Universal Health Services, Inc. Reports 2019 Third Quarter Financial Results And Revises 2019 Full Year Earnings Guidance Range

24 October 2019

KING OF PRUSSIA, Pa., Oct. 24, 2019 /PRNewswire/ -- Universal Health Services, Inc. (NYSE: UHS) announced today that its reported net income attributable to UHS was $97.2 million, or $1.10 per diluted share, during the third quarter of 2019 as compared to $171.7 million, or $1.84 per diluted share, during the comparable quarter of 2018.  Net revenues increased 6.6% to $2.822 billion during the third quarter of 2019 as compared to $2.649 billion during the third quarter of 2018.

For the three-month period ended September 30, 2019, our adjusted net income attributable to UHS, as calculated on the attached Schedule of Non-GAAP Supplemental Information ("Supplemental Schedule"), was $176.3 million, or $1.99 per diluted share, as compared to $208.8 million, or $2.23 per diluted share, during the third quarter of 2018. 

Included in our reported and our adjusted net income attributable to UHS is a pre-tax unrealized loss of $15.2 million, or $.13 per diluted share after-tax, during the third quarter of 2019, as compared to a pre-tax unrealized gain of $10.5 million, or $.09 per diluted share after-tax, during the third quarter of 2018. These unrealized losses/gains, which are included in "Other (income) expense, net" on the accompanying consolidated statements of income, resulted from decreases/increases in the market value of shares of certain marketable securities held for investment and classified as available for sale.  

As reflected on the Supplemental Schedule, included in our reported results during the third quarter of 2019, is an aggregate net unfavorable after-tax impact of $79.1 million, or $.89 per diluted share, resulting from: (i) an unfavorable after-tax impact of $74.6 million, or $.84 per diluted share, resulting from a $97.6 million provision for asset impairment, as discussed below; (ii) an unfavorable after-tax impact of $6.2 million, or $.07 per diluted share, resulting from the net estimated federal and state income taxes due on the portion of the aggregate pre-tax reserve ("DOJ Reserve") established in connection with the previously disclosed agreement in principle with the Department Of Justice, Civil Division ("DOJ"), that is estimated to be non-deductible for income tax purposes, and; (iii) a favorable after-tax impact of $1.7 million, or $.02 per diluted share, resulting from our adoption of ASU 2016-09, "Compensation – Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting" ("ASU 2016-09").

As reflected on the Supplemental Schedule, included in our reported results during the third quarter of 2018, is a net aggregate unfavorable after-tax impact of $37.1 million, or $.39 per diluted share, substantially all of which resulted from an unfavorable after-tax impact of $36.6 million, or $.39 per diluted share, resulting from a $48.0 million pre-tax increase in the DOJ Reserve. 

As calculated on the attached Supplemental Schedule, our earnings before interest, taxes, depreciation & amortization ("EBITDA net of NCI", NCI is net income attributable to noncontrolling interests), was $297.4 million during the third quarter of 2019 as compared to $377.7 million during the third quarter of 2018.  Our adjusted earnings before interest, taxes, depreciation & amortization ("Adjusted EBITDA net of NCI"), which excludes the impacts of other (income) expense, net, as well as the unfavorable impact of the above-mentioned provision for asset impairment and increase in the DOJ Reserve, was $404.4 million during the third quarter of 2019 as compared to $414.3 million during the third quarter of 2018.

Consolidated Results of Operations, As Reported and As Adjusted  – Nine-month periods ended September 30, 2019 and 2018:

Reported net income attributable to UHS was $569.7 million, or $6.35 per diluted share, during the nine-month period ended September 30, 2019 as compared to $621.6 million, or $6.60 per diluted share, during the comparable nine-month period of 2018.  Net revenues increased 5.8% to $8.482 billion during the first nine months of 2019 as compared to $8.018 billion during the first nine months of 2018.

For the nine-month period ended September 30, 2019, our adjusted net income attributable to UHS, as calculated on the attached Supplemental Schedule, was $646.7 million, or $7.21 per diluted share, as compared to $674.3 million, or $7.16 per diluted share, during the comparable nine-month period of 2018. 

Included in our reported and our adjusted net income attributable to UHS is a pre-tax unrealized loss of $12.5 million, or $.11 per diluted share after-tax, during the first nine months of 2019, as compared to a pre-tax unrealized gain of $18.5 million, or $.15 per diluted share after-tax, during the comparable nine-month period of 2018. As discussed above, these unrealized losses/gains resulted from a decreases/increases in the market value of shares of certain marketable securities held for investment and classified as available for sale.  

As reflected on the Supplemental Schedule, included in our reported results during the nine-month period ended September 30, 2019, is an aggregate net unfavorable after-tax impact of $77.0 million, or $.86 per diluted share, resulting from: (i) an unfavorable after-tax impact of $74.6 million, or $.84 per diluted share, resulting from a $97.6 million provision for asset impairment, as discussed below; (ii) an unfavorable after-tax impact of $14.6 million, or $.16 per diluted share, resulting from an increase in the DOJ Reserve and the net estimated federal and state income taxes due on the portion of the DOJ Reserve that is estimated to be non-deductible for income tax purposes, and; (iii) a favorable after-tax impact of $12.1 million, or $.14 per diluted share, resulting from our adoption of ASU 2016-09.

As reflected on the Supplemental Schedule, included in our reported results during the nine-month period ended September 30, 2018, is a net aggregate unfavorable after-tax impact of $52.6 million, or $.56 per diluted share, consisting of: (i) an unfavorable after-tax impact of $53.7 million, or $.57 per diluted share, resulting from a $70.4 million pre-tax increase in the DOJ Reserve, partially offset by; (ii) a favorable after-tax impact of $1.1 million, or $.01 per diluted share, resulting from our adoption of ASU 2016-09. 

As calculated on the attached Supplemental Schedule, our earnings before interest, taxes, depreciation & amortization ("EBITDA net of NCI"), was $1.222 billion during the nine-month period ended September 30, 2019 as compared to $1.264 billion during the nine-month period ended September 30, 2018.  Our adjusted earnings before interest, taxes, depreciation & amortization ("Adjusted EBITDA net of NCI"), which excludes the impacts of other (income) expense, net, as well as the unfavorable impact of the above-mentioned provision for asset impairment and increase in the DOJ Reserve, was $1.336 billion during the nine-month period ended September 30, 2019 as compared to $1.308 billion during the nine-month period ended September 30, 2018.

Acute Care Services – Three and nine-month periods ended September 30, 2019 and 2018:

During the third quarter of 2019, at our acute care hospitals owned during both periods ("same facility basis"), adjusted admissions (adjusted for outpatient activity) increased 7.4% and adjusted patient days increased 7.0%, as compared to the third quarter of 2018. At these facilities, net revenue per adjusted admission increased 1.6% while net revenue per adjusted patient day increased 2.0% during the third quarter of 2019 as compared to the third quarter of 2018. Net revenues from our acute care services on a same facility basis increased 9.3% during the third quarter of 2019 as compared to the third quarter of 2018.

During the nine-month period ended September 30, 2019, at our acute care hospitals on a same facility basis, adjusted admissions increased 5.8% and adjusted patient days increased 5.5%, as compared to the first nine months of 2018. At these facilities, net revenue per adjusted admission increased 1.5% while net revenue per adjusted patient day increased 1.7% during the nine-month period ended September 30, 2019 as compared to the comparable nine-month period of 2018. Net revenues from our acute care services on a same facility basis increased 7.6% during the first nine months of 2019 as compared to the comparable period of 2018.

Behavioral Health Care Services – Three and nine-month periods ended September 30, 2019 and 2018:

During the third quarter of 2019, at our behavioral health care facilities on a same facility basis, adjusted admissions increased 0.5% while adjusted patient days increased 0.4% as compared to the third quarter of 2018. At these facilities, net revenue per adjusted admission increased 2.0% while net revenue per adjusted patient day increased 2.2% during the third quarter of 2019 as compared to the comparable quarter in 2018. On a same facility basis, our behavioral health care services' net revenues increased 2.1% during the third quarter of 2019 as compared to the third quarter of 2018.   

During the nine-month period ended September 30, 2019, at our behavioral health care facilities on a same facility basis, adjusted admissions increased 1.3% while adjusted patient days increased 0.5% as compared to the comparable nine-month period of 2018. At these facilities, net revenue per adjusted admission increased 1.5% while net revenue per adjusted patient day increased 2.3% during the first nine months of 2019 as compared to the comparable nine-month period in 2018. On a same facility basis, our behavioral health care services' net revenues increased 2.6% during the nine-month period ended September 30, 2019 as compared to the comparable nine-month period of 2018.   

Net Cash Provided by Operating Activities and Share Repurchase Program:

For the nine months ended September 30, 2019, our net cash provided by operating activities increased to $1.049 billion as compared to $949 million generated during the comparable nine-month period of 2018. The $100 million net increase was due to: (i) a favorable change of $69 million resulting from an increase in net income plus/minus depreciation and amortization expense, stock-based compensation expense, provision for asset impairment and net gains on sale of assets and businesses; (ii) a favorable change of $37 million in accounts receivable, and; (iii) $6 million of other combined net unfavorable changes.   

In conjunction with our January 1, 2019 adoption of ASU 2017-12, "Targeted Improvements to Accounting for Hedging Activities", we have included the net cash inflows/outflows, which were received/paid in connection with foreign exchange contracts that hedge our investment in the U.K., in investing cash flows on the consolidated statements of cash flows. For the nine-month periods ended September 30, 2019 and 2018, we have received $90.3 million and $26.1 million, respectively, of net cash inflows in connection with foreign exchange contracts that hedge our investment in the U.K. Prior to 2019, these net inflows/outflows were included in operating cash flows. Prior period amounts have been reclassified to conform with current year presentation on the consolidated statements of cash flows included herein.

In July, 2019, our Board of Directors authorized a $1.0 billion increase to our stock repurchase program, which increased the aggregate authorization to $2.7 billion from the previous $1.7 billion authorization approved in various increments since 2014. Pursuant to this program, which had an aggregate available repurchase authorization of $937.3 million as of September 30, 2019, shares of our Class B Common Stock may be repurchased, from time to time as conditions allow, on the open market or in negotiated private transactions. 

In conjunction with our stock repurchase program, during the third quarter of 2019, we have repurchased 550,564 shares at an aggregate cost of $79.5 million (approximately $144 per share). During the first nine months of 2019, we have repurchased approximately 4.11 million shares at an aggregate cost of $525.0 million (approximately $128 per share). Since inception of the program in 2014 through September 30, 2019, we have repurchased approximately 14.78 million shares at an aggregate cost of approximately $1.76 billion (approximately $119 per share). 

Update on Agreement in Principle with DOJ's Civil Division and DOJ Reserve:

As previously disclosed on July 25, 2019, we have reached an agreement in principle with the DOJ's Civil Division, and on behalf of various states' attorneys general offices, to resolve the civil aspect of the government's investigation of our behavioral health care facilities for $127 million subject to requisite approvals and preparation and execution of definitive settlement and related agreements.  At that time, we also disclosed that we were further advised that the previously disclosed investigations being conducted by the DOJ's Criminal Frauds Section in connection with these matters had been closed. 

In connection with the agreement in principle with the DOJ's Civil Division, during the nine-month period ended September 30, 2019, we recorded a pre-tax increase of approximately $11.0 million in the DOJ Reserve, which includes related fees and costs due to or on behalf of third-parties. The aggregate pre-tax DOJ Reserve amounted to approximately $134 million as of September 30, 2019 and approximately $123 million as of December 31, 2018.

In late August, 2019, we received the initial draft of the settlement agreement from the DOJ's Civil Division.  Negotiations regarding the terms and conditions of the settlement agreement continue. Based upon the terms and provisions included in the draft settlement agreement, and related subsequent discussions, our financial statements for each of the three and nine-month periods ended September 30, 2019 include an unfavorable provision for income taxes of $6.2 million resulting from the net estimated federal and state income taxes due on the portion of the aggregate pre-tax DOJ Reserve that is estimated to be non-deductible for income tax purposes.  

Since the agreement in principle with the DOJ's Civil Division is subject to certain required approvals and negotiation and execution of definitive settlement agreements, as well as finalization and execution of a corporate integrity agreement with the Office of Inspector General for the United States Department of Health and Human Services, we can provide no assurance that definitive agreements will ultimately be finalized. We therefore can provide no assurance that final amounts paid in settlement or otherwise, or associated costs, or the income tax deductibility of such payments, will not differ materially from our established reserve and assumptions related to income tax deductibility. Please see Item 1-Legal Proceedings in our Form 10-Q for the quarterly period ended June 30, 2019 for additional disclosure in connection with this matter.

Provision for Asset Impairment – Foundations Recovery Network    

Our financial results for the three and nine-month periods ended September 30, 2019, include an aggregate pre-tax provision for asset impairment of $97.6 million recorded in connection with Foundations Recovery Network, L.L.C. ("Foundations"), which was acquired by us in 2015. This pre-tax provision for asset impairment includes: (i) a $74.9 million impairment provision to write-off the carrying value of the Foundations' tradename intangible asset, and; (ii) a $22.7 million impairment provision to reduce the carrying value of real property assets of certain Foundations' facilities.

This provision for asset impairment, which is included in other operating expenses in our consolidated statements of income for the three and nine-month periods ended September 30, 2019, was recorded after evaluation of the estimated fair value of the Foundations' tradename as well as certain related real property assets. The provision for asset impairment was impacted by the following: (i) recent decisions made by management to cancel the opening of future planned de novo facilities; (ii) reductions in projected future patient volumes, revenues and cash flows based upon the operating trends and financial results experienced by existing facilities, and; (iii) competitive pressures experienced in certain markets.    

Revision of 2019 Full Year Earnings Guidance Range:

Based upon the operating trends and financial results experienced during the first nine months of 2019, we are revising our estimated range of adjusted net income attributable to UHS for the year ended December 31, 2019 to $9.60 to $9.90 per diluted share as compared to the previously provided range of $9.70 to $10.40 per diluted share. This revised estimated guidance range decreases the lower end of the previously provided range 1.0% and decreases the upper end of the previously provided range by 4.8%.   

Contributing to, and included in, the revised estimated earnings guidance range for the year ended December 31, 2019 is the above-mentioned unrealized loss of $.11 per diluted share ($12.5 million pre-tax), recorded during the first nine months of 2019 resulting from a decrease in the market value of shares of certain marketable securities held for investment and classified as available for sale.  For comparative purposes, included in our reported and our adjusted net income attributable to UHS during the first nine months of 2018, was an unrealized gain of $.15 per diluted share ($18.5 million pre-tax), resulting from an increase in the market value of these marketable securities.  The revised estimated earnings guidance range for the full year of 2019 assumes no change in the market value of these marketable securities during the fourth quarter of 2019.    

This revised estimated earnings guidance range excludes: (i) the unfavorable after-tax impact of $14.6 million, or $.16 per diluted share, representing the current year changes in the DOJ Reserve, and related provision for income taxes, established in connection with the civil aspects of the government's investigation of our certain of our behavioral health care facilities, as discussed above; (ii) the unfavorable after-tax impact of $74.6 million, or $.84 per diluted share, resulting from a $97.6 million provision for asset impairment, as discussed below, partially offset by; (iii) the favorable impact of $12.1 million, or $.14 per diluted share, on our provision for income taxes and net income attributable to UHS resulting from of our adoption of ASU 2016-09. 

In addition, this revised estimated earnings guidance range excludes the impact of future items, if applicable and material, that are nonrecurring or non-operational in nature including items such as, but not limited to, gains/losses on sales of assets and businesses, costs related to extinguishment of debt, reserves for settlements, legal judgments and lawsuits, impairments of long-lived assets, impact of share repurchases and other amounts that may be reflected in our financial statements that relate to prior periods. It is also subject to certain conditions including those as set forth below in General Information, Forward-Looking Statements and Risk Factors and Non-GAAP Financial Measures.

Conference call information:

We will hold a conference call for investors and analysts at 9:00 a.m. eastern time on October 25, 2019. The dial-in number is 1-877-648-7971. 

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

Adoption of ASU 2016-02, "Leases (Topic 842): Amendments to the FASB Accounting Standards Codification":

Effective January 1, 2019, we adopted ASU 2016-02 which requires companies to, among other things, recognize lease assets and lease liabilities on the balance sheet. As a result of our adoption of ASU 2016-02, our consolidated balance sheet as of September 30, 2019 includes right of use assets-operating leases ($329.3 million) and operating lease liabilities ($55.1 million current and $274.2 million noncurrent).  Prior period financial statements were not adjusted for the effects of this new standard.     

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

One of the nation's largest and most respected providers of hospital and healthcare services, Universal Health Services, Inc. has built an impressive record of achievement and performance. Growing steadily since our inception into an esteemed Fortune 500 corporation, our annual revenues were $10.77 billion during 2018. In 2019, UHS was again recognized as one of the World's Most Admired Companies by Fortune; ranked #293 on the Fortune 500; and in 2017, listed #275 in Forbes inaugural ranking of America's Top 500 Public Companies.

Our operating philosophy is as effective today as it was 40 years ago, enabling us to provide compassionate care to our patients and their loved ones.  Our strategy includes building or acquiring high quality hospitals in rapidly growing markets, investing in the people and equipment needed to allow each facility to thrive, and becoming the leading healthcare provider in each community we serve.

Headquartered in King of Prussia, PA, UHS has more than 87,000 employees and through its subsidiaries operates 26 acute care hospitals, 327 behavioral health facilities, 40 outpatient facilities and ambulatory care access points, an insurance offering, a physician network and various related services located in 37 U.S. states, Washington, D.C., Puerto Rico and the United Kingdom. It acts as the advisor to Universal Health Realty Income Trust, a real estate investment trust (NYSE:UHT).  For additional information on the Company, visit our web site: http://www.uhsinc.com.

This press release contains forward-looking statements based on current management expectations.  Numerous factors, including those disclosed herein, those related to healthcare industry trends and those detailed in our filings with the Securities and Exchange Commission (as set forth in Item 1A-Risk Factors and in Item 7-Forward-Looking Statements and Risk Factors in our Form 10-K for the year ended December 31, 2018 and in Item 2-Forward-Looking Statements and Risk Factors in our Form 10-Q for the quarterly period ended June 30, 2019), may cause the results to differ materially from those anticipated in the forward-looking statements.  Many of the factors that will determine our future results are beyond our capability to control or predict. These statements are subject to risks and uncertainties and therefore actual results may differ materially.  Readers should not place undue reliance on such forward-looking statements which reflect management's view only as of the date hereof.  We undertake no obligation to revise or update any forward-looking statements, or to make any other forward-looking statements, whether as a result of new information, future events or otherwise.

We believe that adjusted net income attributable to UHS, adjusted net income attributable to UHS per diluted share, EBITDA net of NCI and adjusted EBITDA net of NCI, which are non-GAAP financial measures ("GAAP" is Generally Accepted Accounting Principles in the United States of America), are helpful to our investors as measures of our operating performance. In addition, we believe that, when applicable, comparing and discussing our financial results based on these measures, as calculated, is helpful to our investors since it neutralizes the effect in each year of material items impacting our net income attributable to UHS, such as, changes in the reserve established in connection with our discussions with the Department of Justice, our adoption of ASU 2016-09 and other potential material items that are nonrecurring or non-operational in nature including, but not limited to, impairments of long-lived and intangible assets, reserves for various matters including settlements, legal judgments and lawsuits, costs related to extinguishment of debt, gains/losses on sales of assets and businesses, and other amounts that may be reflected in the current or prior year financial statements that relate to prior periods. To obtain a complete understanding of our financial performance these measures should be examined in connection with net income attributable to UHS, as determined in accordance with GAAP, and as presented in the condensed consolidated financial statements and notes thereto in this report or in our other filings with the Securities and Exchange Commission including our Reports on Form 10-K for the year ended December 31, 2018 and Form 10-Q for the quarterly period ended June 30, 2019. Since the items included or excluded from these measures are significant components in understanding and assessing financial performance under GAAP, these measures should not be considered to be alternatives to net income as a measure of our operating performance or profitability. Since these measures, as presented, are not determined in accordance with GAAP and are thus susceptible to varying calculations, they may not be comparable to other similarly titled measures of other companies. Investors are encouraged to use GAAP measures when evaluating our financial performance.

 

Universal Health Services, Inc.

Consolidated Statements of Income

(in thousands, except per share amounts)

(unaudited)



















Three months



Nine months



ended September 30,



ended September 30,



2019



2018



2019



2018

















Net revenues

$2,822,453



$2,648,913



$8,482,012



$8,017,782

















Operating charges:















   Salaries, wages and benefits

1,408,226



1,316,710



4,157,253



3,922,832

   Other operating expenses

762,174



651,442



2,079,518



1,896,745

   Supplies expense

313,936



285,201



927,256



867,863

   Depreciation and amortization

121,528



112,286



362,736



334,970

   Lease and rental expense

27,660



26,110



80,320



79,932



2,633,524



2,391,749



7,607,083



7,102,342

Income from operations

188,929



257,164



874,929



915,440

Interest expense, net

41,447



39,506



123,574



115,082

Other (income) expense, net

9,407



(11,409)



6,176



(26,717)

Income before income taxes

138,075



229,067



745,179



827,075

Provision for income taxes

37,205



54,186



165,646



192,814

Net income

100,870



174,881



579,533



634,261

Less:  Net income attributable to















noncontrolling interests ("NCI")

3,680



3,135



9,855



12,631

Net income attributable to UHS

$97,190



$171,746



$569,678



$621,630

















































Basic earnings per share attributable to UHS (a)

$1.10



$1.85



$6.36



$6.63

















Diluted earnings per share attributable to UHS (a)

$1.10



$1.84



$6.35



$6.60

















 

 

Universal Health Services, Inc.

Footnotes to Consolidated Statements of Income

(in thousands, except per share amounts)

(unaudited)



















Three months



Nine months

(a) Earnings per share calculation:

ended September 30,



ended September 30,



2019



2018



2019



2018

Basic and diluted:















Net income attributable to UHS

$97,190



$171,746



$569,678



$621,630

Less: Net income attributable to unvested restricted share grants

(243)



(317)



(1,414)



(813)

Net income attributable to UHS - basic and diluted

$96,947



$171,429



$568,264



$620,817

















Weighted average number of common shares - basic

87,952



92,849



89,288



93,639

















Basic earnings per share attributable to UHS:

$1.10



$1.85



$6.36



$6.63

















Weighted average number of common shares

87,952



92,849



89,288



93,639

Add: Other share equivalents

403



481



231



459

Weighted average number of common shares and equiv. - diluted

88,355



93,330



89,519



94,098

















Diluted earnings per share attributable to UHS:

$1.10



$1.84



$6.35



$6.60

















 

 

Universal Health Services, Inc.

Schedule of Non-GAAP Supplemental Information ("Supplemental Schedule")

For the Three Months ended September 30, 2019 and 2018

(in thousands, except per share amounts)

(unaudited)

















































Calculation of Earnings/Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization

("EBITDA/Adjusted EBITDA net of NCI")



















Three months ended



% Net



Three months ended



% Net



September 30, 2019



revenues



September 30, 2018



revenues

















Net income attributable to UHS

$97,190







$171,746





   Depreciation and amortization

121,528







112,286





   Interest expense, net

41,447







39,506





   Provision for income taxes

37,205







54,186





EBITDA net of NCI

$297,370



10.5%



$377,724



14.3%

















Other (income) expense, net

9,407







(11,409)





Increase in DOJ Reserve

-







47,981





Provision for asset impairment

97,631







-





Adjusted EBITDA net of NCI

$404,408



14.3%



$414,296



15.6%

















Net revenues

$2,822,453







$2,648,913





















































































Calculation of Adjusted Net Income Attributable to UHS



















Three months ended



Three months ended



September 30, 2019



September 30, 2018







Per







Per



Amount



Diluted Share



Amount



Diluted Share

















Net income attributable to UHS

$97,190



$1.10



$171,746



$1.84

Plus/minus after-tax adjustments:















Increase in DOJ Reserve and related income taxes

6,214



0.07



36,578



0.39

Impact of ASU 2016-09

(1,724)



(0.02)



481



-

Provision for asset impairment, after-tax

74,583



0.84



-



-

Subtotal adjustments

79,073



0.89



37,059



0.39

Adjusted net income attributable to UHS

$176,263



$1.99



$208,805



$2.23

















 

 

Universal Health Services, Inc.

Schedule of Non-GAAP Supplemental Information ("Supplemental Schedule")

For the Nine Months ended September 30, 2019 and 2018

(in thousands, except per share amounts)

(unaudited)

















































Calculation of Earnings/Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization

("EBITDA/Adjusted EBITDA net of NCI")



















Nine months ended



% Net



Nine months ended



% Net



September 30, 2019



revenues



September 30, 2018



revenues

















Net income attributable to UHS

$569,678







$621,630





   Depreciation and amortization

362,736







334,970





   Interest expense, net

123,574







115,082





   Provision for income taxes

165,646







192,814





EBITDA net of NCI

$1,221,634



14.4%



$1,264,496



15.8%

















Other (income) expense, net

6,176







(26,717)





Increase in DOJ Reserve

10,978







70,432





Provision for asset impairment

97,631







-





Adjusted EBITDA net of NCI

$1,336,419



15.8%



$1,308,211



16.3%

















Net revenues

$8,482,012







$8,017,782





















































































Calculation of Adjusted Net Income Attributable to UHS



















Nine months ended



Nine months ended



September 30, 2019



September 30, 2018







Per







Per



Amount



Diluted Share



Amount



Diluted Share

















Net income attributable to UHS

$569,678



$6.35



$621,630



$6.60

Plus/minus after-tax adjustments:















Increase in DOJ Reserve and related income taxes

14,583



0.16



53,694



0.57

Impact of ASU 2016-09

(12,122)



(0.14)



(1,056)



(0.01)

Provision for asset impairment, after-tax

74,583



0.84



-



-

Subtotal adjustments

77,044



0.86



52,638



0.56

Adjusted net income attributable to UHS

$646,722



$7.21



$674,268



$7.16

















 

 

Universal Health Services, Inc.

Consolidated Statements of Comprehensive Income

(in thousands)

(unaudited)



















Three months



Nine months



ended September 30,



ended September 30,



2019



2018



2019



2018

















Net income

$100,870



$174,881



$579,533



$634,261

Other comprehensive income (loss):















   Unrealized derivative gains (losses) on cash flow hedges

0



(1,924)



(3,925)



(345)

   Foreign currency translation adjustment

(10,089)



(12,323)



(19,192)



(15,480)

Other comprehensive income (loss) before tax

(10,089)



(14,247)



(23,117)



(15,825)

Income tax expense (benefit) related to items of other comprehensive income (loss)

174



(457)



(676)



(82)

Total other comprehensive income (loss), net of tax

(10,263)



(13,790)



(22,441)



(15,743)

















Comprehensive income

90,607



161,091



557,092



618,518

Less: Comprehensive income attributable to noncontrolling interests

3,680



3,135



9,855



12,631

Comprehensive income attributable to UHS

$86,927



$157,956



$547,237



$605,887

















 

 

Universal Health Services, Inc.

Condensed Consolidated Balance Sheets

(in thousands)

(unaudited)





















September 30,





December 31,







2019





2018

Assets













Current assets:













    Cash and cash equivalents



$

58,905



$

105,220

    Accounts receivable, net





1,544,077





1,509,909

    Supplies





156,285





148,206

    Other current assets





171,360





174,467

          Total current assets





1,930,627





1,937,802















Property and equipment





8,967,340





8,563,455

Less: accumulated depreciation





(4,008,931)





(3,715,515)







4,958,409





4,847,940















Other assets:













    Goodwill





3,827,867





3,844,628

    Deferred income taxes





19,199





5,280

    Right of use assets-operating leases





329,328





0

    Deferred charges





6,926





8,772

    Other





522,045





621,058

Total Assets



$

11,594,401



$

11,265,480















Liabilities and Stockholders' Equity













Current liabilities:













    Current maturities of long-term debt



$

78,077



$

63,446

    Accounts payable and accrued liabilities





1,343,922





1,253,714

    Legal reserves





144,120





129,150

    Operating lease liabilities





55,080





0

    Federal and state taxes





570





2,428

          Total current liabilities





1,621,769





1,448,738















Other noncurrent liabilities





338,871





361,809

Operating lease liabilities noncurrent





274,248





0

Long-term debt





3,870,294





3,935,187

Deferred income taxes





21,213





49,661















Redeemable noncontrolling interest





4,061





4,292















UHS common stockholders' equity





5,389,215





5,389,262

Noncontrolling interest





74,730





76,531

          Total equity





5,463,945





5,465,793















Total Liabilities and Stockholders' Equity



$

11,594,401



$

11,265,480















 

 

Universal Health Services, Inc.

Consolidated Statements of Cash Flows

(in thousands)

(unaudited)



Nine months



ended September 30,



2019



2018









Cash Flows from Operating Activities:







Net income

$579,533



$634,261

Adjustments to reconcile net income to net 







cash provided by operating activities:







Depreciation & amortization

362,736



335,002

Stock-based compensation expense

52,167



50,645

Gain on sale of assets and businesses

(5,982)



(2,513)

Provision for asset impairment

97,631



0

Changes in assets & liabilities, net of effects from







acquisitions and dispositions:







  Accounts receivable

(37,332)



(74,129)

  Accrued interest

(2,962)



(5,808)

  Accrued and deferred income taxes 

(53,714)



(53,165)

  Other working capital accounts 

90,262



89,157

  Other assets and deferred charges

15,237



(37,133)

  Other 

(56,465)



(3,080)

  Accrued insurance expense, net of commercial premiums paid

76,245



69,386

  Payments made in settlement of self-insurance claims

(68,046)



(53,223)

          Net cash provided by operating activities

1,049,310



949,400









Cash Flows from Investing Activities:







   Property and equipment additions, net of disposals

(480,247)



(521,349)

   Acquisition of property and businesses

0



(108,016)

   Inflows from foreign exchange contracts that hedge our net U.K. investment

90,286



26,088

   Proceeds received from sales of assets and businesses

7,497



13,502

   Costs incurred for purchase and implementation of information technology applications

(18,240)



(25,487)

   Decrease in capital reserves of commercial insurance subsidiary

0



100

   Investment in, and advances to,  joint ventures and other

(11,949)



(13,910)

          Net cash used in investing activities

(412,653)



(629,072)









Cash Flows from Financing Activities:







   Reduction of long-term debt

(68,175)



(99,969)

   Additional borrowings

15,100



82,400

   Financing costs

0



(774)

   Repurchase of common shares

(587,976)



(261,256)

   Dividends paid

(35,556)



(28,086)

   Issuance of common stock

8,248



7,737

   Profit distributions to noncontrolling interests

(11,887)



(8,243)

          Net cash used in financing activities

(680,246)



(308,191)









   Effect of exchange rate changes on cash, cash equivalents and restricted cash

(1,259)



(1,742)

(Decrease) Increase in cash, cash equivalents and restricted cash

(44,848)



10,395

Cash, cash equivalents and restricted cash, beginning of period

199,685



167,297

Cash, cash equivalents and restricted cash, end of period

$154,837



$177,692









Supplemental Disclosures of Cash Flow Information:







  Interest paid

$122,699



$114,162

  Income taxes paid, net of refunds

$221,298



$247,486

  Noncash purchases of property and equipment

$83,552



$88,932

  Right-of-use assets obtained in exchange for lease obligations

$364,453



$0









 

 

Universal Health Services, Inc.

Supplemental Statistical Information

(unaudited)







































































 % Change 



 % Change 















Quarter ended



9 months ended





Same Facility:









9/30/2019



9/30/2019

























Acute Care Hospitals



















Revenues









9.3%



7.6%





Adjusted Admissions









7.4%



5.8%





Adjusted Patient Days









7.0%



5.5%





Revenue Per Adjusted Admission







1.6%



1.5%





Revenue Per Adjusted Patient Day







2.0%



1.7%

































































Behavioral Health Hospitals



















Revenues









2.1%



2.6%





Adjusted Admissions









0.5%



1.3%





Adjusted Patient Days









0.4%



0.5%





Revenue Per Adjusted Admission







2.0%



1.5%





Revenue Per Adjusted Patient Day







2.2%



2.3%





















































































UHS Consolidated





Third quarter ended



Nine months ended







9/30/2019



9/30/2018



9/30/2019



9/30/2018





















Revenues





$2,822,453



$2,648,913



$8,482,012



$8,017,782

EBITDA net of NCI





$297,370



$377,724



$1,221,634



$1,264,496

EBITDA Margin net of NCI





10.5%



14.3%



14.4%



15.8%

Adjusted EBITDA net of NCI





$404,408



$414,296



$1,336,419



$1,308,211

Adjusted EBITDA Margin net of NCI



14.3%



15.6%



15.8%



16.3%









































Cash Flow From Operations





$425,224



$342,437



$1,049,310



$949,400

Days Sales Outstanding





50



54



50



53

Capital Expenditures  





$156,327



$151,097



$480,247



$521,349





















Debt 













$3,948,371



$4,026,344

UHS' Shareholders Equity













$5,389,215



$5,363,745

Debt / Total Capitalization













42.3%



42.9%

Debt / EBITDA net of NCI (1)













2.50



2.35

Debt / Adjusted EBITDA net of NCI (1)









2.21



2.29

Debt / Cash From Operations (1)













2.87



3.23





















(1)  Latest 4 quarters







































 

 

Universal Health Services, Inc.

Acute Care Hospital Services

For the three and nine months ended

September 30, 2019 and 2018

(in thousands)





































































Same Facility Basis - Acute Care Hospital Services







































































Three months ended



Three months ended



Nine months ended



Nine months ended





September 30, 2019



September 30, 2018



September 30, 2019



September 30, 2018





Amount



% of Net

Revenues 



Amount



% of Net

Revenues 



Amount



% of Net

Revenues 



Amount



% of Net

Revenues 

Net revenues



$1,502,383



100.0%



$1,375,116



100.0%



$4,491,738



100.0%



$4,173,618



100.0%

Operating charges:

































Salaries, wages and benefits



652,804



43.5%



596,903



43.4%



1,894,713



42.2%



1,762,797



42.2%

Other operating expenses



343,845



22.9%



312,383



22.7%



1,015,237



22.6%



929,224



22.3%

Supplies expense



263,198



17.5%



235,272



17.1%



776,231



17.3%



718,543



17.2%

Depreciation and amortization



76,028



5.1%



68,647



5.0%



225,624



5.0%



207,962



5.0%

Lease and rental expense



16,168



1.1%



14,052



1.0%



45,078



1.0%



43,043



1.0%

Subtotal-operating expenses



1,352,043



90.0%



1,227,257



89.2%



3,956,883



88.1%



3,661,569



87.7%

Income from operations



150,340



10.0%



147,859



10.8%



534,855



11.9%



512,049



12.3%

Interest expense, net



305



0.0%



382



0.0%



828



0.0%



1,344



0.0%

Other (income) expense, net



13



0.0%



-



-



(32)



(0.0)%



(2,498)



(0.1)%

Income before income taxes



150,022



10.0%



$147,477



10.7%



534,059



11.9%



$513,203



12.3%







































































































All Acute Care Hospital Services







































































Three months ended



Three months ended



Nine months ended



Nine months ended





September 30, 2019



September 30, 2018



September 30, 2019



September 30, 2018





Amount



% of Net

Revenues



Amount



% of Net

Revenues 



Amount



% of Net

Revenues



Amount



% of Net

Revenues 

Net revenues



$1,528,535



100.0%



$1,383,050



100.0%



$4,575,088



100.0%



$4,232,673



100.0%

Operating charges:

































Salaries, wages and benefits



653,792



42.8%



596,932



43.2%



1,897,144



41.5%



1,762,826



41.6%

Other operating expenses



370,325



24.2%



320,317



23.2%



1,099,625



24.0%



988,279



23.3%

Supplies expense



263,462



17.2%



235,272



17.0%



777,309



17.0%



718,543



17.0%

Depreciation and amortization



76,318



5.0%



68,647



5.0%



226,489



5.0%



207,962



4.9%

Lease and rental expense



16,235



1.1%



14,052



1.0%



45,270



1.0%



43,043



1.0%

Subtotal-operating expenses



1,380,132



90.3%



1,235,220



89.3%



4,045,837



88.4%



3,720,653



87.9%

Income from operations



148,403



9.7%



147,830



10.7%



529,251



11.6%



512,020



12.1%

Interest expense, net



305



0.0%



382



0.0%



828



0.0%



1,344



0.0%

Other (income) expense, net



13



0.0%



-



-



(32)



(0.0)%



(2,498)



(0.1)%

Income before income taxes



148,085



9.7%



$147,448



10.7%



528,455



11.6%



$513,174



12.1%





































































We believe that providing our results on a "Same Facility" basis (which is a non-GAAP measure), which includes the operating results for facilities and businesses operated in both the current year and prior year periods, is helpful to our investors as a measure of our operating performance. Our Same Facility results also neutralize (if applicable), the effect of material items that are nonrecurring or non-operational in nature including items such as, but not limited to, reserves for various matters, settlements, legal judgments and lawsuits, cost related to extinguishment of debt, gains/losses on sales of assets and businesses, impairments of long-lived and intangible assets and other amounts that may be reflected in the current or prior year financial statements that relate to prior periods. Our Same Facility basis results exclude from net revenues and other operating expenses, provider tax assessments incurred in each period. However, these provider tax assessments are included in net revenues and other operating expenses as reflected in the table under All Acute Care Hospital Services. The provider tax assessments had no impact on the income before income taxes as reflected on the above tables since the amounts offset between net revenues and other operating expenses. To obtain a complete understanding of our financial performance, the Same Facility results should be examined in connection with our net income as determined in accordance with GAAP and as presented herein and the condensed consolidated financial statements and notes thereto as contained in our Form 10-K for the year ended December 31, 2018 and Form 10-Q for the quarter ended June 30, 2019.



































The All Acute Care Hospital Servicestable summarizes the results of operations for all our acute care operations during the periods presented. These amounts include: (i) our acute care results on a same facility basis, as indicated above; (ii) the impact of provider tax assessments which increased net revenues and other operating expenses but had no impact on income before income taxes, and; (iii) certain other amounts including the results of facilities acquired or opened during the last twelve months.



































 

 

Universal Health Services, Inc.

Behavioral Health Care Services

For the three and nine months ended

September 30, 2019 and 2018

(in thousands)





































































Same Facility - Behavioral Health Care Services







































































Three months ended



Three months ended



Nine months ended



Nine months ended





September 30, 2019



September 30, 2018



September 30, 2019



September 30, 2018





Amount



% of Net

Revenues 



Amount



% of Net

Revenues 



Amount



% of Net

Revenues 



Amount



% of Net

Revenues 

Net revenues



$1,256,549



100.0%



$1,230,406



100.0%



$3,770,023



100.0%



$3,673,717



100.0%

Operating charges:

































Salaries, wages and benefits



679,995



54.1%



651,145



52.9%



2,000,128



53.1%



1,924,344



52.4%

Other operating expenses



238,637



19.0%



237,698



19.3%



707,624



18.8%



701,869



19.1%

Supplies expense



50,301



4.0%



49,291



4.0%



148,418



3.9%



146,842



4.0%

Depreciation and amortization



40,688



3.2%



39,134



3.2%



119,655



3.2%



113,606



3.1%

Lease and rental expense



11,202



0.9%



11,296



0.9%



33,125



0.9%



34,520



0.9%

Subtotal-operating expenses



1,020,823



81.2%



988,564



80.3%



3,008,950



79.8%



2,921,181



79.5%

Income from operations



235,726



18.8%



241,842



19.7%



761,073



20.2%



752,536



20.5%

Interest expense, net



359



0.0%



397



0.0%



1,103



0.0%



1,234



0.0%

Other (income) expense, net



1,058



0.1%



1,325



0.1%



1,058



0.0%



1,325



0.0%

Income before income taxes



$234,309



18.6%



$240,120



19.5%



$758,912



20.1%



$749,977



20.4%







































































































All Behavioral Health Care Services







































































Three months ended



Three months ended



Nine months ended



Nine months ended





September 30, 2019



September 30, 2018



September 30, 2019



September 30, 2018





Amount



% of Net

Revenues



Amount



% of Net

Revenues 



Amount



% of Net

Revenues



Amount



% of Net

Revenues 

Net revenues



$1,291,816



100.0%



$1,262,472



100.0%



$3,898,440



100.0%



$3,774,551



100.0%

Operating charges:

































Salaries, wages and benefits



690,084



53.4%



661,240



52.4%



2,049,731



52.6%



1,955,220



51.8%

Other operating expenses



363,328



28.1%



262,337



20.8%



891,250



22.9%



778,698



20.6%

Supplies expense



50,692



3.9%



49,958



4.0%



149,809



3.8%



148,965



3.9%

Depreciation and amortization



42,436



3.3%



40,718



3.2%



127,327



3.3%



118,948



3.2%

Lease and rental expense



11,822



0.9%



11,931



0.9%



35,185



0.9%



36,489



1.0%

Subtotal-operating expenses



1,158,362



89.7%



1,026,184



81.3%



3,253,302



83.5%



3,038,320



80.5%

Income from operations



133,454



10.3%



236,288



18.7%



645,138



16.5%



736,231



19.5%

Interest expense, net



359



0.0%



397



0.0%



1,103



0.0%



1,234



0.0%

Other (income) expense, net



(4,924)



(0.4)%



1,721



0.1%



(4,138)



(0.1)%



636



0.0%

Income before income taxes



$138,019



10.7%



$234,170



18.5%



$648,173



16.6%



$734,361



19.5%





































































We believe that providing our results on a "Same Facility" basis (which is a non-GAAP measure), which includes the operating results for facilities and businesses operated in both the current year and prior year periods, is helpful to our investors as a measure of our operating performance. Our Same Facility results also neutralize (if applicable), the effect of material items that are nonrecurring or non-operational in nature including items such as, but not limited to, reserves for various matters, settlements, legal judgments and lawsuits, cost related to extinguishment of debt, gains/losses on sales of assets and businesses, impairments of long-lived and intangible assets and other amounts that may be reflected in the current or prior year financial statements that relate to prior periods. Our Same Facility basis results exclude from net revenues and other operating expenses, provider tax assessments incurred in each period.However, these provider tax assessments are included in net revenues and other operating expenses as reflected in the table under All Behavioral Health Care Services. The provider tax assessments had no impact on the income before income taxes as reflected on the above tables since the amounts offset between net revenues and other operating expenses. To obtain a complete understanding of our financial performance, the Same Facility results should be examined in connection with our net income as determined in accordance with GAAP and as presented herein and in the condensed consolidated financial statements and notes thereto as contained in our Form 10-K for the year ended December 31, 2018 and Form 10-Q for the quarter ended June 30, 2019.



































The All Behavioral Health Care Servicestable summarizes the results of operations for all our behavioral health care facilities during the periods presented. These amounts include: (i) our behavioral health results on a same facility basis, as indicated above; (ii) the impact of provider tax assessments which increased net revenues and other operating expenses but had no impact on income before income taxes, and; (iii) certain other amounts including the results of facilities acquired or opened during the last twelve months as well as the results of certain facilities that were closed or restructured during the past year.



































 

 

Universal Health Services, Inc.

Selected Hospital Statistics

For the three months ended

September 30, 2019 and 2018





















































AS REPORTED:

















































































ACUTE



BEHAVIORAL HEALTH





9/30/19



9/30/18



%  change



9/30/19



9/30/18



%  change



























Hospitals owned and leased



26



26



0.0%



327



324



0.9%

Average licensed beds



6,387



6,213



2.8%



23,637



23,612



0.1%

Average available beds



6,211



6,037



2.9%



23,536



23,528



0.0%

Patient days



356,914



336,093



6.2%



1,623,465



1,618,280



0.3%

Average daily census



3,879.5



3,653.2



6.2%



17,646.4



17,590.0



0.3%

Occupancy-licensed beds



60.7%



58.8%



3.3%



74.7%



74.5%



0.2%

Occupancy-available beds



62.5%



60.5%



3.2%



75.0%



74.8%



0.3%

Admissions



79,285



74,357



6.6%



122,709



122,212



0.4%

Length of stay



4.5



4.5



-0.4%



13.2



13.2



-0.1%



























Inpatient revenue



$7,004,832



$6,009,303



16.6%



$2,536,504



$2,459,078



3.1%

Outpatient revenue



4,477,277



3,694,389



21.2%



257,690



242,167



6.4%

Total patient revenue



11,482,109



9,703,692



18.3%



2,794,194



2,701,245



3.4%

Other revenue



114,026



99,094



15.1%



57,602



51,096



12.7%

Gross hospital revenue



11,596,135



9,802,786



18.3%



2,851,796



2,752,341



3.6%

Total deductions



10,067,600



8,419,736



19.6%



1,559,980



1,489,869



4.7%

Net hospital revenue 



$1,528,535



$1,383,050



10.5%



$1,291,816



$1,262,472



2.3%





















































SAME FACILITY:























































ACUTE



BEHAVIORAL HEALTH





9/30/19



9/30/18



%  change



9/30/19



9/30/18



%  change



























Hospitals owned and leased



26



26



0.0%



313



313



0.0%

Average licensed beds



6,387



6,213



2.8%



23,096



22,944



0.7%

Average available beds



6,211



6,037



2.9%



22,995



22,860



0.6%

Patient days



356,914



336,093



6.2%



1,593,992



1,593,458



0.0%

Average daily census



3,879.5



3,653.2



6.2%



17,326.0



17,320.2



0.0%

Occupancy-licensed beds



60.7%



58.8%



3.3%



75.0%



75.5%



-0.6%

Occupancy-available beds



62.5%



60.5%



3.2%



75.3%



75.8%



-0.6%

Admissions



79,285



74,357



6.6%



121,290



121,124



0.1%

Length of stay



4.5



4.5



-0.4%



13.1



13.2



-0.1%



























 

 

Universal Health Services, Inc.

Selected Hospital Statistics

For the nine months ended

September 30, 2019 and 2018





















































AS REPORTED:

















































































ACUTE



BEHAVIORAL HEALTH





9/30/19



9/30/18



%  change



9/30/19



9/30/18



%  change



























Hospitals owned and leased



26



26



0.0%



327



324



0.9%

Average licensed beds



6,376



6,196



2.9%



23,792



23,371



1.8%

Average available beds



6,200



6,020



3.0%



23,692



23,288



1.7%

Patient days



1,084,534



1,028,589



5.4%



4,874,801



4,806,253



1.4%

Average daily census



3,972.6



3,767.8



5.4%



17,856.4



17,605.3



1.4%

Occupancy-licensed beds



62.3%



60.8%



2.5%



75.1%



75.3%



-0.4%

Occupancy-available beds



64.1%



62.6%



2.4%



75.4%



75.6%



-0.3%

Admissions



238,827



225,997



5.7%



368,103



362,661



1.5%

Length of stay



4.5



4.6



-0.2%



13.2



13.3



-0.1%



























Inpatient revenue



$21,220,471



$18,535,079



14.5%



$7,568,129



$7,310,230



3.5%

Outpatient revenue



13,137,199



11,169,376



17.6%



792,929



764,885



3.7%

Total patient revenue



34,357,670



29,704,455



15.7%



8,361,058



8,075,115



3.5%

Other revenue



337,369



297,452



13.4%



168,341



152,274



10.6%

Gross hospital revenue



34,695,039



30,001,907



15.6%



8,529,399



8,227,389



3.7%

Total deductions



30,119,951



25,769,234



16.9%



4,630,959



4,452,838



4.0%

Net hospital revenue 



$4,575,088



$4,232,673



8.1%



$3,898,440



$3,774,551



3.3%





















































SAME FACILITY:























































ACUTE



BEHAVIORAL HEALTH





9/30/19



9/30/18



%  change



9/30/19



9/30/18



%  change



























Hospitals owned and leased



26



26



0.0%



313



313



0.0%

Average licensed beds



6,376



6,196



2.9%



22,927



22,713



0.9%

Average available beds



6,200



6,020



3.0%



22,827



22,630



0.9%

Patient days



1,084,534



1,028,589



5.4%



4,750,036



4,731,145



0.4%

Average daily census



3,972.6



3,767.8



5.4%



17,399.4



17,330.2



0.4%

Occupancy-licensed beds



62.3%



60.8%



2.5%



75.9%



76.3%



-0.5%

Occupancy-available beds



64.1%



62.6%



2.4%



76.2%



76.6%



-0.5%

Admissions



238,827



225,997



5.7%



363,465



359,200



1.2%

Length of stay



4.5



4.6



-0.2%



13.1



13.2



-0.8%



























 

 

Cision View original content:http://www.prnewswire.com/news-releases/universal-health-services-inc-reports-2019-third-quarter-financial-results-and-revises-2019-full-year-earnings-guidance-range-300945191.html

SOURCE Universal Health Services, Inc.