Attached files

file filename
EX-32.2 - EX-32.2 - ALMOST FAMILY INCafam-20170929ex322e06489.htm
EX-32.1 - EX-32.1 - ALMOST FAMILY INCafam-20170929ex32172b673.htm
EX-31.2 - EX-31.2 - ALMOST FAMILY INCafam-20170929ex312599632.htm
EX-31.1 - EX-31.1 - ALMOST FAMILY INCafam-20170929ex3118c6f93.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 September 29, 2017

 

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, a smaller reporting company, or an emerging growth company. See definition of “Large accelerated filer”, “accelerated filer”, “smaller reporting company”, and “emerging growth company” in Rule 12b-2 of the Exchange Act (check one):

 

 

 

 

 

 

 

 

Large accelerated filer ☐

 

Accelerated filer ☒

 

Non-accelerated filer ☐

 

Smaller Reporting Company ☐

Emerging growth company ☐

 

 

 

 

 

 

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

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 2, 2017   13,965,031

 

 


 

ALMOST FAMILY, INC. AND SUBSIDIARIES

 

FORM 10-Q

 

INDEX

 

PART I. 

FINANCIAL INFORMATION

3

 

 

 

Item 1. 

Financial Statements.  Consolidated Financial Statements and Supplementary Data (unaudited except December 30, 2016 Consolidated Balance Sheet)

3

 

 

 

 

Consolidated Balance Sheets as of September 29, 2017 and December 30, 2016

3

 

 

 

 

Consolidated Statements of Income for the Three and Nine Month Periods Ended September 29, 2017 and September 30, 2016

4

 

 

 

 

Consolidated Statements of Cash Flows for the Nine Month Periods Ended September 29, 2017 and September 30, 2016

5

 

 

 

 

Notes to Consolidated Financial Statements

6

 

 

 

Item 2. 

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

14

 

 

 

Item 3. 

Quantitative and Qualitative Disclosures about Market Risk

30

 

 

 

Item 4. 

Controls and Procedures

30

 

 

 

PART II. 

OTHER INFORMATION

31

 

 

 

Item 1. 

Legal Proceedings

31

 

 

 

Item 1A. 

Risk Factors

31

 

 

 

Item 2. 

Unregistered Sales of Equity Securities and Use of Proceeds

31

 

 

 

Item 3. 

Defaults Upon Senior Securities

31

 

 

 

Item 4. 

Mine Safety Disclosures

31

 

 

 

Item 5. 

Other Information

31

 

 

 

Item 6. 

Exhibits

31

 

 

2


 

PART I — FINANCIAL INFORMATION

Item 1. Financial Statements

 

ALMOST FAMILY, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

(Unaudited)

 

 

 

 

 

    

September 29, 2017

    

December 30, 2016

 

ASSETS

 

 

 

 

 

 

 

CURRENT ASSETS:

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

19,149

 

$

10,110

 

Accounts receivable - net

 

 

131,873

 

 

99,212

 

Prepaid expenses and other current assets

 

 

16,711

 

 

11,432

 

TOTAL CURRENT ASSETS

 

 

167,733

 

 

120,754

 

PROPERTY AND EQUIPMENT - NET

 

 

16,489

 

 

10,732

 

GOODWILL

 

 

390,552

 

 

305,476

 

OTHER INTANGIBLE ASSETS - NET

 

 

145,363

 

 

85,063

 

TRANSACTION DEPOSIT

 

 

 —

 

 

128,930

 

ASSETS HELD FOR SALE

 

 

3,800

 

 

 —

 

OTHER ASSETS

 

 

7,936

 

 

7,757

 

TOTAL ASSETS

 

$

731,873

 

$

658,712

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

 

Accounts payable

 

$

19,218

 

$

12,122

 

Accrued other liabilities

 

 

50,693

 

 

39,728

 

TOTAL CURRENT LIABILITIES

 

 

69,911

 

 

51,850

 

 

 

 

 

 

 

 

 

LONG-TERM LIABILITIES:

 

 

 

 

 

 

 

Revolving credit facility

 

 

120,374

 

 

262,456

 

Deferred tax liabilities

 

 

26,769

 

 

21,145

 

Seller notes

 

 

12,761

 

 

12,500

 

Other liabilities

 

 

7,270

 

 

6,581

 

TOTAL LONG-TERM LIABILITIES

 

 

167,174

 

 

302,682

 

TOTAL LIABILITIES

 

 

237,085

 

 

354,532

 

 

 

 

 

 

 

 

 

NONCONTROLLING INTEREST - REDEEMABLE -

 

 

 

 

 

 

 

HEALTHCARE INNOVATIONS

 

 

2,256

 

 

2,256

 

 

 

 

 

 

 

 

 

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; 14,133 and 10,504 issued and outstanding

 

 

1,414

 

 

1,051

 

Treasury stock, at cost, 169 and 117 shares

 

 

(5,825)

 

 

(3,258)

 

Additional paid-in capital

 

 

288,329

 

 

141,233

 

Retained earnings

 

 

174,962

 

 

163,763

 

Almost Family, Inc. stockholders' equity

 

 

458,880

 

 

302,789

 

Noncontrolling interests - nonredeemable

 

 

33,652

 

 

(865)

 

TOTAL STOCKHOLDERS’ EQUITY

 

 

492,532

 

 

301,924

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$

731,873

 

$

658,712

 

 

See accompanying Notes to Consolidated Financial Statements.

 

3


 

ALMOST FAMILY, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

(UNAUDITED)

(In thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter ended

 

Nine months ended

 

 

    

September 29, 2017

    

September 30, 2016

    

September 29, 2017

    

September 30, 2016

 

Net service revenues

 

$

194,302

 

 

160,421

 

 

596,347

 

 

470,114

 

Cost of service revenues (excluding depreciation and amortization)

 

 

103,777

 

 

86,074

 

 

314,097

 

 

251,998

 

Gross margin

 

 

90,525

 

 

74,347

 

 

282,250

 

 

218,116

 

General and administrative expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

54,840

 

 

42,952

 

 

167,743

 

 

126,134

 

Other

 

 

23,631

 

 

18,029

 

 

72,252

 

 

55,974

 

Deal, transition and other costs

 

 

4,467

 

 

2,257

 

 

17,122

 

 

7,455

 

Total general and administrative expenses

 

 

82,938

 

 

63,238

 

 

257,117

 

 

189,563

 

Operating income

 

 

7,587

 

 

11,109

 

 

25,133

 

 

28,553

 

Interest expense, net

 

 

1,668

 

 

1,537

 

 

5,794

 

 

4,684

 

Income before noncontrolling interests and income taxes

 

 

5,919

 

 

9,572

 

 

19,339

 

 

23,869

 

Net income attributable to noncontrolling interests

 

 

561

 

 

1,012

 

 

2,046

 

 

689

 

Net income before income taxes

 

 

5,358

 

 

8,560

 

 

17,293

 

 

23,180

 

Income tax expense

 

 

2,188

 

 

3,194

 

 

5,713

 

 

9,120

 

Net income attributable to Almost Family, Inc.

 

$

3,170

 

$

5,366

 

$

11,580

 

$

14,060

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per share amounts-basic:

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shares outstanding

 

 

13,731

 

 

10,172

 

 

13,385

 

 

10,150

 

Net income attributable to Almost Family, Inc.

 

$

0.23

 

$

0.53

 

$

0.87

 

$

1.39

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per share amounts-diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shares outstanding

 

 

13,941

 

 

10,310

 

 

13,627

 

 

10,328

 

Net income attributable to Almost Family, Inc.

 

$

0.23

 

$

0.52

 

$

0.85

 

$

1.36

 

 

See accompanying Notes to Consolidated Financial Statements.

4


 

ALMOST FAMILY, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

Nine months ended

 

 

    

September 29, 2017

    

September 30, 2016

 

Cash flows from operating activities:

 

 

 

 

 

 

 

Net income attributable to Almost Family, Inc.

 

$

11,580

 

$

14,060

 

Net income attributable to noncontrolling interests

 

 

2,046

 

 

689

 

Consolidated net income

 

 

13,626

 

 

14,749

 

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

 

 

 

 

 

 

 

Depreciation and amortization

 

 

4,924

 

 

2,813

 

Provision for uncollectible accounts

 

 

11,151

 

 

10,626

 

Stock-based compensation

 

 

2,094

 

 

2,013

 

Loan cost amortization

 

 

706

 

 

207

 

Deferred income taxes

 

 

5,624

 

 

6,081

 

 

 

 

38,125

 

 

36,489

 

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

 

 

 

 

 

 

 

Accounts receivable

 

 

(22,302)

 

 

(12,831)

 

Prepaid expenses and other current assets

 

 

(4,625)

 

 

(4,451)

 

Other assets

 

 

(875)

 

 

(620)

 

Accounts payable and accrued expenses

 

 

4,476

 

 

(3,302)

 

Net cash provided by operating activities

 

 

14,799

 

 

15,285

 

Cash flows from investing activities:

 

 

 

 

 

 

 

Capital expenditures

 

 

(5,346)

 

 

(4,364)

 

Transaction deposit

 

 

128,930

 

 

 —

 

Acquisitions, net of cash acquired

 

 

(130,069)

 

 

(31,256)

 

Net cash used in investing activities

 

 

(6,485)

 

 

(35,620)

 

Cash flows from financing activities:

 

 

 

 

 

 

 

Credit facility borrowings

 

 

202,934

 

 

215,430

 

Credit facility repayments, net

 

 

(345,016)

 

 

(195,396)

 

Debt issuance fees

 

 

 —

 

 

(102)

 

Proceeds from stock offering, net

 

 

143,908

 

 

 —

 

Proceeds from stock option exercises

 

 

1,505

 

 

(9)

 

Purchase of common stock in connection with share awards

 

 

(2,567)

 

 

(484)

 

Tax impact of share awards

 

 

 —

 

 

257

 

Principal payments on notes payable and capital leases

 

 

(39)

 

 

(56)

 

Net cash provided by financing activities

 

 

725

 

 

19,640

 

Net increase (decrease) in cash and cash equivalents

 

 

9,039

 

 

(695)

 

Cash and cash equivalents at beginning of period

 

 

10,110

 

 

7,522

 

Cash and cash equivalents at end of period

 

$

19,149

 

$

6,827

 

 

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 quarters ended September 29, 2017 and September 30, 2016, 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 30, 2016 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 September 29, 2017, and the results of operations and cash flows for the quarters ended September 29, 2017 and September 30, 2016.  The results of operations for the quarter ended September 29, 2017 are not necessarily indicative of the operating results for the year.

 

On the first day of fiscal 2017, the Company acquired an 80% controlling interest in the entity holding the home health and hospice assets of Community Health Systems, Inc. (NYSE: CYH) (“CHS-JV”).  Community Health Systems, Inc. ("CHS") is one of the largest publicly-traded hospital companies in the United States and a leading operator of general acute care hospitals in communities across the country.  CHS retained the remaining 20%. The purchase price of $128.9 million was funded through borrowings on the Company's revolving credit facility, which resulted in a deposit in the December 30, 2016 balance sheet.  The deposit was converted to purchase consideration at closing.  The borrowing was subsequently repaid with proceeds from the Company’s stock offering on January 25, 2017.  The final purchase price is subject to a working capital adjustment.  CHS-JV currently operates 76 home health and 15 hospice branch locations in 22 states.  With the completion of this transaction, the Company now operates 332 branches across 26 states.

 

Third quarter operating results for the Company’s home health, personal care, hospice and assessment business lines were adversely impacted by Hurricanes Irma and Harvey (the “Hurricanes”).  Due to the early warnings and evacuations related to these storms, the period of disruption started well in advance of each storm actually striking affected areas, while recovery periods were elongated.  The Hurricanes impacted the Company’s operations in Florida, Georgia and Texas, which are the source of approximately one quarter of revenue.  The impact of lost admissions, visits, assessments and revenue on operating income was approximately $3.3 million in the third quarter of 2017. 

 

Reclassification

 

Consistent with the terms of the Company’s revolving credit facility, the Company now classifies unused commitment (“Unused”) and Letter of Credit (“LOC”) fees as a part of interest expense.  Historically, such costs were included in General and administrative – Other.  Unused and LOC fees for prior periods were reclassified to interest expense for consistency.  Unused and LOC fees included in Interest expense for the quarter and nine months ended September 29, 2017 were $0.4 million and $1.0 million, respectively, while comparable prior year amounts were $0.1 million and $0.3 million, respectively. 

 

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.

 

6


 

Recently Adopted Accounting Pronouncements 

 

In the first quarter of 2017, the Company adopted Financial Accounting Standards Board (“FASB”) Accounting Standards Update (“ASU”) ASU 2016-09, Compensation – Stock Compensation (“ASU 2016-09”).  Under the new guidance, the Company recognizes all excess tax benefits or losses, if applicable, related to stock-based compensation as a component of income taxes in its consolidated statement of income and as operating cash flow in its consolidated statement of cash flows (with other income tax cash flows).  Previous guidance required recognition as additional paid-in capital and classified those amounts as financing activity in the statement of cash flows.  As a result, net income and operating cash flows for the nine months ended September 29, 2017 include excess tax benefits of approximately $1.3 million.  Prior financial statements did not require adjustment under the new guidance.  The future impact of adopting this new standard on the Company’s financial statements will be dependent on the timing and intrinsic value of future share-based compensation award exercises.  The adoption of this standard will increase the volatility of the income tax provision in the Company’s results of operations. 

 

Recently Issued Accounting Pronouncements Not Yet Adopted

 

In January 2017, the FASB issued ASU 2017-01, Business Combinations (“Topic 805”), Clarifying the Definition of a Business (“ASU 2017-01”).  ASU 2017-01 changes the definition of a business in an effort to assist entities with evaluating whether a set of transferred assets and activities is a business.  The guidance will require an entity to evaluate whether substantially all of the fair value of the gross assets acquired is concentrated in a single identifiable asset or a group of similar identifiable assets, and thus is not a business combination.  The guidance is effective for annual and interim impairment tests performed for periods beginning after December 15, 2019.  The Company is currently evaluating the impact of ASU 2017-01.

 

In January 2017, the FASB issued ASU 2017-04, Intangible – Goodwill and Other, Simplifying the Test for Goodwill Impairment, (“ASU 2017-04”) that simplifies the measurement for goodwill impairment into a single step.  The guidance eliminates Step 2 of the goodwill impairment test that required a hypothetical purchase price allocation of an implied fair value of goodwill to measure a goodwill impairment charge.  Under the new guidance, entities failing Step 1 of the goodwill impairment test will always record an impairment charge based on the excess of a reporting unit’s carrying amount over it fair value.  ASU 2017-04 does not change Step 1 guidance.  The guidance is effective for annual reporting periods beginning after December 15, 2017, including interim periods in those years.   Early adoption is permitted for annual and interim goodwill impairment testing dates after January 1, 2017.  The Company is currently evaluating the impact of ASU 2017-04.

 

In August 2016, the FASB issued ASU 2016-15, Statement of Cash Flows, Classification of Certain Cash Receipts and Cash Payments (“ASU 2016-15”).  ASU 2016-15 clarifies how entities should classify certain cash receipts and cash payments on the statement of cash flows.  It also clarifies how the predominance principle should be applied when cash receipts and cash payments have aspects of more than one class of cash flows.  ASU 2016-15 is effective for annual reporting periods beginning after December 15, 2017, and interim periods within those years.  Early adoption is permitted.  The Company is currently evaluating the impact ASU 2016-15 will have on its consolidated financial statements.

 

In February 2016, the FASB issued ASU 2016-02, Leases (“ASU 2016-02”).  ASU 2016-02 requires lessees to recognize assets and liabilities on their balance sheet related to the rights and obligations created by most leases, while continuing to recognize expenses on their income statements over the lease term.  The ASU further requires disclosures designed to give financial statement users information regarding the amount, timing, and uncertainty of cash flows arising from leases.  The guidance is effective for annual reporting periods beginning after December 15, 2018, and interim periods within those years.  Early adoption is permitted for all entities.  The Company is currently evaluating the impact ASU 2016-02 will have on its consolidated financial statements and associated disclosures.

 

In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers (“Topic 606”).  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 continuing to evaluate Topic 606, but does not

7


 

expect a material impact from the adoption of Topic 606 on its 2018 statement of financial position and results of operations.

 

Net (Income) Loss Attributable to Noncontrolling Interest

 

Noncontrolling interest represents the ownership interests of minority shareholders in operating results of the period.  The following details the minority shareholders’ interest that is excluded from the Consolidated Statements of Income.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Nine months ended

 

 

 

September 29, 2017

    

September 30, 2016

 

September 29, 2017

    

September 30, 2016

CHS-JV

 

 

$

699

 

$

 —

 

$

2,518

 

$

 —

Imperium

 

 

 

(108)

 

 

1,060

 

 

(381)

 

 

724

Other

 

 

 

(30)

 

 

(48)

 

 

(91)

 

 

(35)

Net income attributable to noncontrolling interests

 

 

$

561

 

$

1,012

 

$

2,046

 

$

689

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2.Segment Data

 

In the first quarter of 2017, the Company redefined its reporting segments to include a) Home Health (“HH”), formerly Visiting Nurse, b) Other Home-Based Services (“OHBS”), which includes all other home care services outside of Home Health services and c) the Healthcare Innovations (“HCI”) segment.  The OHBS segment consists of the historical personal care operations plus hospice services.  Prior year segment information was reclassified to conform to the new segment definitions.  In management’s opinion, this approach provides investors clarity for the largest segment, Home Health, and best aligns with the Company’s internal decision-making processes as viewed by the chief operating decision maker.

 

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 HH 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 HH segment revenues were generated from the Medicare program, while the balance is generated from Medicaid and private insurance programs. 

 

The OHBS segment includes traditional personal care services (generally provided by paraprofessional staff such as home health aides) which are generally of a custodial rather than skilled nature.  Personal care revenues are generated on an hourly basis and are primarily from Medicaid (approximately 80% of personal care revenues).  Hospice services are largely provided in patients’ homes and generally require specialized hospice nursing skills.  Hospice revenues are generated on a per diem basis and are primarily from Medicare (approximately 93% of hospice revenues).

 

The Company’s HCI business segment is used to report on the Company’s developmental activities outside its HH and OHBS businesses.  These activities are intended ultimately, whether directly or indirectly, to benefit the Company’s patients and payors through the enhanced provision of HH and OHBS.  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-coordination and transitions, clinical advancements, enhanced patient engagement and informed clinical decision and technology enabled in-home clinical assessments.

8


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter ended

 

Nine months ended

Consolidated

    

September 29, 2017

    

September 30, 2016

    

September 29, 2017

    

September 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

Net service revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Home Health

 

$

141,434

 

 

108,138

 

 

440,962

 

 

327,899

Other Home-Based Services

 

 

46,378

 

 

41,975

 

 

138,495

 

 

121,871

Healthcare Innovations

 

 

6,490

 

 

10,308

 

 

16,890

 

 

20,344

 

 

 

194,302

 

 

160,421

 

 

596,347

 

 

470,114

Operating income before corporate expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Home Health

 

 

16,992

 

 

12,657

 

 

57,087

 

 

42,964

Other Home-Based Services

 

 

3,579

 

 

2,501

 

 

11,444

 

 

9,223

Healthcare Innovations

 

 

812

 

 

5,051

 

 

796

 

 

5,098

 

 

 

21,383

 

 

20,209

 

 

69,327

 

 

57,285

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate expenses

 

 

9,329

 

 

6,843

 

 

27,072

 

 

21,277

Deal, transition and other costs

 

 

4,467

 

 

2,257

 

 

17,122

 

 

7,455

Operating income

 

 

7,587

 

 

11,109

 

 

25,133

 

 

28,553

Interest expense, net (1)

 

 

1,668

 

 

1,537

 

 

5,794

 

 

4,684

Net income - noncontrolling interests

 

 

561

 

 

1,012

 

 

2,046

 

 

689

Net income before income taxes

 

$

5,358

 

$

8,560

 

$

17,293

 

$

23,180

 

 

 

 

 

 

 

 

 

 

 

(1)  Allocation of interest for the quarter ended September 29, 2017 was $643, $204 and $154 to the HH, OHBS and HCI segments, respectively, and $384, $384, and $248 to the HH, OHBS and HCI segments, respectively, for the quarter ended  September 30, 2016.  Allocation of interest for the nine months ended September 29, 2017 was $2,274, $705 and $508 to the HH, OHBS and HCI segments, respectively, and $1,183, $1,183, and $960 to the HH, OHBS and HCI segments, respectively, for the nine months ended September 30, 2016. 

 

 

 

 

 

 

3.Goodwill and Other Intangible Assets

 

The Company conducts annual reviews of goodwill and other indefinite-lived intangible assets 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 30, 2016 and determined that no impairment existed.

 

The following table summarizes the activity related to goodwill and other intangible assets for 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Intangible Assets

 

 

 

 

 

Certificates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

of Need and

 

Trade

 

Non-compete

 

Customer

 

 

 

 

 

    

Goodwill

    

Licenses

    

 Names

    

Agreements

 

Relationships

    

Total

 

Balances at December 30, 2016

 

$

305,476

 

$

51,432

 

$

23,323

 

$

620

 

$

9,688

 

$

85,063

 

Acquisitions

 

 

85,076

 

 

51,763

 

 

9,880

 

 

490

 

 

 —

 

 

62,133

 

Assets held for sale

 

 

 —

 

 

(1,290)

 

 

 —

 

 

 —

 

 

 —

 

 

(1,290)

 

Amortization

 

 

 —

 

 

 —

 

 

 —

 

 

(162)

 

 

(381)

 

 

(543)

 

Balances at September 29, 2017

 

$

390,552

 

$

101,905

 

$

33,203

 

$

948

 

$

9,307

 

$

145,363

 

 

9


 

Acquisitions in the table primarily relate to the CHS-JV acquisition discussed further in Note 8, “Acquisitions.”

 

The following table summarizes the Company’s goodwill and other intangible assets at September 29, 2017 by segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Intangible Assets

 

 

 

 

 

Certificates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

of Need and

 

Trade

 

Non-compete

 

Customer

 

 

 

 

    

Goodwill

    

Licenses

    

Names

    

Agreements

 

Relationships

    

Total

 

Home Health

 

$

278,034

 

$

97,725

 

$

23,078

 

$

500

 

$

 —

 

$

121,303

 

Other Home-Based Services

 

 

75,869

 

 

4,180

 

 

5,195

 

 

56

 

 

 —

 

 

9,431

 

Healthcare Innovations

 

 

36,649

 

 

 —

 

 

4,930

 

 

392

 

 

9,307

 

 

14,629

 

September 29, 2017 balances

 

$

390,552

 

$

101,905

 

$

33,203

 

$

948

 

$

9,307

 

$

145,363

 

 

 

4.Revolving Credit Facility

 

The Company has a senior secured revolving credit facility with JPMorgan Chase Bank, N.A., as Administrative Agent, and certain other lenders (the “Facility”).  The Facility provides a credit line of up to $350 million with a maturity date of December 3, 2021, and an “accordion” feature providing for potential future expansion of the Facility up to $150 million of additional borrowings upon further request and approval by a lender or lenders willing to extend such borrowings.  The Facility allows for daily and short term (generally one month to one year) borrowings.  Daily borrowings bear interest at a varying rate equal to prime plus 1.25%, while short term borrowings bear interest at a varying rate equal to the London Interbank Offered Rate (“LIBOR”) plus a margin which varies from 1.50% to 2.75%, depending on the Company’s leverage ratio.  Interest expense also includes unused commitment fees related to total borrowing capacity, as well as letters of credit related fees.  The Facility is secured by substantially all assets and the assets and stock of the Company’s subsidiaries. The subsidiaries have also guaranteed the Facility.  Debt issuance costs of $4.7 million were capitalized in the fourth quarter of 2016 with the Facility and are being amortized to interest expense through December 2021.

 

Borrowings under the Facility are subject to various covenants, including a maximum leverage ratio for all calculation dates ending on or before December 31, 2017, of 4.0 times earnings before interest, taxes, depreciation and amortization, as adjusted (“EBITDA”) plus “Acquired EBITDA” from pro-forma acquisitions as defined.  The maximum leverage ratio steps down, to a maximum leverage ratio of 3.75 times EBITDA plus Acquired EBITDA for calculation dates after December 31, 2017, and on or before June 30, 2018, and to a maximum leverage ratio of 3.5 times EBITDA plus Acquired EBITDA for calculation dates on and after September 30, 2018.  Borrowings under the revolving credit facility may be used for general corporate purposes, including acquisitions. 

 

On December 30, 2016, the Company borrowed approximately $128.9 million from the Facility to finance the CHS-JV transaction, which was classified as a Transaction deposit and was included in revolving credit facility in the 2016 Consolidated Balance Sheet.  On December 31, 2016, the first day of the Company’s 2017 fiscal year, the Transaction deposit converted to purchase price with the closing of the CHS-JV acquisition.  On January 25, 2017, the Company sold 3.5 million shares of common stock for net proceeds of $143.9 million, after deducting the estimated underwriting discounts and commissions and offering expenses, which were used to repay obligations under the Facility. 

 

As of September 29, 2017, the Company was in compliance with the various financial covenants.  Application of the Facility’s borrowing formula as of September 29, 2017, would have permitted approximately $200.2 million to be used.  The Company had irrevocable letters of credit totaling $16.7 million in connection with its self-insurance programs. 

 

Effective interest rates on the Company’s borrowings under its revolving credit facilities were 3.60% and 3.50% for the quarters ended September 29, 2017 and September 30, 2016, respectively. 

 

5.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

10


 

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.

 

 

6.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:

 

 

 

 

 

 

 

 

 

 

 

 

Quarter ended

 

Nine months ended

 

 

    

September 29, 2017

    

September 30, 2016

 

September 29, 2017

    

September 30, 2016

 

Basic weighted average outstanding shares

 

13,731

 

10,172

 

13,385

 

10,150

 

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

 

210

 

138

 

242

 

178

 

Diluted weighted average number of shares

 

13,941

 

10,310

 

13,627

 

10,328

 

 

 

 

 

 

 

 

 

 

 

Anti-dilutive shares excluded from calculation

 

96

 

76

 

96

 

76

 

 

 

7.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 $0.4 million 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 $0.3 million, 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 September 29, 2017 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 $0.2 million to $0.5 million 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.

11


 

 

8.Acquisitions

 

CHS-JV Acquisition

 

The acquisition of CHS-JV closed on the Company’s first day of fiscal 2017.  As a result, the Company’s nine months ended September 29, 2017 included three full quarters of revenues, operating income before corporate expenses and deal and transaction costs of approximately $145.8 million, $24.0 million and $4.5 million, respectively.  Comparable unaudited pro forma year to date CHS-JV operating results for 2016 totaled revenue and operating income of $138.8 million and $9.8 million, respectively.  Unaudited pro forma information is for illustrative purposes only and may not be indicative of the results of operations that would have actually occurred if the transaction described had been completed as of the beginning of 2016.  In addition, future results may vary from the results reflected in such information. 

 

The following table summarizes the preliminary estimates of fair values of the assets acquired and liabilities assumed in the CHS-JV acquisition:

 

 

 

 

 

 

 

 

 

Purchase

 

 

    

    

Price Allocation

    

Accounts receivable, net

    

 

$

21,444

 

Prepaids and other assets

 

 

 

705

 

Property, plant & equipment

 

 

 

7,301

 

Goodwill

 

 

 

84,213

 

Intangibles

 

 

 

61,570

 

Assets acquired

 

 

 

175,233

 

Liabilities assumed

 

 

 

(14,262)

 

Non-controlling interest

 

 

 

(32,042)

 

Net assets acquired

 

 

$

128,929

 

 

Adjustments to the CHS-JV acquisition purchase price allocation are based on a management review, preliminary expert estimates, other developments and market factors.  Goodwill arising from the CHS-JV transaction is based upon expected contributions to the overall corporate strategy in addition to synergies and acquired workforce, which are not separable from goodwill.  Revenues and goodwill associated with this transaction are assigned to the Home Health and Other Home-Based Services segments.  Amortizable goodwill and intangibles acquired in the CHS-JV acquisition are expected to be tax deductible. 

 

 

 

 

 

 

 

 

 

Other Acquisitions

 

On July 14, 2017, the Company’s CHS-JV purchased assets of a Medicare-certified home health agency and related private duty company for Island Home Care in Key West, Florida.  The purchase price was $1.2 million, including a $0.3 million note payable to the seller.  Post-acquisition operating results are reported in the Company’s HH and OHBS segments.

 

During the third quarter of 2016, one of the Company’s HCI subsidiaries redeemed certain outstanding shares increasing the Company's ownership percentage to 72.0% from 61.5%. 

 

On June 18, 2016, the Company acquired certain home health agency assets primarily in Wisconsin, but also in Connecticut and Kentucky (collectively, the Wisconsin acquisition).  The purchase price of $6.1 million was funded through borrowings on the Company’s bank credit facility.  The post-acquisition operating results of these agencies are primarily reported in the Company’s OHBS segment.  No accounts receivable were acquired. 

 

On January 5, 2016, the Company acquired 100% of the equity of Long Term Solutions, Inc. (“LTS”).  LTS is a provider of in-home nursing assessments for the long-term care insurance industry.  LTS provides assessments in all 50 U.S. states and a number of foreign countries.  The purchase price of $37 million was funded through borrowings on the Company’s bank credit facility, seller notes and issuance of the Company’s common stock.  The Company expects goodwill from this transaction to be deductible for tax purposes.  Approximately 74% of LTS’s 2016 revenue was from two customers.  LTS’s post-acquisition operating results are reported in the Company’s HCI business segment.

12


 

 

On January 5, 2016, the Company purchased the assets of a Medicare-certified home health agency owned by Bayonne Visiting Nurse Association (“Bayonne”) located in New Jersey.  The purchase price was $4.1 million.  Bayonne’s post-acquisition operating results are reported in the Company’s HH segment.

 

9.Income Taxes

 

The Company’s effective income tax rate for the nine month periods ended September 29, 2017 and September 30, 2016 was approximately 33.0% and 39.3%, respectively.  The lower effective income tax rate for the nine months of 2017 was due to a change in accounting rules for excess tax benefits or losses from the exercise of stock options and vesting of restricted shares.  Previously, accounting guidance called for this to be recorded to Additional paid-in capital.  Future periods with option exercises or restricted stock vesting will have a lower tax provision.   See Note 1 for additional discussion of the new accounting guidance.

 

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 $4.3 million of unrecognized tax benefits at September 29, 2017, 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.

 

10.Stockholders’ Equity

 

Stock Transaction

 

On January 19, 2017, the Company entered into an underwriting agreement (the “Underwriting Agreement”) with J.P. Morgan Securities LLC and Merrill Lynch, Pierce, Fenner & Smith Incorporated, pursuant to which the Company agreed to issue and sell to the Underwriters a total of 3.0 million shares of the Company’s common stock, par value $0.10 per share, plus an option to purchase up to 0.5 million additional shares of common stock (the “Offering”), in a registered public offering pursuant to the Company’s shelf registration statement on Form S-3 (Registration No. 333-204584).

 

On January 25, 2017, the Company sold 3.5 million shares of common stock at $44.50 per share under the shelf registration statement for gross proceeds of approximately $153.5 million.  Net proceeds were approximately $143.9 million after deducting the underwriting discounts and commissions and offering expenses. Proceeds from the Offering were used to repay obligations under the revolving credit facility, which increased credit available under the Facility from approximately $78.6 million at December 30, 2016 to approximately $204 million after the Offering.  Further, the Company incurred $0.4 million in professional fees related to the Offering that were recorded to additional paid-in capital.

 

11.Subsequent Events

 

Management has evaluated all events and transactions that occurred after September 29, 2017.  During this period, the Company had no material subsequent events requiring recognition in the consolidated financial statements. 

 

We expect to receive our annual ACO payment, estimated between $2.0 and $2.4 million, in the fourth quarter of 2017.

 

13


 

 

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 national provider of home health and related 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 our 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 to the Medicare Shared Savings Programs;

·

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

·

effects of competition in the markets in which we operate;

·

liability and other claims asserted against us;

·

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 our 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 our 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 our Annual Report on Form 10-K for the year ended December 30, 2016 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, we assume no responsibility for updating forward-looking statements to reflect unforeseen or other events after the date of this report.  We have provided a detailed discussion of risk factors in our Form 10-K and various filings with the Securities and Exchange Commission (“SEC”).  The reader is encouraged to review these risk factors and filings.

14


 

 

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 30, 2016 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.

 

Operating Segments

 

In the first quarter in 2017, we redefined our reporting segments to include a) Home Health (“HH”) formerly Visiting Nurse, b) Other Home-Based Services (“OHBS”) which includes all other home care services outside of Home Health services and c) the Healthcare Innovations (“HCI”) segment.  Our OHBS segment consists of our historical personal care operations plus hospice services.  Prior year segment information has been reclassified to conform to our new segment definitions.  In our opinion, this approach provides investors clarity for the largest segment, Home Health, and best aligns with our internal decision-making processes as viewed by the chief operating decision maker.

 

Reportable segments have been identified based upon how we have organized the business by services provided to customers and how our chief operating decision maker manages the business and allocates resources, consistent with the criteria in ASC 280, Segment Reporting.  Consistent with information given to our chief operating decision maker, we do not allocate certain expenses to the reportable segments.  We evaluate the performance of our business segments based on operating income.  We eliminate intercompany and intersegment transactions.

 

Our HH 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 our HH segment revenues were generated from the Medicare program, while the balance was generated from Medicaid and private insurance programs.

 

Our OHBS segment includes traditional personal care services (generally provided by paraprofessional staff such as home health aides) which are generally of a custodial rather than skilled nature.  Personal care revenues are generated on an hourly basis and are primarily from Medicaid (approximately 80% of personal care revenues).  Hospice services are largely provided in patients’ homes and generally require specialized hospice nursing skills.  Hospice revenues are generated on a per diem basis and are primarily from Medicare (approximately 93% of hospice revenues).

 

Our HCI business segment is used to report on our developmental activities outside our HH and OHBS businesses.  These activities are intended ultimately, whether directly or indirectly, to benefit our patients and payors through the enhanced provision of HH and OHBS.  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-coordination and transitions, clinical advancements, enhanced patient engagement and informed clinical decision and technology enabled in-home clinical assessments.

 

The HCI segment includes: a) an ACO enablement company; b) an in-home assessment company serving the long-term care insurance industry and managed care organizations; and c) an investment in a population-health analytics company.

 

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

 

Recent Developments

 

Third quarter operating results for our home health, personal care, hospice and assessment business lines were adversely impacted by Hurricanes Irma and Harvey (the “Hurricanes”).  Due to the early warnings and evacuations related to these storms, the period of disruption started well in advance of each storm actually striking affected areas, while recovery period were elongated. The Hurricanes impacted our operations in Florida, Georgia and Texas, which are the source of approximately one quarter of our revenue.  The impact of lost admissions, visits, assessments and revenue on operating income was approximately $3.3 million in the third quarter of 2017.  Due to the proximity of these events to the end of the third quarter, we may have some residual hurricane effect on fourth quarter results. 

15


 

On July 14, 2017, the CHS-JV purchased assets of a Medicare-certified home health agency and related private duty company for Island Home Care in Key West, Florida.  The purchase price was $1.2 million.  Post-acquisition operating results are reported in the Company’s HH and OHBS segments.

 

On December 31, 2016, the first day of our 2017 fiscal year end, we acquired an 80% controlling interest in the entity holding the home health and hospice assets of Community Health Systems, Inc. (NYSE: CYH) (referred to herein as “CHS-JV”).  CHS-JV, a provider of skilled home health and hospice services, currently operates 76 home health and 15 hospice branch locations in 22 states.  With the completion of this transaction, Almost Family now operates 332 branches across 26 states.  The purchase price of $128 million was funded through borrowings on the Company's revolving credit facility.  We expect the transaction will add approximately $200 million in revenue annually.  Approximately 85% of CHS-JV revenue is reported in our HH segment and 15% (hospice) is reported in our OHBS segment.

 

2017 Common Stock Offering

 

On January 25, 2017, we sold 3.5 million shares of common stock at $44.50 per share for gross proceeds of approximately $153.5 million.  Total net proceeds, after underwriting discounts and commissions and our offering expenses, were approximately $143.9 million.  These proceeds were used to repay obligations under the revolving credit facility.

 

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” and Item 1A. “Risk Factors” in our Annual Report on Form 10-K for the year ended December 30, 2016. 

 

On November 1, 2017, the Centers for Medicare and Medicaid Services (“CMS”) released the final rule for FY2018 home health reimbursement, which includes a 0.4% rate cut consisting of a 1.0% market basket update, a 0.97% case mix adjustment and sunset of the rural add-on provision.  Among other things, the rule finalizes proposals for the Home Health Value Based Purchasing (“HHVBP”) Model and the Home Health Quality Reporting Program (“HH QRP”).  CMS did not finalize the Home Health Groupings Model but instead elected to “further engage with stakeholders to move towards a system that shifts the focus from volume of services to a more patient –centered model”.  The FY2018 impact table included in the final rule suggests the final rule is in line with the preliminary rule published earlier this year.  On September 25, 2017, the Company submitted a comment letter to CMS which provides an alternative course of action that we believe better protects Medicare beneficiaries and their right to access appropriate and necessary home health service.  The comment letter to CMS entitled “CY 2018 Home Health Prospective Payment System Rate Update – September 2017” can be found on the Company’s website, along with a series of responses to various other stakeholder requests from the Senate Finance Committee, the House Ways and Means Committee and CMS dating to 2013 and including AFAM executive testimony before the Congress.

 

In January of 2017, CMS released a final rule revising the conditions of participation (“CoPs”) for home health agencies to participate in the Medicare and Medicaid programs.  The rule, originally effective July 13, 2017, and now deferred through the end of 2017, focuses on, among other things, care delivered to patients, an interdisciplinary view of patient care, greater flexibility in meeting quality of care standards and the elimination of certain unneeded procedural burdens on providers.  This new rule is not expected to have a significant impact on our result of operations or financial position.

 

On June 8, 2016, CMS announced the “Pre-Claim Review Demonstration of Home Health Services” which seeks to demonstrate that a review of selected documentation prior to payment of claims can decrease “improper payments because of insufficient documentation.”  According to CMS, the pre-claim review demonstration was designed to help educate Home Health Agencies on what documentation is required and encourage them to submit the correct documentation, while still allowing the HHA to begin providing services and receive initial payments prior to the pre-claim review decision.  The pre-claim review demonstration began in Illinois in 2016, but currently has been suspended.  Further expansion to Florida, Texas, Michigan and Massachusetts has also been delayed.  Currently, it is unclear as to when this demonstration program will be resumed, if ever.

16


 

 

Seasonality

 

Our HH segment operations in Florida 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.  Year to date Florida operations generated approximately 20% of our 2017 revenue. 

 

In our HCI segment, first quarter assessment revenues are traditionally lower than the other quarters due to the seasonal nature of our Medicare Advantage plan customers, while the majority of our ACO Management revenues have historically been generated in the third quarter.

 

Further, our third quarter falls within the “Hurricane season” including the peak months of August and September.  Our operations may thus be subject to periods of unexpected disruption, which lower volumes and increase costs.

 

 

17


 

 

RESULTS OF OPERATIONS

THIRD QUARTER

Consolidated

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter ended

 

 

 

 

 

 

 

 

 

September 29, 2017

 

September 30, 2016

 

Change

 

 

Consolidated

    

Amount

    

% Rev

    

Amount

    

% Rev

    

Amount

    

%  

 

 

Net service revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home Health

 

$

141,434

 

72.8

%

$

108,138

 

67.4

%

$

33,296

 

30.8

%

 

Other Home-Based Services

 

 

46,378

 

23.9

%

 

41,975

 

26.2

%

 

4,403

 

10.5

%

 

Healthcare Innovations

 

 

6,490

 

3.3

%

 

10,308

 

6.4

%

 

(3,818)

 

(37.0)

%

 

 

 

 

194,302

 

100.0

%

 

160,421

 

100.0

%

 

33,881

 

21.1

%

 

Operating income before corporate expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home Health

 

 

16,992

 

12.0

%

 

12,657

 

11.7

%

 

4,335

 

34.2

%

 

Other Home-Based Services

 

 

3,579

 

7.7

%

 

2,501

 

6.0

%

 

1,078

 

43.1

%

 

Healthcare Innovations

 

 

812

 

12.5

%

 

5,051

 

49.0

%

 

(4,239)

 

(83.9)

%

 

 

 

 

21,383

 

11.0

%

 

20,209

 

12.6

%

 

1,174

 

5.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate expenses

 

 

9,329

 

4.8

%

 

6,843

 

4.3

%

 

2,486

 

36.3

%

 

Deal, transition and other costs

 

 

4,467

 

2.3

%

 

2,257

 

1.4

%

 

2,210

 

97.9

%

 

Operating income

 

 

7,587

 

3.9

%

 

11,109

 

6.9

%

 

(3,522)

 

(31.7)

%

 

Interest expense, net

 

 

1,668

 

0.9

%

 

1,537

 

1.0

%

 

131

 

8.5

%

 

Net income - noncontrolling interests

 

 

561

 

0.3

%

 

1,012

 

0.6

%

 

(451)

 

NM

 

 

Net income before income taxes

 

$

5,358

 

2.8

%

$

8,560

 

5.3

%

$

(3,202)

 

(37.4)

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA (1)

 

$

14,571

 

7.5

%

$

15,110

 

9.4

%

$

(539)

 

(3.6)

%

 

Adjusted net income (1)

 

$

5,944

 

3.1

%

$

6,781

 

4.2

%

$

(837)

 

(12.3)

%

 


(1)See Page 29 for GAAP reconciliation of Adjusted EBITDA and Adjusted net income attributable to Almost Family, Inc.

 

Each of our operating segments experienced prolonged disruption during the third quarter of 2017 as a result of the Hurricanes, with our Home Health segment operations in Florida being the largest affected. The Hurricanes reduced operating income by approximately $3.3 million, largely on lost volume.  Home Health segment net revenues increased 30.8% or $33.3 million to $141.4 million from $108.1 million in the prior year and episodic admissions grew by 35.6% to 28,148 from 20,751 as the CHS-JV acquisition more than offset the impact from the Hurricanes.    Revenues from the Home Health facilities acquired in the CHS-JV acquisition were $40.4 million for the quarter ended September 29, 2017. 

 

Other Home-Based Care segment net revenues increased year over year by $4.4 million primarily as a result of the CHS-JV acquisition’s 15 hospice facilities.  Hospice revenues were $7.8 million for quarter ended September 29, 2017.

 

Healthcare Innovations segment net revenues and operating income were $6.5 million and $0.8 million in 2017 as compared to $10.3 million and $5.1 million in 2016 due to the timing of ACO payments versus 2016.  We expect to record ACO payments in the fourth quarter of 2017 ranging from $2.0 to $2.4 million. 

 

Refer to the individual segment discussions for further operating performance details.

 

Corporate expenses as a percentage of revenue increased to 4.8% in 2017 from 4.3% in 2016, primarily on higher information systems costs.  Deal, transition and other costs were $4.5 million, primarily as a result of the ongoing

18


 

conversion, training and implementation costs of our Home Health segment to the Homecare Homebase information system.  Such costs are expected to continue through the end of 2017. 

 

Our effective tax rate for the third quarter of 2017 and 2016 was 40.8% and 37.3%, respectively.   

 

Home Health

(In thousands, except for statistics)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter ended

 

 

 

 

 

 

 

 

 

September 29, 2017

 

September 30, 2016

 

Change

 

 

 

    

Amount

    

% Rev

    

Amount

    

% Rev

    

Amount

    

%

 

 

Net service revenues

 

$

141,434

 

100.0

%  

$

108,138

 

100.0

%  

$

33,296

 

30.8

%

 

Cost of service revenues

 

 

70,587

 

49.9

%  

 

53,966

 

49.9

%  

 

16,621

 

30.8

%

 

Gross margin

 

 

70,847

 

50.1

%  

 

54,172

 

50.1

%  

 

16,675

 

30.8

%

 

General and administrative expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

40,051

 

28.3

%  

 

30,968

 

28.6

%  

 

9,083

 

29.3

%

 

Other

 

 

13,804

 

9.8

%  

 

10,547

 

9.8

%  

 

3,257

 

30.9

%

 

Total general and administrative expenses

 

 

53,855

 

38.1

%  

 

41,515

 

38.4

%  

 

12,340

 

29.7

%

 

Operating income before corporate expenses

 

$

16,992

 

12.0

%  

$

12,657

 

11.7

%  

$

4,335

 

34.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of locations

 

 

241

 

 

 

 

168

 

 

 

 

73

 

43.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All payors:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Admissions

 

 

38,314

 

 

 

 

25,788

 

 

 

 

12,526

 

48.6

%

 

Census

 

 

30,809

 

 

 

 

23,177

 

 

 

 

7,632

 

32.9

%

 

Visits

 

 

898,786

 

 

 

 

711,998

 

 

 

 

186,788

 

26.2

%

 

Cost per visit

 

$

79

 

 

 

$

76

 

 

 

$

 3

 

3.6

%

 

G&A expense per census

 

$

1,748

 

 

 

$

1,791

 

 

 

$

(43)

 

(2.4)

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Episodic:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Admissions

 

 

28,148

 

 

 

 

20,751

 

 

 

 

7,397

 

35.6

%

 

Census

 

 

23,466

 

 

 

 

18,045

 

 

 

 

5,421

 

30.0

%

 

Episodes

 

 

42,773

 

 

 

 

32,260

 

 

 

 

10,513

 

32.6

%

 

Visits 

 

 

703,390

 

 

 

 

574,505

 

 

 

 

128,885

 

22.4

%

 

Revenue 

 

$

119,617

 

84.6

%  

$

94,709

 

87.6

%  

$

24,908

 

26.3

%

 

Revenue per episode

 

$

2,797

 

 

 

$

2,936

 

 

 

$

(139)

 

(4.7)

%

 

Visits per episode

 

 

16.4

 

 

 

 

17.8

 

 

 

 

(1.4)

 

(7.7)

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-episodic:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Admissions

 

 

10,166

 

 

 

 

5,037

 

 

 

 

5,129

 

101.8

%

 

Census

 

 

7,343

 

 

 

 

5,132

 

 

 

 

2,211

 

43.1

%

 

Visits

 

 

195,396

 

 

 

 

137,493

 

 

 

 

57,903

 

42.1

%

 

Revenue 

 

$

21,817

 

15.4

%  

$

13,429

 

12.4

%  

$

8,388

 

62.5

%

 

Revenue per visit

 

$

112

 

 

 

$

98

 

 

 

$

14

 

14.3

%

 

Visits per admission

 

 

19.2

 

 

 

 

27.3

 

 

 

 

(8.1)

 

(29.6)

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

19


 

Home Health segment net revenues increased $33.3 million to $141.4 million from $108.1 million in the prior year, as episodic admissions grew by 35.6% to 28,148 from 20,751, as a result of the CHS-JV.  Revenue from acquisitions more than offset a net effective 1% Medicare rate cut and the impact of the Hurricanes. 

 

The Company’s average wage rates increased by an approximately 2% annual cost of living adjustment for full-time staff effective January 1, 2017.

 

Gross margin as a percent of revenue remained consistent as a percentage of revenue as the 1% Medicare rate cut and increased cost per visit were offset by improved mix.  Cost per visit increased 3.6% due to a combination of increased wage rates, lower visit utilization and costs associated with the Homecare Homebase implementation. 

 

Total general and administrative expenses as a percent of revenue decreased 0.3% primarily due to synergies obtained from the Homecare Homebase implementation which more than offset the combined effects of the Medicare rate cut, increased wage rates and lower revenues from the Hurricanes. 

 

HH segment contribution increased $4.3 million, or 34.2%, to $17.0 million, from $12.7 million in the prior year period.

20


 

 

Other Home-Based Services

(In thousands, except for statistics)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter ended

 

 

 

 

 

 

 

 

 

September 29, 2017

 

 

September 30, 2016

 

Change

 

 

 

    

Amount

    

% Rev

    

 

Amount

    

% Rev

    

Amount

    

%

 

 

Net service revenues

 

$

46,378

 

100.0

%  

 

$

41,975

 

100.0

%  

$

4,403

 

10.5

%

 

Cost of service revenues

 

 

30,541

 

65.9

%  

 

 

29,278

 

69.8

%  

 

1,263

 

4.3

%

 

Gross margin

 

 

15,837

 

34.1

%  

 

 

12,697

 

30.2

%  

 

3,140

 

24.7

%

 

General and administrative expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

8,029

 

17.3

%  

 

 

6,460

 

15.4

%  

 

1,569

 

24.3

%

 

Other

 

 

4,229

 

9.1

%  

 

 

3,736

 

8.9

%  

 

493

 

13.2

%

 

Total general and administrative expenses

 

 

12,258

 

26.4

%  

 

 

10,196

 

24.3

%  

 

2,062

 

20.2

%

 

Operating income before corporate expenses

 

$

3,579

 

7.7

%  

 

$

2,501

 

6.0

%  

$

1,078

 

43.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Personal Care:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Locations

 

 

75

 

 

 

 

 

80

 

 

 

 

(5)

 

(6.3)

%

 

Admissions

 

 

2,259

 

 

 

 

 

2,638

 

 

 

 

(379)

 

(14.4)

%

 

Census

 

 

12,475

 

 

 

 

 

14,092

 

 

 

 

(1,617)

 

(11.5)

%

 

Hours of service

 

 

1,783,018

 

 

 

 

 

1,953,224

 

 

 

 

(170,206)

 

(8.7)

%

 

Hours per patient per week

 

 

11.0

 

 

 

 

 

10.7

 

 

 

 

0.3

 

3.1

%

 

Revenue

 

$

38,572

 

83.2

%  

 

$

41,688

 

99.3

%  

$

(3,116)

 

(7.5)

%

 

Operating income

 

$

2,228

 

 

 

 

$

2,540

 

 

 

$

(312)

 

(12.3)

%

 

Revenue per hour

 

$

21.63

 

 

 

 

$

21.34

 

 

 

$

0.29

 

1.4

%

 

Cost per hour

 

$

13.30

 

 

 

 

$

13.39

 

 

 

$

(0.09)

 

(0.7)

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hospice:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Locations

 

 

16

 

 

 

 

 

 1

 

 

 

 

15

 

NM

 

 

Admissions

 

 

680

 

 

 

 

 

33

 

 

 

 

647

 

NM

 

 

Census

 

 

492

 

 

 

 

 

22

 

 

 

 

470

 

NM

 

 

Length of stay

 

 

60

 

 

 

 

 

40

 

 

 

 

20

 

50.0

%

 

Revenue 

 

$

7,807

 

16.8

%  

 

$

287

 

0.7

%  

$

7,520

 

NM

 

 

Operating income (loss)

 

$

1,351

 

 

 

 

$

(39)

 

 

 

$

1,390

 

NM

 

 

Revenue per day

 

$

169

 

 

 

 

$

142

 

 

 

$

27

 

19.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Home-Based Services segment net revenues increased $4.4 million or 10.5% to $46.4 million in 2017 from $42.0 million, primarily as a result of the 15 hospice facilities acquired in the CHS-JV transaction.  Personal care revenues were down $3.1 million, or 7.5%, from prior year on lower volumes. 

 

Additionally, mix changes combined with rate cuts and increases in wages influenced by increases in statutory minimum wage rates in certain states negatively impacted our personal care margins. 

 

OHBS segment contribution increased $1.1 million as compared to the same period of last year.

21


 

Healthcare Innovations Segment

(In thousands, except for statistics)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter ended

 

 

 

 

 

 

 

 

September 29, 2017

 

September 30, 2016

 

Change

 

 

    

Amount

    

% Rev

    

Amount

    

% Rev

    

Amount

    

%

 

Net service revenues

 

$

6,490

 

100.0

%  

$

10,308

 

100.0

%  

$

(3,818)

 

(37.0)

%

Cost of service revenues

 

 

2,616

 

40.3

%  

 

2,824

 

27.4

%  

 

(208)

 

(7.4)

%

Gross margin

 

 

3,874

 

59.7

%  

 

7,484

 

72.6

%  

 

(3,610)

 

(48.2)

%

General and administrative expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

1,726

 

26.6

%  

 

1,477

 

14.3

%  

 

249

 

16.9

%

Other

 

 

1,336

 

20.6

%  

 

956

 

9.3

%  

 

380

 

39.7

%

Total general and administrative expenses

 

 

3,062

 

47.2

%  

 

2,433

 

23.6

%  

 

629

 

25.9

%

Operating income before corporate expenses

 

$

812

 

12.5

%  

$

5,051

 

49.0

%  

$

(4,239)

 

(83.9)

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ACO Management

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Medicare ACO enrollees under management

 

 

141,556

 

 

 

 

121,881

 

 

 

 

19,675

 

16.1

%

ACOs under contract

 

 

15

 

 

 

 

14

 

 

 

 

 1

 

7.1

%

Revenue

 

$

767

 

11.8

%  

$

4,619

 

44.8

%  

$

(3,852)

 

(83.4)

%

Operating loss

 

$

(386)

 

 

 

$

3,832

 

 

 

$

(4,218)

 

110.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assessment Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assessments

 

 

24,452

 

 

 

 

21,019

 

 

 

 

3,433

 

16.3

%

Revenue

 

$

5,723

 

88.2

%  

$

5,689

 

55.2

%  

$

34

 

0.6

%

Operating income

 

$

1,198

 

 

 

$

1,219

 

 

 

$

(21)

 

(1.7)

%

 

HCI segment net revenues and operating income were $6.5 million and $0.8 million in 2017 as compared to $10.3 million and $5.1 million in 2016, respectively, due to the timing of ACO payments versus 2016.  We expect to record ACO payments in the fourth quarter of 2017 ranging from $2.0 to $2.4 million.  Our operating results in the third quarter of 2016 included ACO payment revenue of $4.3 million. 

 

In our ACO Management business, the majority of our revenue is generally recognized in the third quarter each year when we realize our portion of the preceding year’s Medicare Shared Savings Program success fees from the ACO’s we help manage.  However, the shared savings payments have been delayed until the fourth quarter of 2017.  In contrast, our operating costs are recognized as incurred throughout the year.  Increases in enrollees under management and the number of ACO’s in the current period resulted in increased net service revenues.  The increases in our ACO operating costs in 2017 versus 2016 are related to our investments to secure and support additional ACO customers for future periods, as well as increases in enrollees under management and the number of ACO’s in the current period.

 

Assessment services revenue and operating income were largely consistent with the prior year, despite the disruption from Hurricane Irma.

22


 

RESULTS OF OPERATIONS

YEAR TO DATE

Consolidated

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended

 

 

 

 

 

 

 

 

September 29, 2017

 

September 30, 2016

 

Change

 

Consolidated

 

Amount

    

% Rev

    

Amount

    

% Rev

    

Amount

    

%  

 

Net service revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home Health

 

$

440,962

 

73.9

%

$

327,899

 

69.7

%

$

113,063

 

34.5

%

Other Home-Based Services

 

 

138,495

 

23.2

%

 

121,871

 

25.9

%

 

16,624

 

13.6

%

Healthcare Innovations

 

 

16,890

 

2.8

%

 

20,344

 

4.3

%

 

(3,454)

 

(17.0)

%

 

 

 

596,347

 

100.0

%

 

470,114

 

100.0

%

 

126,233

 

26.9

%

Operating income before corporate expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home Health

 

 

57,087

 

12.9

%

 

42,964

 

13.1

%

 

14,123

 

32.9

%

Other Home-Based Services

 

 

11,444

 

8.3

%

 

9,223

 

7.6

%

 

2,221

 

24.1

%

Healthcare Innovations

 

 

796

 

4.7

%

 

5,098

 

25.1

%

 

(4,302)

 

NM

 

 

 

 

69,327

 

11.6

%

 

57,285

 

12.2

%

 

12,042

 

21.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate expenses

 

 

27,072

 

4.5

%

 

21,277

 

4.5

%

 

5,795

 

27.2

%

Deal, transition and other costs

 

 

17,122

 

2.9

%

 

7,455

 

1.6

%

 

9,667

 

129.7

%

Operating income

 

 

25,133

 

4.2

%

 

28,553

 

6.1

%

 

(3,420)

 

(12.0)

%

Interest expense, net

 

 

5,794

 

1.0

%

 

4,684

 

1.0

%

 

1,110

 

23.7

%

Net income - noncontrolling interests

 

 

2,046

 

0.3

%

 

689

 

0.1

%

 

1,357

 

NM

 

Net income before income taxes

 

$

17,293

 

2.9

%

$

23,180

 

4.9

%

$

(5,887)

 

(25.4)

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA (1)

 

$

49,605

 

8.3

%

$

41,229

 

8.8

%

$

8,376

 

20.3

%

Adjusted net income (1)

 

$

20,870

 

3.5

%

$

18,570

 

4.0

%

$

2,300

 

12.4

%

 

(1)See Page 29 for GAAP reconciliation of Adjusted EBITDA and Adjusted net income attributable to Almost Family, Inc.

 

Each of our operating segments experienced prolonged disruption during the third quarter of 2017 as a result of the Hurricanes, with our Home Health segment operations in Florida being the largest affected. The Hurricanes reduced operating income by approximately $3.3 million, largely on lost volume.  Home Health segment net revenues increased 34.5% or $113.1 million to $441.0 million from $327.9 million in the prior year, as episodic admissions grew by 40.9% to 89,199 from 63,295, primarily due to the CHS-JV acquisition.    Revenues from the Home Health facilities acquired in the CHS-JV acquisition were $125.2 million for 2017. 

 

Other Home-Based Care segment net revenues increased year over year by $16.6 million primarily as a result of the CHS-JV acquisition’s 15 hospice facilities.  Hospice revenues were $22.1 million for 2017.

 

Healthcare Innovations segment net revenues and operating income were $16.9 million and $0.8 million in 2017 as compared to $20.3 million and $5.1 million in 2016, respectively, due to the timing of ACO payments in 2017 versus 2016.  We expect to record ACO payments in the fourth quarter of 2017 ranging from $2.0 to $2.4 million. 

 

Refer to the individual segment discussions for further operating performance details.

 

Corporate expenses as a percentage of revenue are consistent with prior period at 4.5%.  Deal, transition and other costs were $17.1 million, primarily as a result of the CHS-JV acquisition as well as the conversion, training and

23


 

implementation costs of our Home Health segment conversion to the Homecare Homebase information system.  Such costs are expected to continue through the end of 2017.  Borrowings related to acquisitions and fees associated with our credit facility increased interest expense to $5.8 million from $4.7 million in the prior year period. 

 

Our effective tax rate for 2017 and 2016 was 33.0% and 39.3%, respectively.  The lower effective income tax rate for 2017 was due to a change in accounting rules for excess tax benefits from the exercise of stock options and vesting of restricted shares.  Under previous accounting rules these benefits were recorded in “additional paid-in capital” rather than in the current period tax provision.  Future periods with option exercises or restricted stock vesting will lower our tax provision in those periods.  Excluding such items, we continue to expect our effective tax rate for 2017 to be 39.5%.

 

Home Health

(In thousands, except for statistics)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended

 

 

 

 

 

 

 

 

September 29, 2017

 

September 30, 2016

 

Change

 

 

    

Amount

    

% Rev

    

Amount

    

% Rev

    

Amount

    

%

 

Net service revenues

 

$

440,962

 

100.0

%  

$

327,899

 

100.0

%  

$

113,063

 

34.5

%

Cost of service revenues

 

 

215,533

 

48.9

%  

 

160,054

 

48.8

%  

 

55,479

 

34.7

%

Gross margin

 

 

225,429

 

51.1

%  

 

167,845

 

51.2

%  

 

57,584

 

34.3

%

General and administrative expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

123,563

 

28.0

%  

 

91,377

 

27.9

%  

 

32,186

 

35.2

%

Other

 

 

44,779

 

10.2

%  

 

33,504

 

10.2

%  

 

11,275

 

33.7

%

Total general and administrative expenses

 

 

168,342

 

38.2

%  

 

124,881

 

38.1

%  

 

43,461

 

34.8

%

Operating income before corporate expenses

 

$

57,087

 

12.9

%  

$

42,964

 

13.1

%  

$

14,123

 

32.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of locations

 

 

241

 

 

 

 

168

 

 

 

 

73

 

43.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All payors:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Admissions

 

 

119,499

 

 

 

 

81,630

 

 

 

 

37,869

 

46.4

%

Census

 

 

31,243

 

 

 

 

23,237

 

 

 

 

8,006

 

34.5

%

Visits

 

 

2,812,594

 

 

 

 

2,183,295

 

 

 

 

629,299

 

28.8

%

Cost per visit

 

$

77

 

 

 

$

73

 

 

 

$

 3

 

4.5

%

G&A expense per census

 

$

5,388

 

 

 

$

5,374

 

 

 

$

14

 

0.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Episodic:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Admissions

 

 

89,199

 

 

 

 

63,295

 

 

 

 

25,904

 

40.9

%

Census

 

 

23,959

 

 

 

 

17,917

 

 

 

 

6,042

 

33.7

%

Episodes

 

 

133,973

 

 

 

 

97,575

 

 

 

 

36,398

 

37.3

%

Visits 

 

 

2,216,441

 

 

 

 

1,751,313

 

 

 

 

465,128

 

26.6

%

Revenue  (in thousands)

 

$

376,670

 

85.4

%  

$

285,446

 

87.1

%  

$

91,224

 

32.0

%

Revenue per episode

 

$

2,812

 

 

 

$

2,925

 

 

 

$

(114)

 

(3.9)

%

Visits per episode

 

 

16.5

 

 

 

 

17.9

 

 

 

 

(1.4)

 

(7.8)

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-episodic:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Admissions

 

 

30,300

 

 

 

 

18,335

 

 

 

 

11,965

 

65.3

%

Census

 

 

7,284

 

 

 

 

5,320

 

 

 

 

1,964

 

36.9

%

Visits

 

 

596,153

 

 

 

 

431,982

 

 

 

 

164,171

 

38.0

%

Revenue  (in thousands)

 

$

64,292

 

14.6

%  

$

42,453

 

12.9

%  

$

21,839

 

51.4

%

Revenue per visit

 

$

108

 

 

 

$

98

 

 

 

$

10

 

9.7

%

Visits per admission

 

 

19.7

 

 

 

 

23.6

 

 

 

 

(3.9)

 

(16.5)

%

 

Home Health segment net revenues increased $113.1 million to $441.0 million from $327.9 million in the prior year and episodic admissions grew by 40.9% to 89,199 from 63,295 primarily due to the CHS-JV acquisition.  Excluding the

24


 

CHS-JV acquisition, episodic admissions grew 2.0%, which was reduced by the Hurricanes.  Volume growth was partially offset by a net effective 1% Medicare rate cut and the impact of the Hurricanes. 

 

The Company’s average wage rates increased by an approximately 2% annual cost of living adjustment for full-time staff effective January 1, 2017.

 

Gross margin as a percent of revenue declined 0.1% primarily as the 1.0% Medicare rate cut and increased wage rates slightly outpaced favorable changes in mix.  Cost per visit increased 4.5% due to a combination of increased wage rates, lower visit utilization and costs associated with the Homecare Homebase implementation. 

 

Total general and administrative expenses increased slightly, 0.1%, as a percent of revenue. 

 

Home Health segment contribution increased $14.1 million, or 32.9%, to $57.1 million, from $43.0 million in the prior year period.

 

Other Home-Based Services

(In thousands, except for statistics)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended

 

 

 

 

 

 

 

 

September 29, 2017

 

 

September 30, 2016

 

Change

 

 

 

Amount

    

% Rev

    

 

Amount

    

% Rev

    

Amount

    

%

 

Net service revenues

 

$

138,495

 

100.0

%  

 

$

121,871

 

100.0

%  

$

16,624

 

13.6

%

Cost of service revenues

 

 

91,120

 

65.8

%  

 

 

84,097

 

69.0

%  

 

7,023

 

8.4

%

Gross margin

 

 

47,375

 

34.2

%  

 

 

37,774

 

31.0

%  

 

9,601

 

25.4

%

General and administrative expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

23,629

 

17.1

%  

 

 

18,254

 

15.0

%  

 

5,375

 

29.4

%

Other

 

 

12,302

 

8.9

%  

 

 

10,297

 

8.4

%  

 

2,005

 

19.5

%

Total general and administrative expenses

 

 

35,931

 

25.9

%  

 

 

28,551

 

23.4

%  

 

7,380

 

25.8

%

Operating income before corporate expenses

 

$

11,444

 

8.3

%  

 

$

9,223

 

7.6

%  

$

2,221

 

24.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Personal Care:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Locations

 

 

75

 

 

 

 

 

80

 

 

 

 

(5)

 

(6.3)

%

Admissions

 

 

7,137

 

 

 

 

 

7,675

 

 

 

 

(538)

 

(7.0)

%

Census

 

 

12,669

 

 

 

 

 

13,177

 

 

 

 

(508)

 

(3.9)

%

Hours of service

 

 

5,425,767

 

 

 

 

 

5,659,370

 

 

 

 

(233,603)

 

(4.1)

%

Hours per patient per week

 

 

11.0

 

 

 

 

 

11.0

 

 

 

 

(0.0)

 

(0.3)

%

Revenue

 

$

116,374

 

84.0

%  

 

$

121,075

 

99.3

%  

$

(4,701)

 

(3.9)

%

Operating income

 

$

7,489

 

 

 

 

$

9,285

 

 

 

$

(1,796)

 

(19.3)

%

Revenue per hour

 

$

21.45

 

 

 

 

$

21.39

 

 

 

$

0.05

 

0.3

%

Cost per hour

 

$

13.15

 

 

 

 

$

13.39

 

 

 

$

(0.24)

 

(1.8)

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hospice:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Locations

 

 

16

 

 

 

 

 

 1

 

 

 

 

15

 

NM

 

Admissions

 

 

2,188

 

 

 

 

 

82

 

 

 

 

2,106

 

NM

 

Census

 

 

482

 

 

 

 

 

21

 

 

 

 

461

 

NM

 

Length of stay

 

 

58

 

 

 

 

 

38

 

 

 

 

20

 

51.7

%

Revenue

 

$

22,122

 

16.0

%  

 

$

796

 

0.7

%  

$

21,326

 

NM

 

Operating income

 

$

3,955

 

 

 

 

$

(62)

 

 

 

$

4,017

 

NM

 

Revenue per day

 

$

168

 

 

 

 

$

141

 

 

 

$

27

 

19.0

%

25


 

 

Other Home-Based Services segment net revenues increased $16.6 million or 13.6% to $138.5 million in 2017 from $121.9 million, primarily as a result of the 15 hospice facilities acquired in the CHS-JV transaction.  Personal care revenues were down $4.7 million or 3.9% from prior year on lower volumes. 

 

Additionally, mix changes combined with rate cuts and increases in wages influenced by increases in statutory minimum wage rates in certain states negatively impacted our personal care margins. 

 

OHBS segment contribution increased $2.2 million as compared to the same period of last year.

 

 

Healthcare Innovations Segment

(In thousands, except for statistics)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended

 

 

 

 

 

 

 

 

September 29, 2017

 

September 30, 2016

 

Change

 

 

 

Amount

    

% Rev

    

Amount

    

% Rev

    

Amount

    

%

 

Net service revenues

 

$

16,890

 

100.0

%  

$

20,344

 

100.0

%  

$

(3,454)

 

(17.0)

%

Cost of service revenues

 

 

7,392

 

43.8

%  

 

7,830

 

38.5

%  

 

(438)

 

(5.6)

%

Gross margin

 

 

9,498

 

56.2

%  

 

12,514

 

61.5

%  

 

(3,016)

 

(24.1)

%

General and administrative expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

5,136

 

30.4

%  

 

4,762

 

23.4

%  

 

374

 

7.9

%

Other

 

 

3,566

 

21.1

%  

 

2,654

 

13.0

%  

 

912

 

34.4

%

Total general and administrative expenses

 

 

8,702

 

51.5

%  

 

7,416

 

36.5

%  

 

1,286

 

17.3

%

Operating income before corporate expenses

 

$

796

 

4.7

%  

$

5,098

 

25.1

%  

$

(4,302)

 

(84.4)

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ACO Management

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Medicare ACO enrollees under management

 

 

141,556

 

 

 

 

121,881

 

 

 

 

19,675

 

16.1

%

ACOs under contract

 

 

15

 

 

 

 

14

 

 

 

 

 1

 

7.1

%

Revenue

 

$

1,957

 

11.6

%  

$

4,955

 

24.4

%  

$

(2,998)

 

(60.5)

%

Operating (loss) income

 

$

(1,355)

 

 

 

$

2,961

 

 

 

$

(4,316)

 

145.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assessment Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assessments

 

 

61,948

 

 

 

 

56,414

 

 

 

 

5,534

 

9.8

%

Revenue

 

$

14,933

 

88.4

%  

$

15,389

 

75.6

%  

$

(456)

 

(3.0)

%

Operating income

 

$

2,151

 

 

 

$

2,137

 

 

 

$

14

 

0.7

%

 

HCI segment net revenues and operating income were $16.9 million and $0.8 million in 2017 as compared to $20.3 million and $5.1 million in 2016, respectively, due to the timing of ACO payments in 2017 versus 2016.  Our 2016 operating results included ACO payment revenue of $4.3 million.   

 

Assessment services revenue decreased in comparison to the prior year as a result of changes in the mix of assessments performed, while operating income as a percentage of revenue increased to 14.4% from 13.9% in the prior period.

 

 

26


 

Liquidity and Capital Resources

 

2017 Common Stock Offering

 

On January 25, 2017, we sold 3.5 million shares of common stock at $44.50 per share for gross proceeds of approximately $153.5 million.  Total net proceeds, after underwriting discounts and commissions and our offering expenses, were approximately $143.9 million.  These proceeds were used to repay obligations under the revolving credit facility.

 

Revolving Credit Facility

 

We have a senior secured revolving credit facility with JPMorgan Chase Bank, N.A., as Administrative Agent, and certain other lenders (the “Facility”).  The Facility provides a credit line of up to $350 million with a maturity date of December 3, 2021, and an “accordion” feature providing for potential future expansion of the Facility up to $150 million of additional borrowings upon our further request and approval by a lender or lenders willing to extend such borrowings.  Daily borrowings bear interest at a varying rate equal to prime plus 1.25%, while short term borrowings bear interest at a varying rate equal to the London Interbank Offered Rate (“LIBOR”) plus a margin which varies from 1.50% to 2.75%, depending on the Company’s leverage ratio.  Interest expense also includes unused commitment fees related to total borrowing capacity, as well as letters of credit related fees.  The Facility is secured by substantially all our assets and the assets and stock of our subsidiaries.  Debt issuance costs of $4.7 million were capitalized in the fourth quarter of 2016 with the Facility and are being amortized to interest expense through December 2021. 

 

Borrowings under the Facility are subject to various covenants, including a maximum leverage ratio for all calculation dates ending on or before December 31, 2017, of 4.0 times earnings before interest, taxes, depreciation and amortization, as adjusted (“EBITDA”) plus “Acquired EBITDA” from pro-forma acquisitions as defined.  The maximum leverage ratio steps down, to a maximum leverage ratio of 3.75 times EBITDA plus Acquired EBITDA for calculation dates after December 31, 2017, and on or before June 30, 2018, and to a maximum leverage ratio of 3.5 times EBITDA plus Acquired EBITDA for calculation dates on and after September 30, 2018.  Borrowings under the revolving credit facility may be used for general corporate purposes, including acquisitions.  A portion of the proceeds were used to repay all the outstanding obligations of our prior credit agreement. 

 

On December 30, 2016, we borrowed approximately $128.9 million from the Facility to finance the CHS-JV transaction, which was classified as a Transaction deposit and was included in revolving credit facility in the December 30, 2016 Consolidated Balance Sheet.  On December 31, 2016, the first day of the Company’s 2017 fiscal year, the Transaction deposit converted to purchase price with the closing of the CHS-JV acquisition.  On January 25, 2017, we sold 3,450 shares of common stock for net proceeds of $143.9 million, after deducting the underwriting discounts and commissions and our offering expenses, which were used to repay obligations under the Facility. 

 

As of September 29, 2017, we were in compliance with the various financial covenants.  Application of the Facility’s borrowing formula as of September 29, 2017, would have permitted approximately $200.2 million to be used.  We had irrevocable letters of credit totaling $16.7 million in connection with our self-insurance programs. 

 

The effective interest rates on our borrowings under the revolving credit facilities for the three-month periods ended September 29, 2017 and September 30, 2016 were 3.60% and 3.50%, respectively. 

 

We believe the Facility 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.

 

27


 

Cash Flows

 

Key elements to the Consolidated Statements of Cash Flows were:

 

 

 

 

 

 

 

 

 

 

 

Nine months ended

 

Net Change in Cash and Cash Equivalents (in thousands)

    

September 29, 2017

    

September 30, 2016

 

Provided by (used in):

 

 

 

 

 

 

 

Operating activities

 

$

14,799

 

$

15,285

 

Investing activities

 

 

(6,485)

 

 

(35,620)

 

Financing activities

 

 

725

 

 

19,640

 

Net increase (decrease) in cash and cash equivalents

 

$

9,039

 

$

(695)

 

 

2017 Compared to 2016

 

Net cash provided by operating activities of $14.8 million resulted from current period net income of $11.6 million plus certain non-cash items, net of changes in accounts receivables and accounts payable and accrued expenses.  Accounts receivable days sales outstanding were 60 at the end of the third quarter of 2017, as compared to 57 days for the second quarter of 2017 and 53 days at the end of the fourth quarter of 2016.  Increases in days outstanding were driven by backlogs in final claims in our Home Health segment, largely related to our conversion to Homecare Homebase and legacy system run-out and to a lesser degree the timing of Hurricane Irma in Florida.

 

Cash used in investing activities was driven by capital expenditures largely related to our implementation of the Homecare Homebase information system. Cash used for the acquisition of the CHS-JV was offset by the reduction of the December 2016 transaction deposit. 

 

Cash provided by financing activities from the sale of common stock of $143.9 million was used to repay obligations under the revolving credit facility. 

 

2016 Compared to 2015

 

Net cash provided by operating activities resulted primarily from current period net income of $14.7 million plus certain non-cash items, net of changes in accounts receivable, accounts payable and accrued expenses.  Accounts receivable days sales outstanding, which were 53 at September 30, 2016 and 56 at October 2, 2015, decreased due to improved collections.

 

Cash used in investing activities was primarily due to our 2016 acquisitions:  June 19, 2016 – Wisconsin and January 5, 2016 - LTS and Bayonne.

 

Cash provided by financing activities resulted from $20.0 million of new borrowings on the revolving credit facility to fund acquisitions, partially offset by repayments from operating cash flow.

 

Impact of Inflation

 

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

 

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, we have provided, in the supplemental information below, a reconciliation of those measures to the most directly comparable GAAP measures.

 

28


 

Adjusted Net Income

 

Adjusted net income attributable to Almost Family, Inc. (“Adjusted Net Income”) 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.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter ended

 

Nine months ended

 

(in thousands)

    

September 29, 2017

    

September 30, 2016

    

September 29, 2017

    

September 30, 2016

 

Net income attributable to Almost Family, Inc.

 

$

3,170

 

$

5,366

 

$

11,580

 

$

14,060

 

Addbacks:

 

 

 

 

 

 

 

 

 

 

 

 

 

Deal, transition and other costs, net of tax

 

 

2,774

 

 

1,415

 

 

9,290

 

 

4,510

 

Adjusted net income attributable to Almost Family, Inc.

 

$

5,944

 

$

6,781

 

$

20,870

 

$

18,570

 

Per share amounts-basic:

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shares outstanding

 

 

13,731

 

 

10,172

 

 

13,385

 

 

10,150

 

Net income attributable to Almost Family, Inc.

 

$

0.23

 

$

0.53

 

$

0.87

 

$

1.39

 

Addbacks:

 

 

 

 

 

 

 

 

 

 

 

 

 

Deal, transition and other costs, net of tax

 

 

0.20

 

 

0.14

 

 

0.69

 

 

0.44

 

Adjusted net income attributable to Almost Family, Inc.

 

$

0.43

 

$

0.67

 

$

1.56

 

$

1.83

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per share amounts-diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shares outstanding

 

 

13,941

 

 

10,310

 

 

13,627

 

 

10,328

 

Net income attributable to Almost Family, Inc.

 

$

0.23

 

$

0.52

 

$

0.85

 

$

1.36

 

Addbacks:

 

 

 

 

 

 

 

 

 

 

 

 

 

Deal, transition and other costs, net of tax

 

 

0.20

 

 

0.14

 

 

0.68

 

 

0.44

 

Adjusted net income attributable to Almost Family, Inc.

 

$

0.43

 

$

0.66

 

$

1.53

 

$

1.80

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

29


 

Adjusted EBITDA

 

Adjusted earnings before interest, income and franchise taxes, depreciation, amortization, amortization of stock-based compensation, and deal, transition and other (“Adjusted EBITDA”) 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 are significant components in understanding and evaluating financial performance and liquidity.  Management routinely calculates and communicates Adjusted EBITDA 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 revolving credit facility.  The following table sets forth a reconciliation of net income to Adjusted EBITDA as of September 29, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter ended

 

Nine months ended

 

(in thousands)

    

September 29, 2017

    

September 30, 2016

    

September 29, 2017

    

September 30, 2016

 

Net income attributable to Almost Family, Inc.

 

$

3,170

 

$

5,366

 

$

11,580

 

$

14,060

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

     Net income attributable to noncontrolling interests

 

 

561

 

 

1,012

 

 

2,046

 

 

689

 

Interest expense, net

 

 

1,668

 

 

1,537

 

 

5,794

 

 

4,684

 

Income tax expense

 

 

2,188

 

 

3,194

 

 

5,713

 

 

9,120

 

Franchise taxes

 

 

230

 

 

182

 

 

697

 

 

454

 

Depreciation and amortization

 

 

1,607

 

 

950

 

 

4,559

 

 

2,754

 

Stock-based compensation

 

 

680

 

 

612

 

 

2,094

 

 

2,013

 

Deal, transition and other costs

 

 

4,467

 

 

2,257

 

 

17,122

 

 

7,455

 

Adjusted EBITDA

 

$

14,571

 

$

15,110

 

$

49,605

 

$

41,229

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

Derivative Instruments

 

We have not used derivative instruments.

 

Market Risk of Financial Instruments

 

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

 

At September 29, 2017, a hypothetical 100 basis point increase in short-term interest rates would result in a reduction of approximately $1.2 million in our quarter pre-tax earnings.

 

ITEM 4. CONTROLS AND PROCEDURES.

 

Disclosure Controls and Procedures – As of September 29, 2017, 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 September 29, 2017. 

 

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 2017 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

30


 

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.  Refer to our Form 10-K for the year ended December 30, 2016 in Part I, Item 3. Legal Proceedings.

 

ITEM 1A. RISK FACTORS

 

Information regarding risk factors appears in our Form 10-K for the year ended December 30, 2016, 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.

 

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

 

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. 

 

101

Financial statements from the quarterly report on Form 10-Q of Almost Family, Inc. for the quarter ended September 29, 2017, filed on November 8, 2017, 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.

31


 

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 8, 2017

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

 

32