UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
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 3, 2021 (
(Exact name of registrant as specified in its charter)
| (State or Other Jurisdiction of Incorporation) |
(Commission File Number) |
(I.R.S. Employer Identification No.) |
| (Address of principal executive offices) | (Zip Code) |
(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 | ||
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 2, 2021, 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, 2021. 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 2, 2021, the Company issued the Press Release, announcing, among other matters, its results of operations for the fiscal quarter ended June 30, 2021, 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 2, 2021. | |
| 104 | Cover Page Interactive Data File (embedded within Inline XBRL document). | |
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 3, 2021 | By: | /s/ Brian Poff | ||||
| Name: | Brian Poff | |||||
| Title: | Chief Financial Officer | |||||
Exhibit 99.1
| Contacts: | ||
| Brian W. Poff | Dru Anderson | |
| Executive Vice President, | CCI FINN Partners | |
| Chief Financial Officer | (615) 324-7346 | |
| Addus HomeCare Corporation | dru.anderson@finnpartners.com | |
| (469) 535-8200 |
investorrelations@addus.com
ADDUS HOMECARE ANNOUNCES SECOND-QUARTER 2021 FINANCIAL RESULTS
Revenues Increase 18.1% to $217.9 million
Net Income Increases 67.9% to $11.6 Million, or $0.72 per Diluted Share,
and Adjusted Diluted Earnings per Share of $0.90
Adjusted EBITDA Increases 30.1% to $24.3 Million
Company Closes on Armada Acquisition in New Mexico
Expands Revolving Credit Facility to $600 Million
Frisco, Texas (August 2, 2021) – Addus HomeCare Corporation (NASDAQ: ADUS), a provider of home care services, today announced its financial results for the second quarter and six months ended June 30, 2021.
Net service revenues were $217.9 million for the second quarter of 2021, up 18.1% from $184.6 million for the second quarter of 2020. Net income was $11.6 million, up 67.9% compared with $6.9 million for the second quarter of 2020, while net income per diluted share was $0.72 compared with $0.43 per diluted share for the prior-year period. Adjusted net income per diluted share increased 23.3% to $0.90 for the second quarter of 2021 from $0.73 for the second quarter of 2020.
Adjusted net income per diluted share for the second quarter of 2021 excludes the impact of a retroactive Illinois rate increase of $0.07, acquisition and de novo expenses of $0.11, restructure and other costs of $0.02 and stock-based compensation expense of $0.12. (See page 9 for a reconciliation of all non-GAAP and GAAP financial measures in this news release.) Adjusted EBITDA increased 30.1% to $24.3 million for the second quarter of 2021 from $18.7 million for the second quarter of 2020.
For the first six months of 2021, net service revenues increased 12.9% to $423.2 million from $374.8 million for the prior-year period. Net income increased 31.6% to $20.5 million for the first six months of 2021 compared with $15.6 million for the same period in 2020, and net income per diluted share was $1.28 compared with $0.98 per diluted share. Adjusted net income increased 14.2% to $27.4 million for the first six months of 2021 compared with $24.0 million for the prior-year period, while adjusted net income per diluted share grew 12.5% to $1.71 from $1.52. Adjusted EBITDA increased 23.7% to $45.1 million for the first six months of 2021 from $36.4 million for the first six months of 2020.
At June 30, 2021, the Company had cash of $139.4 million and bank debt of $196.1 million, while availability under its revolving credit facility was $112.8 million. Net cash provided in operating activities was $15.0 million for the second quarter of 2021.
-MORE-
ADUS Announces Second Quarter 2021 Financial Results
Page 2
August 2, 2021
Dirk Allison, President and Chief Executive Officer, commented, “We are pleased with the trends in our business for the second quarter of 2021, as Addus delivered solid financial and operating results. We experienced higher demand in the second quarter, leading to 7.4% organic growth for our personal care services, which accounted for 80.9% of our total revenue. Over the last twelve months, this organic growth has averaged approximately 5%, at the high end of our target range of 3-5%. Additionally, our home health business had a strong quarter, up 24.7% over the same period last year. While admissions were up in our hospice business, which includes the Queen City acquisition, we continued to experience a shorter median length of stay than we have seen historically, which affected census growth. Our median length of stay and average daily census increased sequentially, and we expect that volume trends in hospice will continue to improve.”
Mr. Allison continued, “Addus plays a critical and growing role in today’s healthcare continuum with our ability to safely serve the needs of more patients in their homes. We believe that federal policymakers and our states and payors increasingly recognize this value, particularly following the pandemic of the last fifteen months. We appreciate this recognition and support. As an example of this recognition, Illinois recently announced a significant investment in home care providers with a retroactive rate increase related to the first quarter of this year to match the previously announced increase that was effective April 1, 2021.”
Amended and Restated Credit Facility
The Company also announced that it has executed on a new senior secured credit facility effective July 30, 2021, that expands its revolving credit to $600 million from $300 million. The agreement has an accordion feature that enables the credit facility to be expanded by an incremental $125 million for funding acquisitions. The maturity of the new facility has also been extended from May 2023 to July 2026. Capital One, National Association, acted as lead agent for the bank lending group.
Mr. Allison commented, “We are excited to complete this significant expansion of our credit facility to support our ability to grow, both organically and through acquisitions. We appreciate the confidence in our business demonstrated by the significant financial institutions participating in the bank lending group.”
Acquisitions
Addus also closed its previously announced acquisition of Armada Home Health and Hospice on August 1, 2021. Allison added, “We completed the acquisition of Armada to increase our clinical depth and operational strength in New Mexico and enhance our ability to provide all three levels of home care in this important market for Addus. We are pleased to welcome Armada’s experienced management team and clinical staff to the Addus family. Our acquisition pipeline continues to be strong, and we remain focused on identifying opportunities to add clinical services to our existing personal care markets with the goal of having all three levels of home care in additional markets. With our new credit facility, we continue to have the financial capacity to build on our track record of completing strategic acquisitions to extend our market reach.”
Non-GAAP Financial Measures
The information provided in this release includes adjusted net income, adjusted EBITDA and adjusted net income per diluted share, which are non-GAAP financial measures. The Company defines adjusted net income as net income before acquisition and de novo expenses, stock-based compensation expense, restructure expenses, and other costs. The Company defines adjusted EBITDA as earnings before interest expense, taxes, depreciation, amortization, acquisition and de novo expenses, stock-based compensation expense, restructure expenses, and other costs. The Company defines adjusted diluted earnings per share as earnings per share, adjusted for acquisition and de novo expenses, stock compensation expense, restructure expenses, and other costs. The Company defined adjusted net income, adjusted EBITDA, adjusted diluted earnings per share to exclude net COVID expenses arising from the pandemic from the second quarter of 2020 to the first quarter of 2021. The Company defines adjusted net service revenues as
-MORE-
ADUS Announces Second Quarter 2021 Financial Results
Page 3
August 2, 2021
revenue 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 to net income, a reconciliation of adjusted EBITDA to net income, a reconciliation of adjusted diluted earnings per share to earnings per share, 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 EBITDA, adjusted diluted earnings per share, 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 2021 Financial Results
Page 4
August 2, 2021
Conference Call
Addus will host a conference call on Tuesday, August 3, 2021, 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), passcode 4489483. A telephonic replay of the conference call will be available through midnight on August 10, 2021, by dialing (855) 859-2056 (international dial-in number is (404) 537-3406) and entering pass code 4489483.
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 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 “preliminary,” “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, any future impact to our business operations, reimbursements and patient population due to the recent COVID-19 global pandemic, 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 1, 2021, which is available at www.sec.gov. The financial information described herein and the periods to which they relate are preliminary estimates that are subject to change and finalization. There is no assurance that the final amounts and adjustments will not differ materially from the amounts described above, or that additional adjustments will not be identified, the impact of which may be material. 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 HomeCare
Addus HomeCare is a provider of home care services that primarily include personal care services that assist with activities of daily living, as well as hospice and home health services. Addus HomeCare’s consumers are primarily persons who, without these services, are at risk of hospitalization or institutionalization, such as the elderly, chronically ill and disabled. Addus HomeCare’s payor clients include federal, state and local governmental agencies, managed care organizations, commercial insurers and private individuals. Addus HomeCare currently provides home care services to approximately 44,000 consumers through 210 locations across 22 states. For more information, please visit www.addus.com.
-MORE-
ADUS Announces Second Quarter 2021 Financial Results
Page 5
August 2, 2021
ADDUS HOMECARE CORPORATION AND SUBSIDIARIES
Condensed Consolidated Statements of Income
(amounts and shares in thousands, except per share data)
(Unaudited)
| For the Three Months | For the Six Months | |||||||||||||||
| Income Statement Information: |
Ended June 30, | Ended June 30, | ||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||||
| Net service revenues |
$ | 217,893 | $ | 184,576 | $ | 423,195 | $ | 374,792 | ||||||||
| Cost of service revenues |
149,083 | 129,579 | 293,188 | 263,960 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Gross profit |
68,810 | 54,997 | 130,007 | 110,832 | ||||||||||||
| 31.6 | % | 29.8 | % | 30.7 | % | 29.6 | % | |||||||||
| General and administrative expenses |
48,175 | 42,450 | 93,601 | 84,737 | ||||||||||||
| Depreciation and amortization |
3,587 | 2,940 | 7,188 | 5,827 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total operating expenses |
51,762 | 45,390 | 100,789 | 90,564 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Operating income from continuing operations |
17,048 | 9,607 | 29,218 | 20,268 | ||||||||||||
| Total interest expense, net |
1,231 | 566 | 2,425 | 1,140 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Income before income taxes |
15,817 | 9,041 | 26,793 | 19,128 | ||||||||||||
| Income tax expense |
4,220 | 2,134 | 6,302 | 3,563 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net income |
$ | 11,597 | $ | 6,907 | $ | 20,491 | $ | 15,565 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net income per diluted share: |
$ | 0.72 | $ | 0.43 | $ | 1.28 | $ | 0.98 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Weighted average number of common shares outstanding: |
||||||||||||||||
| Diluted |
16,043 | 15,916 | 16,063 | 15,917 | ||||||||||||
| For the Three Months | For the Six Months | |||||||||||||||
| Cash Flow Information: |
Ended June 30, | Ended June 30, | ||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||||
| Net cash (used in) provided by operating activities |
$ | 15,045 | $ | 30,445 | $ | (3,321 | ) | $ | 50,887 | |||||||
| Net cash (used in) investing activities |
(907 | ) | (2,131 | ) | (1,928 | ) | (4,965 | ) | ||||||||
| Net cash (used in) provided by financing activities |
(285 | ) | (228 | ) | (429 | ) | 913 | |||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net change in cash |
13,853 | 28,086 | (5,678 | ) | 46,835 | |||||||||||
| Cash at the beginning of the period |
125,547 | 130,463 | 145,078 | 111,714 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Cash at the end of the period |
$ | 139,400 | $ | 158,549 | $ | 139,400 | $ | 158,549 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
-MORE-
ADUS Announces Second Quarter 2021 Financial Results
Page 6
August 2, 2021
ADDUS HOMECARE CORPORATION AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
(Amounts in thousands)
(Unaudited)
| June 30, | ||||||||
| 2021 | 2020 | |||||||
| Assets |
||||||||
| Current assets |
||||||||
| Cash |
$ | 139,400 | $ | 158,549 | ||||
| Accounts receivable, net |
138,270 | 126,389 | ||||||
| Prepaid expenses and other current assets |
12,740 | 11,398 | ||||||
|
|
|
|
|
|||||
| Total current assets |
290,410 | 296,336 | ||||||
|
|
|
|
|
|||||
| Property and equipment, net |
18,708 | 14,707 | ||||||
|
|
|
|
|
|||||
| Other assets |
||||||||
| Goodwill |
469,476 | 275,433 | ||||||
| Intangible assets, net |
67,247 | 53,073 | ||||||
| Deferred tax assets, net |
6,128 | 1,547 | ||||||
| Operating lease assets |
37,191 | 19,825 | ||||||
|
|
|
|
|
|||||
| Total other assets |
580,042 | 349,878 | ||||||
|
|
|
|
|
|||||
| Total assets |
$ | 889,160 | $ | 660,921 | ||||
|
|
|
|
|
|||||
| Liabilities and stockholders’ equity |
||||||||
| Current liabilities |
||||||||
| Accounts payable |
$ | 23,942 | $ | 17,201 | ||||
| Accrued payroll |
33,836 | 28,787 | ||||||
| Accrued expenses |
35,717 | 32,674 | ||||||
| Government stimulus advance |
8,094 | — | ||||||
| Accrued workers compensation |
14,382 | 14,075 | ||||||
| Current portion of long-term debt, net of debt issuance costs |
973 | 948 | ||||||
|
|
|
|
|
|||||
| Total current liabilities |
116,944 | 93,685 | ||||||
| Long-term debt, less current portion, net of debt issuance costs |
193,714 | 59,048 | ||||||
| Long-term lease liability, less current portion |
34,339 | 12,672 | ||||||
| Other long-term liabilities |
108 | 655 | ||||||
|
|
|
|
|
|||||
| Total long-term liabilities |
228,161 | 72,375 | ||||||
|
|
|
|
|
|||||
| Total liabilities |
345,105 | 166,060 | ||||||
|
|
|
|
|
|||||
| Total stockholders’ equity |
544,055 | 494,861 | ||||||
|
|
|
|
|
|||||
| Total liabilities and stockholders’ equity |
$ | 889,160 | $ | 660,921 | ||||
|
|
|
|
|
|||||
-MORE-
ADUS Announces Second Quarter 2021 Financial Results
Page 7
August 2, 2021
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, |
|||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||||
| Net Service Revenues by Segment |
||||||||||||||||
| Personal Care |
$ | 176,267 | $ | 156,268 | $ | 341,135 | $ | 316,933 | ||||||||
| Hospice |
36,909 | 24,525 | 73,003 | 49,737 | ||||||||||||
| Home Health |
4,717 | 3,783 | 9,057 | 8,122 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total Revenue |
$ | 217,893 | $ | 184,576 | $ | 423,195 | $ | 374,792 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
-MORE-
ADUS Announces Second Quarter 2021 Financial Results
Page 8
August 2, 2021
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, |
|||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||||
| General | ||||||||||||||||
| Personal Care | ||||||||||||||||
| States served at period end |
— | — | 22 | 24 | ||||||||||||
| Locations at period end |
— | — | 164 | 150 | ||||||||||||
| Average billable census - same store |
36,952 | 36,197 | 36,870 | 37,560 | ||||||||||||
| Average billable census - acquisitions (1) |
1,541 | — | 1,540 | — | ||||||||||||
| Average billable census total (2) |
38,493 | 36,197 | 38,410 | 37,560 | ||||||||||||
| Billable hours (in thousands) |
7,650 | 7,374 | 15,187 | 15,048 | ||||||||||||
| Average billable hours per census per month |
65.9 | 67.5 | 65.6 | 66.3 | ||||||||||||
| Billable hours per business day |
117,688 | 113,447 | 117,729 | 115,750 | ||||||||||||
| Revenues per billable hour |
$ | 22.60 | $ | 21.14 | $ | 22.42 | $ | 21.01 | ||||||||
| Organic growth |
||||||||||||||||
| - Revenue |
7.4 | % | 9.7 | % | 5.9 | % | 11.8 | % | ||||||||
| Hospice |
||||||||||||||||
| Locations served at period end |
— | — | 33 | 30 | ||||||||||||
| Admissions |
2,252 | 1,339 | 4,646 | 2,994 | ||||||||||||
| Average daily census |
2,460 | 1,743 | 2,430 | 1,803 | ||||||||||||
| Average discharge length of stay |
89.3 | 103.1 | 95.6 | 101.0 | ||||||||||||
| Patient days |
223,901 | 158,644 | 439,908 | 328,156 | ||||||||||||
| Revenue per patient day |
$ | 164.85 | $ | 154.59 | $ | 165.95 | $ | 151.57 | ||||||||
| Organic growth |
||||||||||||||||
| - Revenue |
(8.4 | )% | 2.7 | % | (8.4 | )% | 2.7 | % | ||||||||
| - Average daily census |
(14.3 | )% | 3.6 | % | (27.2 | )% | 8.7 | % | ||||||||
| Home Health |
||||||||||||||||
| Locations served at period end |
— | — | 10 | 10 | ||||||||||||
| New Admissions |
1,186 | 1,068 | 2,354 | 2,090 | ||||||||||||
| Recertifications |
738 | 689 | 1,395 | 1,399 | ||||||||||||
| Total Volume |
1,924 | 1,757 | 3,749 | 3,489 | ||||||||||||
| Visits |
31,582 | 29,797 | 59,247 | 63,507 | ||||||||||||
| Organic growth |
||||||||||||||||
| - Revenue |
24.7 | % | (4.3 | )% | 11.5 | % | 4.1 | % | ||||||||
| - New admissions |
29.5 | % | 15.4 | % | 21.5 | % | 13.1 | % | ||||||||
| Percentage of Revenues by Payor: |
||||||||||||||||
| Personal Care |
||||||||||||||||
| State, local and other governmental programs |
50.2 | % | 50.0 | % | 49.6 | % | 49.7 | % | ||||||||
| Managed care organizations |
44.7 | 44.3 | 45.2 | 44.6 | ||||||||||||
| Private duty |
2.9 | 3.2 | 2.9 | 3.2 | ||||||||||||
| Commercial |
1.5 | 1.5 | 1.5 | 1.6 | ||||||||||||
| Other |
0.7 | % | 1.0 | % | 0.8 | % | 0.9 | % | ||||||||
| Hospice |
||||||||||||||||
| Medicare |
93.3 | % | 92.8 | % | 93.8 | % | 92.4 | % | ||||||||
| Managed care organizations |
3.8 | 4.9 | 3.9 | 5.2 | ||||||||||||
| Other |
2.9 | % | 2.3 | % | 2.3 | % | 2.4 | % | ||||||||
| Home Health |
||||||||||||||||
| Medicare |
81.1 | % | 79.6 | % | 80.9 | % | 79.8 | % | ||||||||
| Managed care organizations |
17.4 | 18.2 | 17.9 | 18.4 | ||||||||||||
| Other |
1.5 | % | 2.2 | % | 1.2 | % | 1.8 | % | ||||||||
| (1) | The average billable census in acquisitions of 717 and 855 for the three and six months ended June 30, 2020 was reclassified to average billable census - same stores for comparability purposes. The average billable census for the three and six months ended June 30, 2021 was prorated for the date of the acquisition. |
| (2) | Exited sites would have reduced same store census for the three and six months ended June 30, 2020 by 727 and 765, respectively. |
-MORE-
ADUS Announces Second Quarter 2021 Financial Results
Page 9
August 2, 2021
ADDUS HOMECARE CORPORATION AND SUBSIDIARIES
Reconciliation of Non-GAAP Financial Measures
(Amounts in thousands, except per share data)
(Unaudited) (1)
| For the Three Months Ended June 30, |
For the Six Months Ended June 30, |
|||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||||
| Reconciliation of Adjusted EBITDA to Net Income: (2) |
||||||||||||||||
| Net income |
$ | 11,597 | $ | 6,907 | $ | 20,491 | $ | 15,565 | ||||||||
| Interest expense, net |
1,231 | 566 | 2,425 | 1,140 | ||||||||||||
| Loss on sale of assets |
16 | 353 | 16 | 353 | ||||||||||||
| Income tax expense |
4,220 | 2,134 | 6,302 | 3,563 | ||||||||||||
| Depreciation and amortization |
3,587 | 2,940 | 7,188 | 5,827 | ||||||||||||
| Impact of retroactive Illinois rate increase, net |
(1,438 | ) | — | — | — | |||||||||||
| COVID-19 expense, net |
— | 263 | (591 | ) | 526 | |||||||||||
| Acquisition and de novo expenses |
2,245 | 1,911 | 3,720 | 3,544 | ||||||||||||
| Stock-based compensation expense |
2,525 | 1,118 | 4,764 | 2,525 | ||||||||||||
| Restructure and other costs |
352 | 2,519 | 754 | 3,392 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Adjusted EBITDA |
$ | 24,335 | $ | 18,711 | $ | 45,069 | $ | 36,435 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Reconciliation of Adjusted Net Income to Net Income: (3) |
||||||||||||||||
| Net income |
$ | 11,597 | $ | 6,907 | $ | 20,491 | $ | 15,565 | ||||||||
| Loss on sale of assets, net of tax |
12 | 288 | 12 | 288 | ||||||||||||
| Impact of retroactive Illinois rate increase, net of tax |
(1,054 | ) | — | — | — | |||||||||||
| COVID-19 expense, net of tax |
— | 206 | (479 | ) | 428 | |||||||||||
| Acquisition and de novo expenses, net of tax |
1,790 | 1,494 | 3,142 | 2,898 | ||||||||||||
| Stock-based compensation expense, net of tax |
1,851 | 874 | 3,666 | 2,063 | ||||||||||||
| Restructuring and other costs, net of tax |
258 | 1,965 | 584 | 2,772 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Adjusted Net Income |
$ | 14,454 | $ | 11,734 | $ | 27,416 | $ | 24,014 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Reconciliation of Net Income per Diluted Share to Adjusted Net Income per Diluted Share: (4) |
||||||||||||||||
| Net income per diluted share |
$ | 0.72 | $ | 0.43 | $ | 1.28 | $ | 0.98 | ||||||||
| Impact of retroactive Illinois rate increase per diluted share |
(0.07 | ) | — | — | — | |||||||||||
| Loss on sale of assets per diluted share |
— | 0.02 | — | 0.02 | ||||||||||||
| COVID-19 expense, net per diluted share |
— | 0.01 | (0.03 | ) | 0.03 | |||||||||||
| Acquisition and de novo expenses per diluted share |
0.11 | 0.09 | 0.20 | 0.18 | ||||||||||||
| Restructure and other costs per diluted share |
0.02 | 0.12 | 0.04 | 0.18 | ||||||||||||
| Stock-based compensation expense per diluted share |
0.12 | 0.06 | 0.22 | 0.13 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Adjusted net income per diluted share |
$ | 0.90 | $ | 0.73 | $ | 1.71 | $ | 1.52 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Reconciliation of Net Service Revenues to Adjusted Net Service Revenues: (5) |
||||||||||||||||
| Net service revenues |
$ | 217,893 | $ | 184,576 | $ | 423,195 | $ | 374,792 | ||||||||
| Revenues associated with the closure of certain sites |
0 | (2,374 | ) | 2 | (4,764 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Adjusted net service revenues |
$ | 217,893 | $ | 182,202 | $ | 423,197 | $ | 370,028 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| (1) | The Company defined adjusted net income, adjusted EBITDA, and adjusted diluted earnings per share to exclude net COVID expenses arising from the pandemic from the second quarter of 2020 to the first quarter of 2021. |
| (2) | We define Adjusted EBITDA as earnings before interest expense, interest income from the state of Illinois, other non-operating income, taxes, depreciation, amortization, M&A expenses, stock-based compensation expense, restructure expenses, and other costs and loss on the sale of assets associated with Hospice Partners of Kansas. 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. |
| (3) | 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, and other costs and loss on the sale of assets associated with Hospice Partners of Kansas. 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. |
| (4) | 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, and other costs and loss on the sale of assets associated with Hospice Partners of Kansas. 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. |
| (5) | 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-