Concord Medical Reports Fourth Quarter and Full Year 2015 Financial Results
Fourth Quarter 2015 Highlights
- Total net revenues decreased by 18.7% from RMB160.3 million in the fourth quarter of 2014 to RMB135.1 million (
$20.9 million ) in the fourth quarter of 2015, including net revenue from network business of RMB130.4 million ($20.1 million ) and net revenue from hospital business of RMB4.7 million ($0.7 million ). - Gross profit was RMB47.6 million (
$7.4 million ) in the fourth quarter of 2015, compared to RMB86.9 million in the fourth quarter of 2014. - Net loss attributable to ordinary shareholders in the fourth quarter of 2015 was RMB166.8 million (
$25.7 million ), which included net loss from network business ofRMB39.6 million ($6.1 million ), net loss from hospital business ofRMB18.2 million($2.8 million), and loss resulted from bad debt ofRMB8.2 million ($1.3 million ), asset impairment ofRMB23.1 million ($3.6 million ), as well as withholding tax ofRMB77.7 million ($12.0 million ), compared to net income attributable to ordinary shareholders of RMB28.1 million in the fourth quarter of 2014. - Basic and diluted loss per American Depositary Share ("ADS")[2] in the fourth quarter of 2015 were RMB3.74 (
$0.58 ) andRMB3.74 ($0.58 ), respectively, compared to basic and diluted profit per ADS of RMB0.64 and RMB0.64 in the fourth quarter of 2014. - Non-GAAP net loss for the fourth quarter of 2015 was
RMB133.5 million ($20.6 million ), compared to non-GAAP net income ofRMB21.6 million for the fourth quarter of 2014. Non-GAAP basic and diluted loss per ADS in the fourth quarter of 2015 wasRMB2.99 ($0.46) andRMB2.99 ($0.46 ). - Adjusted EBITDA[3] (non-GAAP) was RMB2.3 million (
$0.4 million ) in the fourth quarter of 2015, compared to RMB101.7 million in the fourth quarter of 2014.
Full Year 2015 Highlights
- Total net revenues for the full year 2015 were RMB616.5 million (
$95.2 million ), a 1.6% increase fromRMB606.9 million in 2014. - Gross profit for the full year 2015 was RMB263.1 million (
$40.6 million ), a 20.8% decrease fromRMB332.3 million in 2014. - Net loss attributable to ordinary shareholders for the full year 2015 was RMB79.4 million (
$12.3 million ) compared to net income attributable to ordinary shareholders ofRMB124.7 million for the full year 2014. - Basic and diluted loss per ADS for the full year 2015 was RMB1.77 ($0.27) and
RMB1.77 ($0.27) , respectively. - Non-GAAP net loss for the full year 2015 was RMB39.7 million (
$6.1 million ), compared to non-GAAP net income ofRMB109.7 million in 2014. Non-GAAP basic and diluted loss per ADS for the full year 2015 was RMB0.89 ($0.13) andRMB0.89 ($0.13) . - Adjusted EBITDA (non-GAAP) was
RMB186.0 million ($28.7) in 2015, compared toRMB348.6 million in 2014. - The number of treatment and diagnostic patient cases was 25,074 and 309,694 for the full year 2015 representing a 15.8% decrease and 4.3% decrease from 2014, respectively.
Dr. Jianyu Yang, Chairman and Chief Executive Officer of Concord Medical, commented, "The year of 2015 was crucial for the Company's strategic transformation. During the last year, we had laid a solid foundation for continuous sustainable and stable development by acquiring
Since 2012, Chinese government has published a series of policies to facilitate medical reform by encouraging social capital to invest in the medical industry and form a diversified industrial landscape. Accordingly, we have been undertaking our strategic transformation since 2013 by transforming the cooperative centers with public hospitals into self-owned centers, taking advantage of our talent pool and years of experience to build our own brand,
In order to fully reflect our asset value, we announced the listing of our subsidiary,
Cancer is now a major challenge to the health of the Chinese people. According to the report released by the
Healthcare and medical industry will become a real "sunrise industry" in
Fourth Quarter 2015 Financial Results
Total net revenues were
- Net revenue from network business of RMB130.4 million (
$20.1 million ), compared toRMB160.3 million in the fourth quarter of 2014; and - Net revenue from hospital business of RMB4.7 million (
$0.7 million ).
Cost of revenue was
- Cost of revenue of network business of
RMB78.2 million ($12.1 million ), as compared toRMB73.3 million in the fourth quarter of 2014; and - Cost of revenue of hospital business of
RMB9.3 million ($1.4 million ).
Gross profit was
Selling expenses in the fourth quarter of 2015 were RMB29.2 million (
General and administrative expenses in the fourth quarter of 2015 were RMB47.3 million (
The Company incurred asset impairment of
Operating loss was
Income tax expense was
Net loss attributable to ordinary shareholders was
Basic and diluted loss per ADS for the fourth quarter of 2015 was
Non-GAAP net loss for the fourth quarter of 2015 was RMB133.5 million (
Adjusted EBITDA (non-GAAP) was
2015 Fourth Quarter Financial Results by Segment
Network Business
Net revenues from network business decreased by 18.6% to RMB130.4 million (
As of December 31, 2015, the Company operated a network of 127 centers in 53 cities in China and had entered into agreements to establish one additional center. The Company had no center newly opened or closed in the fourth quarter of 2015.
Cost of revenue of the network business was RMB78.2 million (
Gross profit from the network business was RMB52.2 million (
Selling expenses of the network business were RMB29.0 million (
General and administrative expenses of the network business were RMB34.1 million (
The company incurred asset impairment of
Capital expenditures of the network business were RMB26.5 million (
Accounts receivable from the network business was RMB215.8 million (
During the fourth quarter of 2015, the Company handled 5,698 patient treatment cases and 73,048 patient diagnostic cases, representing a 16.4% decrease and 2.6% decrease, respectively, from the fourth quarter of 2014, mainly due to the closure of centers from the first to the third quarter of 2015.
Hospital Business
Net revenue from the hospital business was RMB4.7 million (
Cost of service of the hospital business for the fourth quarter of 2015 was RMB9.3 million (
Gross loss from the hospital business was RMB4.6 million (
Selling expenses of the hospital business were RMB0.24 million (
General and administrative expenses of the hospital business were RMB13.0 million (
Capital expenditures of the hospital were RMB1.7 million (
As of December 31, 2015, Concord Cancer Hospital had accounts receivable of RMB2.5 million (
Concord Cancer Hospital operated 31 beds and had 85 medical and non-medical staff as of December 31, 2015.
Fiscal 2015 Full Year Results
Total net revenues in 2015 were RMB616.5 million (
- Net revenue from network business of RMB597.7 million (
$92.3 million ), compared toRMB606.9 million in 2014; and - Net revenue from hospital business of RMB18.7 million (
$2.9 million ).
The decreased net revenues from network business were mainly due to closure of centers in 2015.
Cost of revenues in 2015 was RMB353.3 million (
- Cost of revenue of network business of
RMB321.3 million ($49.6 million ), compared toRMB274.6 million in the fourth quarter of 2014; and - Cost of revenue of hospital business of
RMB32.1 million ($4.9 million ).
The increased cost from network business was mainly due to the increased cost caused by cost-sharing split change according to the contracts signed between the Company and public hospitals and increased medical consumable expenses and maintenance expenses for the network.
Gross profit in 2015 was RMB263.1 million (
Selling expenses in 2015 were RMB112.8 million (
General and administrative expenses in 2015 were RMB133.0 million (
Operating loss in 2015 was RMB5.7 million (
Income tax expense in 2015 was RMB74.0 million (
Net loss attributable to ordinary shareholders in 2015 was RMB79.4 million (
Basic and diluted loss per ADS in 2015 was RMB1.77 (
Non-GAAP net loss for the full year of 2015 was RMB39.7 million (
Adjusted EBITDA (non-GAAP) was RMB186.0 million (
Share-based compensation expenses, which were allocated to related operating expense items, were RMB8.1 million (
Capital expenditures were RMB198.5 million (
As of December 31, 2015, the Company had cash and cash equivalents of RMB485.4 million (
Accounts receivable was RMB218.3 million (
As of December 31, 2015, the Company, excluding Concord Cancer Hospital which was acquired in April 2015, had bank credit lines totaling RMB3.3 billion (
Total property, plant & equipment net valued at RMB918.8 million (
Share Repurchase Program – On August 10, 2015, the Company announced a share repurchase program, under which Concord Medical is authorized to repurchase up to $20.0 million of its outstanding ADSs for cash in open market transactions or by other means as long as the price per ADS is no more than $7.99, depending on market conditions and other factors. As of March 25, 2016, Concord Medical had repurchased 1,178,344 ADSs, representing 3,535,032 ordinary shares, for an aggregate consideration of $5.8 million, including commissions. As of December 31, 2015, the Company had a total of 44.3 million outstanding ADSs.
Listing of Shares of Meizhong Jiahe on New Third Board and Domestic Reorganization– On
AMT provides management services to the Company's existing network of radiotherapy and diagnostic imaging centers. BCF was acquired by the Company in
Change to the board – The board of directors (the "Board") appointed Ms.
Ms.
Notes: |
[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 RMB6.4778 to $1.00, the effective noon buying rate as of December 31, 2015 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, bad debt provision, asset impairment, and other adjustments. Other adjustments include foreign exchange gain (loss), loss from disposal of property, plant and equipment, loss on extinguishment, changes in fair value of derivative, and other income or expense. |
[4] The financial results of Concord Cancer Hospital were consolidated into our financial results in the third quarter of 2015. Please note that for the third quarter of 2014, the financial contribution from Chang'an Hospital was reflected as net income from discontinued operations. |
[5] Translation of Singapore dollar amount into U.S. dollar amount is made at a rate of SGD1.4166 to $1.00, the effective noon buying rate as of December 31, 2015, as set forth in the H.10 statistical release of the U.S. Federal Reserve Board. |
Conference Call Information
Dial-in details for the earnings conference call are as follows:
U.S. Toll Free: |
1 866 519 4004 |
International: |
65 67135090 |
U.K. Toll Free: |
08082346646 |
Hong Kong Toll Free: |
800906601 |
China Local: |
400-620-8038/800-819-0121 |
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: |
70861955 |
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 is a leading specialty hospital management solution provider and operator of the largest network of radiotherapy and diagnostic imaging centers in China. As of December 31, 2015, the Company operated a network of 127 centers with 76 hospital partners that spanned 53 cities and 25 provinces and administrative regions in China. Under long-term arrangements with top-tier hospitals in China, the Company 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. As part of its high-end cancer hospital development strategy and oversea business extension, the Company acquired Concord Cancer Hospital, a private hospital in Singapore in April, 2015. 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, bad debt provision and asset impairment. 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, bad debt provision and asset impairment 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, and share-based compensation expenses and other adjustments. Other adjustments include foreign exchange gain (loss), loss from disposal of property, plant and equipment, loss on extinguishment, changes in fair value of derivatives and other income or expense. 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:
Mr. Adam J. Sun (Chinese and English)
+86 10 5957 5266
adam.sun@concordmedical.com
Ms. Fang Liu (Chinese and English)
+86 10 5903 6688 (ext. 639)
fang.liu@concordmedical.com
Concord Medical Services Holdings Co., Ltd. |
|||||
Consolidated Balance Sheets |
|||||
(in thousands) |
|||||
December 31, |
December 31, |
||||
RMB |
RMB |
US$ |
|||
(audited) |
(Unaudited) |
(Unaudited) |
|||
ASSETS |
|||||
Current assets |
|||||
Cash and cash equivalents |
478,682 |
485,440 |
74,940 |
||
Restricted cash, current portion |
392,328 |
350,255 |
54,071 |
||
Short-term investment |
- |
60,000 |
9,263 |
||
Accounts receivable |
265,010 |
218,254 |
33,694 |
||
Inventories |
2,986 |
3,897 |
603 |
||
Prepayments and other current assets |
177,267 |
78,464 |
12,114 |
||
Net investments in direct financing leases, current portion |
143,853 |
100,988 |
15,591 |
||
Deferred tax assets, current portion |
3,556 |
2,447 |
379 |
||
Total current assets |
1,463,682 |
1,299,745 |
200,655 |
||
Non-current assets |
|||||
Property, plant and equipment, net |
749,683 |
918,815 |
141,841 |
||
Intangible assets, net |
61,243 |
43,453 |
6,708 |
||
Deposits for non-current assets |
101,166 |
251,058 |
38,757 |
||
Net investments in direct financing leases, non-current portion |
130,934 |
108,917 |
16,814 |
||
Deferred tax assets, non-current portion |
17,183 |
29,069 |
4,487 |
||
Equity method investments |
221,180 |
230,981 |
35,657 |
||
Cost method investments |
- |
22,160 |
3,421 |
||
Other non-current assets |
52,892 |
61,047 |
9,424 |
||
Prepaid land lease payments |
51,529 |
429,779 |
66,346 |
||
Restricted cash,non-current portion |
109,840 |
204,780 |
31,613 |
||
Total non-current assets |
1,495,650 |
2,300,059 |
355,068 |
||
Total assets |
2,959,332 |
3,599,804 |
555,723 |
||
LIABILITIES AND EQUITY |
|||||
Current liabilities |
|||||
Short-term bank borrowings |
322,128 |
527,127 |
81,374 |
||
Long-term bank borrowings, current portion |
246,233 |
189,021 |
29,180 |
||
Accounts payable |
1,064 |
808 |
125 |
||
Accrual for purchase of property, plant and equipment |
11,784 |
4,881 |
753 |
||
Accrued expenses and other liabilities |
130,193 |
229,340 |
35,404 |
||
Income tax payable |
56,151 |
67,258 |
10,383 |
||
Deferred revenue, current portion |
1,038 |
1,522 |
235 |
||
Dividend payable |
- |
288,157 |
44,484 |
||
Deferred tax liabilities, current portion |
1,228 |
2,249 |
347 |
||
Total current liabilities |
769,819 |
1,310,363 |
202,285 |
||
Non-current liabilities |
|||||
Long-term bank borrowings, non-current portion |
335,479 |
472,209 |
72,897 |
||
Deferred tax liabilities, non-current portion |
50,227 |
48,513 |
7,489 |
||
Long-term secured borrowings |
- |
331,888 |
51,235 |
||
Other long term liabilities |
3,749 |
3,042 |
470 |
||
Total non-current liabilities |
389,455 |
855,652 |
132,091 |
||
Total liabilities |
1,159,274 |
2,166,015 |
334,376 |
||
EQUITY |
|||||
Ordinary shares |
105 |
105 |
16 |
||
Treasuary stock |
(5) |
(6) |
(1) |
||
Additional paid-in capital |
2,074,125 |
2,062,487 |
318,393 |
||
Accumulated other comprehensive loss |
(18,651) |
(46,574) |
(7,190) |
||
Accumulated deficit |
(258,025) |
(625,619) |
(96,579) |
||
Total Concord Medical Services Holdings Limited |
1,797,549 |
1,390,393 |
214,639 |
||
Noncontrolling interests |
2,509 |
43,396 |
6,699 |
||
Total equity |
1,800,058 |
1,433,789 |
221,338 |
||
Total liabilities and equity |
2,959,332 |
3,599,804 |
555,714 |
||
Concord Medical Services Holdings Co., Ltd. |
|||||||||||
Consolidated Profit & Loss |
|||||||||||
(in thousands, except per ADS data) |
|||||||||||
For The Three Months Ended |
For The Twelve Months Ended |
||||||||||
December 31, |
December 31, |
December 31, |
December 31, |
||||||||
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
||||||
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
||||||
Revenues, net of business tax , value-added tax and related surcharges : |
|||||||||||
Network |
160,251 |
130,394 |
20,129 |
606,883 |
597,746 |
92,276 |
|||||
Hospital |
- |
4,744 |
732 |
- |
18,739 |
2,893 |
|||||
Total net revenues |
160,251 |
135,138 |
20,861 |
606,883 |
616,485 |
95,169 |
|||||
Cost of revenues: |
|||||||||||
Network |
(73,313) |
(78,153) |
(12,065) |
(274,562) |
(321,285) |
(49,598) |
|||||
Hospital |
- |
(9,347) |
(1,443) |
- |
(32,051) |
(4,948) |
|||||
Total cost of revenues |
(73,313) |
(87,500) |
(13,508) |
(274,562) |
(353,336) |
(54,546) |
|||||
Gross profit |
86,938 |
47,638 |
7,353 |
332,321 |
263,149 |
40,623 |
|||||
Operating expenses: |
|||||||||||
Selling expenses |
(25,220) |
(29,237) |
(4,513) |
(95,096) |
(112,815) |
(17,416) |
|||||
General and administrative expenses |
(12,871) |
(47,281) |
(7,299) |
(53,576) |
(132,952) |
(20,524) |
|||||
Asset impairment |
- |
(23,125) |
(3,570) |
- |
(23,125) |
(3,570) |
|||||
Operating income (loss) |
48,847 |
(52,005) |
(8,029) |
183,649 |
(5,743) |
(887) |
|||||
Interest expense |
(21,917) |
(18,240) |
(2,816) |
(53,470) |
(53,214) |
(8,215) |
|||||
Foreign exchange income (loss) |
9,511 |
(1,419) |
(219) |
9,585 |
10,348 |
1,597 |
|||||
Loss from disposal of property, plant and equipment |
(4,894) |
(1,661) |
(256) |
(3,955) |
(4,220) |
(651) |
|||||
Interest income |
6,615 |
5,625 |
868 |
21,208 |
22,447 |
3,465 |
|||||
Changes in fair value of derivatives |
6,585 |
33,731 |
5,207 |
2,605 |
33,731 |
5,207 |
|||||
Loss on debt extinguishment |
- |
(36,648) |
(5,657) |
- |
(36,648) |
(5,657) |
|||||
Equity pick up of equity investee |
2,643 |
(14,023) |
(2,165) |
13,911 |
(5,572) |
(860) |
|||||
Other income (expense) |
114 |
(104) |
(16) |
2,113 |
33,617 |
5,190 |
|||||
Income (loss) from continuing operations before income tax |
47,504 |
(84,744) |
(13,083) |
175,646 |
(5,254) |
(811) |
|||||
Income tax expenses |
(40,796) |
(81,997) |
(12,658) |
(80,850) |
(74,025) |
(11,427) |
|||||
Net income (loss) from continuing operations |
6,708 |
(166,741) |
(25,741) |
94,796 |
(79,279) |
(12,238) |
|||||
Net income from discontinued operations |
10,410 |
- |
- |
25,476 |
- |
- |
|||||
Net income (loss) |
17,118 |
(166,741) |
(25,741) |
120,272 |
(79,279) |
(12,238) |
|||||
Net (loss) income attributable to non-controlling interests |
(11,028) |
23 |
4 |
(4,437) |
159 |
25 |
|||||
Net income (loss) attributable to ordinary shareholders |
28,146 |
(166,764) |
(25,745) |
124,709 |
(79,438) |
(12,263) |
|||||
Earnings per ADS |
|||||||||||
Net profit (loss) from continuing operations |
0.15 |
(3.74) |
(0.58) |
2.11 |
(1.77) |
(0.27) |
|||||
Net profit from discontinued operations |
0.49 |
- |
- |
0.66 |
- |
- |
|||||
Basic |
0.64 |
(3.74) |
(0.58) |
2.77 |
(1.77) |
(0.27) |
|||||
Net profit (loss) from continuing operations |
0.15 |
(3.74) |
(0.58) |
2.10 |
(1.77) |
(0.27) |
|||||
Net profit from discontinued operations |
0.49 |
- |
- |
0.66 |
- |
- |
|||||
Diluted |
0.64 |
(3.74) |
(0.58) |
2.76 |
(1.77) |
(0.27) |
|||||
Weighted average number of ADS outstanding: |
|||||||||||
Basic |
44,945,433 |
44,602,653 |
44,602,653 |
44,945,433 |
44,848,924 |
44,848,924 |
|||||
Diluted |
45,064,240 |
44,602,653 |
44,602,653 |
45,060,214 |
44,848,924 |
44,848,924 |
|||||
Other comprehensive loss, net of tax |
|||||||||||
Foreign currency translation |
(6,477) |
(4,283) |
(661) |
(3,368) |
(27,923) |
(4,311) |
|||||
Total other comprehensive loss, net of tax |
(6,477) |
(4,283) |
(661) |
(3,368) |
(27,923) |
(4,311) |
|||||
Comprehensive income loss |
10,641 |
(171,024) |
(26,402) |
116,904 |
(107,202) |
(16,549) |
|||||
Comprehensive (loss) income attributable to noncontrolling interests |
(11,028) |
(1,111) |
(171) |
(4,437) |
(975) |
(151) |
|||||
Comprehensive income attributable to |
21,669 |
(169,913) |
(26,231) |
121,341 |
(106,227) |
(16,398) |
|||||
Reconciliations of non-GAAP results of operations measures to the nearest comparable GAAP measures (*) (in RMB thousands, unaudited) |
|||||||||||||||
For the three months ended December 31, 2014 |
For the three months ended December 31, 2015 |
Twelve months ended December 31, 2014 |
Twelve months ended December 31, 2015 |
||||||||||||
GAAP Measure |
Adjustment |
Non-GAAP Measure |
GAAP Measure |
Adjustment |
Non-GAAP Measure |
GAAP Measure |
Adjustment |
Non-GAAP Measure |
GAAP Measure |
Adjustment |
Non-GAAP Measure |
||||
Operating income (loss) |
48,847 |
4,458 |
53,305 |
(52,005) |
33,261 |
(18,744) |
183,649 |
(10,558) |
173,091 |
(5,743) |
39,535 |
33,793 |
|||
Net income (loss) |
17,118 |
4,458 |
21,576 |
(166,741) |
33,261 |
(133,480) |
120,272 |
(10,558) |
109,714 |
(79,279) |
39,535 |
(39,743) |
|||
Basic earnings (loss) per ADS |
0.64 |
0.10 |
0.74 |
(3.74) |
0.75 |
(2.99) |
2.77 |
(0.23) |
2.54 |
(1.77) |
0.88 |
(0.89) |
|||
Diluted earnings (loss) per ADS |
0.64 |
0.10 |
0.74 |
(3.74) |
0.75 |
(2.99) |
2.76 |
(0.23) |
2.53 |
(1.77) |
0.88 |
(0.89) |
|||
(*) The adjustments include share-based compensation,bad debt provision and asset impairment loss. |
|||||||||||||||
Reconciliation from net income to adjusted EBITDA(*) (in RMB thousands, unaudited) |
||||
For the three months ended |
For the three months ended |
Twelve months ended |
Twelve months ended |
|
December 31, 2014 |
December 31, 2015 |
December 31, 2014 |
December 31, 2015 |
|
Net income (loss) from continuing operations |
6,708 |
(166,741) |
94,796 |
(79,279) |
Interest expenses, net |
15,302 |
12,615 |
32,262 |
30,767 |
Income tax expenses |
40,796 |
81,997 |
80,850 |
74,025 |
Depreciation and amortization |
29,686 |
35,072 |
143,545 |
157,828 |
Share-based compensation |
2,439 |
1,919 |
7,349 |
8,084 |
Bad debt provision |
2,019 |
8,217 |
(17,907) |
8,326 |
Asset impairment |
- |
23,125 |
- |
23,125 |
Other adjustments |
4,731 |
6,101 |
7,743 |
(36,828) |
Adjusted EBITDA |
101,681 |
2,305 |
348,638 |
186,048 |
(*) Definition of adjusted EBITDA: Adjusted EBITDA is defined as net income (loss) plus interest, taxes, depreciation and amortization, share-based compensation expenses, bad debt provision, asset |
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/concord-medical-reports-fourth-quarter-and-full-year-2015-financial-results-300241928.html
SOURCE