8-K
Addus HomeCare Corp (ADUS)
View as plain text
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): November 4, 2024
ADDUS HOMECARE CORPORATION
(Exact name of registrant as specified in its charter)
| Delaware | 001-34504 | 20-5340172 |
|---|---|---|
| (State or Other Jurisdiction<br> <br>of Incorporation) | (Commission<br> <br>File Number) | (I.R.S. Employer<br> <br>Identification No.) |
| 6303 Cowboys Way, Suite 600<br> <br>Frisco, Texas | 75034 | |
| --- | --- | |
| (Address of principal executive offices) | (Zip Code) |
(469) 535-8200
(Registrant’s telephone number, including area code)
N/A
(Former name or former address, if changed since last report)
Check the appropriate box if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
| ☐ | 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<br>Symbol(s) | Name of each exchange<br> <br>on which registered |
|---|---|---|
| Common Stock, $0.001 par value per share | ADUS | The Nasdaq Stock Market, LLC |
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 November 4, 2024, 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 September 30, 2024. 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 November 4, 2024, the Company issued the Press Release, announcing, among other matters, its results of operations for the fiscal quarter ended September 30, 2024, the text of which is set forth as Exhibit 99.1.
| Item 9.01 | Financial Statements and Exhibits. |
|---|
(d) Exhibits:
| Exhibit<br>No. | Description |
|---|---|
| 99.1 | Press Release of Addus HomeCare Corporation dated November 4, 2024. |
| 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 | ||
|---|---|---|
| Date: November 4, 2024 | By: | /s/ Brian Poff |
| Brian Poff | ||
| Chief Financial Officer |
EX-99.1
Exhibit 99.1
| Contacts: | |
|---|---|
| Brian W. Poff | Dru Anderson |
| Executive Vice President, Chief Financial Officer | FINN Partners |
| Addus HomeCare Corporation | (615) 324-7346 |
| (469) 535-8200 | dru.anderson@finnpartners.com |
| investorrelations@addus.com |
ADDUS HOMECARE ANNOUNCES THIRD QUARTER 2024 FINANCIAL RESULTS
Frisco, Texas (November 4, 2024) – 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, 2024.
Third Quarter 2024 Highlights:
| • | Net Service Revenues Increase 7.0% to $289.8 Million |
|---|---|
| • | Net Income of $20.2 Million, or $1.10 per Diluted Share |
| --- | --- |
| • | Adjusted Net Income per Diluted Share Increases 13.0% to $1.30 |
| --- | --- |
| • | Adjusted EBITDA Increases 11.1% to $34.3 Million |
| --- | --- |
| • | Cash Flow from Operations of $48.5 Million |
| --- | --- |
Overview
Net service revenues were $289.8 million for the third quarter of 2024, a 7.0% increase compared with $270.7 million for the third quarter of 2023. Net income was $20.2 million for the third quarter of 2024, compared with $15.4 million for the third quarter of 2023, while net income per diluted share was $1.10 compared with $0.95 for the same period a year ago. Adjusted EBITDA increased 11.1% to $34.3 million for the third quarter of 2024 from $30.9 million for the third quarter of 2023. Adjusted net income was $23.8 million for the third quarter of 2024 compared with $18.8 million for the prior-year period, while adjusted net income per diluted share was $1.30 compared with $1.15 for the third quarter of 2023. Adjusted net income per diluted share for the third quarter of 2024 excludes acquisition expenses of $0.08 and stock-based compensation expense of $0.12. The weighted average number of shares outstanding increased to approximately 18.3 million from approximately 16.5 million in the second quarter primarily as a result of the completed public offering of 1,725,000 shares on June 28, 2024 (See the end of press release for a reconciliation of all non-GAAP and GAAP financial measures.)
For the first nine months of 2024, net service revenues increased 9.6% to $857.5 million from $782.3 million for the prior-year period. Net income was $54.1 million for the first nine months of 2024 compared with $42.9 million for the same period in 2023, and net income per diluted share was $3.17 compared with $2.63 per diluted share. Adjusted EBITDA increased 19.4% to $102.0 million for the first nine months of 2024 from $85.4 million for the first nine months of 2023. Adjusted net income was $65.9 million for the first nine months of 2024 compared with $52.1 million for the first nine months of 2023, while adjusted net income per diluted share was $3.86 compared with $3.20 for the prior-year period.
Commenting on the results, Dirk Allison, Chairman and Chief Executive Officer, said, “Addus delivered another strong financial and operating performance for the third quarter of 2024, highlighted by 7.0% top line growth and 11.1% growth in Adjusted EBITDA compared to the third quarter of 2023. These results reflect the consistent favorable growth trends we have delivered to date in 2024, driven by solid organic growth and the contribution from recent acquisitions. Demand for our services continues to fuel our growth, reflecting a greater awareness of the value of home-based care as the preferred and most cost-effective option for many individuals. With our expanding scale and market coverage, Addus is well positioned to meet this demand with our ability to offer home-based services across the care continuum.
-MORE-
ADUS Announces Third Quarter 2024 Financial Results
Page 2
November 4, 2024
“Our personal care business continued to perform well, accounting for 74.3% of our overall revenues for the third quarter of 2024, with higher patient volumes supported by favorable hiring trends. Personal care has been the key growth driver for Addus this year with consistent year-over-year improvement. For the third quarter of 2024, we delivered 6.8% organic growth in revenue on a same-store basis over the corresponding period last year, reflecting robust demand and favorable reimbursement support across the markets where we operate.
“On the clinical side, our results included the operations of Tennessee Quality Care, a provider of home health, hospice, and private duty nursing services, acquired by Addus on August 1, 2023. We continued to see steady improvement in our hospice business with revenues up 3.5% on a same-store basis and a modest increase in average daily census compared with the third quarter last year. Our home health business, which is our smallest segment, accounted for 5.9% of total revenue for the third quarter of 2024,” said Allison.
Cashand Liquidity
As of September 30, 2024, the Company had cash of $222.9 million with capacity and availability under its revolving credit facility of $511.5 million and $503.5 million, respectively. Net cash provided by operating activities was $48.5 million for the third quarter of 2024, inclusive of a one-time working capital benefit of $9.7 million expected to revert in the fourth quarter. As previously disclosed, subsequent to the end of the quarter, Addus entered into an Amended and Restated Credit Agreement to increase the Company’s revolving credit facility from $600 million to $650 million and extend the maturity date through July 2028.
Looking Ahead
Allison added, “We will continue to maintain a conservative balance sheet and pursue a capital allocation strategy that brings additional value to our shareholders. Acquisitions represent a significant use of capital for Addus, and we will continue to target operations that are aligned with our overall growth strategy to add clinical services where we have a strong personal care presence. We will also seek opportunities to add operations in select personal care markets where we can enter at scale. In line with this strategy, during the second quarter, we announced a definitive agreement to acquire the personal care operations of Gentiva. These operations deliver personal care services to over 16,000 patients per day in a seven-state service area, including Texas and Missouri, which are new states for Addus. We are excited about the opportunity to expand our market reach, especially in Texas where we will become the largest provider of personal care services. Having broader market coverage supports our ability to hire and retain caregivers and also provides Addus with an advantage in developing value-based contract arrangements. We expect to close the Gentiva acquisition in the fourth quarter of 2024, and our team has been diligently working on transition planning to integrate these operations.
“As we continue to expand our operations, we are proud of the leadership role we are playing in meeting the critical need for home-based care. We commend the work of our dedicated caregivers across our operations who make this possible for more patients and their families. We are excited about the opportunities ahead to build on our momentum, and we look forward to another successful year for Addus in 2024,” 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 gain or loss on sale of assets, impact of retroactive New York rate increases, acquisition expenses, stock-based compensation expenses, and restructure and other non-recurring costs. The Company defines adjusted EBITDA as earnings before interest expense, gain or loss on sale of assets, taxes, depreciation, amortization, impact of retroactive New York rate increases, 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 the impact of retroactive New York rate increases, 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
-MORE-
ADUS Announces Third Quarter 2024 Financial Results
Page 3
November 4, 2024
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, November 5, 2024, 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 12, 2024, by dialing (877) 344-7529 (international dial-in number is (412) 317-0088) and entering pass code 4366280.
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 27, 2024, 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).
-MORE-
ADUS Announces Third Quarter 2024 Financial Results
Page 4
November 4, 2024
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 48,500 consumers through 214 locations across 22 states. For more information, please visit www.addus.com.
-MORE-
ADUS Announces Third Quarter 2024 Financial Results
Page 5
November 4, 2024
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 MonthsEnded September 30, | For the Nine MonthsEnded September 30, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |||||||||
| Net service revenues | $ | 289,787 | $ | 270,721 | $ | 857,455 | $ | 782,300 | ||||
| Cost of service revenues | 197,583 | 183,991 | 583,916 | 534,837 | ||||||||
| Gross profit | 92,204 | 86,730 | 273,539 | 247,463 | ||||||||
| 31.8 | % | 32.0 | % | 31.9 | % | 31.6 | % | |||||
| General and administrative expenses | 62,805 | 60,271 | 187,444 | 174,028 | ||||||||
| Depreciation and amortization | 3,446 | 3,620 | 10,316 | 10,449 | ||||||||
| Total operating expenses | 66,251 | 63,891 | 197,760 | 184,477 | ||||||||
| Operating income | 25,953 | 22,839 | 75,779 | 62,986 | ||||||||
| Total interest expense, net | (1,335 | ) | 2,619 | 2,640 | 7,014 | |||||||
| Income before income taxes | 27,288 | 20,220 | 73,139 | 55,972 | ||||||||
| Income tax expense | 7,125 | 4,809 | 19,067 | 13,034 | ||||||||
| Net income | $ | 20,163 | $ | 15,411 | $ | 54,072 | $ | 42,938 | ||||
| Net income per diluted share: | $ | 1.10 | $ | 0.95 | $ | 3.17 | $ | 2.63 | ||||
| Weighted average number of common shares outstanding: | ||||||||||||
| Diluted | 18,255 | 16,286 | 17,065 | 16,307 | ||||||||
| Cash Flow Information: | For the Three MonthsEnded September 30, | For the Nine MonthsEnded September 30, | ||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||
| Net cash provided by operating activities | $ | 48,525 | $ | 21,785 | $ | 106,016 | $ | 82,198 | ||||
| Net cash (used in) investing activities | (1,922 | ) | (111,223 | ) | (124 | ) | (113,934 | ) | ||||
| Net cash provided by financing activities | 2,944 | 85,000 | 52,169 | 31,525 | ||||||||
| Net change in cash | 49,547 | (4,438 | ) | 158,061 | (211 | ) | ||||||
| Cash at the beginning of the period | 173,305 | 84,188 | 64,791 | 79,961 | ||||||||
| Cash at the end of the period | $ | 222,852 | $ | 79,750 | $ | 222,852 | $ | 79,750 |
-MORE-
ADUS Announces Third Quarter 2024 Financial Results
Page 6
November 4, 2024
ADDUS HOMECARE CORPORATION AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
(Amounts in thousands)
(Unaudited)
| September 30, | ||||
|---|---|---|---|---|
| 2024 | 2023 | |||
| Assets | ||||
| Current assets | ||||
| Cash | $ | 222,852 | $ | 79,750 |
| Accounts receivable, net | 96,600 | 121,112 | ||
| Prepaid expenses and other current assets | 13,362 | 10,387 | ||
| Total current assets | 332,814 | 211,249 | ||
| Property and equipment, net | 23,716 | 20,516 | ||
| Other assets | ||||
| Goodwill | 663,614 | 662,981 | ||
| Intangible assets, net | 86,606 | 93,799 | ||
| Operating lease assets | 44,535 | 47,183 | ||
| Other long-term assets | 1,616 | — | ||
| Total other assets | 796,371 | 803,963 | ||
| Total assets | $ | 1,152,901 | $ | 1,035,728 |
| Liabilities and stockholders’ equity | ||||
| Current liabilities | ||||
| Accounts payable | $ | 27,726 | $ | 21,375 |
| Accrued payroll | 57,982 | 51,774 | ||
| Accrued expenses | 34,257 | 34,952 | ||
| Operating lease liabilities - current portion | 11,155 | 11,434 | ||
| Government stimulus advance | 13,655 | 7,836 | ||
| Accrued workers compensation | 13,043 | 12,268 | ||
| Total current liabilities | 157,818 | 139,639 | ||
| Long-term debt, less current portion, net of debt issuance costs | — | 163,917 | ||
| Long-term lease liability, less current portion | 38,608 | 41,632 | ||
| Other long-term liabilities | 8,841 | 6,206 | ||
| Total long-term liabilities | 47,449 | 211,755 | ||
| Total liabilities | 205,267 | 351,394 | ||
| Total stockholders’ equity | 947,634 | 684,334 | ||
| Total liabilities and stockholders’ equity | $ | 1,152,901 | $ | 1,035,728 |
-MORE-
ADUS Announces Third Quarter 2024 Financial Results
Page 7
November 4, 2024
ADDUS HOMECARE CORPORATION AND SUBSIDIARIES
Net Service Revenue by Segment
(Amounts in thousands)
(Unaudited)
| For the Three Months | For the Nine Months | |||||||
|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |||||
| Net Service Revenues by Segment | ||||||||
| Personal Care | $ | 215,433 | $ | 201,882 | $ | 636,253 | $ | 590,227 |
| Hospice | 57,309 | 53,121 | 169,202 | 152,414 | ||||
| Home Health | 17,045 | 15,718 | 52,000 | 39,659 | ||||
| Total Revenue | $ | 289,787 | $ | 270,721 | $ | 857,455 | $ | 782,300 |
-MORE-
ADUS Announces Third Quarter 2024 Financial Results
Page 8
November 4, 2024
ADDUS HOMECARE CORPORATION AND SUBSIDIARIES
Key Statistical and Financial Data (Unaudited)
| For the Three MonthsEnded September 30, | For the Nine MonthsEnded September 30, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |||||||||
| Personal Care | ||||||||||||
| States served at period end | — | — | 21 | 21 | ||||||||
| Locations at period end | — | — | 153 | 156 | ||||||||
| Average billable census total | 37,701 | 38,590 | 37,803 | 38,668 | ||||||||
| Billable hours (in thousands) | 7,776 | 7,690 | 23,098 | 22,964 | ||||||||
| Average billable hours per census per month | 68.7 | 66.3 | 67.8 | 65.8 | ||||||||
| Billable hours per business day | 117,822 | 118,314 | 117,849 | 117,765 | ||||||||
| Revenues per billable hour | $ | 27.66 | $ | 26.18 | $ | 27.49 | $ | 25.58 | ||||
| Organic growth | ||||||||||||
| - Revenue | 6.8 | % | 13.9 | % | 8.4 | % | 12.5 | % | ||||
| Hospice | ||||||||||||
| Locations served at period end | — | — | 38 | 40 | ||||||||
| Admissions | 3,105 | 3,176 | 9,771 | 9,576 | ||||||||
| Average daily census | 3,534 | 3,453 | 3,457 | 3,426 | ||||||||
| Average discharge length of stay | 96.3 | 97.5 | 92.8 | 93.2 | ||||||||
| Patient days | 325,160 | 311,454 | 947,241 | 892,507 | ||||||||
| Revenue per patient day | $ | 176.25 | $ | 175.19 | $ | 179.43 | $ | 175.23 | ||||
| Organic growth | ||||||||||||
| - Revenue | 3.5 | % | 3.1 | % | 5.2 | % | 1.5 | % | ||||
| - Average daily census | 2.1 | % | (0.9 | )% | 0.8 | % | 0.8 | % | ||||
| Home Health | ||||||||||||
| Locations served at period end | — | — | 23 | 24 | ||||||||
| New Admissions | 4,437 | 4,265 | 14,257 | 11,597 | ||||||||
| Recertifications | 3,353 | 2,672 | 9,798 | 5,816 | ||||||||
| Total Volume | 7,790 | 6,937 | 24,055 | 17,413 | ||||||||
| Visits | 104,730 | 94,637 | 322,713 | 240,758 | ||||||||
| Organic growth | ||||||||||||
| - Revenue | (1.7 | )% | (8.8 | )% | (5.4 | )% | (2.5 | )% | ||||
| - New admissions | (5.7 | )% | (18.9 | )% | (0.3 | )% | (13.5 | )% | ||||
| - Volume | (3.7 | )% | (14.3 | )% | (0.4 | )% | (9.3 | )% | ||||
| Percentage of Revenues by Payor: | ||||||||||||
| Personal Care | ||||||||||||
| State, local and other governmental programs | 54.2 | % | 50.4 | % | 53.0 | % | 50.4 | % | ||||
| Managed care organizations | 43.3 | 46.4 | 44.3 | 46.2 | ||||||||
| Private duty | 1.7 | 2.0 | 1.8 | 2.1 | ||||||||
| Commercial | 0.7 | 0.8 | 0.7 | 0.8 | ||||||||
| Other | 0.1 | % | 0.4 | % | 0.2 | % | 0.5 | % | ||||
| Hospice | ||||||||||||
| Medicare | 91.5 | % | 89.1 | % | 91.1 | % | 90.2 | % | ||||
| Commercial | 5.0 | 6.8 | 5.2 | 5.8 | ||||||||
| Managed care organizations | 3.2 | 3.4 | 3.3 | 3.3 | ||||||||
| Other | 0.3 | % | 0.7 | % | 0.4 | % | 0.7 | % | ||||
| Home Health | ||||||||||||
| Medicare | 70.6 | % | 72.1 | % | 69.6 | % | 73.9 | % | ||||
| Managed care organizations | 24.7 | 21.9 | 25.6 | 20.8 | ||||||||
| Commercial | 4.5 | 4.2 | 4.2 | 4.3 | ||||||||
| Other | 0.2 | % | 1.8 | % | 0.6 | % | 1.0 | % |
-MORE-
ADUS Announces Third Quarter 2024 Financial Results
Page 9
November 4, 2024
ADDUS HOMECARE CORPORATION AND SUBSIDIARIES
Reconciliation of Non-GAAP Financial Measures
(Amounts in thousands, except per share data)
(Unaudited) (1)
| For the Three MonthsEnded September 30, | For the Nine MonthsEnded September 30, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |||||||||
| Reconciliation of Adjusted EBITDA to Net Income: (1) | ||||||||||||
| Net income | $ | 20,163 | $ | 15,411 | $ | 54,072 | $ | 42,938 | ||||
| Interest expense, net | (1,335 | ) | 2,619 | 2,640 | 7,014 | |||||||
| (Gain) Loss on sale of assets | (8 | ) | (1 | ) | (13 | ) | (5 | ) | ||||
| Income tax expense | 7,125 | 4,809 | 19,067 | 13,034 | ||||||||
| Depreciation and amortization | 3,446 | 3,620 | 10,316 | 10,449 | ||||||||
| Impact of retroactive New York rate increase | — | — | — | (868 | ) | |||||||
| Acquisition expenses | 2,072 | 1,763 | 7,647 | 4,792 | ||||||||
| Stock-based compensation expense | 2,833 | 2,572 | 8,307 | 7,831 | ||||||||
| Restructure and other non-recurring costs | — | 72 | — | 242 | ||||||||
| Adjusted EBITDA | $ | 34,296 | $ | 30,865 | $ | 102,036 | $ | 85,427 | ||||
| Reconciliation of Adjusted Net Income to Net Income: (2) | ||||||||||||
| Net income | $ | 20,163 | $ | 15,411 | $ | 54,072 | $ | 42,938 | ||||
| (Gain) Loss on sale of assets | (8 | ) | (1 | ) | (13 | ) | (5 | ) | ||||
| Impact of retroactive New York rate increase | — | — | — | (868 | ) | |||||||
| Acquisition expenses | 2,072 | 1,763 | 7,647 | 4,792 | ||||||||
| Stock-based compensation expense | 2,833 | 2,572 | 8,307 | 7,831 | ||||||||
| Restructure and other non-recurring costs | — | 72 | — | 242 | ||||||||
| Tax Effect | (1,280 | ) | (1,048 | ) | (4,156 | ) | (2,793 | ) | ||||
| Adjusted Net Income | $ | 23,780 | $ | 18,769 | $ | 65,857 | $ | 52,137 | ||||
| Reconciliation of Net Income per Diluted Share to Adjusted Net Income per DilutedShare: (3) | **** | |||||||||||
| Net income per diluted share | $ | 1.10 | $ | 0.95 | $ | 3.17 | $ | 2.63 | ||||
| Impact of retroactive New York rate increase per diluted share | — | — | — | (0.04 | ) | |||||||
| Acquisition expenses per diluted share | 0.08 | 0.08 | 0.33 | 0.23 | ||||||||
| Restructure and other non-recurring costs per diluted<br>share | — | — | — | 0.01 | ||||||||
| Stock-based compensation expense per diluted share | 0.12 | 0.12 | 0.36 | 0.37 | ||||||||
| Adjusted net income per diluted share | $ | 1.30 | $ | 1.15 | $ | 3.86 | $ | 3.20 | ||||
| Reconciliation of Net Service Revenues to Adjusted Net Service Revenues:(4) | **** | |||||||||||
| Net service revenues | $ | 289,787 | $ | 270,721 | $ | 857,455 | $ | 782,300 | ||||
| Revenues associated with the closure of certain sites | — | (259 | ) | — | (1,833 | ) | ||||||
| Adjusted net service revenues | $ | 289,787 | $ | 270,462 | $ | 857,455 | $ | 780,467 |
-MORE-
ADUS Announces Third Quarter 2024 Financial Results
Page 10
November 4, 2024
Footnotes:
| (1) | We define Adjusted EBITDA as earnings before net interest expense, income tax expense, depreciation and<br>amortization, acquisition expenses, stock-based compensation expense, restructure expenses and other non-recurring costs, gain on the sale of assets, and retroactive rate increases from New York. Adjusted<br>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<br>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,<br>restructure and other non-recurring costs, gain 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<br>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<br>with GAAP. |
| --- | --- |
| (3) | We define Adjusted diluted earnings per share as earnings per share, adjusted for acquisition expenses,<br>stock-based compensation expense and restructure and other non-recurring costs, and retroactive rate increases from New York. Adjusted diluted earnings per share is a performance measure used by management<br>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<br>performance calculated in accordance with GAAP. |
| --- | --- |
| (4) | We define Adjusted net service revenues as revenue adjusted for the closure of certain sites. Adjusted net<br>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,<br>operating income or any other measure of financial performance calculated in accordance with GAAP. |
| --- | --- |
-END-