Exhibit 99.1
![LOGO](https://capedge.com/proxy/8-K/0001193125-17-062581/g339127g0225113547737.jpg)
AMEDISYS REPORTS FOURTH QUARTER AND YEAR END 2016 FINANCIAL RESULTS
BATON ROUGE, Louisiana (February 28, 2017) — Amedisys, Inc. (NASDAQ: AMED) today reported its financial results for the three month period and year ended December 31, 2016.
Three Month Periods Ended December 31, 2016 and 2015
| • | | Net service revenue increased $27.9 million to $366.3 million compared to $338.4 million in 2015. |
| • | | Net income attributable to Amedisys, Inc. of $8.9 million compared to $12.9 million in 2015. |
| • | | Net income attributable to Amedisys, Inc. per diluted share of $0.26 per diluted share compared to $0.38 in 2015. |
Adjusted Quarterly Results*
| • | | Adjusted net service revenue increased $27.8 million to $365.1 million compared to $337.3 million in 2015. |
| • | | Adjusted EBITDA of $30.5 million compared to $27.6 million in 2015. |
| • | | Adjusted net income attributable to Amedisys, Inc. of $15.0 million compared to $13.4 million in 2015. |
| • | | Adjusted net income attributable to Amedisys, Inc. per diluted share of $0.44 compared to $0.40 in 2015. |
Years Ended December 31, 2016 and 2015
| • | | Net service revenue increased $156.9 million to $1,437.4 million compared to $1,280.5 million in 2015. |
| • | | Net income attributable to Amedisys, Inc. of $37.3 million compared to $3.0 million net loss in 2015. |
| • | | Net income attributable to Amedisys, Inc. per diluted share of $1.10 compared to $0.09 net loss per diluted share in 2015. |
Adjusted Year End Results*
| • | | Adjusted net service revenue increased $157.8 million to $1,437.3 million compared to $1,279.5 million in 2015. |
| • | | Adjusted EBITDA of $109.9 million compared to $112.0 million in 2015. |
| • | | Adjusted net income attributable to Amedisys, Inc. of $52.2 million compared to $48.9 million in 2015. |
| • | | Adjusted net income attributable to Amedisys, Inc. per diluted share of $1.55 compared to $1.48 in 2015. |
* | See pages 12 and 13 for the definition and reconciliations ofnon-GAAP financial measures to GAAP measures. |
Paul B. Kusserow, President and Chief Executive Officer stated, “I am extremely pleased with the results that our team delivered during 2016 and the fourth quarter, ahead of consensus estimates on EBITDA and earnings per share. Having completed our Homecare Homebase software implementation and rounding out our management team, we are already delivering a portion of the efficiencies that we promised to our stakeholders in early 2016. While the last few years have introduced quite a bit of change to the organization, our team has performed well across the board. Entering 2017, our primary goal for improvement is to return to consistent mid-single digit organic growth in home health. As a result of our efforts in the last few years, we have a solid and stable platform to build on, including a strong balance sheet that allows us to be opportunistic as we look to consolidate a fragmented industry.”
We urge caution in considering the current trends disclosed in this press release. The home health and hospice industry is highly competitive and subject to intensive regulations, and trends are subject to numerous factors, risks, and uncertainties, some of which are referenced in the cautionary language below and others that are described more fully in our reports filed with the Securities and Exchange Commission (“SEC”) including our Annual Report on Form10-K for the fiscal year ended December 31, 2016, and subsequent Quarterly Reports on Form10-Q, and current reports on Form8-K which can be found on the SEC’s internet website,http://www.sec.gov, and our internet website,http://www.amedisys.com. We disclaim any obligations to update disclosed information on trends.
Earnings Call and Webcast Information
Amedisys will host a conference call on Wednesday, March 1, 2017, at 11:00 ET to discuss its fourth quarter and year end results. To participate on the conference call, please call a few minutes before 11:00 a.m. ET to either (877)524-8416 (Toll-Free) or (412) 902-1028 (Toll). A replay of the conference call will be available through April 1, 2017 by dialing (877)660-6853 (Toll-Free) or (201)612-7415 (Toll) and entering conference ID #13654607.
1
A live webcast of the call will be accessible through our website on our Investor Relations section at the following web address:http://investors.amedisys.com.
Non-GAAP Financial Measures
This press release includes reconciliations of the most comparable financial measures calculated and presented in accordance with accounting principles generally accepted in the U.S. (“GAAP”) tonon-GAAP financial measures. Thenon-GAAP financial measures as defined under SEC rules are as follows: (1) Adjusted EBITDA, defined as net income (loss) attributable to Amedisys, Inc. before provision for income taxes, net interest expense and depreciation and amortization, excluding certain items; (2) adjusted net service revenue, defined as net service revenue excluding certain items; (3) adjusted net income attributable to Amedisys, Inc., defined as net income (loss) attributable to Amedisys, Inc. excluding certain items; and (4) adjusted net income attributable to Amedisys, Inc. per diluted share, defined as net income (loss) attributable to Amedisys, Inc. common stockholders per diluted share excluding certain items. Management believes that thesenon-GAAP financial measures, when reviewed in conjunction with GAAP financial measures, are useful gauges of our current performance and are also included in internal management reporting. Thesenon-GAAP financial measures should be considered in addition to, and not more meaningful than or as an alternative to the GAAP financial measures presented in this earnings release and the company’s financial statements.Non-GAAP measures as presented herein may not be comparable to similarly titled measures reported by other companies since not all companies calculate thesenon-GAAP measures consistently.
Additional information
Amedisys, Inc. (the “Company”) is a leading healthcare at home Company delivering personalized home health, hospice and personal care. Amedisys is focused on delivering the care that is best for our patients, whether that is home-based personal care; recovery and rehabilitation after an operation or injury; care focused on empowering them to manage a chronic disease; or hospice care at the end of life. More than 2,200 hospitals and 61,900 physicians nationwide have chosen Amedisys as a partner in post-acute care. Founded in 1982, headquartered in Baton Rouge, LA with an executive office in Nashville, TN, Amedisys is a publicly held company. With approximately 16,000 employees, in 420 care centers in 34 states, Amedisys is dedicated to delivering the highest quality of care to the doorsteps of more than 385,000 patients in need every year. For more information about the Company, please visit: www.amedisys.com.
We use our website as a channel of distribution for important company information. Important information, including press releases, financial presentations and financial information regarding our company, is routinely posted on and accessible on the Investor Relations subpage of our website, which is accessible by clicking on the tab labeled “Investors” on our website home page. Visitors to our website can also register to receive automatice-mail and other notifications alerting them when new information is made available on the Investor Relations subpage of our website.
Forward-Looking Statements
When included in this press release, words like “believes,” “belief,” “expects,” “plans,” “anticipates,” “intends,” “projects,” “estimates,” “may,” “might,” “would,” “should” and similar expressions are intended to identify forward-looking statements as defined by the Private Securities Litigation Reform Act of 1995. These forward-looking statements involve a variety of risks and uncertainties that could cause actual results to differ materially from those described therein. These risks and uncertainties include, but are not limited to the following: changes in Medicare and other medical payment levels, our ability to open care centers, acquire additional care centers and integrate and operate these care centers effectively, changes in or our failure to comply with existing federal and state laws or regulations or the inability to comply with new government regulations on a timely basis, competition in the healthcare industry, our ability to integrate our personal care segment into our business efficiently, changes in the case mix of patients and payment methodologies, changes in estimates and judgments associated with critical accounting policies, our ability to maintain or establish new patient referral sources, our ability to attract and retain qualified personnel, changes in payments and covered services due to the economic downturn and deficit spending by federal and state governments, future cost containment initiatives undertaken by third-party payors, our access to financing, our ability to meet debt service requirements and comply with covenants in debt agreements, business disruptions due to natural disasters or acts of terrorism, our ability to integrate, manage and keep our information systems secure, our ability to comply with requirements stipulated in our corporate integrity agreement and changes in law or developments with respect to any litigation relating to the Company, including various other matters, many of which are beyond our control.
Because forward-looking statements are inherently subject to risks and uncertainties, some of which cannot be predicted or quantified, you should not rely on any forward-looking statement as a prediction of future events. We expressly disclaim any obligation or undertaking and we do not intend to release publicly any updates or changes in our expectations concerning the forward-looking statements or any changes in events, conditions or circumstances upon which any forward-looking statement may be based, except as required by law.
2
| | | | | | |
Contact: | | Investor Contact: | | | | Media Contact: |
| | Amedisys, Inc. | | | | Amedisys, Inc. |
| | David Castille | | | | Kendra Kimmons |
| | Managing Director, Treasury/Finance | | | | Managing Director, Marketing & Communications |
| | (225)299-3391 | | | | (225)299-3720 |
| | david.castille@amedisys.com | | | | kendra.kimmons@amedisys.com |
3
AMEDISYS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEET
(Amounts in thousands, except share data)
(Unaudited)
| | | | | | | | |
| | December 31, 2016 | | | December 31, 2015 | |
ASSETS | | | | | | | | |
Current assets: | | | | | | | | |
Cash and cash equivalents | | $ | 30,197 | | | $ | 27,502 | |
Patient accounts receivable, net of allowance for doubtful accounts of $17,716 and $16,526 | | | 166,056 | | | | 125,010 | |
Prepaid expenses | | | 7,397 | | | | 8,110 | |
Other current assets | | | 11,260 | | | | 14,641 | |
| | | | | | | | |
Total current assets | | | 214,910 | | | | 175,263 | |
| | |
Property and equipment, net of accumulated depreciation of $138,650 and $141,793 | | | 36,999 | | | | 42,695 | |
Goodwill | | | 288,957 | | | | 261,663 | |
Intangible assets, net of accumulated amortization of $27,864 and $25,386 | | | 46,755 | | | | 44,047 | |
Deferred income taxes | | | 107,940 | | | | 125,245 | |
Other assets, net | | | 38,468 | | | | 32,802 | |
| | | | | | | | |
Total assets | | $ | 734,029 | | | $ | 681,715 | |
| | | | | | | | |
LIABILITIES AND EQUITY | | | | | | | | |
Current liabilities: | | | | | | | | |
Accounts payable | | $ | 30,358 | | | $ | 25,682 | |
Payroll and employee benefits | | | 82,480 | | | | 72,546 | |
Accrued expenses | | | 63,290 | | | | 71,965 | |
Current portion of long-term obligations | | | 5,220 | | | | 5,000 | |
| | | | | | | | |
Total current liabilities | | | 181,348 | | | | 175,193 | |
Long-term obligations, less current portion | | | 87,809 | | | | 91,630 | |
Other long-term obligations | | | 3,730 | | | | 4,456 | |
| | | | | | | | |
Total liabilities | | | 272,887 | | | | 271,279 | |
| | | | | | | | |
Equity: | | | | | | | | |
Preferred stock, $0.001 par value, 5,000,000 shares authorized; none issued or outstanding | | | — | | | | — | |
Common stock, $0.001 par value, 60,000,000 shares authorized; 35,253,577 and 34,786,966 shares issued; and 33,597,215 and 33,607,282 shares outstanding | | | 35 | | | | 35 | |
Additionalpaid-in capital | | | 537,472 | | | | 504,290 | |
Treasury stock at cost, 1,656,362 and 1,179,684 shares of common stock | | | (46,774 | ) | | | (26,966 | ) |
Accumulated other comprehensive income | | | 15 | | | | 15 | |
Retained earnings | | | (30,545 | ) | | | (67,806 | ) |
| | | | | | | | |
Total Amedisys, Inc. stockholders’ equity | | | 460,203 | | | | 409,568 | |
Noncontrolling interests | | | 939 | | | | 868 | |
| | | | | | | | |
Total equity | | | 461,142 | | | | 410,436 | |
| | | | | | | | |
Total liabilities and equity | | $ | 734,029 | | | $ | 681,715 | |
| | | | | | | | |
4
AMEDISYS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
(Amounts in thousands, except per share data)
(Unaudited)
| | | | | | | | | | | | | | | | |
| | For the Three Month Period Ended December 31, | | | For the Year Ended December 31, | |
| | 2016 | | | 2015 | | | 2016 | | | 2015 | |
Net service revenue | | $ | 366,296 | | | $ | 338,367 | | | $ | 1,437,454 | | | $ | 1,280,541 | |
Cost of service, excluding depreciation and amortization | | | 212,589 | | | | 192,483 | | | | 833,055 | | | | 725,915 | |
General and administrative expenses: | | | | | | | | | | | | | | | | |
Salaries and benefits | | | 75,902 | | | | 69,628 | | | | 306,981 | | | | 279,425 | |
Non-cash compensation | | | 3,845 | | | | 4,187 | | | | 16,401 | | | | 11,824 | |
Other | | | 45,097 | | | | 46,452 | | | | 180,048 | | | | 161,186 | |
Provision for doubtful accounts | | | 5,855 | | | | 4,683 | | | | 19,519 | | | | 14,053 | |
Depreciation and amortization | | | 5,016 | | | | 4,238 | | | | 19,678 | | | | 20,036 | |
Asset impairment charge | | | 4,432 | | | | — | | | | 4,432 | | | | 77,268 | |
| | | | | | | | | | | | | | | | |
Operating expenses | | | 352,736 | | | | 321,671 | | | | 1,380,114 | | | | 1,289,707 | |
| | | | | | | | | | | | | | | | |
Operating income (loss) | | | 13,560 | | | | 16,696 | | | | 57,340 | | | | (9,166 | ) |
Other income (expense): | | | | | | | | | | | | | | | | |
Interest income | | | 30 | | | | 38 | | | | 75 | | | | 71 | |
Interest expense | | | (1,613 | ) | | | (1,005 | ) | | | (5,164 | ) | | | (10,783 | ) |
Equity in earnings from equity method investments | | | 1,986 | | | | 1,122 | | | | 5,588 | | | | 9,823 | |
Miscellaneous, net | | | 621 | | | | 5,785 | | | | 3,727 | | | | 9,747 | |
| | | | | | | | | | | | | | | | |
Total other income | | | 1,024 | | | | 5,940 | | | | 4,226 | | | | 8,858 | |
| | | | | | | | | | | | | | | | |
Income (loss) before income taxes | | | 14,584 | | | | 22,636 | | | | 61,566 | | | | (308 | ) |
Income tax expense | | | (5,612 | ) | | | (9,564 | ) | | | (23,935 | ) | | | (2,004 | ) |
| | | | | | | | | | | | | | | | |
Net income (loss) | | | 8,972 | | | | 13,072 | | | | 37,631 | | | | (2,312 | ) |
Net income attributable to noncontrolling interests | | | (55 | ) | | | (161 | ) | | | (370 | ) | | | (709 | ) |
| | | | | | | | | | | | | | | | |
Net income (loss) attributable to Amedisys, Inc. | | $ | 8,917 | | | $ | 12,911 | | | $ | 37,261 | | | $ | (3,021 | ) |
| | | | | | | | | | | | | | | | |
Basic earnings per common share: | | | | | | | | | | | | | | | | |
Net income (loss) attributable to Amedisys, Inc. common stockholders | | $ | 0.27 | | | $ | 0.39 | | | $ | 1.12 | | | $ | (0.09 | ) |
| | | | |
Weighted average shares outstanding | | | 33,365 | | | | 33,202 | | | | 33,198 | | | | 33,018 | |
|
Diluted earnings per common share: | |
Net income (loss) attributable to Amedisys, Inc. common stockholders | | $ | 0.26 | | | $ | 0.38 | | | $ | 1.10 | | | $ | (0.09 | ) |
| | | | |
Weighted average shares outstanding | | | 33,866 | | | | 33,743 | | | | 33,741 | | | | 33,018 | |
5
AMEDISYS, INC. AND SUBSIDIARIES
SELECT CONSOLIDATED FINANCIAL STATEMENT INFORMATION AND SEGMENT INFORMATION
(Amounts in thousands, except statistical information)
(Unaudited)
| | | | | | | | | | | | | | | | |
| | For the Three Month Period Ended December 31, | | | For the Year Ended December 31, | |
| | 2016 | | | 2015 | | | 2016 | | | 2015 | |
Net cash provided by operating activities | | $ | 28,561 | | | $ | 20,044 | | | $ | 62,259 | | | $ | 107,785 | |
Net cash used in investing activities | | | (6,649 | ) | | | (47,562 | ) | | | (52,049 | ) | | | (67,421 | ) |
Net cash used in financing activities | | | (630 | ) | | | (2,031 | ) | | | (7,515 | ) | | | (20,894 | ) |
| | | | | | | | | | | | | | | | |
Net increase (decrease) in cash and cash equivalents | | | 21,282 | | | | (29,549 | ) | | | 2,695 | | | | 19,470 | |
Cash and cash equivalents at beginning of period | | | 8,915 | | | | 57,051 | | | | 27,502 | | | | 8,032 | |
| | | | | | | | | | | | | | | | |
Cash and cash equivalents at end of period | | $ | 30,197 | | | $ | 27,502 | | | $ | 30,197 | | | $ | 27,502 | |
| | | | | | | | | | | | | | | | |
Days revenue outstanding, net (1) | | | 40.2 | | | | 31.9 | | | | 40.2 | | | | 31.9 | |
(1) | Our calculation of days revenue outstanding, net at December 31, 2016 and 2015 is derived by dividing our ending patient accounts receivable (i.e., net of estimated revenue adjustments and allowance for doubtful accounts) by our average daily net patient revenue for the three month period ended December 31, 2016 and 2015, respectively. |
6
Segment Information - Home Health
| | | | | | | | |
| | For the Three Month Period Ended December 31, | |
| | 2016 | | | 2015 | |
Financial Information (in millions): | | | | | | | | |
Medicare | | $ | 203.2 | | | $ | 195.7 | |
Non-Medicare | | | 65.1 | | | | 66.9 | |
| | | | | | | | |
Net service revenue | | | 268.3 | | | | 262.6 | |
Cost of service | | | 160.1 | | | | 153.2 | |
| | | | | | | | |
Gross margin | | | 108.2 | | | | 109.4 | |
Other operating expenses | | | 72.7 | | | | 76.6 | |
| | | | | | | | |
Operating income | | $ | 35.5 | | | $ | 32.8 | |
| | | | | | | | |
Key Statistical Data: | | | | | | | | |
| | |
Medicare: | | | | | | | | |
Same Store (1): | | | | | | | | |
Revenue | | | (1 | %) | | | 5 | % |
Admissions | | | 2 | % | | | 3 | % |
Recertifications | | | (2 | %) | | | 3 | % |
Total (2): | | | | | | | | |
Admissions | | | 47,637 | | | | 44,253 | |
Recertifications | | | 25,628 | | | | 25,376 | |
Completed episodes | | | 71,855 | | | | 68,926 | |
Visits | | | 1,230,434 | | | | 1,216,983 | |
Average revenue per completed episode (3) | | $ | 2,851 | | | $ | 2,855 | |
Visits per completed episode (4) | | | 17.2 | | | | 17.7 | |
| | |
Non-Medicare: | | | | | | | | |
Same Store (1): | | | | | | | | |
Revenue | | | (2 | %) | | | 25 | % |
Admissions | | | (3 | %) | | | 15 | % |
Recertifications | | | (1 | %) | | | 16 | % |
Total (2): | | | | | | | | |
Admissions | | | 24,309 | | | | 25,201 | |
Recertifications | | | 9,673 | | | | 9,798 | |
Visits | | | 501,215 | | | | 529,948 | |
| | |
Total (2): | | | | | | | | |
Visiting Clinician Cost per Visit | | $ | 83.46 | | | $ | 79.24 | |
Clinical Manager Cost per Visit | | $ | 9.01 | | | $ | 8.47 | |
| | | | | | | | |
Total Cost per Visit | | $ | 92.47 | | | $ | 87.71 | |
| | | | | | | | |
Visits | | | 1,731,649 | | | | 1,746,931 | |
7
| | | | | | | | |
| | For the Year Ended December 31, | |
| | 2016 | | | 2015 | |
Financial Information(in millions): | | | | | | | | |
Medicare | | $ | 822.4 | | | $ | 761.4 | |
Non-Medicare | | | 263.1 | | | | 243.7 | |
| | | | | | | | |
Net service revenue | | | 1,085.5 | | | | 1,005.1 | |
Cost of service | | | 643.7 | | | | 584.2 | |
| | | | | | | | |
Gross margin | | | 441.8 | | | | 420.9 | |
Other operating expenses | | | 303.2 | | | | 280.6 | |
| | | | | | | | |
Operating income | | $ | 138.6 | | | $ | 140.3 | |
| | | | | | | | |
Key Statistical Data: | | | | | | | | |
| | |
Medicare: | | | | | | | | |
Same Store (1): | | | | | | | | |
Revenue | | | 2 | % | | | 3 | % |
Admissions | | | 3 | % | | | 3 | % |
Recertifications | | | 0 | % | | | (1 | %) |
Total (2): | | | | | | | | |
Admissions | | | 194,662 | | | | 178,226 | |
Recertifications | | | 103,193 | | | | 99,762 | |
Completed episodes | | | 289,862 | | | | 269,227 | |
Visits | | | 5,124,002 | | | | 4,797,734 | |
Average revenue per completed episode (3) | | $ | 2,839 | | | $ | 2,825 | |
Visits per completed episode (4) | | | 17.5 | | | | 17.5 | |
| | |
Non-Medicare: | | | | | | | | |
Same Store (1): | | | | | | | | |
Revenue | | | 8 | % | | | 21 | % |
Admissions | | | 2 | % | | | 18 | % |
Recertifications | | | 8 | % | | | 14 | % |
Total (2): | | | | | | | | |
Admissions | | | 98,448 | | | | 96,934 | |
Recertifications | | | 38,618 | | | | 35,870 | |
Visits | | | 2,050,975 | | | | 1,954,543 | |
| | |
Total (2): | | | | | | | | |
Visiting Clinician Cost per Visit | | $ | 81.18 | | | $ | 78.23 | |
Clinical Manager Cost per Visit | | $ | 8.53 | | | $ | 8.29 | |
| | | | | | | | |
Total Cost per Visit | | $ | 89.71 | | | $ | 86.52 | |
| | | | | | | | |
Visits | | | 7,174,977 | | | | 6,752,277 | |
(1) | Same store information represents the percent increase (decrease) in our Medicare andNon-Medicare revenue, admissions and recertifications for the period as a percent of the Medicare andNon-Medicare revenue, admissions and recertifications of the prior period. |
(2) | Total includes acquisitions. |
(3) | Average Medicare revenue per completed episode is the average Medicare revenue earned for each Medicare completed episode of care. |
(4) | Medicare visits per completed episode are the home health Medicare visits on completed episodes divided by the home health Medicare episodes completed during the period. |
8
Segment Information - Hospice
| | | | | | | | |
| | For the Three Month Period Ended December 31, | |
| | 2016 | | | 2015 | |
Financial Information (in millions): | | | | | | | | |
Medicare | | $ | 80.7 | | | $ | 70.9 | |
Non-Medicare | | | 4.5 | | | | 4.9 | |
| | | | | | | | |
Net service revenue | | | 85.2 | | | | 75.8 | |
Cost of service | | | 43.0 | | | | 39.3 | |
| | | | | | | | |
Gross margin | | | 42.2 | | | | 36.5 | |
Other operating expenses | | | 21.4 | | | | 17.8 | |
| | | | | | | | |
Operating income | | $ | 20.8 | | | $ | 18.7 | |
| | | | | | | | |
Key Statistical Data: | | | | | | | | |
Same Store (1): | | | | | | | | |
Medicare revenue | | | 14 | % | | | 24 | % |
Non-Medicare revenue | | | (7 | %) | | | 40 | % |
Hospice admissions | | | 16 | % | | | 21 | % |
Average daily census | | | 13 | % | | | 24 | % |
Total (2): | | | | | | | | |
Hospice admissions | | | 5,769 | | | | 4,966 | |
Average daily census | | | 6,318 | | | | 5,576 | |
Revenue per day, net | | $ | 146.56 | | | $ | 147.75 | |
Cost of service per day | | $ | 73.91 | | | $ | 76.54 | |
Average discharge length of stay | | | 99 | | | | 98 | |
| |
| | For the Year Ended December 31, | |
| | 2016 | | | 2015 | |
Financial Information (in millions): | | | | | | | | |
Medicare | | $ | 297.7 | | | $ | 258.5 | |
Non-Medicare | | | 18.3 | | | | 16.9 | |
| | | | | | | | |
Net service revenue | | | 316.0 | | | | 275.4 | |
Cost of service | | | 163.1 | | | | 141.7 | |
| | | | | | | | |
Gross margin | | | 152.9 | | | | 133.7 | |
Other operating expenses | | | 77.0 | | | | 66.0 | |
| | | | | | | | |
Operating income | | $ | 75.9 | | | $ | 67.7 | |
| | | | | | | | |
Key Statistical Data: | | | | | | | | |
Same Store (1): | | | | | | | | |
Medicare revenue | | | 15 | % | | | 13 | % |
Non-Medicare revenue | | | 9 | % | | | 18 | % |
Hospice admissions | | | 17 | % | | | 16 | % |
Average daily census | | | 16 | % | | | 12 | % |
Total (2): | | | | | | | | |
Hospice admissions | | | 22,526 | | | | 19,205 | |
Average daily census | | | 5,912 | | | | 5,105 | |
Revenue per day, net | | $ | 146.05 | | | $ | 147.78 | |
Cost of service per day | | $ | 75.36 | | | $ | 76.06 | |
Average discharge length of stay | | | 96 | | | | 92 | |
(1) | Same store information presented is the percent increase (decrease) in our Medicare andNon-Medicare revenue, Hospice admissions and average daily census for the period as a percent of the Medicare andNon-Medicare revenue, Hospice admissions and average daily census of the prior period. |
(2) | Total includes acquisitions. |
9
Segment Information - Personal Care
| | | | | | | | |
| | For the Three Month Period Ended December 31, | |
| | 2016 | | | 2015 | |
Financial Information (in millions): | | | | | | | | |
Medicare | | $ | — | | | $ | — | |
Non-Medicare | | | 12.7 | | | | — | |
| | | | | | | | |
Net service revenue | | | 12.7 | | | | — | |
Cost of service | | | 9.5 | | | | — | |
| | | | | | | | |
Gross margin | | | 3.2 | | | | — | |
Other operating expenses | | | 2.9 | | | | — | |
| | | | | | | | |
Operating income | | $ | 0.3 | | | $ | — | |
| | | | | | | | |
Key Statistical Data: | | | | | | | | |
Billable hours | | | 548,703 | | | | — | |
Clients served | | | 19,569 | | | | — | |
| |
| | For the Year Ended December 31, | |
| | 2016 | | | 2015 | |
Financial Information (in millions): | | | | | | | | |
Medicare | | $ | — | | | $ | — | |
Non-Medicare | | | 35.9 | | | | — | |
| | | | | | | | |
Net service revenue | | | 35.9 | | | | — | |
Cost of service | | | 26.3 | | | | — | |
| | | | | | | | |
Gross margin | | | 9.6 | | | | — | |
Other operating expenses | | | 8.1 | | | | — | |
| | | | | | | | |
Operating income | | $ | 1.5 | | | $ | — | |
| | | | | | | | |
Key Statistical Data: | | | | | | | | |
Billable hours | | | 1,539,093 | | | | — | |
Clients served | | | 51,520 | | | | — | |
10
Segment Information - Corporate
| | | | | | | | |
| | For the Three Month Period Ended December 31, | |
| | 2016 | | | 2015 | |
Financial Information (in millions): | | | | | | | | |
Other operating expenses | | $ | 35.5 | | | $ | 32.2 | |
Depreciation and amortization | | | 3.1 | | | | 2.6 | |
| | | | | | | | |
Total operating expenses before asset impairment charge | | | 38.6 | | | | 34.8 | |
Asset impairment charge | | | 4.4 | | | | — | |
| | | | | | | | |
Total operating expenses | | $ | 43.0 | | | $ | 34.8 | |
| | | | | | | | |
| |
| | For the Year Ended December 31, | |
| | 2016 | | | 2015 | |
Financial Information (in millions): | | | | | | | | |
Other operating expenses | | $ | 141.9 | | | $ | 126.5 | |
Depreciation and amortization | | | 12.4 | | | | 13.4 | |
| | | | | | | | |
Total operating expenses before asset impairment charge | | | 154.3 | | | | 139.9 | |
Asset impairment charge | | | 4.4 | | | | 77.3 | |
| | | | | | | | |
Total operating expenses | | $ | 158.7 | | | $ | 217.2 | |
| | | | | | | | |
11
AMEDISYS, INC. AND SUBSIDIARIES
RECONCILIATION OFNON-GAAP FINANCIAL MEASURES TO GAAP MEASURES
(Amounts in thousands)
(Unaudited)
| | | | | | | | | | | | | | | | |
Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (“Adjusted EBITDA”): | |
| | |
| | For the Three Month Period Ended December 31, | | | For the Year Ended December 31, | |
| | 2016 | | | 2015 | | | 2016 | | | 2015 | |
Net income (loss) attributable to Amedisys, Inc. | | $ | 8,917 | | | $ | 12,911 | | | $ | 37,261 | | | $ | (3,021 | ) |
Add: | | | | | | | | | | | | | | | | |
Income tax expense | | | 5,612 | | | | 9,564 | | | | 23,935 | | | | 2,004 | |
Interest expense, net | | | 1,583 | | | | 967 | | | | 5,089 | | | | 10,712 | |
Depreciation and amortization | | | 5,016 | | | | 4,238 | | | | 19,678 | | | | 20,036 | |
Certain items (1) | | | 9,999 | | | | (120 | ) | | | 24,559 | | | | 85,447 | |
Interest component of certain items (1) | | | (625 | ) | | | — | | | | (625 | ) | | | (3,212 | ) |
| | | | | | | | | | | | | | | | |
Adjusted EBITDA (2) (6) | | $ | 30,502 | | | $ | 27,560 | | | $ | 109,897 | | | $ | 111,966 | |
| | | | | | | | | | | | | | | | |
|
Adjusted Net Service Revenue Reconciliation: | |
| | |
| | For the Three Month Period Ended December 31, | | | For the Year Ended December 31, | |
| | 2016 | | | 2015 | | | 2016 | | | 2015 | |
Net service revenue | | $ | 366,296 | | | $ | 338,367 | | | $ | 1,437,454 | | | $ | 1,280,541 | |
Add: | | | | | | | | | | | | | | | | |
Certain items (1) | | | (1,149 | ) | | | (1,059 | ) | | | (201 | ) | | | (1,059 | ) |
| | | | | | | | | | | | | | | | |
Adjusted net service revenue (3) (6) | | $ | 365,147 | | | $ | 337,308 | | | $ | 1,437,253 | | | $ | 1,279,482 | |
| | | | | | | | | | | | | | | | |
|
Adjusted Net Income Attributable to Amedisys, Inc. Reconciliation: | |
| | |
| | For the Three Month Period Ended December 31, | | | For the Year Ended December 31, | |
| | 2016 | | | 2015 | | | 2016 | | | 2015 | |
Net income (loss) attributable to Amedisys, Inc. | | $ | 8,917 | | | $ | 12,911 | | | $ | 37,261 | | | $ | (3,021 | ) |
Add: | | | | | | | | | | | | | | | | |
Certain items (1) | | | 6,114 | | | | 543 | | | | 14,923 | | | | 51,898 | |
| | | | | | | | | | | | | | | | |
Adjusted net income attributable to Amedisys, Inc. (4) (6) | | $ | 15,031 | | | $ | 13,454 | | | $ | 52,184 | | | $ | 48,877 | |
| | | | | | | | | | | | | | | | |
|
Adjusted Net Income Attributable to Amedisys, Inc. per Diluted Share: | |
| | |
| | For the Three Month Period Ended December 31, | | | For the Year Ended December 31, | |
| | 2016 | | | 2015 | | | 2016 | | | 2015 | |
Net income (loss) attributable to Amedisys, Inc. common stockholders per diluted share | | $ | 0.26 | | | $ | 0.38 | | | $ | 1.10 | | | $ | (0.09 | ) |
Add: | | | | | | | | | | | | | | | | |
Certain items (1) | | | 0.18 | | | | 0.02 | | | | 0.44 | | | | 1.57 | |
| | | | | | | | | | | | | | | | |
Adjusted net income attributable to Amedisys, Inc. common stockholders per diluted share (5) (6) | | $ | 0.44 | | | $ | 0.40 | | | $ | 1.55 | | | $ | 1.48 | |
| | | | | | | | | | | | | | | | |
(1) | The following details the certain items for the three month periods and years ended December 31, 2016 and 2015: |
12
Certain Items:
| | | | | | | | |
| | For the Three Month Period Ended December 31, 2016 | | | For the Year Ended December 31, 2016 | |
| | (Income) Expense | | | (Income) Expense | |
Certain Items Impacting Net Service Revenue: | | | | | | | | |
Reduction of cost report reserve | | $ | (1,149 | ) | | $ | (1,149 | ) |
Third party audit reserve | | | — | | | | 948 | |
Certain Items Impacting Operating Expenses: | | | | | | | | |
HCHB implementation | | | 1,345 | | | | 8,371 | |
Acquisition costs | | | 876 | | | | 3,384 | |
Legal fees -non-routine | | | 543 | | | | 1,992 | |
Frontier litigation | | | 2,479 | | | | 2,979 | |
Wage and Hour litigation | | | (119 | ) | | | 282 | |
Asset impairment | | | 4,432 | | | | 4,432 | |
Restructuring activity | | | 1,976 | | | | 7,645 | |
Sales/use tax audit reserve | | | 460 | | | | 460 | |
Disaster relief | | | 129 | | | | 467 | |
Certain Items Impacting Total Other Income (Expense): | | | | | | | | |
Sales/use tax audit reserve | | | 625 | | | | 625 | |
Legal settlements | | | (280 | ) | | | (2,328 | ) |
Miscellaneous, other (income) expense, net | | | (1,318 | ) | | | (3,549 | ) |
| | | | | | | | |
Total | | $ | 9,999 | | | $ | 24,559 | |
| | | | | | | | |
Net of tax | | $ | 6,114 | | | $ | 14,923 | |
| | | | | | | | |
Diluted EPS | | $ | 0.18 | | | $ | 0.44 | |
| | | | | | | | |
| | |
| | For the Three Month Period Ended December 31, 2015 | | | For the Year Ended December 31, 2015 | |
| | (Income) Expense | | | (Income) Expense | |
Certain Items Impacting Net Service Revenue: | | | | | | | | |
Reduction of cost report reserve | | $ | (1,059 | ) | | $ | (1,059 | ) |
Certain Items Impacting Operating Expenses: | | | | | | | | |
HCHB implementation | | | 2,383 | | | | 4,431 | |
Acquisition costs | | | 1,046 | | | | 1,046 | |
Legal fees -non-routine | | | 459 | | | | 745 | |
OIG Self-Disclosure | | | 4,674 | | | | 4,674 | |
Inventory and Data Security Reporting | | | — | | | | 2,121 | |
Wage and Hour litigation | | | (2,309 | ) | | | 5,691 | |
Asset impairment | | | — | | | | 77,268 | |
Restructuring activity | | | — | | | | 2,735 | |
Certain Items Impacting Total Other Income (Expense): | | | | | | | | |
Debt refinance costs | | | — | | | | 3,212 | |
Legal settlements | | | (5,314 | ) | | | (7,453 | ) |
Miscellaneous, other (income) expense, net | | | — | | | | (7,964 | ) |
| | | | | | | | |
Total | | $ | (120 | ) | | $ | 85,447 | |
| | | | | | | | |
Net of tax | | $ | 543 | | | $ | 51,898 | |
| | | | | | | | |
Diluted EPS | | $ | 0.02 | | | $ | 1.57 | |
| | | | | | | | |
(2) | Adjusted EBITDA is defined as net income (loss) attributable to Amedisys, Inc. before provision for income taxes, net interest expense and depreciation and amortization, excluding certain items as described in footnote 1. |
(3) | Adjusted net service revenue is defined as net service revenue calculated in accordance with GAAP plus certain items as described in footnote 1. |
(4) | Adjusted net income attributable to Amedisys, Inc. is defined as net income (loss) attributable to Amedisys, Inc. calculated in accordance with GAAP excluding certain items as described in footnote 1. |
(5) | Adjusted net income attributable to Amedisys, Inc. common stockholders per diluted share is defined as diluted income (loss) per share calculated in accordance with GAAP excluding the earnings per share effect of certain items as described in footnote 1. |
(6) | Adjusted EBITDA, adjusted net service revenue, adjusted net income attributable to Amedisys, Inc. and adjusted net income attributable to Amedisys, Inc. common stockholders per diluted share should not be considered as an alternative to, or more meaningful than, income before income taxes or other measure calculated in accordance with GAAP. These calculations may not be comparable to a similarly titled measure reported by other companies, since not all companies calculate thesenon-GAAP financial measures in the same manner. |
13