Book Online or Call 1-855-SAUSALITO

Sign In  |  Register  |  About Sausalito  |  Contact Us

Sausalito, CA
September 01, 2020 1:41pm
7-Day Forecast | Traffic
  • Search Hotels in Sausalito

  • CHECK-IN:
  • CHECK-OUT:
  • ROOMS:

MultiPlan Reports Third Quarter 2022 Results and Updates 2022 Guidance

  • Q3 2022 Revenues of $250.5 million, Net Income of $19.7 million, and Adjusted EBITDA of $172.2 million
  • Decrease in Revenues of 13.1% over Q3 2021, driven by lower volumes and unfavorable mix of identified potential medical cost savings, predominantly the result of softer patient utilization of healthcare services

MultiPlan Corporation (“MultiPlan” or the “Company”) (NYSE: MPLN), a leading value-added provider of data analytics and technology-enabled end-to-end cost management, payment and revenue integrity solutions to the U.S. healthcare industry, today reported financial results for the third quarter ended September 30, 2022.

“Third quarter 2022 was a challenging quarter for MultiPlan.” said Dale White, CEO of MultiPlan. “While the predominant driver of the shortfall was a decline in patient utilization of healthcare services, our results nevertheless fell short of our expectations. Despite the quarter’s results, our confidence in our business remains high. We continue to deliver best-in-class Adjusted EBITDA margins and generate significant cash flow. And even as we adjust to more difficult market conditions, we continue to drive meaningful progress on all fronts, by selling new business, building our pipeline, investing in our people and solutions to drive growth, managing our costs, and delivering high levels of value and service to our customers.”

The Company remains focused on its mission of delivering fairness, efficiency and affordability to the U.S. healthcare system and on driving sustained long-term growth by enhancing its product offerings to payors, extending into new payor customer segments, and expanding its platform to serve MultiPlan’s 1.3 million providers, its more than 700 payor customers, and 60 plus million consumers.

Business and Financial Highlights

  • Revenues of $250.5 million for Q3 2022, a decrease of 13.1%, compared to Q3 2021 revenues of $288.2 million.
  • Net income of $19.7 million for Q3 2022, a decrease of 74.8%, compared to net income of $78.2 million for Q3 2021.
  • Adjusted EBITDA of $172.2 million for Q3 2022, a decrease of 21.2%, compared to Q3 2021 Adjusted EBITDA of $218.4 million.
  • Net cash provided by operating activities of $109.0 million for Q3 2022, compared to $167.0 million for Q3 2021.
  • Free Cash Flow of $88.2 million for Q3 2022, compared to $146.6 million for Q3 2021.
  • The Company processed approximately $31.4 billion in claim charges during the third quarter of 2022, identifying potential medical cost savings of approximately $5.3 billion.

The third quarter 2022 results reflect an estimated COVID-related revenue impact of $4-6 million and an estimated COVID-related Adjusted EBITDA impact of $3-5 million, as compared to an estimated COVID-related revenue impact of $8-10 million and an estimated COVID-related Adjusted EBITDA impact of $6-8 million in Q3 2021.

2022 Financial Guidance

The Company is updating its Full Year 2022 guidance, detailed in the table below:

Financial Metric

 

Prior FY 2022 Guidance

 

Updated FY 2022 Guidance

Revenues

 

$1,160 million to $1,200 million

 

$1,075 million to $1,090 million

Adjusted EBITDA

 

$850 million to $875 million

 

$765 million to $780 million

Cash flow from operations

 

$380 million to $420 million

 

$360 million to $380 million

Capital expenditures

 

$90 million to $100 million

 

$90 million to $100 million

Interest expense

 

$280 million to $290 million

 

$295 million to $305 million

Depreciation

 

$65 million to $70 million

 

$65 million to $70 million

Amortization of intangible assets

 

$335 million to $345 million

 

$335 million to $345 million

Effective tax rate

 

25% to 28%

 

26% to 29%

The Company’s annual guidance assumes an estimated COVID-related revenue impact of approximately $15-20 million, and an estimated COVID-related Adjusted EBITDA impact of approximately $12-15 million.

The Company anticipates Q4 2022 revenues between $235 million and $250 million and Adjusted EBITDA between $155 million and $170 million.

Conference Call Information

The Company will host a conference call today, Tuesday, November 8, 2022 at 8:00 a.m. U.S. Eastern Time (ET) to discuss its financial results. Investors and analysts are encouraged to pre-register for the conference call by using the link below. Participants who pre-register will receive access details via email. Pre-registration may be completed at any time up to and following the call start time.

To pre-register, go to: https://www.netroadshow.com/events/login?show=c4404ef1&confId=42446

A live webcast of the conference call can be accessed through the Investor Relations section of the Company’s website at investors.multiplan.com/events-and-presentations. Participants should join the webcast ten minutes prior to the start of the conference call. The earnings press release and supplemental slide deck will also be available on this section of the Company’s website.

For those unable to listen to the live conference call, a replay will be available approximately two hours after the call through the archived webcast on the Investor Relations section of the Company’s website or by dialing (866) 813-9403 or (929) 458-6194. The replay access code is 004428.

About MultiPlan

MultiPlan is committed to helping healthcare payors manage the cost of care, improve their competitiveness and inspire positive change. Leveraging sophisticated technology, data analytics and a team rich with industry experience, MultiPlan interprets clients' needs and customizes innovative solutions that combine its payment and revenue integrity, network-based and analytics-based services. MultiPlan is a trusted partner to over 700 healthcare payors in the commercial health, government and property and casualty markets. For more information, visit it www.multiplan.com.

Forward Looking Statements

This press release includes statements that express our management’s opinions, expectations, beliefs, plans, objectives, assumptions or projections regarding future events or future results and therefore are, or may be deemed to be, “forward-looking statements”. These forward-looking statements can generally be identified by the use of forward-looking terminology, including the terms “believes,” “estimates,” “anticipates,” “expects,” “seeks,” “projects,” “forecasts,” “intends,” “plans,” “may,” “will” or “should” or, in each case, their negative or other variations or comparable terminology. These forward-looking statements include all matters that are not historical facts. They appear in a number of places throughout this press release, including the discussion of 2022 outlook and guidance and the long-term prospects of the Company. Such forward-looking statements are based on available current market material and are management’s current expectations, beliefs and forecasts concerning future events impacting the business. Although we believe that these forward-looking statements are based on reasonable assumptions at the time they are made, you should be aware that these forward-looking statements involve a number of risks, uncertainties (some of which are beyond our control) or other assumptions that may cause actual results or performance to be materially different from those expressed or implied by these forward-looking statements. These factors include: the impact from the COVID-19 pandemic and its related effects on our projected results of operations, financial performance or other financial metrics; loss of our customers, particularly our largest customers; decreases in our existing market share or the size of our Preferred Provider Organization networks; effects of competition; effects of pricing pressure; the inability of our customers to pay for our services; decreases in discounts from providers; the loss of our existing relationships with providers; the loss of key members of our management team; pressure to limit access to preferred provider networks; the ability to achieve the goals of our strategic plans and recognize the anticipated strategic, operational, growth and efficiency benefits when expected; our ability to identify, complete and successfully integrate acquisitions; changes in our industry; interruptions or security breaches of our information technology systems and other cyber security attacks; our ability to protect proprietary applications; our inability to expand our network infrastructure; our ability to maintain effective internal controls over financial reporting; our ability to continue to attract, motivate and retain a large number of skilled employees, and adapt to the effects of inflationary pressure on wages; changes in our regulatory environment, including healthcare law and regulations; the expansion of privacy and security laws; heightened enforcement activity by government agencies; our ability to pay interest and principal on our notes and other indebtedness; the possibility that we may be adversely affected by other political, economic, business, and/or competitive factors; changes in healthcare utilization patterns of plan members; other factors disclosed in our Securities and Exchange Commission (“SEC”) filings from time to time, including, without limitation, those factors described in our Annual Report on Form 10-K for the fiscal year ended December 31, 2021 and our Quarterly Report on Form 10-Q for the fiscal quarter ended June 30, 2022; and other factors beyond our control. Should one or more of these risks or uncertainties materialize, or should any of the assumptions prove incorrect, actual results may vary in material respects from those projected in these forward-looking statements.

There can be no assurance that future developments affecting our business will be those that we have anticipated. Forward-looking statements speak only as of the date made. We do not undertake any obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as may be required under applicable securities laws.

Non-GAAP Financial Measures

In addition to the financial measures prepared in accordance with generally accepted accounting principles in the United States (“GAAP”), this press release contains certain non-GAAP financial measures, including EBITDA, Adjusted EBITDA, Free Cash Flow, Unlevered Free Cash Flow and Adjusted cash conversion ratio. A non-GAAP financial measure is generally defined as a numerical measure of a company’s financial or operating performance that excludes or includes amounts so as to be different than the most directly comparable measure calculated and presented in accordance with GAAP.

EBITDA, Adjusted EBITDA, Free Cash Flow, Unlevered Free Cash Flow and Adjusted cash conversion ratio are supplemental measures of MultiPlan’s performance that are not required by or presented in accordance with GAAP. These measures are not measurements of our financial or operating performance under GAAP, have limitations as analytical tools and should not be considered in isolation or as an alternative to net income, cash flows or any other measures of performance prepared in accordance with GAAP.

EBITDA represents net income before interest expense, interest income, income tax provision, depreciation, amortization of intangible assets, and non-income taxes. Adjusted EBITDA is EBITDA as further adjusted by certain items as described in the table below.

In addition, in evaluating EBITDA and Adjusted EBITDA you should be aware that in the future, we may incur expenses similar to the adjustments in the presentation of EBITDA and Adjusted EBITDA. The presentation of EBITDA and Adjusted EBITDA should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items. The calculations of EBITDA and Adjusted EBITDA may not be comparable to similarly titled measures reported by other companies. Based on our industry and debt financing experience, we believe that EBITDA and Adjusted EBITDA are customarily used by investors, analysts and other interested parties to provide useful information regarding a company’s ability to service and/or incur indebtedness.

We also believe that Adjusted EBITDA is useful to investors and analysts in assessing our operating performance during the periods these charges were incurred on a consistent basis with the periods during which these charges were not incurred. Both EBITDA and Adjusted EBITDA have limitations as analytical tools, and you should not consider either in isolation, or as a substitute for analysis of our results as reported under GAAP. Some of the limitations are:

  • EBITDA and Adjusted EBITDA do not reflect changes in, or cash requirements for, our working capital needs;
  • EBITDA and Adjusted EBITDA do not reflect interest expense, or the cash requirements necessary to service interest or principal payments on our debt;
  • EBITDA and Adjusted EBITDA do not reflect our tax expense or the cash requirements to pay our taxes; and
  • Although depreciation and amortization are non-cash charges, the tangible assets being depreciated will often have to be replaced in the future, and EBITDA and Adjusted EBITDA do not reflect any cash requirements for such replacements.

MultiPlan’s presentation of Adjusted EBITDA should not be construed as an inference that our future results and financial position will be unaffected by unusual items.

Free Cash Flow is defined as net cash provided by operating activities less capital expenditures, all as disclosed in the Statements of Cash Flows. Unlevered Free Cash Flow is defined as net cash provided by operating activities less capital expenditures, plus cash interest paid, all as disclosed in the Statements of Cash Flows. Free Cash Flow and Unlevered Free Cash Flow are measures of our operational performance used by management to evaluate our business after purchases of property and equipment and, in the case of Unlevered Free Cash Flow, prior to the impact of our capital structure. Free Cash Flow and Unlevered Free Cash Flow should be considered in addition to, rather than as a substitute for, consolidated net income as a measure of our performance and net cash provided by operating activities as a measure of our liquidity. Additionally, MultiPlan’s definitions of Free Cash Flow and Unlevered Free Cash Flow are limited, in that they do not represent residual cash flows available for discretionary expenditures, due to the fact that the measures do not deduct the payments required for debt service, in the case of Unlevered Free Cash Flow, and other contractual obligations or payments made for business acquisitions.

Adjusted cash conversion ratio is defined as Unlevered Free Cash Flow divided by Adjusted EBITDA. MultiPlan believes that the presentation of the Adjusted cash conversion ratio provides useful information to investors because it is a financial performance measure that shows how much of its Adjusted EBITDA MultiPlan converts into Unlevered Free Cash Flow.

We have not reconciled the forward-looking Adjusted EBITDA guidance included above to the most directly comparable GAAP measure because this cannot be done without unreasonable effort due to the variability and low visibility with respect to certain costs, the most significant of which are incentive compensation (including stock-based compensation), transaction-related expenses (including expenses relating to the business combination through which we became a public company and litigation related thereto, as well as those related to any acquisitions, whether consummated or not), certain fair value measurements and costs related to the uncertainties caused by the global COVID-19 pandemic, which are potential adjustments to future earnings. We expect the variability of these items to have a potentially unpredictable, and a potentially significant, impact on our future GAAP financial results.

 

MULTIPLAN CORPORATION

U
naudited Condensed Consolidated Balance Sheets

(in thousands, except share and per share data)

 

 

September 30,

2022

 

December 31,

2021

Assets

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

439,123

 

 

$

185,328

 

Restricted cash

 

2,697

 

 

 

3,051

 

Trade accounts receivable, net

 

72,317

 

 

 

99,905

 

Prepaid expenses

 

12,830

 

 

 

24,910

 

Prepaid taxes

 

 

 

 

5,064

 

Other current assets, net

 

1,889

 

 

 

999

 

Total current assets

 

528,856

 

 

 

319,257

 

Property and equipment, net

 

224,869

 

 

 

213,238

 

Operating lease right-of-use assets

 

23,837

 

 

 

30,104

 

Goodwill

 

4,363,121

 

 

 

4,363,070

 

Other intangibles, net

 

3,029,629

 

 

 

3,285,037

 

Other assets, net

 

22,127

 

 

 

9,701

 

Total assets

$

8,192,439

 

 

$

8,220,407

 

Liabilities and Shareholders’ Equity

 

 

 

Current liabilities:

 

 

 

Accounts payable

$

13,559

 

 

$

13,005

 

Accrued interest

 

80,622

 

 

 

55,685

 

Accrued taxes

 

39,782

 

 

 

 

Operating lease obligation, short-term

 

6,827

 

 

 

6,883

 

Current portion of long-term debt

 

13,250

 

 

 

13,250

 

Accrued compensation

 

28,898

 

 

 

25,419

 

Other accrued expenses

 

47,027

 

 

 

27,666

 

Total current liabilities

 

229,965

 

 

 

141,908

 

Long-term debt

 

4,877,011

 

 

 

4,879,144

 

Operating lease obligation, long-term

 

20,374

 

 

 

26,725

 

Private Placement Warrants and Unvested Founder Shares

 

13,049

 

 

 

74,000

 

Deferred income taxes

 

615,003

 

 

 

753,825

 

Other liabilities

 

55

 

 

 

135

 

Total liabilities

 

5,755,457

 

 

 

5,875,737

 

Commitments and contingencies (Note 6)

 

 

 

Shareholders’ equity:

 

 

 

Shareholder interests

 

 

 

Preferred stock, $0.0001 par value — 10,000,000 shares authorized; no shares issued

 

 

 

 

 

Common stock, $0.0001 par value — 1,500,000,000 shares authorized; 666,226,067 and 665,456,180 issued; 639,108,661 and 638,338,774 shares outstanding

 

67

 

 

 

67

 

Additional paid-in capital

 

2,326,746

 

 

 

2,311,660

 

Retained earnings

 

302,338

 

 

 

225,112

 

Treasury stock — 27,117,406 and 27,117,406 shares

 

(192,169

)

 

 

(192,169

)

Total shareholders’ equity

 

2,436,982

 

 

 

2,344,670

 

Total liabilities and shareholders’ equity

$

8,192,439

 

 

$

8,220,407

 

 

MULTIPLAN CORPORATION

Unaudited Condensed Consolidated Statements of Income and Comprehensive Income

(in thousands, except share and per share data)

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

Revenues

$

250,453

 

 

$

288,212

 

 

$

838,627

 

 

$

819,348

 

Costs of services (exclusive of depreciation and amortization of intangible assets shown below)

 

53,012

 

 

 

44,588

 

 

 

150,061

 

 

 

128,686

 

General and administrative expenses

 

58,434

 

 

 

38,221

 

 

 

131,107

 

 

 

110,144

 

Depreciation

 

17,481

 

 

 

15,783

 

 

 

51,248

 

 

 

48,956

 

Amortization of intangible assets

 

85,127

 

 

 

85,167

 

 

 

255,408

 

 

 

255,042

 

Total expenses

 

214,054

 

 

 

183,759

 

 

 

587,824

 

 

 

542,828

 

Operating income

 

36,399

 

 

 

104,453

 

 

 

250,803

 

 

 

276,520

 

Interest expense

 

77,087

 

 

 

67,512

 

 

 

221,228

 

 

 

195,233

 

Interest income

 

(886

)

 

 

(8

)

 

 

(944

)

 

 

(19

)

Loss on extinguishment of debt

 

 

 

 

15,823

 

 

 

 

 

 

15,823

 

Gain on investments

 

 

 

 

 

 

 

(289

)

 

 

(25

)

Gain on change in fair value of Private Placement Warrants and Unvested Founder Shares

 

(48,851

)

 

 

(76,636

)

 

 

(56,443

)

 

 

(35,451

)

Net income before taxes

 

9,049

 

 

 

97,762

 

 

 

87,251

 

 

 

100,959

 

(Benefit) provision for income taxes

 

(10,687

)

 

 

19,565

 

 

 

10,025

 

 

 

23,817

 

Net income

$

19,736

 

 

$

78,197

 

 

$

77,226

 

 

$

77,142

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding – Basic

 

639,073,949

 

 

 

652,520,691

 

 

 

638,859,792

 

 

 

654,414,644

 

Weighted average shares outstanding – Diluted

 

639,850,455

 

 

 

652,882,405

 

 

 

639,590,184

 

 

 

654,816,495

 

 

 

 

 

 

 

 

 

Net income per share – Basic

$

0.03

 

 

$

0.12

 

 

$

0.12

 

 

$

0.12

 

Net income per share – Diluted

$

0.03

 

 

$

0.12

 

 

$

0.12

 

 

$

0.12

 

 

 

 

 

 

 

 

 

Comprehensive income

$

19,736

 

 

$

78,197

 

 

$

77,226

 

 

$

77,142

 

 

MULTIPLAN CORPORATION

Unaudited Condensed Consolidated Statements of Cash Flows

 

(in thousands)

Nine Months Ended September 30,

 

 

2022

 

 

 

2021

 

Operating activities:

 

 

 

Net income

$

77,226

 

 

$

77,142

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

Depreciation

 

51,248

 

 

 

48,956

 

Amortization of intangible assets

 

255,408

 

 

 

255,042

 

Amortization of the right-of-use asset

 

4,924

 

 

 

5,306

 

Stock-based compensation

 

11,298

 

 

 

13,194

 

Deferred income taxes

 

(138,873

)

 

 

(66,930

)

Non-cash interest costs

 

7,841

 

 

 

9,500

 

Loss on extinguishment of debt

 

 

 

 

15,823

 

Gain on equity investments

 

(289

)

 

 

 

Loss on disposal of property and equipment

 

1,110

 

 

 

2,366

 

Gain on change in fair value of Private Placement Warrants and Unvested Founder Shares

 

(56,443

)

 

 

(35,451

)

Changes in assets and liabilities, net of assets acquired and liabilities assumed from acquisitions:

 

 

 

Accounts receivable, net

 

27,588

 

 

 

(480

)

Prepaid expenses and other assets

 

13,764

 

 

 

4,655

 

Prepaid taxes

 

5,064

 

 

 

(38

)

Operating lease obligation

 

(4,844

)

 

 

(4,962

)

Accounts payable and accrued expenses and other

 

89,653

 

 

 

47,303

 

Net cash provided by operating activities

 

344,675

 

 

 

371,426

 

Investing activities:

 

 

 

Purchases of property and equipment

 

(64,209

)

 

 

(57,198

)

Proceeds from sale of investment

 

289

 

 

 

5,641

 

Purchase of equity investments

 

(15,000

)

 

 

 

HST Acquisition, net of cash acquired

 

 

 

 

36

 

DHP Acquisition, net of cash acquired

 

 

 

 

(149,676

)

Net cash used in investing activities

 

(78,920

)

 

 

(201,197

)

Financing activities:

 

 

 

Repayments of Term Loan G

 

 

 

 

(2,341,000

)

Repayments of Term Loan B

 

(9,938

)

 

 

 

Issuance of Term Loan B

 

 

 

 

1,298,951

 

Issuance of 5.500% Senior Secured Notes

 

 

 

 

1,034,597

 

Taxes paid on settlement of vested share awards

 

(2,376

)

 

 

(3,312

)

Purchase of treasury stock

 

 

 

 

(61,080

)

Net cash used in financing activities

 

(12,314

)

 

 

(71,844

)

Net increase in cash, cash equivalents and restricted cash

 

253,441

 

 

 

98,385

 

Cash, cash equivalents and restricted cash at beginning of period

 

188,379

 

 

 

126,755

 

Cash, cash equivalents and restricted cash at end of period

$

441,820

 

 

$

225,140

 

 

 

 

 

Cash and cash equivalents

$

439,123

 

 

$

225,140

 

Restricted cash

 

2,697

 

 

 

 

Cash, cash equivalents and restricted cash at end of period

$

441,820

 

 

$

225,140

 

 

 

 

 

Noncash investing and financing activities:

 

 

 

Purchases of property and equipment not yet paid

$

6,315

 

 

$

6,160

 

Operating lease right-of-use assets obtained in exchange for operating lease liabilities

$

2,258

 

 

$

795

 

Supplemental disclosure of cash flow information:

 

 

 

Cash paid during the period for:

 

 

 

Interest

$

(187,834

)

 

$

(136,951

)

Income taxes, net of refunds

$

(104,693

)

 

$

(101,635

)

 

MULTIPLAN CORPORATION

Calculation of EBITDA and Adjusted EBITDA

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

(in thousands)

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

 

 

 

 

 

 

 

 

Net income

$

19,736

 

 

$

78,197

 

 

$

77,226

 

 

$

77,142

 

Adjustments:

 

 

 

 

 

 

 

Interest expense

 

77,087

 

 

 

67,512

 

 

 

221,228

 

 

 

195,233

 

Interest income

 

(886

)

 

 

(8

)

 

 

(944

)

 

 

(19

)

(Benefit) provision for income taxes

 

(10,687

)

 

 

19,565

 

 

 

10,025

 

 

 

23,817

 

Depreciation

 

17,481

 

 

 

15,783

 

 

 

51,248

 

 

 

48,956

 

Amortization of intangible assets

 

85,127

 

 

 

85,167

 

 

 

255,408

 

 

 

255,042

 

Non-income taxes

 

76

 

 

 

105

 

 

 

1,069

 

 

 

1,107

 

EBITDA

$

187,934

 

 

$

266,321

 

 

$

615,260

 

 

$

601,278

 

Adjustments:

 

 

 

 

 

 

 

Other expenses, net

 

553

 

 

 

3,569

 

 

 

2,206

 

 

 

4,280

 

Integration expenses

 

1,066

 

 

 

2,991

 

 

 

3,762

 

 

 

7,679

 

Gain on change in fair value of Private Placement Warrants and Unvested Founder Shares

 

(48,851

)

 

 

(76,636

)

 

 

(56,443

)

 

 

(35,451

)

Transaction-related expenses

 

27,408

 

 

 

1,541

 

 

 

31,420

 

 

 

7,972

 

Gain on investments

 

 

 

 

 

 

 

(289

)

 

 

(25

)

Loss on extinguishment of debt

 

 

 

 

15,823

 

 

 

 

 

 

15,823

 

Stock-based compensation

 

4,064

 

 

 

4,752

 

 

 

11,298

 

 

 

13,194

 

Adjusted EBITDA

$

172,174

 

 

$

218,361

 

 

$

607,214

 

 

$

614,750

 

 

Calculation of Unlevered Free Cash Flow and Adjusted Cash Conversion Ratio

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

(in thousands)

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities

$

109,036

 

 

$

167,037

 

 

$

344,675

 

 

$

371,426

 

Purchases of property and equipment

 

(20,810

)

 

 

(20,411

)

 

 

(64,209

)

 

 

(57,198

)

Free Cash Flow

 

88,226

 

 

 

146,626

 

 

 

280,466

 

 

 

314,228

 

Interest paid

 

48,821

 

 

 

13,836

 

 

 

187,834

 

 

 

136,951

 

Unlevered Free Cash Flow

$

137,047

 

 

$

160,462

 

 

$

468,300

 

 

$

451,179

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

$

172,174

 

 

$

218,361

 

 

$

607,214

 

 

$

614,750

 

Adjusted Cash Conversion Ratio

 

80

%

 

 

73

%

 

 

77

%

 

 

73

%

 

 

 

 

 

 

 

 

Net cash used in investing activities

$

(20,810

)

 

$

(20,347

)

 

$

(78,920

)

 

$

(201,197

)

Net cash used in financing activities

$

(3,493

)

 

$

(69,521

)

 

$

(12,314

)

 

$

(71,844

)

 

Contacts

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.
 
 
Photos copyright by Jay Graham Photographer
Copyright © 2010-2020 Sausalito.com & California Media Partners, LLC. All rights reserved.