21st Century Oncology Holdings, Inc. Reports Third Quarter 2016 Financial Results


FORT MYERS, Fla., Nov. 14, 2016 (GLOBE NEWSWIRE) -- 21st Century Oncology Holdings, Inc. (“21C” or the “Company”), the leading global provider of integrated cancer care (ICC) services, announced today its financial results for the third quarter of 2016.

Third Quarter 2016 Results

Total revenues decreased by $16.6 million, or 6.3%, from $262.3 million for the three months ended September 30, 2015 to $245.7 million for the three months ended September 30, 2016.

Net patient service revenue in our total domestic freestanding line of business declined $7.3 million, or 4.8%, as compared to the same period in the prior year. This decline was driven by a 1.3% decline in total radiation oncology treatments per day and a 3.6% decline in net patient service revenue per radiation oncology treatment for the third quarter of 2016 as compared to the same period in the prior year.

Net patient service revenue in our ICC line of business declined $7.2 million, or 9.0%, as compared to the same period in the prior year.  The conversion of our Jacksonville medical oncology group to a professional services agreement (PSA) with the University of Florida, whereby the Company will invoice for chemotherapy administration only, eliminating the drug portion, drove $4.6 million of the decline in ICC revenue. 

International net patient service revenue declined $3.4 million, or 10.7%, as compared to the same period in the prior year due to the devaluation in the Argentine Peso. Excluding the impact of currency fluctuations, international revenue growth was approximately 37.8%, or $8.9 million, quarter over quarter. 

Net loss for the third quarter of 2016 was $78.5 million as compared to a net loss of $55.2 million for the same period in the prior year. The increase in net loss was the result of a $16.6 million reduction in total revenue, an increase in other gains and losses of $6.2 million, an increase in interest expense of $3.4 million and a $3.0 million increase in provision for bad debt, partially offset by a $5.8 million decrease in salaries and benefits.

Pro-forma adjusted EBITDA in the third quarter of 2016 was $23.6 million, or 9.6% of total revenues, as compared to $31.4 million, or 12.0% of total pro-forma revenues, in the third quarter of 2015.

Total radiation oncology treatment plans decreased 0.2% in the third quarter of 2016 as compared to the same period in the prior year, and same market radiation oncology treatment plans increased 2.9% for the third quarter of 2016 as compared to the same period in the prior year.

Total radiation oncology treatments per day during the third quarter of 2016 declined 1.3% as compared to the same period in 2015 due to the closing of our Bronx-Lebanon, Riverhead, Upper Chesapeake and Holyoke centers as well as the transition of our Greenville, North Carolina radiation center to an unconsolidated health system joint venture. Same market radiation oncology treatments per day for the third quarter of 2016 increased 0.4% as compared to the same period in 2015.

Net patient service revenue per radiation oncology treatment decreased 3.6% in the third quarter of 2016 as compared to the same period in the prior year and same market net patient service revenue per radiation oncology treatment decreased 3.1% in the third quarter of 2016 as compared to the same period in the prior year. 

The number of open cases in our international line of business for the third quarter of 2016 increased 3.8% as compared to the same period in the prior year.  Due to devaluation in the Argentine Peso, revenue per radiation oncology case declined 14.0% for the third quarter of 2016 as compared to the same period in the prior year. Excluding the impact of currency fluctuations, international revenue per case increased by approximately 26.0%.

Year-to-Date September 2016 Results

Total revenues decreased by $41.7 million, or 5.1%, from $816.1 million for the nine months ended September 30, 2015 to $774.4 million for the nine months ended September 30, 2016.

Net patient service revenue in our domestic freestanding line of business declined $19.8 million, or 4.2%, as compared to the same period in the prior year. This decline was driven by a 3.0% decline in total radiation oncology treatments per day and a 1.8% decline in net patient service revenue per radiation oncology treatment for the first nine months of 2016 as compared to the same period in the prior year.

Net patient service revenue in our ICC line of business declined $15.1 million, or 5.9%, as compared to the same period in the prior year.  The conversion of our Jacksonville medical oncology group to a professional services agreement (PSA) with the University of Florida, whereby the Company will invoice for chemotherapy administration only, eliminating the drug portion, drove $12.1 million of the decline in ICC revenue. 

International net patient service revenue declined $8.1 million, or 9.2%, as compared to the same period in the prior year due to the devaluation in the Argentine Peso.  Excluding the impact of currency fluctuations, international revenue growth was approximately 36.1%, or $24.3 million, year over year.

Net loss for the nine month period ended September 30, 2016 was $92.9 million as compared to a net loss of $133.9 million for the same period in the prior year. The decrease in net loss resulted from a $22.4 million reduction in salaries and benefits, a decrease in general and administrative expense of $40.3 million and a $37.4 million reduction in the early extinguishment of debt, offset by a $41.7 million decline in revenue, a $3.6 million increase in provision for doubtful accounts, and a $13.8 million increase in fair value measurements.

Pro-forma adjusted EBITDA for the nine month period ended September 30, 2016 was $96.0 million, or 12.4% of total revenues, as compared to $120.3 million, or 14.7% of total pro-forma revenues, for the same period in the prior year.

Total radiation oncology treatment plans decreased 1.6% for the nine month period ended September 30, 2016 as compared to the same period in the prior year, and same market radiation oncology treatment plans increased 0.1% as compared to the same period in the prior year.

Total radiation oncology treatments per day during for the nine month period ended September 30, 2016 declined 3.0% as compared to the same period in 2015 due to the closing of our Bronx-Lebanon, Riverhead, Upper Chesapeake and Holyoke centers as well as the transition of our Greenville, North Carolina radiation center to an unconsolidated health system joint venture. Same market radiation oncology treatments per day for the nine month period ended September 30, 2016 declined 1.4% as compared to the same period in 2015.

Net patient service revenue per radiation oncology treatment decreased 1.8% for the nine month period ended September 30, 2016 as compared to the same period in the prior year and same market net patient service revenue per radiation oncology treatment decreased 2.2% for the nine month period ended September 30, 2016 as compared to the same period in the prior year. 

The number of open cases in our international line of business for the nine month period ended September 30, 2016 increased 7.3% as compared to the same period in the prior year.  Due to devaluation in the Argentine Peso, revenue per radiation oncology case declined 15.4% for the nine month period ended September 30, 2016 as compared to the same period in the prior year. Excluding the impact of currency fluctuations, international revenue per case increased by approximately 26.3%

Recent Developments

On November 1, 2016, the Company announced that it failed to make a semi-annual interest payment as required by the indenture governing its 11.00% Senior Notes due 2023. The failure to make such interest payment, if not cured within 30 days, will result in an event of default under the Indenture.  The Company is using the available cure period to work with its lenders, bondholders and stakeholders to address the default.

William R. Spalding, President and Chief Executive Officer, said, “The Company’s business strategy is fundamentally sound, with a unique, integrated cancer care model that positions us well in the healthcare reform marketplace. I also believe that our size and scale, low cost, outpatient model with convenient locations contribute to our uniqueness and value in the cancer care market. I remain confident that investors and lenders, whether a part of the organization today or those who want to be a part of its future, have the same perspective and that a path forward exists which should allow us to address near term liquidity issues and better position our overall capital structure for the future.”

Earnings Conference Call

The Company will host a conference call on Friday, November 18, 2016 at 10 am Eastern Time, during which management will discuss the financial results in further detail.  The conference call and replay of the conference call may be accessed as follows:

Dial-in numbers: 877-407-9039 (Domestic); 201-689-8470 (International)

Replay Dial-in Numbers (Available until December 2, 2016): 844-512-2921 (Domestic); 412-317-6671 (International); Replay Pin Number: 13650240

A live webcast and webcast replay of the call will also be available from the Events section of the corporate website at www.21co.com

About 21st Century Oncology Holdings, Inc.

21st Century Oncology Holdings, Inc. is the largest global provider of integrated cancer care services. The Company offers a comprehensive range of cancer treatment services, focused on delivering academic quality, cost-effective coordinated patient care in personal and convenient community settings. As of September 30, 2016, the Company operated 180 radiation treatment centers, including 144 centers located in 17 U.S. states and 36 centers located in seven countries in Latin America.

Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Act of 1934, as amended. Statements preceded by, followed by or that otherwise include the words “believes”, “expects”, “anticipates”, “intends”, “projects”, “estimates”, “plans”, “may increase”, “forecast” and similar expressions or future or conditional verbs such as “will”, “should”, “would”, “may” and “could” are generally forward-looking in nature and not historical facts. Forward-looking statements are based on management’s current expectations or beliefs about the Company’s future plans, expectations and objectives. These forward-looking statements are not historical facts and are subject to risks and uncertainties that could cause the actual results to differ materially from those projected in these forward-looking statements including, but not limited to reductions in Medicare reimbursement, healthcare reform, state and federal investigations, claims and litigation matters, decreases in payments by managed care organizations and other commercial payers, liquidity, leverage ratios and compliance with other debt covenants  and other risk factors that may be described from time to time in the Company’s filings with the Securities and Exchange Commission. Readers of this release are cautioned not to place undue reliance on forward-looking statements contained herein, which speak only as of the date stated, or if no date is stated, as of the date of this press release. The Company undertakes no obligation to publicly update or revise the forward-looking statements contained herein to reflect changed events or circumstances after the date of this release, unless required by law.

      
 21ST CENTURY ONCOLOGY HOLDINGS, INC.  
 CONDENSED CONSOLIDATED BALANCE SHEETS  
 (in thousands, except share and per-share amounts)  
  
    
   September 30,   December 31,  
   2016   2015  
   (unaudited)   (a)  
 ASSETS  
 Current assets:      
  Cash and cash equivalents  $  49,696  $  65,211  
  Restricted cash     300     195  
  Marketable securities     1,756     1,078  
  Accounts receivable, net     126,629     122,355  
  Prepaid expenses     10,494     7,822  
  Inventories     3,731     3,918  
  Income tax receivable     5,153     4,966  
  Other current assets     17,875      15,732   
 Total current assets     215,634     221,277  
      
 Equity investments in joint ventures     15,209     1,214  
 Property and equipment, net     214,695     238,585  
 Real estate subject to finance obligation     14,970     12,631  
 Goodwill     491,742     498,680  
 Intangible assets, net     59,481     70,115  
 Embedded derivative & other financial instrument features of      
  Series A convertible redeemable preferred stock     499     17,883  
 Other long-term assets     40,487     41,588  
 Deferred income taxes     2,243      1,888   
 Total assets  $  1,054,960   $  1,103,861   
          
 LIABILITIES AND DEFICIT  
      
 Current liabilities:      
  Accounts payable  $  57,666  $  59,888  
  Accrued expenses     82,879     111,653  
  Income taxes payable     3,697     2,501  
  Current portion of long-term debt     1,106,662     1,023,877  
  Current portion of finance obligation     230     283  
  Other current liabilities     11,620      14,265   
 Total current liabilities     1,262,754     1,212,467  
 Long-term debt, less current portion     17,731     49,233  
 Finance obligation, less current portion     15,641     13,318  
 Embedded derivative & other financial instrument features of      
  Series A convertible redeemable preferred stock     24,843     19,911  
 Other long-term liabilities     71,298     70,928  
 Deferred income taxes     4,989      3,887   
 Total liabilities     1,397,256     1,369,744  
      
 Series A convertible redeemable preferred stock, $0.001 par value, $1,000 stated     
  value, 3,500,000 authorized, 410,000 and 385,000 issued and outstanding      
  at September 30, 2016 and December 31, 2015, respectively     472,349     389,514  
 Noncontrolling interests - redeemable     19,247     19,233  
      
 Commitments and Contingencies      
      
 Equity:      
  Common stock, $0.01 par value, 1,000,000 shares authorized      
    1,059 shares issued and outstanding at September 30, 2016      
    and December 31, 2015   -   -  
  Additional paid-in capital     521,350     579,920  
  Retained deficit     (1,323,777)    (1,226,298) 
  Accumulated other comprehensive loss, net of tax     (58,966)    (54,574) 
  Total 21st Century Oncology Holdings, Inc. shareholder's deficit     (861,393)    (700,952) 
  Noncontrolling interests - nonredeemable     27,501      26,322   
 Total deficit     (833,892)    (674,630) 
 Total liabilities and deficit  $  1,054,960   $  1,103,861   
          
 (a)  Derived from audited financial statements      
      

 

        
 21ST CENTURY ONCOLOGY HOLDINGS, INC.  
 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS  
 (in thousands)  
 (unaudited)  
        
      
   Three Months Ended   Nine Months Ended  
   September 30,   September 30,  
   2016  2015   2016  2015  
                
 Revenues:        
 Net patient service revenue  $  226,505 $  243,768  $  715,974 $  755,877  
 Management fees     14,240    14,180     43,514    45,261  
 Other revenue     4,934     4,309      14,872     14,965   
 Total revenues     245,679    262,257     774,360    816,103  
        
 Expenses:        
 Salaries and benefits     136,859    142,640     414,610    436,996  
 Medical supplies     22,211    22,498     74,215    73,563  
 Facility rent expenses     17,440    16,983     52,304    50,821  
 Other operating expenses     16,007    15,951     47,678    46,994  
 General and administrative expenses     35,344    68,306     101,070    141,341  
 Depreciation and amortization     21,319    22,439     63,412    66,775  
 Provision for doubtful accounts     8,610    5,617     17,270    13,683  
 Interest expense, net     27,151    23,771     77,353    73,836  
 Other gains and losses     481    (5,696)    (12,699)   (7,363) 
 Impairment loss     770    -     2,595    -  
 Early extinguishment of debt     -    -     -    37,390  
 Fair value measurements     34,976    1,799     22,187    8,404  
 Gain (loss) on foreign currency transactions     (5)   333      300     537   
 Total expenses     321,163     314,641      860,295     942,977   
                
 Loss before income taxes and equity interest in net        
  income of joint ventures     (75,484)   (52,384)    (85,935)   (126,874) 
 Income tax expense     3,166     2,851      7,967     7,198   
                
 Net loss before equity interest in net income (loss)        
  of joint ventures     (78,650)   (55,235)    (93,902)   (134,072) 
 Equity interest in net income (loss) of joint ventures, net of tax    150     (10)    957     202   
 Net loss     (78,500)   (55,245)    (92,945)   (133,870) 
        
 Net  income attributable to noncontrolling        
  interests- redeemable and non-redeemable     (1,422)   (2,530)    (4,534)   (6,610) 
                
 Net loss attributable to 21st Century        
  Oncology Holdings, Inc. shareholder     (79,922)   (57,775)    (97,479)   (140,480) 
        
 Other comprehensive loss, net of tax:        
 Unrealized loss on foreign currency translation     (1,150)   (2,415)    (5,146)   (6,414) 
 Other comprehensive loss     (1,150)   (2,415)    (5,146)   (6,414) 
                
 Comprehensive loss     (79,650)   (57,660)    (98,091)   (140,284) 
 Comprehensive income attributable to noncontrolling                
  interests- redeemable and non-redeemable     (1,429)   (2,067)    (3,780)   (5,599) 
 Comprehensive loss attributable to 21st Century                
  Oncology Holdings, Inc. shareholder  $  (81,079)$  (59,727) $  (101,871)$  (145,883) 
                

 

          
21ST CENTURY ONCOLOGY HOLDINGS, INC. 
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS 
(in thousands) 
(unaudited) 
        
      Nine Months Ended 
      September 30, 
       2016   2015  
Cash flows from operating activities         
Net loss  $  (92,945) $  (133,870) 
Adjustments to reconcile net loss to net cash (used in) provided by     
 operating activities:     
 Depreciation and amortization    63,412     66,775  
 Deferred rent expense    200     356  
 Deferred income taxes    739     (912) 
 Stock-based compensation  -     6  
 Provision for doubtful accounts    17,270     13,683  
 Gain on the sale/disposal of property and equipment    (480)    (203) 
 Gain on the contribution of a radiation facility to a joint venture    (12,629)  -  
 Gain on the sale of marketable securities  -     (2) 
 Impairment loss    2,595   -  
 Early extinguishment of debt  -     37,390  
 Debt modification costs    5,910   -  
 Loss on foreign currency transactions    158     298  
 Fair value adjustment of earn-out liabilities    1     (518) 
 Fair value adjustment of embedded derivatives and other financial instruments    22,186     8,922  
 Amortization of debt discount    1,415     1,228  
 Amortization of loan costs    3,229     3,675  
 Paid in kind interest on notes payable    1,888     370  
 Equity interest in net income of joint ventures, net of tax    (957)    (202) 
 Distribution received from unconsolidated joint ventures    269     106  
 Pension plan contributions    (927)    (1,756) 
 Changes in operating assets and liabilities:     
    Accounts receivable and other current assets    (26,974)    (34,277) 
    Prepaid expenses and other assets    597     2,192  
    Inventories     231     (624) 
    Accounts payable     (2,214)    4,500  
    Accrued deferred compensation    1,198     1,057  
    Income taxes payable    843     435  
    Accrued expenses / other liabilities    (27,849)    64,692  
          
Net cash (used in) provided by operating activities    (42,834)    33,321  
          
Cash flows from investing activities     
Purchase of property and equipment    (24,204)    (33,595) 
Acquisition of medical practices    (129)    (33,064) 
Change in restricted cash associated with medical practice acquisitions    (105)    7,009  
Proceeds from the sale of equity interest in a joint venture    6,170   -  
Purchase of joint venture interests    (502)  -  
Proceeds from the sale of property and equipment    124     1,143  
Purchase of marketable securities    (711)    (4,633) 
Sale of marketable securities  -     4,013  
(Loans to) repayments from employees    (221)    353  
Distribution received from joint venture entities  -     496  
Purchase of company owned life insurance policies    (1,105)    (1,015) 
Change in other assets and other liabilities    545     45  
          
Net cash used in investing activities    (20,138)    (59,248) 

 

21ST CENTURY ONCOLOGY HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)
 
  Nine Months Ended
  September 30,
   2016   2015 
Cash flows from financing activities    
Proceeds from issuance of debt    62,748     972,851 
Principal repayments of debt    (27,582)    (921,871)
Repayments of finance obligation    (200)    (168)
Proceeds from issuance of Series A convertible redeemable preferred stock    25,000   - 
Payments of issue costs related to the issuance of preferred stock    (30)  - 
Proceeds from issuance of noncontrolling interest  -     743 
Proceeds from noncontrolling interest holders - redeemable and non-redeemable  -     3,230 
Purchase of noncontrolling interest - non-redeemable  -     (16,233)
Cash distributions to noncontrolling interest holders - redeemable    
 and non-redeemable    (3,208)    (4,072)
Payments for contingent considerations    (149)    (8,537)
Payment of call premium on long-term debt  -     (24,877)
Payment of debt modification costs    (5,910)  - 
Payment of other financing costs    (552)  - 
Payments of loan costs    (2,638)    (26,481)
         
Net cash provided by (used in) financing activities    47,479     (25,415)
         
Effect of exchange rate changes on cash and cash equivalents  (22)    (15)
         
Net decrease in cash and cash equivalents    (15,515)    (51,357)
Cash and cash equivalents, beginning of period    65,211     99,082 
         
Cash and cash equivalents, end of period $  49,696  $  47,725 


        
 21ST CENTURY ONCOLOGY HOLDINGS, INC.   
 Supplemental Financial Information (Unaudited)   
 Reconciliation of Total Pro-forma Revenue and Pro-forma Adjusted EBITDA to Net Loss Attributable   
 to 21st Century Oncology Holdings, Inc. Shareholder   
        
      
  Three Months Ended   Nine Months Ended   
  September 30,   September 30,   
  2016  2015   2016  2015   
 (in thousands):                
 Total revenues $  245,679 $  262,257  $  774,360 $  816,103   
 Pro-forma full period effect of acquisitions (a)    -     169      -     1,183    
 Total pro-forma revenues $  245,679 $  262,426  $  774,360 $  817,286   
        
        
 Net income (loss) attributable to 21st Century        
  Oncology Holdings, Inc. shareholder $  (79,922)$  (57,775) $  (97,479)$  (140,480)  
 Income tax expense    3,166    2,851     7,967    7,198   
 Interest expense, net    27,151    23,771     77,353    73,836   
 Depreciation and amortization    21,319    22,439     63,412    66,775   
 Gain on the contribution of a radiation facility to a joint venture    -    -     (12,629)   -   
 Gain on BP settlement    -    (5,796)    (517)   (5,796)  
 Impairment loss    770    -     2,595    -   
 Early extinguishment of debt    -    -     -    37,390   
 Fair value adjustment of earn-out liabilities    -    12     1    (518)  
 Fair value adjustment of embedded derivatives        
  and other financial instruments    34,976    1,787     22,186    8,922   
 Net income attributable to noncontrolling interests,        
  net of cash distributions    (379)   480     1,326    2,538   
 Other expenses (a)    6,226    2,200     9,961    6,145   
 Non-cash expenses (b)    800    944     2,433    3,293   
 Sale-lease back adjustments (c)    (359)   4     (940)   (760)  
 Acquisition-related costs (d)    190    1,128     1,180    3,507   
 Litigation matters (e)    636    39,256     1,888    57,775   
 Expenses associated with debt/waiver amendments and        
  restatement of previously issued financial statements (f)    9,049    -     17,230    -   
 Pro-Forma full period effect of acquisition EBITDA (a)    -     117      -     467    
                
 Pro-Forma Adjusted EBITDA (1) $  23,623  $  31,418   $  95,967  $  120,292    
                
 Pro-Forma Adjusted EBITDA as a percentage of        
  total revenues  9.6% 12.0%  12.4% 14.7%  
                
 (1) Pro-forma Adjusted EBITDA, as defined in our Credit Agreement, dated as of April 30, 2015, is calculated as    
 income (loss) before interest expense (net of interest income), income taxes, depreciation and amortization, net income attributable   
 to noncontrolling interests, net of cash distributions, gain on the sale of an interest in a joint venture, loss on sale leaseback   
 transaction, early extinguishment of debt, fair value adjustment of earn-out liability, fair value adjustment of embedded derivative,   
 impairment loss, foreign currency derivative contract loss (gain), management fees accrued to our sponsor, non-cash expenses   
 including costs relating to stock compensation, amortization of straight-line rent and amortization of capital expenditures relating   
 to repairs and maintenance, non-cash equipment rent, sale-lease back adjustments, acquisition-related costs, other expenses   
 including loss on sale of assets, severance payments related to termination of employee staff reductions, tail premiums on termed   
 physicians, franchise taxes, costs relating to consulting services on Medicare reimbursement, litigation settlements with physicians,   
 costs associated with tradename and rebranding initiatives, expenses associated with idle/closed radiation therapy treatment   
 facilities.        
        
 (a) Other expenses include management fees accrued to our sponsor, Vestar Capital Partners, loss on sale of assets, exit/disposal costs  
 severance payments related to termination of employee staff reductions, tail premiums paid on terminated physicians,   
 franchise taxes and costs relating to consulting services on Medicare reimbursement. Expenses related to the costs associated   
 with the Company's tradename and rebranding initiatives and expenses associated with idle/closed radiation therapy facilities and   
 costs associated with the CMS Medicare freeze.        
        
 (b) Non-cash expenses including costs relating to stock compensation, amortization of straight-line rent, amortization of capital   
 expenditures relating to warranty arrangements amortized to repairs and maintenance and non-cash equipment rent.    
        
 (c) Sale-lease back adjustments relates to the adjustment of benefit derived from the classification of operating leases as finance   
 obligations reflecting a reclassification of interest expense and depreciation and amortization expense as rent expense.   
        
 (d) Acquisition related costs associated with ASC 805, "Business Combinations," including professional fees, corporate   
 development, integration and due diligence costs relating to the acquisition of medical practices.      
        
 (e) Litigation matters relate to loss contingency reserves related to the Medicare investigative matters and costs associated with the   
 termination of physicians.        
        
 (f) Expenses associated with debt/waiver amendments and accounting, legal and consulting fees associated with the restatement of   
 previously issued financial statements.        
        
 We believe the Pro-Forma Adjusted EBITDA provides useful information about our financial performance to investors, lenders, financial  
 analysts and rating agencies as these groups have historically used EBITDA-related measures in the healthcare industry, along   
 with other measures, to estimate the value of a company, to make informed investment decisions, to evaluate a company's leverage   
 capacity and its ability to meet its debt service requirements.  Pro-Forma Adjusted EBITDA eliminates the uneven effect of non-cash   
 depreciation of tangibles assets and amortization of intangible assets, much of which results from acquisitions accounted for under   
 the purchase method of accounting.  Pro-Forma Adjusted EBITDA is also used by us to measure individual performance for incentive   
 compensation purposes and as an analytical indicator for purposes of allocating resources to our operating business and assessing   
 their performance, both internally and relative to our peers, as well as to evaluate the performance of our operating management teams,  
 and for purposes in the calculation of debt covenants and related disclosures.       
        
 Pro-Forma Adjusted EBITDA is not intended as a substitute for net income (loss) attributable to 21st Century Oncology Holdings, Inc.  
 shareholder, operating cash flows or other cash flow data determined in accordance with accounting principles generally accepted in the  
 United States. Due to varying methods of calculation, Pro-Forma Adjusted EBITDA as presented may not be comparable to similarly   
 titled measures of other companies.        

 

              
 21ST CENTURY ONCOLOGY HOLDINGS, INC. 
 KEY OPERATING STATISTICS 
 (unaudited) 
              
   Three Months Ended     Nine Months Ended    
   September 30,   %   September 30,   %  
Operating Metrics 2016   2015  Change  2016   2015  Change 
 Number of operating days   64     64   0.0%    192     191   0.5% 
              
 Domestic            
 Radiation oncology treatment plans (total) (1)   8,816     8,832   -0.2%    27,039     27,481   -1.6% 
              
 Radiation oncology treatments per day (total)   3,083     3,124   -1.3%    3,167     3,265   -3.0% 
              
 Net patient service revenue per radiation oncology $  727  $  754   -3.6% $  737  $  750   -1.8% 
 treatment (total)            
              
              
 Radiation oncology treatment plans (same market) (1,2)   8,814     8,569   2.9%    26,879     26,860   0.1% 
              
 Radiation oncology treatments per day (same market) (2)   3,079     3,066   0.4%    3,159     3,205   -1.4% 
              
 Net patient service revenue per radiation oncology             
 treatment (same market) (2)$  728  $  751   -3.1% $  735  $  752   -2.2% 
              
 International            
 Total number of open cases   5,094     4,907   3.8%    15,055     14,034   7.3% 
              
 Revenue per radiation oncology case$  5,525  $  6,421   -14.0% $  5,273  $  6,230   -15.4% 
              
              
              
   Three Months Ended     Nine Months Ended    
   September 30,   %   September 30,   %  
Revenue Details 2016   2015  Change  2016   2015  Change 
 Net patient service revenue per Consolidated Statements            
   of Operations and Comprehensive Loss$  226,505  $  243,768    $  715,974  $  755,877    
 Less net patient service revenue ICC    (72,125)    (79,292)      (240,586)    (255,654)   
 Less net patient service revenue professional services   (1,898)    (1,820)      (5,730)    (6,180)   
 Plus net patient service revenue unconsolidated MSAs (3)   19,169     19,653       57,975     61,450    
 Less international net patient service revenue   (28,142)    (31,508)      (79,384)    (87,434)   
              
 Domestic freestanding net patient service revenue$   143,509   $   150,801    -4.8% $   448,249   $   468,059    -4.2% 
              
              
              
   September 30,          
Center Details 2016   2015          
 Radiation therapy centers - freestanding (domestic)   132     134          
 Radiation therapy centers - freestanding (international)   36     36          
 Radiation therapy centers - professional / other    12      12           
                  
 Total radiation therapy centers   180      182           
                  
 (1) Total radiation oncology treatment plans represent the number           
   of prescriptions issued by the physicians to start the treatment process.            
              
 (2) Same market is defined as markets that have been open in excess of 12 months.          
   This includes in-market acquisitions and conversion of existing professional only relationships to freestanding.      
              
 (3) Medical services agreement            
              

 


            

Contact Data