Addus HomeCare Announces Third-Quarter 2018 Financial Results
Net service revenues increased 26.7% for the third quarter to
For the first nine months of 2018, net service revenues increased 20.6% to
Commenting on the results,
For the third quarter, personal care net service revenues increased 18.0% on growth in billable hours per business day of 15.8% and an increase of 2.0% in revenue per billable hour compared with the third quarter last year. As previously discussed, the Company's adoption of ASU 2014-09, Accounting for Contracts with Customers, effective as of
The Company had cash of
Amended and Restated Credit Facility
The Company also announced today that it has completed a new senior secured credit facility for
Mr. Allison stated, "Addus is well positioned for continued growth, both organically and through acquisitions. In conjunction with the completion of our new credit facility, we have extinguished our term debt and have the flexibility to draw on our new expanded revolver to support our ongoing acquisition strategy."
Definitive Agreement to Acquire VIP Health Care Services Personal Care Operations in
Following the end of the third quarter, the Company signed a definitive agreement to acquire the assets of VIP Health Care Services, a provider of home care services, headquartered in
Mr. Allison continued, "We are pleased to announce our definitive agreement to purchase the operations of VIP Health Care Services, which provide extensive personal care coverage in the
New Board Director Appointed
Addus also announced today that it has named
Commenting on the announcement, Mr. Allison said, "We are pleased to have Jean join the Company's Board. She has deep operational experience within health plan operations and administration related to payors such as
Ms. Rush added, "Addus has enjoyed impressive growth as a leader in the home care sector of the healthcare industry with a proven strategy to capitalize on the growing demand for these services. I look forward to working with the other leaders on the Board as we continue to move Addus forward and meet our dual objectives to deliver improved patient care and build shareholder value."
Non-GAAP Financial Measures
The information provided in this release includes adjusted net income per diluted share, adjusted EBITDA and adjusted net service revenues, which are non-GAAP financial measures. The Company defines adjusted net income per diluted share as net income per diluted share, adjusted for M&A expenses, stock-based compensation expense, restructure charges, severance and other costs, write off of debt issuance costs, interest income from the
Conference Call
Addus will host a conference call on
A live broadcast of
Forward-Looking Statements
Certain matters discussed in this press release constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements may be identified by words such as "continue," "expect," "will," and similar expressions. These forward-looking statements are based on our current expectations and beliefs concerning future developments and their potential effect on us. Forward-looking statements involve a number of risks and uncertainties that may cause actual results to differ materially from those expressed or implied by such forward-looking statements, including discretionary determinations by government officials, the consummation and integration of acquisitions, anticipated transition to managed care providers, our ability to successfully execute our growth strategy, unexpected increases in SG&A and other expenses, expected benefits and unexpected costs of acquisitions and dispositions, management plans related to dispositions, the possibility that expected benefits may not materialize as expected, the failure of the business to perform as expected, changes in reimbursement, changes in government regulations, changes in
About Addus
Addus is a provider of home care services that include, primarily, personal care services that assist with activities of daily living, as well as hospice and home health services. Addus' consumers are primarily persons who, without these services, are at risk of hospitalization or institutionalization, such as the elderly, chronically ill and disabled. Addus' payor clients include federal, state and local governmental agencies, managed care organizations, commercial insurers and private individuals. Addus currently provides home care services to approximately 39,000 consumers through 156 locations across 24 states. For more information, please visit www.addus.com.
ADDUS HOMECARE CORPORATION AND SUBSIDIARIES Condensed Consolidated Statements of Income (amounts and shares in thousands, except per share data) (Unaudited) |
||||
Income Statement Information: |
For the Three Months Ended September 30, |
For the Nine Months Ended September 30, |
||
2018 |
2017 |
2018 |
2017 |
|
Net service revenues |
$ 137,631 |
$ 108,592 |
$ 378,315 |
$ 313,758 |
Cost of service revenues |
100,926 |
79,539 |
277,985 |
228,877 |
Gross profit |
36,705 |
29,053 |
100,330 |
84,881 |
26.7% |
26.8% |
26.5% |
27.1% |
|
General and administrative expenses |
28,218 |
19,359 |
76,084 |
57,239 |
Gain on sale of adult day service centers |
- |
- |
- |
(2,065) |
Depreciation and amortization |
2,535 |
1,781 |
6,676 |
4,811 |
Provision for doubtful accounts |
49 |
2,106 |
214 |
6,208 |
Total operating expenses |
30,802 |
23,246 |
82,974 |
66,193 |
Operating income from continuing operations |
5,903 |
5,807 |
17,356 |
18,688 |
Total interest expense, net |
1,430 |
840 |
1,368 |
3,579 |
Other non-operating income |
- |
(64) |
- |
(165) |
Income before income taxes |
4,473 |
5,031 |
15,988 |
15,274 |
Income tax expense |
927 |
1,623 |
3,287 |
4,908 |
Net income |
$ 3,546 |
$ 3,408 |
$ 12,701 |
$ 10,366 |
Net income per diluted share |
$ 0.28 |
$ 0.29 |
$ 1.06 |
$ 0.89 |
Weighted average number of common shares outstanding - diluted |
12,569 |
11,631 |
12,037 |
11,616 |
Cash Flow Information: |
For the Three Months Ended September 30, |
For the Nine Months Ended September 30, |
||
2018 |
2017 |
2018 |
2017 |
|
Net cash provided by operating activities |
$ 4,515 |
$ 53,953 |
$ 24,679 |
$ 42,578 |
Net cash (used in) investing activities |
(2,260) |
(23,737) |
(65,731) |
(23,108) |
Net cash (used in) provided by financing activities |
76,005 |
(401) |
134,775 |
18,205 |
Net change in cash |
78,260 |
29,815 |
93,723 |
37,675 |
Cash at the beginning of the period |
69,217 |
15,873 |
53,754 |
8,013 |
Cash at the end of the period |
$ 147,477 |
$ 45,688 |
$ 147,477 |
$ 45,688 |
ADDUS HOMECARE CORPORATION AND SUBSIDIARIES Condensed Consolidated Balance Sheets (Amounts in thousands) (Unaudited) |
||
September 30, |
||
2018 |
2017 |
|
Assets |
||
Current assets |
||
Cash |
$ 147,477 |
$ 45,688 |
Accounts receivable, net |
106,653 |
96,335 |
Prepaid expenses and other current assets |
6,935 |
6,267 |
Total current assets |
261,065 |
148,290 |
Property and equipment, net |
9,453 |
7,494 |
Other assets |
||
Goodwill |
134,063 |
90,603 |
Intangible assets, net |
26,197 |
16,093 |
Deferred tax assets |
- |
3,355 |
Investment in joint venture |
- |
900 |
Total other assets |
160,260 |
110,951 |
Total assets |
$ 430,778 |
$ 266,735 |
Liabilities and Stockholders' Equity |
||
Current liabilities |
||
Accounts payable |
$ 6,737 |
$ 4,910 |
Accrued expenses |
52,436 |
46,942 |
Current portion of long-term debt, net of debt issuance costs |
2,318 |
3,407 |
Current portion of contingent earn-out obligation |
847 |
- |
Total current liabilities |
62,338 |
55,259 |
Long-term debt, less current portion, net of debt issuance costs |
98,891 |
40,372 |
Deferred tax liabilities, net |
1,098 |
- |
Other long-term liabilities |
641 |
- |
Total long-term liabilities |
100,630 |
40,372 |
Total liabilities |
162,968 |
95,631 |
Total stockholders' equity |
267,810 |
171,104 |
Total liabilities and stockholders' equity |
$ 430,778 |
$ 266,735 |
ADDUS HOMECARE CORPORATION AND SUBSIDIARIES Net Service Revenues by Segment (Amounts in thousands) (Unaudited) |
||||
For the Three Months Ended September 30, |
For the Nine Months Ended September 30, |
|||
2018 |
2017 |
2018 |
2017 |
|
Personal Care |
$ 128,094 |
$ 108,592 |
$ 362,606 |
$ 313,758 |
Hospice |
7,116 |
- |
11,765 |
- |
Home Health |
2,421 |
- |
3,944 |
- |
Total Revenue |
$ 137,631 |
$ 108,592 |
$ 378,315 |
$ 313,758 |
ADDUS HOMECARE CORPORATION AND SUBSIDIARIES Key Statistical and Financial Data (Unaudited) |
||||
For the Three Months Ended September 30, |
For the Nine Months Ended September 30, |
|||
2018 |
2017 |
2018 |
2017 |
|
General |
||||
Adjusted EBITDA (in thousands) (1) |
$ 11,551 |
$ 9,612 |
$ 31,606 |
$ 26,137 |
States served at period end |
- |
- |
24 |
24 |
Locations at period end |
- |
- |
156 |
114 |
Employees at period end |
- |
- |
33,214 |
26,407 |
Personal Care |
||||
Average billable census - same store (2) |
32,734 |
33,592 |
32,721 |
33,833 |
Average billable census - acquisitions |
4,936 |
1,343 |
4,983 |
1,343 |
Average billable census total (2) |
37,670 |
34,935 |
37,704 |
35,176 |
Billable hours (in thousands) |
7,007 |
6,049 |
19,865 |
17,685 |
Average billable hours per census per month |
61.5 |
57.7 |
58.2 |
55.9 |
Billable hours per business day |
107,793 |
93,054 |
101,351 |
90,692 |
Revenues per billable hour |
$ 18.31 |
$ 17.95 |
$ 18.27 |
$ 17.74 |
Hospice |
||||
Admissions |
393 |
- |
643 |
- |
Average daily census |
520 |
- |
528 |
- |
Average length of stay |
145.4 |
- |
146.1 |
- |
Patient days |
47,679 |
- |
80,279 |
- |
Revenue per patient day |
$ 149.25 |
$ - |
$ 146.55 |
$ - |
Home Health |
||||
New Admissions |
653 |
- |
1,041 |
- |
Recertifications |
616 |
- |
985 |
- |
Total Volume |
1,269 |
- |
2,026 |
- |
Visits |
21,774 |
- |
34,631 |
- |
Percentage of Revenues by Payor: |
||||
Personal Care |
||||
State, local and other governmental programs |
57.5% |
63.6% |
58.7% |
64.8% |
Managed care organizations |
35.3 |
34.0 |
35.0 |
32.5 |
Private duty |
4.3 |
1.8 |
4.1 |
2.0 |
Commercial |
1.5 |
0.6 |
1.2 |
0.7 |
Other |
1.4 |
- |
1.0 |
- |
Hospice |
||||
Medicare |
93.8% |
-% |
93.8% |
-% |
Managed care organizations |
6.0 |
- |
6.1 |
- |
Other |
0.2 |
- |
0.1 |
- |
Home Health |
||||
Medicare |
90.2% |
-% |
91.0% |
-% |
Managed care organizations |
9.1 |
- |
8.3 |
- |
Other |
0.7 |
- |
0.7 |
- |
(1) We define Adjusted EBITDA as net income before interest expense, taxes, depreciation, amortization, M&A expenses, stock-based compensation expense, restructure charges and severance and other costs. Adjusted EBITDA is a performance measure used by management that is not calculated in accordance with generally accepted accounting principles in the United States (GAAP). It should not be considered in isolation or as a substitute for net income, operating income or any other measure of financial performance calculated in accordance with GAAP. |
||||
(2) Exited sites would have reduced same store census for the three months ended September 30, 2017 by 68 and the nine months ended September 30, 2017 by 197. |
ADDUS HOMECARE CORPORATION AND SUBSIDIARIES Reconciliation of Non-GAAP Financial Measures (amounts in thousands, except per share data) (Unaudited) |
||||
For the Three Months Ended September 30, |
For the Nine Months Ended September 30, |
|||
2018 |
2017 |
2018 |
2017 |
|
Reconciliation of Adjusted EBITDA to Net Income: (1) |
||||
Net income |
$ 3,546 |
$ 3,408 |
$ 12,701 |
$ 10,366 |
Interest expense, net |
1,430 |
840 |
3,621 |
2,255 |
Interest income from Illinois |
- |
- |
(2,253) |
- |
Secondary offering costs |
65 |
- |
65 |
- |
Write off debt issuance costs |
- |
- |
- |
1,323 |
Gain on sale of adult day service centers |
- |
- |
- |
(2,065) |
Other non-operating income |
- |
(64) |
- |
(165) |
Income tax expense |
927 |
1,623 |
3,287 |
4,908 |
Depreciation and amortization |
2,535 |
1,781 |
6,676 |
4,811 |
M&A expenses |
1,666 |
692 |
3,198 |
1,343 |
Stock-based compensation expense |
1,105 |
727 |
2,961 |
1,818 |
Restructure charges |
246 |
507 |
740 |
551 |
Severance and other costs |
31 |
98 |
610 |
992 |
Adjusted EBITDA |
$ 11,551 |
$ 9,612 |
$ 31,606 |
$ 26,137 |
Reconciliation of Adjusted Net Income to Net Income: (2) |
||||
Net income |
$ 3,546 |
$ 3,408 |
$ 12,701 |
$ 10,366 |
Interest income from Illinois, net of tax |
- |
- |
(1,790) |
- |
Gain on sale of adult day service centers, net of tax |
- |
- |
- |
(1,320) |
Write off debt issuance costs, net of tax |
- |
- |
- |
909 |
M&A expenses, net of tax |
1,350 |
457 |
2,566 |
923 |
Stock-based compensation expense, net of tax |
895 |
480 |
2,368 |
1,250 |
Restructuring charges, net of tax |
199 |
335 |
591 |
372 |
Severance and other costs, net of tax |
25 |
65 |
488 |
669 |
Adjusted Net Income |
$ 6,015 |
$ 4,745 |
$ 16,924 |
$ 13,169 |
Reconciliation of Net Income per Diluted Share to Adjusted Net Income per Diluted Share: (3) |
||||
Net income per diluted share |
$ 0.28 |
$ 0.29 |
$ 1.06 |
$ 0.89 |
Interest income from Illinois per diluted share |
- |
- |
(0.15) |
- |
Write off debt issuance costs per diluted share |
- |
- |
- |
0.09 |
Gain on sale of adult day service centers per diluted share |
- |
- |
- |
(0.12) |
M&A expenses per diluted share |
0.11 |
0.04 |
0.21 |
0.08 |
Restructure charges per diluted share |
0.02 |
0.04 |
0.05 |
0.03 |
Severance and other costs per diluted share |
- |
0.01 |
0.04 |
0.06 |
Stock-based compensation expense per diluted share |
0.07 |
0.04 |
0.20 |
0.10 |
Adjusted net income per diluted share |
$ 0.48 |
$ 0.42 |
$ 1.41 |
$ 1.13 |
Reconciliation of Net Service Revenues to Adjusted Net Service Revenues: (4) |
||||
Net service revenues |
$ 137,631 |
$ 108,592 |
$ 378,315 |
$ 313,758 |
Revenues associated with the closure of certain sites |
(0) |
(87) |
2 |
(1,340) |
Adjusted net service revenues |
$ 137,631 |
$ 108,505 |
$ 378,317 |
$ 312,418 |
(1) We define Adjusted EBITDA as earnings before interest expense, interest income, other non-operating income, taxes, depreciation, amortization, M&A expenses, stock-based compensation expense, restructure expenses, severance and other costs and gain on the sale of ADS. Adjusted EBITDA is a performance measure used by management that is not calculated in accordance with generally accepted accounting principles in the United States (GAAP). It should not be considered in isolation or as a substitute for net income, operating income or any other measure of financial performance calculated in accordance with GAAP. |
||||
(2) We define Adjusted Net Income as net income before interest income from the state of Illinois, M&A expenses, stock-based compensation expense, restructure expenses, severance and other costs and gain on the sale of ADS. Adjusted Net Income is a performance measure used by management that is not calculated in accordance with generally accepted accounting principles in the United States (GAAP). It should not be considered in isolation or as a substitute for net income, operating income or any other measure of financial performance calculated in accordance with GAAP. |
||||
(3) We define Adjusted diluted earnings per share as earnings per share, adjusted for interest income from the State of Illinois, M&A expenses, stock compensation expense and restructure expense, severance and other costs and gain on the sale of ADS. Adjusted diluted earnings per share is a performance measure used by management that is not calculated in accordance with generally accepted accounting principles in the United States (GAAP). It should not be considered in isolation or as a substitute for net income, operating income or any other measure of financial performance calculated in accordance with GAAP. |
||||
(4) We define Adjusted net service revenues as revenue adjusted for the closure of certain sites. Adjusted net service revenues is a performance measure used by management that is not calculated in accordance with generally accepted accounting principles in the United States (GAAP). It should not be considered in isolation or as a substitute for net income, operating income or any other measure of financial performance calculated in accordance with GAAP. |
View original content:http://www.prnewswire.com/news-releases/addus-homecare-announces-third-quarter-2018-financial-results-300743960.html
SOURCE
Brian W. Poff, Executive Vice President, Chief Financial Officer, Addus HomeCare Corporation, (469) 535-8200, investorrelations@addus.com; Dru Anderson, Corporate Communications, Inc., (615) 324-7346, dru.anderson@cci-ir.com