Transaction Creates a Leading Hospital Company
(a) Pro forma for the Transaction. Includes a full year of Denton, Greenbrier (recent acquisitions) and the remaining 50% interest in SouthCrest; excludes a full year of Sherman and Mission Bay. Assumes $137.6 million of End Loaded Lease Facility is refinanced resulting in an elimination of $11.5 million of associated rental expense and $8.5 million of synergies for a net effect of $20.0 million in EBITDA.