Attached files

file filename
EX-32.1 - EX-32.1 - ALMOST FAMILY INCafam-20151002ex321520a35.htm
EX-31.1 - EX-31.1 - ALMOST FAMILY INCafam-20151002ex3115ea86c.htm
EX-31.2 - EX-31.2 - ALMOST FAMILY INCafam-20151002ex31280bd72.htm
EX-32.2 - EX-32.2 - ALMOST FAMILY INCafam-20151002ex32242a24a.htm

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 


FORM 10-Q

 


 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended October 2, 2015

 

OR

 

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from              to             

 

Commission file number  001-09848

 

ETSA-AlmostFamily_1-3x1-no tag line

 

ALMOST FAMILY, INC.

(Exact name of Registrant as specified in its charter)


 

Delaware

 

06-1153720

(State or other jurisdiction of

incorporation or organization)

 

(I.R.S. Employer Identification
Number)

 

9510 Ormsby Station Road, Suite 300, Louisville, Kentucky 40223

(Address of principal executive offices)

 

(502) 891-1000

(Registrant’s telephone number, including area code)

 

Not Applicable

(Former name, former address and former fiscal year, if changed since last report)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes  No .

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).  Yes No .

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definition of “accelerated filer, “large accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act (check one):

 

 

 

 

 

 

 

 

Large accelerated filer

 

Accelerated filer

 

Non-accelerated filer

 

Smaller Reporting Company

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes               No

 

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

Class of Common Stock    $0.10 par value

Shares outstanding at November 4, 2015     9,823,132

 

 

 


 

ALMOST FAMILY, INC. AND SUBSIDIARIES

 

FORM 10-Q

 

INDEX

 

PART I. 

FINANCIAL INFORMATION

 

 

 

Item 1. 

Financial Statements.  Consolidated Financial Statements and Supplementary Data (unaudited except December 31, 2014 Consolidated Balance Sheet)

 

 

 

 

Consolidated Balance Sheets as of October 2, 2015 and December 31, 2014

 

 

 

 

Consolidated Statements of Income for the Three and Nine Month Periods Ended October 2, 2015 and September 30, 2014

 

 

 

 

Consolidated Statements of Cash Flows for the Nine Month Period Ended October 2, 2015 and September 30, 2014

 

 

 

 

Notes to Consolidated Financial Statements

 

 

 

Item 2. 

Management's Discussion and Analysis of Financial Condition and Results of Operations

13 

 

 

 

Item 3. 

Quantitative and Qualitative Disclosures about Market Risk

24 

 

 

 

Item 4. 

Controls and Procedures

24 

 

 

 

PART II. 

OTHER INFORMATION

25 

 

 

 

Item 1. 

Legal Proceedings

25 

 

 

 

Item 1A. 

Risk Factors

25 

 

 

 

Item 2. 

Unregistered Sales of Equity Securities and Use of Proceeds

25 

 

 

 

Item 3. 

Defaults Upon Senior Securities

25 

 

 

 

Item 4. 

Mine Safety Disclosures

25 

 

 

 

Item 5. 

Other Information

25 

 

 

 

Item 6. 

Exhibits

25 

 

 

2


 

PART I — FINANCIAL INFORMATION

Item 1. Financial Statements

 

ALMOST FAMILY, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

October 2, 2015

 

 

 

 

 

    

(UNAUDITED)

    

December  31, 2014

 

ASSETS

 

 

 

 

 

 

 

CURRENT ASSETS:

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

6,368

 

$

6,886

 

Accounts receivable - net

 

 

85,269

 

 

74,602

 

Prepaid expenses and other current assets

 

 

16,260

 

 

10,420

 

Deferred tax assets

 

 

6,510

 

 

12,230

 

TOTAL CURRENT ASSETS

 

 

114,407

 

 

104,138

 

PROPERTY AND EQUIPMENT - NET

 

 

5,344

 

 

5,575

 

GOODWILL

 

 

241,568

 

 

192,523

 

OTHER INTANGIBLE ASSETS

 

 

61,664

 

 

54,402

 

OTHER ASSETS

 

 

2,857

 

 

850

 

TOTAL ASSETS

 

$

425,840

 

$

357,488

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

 

Accounts payable

 

$

13,602

 

$

9,257

 

Accrued other liabilities

 

 

39,142

 

 

42,326

 

Current portion - notes payable and capital leases

 

 

 —

 

 

51

 

TOTAL CURRENT LIABILITIES

 

 

52,744

 

 

51,634

 

 

 

 

 

 

 

 

 

LONG-TERM LIABILITIES:

 

 

 

 

 

 

 

Revolving credit facility

 

 

92,297

 

 

46,447

 

Deferred tax liabilities

 

 

14,097

 

 

23,510

 

Other liabilities

 

 

3,721

 

 

2,705

 

TOTAL LONG-TERM LIABILITIES

 

 

110,115

 

 

72,662

 

TOTAL LIABILITIES

 

 

162,859

 

 

124,296

 

 

 

 

 

 

 

 

 

NONCONTROLLING INTEREST - REDEEMABLE -

 

 

 

 

 

 

 

HEALTHCARE INNOVATIONS

 

 

3,639

 

 

3,639

 

 

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY:

 

 

 

 

 

 

 

Preferred stock, par value $0.05; authorized 2,000 shares; none issued or outstanding 

 

 

 

 

 

Common stock, par value $0.10; authorized 25,000; 9,926 and 9,574 issued and outstanding 

 

 

992

 

 

957

 

Treasury stock, at cost, 103 and 94 shares

 

 

(2,731)

 

 

(2,392)

 

Additional paid-in capital

 

 

119,023

 

 

105,862

 

Noncontrolling interest - nonredeemable

 

 

(737)

 

 

(420)

 

Retained earnings

 

 

142,795

 

 

125,546

 

TOTAL STOCKHOLDERS’ EQUITY

 

 

259,342

 

 

229,553

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$

425,840

 

$

357,488

 

 

See accompanying Notes to Consolidated Financial Statements.

 

3


 

ALMOST FAMILY, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

(UNAUDITED)

(In thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Nine months ended

 

 

    

October 2, 2015

    

September 30, 2014

    

October 2, 2015

    

September 30, 2014

 

Net service revenues

 

$

131,232

 

$

125,541

 

$

386,997

 

$

371,072

 

Cost of service revenues (excluding depreciation and amortization)

 

 

69,471

 

 

66,521

 

 

204,142

 

 

197,604

 

Gross margin

 

 

61,761

 

 

59,020

 

 

182,855

 

 

173,468

 

General and administrative expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

36,748

 

 

34,959

 

 

108,973

 

 

104,500

 

Other

 

 

15,687

 

 

15,036

 

 

47,990

 

 

46,260

 

Deal, transition and other non-recurring costs

 

 

(1,309)

 

 

1,655

 

 

(695)

 

 

6,012

 

Total general and administrative expenses

 

 

51,126

 

 

51,650

 

 

156,268

 

 

156,772

 

Operating income

 

 

10,635

 

 

7,370

 

 

26,587

 

 

16,696

 

Interest expense, net

 

 

(494)

 

 

(401)

 

 

(1,247)

 

 

(1,078)

 

Income before income taxes

 

 

10,141

 

 

6,969

 

 

25,340

 

 

15,618

 

Income tax expense

 

 

(2,078)

 

 

(2,810)

 

 

(8,458)

 

 

(6,245)

 

Net income from continuing operations

 

 

8,063

 

 

4,159

 

 

16,882

 

 

9,373

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) gain from operations, net of tax of  ($1)($26),  ($6) and ($116)

 

 

(2)

 

 

(39)

 

 

(9)

 

 

(173)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

8,061

 

 

4,120

 

 

16,873

 

 

9,200

 

Net (income) loss attributable to noncontrolling interest

 

 

(262)

 

 

(338)

 

 

330

 

 

(185)

 

Net income attributable to Almost Family, Inc.

 

$

7,799

 

$

3,782

 

$

17,203

 

$

9,015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per share amounts-basic:

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shares outstanding

 

 

9,604

 

 

9,347

 

 

9,432

 

 

9,326

 

Income from continued operations attributable to Almost Family, Inc.

 

$

0.81

 

$

0.41

 

$

1.82

 

$

0.99

 

Discontinued operations

 

 

 —

 

 

 —

 

 

 —

 

 

(0.02)

 

Net income attributable to Almost Family, Inc.

 

$

0.81

 

$

0.41

 

$

1.82

 

$

0.97

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per share amounts-diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shares outstanding

 

 

9,822

 

 

9,443

 

 

9,649

 

 

9,444

 

Income from continued operations attributable to Almost Family, Inc.

 

$

0.79

 

$

0.40

 

$

1.78

 

$

0.97

 

Discontinued operations

 

 

 —

 

 

 —

 

 

 —

 

 

(0.02)

 

Net income attributable to Almost Family, Inc.

 

$

0.79

 

$

0.40

 

$

1.78

 

$

0.95

 

 

See accompanying Notes to Consolidated Financial Statements.

4


 

ALMOST FAMILY, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

Nine months ended

 

 

    

October 2, 2015

    

September 30, 2014

 

Cash flows from operating activities:

 

 

 

 

 

 

 

Net income

 

$

16,873

 

$

9,200

 

(Loss) gain on discontinued operations, net of tax

 

 

(9)

 

 

(173)

 

Net income from continuing operations

 

 

16,882

 

 

9,373

 

Adjustments to reconcile income to net cash provided by operating activities:

 

 

 

 

 

 

 

Depreciation and amortization

 

 

2,626

 

 

3,165

 

Provision for uncollectible accounts

 

 

9,298

 

 

6,745

 

Stock-based compensation

 

 

1,455

 

 

1,337

 

Deferred income taxes

 

 

3,108

 

 

1,569

 

 

 

 

33,369

 

 

22,189

 

Change in certain net assets and liabilities, net of the effects of acquisitions:

 

 

 

 

 

 

 

(Increase) decrease in:

 

 

 

 

 

 

 

Accounts receivable

 

 

(12,580)

 

 

(22,167)

 

Prepaid expenses and other current assets

 

 

(4,875)

 

 

378

 

Other assets

 

 

(46)

 

 

(213)

 

Accounts payable and accrued expenses

 

 

(2,507)

 

 

(1,066)

 

Net cash provided by (used in) operating activities

 

 

13,361

 

 

(879)

 

Cash flows from investing activities:

 

 

 

 

 

 

 

Capital expenditures

 

 

(1,753)

 

 

(871)

 

Cost basis investment

 

 

(1,000)

 

 

 —

 

Acquisitions, net of cash acquired

 

 

(55,701)

 

 

(964)

 

Net cash used in investing activities

 

 

(58,454)

 

 

(1,835)

 

Cash flows from financing activities:

 

 

 

 

 

 

 

Credit facility borrowings

 

 

163,904

 

 

25,542

 

Credit facility repayments

 

 

(118,053)

 

 

(29,017)

 

Debt issuance fees

 

 

(1,161)

 

 

 —

 

Proceeds from stock option exercises

 

 

141

 

 

39

 

Purchase of common stock in connection with share awards

 

 

(338)

 

 

(52)

 

Tax impact of share awards

 

 

227

 

 

(39)

 

Payment of special dividend

 

 

(50)

 

 

(35)

 

Principal payments on notes payable and capital leases

 

 

(54)

 

 

(654)

 

Net cash provided by (used in) financing activities

 

 

44,616

 

 

(4,216)

 

Cash flows from discontinued operations:

 

 

 

 

 

 

 

Operating activities

 

 

(41)

 

 

40

 

Investing activities

 

 

 —

 

 

2

 

Net cash from discontinued operations

 

 

(41)

 

 

42

 

Net change in cash and cash equivalents

 

 

(518)

 

 

(6,888)

 

Cash and cash equivalents at beginning of period

 

 

6,886

 

 

12,246

 

Cash and cash equivalents at end of period

 

$

6,368

 

$

5,358

 

 

See accompanying Notes to Consolidated Financial Statements.

5


 

ALMOST FAMILY, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

(Unless otherwise indicated, all dollars and share amounts are in thousands, except per share data)

 

1.Accounting Policies

 

Basis of Presentation

 

The accompanying unaudited consolidated financial statements for the periods ended October 2, 2015 and September 30, 2014, have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (SEC).  Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States have been omitted pursuant to such rules and regulations.  Accordingly, the reader of this Form 10-Q is referred to Almost Family, Inc.’s (the “Company”) Annual Report on Form 10-K for the year ended December 31, 2014 for further information.  In the opinion of management of the Company, the accompanying unaudited consolidated financial statements reflect all adjustments (consisting of normal recurring adjustments) necessary to present fairly the financial position at October 2, 2015, and the results of operations and cash flows for the periods ended October 2, 2015 and September 30, 2014.  The results of operations for the period ended October 2, 2015 are not necessarily indicative of the operating results for the year.

 

Effective with the first quarter of 2015 the Company adopted a 52-53 week fiscal reporting calendar under which it will report its annual results going forward in four equal 13-week quarters.  Every fifth year, one quarter will include 14 weeks and that year will include 53 weeks of operating results.  Once fully adopted, this approach will help minimize the impact of calendar differences when comparing different historical periods.

 

As a result of the change in the fiscal reporting calendar, the quarter ended October 2, 2015 included one fewer day of results than they would have had if the change had not been made, while the year to date period January 1, 2015 through October 2, 2015 included 2 more days of results than they would have had if the change had not been made. Due to the fiscal reporting calendar change, the Independence Day holiday observed on July 3, 2015 was reported in the second quarter of 2015. 

 

Use of Estimates

 

The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and reported amounts of revenues and expenses during the reporting period.  Actual results could differ from those estimates.

 

Recently Issued Accounting Pronouncements

 

The Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2014-09, Revenue from Contracts with Customers (Topic 606), during the second quarter of 2014.  Topic 606 affects virtually all aspects of an entity’s revenue recognition, including determining the measurement of revenue and the timing of when it is recognized for the transfer of goods or services to customers.  Topic 606 is effective for annual reporting periods beginning after December 15, 2017.  The Company is currently evaluating the effect of the adoption of Topic 606 on its financial position and results of operations.

 

In April, the FASB issued ASU No. 2015-03, Interest – Imputation of Interest (Subtopic 835-30):  Simplifying the Presentation of Debt Issuance Costs.  Subtopic 835-30 requires that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability.  Subtopic 835-30 is effective for annual and interim periods beginning after December 15, 2015. The Company is currently evaluating the effect of the adoption of ASU No 2015-03 on its financial position and results of operations.

 

6


 

Discontinued Operations

 

In April 2014, the FASB issued accounting guidance amending the requirements for reporting discontinued operations Accounting Standards Codification (ASC 205 Presentation of Financial Statements and ASC 360 Property, Plant and Equipment). This guidance limits the requirement for discontinued operations treatment to the disposal of a component of an entity, or a group of components of an entity, that represents a strategic shift that has (or will have) a major effect on an entity’s operations and financial results.  Additionally, this new guidance no longer precludes discontinued operations presentation based on continuing involvement or cash flows following the disposal. This guidance became effective prospectively for the Company on January 1, 2015, and will impact the Company’s determination and disclosure of discontinued operations treatment for subsequent qualifying divestitures, if any.

 

In the first quarter of 2014, the Company’s VN segment exited a market in the Northeast through the closure of a branch location.  In conjunction with the SunCrest acquisition in 2013, the Company acquired operations which had been discontinued prior to acquisition.  The operations and any related gain on sale for these operations were reclassified from continuing operations into discontinued operations for all periods presented.  Unless otherwise noted, amounts in these Notes to Consolidated Financial Statements exclude amounts attributable to discontinued operations.

 

Cost-basis Investment

 

On January 29, 2015, the Company invested $1,000 in a development stage analytics software company, NavHealth, Inc.  The cost basis investment is included in other assets in the Company’s balance sheet.  The Company, through its ownership interest, is not in a position to significantly influence the activities of NavHealth, Inc. 

 

2.Segment Data

 

The Company has two divisions, Home Health Care and Healthcare Innovations.  The Home Health Care division is comprised of two reportable segments, Visiting Nurse Services (VN or Visiting Nurse) and Personal Care Services (PC or Personal Care).  Healthcare Innovations is also a reportable segment.  Reportable segments have been identified based upon how management has organized the business by services provided to customers and how the chief operating decision maker manages the business and allocates resources, consistent with the criteria in ASC 280, Segment Reporting

 

Consistent with information given to the chief operating decision maker, the Company does not allocate certain expenses to the reportable segments.  The Company evaluates the performance of its business segments based on operating income.  Intercompany and intersegment transactions have been eliminated.

 

The VN segment provides skilled medical services in patients’ homes largely to enable recipients to reduce or avoid periods of hospitalization and/or nursing home care.  Approximately 95% of the VN segment revenues are generated from the Medicare program while the balance is generated from Medicaid and private insurance programs.  VN Medicare revenues include revenues from all Medicare sources including traditional Medicare and Medicare Advantage, whether paid on a per episode basis or a per visit basis.

 

The PC segment services are also provided in patients’ homes. These services (generally provided by paraprofessional staff such as home health aides) are generally of a custodial rather than skilled nature.  PC revenues are generated on an hourly basis.  Approximately 85% of the PC segment revenues are generated from Medicaid and other government programs while the balance is generated from insurance programs and private pay patients.

 

The Company’s Healthcare Innovations business segment was created to house and separately report on our developmental activities outside the traditional home health business platform.  These activities are intended ultimately, whether directly or indirectly, to benefit the Company’s patients and payors through the enhanced provision of home health services.  The activities all share a common goal of improving patient experiences and quality outcomes, while lowering costs.  They include, but are not limited to, items such as: technology, information, population health management, risk-sharing, care-

7


 

coordination and transitions, clinical advancements, enhanced patient engagement and informed clinical decision and technology enabled in-home clinical assessments.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Nine months ended

 

Consolidated

    

October 2, 2015

    

September 30, 2014

    

October 2, 2015

    

September 30, 2014

 

Home Health Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

Net service revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

Visiting Nurse

 

$

98,344

 

$

95,116

 

$

295,627

 

$

285,064

 

Personal Care

 

 

30,837

 

 

28,627

 

 

89,086

 

 

83,647

 

 

 

 

129,181

 

 

123,743

 

 

384,713

 

 

368,711

 

Operating income before corporate expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Visiting Nurse

 

 

12,052

 

 

11,175

 

 

36,935

 

 

32,120

 

Personal Care

 

 

3,067

 

 

3,136

 

 

9,570

 

 

9,316

 

 

 

 

15,119

 

 

14,311

 

 

46,505

 

 

41,436

 

Healthcare Innovations

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

2,051

 

 

1,798

 

 

2,284

 

 

2,361

 

Operating income (loss) before noncontrolling interest

 

 

485

 

 

1,077

 

 

(434)

 

 

394

 

Corporate expenses

 

 

6,278

 

 

6,363

 

 

20,179

 

 

19,122

 

Deal, transition and other

 

 

(1,309)

 

 

1,655

 

 

(695)

 

 

6,012

 

Operating income

 

 

10,635

 

 

7,370

 

 

26,587

 

 

16,696

 

Interest expense, net

 

 

(494)

 

 

(401)

 

 

(1,247)

 

 

(1,078)

 

Income tax expense

 

 

(2,078)

 

 

(2,810)

 

 

(8,458)

 

 

(6,245)

 

Net income from continuing operations

 

$

8,063

 

$

4,159

 

$

16,882

 

$

9,373

 

 

 

3.Capitalized Software Development Costs

 

The Company capitalizes the cost of internally generated computer software developed for the Company’s own use.  Software development costs of approximately $240 and $74 were capitalized in the three month periods ended October 2, 2015 and September 30, 2014, respectively.  Software development costs of approximately $527 and $266 were capitalized in the nine month periods ended October 2, 2015 and September 30, 2014, respectively. Capitalized software development costs are amortized over the estimated useful life, generally three years, once the software is ready for its intended use.

 

4.Goodwill and Other Intangible Assets

 

The Company conducts annual reviews for impairment, or more frequently if circumstances indicate impairment may have occurred.  Other intangible assets consist of certificates of need and licenses, trade names and non-compete agreements.  Finite-lived intangible assets are amortized on a straight-line basis over their estimated useful lives. Licenses, provider numbers, certificates of need and trade names have indefinite lives and are reviewed at least annually for possible impairment, or whenever events or changes in circumstances indicate that carrying amounts may not be recoverable.  The Company completed its most recent annual impairment test of goodwill and other indefinite-lived intangible assets as of December 31, 2014 and determined that no impairment existed.

 

The following table summarizes the activity related to goodwill and other intangible assets for 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Intangible Assets

 

 

 

 

 

Certificates

 

 

 

 

 

 

 

 

 

 

 

 

of Need and

 

Trade

 

Non-compete

 

 

 

 

 

    

Goodwill

    

Licenses

    

 Names

    

Agreements

    

Total

 

Balances at 12-31-14

 

$

192,523

 

$

39,611

 

$

14,771

 

$

20

 

$

54,402

 

Acquisitions

 

 

49,045

 

 

5,782

 

 

1,500

 

 

 

 

7,282

 

Amortization

 

 

 

 

 

 

(8)

 

 

(12)

 

 

(20)

 

Balances at 10-2-15

 

$

241,568

 

$

45,393

 

$

16,263

 

$

8

 

$

61,664

 

 

8


 

Acquisitions in the table relate to the WillCare and Ingenios acquisitions discussed further in Note 9, “Acquisitions”.

 

The following table summarizes the Company’s goodwill and other intangible assets by segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Intangible Assets

 

 

 

 

 

Certificates

 

 

 

 

 

 

 

 

 

 

 

of Need and

 

Trade

 

Non-compete

 

 

 

 

    

Goodwill

    

Licences

    

Names

    

Agreements

    

Total

 

Visiting Nurse

 

$

167,016

 

$

44,493

 

$

12,133

 

$

4

 

$

56,630

 

Personal Care

 

 

57,219

 

 

900

 

 

4,130

 

 

4

 

 

5,034

 

Healthcare Innovations

 

 

17,333

 

 

 

 

 

 

 

 

 

Balances at 10/2/2015

 

$

241,568

 

$

45,393

 

$

16,263

 

$

8

 

$

61,664

 

 

 

5.Revolving Credit Facility

 

The Company has a senior secured revolving credit facility with JP Morgan Chase Bank, NA, as Administrative Agent, Bank of America, as Syndication Agent, and certain other lenders (the “Facility”).  The Facility consists of a $175,000 credit line with a maturity date of November 15, 2020 and an “accordion” feature providing for potential future expansion of the Facility to $250,000.  Borrowings (other than letters of credit) under the credit facility generally will bear interest at a rate varying from the London Interbank Offered Rate (LIBOR) plus 1.75% to LIBOR rate plus 3.00%,  depending on leverage.  The Facility is secured by substantially all of the Company’s assets and the stock of its subsidiaries.  Debt issuance costs of $1,200 incurred in connection with credit facility is recorded in prepaid assets and is being amortized through November 15, 2020.

 

Borrowings under the Facility are subject to various covenants including a multiple of 3.5 times earnings before interest, taxes, depreciation and amortization (“EBITDA”). “EBITDA” may include “Acquired EBITDA” from pro-forma acquisitions as defined. Borrowings under the New Facility may be used for general corporate purposes, including acquisitions.  Application of the Facility’s borrowing formula as of October 2, 2015, permitted an additional $64,800 to be used. The Company had irrevocable letters of credit totaling $9,800 outstanding in connection with the Company’s self-insurance programs, which resulted in a total of $55,000 being available for use at October 2, 2015.  As of October 2, 2015, the Company was in compliance with the various financial covenants.  Under the most restrictive of its covenants, the Company was required to maintain minimum net worth of at least $176,100 at October 2, 2015.  At such date, the Company’s net worth was approximately $259,300.

 

The effective interest rates on the Company’s borrowings were 2.62% and 2.90% for the three month periods ended October 2, 2015 and September 30, 2014, respectively.

 

6.Fair Value Measurements

 

The Company’s financial instruments consist of cash, accounts receivable, payables and debt instruments.  The carrying values of cash, accounts receivable and payables are considered representative of their respective fair values due to the short-term nature of these instruments.  The fair value of the Company’s debt instruments approximates their carrying values as substantially all of such debt instruments have rates which fluctuate with changes in market rates.  The Company does not have any assets or liabilities carried at fair value that are measured on a recurring basis.

 

9


 

7.Earnings per Common Share

 

A reconciliation of the weighted average shares outstanding used in the calculation of basic and diluted earnings per common share is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Nine months ended

 

 

    

October 2, 2015

    

September 30, 2014

    

October 2, 2015

    

September 30, 2014

 

Basic weighted average outstanding shares

 

9,604

 

9,347

 

9,432

 

9,326

 

Add common equivalent shares representing shares issuable upon exercise of dilutive awards

 

218

 

96

 

217

 

118

 

Diluted weighted average number of shares

 

9,822

 

9,443

 

9,649

 

9,444

 

 

 

 

 

 

 

 

 

 

 

Anti-dilutive shares excluded from calculation

 

 —

 

96

 

20

 

96

 

 

 

8.Commitments and Contingencies

 

Insurance Programs

 

The Company bears significant insurance risk under its large-deductible workers’ compensation insurance program and its self-insured employee health program.  Under the workers’ compensation insurance program, the Company bears risk up to $400 per incident, after which stop-loss coverage is maintained.  The Company purchases stop-loss insurance for the employee health plan that places a specific limit, generally $300, on its exposure for any individual covered life.

 

Malpractice and general patient liability claims for incidents which may give rise to litigation have been asserted against the Company by various claimants.  The claims are in various stages of processing and some may ultimately be brought to trial.  The Company is aware of incidents that have occurred through October 2, 2015 that may result in the assertion of additional claims.  The Company currently carries professional and general liability insurance coverage (on a claims made basis) for this exposure with no deductible.  The Company also carries D&O coverage (also on a claims made basis) for potential claims against the Company’s directors and officers, including securities actions, with deductibles ranging from $100 to $200 per claim.

 

The Company records estimated liabilities for its insurance programs based on information provided by the third-party plan administrators, historical claims experience, the life cycle of claims, expected costs of claims incurred but not paid, and expected costs to settle unpaid claims.  The Company monitors its estimated insurance-related liabilities and recoveries, if any, on a monthly basis and records amounts due under insurance policies in other current assets, while recording the estimated carrier liability in other current liabilities.  As facts change, it may become necessary to make adjustments that could be material to the Company’s results of operations and financial condition.

 

Legal Proceedings

 

The Company is currently, and from time to time, subject to claims and suits arising in the ordinary course of its business, including claims for damages for personal injuries.  In the opinion of management, after discussions with legal counsel, the ultimate resolution of any of these ordinary course pending claims and legal proceedings will not have a material effect on the Company’s financial position or results of operations.

 

During the third quarter of 2015, certain acquisition indemnification and other legal matters were settled resulting in a $4,165 benefit which is included in Deal, transition and other costs in the Consolidated Statements of Income.    Deal, transition and other costs includes a $1,799 provision for bad debts related to a Chapter 7 bankruptcy filing of a payor.

 

9.Acquisition

 

On August 29, 2015 the Company acquired 100% of the equity of Bracor, Inc. (dba WillCare).  Based in Buffalo NY, WillCare reported $72,000 in revenue for the year ended December 31, 2014 with VN and PC branch locations in New York, Connecticut and Ohio. The purchase price for the New York and Connecticut operations was $50,843.  The transaction was funded by borrowings under the Company’s bank credit facility.  On March 1, 2015, the Company acquired

10


 

the stock of WillCare’s Ohio operations for $3,000.  The following table summarizes the preliminary estimate of fair values of the assets acquired and liabilities assumed in the WillCare acquisition (estimates are not complete and subject to change):

 

 

 

 

 

 

 

 

 

 

 

Preliminary

 

 

 

 

 

Purchase Price

 

 

 

    

    

Allocation

    

 

Accounts Receivable 

    

 

$

6,965

 

 

Property, plant & equipment

 

 

 

209

 

 

Other assets

 

 

 

912

 

 

Deferred tax assets

 

 

 

3,635

 

 

Goodwill

 

 

 

39,355

 

 

Other intangibles

 

 

 

7,282

 

 

Assets acquired

 

 

 

58,358

 

 

Liabilities assumed

 

 

 

(4,515)

 

 

Net assets acquired

 

 

$

53,843

 

 

 

On July 22, 2015, the Company acquired 100% of the equity of Ingenios Health Co. (Ingenios) for $11,372 of the Company’s common stock plus $2,000 in cash.  Ingenios is a leading provider of technology enabled in-home clinical assessments for Medicare Advantage, Managed Medicaid and Commercial Exchange lives in 7 states and Washington, D.C.  The operating results of Ingenios will be reported in our Healthcare Innovations business segment, while the issuance of shares is expected to be dilutive to earnings per share.

 

Deal and transition costs incurred in conjunction with the WillCare and Ingenios acquisitions were $919 and $1,513, respectively, for the quarter and year to date periods ended October 2, 2015.  Similar amounts for the prior year periods were $1,135 and $5,492, respectively, related to 2013 and 2014 acquisitions.  Such amounts are included in Deal, transition and other costs in the Consolidated Statements of Income.

 

10.Income Taxes

 

The Company’s effective income tax rates from continuing operations for the three and nine month periods ended October 2, 2015 and September 30, 2014 were approximately 21.0% and 42.4%, respectively and 32.9% and 40.5%, respectively.  The lower effective tax rate for the 2015 periods was primarily related to the tax treatment of the legal settlement discussed in Note 8, “Commitments and Contingencies”.  Excluding the non-taxable settlement we expect our effective tax rate for 2015 to be approximately 40.5%.

 

Accounting principles generally accepted in the United States prescribe a recognition threshold and measurement attribute for the accounting and financial statement disclosure of tax positions taken or expected to be taken in a tax return.  The evaluation of a tax position is a two-step process.  The first step requires the Company to determine whether it is more likely than not that a tax position will be sustained upon examination based on the technical merits of the position.  The second step requires the Company to recognize in the financial statements each tax position that meets the more likely than not criteria, measured at the amount of benefit that has a greater than 50% likelihood of being realized.  The Company had $2,100 of unrecognized tax benefits at October 2, 2015, the total amount of which, if recognized, would affect the tax rate.  The Company includes the full amount of unrecognized tax benefits in other liabilities in the Consolidated Balance Sheets.  Additionally, the Company may from time to time be assessed interest and penalties by tax jurisdictions.  Any such assessments historically have been immaterial to the Company’s financial results and are classified as other general and administrative expenses in the consolidated statements of income.

 

11.Subsequent Events

 

Management has evaluated all events and transactions that occurred after October 2, 2015.  During this period, the Company had no material subsequent events requiring recognition in the consolidated financial statements.

 

11


 

On November 5, 2015, the Company acquired 100% of the equity of Black Stone Operations, LLC. (Black Stone) for $27,500 in cash, 188 shares of the Company’s common stock, and $5,000 in seller notes.  Black Stone owns and operates nine locations in Ohio.  The operating results will be reported in the Company’s PC and VN segments. 

12


 

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

The Company

 

Almost Family, Inc. and subsidiaries (collectively “Almost Family”) is a leading regional provider of home health nursing services. In this report, the terms “Company,” “we,” “us” or “our” mean Almost Family, Inc. and all subsidiaries included in our consolidated financial statements.

 

Cautionary Statements - Forward Outlook and Risks

 

Certain statements contained in this quarterly report on Form 10-Q, including, without limitation, statements containing the words “believes,” “anticipates,” “intends,” “expects,” “assumes,” “trends” and similar expressions, constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995.  Forward-looking statements are based upon the Company’s current plans, expectations and projections about future events.  However, such statements involve known and unknown risks, uncertainties and other factors that may cause the actual results, performance or achievements of the Company to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements.  These factors include, among others, the following:

 

·

general economic and business conditions;

·

demographic changes;

·

changes in, or failure to comply with, existing governmental regulations;

·

legislative proposals for healthcare reform;

·

changes in Medicare and Medicaid reimbursement levels;

·

changes in laws and regulations with respect to Accountable Care Organizations;

·

changes in the marketplace and regulatory environment for Health Risk Assessments;

·

effects of competition in the markets in which the Company operates;

·

liability and other claims asserted against the Company;

·

potential audits and investigations by government and regulatory agencies, including the impact of any negative publicity or litigation;

·

ability to attract and retain qualified personnel;

·

availability and terms of capital;

·

loss of significant contracts or reduction in revenues associated with major payor sources;

·

ability of customers to pay for services;

·

business disruption due to natural disasters or terrorist acts;

·

ability to effectively integrate, manage and keep secure our information systems;

·

ability to successfully integrate the operations of acquired businesses and achieve expected synergies and operating efficiencies from the acquisition, in each case within expected time-frames or at all;

·

significant deterioration in economic conditions and significant market volatility;

·

effect on liquidity of the Company's financing arrangements; and

·

changes in estimates and judgments associated with critical accounting policies and estimates.

 

For a detailed discussion of these and other factors that could cause the Company’s actual results to differ materially from the results contemplated by the forward-looking statements, please refer to Item 1A. “Risk Factors” and Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in the Company’s annual report on Form 10-K for year ended December 31, 2014 and this Form 10-Q.  The reader should not place undue reliance on forward-looking statements, which speak only as of the date of this report.  Except as required by law, the Company assumes no responsibility for updating forward-looking statements to reflect unforeseen or other events after the date of this report. The Company has provided a detailed discussion of risk factors in its Form 10-K and various filings with the Securities and Exchange Commission (SEC).  The reader is encouraged to review these risk factors and filings.

 

13


 

Critical Accounting Policies

 

Refer to the “Critical Accounting Policies” section of Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” included in our Form 10-K for the year ended December 31, 2014 for a detailed discussion of our critical accounting policies.  There have been no material changes to our critical accounting policies and estimates as described therein.

 

Fiscal Year End

 

Effective with the first quarter of 2015 the Company adopted a 52-53 week fiscal reporting calendar under which it will report its annual results going forward in four equal 13-week quarters.  Every fifth year, one quarter will include 14 weeks and that year will include 53 weeks of operating results.  Once fully adopted, this approach will help minimize the impact of calendar differences when comparing different historical periods. 

 

As a result of the change in the fiscal reporting calendar, the quarter ended October 2, 2015 included one fewer day of results than they would have had if the change had not been made, while the year to date period January 1, 2015 through October 2, 2015 included 2 more days of results than they would have had if the change not been made.  Due to the fiscal reporting calendar change, the Independence Day holiday observed on July 3, 2015 would have otherwise been reported in the current period. 

 

Operating Segments

 

The Company has two divisions, Home Health Care and Healthcare Innovations.  The Home Health Care division is comprised of two reportable segments, Visiting Nurse Services (VN or Visiting Nurse) and Personal Care Services (PC or Personal Care).  Our Healthcare Innovations division is also a reporting segment.  Reportable segments have been identified based upon how management has organized the business by services provided to customers and how the chief operating decision maker manages the business and allocates resources, consistent with the criteria in ASC 280, Segment Reporting. 

 

Our VN segment provides skilled medical services in patients’ homes largely to enable recipients to reduce or avoid periods of hospitalization and/or nursing home care.  VN Medicare revenues include revenues from all Medicare sources including traditional Medicare and Medicare Advantage, whether paid on a per episode basis or a per visit basis.  Approximately 95% of the VN segment revenues are generated from the Medicare program while the balance is generated from Medicaid and private insurance programs.

 

Our PC segment services are also provided in patients’ homes.  These services (generally provided by paraprofessional staff such as home health aides) are generally of a custodial rather than skilled nature.  PC revenues are typically generated on an hourly basis.  Approximately 85% of the PC segment revenues are generated from Medicaid and other government programs while the balance is generated from insurance programs and private pay patients.

 

Our Healthcare Innovations business segment was created to separately report on our developmental activities outside our traditional home health business platform.   These activities are intended ultimately, whether directly or indirectly, to benefit our patients and our payers through the enhanced provision of home health services.   Our activities all share a common goal of improving patient experiences and quality outcomes while lowering costs.   They include, but are not limited to, items such as: technology, information, population health management, risk-sharing, care coordination and transitions, clinical advancements, enhanced patient engagement and informed clinical decision and technology enabled in-home clinical assessments. 

 

Certain general and administrative expenses incurred at the corporate level have not been allocated to the segments. 

 

Acquisitions and Investment

 

On August 29, 2015, we acquired 100% of the equity of Bracor, Inc. (dba WillCare).  WillCare, based in Buffalo NY, reported $72 million in revenue for the year ended December 31, 2014 with VN and PC branch locations in New York, Connecticut and Ohio.  The purchase price for the New York and Connecticut operations was approximately $50.8 million

14


 

The transaction was funded by borrowings under our bank credit facility.  On March 1, 2015, we acquired the stock of WillCare’s Ohio operations for $3.0 million. 

 

On July 22, 2015, we acquired 100% of the equity of Ingenios Health Co. for approximately $11.4 million of the Company’s common stock plus $2 million in cash.  Ingenios is a leading provider of technology enabled in-home clinical assessments for Medicare Advantage, Managed Medicaid and Commercial Exchange lives in 7 states and Washington, D.C.  The operating results of Ingenios will be reported in our Healthcare Innovations business segment, while the issuance of shares is expected to be dilutive to earnings per share. 

 

On January 29, 2015, we invested $1.0 million in a development stage analytics software company, NavHealth, Inc.  The cost basis investment is included in other assets in our balance sheet.  We are not in a position to significantly influence the activities of NavHealth, Inc.

 

Health Care Reform Legislation and Medicare Regulations

 

The reader is encouraged to review our detailed discussion of Health Care Reform Legislation and Medicare Regulations in the similarly titled section in Part II, Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” along with the discussion under “Government Regulation” in Part I, Item 1, “Business” including but not limited to Item 1A. “Risk Factors” in the Company’s annual report on Form 10-K for year ended December 31, 2014. 

 

On October 29, 2015, the Centers for Medicare and Medicaid Services (CMS) issued its CY2016 Home Health Prospective Payment System Rate Update.  CMS is implementing a 0.13% increase in the National, Standardized 60-Day Episode Payment Amount consisting of a 2.9% “market basket” increase minus a 0.6% productivity adjustment, a 2.71% ($80.95 per episode) rebasing cut, a 0.97% case mix creep cut and an increase of 1.87% to maintain budget neutrality with respect to recalibration of the home health case mix model for CY2016.  The impact of recalibration of the case-mix model on the Company results in CY2016 will depend upon the Company’s actual patient mix in that period.  CMS is also implementing a “Value Based Purchasing” (VBP) demonstration in 9 states (including Florida, Tennessee and Massachusetts where the Company has significant operations) under which certain 2016 agency specific performance measures would be used to establish individual agency reimbursement rates for 2018.  Investors are encouraged to read the rule in its entirety at http://federalregister.gov/a/2015-27931.

 

Seasonality

 

Our VN segment operations in Florida, where nearly 27% of that segment’s revenues are generated, normally experience higher admissions during the first quarter and lower admissions during the third quarter than in the other quarters due to seasonal population fluctuations. 

 

15


 

RESULTS OF OPERATIONS

THIRD QUARTER

Consolidated

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

 

 

 

 

 

 

 

October 2, 2015

 

September 30, 2014

 

Change

 

Consolidated

    

Amount

    

% Rev

    

Amount

    

% Rev

    

Amount

    

%  

 

Home Health Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net service revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Visiting Nurse

 

$

98,344

 

76.1%

 

$

95,116

 

76.9%

 

$

3,228

 

3.4

%

Personal Care

 

 

30,837

 

23.9%

 

 

28,627

 

23.1%

 

 

2,210

 

7.7

%

 

 

 

129,181

 

100.0%

 

 

123,743

 

100.0%

 

 

5,438

 

4.4

%

Operating income before corporate expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Visiting Nurse

 

 

12,052

 

12.3%

 

 

11,175

 

11.7%

 

 

877

 

7.8

%

Personal Care

 

 

3,067

 

9.9%

 

 

3,136

 

11.0%

 

 

(69)

 

-2.2

%

 

 

 

15,119

 

11.7%

 

 

14,311

 

11.6%

 

 

808

 

5.6

%

Healthcare Innovations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

2,051

 

100.0%

 

 

1,798

 

100.0%

 

 

253

 

14.1

%

Operating income before noncontrolling interest

 

 

485

 

23.6%

 

 

1,077

 

59.9%

 

 

(592)

 

-55.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate expenses

 

 

6,278

 

4.8%

 

 

6,363

 

5.1%

 

 

(85)

 

-1.3

%

Deal, transition and other costs

 

 

(1,309)

 

-1.0%

 

 

1,655

 

1.3%

 

 

(2,964)

 

-179.1

%

Operating income

 

 

10,635

 

8.1%

 

 

7,370

 

5.9%

 

 

3,265

 

44.3

%

Interest expense, net

 

 

(494)

 

-0.4%

 

 

(401)

 

-0.3%

 

 

(93)

 

23.2

%

Income tax expense

 

 

(2,078)

 

-1.6%

 

 

(2,810)

 

-2.2%

 

 

732

 

-26.0

%

Net income from continuing operations

 

$

8,063

 

6.1%

 

$

4,159

 

3.3%

 

$

3,904

 

93.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA-HHO (1)

 

$

10,110

 

7.8%

 

$

9,129

 

7.4%

 

$

981

 

10.7

%

Adjusted Earnings-HHO (1)

 

$

5,052

 

3.9%

 

$

4,412

 

3.6%

 

$

641

 

14.5

%

 


(1)See Page 23 for GAAP reconciliation of Adjusted EBITDA from home health operations and Adjusted earnings from home health operations.

 

Home Health revenue increased year over year by $5.4 million primarily as a result of our acquisition of WillCare ($6.9 million).  Refer to VN and PC segment discussions for further operating performance details.  Refer to “Fiscal Year End” related to our 52-53 week reporting calendar conversion. 

 

Our Healthcare Innovations operating income declined primarily due to the expected losses of our third quarter Ingenios acquisition.

 

Corporate expenses declined as a percent of revenues to 4.8% in the 2015 period from 5.1% resulting primarily from higher management incentives in the 2014 period due to relative performance against plan on a year to date basis.  Deal, transition and other costs for 2015 include a benefit of $4.2 million related to a legal settlement, which was partially offset by the $1.8 million provision for the Chapter 7 bankruptcy filing of a specific payor and $1.1 million of deal and transition costs primarily related to our 2015 acquisitions.  Deal and transition costs of $1.7 million in 2014 primarily related to the completion of the transition of our 2013 acquisitions.

 

Our effective tax rate for the third quarter of 2015 was 21.0% compared to 42.4% for the third quarter of 2014.  The lower effective tax rate for the 2015 period was primarily related to the tax treatment of the legal settlements discussed in Note 8 to the Consolidated Financial Statements, “Commitments and Contingencies”.  Excluding the non-taxable settlement, we expect our effective tax rate for 2015 to be approximately 40.5%.

 

16


 

Visiting Nurse Segment

(In thousands, except for statistics)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

 

 

 

 

 

 

 

October 2, 2015

 

September 30, 2014

 

Change

 

 

    

Amount

    

% Rev

    

Amount

    

% Rev

    

Amount

    

%

 

Net service revenues

 

$

98,344

 

100.0

%  

$

95,116

 

100.0

%  

$

3,228

 

3.4

%

Cost of service revenues

 

 

47,977

 

48.8

%  

 

46,984

 

49.4

%  

 

993

 

2.1

%

Gross margin

 

 

50,367

 

51.2

%  

 

48,132

 

50.6

%  

 

2,235

 

4.6

%

General and administrative expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

28,312

 

28.8

%  

 

27,165

 

28.6

%  

 

1,147

 

4.2

%

Other

 

 

10,003

 

10.2

%  

 

9,792

 

10.3

%  

 

211

 

2.2

%

Total general and administrative expenses

 

 

38,315

 

39.0

%  

 

36,957

 

38.9

%  

 

1,358

 

3.7

%

Operating income before corporate expenses

 

$

12,052

 

12.3

%  

$

11,175

 

11.7

%  

$

877

 

7.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average number of locations

 

 

164

 

 

 

 

159

 

 

 

 

5

 

3.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All payors:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Patients Months

 

 

80,940

 

 

 

 

79,598

 

 

 

 

1,342

 

1.7

%

Admissions

 

 

24,759

 

 

 

 

24,371

 

 

 

 

388

 

1.6

%

Billable Visits

 

 

645,589

 

 

 

 

627,517

 

 

 

 

18,072

 

2.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Medicare:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Admissions (1)

 

 

21,876

 

88.4

%  

 

21,531

 

88.3

%  

 

345

 

1.6

%

Revenue (in thousands)

 

$

92,033

 

93.6

%  

$

90,709

 

95.4

%  

$

1,324

 

1.5

%

Revenue per admission

 

$

4,207

 

 

 

$

4,213

 

 

 

$

(6)

 

(0.1)

%

Billable visits (1)

 

 

580,709

 

90.0

%  

 

564,626

 

90.0

%  

 

16,083

 

2.8

%

Recertifications

 

 

11,966

 

 

 

 

11,907

 

 

 

 

59

 

0.5

%

Payor mix % of Admissions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Traditional Medicare Episodic

 

 

84.6

%  

 

 

 

84.0

%  

 

 

 

0.6

%  

 

 

Replacement Plans Paid Episodically

 

 

4.1

%  

 

 

 

3.8

%  

 

 

 

0.3

%  

 

 

Replacement Plans Paid Per Visit

 

 

11.3

%  

 

 

 

12.2

%  

 

 

 

(0.9)

%  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Medicare:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Admissions (1)

 

 

2,883

 

11.6

%  

 

2,840

 

11.7

%  

 

43

 

1.5

%

Revenue (in thousands)

 

$

6,311

 

6.4

%  

$

4,407

 

4.6

%  

$

1,904

 

43.2

%

Revenue per admission

 

$

2,189

 

 

 

$

1,552

 

 

 

$

637

 

41.1

%

Billable visits (1)

 

 

64,880

 

10.0

%  

 

62,891

 

10.0

%  

 

1,989

 

3.2

%

Recertifications

 

 

774

 

 

 

 

432

 

 

 

 

342

 

79.2

%

Payor mix % of Admissions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Medicaid & other governmental

 

 

30.6

%  

 

 

 

24.1

%  

 

 

 

6.5

%  

 

 

Private payors

 

 

69.4

%  

 

 

 

75.9

%  

 

 

 

(6.5)

%  

 

 

 


(1)Percentages pertain to percentage of total admissions or total billable visits, as applicable.

 

VN segment net revenue increased primarily due to the WillCare acquisition which increased net service revenues by $3.5 million and operating income before corporate expenses by $0.6 million.  The WillCare acquisition also increased the average number of locations.

 

Excluding the effects of the WillCare acquisition, cost of service revenues were essentially unchanged on a per visit basis which, combined with the effective Medicare rate increase, led to a slightly higher gross margin. 

 

17


 

Excluding effects of the WillCare acquisition, general and administrative expenses – Salaries and benefits increased 1.7% primarily due to higher health and dental insurance expense.  General and administrative expenses – Other increased primarily due to higher provision for uncollectible accounts.

 

As a result, VN segment operating income before corporate expenses increased 7.8% to $12.1 million from $11.2 million in the prior year, while VN segment operating income as percentage of revenue increased to 12.3% from 11.7% in the prior year period. 

 

Personal Care Segment

(In thousands, except for statistics)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

 

 

 

 

 

 

 

October 2, 2015

 

September 30, 2014

 

Change

 

 

    

Amount

    

% Rev

    

Amount

    

% Rev

    

Amount

    

%

 

Net service revenues

 

$

30,837

 

100.0

%  

$

28,627

 

100.0

%  

$

2,210

 

7.7

%

Cost of service revenues

 

 

21,033

 

68.2

%  

 

19,474

 

68.0

%  

 

1,559

 

8.0

%

Gross margin

 

 

9,804

 

31.8

%  

 

9,153

 

32.0

%  

 

651

 

7.1

%

General and administrative expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

4,310

 

14.0

%  

 

3,702

 

12.9

%  

 

608

 

16.4

%

Other

 

 

2,427

 

7.9

%  

 

2,315

 

8.1

%  

 

112

 

4.8

%

Total general and administrative expenses

 

 

6,737

 

21.8

%  

 

6,017

 

21.0

%  

 

720

 

12.0

%

Operating income before corporate expenses

 

$

3,067

 

9.9

%  

$

3,136

 

11.0

%  

$

(69)

 

-2.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average number of locations

 

 

66

 

 

 

 

61

 

 

 

 

5

 

8.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Admissions

 

 

1,725

 

 

 

 

1,667

 

 

 

 

58

 

3.5

%

Patient months of care

 

 

25,419

 

 

 

 

22,663

 

 

 

 

2,756

 

12.2

%

Billable hours

 

 

1,384,466

 

 

 

 

1,352,720

 

 

 

 

31,746

 

2.3

%

Revenue per billable hour

 

$

22.27

 

 

 

$

21.16

 

 

 

$

1.11

 

5.2

%

 

PC segment net service revenues increased primarily due to the WillCare acquisition which increased net service revenues by $3.4 million and operating income before corporate expenses by $0.6 million.

 

Excluding effects of the WillCare acquisition, net service revenues decreased $1.2 million, or 4.1%, primarily due to changes in business mix.  Cost of service revenues as a percentage of net service revenues increased slightly to 68.4% in 2015 from 68.0% in 2014, primarily due to changes in business mix.

 

Excluding the effects of the WillCare acquisition, total general and administrative expenses as a percent of net service revenues increased to 22.5% in 2015 from 21.0% in 2014, primarily due to the impact of changes in business mix on revenue.

 

PC segment operating income before corporate expenses was $3.1 million in both periods, while operating income before corporate expenses as a percentage of revenue decreased 1.1%.

 

18


 

YEAR TO DATE

Consolidated

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended

 

 

 

 

 

 

 

 

October 2, 2015

 

September 30, 2014

 

Change

 

Consolidated

    

Amount

    

% Rev

    

Amount

    

% Rev

    

Amount

    

%  

 

Home Health Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net service revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Visiting Nurse

 

$

295,627

 

76.8%

 

$

285,064

 

77.3%

 

$

10,563

 

3.7

%

Personal Care

 

 

89,086

 

23.2%

 

 

83,647

 

22.7%

 

 

5,439

 

6.5

%

 

 

 

384,713

 

100.0%

 

 

368,711

 

100.0%

 

 

16,002

 

4.3

%

Operating income before corporate expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Visiting Nurse

 

 

36,935

 

12.5%

 

 

32,120

 

11.3%

 

 

4,815

 

15.0

%

Personal Care

 

 

9,570

 

10.7%

 

 

9,316

 

11.1%

 

 

254

 

2.7

%

 

 

 

46,505

 

12.1%

 

 

41,436

 

11.2%

 

 

5,069

 

12.2

%

Healthcare Innovations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

2,284

 

100.0%

 

 

2,361

 

100.0%

 

 

(77)

 

-3.3

%

Operating (loss) income before noncontrolling interest

 

 

(434)

 

-19.0%

 

 

394

 

16.7%

 

 

(828)

 

-210.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate expenses

 

 

20,179

 

5.2%

 

 

19,122

 

5.2%

 

 

1,057

 

5.5

%

Deal, transition and other costs

 

 

(695)

 

-0.2%

 

 

6,012

 

1.6%

 

 

(6,707)

 

-111.6

%

Operating income

 

 

26,587

 

6.9%

 

 

16,696

 

4.5%

 

 

9,891

 

59.2

%

Interest expense, net

 

 

(1,247)

 

-0.3%

 

 

(1,078)

 

-0.3%

 

 

(169)

 

15.7

%

Income tax expense

 

 

(8,458)

 

-2.2%

 

 

(6,245)

 

-1.7%

 

 

(2,213)

 

35.4

%

Net income from continuing operations

 

$

16,882

 

4.4%

 

$

9,373

 

2.5%

 

$

7,509

 

80.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA-HHO(1)

 

$

30,551

 

7.9%

 

$

26,634

 

7.2%

 

$

3,917

 

14.7

%

Adjusted Earnings-HHO(1)

 

$

15,165

 

3.9%

 

$

12,621

 

3.4%

 

$

2,544

 

20.2

%

 


(1)See Page 23 for GAAP reconciliation of Adjusted EBITDA from home health operations and Adjusted earnings from home health operations.

 

Approximately $8.2 million of our $16.0 million year over year increase in home health revenue was a result of our acquisition of WillCare.  Refer to VN and PC segment discussions for further operating performance details.  Refer to “Fiscal Year End” related to our 52-53 week reporting calendar conversion. 

 

Our Healthcare Innovations operating loss was primarily due to the expected losses of our third quarter Ingenios acquisition.

 

Corporate expenses as a percentage of revenue were 5.2%  in both periods.    Deal, transition and other costs for 2015 include a benefit of $4.2 million related to a legal settlement, which was partially offset by the $1.8 million provision for the Chapter 7 bankruptcy filing of a specific payor and $1.7 million of deal and transition costs primarily related to our 2015 acquisitions.  Deal and transition costs in 2014 primarily related to the completion of the transition of our 2013 acquisitions.

 

The effective tax rate for the nine months of 2015 was 32.9% compared to 40.5% for the nine months of 2014.  The lower effective tax rate for the 2015 period was primarily related to the tax treatment of the legal settlement discussed in Note 8 to the the Consolidated Financial Statements, “Commitments and Contingencies”.  Excluding the non-taxable settlement, we expect our effective tax rate for 2015 to be approximately 40.5%.

 

19


 

Visiting Nurse Segment

(In thousands, except for statistics)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended

 

 

 

 

 

 

 

 

October 2, 2015

 

September 30, 2014

 

Change

 

 

    

Amount

    

% Rev

    

Amount

    

% Rev

    

Amount

    

%

 

Net service revenues

 

$

295,627

 

100.0

%  

$

285,064

 

100.0

%  

$

10,563

 

3.7

%

Cost of service revenues

 

 

142,560

 

48.2

%  

 

140,014

 

49.1

%  

 

2,546

 

1.8

%

Gross margin

 

 

153,067

 

51.8

%  

 

145,050

 

50.9

%  

 

8,017

 

5.5

%

General and administrative expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

85,206

 

28.8

%  

 

82,473

 

28.9

%  

 

2,733

 

3.3

%

Other

 

 

30,926

 

10.5

%  

 

30,457

 

10.7

%  

 

469

 

1.5

%

Total general and administrative expenses

 

 

116,132

 

39.3

%  

 

112,930

 

39.6

%  

 

3,202

 

2.8

%

Operating income before corporate expenses

 

$

36,935

 

12.5

%  

$

32,120

 

11.3

%  

$

4,815

 

15.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average number of locations

 

 

162

 

 

 

 

169

 

 

 

 

(7)

 

-4.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All payors:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Patients Months

 

 

242,989

 

 

 

 

239,198

 

 

 

 

3,791

 

1.6

%

Admissions

 

 

75,958

 

 

 

 

74,022

 

 

 

 

1,936

 

2.6

%

Billable Visits

 

 

1,926,660

 

 

 

 

1,875,922

 

 

 

 

50,738

 

2.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Medicare:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Admissions (1)

 

 

67,965

 

89.5

%  

 

65,868

 

89.0

%  

 

2,097

 

3.2

%

Revenue (in thousands)

 

$

280,827

 

95.0

%  

$

273,441

 

95.9

%  

$

7,386

 

2.7

%

Revenue per admission

 

$

4,132

 

 

 

$

4,151

 

 

 

$

(19)

 

-0.5

%

Billable visits (1)

 

 

1,742,505

 

90.4

%  

 

1,693,028

 

90.3

%  

 

49,477

 

2.9

%

Recertifications

 

 

35,277

 

 

 

 

35,962

 

 

 

 

(685)

 

-1.9

%

Payor mix % of Admissions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Traditional Medicare Episodic

 

 

84.4

%  

 

 

 

83.9

%  

 

 

 

0.5

%  

 

 

Replacement Plans Paid Episodically

 

 

4.0

%  

 

 

 

3.4

%  

 

 

 

0.6

%  

 

 

Replacement Plans Paid Per Visit

 

 

11.6

%  

 

 

 

12.7

%  

 

 

 

(1.1)

%  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Medicare:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Admissions (1)

 

 

7,993

 

10.5

%  

 

8,154

 

11.0

%  

 

(161)

 

-2.0

%

Revenue (in thousands)

 

$

14,800

 

5.0

%  

$

11,623

 

4.1

%  

$

3,177

 

27.3

%

Revenue per admission

 

$

1,852

 

 

 

$

1,425

 

 

 

$

426

 

29.9

%

Billable visits (1)

 

 

184,155

 

9.6

%  

 

182,894

 

9.7

%  

 

1,261

 

0.7

%

Recertifications

 

 

1,681

 

 

 

 

1,366

 

 

 

 

315

 

23.1

%

Payor mix % of Admissions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Medicaid & other governmental

 

 

30.7

%  

 

 

 

22.5

%  

 

 

 

8.2

%  

 

 

Private payors

 

 

69.3

%  

 

 

 

77.5

%  

 

 

 

(8.2)

%  

 

 

 


(1)Percentages pertain to percentage of total admissions or total billable visits, as applicable.

 

VN segment net revenue includes results of the WillCare acquisition which increased net service revenues by $3.5 million and operating income before corporate expenses by $0.6 million.

 

Excluding the effects of the WillCare acquisition, VN segment net revenue increased by $7.1 million to $292.1 million from $285.1 million in the prior year period primarily due to higher volumes and an effective Medicare rate increase of about 1%.  The average number of locations declined due to the 2014 combination of certain branches with overlapping service territory in Florida following the SunCrest acquisition. 

 

20


 

Gross margin as a percent of revenue increased 0.9% primarily due to organic volume growth, the Medicare rate increase and a lower cost per visit.  Total general and administrative expenses declined slightly as a percentage of revenue to 39.3% from 39.6% in the prior year period primarily due to organic volume growth and the Medicare rate increase.

 

As a result, VN segment operating income before corporate expenses improved to $36.9 million from $32.1 million in the prior year period, while VN segment operating income as percentage of revenue increased to 12.5% from 11.3% in the prior year period. 

 

Personal Care Segment

(In thousands, except for statistics)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended

 

 

 

 

 

 

 

 

October 2, 2015

 

September 30, 2014

 

Change

 

 

    

Amount

    

% Rev

    

Amount

    

% Rev

    

Amount

    

%

 

Net service revenues

 

$

89,086

 

100.0

%  

$

83,647

 

100.0

%  

$

5,439

 

6.5

%

Cost of service revenues

 

 

61,055

 

68.5

%  

 

57,367

 

68.6

%  

 

3,688

 

6.4

%

Gross margin

 

 

28,031

 

31.5

%  

 

26,280

 

31.4

%  

 

1,751

 

6.7

%

General and administrative expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

12,181

 

13.7

%  

 

10,758

 

12.9

%  

 

1,423

 

13.2

%

Other

 

 

6,280

 

7.0

%  

 

6,206

 

7.4

%  

 

74

 

1.2

%

Total general and administrative expenses

 

 

18,461

 

20.7

%  

 

16,964

 

20.3

%  

 

1,497

 

8.8

%

Operating income before corporate expenses

 

$

9,570

 

10.7

%  

$

9,316

 

11.1

%  

$

254

 

2.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average number of locations

 

 

64

 

 

 

 

61

 

 

 

 

3

 

4.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Admissions

 

 

4,803

 

 

 

 

4,839

 

 

 

 

(36)

 

-0.7

%

Patient months of care

 

 

71,907

 

 

 

 

67,022

 

 

 

 

4,885

 

7.3

%

Billable hours

 

 

3,989,328

 

 

 

 

3,988,514

 

 

 

 

814

 

0.0

%

Revenue per billable hour

 

$

22.33

 

 

 

$

20.97

 

 

 

$

1.36

 

6.5

%

 

PC segment net revenue increased primarily due to the WillCare acquisition which increased net service revenues by $4.7 million and operating income before corporate expenses by $0.7 million.

 

Excluding the effects of the WillCare acquisition, net service revenues increased $0.7 million, or 0.9%, to $84.4 million in 2015 from $83.6 million in 2014 primarily due to mix changes.  Cost of service revenues as a percentage of net service revenues decreased slightly to 68.5% in 2015 from 68.6% in 2014, primarily due to changes in business mix.

 

Total general and administrative expenses increased slightly as a percent of net service revenues to 20.7% from 20.3% in 2014, primarily due to impact of changes in business mix on revenue.    

 

As a result, PC segment operating income before corporate expenses increased to $9.6 million from $9.3 million in 2014, while operating income before corporate expenses as percentage of revenue declined 0.4%.

 

Liquidity and Capital Resources

 

Revolving Credit Facility

 

We have a senior secured revolving credit facility with JP Morgan Chase Bank, NA, as Administrative Agent, Bank of America, as Syndication Agent, and certain other lenders (the “Facility”).  The Facility consists of a $175 million credit line with a maturity date of November 15, 2020 and an “accordion” feature providing for potential future expansion of the Facility to $250 million.  Borrowings (other than letters of credit) under the credit facility generally will bear interest at a rate varying from the London Interbank Offered Rate (LIBOR) plus 1.75% to LIBOR rate plus 3.00%, depending on leverage.  The Facility is secured by substantially all of our assets and the stock of our subsidiaries.  Debt issuance costs of $1.2 million incurred in connection with credit facility is recorded in prepaid assets and is being amortized through November 15, 2020.

 

21


 

Borrowings under the Facility are subject to various covenants including a multiple of 3.5 times earnings before interest, taxes, depreciation and amortization (“EBITDA”). “EBITDA” may include “Acquired EBITDA” from pro-forma acquisitions as defined. Borrowings under the New Facility may be used for general corporate purposes, including acquisitions.  Application of the Facility’s borrowing formula as of October 2, 2015, permitted $64.8 million to be used.  We had irrevocable letters of credit totaling $9.8 million outstanding in connection with our self-insurance programs, which resulted in a total of $55.0 million being available for use at October 2, 2015.  As of October 2, 2015, we were in compliance with the various financial covenants.  Under the most restrictive of its covenants, we were required to maintain minimum net worth of at least $176.1 million at October 2, 2015.  At such date, our net worth was approximately $259.3 million.

 

We believe that this facility plus cash on hand will be sufficient to fund our operating needs and expansion plans for at least the next year.  We will continue to evaluate additional capital, including possible debt and equity investments in the Company, to support a more rapid development of the business than would be possible with internal funds.

 

Cash Flows

 

Key elements to the Consolidated Statements of Cash Flows for the nine month periods ended October 2, 2015 and September 30, 2014 were:

 

 

 

 

 

 

 

 

 

Net Change in Cash and Cash Equivalents (in thousands)

    

2015

    

2014

 

Provided by (used in):

 

 

 

 

 

 

 

Operating activities

 

$

13,361

 

$

(879)

 

Investing activities

 

 

(58,454)

 

 

(1,835)

 

Financing activities

 

 

44,616

 

 

(4,216)

 

Discontinued operations

 

 

(41)

 

 

42

 

Net decrease in cash and cash equivalents

 

$

(518)

 

$

(6,888)

 

 

2015

 

Net cash provided by operating activities resulted primarily from current period net income of $16.9 million plus certain non-cash items, net of changes in accounts receivable, accounts payable and accrued expenses.  Accounts receivable days sales outstanding, which were 56 at October 2, 2015 and 55 at December 31, 2014, increased due to collection delays, primarily in the PC segment, due to changes in patient enrollment and billing requirements enacted by the Medicaid managed care providers in Tennessee.  Accounts receivable days sales outstanding declined by 3 days during the three months ended October 2, 2015.

 

Cash used in investing activities was primarily due to our August 29, 2015 acquisition of the stock of WillCare for $50.8 million, our March 1, 2015 acquisition of the stock of WillCare’s Ohio operations for $3.0 million, our July 23, 2015 acquisition of the stock of Ingenios for $2.0 million, capital expenditures of $1.7 million and a $1.0 million cost basis investment.

 

Cash provided by financing activities resulted from $45.9 million of new borrowings on the revolving credit facility and $1.2 million of debt issuance costs incurred with the new five year $175 million credit facility.

 

2014

 

Net cash used in operating activities resulted primarily from current period net income of $9.2 million plus certain non-cash items, net of an increase in accounts receivable, and decreases in accounts payable and accrued expenses.  The cash used in investing activities was primarily due to an April 2014 acquisition and capital expenditures. Cash used in financing activities resulted from $3.5 million of payments on the revolving credit facility.

 

Impact of Inflation

 

Management does not believe that inflation has had a material effect on income during the past several years.

 

22


 

Non-GAAP Financial Measures

 

The information provided in some of the tables use certain non-GAAP financial measures as defined under SEC rules. In accordance with SEC rules, the Company has provided, in the supplemental information below, a reconciliation of those measures to the most directly comparable GAAP measures.

 

Adjusted Earnings from Home Health Operations

 

Adjusted earnings from home health operations (Adjusted Earnings-HHO) is not a measure of financial performance under accounting principles generally accepted in the United States of America (US GAAP).  It should not be considered in isolation or as a substitute for net income, operating income, cash flows from operating, investing or financing activities, or any other measure calculated in accordance with generally accepted accounting principles.  We believe the use of non-GAAP measures on a consolidated and business segment basis assists investors in understanding the ongoing operating performance by presenting comparable financial results between periods.  The non-GAAP information provided is used by us and may not be determined in a manner consistent with the methodologies used by other companies. 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Nine months ended

 

(in thousands)

    

October 2, 2015

    

September 30, 2014

    

October 2, 2015

    

September 30, 2014

 

Net income attributable to Almost Family, Inc.

 

$

7,799

 

$

3,782

 

$

17,203

 

$

9,015

 

Addbacks:

 

 

 

 

 

 

 

 

 

 

 

 

 

Deal, transition and other, net of tax

 

 

(2,702)

 

 

985

 

 

(2,336)

 

 

3,577

 

Loss on discontinued operations, net of tax

 

 

2

 

 

39

 

 

9

 

 

173

 

Adjusted earnings

 

 

5,099

 

 

4,806

 

 

14,876

 

 

12,765

 

Healthcare Innovations operating (gain) loss after NCI, net of tax

 

 

(47)

 

 

(394)

 

 

289

 

 

(144)

 

Adjusted Earnings-HHO

 

$

5,052

 

$

4,412

 

$

15,165

 

$

12,621

 

 

Adjusted EBITDA from Home Health Operations

 

Adjusted earnings before interest, income tax, depreciation, amortization, amortization of stock-based compensation, Healthcare Innovations operating loss and deal, transition and other from Home Health Operations (Adjusted EBITDA-HHO) is not a measure of financial performance under U.S. GAAP.  It should not be considered in isolation or as a substitute for net income, operating income, cash flows from operating, investing or financing activities, or any other measure calculated in accordance with generally accepted accounting principles.  The items excluded from Adjusted EBITDA-HHO are significant components in understanding and evaluating financial performance and liquidity.  Management routinely calculates and communicates Adjusted EBITDA-HHO and believes that it is useful to investors because it is commonly used as an analytical indicator within our industry to evaluate performance, measure leverage capacity and debt service ability, and to estimate current or prospective enterprise value. Adjusted EBITDA is used in certain covenants contained in our Credit Facility.

 

The following table sets forth a reconciliation of net income to Adjusted EBITDA-HHO as of October 2, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Nine months ended

 

(in thousands)

    

October 2, 2015

    

September 30, 2014

    

October 2, 2015

    

September 30, 2014

 

Net income from continuing operations

 

$

8,063

 

$

4,159

 

$

16,882

 

$

9,373

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

494

 

 

401

 

 

1,247

 

 

1,078

 

Income tax expense

 

 

2,078

 

 

2,810

 

 

8,458

 

 

6,245

 

Depreciation and amortization

 

 

846

 

 

1,012

 

 

2,626

 

 

3,165

 

Stock-based compensation

 

 

450

 

 

465

 

 

1,455

 

 

1,337

 

Deal, transition and other costs

 

 

(1,309)

 

 

1,655

 

 

(695)

 

 

6,012

 

Adjusted EBITDA

 

 

10,622

 

 

10,502

 

 

29,973

 

 

27,210

 

Healthcare Innovations operating (gain) loss

 

 

(512)

 

 

(1,373)

 

 

578

 

 

(576)

 

Adjusted EBITDA-HHO

 

$

10,110

 

$

9,129

 

$

30,551

 

$

26,634

 

 

 

23


 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

Derivative Instruments

 

The Company does not use derivative instruments.

 

Market Risk of Financial Instruments

 

Our primary market risk exposure with regard to financial instruments is to changes in interest rates on long-term obligations.

 

At October 2, 2015, a hypothetical 100 basis point increase in short-term interest rates would result in a reduction of approximately $0.9 million in our quarter pre-tax earnings.

 

ITEM 4. CONTROLS AND PROCEDURES.

 

Disclosure Controls and Procedures – As of October 2, 2015, the Company’s management, with participation of the Company’s Chief Executive Officer and Principal Financial Officer, evaluated the effectiveness of the Company’s disclosure controls and procedures as defined in Exchange Act Rules 13a-15(e).  Based on that evaluation, the Chief Executive Officer and Principal Financial Officer concluded that the Company’s disclosure controls and procedures were effective as of October 2, 2015. 

 

Changes in Internal Control Over Financial Reporting - There were no changes in the Company’s internal control over financial reporting during the third quarter of 2015, that have materially affected, or are reasonably likely to materially affect, Almost Family, Inc.’s internal control over financial reporting.

24


 

PART II - OTHER INFORMATION

 

ITEM 1. LEGAL PROCEEDINGS

 

From time to time, we are subject to various legal actions arising in the ordinary course of our business, including claims for damages for personal injuries.  In our opinion, after discussion with legal counsel, the ultimate resolution of any of these pending ordinary course claims and legal proceedings will not have a material effect on our financial position or results of operations.

 

ITEM 1A. RISK FACTORS

 

Information regarding risk factors appears in our Form 10-K for the year ending December 31, 2014, under the heading “Special Caution Regarding Forward – Looking Statements” and in the Form 10-K Part I, Item 1A. Risk Factors.  There have been no material changes from the risk factors disclosed in our Form 10-K and subsequent Form 10-Q.

 

ITEM 2.  UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

 

None

 

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

 

None

 

ITEM 4. MINE SAFETY DISCLOSURES

 

Not applicable

 

ITEM 5. OTHER INFORMATION

 

None

 

ITEM 6. EXHIBITS

 

2.1

Closing Letter Agreement dated August 28, 2015, as amendment to Share Purchase Agreement dated as of February 2, 2015 by and among Almost Family, Inc., National Health Industries, Inc., Bracor, Inc. and Bracor’s shareholders, Summer Street Capital II, L.P., Summer Street Capital NYS Fund II, L.P., David W. Brason, Todd W. Brason and David W. Brason Multi-Generational Irrevocable Trust (incorporated by reference to Exhibit 2.2 to the Company’s current Report on Form 8-K filed on September 2, 2015) (schedule has been omitted pursuant to Item 601(b)(2) of Regulation S-K.  Almost Family hereby undertakes to furnish supplementally a copy of the omitted schedule upon request by the U.S. Securities and Exchange Commission).

 

31.1

Certifications of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

 

31.2

Certifications of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

 

32.1

Certifications of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

 

32.2

Certifications of Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

25


 

 

101

Financial statements from the quarterly report on Form 10-Q of Almost Family, Inc. for the quarter ended October 2, 2015, filed on November 10, 2015, formatted in XBRL:  (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Income, (iii) Consolidated Statements of Cash Flows, and (iv) the Notes to Consolidated Financial Statements.

 

26


 

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 thereunto duly authorized.

 

 

ALMOST FAMILY, INC.

 

 

 

Date  November 10, 2015

By:

/s/ William B. Yarmuth

William B. Yarmuth

 

 

 

 

Chairman of the Board and

Chief Executive Officer

 

 

 

 

 

 

 

 

 

By:

/s/ C. Steven Guenthner

 

 

C. Steven Guenthner

 

 

President and

 

 

Principal Financial Officer

 

27