Legacy Lifepoint Health 8K Regulation FD Disclosure | SEC 20 Nov 08

Exhibit 99.1

LIFEPOINT HOSPITALS, INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
Dollars in millions, except per share amounts


																									Nine Months
	Three Months Ended												Year Ended			Three Months Ended									Ended
	March 31,			June 30,			September 30,			December 31,			December 31,			March 31,			June 30,			September 30,			September 30,
	2007			2007			2007			2007			2007			2008			2008			2008			2008
Revenues	$	645.8		$	638.2		$	641.0		$	643.4		$	2,568.4		$	685.1		$	665.7		$	675.1		$	2,025.9

Salaries and benefits		249.8			249.9			252.8			253.6			1,006.1			268.0			263.9			265.6			797.5
Supplies		89.7			87.3			86.4			88.8			352.2			93.3			93.0			93.0			279.3
Other operating expenses		111.0			118.8			116.3			117.9			464.0			121.0			122.9			128.3			372.2
Provision for doubtful accounts		71.5			79.5			76.9			79.1			307.0			80.9			74.9			78.9			234.7
Depreciation and amortization		31.8			33.8			31.6			32.2			129.4			32.1			33.5			32.2			97.8
Interest expense, net		26.2			25.0			21.5			21.8			94.5			22.1			22.0			22.1			66.2
Impairment of long-lived assets		—			—			—			—			—			—			0.3			0.9			1.2

		580.0			594.3			585.5			593.4			2,353.2			617.4			610.5			621.0			1,848.9

Income from continuing operations before minority interests and income taxes		65.8			43.9			55.5			50.0			215.2			67.7			55.2			54.1			177.0
Minority interests in earnings of consolidated entities		0.3			0.5			0.7			0.2			1.7			0.5			0.6			0.5			1.6

Income from continuing operations before income taxes		65.5			43.4			54.8			49.8			213.5			67.2			54.6			53.6			175.4
Provision for income taxes		26.6			18.4			22.7			18.1			85.8			25.9			22.4			22.1			70.4

Income from continuing operations		38.9			25.0			32.1			31.7			127.7			41.3			32.2			31.5			105.0


Discontinued operations, net of income taxes:
Loss from discontinued operations		(1.1	)		(3.0	)		(3.8	)		(0.7	)		(8.6	)		(1.8	)		(1.4	)		(3.3	)		(6.5	)
Impairment (charge) adjustment		(7.9	)		(8.5	)		0.3			(0.4	)		(16.5	)		2.3			—			(16.8	)		(14.5	)
Loss on sale of hospitals		(0.1	)		(0.1	)		(0.4	)		—			(0.6	)		—			(0.3	)		—			(0.3	)

(Loss) income from discontinued operations		(9.1	)		(11.6	)		(3.9	)		(1.1	)		(25.7	)		0.5			(1.7	)		(20.1	)		(21.3	)

Net income	$	29.8		$	13.4		$	28.2		$	30.6		$	102.0		$	41.8		$	30.5		$	11.4		$	83.7


Basic earnings (loss) per share:
Continuing operations	$	0.70		$	0.44		$	0.57		$	0.56		$	2.27		$	0.76		$	0.62		$	0.61		$	1.99
Discontinued operations		(0.17	)		(0.20	)		(0.07	)		(0.02	)		(0.45	)		0.01			(0.04	)		(0.39	)		(0.40	)

Net income	$	0.53		$	0.24		$	0.50		$	0.54		$	1.82		$	0.77		$	0.58		$	0.22		$	1.59


Diluted earnings (loss) per share:
Continuing operations	$	0.69		$	0.43		$	0.56		$	0.55		$	2.23		$	0.75		$	0.60		$	0.60		$	1.96
Discontinued operations		(0.16	)		(0.20	)		(0.07	)		(0.02	)		(0.44	)		0.01			(0.03	)		(0.38	)		(0.40	)

Net income	$	0.53		$	0.23		$	0.49		$	0.53		$	1.79		$	0.76		$	0.57		$	0.22		$	1.56


Basic weighted average number of shares		55.8			56.1			56.4			56.3			56.2			54.1			52.2			51.7			52.7

Diluted weighted average number of shares and equivalents		56.8			57.2			57.3			57.3			57.2			55.2			53.2			52.8			53.7

LIFEPOINT HOSPITALS, INC.
UNAUDITED EARNINGS (LOSS) PER SHARE CALCULATION
Dollars in millions, except per share amounts


																									Nine Months
	Three Months Ended												Year Ended			Three Months Ended									Ended
	March 31,			June 30,			September 30,			December 31,			December 31,			March 31,			June 30,			September 30,			September 30,
	2007			2007			2007			2007			2007			2008			2008			2008			2008
Income from continuing operations	$	38.9		$	25.0		$	32.1		$	31.7		$	127.7		$	41.3		$	32.2		$	31.5		$	105.0
(Loss) income from discontinued operations		(9.1	)		(11.6	)		(3.9	)		(1.1	)		(25.7	)		0.5			(1.7	)		(20.1	)		(21.3	)

	$	29.8		$	13.4		$	28.2		$	30.6		$	102.0		$	41.8		$	30.5		$	11.4		$	83.7


Basic weighted average number of shares		55.8			56.1			56.4			56.3			56.2			54.1			52.2			51.7			52.7
Other share equivalents		1.0			1.1			0.9			1.0			1.0			1.1			1.0			1.1			1.0

Diluted weighted average number of shares and equivalents		56.8			57.2			57.3			57.3			57.2			55.2			53.2			52.8			53.7


Basic earnings (loss) per share:
Continuing operations	$	0.70		$	0.44		$	0.57		$	0.56		$	2.27		$	0.76		$	0.62		$	0.61		$	1.99
Discontinued operations:
Loss from discontinued operations		(0.03	)		(0.05	)		(0.07	)		(0.01	)		(0.15	)		(0.03	)		(0.03	)		(0.06	)		(0.12	)
Impairment (charge) adjustment		(0.14	)		(0.15	)		—			(0.01	)		(0.29	)		0.04			—			(0.33	)		(0.27	)
Net loss on sale of hospitals		—			—			—			—			(0.01	)		—			(0.01	)		—			(0.01	)

(Loss) income from discontinued operations		(0.17	)		(0.20	)		(0.07	)		(0.02	)		(0.45	)		0.01			(0.04	)		(0.39	)		(0.40	)


Net income	$	0.53		$	0.24		$	0.50		$	0.54		$	1.82		$	0.77		$	0.58		$	0.22		$	1.59


Diluted earnings (loss) per share:
Continuing operations	$	0.69		$	0.43		$	0.56		$	0.55		$	2.23		$	0.75		$	0.60		$	0.60		$	1.96
Discontinued operations:
Loss from discontinued operations		(0.02	)		(0.05	)		(0.07	)		(0.01	)		(0.14	)		(0.03	)		(0.02	)		(0.06	)		(0.12	)
Impairment (charge) adjustment		(0.14	)		(0.15	)		—			(0.01	)		(0.29	)		0.04			—			(0.32	)		(0.27	)
Net loss on sale of hospitals		—			—			—			—			(0.01	)		—			(0.01	)		—			(0.01	)

(Loss) income from discontinued operations		(0.16	)		(0.20	)		(0.07	)		(0.02	)		(0.44	)		0.01			(0.03	)		(0.38	)		(0.40	)

Net income	$	0.53		$	0.23		$	0.49		$	0.53		$	1.79		$	0.76		$	0.57		$	0.22		$	1.56

LIFEPOINT HOSPITALS, INC.
UNAUDITED STATISTICS


																	Nine Months
	Three Months Ended								Year Ended		Three Months Ended						Ended
	March 31,		June 30,		September 30,		December 31,		December 31,		March 31,		June 30,		September 30,		September 30,
	2007		2007		2007		2007		2007		2008		2008		2008		2008
Admissions		50,895		47,009		47,118		46,756		191,778		51,114		45,945		45,980		143,039
Equivalent admissions⁽¹⁾		97,108		94,001		94,874		92,011		377,994		97,270		93,063		93,885		284,218
Revenues per equivalent admission	$	6,651	$	6,789	$	6,756	$	6,992	$	6,795	$	7,043	$	7,154	$	7,191	$	7,128
Outpatient factor⁽¹⁾		1.90		2.00		2.01		1.97		1.97		1.90		2.02		2.04		1.99
Emergency room visits		216,513		215,992		221,327		215,128		868,960		228,060		215,791		219,852		663,703
Inpatient surgeries		14,664		14,133		13,953		13,982		56,732		13,907		13,559		13,997		41,463
Outpatient surgeries		36,279		36,874		35,760		35,525		144,438		35,270		36,786		36,926		108,982
Average length of stay (days)		4.3		4.2		4.2		4.3		4.3		4.4		4.3		4.2		4.3
Medicare case mix index		1.25		1.23		1.24		1.28		1.25		1.27		1.27		1.26		1.27

(1) Management and investors use equivalent admissions as a general measure of combined inpatient and outpatient volume. Equivalent admissions is computed by multiplying admissions (inpatient volumes) by the outpatient factor (the sum of gross inpatient revenue and gross outpatient revenue divided by gross inpatient revenue). The equivalent admissions computation “equates” outpatient revenue to the volume measure (admissions) used to measure inpatient volume resulting in a general measure of combined inpatient and outpatient volume.

LIFEPOINT HOSPITALS, INC.
UNAUDITED SUPPLEMENTAL INFORMATION
Dollars in millions, except per share amounts

Adjusted EBITDA is defined as earnings before depreciation and amortization, interest expense, net, impairment of long-lived assets, minority interests in earnings of consolidated entities, provision for income taxes and loss (income) from discontinued operations. LifePoint’s management and Board of Directors use adjusted EBITDA to evaluate the Company’s operating performance and as a measure of performance for incentive compensation purposes. LifePoint’s credit facilities use adjusted EBITDA for certain financial covenants. The Company believes adjusted EBITDA is a measure of performance used by some investors, equity analysts and others to make informed investment decisions. In addition, multiples of current or projected adjusted EBITDA are used to estimate current or prospective enterprise value. Adjusted EBITDA should not be considered as a measure of financial performance under U.S. generally accepted accounting principles, and the items excluded from adjusted EBITDA are significant components in understanding and assessing financial performance. Adjusted EBITDA should not be considered in isolation or as an alternative to net income, cash flows generated by operating, investing or financing activities or other financial statement data presented in the consolidated financial statements as an indicator of financial performance or liquidity. Because adjusted EBITDA is not a measurement determined in accordance with U.S. generally accepted accounting principles and is susceptible to varying calculations, adjusted EBITDA as presented may not be comparable to other similarly titled measures of other companies.


																	Nine Months
	Three Months Ended								Year Ended		Three Months Ended						Ended
	March 31,		June 30,		September 30,		December 31,		December 31,		March 31,		June 30,		September 30,		September 30,
	2007		2007		2007		2007		2007		2008		2008		2008		2008
Revenues	$	645.8	$	638.2	$	641.0	$	643.4	$	2,568.4	$	685.1	$	665.7	$	675.1	$	2,025.9

Salaries and benefits		249.8		249.9		252.8		253.6		1,006.1		268.0		263.9		265.6		797.5
Supplies		89.7		87.3		86.4		88.8		352.2		93.3		93.0		93.0		279.3
Other operating expenses		111.0		118.8		116.3		117.9		464.0		121.0		122.9		128.3		372.2
Provision for doubtful accounts		71.5		79.5		76.9		79.1		307.0		80.9		74.9		78.9		234.7

		522.0		535.5		532.4		539.4		2,129.3		563.2		554.7		565.8		1,683.7

Adjusted EBITDA	$	123.8	$	102.7	$	108.6	$	104.0	$	439.1	$	121.9	$	111.0	$	109.3	$	342.2

The following table reconciles adjusted EBITDA as presented above to net income as reflected in the unaudited condensed consolidated statements of operations:


																		Nine Months
	Three Months Ended								Year Ended		Three Months Ended							Ended
	March 31,		June 30,		September 30,		December 31,		December 31,		March 31,			June 30,		September 30,		September 30,
	2007		2007		2007		2007		2007		2008			2008		2008		2008
Adjusted EBITDA	$	123.8	$	102.7	$	108.6	$	104.0	$	439.1	$	121.9		$	111.0	$	109.3	$	342.2

Less:
Depreciation and amortization		31.8		33.8		31.6		32.2		129.4		32.1			33.5		32.2		97.8
Interest expense, net		26.2		25.0		21.5		21.8		94.5		22.1			22.0		22.1		66.2
Impairment of long-lived assets		—		—		—		—		—		—			0.3		0.9		1.2
Minority interests in earnings of consolidated entities		0.3		0.5		0.7		0.2		1.7		0.5			0.6		0.5		1.6
Provision for income taxes		26.6		18.4		22.7		18.1		85.8		25.9			22.4		22.1		70.4
Loss (income) from discontinued operations		9.1		11.6		3.9		1.1		25.7		(0.5	)		1.7		20.1		21.3

Net income	$	29.8	$	13.4	$	28.2	$	30.6	$	102.0	$	41.8		$	30.5	$	11.4	$	83.7

Legacy Lifepoint Health Inactive 8-KRegulation FD Disclosure