MultiPlan Reports Second Quarter 2024 Results and Updates 2024 Guidance
MultiPlan (NYSE: MPLN) reported Q2 2024 financial results and updated its 2024 guidance. Key highlights include:
- Q2 2024 revenues of $233.5 million, down 1.9% from Q2 2023
- Net loss of $576.7 million, including a $553.7 million goodwill impairment
- Adjusted EBITDA of $146.7 million
- Identified potential medical cost savings of $6.2 billion, up 9% YoY
- Updated FY 2024 guidance: revenues of $935-955 million, Adjusted EBITDA of $580-595 million
CEO Travis Dalton acknowledged disappointing results but expressed confidence in the company's long-term prospects, citing progress in aligning the organization, expanding sales force, and implementing new strategies.
MultiPlan (NYSE: MPLN) ha pubblicato i risultati finanziari del secondo trimestre 2024 e aggiornato le previsioni per il 2024. I principali punti salienti includono:
- Ricavi del Q2 2024 pari a 233,5 milioni di dollari, in diminuzione dell'1,9% rispetto al Q2 2023
- Perdita netta di 576,7 milioni di dollari, inclusa una svalutazione dell'avviamento di 553,7 milioni di dollari
- EBITDA rettificato di 146,7 milioni di dollari
- Risparmi potenziali sui costi medici identificati pari a 6,2 miliardi di dollari, in aumento del 9% su base annua
- Aggiornamento delle previsioni per l'intero anno 2024: ricavi tra 935-955 milioni di dollari, EBITDA rettificato tra 580-595 milioni di dollari
Il CEO Travis Dalton ha riconosciuto risultati deludenti ma ha espresso fiducia nelle prospettive a lungo termine dell'azienda, citando progressi nell'allineamento dell'organizzazione, nell'espansione della forza vendita e nell'implementazione di nuove strategie.
MultiPlan (NYSE: MPLN) reportó los resultados financieros del segundo trimestre de 2024 y actualizó su guía para 2024. Los aspectos más destacados incluyen:
- Ingresos del Q2 2024 de 233.5 millones de dólares, una disminución del 1.9% en comparación con el Q2 2023
- Pérdida neta de 576.7 millones de dólares, incluyendo una reducción de la buena voluntad de 553.7 millones de dólares
- EBITDA ajustado de 146.7 millones de dólares
- Ahorros potenciales identificados en costos médicos de 6.2 mil millones de dólares, un aumento del 9% interanual
- Guía actualizada para el año fiscal 2024: ingresos de 935 a 955 millones de dólares, EBITDA ajustado de 580 a 595 millones de dólares
El CEO Travis Dalton reconoció resultados decepcionantes, pero expresó confianza en las perspectivas a largo plazo de la empresa, citando avances en la alineación de la organización, la expansión de la fuerza de ventas y la implementación de nuevas estrategias.
MultiPlan (NYSE: MPLN)는 2024년 2분기 재무 결과를 발표하고 2024년 전망을 업데이트했습니다. 주요 하이라이트는 다음과 같습니다:
- 2024년 2분기 수익이 2억 3,350만 달러로, 2023년 2분기와 비교해 1.9% 감소
- 5억 7,670만 달러의 순손실을 기록, 여기에는 5억 5,370만 달러의 goodwill 손상 포함
- 조정된 EBITDA가 1억 4,670만 달러
- 62억 달러의 잠재적 의료 비용 절감이 확인되었으며, 이는 전년 대비 9% 증가
- 2024 회계연도 가이던스 업데이트: 수익은 9억 3,500만-9억 5,500만 달러, 조정된 EBITDA는 5억 8천만-5억 9천5백만 달러 예상
CEO Travis Dalton은 실망스러운 결과를 인정하면서도 조직 정렬, 영업 인력 확장 및 새로운 전략 구현에 대한 진전을 언급하며 회사의 장기 전망에 대한 자신감을 표시했습니다.
MultiPlan (NYSE: MPLN) a publié les résultats financiers du deuxième trimestre 2024 et a mis à jour ses prévisions pour 2024. Les principaux faits saillants incluent :
- Revenus du T2 2024 de 233,5 millions de dollars, en baisse de 1,9 % par rapport au T2 2023
- Perte nette de 576,7 millions de dollars, y compris une dépréciation de goodwill de 553,7 millions de dollars
- EBITDA ajusté de 146,7 millions de dollars
- Économies potentielles sur les coûts médicaux identifiées à 6,2 milliards de dollars, en hausse de 9 % par rapport à l'année précédente
- Mise à jour des prévisions pour l'exercice 2024 : revenus de 935 à 955 millions de dollars, EBITDA ajusté de 580 à 595 millions de dollars
Le PDG Travis Dalton a reconnu des résultats décevants mais a exprimé sa confiance dans les perspectives à long terme de l'entreprise, en citant des progrès dans l'alignement de l'organisation, l'expansion de la force de vente et la mise en œuvre de nouvelles stratégies.
MultiPlan (NYSE: MPLN) hat die finanziellen Ergebnisse für das zweite Quartal 2024 veröffentlicht und die Prognose für 2024 aktualisiert. Zu den wichtigsten Highlights gehören:
- Q2 2024 Umsätze von 233,5 Millionen Dollar, ein Rückgang von 1,9% im Vergleich zu Q2 2023
- Nettoverlust von 576,7 Millionen Dollar, einschließlich einer Wertminderung des Goodwills von 553,7 Millionen Dollar
- Bereinigtes EBITDA von 146,7 Millionen Dollar
- Identifizierte potenzielle Einsparungen bei medizinischen Kosten in Höhe von 6,2 Milliarden Dollar, ein Anstieg von 9% im Jahresvergleich
- Aktualisierte Prognose für das Geschäftsjahr 2024: Umsätze von 935-955 Millionen Dollar, bereinigtes EBITDA von 580-595 Millionen Dollar
CEO Travis Dalton räumte enttäuschende Ergebnisse ein, äußerte jedoch Vertrauen in die langfristigen Perspektiven des Unternehmens und verwies auf Fortschritte bei der Ausrichtung der Organisation, der Expansion der Vertriebsmannschaft und der Implementierung neuer Strategien.
- Identified potential medical cost savings increased 9% YoY to $6.2 billion
- Expanded sales force and improved sales processes
- Implemented integrated stakeholder and policy engagement strategy
- Free Cash Flow improved to $(7.0) million from $(24.3) million in Q2 2023
- Q2 2024 revenues decreased 1.9% YoY to $233.5 million
- Net loss of $576.7 million, primarily due to $553.7 million goodwill impairment
- Adjusted EBITDA declined to $146.7 million from $152.7 million in Q2 2023
- Lowered full-year 2024 revenue and Adjusted EBITDA guidance
Insights
MultiPlan's Q2 2024 results paint a concerning picture for investors. The company reported a significant net loss of
Revenue declined by
Perhaps most alarming is the downward revision of the full-year 2024 guidance. The new revenue forecast of
On a positive note, the company reported an increase in identified potential medical cost savings to approximately
Investors should closely monitor MultiPlan's ability to execute its transformation strategy and improve its revenue yield in the coming quarters. The company's high debt levels, evidenced by the projected interest expense of
MultiPlan's Q2 2024 results reveal significant challenges in the healthcare cost management sector. The company's core business of identifying potential medical cost savings remains strong, with a
The healthcare industry is undergoing rapid transformation, with increased focus on value-based care and cost containment. MultiPlan's struggles suggest that traditional cost management solutions may be losing effectiveness or facing increased competition. The company's mention of "volatility in revenue yield" indicates potential pricing pressures or changes in client behavior.
The slower-than-anticipated sales of new products and services is particularly worrying. It suggests that MultiPlan may be struggling to innovate and adapt to changing market demands. In an industry where technological advancements and data analytics are increasingly critical, this could pose a significant long-term risk.
CEO Travis Dalton's emphasis on transforming MultiPlan into a "data and technology-driven company" acknowledges this shift. However, the execution of this strategy will be crucial. The expansion of the sales force and improvements in sales processes are positive steps, but their impact remains to be seen.
The implementation of an integrated stakeholder and policy engagement strategy is noteworthy. In an industry often subject to regulatory scrutiny and public opinion, protecting reputation and educating constituents about value proposition is crucial. This proactive approach could help MultiPlan navigate potential regulatory challenges and maintain its market position.
Overall, MultiPlan's results reflect broader challenges in the healthcare cost management sector, highlighting the need for innovation and adaptation in a rapidly evolving industry landscape.
– Q2 2024 Revenues of
– Identified potential medical cost savings of approximately
– CFO transition plan announced
CEO Travis Dalton said, “During the second quarter, we experienced growth in volumes of billed charges and identified potential savings. Despite this, our revenues have continued to track below our expectations, driven by volatility in our revenue yield, and slower-than-anticipated sales of our new products and services. As a result, we are reducing our expectations for the second half of 2024.”
“Results matter, and these results are disappointing and unacceptable. At the same time, as I look out to the medium and longer-term horizons, I am even more confident in our business today than when I first joined. We have a clear purpose to take costs out of healthcare, a talented and dedicated workforce, excellent analytics capabilities, underutilized technology assets, and products that are relevant to our client’s needs,” said Mr. Dalton. “Our strategic plan for our transformation into a data and technology-driven company has come further into focus, and we have been working to refine our operating model and get fit for growth, so we can execute our strategy with discipline, predictability and speed.”
“During the second quarter, we made considerable progress aligning the organization for greater effectiveness, prioritizing resource allocation, and sharpening the fundamentals of our business execution,” Mr. Dalton continued. “Among other key accomplishments, we expanded our sales force and improved our sales processes, which will help us drive top-line growth with greater predictability. Additionally, we implemented an integrated stakeholder and policy engagement strategy that will educate constituents about the value we provide to healthcare, protect our reputation, and defend our business against false narratives and misinformation. Further, we have continued to focus on the alignment of our talent with a number of key hires, including two senior leaders to head our corporate and government affairs functions, a new sales leader to focus on provider markets, and, as we announced this morning, our incoming CFO, Doug Garis.”
Mr. Dalton concluded, “I am confident these and other enhancements to our foundation will, over time, enable us to run the business with increased precision and discipline and will not only get us back on track but ultimately drive our multi-year transformation toward a world-class public company that delivers performance excellence and sustainable growth.”
Business and Financial Highlights
-
Revenues of
for Q2 2024, a decrease of$233.5 million 1.9% , compared to revenues of for Q2 2023.$238.0 million -
Net loss of
for Q2 2024, compared to net loss of$576.7 million for Q2 2023. The net loss was principally due to an impairment charge of$36.4 million for goodwill.$553.7 million -
Adjusted EBITDA of
for Q2 2024, compared to Adjusted EBITDA of$146.7 million for Q2 2023.$152.7 million -
Net cash provided by operating activities of
for Q2 2024, compared to net cash provided by operating activities of$18.5 million for Q2 2023.$7.7 million -
Free Cash Flow of
for Q2 2024, compared to Free Cash Flow of$(7.0) million for Q2 2023.$(24.3) million -
The Company ended Q2 2024 with
of unrestricted cash and cash equivalents on the balance sheet.$48.8 million -
The Company processed approximately
in claim charges during Q2 2024, identifying potential medical cost savings of approximately$45.3 billion .$6.2 billion -
Based on the results of an impairment test as of June 30, 2024, the estimated fair value of our goodwill asset was less than its carrying value and as a result impairment charge of
for our goodwill was recorded.$553.7 million
2024 Financial Guidance1
The Company is updating its full-year 2024 guidance, as detailed in the table below.
Financial Metric |
|
Prior FY 2024 Guidance |
|
Updated FY 2024 Guidance |
Revenues |
|
|
|
|
Adjusted EBITDA1 |
|
|
|
|
Interest expense |
|
|
|
|
Cash flow from operations |
|
|
|
|
Capital expenditures |
|
|
|
|
Depreciation |
|
|
|
|
Amortization of intangible assets |
|
|
|
|
Effective tax rate |
|
|
|
|
The Company anticipates Q3 2024 revenues between
Conference Call Information
The Company will host a conference call today, Thursday, August 1, 2024 at 9:30 a.m.
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. This earnings press release and a 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.
About MultiPlan
MultiPlan is committed to bending the cost curve in healthcare by delivering transparency, fairness, and affordability to the US healthcare system. Our focus is on identifying medical savings, helping to lower out-of-pocket costs, and reducing or eliminating balance billing for healthcare consumers. Leveraging sophisticated technology, data analytics, and a team rich with industry experience, MultiPlan interprets customers’ needs and customizes innovative solutions that combine its payment and revenue integrity, network-based, data and decision science, and analytics-based services. MultiPlan delivers value to more than 700 healthcare payors, over 100,000 employers, 60 million consumers, and 1.4 million contracted providers. For more information, visit 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 2024 outlook and guidance, changes to our sales efforts, our stakeholder engagement strategies, and other operational enhancements, changes to our sales efforts, our stakeholder engagement strategies, and other operational enhancements, and the long-term prospects of the Company. Such forward-looking statements are based on available current market information and management’s 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: loss of our customers, particularly our largest customers; interruptions or security breaches of our information technology systems and other cybersecurity attacks; the impact of reduced claims volumes resulting from a nationwide outage by a vendor used by our customers; 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 enter new lines of business and broaden the scope of our services; the loss of key members of management team or inability to maintain sufficient qualified personnel; 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; trends in the
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
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.
MULTIPLAN CORPORATION
Unaudited Condensed Consolidated Balance Sheets (in thousands, except share and per share data) |
|||||||
|
June 30, 2024 |
|
December 31, 2023 |
||||
Assets |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
48,767 |
|
|
$ |
71,547 |
|
Restricted cash |
|
10,402 |
|
|
|
9,947 |
|
Trade accounts receivable, net |
|
81,420 |
|
|
|
76,558 |
|
Prepaid expenses |
|
23,969 |
|
|
|
23,432 |
|
Prepaid taxes |
|
— |
|
|
|
1,364 |
|
Unbilled IDR fees |
|
13,709 |
|
|
|
8,197 |
|
Other current assets, net |
|
13,991 |
|
|
|
2,548 |
|
Total current assets |
|
192,258 |
|
|
|
193,593 |
|
Property and equipment, net |
|
286,777 |
|
|
|
267,429 |
|
Operating lease right-of-use assets |
|
17,350 |
|
|
|
19,680 |
|
Goodwill |
|
2,758,951 |
|
|
|
3,829,002 |
|
Other intangibles, net |
|
2,458,565 |
|
|
|
2,633,207 |
|
Other assets, net |
|
28,378 |
|
|
|
21,776 |
|
Total assets |
$ |
5,742,279 |
|
|
$ |
6,964,687 |
|
Liabilities and Shareholders’ Equity |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable |
$ |
22,287 |
|
|
$ |
19,590 |
|
Accrued interest |
|
55,878 |
|
|
|
56,827 |
|
Accrued taxes |
|
12,790 |
|
|
|
— |
|
Operating lease obligation, short-term |
|
4,818 |
|
|
|
4,792 |
|
Current portion of long-term debt |
|
13,250 |
|
|
|
13,250 |
|
Accrued compensation |
|
32,179 |
|
|
|
44,720 |
|
Accrued legal contingencies |
|
23,123 |
|
|
|
12,123 |
|
Other accrued expenses |
|
16,512 |
|
|
|
15,437 |
|
Total current liabilities |
|
180,837 |
|
|
|
166,739 |
|
Long-term debt |
|
4,510,765 |
|
|
|
4,532,733 |
|
Operating lease obligation, long-term |
|
14,658 |
|
|
|
17,124 |
|
Private Placement Warrants and Unvested Founder Shares |
|
88 |
|
|
|
477 |
|
Deferred income taxes |
|
428,060 |
|
|
|
521,707 |
|
Other liabilities |
|
4,507 |
|
|
|
16,783 |
|
Total liabilities |
|
5,138,915 |
|
|
|
5,255,563 |
|
Shareholders’ equity: |
|
|
|
||||
Shareholder interests |
|
|
|
||||
Preferred stock, |
|
— |
|
|
|
— |
|
Common stock, |
|
67 |
|
|
|
67 |
|
Additional paid-in capital |
|
2,358,874 |
|
|
|
2,348,505 |
|
Accumulated other comprehensive loss |
|
(1,121 |
) |
|
|
(11,778 |
) |
Retained deficit |
|
(1,615,723 |
) |
|
|
(499,307 |
) |
Treasury stock — 29,714,372 and 19,488,917 shares |
|
(138,733 |
) |
|
|
(128,363 |
) |
Total shareholders’ equity |
|
603,364 |
|
|
|
1,709,124 |
|
Total liabilities and shareholders’ equity |
$ |
5,742,279 |
|
|
$ |
6,964,687 |
|
MULTIPLAN CORPORATION
Unaudited Condensed Consolidated Statements of Loss and Comprehensive Loss (in thousands, except share and per share data) |
|||||||||||||||
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Revenues |
$ |
233,476 |
|
|
$ |
237,991 |
|
|
$ |
467,984 |
|
|
$ |
474,585 |
|
Costs of services (exclusive of depreciation and amortization of intangible assets shown below) |
|
61,369 |
|
|
|
59,007 |
|
|
|
121,446 |
|
|
|
113,857 |
|
General and administrative expenses |
|
34,551 |
|
|
|
39,750 |
|
|
|
69,408 |
|
|
|
71,217 |
|
Depreciation |
|
21,811 |
|
|
|
18,901 |
|
|
|
42,800 |
|
|
|
37,107 |
|
Amortization of intangible assets |
|
85,971 |
|
|
|
85,626 |
|
|
|
171,942 |
|
|
|
170,753 |
|
Loss on impairment of goodwill and intangible assets |
|
553,701 |
|
|
|
— |
|
|
|
1,072,751 |
|
|
|
— |
|
Total expenses |
|
757,403 |
|
|
|
203,284 |
|
|
|
1,478,347 |
|
|
|
392,934 |
|
Operating (loss) income |
|
(523,927 |
) |
|
|
34,707 |
|
|
|
(1,010,363 |
) |
|
|
81,651 |
|
Interest expense |
|
81,129 |
|
|
|
82,475 |
|
|
|
163,327 |
|
|
|
165,903 |
|
Interest income |
|
(551 |
) |
|
|
(2,366 |
) |
|
|
(1,477 |
) |
|
|
(5,605 |
) |
Gain on extinguishment of debt |
|
— |
|
|
|
— |
|
|
|
(5,913 |
) |
|
|
(36,778 |
) |
(Gain) loss on change in fair value of Private Placement Warrants and Unvested Founder Shares |
|
(259 |
) |
|
|
763 |
|
|
|
(389 |
) |
|
|
2,394 |
|
Net loss before taxes |
|
(604,246 |
) |
|
|
(46,165 |
) |
|
|
(1,165,911 |
) |
|
|
(44,263 |
) |
Benefit for income taxes |
|
(27,519 |
) |
|
|
(9,795 |
) |
|
|
(49,495 |
) |
|
|
(8,102 |
) |
Net loss |
$ |
(576,727 |
) |
|
$ |
(36,370 |
) |
|
$ |
(1,116,416 |
) |
|
$ |
(36,161 |
) |
|
|
|
|
|
|
|
|
||||||||
Weighted average shares outstanding – Basic |
|
644,679,833 |
|
|
|
643,339,328 |
|
|
|
645,499,738 |
|
|
|
640,996,659 |
|
Weighted average shares outstanding – Diluted |
|
644,679,833 |
|
|
|
643,339,328 |
|
|
|
645,499,738 |
|
|
|
640,996,659 |
|
|
|
|
|
|
|
|
|
||||||||
Net loss per share – Basic |
$ |
(0.89 |
) |
|
$ |
(0.06 |
) |
|
$ |
(1.73 |
) |
|
$ |
(0.06 |
) |
Net loss per share – Diluted |
$ |
(0.89 |
) |
|
$ |
(0.06 |
) |
|
$ |
(1.73 |
) |
|
$ |
(0.06 |
) |
|
|
|
|
|
|
|
|
||||||||
Net loss |
|
(576,727 |
) |
|
|
(36,370 |
) |
|
|
(1,116,416 |
) |
|
|
(36,161 |
) |
Other comprehensive income: |
|
|
|
|
|
|
|
||||||||
Change in unrealized gains (losses) on interest rate swaps, net of tax |
|
2,115 |
|
|
|
— |
|
|
|
10,657 |
|
|
|
— |
|
Comprehensive loss |
$ |
(574,612 |
) |
|
$ |
(36,370 |
) |
|
$ |
(1,105,759 |
) |
|
$ |
(36,161 |
) |
MULTIPLAN CORPORATION
Unaudited Condensed Consolidated Statements of Cash Flows (in thousands) |
|||||||
|
Six Months Ended June 30, |
||||||
|
|
2024 |
|
|
|
2023 |
|
Operating activities: |
|
|
|
||||
Net loss |
$ |
(1,116,416 |
) |
|
$ |
(36,161 |
) |
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
||||
Depreciation |
|
42,800 |
|
|
|
37,107 |
|
Amortization of intangible assets |
|
171,942 |
|
|
|
170,753 |
|
Amortization of the right-of-use asset |
|
2,330 |
|
|
|
2,865 |
|
Loss on impairment of goodwill and intangible assets |
|
1,072,751 |
|
|
|
— |
|
Stock-based compensation |
|
13,011 |
|
|
|
8,522 |
|
Deferred income taxes |
|
(97,024 |
) |
|
|
(47,167 |
) |
Amortization of debt issuance costs and discounts |
|
5,818 |
|
|
|
5,106 |
|
Gain on extinguishment of debt |
|
(5,913 |
) |
|
|
(36,778 |
) |
Loss on disposal of property and equipment |
|
130 |
|
|
|
243 |
|
(Gain) loss on change in fair value of Private Placement Warrants and Unvested Founder Shares |
|
(389 |
) |
|
|
2,394 |
|
Changes in assets and liabilities: |
|
|
|
||||
Accounts receivable, net |
|
(4,862 |
) |
|
|
11,056 |
|
Prepaid expenses and other assets |
|
(22,747 |
) |
|
|
522 |
|
Prepaid taxes |
|
1,364 |
|
|
|
(15,844 |
) |
Operating lease obligation |
|
(2,440 |
) |
|
|
(3,513 |
) |
Accounts payable, accrued interest, accrued taxes, accrued expenses, legal contingencies and other |
|
7,832 |
|
|
|
(27,205 |
) |
Net cash provided by operating activities |
|
68,187 |
|
|
|
71,900 |
|
Investing activities: |
|
|
|
||||
Purchases of property and equipment |
|
(55,989 |
) |
|
|
(55,095 |
) |
BST Acquisition, net of cash acquired |
|
— |
|
|
|
(141,294 |
) |
Net cash used in investing activities |
|
(55,989 |
) |
|
|
(196,389 |
) |
Financing activities: |
|
|
|
||||
Repurchase of |
|
— |
|
|
|
(99,954 |
) |
Repayments of Term Loan B |
|
(6,625 |
) |
|
|
(6,625 |
) |
Repurchase of Senior Convertible PIK Notes |
|
(14,886 |
) |
|
|
— |
|
Taxes paid on settlement of vested share awards |
|
(3,355 |
) |
|
|
(457 |
) |
Purchase of treasury stock |
|
(10,370 |
) |
|
|
(13,140 |
) |
Proceeds from issuance of common stock under Employee Stock Purchase Plan |
|
713 |
|
|
|
— |
|
Net cash used in financing activities |
|
(34,523 |
) |
|
|
(120,176 |
) |
Net decrease in cash, cash equivalents and restricted cash |
|
(22,325 |
) |
|
|
(244,665 |
) |
Cash, cash equivalents and restricted cash at beginning of period |
|
81,494 |
|
|
|
340,559 |
|
Cash, cash equivalents and restricted cash at end of period |
$ |
59,169 |
|
|
$ |
95,894 |
|
|
|
|
|
||||
Cash and cash equivalents |
$ |
48,767 |
|
|
$ |
89,757 |
|
Restricted cash |
|
10,402 |
|
|
|
6,137 |
|
Cash, cash equivalents and restricted cash at end of period |
$ |
59,169 |
|
|
$ |
95,894 |
|
|
|
|
|
||||
Noncash investing and financing activities: |
|
|
|
||||
Purchases of property and equipment not yet paid |
$ |
14,937 |
|
|
$ |
4,206 |
|
Supplemental disclosure of cash flow information: |
|
|
|
||||
Cash paid during the period for: |
|
|
|
||||
Interest |
$ |
(158,395 |
) |
|
$ |
(161,484 |
) |
Income taxes, net of refunds |
$ |
(34,083 |
) |
|
$ |
(55,533 |
) |
MULTIPLAN CORPORATION
Calculation of EBITDA and Adjusted EBITDA (in thousands) |
|||||||||||||||
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
|
|
|
|
|
|
||||||||
Net loss |
$ |
(576,727 |
) |
|
$ |
(36,370 |
) |
|
$ |
(1,116,416 |
) |
|
$ |
(36,161 |
) |
Adjustments: |
|
|
|
|
|
|
|
||||||||
Interest expense |
|
81,129 |
|
|
|
82,475 |
|
|
|
163,327 |
|
|
|
165,903 |
|
Interest income |
|
(551 |
) |
|
|
(2,366 |
) |
|
|
(1,477 |
) |
|
|
(5,605 |
) |
Benefit for income taxes |
|
(27,519 |
) |
|
|
(9,795 |
) |
|
|
(49,495 |
) |
|
|
(8,102 |
) |
Depreciation |
|
21,811 |
|
|
|
18,901 |
|
|
|
42,800 |
|
|
|
37,107 |
|
Amortization of intangible assets |
|
85,971 |
|
|
|
85,626 |
|
|
|
171,942 |
|
|
|
170,753 |
|
Non-income taxes |
|
580 |
|
|
|
662 |
|
|
|
1,108 |
|
|
|
1,003 |
|
EBITDA |
$ |
(415,306 |
) |
|
$ |
139,133 |
|
|
$ |
(788,211 |
) |
|
$ |
324,898 |
|
Adjustments: |
|
|
|
|
|
|
|
||||||||
Other expenses (income), net(1) |
|
426 |
|
|
|
353 |
|
|
|
1,067 |
|
|
|
238 |
|
Integration expenses |
|
791 |
|
|
|
788 |
|
|
|
1,144 |
|
|
|
1,831 |
|
Change in fair value of Private Placement Warrants and unvested founder shares |
|
(259 |
) |
|
|
763 |
|
|
|
(389 |
) |
|
|
2,394 |
|
Transaction-related expenses |
|
— |
|
|
|
6,818 |
|
|
|
— |
|
|
|
7,836 |
|
Gain on extinguishment of debt |
|
— |
|
|
|
— |
|
|
|
(5,913 |
) |
|
|
(36,778 |
) |
Loss on impairment of goodwill and intangible assets |
|
553,701 |
|
|
|
— |
|
|
|
1,072,751 |
|
|
|
— |
|
Stock-based compensation |
|
7,317 |
|
|
|
4,827 |
|
|
|
13,011 |
|
|
|
8,522 |
|
Adjusted EBITDA |
$ |
146,670 |
|
|
$ |
152,682 |
|
|
$ |
293,460 |
|
|
$ |
308,941 |
|
(1) "Other expenses (income), net" represent miscellaneous non-recurring income, miscellaneous non-recurring expense, gain or loss on disposal of assets, impairment of other assets, gain or loss on disposal of leases, tax penalties, and non-integration related severance costs. |
Calculation of Unlevered Free Cash Flow and Adjusted Cash Conversion Ratio (in thousands) |
|||||||||||||||
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
|
|
|
|
|
|
||||||||
Net cash provided by operating activities |
$ |
18,471 |
|
|
$ |
7,685 |
|
|
$ |
68,187 |
|
|
$ |
71,900 |
|
Purchases of property and equipment |
|
(25,445 |
) |
|
|
(31,994 |
) |
|
|
(55,989 |
) |
|
|
(55,095 |
) |
Free Cash Flow |
|
(6,974 |
) |
|
|
(24,309 |
) |
|
|
12,198 |
|
|
|
16,805 |
|
Interest paid |
|
97,653 |
|
|
|
99,767 |
|
|
|
158,395 |
|
|
|
161,484 |
|
Unlevered Free Cash Flow |
$ |
90,679 |
|
|
$ |
75,458 |
|
|
$ |
170,593 |
|
|
$ |
178,289 |
|
|
|
|
|
|
|
|
|
||||||||
Adjusted EBITDA |
$ |
146,670 |
|
|
$ |
152,682 |
|
|
$ |
293,460 |
|
|
$ |
308,941 |
|
Adjusted Cash Conversion Ratio |
|
62 |
% |
|
|
49 |
% |
|
|
58 |
% |
|
|
58 |
% |
|
|
|
|
|
|
|
|
||||||||
Net cash used in investing activities |
$ |
(25,445 |
) |
|
|
(173,288 |
) |
|
$ |
(55,989 |
) |
|
$ |
(196,389 |
) |
Net cash used in financing activities |
$ |
(3,035 |
) |
|
|
(10,739 |
) |
|
$ |
(34,523 |
) |
|
$ |
(120,176 |
) |
___________________________
1 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, and certain fair value measurements, 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.
View source version on businesswire.com: https://www.businesswire.com/news/home/20240801181080/en/
Investor Relations
Luke
SVP, Finance & Investor Relations
MultiPlan
866-909-7427
investor@multiplan.com
Shawna Gasik
AVP, Investor Relations
MultiPlan
866-909-7427
investor@multiplan.com
Source: MultiPlan Corporation
FAQ
What were MultiPlan's Q2 2024 financial results?
How did MultiPlan's Q2 2024 revenues compare to Q2 2023?
What is MultiPlan's updated revenue guidance for FY 2024?