Exhibit 99.1
Press Contact:
Robert Minicucci, Warner Communications
Phone: (603) 488-5856
Mobile: (339) 206-1722
robert@warnerpr.com
Investor Inquiries:
Andrea Clegg, NightHawk Radiology Holdings, Inc.
(866) 402-4295
(208) 292-2818
aclegg@nighthawkrad.net
NightHawk Radiology Holdings, Inc. Announces Second Quarter 2008 Results
COEUR D’ALENE, Idaho, July 30, 2008 — NightHawk Radiology Holdings, Inc. (NASDAQ: NHWK), the leading provider of radiology solutions to radiology groups and hospitals throughout the United States, today announced financial results for its second quarter ended June 30, 2008.
Second Quarter 2008 Highlights
| • | | Revenue grew 13% to $42.8 million from $37.9 million in the year-ago quarter. Scan volume grew 7% to 780,000 scans. |
| • | | Revenue from new service offerings, including final reads and business services, was $8.7 million, or 20% of total revenue. Final reads revenue increased 22% to $4.9 million, or 11% of total revenue. The year-ago quarter did not include any revenue from business services. |
| • | | Adjusted net income was $5.5 million, or $0.18 per diluted share, down from $6.4 million, or $0.21 per diluted share, in the year-ago quarter. Adjusted net income excludes non-cash stock compensation expense, non-cash amortization of intangible assets and non-cash malpractice reserve adjustments. In addition, adjusted net income in the second quarter of 2008 also excludes $0.5 million of non-recurring expenses associated with employee severance and non-cash fixed asset charges. |
| • | | GAAP net income was $2.8 million, or $0.09 per diluted share, compared to $3.5 million, or $0.11 per diluted share, in the second quarter of 2007. A reconciliation of adjusted net income to GAAP net income is included in the tables attached to this press release. |
| • | | Cash flow from operations increased 70% to $7.5 million, up from $4.4 million in the second quarter of 2007. |
“We are very pleased with the progress we made in the second quarter as we begin to see a positive impact from our business improvement initiatives,” said Dr. Paul Berger, Chairman and Chief Executive Officer. “During the quarter we increased our revenues, margins and earnings sequentially, strengthened our management team and board of directors, and maintained our commitment to creating shareholder value by returning over $18 million to shareholders through the repurchase of 2.2 million shares.”
Tim Murnane, Executive Vice President and Chief Operating Officer, added, “During the quarter we made significant headway on our business improvement initiatives, particularly with respect to improving our sales execution and competitiveness, and in optimizing our service delivery and physician scheduling. We recognize that we still have a considerable amount of work to do and remain focused on generating further improvements in our operating results.”
Earnings Conference Call
The second quarter 2008 conference call will be held today, July 30, 2008 at 4:30 p.m. (ET). A live webcast of the conference call, as well as a replay, will be available online on the company’s corporate website athttp://www.nighthawkrad.net. Participants can also access the call by dialing 800-257-2182 or 303-262-2053 (for international callers). A replay of the call will be available approximately two hours after the conclusion of the call and will remain available until midnight (EDT) on Wednesday, August 13, 2008. To access the replay, dial 800-405-2236 or 303-590-3000 (for international callers) and enter the conference ID number: 11117506.
About NightHawk
NightHawk Radiology (Nasdaq: NHWK), headquartered in Coeur d’Alene, Idaho, is leading the transformation of the practice of radiology by providing high- quality, cost-effective solutions to radiology groups and hospitals throughout the United States. NightHawk provides the most complete suite of solutions, including professional services, business services, and its advanced, proprietary clinical workflow technology, all designed to increase efficiencies and improve the quality of patient care and the lives of physicians who provide it. NightHawk’s team of U.S. board-certified, state-licensed, and hospital-privileged physicians located in the United States, Australia, and Switzerland, provides services 24 hours a day, seven days a week, to approximately 1,500 sites, representing approximately 26% of all hospitals in the United States. For more information, visithttp://www.nighthawkrad.net.
Forward Looking Statements
This press release contains statements that are forward-looking statements as defined within the Private Securities Litigation Reform Act of 1995. These include statements regarding certain improvements to the company’s operations and financial results. These forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from the statements made, including the risks associated with general economic conditions, competitive conditions in the radiology industry, and regulatory risks. Other factors that could cause operating and financial results to differ are described in the company’s prospectus and periodic reports filed with the Securities and Exchange Commission (SEC). Other risks may be detailed from time to time in reports to be filed with the SEC. NightHawk does not undertake any obligation to publicly update its forward-looking statements based on events or circumstances after the date hereof.
Presentation of Non-GAAP Financial Information
The presentation of adjusted net income and adjusted earnings per diluted share are not measures of financial performance under GAAP and should not be considered a substitute for or superior to GAAP. Management believes these non-GAAP financial measures provide useful information to both management and investors by excluding certain expenses that may not be indicative of our core results and provide consistency in financial reporting. Specifically, the company’s non-GAAP adjusted net income measure, and related adjusted earnings per diluted share, described in this release exclude (i) the non-cash charges related to our stock-based compensation, (ii) the non-cash expense associated with the amortization of intangibles associated with acquisitions, and (iii) the non-cash expense associated with changes to our IBNR reserve (incurred but not reported medical liability reserves), and (iv) non-recurring charges related to fixed asset retirements and severance. We exclude the non-cash charges related to our stock-based compensation due to the varying valuation methodologies, subjective assumptions and the variety of types of awards that companies can use when applying FAS 123R along with the fact that a substantial portion of our outstanding options and restricted stock units are held by our independent contractor physicians and require accounting treatment that differs from the accounting treatment for options and restricted stock units held by employees.
The company provides non-GAAP adjusted net income and related adjusted earnings per diluted share as financial measures because management believes these measures provide greater transparency with respect to information used by management in its financial and operational decision making and to enhance investors’ overall understanding of our current financial performance and our future prospects. For reconciliation of our non-GAAP financial measures to the most applicable GAAP financial measure, please refer to the information included in the attached tables of this press release and on our corporate website under the heading investor relations.
“NHWKF”
NIGHTHAWK RADIOLOGY HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (unaudited)
| | | | | | | | |
| | June 30, 2008 | | | December 31, 2007 | |
| | (in thousands, except per share amts) | |
ASSETS | | | | | | | | |
Current assets: | | | | | | | | |
Cash and cash equivalents | | $ | 38,245 | | | $ | 31,956 | |
Marketable securities | | | 10,000 | | | | 30,625 | |
Trade accounts receivable, net | | | 26,553 | | | | 25,665 | |
Deferred income taxes | | | 294 | | | | 655 | |
Prepaids and other current assets | | | 4,300 | | | | 2,812 | |
| | | | | | | | |
Total current assets | | | 79,392 | | | | 91,713 | |
Property and equipment, net | | | 11,669 | | | | 10,555 | |
Goodwill | | | 69,012 | | | | 68,601 | |
Intangible assets, net | | | 83,368 | | | | 87,133 | |
Deferred income taxes | | | 1,656 | | | | 1,251 | |
Other assets, net | | | 3,907 | | | | 4,213 | |
| | | | | | | | |
Total | | $ | 249,004 | | | $ | 263,466 | |
| | | | | | | | |
LIABILITIES | | | | | | | | |
Current liabilities: | | | | | | | | |
Accounts payable | | $ | 6,895 | | | $ | 6,071 | |
Accrued expenses and other liabilities | | | 4,923 | | | | 12,881 | |
Accrued payroll and related benefits | | | 3,554 | | | | 4,570 | |
Long-term debt, due within one year | | | 1,000 | | | | 1,000 | |
| | | | | | | | |
Total current liabilities | | | 16,372 | | | | 24,522 | |
Insurance reserve | | | 3,734 | | | | 3,038 | |
Long-term debt | | | 98,000 | | | | 98,500 | |
Other liabilities | | | 2,860 | | | | 2,717 | |
| | | | | | | | |
Total liabilities | | | 120,966 | | | | 128,777 | |
| | | | | | | | |
STOCKHOLDERS’ EQUITY | | | | | | | | |
Common stock-150,000,000 shares authorized; $.001 par value; 28,533,983 and 30,312,322 shares issued and outstanding at June 30, 2008 and December 31, 2007, respectively | | | 29 | | | | 30 | |
Additional paid-in capital | | | 239,157 | | | | 249,274 | |
Retained earnings (deficit) | | | (109,456 | ) | | | (112,957 | ) |
Accumulated other comprehensive income (deficit) | | | (1,692 | ) | | | (1,658 | ) |
| | | | | | | | |
Total stockholders’ equity | | | 128,038 | | | | 134,689 | |
| | | | | | | | |
Total | | $ | 249,004 | | | $ | 263,466 | |
| | | | | | | | |
NIGHTHAWK RADIOLOGY HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)
| | | | | | | | | | | | | | | | |
| | Three months ended June 30, | | | Six months ended June 30, | |
| | 2008 | | | 2007 | | | 2008 | | | 2007 | |
| | (in thousands, except per share amts) | | | (in thousands, except per share amts) | |
Service revenue | | $ | 42,758 | | | $ | 37,923 | | | $ | 84,446 | | | $ | 63,805 | |
Operating costs and expenses: | | | | | | | | | | | | | | | | |
Professional services (includes non-cash compensation expense of $386, $1,071, $976 and $2,031) | | | 17,036 | | | | 17,402 | | | | 34,903 | | | | 27,775 | |
Sales, general, and administrative (includes non-cash compensation expense of $1,832, $1,845, $4,188 and $2,683) | | | 16,463 | | | | 12,643 | | | | 34,634 | | | | 21,107 | |
Depreciation and amortization | | | 2,959 | | | | 1,792 | | | | 5,757 | | | | 2,642 | |
| | | | | | | | | | | | | | | | |
Total operating costs and expenses | | | 36,458 | | | | 31,837 | | | | 75,294 | | | | 51,524 | |
| | | | | | | | | | | | | | | | |
Operating income | | | 6,300 | | | | 6,086 | | | | 9,152 | | | | 12,281 | |
Other income (expense): | | | | | | | | | | | | | | | | |
Interest expense | | | (2,189 | ) | | | (1,275 | ) | | | (4,376 | ) | | | (1,276 | ) |
Interest income | | | 376 | | | | 834 | | | | 903 | | | | 1,722 | |
Other, net | | | (41 | ) | | | (30 | ) | | | (13 | ) | | | (32 | ) |
| | | | | | | | | | | | | | | | |
Total other income (expense) | | | (1,854 | ) | | | (471 | ) | | | (3,486 | ) | | | 414 | |
| | | | | | | | | | | | | | | | |
Income before income taxes | | | 4,446 | | | | 5,615 | | | | 5,666 | | | | 12,695 | |
Income tax expense | | | 1,675 | | | | 2,101 | | | | 2,165 | | | | 4,849 | |
| | | | | | | | | | | | | | | | |
Net income | | $ | 2,771 | | | $ | 3,514 | | | $ | 3,501 | | | $ | 7,846 | |
| | | | | | | | | | | | | | | | |
Earnings per common share: | | | | | | | | | | | | | | | | |
Basic | | $ | 0.09 | | | $ | 0.12 | | | $ | 0.12 | | | $ | 0.26 | |
Diluted | | $ | 0.09 | | | $ | 0.11 | | | $ | 0.11 | | | $ | 0.25 | |
Weighted averages of common shares outstanding: | | | | | | | | | | | | | | | | |
Basic | | | 30,426,531 | | | | 29,996,297 | | | | 30,435,363 | | | | 29,978,376 | |
Diluted | | | 31,442,818 | | | | 30,993,033 | | | | 31,411,253 | | | | 30,903,332 | |
NIGHTHAWK RADIOLOGY HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)
| | | | | | | | | | | | | | | | |
| | Three months ended June 30, | | | Six months ended June 30, | |
| | 2008 | | | 2007 | | | 2008 | | | 2007 | |
| | (in thousands, except per share amts) | | | (in thousands, except per share amts) | |
Cash flows from operating activities: | | | | | | | | | | | | | | | | |
Net income | | $ | 2,771 | | | $ | 3,514 | | | $ | 3,501 | | | $ | 7,846 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | 2,959 | | | | 1,792 | | | | 5,757 | | | | 2,642 | |
Accretion of discounts (premiums) on marketable securities | | | 30 | | | | (82 | ) | | | (21 | ) | | | (217 | ) |
Amortization of debt issuance costs | | | 162 | | | | 71 | | | | 324 | | | | 72 | |
Loss (gain) on disposal of fixed assets and other, net | | | 293 | | | | — | | | | 344 | | | | (24 | ) |
Deferred income taxes | | | 159 | | | | (1,544 | ) | | | (11 | ) | | | (2,034 | ) |
Non-cash stock compensation expense | | | 2,217 | | | | 2,916 | | | | 5,164 | | | | 4,714 | |
Excess tax benefit from exercise of stock options | | | (158 | ) | | | (143 | ) | | | (238 | ) | | | (340 | ) |
Provision for doubtful accounts | | | 8 | | | | 94 | | | | 199 | | | | 136 | |
Changes in operating assets and liabilities (excluding effects of acquisitions): | | | | | | | | | | | | | | | | |
Trade accounts receivable, net | | | (1,379 | ) | | | (3,809 | ) | | | (1,155 | ) | | | (3,406 | ) |
Prepaid expenses and other assets | | | 971 | | | | 67 | | | | (1,507 | ) | | | (537 | ) |
Accounts payable | | | 294 | | | | 1,616 | | | | 615 | | | | 2,307 | |
Accrued expenses and other liabilities | | | (1,176 | ) | | | (1,531 | ) | | | (597 | ) | | | 728 | |
Accrued payroll and related benefits | | | 364 | | | | 1,477 | | | | 943 | | | | 772 | |
| | | | | | | | | | | | | | | | |
Net cash provided by operating activities | | | 7,515 | | | | 4,438 | | | | 13,318 | | | | 12,659 | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | |
Purchase of marketable securities | | | (16,085 | ) | | | (2,450 | ) | | | (26,390 | ) | | | (13,871 | ) |
Proceeds from maturities of marketable securities | | | 25,990 | | | | 9,300 | | | | 33,755 | | | | 27,178 | |
Proceeds from the sale of marketable securities | | | 13,303 | | | | — | | | | 13,303 | | | | — | |
Purchase of property and equipment | | | (1,661 | ) | | | (1,171 | ) | | | (3,296 | ) | | | (2,375 | ) |
Cash and cash equivalents from acquisitions, net | | | — | | | | 10 | | | | — | | | | 87 | |
Cash paid for acquisitions | | | (6,500 | ) | | | (40,643 | ) | | | (6,500 | ) | | | (62,493 | ) |
| | | | | | | | | | | | | | | | |
Net cash provided by (used in) investing activities | | | 15,047 | | | | (34,954 | ) | | | 10,872 | | | | (51,474 | ) |
Cash flows from financing activities: | | | | | | | | | | | | | | | | |
Repayment of debt | | | (250 | ) | | | (10,866 | ) | | | (500 | ) | | | (10,866 | ) |
Proceeds from exercise of stock options | | | 194 | | | | 107 | | | | 400 | | | | 333 | |
Excess tax benefit from exercise of stock options | | | 158 | | | | 143 | | | | 238 | | | | 340 | |
Purchase of common stock shares | | | (18,039 | ) | | | — | | | | (18,039 | ) | | | — | |
Proceeds from debt | | | — | | | | 53,000 | | | | — | | | | 53,000 | |
Payment on line of credit | | | — | | | | (1,679 | ) | | | — | | | | (1,679 | ) |
Debt issuance costs paid | | | — | | | | (1,828 | ) | | | — | | | | (1,827 | ) |
| | | | | | | | | | | | | | | | |
Net cash (used in) provided by financing activities | | | (17,937 | ) | | | 38,877 | | | | (17,901 | ) | | | 39,301 | |
| | | | | | | | | | | | | | | | |
Net increase in cash and cash equivalents | | | 4,625 | | | | 8,361 | | | | 6,289 | | | | 486 | |
Cash and cash equivalents—beginning of period | | | 33,620 | | | | 38,626 | | | | 31,956 | | | | 46,501 | |
| | | | | | | | | | | | | | | | |
Cash and cash equivalents—end of period | | $ | 38,245 | | | $ | 46,987 | | | $ | 38,245 | | | $ | 46,987 | |
| | | | | | | | | | | | | | | | |
NIGHTHAWK RADIOLOGY HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)
RECONCILIATION BETWEEN GAAP AND ADJUSTED NET INCOME
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | |
| | June 30, 2008 | | | June 30, 2007 | |
| | (in thousands, except per share amts) | | | (in thousands, except per share amts) | |
| | GAAP | | | Adjustments | | | As Adjusted | | | GAAP | | | Adjustments | | | As Adjusted | |
Service revenue | | $ | 42,758 | | | | | | | $ | 42,758 | | | $ | 37,923 | | | | | | | $ | 37,923 | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | |
Professional services (1) | | | 17,036 | | | | (213 | ) | | | 16,823 | | | $ | 17,402 | | | | (1,816 | ) | | | 15,586 | |
Sales, general, and administrative (2) | | | 16,463 | | | | (2,311 | ) | | | 14,152 | | | | 12,643 | | | | (1,845 | ) | | | 10,798 | |
Depreciation and amortization (3) | | | 2,959 | | | | (1,883 | ) | | | 1,076 | | | | 1,792 | | | | (1,140 | ) | | | 652 | |
| | | | | | | | | | | | | | | | | | | �� | | | | | |
Total operating costs and expenses | | | 36,458 | | | | (4,407 | ) | | | 32,051 | | | | 31,837 | | | | (4,801 | ) | | | 27,036 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Operating income | | | 6,300 | | | | 4,407 | | | | 10,707 | | | | 6,086 | | | | 4,801 | | | | 10,887 | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense | | | (2,189 | ) | | | | | | | (2,189 | ) | | | (1,275 | ) | | | | | | | (1,275 | ) |
Interest income | | | 376 | | | | | | | | 376 | | | | 834 | | | | | | | | 834 | |
Other, net | | | (41 | ) | | | | | | | (41 | ) | | | (30 | ) | | | | | | | (30 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total other income (expense) | | | (1,854 | ) | | | | | | | (1,854 | ) | | | (471 | ) | | | | | | | (471 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Income before income taxes | | | 4,446 | | | | 4,407 | | | | 8,853 | | | | 5,615 | | | | 4,801 | | | | 10,416 | |
Income tax expense(4) | | | 1,675 | | | | 1,661 | | | | 3,336 | | | | 2,101 | | | | 1,872 | | | | 3,973 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net income | | $ | 2,771 | | | $ | 2,746 | | | $ | 5,517 | | | $ | 3,514 | | | $ | 2,929 | | | $ | 6,443 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Earnings per share: | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | $ | 0.09 | | | | | | | $ | 0.18 | | | $ | 0.12 | | | | | | | $ | 0.21 | |
Diluted | | $ | 0.09 | | | | | | | $ | 0.18 | | | $ | 0.11 | | | | | | | $ | 0.21 | |
Weighted average shares outstanding: | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | | 30,426,531 | | | | | | | | 30,426,531 | | | | 29,996,297 | | | | | | | | 29,996,297 | |
Diluted | | | 31,442,818 | | | | | | | | 31,442,818 | | | | 30,993,033 | | | | | | | | 30,993,033 | |
(1) | Adjustments to the 2008 GAAP amount represent $386 of non-cash stock compensation expense and a credit of $173 of non-cash malpractice reserve changes. The 2007 adjustments to GAAP amounts represent $1,071 of non-cash stock compensation expense and $745 of non-cash malpractice reserve changes. |
(2) | Adjustments to the 2008 GAAP amounts represent $1,832 of non-cash stock compensation expense, $164 of employee severance expenses and $315 of non-cash fixed asset charges. The 2007 adjustments to GAAP amounts represent $1,845 of non-cash stock compensation expense. |
(3) | Adjustment to GAAP amounts represents non-cash amortization of intangible assets |
(4) | Represents the tax effect on the adjustments to GAAP. |
NIGHTHAWK RADIOLOGY HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)
RECONCILIATION BETWEEN GAAP AND ADJUSTED NET INCOME
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Six Months Ended | |
| | June 30, 2008 | | | June 30, 2007 | |
| | (in thousands, except per share amts) | | | (in thousands, except per share amts) | |
| | GAAP | | | Adjustments | | | As Adjusted | | | GAAP | | | Adjustments | | | As Adjusted | |
Service revenue | | $ | 84,446 | | | | | | | $ | 84,446 | | | $ | 63,805 | | | | | | | $ | 63,805 | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | |
Professional services(1) | | | 34,903 | | | | (1,672 | ) | | | 33,231 | | | $ | 27,775 | | | | (3,026 | ) | | | 24,749 | |
Sales, general, and administrative(2) | | | 34,634 | | | | (4,667 | ) | | | 29,967 | | | | 21,107 | | | | (2,683 | ) | | | 18,424 | |
Depreciation and amortization(3) | | | 5,757 | | | | (3,765 | ) | | | 1,992 | | | | 2,642 | | | | (1,479 | ) | | | 1,163 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total operating costs and expenses | | | 75,294 | | | | (10,104 | ) | | | 65,190 | | | | 51,524 | | | | (7,188 | ) | | | 44,336 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Operating income | | | 9,152 | | | | 10,104 | | | | 19,256 | | | | 12,281 | | | | 7,188 | | | | 19,469 | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense | | | (4,376 | ) | | | | | | | (4,376 | ) | | | (1,276 | ) | | | | | | | (1,276 | ) |
Interest income | | | 903 | | | | | | | | 903 | | | | 1,722 | | | | | | | | 1,722 | |
Other, net | | | (13 | ) | | | | | | | (13 | ) | | | (32 | ) | | | | | | | (32 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total other income (expense) | | | (3,486 | ) | | | | | | | (3,486 | ) | | | 414 | | | | | | | | 414 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Income before income taxes | | | 5,666 | | | | 10,104 | | | | 15,770 | | | | 12,695 | | | | 7,188 | | | | 19,883 | |
Income tax expense(4) | | | 2,165 | | | | 3,860 | | | | 6,025 | | | | 4,849 | | | | 2,803 | | | | 7,652 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net income | | $ | 3,501 | | | $ | 6,244 | | | $ | 9,745 | | | $ | 7,846 | | | $ | 4,385 | | | $ | 12,231 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Earnings per share: | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | $ | 0.12 | | | | | | | $ | 0.32 | | | $ | 0.26 | | | | | | | $ | 0.41 | |
Diluted | | $ | 0.11 | | | | | | | $ | 0.31 | | | $ | 0.25 | | | | | | | $ | 0.40 | |
Weighted average shares outstanding: | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | | 30,435,363 | | | | | | | | 30,435,363 | | | | 29,978,376 | | | | | | | | 29,978,376 | |
Diluted | | | 31,411,253 | | | | | | | | 31,411,253 | | | | 30,903,332 | | | | | | | | 30,903,332 | |
(1) | Adjustments to the 2008 GAAP amount represent $976 of non-cash stock compensation expense and $696 of non-cash malpractice reserve changes. The 2007 adjustments to GAAP amounts represent $2,031 of non-cash stock compensation expense and $995 of non-cash malpractice reserve changes. |
(2) | Adjustments to the 2008 GAAP amounts represent $4,188 of non-cash stock compensation expense, $164 of employee severance expenses and $315 of non-cash fixed asset charges. The 2007 adjustments to GAAP amounts represent $2,683 of non-cash stock compensation expense. |
(3) | Adjustment to GAAP amounts represents non-cash amortization of intangible assets |
(4) | Represents the tax effect on the adjustments to GAAP. |
NIGHTHAWK RADIOLOGY HOLDINGS, INC. AND SUBSIDIARIES
HISTORICAL VOLUMES
| | | | | | | | | | | | | | | | | | | | |
| | Year | | Total Volumes | | Growth Rates | | | Acquisition Contribution - First 12 months |
Quarter | | | | Sequential | | | Year over Year | | | DayHawk | | ATN | | TDS | | Radlinx | | ERS |
Q1 | | 2004 | | 120,554 | | 36 | % | | 210 | % | | — | | — | | — | | — | | — |
Q2 | | 2004 | | 152,640 | | 27 | % | | 178 | % | | — | | — | | — | | — | | — |
Q3 | | 2004 | | 182,737 | | 20 | % | | 133 | % | | — | | — | | — | | — | | — |
Q4 | | 2004 | | 193,883 | | 6 | % | | 119 | % | | 8,316 | | — | | — | | — | | — |
| | | | | | | | | | | | | | | | | | | | |
FY | | 2004 | | 649,814 | | 149 | % | | 149 | % | | | | | | | | | | |
Q1 | | 2005 | | 222,341 | | 15 | % | | 84 | % | | 15,850 | | — | | — | | — | | — |
Q2 | | 2005 | | 266,023 | | 20 | % | | 74 | % | | 17,355 | | — | | — | | — | | — |
Q3 | | 2005 | | 298,759 | | 12 | % | | 63 | % | | 18,905 | | — | | — | | — | | — |
Q4 | | 2005 | | 328,815 | | 10 | % | | 70 | % | | 8,480 | | 29,640 | | — | | — | | — |
| | | | | | | | | | | | | | | | | | | | |
FY | | 2005 | | 1,115,938 | | 72 | % | | 72 | % | | | | | | | | | | |
Q1 | | 2006 | | 364,155 | | 11 | % | | 64 | % | | — | | 32,130 | | — | | — | | — |
Q2 | | 2006 | | 417,269 | | 15 | % | | 57 | % | | — | | 32,622 | | — | | — | | — |
Q3 | | 2006 | | 463,028 | | 11 | % | | 55 | % | | — | | 32,086 | | — | | — | | — |
Q4 | | 2006 | | 448,084 | | (3 | %) | | 36 | % | | — | | — | | — | | — | | — |
| | | | | | | | | | | | | | | | | | | | |
FY | | 2006 | | 1,692,536 | | 52 | % | | 52 | % | | | | | | | | | | |
Q1 | | 2007 | | 484,477 | | 8 | % | | 33 | % | | — | | — | | 27,089 | | — | | — |
Q2 | | 2007 | | 731,418 | | 51 | % | | 75 | % | | — | | — | | 51,095 | | 137,611 | | — |
Q3 | | 2007 | | 787,673 | | 8 | % | | 70 | % | | — | | — | | 52,708 | | 143,339 | | — |
Q4 | | 2007 | | 730,992 | | (7 | %) | | 63 | % | | — | | — | | 51,644 | | 124,394 | | — |
| | | | | | | | | | | | | | | | | | | | |
FY | | 2007 | | 2,734,560 | | 62 | % | | 62 | % | | | | | | | | | | |
Q1 | | 2008 | | 745,075 | | 2 | % | | 54 | % | | — | | — | | 23,147 | | 117,693 | | 17,457 |
Q2 | | 2008 | | 780,108 | | 5 | % | | 7 | % | | — | | — | | — | | 4,817 | | 26,010 |