EX-99.1 2 pressrelease.htm PRESS RELEASE pressrelease.htm


Exhibit 99.1

Almost Family, Inc.
Steve Guenthner
(502) 891-1000
 
 
The Ruth Group
Investor Relations
Nick Laudico / Rada Milenovici
(646) 536-7030 / 7011
nlaudico@theruthgroup.com
rmilenovici@theruthgroup.com
 
 

Almost Family Reports Third Quarter 2013 Results

In a separate release today, Almost Family announced an agreement to acquire SunCrest HealthCare.


Louisville, KY, November 5, 2013 – Almost Family, Inc. (Nasdaq: AFAM), a leading regional provider of home health nursing and personal care services, announced today its financial results for the three and nine months ended September 30, 2013.

Highlights:
·  
Net service revenues of $88.8 million for the quarter
·  
Net income from continuing operations was $2.2 million, or $0.24 per diluted share
·  
Diluted EPS includes $0.05 for transaction related costs, excluding which diluted EPS would have been $0.29
·  
$8.9 million cash flow from operations during the quarter
·  
Accounts receivable days sales outstanding lowest since first quarter of 2012
·  
Visiting Nurse segment net revenues were $67.8 million, on 2% admission growth
·  
Medicare admission growth was 5%, of which 2% was organic
·  
Completed the Indiana Home Care (July) and Imperium ACO (October) acquisitions

SunCrest Acquisition
In a separate release today Almost Family announced that it has signed a definitive agreement to acquire the stock of SunCrest HealthCare.  With this acquisition, Almost Family will operate over 240 branches across 14 states and its annual net revenue run rate is expected to approach the $500 million mark.  The Company is reporting and commenting on the SunCrest acquisition in a separate simultaneously released statement to provide clarity to investors on both its earnings and the transaction separately.


 
1

 
Almost Family Reports Third Quarter 2013 Results
November 5, 2013



Management Commentary on Quarterly Results
William B. Yarmuth, CEO on the quarterly results:  “We’re very pleased with our overall operating results for the quarter, in particular excluding the $0.05 diluted EPS impact of transaction costs related to our acquisition activity.  Despite continuing headwinds in health care services general, we’re continuing to drive growth both organically as well as through our acquisition activities as evidenced by our mid-quarter acquisition of Indiana Home Care Network positively impacted our results.  Finally, as we reported separately today, we are extremely excited to announce our plans to acquire SunCrest HealthCare, the largest acquisition in the history of our Company.  Please see our separate release for our comments on that transaction.”

Third Quarter Financial Results from Continuing Operations
Almost Family reported net service revenues for the third quarter of $88.8 million, a 5.9% increase from $83.9 million reported in the third quarter of 2012.  Revenue growth resulted primarily from volume growth in both our Visiting Nurse (VN) and Personal Care (PC) segments, along with a VN segment acquisition during the third quarter of 2013, all of which were partially offset by the VN segment’s Medicare rate cut and Medicare Advantage shift.  The third quarter is the second full quarter with 2% sequestration, which lowered revenue by $1.2 million and earnings per share by $0.08.  Additionally, the change in certain Medicare Advantage contracts that now pay on a per-visit versus episodic basis (the MA shift) reduced revenue by $0.6 million and earnings per diluted share by $0.06 as compared to the same period last year.

Deal costs for the current quarter exceeded the prior year quarter at $0.7 million, or $0.05 EPS, up from $0.2 million, or $0.02 EPS, in the prior year period.

Net income from continuing operations for the third quarter of 2013 was $2.2 million, or $0.24 per diluted share, down from third quarter of 2012 net income of $4.1 million, or $0.45 per diluted share.

The effective tax rate was approximately 39.5% in the third quarter of 2013 and 2012.

Third Quarter Segment Results
Operating results for the third quarter include the impact of the Indiana Home Care Network (IHCN) acquisition, which closed on July 19, 2013, net service revenues by $2.2 million and operating income before corporate expenses by $0.6 million.

Increased net service revenues in our VN segment from higher Medicare volume and the IHCN acquisition during the quarter were partially offset by the previously mentioned impact of sequestration and the MA shift.  As a result, VN segment third quarter net service revenues increased to $67.8 million, from $64.6 million in the third quarter of 2012.  Medicare admissions grew 5%, while re-certifications grew 7%, both of which grew 2% organically.

The Medicare rate cut and MA shift combined with increases in bad debt provision to reduce operating income before corporate expenses for the third quarter of 2013 to $7.3 million from $9.0 million reported for the third quarter of 2012.  Bad debt expense increased approximately $0.4 million on a year over year basis primarily related to the MA shift.

 
2

 
Almost Family Reports Third Quarter 2013 Results
November 5, 2013




PC segment net service revenues increased 9.2% to $21.0 million in the third quarter of 2013 from $19.2 million in 2012, primarily due to a 9.7% volume increase largely in lower margin business.  Changes in the mix of business reduced gross margin as a percent of revenue by 1%.  An increase of $363,000 in the provision for bad debts in the current year quarter was primarily driven by an unusually low provision in the prior year quarter.  As a result, operating income before unallocated corporate expenses decreased 9.1% to $2.6 million.

Nine Month Period Financial Results from Continuing Operations
Almost Family reported net service revenues for the nine month period of $261.5 million, a 1.7% increase from $257.0 million reported in the nine month period of 2012, primarily as a result of volume growth in the VN and PC segments, which was partially offset by the MA shift and the $2.7 million impact of sequestration, which was effective for episodes ended after March 31, 2013.  The MA shift reduced revenue by $2.4 million and earnings per diluted share by $0.20, including the impact on the provision for bad debts.

Deal costs for the current period were higher than the prior year period at $0.8 million or $0.05 EPS, up from $0.4 million or $0.03 EPS.

Net income for the nine month period of 2013 was $8.1 million, or $0.87 per diluted share, down from the nine month period of 2012 net income of $13.4 million, or $1.43 per diluted share.

The effective tax rate was approximately 39.2% in the nine month period of 2013, which increased slightly from 39.0% for the nine month period of 2012.

Nine Month Period Segment Results
VN segment nine month period results include organic and acquired volume growth, which was partially offset by the MA shift and sequestration.  As a result, VN segment nine month period net service revenues grew 1% to $201.2 million, from $199.3 million in the nine month period of 2012.  Medicare admissions grew 3%, while re-certifications grew 5%, both of which grew 3% organically.

The Medicare rate cut and MA shift combined with year over year wage increases effective in July of 2012 and increases in bad debt provision to reduce operating income before corporate expenses for the nine month period of 2013 to $22.5 million from $30.4 million reported for the nine month period of 2012.  Bad debt expense increased approximately $1.6 million on a year over year basis due to the prior year second quarter including unusually low bad debt expense of $0.8 million, with the remaining increase primarily related to the MA shift.

PC segment net service revenues increased to $60.3 million in the nine month period of 2013 from $57.8 million in 2012, due primarily to a 6% increase in volume.  Expense related to workers compensation claims declined $0.8 million on a year over year basis as the prior year period claims expense recorded exceeded normal levels, while the current period experienced more normal claims expense levels.  The decline was partially offset by increased bad debt provision.  As a result, operating income before unallocated corporate expenses increased 2% or $0.2 million to $7.7 million.

 
3

 
Almost Family Reports Third Quarter 2013 Results
November 5, 2013




Acquisitions
On July 19, 2013, we completed the acquisition of the assets of the Medicare-certified home health agencies owned by IHCN for $12.5 million.  Under the IHCN umbrella we operate six home health locations, primarily in northern Indiana. On October 4, 2013, we acquired a controlling interest in Imperium Health Management, LLC, (Imperium) a Louisville, KY based development-stage enterprise that provides strategic health management services to Accountable Care Organizations (ACO’s).  The companies intend to work together toward the development of additional ACO relationships in markets in which Almost Family also provides home health services.

On November 4, 2013, we signed a definitive agreement to acquire the stock of SunCrest HealthCare.  The total purchase price for the stock is $75.5 million, subject to a working capital adjustment.  The transaction will be funded primarily from Almost Family’s existing cash and borrowings from its senior secured revolving credit facility.  Almost Family expects the transaction to be completed during the fourth quarter, subject to regulatory approvals and the satisfaction of customary closing conditions.  With this acquisition, Almost Family will operate over 240 branches across 14 states and its annual net revenue run rate is expected to approach the $500 million mark.

 
4

 
Almost Family Reports Third Quarter 2013 Results
November 5, 2013





ALMOST FAMILY, INC. AND SUBSIDIARIES
 
CONSOLIDATED STATEMENTS OF INCOME
 
(UNAUDITED)
 
(In thousands, except per share data)
 
                         
   
Three Months Ended
September 30,
   
Nine months Ended
September 30,
 
   
2013
   
2012
   
2013
   
2012
 
 Net service revenues
  $ 88,818     $ 83,880     $ 261,471     $ 257,027  
 Cost of service revenues (excluding
      depreciation & amortization)
    47,551       43,803       139,565       132,951  
 Gross margin
    41,267       40,077       121,906       124,076  
 General and administrative expenses:
                               
 Salaries and benefits
    25,814       23,334       75,170       72,193  
 Other
    11,739       9,871       33,281       29,874  
 Total general and administrative expenses
    37,553       33,205       108,451       102,067  
 Operating income
    3,714       6,872       13,455       22,009  
 Interest expense, net
    (13 )     (17 )     (42 )     (87 )
 Income before income taxes
    3,701       6,855       13,413       21,922  
 Income tax expense
    (1,462 )     (2,708 )     (5,264 )     (8,547 )
 Net income from continuing operations
  $ 2,239     $ 4,147     $ 8,149     $ 13,375  
                                 
 Discontinued operations:
                               
 (Loss) gain from operations, net of tax of ($72), ($32), ($74) and $127
  $ (110 )   $ (48 )   $ (420 )   $ 204  
 Gain on sale,  net of tax of $973
    -       -       169       -  
 (Loss) gain on discontinued operations
    (110 )     (48 )     (251 )     204  
 Net Income
  $ 2,129     $ 4,099     $ 7,898     $ 13,579  
                                 
 Per share amounts-basic:
                               
 Average shares outstanding
    9,302       9,256       9,269       9,262  
 Continued operations
  $ 0.24     $ 0.45     $ 0.88     $ 1.44  
 Discontinued operation
  $ (0.01 )   $ (0.01 )   $ (0.03 )   $ 0.03  
 Net income
  $ 0.23     $ 0.44     $ 0.85     $ 1.47  
                                 
 Per share amounts-diluted:
                               
 Average shares outstanding
    9,348       9,315       9,354       9,329  
 Continued operations
  $ 0.24     $ 0.45     $ 0.87     $ 1.43  
 Discontinued operation
  $ (0.01 )   $ (0.01 )   $ (0.03 )   $ 0.03  
 Net income
  $ 0.23     $ 0.44     $ 0.84     $ 1.46  


 
5

 
Almost Family Reports Third Quarter 2013 Results
November 5, 2013




ALMOST FAMILY, INC. AND SUBSIDIARIES
 
CONSOLIDATED BALANCE SHEETS
 
(In thousands)
 
   
   
September 30, 2013
       
 ASSETS
 
(UNAUDITED)
   
December 31, 2012
 
 CURRENT ASSETS:
           
 Cash and cash equivalents
  $ 28,096     $ 26,120  
 Accounts receivable - net
    48,060       49,971  
 Prepaid expenses and other current assets
    7,045       6,968  
 Deferred tax assets
    7,044       6,580  
 TOTAL CURRENT ASSETS
    90,245       89,639  
                 
 PROPERTY AND EQUIPMENT - NET
    5,775       5,401  
 GOODWILL
    141,370       132,014  
 OTHER INTANGIBLE ASSETS
    21,121       19,967  
 OTHER ASSETS
    626       781  
 OTHER ASSETS, HELD FOR SALE
    -       1,457  
    $ 259,137     $ 249,259  
                 
 LIABILITIES AND STOCKHOLDERS' EQUITY
               
 CURRENT LIABILITIES:
               
 Accounts payable
  $ 4,862     $ 4,599  
 Accrued other liabilities
    22,097       21,874  
 Current portion of notes payable
    842       625  
 TOTAL CURRENT LIABILITIES
    27,801       27,098  
                 
 LONG-TERM LIABILITIES:
               
 Notes payable
    116       500  
 Deferred tax liabilities
    17,356       16,785  
 Other liabilities
    169       561  
 TOTAL LONG-TERM LIABILITIES
    17,641       17,846  
 TOTAL LIABILITIES
    45,442       44,944  
                 
 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; 9,500 and 9,421
               
 issued and outstanding
    950       942  
 Treasury stock, at cost, 91 and 91 shares of common stock
    (2,320 )     (2,320 )
 Additional paid-in capital
    103,419       101,945  
 Retained earnings
    111,646       103,748  
 TOTAL STOCKHOLDERS' EQUITY
    213,695       204,315  
    $ 259,137     $ 249,259  


 
6

 
Almost Family Reports Third Quarter 2013 Results
November 5, 2013




ALMOST FAMILY, INC. AND SUBSIDIARIES
 
CONSOLIDATED STATEMENTS OF CASH FLOWS
 
(UNAUDITED)
 
(In thousands)
 
   
Nine Months Ended September 30,
 
   
2013
   
2012
 
 Cash flows from operating activities:
           
 Net income
  $ 7,898     $ 13,579  
 (Loss) gain on discontinued operations, net of tax
    (251 )     204  
 Net income from continuing operations
    8,149       13,375  
 Adjustments to reconcile income to net cash provided by operating activities:
               
 Depreciation and amortization
    2,005       1,893  
 Provision for uncollectible accounts
    4,087       1,926  
 Stock-based compensation
    1,039       1,128  
 Deferred income taxes
    1,108       2,674  
                 
 Change in certain net assets and liabilities, net of the effects of acquisitions:
               
 Accounts receivable
    (1,884 )     (5,918 )
 Prepaid expenses and other current assets
    (129 )     (595 )
 Other assets
    151       179  
 Accounts payable and accrued expenses
    (279 )     (1,009 )
 Net cash from operating activities
    14,247       13,653  
                 
 Cash flows from investing activities:
               
 Capital expenditures
    (1,625 )     (1,498 )
 Acquisitions, net of cash acquired
    (12,011 )     (538 )
 Net cash from investing activities
    (13,636 )     (2,036 )
                 
 Cash flows from financing activities:
               
 Proceeds from exercise of stock options
    4       70  
 Purchase of common stock in connection with share awards
    -       (1,852 )
 Tax impact of share awards
    (61 )     (142 )
 Principal payments on notes payable and capital leases
    (532 )     (1,200 )
 Net cash from financing activities
    (589 )     (3,124 )
                 
 Cash flows from discontinued operations
               
 Operating activities
    (1,129 )     561  
 Investing activities
    3,083       (31 )
 Net cash from discontinued operations
    1,954       530  
                 
 Net change in cash and cash equivalents
    1,976       9,023  
 Cash and cash equivalents at beginning of period
    26,120       33,693  
 Cash and cash equivalents at end of period
  $ 28,096     $ 42,716  
                 
 Summary of non-cash investing and financing activities:
               
 Acquisitions funded by stock
  $ 500     $ -  


 

 
7

 
Almost Family Reports Third Quarter 2013 Results
November 5, 2013



 

 
ALMOST FAMILY, INC. AND SUBSIDIARIES
 
RESULTS OF OPERATIONS
 
(UNAUDITED)
 
(In thousands)
 
   
   
Three Months Ended September 30,
 
   
2013
   
2012
   
Change
 
   
Amount
   
% Rev
   
Amount
   
% Rev
   
Amount
   
%
 
Net service revenues:
                                   
 Visiting Nurse
  $ 67,802       76.3 %   $ 64,632       77.1 %   $ 3,170       4.9 %
 Personal Care
    21,016       23.7 %     19,248       22.9 %     1,768       9.2 %
      88,818       100.0 %     83,880       100.0 %     4,938       5.9 %
Operating income before corporate expenses:
                                               
 Visiting Nurse
    7,316       10.8 %     8,986       13.9 %     (1,670 )     -18.6 %
 Personal Care
    2,566       12.2 %     2,822       14.7 %     (256 )     -9.1 %
      9,882       11.1 %     11,808       14.1 %     (1,926 )     -16.3 %
Corporate expenses
    6,168       6.9 %     4,936       5.9 %     1,232       25.0 %
Operating income
    3,714       4.2 %     6,872       8.2 %     (3,158 )     -46.0 %
Interest expense, net
    (13 )     0.0 %     (17 )     0.0 %     4       -23.5 %
Income tax expense
    (1,462 )     -1.6 %     (2,708 )     -3.2 %     1,246       -46.0 %
Net income from continuing operations
  $ 2,239       2.5 %   $ 4,147       4.9 %   $ (1,908 )     -46.0 %
                                                 
EBITDA from continuing operations
  $ 4,806       5.4 %   $ 7,900       9.4 %   $ (3,094 )     -39.2 %

 

 
8

 
Almost Family Reports Third Quarter 2013 Results
November 5, 2013




 
ALMOST FAMILY, INC. AND SUBSIDIARIES
 
RESULTS OF OPERATIONS
 
(UNAUDITED)
 
(In thousands)
 
   
   
Nine Months Ended September 30,
 
   
2013
   
2012
   
Change
 
   
Amount
   
% Rev
   
Amount
   
% Rev
   
Amount
   
%
 
Net service revenues:
                                   
 Visiting Nurse
  $ 201,153       76.9 %   $ 199,255       77.5 %   $ 1,898       1.0 %
 Personal Care
    60,318       23.1 %     57,772       22.5 %     2,546       4.4 %
      261,471       100.0 %     257,027       100.0 %     4,444       1.7 %
Operating income before corporate expenses:
                                               
 Visiting Nurse
    22,497       11.2 %     30,367       15.2 %     (7,870 )     -25.9 %
 Personal Care
    7,739       12.8 %     7,583       13.1 %     156       2.1 %
      30,236       11.6 %     37,950       14.8 %     (7,714 )     -20.3 %
Corporate expenses
    16,781       6.4 %     15,941       6.2 %     840       5.3 %
Operating income
    13,455       5.1 %     22,009       8.6 %     (8,554 )     -38.9 %
Interest expense, net
    (42 )     0.0 %     (87 )     0.0 %     45       -51.7 %
Income tax expense
    (5,264 )     -2.0 %     (8,547 )     -3.3 %     3,283       -38.4 %
Net income from continuing operations
  $ 8,149       3.1 %   $ 13,375       5.2 %   $ (5,226 )     -39.1 %
                                                 
EBITDA from continuing operations
  $ 16,499       6.3 %   $ 25,030       9.7 %   $ (8,531 )     -34.1 %

 

 
9

 
Almost Family Reports Third Quarter 2013 Results
November 5, 2013




ALMOST FAMILY, INC. AND SUBSIDIARIES
 
VISITING NURSE SEGMENT OPERATING METRICS
 
                                     
   
Three Months Ended September 30,
 
   
2013
   
2012
   
Change
 
   
Amount
   
% Rev
   
Amount
   
% Rev
   
Amount
   
%
 
Average number of locations
    110             104             6       5.8 %
                                             
All payors:
                                           
Patient months
    54,345             52,266             2,079       4.0 %
Admissions
    15,323             15,055             268       1.8 %
Billable visits
    484,197             453,422             30,775       6.8 %
                                             
Medicare:
                                           
Admissions
    14,031       92 %     13,381       89 %     650       4.9 %
Revenue (in thousands)
  $ 62,740       93 %   $ 59,838       93 %   $ 2,902       4.8 %
Revenue per admission
  $ 4,472             $ 4,472             $ (0 )     0.0 %
Billable visits
    414,591       86 %     377,835       83 %     36,756       9.7 %
Recertifications
    8,412               7,837               575       7.3 %
Payor mix % of Admissions
                                               
Traditional Medicare Episodic
    92.6 %             94.0 %             -1.4 %        
 Replacement Plans Paid Episodically
    2.2 %             2.9 %             -0.7 %        
 Replacement Plans Paid Per Visit
    5.2 %             3.1 %             2.1 %        
                                                 
Non-Medicare:
                                               
Admissions
    1,292       8 %     1,673       11 %     (381 )     -22.8 %
Revenue (in thousands)
  $ 5,062       7 %   $ 4,794       7 %   $ 268       5.6 %
Revenue per admission
  $ 3,918             $ 2,866             $ 1,052       36.7 %
Billable visits
    69,606       14 %     75,586       17 %     (5,980 )     -7.9 %
Recertifications
    1,311               1,603               (292 )     -18.2 %
Payor mix % of Admissions
                                               
Medicaid & other governmental
    38.2 %             40.4 %             -2.2 %        
Private payors
    61.8 %             59.6 %             2.2 %        
                                                 
                                                 
PERSONAL CARE OPERATING METRICS
 
                                                 
   
Three Months Ended September 30,
 
      2013               2012            
Change
 
   
Amount
           
Amount
           
Amount
   
%
 
Average number of locations
    60               60               -       0.0 %
                                                 
Admissions
    1,018               1,052               (34 )     -3.2 %
Patient months of care
    17,590               17,689               (99 )     -0.6 %
Billable hours
    1,176,802               1,072,936               103,866       9.7 %
Revenue per billable hour
  $ 17.86             $ 17.94             $ (0.08 )     -0.5 %

 
10

 
Almost Family Reports Third Quarter 2013 Results
November 5, 2013





ALMOST FAMILY, INC. AND SUBSIDIARIES
 
VISITING NURSE SEGMENT OPERATING METRICS
 
                                     
   
Nine Months Ended September 30,
 
   
2013
   
2012
   
Change
 
   
Amount
   
% Rev
   
Amount
   
% Rev
   
Amount
   
%
 
Average number of locations
    106             105             1       1.0 %
                                             
All payors:
                                           
Patient months
    163,349             159,104             4,245       2.7 %
Admissions
    47,240             46,676             564       1.2 %
Billable visits
    1,438,304             1,380,321             57,983       4.2 %
                                             
Medicare:
                                           
Admissions
    43,289       92 %     41,976       90 %     1,313       3.1 %
Revenue (in thousands)
  $ 186,473       93 %   $ 184,519       93 %   $ 1,954       1.1 %
Revenue per admission
  $ 4,308             $ 4,396             $ (88 )     -2.0 %
Billable visits
    1,229,145       85 %     1,152,365       83 %     76,780       6.7 %
Recertifications
    24,439               23,275               1,164       5.0 %
Payor mix % of Admissions
                                               
Traditional Medicare Episodic
    91.9 %             94.0 %             -2.1 %        
 Replacement Plans Paid Episodically
    2.5 %             3.4 %             -0.9 %        
 Replacement Plans Paid Per Visit
    5.6 %             2.6 %             3.0 %        
                                                 
Non-Medicare:
                                               
Admissions
    3,951       8 %     4,700       10 %     (749 )     -15.9 %
Revenue (in thousands)
  $ 14,680       7 %   $ 14,736       7 %   $ (56 )     -0.4 %
Revenue per admission
  $ 3,716             $ 3,135             $ 580       18.5 %
Billable visits
    209,159       15 %     227,956       17 %     (18,797 )     -8.2 %
Recertifications
    4,031               4,693               (662 )     -14.1 %
Payor mix % of Admissions
                                               
Medicaid & other governmental
    33.0 %             38.5 %             -5.5 %        
Private payors
    67.0 %             61.5 %             5.5 %        
                                                 
                                                 
PERSONAL CARE OPERATING METRICS
 
                                                 
   
Nine Months Ended September 30,
 
      2013               2012            
Change
 
   
Amount
           
Amount
           
Amount
   
%
 
Average number of locations
    60               60               -       0.0 %
                                                 
Admissions
    3,261               3,247               14       0.4 %
Patient months of care
    52,494               52,024               470       0.9 %
Billable hours
    3,393,413               3,195,530               197,883       6.2 %
Revenue per billable hour
  $ 17.78             $ 18.08             $ (0.30 )     -1.7 %


 
11

 
Almost Family Reports Third Quarter 2013 Results
November 5, 2013



Non-GAAP Financial Measure
The information provided in some of the tables in this release includes certain non-GAAP financial measures as defined under SEC rules.  In accordance with SEC rules, the Company has provided, in the supplemental information, a reconciliation of those measures to the most directly comparable GAAP measures.

EBITDA
Earnings before interest, income taxes, depreciation and amortization (EBITDA) is not a measure of financial performance under accounting principles generally accepted in the United States of America.  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 EBITDA are significant components in understanding and evaluating financial performance and liquidity. Management routinely calculates and communicates 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. EBITDA is also used in certain covenants contained in our credit agreement.

The following tables set forth a reconciliation of net income to EBITDA:


ALMOST FAMILY, INC. AND SUBSIDIARIES
 
RECONCILIATION OF EBITDA
 
(In thousands)
 
               
   
Three Months Ended September 30,
   
Nine Months Ended September 30,
 
(in thousands)
 
2013
   
2012
   
2013
   
2012
 
Net income from continuing operations
  $ 2,239     $ 4,147     $ 8,149     $ 13,375  
Add back:
                               
Interest expense
    13       17       42       87  
Income tax expense
    1,462       2,708       5,264       8,547  
Depreciation and amortization
    707       646       2,005       1,893  
Amortization of stock-based compensation
    385       382       1,039       1,128  
Earnings before interest, income taxes, depreciation and amortization (EBITDA) from continuing operations
  $ 4,806     $ 7,900     $ 16,499     $ 25,030  


About Almost Family, Inc.
Almost Family, Inc., founded in 1976, is a leading regional provider of home health nursing services, with branch locations (following the closing of the SunCrest transaction) in Florida, Ohio, Tennessee, Kentucky, Connecticut, New Jersey, Massachusetts, Georgia, Pennsylvania, Indiana, Missouri, Illinois, Mississippi and Alabama (in order of revenue significance).  Almost Family, Inc. and its subsidiaries operate a Medicare-certified segment and a personal care segment.  Altogether, with SunCrest, Almost Family will operate over 240 branch locations in fourteen U.S. states.

Forward Looking Statements
All statements, other than statements of historical facts, included in this news release are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements may be identified by the use of forward-looking terminology such as "may," "will," "expect," "believe," "estimate," "project," "anticipate," "continue," or similar terms, variations of those terms or the negative of those terms. These forward-looking statements are based on the Company's current plans, expectations and projections about future events.

Because forward-looking statements involve risks and uncertainties, the Company's actual results could differ materially from any future results, performance or achievements expressed or implied by such forward-looking statements. The potential risks and uncertainties which could cause actual results to differ materially include: regulatory approvals or first party consents may not be obtained; the impact of further changes in healthcare reimbursement systems, including the ultimate outcome of potential changes to Medicare reimbursement for home health services and to Medicaid reimbursement due to state budget shortfalls; the ability of the Company to maintain its level of operating performance and achieve its cost control objectives; changes in our relationships with referral sources; the ability of the Company to integrate acquired operations including obtaining synergies, integration objectives and anticipated timelines; government regulation; health care reform; pricing pressures from Medicare, Medicaid and other first-party payers; changes in laws and interpretations of laws relating to the healthcare industry; and the Company’s self-insurance risks.  For a more complete discussion regarding these and other factors which could affect the Company's financial performance, refer to the Company's various filings with the Securities and Exchange Commission, including its filing on Form 10-K for the year ended December 31, 2012, in particular information under the headings "Special Caution Regarding Forward-Looking Statements" and “Risk Factors.”  With regard to the Company’s recent investment in Imperium, in particular given that it is a development stage enterprise, there can be no assurance that its operational and developmental objectives will be realized or that any savings in healthcare spending or any participation in Medicare Shared Savings Program payments will be realized.  The Company undertakes no obligation to update or revise its forward-looking statements.



 
12