,822
|
|
|
0.8
|
|
|
3,788
|
|
|
0.8
|
|
|
Income (loss) from operations
|
|
|
7,977
|
|
|
1.6
|
|
|
(2,516
|
)
|
|
(0.5
|
)
|
|
Interest, net
|
|
|
722
|
|
|
0.1
|
|
|
1,587
|
|
|
0.4
|
|
|
Income (loss) from continuing operations before income tax provision
(benefit)
|
|
|
7,255
|
|
|
1.5
|
|
|
(4,103
|
)
|
|
(0.9
|
)
|
|
Income tax provision (benefit)
|
|
|
3,215
|
|
|
0.7
|
|
|
(1,479
|
)
|
|
(0.3
|
)
|
|
Income (loss) from continuing operations
|
|
|
4,040
|
|
|
0.8
|
|
|
(2,624
|
)
|
|
(0.6
|
)
|
|
Income (loss) from discontinued operations, net of taxes
|
|
|
(206
|
)
|
|
-
|
|
|
5,439
|
|
|
1.2
|
|
|
Net income
|
|
$
|
3,834
|
|
|
0.8
|
|
$
|
2,815
|
|
|
0.6
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) per common share – basic:
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations
|
|
$
|
0.44
|
|
|
|
|
$
|
(0.28
|
)
|
|
|
|
Income (loss) from discontinued operations, net of taxes
|
|
|
(0.02
|
)
|
|
|
|
|
0.58
|
|
|
|
|
Net income
|
|
$
|
0.42
|
|
|
|
|
$
|
0.30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) per common share – diluted:
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations
|
|
$
|
0.44
|
|
|
|
|
$
|
(0.28
|
)
|
|
|
|
Income (loss) from discontinued operations, net of taxes
|
|
|
(0.02
|
)
|
|
|
|
|
0.58
|
|
|
|
|
Net income
|
|
$
|
0.42
|
|
|
|
|
$
|
0.30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
9,144
|
|
|
|
|
|
9,395
|
|
|
|
|
Diluted
|
|
|
9,161
|
|
|
|
|
|
9,395
|
|
|
|
|
|
|
|
|
|
|
AMERICA SERVICE GROUP INC.
CONSOLIDATED BALANCE SHEETS
(Unaudited, in thousands)
|
|
|
|
|
|
|
|
|
|
Dec. 31,
2008
|
|
Dec. 31,
2007
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
24,855
|
|
$
|
8,969
|
|
Accounts receivable: healthcare and other, less allowances
|
|
|
41,007
|
|
|
62,663
|
|
Inventories
|
|
|
2,933
|
|
|
2,999
|
|
Prepaid expenses and other current assets
|
|
|
12,987
|
|
|
10,727
|
|
Current deferred tax assets
|
|
|
5,333
|
|
|
5,442
|
|
Total current assets
|
|
|
87,115
|
|
|
90,800
|
|
Property and equipment, net
|
|
|
6,442
|
|
|
5,055
|
|
Goodwill, net
|
|
|
40,772
|
|
|
40,772
|
|
Contracts, net
|
|
|
2,217
|
|
|
3,911
|
|
Other intangibles, net
|
|
|
154
|
|
|
384
|
|
Other assets
|
|
|
5,183
|
|
|
9,182
|
|
Noncurrent deferred taxes
|
|
|
-
|
|
|
816
|
|
Total assets
|
|
$
|
141,883
|
|
$
|
150,920
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable
|
|
$
|
19,570
|
|
$
|
20,264
|
|
Accrued medical claims liability
|
|
|
14,743
|
|
|
22,184
|
|
Accrued expenses
|
|
|
36,466
|
|
|
33,860
|
|
Deferred revenue
|
|
|
8,052
|
|
|
11,996
|
|
Revolving credit facility classified as current
|
|
|
-
|
|
|
7,500
|
|
Total current liabilities
|
|
|
78,831
|
|
|
95,804
|
|
Noncurrent portion of accrued expenses
|
|
|
17,146
|
|
|
15,466
|
|
Noncurrent deferred tax liabilities
|
|
|
1,860
|
|
|
-
|
|
Total liabilities
|
|
|
97,837
|
|
|
111,270
|
|
Stockholders’ equity:
|
|
|
|
|
|
Common stock
|
|
|
93
|
|
|
93
|
|
Additional paid-in capital
|
|
|
38,047
|
|
|
37,485
|
|
Retained earnings
|
|
|
5,906
|
|
|
2,072
|
|
Total stockholders’ equity
|
|
|
44,046
|
|
|
39,650
|
|
Total liabilities and stockholders’ equity
|
|
$
|
141,883
|
|
$
|
150,920
|
|
|
|
|
|
AMERICA SERVICE GROUP INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited, in thousands)
|
|
|
|
|
|
|
|
Year Ended Dec. 31,
|
|
|
|
2008
|
|
2007
|
|
Cash Flows from Operating Activities
|
|
|
|
|
|
Net income
|
|
$
|
3,834
|
|
|
$
|
2,815
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
|
3,841
|
|
|
|
3,875
|
|
|
Loss on retirement of fixed assets
|
|
|
81
|
|
|
|
58
|
|
|
Finance cost amortization
|
|
|
40
|
|
|
|
116
|
|
|
Deferred income taxes
|
|
|
2,640
|
|
|
|
2,058
|
|
|
Share-based compensation expense
|
|
|
2,813
|
|
|
|
3,158
|
|
|
Excess tax benefits from share-based compensation expense
|
|
|
(51
|
)
|
|
|
-
|
|
|
Changes in operating assets and liabilities, net of effect of sale
of SPP assets:
|
|
|
|
|
|
Accounts receivable, net
|
|
|
21,656
|
|
|
|
15,687
|
|
|
Inventories
|
|
|
66
|
|
|
|
2,180
|
|
|
Prepaid expenses and other current assets
|
|
|
(2,260
|
)
|
|
|
2,088
|
|
|
Other assets
|
|
|
3,958
|
|
|
|
785
|
|
|
Accounts payable
|
|
|
(694
|
)
|
|
|
(6,545
|
)
|
|
Accrued medical claims liability
|
|
|
(7,441
|
)
|
|
|
(8,821
|
)
|
|
Accrued expenses
|
|
|
4,286
|
|
|
|
(8,202
|
)
|
|
Deferred revenue
|
|
|
(3,944
|
)
|
|
|
256
|
|
|
Net cash provided by operating activities
|
|
|
28,825
|
|
|
|
9,508
|
|
|
|
|
|
|
|
|
Cash Flows from Investing Activities
|
|
|
|
|
|
Capital expenditures
|
|
|
(3,384
|
)
|
|
|
(2,309
|
)
|
|
Proceeds from sale of SPP assets
|
|
|
-
|
|
|
|
3,811
|
|
|
Net cash provided by (used in) investing activities
|
|
|
(3,384
|
)
|
|
|
1,502
|
|
|
|
|
|
|
|
|
Cash Flows from Financing Activities
|
|
|
|
|
|
Net borrowings on line of credit
|
|
|
(7,500
|
)
|
|
|
(2,500
|
)
|
|
Share repurchases
|
|
|
(2,374
|
)
|
|
|
(13,654
|
)
|
|
Excess tax benefits from share-based compensation expense
|
|
|
51
|
|
|
|
-
|
|
|
Issuance of common stock
|
|
|
235
|
|
|
|
377
|
|
|
Exercise of stock options
|
|
|
33
|
|
|
|
-
|
|
|
Net cash used in financing activities
|
|
|
(9,555
|
)
|
|
|
(15,777
|
)
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
15,886
|
|
|
|
(4,767
|
)
|
|
Cash and cash equivalents at beginning of period
|
|
|
8,969
|
|
|
|
13,736
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
24,855
|
|
|
$
|
8,969
|
|
|
|
|
|
|
AMERICA SERVICE GROUP INC.
SCHEDULES OF INCOME (LOSS) FROM DISCONTINUED OPERATIONS, NET OF
TAXES
(Unaudited, in thousands)
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Dec. 31,
2008
|
|
Dec. 31,
2007
|
|
Healthcare revenues
|
|
$
|
349
|
|
|
$
|
12,586
|
|
Healthcare expenses
|
|
|
646
|
|
|
|
10,693
|
|
Gross margin
|
|
|
(297
|
)
|
|
|
1,893
|
|
Depreciation and amortization
|
|
|
3
|
|
|
|
17
|
|
Income (loss) from discontinued operations before income taxes
|
|
|
(300
|
)
|
|
|
1,876
|
|
Income tax provision (benefit)
|
|
|
(123
|
)
|
|
|
765
|
|
Income (loss) from discontinued operations, net of taxes
|
|
$
|
(177
|
)
|
|
$
|
1,111
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
|
|
Dec. 31,
2008
|
|
Dec. 31,
2007
|
|
Healthcare revenues
|
|
$
|
7,345
|
|
|
$
|
92,407
|
|
Healthcare expenses
|
|
|
7,674
|
|
|
|
83,139
|
|
Gross margin
|
|
|
(329
|
)
|
|
|
9,268
|
|
Depreciation and amortization
|
|
|
19
|
|
|
|
87
|
|
Income (loss) from discontinued operations before income taxes
|
|
|
(348
|
)
|
|
|
9,181
|
|
Income tax provision (benefit)
|
|
|
(142
|
)
|
|
|
3,742
|
|
Income (loss) from discontinued operations, net of taxes
|
|
$
|
(206
|
)
|
|
$
|
5,439
|
|
|
|
|
|
|
|
|
|
AMERICA SERVICE GROUP INC.
DISCUSSION AND RECONCILIATIONS OF NON-GAAP MEASURES
(Unaudited, in thousands)
This release contains certain financial information not derived in
accordance with United States generally accepted accounting principles
(“GAAP”). The Company believes this information is useful to investors
and other interested parties. Such information should not be considered
as a substitute for any measures derived in accordance with GAAP and may
not be comparable to other similarly titled measures of other companies.
A discussion of the Company’s definition of such information and
reconciliations to the most comparable GAAP measures (net income,
healthcare revenues, healthcare expenses and gross margin) are included
below.
ADJUSTED EBITDA
The Company defines Adjusted EBITDA as earnings before interest expense,
income taxes, depreciation, amortization, Audit Committee investigation
expenses, corporate restructuring expenses and share-based compensation
expense. The Company includes in Adjusted EBITDA the results of
discontinued operations under the same definition.
The Company believes that Adjusted EBITDA is an important operating
measure that supplements discussions and analysis of the Company’s
results of operations. The Company believes that it is useful to
investors to provide disclosures of its results of operations on the
same basis as that used by management, credit providers and analysts.
The Company’s management, credit providers and analysts rely upon
Adjusted EBITDA as a key measure to review and assess operating
performance. Adjusted EBITDA is utilized by management, credit providers
and analysts to compare the Company’s current operating results with the
corresponding periods in the previous year and to compare the Company’s
operating results with other companies in the healthcare industry.
Adjusted EBITDA is not a measure of financial performance under United
States generally accepted accounting principles and should not be
considered an alternative to net income as a measure of operating
performance or to cash flows from operating, investing and financing
activities as a measure of liquidity. Because Adjusted EBITDA is not a
measurement determined in accordance with generally accepted accounting
principles and is susceptible to varying calculations, Adjusted EBITDA,
as presented, may not be comparable to other similarly titled measures
presented by other companies.
|
|
|
|
|
RECONCILIATIONS OF NET INCOME (LOSS) TO ADJUSTED EBITDA
|
|
|
|
|
|
|
|
Three Months Ended Dec. 31,
|
|
|
|
2008
|
|
2007
|
|
Net income (loss)
|
|
$
|
1,153
|
|
|
$
|
(685
|
)
|
|
Depreciation and taxes included in income (loss) from discontinued
operations, net of taxes
|
|
|
(120
|
)
|
|
|
782
|
|
|
Income tax provision (benefit)
|
|
|
1,164
|
|
|
|
(1,012
|
)
|
|
Interest, net
|
|
|
97
|
|
|
|
458
|
|
|
Depreciation and amortization
|
|
|
1,004
|
|
|
|
926
|
|
|
Audit Committee investigation and related expenses
|
|
|
69
|
|
|
|
61
|
|
|
Corporate restructuring expenses
|
|
|
-
|
|
|
|
107
|
|
|
Share-based compensation expense included in healthcare expenses
|
|
|
12
|
|
|
|
38
|
|
|
Share-based compensation expense included in selling, general and
administrative expenses
|
|
|
455
|
|
|
|
539
|
|
|
Adjusted EBITDA
|
|
$
|
3,834
|
|
|
$
|
1,214
|
|
|
|
|
|
|
|
|
|
|
Year Ended Dec. 31,
|
|
|
|
2008
|
|
2007
|
|
Net income
|
|
$
|
3,834
|
|
|
$
|
2,815
|
|
|
Depreciation and taxes included in income (loss) from discontinued
operations, net of taxes
|
|
|
(123
|
)
|
|
|
3,829
|
|
|
Income tax provision (benefit)
|
|
|
3,215
|
|
|
|
(1,479
|
)
|
|
Interest, net
|
|
|
722
|
|
|
|
1,587
|
|
|
Depreciation and amortization
|
|
|
3,822
|
|
|
|
3,788
|
|
|
Audit Committee investigation and related expenses
|
|
|
226
|
|
|
|
108
|
|
|
Corporate restructuring expenses
|
|
|
2,255
|
|
|
|
440
|
|
|
Share-based compensation expense included in healthcare expenses
|
|
|
71
|
|
|
|
267
|
|
|
Share-based compensation expense included in selling, general and
administrative expenses
|
|
|
2,027
|
|
|
|
2,891
|
|
|
Adjusted EBITDA
|
|
$
|
16,049
|
|
|
$
|
14,246
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL REVENUES, TOTAL HEALTHCARE EXPENSES AND TOTAL GROSS MARGIN
The Company defines Total Revenues as healthcare revenues plus revenues
from expired service contracts classified as discontinued operations.
The Company defines Total Healthcare Expenses as healthcare expenses
plus expenses from expired contracts classified as discontinued
operations, less share-based compensation expense. The Company defines
Total Gross Margin as Total Revenues less Total Healthcare Expenses.
The Company believes that Total Revenues, Total Healthcare Expenses and
Total Gross Margin are useful measurements when comparing the Company’s
performance for such items as selling, general and administrative
expenses, interest expense or tax expense as a percentage of revenue
between periods. As a result of the application of FAS 144, “healthcare
revenues,” “healthcare expenses,” and “gross margin” on the Company’s
consolidated statements of operations for any period presented will only
include revenues and expenses from continuing contracts.
|
|
|
|
|
RECONCILIATIONS OF HEALTHCARE REVENUES TO TOTAL REVENUES
|
|
|
|
|
|
|
|
Three Months Ended Dec. 31,
|
|
|
|
2008
|
|
2007
|
|
Healthcare revenues
|
|
$
|
120,848
|
|
$
|
115,197
|
|
Healthcare revenues included in income (loss) from discontinued
operations, net of taxes
|
|
|
349
|
|
|
12,586
|
|
Total Revenues
|
|
$
|
121,197
|
|
$
|
127,783
|
|
|
|
|
|
|
|
|
|
Year Ended Dec. 31,
|
|
|
|
2008
|
|
2007
|
|
Healthcare revenues
|
|
$
|
497,744
|
|
$
|
463,998
|
|
Healthcare revenues included in income (loss) from discontinued
operations, net of taxes
|
|
|
7,345
|
|
|
92,407
|
|
Total Revenues
|
|
$
|
505,089
|
|
$
|
556,405
|
|
|
|
|
|
RECONCILIATIONS OF HEALTHCARE EXPENSES TO TOTAL HEALTHCARE
EXPENSES
|
|
|
|
|
|
|
|
Three Months Ended Dec. 31,
|
|
|
|
2008
|
|
2007
|
|
Healthcare expenses
|
|
$
|
110,936
|
|
|
$
|
110,510
|
|
|
Healthcare expenses included in income (loss) from discontinued
operations, net of taxes
|
|
|
646
|
|
|
|
10,693
|
|
|
Share-based compensation expense included in healthcare expenses
|
|
|
(12
|
)
|
|
|
(38
|
)
|
|
Total Healthcare Expenses
|
|
$
|
111,570
|
|
|
$
|
121,165
|
|
|
|
|
|
|
|
|
|
|
Year Ended Dec. 31,
|
|
|
|
2008
|
|
2007
|
|
Healthcare expenses
|
|
$
|
456,419
|
|
|
$
|
435,907
|
|
|
Healthcare expenses included in income (loss) from discontinued
operations, net of taxes
|
|
|
7,674
|
|
|
|
83,139
|
|
|
Share-based compensation expense included in healthcare expenses
|
|
|
(71
|
)
|
|
|
(267
|
)
|
|
Total Healthcare Expenses
|
|
$
|
464,022
|
|
|
$
|
518,779
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATIONS OF GROSS MARGIN TO TOTAL GROSS MARGIN
|
|
|
|
|
|
|
|
Three Months Ended Dec. 31,
|
|
|
|
2008
|
|
2007
|
|
Gross margin
|
|
$
|
9,912
|
|
|
$
|
4,687
|
|
|
Gross margin included in income (loss) from discontinued
operations, net of taxes
|
|
|
(297
|
)
|
|
|
1,893
|
|
|
Share-based compensation expense included in gross margin
|
|
|
12
|
|
|
|
38
|
|
|
Total Gross Margin
|
|
$
|
9,627
|
|
|
$
|
6,618
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended Dec. 31,
|
|
|
|
2008
|
|
2007
|
|
Gross margin
|
|
$
|
41,325
|
|
|
$
|
28,091
|
|
|
Gross margin included in income (loss) from discontinued
operations, net of taxes
|
|
|
(329
|
)
|
|
|
9,268
|
|
|
Share-based compensation expense included in gross margin
|
|
|
71
|
|
|
|
267
|
|
|
Total Gross Margin
|
|
$
|
41,067
|
|
|
$
|
37,626
|
|
Source: America Service Group Inc.
America Service Group Inc. Richard Hallworth, President
and Chief Executive Officer 615-373-3100 or Michael
W. Taylor, Executive Vice President and Chief Financial Officer 615-373-3100
|
|
|  |  | | | | Copyright 1996 – 2010. America Service Group Inc. All Rights Reserved.
AMERICA SERVICE GROUP, AMERICA SERVICE GROUP INC., CORRECTIONAL HEALTH SERVICES, PHS PRISON HEALTH SERVICES, INC., PRISON HEALTH SERVICES, INC., SECURE PHARMACY + and SECURE PHARMACY PLUS and the designs registered or associated with these Marks are service marks of America Service Group Inc., or its affiliates. Any other trademarks appearing on this site, or on pages linked to this site, are the property of their respective owners. |
|