UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES AND EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): August 5, 2019
ADDUS HOMECARE CORPORATION
(Exact Name of Registrant as Specified in its Charter)
| Delaware | 001-34504 | 20-5340172 | ||
| (State or other Jurisdiction of Incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
| 6801 Gaylord Parkway, Suite 110, Frisco, TX |
75034 | |||||||||
| (Address of Principal Executive Offices) | (Zip Code) | |||||||||
(469) 535-8200
(Registrant’s telephone number, including area code)
Not Applicable
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
| ☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
| ☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| ☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| ☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered | ||
| Common Stock, $0.001 par value | ADUS | The Nasdaq Global Market |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
| Item 2.02 | Results of Operations and Financial Condition. |
On August 5, 2019, Addus HomeCare Corporation (the “Company”) issued a press release (the “Press Release”) announcing, among other matters, the Company’s results of operations for the fiscal quarter ended June 30, 2019. A copy of the Press Release is furnished herewith as Exhibit 99.1 to this report and is incorporated herein by reference.
| Item 7.01 | Regulation FD Disclosure. |
On August 5, 2019, the Company issued the Press Release, announcing, among other matters, its results of operations for the fiscal quarter ended June 30, 2019, the text of which is set forth as Exhibit 99.1.
| Item 9.01 | Financial Statements and Exhibits. |
(d) Exhibits:
| Exhibit No. |
Description | |
| 99.1 | Press Release of Addus HomeCare Corporation dated August 5, 2019. | |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| ADDUS HOMECARE CORPORATION | ||||||
| Dated: August 5, 2019 | By: | /s/ Brian Poff | ||||
| Name: | Brian Poff | |||||
| Title: | Chief Financial Officer | |||||
Exhibit 99.1
| Contacts: |
||||
| Brian W. Poff | Dru Anderson | |||
| Executive Vice President, | Corporate Communications, Inc. | |||
| Chief Financial Officer | (615) 324-7346 | |||
| Addus HomeCare Corporation | dru.anderson@cci-ir.com | |||
| (469) 535-8200 | ||||
| investorrelations@addus.com |
ADDUS HOMECARE ANNOUNCES SECOND-QUARTER 2019 FINANCIAL RESULTS AND
COMPLETION OF TWO ACQUISITIONS
Revenues Increase 14.0 % to $149.7 million
Net Income Increases 27.8% to $5.5 Million or $0.41 per Diluted Share,
and Adjusted Diluted Earnings per Share of $0.56
Adjusted EBITDA Increases 12.9% to $12.8 Million
Same-Store Sales Increase 5.9%
Acquires Alliance Home Health Care, LLC and Assets of Foremost Home Care, Inc.
Frisco, Texas (August 5, 2019) – Addus HomeCare Corporation (NASDAQ: ADUS), a provider of comprehensive home care services, today announced its financial results for the second quarter and six months ended June 30, 2019.
Net service revenues were $149.7 million for the second quarter of 2019, up 14.0% from $131.3 million for the second quarter of 2018. Net income was $5.5 million, up 27.8% compared with $4.3 million for the second quarter of 2018, while net income per diluted share was $0.41, compared with $0.36 per diluted share for the prior-year period. Adjusted net income per diluted share grew 12.0% to $0.56 for the second quarter of 2019 from $0.50 for the second quarter of 2018.
Adjusted net income per diluted share for the second quarter of 2019 excludes M&A expenses of $0.04, restructuring, severance and other costs of $0.02, and stock-based compensation expense of $0.09. Adjusted net income per diluted share for the second quarter of 2018 excludes M&A expenses of $0.03, restructuring, severance and other costs of $0.04, and stock-based compensation expense of $0.07. Adjusted EBITDA increased 12.9% to $12.8 million for the second quarter of 2019 from $11.3 million for the second quarter of 2018. (See page 8 for a reconciliation of all non-GAAP and GAAP financial measures in this news release.)
For the first six months of 2019, net service revenues increased 20.0% to $288.9 million from $240.7 million for the prior-year period. Net income increased 12.8% to $10.4 million for the first six months of 2019 compared with $9.2 million for the same period in 2018, and net income per diluted share was $0.77 compared with $0.78 per diluted share. Adjusted net income increased 31.4% to $14.4 million for the first six months of 2019 compared with $11.0 million for the prior-year period, while adjusted net income per diluted share grew 15.1% to $1.07 from $0.93. Adjusted EBITDA increased 17.4% to $23.6 million for the first six months of 2019 from $20.1 million for the first six months of 2018.
Dirk Allison, President and Chief Executive Officer, commented, “We are proud of our solid financial and operating results for the second quarter, reflecting continued growth through the first half of 2019. Our second-quarter revenues reflected a strong increase in same-store revenue of 5.9%, exceeding our target range of 3% to 5%. We continue to see increasing demand for our services, and these favorable trends have supported our organic growth in our current operations. In particular, we saw a higher revenue contribution from our New York market as the state-led narrowing of the provider network has progressed.”
-MORE-
ADUS Announces Second Quarter 2019 Financial Results
Page 2
August 5, 2019
At June 30, 2019, the Company had cash of $54.8 million and bank debt of $39.6 million, while availability under its revolving credit facility was $141.9 million. Net cash used in operating activities was $0.9 million for the second quarter of 2019.
Acquisition of Alliance Home Health Care And Assets Of Foremost Home Care
On August 1, Addus acquired Alliance Home Health Care, LLC, and its affiliate, House Calls of New Mexico, LLC, each located in New Mexico. The companies have combined annual revenues of approximately $19.0 million, with 60% of those revenues derived from hospice care and 20% from each of personal care and home health care services. With locations strategically placed across New Mexico, these additions will expand the Company’s service area in the state and provide additional market coverage.
Also on August 1, the Company acquired the operating assets of Foremost Home Care, Inc., a New York City-based personal care provider with annual revenues of approximately $6.0 million. The Foremost acquisition will support the Company’s growth in the important New York City market area.
The aggregate purchase price of approximately $24.0 million for both Foremost and Alliance acquisitions was funded through a combination of the Company’s revolving credit facility and available cash.
Mr. Allison added, “Our latest acquisitions are both excellent strategic fits for Addus and will further extend our market reach in their respective regions. As previously announced, we also completed the acquisition of VIP Health Care Services, a New York City-based personal care services provider, on June 1, 2019, and the integration process is going well. With annual revenues of approximately $50.0 million, we are excited about the added contribution from VIP as we expand coverage in one of our largest markets. Our development team has done an outstanding job identifying acquisition opportunities that we believe will enhance our operations and continue to drive our long-term growth and importantly, we have the financial capability to execute this strategy. Our pipeline remains robust, and, as a leading provider of comprehensive home care services, we believe we are well-positioned for continued growth. We look forward to the opportunities that lie ahead for Addus.”
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 interest income from the State of Illinois, M&A expenses, stock-based compensation expense, restructure charges, and severance and other costs. The Company defines adjusted EBITDA as net income before interest expense, interest income, other non-operating income, taxes, depreciation, amortization, interest income from the State of Illinois, M&A expenses, stock-based compensation expense, restructure charges, and severance and other costs. The Company defines adjusted net service revenues as net service revenues adjusted for the closure of certain sites. The Company has provided, in the financial statement tables included in this press release, a reconciliation of adjusted net income per diluted share to net income per diluted share, a reconciliation of adjusted EBITDA to net income and a reconciliation of adjusted net service revenues to net service revenues, in each case, the most directly comparable GAAP measure. Management believes that adjusted net income, adjusted net income per diluted share, adjusted EBITDA and adjusted net service revenues are 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 to 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.
-MORE-
ADUS Announces Second Quarter 2019 Financial Results
Page 3
August 5, 2019
Conference Call
Addus will host a conference call on Tuesday, August 6, 2019, beginning at 9:00 a.m. Eastern time. The toll-free dial-in number is (877) 930-8289 (international dial-in number is (253) 336-8714), pass code 8286444. A telephonic replay of the conference call will be available through midnight on August 20, 2019, by dialing (855) 859-2056 (international dial-in number is (404) 537-3406) and entering pass code 8286444.
A live broadcast of Addus HomeCare’s conference call will be available under the Investor Relations section of the Company’s website: www.addus.com. An online replay of the conference call will also be available on the Company’s website for one month, beginning approximately two hours following the conclusion of the live broadcast.
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. 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 Addus HomeCare’s relationships with referral sources, increased competition for Addus HomeCare’s services, changes in the interpretation of government regulations, the uncertainty regarding the outcome of discussions with managed care organizations, changes in tax rates, the impact of adverse weather, higher than anticipated costs, lower than anticipated cost savings, estimation inaccuracies in future revenues, margins, earnings and growth, whether any anticipated receipt of payments will materialize and other risks set forth in the Risk Factors section in Addus HomeCare’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 15, 2019, which is available at www.sec.gov. Addus HomeCare undertakes no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. In addition, these forward-looking statements necessarily depend upon assumptions, estimates and dates that may be incorrect or imprecise and involve known and unknown risks, uncertainties and other factors. Accordingly, any forward-looking statements included in this press release do not purport to be predictions of future events or circumstances and may not be realized. (Unaudited tables and notes follow).
About Addus
Addus is a provider of comprehensive 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 40,000 consumers through 162 locations across 24 states. For more information, please visit www.addus.com.
-MORE-
ADUS Announces Second Quarter 2019 Financial Results
Page 4
August 5, 2019
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 June 30, |
For the Six Months Ended June 30, |
||||||||||||||
| 2019 | 2018 | 2019 | 2018 | |||||||||||||
| Net service revenues |
$ | 149,692 | $ | 131,258 | $ | 288,946 | $ | 240,734 | ||||||||
| Cost of service revenues |
109,222 | 95,515 | 210,902 | 177,058 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Gross profit |
40,470 | 35,743 | 78,044 | 63,676 | ||||||||||||
| 27.0% | 27.2% | 27.0% | 26.5% | |||||||||||||
| General and administrative expenses |
30,222 | 26,495 | 59,479 | 48,032 | ||||||||||||
| Depreciation and amortization |
2,535 | 2,335 | 4,609 | 4,142 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total operating expenses |
32,757 | 28,830 | 64,088 | 52,174 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Operating income from continuing operations |
7,713 | 6,913 | 13,956 | 11,502 | ||||||||||||
| Total interest expense, net |
585 | 1,350 | 988 | (62 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Income before income taxes |
7,128 | 5,563 | 12,968 | 11,564 | ||||||||||||
| Income tax expense |
1,610 | 1,245 | 2,588 | 2,360 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net income |
$ | 5,518 | $ | 4,318 | $ | 10,380 | $ | 9,204 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net income per diluted share |
$ | 0.41 | $ | 0.36 | $ | 0.77 | $ | 0.78 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Weighted average number of common shares outstanding—diluted |
13,433 | 11,838 | 13,413 | 11,767 | ||||||||||||
| Cash Flow Information: | For the Three Months Ended June 30, |
For the Six Months Ended June 30, |
||||||||||||||
| 2019 | 2018 | 2019 | 2018 | |||||||||||||
| Net cash (used in) provided by operating activities |
$ | (881 | ) | $ | 5,888 | $ | (4,078 | ) | $ | 20,164 | ||||||
| Net cash (used in) investing activities |
(30,798 | ) | (59,772 | ) | (31,804 | ) | (63,471 | ) | ||||||||
| Net cash provided by financing activities |
20,301 | 59,695 | 20,268 | 58,770 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net change in cash |
(11,378 | ) | 5,811 | (15,614 | ) | 15,463 | ||||||||||
| Cash at the beginning of the period |
66,170 | 63,406 | 70,406 | 53,754 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Cash at the end of the period |
$ | 54,792 | $ | 69,217 | $ | 54,792 | $ | 69,217 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
-MORE-
ADUS Announces Second Quarter 2019 Financial Results
Page 5
August 5, 2019
ADDUS HOMECARE CORPORATION AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
(Amounts in thousands)
(Unaudited)
| June 30, | ||||||||
| 2019 | 2018 | |||||||
| Assets |
| |||||||
| Current assets |
||||||||
| Cash |
$ | 54,792 | $ | 69,217 | ||||
| Accounts receivable, net |
132,764 | 103,351 | ||||||
| Prepaid expenses and other current assets |
9,148 | 5,918 | ||||||
|
|
|
|
|
|||||
| Total current assets |
196,704 | 178,486 | ||||||
|
|
|
|
|
|||||
| Property and equipment, net |
11,428 | 8,398 | ||||||
|
|
|
|
|
|||||
| Other assets |
||||||||
| Goodwill |
145,812 | 133,082 | ||||||
| Intangible assets, net |
36,480 | 28,090 | ||||||
| Operating lease assets |
18,260 | — | ||||||
|
|
|
|
|
|||||
| Total other assets |
200,552 | 161,172 | ||||||
|
|
|
|
|
|||||
| Total assets |
$ | 408,684 | $ | 348,056 | ||||
|
|
|
|
|
|||||
| Liabilities and Stockholders’ Equity |
| |||||||
| Current liabilities |
||||||||
| Accounts payable |
$ | 13,230 | $ | 10,204 | ||||
| Accrued expenses |
19,087 | 10,039 | ||||||
| Accrued payroll |
22,162 | 21,859 | ||||||
| Accrued workers compensation |
13,890 | 14,245 | ||||||
| Current portion of long-term debt, net of debt issuance costs |
955 | 2,494 | ||||||
| Current portion of contingent earn-out obligation |
— | 847 | ||||||
|
|
|
|
|
|||||
| Total current liabilities |
69,324 | 59,688 | ||||||
|
|
|
|
|
|||||
| Long-term debt, less current portion, net of debt issuance costs |
36,231 | 99,358 | ||||||
| Long-term lease liability, less current portion |
12,929 | — | ||||||
| Deferred tax liabilities, net |
617 | 946 | ||||||
| Other long-term liabilities |
242 | 427 | ||||||
|
|
|
|
|
|||||
| Total long-term liabilities |
50,019 | 100,731 | ||||||
|
|
|
|
|
|||||
| Total liabilities |
119,343 | 160,419 | ||||||
|
|
|
|
|
|||||
| Total stockholders’ equity |
289,341 | 187,637 | ||||||
|
|
|
|
|
|||||
| Total liabilities and stockholders’ equity |
$ | 408,684 | $ | 348,056 | ||||
|
|
|
|
|
|||||
-MORE-
ADUS Announces Second Quarter 2019 Financial Results
Page 6
August 5, 2019
ADDUS HOMECARE CORPORATION AND SUBSIDIARIES
Net Service Revenues by Segment
(Amounts in thousands)
(Unaudited)
| For the Three Months Ended June 30, |
For the Six Months Ended June 30, |
|||||||||||||||
| 2019 | 2018 | 2019 | 2018 | |||||||||||||
| Personal Care |
$ | 138,254 | $ | 125,086 | $ | 266,895 | $ | 234,562 | ||||||||
| Hospice |
8,437 | 4,649 | 16,354 | 4,649 | ||||||||||||
| Home Health |
3,001 | 1,523 | 5,697 | 1,523 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total Revenue |
$ | 149,692 | $ | 131,258 | $ | 288,946 | $ | 240,734 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
-MORE-
ADUS Announces Second Quarter 2019 Financial Results
Page 7
August 5, 2019
ADDUS HOMECARE CORPORATION AND SUBSIDIARIES
Key Statistical and Financial Data
(Unaudited)
| For the Three Months Ended June 30, |
For the Six Months Ended June 30, |
|||||||||||||||
| 2019 | 2018 | 2019 | 2018 | |||||||||||||
| General |
||||||||||||||||
| Adjusted EBITDA (in thousands) (1) |
$ | 12,801 | $ | 11,341 | $ | 23,592 | $ | 20,103 | ||||||||
| States served at period end |
— | — | 24 | 25 | ||||||||||||
| Locations at period end |
— | — | 162 | 157 | ||||||||||||
| Employees at period end |
— | — | 32,473 | 31,835 | ||||||||||||
| Personal Care |
||||||||||||||||
| Average billable census—same store (2) |
36,726 | 35,094 | 36,573 | 35,050 | ||||||||||||
| Average billable census—acquisitions (3) |
2,300 | 2,655 | 2,188 | 2,691 | ||||||||||||
| Average billable census total |
39,026 | 37,749 | 38,761 | 37,741 | ||||||||||||
| Billable hours (in thousands) |
7,269 | 6,828 | 14,133 | 12,858 | ||||||||||||
| Average billable hours per census per month |
61.6 | 59.8 | 60.3 | 56.5 | ||||||||||||
| Billable hours per business day |
111,829 | 105,053 | 109,557 | 98,910 | ||||||||||||
| Revenues per billable hour |
$ | 19.02 | $ | 18.32 | $ | 18.88 | $ | 18.24 | ||||||||
| Hospice |
||||||||||||||||
| Admissions |
474 | 250 | 985 | 250 | ||||||||||||
| Average daily census |
611 | 541 | 593 | 541 | ||||||||||||
| Average length of stay |
126.7 | 157.8 | 121.5 | 157.8 | ||||||||||||
| Patient days |
54,807 | 32,600 | 106,531 | 32,600 | ||||||||||||
| Revenue per patient day |
$ | 153.94 | $ | 142.60 | $ | 153.52 | $ | 142.60 | ||||||||
| Home Health |
||||||||||||||||
| New Admissions |
700 | 388 | 1,415 | 388 | ||||||||||||
| Recertifications |
543 | 369 | 1,185 | 369 | ||||||||||||
| Total Volume |
1,243 | 757 | 2,600 | 757 | ||||||||||||
| Visits |
24,157 | 12,857 | 43,711 | 12,857 | ||||||||||||
| Percentage of Revenues by Payor: |
||||||||||||||||
| Personal Care |
||||||||||||||||
| State, local and other governmental programs |
54.3 | % | 57.9 | % | 55.1 | % | 59.4 | % | ||||||||
| Managed care organizations |
39.1 | 34.6 | 38.3 | 34.8 | ||||||||||||
| Private duty |
3.8 | 4.5 | 3.8 | 4.0 | ||||||||||||
| Commercial |
1.5 | 1.5 | 1.5 | 1.0 | ||||||||||||
| Other |
1.3 | 1.5 | 1.3 | 0.8 | ||||||||||||
| Hospice |
||||||||||||||||
| Medicare |
92.6 | % | 93.7 | % | 92.9 | % | 93.7 | % | ||||||||
| Managed care organizations |
5.6 | 6.3 | 5.1 | 6.3 | ||||||||||||
| Other |
1.8 | — | 2.0 | — | ||||||||||||
| Home Health |
||||||||||||||||
| Medicare |
81.2 | % | 92.2 | % | 81.4 | % | 92.2 | % | ||||||||
| Managed care organizations |
15.9 | 7.1 | 15.6 | 7.1 | ||||||||||||
| Other |
2.9 | 0.7 | 3.0 | 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 June 30, 2018 by 0 and the six months ended June 30, 2018 by 14. |
| (3) | The average billable census in acquisitions of 2,335 for the three and six months ended June 30, 2018 was reclassified to average billable census—same stores for comparability purposes. The average billable census for the three and six months ended June 30, 2019 was prorated for the date of the acquisition. |
-MORE-
ADUS Announces Second Quarter 2019 Financial Results
Page 8
August 5, 2019
ADDUS HOMECARE CORPORATION AND SUBSIDIARIES
Reconciliation of Non-GAAP Financial Measures
(Amounts in thousands, except per share data)
(Unaudited)
| For the Three Months Ended June 30, |
For the Six Months Ended June 30, |
|||||||||||||||
| 2019 | 2018 | 2019 | 2018 | |||||||||||||
| Reconciliation of Adjusted EBITDA to Net Income:(1) |
| |||||||||||||||
| Net income |
$ | 5,518 | $ | 4,318 | $ | 10,380 | $ | 9,204 | ||||||||
| Interest expense, net |
585 | 1,350 | 988 | 2,192 | ||||||||||||
| Interest income from Illinois |
— | — | — | (2,253 | ) | |||||||||||
| Income tax expense |
1,610 | 1,245 | 2,588 | 2,360 | ||||||||||||
| Depreciation and amortization |
2,535 | 2,335 | 4,609 | 4,142 | ||||||||||||
| M&A expenses |
741 | 530 | 1,237 | 1,532 | ||||||||||||
| Stock-based compensation expense |
1,482 | 997 | 2,715 | 1,856 | ||||||||||||
| Restructure and severance costs |
330 | 566 | 1,075 | 1,070 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Adjusted EBITDA |
$ | 12,801 | $ | 11,341 | $ | 23,592 | $ | 20,103 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Reconciliation of Adjusted Net Income to Net Income:(2) |
| |||||||||||||||
| Net income |
$ | 5,518 | $ | 4,318 | $ | 10,380 | $ | 9,204 | ||||||||
| Interest income from Illinois, net of tax |
— | — | — | (1,790 | ) | |||||||||||
| M&A expenses, net of tax |
571 | 420 | 990 | 1,218 | ||||||||||||
| Stock-based compensation expense, net of tax |
1,140 | 792 | 2,172 | 1,476 | ||||||||||||
| Restructuring and severance costs, net of tax |
253 | 450 | 860 | 852 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Adjusted Net Income |
$ | 7,482 | $ | 5,980 | $ | 14,402 | $ | 10,960 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Reconciliation of Net Income per Diluted Share to Adjusted Net Income per Diluted Share:(3) |
| |||||||||||||||
| Net income per diluted share |
$ | 0.41 | $ | 0.36 | $ | 0.77 | $ | 0.78 | ||||||||
| Interest income from Illinois per diluted share |
— | — | — | (0.15 | ) | |||||||||||
| M&A expenses per diluted share |
0.04 | 0.03 | 0.07 | 0.10 | ||||||||||||
| Restructure and severance cost per diluted share |
0.02 | 0.04 | 0.07 | 0.07 | ||||||||||||
| Stock-based compensation expense per diluted share |
0.09 | 0.07 | 0.16 | 0.13 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Adjusted net income per diluted share |
$ | 0.56 | $ | 0.50 | $ | 1.07 | $ | 0.93 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Reconciliation of Net Service Revenues to Adjusted Net Service Revenues:(4) |
| |||||||||||||||
| Net service revenues |
$ | 149,692 | $ | 131,258 | $ | 288,946 | $ | 240,733 | ||||||||
| Revenues associated with the closure of certain sites |
— | 8 | — | 2 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Adjusted net service revenues |
$ | 149,692 | $ | 131,266 | $ | 288,946 | $ | 240,735 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| (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. |
-END-