EX-99.1 2 d339127dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

AMEDISYS REPORTS FOURTH QUARTER AND YEAR END 2016 FINANCIAL RESULTS

BATON ROUGE, Louisiana (February 28, 2017) — Amedisys, Inc. (NASDAQ: AMED) today reported its financial results for the three month period and year ended December 31, 2016.

Three Month Periods Ended December 31, 2016 and 2015

 

 

 

Net service revenue increased $27.9 million to $366.3 million compared to $338.4 million in 2015.

 

 

 

Net income attributable to Amedisys, Inc. of $8.9 million compared to $12.9 million in 2015.

 

 

 

Net income attributable to Amedisys, Inc. per diluted share of $0.26 per diluted share compared to $0.38 in 2015.

Adjusted Quarterly Results*

 

 

 

Adjusted net service revenue increased $27.8 million to $365.1 million compared to $337.3 million in 2015.

 

 

 

Adjusted EBITDA of $30.5 million compared to $27.6 million in 2015.

 

 

 

Adjusted net income attributable to Amedisys, Inc. of $15.0 million compared to $13.4 million in 2015.

 

 

 

Adjusted net income attributable to Amedisys, Inc. per diluted share of $0.44 compared to $0.40 in 2015.

Years Ended December 31, 2016 and 2015

 

 

 

Net service revenue increased $156.9 million to $1,437.4 million compared to $1,280.5 million in 2015.

 

 

 

Net income attributable to Amedisys, Inc. of $37.3 million compared to $3.0 million net loss in 2015.

 

 

 

Net income attributable to Amedisys, Inc. per diluted share of $1.10 compared to $0.09 net loss per diluted share in 2015.

Adjusted Year End Results*

 

 

 

Adjusted net service revenue increased $157.8 million to $1,437.3 million compared to $1,279.5 million in 2015.

 

 

 

Adjusted EBITDA of $109.9 million compared to $112.0 million in 2015.

 

 

 

Adjusted net income attributable to Amedisys, Inc. of $52.2 million compared to $48.9 million in 2015.

 

 

 

Adjusted net income attributable to Amedisys, Inc. per diluted share of $1.55 compared to $1.48 in 2015.

 

*

See pages 12 and 13 for the definition and reconciliations of non-GAAP financial measures to GAAP measures.

Paul B. Kusserow, President and Chief Executive Officer stated, “I am extremely pleased with the results that our team delivered during 2016 and the fourth quarter, ahead of consensus estimates on EBITDA and earnings per share. Having completed our Homecare Homebase software implementation and rounding out our management team, we are already delivering a portion of the efficiencies that we promised to our stakeholders in early 2016. While the last few years have introduced quite a bit of change to the organization, our team has performed well across the board. Entering 2017, our primary goal for improvement is to return to consistent mid-single digit organic growth in home health. As a result of our efforts in the last few years, we have a solid and stable platform to build on, including a strong balance sheet that allows us to be opportunistic as we look to consolidate a fragmented industry.”

We urge caution in considering the current trends disclosed in this press release. The home health and hospice industry is highly competitive and subject to intensive regulations, and trends are subject to numerous factors, risks, and uncertainties, some of which are referenced in the cautionary language below and others that are described more fully in our reports filed with the Securities and Exchange Commission (“SEC”) including our Annual Report on Form 10-K for the fiscal year ended December 31, 2016, and subsequent Quarterly Reports on Form 10-Q, and current reports on Form 8-K which can be found on the SEC’s internet website, http://www.sec.gov, and our internet website, http://www.amedisys.com. We disclaim any obligations to update disclosed information on trends.

Earnings Call and Webcast Information

Amedisys will host a conference call on Wednesday, March 1, 2017, at 11:00 ET to discuss its fourth quarter and year end results. To participate on the conference call, please call a few minutes before 11:00 a.m. ET to either (877) 524-8416 (Toll-Free) or (412) 902-1028 (Toll). A replay of the conference call will be available through April 1, 2017 by dialing (877) 660-6853 (Toll-Free) or (201) 612-7415 (Toll) and entering conference ID #13654607.

 

1


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

Non-GAAP Financial Measures

This press release includes reconciliations of the most comparable financial measures calculated and presented in accordance with accounting principles generally accepted in the U.S. (“GAAP”) to non-GAAP financial measures. The non-GAAP financial measures as defined under SEC rules are as follows: (1) Adjusted EBITDA, defined as net income (loss) attributable to Amedisys, Inc. before provision for income taxes, net interest expense and depreciation and amortization, excluding certain items; (2) adjusted net service revenue, defined as net service revenue excluding certain items; (3) adjusted net income attributable to Amedisys, Inc., defined as net income (loss) attributable to Amedisys, Inc. excluding certain items; and (4) adjusted net income attributable to Amedisys, Inc. per diluted share, defined as net income (loss) attributable to Amedisys, Inc. common stockholders per diluted share excluding certain items. Management believes that these non-GAAP financial measures, when reviewed in conjunction with GAAP financial measures, are useful gauges of our current performance and are also included in internal management reporting. These non-GAAP financial measures should be considered in addition to, and not more meaningful than or as an alternative to the GAAP financial measures presented in this earnings release and the company’s financial statements. Non-GAAP measures as presented herein may not be comparable to similarly titled measures reported by other companies since not all companies calculate these non-GAAP measures consistently.

Additional information

Amedisys, Inc. (the “Company”) is a leading healthcare at home Company delivering personalized home health, hospice and personal care. Amedisys is focused on delivering the care that is best for our patients, whether that is home-based personal care; recovery and rehabilitation after an operation or injury; care focused on empowering them to manage a chronic disease; or hospice care at the end of life. More than 2,200 hospitals and 61,900 physicians nationwide have chosen Amedisys as a partner in post-acute care. Founded in 1982, headquartered in Baton Rouge, LA with an executive office in Nashville, TN, Amedisys is a publicly held company. With approximately 16,000 employees, in 420 care centers in 34 states, Amedisys is dedicated to delivering the highest quality of care to the doorsteps of more than 385,000 patients in need every year. For more information about the Company, please visit: www.amedisys.com.

We use our website as a channel of distribution for important company information. Important information, including press releases, financial presentations and financial information regarding our company, is routinely posted on and accessible on the Investor Relations subpage of our website, which is accessible by clicking on the tab labeled “Investors” on our website home page. Visitors to our website can also register to receive automatic e-mail and other notifications alerting them when new information is made available on the Investor Relations subpage of our website.

Forward-Looking Statements

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

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

 

2


Contact:

  

Investor Contact:

   

Media Contact:

  

Amedisys, Inc.

   

Amedisys, Inc.

  

David Castille

   

Kendra Kimmons

  

Managing Director, Treasury/Finance

   

Managing Director, Marketing & Communications

  

(225) 299-3391

   

(225) 299-3720

  

david.castille@amedisys.com

   

kendra.kimmons@amedisys.com

 

3


AMEDISYS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEET

(Amounts in thousands, except share data)

(Unaudited)

 

     December 31, 2016     December 31, 2015  
ASSETS     

Current assets:

    

Cash and cash equivalents

   $ 30,197     $ 27,502  

Patient accounts receivable, net of allowance for doubtful accounts of $17,716 and $16,526

     166,056       125,010  

Prepaid expenses

     7,397       8,110  

Other current assets

     11,260       14,641  
  

 

 

   

 

 

 

Total current assets

     214,910       175,263  

Property and equipment, net of accumulated depreciation of $138,650 and $141,793

     36,999       42,695  

Goodwill

     288,957       261,663  

Intangible assets, net of accumulated amortization of $27,864 and $25,386

     46,755       44,047  

Deferred income taxes

     107,940       125,245  

Other assets, net

     38,468       32,802  
  

 

 

   

 

 

 

Total assets

   $ 734,029     $ 681,715  
  

 

 

   

 

 

 
LIABILITIES AND EQUITY     

Current liabilities:

    

Accounts payable

   $ 30,358     $ 25,682  

Payroll and employee benefits

     82,480       72,546  

Accrued expenses

     63,290       71,965  

Current portion of long-term obligations

     5,220       5,000  
  

 

 

   

 

 

 

Total current liabilities

     181,348       175,193  

Long-term obligations, less current portion

     87,809       91,630  

Other long-term obligations

     3,730       4,456  
  

 

 

   

 

 

 

Total liabilities

     272,887       271,279  
  

 

 

   

 

 

 

Equity:

    

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

     —         —    

Common stock, $0.001 par value, 60,000,000 shares authorized; 35,253,577 and 34,786,966 shares issued; and 33,597,215 and 33,607,282 shares outstanding

     35       35  

Additional paid-in capital

     537,472       504,290  

Treasury stock at cost, 1,656,362 and 1,179,684 shares of common stock

     (46,774     (26,966

Accumulated other comprehensive income

     15       15  

Retained earnings

     (30,545     (67,806
  

 

 

   

 

 

 

Total Amedisys, Inc. stockholders’ equity

     460,203       409,568  

Noncontrolling interests

     939       868  
  

 

 

   

 

 

 

Total equity

     461,142       410,436  
  

 

 

   

 

 

 

Total liabilities and equity

   $ 734,029     $ 681,715  
  

 

 

   

 

 

 

 

4


AMEDISYS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

(Amounts in thousands, except per share data)

(Unaudited)

 

     For the Three Month Period
Ended December 31,
    For the Year Ended December 31,  
     2016     2015     2016     2015  

Net service revenue

   $ 366,296     $ 338,367     $ 1,437,454     $ 1,280,541  

Cost of service, excluding depreciation and amortization

     212,589       192,483       833,055       725,915  

General and administrative expenses:

        

Salaries and benefits

     75,902       69,628       306,981       279,425  

Non-cash compensation

     3,845       4,187       16,401       11,824  

Other

     45,097       46,452       180,048       161,186  

Provision for doubtful accounts

     5,855       4,683       19,519       14,053  

Depreciation and amortization

     5,016       4,238       19,678       20,036  

Asset impairment charge

     4,432       —         4,432       77,268  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses

     352,736       321,671       1,380,114       1,289,707  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss)

     13,560       16,696       57,340       (9,166

Other income (expense):

        

Interest income

     30       38       75       71  

Interest expense

     (1,613     (1,005     (5,164     (10,783

Equity in earnings from equity method investments

     1,986       1,122       5,588       9,823  

Miscellaneous, net

     621       5,785       3,727       9,747  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other income

     1,024       5,940       4,226       8,858  
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before income taxes

     14,584       22,636       61,566       (308

Income tax expense

     (5,612     (9,564     (23,935     (2,004
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

     8,972       13,072       37,631       (2,312

Net income attributable to noncontrolling interests

     (55     (161     (370     (709
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to Amedisys, Inc.

   $ 8,917     $ 12,911     $ 37,261     $ (3,021
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic earnings per common share:

        

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

   $ 0.27     $ 0.39     $ 1.12     $ (0.09

Weighted average shares outstanding

     33,365       33,202       33,198       33,018  

Diluted earnings per common share:

 

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

   $ 0.26     $ 0.38     $ 1.10     $ (0.09

Weighted average shares outstanding

     33,866       33,743       33,741       33,018  

 

5


AMEDISYS, INC. AND SUBSIDIARIES

SELECT CONSOLIDATED FINANCIAL STATEMENT INFORMATION AND SEGMENT INFORMATION

(Amounts in thousands, except statistical information)

(Unaudited)

 

     For the Three Month Period
Ended December 31,
    For the Year Ended December 31,  
     2016     2015     2016     2015  

Net cash provided by operating activities

   $ 28,561     $ 20,044     $ 62,259     $ 107,785  

Net cash used in investing activities

     (6,649     (47,562     (52,049     (67,421

Net cash used in financing activities

     (630     (2,031     (7,515     (20,894
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

     21,282       (29,549     2,695       19,470  

Cash and cash equivalents at beginning of period

     8,915       57,051       27,502       8,032  
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 30,197     $ 27,502     $ 30,197     $ 27,502  
  

 

 

   

 

 

   

 

 

   

 

 

 

Days revenue outstanding, net (1)

     40.2       31.9       40.2       31.9  

 

(1)

Our calculation of days revenue outstanding, net at December 31, 2016 and 2015 is derived by dividing our ending patient accounts receivable (i.e., net of estimated revenue adjustments and allowance for doubtful accounts) by our average daily net patient revenue for the three month period ended December 31, 2016 and 2015, respectively.

 

6


Segment Information - Home Health

 

     For the Three Month Period Ended December 31,  
     2016     2015  

Financial Information (in millions):

    

Medicare

   $ 203.2     $ 195.7  

Non-Medicare

     65.1       66.9  
  

 

 

   

 

 

 

Net service revenue

     268.3       262.6  

Cost of service

     160.1       153.2  
  

 

 

   

 

 

 

Gross margin

     108.2       109.4  

Other operating expenses

     72.7       76.6  
  

 

 

   

 

 

 

Operating income

   $ 35.5     $ 32.8  
  

 

 

   

 

 

 

Key Statistical Data:

    

Medicare:

    

Same Store (1):

    

Revenue

     (1 %)      5

Admissions

     2     3

Recertifications

     (2 %)      3

Total (2):

    

Admissions

     47,637       44,253  

Recertifications

     25,628       25,376  

Completed episodes

     71,855       68,926  

Visits

     1,230,434       1,216,983  

Average revenue per completed episode (3)

   $ 2,851     $ 2,855  

Visits per completed episode (4)

     17.2       17.7  

Non-Medicare:

    

Same Store (1):

    

Revenue

     (2 %)      25

Admissions

     (3 %)      15

Recertifications

     (1 %)      16

Total (2):

    

Admissions

     24,309       25,201  

Recertifications

     9,673       9,798  

Visits

     501,215       529,948  

Total (2):

    

Visiting Clinician Cost per Visit

   $ 83.46     $ 79.24  

Clinical Manager Cost per Visit

   $ 9.01     $ 8.47  
  

 

 

   

 

 

 

Total Cost per Visit

   $ 92.47     $ 87.71  
  

 

 

   

 

 

 

Visits

     1,731,649       1,746,931  

 

7


     For the Year Ended December 31,  
     2016     2015  

Financial Information (in millions):

    

Medicare

   $ 822.4     $ 761.4  

Non-Medicare

     263.1       243.7  
  

 

 

   

 

 

 

Net service revenue

     1,085.5       1,005.1  

Cost of service

     643.7       584.2  
  

 

 

   

 

 

 

Gross margin

     441.8       420.9  

Other operating expenses

     303.2       280.6  
  

 

 

   

 

 

 

Operating income

   $ 138.6     $ 140.3  
  

 

 

   

 

 

 

Key Statistical Data:

    

Medicare:

    

Same Store (1):

    

Revenue

     2     3

Admissions

     3     3

Recertifications

     0     (1 %) 

Total (2):

    

Admissions

     194,662       178,226  

Recertifications

     103,193       99,762  

Completed episodes

     289,862       269,227  

Visits

     5,124,002       4,797,734  

Average revenue per completed episode (3)

   $ 2,839     $ 2,825  

Visits per completed episode (4)

     17.5       17.5  

Non-Medicare:

    

Same Store (1):

    

Revenue

     8     21

Admissions

     2     18

Recertifications

     8     14

Total (2):

    

Admissions

     98,448       96,934  

Recertifications

     38,618       35,870  

Visits

     2,050,975       1,954,543  

Total (2):

    

Visiting Clinician Cost per Visit

   $ 81.18     $ 78.23  

Clinical Manager Cost per Visit

   $ 8.53     $ 8.29  
  

 

 

   

 

 

 

Total Cost per Visit

   $ 89.71     $ 86.52  
  

 

 

   

 

 

 

Visits

     7,174,977       6,752,277  

 

(1)

Same store information represents the percent increase (decrease) in our Medicare and Non-Medicare revenue, admissions and recertifications for the period as a percent of the Medicare and Non-Medicare revenue, admissions and recertifications of the prior period.

(2)

Total includes acquisitions.

(3)

Average Medicare revenue per completed episode is the average Medicare revenue earned for each Medicare completed episode of care.

(4)

Medicare visits per completed episode are the home health Medicare visits on completed episodes divided by the home health Medicare episodes completed during the period.

 

8


Segment Information - Hospice

 

     For the Three Month Period Ended December 31,  
     2016     2015  

Financial Information (in millions):

    

Medicare

   $ 80.7     $ 70.9  

Non-Medicare

     4.5       4.9  
  

 

 

   

 

 

 

Net service revenue

     85.2       75.8  

Cost of service

     43.0       39.3  
  

 

 

   

 

 

 

Gross margin

     42.2       36.5  

Other operating expenses

     21.4       17.8  
  

 

 

   

 

 

 

Operating income

   $ 20.8     $ 18.7  
  

 

 

   

 

 

 

Key Statistical Data:

    

Same Store (1):

    

Medicare revenue

     14     24

Non-Medicare revenue

     (7 %)      40

Hospice admissions

     16     21

Average daily census

     13     24

Total (2):

    

Hospice admissions

     5,769       4,966  

Average daily census

     6,318       5,576  

Revenue per day, net

   $ 146.56     $ 147.75  

Cost of service per day

   $ 73.91     $ 76.54  

Average discharge length of stay

     99       98  
     For the Year Ended December 31,  
     2016     2015  

Financial Information (in millions):

    

Medicare

   $ 297.7     $ 258.5  

Non-Medicare

     18.3       16.9  
  

 

 

   

 

 

 

Net service revenue

     316.0       275.4  

Cost of service

     163.1       141.7  
  

 

 

   

 

 

 

Gross margin

     152.9       133.7  

Other operating expenses

     77.0       66.0  
  

 

 

   

 

 

 

Operating income

   $ 75.9     $ 67.7  
  

 

 

   

 

 

 

Key Statistical Data:

    

Same Store (1):

    

Medicare revenue

     15     13

Non-Medicare revenue

     9     18

Hospice admissions

     17     16

Average daily census

     16     12

Total (2):

    

Hospice admissions

     22,526       19,205  

Average daily census

     5,912       5,105  

Revenue per day, net

   $ 146.05     $ 147.78  

Cost of service per day

   $ 75.36     $ 76.06  

Average discharge length of stay

     96       92  

 

(1)

Same store information presented is the percent increase (decrease) in our Medicare and Non-Medicare revenue, Hospice admissions and average daily census for the period as a percent of the Medicare and Non-Medicare revenue, Hospice admissions and average daily census of the prior period.

(2)

Total includes acquisitions.

 

9


Segment Information - Personal Care

 

     For the Three Month Period Ended December 31,  
     2016      2015  

Financial Information (in millions):

     

Medicare

   $ —        $ —    

Non-Medicare

     12.7        —    
  

 

 

    

 

 

 

Net service revenue

     12.7        —    

Cost of service

     9.5        —    
  

 

 

    

 

 

 

Gross margin

     3.2        —    

Other operating expenses

     2.9        —    
  

 

 

    

 

 

 

Operating income

   $ 0.3      $ —    
  

 

 

    

 

 

 

Key Statistical Data:

     

Billable hours

     548,703        —    

Clients served

     19,569        —    
     For the Year Ended December 31,  
     2016      2015  

Financial Information (in millions):

     

Medicare

   $ —        $ —    

Non-Medicare

     35.9        —    
  

 

 

    

 

 

 

Net service revenue

     35.9        —    

Cost of service

     26.3        —    
  

 

 

    

 

 

 

Gross margin

     9.6        —    

Other operating expenses

     8.1        —    
  

 

 

    

 

 

 

Operating income

   $ 1.5      $ —    
  

 

 

    

 

 

 

Key Statistical Data:

     

Billable hours

     1,539,093        —    

Clients served

     51,520        —    

 

10


Segment Information - Corporate

 

     For the Three Month Period Ended December 31,  
     2016      2015  

Financial Information (in millions):

     

Other operating expenses

   $ 35.5      $ 32.2  

Depreciation and amortization

     3.1        2.6  
  

 

 

    

 

 

 

Total operating expenses before asset impairment charge

     38.6        34.8  

Asset impairment charge

     4.4        —    
  

 

 

    

 

 

 

Total operating expenses

   $ 43.0      $ 34.8  
  

 

 

    

 

 

 
     For the Year Ended December 31,  
     2016      2015  

Financial Information (in millions):

     

Other operating expenses

   $ 141.9      $ 126.5  

Depreciation and amortization

     12.4        13.4  
  

 

 

    

 

 

 

Total operating expenses before asset impairment charge

     154.3        139.9  

Asset impairment charge

     4.4        77.3  
  

 

 

    

 

 

 

Total operating expenses

   $ 158.7      $ 217.2  
  

 

 

    

 

 

 

 

11


AMEDISYS, INC. AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES TO GAAP MEASURES

(Amounts in thousands)

(Unaudited)

 

 

Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (“Adjusted EBITDA”):

 

     For the Three Month Period
Ended December 31,
    For the Year Ended December 31,  
     2016     2015     2016     2015  

Net income (loss) attributable to Amedisys, Inc.

   $ 8,917     $ 12,911     $ 37,261     $ (3,021

Add:

        

Income tax expense

     5,612       9,564       23,935       2,004  

Interest expense, net

     1,583       967       5,089       10,712  

Depreciation and amortization

     5,016       4,238       19,678       20,036  

Certain items (1)

     9,999       (120     24,559       85,447  

Interest component of certain items (1)

     (625     —         (625     (3,212
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA (2) (6)

   $ 30,502     $ 27,560     $ 109,897     $ 111,966  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Net Service Revenue Reconciliation:

 

     For the Three Month Period
Ended December 31,
    For the Year Ended December 31,  
     2016     2015     2016     2015  

Net service revenue

   $ 366,296     $ 338,367     $ 1,437,454     $ 1,280,541  

Add:

        

Certain items (1)

     (1,149     (1,059     (201     (1,059
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net service revenue (3) (6)

   $ 365,147     $ 337,308     $ 1,437,253     $ 1,279,482  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Net Income Attributable to Amedisys, Inc. Reconciliation:

 

     For the Three Month Period
Ended December 31,
    For the Year Ended December 31,  
     2016     2015     2016     2015  

Net income (loss) attributable to Amedisys, Inc.

   $ 8,917     $ 12,911     $ 37,261     $ (3,021

Add:

        

Certain items (1)

     6,114       543       14,923       51,898  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income attributable to Amedisys, Inc. (4) (6)

   $ 15,031     $ 13,454     $ 52,184     $ 48,877  
  

 

 

   

 

 

   

 

 

   

 

 

 

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

 

     For the Three Month Period
Ended December 31,
    For the Year Ended December 31,  
     2016     2015     2016     2015  

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

   $ 0.26     $ 0.38     $ 1.10     $ (0.09

Add:

        

Certain items (1)

     0.18       0.02       0.44       1.57  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income attributable to Amedisys, Inc. common stockholders per diluted share (5) (6)

   $ 0.44     $ 0.40     $ 1.55     $ 1.48  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

The following details the certain items for the three month periods and years ended December 31, 2016 and 2015:

 

12


Certain Items:

 

     For the Three Month Period
Ended December 31, 2016
    For the Year Ended
December 31, 2016
 
     (Income) Expense     (Income) Expense  

Certain Items Impacting Net Service Revenue:

    

Reduction of cost report reserve

   $ (1,149   $ (1,149

Third party audit reserve

     —         948  

Certain Items Impacting Operating Expenses:

    

HCHB implementation

     1,345       8,371  

Acquisition costs

     876       3,384  

Legal fees - non-routine

     543       1,992  

Frontier litigation

     2,479       2,979  

Wage and Hour litigation

     (119     282  

Asset impairment

     4,432       4,432  

Restructuring activity

     1,976       7,645  

Sales/use tax audit reserve

     460       460  

Disaster relief

     129       467  

Certain Items Impacting Total Other Income (Expense):

    

Sales/use tax audit reserve

     625       625  

Legal settlements

     (280     (2,328

Miscellaneous, other (income) expense, net

     (1,318     (3,549
  

 

 

   

 

 

 

Total

   $ 9,999     $ 24,559  
  

 

 

   

 

 

 

Net of tax

   $ 6,114     $ 14,923  
  

 

 

   

 

 

 

Diluted EPS

   $ 0.18     $ 0.44  
  

 

 

   

 

 

 
     For the Three Month Period
Ended December 31, 2015
    For the Year Ended
December 31, 2015
 
     (Income) Expense     (Income) Expense  

Certain Items Impacting Net Service Revenue:

    

Reduction of cost report reserve

   $ (1,059   $ (1,059

Certain Items Impacting Operating Expenses:

    

HCHB implementation

     2,383       4,431  

Acquisition costs

     1,046       1,046  

Legal fees - non-routine

     459       745  

OIG Self-Disclosure

     4,674       4,674  

Inventory and Data Security Reporting

     —         2,121  

Wage and Hour litigation

     (2,309     5,691  

Asset impairment

     —         77,268  

Restructuring activity

     —         2,735  

Certain Items Impacting Total Other Income (Expense):

    

Debt refinance costs

     —         3,212  

Legal settlements

     (5,314     (7,453

Miscellaneous, other (income) expense, net

     —         (7,964
  

 

 

   

 

 

 

Total

   $ (120   $ 85,447  
  

 

 

   

 

 

 

Net of tax

   $ 543     $ 51,898  
  

 

 

   

 

 

 

Diluted EPS

   $ 0.02     $ 1.57  
  

 

 

   

 

 

 

 

(2)

Adjusted EBITDA is defined as net income (loss) attributable to Amedisys, Inc. before provision for income taxes, net interest expense and depreciation and amortization, excluding certain items as described in footnote 1.

(3)

Adjusted net service revenue is defined as net service revenue calculated in accordance with GAAP plus certain items as described in footnote 1.

(4)

Adjusted net income attributable to Amedisys, Inc. is defined as net income (loss) attributable to Amedisys, Inc. calculated in accordance with GAAP excluding certain items as described in footnote 1.

(5)

Adjusted net income attributable to Amedisys, Inc. common stockholders per diluted share is defined as diluted income (loss) per share calculated in accordance with GAAP excluding the earnings per share effect of certain items as described in footnote 1.

(6)

Adjusted EBITDA, adjusted net service revenue, adjusted net income attributable to Amedisys, Inc. and adjusted net income attributable to Amedisys, Inc. common stockholders per diluted share should not be considered as an alternative to, or more meaningful than, income before income taxes or other measure calculated in accordance with GAAP. These calculations may not be comparable to a similarly titled measure reported by other companies, since not all companies calculate these non-GAAP financial measures in the same manner.

 

13