Enhabit Reports Fourth Quarter Results and Issues Full-Year 2023 Guidance
Enhabit, Inc. (NYSE: EHAB) reported its Q4 2022 results, revealing a net service revenue of $275.1 million, a decline of 0.4% from Q4 2021. Net income plummeted by 72.5%, totaling $8.2 million. Adjusted EBITDA fell 17.8% to $40.3 million, while earnings per diluted share were $0.15. The company noted strong growth in its home health sector, with nine new Medicare Advantage agreements. Despite facing challenges in 2023, including increased labor costs and a decline in episodic admissions, the firm remains optimistic about its long-term prospects. Full-year 2023 guidance estimates net service revenue of $1.11 billion to $1.14 billion.
- Home health sector growth with nine new Medicare Advantage agreements.
- Strategic management and staffing changes showing notable progress.
- Improvement in nursing labor with a 19% increase in full-time nursing applicants.
- Successful acquisitions and opening of new locations enhancing service portfolio.
- Net income decreased 72.5% year-over-year.
- Adjusted EBITDA decreased by 17.8%, primarily due to revenue declines and increased costs.
- Total admissions fell by 1.5%, with a significant drop in episodic admissions.
- Increased labor costs from a $4.3 million rise in employee group medical claims.
Company to host a conference call tomorrow,
“Significant changes were required in 2022 to lead important strategies for our future success,” said Enhabit’s President and Chief Executive Officer,
SUMMARY PERFORMANCE - CONSOLIDATED
-
Net service revenue of
, declined$275.1 million 0.4% from Q4’21
-
Net income of
, declined$8.2 million 72.5% from Q4’21
-
Adjusted EBITDA of
, down$40.3 million 17.8% from Q4’21
-
Earnings per diluted share of
$0.15
-
Adjusted earnings per diluted share of
$0.32
RECENT COMPANY HIGHLIGHTS
- Home health continues to have strong growth in Medicare Advantage with nine new negotiated agreements added during the fourth quarter.
- Strategic changes in hospice continue to provide positive momentum with average daily census growing sequentially during the fourth quarter.
-
Nursing labor showing signs of improvement with a
19% year-over-year increase in our full-time nursing applicant pool.
- Completed three acquisitions and opened one home health de novo location in the fourth quarter, adding five hospice locations and two home health locations to our portfolio.
FINANCIAL RESULTS
Consolidated
|
Q4 |
'22 vs. '21 |
||||||||||
($ in millions, except per share data) |
2022 |
2021 |
||||||||||
Home health net service revenue |
$ | 220.5 |
|
$ | 224.0 |
|
(1.6 |
)% |
||||
Hospice net service revenue |
|
54.6 |
|
|
52.1 |
|
4.8 |
% |
||||
Total net service revenue |
$ | 275.1 |
|
$ | 276.1 |
|
(0.4 |
)% |
||||
|
|
|
|
|
|
|||||||
|
% of Revenue |
|
|
|
% of Revenue |
|
|
|
|
|||
Cost of services |
48.5 |
% |
$ |
(133.3 |
) |
46.5 |
% |
$ |
(128.5 |
) |
3.7 |
% |
Gross margin |
51.5 |
% |
|
141.8 |
|
53.5 |
% |
|
147.6 |
|
(3.9 |
)% |
Administrative & general expenses |
37.0 |
% |
|
(101.9 |
) |
35.6 |
% |
|
(98.2 |
) |
3.8 |
% |
Operating expenses |
85.5 |
% |
$ |
(235.2 |
) |
82.1 |
% |
$ |
(226.7 |
) |
3.7 |
% |
|
|
|
|
|
|
|||||||
Equity earnings / noncontrolling interests |
|
0.5 |
|
|
0.4 |
|
|
|||||
Adjusted EBITDA |
$ | 40.3 |
|
$ | 49.0 |
|
(17.8 |
)% |
||||
Adjusted EBITDA margin |
|
|
14.6 |
% |
|
|
17.7 |
% |
|
|||
Adjusted EPS |
$ | 0.32 |
|
$ | 0.59 |
|
(45.8 |
)% |
The continued shift to more non-episodic patients in home health and the resumption of sequestration combined to decrease consolidated revenue approximately
Adjusted EBITDA decreased primarily due to the revenue items discussed above, higher cost of services and incremental costs associated with being a stand-alone company. Cost of services were higher due to increased labor costs and costs associated with fleet and mileage reimbursement. Increased labor costs primarily resulted from a
SEGMENT RESULTS
Home health
|
Q4 |
'22 vs. '21 |
||||||
($ in millions) |
2022 |
2021 |
||||||
Net service revenue |
$ |
220.5 |
|
$ |
224.0 |
|
(1.6 |
)% |
Cost of services |
|
109.0 |
|
|
106.4 |
|
2.4 |
% |
Gross margin |
|
50.6 |
% |
|
52.5 |
% |
|
|
Adjusted EBITDA |
$ |
51.9 |
|
$ |
59.6 |
|
(12.9 |
)% |
% Adj. EBITDA margin |
|
23.5 |
% |
|
26.6 |
% |
|
|
Operational metrics (Actual Amounts) |
|
|
|
|||||
Starts of care |
|
|
|
|||||
Episodic admissions |
|
34,572 |
|
|
37,908 |
|
(8.8 |
)% |
Non-episodic admissions |
|
15,476 |
|
|
12,909 |
|
19.9 |
% |
Total admissions |
|
50,048 |
|
|
50,817 |
|
(1.5 |
)% |
Same-store total admissions growth |
|
|
(3.1 |
)% |
||||
Episodic recertifications |
|
25,279 |
|
|
27,273 |
|
(7.3 |
)% |
Non-episodic recertifications |
|
7,104 |
|
|
5,348 |
|
32.8 |
% |
Total recertifications |
|
32,383 |
|
|
32,621 |
|
(0.7 |
)% |
Same-store total recertifications growth |
|
|
(1.3 |
)% |
||||
Total starts of care |
|
82,431 |
|
|
83,438 |
|
(1.2 |
)% |
Completed episodes |
|
60,250 |
|
|
64,242 |
|
(6.2 |
)% |
Revenue per episode |
$ |
3,007 |
|
$ |
3,010 |
|
(0.1 |
)% |
Visits per episode |
|
14.3 |
|
|
15.1 |
|
(5.3 |
)% |
Total visits |
|
1,159,420 |
|
|
1,219,906 |
|
(5.0 |
)% |
Non-episodic visits |
|
297,350 |
|
|
246,777 |
|
20.5 |
% |
Cost per visit |
$ |
92 |
|
$ |
86 |
|
7.0 |
% |
Total admissions decreased primarily due to a reduction in episodic admissions partially offset by continued growth in non-episodic admissions. Revenue per episode decreased year over year primarily due to the resumption of sequestration and timing of completed episodes partially offset by an increase in Medicare reimbursement rates and an approximate
Adjusted EBITDA decreased year over year primarily due to lower revenue and higher cost of services associated with labor and increased costs associated with fleet and mileage reimbursement. Increased labor costs primarily resulted from a
Hospice
|
Q4 |
'22 vs. '21 |
||||||
($ in millions) |
2022 |
2021 |
||||||
Net service revenue |
$ |
54.6 |
|
$ |
52.1 |
|
4.8 |
% |
Cost of services |
|
24.3 |
|
|
22.1 |
|
10.0 |
% |
Gross margin |
|
55.5 |
% |
|
57.6 |
% |
|
|
Adjusted EBITDA |
$ |
12.8 |
|
$ |
15.2 |
|
(15.8 |
)% |
% Adj. EBITDA margin |
|
23.4 |
% |
|
29.2 |
% |
|
|
Operational metrics (Actual Amounts) |
|
|
|
|||||
Total admissions |
|
2,915 |
|
|
3,223 |
|
(9.6 |
)% |
Same-store total admissions growth |
|
|
(13.5 |
)% |
||||
Patient days |
|
330,102 |
|
|
334,011 |
|
(1.2 |
)% |
Discharged average length of stay |
|
110 |
|
|
106 |
|
3.8 |
% |
Average daily census |
|
3,588 |
|
|
3,631 |
|
(1.2 |
)% |
Revenue per day |
$ |
165 |
|
$ |
156 |
|
5.8 |
% |
Cost per day |
$ |
74 |
|
$ |
66 |
|
12.1 |
% |
Revenue per day increased
Adjusted EBITDA decreased year over year primarily due to increased labor costs and costs associated with fleet and mileage reimbursement. Increased labor costs primarily resulted from lower clinical productivity associated with nurses in orientation, increased use of contract labor, and a
GUIDANCE
The Company is providing full-year 2023 guidance as follows:
Full-year 2023 |
|
Guidance |
Net Service Revenue |
|
between |
Adjusted EBITDA |
|
between |
Adjusted EPS |
|
between |
For additional considerations regarding the Company’s 2023 guidance ranges, see the supplemental information provided in the quarterly earnings slide deck posted on the Company’s website at http://investors.ehab.com. See also “Other Information” below for an explanation of why the Company does not provide guidance for comparable GAAP measures for Adjusted EBITDA and adjusted EPS.
CONFERENCE CALL INFORMATION
The Company will host an investor conference call at
ABOUT ENHABIT HOME HEALTH & HOSPICE
OTHER INFORMATION
Note regarding presentation of non-GAAP financial measures
The financial data contained in the press release and supplemental information includes non-GAAP financial measures as defined in Regulation G under the Securities Exchange Act of 1934, including Adjusted EBITDA, Adjusted EBITDA margin, leverage ratios, adjusted EPS, and adjusted free cash flow. Reconciliations of these non-GAAP financial measures to the most directly comparable financial measures calculated in accordance with GAAP are presented on the attached schedules.
However, in reliance on the exception provided by Item 10(e)(1)(i)(B) of Regulation S-K, reconciliation of its guidance of Adjusted EBITDA and adjusted EPS to their corresponding GAAP measures is not provided because the Company is unable to provide such reconciliation, without unreasonable effort, due to the inherent difficulty in predicting, with reasonable certainty, the future impact of items that are outside the control of the Company or otherwise non-indicative of its ongoing operating performance. Such items include, but are not limited to, gains or losses related to hedging instruments; loss on early extinguishment of debt; adjustments to its income tax provision (such as valuation allowance adjustments and settlements of income tax claims); and items related to corporate and facility restructurings. For the same reasons, the Company is unable to address the probable significance of the unavailable information.
Note regarding presentation of same-store comparisons
The Company uses “same-store” comparisons to explain the changes in certain performance metrics and line items within its financial statements. Same-store comparisons are calculated based on home health and hospice locations open throughout both the full current period and the immediately prior period presented. These comparisons include the financial results of market consolidation transactions in existing markets, as it is difficult to determine, with precision, the incremental impact of these transactions on the Company’s results of operations.
|
|||||||||||||||
Condensed Consolidated Statements of Income |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
Three Months Ended
|
|
For the Year Ended
|
||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||
|
(In Millions, Except Per Share Data) |
||||||||||||||
Net service revenue |
$ |
275.1 |
|
|
$ |
276.1 |
|
|
$ |
1,083.1 |
|
|
$ |
1,106.6 |
|
Cost of service (excluding depreciation and amortization) |
133.3 |
128.5 |
525.6 |
513.9 |
|||||||||||
Gross margin |
|
141.8 |
|
|
|
147.6 |
|
|
|
557.5 |
|
|
|
592.7 |
|
General and administrative expenses |
|
106.5 |
|
|
|
103.1 |
|
|
|
416.9 |
|
|
|
412.9 |
|
Depreciation and amortization |
|
8.3 |
|
|
|
9.0 |
|
|
|
33.0 |
|
|
|
36.9 |
|
Operating income |
|
27.0 |
|
|
|
35.5 |
|
|
|
107.6 |
|
|
|
142.9 |
|
Interest expense and amortization of debt discounts and fees |
8.7 |
0.1 |
15.0 |
0.3 |
|||||||||||
Equity in net income of nonconsolidated affiliates |
|
— |
|
|
|
(0.1 |
) |
|
|
— |
|
|
|
(0.6 |
) |
Other income |
|
(0.9 |
) |
|
|
(3.2 |
) |
|
|
(0.9 |
) |
|
|
(4.8 |
) |
Income before income taxes and noncontrolling interests |
19.2 |
38.7 |
93.5 |
148.0 |
|||||||||||
Income tax expense |
|
11.0 |
|
|
|
8.9 |
|
|
|
28.9 |
|
|
|
35.1 |
|
Net income |
|
8.2 |
|
|
|
29.8 |
|
|
|
64.6 |
|
|
|
112.9 |
|
Less: Net income attributable to noncontrolling interests |
0.5 |
0.5 |
2.1 |
1.8 |
|||||||||||
Net income attributable to |
$ |
7.7 |
|
|
$ |
29.3 |
|
|
$ |
62.5 |
|
|
$ |
111.1 |
|
|
|
|
|
|
|
|
|
||||||||
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
||||||||
Basic |
|
49.6 |
|
|
|
49.6 |
|
|
|
49.6 |
|
|
|
49.6 |
|
Diluted |
|
49.8 |
|
|
|
49.6 |
|
|
|
49.7 |
|
|
|
49.6 |
|
|
|
|
|
|
|
|
|
||||||||
Earnings per common share: |
|
|
|
|
|
|
|
||||||||
Basic earnings per share attributable to |
$ |
0.15 |
$ |
0.59 |
$ |
1.26 |
$ |
2.24 |
|||||||
Diluted earnings per share attributable to |
$ |
0.15 |
$ |
0.59 |
$ |
1.26 |
$ |
2.24 |
|
|||||
Condensed Consolidated Balance Sheets |
|||||
(Unaudited) |
|||||
|
|
|
|
||
|
(In Millions) |
||||
Assets |
|
|
|
||
Current assets: |
|
|
|
||
Cash and cash equivalents |
$ |
22.9 |
|
$ |
5.4 |
Restricted cash |
|
4.3 |
|
|
2.6 |
Accounts receivable |
|
161.6 |
|
|
164.5 |
Income tax receivable |
|
9.2 |
|
|
— |
Prepaid expenses and other current assets |
|
23.6 |
|
|
6.3 |
Total current assets |
|
221.6 |
|
|
178.8 |
Property and equipment, net |
|
20.4 |
|
|
20.4 |
Operating lease right-of-use assets |
|
42.0 |
|
|
48.4 |
|
|
1,253.8 |
|
|
1,189.0 |
Intangible assets, net |
|
102.6 |
|
|
259.1 |
Other long-term assets |
|
5.2 |
|
|
24.3 |
Total assets |
$ |
1,645.6 |
|
$ |
1,720.0 |
Liabilities and Stockholders’ Equity |
|
|
|
||
Current liabilities: |
|
|
|
||
Current portion of long-term debt |
$ |
23.1 |
|
$ |
5.0 |
Current operating lease liabilities |
|
14.0 |
|
|
14.9 |
Accounts payable |
|
3.8 |
|
|
3.5 |
Accrued payroll |
|
37.4 |
|
|
66.4 |
Refunds due patients and other third-party payors |
|
8.3 |
|
|
9.4 |
Income tax payable |
|
— |
|
|
4.2 |
Accrued medical insurance |
|
7.5 |
|
|
8.3 |
Other current liabilities |
|
40.7 |
|
|
24.8 |
Total current liabilities |
|
134.8 |
|
|
136.5 |
Long-term debt, net of current portion |
|
560.0 |
|
|
3.5 |
Long-term operating lease liabilities |
|
28.1 |
|
|
33.5 |
Deferred income tax liabilities |
|
42.5 |
|
|
63.2 |
Other long-term liabilities |
|
1.9 |
|
|
— |
|
|
767.3 |
|
|
236.7 |
Commitments and contingencies |
|
|
|
||
Redeemable noncontrolling interests |
|
5.3 |
|
|
5.0 |
Stockholders’ equity: |
|
|
|
||
|
|
844.6 |
|
|
1,470.0 |
Noncontrolling interests |
|
28.4 |
|
|
8.3 |
Total stockholders’ equity |
|
873.0 |
|
|
1,478.3 |
Total liabilities and stockholders’ equity |
$ |
1,645.6 |
|
$ |
1,720.0 |
|
|||||||
Condensed Consolidated Cash Flows |
|||||||
(Unaudited) |
|||||||
|
For the Year Ended
|
||||||
|
2022 |
|
2021 |
||||
|
(In Millions) |
||||||
Cash flows from operating activities: |
|
|
|
||||
Net income |
$ |
64.6 |
|
|
$ |
112.9 |
|
Adjustments to reconcile net income to net cash provided by operating activities— |
|
|
|
||||
Depreciation and amortization and amortization of debt related costs |
|
33.6 |
|
|
|
36.9 |
|
Equity in net income of nonconsolidated affiliates |
|
— |
|
|
|
(0.6 |
) |
Distributions from nonconsolidated affiliates |
|
— |
|
|
|
0.3 |
|
Stock-based compensation |
|
9.2 |
|
|
|
3.6 |
|
Deferred tax expense |
|
9.7 |
|
|
|
8.6 |
|
Other, net |
|
0.1 |
|
|
|
(5.6 |
) |
Changes in assets and liabilities, net of acquisitions— |
|
|
|
||||
Accounts receivable |
|
9.5 |
|
|
|
(24.8 |
) |
Prepaid expenses and other assets |
|
(25.3 |
) |
|
|
(0.1 |
) |
Accounts payable |
|
0.2 |
|
|
|
(0.7 |
) |
Accrued payroll |
|
(29.0 |
) |
|
|
(7.7 |
) |
Other liabilities |
|
7.5 |
|
|
|
0.5 |
|
Net cash provided by operating activities |
|
80.1 |
|
|
|
123.3 |
|
Cash flows from investing activities: |
|
|
|
||||
Acquisition of businesses, net of cash acquired |
|
(36.3 |
) |
|
|
(117.5 |
) |
Purchases of property and equipment |
|
(7.1 |
) |
|
|
(4.3 |
) |
Other, net |
|
1.1 |
|
|
|
2.6 |
|
Net cash used in investing activities |
|
(42.3 |
) |
|
|
(119.2 |
) |
Cash flows from financing activities: |
|
|
|
||||
Principal borrowings on term loan |
|
400.0 |
|
|
|
— |
|
Principal payments on debt |
|
(10.0 |
) |
|
|
— |
|
Borrowings on revolving credit facility |
|
190.0 |
|
|
|
— |
|
Principal payments under finance lease obligations |
|
(5.0 |
) |
|
|
(7.2 |
) |
Debt issuance costs |
|
(4.7 |
) |
|
|
— |
|
Contributions from Encompass |
|
59.8 |
|
|
|
126.4 |
|
Distributions to Encompass |
|
(654.9 |
) |
|
|
(154.1 |
) |
Contributions from noncontrolling interests of consolidated affiliates |
|
7.4 |
|
|
|
— |
|
Other |
|
(1.2 |
) |
|
|
(1.2 |
) |
Net cash used in financing activities |
|
(18.6 |
) |
|
|
(36.1 |
) |
Increase (decrease) in cash, cash equivalents, and restricted cash |
|
19.2 |
|
|
|
(32.0 |
) |
Cash, cash equivalents, and restricted cash at beginning of year |
|
8.0 |
|
|
|
40.0 |
|
Cash, cash equivalents, and restricted cash at end of year |
$ |
27.2 |
|
|
$ |
8.0 |
|
|
||||||||||||
Supplemental Information |
||||||||||||
Adjusted Earnings Per Share |
||||||||||||
|
Q4 |
|
Full Year |
|||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|||||
Earnings per share, as reported |
$ |
0.15 |
|
$ |
0.59 |
|
$ |
1.26 |
|
$ |
2.24 |
|
Adjustments, net of tax: |
|
|
|
|
|
|
|
|||||
Transaction costs and gain on consolidation |
|
0.05 |
|
|
— |
|
|
0.14 |
|
|
0.13 |
|
Income tax adjustments |
|
0.12 |
|
|
— |
|
|
0.12 |
|
|
(0.01 |
) |
Adjusted earnings per share* |
$ |
0.32 |
|
$ |
0.59 |
|
$ |
1.52 |
|
$ |
2.36 |
|
* Adjusted EPS may not sum due to rounding.
|
||||||||||||||
Supplemental Information |
||||||||||||||
Adjusted Earnings Per Share |
||||||||||||||
|
Q4 QTD |
|||||||||||||
|
2022 |
|||||||||||||
|
|
|
Adjustments |
|
||||||||||
|
As Reported |
|
Transaction
|
|
Income Tax
|
|
As Adjusted |
|||||||
|
(In Millions, Except Per Share Amounts) |
|||||||||||||
Adjusted EBITDA* |
$ |
40.3 |
|
|
$ |
— |
|
|
$ |
— |
|
$ |
40.3 |
|
Depreciation and amortization |
|
(8.3 |
) |
|
|
— |
|
|
|
— |
|
|
(8.3 |
) |
Interest expense and amortization of debt discounts and fees |
|
(8.7 |
) |
|
|
— |
|
|
|
— |
|
|
(8.7 |
) |
Stock-based compensation |
|
(2.1 |
) |
|
|
— |
|
|
|
— |
|
|
(2.1 |
) |
Transaction costs |
|
(2.5 |
) |
|
|
2.5 |
|
|
|
— |
|
|
— |
|
Income before income tax expense |
|
18.7 |
|
|
|
2.5 |
|
|
|
— |
|
|
21.2 |
|
Provision for income tax expense |
|
(11.0 |
) |
|
|
(0.6 |
) |
|
|
6.2 |
|
|
(5.4 |
) |
Net income attributable to |
$ |
7.7 |
|
|
$ |
1.9 |
|
|
$ |
6.2 |
|
$ |
15.8 |
|
Diluted earnings per share** |
$ |
0.15 |
|
|
$ |
0.05 |
|
|
$ |
0.12 |
|
$ |
0.32 |
|
Diluted shares used in calculation |
|
49.8 |
|
|
|
|
|
|
|
* See reconciliation of net income to Adjusted EBITDA
** Diluted EPS may not sum due to rounding.
|
|||||||||||
Supplemental Information |
|||||||||||
Adjusted Earnings Per Share |
|||||||||||
|
Q4 QTD |
||||||||||
|
2021 |
||||||||||
|
|
|
Adjustments |
|
|||||||
|
As Reported |
|
Transaction
|
|
As Adjusted |
||||||
|
(In Millions, Except Per Share Amounts) |
||||||||||
Adjusted EBITDA* |
$ |
49.0 |
|
|
$ |
— |
|
|
$ |
49.0 |
|
Depreciation and amortization |
|
(9.0 |
) |
|
|
— |
|
|
|
(9.0 |
) |
Interest expense and amortization of debt discounts and fees |
|
(0.1 |
) |
|
|
— |
|
|
|
(0.1 |
) |
Gain on disposal or impairment of assets |
|
0.4 |
|
|
|
— |
|
|
|
0.4 |
|
Stock-based compensation |
|
(1.5 |
) |
|
|
— |
|
|
|
(1.5 |
) |
Stock-based compensation included in overhead allocation |
|
(0.8 |
) |
|
|
— |
|
|
|
(0.8 |
) |
Transaction costs |
|
(3.0 |
) |
|
|
3.0 |
|
|
|
— |
|
Gain on consolidation of joint venture formerly accounted for under the equity method of accounting |
3.2 |
(3.2 |
) | — |
|||||||
Income before income tax expense |
|
38.2 |
|
|
|
(0.2 |
) |
|
|
38.0 |
|
Provision for income tax expense |
|
(8.9 |
) |
|
|
— |
|
|
|
(8.9 |
) |
Net income attributable to |
$ |
29.3 |
|
|
$ |
(0.2 |
) |
|
$ |
29.1 |
|
Diluted earnings per share** |
$ |
0.59 |
|
|
$ |
— |
|
|
$ |
0.59 |
|
Diluted shares used in calculation |
|
49.6 |
|
|
|
|
|
* See reconciliation of net income to Adjusted EBITDA
** Diluted EPS may not sum due to rounding.
|
||||||||||||||
Supplemental Information |
||||||||||||||
Adjusted Earnings Per Share |
||||||||||||||
|
Q4 YTD |
|||||||||||||
|
2022 |
|||||||||||||
|
|
|
Adjustments |
|
||||||||||
|
As Reported |
|
Transaction
|
|
Income Tax
|
|
As Adjusted |
|||||||
|
(In Millions, Except Per Share Amounts) |
|||||||||||||
Adjusted EBITDA* |
$ |
159.3 |
|
|
$ |
— |
|
|
$ |
— |
|
$ |
159.3 |
|
Depreciation and amortization |
|
(33.0 |
) |
|
|
— |
|
|
|
— |
|
|
(33.0 |
) |
Interest expense and amortization of debt discounts and fees |
|
(15.0 |
) |
|
|
— |
|
|
|
— |
|
|
(15.0 |
) |
Loss on disposal or impairment of assets |
|
(0.1 |
) |
|
|
— |
|
|
|
— |
|
|
(0.1 |
) |
Stock-based compensation |
|
(9.2 |
) |
|
|
— |
|
|
|
— |
|
|
(9.2 |
) |
Stock-based compensation included in overhead allocation |
|
(1.1 |
) |
|
|
— |
|
|
|
— |
|
|
(1.1 |
) |
Transaction costs |
|
(9.5 |
) |
|
|
9.5 |
|
|
|
— |
|
|
— |
|
Income before income tax expense |
|
91.4 |
|
|
|
9.5 |
|
|
|
— |
|
|
100.9 |
|
Provision for income tax expense |
|
(28.9 |
) |
|
|
(2.4 |
) |
|
|
6.2 |
|
|
(25.1 |
) |
Net income attributable to |
$ |
62.5 |
|
|
$ |
7.1 |
|
|
$ |
6.2 |
|
$ |
75.8 |
|
Diluted earnings per share** |
$ |
1.26 |
|
|
$ |
0.14 |
|
|
$ |
0.12 |
|
$ |
1.52 |
|
Diluted shares used in calculation |
|
49.7 |
|
|
|
|
|
|
|
* See reconciliation of net income to Adjusted EBITDA
** Diluted EPS may not sum due to rounding.
|
|||||||||||||||
Supplemental Information |
|||||||||||||||
Adjusted Earnings Per Share |
|||||||||||||||
|
Q4 YTD |
||||||||||||||
|
2021 |
||||||||||||||
|
|
|
Adjustments |
|
|
||||||||||
|
As Reported |
|
Transaction
|
|
Income Tax
|
|
As Adjusted |
||||||||
|
(In Millions, Except Per Share Amounts) |
||||||||||||||
Adjusted EBITDA* |
$ |
197.2 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
197.2 |
|
Depreciation and amortization |
|
(36.9 |
) |
|
|
— |
|
|
|
— |
|
|
|
(36.9 |
) |
Interest expense and amortization of debt discounts and fees |
|
(0.3 |
) |
|
|
— |
|
|
|
— |
|
|
|
(0.3 |
) |
Gain on disposal or impairment of assets |
|
0.8 |
|
|
|
— |
|
|
|
— |
|
|
|
0.8 |
|
Stock-based compensation |
|
(3.6 |
) |
|
|
— |
|
|
|
— |
|
|
|
(3.6 |
) |
Stock-based compensation included in overhead allocation |
|
(2.3 |
) |
|
|
— |
|
|
|
— |
|
|
|
(2.3 |
) |
Transaction costs |
|
(11.9 |
) |
|
|
11.9 |
|
|
|
— |
|
|
|
— |
|
Gain on consolidation of joint venture formerly accounted for under the equity method of accounting |
3.2 |
(3.2 |
) | — |
— |
||||||||||
Income before income tax expense |
|
146.2 |
|
|
|
8.7 |
|
|
|
— |
|
|
|
154.9 |
|
Provision for income tax expense |
|
(35.1 |
) |
|
|
(2.2 |
) |
|
|
(0.3 |
) |
|
|
(37.6 |
) |
Net income attributable to |
$ |
111.1 |
|
|
$ |
6.5 |
|
|
$ |
(0.3 |
) |
|
$ |
117.3 |
|
Diluted earnings per share** |
$ |
2.24 |
|
|
$ |
0.13 |
|
|
$ |
(0.01 |
) |
|
$ |
2.36 |
|
Diluted shares used in calculation |
|
49.6 |
|
|
|
|
|
|
|
* See reconciliation of net income to Adjusted EBITDA
** Diluted EPS may not sum due to rounding.
|
|||||||||||||||
Supplemental Information |
|||||||||||||||
Reconciliation of Net Income to Adjusted EBITDA |
|||||||||||||||
|
Three Months Ended
|
|
For the Year Ended
|
||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||
|
(In Millions) |
||||||||||||||
Net Income |
$ |
8.2 |
|
|
$ |
29.8 |
|
|
$ |
64.6 |
|
|
$ |
112.9 |
|
Income tax expense |
|
11.0 |
|
|
|
8.9 |
|
|
|
28.9 |
|
|
|
35.1 |
|
Interest expense and amortization of debt discounts and fees |
|
8.7 |
|
|
0.1 |
|
|
15.0 |
|
|
0.3 |
|
|||
Depreciation and amortization |
|
8.3 |
|
|
|
9.0 |
|
|
|
33.0 |
|
|
|
36.9 |
|
(Gain) loss on disposal or impairment of assets |
|
— |
|
|
|
(0.4 |
) |
|
|
0.1 |
|
|
|
(0.8 |
) |
Stock-based compensation |
|
2.1 |
|
|
|
1.5 |
|
|
|
9.2 |
|
|
|
3.6 |
|
Stock-based compensation included in overhead allocation |
|
— |
|
|
0.8 |
|
|
1.1 |
|
|
2.3 |
|
|||
Net income attributable to noncontrolling interests |
(0.5 |
) |
(0.5 |
) |
(2.1 |
) |
(1.8 |
) |
|||||||
Transaction costs |
|
2.5 |
|
|
|
3.0 |
|
|
|
9.5 |
|
|
|
11.9 |
|
Gain on consolidation of joint venture formerly accounted for under the equity method of accounting |
|
— |
|
|
(3.2 |
) |
|
— |
|
|
(3.2 |
) |
|||
Adjusted EBITDA |
$ |
40.3 |
|
|
$ |
49.0 |
|
|
$ |
159.3 |
|
|
$ |
197.2 |
|
|
|||||||||||||||
Supplemental Information |
|||||||||||||||
Reconciliation of Net Cash Provided by Operating Activities to Adjusted EBITDA |
|||||||||||||||
|
Three Months Ended
|
|
For the Year Ended
|
||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||
|
(In Millions) |
||||||||||||||
Net cash provided by operating activities |
$ |
4.1 |
|
|
$ |
23.1 |
|
|
$ |
80.1 |
|
|
$ |
123.3 |
|
Interest expense and amortization of debt discounts and fees |
|
8.7 |
|
|
|
0.1 |
|
|
|
15.0 |
|
|
|
0.3 |
|
Equity in net income of nonconsolidated affiliates |
|
— |
|
|
|
0.1 |
|
|
|
— |
|
|
|
0.6 |
|
Net income attributable to noncontrolling interests in continuing operations |
|
(0.5 |
) |
|
|
(0.5 |
) |
|
|
(2.1 |
) |
|
|
(1.8 |
) |
Distributions from nonconsolidated affiliates |
|
— |
|
|
|
(0.1 |
) |
|
|
— |
|
|
|
(0.3 |
) |
Current portion of income tax expense |
|
(1.2 |
) |
|
|
1.1 |
|
|
|
19.2 |
|
|
|
26.5 |
|
Change in assets and liabilities |
|
27.1 |
|
|
|
21.7 |
|
|
|
37.1 |
|
|
|
32.8 |
|
Transaction costs |
|
2.5 |
|
|
|
3.0 |
|
|
|
9.5 |
|
|
|
11.9 |
|
Stock-based compensation included in overhead allocation |
|
— |
|
|
|
0.8 |
|
|
|
1.1 |
|
|
|
2.3 |
|
Other |
|
(0.4 |
) |
|
|
(0.3 |
) |
|
|
(0.6 |
) |
|
|
1.6 |
|
Adjusted EBITDA |
$ |
40.3 |
|
|
$ |
49.0 |
|
|
$ |
159.3 |
|
|
$ |
197.2 |
|
Reconciliation of Net Cash Provided by Operating Activities to Adjusted Free Cash Flow |
|||||||||||||||
|
Q4 |
|
Full Year |
||||||||||||
($ in millions) |
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||
Net cash provided by operating activities |
$ |
4.1 |
|
|
$ |
23.1 |
|
|
$ |
80.1 |
|
|
$ |
123.3 |
|
Capital expenditures for maintenance |
|
(1.4 |
) |
|
|
(0.5 |
) |
|
|
(4.5 |
) |
|
|
(5.4 |
) |
Distributions paid to noncontrolling interests of consolidated affiliates |
|
(0.3 |
) |
|
|
(0.2 |
) |
|
|
(1.2 |
) |
|
|
(1.8 |
) |
|
|
|
|
|
|
|
|
||||||||
Items non-indicative of ongoing operating performance: |
|
|
|
|
|
|
|
||||||||
Stock-based compensation included in overhead allocation |
|
— |
|
|
|
0.8 |
|
|
|
1.1 |
|
|
|
2.3 |
|
Transaction costs and related assumed liabilities |
|
1.8 |
|
|
|
6.4 |
|
|
|
8.8 |
|
|
|
11.9 |
|
Adjusted free cash flow |
$ |
4.2 |
|
|
$ |
29.6 |
|
|
$ |
84.3 |
|
|
$ |
130.3 |
|
FORWARD-LOOKING STATEMENTS
Statements contained in this press release which are not historical facts, such as those relating to future events, projections, financial guidance, legislative or regulatory developments, strategy or growth opportunities, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All such estimates, projections, and forward-looking information speak only as of the date hereof, and
View source version on businesswire.com: https://www.businesswire.com/news/home/20230214005760/en/
Investor Relations Contact
Mark.Brewer@ehab.com
469-860-6061
Media Contact
media@ehab.com
972-338-5141
Source:
FAQ
What are Enhabit, Inc.'s Q4 2022 financial results?
What is Enhabit, Inc.'s guidance for 2023?
How did Enhabit, Inc. perform compared to Q4 2021?
What challenges does Enhabit, Inc. face in 2023?