Addus HomeCare Reports Third Quarter 2009 Results
Recent Corporate Highlights:
* Net service revenues for the third quarter 2009 of
* Adjusted EBITDA for the third quarter 2009 of
* Net income per diluted share for the third quarter 2009 of
* Initial public offering ("IPO") of 5.4 million shares for net proceeds
of
Mr. Heaney continued, "We are gratified by the completion of our IPO. The interest from investors reflects the dedication of our professionals, who continue to leverage our integrated service model to meet the needs of patients across both segments of our business."
Third Quarter Ended
Total net service revenues for the third quarter 2009 were
Net service revenues in the third quarter 2009 for the Home & Community segment were
Net service revenues in the third quarter 2009 for the
Adjusted earnings before interest, taxes, depreciation, amortization, and stock based compensation ("Adjusted EBITDA"), for the third quarter 2009 was
Net income, prior to deducting preferred stock dividends, for the third quarter 2009, was
Nine Months Ended
Total net service revenues for the nine months ended
Net service revenues for the nine months ended
Net service revenues for the nine months ended
Adjusted EBITDA for the nine months ended
Net income, prior to deducting preferred stock dividends, for the nine months ended
Recent Developments
On
Addus completed its initial public offering of 5.4 million shares of common stock at
Non-GAAP Financial Measure
The information provided in this release includes adjusted EBITDA, a non-GAAP financial measure, which the Company defines as net income plus depreciation and amortization, net interest expense, income tax expense and stock-based compensation expense. The Company has provided, in the financial statement tables included in this press release, a reconciliation of adjusted EBITDA to net income, the most directly comparable GAAP measure. Management believes that adjusted EBITDA is useful to investors, management and others in evaluating the Company's operating performance to provide investors with insight and consistency in the Company's financial reporting and present a basis for comparison of the Company's business operations among periods, and to facilitate comparison with the results of the Company's peers.
Conference Call
A live broadcast of
About Addus
Addus is a comprehensive provider of a broad range of social and medical services in the home. Addus' services include personal care and assistance with activities of daily living, skilled nursing and rehabilitative therapies, and adult day care. Addus' consumers are individuals with special needs who 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, the
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," and similar expressions. 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 changes in reimbursement, changes in government regulations, changes in
(Unaudited tables and notes follow)
ADDUS HOMECARE CORPORATION AND SUBSIDIARIES Condensed Consolidated Statements of Income (amounts in thousands, except share and per share data) (Unaudited) For the Three Months For the Nine Months Ended September 30, Ended September 30, -------------------- ------------------- 2009 2008 2009 2008 ---- ---- ---- ---- Net service revenues $66,803 $62,709 $193,608 $173,577 Cost of service revenues 47,148 44,844 136,588 123,580 ------ ------ ------- ------- Gross profit 19,655 17,865 57,020 49,997 General and administrative expenses 14,375 13,346 42,358 38,004 Depreciation and amortization 1,234 1,604 3,678 4,445 ----- ----- ----- ----- Total operating expenses 15,609 14,950 46,036 42,449 ------ ------ ------ ------ Operating income 4,046 2,915 10,984 7,548 Interest expense, net 1,021 1,256 3,189 3,840 ----- ----- ----- ----- Income from operations before taxes 3,025 1,659 7,795 3,708 Income tax expense 935 348 2,409 778 --- --- ----- --- Net income 2,090 1,311 5,386 2,930 Less: Preferred stock dividends (1,157) (1,038) (3,441) (3,114) ------ ------ ------ ------ Net income (loss) attributable to common shareholders $933 $273 $1,945 $(184) ==== ==== ====== ===== Income (loss) per common share: Basic $0.92 $0.27 $1.91 $(0.18) ===== ===== ===== ====== Diluted $0.40 $0.26 $1.04 $(0.18) ===== ===== ===== ====== Weighted average number of common shares outstanding: Basic 1,019,250 1,019,250 1,019,250 1,019,250 ========= ========= ========= ========= Diluted 5,162,358 5,117,927 5,167,261 1,019,250 ========= ========= ========= ========= ADDUS HOMECARE CORPORATION AND SUBSIDIARIES Condensed Consolidated Balance Sheets (amounts in thousands, except share and per share data) (Unaudited) September 30, 2009 December 31, 2008 ------------------ ----------------- Assets ------ Current assets Cash $2,620 $6,113 Accounts receivable, net 62,506 49,237 Prepaid expenses and other current assets 6,977 5,147 Deferred tax assets 4,391 3,826 Income taxes receivable - 460 --- --- Total current assets 76,494 64,783 ------ ------ Property and equipment, net 3,064 3,421 ----- ----- Other assets Goodwill 48,186 47,926 Intangible assets, net 14,070 17,035 Deferred tax assets 907 1,223 Other assets 2,111 1,360 ----- ----- Total other assets 65,274 67,544 ------ ------ Total assets $144,832 $135,748 ======== ======== Liabilities and stockholders' equity ------------------------------------ Current liabilities Accounts payable $3,887 $3,879 Accrued expenses 29,675 22,721 Current maturities of long-term debt 10,223 7,101 Deferred revenue 1,871 2,175 ----- ----- Total current liabilities 45,656 35,876 ------ ------ Preferred stock dividends 12,663 9,222 Long-term debt, less current maturities 49,781 56,075 Total stockholders' equity 36,732 34,575 ------ ------ Total liabilities and stockholders' equity $144,832 $135,748 ======== ======== ADDUS HOMECARE CORPORATION AND SUBSIDIARIES Condensed Consolidated Statements of Cash Flows (Amounts in thousands) (Unaudited) For the Nine Months Ended ------------------------- September 30, 2009 September 30, 2008 ------------------ ------------------ Net Income $5,386 $2,930 Adjustments to reconcile net income to net cash provided by operating activities Depreciation and amortization 3,678 4,445 Deferred income taxes (249) (641) Change in fair value of financial instrument (395) 216 Stock-based compensation 210 277 Amortization of debt issuance costs 530 318 Provision for doubtful accounts 2,097 1,755 Gain on sale of assets - (14) Changes in operating assets and liabilities: Accounts receivable (15,366) (6,928) Prepaid expenses and other assets (1,830) (3,175) Income taxes receivable 460 - Checks issued against future deposits - (3,956) Accounts payable 862 494 Accrued expenses 7,040 7,972 Deferred revenue (304) 133 Income taxes (367) (292) ---- ---- Net cash provided by operating activities 1,752 3,534 ----- ----- Acquisitions of businesses, net of acquired cash (1,717) (4,809) Proceeds from sale of equipment - 17 Purchases of property and equipment (356) (259) ---- ---- Net cash used in investing activities (2,073) (5,051) ------ ------ Borrowings on term-loan - 5,700 Payments on term-loan (4,987) (3,529) Net borrowings (repayments) on revolving credit loan 306 2,213 Net borrowings (repayments) on other notes 1,509 (29) ----- --- Net cash provided by (used in) financing activities (3,172) 4,355 ------ ----- Net change in cash (3,493) 2,838 Cash at the beginning of period 6,113 21 ----- -- Cash at the end of the period $2,620 $2,859 ====== ====== Segment Information (Unaudited) ------------------------------- For the Three Months Ended September 30, 2009 --------------------------------------------- Home & Community Home Health Corporate Total ---------------- ----------- --------- ----- Net service revenues $53,886 $12,917 $ - $66,803 Cost of service revenues 40,459 6,689 - 47,148 ------ ----- ----- ------ Gross profit 13,427 6,228 - 19,655 General and administrative expenses 7,149 3,990 3,236 14,375 Depreciation and amortization 844 188 202 1,234 --- --- --- ----- Total operating expenses 7,993 4,178 3,438 15,609 ----- ----- ----- ------ Operating income $5,434 $2,050 $(3,438) $4,046 ====== ====== ======= ====== For the Three Months Ended September 30, 2008 --------------------------------------------- Home & Community Home Health Corporate Total ---------------- ----------- --------- ----- Net service revenues $50,663 $12,046 $ - $62,709 Cost of service revenues 38,246 6,598 - 44,844 ------ ----- ----- ------ Gross profit 12,417 5,448 - 17,865 General and administrative expenses 6,491 3,761 3,094 13,346 Depreciation and amortization 1,174 230 200 1,604 ----- --- --- ----- Total operating expenses 7,665 3,991 3,294 14,950 ----- ----- ----- ------ Operating income $4,752 $1,457 $(3,294) $2,915 ====== ====== ======= ====== For the Nine Months Ended September 30, 2009 -------------------------------------------- Home & Community Home Health Corporate Total ---------------- ----------- --------- ----- Net service revenues $156,387 $37,221 $ - $193,608 Cost of service revenues 117,079 19,509 - 136,588 ------- ------ ------ ------- Gross profit 39,308 17,712 - 57,020 General and administrative expenses 21,022 11,538 9,798 42,358 Depreciation and amortization 2,511 581 586 3,678 ----- --- --- ----- Total operating expenses 23,533 12,119 10,384 46,036 ------ ------ ------ ------ Operating income $15,775 $5,593 $(10,384) $10,984 ======= ====== ======== ======= For the Nine Months Ended September 30, 2008 -------------------------------------------- Home & Community Home Health Corporate Total ---------------- ----------- --------- ----- Net service revenues $138,550 $35,027 $ - $173,577 Cost of service revenues 104,388 19,192 - 123,580 ------- ------ ----- ------- Gross profit 34,162 15,835 - 49,997 General and administrative expenses 18,138 11,213 8,653 38,004 Depreciation and amortization 3,164 689 592 4,445 ----- --- --- ----- Total operating expenses 21,302 11,902 9,245 42,449 ------ ------ ----- ------ Operating income $12,860 $3,933 $(9,245) $7,548 ======= ====== ======= ====== Key Statistical and Financial Data (Unaudited) ---------------------------------------------- For the Three For the Nine Months Ended Months Ended September 30, September 30, -------------- -------------- 2009 2008 2009 2008 ---- ---- ---- ---- General: Adjusted EBITDA (in thousands) (1) $5,350 $4,625 $14,872 $12,270 States served at period end 16 16 Locations at period end 120 122 Employees at period end 12,567 12,422 Home & Community Average weekly census 20,236 19,936 20,176 19,184 Billable hours (in thousands) 3,248 3,162 9,600 8,991 Billable hours per business day 50,750 49,406 50,262 46,828 Revenues per billable hour $16.59 $16.02 $16.29 $15.41 Home Health Average weekly census: Medicare 1,451 1,292 1,439 1,245 Non-Medicare 1,579 1,397 1,550 1,388 Medicare admissions (2) 1,995 1,811 5,797 5,059Medicare revenues per episode completed $2,514 $2,667 $2,517 $2,635 Percentage of Revenues by Payor: State, local or other governmental 81.1% 83.0% 81.6% 82.3% Medicare 11.8% 11.4% 11.8% 11.6% Other 7.1% 5.6% 6.6% 6.1% (1) We define Adjusted EBITDA as earnings before interest, taxes, depreciation, amortization, and stock-based compensation expense. Adjusted EBITDA is a performance measure used by management that is not calculated in accordance with generally accepted accounting principles inthe 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)Medicare admissions represents the aggregate number of new cases approved forMedicare services during a specified period. For the Three For the Nine Months Ended Months Ended Adjusted EBITDA (1) (Unaudited) September 30, September 30, ------------------------------- ------------- ------------- 2009 2008 2009 2008 ---- ---- ---- ---- Reconciliation of Adjusted EBITDA to Net Income: Net income $2,090 $1,311 $5,386 $2,930 Net interest expense 1,021 1,256 3,189 3,840 Income tax expense 935 348 2,409 778 Depreciation and amortization 1,234 1,604 3,678 4,445 Stock-based compensation expense 70 106 210 277 -- --- --- --- Adjusted EBITDA $5,350 $4,625 $14,872 $12,270 ====== ====== ======= ======= (1) We define Adjusted EBITDA as earnings before interest, taxes, depreciation, amortization, and stock-based compensation expense. Adjusted EBITDA is a performance measure used by management that is not calculated in accordance with generally accepted accounting principles inthe 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.
Investor Contact:Carol Ruth /Amy Glynn The Ruth Group Phone: (646) 536-7004 / 7023 Email: cruth@theruthgroup.com Email: aglynn@theruthgroup.com
SOURCE
Carol Ruth, +1-646-536-7004, cruth@theruthgroup.com
or Amy Glynn, +1-646-536-7023, aglynn@theruthgroup.com, both of The Ruth Group