Kentucky | 0-20372 | 61-0875371 |
(State or other jurisdiction | (Commission | (IRS Employer |
of incorporation) | File Number) | Identification No.) |
9901 Linn Station Road, Louisville, Kentucky | 40223 |
(Address of principal executive offices) | (Zip code) |
Item 2.02
|
Results of Operations and Financial Condition.
|
Item 9.01
|
Financial Statements & Exhibits.
|
Exhibit Number | Description of Exhibit | |
99.1 | Unaudited financial information for the first quarter ended March 31, 2013. |
RES-CARE, INC.
|
||
Date: May 6, 2013 | By: | /s/ Ross Davison |
Ross Davison
Chief Financial Officer
|
||
Exhibit
Number
|
Description of Exhibit | |
99.1 |
Three Months Ended
March 31,
|
||||||||
2013
|
2012
|
|||||||
Income Statement Data:
|
||||||||
Revenues
|
$ | 389,454 | $ | 397,342 | ||||
Cost of services
|
294,376 | 299,280 | ||||||
Gross profit
|
95,078 | 98,062 | ||||||
Operating expenses:
|
||||||||
Operational general and administrative
|
58,770 | 60,349 | ||||||
Corporate general and administrative
|
15,110 | 17,667 | ||||||
Total operating expenses
|
73,880 | 78,016 | ||||||
Operating income
|
21,198 | 20,046 | ||||||
Interest expense, net
|
8,537 | 10,443 | ||||||
Income before income taxes
|
12,661 | 9,603 | ||||||
Income tax expense
|
1,365 | 3,868 | ||||||
Net income
|
11,296 | 5,735 | ||||||
Net loss – noncontrolling interest
|
(36 | ) | (30 | ) | ||||
Net income – Res-Care, Inc.
|
$ | 11,332 | $ | 5,765 | ||||
Other comprehensive income:
|
||||||||
Foreign currency translation adjustments
|
(191 | ) | 161 | |||||
Comprehensive income attributable to Res-Care, Inc.
|
$ | 11,141 | $ | 5,926 | ||||
Total comprehensive income
|
$ | 11,105 | $ | 5,896 |
Three Months Ended
March 31,
|
||||||||
2013
|
2012
|
|||||||
Net income to EBITDA and Adjusted EBITDA:
|
||||||||
Net income
|
$ | 11,296 | $ | 5,735 | ||||
Add: Interest, net
|
8,537 | 10,443 | ||||||
Depreciation and amortization
|
8,195 | 8,807 | ||||||
Income tax expense
|
1,365 | 3,868 | ||||||
EBITDA (1)
|
29,393 | 28,853 | ||||||
Add: Share-based compensation
|
704 | 1,174 | ||||||
Acquisition costs
|
— | — | ||||||
Adjusted EBITDA (1)
|
$ | 30,097 | $ | 30,027 |
March 31,
2013
|
December 31,
2012
|
|||||||
Balance Sheet Data:
|
||||||||
ASSETS
|
||||||||
Cash and cash equivalents
|
$ | 46,703 | $ | 50,134 | ||||
Accounts receivable, net
|
228,506 | 228,377 | ||||||
Other current assets
|
39,436 | 39,705 | ||||||
Total current assets
|
314,645 | 318,216 | ||||||
Property and equipment, net
|
94,959 | 97,030 | ||||||
Goodwill
|
288,140 | 288,265 | ||||||
Other intangible assets, net
|
319,564 | 321,293 | ||||||
Other assets
|
23,904 | 27,154 | ||||||
$ | 1,041,212 | $ | 1,051,958 | |||||
LIABILITIES AND SHAREHOLDER’S EQUITY
|
||||||||
Current liabilities
|
$ | 154,337 | $ | 175,174 | ||||
Other long-term liabilities
|
164,121 | 162,722 | ||||||
Long-term debt
|
366,935 | 370,052 | ||||||
Shareholder’s equity
|
355,819 | 344,010 | ||||||
$ | 1,041,212 | $ | 1,051,958 |
(1)
|
EBITDA is defined as income from continuing operations before depreciation and amortization, net interest expense, loss on extinguishment of debt and income taxes. Adjusted EBITDA is defined as EBITDA before share-based compensation and acquisition costs. EBITDA and Adjusted EBITDA should not be considered as measures of financial performance under accounting principles generally accepted in the United States of America. The items excluded from EBITDA and Adjusted EBITDA are significant components in understanding and assessing financial performance. Management routinely calculates and presents EBITDA and Adjusted EBITDA because it believes that EBITDA and Adjusted EBITDA are useful to investors and are used as analytical indicators within the industry to evaluate performance, measure leverage capacity and debt service ability, and to estimate current or prospective enterprise value. EBITDA is also used in measurements under certain covenants contained in the Company’s credit agreement.
|
Three Months Ended
March 31,
|
||||||||
2013
|
2012
|
|||||||
Cash Flow Data:
|
||||||||
Net income
|
$ | 11,296 | $ | 5,735 | ||||
Adjustments to reconcile net income to cash provided by (used in) operating activities:
|
||||||||
Depreciation and amortization
|
8,195 | 8,807 | ||||||
Amortization of discount and deferred debt issuance costs
|
870 | 675 | ||||||
Share-based compensation
|
704 | 1,174 | ||||||
Deferred income taxes, net
|
1,964 | 1,100 | ||||||
Provision for losses on accounts receivable
|
1,818 | 1,549 | ||||||
Loss on sale of assets
|
102 | 35 | ||||||
Changes in operating assets and liabilities
|
(15,779 | ) | (20,122 | ) | ||||
Cash provided by (used in) operating activities
|
9,170 | (1,047 | ) | |||||
Cash flows from investing activities:
|
||||||||
Proceeds from sale of assets
|
81 | 10 | ||||||
Purchases of property and equipment
|
(4,103 | ) | (4,261 | ) | ||||
Acquisitions of businesses, net of cash acquired
|
(7 | ) | (4,550 | ) | ||||
Cash used in investing activities
|
(4,029 | ) | (8,801 | ) | ||||
Cash flows from financing activities:
|
||||||||
Debt repayments, net
|
(8,498 | ) | (2,614 | ) | ||||
Debt issuance costs
|
(8 | ) | — | |||||
Cash used in financing activities
|
(8,506 | ) | (2,614 | ) | ||||
Effect of exchange rate on cash and cash equivalents
|
(66 | ) | 64 | |||||
Decrease in cash and cash equivalents
|
$ | (3,431 | ) | $ | (12,398 | ) |
Three Months Ended
March 31,
|
||||||||
2013
|
2012
|
|||||||
Segment Data:
|
||||||||
Revenues:
|
||||||||
Residential Services
|
$ | 204,501 | $ | 200,798 | ||||
ResCare HomeCare
|
88,068 | 84,019 | ||||||
Youth Services
|
41,880 | 46,557 | ||||||
Workforce Services
|
39,818 | 48,829 | ||||||
Pharmacy Services
|
15,187 | 17,139 | ||||||
Consolidated
|
$ | 389,454 | $ | 397,342 | ||||
Operating Income(1):
|
||||||||
Residential Services
|
$ | 24,398 | $ | 26,569 | ||||
ResCare HomeCare
|
4,532 | 4,798 | ||||||
Youth Services
|
3,061 | 3,261 | ||||||
Workforce Services
|
3,612 | 1,948 | ||||||
Pharmacy Services
|
1,027 | 1,145 | ||||||
Corporate
|
(15,432 | ) | (17,675 | ) | ||||
Consolidated
|
$ | 21,198 | $ | 20,046 | ||||
Operating Margin(1):
|
||||||||
Residential Services
|
11.9 | % | 13.2 | % | ||||
ResCare HomeCare
|
5.1 | % | 5.7 | % | ||||
Youth Services
|
7.3 | % | 7.0 | % | ||||
Workforce Services
|
9.1 | % | 4.0 | % | ||||
Pharmacy Services
|
6.8 | % | 6.7 | % | ||||
Corporate
|
(4.0 | %) | (4.4 | %) | ||||
Consolidated
|
5.4 | % | 5.0 | % |
(1)
|
Other (expense) income, which is included with corporate general and administrative expenses per the Income Statement Data on page 1, has been allocated for purposes of segment reporting.
|
|
-END-
|