Attached files

file filename
EX-99.2 - EX-99.2 - AMEDISYS INCd142576dex992.htm
8-K - 8-K - AMEDISYS INCd142576d8k.htm

Exhibit 99.1

 

LOGO

 

Contact:    Investor Contact:    Media Contact:
   Amedisys, Inc.    Amedisys, Inc.
   David Castille    Kendra Kimmons
   Managing Director, Treasury/Finance    Managing Director, Marketing & Communications
   (225) 299-3391    (225) 299-3720
   david.castille@amedisys.com    kendra.kimmons@amedisys.com

AMEDISYS REPORTS FOURTH QUARTER AND YEAR END FINANCIAL RESULTS

AMEDISYS TO HOST CONFERENCE CALL MARCH 9, 2016 AT 11:00 A.M. ET

BATON ROUGE, Louisiana (March 8, 2016) — Amedisys, Inc. (NASDAQ: AMED), a leading home health and hospice company, today reported its financial results for the three-month period and year ended December 31, 2015.

Three-Month Periods Ended December 31, 2015 and 2014

 

    After adjusting for the 2015 period, $0.1 million ($0.5 million, net of income tax ) or $0.02 per diluted share and for the 2014 period $0.2 million ($0.1 million, net of income tax) or $0.01 per diluted share for certain items*, our adjusted results from continuing operations were as follows:

 

    Net service revenue of $337.3 million compared to $300.5 million in 2014.

 

    Net income from continuing operations attributable to Amedisys, Inc. of $13.4 million compared to net income from continuing operations of $9.0 million in 2014. (Net income from continuing operations attributable to Amedisys, Inc. of $12.9 million compared to net income from continuing operations attributable to Amedisys, Inc. of $9.1 million in 2014 on a GAAP basis.)

 

    Net income from continuing operations attributable to Amedisys, Inc. per diluted share of $0.40 compared to net income from continuing operations attributable to Amedisys, Inc. of $0.27 per diluted share in 2014. (Net income from continuing operations attributable to Amedisys, Inc. per diluted share $0.38 compared to net income from continuing operations attributable to Amedisys Inc. per diluted share of $0.28 per diluted share in 2014 on a GAAP basis.)

 

    Earnings before interest, taxes, depreciation and amortization attributable to continuing operations (“EBITDA”) of $27.6 million compared to $22.9 million in 2014.

Years Ended December 31, 2015 and 2014

 

    After adjusting for the 2015 period, $85.4 million ($51.9 million, net of income tax ) or $1.57 per diluted share and for the 2014 period $17.7 million ($10.9 million, net of income tax) or $0.33 per diluted share for certain items*, our adjusted results from continuing operations were as follows:

 

    Net service revenue of $1,279.5 million compared to $1,204.5 million in 2014.

 

    Net income from continuing operations attributable to Amedisys, Inc. of $48.9 million compared to net income from continuing operations of $23.9 million in 2014. (Net loss from continuing operations attributable to Amedisys, Inc. of $3.0 million compared to net income from continuing operations attributable to Amedisys, Inc. of $13.0 million in 2014 on a GAAP basis.)

 

    Net income from continuing operations attributable to Amedisys, Inc. per diluted share of $1.48 compared to net income from continuing operations attributable to Amedisys, Inc. of $0.73 per diluted share in 2014. (Net loss from continuing operations attributable to Amedisys, Inc. per diluted share $0.09 compared to net income from continuing operations attributable to Amedisys Inc. per diluted share of $0.40 per diluted share in 2014 on a GAAP basis.)

 

    EBITDA of $112.0 million compared to $74.3 million in 2014.

Paul B. Kusserow, President and Chief Executive Officer stated, “We are extremely pleased with our results in the fourth quarter and 2015 overall, as we continued to demonstrate strong organic revenue and earnings growth. In 2015, we generated $112 million in EBITDA, $108 million in cash flow from operations, strengthened our balance sheet and closed the acquisition of Infinity HomeCare in Florida. Since the end of the year, we also announced our acquisition of Associated Home Care, our first acquisition in the personal care space.”

“In 2016, we will continue to invest in quality and complete our transition to HomeCare HomeBase. We believe both will be key differentiators for Amedisys as our industry continues to evolve toward outcomes-based reimbursement and away from a fee-for-service model. Finally, we will continue with a disciplined capital allocation strategy, pursuing accretive acquisitions, such as our recently announced Associated Homecare Deal, and executing under our share repurchase program where appropriate. Congratulations to our employees for delivering these outstanding results and welcome to our new team members from Infinity and Associated.”

We urge caution in considering the current trends disclosed in this press release. The home health and hospice industry is highly competitive and subject to intensive regulations, and trends are subject to numerous factors, risks, and uncertainties, some of which are referenced in the cautionary language below and others that are described more fully in our reports filed with the Securities and Exchange Commission (“SEC”) including our Annual Report on Form 10-K for the fiscal year ended December 31, 2015, and subsequent Quarterly Reports on Form 10-Q, and current reports on Form 8-K which can be found on the SEC’s internet website, http://www.sec.gov, and our internet website, http://www.amedisys.com. We disclaim any obligations to update disclosed information on trends.

 

* See pages 10 & 11 for explanation of these certain items and the reconciliations of non-GAAP financial measures.

 

1


Earnings Call and Webcast Information

To participate on the conference call, please call a few minutes before 11:00 a.m. ET, Wednesday, March 9, 2016 to either (877) 524-8416 (Toll-Free) or (412) 902-1028 (Toll). A replay of the conference call will be available through April 5, 2016 by dialing (877) 660-6853 (Toll-Free) or (201) 612-7415 (Toll) and entering conference ID #13629864.

A live webcast of the call will be accessible through our website on our Investor Relations section at the following web address: http://investors.amedisys.com.

Amedisys, Inc. (the “Company”) is headquartered in Baton Rouge, Louisiana and our common stock trades on the NASDAQ Global Select Market under the symbol “AMED”.

Additional information

Our company website address is www.amedisys.com. We use our website as a channel of distribution for important company information. Important information, including press releases, analyst presentations and financial information regarding our company, is routinely posted on and accessible on the Investor Relations subpage of our website, which is accessible by clicking on the tab labeled “Investors” on our website home page. We also use our website to expedite public access to time-critical information regarding our company in advance of or in lieu of distributing a press release or a filing with the SEC disclosing the same information. Therefore, investors should look to the Investor Relations subpage of our website for important and time-critical information. Visitors to our website can also register to receive automatic e-mail and other notifications alerting them when new information is made available on the Investor Relations subpage of our website.

Forward-Looking Statements

When included in this press release, words like “believes,” “belief,” “expects,” “plans,” “anticipates,” “intends,” “projects,” “estimates,” “may,” “might,” “would,” “should” and similar expressions are intended to identify forward-looking statements as defined by the Private Securities Litigation Reform Act of 1995. These forward-looking statements involve a variety of risks and uncertainties that could cause actual results to differ materially from those described therein. These risks and uncertainties include, but are not limited to the following: changes in Medicare and other medical payment levels, our ability to open care centers, acquire additional care centers and integrate and operate these care centers effectively, changes in or our failure to comply with existing Federal and State laws or regulations or the inability to comply with new government regulations on a timely basis, competition in the home health industry, changes in the case mix of patients and payment methodologies, changes in estimates and judgments associated with critical accounting policies, our ability to maintain or establish new patient referral sources, our ability to attract and retain qualified personnel, changes in payments and covered services due to the economic downturn and deficit spending by Federal and State governments, future cost containment initiatives undertaken by third-party payors, our access to financing due to the volatility and disruption of the capital and credit markets, our ability to meet debt service requirements and comply with covenants in debt agreements, business disruptions due to natural disasters or acts of terrorism, our ability to integrate and manage our information systems, our ability to comply with requirements stipulated in our corporate integrity agreement and changes in law or developments with respect to any litigation relating to the Company, including various other matters, many of which are beyond our control.

Because forward-looking statements are inherently subject to risks and uncertainties, some of which cannot be predicted or quantified, you should not rely on any forward-looking statement as a prediction of future events. We expressly disclaim any obligation or undertaking and we do not intend to release publicly any updates or changes in our expectations concerning the forward-looking statements or any changes in events, conditions or circumstances upon which any forward-looking statement may be based, except as required by law.

Non-GAAP Financial Measures

This press release includes the following non-GAAP financial measures as defined under SEC rules: EBITDA, defined as net income (loss) from continuing operations attributable to Amedisys, Inc. before provision for income taxes, net interest expense and depreciation and amortization, adjusted EBITDA, defined as EBITDA excluding certain other items, adjusted net income from continuing operations attributable to Amedisys, Inc., defined as net income (loss) from continuing operations attributable to Amedisys, Inc. excluding certain other items, and adjusted net income from continuing operations attributable to Amedisys, Inc. per diluted share, defined as net income (loss) from continuing operations attributable to Amedisys, Inc. common stockholders per diluted share excluding certain other items. In accordance with SEC rules, we have provided herein a reconciliation of these non-GAAP financial measures to the most directly comparable measures under GAAP. Management believes that these are useful gauges of our performance and are common measures used in our industry to assess relative financial performance among companies.

 

2


AMEDISYS, INC. AND SUBSIDIARIES

SELECT CONSOLIDATED FINANCIAL STATEMENT DATA AND SUPPLEMENTAL INFORMATION

(Amounts in thousands, except share, per share data and statistical information)

(Unaudited)

Balance Sheet Information

 

     December 31, 2015     December 31, 2014  
ASSETS     

Current assets:

    

Cash and cash equivalents

   $ 27,502     $ 8,032  

Patient accounts receivable, net of allowance for doubtful accounts of $16,526 and $14,317

     125,010       99,325  

Prepaid expenses

     8,110       8,493  

Other current assets

     14,641       19,708  
  

 

 

   

 

 

 

Total current assets

     175,263       135,558  

Property and equipment, net of accumulated depreciation of $141,793 and $146,438

     42,695       137,455  

Goodwill

     261,663       205,587  

Intangible assets, net of accumulated amortization of $25,386 and $25,374

     44,047       33,193  

Deferred income taxes

     125,245       124,788  

Other assets, net

     36,172       33,161  
  

 

 

   

 

 

 

Total assets

   $ 685,085     $ 669,742  
  

 

 

   

 

 

 
LIABILITIES AND EQUITY     

Current liabilities:

    

Accounts payable

   $ 25,682     $ 16,056  

Payroll and employee benefits

     72,546       75,553  

Accrued expenses

     71,965       56,329  

Current portion of long-term obligations

     5,000       12,000  

Current portion of deferred income taxes

     —         2,385  
  

 

 

   

 

 

 

Total current liabilities

     175,193       162,323  

Long-term obligations, less current portion

     95,000       104,372  

Other long-term obligations

     4,456       5,285  
  

 

 

   

 

 

 

Total liabilities

     274,649       271,980  
  

 

 

   

 

 

 

Equity:

    

Preferred stock, $0.001 par value, 5,000,000 shares authorized; none issued or outstanding

     —         —    

Common stock, $0.001 par value, 60,000,000 shares authorized; 34,786,966 and 34,569,526 shares issued; and 33,607,282 and 33,594,572 shares outstanding

     35       35  

Additional paid-in capital

     504,290       481,762  

Treasury stock at cost, 1,179,684 and 974,954 shares of common stock

     (26,966     (19,860

Accumulated other comprehensive income

     15       15  

Retained earnings

     (67,806     (64,785
  

 

 

   

 

 

 

Total Amedisys, Inc. stockholders’ equity

     409,568       397,167  

Noncontrolling interests

     868       595  
  

 

 

   

 

 

 

Total equity

     410,436       397,762  
  

 

 

   

 

 

 

Total liabilities and equity

   $ 685,085     $ 669,742  
  

 

 

   

 

 

 

 

3


Statement of Operations Information

 

     For the Three-Month Periods
Ended December 31,
    For the Years Ended December 31,  
     2015     2014     2015     2014  

Net service revenue

   $ 338,367     $ 300,528     $ 1,280,541     $ 1,204,554  

Cost of service, excluding depreciation and amortization

     192,483       171,375       725,915       691,061  

General and administrative expenses:

        

Salaries and benefits

     69,628       68,465       279,425       292,497  

Non-cash compensation

     4,187       2,400       11,824       5,597  

Other

     46,452       33,404       161,186       143,644  

Provision for doubtful accounts

     4,683       2,976       14,053       16,294  

Depreciation and amortization

     4,238       6,198       20,036       28,307  

Asset impairment charge

     —         899       77,268       3,107  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses

     321,671       285,717       1,289,707       1,180,507  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss)

     16,696       14,811       (9,166     24,047  

Other income (expense):

        

Interest income

     38       48       71       94  

Interest expense

     (1,005     (2,614     (10,783     (8,217

Equity in earnings from equity method investments

     1,122       757       9,823       2,991  

Miscellaneous, net

     5,785       1,517       9,747       2,061  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other income (expense), net

     5,940       (292     8,858       (3,071
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before income taxes

     22,636       14,519       (308     20,976  

Income tax expense

     (9,564     (5,188     (2,004     (7,671
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations

     13,072       9,331       (2,312     13,305  

Discontinued operations, net of tax

     —         —         —         (216
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

     13,072       9,331       (2,312     13,089  

Net income attributable to noncontrolling interests

     (161     (196     (709     (313
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to Amedisys, Inc.

   $ 12,911     $ 9,135     $ (3,021   $ 12,776  
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic earnings per common share:

        

Income (loss) from continuing operations attributable to Amedisys, Inc. common stockholders

   $ 0.39     $ 0.28     $ (0.09   $ 0.40  

Discontinued operations, net of tax

     —         —         —         (0.01
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to Amedisys, Inc. common stockholders

   $ 0.39     $ 0.28     $ (0.09   $ 0.39  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares outstanding

     33,202       32,621       33,018       32,301  
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted earnings per common share:

        

Income (loss) from continuing operations attributable to Amedisys, Inc. common stockholders

   $ 0.38     $ 0.28     $ (0.09   $ 0.40  

Discontinued operations, net of tax

     —         —         —         (0.01
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to Amedisys, Inc. common stockholders

   $ 0.38     $ 0.28     $ (0.09   $ 0.39  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares outstanding

     33,743       33,188       33,018       32,823  
  

 

 

   

 

 

   

 

 

   

 

 

 

Amounts attributable to Amedisys, Inc. common stockholders:

        

Income (loss) from continuing operations

   $ 12,911     $ 9,135     $ (3,021   $ 12,992  

Discontinued operations, net of tax

     —         —         —         (216
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

   $ 12,911     $ 9,135     $ (3,021   $ 12,776  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

4


Cash Flow and Days Revenue Outstanding, Net Information

 

     For the Three-Month Periods
Ended December 31,
    For the Years Ended December 31,  
     2015     2014     2015     2014  

Net cash provided by (used in) operating activities

   $ 20,044     $ 4,595     $ 107,785     $ (65,534

Net cash used in investing activities

     (47,562     (5,138     (67,421     (14,300

Net cash (used in) provided by financing activities

     (2,031     3,033       (20,894     70,563  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (decrease) increase in cash and cash equivalents

     (29,549     2,490       19,470       (9,271

Cash and cash equivalents at beginning of period

     57,051       5,542       8,032       17,303  
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 27,502     $ 8,032     $ 27,502     $ 8,032  
  

 

 

   

 

 

   

 

 

   

 

 

 

Days revenue outstanding, net (1)

     31.9       29.4       31.9       29.4  

 

(1) Our calculation of days revenue outstanding, net at December 31, 2015 and 2014 is derived by dividing our ending patient accounts receivable (i.e., net of estimated revenue adjustments and allowance for doubtful accounts) by our average daily net patient revenue for the three-month period ended December 31, 2015 and 2014, respectively. Days revenue outstanding, net at December 31, 2015 does not include Infinity HomeCare.

 

5


Supplemental Information - Home Health

 

     For the Three-Month Periods Ended December 31,  
     2015     2014  

Financial Information (in millions):

    

Medicare

   $ 195.7     $ 186.0  

Non-Medicare

     66.9       53.5  
  

 

 

   

 

 

 

Net service revenue

     262.6       239.5  

Cost of service

     153.2       138.7  
  

 

 

   

 

 

 

Gross margin

     109.4       100.8  

Other operating expenses

     76.6       68.0  
  

 

 

   

 

 

 

Operating income

   $ 32.8     $ 32.8  
  

 

 

   

 

 

 

Key Statistical Data:

    

Medicare:

    

Same Store Volume (1):

    

Revenue

     5     4

Admissions

     3     1

Recertifications

     3     2

Total (2):

    

Admissions

     44,253       42,926  

Recertifications

     25,376       24,795  

Completed episodes

     68,926       66,925  

Visits

     1,216,983       1,173,830  

Average revenue per completed episode (3)

   $ 2,855     $ 2,791  

Visits per completed episode (4)

     17.7       17.5  

Non-Medicare:

    

Same Store Volume (1):

    

Revenue

     25     26

Admissions

     15     22

Recertifications

     16     22

Total (2):

    

Admissions

     25,201       21,344  

Recertifications

     9,798       8,328  

Visits

     529,948       433,086  

Total (2):

    

Cost per Visit

   $ 87.71     $ 86.29  

Visits

     1,746,931       1,606,916  

 

6


     For the Years Ended December 31,  
     2015     2014  

Financial Information (in millions):

    

Medicare

   $ 761.4     $ 751.5  

Non-Medicare

     243.7       205.4  
  

 

 

   

 

 

 

Net service revenue

     1,005.1       956.9  

Cost of service

     584.2       559.4  
  

 

 

   

 

 

 

Gross margin

     420.9       397.5  

Other operating expenses

     280.6       294.4  
  

 

 

   

 

 

 

Operating income

   $ 140.3     $ 103.1  
  

 

 

   

 

 

 

Key Statistical Data:

    

Medicare:

    

Same Store Volume (1):

    

Revenue

     3     1

Admissions

     3     0

Recertifications

     (1 %)      1

Total (2):

    

Admissions

     178,226       177,243  

Recertifications

     99,762       102,263  

Completed episodes

     269,227       272,864  

Visits

     4,797,734       4,794,609  

Average revenue per completed episode (3)

   $ 2,825     $ 2,768  

Visits per completed episode (4)

     17.5       17.3  

Non-Medicare:

    

Same Store Volume (1):

    

Revenue

     21     19

Admissions

     18     17

Recertifications

     14     13

Total (2):

    

Admissions

     96,934       83,940  

Recertifications

     35,870       32,074  

Visits

     1,954,543       1,651,745  

Total (2):

    

Cost per Visit

   $ 86.52     $ 86.77  

Visits

     6,752,277       6,446,354  

 

(1) Same store Medicare and Non-Medicare revenue, admissions or recertifications volume is the percent increase (decrease) in our Medicare and Non-Medicare revenue, admissions or recertifications for the period as a percent of the Medicare and Non-Medicare revenue, admissions or recertifications of the prior period.
(2) Based on continuing operations for all periods presented.
(3) Average Medicare revenue per completed episode is the average Medicare revenue earned for each Medicare completed episode of care which includes the impact of sequestration.
(4) Medicare visits per completed episode are the home health Medicare visits on completed episodes divided by the home health Medicare episodes completed during the period.

 

7


Supplemental Information - Hospice

 

     For the Three-Month Periods Ended December 31,  
     2015     2014  

Financial Information (in millions):

    

Medicare

   $ 70.9     $ 57.5  

Non-Medicare

     4.9       3.5  
  

 

 

   

 

 

 

Net service revenue

     75.8       61.0  

Cost of service

     39.3       32.7  
  

 

 

   

 

 

 

Gross margin

     36.5       28.3  

Other operating expenses

     17.8       15.0  
  

 

 

   

 

 

 

Operating income

   $ 18.7     $ 13.3  
  

 

 

   

 

 

 

Key Statistical Data:

    

Same Store Volume (1):

    

Medicare revenue

     24     (1 %) 

Non-Medicare revenue

     40     7

Hospice admits

     21     2

Average daily census

     24     (3 %) 

Total (2):

    

Hospice admits

     4,966       4,134  

Average daily census

     5,576       4,522  

Revenue per day

   $ 147.75     $ 146.77  

Cost of service per day

   $ 76.54     $ 78.62  

Discharge average length of stay

     98       102  
     For the Years Ended December 31,  
     2015     2014  

Financial Information (in millions):

    

Medicare

   $ 258.5     $ 232.6  

Non-Medicare

     16.9       15.0  
  

 

 

   

 

 

 

Net service revenue

     275.4       247.6  

Cost of service

     141.7       131.7  
  

 

 

   

 

 

 

Gross margin

     133.7       115.9  

Other operating expenses

     66.0       63.4  
  

 

 

   

 

 

 

Operating income

   $ 67.7     $ 52.5  
  

 

 

   

 

 

 

Key Statistical Data:

    

Same Store Volume (1):

    

Medicare revenue

     13     (2 %) 

Non-Medicare revenue

     18     6

Hospice admits

     16     (3 %) 

Average daily census

     12     (4 %) 

Total (2):

    

Hospice admits

     19,205       17,081  

Average daily census

     5,105       4,632  

Revenue per day

   $ 147.78     $ 146.51  

Cost of service per day

   $ 76.06     $ 77.93  

Discharge average length of stay

     92       100  

 

(1) Same store Medicare and Non-Medicare revenue, Hospice admits or average daily census volume is the percent increase (decrease) in our Medicare and Non-Medicare revenue, Hospice admits or average daily census for the period as a percent of the Medicare and Non-Medicare revenue, Hospice admits or average daily census of the prior period.
(2) Based on continuing operations for all periods presented.

 

8


Supplemental Information - Corporate

 

     For the Three-Month Periods Ended December 31,  
     2015      2014  

Financial Information (in millions):

     

Other operating expenses

   $ 32.2      $ 27.6  

Depreciation and amortization

     2.6        3.7  
  

 

 

    

 

 

 

Total

   $ 34.8      $ 31.3  
  

 

 

    

 

 

 
     For the Years Ended December 31,  
     2015      2014  

Financial Information (in millions):

     

Other operating expenses

   $ 126.5      $ 114.4  

Depreciation and amortization

     13.4        17.2  
  

 

 

    

 

 

 

Total before impairment (1)

   $ 139.9      $ 131.6  
  

 

 

    

 

 

 

 

(1) Total of $217.2 million on a GAAP basis for the year ended December 31, 2015 (including $77.3 million asset impairment charge).

 

9


AMEDISYS, INC. AND SUBSIDIARIES

RECONCILIATION OF NON-GAPP FINANCIAL MEASURES TO GAAP FINANCIAL STATEMENTS

(Amounts in thousands)

(Unaudited)

Earnings From Continuing Operations Before Interest, Taxes, Depreciation and Amortization (“EBITDA”) and Adjusted EBITDA

 

     For the Three-Month Periods
Ended December 31,
    For the Years Ended December 31,  
     2015     2014     2015     2014  

Net income (loss) attributable to Amedisys, Inc.

   $ 12,911     $ 9,135     $ (3,021   $ 12,776  

Less:

        

Discontinued operations, net of tax

     —         —         —         (216
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) from continuing operations attributable to Amedisys, Inc.

     12,911       9,135       (3,021     12,992  

Add:

        

Income tax expense

     9,564       5,188       2,004       7,671  

Interest expense, net

     967       2,566       10,712       8,123  

Depreciation and amortization

     4,238       6,198       20,036       28,307  
  

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA (1)

     27,680       23,087       29,731       57,093  

Add:

        

Certain items (2)

     (120     (214     85,447       17,673  

Debt refinance costs (2)

     —         —         (3,212     (488
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA (3)

   $ 27,560     $ 22,873     $ 111,966     $ 74,278  
  

 

 

   

 

 

   

 

 

   

 

 

 
Adjusted Net Service Revenue Reconciliation     
     For the Three-Month Periods
Ended December 31,
    For the Years Ended December 31,  
     2015     2014     2015     2014  

Net service revenue

   $ 338,367     $ 300,528     $ 1,280,541     $ 1,204,554  

Add:

        

Certain items (2)

     (1,059     —         (1,059     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net service revenue (4)

   $ 337,308     $ 300,528     $ 1,279,482     $ 1,204,554  
  

 

 

   

 

 

   

 

 

   

 

 

 
Adjusted Net Income From Continuing Operations Attributable to Amedisys, Inc. Reconciliation:   
     For the Three-Month Periods
Ended December 31,
    For the Years Ended December 31,  
     2015     2014     2015     2014  

Net income (loss) attributable to Amedisys, Inc.

   $ 12,911     $ 9,135     $ (3,021   $ 12,776  

Less:

        

Discontinued operations, net of tax

     —         —         —         (216
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) from continuing operations attributable to Amedisys, Inc.

     12,911       9,135       (3,021     12,992  

Add:

        

Certain items (2)

     543       (138     51,898       10,880  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income from continuing operations attributable to Amedisys, Inc. (5)

   $ 13,454     $ 8,997     $ 48,877     $ 23,872  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

10


Adjusted Net Income From Continuing Operations Attributable to Amedisys, Inc. per Diluted Share:

 

     For the Three-Month Periods
Ended December 31,
    For the Years Ended December 31,  
     2015      2014     2015     2014  

Net income (loss) attributable to Amedisys, Inc. common stockholders per diluted share

   $ 0.38      $ 0.28     $ (0.09   $ 0.39  

Less:

         

Discontinued operations, net of tax

     —          —         —         (0.01
  

 

 

    

 

 

   

 

 

   

 

 

 

Net income (loss) from continuing operations attributable to Amedisys, Inc. common stockholders per diluted share

     0.38        0.28       (0.09     0.40  

Add:

         

Certain items (2)

     0.02        (0.01     1.57       0.33  
  

 

 

    

 

 

   

 

 

   

 

 

 

Adjusted net income from continuing operations attributable to Amedisys, Inc. common stockholders per diluted share (6)

   $ 0.40      $ 0.27     $ 1.48     $ 0.73  
  

 

 

    

 

 

   

 

 

   

 

 

 

 

(1) EBITDA is defined as net income (loss) from continuing operations attributable to Amedisys, Inc. before provision for income taxes, net interest expense, and depreciation and amortization. EBITDA should not be considered as an alternative to, or more meaningful than, income before income taxes, cash flow from operating activities, or other traditional indicators of operating performance. This calculation of EBITDA may not be comparable to a similarly titled measure reported by other companies, since not all companies calculate this non-GAAP financial measure in the same manner.
(2) The following details the certain other items for the three-month periods and years ended December 31, 2015 and 2014:

 

     For the Three-Month Period Ended December 31, 2015     For the Year Ended December 31, 2015  
     (Income)
Expense
    Net     Diluted EPS     (Income)
Expense
    Net     Diluted EPS  

HCHB implementation

   $ 2,383     $ 1,442     $ 0.04     $ 4,431     $ 2,681     $ 0.08  

Acquisition costs

     1,046       633       0.02       1,046       633       0.02  

Exit and restructuring activity

     —         —         —         2,735       1,654       0.05  

Legal fees - CID

     459       278       0.01       745       451       0.01  

OIG Self-Disclosure

     4,674       3,443       0.10       4,674       3,443       0.10  

Legal settlements

     (5,314     (3,215     (0.10     (7,453     (4,509     (0.14

Inventory and Data Security Reporting

     —         —         —         2,121       1,283       0.04  

Wage and Hour litigation

     (2,309     (1,397     (0.04     5,691       3,443       0.10  

Asset impairment

     —         —         —         77,268       46,747       1.42  

Reduction of cost report reserve

     (1,059     (641     (0.02     (1,059     (641     (0.02

Debt refinance costs

     —         —         —         3,212       1,944       0.06  

Miscellaneous, other (income) expense, net

     —         —         —         (7,964     (5,231     (0.16
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ (120   $ 543     $ 0.02     $ 85,447     $ 51,898     $ 1.57  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

     For the Three-Month Period Ended December 31, 2014     For the Year Ended December 31, 2014  
     (Income)
Expense
    Net     Diluted EPS     (Income)
Expense
    Net     Diluted EPS  

Exit and restructuring activity

   $ —       $ —       $ —       $ 9,954     $ 6,132     $ 0.19  

OIG Self-Disclosure

     —         —         —         1,450       893       0.03  

Legal settlements

     (1,113     (716     (0.02     (1,113     (716     (0.02

Asset impairment

     899       578       0.01       3,107       1,938       0.05  

Relator fees

     —         —         —         3,938       2,426       0.07  

Loss on disposal of in-patient facility

     —         —         —         515       317       0.01  

Debt refinance costs

     —         —         —         488       301       0.01  

Miscellaneous, other (income) expense, net

     —         —         —         (666     (411     (0.01
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ (214   $ (138   $ (0.01   $ 17,673     $ 10,880     $ 0.33  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(3) Adjusted EBITDA is defined as net income (loss) from continuing operations attributable to Amedisys, Inc. before provision for income taxes, net interest expense, depreciation and amortization excluding certain other items as described in footnote 2. Adjusted EBITDA should not be considered as an alternative to, or more meaningful than, income before income taxes, cash flow from operating activities, or other traditional indicators of operating performance. This calculation of adjusted EBITDA may not be comparable to a similarly titled measure reported by other companies, since not all companies calculate this non-GAAP financial measure in the same manner.
(4) Adjusted net service revenue is defined as net service revenue plus certain items as described in footnote 2. Adjusted net service revenue should not be considered as an alternative to, or more meaningful than, income before income taxes, cash flow from operating activities, or other traditional indicators of operating performance. This calculation of adjusted net service revenue may not be comparable to a similarly titled measure reported by other companies, since not all companies calculate this non-GAAP measure in the same manner.

 

11


(5) Adjusted net income from continuing operations attributable to Amedisys, Inc. is defined as net income (loss) from continuing operations attributable to Amedisys, Inc. excluding certain other items as described in footnote 2. Adjusted net income from continuing operations attributable to Amedisys, Inc. should not be considered as an alternative to, or more meaningful than, income before income taxes, cash flow from operating activities, or other traditional indicators of operating performance. This calculation of adjusted net income from continuing operations attributable to Amedisys, Inc. may not be comparable to a similarly titled measure reported by other companies, since not all companies calculate this non-GAAP measure in the same manner.
(6) Adjusted net income from continuing operations attributable to Amedisys, Inc. common stockholders per diluted share is defined as diluted income (loss) from continuing operations per share excluding the earnings per share effect of certain other items as described in footnote 2. Adjusted net income from continuing operations attributable to Amedisys, Inc. common stockholders per diluted share should not be considered as an alternative to, or more meaningful than, income before income taxes, cash flow from operating activities, or other traditional indicators or operating performance. This calculation of adjusted net income from continuing operations attributable to Amedisys, Inc. common stockholders per diluted share may not be comparable to a similarly titled measure reported by other companies, since not all companies calculate this non-GAAP financial measure in the same manner.

 

12