  | News Release | << Back |  | View printer-friendly version | | America Service Group Announces Second Quarter Results | | Company Also Announces Increased Guidance for Full-Year 2009 Net Income, Commencement of Quarterly Dividend, Extension of Current Stock Repurchase Program and New Credit Facility
BRENTWOOD, Tenn.--(BUSINESS WIRE)--Jul. 29, 2009--
America Service Group Inc. (NASDAQ:ASGR):
Second Quarter Highlights:
-
Increase in healthcare revenues from continuing contracts of 29.7%
from the prior year quarter;
-
Increase in net income to $2.1 million in the quarter, an increase of
55.7% from the prior year quarter;
-
Increase in Adjusted EBITDA to $5.0 million in the quarter compared
with $3.9 million in the prior year quarter;
-
Cash and cash equivalents of $31.5 million at June 30, 2009; and
-
No debt outstanding at June 30, 2009.
America Service Group Inc. (NASDAQ:ASGR) announced today results for the
second quarter and six months ended June 30, 2009. The Company also
announced increased guidance for full-year 2009 net income, commencement
of a quarterly dividend, an extension of its current stock repurchase
program and a new credit facility.
Commenting on today’s announcement, Richard Hallworth, president and
chief executive officer of America Service Group, said, “The Company
produced another very strong quarter of earnings, and our cash position
at June 30th is the strongest in our history. Based on the
confidence we have in our continued earnings strength for the remainder
of 2009, we are increasing our guidance. In addition, we have evaluated
the best use of cash in the interests of shareholders. We are extending
the time frame for the completion of our current stock repurchase
program and are pleased to announce the commencement of a quarterly
dividend.”
FAS 144 Impact on Income Statement
Presentation Format
As noted in its 2008 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 Second Quarter and Six
Months Ended June 30, 2009
Healthcare revenues from continuing contracts for the second quarter of
2009 were $157.8 million, an increase of 29.7% over the prior year
quarter. Healthcare revenues from continuing contracts for the six
months ended June 30, 2009, were $287.0 million, an increase of 17.8%
over the prior year period. Total Revenues, which include revenues from
continuing and discontinued contracts, for the second quarter of 2009
were $158.7 million, an increase of 25.9% from the prior year quarter.
Total Revenues for the six months ended June 30, 2009, were $289.6
million, an increase of 13.8% from the prior year period. The increase
in both healthcare revenues from continuing contracts as well as Total
Revenues from the prior year quarter and six months ended June 30 is
primarily due to the commencement of services on April 1, 2009, under
the Company’s new contract with the State of Michigan Department of
Corrections.
Healthcare expenses from continuing contracts for the second quarter of
2009 were $145.9 million, or 92.5% of healthcare revenues, as compared
with $111.7 million, or 91.8% of healthcare revenues, in the prior year
quarter. Healthcare expenses from continuing contracts for the six
months ended June 30, 2009, were $265.6 million, or 92.5% of healthcare
revenues, as compared with $224.7 million, or 92.2% of healthcare
revenues, in the prior year period. Healthcare expenses have been
negatively impacted by adverse reserve development related to two
professional liability claims totaling $2.8 million and $4.6 million in
the second quarter and the six months ended June 30, 2009, respectively.
Adverse reserve development related to other pre-2009 professional
liability claims totaled $227,000 and $797,000 in the second quarter and
the six months ended June 30, 2009, respectively. The 2009 amounts
compare with $1.1 million and $1.9 million of total adverse reserve
development related to professional liability claims in the second
quarter and the six months ended June 30, 2008, respectively. Total
Healthcare Expenses, which include expenses from continuing and
discontinued contracts but excludes share-based compensation expense,
for the second quarter of 2009 were $146.8 million, or 92.5% of Total
Revenues, as compared with $115.8 million, or 91.9% of Total Revenues,
in the prior year quarter. Total Healthcare Expenses for the six months
ended June 30, 2009, were $268.4 million, or 92.7% of Total Revenues, as
compared with $234.7 million, or 92.2% of Total Revenues, in the prior
year period.
Gross margin from continuing contracts for the second quarter of 2009
was $11.9 million, or 7.5% of healthcare revenues, as compared with $9.9
million, or 8.2% of healthcare revenues, in the prior year quarter.
Gross margin from continuing contracts for the six months ended June 30,
2009, was $21.5 million, or 7.5% of healthcare revenues, as compared
with $19.0 million, or 7.8% of healthcare revenues, in the prior year
period. Total Gross Margin, which includes continuing and discontinued
contracts and excludes share-based compensation expense, for the second
quarter of 2009 was $11.9 million, or 7.5% of Total Revenues, as
compared with $10.2 million, or 8.1% of Total Revenues, in the prior
year quarter. Total Gross Margin for the six months ended June 30, 2009,
was $21.2 million, or 7.3% of Total Revenues, as compared with $19.7
million, or 7.8% of Total Revenues, in the prior year period.
Selling, general and administrative expenses for the second quarter of
2009 were $7.4 million, or 4.7% of healthcare revenues, as compared with
$6.9 million, or 5.7% of healthcare revenues, in the prior year quarter.
Selling, general and administrative expenses for the six months ended
June 30, 2009, were $14.7 million, or 5.1% of healthcare revenues, as
compared with $13.3 million, or 5.5% of healthcare revenues, in the
prior year period. Included in selling, general and administrative
expenses is share-based compensation expense of $435,000 and $525,000
for the second quarters of 2009 and 2008, respectively, and $899,000 and
$1.1 million for the six months ended June 30, 2009 and 2008,
respectively. Also included in selling, general and administrative
expenses is accrued bonus expense related to the Company’s 2009
incentive compensation plan of $830,000 and $1.4 million in the second
quarter and the six months ended June 30, 2009, respectively, compared
with $541,000 and $672,000 of accrued bonus expense in the prior year
quarter and the six months ended June 30, 2008, respectively, related to
the Company’s 2008 incentive compensation plan. Selling, general and
administrative expenses, excluding share-based compensation expense, as
a percentage of Total Revenues for the second quarter of 2009, were
4.4%, as compared with 5.0% in the prior year quarter. Selling, general
and administrative expenses, excluding share-based compensation expense,
as a percentage of Total Revenues for the six months ended June 30,
2009, were 4.8%, which is consistent with the prior year period.
Expenses related to the Company’s Audit Committee investigation into
certain matters at Secure Pharmacy Plus, LLC, the findings of which were
reported in March 2006, for the quarters ended June 30, 2009 and 2008,
were $120,000 and $0, respectively, and for the six months ended June
30, 2009 and 2008, were $133,000 and $58,000, respectively.
Adjusted EBITDA for the second quarter of 2009 was $5.0 million, as
compared with $3.9 million in the prior year quarter. Adjusted EBITDA
for the six months ended June 30, 2009, was $7.4 million, as compared
with $7.5 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 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 second quarter of 2009 was
$659,000, as compared with $959,000 in the prior year quarter.
Depreciation and amortization expense for the six months ended June 30,
2009, was $1.3 million, as compared with $1.9 million in the prior year
period.
Income from operations for the second quarter of 2009 was $3.7 million,
as compared with $2.1 million in the prior year quarter. Income from
operations for the six months ended June 30, 2009, was $5.4 million, as
compared with $3.7 million in the prior year period.
Net interest expense for the second quarter of 2009 was $56,000, as
compared with $177,000 in the prior year quarter. Net interest expense
for the six months ended June 30, 2009, was $120,000, as compared with
$449,000 in the prior year period.
Income from continuing operations before income taxes for the second
quarter of 2009 was $3.7 million, as compared with $1.9 million in the
prior year quarter. Income from continuing operations before income
taxes for the six months ended June 30, 2009, was $5.2 million, as
compared with $3.3 million in the prior year period.
The income tax provision for the second quarter of 2009 was $1.6
million, as compared with $746,000 in the prior year quarter. The income
tax provision for the six months ended June 30, 2009, was $2.2 million,
as compared with $1.3 million in the prior year period.
Income from continuing operations after taxes for the second quarter of
2009 was $2.1 million, as compared with $1.2 million in the prior year
quarter. Income from continuing operations after taxes for the six
months ended June 30, 2009, was $3.0 million, as compared with $2.0
million in the prior year period.
Income from discontinued operations, net of taxes, for the second
quarter of 2009 was $14,000, as compared with $154,000 in the prior year
quarter. The loss from discontinued operations, net of taxes, for the
six months ended June 30, 2009, was $196,000, as compared with income
from discontinued operations, net of taxes, of $379,000 in the prior
year period.
Net income for the second quarter of 2009 was $2.1 million, or $0.23 per
basic and diluted common share, as compared with $1.4 million, or $0.15
per basic and diluted common share, in the prior year quarter. Net
income for the six months ended June 30, 2009, was $2.8 million, or
$0.31 per basic and diluted common share, as compared with $2.3 million,
or $0.25 per basic and diluted common share, in the prior year period.
Cash and cash equivalents were $31.5 million at June 30, 2009, as
compared with $28.0 million at March 31, 2009, and $24.9 million at
December 31, 2008. There was no debt outstanding at June 30, 2009, March
31, 2009 or December 31, 2008. Days sales outstanding in accounts
receivable were 27 days at June 30, 2009, as compared with 32 days at
March 31, 2009, and 31 days at December 31, 2008. Net cash provided by
operating activities for the second quarter of 2009 was $5.3 million, as
compared with $6.6 million in the prior year quarter. Net cash provided
by operating activities for the six months ended June 30, 2009, was
$10.3 million, as compared with $9.3 million in the prior year period.
Commencement of Quarterly Dividend
On July 28, 2009, the Company’s Board of Directors commenced a quarterly
dividend program and declared a quarterly cash dividend on the Company’s
common stock for the third quarter of $0.05 per share. The dividend will
be paid on September 9, 2009, to the shareholders of record on August
19, 2009.
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. On July 28, 2009,
the Company’s Board of Directors authorized the extension of the stock
repurchase program by two years through the end of 2011. 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 69,850 shares of its common stock
under the stock repurchase program during the second quarter of 2009 for
approximately $1.0 million. Since the inception of the repurchase
program, the Company has repurchased and retired 456,750 shares of its
common stock under the repurchase program for approximately $5.0
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 July 28, 2009, the Company had approximately 9.3 million shares
outstanding.
New Credit Facility
On July 28, 2009, the Company entered into a new revolving credit and
security agreement with CapitalSource Bank replacing its previous
agreement with CapitalSource Finance LLC.
2009 Guidance
The Company is increasing its guidance for estimated full year 2009 net
income. The Company’s updated guidance for estimated full year 2009
results with a comparison to previous guidance is summarized below:
|
|
|
Previous
|
|
Updated
|
|
|
|
Guidance
|
|
Guidance
|
|
|
|
For Full Year
|
|
For Full Year
|
|
|
|
2009 Results
|
|
2009 Results
|
|
Total Revenues (1)
|
|
$600.0 – $610.0 million
|
|
$600.0 – $610.0 million
|
|
Healthcare expenses (2)
|
|
$555.1 – $565.1 million
|
|
$554.2 – $564.2 million
|
|
Gross margin (2)
|
|
$44.9 million
|
|
$45.8 million
|
|
Selling, general and administrative expenses (3)
|
|
$28.5 million
|
|
$28.6 million
|
|
Audit Committee investigation and related expenses
|
|
-
|
|
$0.2 million
|
|
Depreciation, amortization and interest expense (1)
|
|
$2.9 million
|
|
$3.0 million
|
|
Pre-tax income (1)(2)(3)
|
|
$13.5 million
|
|
$14.0 million
|
|
Income tax provision (1)
|
|
$5.7 million
|
|
$6.0 million
|
|
Net income – GAAP
|
|
$7.8 million
|
|
$8.0 million
|
|
Weighted average common shares outstanding – diluted
|
|
8.9 million
|
|
9.1 million
|
|
Net income per common share – diluted – GAAP
|
|
$0.88
|
|
$0.88
|
|
|
|
|
|
|
|
(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.
|
|
(3) Including share-based compensation expense
allocated to selling, general and administrative expenses of $1.6
million estimated for 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. 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.
Conference Call
A listen-only simulcast and replay of America Service Group’s second
quarter 2009 results conference call will be available online at www.asgr.com
or www.earnings.com
on July 30, 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 continue the payment of
quarterly cash dividends, and if so, at the current amount;
-
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;
-
the Company’s ability to expand its products beyond its traditional
correctional health client base; 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 INCOME
|
|
(Unaudited, in thousands, except per share data)
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
|
|
2009
|
|
% of
Revenue
|
|
2008
|
|
% of
Revenue
|
|
Healthcare revenues
|
|
$
|
157,836
|
|
100.0
|
|
$
|
121,667
|
|
100.0
|
|
Healthcare expenses
|
|
|
145,935
|
|
92.5
|
|
|
111,727
|
|
91.8
|
|
Gross margin
|
|
|
11,901
|
|
7.5
|
|
|
9,940
|
|
8.2
|
|
Selling, general and administrative expenses
|
|
|
7,415
|
|
4.7
|
|
|
6,861
|
|
5.7
|
|
Audit Committee investigation and related expenses
|
|
|
120
|
|
0.1
|
|
|
-
|
|
-
|
|
Depreciation and amortization
|
|
|
659
|
|
0.4
|
|
|
959
|
|
0.8
|
|
Income from operations
|
|
|
3,707
|
|
2.3
|
|
|
2,120
|
|
1.7
|
|
Interest, net
|
|
|
56
|
|
-
|
|
|
177
|
|
0.1
|
|
Income from continuing operations before income tax provision
|
|
|
3,651
|
|
2.3
|
|
|
1,943
|
|
1.6
|
|
Income tax provision
|
|
|
1,562
|
|
1.0
|
|
|
746
|
|
0.6
|
|
Income from continuing operations
|
|
|
2,089
|
|
1.3
|
|
|
1,197
|
|
1.0
|
|
Income from discontinued operations, net of taxes
|
|
|
14
|
|
-
|
|
|
154
|
|
0.1
|
|
Net income
|
|
$
|
2,103
|
|
1.3
|
|
$
|
1,351
|
|
1.1
|
|
|
|
|
|
|
|
|
|
|
|
Income per common share – basic:
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
0.23
|
|
|
|
$
|
0.13
|
|
|
|
Income from discontinued operations, net of taxes
|
|
|
-
|
|
|
|
|
0.02
|
|
|
|
Net income
|
|
$
|
0.23
|
|
|
|
$
|
0.15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income per common share – diluted:
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
0.23
|
|
|
|
$
|
0.13
|
|
|
|
Income from discontinued operations, net of taxes
|
|
|
-
|
|
|
|
|
0.02
|
|
|
|
Net income
|
|
$
|
0.23
|
|
|
|
$
|
0.15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
8,956
|
|
|
|
|
9,194
|
|
|
|
Diluted
|
|
|
9,169
|
|
|
|
|
9,218
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AMERICA SERVICE GROUP INC.
|
|
CONSOLIDATED STATEMENTS OF INCOME
|
|
(Unaudited, in thousands, except per share data)
|
|
|
|
|
|
|
|
Six Months Ended June 30,
|
|
|
|
2009
|
|
% of
Revenue
|
|
2008
|
|
% of
Revenue
|
|
Healthcare revenues
|
|
$
|
287,002
|
|
|
100.0
|
|
$
|
243,701
|
|
100.0
|
|
Healthcare expenses
|
|
|
265,552
|
|
|
92.5
|
|
|
224,688
|
|
92.2
|
|
Gross margin
|
|
|
21,450
|
|
|
7.5
|
|
|
19,013
|
|
7.8
|
|
Selling, general and administrative expenses
|
|
|
14,660
|
|
|
5.1
|
|
|
13,340
|
|
5.5
|
|
Audit Committee investigation and related expenses
|
|
|
133
|
|
|
-
|
|
|
58
|
|
-
|
|
Depreciation and amortization
|
|
|
1,297
|
|
|
0.5
|
|
|
1,874
|
|
0.8
|
|
Income from operations
|
|
|
5,360
|
|
|
1.9
|
|
|
3,741
|
|
1.5
|
|
Interest, net
|
|
|
120
|
|
|
0.1
|
|
|
449
|
|
0.1
|
|
Income from continuing operations before income tax provision
|
|
|
5,240
|
|
|
1.8
|
|
|
3,292
|
|
1.4
|
|
Income tax provision
|
|
|
2,242
|
|
|
0.8
|
|
|
1,338
|
|
0.6
|
|
Income from continuing operations
|
|
|
2,998
|
|
|
1.0
|
|
|
1,954
|
|
0.8
|
|
Income (loss) from discontinued operations, net of taxes
|
|
|
(196
|
)
|
|
-
|
|
|
379
|
|
0.2
|
|
Net income
|
|
$
|
2,802
|
|
|
1.0
|
|
$
|
2,333
|
|
1.0
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) per common share – basic:
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
0.34
|
|
|
|
|
$
|
0.21
|
|
|
|
Income (loss) from discontinued operations, net of taxes
|
|
|
(0.03
|
)
|
|
|
|
|
0.04
|
|
|
|
Net income
|
|
$
|
0.31
|
|
|
|
|
$
|
0.25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) per common share – diluted:
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
0.33
|
|
|
|
|
$
|
0.21
|
|
|
|
Income (loss) from discontinued operations, net of taxes
|
|
|
(0.02
|
)
|
|
|
|
|
0.04
|
|
|
|
Net income
|
|
$
|
0.31
|
|
|
|
|
$
|
0.25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
8,948
|
|
|
|
|
|
9,187
|
|
|
|
Diluted
|
|
|
9,078
|
|
|
|
|
|
9,209
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AMERICA SERVICE GROUP INC.
|
|
CONSOLIDATED BALANCE SHEETS
|
|
(Unaudited, in thousands)
|
|
|
|
|
|
|
|
|
|
June 30,
2009
|
|
Dec. 31,
2008
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
31,532
|
|
$
|
24,855
|
|
Accounts receivable: healthcare and other, less allowances
|
|
|
46,348
|
|
|
41,007
|
|
Inventories
|
|
|
2,888
|
|
|
2,933
|
|
Prepaid expenses and other current assets
|
|
|
13,165
|
|
|
12,987
|
|
Current deferred tax assets
|
|
|
4,503
|
|
|
5,333
|
|
Total current assets
|
|
|
98,436
|
|
|
87,115
|
|
Property and equipment, net
|
|
|
7,407
|
|
|
6,442
|
|
Goodwill, net
|
|
|
40,772
|
|
|
40,772
|
|
Contracts, net
|
|
|
2,077
|
|
|
2,217
|
|
Other intangibles, net
|
|
|
38
|
|
|
154
|
|
Other assets
|
|
|
5,181
|
|
|
5,183
|
|
Total assets
|
|
$
|
153,911
|
|
$
|
141,883
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable
|
|
$
|
18,922
|
|
$
|
19,570
|
|
Accrued medical claims liability
|
|
|
22,998
|
|
|
14,743
|
|
Accrued expenses
|
|
|
38,728
|
|
|
36,466
|
|
Deferred revenue
|
|
|
3,074
|
|
|
8,052
|
|
Total current liabilities
|
|
|
83,722
|
|
|
78,831
|
|
Noncurrent portion of accrued expenses
|
|
|
21,166
|
|
|
17,146
|
|
Noncurrent deferred tax liabilities
|
|
|
2,830
|
|
|
1,860
|
|
Total liabilities
|
|
|
107,718
|
|
|
97,837
|
|
Stockholders’ equity:
|
|
|
|
|
|
Common stock
|
|
|
93
|
|
|
93
|
|
Additional paid-in capital
|
|
|
37,392
|
|
|
38,047
|
|
Retained earnings
|
|
|
8,708
|
|
|
5,906
|
|
Total stockholders’ equity
|
|
|
46,193
|
|
|
44,046
|
|
Total liabilities and stockholders’ equity
|
|
$
|
153,911
|
|
$
|
141,883
|
|
|
|
|
|
|
|
|
|
AMERICA SERVICE GROUP INC.
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(Unaudited, in thousands)
|
|
|
|
|
|
|
|
Six Months Ended
June 30,
|
|
|
|
2009
|
|
2008
|
|
Cash Flows from Operating Activities
|
|
|
|
|
|
Net income
|
|
$
|
2,802
|
|
|
$
|
2,333
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
|
1,305
|
|
|
|
1,897
|
|
|
Loss on retirement of fixed assets
|
|
|
31
|
|
|
|
16
|
|
|
Finance cost amortization
|
|
|
18
|
|
|
|
21
|
|
|
Deferred income taxes
|
|
|
1,921
|
|
|
|
1,324
|
|
|
Share-based compensation expense
|
|
|
923
|
|
|
|
1,123
|
|
|
Excess tax benefits from share-based compensation expense
|
|
|
(121
|
)
|
|
|
-
|
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
Accounts receivable, net
|
|
|
(5,341
|
)
|
|
|
15,401
|
|
|
Inventories
|
|
|
45
|
|
|
|
222
|
|
|
Prepaid expenses and other current assets
|
|
|
(178
|
)
|
|
|
(272
|
)
|
|
Other assets
|
|
|
(14
|
)
|
|
|
166
|
|
|
Accounts payable
|
|
|
(648
|
)
|
|
|
(733
|
)
|
|
Accrued medical claims liability
|
|
|
8,255
|
|
|
|
(4,991
|
)
|
|
Accrued expenses
|
|
|
6,282
|
|
|
|
1,776
|
|
|
Deferred revenue
|
|
|
(4,978
|
)
|
|
|
(8,971
|
)
|
|
Net cash provided by operating activities
|
|
|
10,302
|
|
|
|
9,312
|
|
|
|
|
|
|
|
|
Cash Flows from Investing Activities
|
|
|
|
|
|
Capital expenditures
|
|
|
(2,047
|
)
|
|
|
(1,515
|
)
|
|
Net cash used in investing activities
|
|
|
(2,047
|
)
|
|
|
(1,515
|
)
|
|
|
|
|
|
|
|
Cash Flows from Financing Activities
|
|
|
|
|
|
Share repurchases
|
|
|
(2,669
|
)
|
|
|
-
|
|
|
Excess tax benefits from share-based compensation expense
|
|
|
121
|
|
|
|
-
|
|
|
Issuance of common stock
|
|
|
150
|
|
|
|
75
|
|
|
Exercise of stock options
|
|
|
820
|
|
|
|
-
|
|
|
Net cash provided by (used in) financing activities
|
|
|
(1,578
|
)
|
|
|
75
|
|
|
|
|
|
|
|
|
Net increase in cash and cash equivalents
|
|
|
6,677
|
|
|
|
7,872
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
24,855
|
|
|
|
8,969
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
31,532
|
|
|
$
|
16,841
|
|
|
|
|
|
|
|
|
|
|
|
|
AMERICA SERVICE GROUP INC.
|
|
SCHEDULES OF INCOME (LOSS) FROM DISCONTINUED OPERATIONS, NET OF
TAXES
|
|
(Unaudited, in thousands)
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
Healthcare revenues
|
|
$
|
889
|
|
$
|
4,397
|
|
$
|
2,595
|
|
|
$
|
10,731
|
|
Healthcare expenses
|
|
|
862
|
|
|
4,127
|
|
|
2,918
|
|
|
|
10,068
|
|
Gross margin
|
|
|
27
|
|
|
270
|
|
|
(323
|
)
|
|
|
663
|
|
Depreciation and amortization
|
|
|
3
|
|
|
10
|
|
|
8
|
|
|
|
23
|
|
Income (loss) from discontinued operations before income taxes
|
|
|
24
|
|
|
260
|
|
|
(331
|
)
|
|
|
640
|
|
Income tax provision (benefit)
|
|
|
10
|
|
|
106
|
|
|
(135
|
)
|
|
|
261
|
|
Income (loss) from discontinued operations, net of taxes
|
|
$
|
14
|
|
$
|
154
|
|
$
|
(196
|
)
|
|
$
|
379
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 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.
|
AMERICA SERVICE GROUP INC.
|
|
DISCUSSION AND RECONCILIATIONS OF NON-GAAP MEASURES (Continued)
|
|
(Unaudited, in thousands)
|
|
|
|
RECONCILIATIONS OF NET INCOME TO ADJUSTED EBITDA
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
|
2009
|
2008
|
|
2009
|
|
2008
|
|
Net income
|
|
$
|
2,103
|
|
$
|
1,351
|
|
$
|
2,802
|
|
|
$
|
2,333
|
|
Depreciation and taxes included in income (loss) from discontinued
operations, net of taxes
|
|
|
13
|
|
|
116
|
|
|
(127
|
)
|
|
|
284
|
|
Income tax provision
|
|
|
1,562
|
|
|
746
|
|
|
2,242
|
|
|
|
1,338
|
|
Interest, net
|
|
|
56
|
|
|
177
|
|
|
120
|
|
|
|
449
|
|
Depreciation and amortization
|
|
|
659
|
|
|
959
|
|
|
1,297
|
|
|
|
1,874
|
|
Audit Committee investigation and related expenses
|
|
|
120
|
|
|
-
|
|
|
133
|
|
|
|
58
|
|
Share-based compensation expense included in healthcare expenses
|
|
|
12
|
|
|
21
|
|
|
24
|
|
|
|
45
|
|
Share-based compensation expense included in selling, general and
administrative expenses
|
|
|
435
|
|
|
525
|
|
|
899
|
|
|
|
1,078
|
|
Adjusted EBITDA
|
|
$
|
4,960
|
|
$
|
3,895
|
|
$
|
7,390
|
|
|
$
|
7,459
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
June 30,
|
|
Six Months Ended
June 30,
|
|
|
|
2009
|
|
2008
|
|
2009
|
|
2009
|
|
Healthcare revenues
|
|
$
|
157,836
|
|
$
|
121,667
|
|
$
|
287,002
|
|
$
|
243,701
|
|
Healthcare revenues included in income from discontinued
operations, net of taxes
|
|
|
889
|
|
|
4,397
|
|
|
2,595
|
|
|
10,731
|
|
Total Revenues
|
|
$
|
158,725
|
|
$
|
126,064
|
|
$
|
289,597
|
|
$
|
254,432
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AMERICA SERVICE GROUP INC.
|
|
DISCUSSION AND RECONCILIATIONS OF NON-GAAP MEASURES (Continued)
|
|
(Unaudited, in thousands)
|
|
|
|
|
|
|
|
RECONCILIATIONS OF HEALTHCARE EXPENSES TO TOTAL HEALTHCARE
EXPENSES
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
|
2009
|
|
2008
|
|
2009
|
|
2009
|
|
Healthcare expenses
|
|
$
|
145,935
|
|
|
$
|
111,727
|
|
|
$
|
265,552
|
|
|
$
|
224,688
|
|
|
Healthcare expenses included in income (loss) from discontinued
operations, net of taxes
|
|
|
862
|
|
|
|
4,127
|
|
|
|
2,918
|
|
|
|
10,068
|
|
|
Share-based compensation expense included in healthcare expenses
|
|
|
(12
|
)
|
|
|
(21
|
)
|
|
|
(24
|
)
|
|
|
(45
|
)
|
|
Total Healthcare Expenses
|
|
$
|
146,785
|
|
|
$
|
115,833
|
|
|
$
|
268,446
|
|
|
$
|
234,711
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATIONS OF GROSS MARGIN TO TOTAL GROSS MARGIN
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
Gross margin
|
|
$
|
11,901
|
|
$
|
9,940
|
|
$
|
21,450
|
|
|
$
|
19,013
|
|
Gross margin included in income (loss) from discontinued operations,
net of taxes
|
|
|
27
|
|
|
270
|
|
|
(323
|
)
|
|
|
663
|
|
Share-based compensation expense included in gross margin
|
|
|
12
|
|
|
21
|
|
|
24
|
|
|
|
45
|
|
Total Gross Margin
|
|
$
|
11,940
|
|
$
|
10,231
|
|
$
|
21,151
|
|
|
$
|
19,721
|
Source: America Service Group Inc.
America Service Group Inc. Richard Hallworth, 615-373-3100 President
and Chief Executive Officer or Michael W.
Taylor, 615-373-3100 Executive Vice President and Chief
Financial Officer
|
|
|  |  | | | | 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. |
|