Full Press Release Details
Unaudited Pro Forma Financial Statements
The following Unaudited Pro Forma Financial Statements are based on the Company's historical consolidated results of operations and financial position, adjusted to give effect to the Transaction, as defined in Item 2.01 of this Form 8-K, as if it had been completed on September 30, 2018 with respect to the pro forma condensed balance sheet and as of January 1, 2017 with respect to the pro forma condensed statements of operations.
The Unaudited Pro Forma Financial Statements and the accompanying notes should be read together with the Company's audited consolidated financial statements and accompanying notes as of and for the year ended December 31, 2017, and Management's Discussion and Analysis of Financial Condition and Results of Operations included in the Company's Annual Report on Form 10-K for the year ended December 31, 2017 ("Annual Report") and its unaudited condensed consolidated financial statements and accompanying notes as of and for the nine months ended September 30, 2018 and Management's Discussion and Analysis of Financial Condition and Results of Operations included in the Company's Quarterly Report on Form 10-Q ("Quarterly Report") for the nine months ended September 30, 2018. The Unaudited Pro Forma Financial Statements may differ materially from the future financial position or results of operations due to a number of factors described in "Risk Factors" under Item 1A of Part 1 of our Annual Report and "Forward-Looking Statements" under Item 1 of Part 1 of our Annual Report.
Tenet Healthcare Corporation
Unaudited Pro Forma Condensed Balance Sheet
| Historical | Pro Forma Adjustments | Pro Forma | ||||||||||||
| ASSETS | ||||||||||||||
| Current assets: | ||||||||||||||
| Cash and cash equivalents | $ | 500 | $ | 42 | (a) | $ | 542 | |||||||
| Accounts receivable, less allowance for doubtful accounts | 2,484 | 2,484 | ||||||||||||
| Inventories of supplies, at cost | 307 | 307 | ||||||||||||
| Income tax receivable | 27 | 27 | ||||||||||||
| Assets held for sale | 128 | (112 | ) | (a) | 16 | |||||||||
| Other current assets | 1,046 | 1,046 | ||||||||||||
| Total current assets | 4,492 | (70 | ) | 4,422 | ||||||||||
| Investments and other assets | 1,462 | 20 | (a) | 1,482 | ||||||||||
| Deferred income taxes | 348 | 348 | ||||||||||||
| Property and equipment, at cost, less accumulated depreciation and amortization | 6,888 | 6,888 | ||||||||||||
| Goodwill | 7,313 | 7,313 | ||||||||||||
| Other intangible assets, at cost, less accumulated amortization | 1,762 | 1,762 | ||||||||||||
| Total assets | $ | 22,265 | $ | (50 | ) | $ | 22,215 | |||||||
| LIABILITIES AND EQUITY | ||||||||||||||
| Current liabilities: | ||||||||||||||
| Current portion of long-term debt | $ | 672 | $ | 672 | ||||||||||
| Accounts payable | 1,065 | 1,065 | ||||||||||||
| Accrued compensation and benefits | 814 | 814 | ||||||||||||
| Professional and general liability reserves | 230 | 230 | ||||||||||||
| Accrued interest payable | 330 | 330 | ||||||||||||
| Liabilities held for sale | 71 | $ | (49 | ) | (a) | 22 | ||||||||
| Other current liabilities | 1,042 | (1 | ) | (a) | 1,041 | |||||||||
| Total current liabilities | 4,224 | (50 | ) | 4,174 | ||||||||||
| Long-term debt, net of current portion | 14,178 | 14,178 | ||||||||||||
| Professional and general liability reserves | 627 | 627 | ||||||||||||
| Defined benefit plan obligations | 476 | 476 | ||||||||||||
| Deferred income taxes | 36 | 36 | ||||||||||||
| Other long-term liabilities | 622 | 622 | ||||||||||||
| Total liabilities | 20,163 | (50 | ) | 20,113 | ||||||||||
| Commitments and contingencies | ||||||||||||||
| Redeemable noncontrolling interests in equity of consolidated subsidiaries | 1,444 | 1,444 | ||||||||||||
| Equity: | ||||||||||||||
| Shareholders' equity: | ||||||||||||||
| Common stock | 7 | 7 | ||||||||||||
| Additional paid-in capital | 4,733 | 4,733 | ||||||||||||
| Accumulated other comprehensive loss | (202 | ) | (202 | ) | ||||||||||
| Accumulated deficit | (2,231 | ) | - | (a) | (2,231 | ) | ||||||||
| Common stock in treasury, at cost | (2,415 | ) | (2,415 | ) | ||||||||||
| Total shareholders' equity | (108 | ) | - | (108 | ) | |||||||||
| Noncontrolling interests | 766 | 766 | ||||||||||||
| Total equity | 658 | - | 658 | |||||||||||
| Total liabilities and equity | $ | 22,265 | $ | (50 | ) | $ | 22,215 |
Notes to Unaudited Pro Forma
Condensed Balance Sheet
Tenet Healthcare Corporation
Unaudited Pro Forma Condensed Statement of Operations
For the Year Ended December 31, 2017
| (Dollars in millions except per share amounts) | Historical | Pro Forma Adjustments | Pro Forma | |||||||||||
| Net operating revenues: | ||||||||||||||
| Net operating revenues before provision for doubtful accounts | $ | 20,613 | $ | (322 | ) | (a) | $ | 20,291 | ||||||
| Less: Provision for doubtful accounts | 1,434 | (15 | ) | (a) | 1,419 | |||||||||
| Net operating revenues | 19,179 | (307 | ) | 18,872 | ||||||||||
| Equity in earnings of unconsolidated affiliates | 144 | 144 | ||||||||||||
| Operating expenses: | ||||||||||||||
| Salaries, wages and benefits | 9,274 | (168 | ) | (a) | 9,106 | |||||||||
| Supplies | 3,085 | (51 | ) | (a) | 3,034 | |||||||||
| Other operating expenses, net | 4,570 | (90 | ) | (a) | 4,480 | |||||||||
| Electronic health record incentives | (9 | ) | 1 | (a) | (8 | ) | ||||||||
| Depreciation and amortization | 870 | (12 | ) | (a) | 858 | |||||||||
| Impairment and restructuring charges, and acquisition-related costs | 541 | (73 | ) | (a) | 468 | |||||||||
| Litigation and investigation costs | 23 | 23 | ||||||||||||
| Gains on sales, consolidation and deconsolidation of facilities | (144 | ) | (144 | ) | ||||||||||
| Operating income | 1,113 | 86 | 1,199 | |||||||||||
| Interest expense | (1,028 | ) | (1,028 | ) | ||||||||||
| Other non-operating income (expense), net | (22 | ) | (22 | ) | ||||||||||
| Loss on early extinguishment of debt | (164 | ) | (164 | ) | ||||||||||
| Net loss from continuing operations, before income taxes | (101 | ) | 86 | (15 | ) | |||||||||
| Income tax benefit (expense) | (219 | ) | (27 | ) | (b) | (246 | ) | |||||||
| Net loss from continuing operations | (320 | ) | 59 | (261 | ) | |||||||||
| Less: Net income attributable to noncontrolling interests | 384 | 384 | ||||||||||||
| Net loss from continuing operations attributable to Tenet Healthcare Corporation common shareholders | $ | (704 | ) | $ | 59 | $ | (645 | ) | ||||||
| Loss from continuing operations per share attributable to Tenet Healthcare Corporation common shareholders: | ||||||||||||||
| Basic | $ | (7.00 | ) | $ | (6.41 | ) | ||||||||
| Diluted | $ | (7.00 | ) | $ | (6.41 | ) | ||||||||
| Weighted average shares and dilutive securities outstanding (in thousands): | ||||||||||||||
| Basic | 100,592 | 100,592 | ||||||||||||
| Diluted | 100,592 | 100,592 |
Tenet Healthcare Corporation
Unaudited Pro Forma Condensed Statement of Operations
For the Nine Months Ended September 30, 2018
| (Dollars in millions except per share amounts) | Historical | Pro Forma Adjustments | Pro Forma | |||||||||||
| Net operating revenues | $ | 13,694 | $ | (228 | ) | (a) | $ | 13,466 | ||||||
| Equity in earnings of unconsolidated affiliates | 97 | 97 | ||||||||||||
| Operating expenses: | ||||||||||||||
| Salaries, wages and benefits | 6,478 | (131 | ) | (a) | 6,347 | |||||||||
| Supplies | 2,248 | (39 | ) | (a) | 2,209 | |||||||||
| Other operating expenses, net | 3,181 | (68 | ) | (a) | 3,113 | |||||||||
| Electronic health record incentives | (1 | ) | (1 | ) | ||||||||||
| Depreciation and amortization | 602 | 602 | ||||||||||||
| Impairment and restructuring charges, and acquisition-related costs | 123 | (17 | ) | (a) | 106 | |||||||||
| Litigation and investigation costs | 28 | 28 | ||||||||||||
| Gains on sales, consolidation and deconsolidation of facilities | (111 | ) | (111 | ) | ||||||||||
| Operating income | 1,243 | 27 | 1,270 | |||||||||||
| Interest expense | (758 | ) | (758 | ) | ||||||||||
| Other non-operating income (expense), net | (2 | ) | (2 | ) | ||||||||||
| Loss from early extinguishment of debt | (2 | ) | (2 | ) | ||||||||||
| Net income from continuing operations, before income taxes | 481 | 27 | 508 | |||||||||||
| Income tax benefit (expense) | (120 | ) | (7 | ) | (c) | (127 | ) | |||||||
| Net income from continuing operations | 361 | 20 | 381 | |||||||||||
| Less: Net income attributable to noncontrolling interests | 248 | 248 | ||||||||||||
| Net income from continuing operations attributable to Tenet Healthcare Corporation common shareholders | $ | 113 | $ | 20 | $ | 133 | ||||||||
| Earnings from continuing operations per share attributable to Tenet Healthcare Corporation common shareholders: | ||||||||||||||
| Basic | $ | 1.11 | $ | 1.30 | ||||||||||
| Diluted | $ | 1.09 | $ | 1.28 | ||||||||||
| Weighted average shares and dilutive securities outstanding (in thousands): | ||||||||||||||
| Basic | 101,980 | 101,980 | ||||||||||||
| Diluted | 103,802 | 103,802 |
Notes to Unaudited Pro Forma
Condensed Statement of Operations
| (a) | Eliminates the historical revenue and operating expenses of the divested Chicago area hospitals and related facilities. |
| (b) | Reflects the applicable income tax effects of the pro forma adjustments in this column at an effective tax rate of 37%, which includes the federal statutory rate of 35% and the applicable state tax rate that were in effect during the period presented, adjusted for the impact of nondeductible goodwill. Also includes the reversal of $2 million of tax expense related to the impact on deferred taxes of the decrease in the federal statutory rate from 35% to 21% due to the Tax Cuts and Jobs Act enacted December 22, 2017. |
| (c) | Reflects the applicable income tax effects of the pro forma adjustments in this column at an effective tax rate of 24%, which includes the federal statutory rate of 21% and the applicable state tax rate that were in effect during the period presented. |