ADUS - Addus HomeCare Announces Third Quarter 2023 Financial Results
Addus HomeCare Corporation (NASDAQ: ADUS), a provider of home care services, today announced its financial results for the third quarter and nine months ended September 30, 2023.
Third Quarter 2023 Highlights :
- Net Service Revenues Grow 12.6% to $270.7 Million
- Net Income of $15.4 Million, or $0.95 per Diluted Share
- Adjusted Net Income per Diluted Share Increases 22.3% year-over-year to $1.15
- Adjusted EBITDA Increases 20.0% year-over-year to $30.9 Million
- Cash Flow from Operations of $21.8 Million
Overview
Net service revenues were $270.7 million for the third quarter of 2023, a 12.6% increase compared with $240.5 million for the third quarter of 2022. Net income was $15.4 million for the third quarter of 2023, compared with $11.5 million for the third quarter of 2022, while net income per diluted share was $0.95 compared with $0.71 for the same period a year ago. Adjusted EBITDA increased 20.0% to $30.9 million for the third quarter of 2023 from $25.7 million for the third quarter of 2022. Adjusted net income was $18.8 million for the third quarter of 2023 compared with $15.2 million for the prior-year period, while adjusted net income per diluted share was $1.15 compared with $0.94 for the third quarter of 2022. Adjusted net income per diluted share for the third quarter of 2023 excludes acquisition expenses of $0.08 and stock-based compensation expense of $0.12 (See the end of press release for a reconciliation of all non-GAAP and GAAP financial measures.)
For the first nine months of 2023, net service revenues increased 11.1% to $782.3 million from $704.1 million for the prior-year period. Net income was $42.9 million for the first nine months of 2023 compared with $31.3 million for the same period in 2022, and net income per diluted share was $2.63 compared with $1.94 per diluted share. Adjusted EBITDA increased 16.7% to $85.4 million for the first nine months of 2023 from $73.2 million for the first nine months of 2022. Adjusted net income was $52.1 million for the first nine months of 2023 compared with $42.3 million for the first nine months of 2022, while adjusted net income per diluted share was $3.20 compared with $2.63 for the prior-year period.
Commenting on the results, Dirk Allison, Chairman and Chief Executive Officer, said, “Our third quarter results reflect the continued strong momentum in our business, highlighted by revenue and adjusted EBITDA growth of 12.6% and 20.0%, respectively, when compared with the third quarter of 2022. In addition to revenues generated by our recent acquisitions, organic growth was driven by continued demand for home-based care, especially for our personal care services, which accounted for 74.6% of our revenues. We are also pleased that the overall labor environment has continued to improve, which has enhanced our ability to support our higher patient volume.
“Our personal care segment has been the key growth driver for Addus this year, as we delivered impressive 13.9% organic growth in revenue on a same-store basis over the third quarter of 2022, the highest quarterly growth rate this year. This growth has benefited from the increased demand we are seeing in our markets along with the two statewide rate increases in our largest personal care state of Illinois.
“Our third quarter results included two months of operations of Tennessee Quality Care, a provider of home health, hospice, and private duty nursing services, which we acquired August 1, 2023. We are pleased that the integration process is going well as we expand our coverage capabilities to all three levels of home-based care in Tennessee. We remain excited about the expansion opportunities in our home health operations as it complements our personal care services, especially where we participate in value-based contracting models. For our hospice business, which accounted for 19.6% of revenue for the third quarter, we were encouraged to see more positive trends return with revenues up 3.1% over the third quarter of 2022 on a same-store basis and modest improvement in average daily census and length of stay compared with the same period last year,” said Allison.
Cash and Liquidity
As of September 30, 2023, the Company had cash of $79.8 million and bank debt of $166.4 million, with capacity and availability under its revolving credit facility of $450.0 million and $275.6 million, respectively. Net cash provided by operating activities was $21.8 million for the third quarter of 2023, inclusive of a net $2.1 million in ARPA funds utilization.
Looking Ahead
Allison continued, “While we have continued to expand our business, we also have generated very strong cash flow from operations in 2023. Our leadership team has remained focused on paying down debt and strengthening our balance sheet to ensure we are well-capitalized to make strategic investments in our business. We will continue to pursue acquisitions similar to Tennessee Quality Care and other strategic acquisitions that are accretive to our business and meet our goal of adding valuable clinical assets to our non-clinical operations. Consistent with our historical approach to M&A, we are being selective in identifying and pursuing acquisition opportunities, allowing us to gain more clarity on pending regulatory changes and other market dynamics.
“We are proud of the work we are doing to meet the expanding need for home-based care, which is one of the safest and most cost-effective care delivery models. We recognize that both our past and future success are due to our caregivers who work hard every day to provide outstanding care and support to more patients and families. I am grateful for our dedicated team of caregivers who provide this safe, high-quality care in the preferred home setting,” added Allison.
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 expenses, stock-based compensation expenses, and restructure and other non-recurring costs. The Company defines adjusted EBITDA as earnings before interest expense, other non-operating income, taxes, depreciation, amortization, acquisition expense, stock-based compensation expense, and restructure and other non-recurring costs. The Company defines adjusted net income per diluted share as net income per share, adjusted for acquisition expenses, stock-based compensation expense, and restructure and other non-recurring costs. The Company defines adjusted net service revenues as 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 net income per share to net income 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 net income 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.
Conference Call
Addus will host a conference call on Tuesday, October 31, 2023, at 9:00 a.m. Eastern time. To access the live call, dial (833) 629-0620 (international dial-in number is (412) 317-1805) and ask to join the Addus HomeCare earnings call. A telephonic replay of the conference call will be available through midnight on November 7, 2023, by dialing (877) 344-7529 (international dial-in number is (412) 317-0088) and entering pass code 7533538.
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, 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 security breaches, cyber-attacks, loss of data or cybersecurity threats or incidents, 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 February 28, 2023, 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 over 49,000 consumers through 220 locations across 22 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 |
|
|
| For the Nine Months |
|
|
|
|
| 2023 |
|
|
|
|
|
|
| 2022 |
|
|
|
|
|
|
| 2023 |
|
|
|
|
|
|
| 2022 |
|
|
| Net service revenues |
| $ |
| 270,721 |
|
|
| $ |
| 240,495 |
|
|
| $ |
| 782,300 |
|
|
| $ |
| 704,070 |
|
|
| Cost of service revenues |
|
|
| 183,991 |
|
|
|
|
| 165,310 |
|
|
|
|
| 534,837 |
|
|
|
|
| 483,100 |
|
|
| Gross profit |
|
|
| 86,730 |
|
|
|
|
| 75,185 |
|
|
|
|
| 247,463 |
|
|
|
|
| 220,970 |
|
|
|
|
| 32.0 |
| % |
|
|
| 31.3 |
| % |
|
|
| 31.6 |
| % |
|
|
| 31.4 |
| % |
| General and administrative expenses |
|
|
| 60,271 |
|
|
|
|
| 54,228 |
|
|
|
|
| 174,028 |
|
|
|
|
| 162,476 |
|
|
| Depreciation and amortization |
|
|
| 3,620 |
|
|
|
|
| 3,441 |
|
|
|
|
| 10,449 |
|
|
|
|
| 10,571 |
|
|
| Total operating expenses |
|
|
| 63,891 |
|
|
|
|
| 57,669 |
|
|
|
|
| 184,477 |
|
|
|
|
| 173,047 |
|
|
| Operating income |
|
|
| 22,839 |
|
|
|
|
| 17,516 |
|
|
|
|
| 62,986 |
|
|
|
|
| 47,923 |
|
|
| Total interest expense, net |
|
|
| 2,619 |
|
|
|
|
| 2,389 |
|
|
|
|
| 7,014 |
|
|
|
|
| 6,029 |
|
|
| Income before income taxes |
|
|
| 20,220 |
|
|
|
|
| 15,127 |
|
|
|
|
| 55,972 |
|
|
|
|
| 41,894 |
|
|
| Income tax expense |
|
|
| 4,809 |
|
|
|
|
| 3,584 |
|
|
|
|
| 13,034 |
|
|
|
|
| 10,631 |
|
|
| Net income |
| $ |
| 15,411 |
|
|
| $ |
| 11,543 |
|
|
| $ |
| 42,938 |
|
|
| $ |
| 31,263 |
|
|
| Net income per diluted share: |
| $ |
| 0.95 |
|
|
| $ |
| 0.71 |
|
|
| $ |
| 2.63 |
|
|
| $ |
| 1.94 |
|
|
| Weighted average number of common shares outstanding: |
| Diluted |
|
|
| 16,283 |
|
|
|
|
| 16,184 |
|
|
|
|
| 16,304 |
|
|
|
|
| 16,146 |
|
|
| Cash Flow Information: |
| For the Three Months |
|
|
| For the Nine Months |
|
|
| 2023 |
|
|
|
|
|
|
| 2022 |
|
|
|
|
|
|
| 2023 |
|
|
|
|
|
|
| 2022 |
|
|
| Net cash provided by operating activities |
| $ |
| 21,785 |
|
|
| $ |
| 18,316 |
|
|
| $ |
| 82,198 |
|
|
| $ |
| 80,818 |
|
|
| Net cash (used in) investing activities |
|
|
| (111,223 |
| ) |
|
|
| (1,326 |
| ) |
|
|
| (113,934 |
| ) |
|
|
| (87,354 |
| ) |
| Net cash provided by (used in) financing activities |
|
|
| 85,000 |
|
|
|
|
| (32,263 |
| ) |
|
|
| 31,525 |
|
|
|
|
| (56,715 |
| ) |
| Net change in cash |
|
|
| (4,438 |
| ) |
|
|
| (15,273 |
| ) |
|
|
| (211 |
| ) |
|
|
| (63,251 |
| ) |
| Cash at the beginning of the period |
|
|
| 84,188 |
|
|
|
|
| 120,917 |
|
|
|
|
| 79,961 |
|
|
|
|
| 168,895 |
|
|
| Cash at the end of the period |
| $ |
| 79,750 |
|
|
| $ |
| 105,644 |
|
|
| $ |
| 79,750 |
|
|
| $ |
| 105,644 |
|
|
| ADDUS HOMECARE CORPORATION AND SUBSIDIARIES |
| Condensed Consolidated Balance Sheets |
| (Amounts in thousands) |
| (Unaudited) |
| September 30, |
|
|
| 2023 |
|
|
|
|
| 2022 |
| Assets |
| Current assets |
| Cash |
| $ |
| 79,750 |
| $ |
| 105,644 |
| Accounts receivable, net |
|
|
| 121,112 |
|
|
| 126,253 |
| Prepaid expenses and other current assets |
|
|
| 10,387 |
|
|
| 8,245 |
| Total current assets |
|
|
| 211,249 |
|
|
| 240,142 |
| Property and equipment, net |
|
|
| 20,516 |
|
|
| 17,428 |
| Other assets |
| Goodwill |
|
|
| 662,981 |
|
|
| 575,205 |
| Intangible assets, net |
|
|
| 93,799 |
|
|
| 72,655 |
| Operating lease assets |
|
|
| 47,183 |
|
|
| 40,503 |
| Total other assets |
|
|
| 803,963 |
|
|
| 688,363 |
| Total assets |
| $ |
| 1,035,728 |
| $ |
| 945,933 |
| Liabilities and stockholders' equity |
| Current liabilities |
| Accounts payable |
| $ |
| 21,375 |
| $ |
| 19,545 |
| Accrued payroll |
|
|
| 51,774 |
|
|
| 35,084 |
| Accrued expenses |
|
|
| 34,952 |
|
|
| 28,691 |
| Operating lease liabilities - current portion |
|
|
| 11,434 |
|
|
| 10,866 |
| Government stimulus advance |
|
|
| 7,836 |
|
|
| 21,158 |
| Accrued workers compensation |
|
|
| 12,268 |
|
|
| 12,844 |
| Total current liabilities |
|
|
| 139,639 |
|
|
| 128,188 |
| Long-term debt, less current portion, net of debt issuance costs |
|
|
| 163,917 |
|
|
| 163,557 |
| Long-term lease liability, less current portion |
|
|
| 41,632 |
|
|
| 37,168 |
| Other long-term liabilities |
|
|
| 6,206 |
|
|
| 2,183 |
| Total long-term liabilities |
|
|
| 211,755 |
|
|
| 202,908 |
| Total liabilities |
|
|
| 351,394 |
|
|
| 331,096 |
| Total stockholders' equity |
|
|
| 684,334 |
|
|
| 614,837 |
| Total liabilities and stockholders' equity |
| $ |
| 1,035,728 |
| $ |
| 945,933 |
| ADDUS HOMECARE CORPORATION AND SUBSIDIARIES |
| Net Service Revenue by Segment |
| (Amounts in thousands) |
| (Unaudited) |
| For the Three Months |
|
|
| For the Nine Months |
|
|
| 2023 |
|
|
|
|
| 2022 |
|
|
|
|
| 2023 |
|
|
|
|
| 2022 |
| Net Service Revenues by Segment |
| Personal Care |
| $ |
| 201,882 |
| $ |
| 179,180 |
| $ |
| 590,227 |
| $ |
| 523,142 |
| Hospice |
|
|
| 53,121 |
|
|
| 51,359 |
|
|
| 152,414 |
|
|
| 151,160 |
| Home Health |
|
|
| 15,718 |
|
|
| 9,956 |
|
|
| 39,659 |
|
|
| 29,768 |
| Total Revenue |
| $ |
| 270,721 |
| $ |
| 240,495 |
| $ |
| 782,300 |
| $ |
| 704,070 |
| ADDUS HOMECARE CORPORATION AND SUBSIDIARIES |
| Key Statistical and Financial Data (Unaudited) |
| For the Three Months |
|
|
| For the Nine Months |
|
|
| 2023 |
|
|
|
|
|
|
| 2022 |
|
|
|
|
|
|
| 2023 |
|
|
|
|
|
|
| 2022 |
|
|
| Personal Care |
| States served at period end |
|
|
| - |
|
|
|
|
| - |
|
|
|
|
| 21 |
|
|
|
|
| 21 |
|
|
| Locations at period end |
|
|
| - |
|
|
|
|
| - |
|
|
|
|
| 156 |
|
|
|
|
| 161 |
|
|
| Average billable census - same store (1) |
|
|
| 38,504 |
|
|
|
|
| 37,677 |
|
|
|
|
| 38,575 |
|
|
|
|
| 37,253 |
|
|
| Average billable census - acquisitions |
|
|
| 86 |
|
|
|
|
| - |
|
|
|
|
| 93 |
|
|
|
|
| - |
|
|
| Average billable census total |
|
|
| 38,590 |
|
|
|
|
| 37,677 |
|
|
|
|
| 38,668 |
|
|
|
|
| 37,253 |
|
|
| Billable hours (in thousands) |
|
|
| 7,690 |
|
|
|
|
| 7,473 |
|
|
|
|
| 22,964 |
|
|
|
|
| 21,947 |
|
|
| Average billable hours per census per month |
|
|
| 66.3 |
|
|
|
|
| 65.9 |
|
|
|
|
| 65.8 |
|
|
|
|
| 65.2 |
|
|
| Billable hours per business day |
|
|
| 118,314 |
|
|
|
|
| 113,229 |
|
|
|
|
| 117,765 |
|
|
|
|
| 112,547 |
|
|
| Revenues per billable hour |
| $ |
| 26.18 |
|
|
| $ |
| 23.92 |
|
|
| $ |
| 25.58 |
|
|
| $ |
| 23.71 |
|
|
| Organic growth |
| - Revenue |
|
|
| 13.9 |
| % |
|
|
| 7.0 |
| % |
|
|
| 12.5 |
| % |
|
|
| 3.5 |
| % |
| Hospice |
| Locations served at period end |
|
|
| - |
|
|
|
|
| - |
|
|
|
|
| 40 |
|
|
|
|
| 33 |
|
|
| Admissions |
|
|
| 3,176 |
|
|
|
|
| 3,182 |
|
|
|
|
| 9,576 |
|
|
|
|
| 9,778 |
|
|
| Average daily census (2) |
|
|
| 3,453 |
|
|
|
|
| 3,280 |
|
|
|
|
| 3,426 |
|
|
|
|
| 3,304 |
|
|
| Average discharge length of stay |
|
|
| 97.5 |
|
|
|
|
| 92.7 |
|
|
|
|
| 93.2 |
|
|
|
|
| 86.8 |
|
|
| Patient days |
|
|
| 311,454 |
|
|
|
|
| 301,797 |
|
|
|
|
| 892,507 |
|
|
|
|
| 880,574 |
|
|
| Revenue per patient day |
| $ |
| 175.19 |
|
|
| $ |
| 170.18 |
|
|
| $ |
| 175.23 |
|
|
| $ |
| 171.66 |
|
|
| Organic growth |
| - Revenue |
|
|
| 3.1 |
| % |
|
|
| 0.1 |
| % |
|
|
| 1.5 |
| % |
|
|
| 1.6 |
| % |
| - Average daily census |
|
|
| (0.9 |
| )% |
|
|
| 2.2 |
| % |
|
|
| 0.8 |
| % |
|
|
| 5.0 |
| % |
| Home Health |
| Locations served at period end |
|
|
| - |
|
|
|
|
| - |
|
|
|
|
| 24 |
|
|
|
|
| 12 |
|
|
| New Admissions |
|
|
| 4,265 |
|
|
|
|
| 3,684 |
|
|
|
|
| 11,597 |
|
|
|
|
| 10,371 |
|
|
| Recertifications |
|
|
| 2,672 |
|
|
|
|
| 1,482 |
|
|
|
|
| 5,816 |
|
|
|
|
| 42,007 |
|
|
| Total Volume |
|
|
| 6,937 |
|
|
|
|
| 5,166 |
|
|
|
|
| 17,413 |
|
|
|
|
| 14,578 |
|
|
| Visits |
|
|
| 94,637 |
|
|
|
|
| 71,670 |
|
|
|
|
| 240,758 |
|
|
|
|
| 205,335 |
|
|
| Organic growth |
| - Revenue |
|
|
| (8.8 |
| )% |
|
|
| 0.2 |
| % |
|
|
| (2.5 |
| )% |
|
|
| (1.2 |
| )% |
| - New admissions |
|
|
| (18.9 |
| )% |
|
|
| 18.6 |
| % |
|
|
| (13.5 |
| )% |
|
|
| 15.7 |
| % |
| - Volume |
|
|
| (14.3 |
| )% |
|
|
| 15.1 |
| % |
|
|
| (9.3 |
| )% |
|
|
| 16.0 |
| % |
| Percentage of Revenues by Payor: |
| Personal Care |
| State, local and other governmental programs |
|
|
| 50.4 |
| % |
|
|
| 49.4 |
| % |
|
|
| 50.4 |
| % |
|
|
| 49.4 |
| % |
| Managed care organizations |
|
|
| 46.4 |
|
|
|
|
| 46.4 |
|
|
|
|
| 46.2 |
|
|
|
|
| 46.1 |
|
|
| Private duty |
|
|
| 2.0 |
|
|
|
|
| 2.6 |
|
|
|
|
| 2.1 |
|
|
|
|
| 2.6 |
|
|
| Commercial |
|
|
| 0.8 |
|
|
|
|
| 1.0 |
|
|
|
|
| 0.8 |
|
|
|
|
| 1.1 |
|
|
| Other |
|
|
| 0.4 |
| % |
|
|
| 0.6 |
| % |
|
|
| 0.5 |
| % |
|
|
| 0.8 |
| % |
| Hospice |
| Medicare |
|
|
| 89.1 |
| % |
|
|
| 90.6 |
| % |
|
|
| 90.2 |
| % |
|
|
| 90.8 |
| % |
| Commercial |
|
|
| 6.8 |
|
|
|
|
| 5.4 |
|
|
|
|
| 5.8 |
|
|
|
|
| 5.1 |
|
|
| Managed care organizations |
|
|
| 3.4 |
|
|
|
|
| 3.5 |
|
|
|
|
| 3.3 |
|
|
|
|
| 3.6 |
|
|
| Other |
|
|
| 0.7 |
| % |
|
|
| 0.5 |
| % |
|
|
| 0.7 |
| % |
|
|
| 0.5 |
| % |
| Home Health |
| Medicare |
|
|
| 72.1 |
| % |
|
|
| 73.5 |
| % |
|
|
| 73.9 |
| % |
|
|
| 73.0 |
| % |
| Managed care organizations |
|
|
| 21.9 |
|
|
|
|
| 20.1 |
|
|
|
|
| 20.8 |
|
|
|
|
| 20.7 |
|
|
| Commercial |
|
|
| 4.2 |
|
|
|
|
| 6.2 |
|
|
|
|
| 4.3 |
|
|
|
|
| 6.1 |
|
|
| Other |
|
|
| 1.8 |
| % |
|
|
| 0.2 |
| % |
|
|
| 1.0 |
| % |
|
|
| 0.2 |
| % |
| (1) Exited sites would have reduced same store census for the three and nine months ended September 30, 2022, by 40 and 43, respectively. |
| (2) Exited sites would have reduced average daily census for the three and nine months ended September 30, 2022, by 11 and 34, respectively. |
| ADDUS HOMECARE CORPORATION AND SUBSIDIARIES |
| Reconciliation of Non-GAAP Financial Measures |
| (Amounts in thousands, except per share data) |
| (Unaudited) (1) |
| For the Three Months |
|
|
| For the Nine Months |
|
|
| 2023 |
|
|
|
|
|
|
| 2022 |
|
|
|
|
|
|
| 2023 |
|
|
|
|
|
|
| 2022 |
|
|
| Reconciliation of Adjusted EBITDA to Net Income: (1) |
| Net income |
| $ |
| 15,411 |
|
|
| $ |
| 11,543 |
|
|
| $ |
| 42,938 |
|
|
| $ |
| 31,263 |
|
|
| Interest expense, net |
|
|
| 2,619 |
|
|
|
|
| 2,389 |
|
|
|
|
| 7,014 |
|
|
|
|
| 6,029 |
|
|
| (Gain) Loss on sale of assets |
|
|
| (1 |
| ) |
|
|
| (25 |
| ) |
|
|
| (5 |
| ) |
|
|
| (27 |
| ) |
| Income tax expense |
|
|
| 4,809 |
|
|
|
|
| 3,584 |
|
|
|
|
| 13,034 |
|
|
|
|
| 10,631 |
|
|
| Depreciation and amortization |
|
|
| 3,620 |
|
|
|
|
| 3,441 |
|
|
|
|
| 10,449 |
|
|
|
|
| 10,571 |
|
|
| Impact of retroactive New York rate increase |
|
|
| - |
|
|
|
|
| - |
|
|
|
|
| (868 |
| ) |
|
|
| - |
|
|
| Acquisition expenses |
|
|
| 1,763 |
|
|
|
|
| 1,878 |
|
|
|
|
| 4,792 |
|
|
|
|
| 6,502 |
|
|
| Stock-based compensation expense |
|
|
| 2,572 |
|
|
|
|
| 2,780 |
|
|
|
|
| 7,831 |
|
|
|
|
| 7,945 |
|
|
| Restructure and other non-recurring costs |
|
|
| 72 |
|
|
|
|
| 132 |
|
|
|
|
| 242 |
|
|
|
|
| 318 |
|
|
| Adjusted EBITDA |
| $ |
| 30,865 |
|
|
| $ |
| 25,722 |
|
|
| $ |
| 85,427 |
|
|
| $ |
| 73,232 |
|
|
| Reconciliation of Adjusted Net Income to Net Income: (2) |
| Net income |
| $ |
| 15,411 |
|
|
| $ |
| 11,543 |
|
|
| $ |
| 42,938 |
|
|
| $ |
| 31,263 |
|
|
| (Gain) Loss on sale of assets, net of tax |
|
|
| (1 |
| ) |
|
|
| (18 |
| ) |
|
|
| (4 |
| ) |
|
|
| (20 |
| ) |
| Impact of retroactive New York rate increase, net of tax |
|
|
| - |
|
|
|
|
| - |
|
|
|
|
| (666 |
| ) |
|
|
| - |
|
|
| Acquisition expenses, net of tax |
|
|
| 1,344 |
|
|
|
|
| 1,444 |
|
|
|
|
| 3,676 |
|
|
|
|
| 4,852 |
|
|
| Stock-based compensation expense, net of tax |
|
|
| 1,960 |
|
|
|
|
| 2,124 |
|
|
|
|
| 6,007 |
|
|
|
|
| 5,928 |
|
|
| Restructure and other non-recurring costs, net of tax |
|
|
| 55 |
|
|
|
|
| 101 |
|
|
|
|
| 186 |
|
|
|
|
| 237 |
|
|
| Adjusted Net Income |
| $ |
| 18,769 |
|
|
| $ |
| 15,194 |
|
|
| $ |
| 52,137 |
|
|
| $ |
| 42,260 |
|
|
| Reconciliation of Net Income per Diluted Share to Adjusted Net Income per Diluted Share: (3) |
| Net income per diluted share |
| $ |
| 0.95 |
|
|
| $ |
| 0.71 |
|
|
| $ |
| 2.63 |
|
|
| $ |
| 1.94 |
|
|
| Impact of retroactive New York rate increase per diluted share |
|
|
| - |
|
|
|
|
| - |
|
|
|
|
| (0.04 |
| ) |
|
|
| - |
|
|
| Acquisition expenses per diluted share |
|
|
| 0.08 |
|
|
|
|
| 0.08 |
|
|
|
|
| 0.23 |
|
|
|
|
| 0.30 |
|
|
| Restructure and other non-recurring costs per diluted share |
|
|
| - |
|
|
|
|
| 0.01 |
|
|
|
|
| 0.01 |
|
|
|
|
| 0.01 |
|
|
| Stock-based compensation expense per diluted share |
|
|
| 0.12 |
|
|
|
|
| 0.14 |
|
|
|
|
| 0.37 |
|
|
|
|
| 0.38 |
|
|
| Adjusted net income per diluted share |
| $ |
| 1.15 |
|
|
| $ |
| 0.94 |
|
|
| $ |
| 3.20 |
|
|
| $ |
| 2.63 |
|
|
| Reconciliation of Net Service Revenues to Adjusted Net Service Revenues: (4) |
| Net service revenues |
| $ |
| 270,721 |
|
|
| $ |
| 240,495 |
|
|
| $ |
| 782,300 |
|
|
| $ |
| 704,070 |
|
|
| Revenues associated with the closure of certain sites |
|
|
| (325 |
| ) |
|
|
| (666 |
| ) |
|
|
| (1,563 |
| ) |
|
|
| (3,134 |
| ) |
| Adjusted net service revenues |
| $ |
| 270,396 |
|
|
| $ |
| 239,829 |
|
|
| $ |
| 780,737 |
|
|
| $ |
| 700,936 |
|
|
| Footnotes: |
| (1) We define Adjusted EBITDA as earnings before interest expense, other non-operating income, taxes, depreciation, amortization, acquisition expenses, stock-based compensation expense, restructure expenses and other non-recurring costs and loss on the sale of assets and retroactive rate increases from Illinois. 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 acquisition expenses, stock-based compensation expense, restructure and other non-recurring costs and gain or loss on the sale of assets and retroactive rate increases from New York. 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 acquisition expenses, stock-based compensation expense and restructure and other non-recurring costs and loss on the sale of asset and retroactive rate increases from New York. 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 source version on businesswire.com: https://www.businesswire.com/news/home/20231030933199/en/
Brian W. Poff
Executive Vice President, Chief Financial Officer
Addus HomeCare Corporation
(469) 535-8200
investorrelations@addus.com
Dru Anderson
FINN Partners
(615) 324-7346
dru.anderson@finnpartners.com