Exhibit 99.3
MEDCATH CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
(Presenting Sun City Cardiac Center Associates as a Discontinued Operation for Each Period Presented)
(In thousands, except per share data)
(Unaudited)
| | | | | | | | |
| | Fiscal Year | | | Fiscal Year | |
| | Ended | | | Ended | |
| | September 30, | | | September 30, | |
| | 2008 | | | 2007 | |
|
Net revenue | | $ | 591,335 | | | $ | 636,526 | |
Operating expenses: | | | | | | | | |
Personnel expense | | | 197,850 | | | | 205,567 | |
Medical supplies expense | | | 161,880 | | | | 166,641 | |
Bad debt expense | | | 43,671 | | | | 51,318 | |
Other operating expenses | | | 118,102 | | | | 127,915 | |
Pre-opening expenses | | | 786 | | | | 555 | |
Depreciation | | | 30,041 | | | | 30,950 | |
Amortization | | | 84 | | | | 154 | |
Loss on disposal of property, equipment and other assets | | | 248 | | | | 1,447 | |
| | | | | | |
Total operating expenses | | | 552,662 | | | | 584,547 | |
| | | | | | |
Income from operations | | | 38,673 | | | | 51,979 | |
Other (income) expenses: | | | | | | | | |
Interest expense | | | 14,300 | | | | 22,055 | |
Loss on early extinguishment of debt | | | — | | | | 9,931 | |
Interest and other income | | | (2,029 | ) | | | (7,792 | ) |
Equity in net earnings of unconsolidated affiliates | | | (7,891 | ) | | | (5,739 | ) |
| | | | | | |
Total other expenses, net | | | 4,380 | | | | 18,455 | |
| | | | | | |
Income from continuing operations before minority interest, income taxes and discontinued operations | | | 34,293 | | | | 33,524 | |
Minority interest share of earnings of consolidated subsidiaries | | | 12,546 | | | | 10,462 | |
| | | | | | |
Income from continuing operations before income taxes and discontinued operations | | | 21,747 | | | | 23,062 | |
Income tax expense | | | 9,374 | | | | 10,331 | |
| | | | | | |
Income from continuing operations | | | 12,373 | | | | 12,731 | |
Income (loss) from discontinued operations | | | 8,617 | | | | (1,204 | ) |
| | | | | | |
Net income | | $ | 20,990 | | | $ | 11,527 | |
| | | | | | |
| | | | | | | | |
Earnings per share, basic | | | | | | | | |
Continuing operations | | $ | 0.62 | | | $ | 0.61 | |
Discontinued operations | | | 0.43 | | | | (0.05 | ) |
| | | | | | |
Earnings per share, basic | | $ | 1.05 | | | $ | 0.56 | |
| | | | | | |
| | | | | | | | |
Earnings per share, diluted | | | | | | | | |
Continuing operations | | $ | 0.61 | | | $ | 0.59 | |
Discontinued operations | | | 0.43 | | | | (0.05 | ) |
| | | | | | |
Earnings per share, diluted | | $ | 1.04 | | | $ | 0.54 | |
| | | | | | |
| | | | | | | | |
Weighted average number of shares, basic | | | 19,996 | | | | 20,872 | |
Dilutive effect of stock options and restricted stock | | | 73 | | | | 639 | |
| | | | | | |
Weighted average number of shares, diluted | | | 20,069 | | | | 21,511 | |
| | | | | | |
Exhibit 99.3
MEDCATH CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
(Presenting Sun City Cardiac Center Associates as a Discontinued Operation for Each Period Presented)
(In thousands, except per share data)
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | Fiscal Year | | | | | | | | | | |
| | Quarter Ended | | | Quarter Ended | | | Quarter Ended | | | Quarter Ended | | | Ended | | | Quarter Ended | | | Quarter Ended | | | Quarter Ended | |
| | December 31, | | | March 31, | | | June 30, | | | September 30, | | | September 30, | | | December 31, | | | March 31, | | | June 30, | |
| | 2007 | | | 2008 | | | 2008 | | | 2008 | | | 2008 | | | 2008 | | | 2009 | | | 2009 | |
|
Net revenue | | $ | 143,659 | | | $ | 150,953 | | | $ | 151,281 | | | $ | 145,442 | | | $ | 591,335 | | | $ | 150,176 | | | $ | 155,613 | | | $ | 148,080 | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Personnel expense | | | 49,912 | | | | 48,681 | | | | 50,061 | | | | 49,196 | | | | 197,850 | | | | 50,169 | | | | 51,653 | | | | 50,424 | |
Medical supplies expense | | | 37,738 | | | | 40,646 | | | | 41,661 | | | | 41,835 | | | | 161,880 | | | | 41,642 | | | | 42,588 | | | | 43,885 | |
Bad debt expense | | | 11,284 | | | | 10,331 | | | | 10,228 | | | | 11,828 | | | | 43,671 | | | | 11,429 | | | | 10,578 | | | | 12,538 | |
Other operating expenses | | | 28,646 | | | | 29,999 | | | | 28,889 | | | | 30,568 | | | | 118,102 | | | | 31,833 | | | | 31,965 | | | | 31,182 | |
Pre-opening expenses | | | 248 | | | | 245 | | | | 150 | | | | 143 | | | | 786 | | | | 207 | | | | 380 | | | | 754 | |
Depreciation | | | 7,300 | | | | 7,649 | | | | 7,469 | | | | 7,623 | | | | 30,041 | | | | 7,801 | | | | 7,535 | | | | 7,828 | |
Amortization | | | 8 | | | | 16 | | | | 30 | | | | 30 | | | | 84 | | | | 30 | | | | 91 | | | | 111 | |
Loss (gain) on disposal of property, equipment and other assets | | | 28 | | | | 138 | | | | 225 | | | | (143 | ) | | | 248 | | | | 73 | | | | 91 | | | | (26 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total operating expenses | | | 135,164 | | | | 137,705 | | | | 138,713 | | | | 141,080 | | | | 552,662 | | | | 143,184 | | | | 144,881 | | | | 146,696 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Income from operations | | | 8,495 | | | | 13,248 | | | | 12,568 | | | | 4,362 | | | | 38,673 | | | | 6,992 | | | | 10,732 | | | | 1,384 | |
Other (income) expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense | | | 3,932 | | | | 3,864 | | | | 3,862 | | | | 2,642 | | | | 14,300 | | | | 2,857 | | | | 1,338 | | | | 1,151 | |
Loss (gain) on early extinguishment of debt | | | — | | | | — | | | | — | | | | — | | | | — | | | | 6,961 | | | | (259 | ) | | | — | |
Interest and other income | | | (1,159 | ) | | | (486 | ) | | | (284 | ) | | | (100 | ) | | | (2,029 | ) | | | (101 | ) | | | (73 | ) | | | (53 | ) |
Equity in net earnings of unconsolidated affiliates | | | (2,025 | ) | | | (2,181 | ) | | | (2,636 | ) | | | (1,049 | ) | | | (7,891 | ) | | | (2,065 | ) | | | (2,714 | ) | | | (2,265 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total other (income) expenses, net | | | 748 | | | | 1,197 | | | | 942 | | | | 1,493 | | | | 4,380 | | | | 7,652 | | | | (1,708 | ) | | | (1,167 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations before minority interest, income taxes and discontinued operations | | | 7,747 | | | | 12,051 | | | | 11,626 | | | | 2,869 | | | | 34,293 | | | | (660 | ) | | | 12,440 | | | | 2,551 | |
Minority interest share of earnings of consolidated subsidiaries | | | 3,670 | | | | 4,122 | | | | 3,573 | | | | 1,181 | | | | 12,546 | | | | 2,363 | | | | 4,197 | | | | 1,896 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations before income taxes and discontinued operations | | | 4,077 | | | | 7,929 | | | | 8,053 | | | | 1,688 | | | | 21,747 | | | | (3,023 | ) | | | 8,243 | | | | 655 | |
Income tax expense (benefit) | | | 2,006 | | | | 2,659 | | | | 3,176 | | | | 1,533 | | | | 9,374 | | | | (1,108 | ) | | | 3,153 | | | | 349 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations | | | 2,071 | | | | 5,270 | | | | 4,877 | | | | 155 | | | | 12,373 | | | | (1,915 | ) | | | 5,090 | | | | 306 | |
Income from discontinued operations | | | 993 | | | | 415 | | | | 6,895 | | | | 314 | | | | 8,617 | | | | 4,161 | | | | 492 | | | | 190 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net income | | $ | 3,064 | | �� | $ | 5,685 | | | $ | 11,772 | | | $ | 469 | | | $ | 20,990 | | | $ | 2,246 | | | $ | 5,582 | | | $ | 496 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings (loss) per share, basic Continuing operations | | $ | 0.09 | | | $ | 0.27 | | | $ | 0.25 | | | $ | 0.01 | | | $ | 0.62 | | | $ | (0.10 | ) | | $ | 0.26 | | | $ | 0.02 | |
Discontinued operations | | | 0.05 | | | | 0.02 | | | | 0.35 | | | | 0.01 | | | | 0.43 | | | | 0.21 | | | | 0.02 | | | | 0.01 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Earnings (loss) per share, basic | | $ | 0.14 | | | $ | 0.29 | | | $ | 0.60 | | | $ | 0.02 | | | $ | 1.05 | | | $ | 0.11 | | | $ | 0.28 | | | $ | 0.03 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings (loss) per share, diluted Continuing operations | | $ | 0.09 | | | $ | 0.26 | | | $ | 0.25 | | | $ | 0.01 | | | $ | 0.61 | | | $ | (0.10 | ) | | $ | 0.26 | | | $ | 0.02 | |
Discontinued operations | | | 0.04 | | | | 0.03 | | | | 0.35 | | | | 0.01 | | | | 0.43 | | | | 0.21 | | | | 0.02 | | | | 0.01 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Earnings (loss) per share, diluted | | $ | 0.13 | | | $ | 0.29 | | | $ | 0.60 | | | $ | 0.02 | | | $ | 1.04 | | | $ | 0.11 | | | $ | 0.28 | | | $ | 0.03 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average number of shares, basic | | | 21,028 | | | | 19,841 | | | | 19,524 | | | | 19,590 | | | | 19,996 | | | | 19,733 | | | | 19,664 | | | | 19,599 | |
Dilutive effect of stock options and restricted stock | | | 263 | | | | 121 | | | | 107 | | | | 65 | | | | 73 | | | | — | | | | 26 | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average number of shares, diluted | | | 21,291 | | | | 19,962 | | | | 19,631 | | | | 19,655 | | | | 20,069 | | | | 19,733 | | | | 19,690 | | | | 19,599 | |
| | | | | | | | | | | | | | | | | | | | | | | | |