Addus HomeCare Reports Fourth Quarter 2011 Results
Fourth Quarter Review
Total net service revenues for the fourth quarter of 2011 were
Net income for the fourth quarter was
Net income for the fourth quarter was
Home & Community segment net service revenues for the fourth quarter of 2011 were
Full Year 2011 Review
Total net service revenues for the year ended
Net loss for the year ended
Home & Community segment net service revenues for the year ended
Cash flow from operations was
Goodwill and Intangible Asset Impairment Charge
The Company performed its annual assessment of the fair value of its two reporting units and determined the fair value of the Home & Community reporting unit was greater than its book value indicating no initial impairment. However, the assessment of its
This conclusion was based on the current Federal and state reimbursement environments and continued pressure on reimbursement in the
This determination represented an estimate and was based on a preliminary evaluation as of
As part of the completion of the annual impairment test, the Company has determined that its tax benefit for the third quarter of 2011 should be adjusted to reflect a tax benefit of
State Efforts to Manage Dual Eligible Populations
In an effort to deal with steadily rising
Anticipated Cost of Increased Regulations
The Company is expecting to incur approximately
Non-GAAP Financial Measures
The information provided in this release includes Adjusted EBITDA, a non-GAAP financial measure, which the Company defines as earnings before goodwill and intangible asset impairment charge, revaluation of contingent consideration, net interest (income) expense, taxes, depreciation, amortization, 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
Addus will report its 2011 fourth quarter and year-end financial results after the market close on
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 focuses on serving the needs of the dual eligible population. 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, commercial insurers and private individuals. For more information, please visit www.addus.com.
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 the expected benefits and costs of acquisitions, management plans related to acquisitions, the possibility that expected benefits may not materialize as expected, the failure of a target company's business to perform as expected,
|
Investor Contact: |
||
|
Dennis Meulemans |
||
|
Chief Financial Officer |
||
|
Phone: (847) 303-5300 |
||
|
Email: DMeulemans@addus.com |
||
(Unaudited tables and notes follow)
|
ADDUS HOMECARE CORPORATION AND SUBSIDIARIES |
||||||||
|
Condensed Consolidated Statements of Income and Cash Flow Information |
||||||||
|
(amounts and shares in thousands, except per share data) |
||||||||
|
(Unaudited) |
||||||||
|
Income Statement Information: |
For the Three Months Ended December 31, |
For the Year Ended December 31, |
||||||
|
2011 |
2010 |
2011 |
2010 |
|||||
|
Net service revenues |
$ 68,622 |
$ 70,120 |
$ 273,100 |
$ 271,732 |
||||
|
Cost of service revenues |
47,002 |
48,929 |
191,305 |
191,853 |
||||
|
Gross profit |
21,620 |
21,191 |
81,795 |
79,879 |
||||
|
General and administrative expenses |
17,359 |
16,869 |
66,926 |
63,841 |
||||
|
Goodwill and intangible asset impairment charge |
- |
- |
15,989 |
- |
||||
|
Revaluation of contingent consideration |
(469) |
- |
(469) |
- |
||||
|
Depreciation and amortization |
771 |
1,091 |
3,554 |
4,046 |
||||
|
Total operating expenses |
17,661 |
17,960 |
86,000 |
67,887 |
||||
|
Operating income (loss) |
3,959 |
3,231 |
(4,205) |
11,992 |
||||
|
Interest income |
(2,263) |
(155) |
(2,263) |
(155) |
||||
|
Interest expense |
595 |
836 |
2,524 |
3,159 |
||||
|
Total interest (income) expense |
(1,668) |
681 |
261 |
3,004 |
||||
|
Income (loss) from operations before taxes |
5,627 |
2,550 |
(4,466) |
8,988 |
||||
|
Income tax expense (benefit) |
3,131 |
1,013 |
(2,485) |
2,960 |
||||
|
Net income (loss) |
$ 2,496 |
$ 1,537 |
$ (1,981) |
$ 6,028 |
||||
|
Income (loss) per common share: |
||||||||
|
Basic |
$ 0.23 |
$ 0.14 |
$ (0.18) |
$ 0.57 |
||||
|
Diluted |
$ 0.23 |
$ 0.14 |
$ (0.18) |
$ 0.57 |
||||
|
Weighted average number of common shares outstanding: |
||||||||
|
Basic |
10,754 |
10,745 |
10,752 |
10,604 |
||||
|
Diluted |
10,756 |
10,745 |
10,752 |
10,606 |
||||
|
Cash Flow Information: |
For the Year Ended December 31, |
|||||||
|
2011 |
2010 |
|||||||
|
Net cash provided by operating activities |
$ 15,947 |
$ 10,703 |
||||||
|
Net cash used in investing activities |
(1,051) |
(6,200) |
||||||
|
Net cash used in financing activities |
(13,692) |
(4,205) |
||||||
|
Net change in cash |
1,204 |
298 |
||||||
|
Cash at the beginning of the period |
816 |
518 |
||||||
|
Cash at the end of the period |
$ 2,020 |
$ 816 |
||||||
|
Condensed Consolidated Balance Sheets |
||||
|
(Amounts in thousands) |
||||
|
(Unaudited) |
||||
|
December 31, 2011 |
December 31, 2010 |
|||
|
Assets |
||||
|
Current assets |
||||
|
Cash |
$ 2,020 |
$ 816 |
||
|
Accounts receivable, net |
72,368 |
70,954 |
||
|
Prepaid expenses and other current assets |
8,137 |
7,704 |
||
|
Deferred tax assets |
6,336 |
6,324 |
||
|
Total current assets |
88,861 |
85,798 |
||
|
Property and equipment, net |
2,490 |
2,923 |
||
|
Other assets |
||||
|
Goodwill |
50,695 |
63,930 |
||
|
Intangible assets, net |
8,044 |
13,570 |
||
|
Deferred tax assets |
4,089 |
- |
||
|
Other assets |
513 |
703 |
||
|
Total other assets |
63,341 |
78,203 |
||
|
Total assets |
$ 154,692 |
$ 166,924 |
||
|
Liabilities and stockholders' equity |
||||
|
Current liabilities |
||||
|
Accounts payable |
$ 5,266 |
$ 3,304 |
||
|
Accrued expenses |
29,313 |
26,529 |
||
|
Current maturities of long-term debt |
6,569 |
5,158 |
||
|
Deferred revenue |
2,145 |
2,141 |
||
|
Total current liabilities |
43,293 |
37,132 |
||
|
Long-term debt, less current maturities |
24,958 |
40,027 |
||
|
Deferred tax liabilities |
- |
562 |
||
|
Other long-term liabilities |
- |
1,112 |
||
|
Total stockholders' equity |
86,441 |
88,091 |
||
|
Total liabilities and stockholders' equity |
$ 154,692 |
$ 166,924 |
||
|
Segment Information (Unaudited) |
||||||||
|
For the Three Months Ended December 31, 2011 |
||||||||
|
Home & Community |
Home Health |
Corporate |
Total |
|||||
|
Net service revenues |
$ 56,157 |
$ 12,465 |
$ - |
$ 68,622 |
||||
|
Cost of service revenues |
40,142 |
6,860 |
- |
47,002 |
||||
|
Gross profit |
16,015 |
5,605 |
- |
21,620 |
||||
|
Gross profit percentage |
28.5% |
45.0% |
31.5% |
|||||
|
General and administrative expenses |
7,317 |
5,542 |
4,500 |
17,359 |
||||
|
Revaluation of contingent consideration |
- |
- |
(469) |
(469) |
||||
|
Depreciation and amortization |
592 |
4 |
175 |
771 |
||||
|
Total operating expenses |
7,909 |
5,546 |
4,206 |
17,661 |
||||
|
Operating income |
$ 8,106 |
$ 59 |
$ (4,206) |
$ 3,959 |
||||
|
Operating income percentage |
14.4% |
0.5% |
-6.1% |
5.8% |
||||
|
For the Three Months Ended December 31, 2010 |
||||||||
|
Home & Community |
Home Health |
Corporate |
Total |
|||||
|
Net service revenues |
$ 56,596 |
$ 13,524 |
$ - |
$ 70,120 |
||||
|
Cost of service revenues |
42,100 |
6,829 |
- |
48,929 |
||||
|
Gross profit |
14,496 |
6,695 |
- |
21,191 |
||||
|
Gross profit percentage |
25.6% |
49.5% |
30.2% |
|||||
|
General and administrative expenses |
7,971 |
4,982 |
3,916 |
16,869 |
||||
|
Depreciation and amortization |
739 |
159 |
193 |
1,091 |
||||
|
Total operating expenses |
8,710 |
5,141 |
4,109 |
17,960 |
||||
|
Operating income |
$ 5,786 |
$ 1,554 |
$ (4,109) |
$ 3,231 |
||||
|
Operating income percentage |
10.2% |
11.5% |
-5.9% |
4.6% |
||||
|
For the Year Ended December 31, 2011 |
||||||||
|
Home & Community |
Home Health |
Corporate |
Total |
|||||
|
Net service revenues |
$ 221,466 |
$ 51,634 |
$ - |
$ 273,100 |
||||
|
Cost of service revenues |
163,363 |
27,942 |
- |
191,305 |
||||
|
Gross profit |
58,103 |
23,692 |
- |
81,795 |
||||
|
Gross profit percentage |
26.2% |
45.9% |
30.0% |
|||||
|
General and administrative expenses |
29,434 |
21,526 |
15,966 |
66,926 |
||||
|
Goodwill and intangible asset impairment charge |
- |
15,989 |
- |
15,989 |
||||
|
Revaluation of contingent consideration |
- |
- |
(469) |
(469) |
||||
|
Depreciation and amortization |
2,420 |
389 |
745 |
3,554 |
||||
|
Total operating expenses |
31,854 |
37,904 |
16,242 |
86,000 |
||||
|
Operating income(loss) |
$ 26,249 |
$ (14,212) |
$ (16,242) |
$ (4,205) |
||||
|
Operating income, excluding impairment charge |
$ 26,249 |
$ 1,777 |
$ (16,242) |
$ 11,784 |
||||
|
Operating income percentage, excluding impairment charge |
11.9% |
3.4% |
-5.9% |
4.3% |
||||
|
For the Year Ended December 31, 2010 |
||||||||
|
Home & Community |
Home Health |
Corporate |
Total |
|||||
|
Net service revenues |
$ 220,752 |
$ 50,980 |
$ - |
$ 271,732 |
||||
|
Cost of service revenues |
164,636 |
27,217 |
- |
191,853 |
||||
|
Gross profit |
56,116 |
23,763 |
- |
79,879 |
||||
|
Gross profit percentage |
25.4% |
46.6% |
29.4% |
|||||
|
General and administrative expenses |
30,745 |
17,817 |
15,279 |
63,841 |
||||
|
Depreciation and amortization |
2,686 |
638 |
722 |
4,046 |
||||
|
Total operating expenses |
33,431 |
18,455 |
16,001 |
67,887 |
||||
|
Operating income |
$ 22,685 |
$ 5,308 |
$ (16,001) |
$ 11,992 |
||||
|
Operating income percentage |
10.3% |
10.4% |
-5.9% |
4.4% |
||||
|
Key Statistical and Financial Data (Unaudited) (3) |
||||||||
|
For the Three Months Ended December 31, |
For the Year Ended December 31, |
|||||||
|
2011 |
2010 |
2011 |
2010 |
|||||
|
General: |
||||||||
|
Adjusted EBITDA (in thousands) (1) |
$ 4,351 |
$ 4,380 |
$ 15,200 |
$ 16,293 |
||||
|
States served at period end |
19 |
19 |
||||||
|
Locations at period end |
118 |
129 |
||||||
|
Employees at period end |
13,602 |
13,284 |
||||||
|
Home & Community |
||||||||
|
Average census |
22,862 |
22,978 |
22,786 |
22,598 |
||||
|
Billable hours (in thousands) |
3,329 |
3,337 |
13,066 |
13,132 |
||||
|
Billable hours per business day |
53,688 |
53,823 |
51,441 |
51,905 |
||||
|
Revenues per billable hour |
$ 16.87 |
$ 16.94 |
$ 16.95 |
$ 16.81 |
||||
|
Home Health |
||||||||
|
Average census: |
||||||||
|
Medicare |
1,662 |
1,481 |
1,555 |
1,485 |
||||
|
Non-Medicare |
1,843 |
1,566 |
1,677 |
1,491 |
||||
|
Medicare admissions (2) |
2,161 |
2,175 |
8,934 |
8,517 |
||||
|
Medicare revenues per episode completed |
$ 2,322 |
$ 2,727 |
$ 2,399 |
$ 2,634 |
||||
|
Percentage of Revenues by Payor: |
||||||||
|
State, local or other governmental |
80% |
79% |
80% |
80% |
||||
|
Medicare |
11% |
13% |
12% |
12% |
||||
|
Other |
9% |
8% |
8% |
8% |
||||
|
(1) We define Adjusted EBITDA as earnings before goodwill and intangible asset impairment charge, revaluation of contingent consideration, net interest (income) expense, 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 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) Medicare admissions represents the aggregate number of new cases approved for Medicare services during a specified period. |
||||||||
|
(3) Key statistical and financial data for the three months and year ended December 31, 2011 includes the acquisition of Advantage Health Systems, Inc. |
||||||||
|
Adjusted EBITDA (1) (Unaudited) |
For the Three Months Ended December 31, |
For the Year Ended December 31, |
||||||
|
2011 |
2010 |
2011 |
2010 |
|||||
|
Reconciliation of Adjusted EBITDA to Net Income (loss): |
||||||||
|
Net income (loss) |
$ 2,496 |
$ 1,537 |
$ (1,981) |
$ 6,028 |
||||
|
Goodwill and intangible asset impairment charge |
- |
- |
15,989 |
- |
||||
|
Revaluation of contingent consideration |
(469) |
- |
(469) |
- |
||||
|
Net interest (income) expense |
(1,668) |
681 |
261 |
3,004 |
||||
|
Income tax expense (benefit) |
3,131 |
1,013 |
(2,485) |
2,960 |
||||
|
Depreciation and amortization |
771 |
1,091 |
3,554 |
4,046 |
||||
|
Stock-based compensation expense |
90 |
58 |
331 |
255 |
||||
|
Adjusted EBITDA |
$ 4,351 |
$ 4,380 |
$ 15,200 |
$ 16,293 |
||||
|
(1) We define Adjusted EBITDA as earnings before goodwill and intangible asset impairment charge, revaluation of contingent consideration, net interest (income) expense, 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 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. |
||||||||
SOURCE