Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 OF
THE SECURITIES EXCHANGE ACT OF 1934
For the month of November 2013
Commission File Number: 001-34563
CONCORD MEDICAL SERVICES HOLDINGS LIMITED
18/F, Tower A, Global Trade Center
36 North Third Ring Road East, Dongcheng District
Beijing 100013
People’s Republic of China
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.
Form 20-F x Form 40-F ¨
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ¨
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ¨
Indicate by check mark whether by furnishing the information contained in this Form, the registrant is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes ¨ No x
If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): N/A
Table of Contents
Table of Contents
TABLE OF CONTENTS
Exhibit 99.1 – Press release: Concord Medical Reports Third Quarter 2013 Financial Results and Reiterates Financial Year Guidance Forecast
Table of Contents
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| CONCORD MEDICAL SERVICES HOLDINGS LIMITED | ||||
| By: | /s/ Jianyu Yang | |||
| Name: | Jianyu Yang | |||
| Title: | Chairman and Chief Executive Officer | |||
Date: November 12, 2013
Exhibit 99.1
Concord Medical Reports Third Quarter 2013 Financial Results and Reiterates Financial Year Guidance Forecast
BEIJING, November 12, 2013 — Concord Medical Services Holdings Limited (“Concord Medical” or the “Company”) (NYSE: CCM), a leading specialty hospital management solution provider and operator of the largest network of radiotherapy and diagnostic imaging centers in China and the parent of Chang’an Hospital, today reported its unaudited consolidated financial results for the third quarter ended September 30, 2013[1].
Third Quarter 2013 Highlights
| • | Total net revenue, which consists of net revenues generated from the network business and hospital business, was RMB234.0 million ($38.2 million) in the third quarter of 2013, a 13.5% increase from RMB206.1 million in the third quarter of 2012. |
| • | Gross profit in the third quarter of 2013 was RMB87.9 million ($14.4 million), a 3.8% increase from RMB84.7 million in the third quarter of 2012. |
| • | Net income attributable to ordinary shareholders in the third quarter of 2013 was RMB26.5 million ($4.3 million), a 29.7% decrease from RMB37.6 million in the third quarter of 2012. |
| • | Basic and diluted earnings per American depositary share (“ADS”)[2] in the third quarter of 2013 were both RMB0.59 ($0.10). |
| • | Adjusted EBITDA[3] (non-GAAP) in the third quarter of 2013 was RMB101.8 million ($16.6 million), a 0.7% increase from RMB101.1 million in the third quarter of 2012. |
Dr. Jianyu Yang, Chairman and Chief Executive Officer of Concord Medical, stated, “We are pleased with our overall operating and financial results for the third quarter of 2013. The 15% revenue growth rate in our network business exceeded the 7% growth rate in the second quarter, while the gross margin remained at a favorable level. Concord Medical remains to be the leading operator of radiotherapy and diagnostic imaging centers in China. We enhanced our market position by adding four new centers in the third quarter, bringing our total number of centers to 144.”
“In our Hospital segment, total revenue from our Chang’an Hospital reached RMB102.9 million, an increase of 12.2% from the same quarter of last year. We are proud that medical service revenue increased significantly by 20.6% over the prior year period, demonstrating our strong momentum in both patient volume and per patient yield. The medicine revenue accounted for 42.6% of total revenue from hospital business in the quarter, while our long-term target is to lower the ratio to under 40%.”
“In mid-October, the State Council of China issued ‘Guidelines to promote the development of the healthcare services industry’. For Concord Medical, these new guidelines will greatly improve the visibility of government approvals and equipment procurement for establishing new private, for-profit hospitals. We feel very confident that our planned specialty cancer hospitals will significantly benefit from these new policies over time.
Currently, we are finalizing design plans for our Concord Guangzhou Cancer Hospital. Our timeline for this project remains on schedule with construction expected to start in the first half of 2014.”
Dr. Yang concluded, “With new government policies becoming more favorable to private healthcare services institutions, we remain highly confident with our business strategy of providing specialized, high-quality healthcare services to patients in China. Future Concord facilities will introduce the most advanced treatment and medical procedures in our branded hospitals and leverage our strategic relationships with world-famous medical institutions.”
Third Quarter 2013 Results by Segment
Network business
The Company added three treatment centers and one diagnostic center in the third quarter of 2013, bringing the total number of centers in operation to 144 in 55 cities in China as of September 30, 2013. As of September 30, 2013, the Company had agreements to establish nine additional centers, which are scheduled to open in the first half of 2014.
Net revenue from the network business was RMB131.1 million ($21.4 million) for the third quarter of 2013, representing an increase of 14.6% from the third quarter of 2012, primarily due to an increase in the number of patients in the Company’s existing centers and from the contribution of new centers opened during the past 12 months.
Gross profit margin in the network business was 56.0% for the third quarter of 2013, compared to 61.3% for the third quarter of 2012 and 59.7% in the second quarter of 2013. The lower year-over-year gross profit margin was primarily due to increased consumable cost, compensation and operating cost at the Company’s centers.
Capital expenditure of the network business was RMB20.9 million ($3.4 million) for the third quarter of 2013, compared with RMB131.4 million in the third quarter of 2012. The capital expenditure during the third quarter of 2013 was mainly relating to ancillary equipment spending with the Company’s network centers. The capital expenditure during the third quarter of 2012 was mainly composed of deposits for equipment for new centers.
Selling expenses in the network business were RMB24.7 million ($4.0 million) for the third quarter of 2013, representing an increase of 39.0% from RMB17.7 million in the third quarter of 2012. The increase was mainly due to higher selling expenses related to the Company’s telemedicine and web businesses, which amounted to RMB4.2 million ($0.7 million). The Company also incurred higher marketing and promotion expenses at its existing centers.
General and administrative expenses in the network business were RMB13.3 million ($2.2 million), representing a decrease of 44.9% from RMB24.3 million in the second quarter of 2013. During the third quarter of 2013, the Company spent RMB1.7 million ($0.3 million) in general and administrative expenses relating to the telemedicine and web business.
Accounts receivable from the network business was RMB234.1 million ($38.3 million) as of September 30, 2013, compared to RMB209.3 million as of June 30, 2013. The average period of sales outstanding for accounts receivable, or days sales outstanding (DSO), was 154 days for the third quarter of 2013, as compared to 123 days for the second quarter of 2013.
As of September 30, 2013, the Company, excluding Chang’an Hospital, had bank credit lines of RMB2,699 million ($441.0 million), of which RMB875.6 million ($143.1 million) was utilized.
During the third quarter of 2013, the Company handled 9,522 patient treatment cases and 79,255 patient diagnostic cases in the center network, representing a 10.4% decrease and a 7.2% increase from the third quarter of 2012, respectively.
Hospital business
Please note that financial results of Chang’an Hospital were consolidated into the Company’s operating results effective from the third quarter of 2012 when the Company consummated its acquisition of 52% equity interest in Chang’an Hospital.
Net revenue from the hospital business was RMB102.9 million ($16.8 million) for the third quarter of 2013, a 12.2% increase compared to RMB91.7 million for the third quarter of 2012. Third quarter 2013 net revenue from the hospital business consisted of:
| • | outpatient revenue of RMB24.3 million ($4.0 million), representing 23.6% of the net revenue from the hospital business; |
| • | inpatient revenue of RMB34.7 million ($5.7 million), representing 33.8% of the net revenue from the hospital business; and |
| • | medicine revenue of RMB43.8 million ($7.2 million), representing 42.6% of the net revenue from the hospital business. |
Cost of service for the hospital business for the third quarter of 2013 was RMB88.4 million ($14.5 million), of which the medicine cost was RMB37.3 million ($6.1 million) and the medical service cost was RMB51.2 million ($8.4 million).
Gross profit margin of the hospital business was 14.0% for the third quarter of 2013, compared to 15.9% for the third quarter of 2012 and 16.9% in the second quarter of 2013. The decrease in gross margin was mainly due to seasonality factors.
Capital expenditure of the hospital business was RMB6.7 million ($1.1 million) for the third quarter of 2013, compared with RMB13.3 million in the second quarter of 2013.
General and administrative expenses in the hospital business were RMB4.5 million ($0.7 million), compared with RMB6.2 million in the second quarter of 2013.
As of September 30, 2013, Chang’an Hospital had accounts receivable of RMB39.7 million ($6.5 million), as compared to RMB38.1 million for the second quarter of 2013, representing days sales outstanding of 34 days, as compared to 29 days for the second quarter of 2013.
Chang’an Hospital received 148,506 outpatients and 7,886 inpatients for the third quarter of 2013. The average bed utilization for the quarter was 86.7%. The average days of hospital stay was 9.6 days per patient for the quarter. Chang’an Hospital operated 1,015 beds as of September 30, 2013.
As of September 30, 2013, the Company had cash and cash equivalents of RMB166.6 million ($27.2 million), compared to RMB75.4 million as of December 31, 2012.
Results for the nine months ended September 30, 2013
Net revenue was RMB691.9 million ($113.1 million) for the nine months ended September 30, 2013, representing a 54.0% increase from the nine months ended September 30, 2012.
Cost of revenues was RMB427.4 million ($69.8 million) for the nine months ended September 30, 2013, representing a 105.0% increase from the nine months ended September 30, 2012, which was primarily due to the consolidation of the financial results of Chang’an Hospital since the third quarter of 2012.
Gross profit margin was 38.2% for the nine months ended September 30, 2013, compared with 53.6% for the nine months ended September 30, 2012. The decrease in gross profit margin was primarily due to the consolidation of the financial results of Chang’an Hospital since the third quarter of 2012, as gross profit margin for the hospital business was lower than that for the network business.
Operating expenses were RMB140.3 million ($22.9 million) for the nine months ended September 30, 2013, representing a 53.1% increase from RMB91.6 million for the nine months ended September 30, 2012, which was primarily due to the consolidation of the financial results of Chang’an Hospital since the third quarter of 2012.
As a result, operating income was RMB124.2 million ($20.3 million) for the nine months ended September 30, 2013, representing a 16.7% decrease from RMB149.2 million for the nine months ended September 30, 2012.
Income tax expense was RMB41.1 million ($6.7 million) for the nine months ended September 30, 2013, as compared to RMB38.6 million for the nine months ended September 30, 2012. The effective tax rate for the nine months ended September 30, 2013 was 33.9%, as compared to 27.3% for the first nine months of 2012, primarily attributable to accrued tax expenses relating to Chang’an Hospital.
As a result, net income was RMB80.2 million ($13.1 million) for the nine months ended September 30, 2013, representing a 21.9% decrease from RMB102.8 million for the nine months ended September 30, 2012.
Basic and diluted earnings per ADS for the nine months ended September 30, 2013 were both RMB1.67 ($0.27), representing a 24.1% decrease from the basic and diluted earnings per ADS of RMB2.20 for nine months ended September 30, 2012.
Share repurchase program
During the third quarter of 2013, the Company repurchased 99,445 ADSs, representing 298,335 ordinary shares, for a total consideration of $0.48 million.
From the inception of the share repurchase program on October 9, 2012 to September 30, 2013, the Company repurchased 2,405,777 ADSs, representing 7,217,331 ordinary shares, in the open market, for a total consideration of $8.60 million (including commissions).
As of September 30, 2013, the Company had 18.8 million ADSs outstanding, representing 56.4 million ordinary shares. The weighted average number of ordinary shares outstanding was 135,019,705.
2013 Outlook
Based on current market and operating conditions, estimated business expansion and forecasted Chang’an Hospital financial results, Concord Medical reiterates its full year 2013 guidance forecast of total estimated net revenue in the range of RMB930 million to RMB975 million, representing a 40% to 47% increase from 2012. Revenue from the Company’s network business and hospital business as a percent of total revenue are expected to be approximately 55% and 45% in 2013, respectively. Full year 2013 adjusted EBITDA is expected to grow from 10% to 15% compared to 2012.
Conference Call Information
Concord Medical’s management will hold an earnings conference call at 8:00 a.m. EST on November 13, 2013 (9:00 p.m. Beijing/Hong Kong time on November 13, 2013).
Dial-in details for the earnings conference call are as follows:
U.S. Toll Free: 1-866-519-4004
U.K. Toll Free: 08082346646
International: 65 67239381
China Toll Free: 400-620-8038 / 800-819-0121
Hong Kong Toll Free: 800-930-346
Passcode: CCM
A replay of the conference call may be accessed by phone at the following numbers for 7 days:
U.S. Toll Free: 1-855-452-5696
International: +61 2 8199 0299
Conference ID: 94822599
Additionally, a live and archived webcast of this conference call will be available at http://ir.concordmedical.com/.
About Concord Medical
Concord Medical Services Holdings Limited operates the largest network of radiotherapy and diagnostic imaging centers in China, measured by revenues and the number of centers in operation and is the parent of Chang’an Hospital. As of September 30, 2013, the Company operated a network of 144 centers with 78 hospital partners that spanned 55 cities and 24 provinces and administrative regions in China. Under long-term arrangements with top-tier hospitals in China, Concord Medical provides radiotherapy and diagnostic imaging equipment and manages the daily operations of these centers, which are located on the premises of its hospital partners. The Company also provides ongoing training to doctors and other medical professionals in its network of centers to ensure a high level of clinical care for patients. For more information, please see http://ir.concordmedical.com.
Safe Harbor Statement
This news release may contain “forward-looking” statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and as defined in the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as “anticipate,” “believe,” “estimate,” “expect,” “forecast,” “intend,” “may,” “plan,” “project,” “predict,” “should” and “will” and similar expressions. These forward looking statements are based upon management’s current views and expectations with respect to future events and are not a guarantee of future performance. Furthermore, these statements are by their nature, subject to a number of risks and uncertainties that could cause actual performance and results to differ materially from those discussed in the forward-looking statements as a result of a number of factors.
Such factors include: the number of new radiotherapy and diagnostic imaging centers opened; the increase in the number of patients in existing centers; the establishment of specialty cancer hospitals; changes in the healthcare industry in China, including changes in the healthcare policies and regulations of the PRC government; technological or therapeutic changes affecting the field of cancer treatment and diagnostic imaging; and possible effects on consumers and hospitals, hospital construction, and suppliers, as a result of inflation and the Chinese government’s policies and actions to control inflation. Further information regarding these and other risks is included in the Company’s filings with the U.S. Securities and Exchange Commission, which are available at www.sec.gov. The Company does not assume any obligation to update any forward-looking statement, except as required by law.
About Non-GAAP Financial Measures
To supplement the consolidated financial statements presented in accordance with United States Generally Accepted Accounting Principles (“GAAP”), Concord Medical uses certain non-GAAP measures. The Company presents certain of its financial information that is adjusted from results based on GAAP to exclude the impact of share-based compensation expense. The Company believes excluding share-based compensation expense from its GAAP financial measures is useful for its management and investors to assess and analyze the Company’s core operating results, as such expense is not directly attributable to the underlying performance of the Company’s business operations and do not impact its current cash earnings. Concord Medical also believes these non-GAAP measures excluding share-based compensation expense are important in helping investors to understand the Company’s current financial performance and future prospects and to compare business trends among different reporting periods on a consistent basis. In addition, Concord Medical also presents the non-GAAP measure of Adjusted EBITDA, which is defined in this announcement as net income plus interest, taxes, depreciation and amortization, share-based compensation expenses, and other adjustments. Other adjustments include foreign exchange gain (loss), gain (loss) from disposal of property, plant and equipment, and other expense or income. Furthermore, Adjusted EBITDA eliminates the impact of items that the Company does not consider to be indicative of the performance of the network business and hospital business. The Company believes investors will similarly use Adjusted EBITDA as one of the key metrics to evaluate its financial performance and to compare its current operating results with corresponding historical periods and with other companies in the healthcare services industry. The presentation of these additional measures should not be considered a substitute for or superior to GAAP results or as being comparable to results reported or forecasted by other companies. The non-GAAP measures have been reconciled to GAAP measures in the attached financial information.
For more information, please contact:
Concord Medical Services
Mr. Adam J. Sun (Chinese and English)
+86 10 5957 5266
adam.sun@concordmedical.com
Mr. Ting Jia (Chinese and English)
+86 10 5903 6688 (ext. 809)
ting.jia@concordmedical.com
Ms. Gloria Huang (Chinese and English)
+86 10 5903 6688 (ext. 639)
gloria.huang@concordmedical.com
ICR Inc.
In China:
Ms. Rene Jiang
+86 10 6583-7521
rene.jiang@icrinc.com
In the United States:
Mr. William Zima
+1 203-682-8233
William.Zima@icrinc.com
[1] This announcement contains translations of certain RMB amounts into U.S. dollars at specified rates solely for the convenience of the reader. Unless otherwise noted, all translations from RMB to U.S. dollars are made at a rate of RMB6.1200 to US$1.00, the effective noon buying rate as of September 30, 2013 in the City of New York for cable transfers of RMB as certified for customs purposes by the Federal Reserve Bank of New York.
[2] Each ADS represents three ordinary shares of the Company.
[3] Definition of adjusted EBITDA: Adjusted EBITDA is defined as net income plus interest, taxes, depreciation and amortization, share-based compensation expenses and other adjustments. Other adjustments include foreign exchange gain, gain (loss) from disposal of property, plant and equipment and other income or expense.
Concord Medical Services Holdings Co., Ltd.
Consolidated Balance Sheets
(in thousands)
| December 31, 2012 | September 30, 2013 | |||||||||||
| RMB | RMB | US$ | ||||||||||
| (Unaudited) | (Unaudited) | |||||||||||
| ASSETS |
||||||||||||
| Current assets |
||||||||||||
| Cash and cash equivalents |
75,382 | 166,555 | 27,215 | |||||||||
| Restricted cash, current portion |
284,047 | 324,028 | 52,946 | |||||||||
| Accounts receivable |
210,307 | 273,854 | 44,747 | |||||||||
| Inventories |
8,681 | 21,675 | 3,542 | |||||||||
| Prepayments and other current assets |
67,472 | 118,728 | 19,400 | |||||||||
| Net investments in direct financing leases, current portion |
89,451 | 122,564 | 20,027 | |||||||||
| Deferred tax assets, current portion |
16,593 | 23,924 | 3,909 | |||||||||
| Loan to a noncontrolling shareholder of a subsidiary |
100,000 | 93,410 | 15,263 | |||||||||
| Amount due from related parties |
1,200 | 8,478 | 1,385 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total current assets |
853,133 | 1,153,216 | 188,434 | |||||||||
|
|
|
|
|
|
|
|||||||
| Non-current assets |
||||||||||||
| Property, plant and equipment, net |
1,522,920 | 1,519,959 | 248,359 | |||||||||
| Goodwill |
292,885 | 292,885 | 47,857 | |||||||||
| Intangible assets, net |
146,512 | 125,787 | 20,553 | |||||||||
| Deposits for non-current assets |
162,938 | 55,096 | 9,003 | |||||||||
| Net investments in direct financing leases, non-current portion |
171,545 | 218,913 | 35,770 | |||||||||
| Deferred tax assets, non-current portion |
18,110 | 16,393 | 2,679 | |||||||||
| Equity method investments |
230,589 | 223,994 | 36,600 | |||||||||
| Other non-current assets |
114,758 | 138,479 | 22,627 | |||||||||
| Prepaid land lease payments |
90,124 | 88,226 | 14,416 | |||||||||
| Indemnification assets |
61,706 | 61,706 | 10,083 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total non-current assets |
2,812,087 | 2,741,438 | 447,947 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total assets |
3,665,220 | 3,894,654 | 636,381 | |||||||||
|
|
|
|
|
|
|
|||||||
| LIABILITIES AND EQUITY |
||||||||||||
| Current liabilities |
||||||||||||
| Short-term bank borrowings |
383,083 | 313,496 | 51,225 | |||||||||
| Long-term bank borrowings, current portion |
191,473 | 271,013 | 44,283 | |||||||||
| Accounts payable |
100,563 | 137,194 | 22,417 | |||||||||
| Accrual for purchase of property, plant and equipment |
40,691 | 37,562 | 6,138 | |||||||||
| Obligations under capital leases, current portion |
2,117 | — | — | |||||||||
| Accrued expenses and other liabilities |
92,040 | 103,649 | 16,936 | |||||||||
| Income tax payable |
22,433 | 45,996 | 7,516 | |||||||||
| Deferred revenue, current portion |
18,975 | 17,913 | 2,927 | |||||||||
| Amount due to related parties, current portion |
5,910 | 3,368 | 550 | |||||||||
| Deferred tax liabilities, current portion |
2,248 | 5,477 | 895 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total current liabilities |
859,533 | 935,668 | 152,887 | |||||||||
|
|
|
|
|
|
|
|||||||
| Non-current liabilities |
||||||||||||
| Long-term bank borrowings, non-current portion |
300,901 | 381,105 | 62,272 | |||||||||
| Accrued unrecognized tax benefits & surcharge, non-current portion |
67,719 | 67,719 | 11,065 | |||||||||
| Other long term liabilities |
34,646 | 33,224 | 5,429 | |||||||||
| Amount due to related parties, non-current |
26,828 | 26,828 | 4,384 | |||||||||
| Deferred tax liabilities, non-current portion |
35,683 | 30,266 | 4,945 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total non-current liabilities |
465,777 | 539,142 | 88,095 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total liabilities |
1,325,310 | 1,474,810 | 240,982 | |||||||||
|
|
|
|
|
|
|
|||||||
| Commitments and contingencies |
||||||||||||
| EQUITY |
||||||||||||
| Ordinary shares |
105 | 105 | 17 | |||||||||
| Treasuary stock |
(5 | ) | (5 | ) | (1 | ) | ||||||
| Additional paid-in capital |
2,517,496 | 2,518,240 | 411,477 | |||||||||
| Accumulated other comprehensive loss |
(16,955 | ) | (16,082 | ) | (2,628 | ) | ||||||
| Accumulated deficit |
(469,055 | ) | (393,830 | ) | (64,351 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Total Concord Medical Services Holdings Limited shareholders’ equity |
2,031,586 | 2,108,428 | 344,514 | |||||||||
| Noncontrolling interests |
308,324 | 311,416 | 50,885 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total equity |
2,339,910 | 2,419,844 | 395,399 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total liabilities and equity |
3,665,220 | 3,894,654 | 636,381 | |||||||||
|
|
|
|
|
|
|
|||||||
Concord Medical Services Holdings Limited
Consolidated Statements of Income
(in thousands, except per ADS data)
| For The Three Months Ended | ||||||||||||
| September 30, 2012 (*) | September 30, 2013 | |||||||||||
| RMB | RMB | US$ | ||||||||||
| Revenues, net of business tax, value-added tax and related surcharges | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||
| Network |
114,341 | 131,087 | 21,419 | |||||||||
| Hospital-Medicine income |
42,755 | 43,833 | 7,162 | |||||||||
| Hospital-Medical service income |
48,967 | 59,052 | 9,649 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total net revenues |
206,063 | 233,972 | 38,230 | |||||||||
| Cost of revenues |
||||||||||||
| Network |
(44,296 | ) | (57,659 | ) | (9,421 | ) | ||||||
| Hospital-Medicine cost |
(36,869 | ) | (37,263 | ) | (6,089 | ) | ||||||
| Hospital-Medical service cost |
(40,225 | ) | (51,177 | ) | (8,362 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Total cost of revenues |
(121,390 | ) | (146,099 | ) | (23,872 | ) | ||||||
| Gross profit |
84,673 | 87,873 | 14,358 | |||||||||
| Operating expenses |
||||||||||||
| Selling expenses |
(17,745 | ) | (24,672 | ) | (4,031 | ) | ||||||
| General and administrative expenses |
(13,365 | ) | (17,770 | ) | (2,904 | ) | ||||||
| Other operating income |
1,433 | — | — | |||||||||
|
|
|
|
|
|
|
|||||||
| Operating income |
54,996 | 45,431 | 7,423 | |||||||||
| Interest expenses |
(3,599 | ) | (10,893 | ) | (1,780 | ) | ||||||
| Foreign exchange (loss) gain, net |
(135 | ) | 465 | 76 | ||||||||
| Loss on disposal of property, plant and equipment |
(161 | ) | (110 | ) | (18 | ) | ||||||
| Interest income |
1,188 | 4,720 | 771 | |||||||||
| Share of net profit of equity investees |
— | 4,094 | 669 | |||||||||
| Other income, net |
102 | 203 | 33 | |||||||||
|
|
|
|
|
|
|
|||||||
| Income before income taxes |
52,391 | 43,910 | 7,174 | |||||||||
| Income tax expenses |
(12,920 | ) | (15,229 | ) | (2,488 | ) | ||||||
| Net income |
39,471 | 28,681 | 4,686 | |||||||||
|
|
|
|
|
|
|
|||||||
| Net income attributable to noncontrolling interests |
1,832 | 2,220 | 363 | |||||||||
| Net income attributable to ordinary shareholders |
37,639 | 26,461 | 4,323 | |||||||||
|
|
|
|
|
|
|
|||||||
| Earnings per ADS |
||||||||||||
| Basic /Diluted |
0.82 | 0.59 | 0.10 | |||||||||
| Weighted average number of ADS outstanding: |
||||||||||||
| Basic /Diluted |
45,795,431 | 45,006,568 | 45,006,568 | |||||||||
| Other comprehensive income, net of tax |
||||||||||||
| Foreign currency translation |
176 | (450 | ) | (74 | ) | |||||||
| Total other comprehensive income (loss), net of tax |
176 | (450 | ) | (74 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Comprehensive income |
39,647 | 28,231 | 4,612 | |||||||||
|
|
|
|
|
|
|
|||||||
| Comprehensive income attributable to noncontrolling interests |
1,832 | 2,220 | 363 | |||||||||
|
|
|
|
|
|
|
|||||||
| Comprehensive income attributable to Concord Medical Services Holdings Limited’s shareholders |
37,815 | 26,011 | 4,249 | |||||||||
|
|
|
|
|
|
|
|||||||
| (*) | Certain amounts in the prior year quarterly financial information are being reclassified for comparison purposes. |
Reconciliations of non-GAAP results of operations measures to the nearest comparable GAAP measures (*) (in RMB thousands, unaudited)
| For the three months ended September 30, 2012 | For the three months ended September 30, 2013 | |||||||||||||||||||||||
| GAAP Measure | Adjustment | Non-GAAP Measure | GAAP Measure | Adjustment | Non-GAAP Measure | |||||||||||||||||||
| Operating income |
54,996 | 2,279 | 57,275 | 45,431 | 2,211 | 47,642 | ||||||||||||||||||
| Net income |
39,471 | 2,279 | 41,750 | 28,681 | 2,211 | 30,892 | ||||||||||||||||||
| Basic earnings per ADS |
0.82 | 0.05 | 0.87 | 0.59 | 0.05 | 0.64 | ||||||||||||||||||
| Diluted earnings per ADS |
0.82 | 0.05 | 0.87 | 0.59 | 0.05 | 0.64 | ||||||||||||||||||
| (*) | The only adjustment is share-based compensation. |
Reconciliation from net income to adjusted EBITDA(*) (in RMB thousands, unaudited)
| For the three months ended | For the three months ended | |||||||
| September 30, 2012 | September 30, 2013 | |||||||
| Net income |
39,471 | 28,681 | ||||||
| Interest expenses, net |
2,411 | 6,173 | ||||||
| Income tax expenses |
12,920 | 15,229 | ||||||
| Depreciation and amortization |
43,839 | 50,110 | ||||||
| Share-based compensation |
2,279 | 2,211 | ||||||
| Other adjustments |
194 | (558 | ) | |||||
|
|
|
|
|
|||||
| Adjusted EBITDA |
101,114 | 101,846 | ||||||
|
|
|
|
|
|||||
| (*) | Definition of adjusted EBITDA: Adjusted EBITDA is defined as net income plus interest, taxes, depreciation and amortization, share-based compensation expenses and other adjustments. Other adjustments include foreign exchange gain, gain (loss) from disposal of property, plant and equipment and other income or expense. |