6-K
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 August 2010
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
Peoples 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 þ Form 40-F o
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):
o
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):
o
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 o No þ
If Yes is marked, indicate below the file number assigned to the registrant in connection with
Rule 12g3-2(b): N/A
SIGNATURE
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: |
Director, Chief Executive Officer and President |
|
|
Date:
August 19, 2010
3
EX-99.1
Exhibit
99.1
Concord
Medical Announces Second Quarter 2010 Financial Results
BEIJING, Aug. 18 /PRNewswire-Asia/ Concord Medical Services Holdings Limited (Concord
Medical or the Company) (NYSE: CCM), the operator of the largest network of radiotherapy and
diagnostic imaging centers in China, today announced its unaudited financial results for the second
quarter ended June 30, 2010(1).
Second Quarter Fiscal 2010 Highlights
|
|
|
Total net revenues in the second quarter of 2010 were RMB99.4 million
($14.7million), a 38.3% increase from the corresponding period in 2009. |
|
|
|
|
Gross profit in the second quarter of 2010 was RMB69.3 million ($10.2
million), a 39.2% increase from the corresponding period in 2009. |
|
|
|
|
Non-GAAP net income(2) in the second quarter of 2010 was RMB34.9
million ($5.1 million), a 5.8% increase from the corresponding period
in 2009. |
|
|
|
|
Both Non-GAAP basic and diluted earnings per American Depositary Share
(ADS)(3) for the second quarter of 2010 were RMB0.71 ($0.10). |
|
|
|
|
Adjusted EBITDA(4) (non-GAAP) in the second quarter of 2010 was
RMB76.2 million ($11.2 million), a 22.6% increase from the
corresponding period in 2009. |
|
|
|
|
Concord Medical added eleven centers in the second quarter of 2010,
bringing the total number of centers in operation to 100 across 39
cities in China, as of June 30, 2010. To date, the Company has entered
into agreements to establish 31 new centers. |
|
|
|
|
The number of treatment patient cases and diagnostic patient cases was
8,548 and 35,786 during the second quarter of 2010, respectively.
Compared to the corresponding period in 2009, treatment patient cases
increased by 26.6% and diagnostic patient cases increased by 47.6% . |
|
|
|
|
On July 1, 2010, Concord Medical entered into a joint venture agreement
with ChangAn Hospital for the preliminary operation of ChangAn
Hospitals cancer treatment facilities in preparation for the full
operation of the future ChangAn CMS International Cancer Center
(CCICC). |
|
|
|
|
On June 30, 2010, Concord Medicals board of directors approved a share
repurchase program of up to $20 million. |
|
|
|
(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 RMB6.7815 to US$1.00, the effective
noon buying rate as of June 30, 2010 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) |
|
Non-GAAP net income is defined in this announcement as net income
excluding share-based compensation expenses, which amounted to
RMB2.6 million ($0.4 million) for the second quarter of 2010. The
Company did not incur share-based compensation expenses for the
second quarter of 2009 and therefore no reconciliation for this
period has been provided herein. |
|
(3) |
|
Each ADS represents three ordinary shares of the Company. |
|
(4) |
|
Adjusted EBITDA is defined in this announcement as net income plus
interest, taxes, depreciation and amortization, share-based
compensation expenses and other adjustments. Other adjustments
include change in fair value of convertible notes, foreign exchange
loss and other income. |
We saw another quarter of solid growth driven by healthy revenue increases in both existing
and newly added centers, said Dr. Jianyu Yang, director, president and chief executive officer of
Concord Medical. In line with our expansion plan, we opened seven new centers and acquired four
centers during the quarter. With a healthy acquisition pipeline and existing contracts for the
opening of new centers, we remain confident to meet our target of adding 34 to 39 centers in 2010.
We continue to build Concord Medicals brand awareness and reputation through high-profile
marketing and academic activities, continued Dr. Yang. In June, we hosted the largest cancer
treatment and diagnosis forum in our history, attracting more than 350 established professionals.
During the forum, we were proud to announce the publication of Concord Medicals clinical textbook
on stereotactic body radiation therapy using the body gamma knife, a first in China.
With a favorable regulatory environment and increasing consumer demand, the cancer treatment
and diagnostic market in China continues to be very strong. We will continue to work to extend our
leadership, educate the market and differentiate the Concord Medical brand. I am confident that
Concord Medical is well positioned to maximize our potential in this rapidly developing market,
Dr. Yang concluded.
Mr. Boxun Zhang, Concord Medicals corporate vice president, commented, Healthy top line
growth contributed to margin expansion compared to the first quarter, which is a seasonally slow
period due to the Chinese New Year holiday. During the second half of the year, we plan to continue
to enhance operational efficiency while strategically investing in network expansion to support
profitable growth. We also continue to progress according to our schedule for fulfilling Sarbanes
Oxley requirements.
Recent
Business Update
In July, Concord Medical began preliminary operations of its first specialty cancer treatment
hospital under a joint venture agreement with the ChangAn Hosptal. Also in July, the Companys
second specialty cancer treatment hospital, the Beijing Proton Medical Center, received approval
from the Ministry of Health and is in the process of completing the remaining application process.
Second
Quarter Fiscal 2010 Results
Concord Medical reported total net revenues of RMB99.4 million ($14.7 million) for the second
quarter of 2010, representing a 38.3% increase from the corresponding period in 2009, primarily due
to patient volume growth from established centers as well as from new centers added through organic
development and acquisitions in 2009 and the first half of 2010.
Cost of revenues in the second quarter of 2010 was RMB30.2 million ($4.5 million), a 36.2%
increase from the corresponding period in 2009, primarily due to the higher depreciation cost
associated with the new equipment purchases in 2009 and the first half of 2010.
Gross profit margin in the second quarter of 2010 was 69.7% as compared to 69.2% in the
corresponding period in 2009.
Operating expenses, consisting of selling expenses and general and administrative expenses,
were RMB22.2 million ($3.3 million) in the second quarter of 2010, compared to RMB7.4 million in
the corresponding period in 2009. The increase was largely due to the expanded business size and
additional post-IPO related professional expenses.
Operating income was RMB47.1 million ($6.9 million), representing an 11.2% increase from the
corresponding period in 2009. Operating profit excluding share-based compensation expenses
(non-GAAP) was RMB49.7 million ($7.3 million), a 17.3% increase from the corresponding period in
2009.
Income tax expense was RMB12.9 million ($1.9 million), compared to an income tax expense of
RMB8.8 million in the corresponding period in 2009. The effective tax rate for the second quarter
of 2010 was 28.5% as compared to 28.3% in the previous quarter and 21.1% in the corresponding
period in 2009.
Net income was RMB32.2 million ($4.8 million), representing a 2.1% decrease from the
corresponding period in 2009. Both basic and diluted earnings per ADS for the second quarter of
2010 were RMB0.66 ($0.10).
Net income excluding share-based compensation expenses (non-GAAP) was RMB34.9 million ($5.1
million), a 5.8% increase from the corresponding period in 2009. Both Basic and diluted earnings
per ADS excluding share-based compensation expenses (non-GAAP) for the second quarter of 2010 were
RMB0.71 ($0.10).
Adjusted EBITDA (non-GAAP), was RMB76.2 million ($11.2 million) for the second quarter of
2010, representing a 22.6% increase from the corresponding period in 2009.
Capital expenditure for the second quarter of 2010 was RMB130.9 million ($19.3 million). Total
depreciation expenses were RMB19.8 million ($2.9 million). In addition, amortization of acquired
intangibles was RMB6.7 million ($1.0 million). The Company expects amortization of acquired
intangibles to be approximately RMB28.5 million ($4.2 million) in 2010, assuming no additional
intangibles are acquired through potential acquisitions during the year.
As of June 30, 2010, the Company had total fixed assets with a net book value of
RMB677.1million ($99.9 million) and cash of RMB863.4 million ($127.3 million). The decline was
mainly due to the increased fixed assets balance and prepayment for equipment purchase for our
network expansion.
As of June 30, 2010, the Company had bank credit lines totaling RMB2.0 billion
(US$297.9million).
Accounts
receivable was RMB137.1 million ($20.2 million) as of June 30, 2010, as compared to
RMB111.3 million as of December 31, 2009. The average turnover days was 113
days as of June 30, 2010, as compared to 119 days as of December 31, 2009.
Outlook
for Fiscal Year 2010
Concord Medical reaffirms that its estimated range of total net revenues for 2010 is RMB367
million to RMB398 million, which would represent a 25.5% to 36.1% increase from 2009.
The Company reaffirms that it expects to add 34 to 39 radiotherapy and diagnostic imaging
centers in 2010, and the range of expected total capital expenditures related to these new centers
is approximately RMB400 million to RMB450 million.
This forecast reflects Concord Medicals current and preliminary view, which is subject to
change.
Conference
Call Information
Concord Medicals management will hold an earnings conference call at 8 AM on August 18, 2010
U.S. Eastern Time (8 PM on August 18, 2010 Beijing/Hong Kong time).
Dial-in details for the earnings conference call are as follows:
|
|
|
|
|
US:
|
|
+1.866.270.6057 |
|
China:
|
|
+10-800-852-1490 China Netcom (South China)
+10-800-152-1490 China Telecom (North China)
+10-800-130-0399 China Telecom (South China)
|
|
Hong Kong:
|
|
+###-##-#### |
|
International:
|
|
+1-617-213-8891 |
|
|
|
|
|
Passcode:
|
|
70681252 |
A replay of the conference call may be accessed by phone at the following number until August
25, 2010:
|
|
|
|
|
US:
|
|
+1-888-286-8010
|
|
International:
|
|
+1-617-801-6888 |
|
|
|
|
|
Passcode:
|
|
55593251 |
Additionally, a live and archived webcast of this conference call will be available at
http://ir.cmsholdings.com/ .
About
Concord Medical
Concord Medical operates the largest network of radiotherapy and diagnostic imaging centers in
China in terms of revenues and the total number of centers in operation per available statistics.
The Company currently operates a network of more than 100 centers
spanning 39 cities and 22 provinces and administrative regions in China. Under long-term arrangements with top-tier hospitals
in China, the Company provides radiotherapy and diagnostic imaging equipments and manages the daily
operations of these centers located on its hospital partners premises. The Company also provides
ongoing training to doctors and other medical personnel in its network of centers to ensure a high
level of clinical care for patients.
Safe
Harbor Statement
This press release contains forward-looking statements. These statements constitute
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 managements
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; and technological or therapeutic changes affecting the field of cancer
treatment and diagnostic imaging. Further information regarding these and other risks is included
in the Companys filings with the U.S. Securities and Exchange Commission at http://www.sec.gov .
The Company does not undertake any obligation to update any forward-looking statement, except as
required under applicable 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 non-GAAP financial measures is useful for its management
and investors to assess and analyze the Companys core operating results as such expense is not
directly attributable to the underlying performance of the Companys business operations and do not
impact its cash earnings. Concord Medical also believes these non-GAAP measures excluding
share-based compensation expense are important in helping investors to understand the Companys
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 change in fair value of convertible notes, foreign exchange loss and other income. Furthermore, Adjusted
EBITDA eliminates the impact of items that the Company does not consider indicative of the
performance of its network of centers. 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 statements.
For investor and media inquiries please contact:
China
Stephanie Song
Concord Medical Services
Tel: +86-10-5957-5287
Email: stephanie.song@cmsholdings.com
Lilian Wong
Brunswick Group, LLC
Tel: +86-10-6566-2256
Email: lwong@brunswickgroup.com
U.S.
Nicki Kahner
Brunswick Group, LLC
Tel: +1-212-333-3810
Email: nkahner@brunswickgroup.com
Concord Medical Services Holdings Co., Ltd.
Unaudited Condensed Consolidated Balance Sheets
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
|
|
2009 |
|
June 30, 2010 |
|
|
RMB |
|
RMB |
|
US$ |
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
|
|
|
|
Cash |
|
|
1,037,239 |
|
|
|
863,404 |
|
|
|
127,318 |
|
Restricted cash, current portion |
|
|
293 |
|
|
|
2,167 |
|
|
|
320 |
|
Accounts receivable |
|
|
111,328 |
|
|
|
137,149 |
|
|
|
20,224 |
|
Prepayment and other current assets |
|
|
100,484 |
|
|
|
95,248 |
|
|
|
14,045 |
|
Deferred tax assets, current portion |
|
|
3,168 |
|
|
|
2,282 |
|
|
|
336 |
|
Total current assets |
|
|
1,252,512 |
|
|
|
1,100,250 |
|
|
|
162,243 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net |
|
|
573,042 |
|
|
|
677,140 |
|
|
|
99,851 |
|
Goodwill |
|
|
300,163 |
|
|
|
300,163 |
|
|
|
44,262 |
|
Acquired intangible assets, net |
|
|
155,345 |
|
|
|
165,437 |
|
|
|
24,395 |
|
Deposits for non-current assets |
|
|
127,150 |
|
|
|
194,589 |
|
|
|
28,694 |
|
Deferred tax assets, non-current
portion |
|
|
19,700 |
|
|
|
21,158 |
|
|
|
3,120 |
|
Net investment in financing lease |
|
|
|
|
|
|
26,204 |
|
|
|
3,864 |
|
Other non-current assets |
|
|
11,532 |
|
|
|
54,674 |
|
|
|
8,062 |
|
Restricted cash, non-current portion |
|
|
4,421 |
|
|
|
2,433 |
|
|
|
359 |
|
Total non-current assets |
|
|
1,191,353 |
|
|
|
1,441,798 |
|
|
|
212,607 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
2,443,865 |
|
|
|
2,542,048 |
|
|
|
374,850 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
|
|
2009 |
|
June 30, 2010 |
|
|
RMB |
|
RMB |
|
US$ |
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
Short-term bank borrowing |
|
|
11,500 |
|
|
|
27,000 |
|
|
|
3,981 |
|
Long-term bank borrowings, current
portion |
|
|
57,487 |
|
|
|
59,406 |
|
|
|
8,760 |
|
Accounts payable |
|
|
9,759 |
|
|
|
10,257 |
|
|
|
1,512 |
|
Accrual for purchase of property,
plant and equipment |
|
|
12,043 |
|
|
|
8,043 |
|
|
|
1,186 |
|
Obligations under capital leases,
current portion |
|
|
3,582 |
|
|
|
3,582 |
|
|
|
528 |
|
Accrued expenses and other
liabilities |
|
|
48,663 |
|
|
|
45,323 |
|
|
|
6,683 |
|
Income tax payable |
|
|
14,642 |
|
|
|
20,107 |
|
|
|
2,965 |
|
Deferred revenue, current portion |
|
|
10,401 |
|
|
|
14,448 |
|
|
|
2,131 |
|
Payable for acquisition of a
subsidiary and business components |
|
|
|
|
|
|
18,495 |
|
|
|
2,727 |
|
Amounts due to related parties |
|
|
1,546 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
169,623 |
|
|
|
206,661 |
|
|
|
30,473 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term bank borrowings, non-
current portion |
|
|
80,915 |
|
|
|
75,542 |
|
|
|
11,140 |
|
Deferred revenue, non-current portion |
|
|
5,188 |
|
|
|
11,603 |
|
|
|
1,711 |
|
Obligations under capitalized leases,
non-current portion |
|
|
8,074 |
|
|
|
6,734 |
|
|
|
993 |
|
Lease deposit |
|
|
1,000 |
|
|
|
2,044 |
|
|
|
301 |
|
Deferred tax liabilities, non-current
portion |
|
|
25,317 |
|
|
|
30,065 |
|
|
|
4,433 |
|
Total non-current liabilities |
|
|
120,494 |
|
|
|
125,988 |
|
|
|
18,578 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
290,117 |
|
|
|
332,649 |
|
|
|
49,051 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
|
|
|
|
|
|
|
|
|
|
|
Ordinary shares |
|
|
108 |
|
|
|
108 |
|
|
|
16 |
|
Additional paid-in capital |
|
|
2,671,910 |
|
|
|
2,674,496 |
|
|
|
394,381 |
|
Accumulated other comprehensive loss |
|
|
(3,987 |
) |
|
|
(4,744 |
) |
|
|
(700 |
) |
Accumulated deficit |
|
|
(514,283 |
) |
|
|
(460,461 |
) |
|
|
(67,900 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total shareholders equity |
|
|
2,153,748 |
|
|
|
2,209,399 |
|
|
|
325,797 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders
equity |
|
|
2,443,865 |
|
|
|
2,542,048 |
|
|
|
374,848 |
|
|
|
|
* |
|
Amounts for the year ended December 31, 2009 were derived from the
December 31, 2009 audited consolidated financial statements. |
Concord Medical Services Holdings Co., Ltd.
Unaudited Condensed Consolidated Statements of Income
(in thousands, except per ADS data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For The Three Months Ended |
|
|
June 30, 2010 |
|
June 30, 2009 |
|
|
RMB |
|
RMB |
|
US$ |
Revenue, net |
|
|
|
|
|
|
|
|
|
|
|
|
Lease and management services |
|
|
66,696 |
|
|
|
92,680 |
|
|
|
13,667 |
|
Management services |
|
|
5,084 |
|
|
|
4,355 |
|
|
|
642 |
|
Other, net |
|
|
137 |
|
|
|
2,407 |
|
|
|
355 |
|
Total net revenues |
|
|
71,917 |
|
|
|
99,442 |
|
|
|
14,664 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues |
|
|
|
|
|
|
|
|
|
|
|
|
Lease and management services |
|
|
(15,270 |
) |
|
|
(23,384 |
) |
|
|
(3,448 |
) |
Amortization of acquired intangibles |
|
|
(6,882 |
) |
|
|
(6,704 |
) |
|
|
(989 |
) |
Management services |
|
|
(4 |
) |
|
|
(91 |
) |
|
|
(13 |
) |
Total cost of revenues |
|
|
(22,156 |
) |
|
|
(30,179 |
) |
|
|
(4,450 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
49,761 |
|
|
|
69,263 |
|
|
|
10,214 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling expenses |
|
|
(1,671 |
) |
|
|
(2,985 |
) |
|
|
(440 |
) |
General and administrative expenses |
|
|
(5,722 |
) |
|
|
(19,168 |
) |
|
|
(2,827 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
42,368 |
|
|
|
47,110 |
|
|
|
6,947 |
|
Interest expense |
|
|
(1,571 |
) |
|
|
(2,054 |
) |
|
|
(303 |
) |
Foreign exchange gain (loss) |
|
|
542 |
|
|
|
(971 |
) |
|
|
(143 |
) |
Gain from disposal of equipment |
|
|
|
|
|
|
81 |
|
|
|
12 |
|
Interest income |
|
|
423 |
|
|
|
935 |
|
|
|
138 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
41,762 |
|
|
|
45,101 |
|
|
|
6,651 |
|
Income tax expense |
|
|
(8,826 |
) |
|
|
(12,857 |
) |
|
|
(1,896 |
) |
Net income |
|
|
32,936 |
|
|
|
32,244 |
|
|
|
4,755 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accretion of Series A contingently
redeemable convertible preferred
shares |
|
|
(7,951 |
) |
|
|
|
|
|
|
|
|
Accretion of Series B contingently
redeemable convertible preferred
shares |
|
|
(12,796 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to ordinary
shareholders |
|
|
12,189 |
|
|
|
32,244 |
|
|
|
4,755 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per ADS |
|
|
|
|
|
|
|
|
|
|
|
|
Basic/Diluted |
|
|
0.52 |
|
|
|
0.66 |
|
|
|
0.10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of ADS
outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic/Diluted |
|
|
23,476,033 |
|
|
|
49,151,833 |
|
|
|
49,151,833 |
|
Reconciliations of non-GAAP results of operations measures to the nearest
comparable GAAP measures(*) (in RMB thousands, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
Three months ended |
|
|
June 30, 2009 |
|
June 30, 2010 |
|
|
|
|
|
|
|
|
|
|
Non- |
|
|
|
|
|
|
|
|
|
Non- |
|
|
GAAP |
|
Adjust- |
|
GAAP |
|
GAAP |
|
Adjust- |
|
GAAP |
|
|
Result |
|
ment |
|
Results |
|
Result |
|
ment |
|
Results |
Operating profit |
|
|
42,368 |
|
|
|
|
|
|
|
42,368 |
|
|
|
47,110 |
|
|
|
2,600 |
|
|
|
49,710 |
|
Net income |
|
|
32,936 |
|
|
|
|
|
|
|
32,936 |
|
|
|
32,244 |
|
|
|
2,600 |
|
|
|
34,844 |
|
Net income attributable to
ordinary shareholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earning per ADS |
|
|
0.52 |
|
|
|
|
|
|
|
0.52 |
|
|
|
0.66 |
|
|
|
0.05 |
|
|
|
0.71 |
|
Diluted earning per ADS |
|
|
0.52 |
|
|
|
|
|
|
|
0.52 |
|
|
|
0.66 |
|
|
|
0.05 |
|
|
|
0.71 |
|
|
|
|
(*) |
|
The adjustment is only for share-based compensation. |
Reconciliation from net income to adjusted EBITDA(*)
(in RMB thousands, unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three months ended Three months ended |
|
|
June 30, 2009 |
|
June 30, 2010 |
Net income |
|
|
32,936 |
|
|
|
32,244 |
|
Interest expense, net |
|
|
1,149 |
|
|
|
1,119 |
|
Income taxes expense |
|
|
8,826 |
|
|
|
12,857 |
|
Depreciation and amortization |
|
|
18,604 |
|
|
|
26,508 |
|
Share-based compensation |
|
|
|
|
|
|
2,600 |
|
Other adjustments |
|
|
663 |
|
|
|
890 |
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
|
62,177 |
|
|
|
76,218 |
|
|
|
|
(*) |
|
Definition of adjusted EBITDA: Adjusted EBITDA is defined as net
income plus interest, taxes, depreciation and amortization, share-based
compensation and other adjustments. Other adjustments include changes
in fair value of convertible notes, foreign exchange gain (loss) and
other income. |
SOURCE Concord Medical Services Holdings Co., Ltd.