Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      Addus HomeCare Announces Fourth-Quarter 2017 Financial Results

      Reports Net Income of $3.2 Million or $0.28 per Diluted Share and Adjusted Diluted EPS of $0.46

      Adjusted EBITDA Increases to $10.6 Million on Revenue of $112.0 Million

      Same-Store Sales Expand 4.1%


      News provided by

      Addus HomeCare Corporation

      Mar 05, 2018, 04:05 ET

      Share this article

      Share this article


      FRISCO, Texas, March 5, 2018 /PRNewswire/ -- Addus HomeCare Corporation (NASDAQ: ADUS), a provider of comprehensive home care services, today announced its financial results for the fourth quarter and year ended December 31, 2017.

      Net service revenues increased 8.0% for the quarter to $112.0 million from $103.7 million for the fourth quarter of 2016. Net income for the quarter was $3.2 million, a decrease of 57.2% from $7.6 million for the fourth quarter of 2016, and $0.28 per diluted share, a decrease of 57.6% from $0.66 per diluted share for the fourth quarter of 2016. Adjusted net income per diluted share increased 7.0% to $0.46 for the fourth quarter of 2017 from $0.43 for the fourth quarter of 2016. Adjusted net income per diluted share for the fourth quarter of 2017 excludes a non-cash increase in the provision for income taxes of $1.3 million, or $0.12 per diluted share, due to a write-down of net deferred tax assets pursuant to the Tax Cuts and Jobs Act; M&A expenses of $0.04; stock-based compensation expense of $0.04; and gain on sale and divestiture of $0.01. For the fourth quarter of 2016, adjusted net income per diluted share excludes prompt payment interest income from the state of Illinois of $0.17; M&A expenses of $0.02; reversal of prior estimated restructure charges of $0.03; severance and other costs of $0.01; reversal of stock-based compensation expense of $0.01; and the positive impact from normalization of effective tax rate of $0.04. Adjusted EBITDA increased 14.5% for the fourth quarter of 2017 to $10.6 million from $9.3 million for the fourth quarter of 2016. (See page 7 for a reconciliation of all non-GAAP and GAAP financial measures in this news release.)

      For 2017, net service revenues were $425.7 million, up 6.2% from $400.7 million for 2016. Net income for 2017 increased 13.2% to $13.6 million from $12.0 million for 2016 and increased 10.4% to $1.17 per diluted share from $1.06 per diluted share. Adjusted net income per diluted share increased 9.6% to $1.60 for 2017 from $1.46 for 2016.  Adjusted EBITDA increased 14.6% to $36.8 million from $32.1 million in 2016.

      "We are pleased with our operating and financial performance for the fourth quarter, which continued our positive trends for revenue growth, margin improvement and adjusted net income per diluted share that we have produced during 2017," remarked Dirk Allison, President and Chief Executive Officer of Addus.  "Our comparable-quarter revenue growth was driven by a solid increase in same-store revenue, which rose 4.1%, and the acquisition of Options Home Care, which provided its first full quarter of revenue.  We further benefited from the October acquisition of a small private-pay home-care provider based in Arizona. Our revenue growth combined with our ongoing focus on operating efficiency has led to steady improvement in our operating leverage.  As a result, combined with our solid gross margin of 27.4%, our adjusted EBITDA margin increased to 9.5% for the quarter, our third consecutive sequential-quarter increase."

      Revenue growth for the fourth quarter of 2017 reflected a 3.6% increase in billable hours per business day and a 4.2% increase in revenue per billable hour, compared with the fourth quarter of 2016.

      At the end of 2017, the Company had cash of $53.8 million and bank debt of $44.4 million, while availability under its revolving credit facility was $105.1 million. Net cash provided by operating activities was $10.2 million for the fourth quarter of 2017 and $52.8 million for the full year.

      Mr. Allison concluded, "We are well positioned to achieve further profitable growth for 2018. Our objectives for organic growth for the year again reflect our ongoing expectation for same-store revenue growth in our targeted range of 3% to 5%. In addition, our recent announcement of a definitive agreement to purchase Ambercare Corporation, which produced revenue of approximately $57 million for 2017, substantially strengthens the anticipated revenue and earnings contribution from our acquisition strategy for 2018. With our strong infrastructure and financial position, we are prepared to act on acquisition opportunities that fit our strategic plan."

      Non-GAAP Financial Measures

      The information provided in this release includes adjusted net income per diluted share, adjusted EBITDA and adjusted net service revenues, which are non-GAAP financial measures. The Company defines adjusted net income per diluted share as net income per diluted share, adjusted for interest income from the State of Illinois, M&A expenses, normalization of the effective tax rate, stock-based compensation expense, restructure charges, severance and other costs, write off of debt issuance costs, write down of deferred assets due to tax reform and gain on sale of ADS and JV divestiture. The Company defines adjusted EBITDA as net income before interest expense, interest income, other non-operating income, taxes, depreciation, amortization, M&A expenses, stock-based compensation expense, restructure charges, severance and other costs, after tax earnings from discontinued operations, write off of debt issuance costs, write down of deferred assets due to tax reform and gain on sale of ADS and JV divestiture. The Company defines adjusted net service revenues as net service revenues 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 per diluted share to net income per diluted share, a reconciliation of adjusted EBITDA to net income 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 per diluted share, adjusted EBITDA 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, March 6, 2018, beginning at 9:00 a.m. Eastern time. The toll-free dial-in number is (877) 930-8289 (international dial-in number is (253) 336-8714), pass code 8399037. A telephonic replay of the conference call will be available through midnight on March 20, 2018, by dialing (855) 859-2056 (international dial-in number is (404) 537-3406) and entering pass code 8399037.

      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 of the conference call will also be available on the Company's website for one month, beginning approximately three 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 "continue," "expect," and similar expressions. These forward-looking statements are based on our current expectations and beliefs concerning future developments and their potential effect on us. Forward-looking statements involve a number of risks and uncertainties that may cause actual results to differ materially from those expressed or implied by such forward-looking statements, including discretionary determinations by government officials, the consummation and integration of acquisitions, anticipated transition to managed care providers, our ability to successfully execute our growth strategy, unexpected increases in SG&A and other expenses, expected benefits and unexpected costs of acquisitions and dispositions, management plans related to dispositions, the possibility that expected benefits may not materialize as expected, the failure of the business to perform as expected, changes in reimbursement, changes in government regulations, changes in Addus HomeCare's relationships with referral sources, increased competition for Addus HomeCare's services, changes in the interpretation of government regulations, the uncertainty regarding the outcome of discussions with managed care organizations, changes in tax rates, the impact of adverse weather, higher than anticipated costs, lower than anticipated cost savings, estimation inaccuracies in future revenues, margins, earnings and growth, whether any anticipated receipt of payments will materialize and other risks set forth in the Risk Factors section in Addus HomeCare's Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 15, 2017, which is available at www.sec.gov. 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

      Addus is a provider of comprehensive personal care services that are provided in the home and assist with activities of daily living. Addus' consumers are primarily persons who are at risk of hospitalization or institutionalization, such as the elderly, chronically ill and disabled. Addus' payor clients include federal, state and local governmental agencies, managed care organizations, commercial insurers and private individuals. At December 31, 2017, Addus provided personal care services to approximately 34,000 consumers through 116 locations across 24 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
      Ended December 31,


      For the Year Ended
      December 31,


      2017


      2016


      2017


      2016

      Net service revenues

      $  111,958


      $  103,656


      $  425,715


      $  400,688

      Cost of service revenues

      81,243


      75,000


      310,119


      294,593

      Gross profit

      30,715


      28,656


      115,596


      106,095


      27.4%


      27.6%


      27.2%


      26.5%

      General and administrative expenses

      19,662


      16,976


      76,902


      76,840

      Gain on sale of assets

      (402)


      -


      (2,467)


      -

      Depreciation and amortization

      1,853


      1,703


      6,663


      6,647

      Provision for doubtful accounts

      2,052


      2,284


      8,259


      7,373

      Total operating expenses

      23,165


      20,963


      89,357


      90,860

      Operating income from continuing operations

      7,550


      7,693


      26,239


      15,235

      Interest expense

      841


      572


      4,472


      2,332

      Interest income

      (14)


      (2,766)


      (66)


      (2,812)

      Other income

      (52)


      (80)


      (217)


      (206)

      Income from continuing operations 
           
      before income taxes

      6,775


      9,967


      22,050


      15,921

      Income tax (benefit) expense from continuing 
           operations

      3,681


      2,496


      8,589


      3,994

      Net income from continuing operations

      3,094


      7,471


      13,461


      11,927

      Discontinued operations:








      Income from Home Health Business, 
           
      net of tax

      147


      97


      147


      97

      Earnings from discontinued operations

      147


      97


      147


      97

      Net income

      $      3,241


      $      7,568


      $    13,608


      $    12,024









      Net income per share:








          Continuing Operations

      $        0.27


      $        0.65


      $        1.16


      $        1.05

          Discontinued Operations

      $        0.01


      $        0.01


      $        0.01


      $        0.01









        Weighted average number of common shares 
           outstanding - diluted

      11,638


      11,494


      11,623


      11,349









      Cash Flow Information:

      For the Three Months 
      Ended December 31,


      For the Year Ended 
      December 31,


      2017


      2016


      2017


      2016

      Net cash (used in) provided by 
           
      operating activities

      $    10,193


      $   (31,734)


      $    52,771


      $        (743)

      Net cash (used in) investing activities

      (1,160)


      (121)


      (24,268)


      (21,738)

      Net cash (used in) provided by 
           
      financing activities

      (967)


      422


      17,238


      26,390









      Net change in cash

      $      8,066


      $   (31,433)


      $    45,741


      $      3,909

      Cash at the beginning of the period

      45,688


      39,446


      8,013


      4,104

      Cash at the end of the period

      $    53,754


      $      8,013


      $    53,754


      $      8,013


      ADDUS HOMECARE CORPORATION AND SUBSIDIARIES

      Condensed Consolidated Balance Sheets

      (Amounts in thousands)

      (Unaudited)



      December 31,


      2017


      2016

      Assets







      Current assets




           Cash

      $    53,754


      $      8,013

           Accounts receivable, net

      88,952


      116,999

           Prepaid expenses and other current assets

      8,379


      5,998

      Total current assets

      151,085


      131,010





      Property and equipment, net

      7,489


      6,648





      Other assets




           Goodwill

      90,339


      72,688

           Intangible assets, net

      16,596


      15,263

           Investment in joint venture

      -


      900

           Deferred tax assets, net

      1,601


      3,355

      Total other assets

      108,536


      92,206





      Total assets

      $  267,110


      $  229,864





      Liabilities and Stockholders' Equity







      Current liabilities




           Accounts payable

      $      4,271


      $      4,486

           Accrued expenses

      44,800


      42,603

           Current portion of long-term debt, net of debt issuance costs

      3,099


      2,531

      Total current liabilities

      52,170


      49,620





      Long-term debt, less current portion, net of debt issuance costs

      39,860


      22,482

      Total long-term liabilities

      39,860


      22,482





      Total liabilities

      92,030


      72,102





      Total stockholders' equity

      175,080


      157,762





      Total liabilities and stockholders' equity

      $  267,110


      $  229,864

      ADDUS HOMECARE CORPORATION AND SUBSIDIARIES

      Key Statistical and Financial Data

      (Unaudited)



      For the Three Months
      Ended December 31,


      For the Twelve Months
      Ended December 31,


      2017


      2016


      2017


      2016

      General:








      Adjusted EBITDA (in thousands) (1)

      $    10,631


      $      9,284


      $    36,768


      $    32,094

      States served at period end

      -


      -


      24


      24

      Locations at period end

      -


      -


      116


      114

      Employees at period end

      -


      -


      26,097


      23,070









      Home & Community








      Average billable census - same store (2)

      33,323


      34,097


      33,919


      33,944

      Average billable census - acquisitions (3)

      1,407


      -


      1,424


      -

      Average billable census total

      34,730


      34,097


      35,343


      33,944

      Billable hours (in thousands)

      6,148


      5,934


      23,833


      23,088

      Average billable hours per census per month

      59.0


      58.0


      56.2


      56.7

      Billable hours per business day

      94,582


      91,288


      91,664


      88,460

      Revenues per billable hour

      $      18.21


      $      17.47


      $      17.86


      $      17.35









      Percentage of Revenues by Payor:








      State, local and other governmental programs

      62.4%


      66.0%


      64.2%


      70.4%

      Managed care organizations

      34.8


      30.7


      33.1


      26.1

      Private pay

      2.2


      2.2


      2.1


      2.4

      Commercial

      0.6%


      1.1%


      0.6%


      1.1%


      (1)

      We define Adjusted EBITDA as net income before interest expense, interest income, other non-operating income, taxes, depreciation, amortization, M&A expenses, stock-based compensation expense, restructure charges, severance and other costs, after tax earnings from discontinued operations, write off of debt issuance costs, write down of deferred assets due to tax reform and gain on sale of ADS and JV divestiture. 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)

      Exited sites would have reduced same store census for the three months ended December 31, 2016 by 416 and the twelve months ended December 31, 2016 by 428.

      (3)

      The average billable census in acquisitions of 1,242 and 1,141 for the three months and twelve months ended December 31, 2016, respectively, was reclassified to average billable census - same stores for comparability purposes.

      ADDUS HOMECARE CORPORATION AND SUBSIDIARIES

      Reconciliation of Non-GAAP Financial Measures

      (amounts in thousands, except per share data)

      (Unaudited)



      For the Three Months
      Ended December 31,


      For the Twelve Months
      Ended December 31,


      2017


      2016


      2017


      2016

      Reconciliation of Adjusted EBITDA to Net Income: (1)

      Net income

      $       3,241


      $       7,568


      $     13,608


      $     12,024

      Less: (Earnings) from discontinued operations, 
           net of tax

      (147)


      (97)


      (147)


      (97)

      Net income from continuing operations

      3,094


      7,471


      13,461


      11,927









      Interest expense

      841


      572


      3,149


      2,332

      Interest income

      (14)


      (2,766)


      (66)


      (2,812)

      Write off debt issuance costs

      -


      -


      1,323


      -

      Write down deferred tax asset/impact of 
           
      Tax Reform Act

      1,305


      -


      1,305


      -

      (Gain) on sale of ADS and JV divestiture

      (402)


      -


      (2,467)


      -

      Other non-operating income

      (52)


      (80)


      (217)


      (206)

      Income tax (benefit) expense from 
           
      continuing operations

      2,376


      2,496


      7,284


      3,994

      Depreciation and amortization

      1,853


      1,703


      6,663


      6,647

      M&A expenses

      774


      337


      2,116


      1,122

      Stock-based compensation expense

      734


      (192)


      2,552


      1,072

      Restructure charges

      76


      (457)


      627


      4,787

      Severance and other costs

      46


      200


      1,038


      3,231

      Adjusted EBITDA

      $     10,631


      $       9,284


      $     36,768


      $     32,094









      Reconciliation of Net Income per Diluted Share to Adjusted Net Income per Diluted Share: (2) 

      Net income per diluted share

      $         0.27


      $          0.65


      $         1.16


      $         1.05

      Write down deferred tax asset from Tax Reform Act

      0.12


      -


      0.12


      -

      Write off debt issuance costs per diluted share

      -


      -


      0.09


      -

      Gain on sale of adult day service centers

         per diluted share

      -


      -


      (0.12)


      -

      Gain on sale of joint venture divestiture

         per diluted share

      (0.01)


      -


      (0.01)


      -

      Interest income from State of Illinois

      -


      (0.17)


      -


      (0.17)

      Normalization of effective tax rate

      -


      (0.04)


      -


      (0.06)

      M&A expenses per diluted share

      0.04


      0.02


      0.12


      0.07

      Restructure charges per diluted share

      -


      (0.03)


      0.03


      0.30

      Severance and other costs per diluted share

      -


      0.01


      0.06


      0.20

      Stock-based compensation expense per diluted share

      0.04


      (0.01)


      0.15


      0.07

      Adjusted net income per diluted share

      $         0.46


      $         0.43


      $         1.60


      $         1.46









      Reconciliation of Net Service Revenues to Adjusted Net Service Revenues: (3) 

      Net service revenues

      $    111,958


      $    103,656


      $    425,715


      $    400,688

      Revenues associated with the closure of certain sites

      -


      (1,335)


      (1,340)


      (5,828)

      Adjusted net service revenues

      $    111,958


      $    102,321


      $    424,375


      $    394,860


      (1)

      We define Adjusted EBITDA as net income before interest expense, interest income, other non-operating income, taxes, depreciation, amortization, M&A expenses, stock-based compensation expense, restructure charges, severance and other costs, after tax earnings from discontinued operations, write off of debt issuance costs, write down of deferred assets due to tax reform and gain on sale of ADS and JV divestiture. 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 per diluted share as net income per diluted share, adjusted for interest income from the State of Illinois, M&A expenses, normalization of the effective tax rate, stock-based compensation expense, restructure charges, severance and other costs, write off of debt issuance costs, write down of deferred assets due to tax reform and gain on sale of ADS and JV divestiture. Adjusted net income per diluted 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. 

      (3)

      We define Adjusted net service revenues as net service revenues 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 service revenues or any other measure of financial performance calculated in accordance with GAAP.

      SOURCE Addus HomeCare Corporation

      Modal title

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via [email protected] 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.