Delaware | 001-41406 | 47-2409192 | ||||||
(State or other jurisdiction | (Commission | (IRS Employer | ||||||
of incorporation) | File Number) | Identification No.) |
☐ | Written communication pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | ||||
☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | ||||
☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
||||
☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Common Stock, par value $0.01 per share | EHAB | New York Stock Exchange |
Exhibit Number |
Description | |||||||
104 | Cover Page Interactive Data File - the cover page iXBRL tags are embedded within the Inline XBRL document |
ENHABIT, INC. | ||||||||
By: | /s/ Dylan C. Black | |||||||
Name: | Dylan C. Black | |||||||
Title: | General Counsel |
($ in millions, except per share data) | Q1 | '25 vs. '24 | ||||||||||||||||||
2025 | 2024 | |||||||||||||||||||
Home health net service revenue | $200.6 | $213.2 | (5.9)% | |||||||||||||||||
Hospice net service revenue | 59.3 | 49.2 | 20.5% | |||||||||||||||||
Total net service revenue | $259.9 | $262.4 | (1.0)% | |||||||||||||||||
% of revenue | % of revenue | |||||||||||||||||||
Cost of service | 50.1% | $130.2 | 51.1% | $134.2 | (3.0)% | |||||||||||||||
Gross margin | 49.9% | 129.7 | 48.9% | 128.2 | 1.2% | |||||||||||||||
General and administrative expenses | 39.4% | 102.4 | 38.9% | 102.2 | 0.2% | |||||||||||||||
Total operating expenses | 89.5% | $232.6 | 90.1% | $236.4 | (1.6)% | |||||||||||||||
Net income attributable to noncontrolling interests | 0.6 | 0.7 | ||||||||||||||||||
Adjusted EBITDA | $26.6 | $25.3 | 5.1% | |||||||||||||||||
Adjusted EBITDA margin | 10.2% | 9.6% | ||||||||||||||||||
Net income attributable to Enhabit, Inc. | $17.8 | $0.2 | 8,800.0% | |||||||||||||||||
Reported diluted EPS | $0.35 | $0.01 | 3,400.0% | |||||||||||||||||
Adjusted diluted EPS |
$0.10 | $0.07 | 42.9% |
($ in millions) | Q1 | '25 vs. '24 | ||||||||||||
2025 | 2024 | |||||||||||||
Net service revenue: | ||||||||||||||
Medicare | $114.2 | $128.3 | (11.0)% | |||||||||||
Non-Medicare | 84.4 | 82.6 | 2.2% | |||||||||||
Private duty(1) |
2.0 | 2.3 | (13.0)% | |||||||||||
Home health net service revenue | 200.6 | 213.2 | (5.9)% | |||||||||||
Cost of service | 103.4 | 109.9 | (5.9)% | |||||||||||
Gross margin | 48.5% | 48.5% | ||||||||||||
General and administrative expenses | 58.4 | 59.5 | (1.8)% | |||||||||||
Net income attributable to noncontrolling interests | 0.5 | 0.6 | (16.7)% | |||||||||||
Adjusted EBITDA | $38.3 | $43.2 | (11.3)% | |||||||||||
% Adj. EBITDA margin | 19.1% | 20.3% | ||||||||||||
Operational metrics (actual amounts) |
||||||||||||||
Medicare: | ||||||||||||||
Admissions | 24,044 | 25,944 | (7.3)% | |||||||||||
Recertifications | 15,734 | 17,652 | (10.9)% | |||||||||||
Completed episodes | 38,266 | 43,171 | (11.4)% | |||||||||||
Average daily census | 20,110 | 21,709 | (7.4)% | |||||||||||
Visits | 547,690 | 632,047 | (13.3)% | |||||||||||
Visits per episode | 14.3 | 14.6 | (2.1)% | |||||||||||
Revenue per episode | $2,984 | $2,972 | 0.4% | |||||||||||
Non-Medicare: | ||||||||||||||
Admissions | 33,178 | 30,881 | 7.4% | |||||||||||
Recertifications | 13,133 | 13,489 | (2.6)% | |||||||||||
Average daily census | 21,126 | 20,541 | 2.8% | |||||||||||
Visits | 542,526 | 571,289 | (5.0)% | |||||||||||
Total: | ||||||||||||||
Admissions | 57,222 | 56,825 | 0.7% | |||||||||||
Same-store total admissions growth | 0.7% | |||||||||||||
Recertifications | 28,867 | 31,141 | (7.3)% | |||||||||||
Same-store total recertifications growth | (7.3)% | |||||||||||||
Average daily census | 41,236 | 42,250 | (2.4)% | |||||||||||
Visits | 1,090,216 | 1,203,336 | (9.4)% | |||||||||||
Visits per episode | 13.9 | 14.9 | (6.7)% | |||||||||||
Cost per visit | $93.5 | $90.0 | 3.9% | |||||||||||
Revenue per patient day | $54.1 | $55.5 | (2.5)% | |||||||||||
Cost per patient day | $27.9 | $28.6 | (2.4)% | |||||||||||
(1) Private duty represents long-term comprehensive hourly nursing medical care. |
($ in millions) | Q1 | '25 vs. '24 | ||||||||||||
2025 | 2024 | |||||||||||||
Net service revenue | $59.3 | $49.2 | 20.5% | |||||||||||
Cost of service | 26.8 | 24.3 | 10.3% | |||||||||||
Gross margin | 54.8% | 50.6% | ||||||||||||
General and administrative expenses | 17.4 | 15.7 | 10.8% | |||||||||||
Net income attributable to noncontrolling interests | 0.1 | 0.1 | —% | |||||||||||
Adjusted EBITDA | $15.0 | $9.1 | 64.8% | |||||||||||
% Adj. EBITDA margin | 25.3% | 18.5% | ||||||||||||
Operational metrics (actual amounts) |
||||||||||||||
Total admissions | 3,274 | 3,032 | 8.0% | |||||||||||
Same-store total admissions growth | 5.2% | |||||||||||||
Patient days | 342,784 | 308,542 | 11.1% | |||||||||||
Discharged average length of stay | 101 | 104 | (2.9)% | |||||||||||
Average daily census | 3,809 | 3,391 | 12.3% | |||||||||||
Revenue per patient day | $173.0 | $159.6 | 8.4% | |||||||||||
Cost per patient day | $78.2 | $78.8 | (0.8)% |
($ in millions, except per share data) |
2024 Actuals | 2025 Guidance | ||||||
Net service revenue |
$1,034.8 | $1,050 to $1,080 | ||||||
Adjusted EBITDA |
$100.1 | $101 to $107 | ||||||
Adjusted EPS |
$0.21 | $0.41 to $0.51 |
Three Months Ended March 31, | |||||||||||
($ in millions, except per share data) | 2025 | 2024 | |||||||||
Net service revenue | $ | 259.9 | $ | 262.4 | |||||||
Cost of service, excluding depreciation and amortization | 130.2 | 134.2 | |||||||||
General and administrative expenses | 107.5 | 107.5 | |||||||||
Depreciation and amortization | 6.3 | 7.8 | |||||||||
Operating income | 15.9 | 12.9 | |||||||||
Interest expense and amortization of debt discounts and fees | 9.4 | 11.1 | |||||||||
Other income | (19.3) | — | |||||||||
Income before income taxes and noncontrolling interests | 25.8 | 1.8 | |||||||||
Provision for income taxes | 7.4 | 0.9 | |||||||||
Net income | 18.4 | 0.9 | |||||||||
Less: Net income attributable to noncontrolling interests | 0.6 | 0.7 | |||||||||
Net income attributable to Enhabit, Inc. | $ | 17.8 | $ | 0.2 | |||||||
Weighted average common shares outstanding: | |||||||||||
Basic | 50.5 | 50.1 | |||||||||
Diluted | 50.8 | 50.4 | |||||||||
Earnings per common share: | |||||||||||
Basic earnings per share attributable to Enhabit, Inc. common stockholders | $ | 0.35 | $ | 0.01 | |||||||
Diluted earnings per share attributable to Enhabit, Inc. common stockholders | $ | 0.35 | $ | 0.01 |
(in millions) | March 31, 2025 |
December 31, 2024 |
|||||||||
Assets | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 39.5 | $ | 28.4 | |||||||
Restricted cash | 1.3 | 1.9 | |||||||||
Accounts receivable, net of allowances | 160.9 | 149.2 | |||||||||
Prepaid expenses and other current assets | 9.6 | 13.2 | |||||||||
Total current assets | 211.3 | 192.7 | |||||||||
Property and equipment, net | 16.1 | 17.7 | |||||||||
Operating lease right-of-use assets | 52.1 | 52.8 | |||||||||
Goodwill | 900.0 | 900.0 | |||||||||
Intangible assets, net | 53.6 | 58.1 | |||||||||
Other long-term assets | 2.8 | 4.7 | |||||||||
Total assets | $ | 1,235.9 | $ | 1,226.0 | |||||||
Liabilities and Stockholders’ Equity | |||||||||||
Current liabilities: | |||||||||||
Current portion of long-term debt | $ | 22.5 | $ | 22.8 | |||||||
Current operating lease liabilities | 12.8 | 12.3 | |||||||||
Accounts payable | 8.0 | 6.7 | |||||||||
Accrued payroll | 49.4 | 37.1 | |||||||||
Accrued medical insurance | 7.8 | 5.5 | |||||||||
Other current liabilities | 41.0 | 41.8 | |||||||||
Total current liabilities | 141.5 | 126.2 | |||||||||
Long-term debt, net of current portion | 467.3 | 492.6 | |||||||||
Long-term operating lease liabilities, net of current portion | 41.0 | 41.8 | |||||||||
Deferred income tax liabilities | 12.8 | 11.5 | |||||||||
Total liabilities | 662.6 | 672.1 | |||||||||
Commitments and contingencies (See Note 7) | |||||||||||
Redeemable noncontrolling interests | 5.0 | 5.0 | |||||||||
Stockholders’ equity: | |||||||||||
Total Enhabit, Inc. stockholders’ equity | 543.2 | 523.5 | |||||||||
Noncontrolling interests | 25.1 | 25.4 | |||||||||
Total stockholders’ equity | 568.3 | 548.9 | |||||||||
Total liabilities and stockholders’ equity | $ | 1,235.9 | $ | 1,226.0 |
Three Months Ended March 31, | |||||||||||
(in millions) | 2025 | 2024 | |||||||||
Cash flows from operating activities: | |||||||||||
Net income | $ | 18.4 | $ | 0.9 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities— | |||||||||||
Depreciation and amortization | 6.3 | 7.8 | |||||||||
Amortization of debt-related costs | 0.4 | 0.4 | |||||||||
Gain on sale of investment | (19.3) | — | |||||||||
Stock-based compensation | 4.0 | 1.8 | |||||||||
Deferred income taxes |
1.2 | (0.5) | |||||||||
Other |
— | (0.3) | |||||||||
Changes in assets and liabilities, net of acquisitions— | |||||||||||
Accounts receivable, net of allowances | (11.7) | (9.7) | |||||||||
Prepaid expenses and other assets | 4.1 | 3.7 | |||||||||
Accounts payable | 1.4 | 1.4 | |||||||||
Accrued payroll | 11.6 | 10.7 | |||||||||
Other liabilities | 1.5 | 1.1 | |||||||||
Net cash provided by operating activities | 17.9 | 17.3 | |||||||||
Cash flows from investing activities: | |||||||||||
Purchases of property and equipment, including capitalized software costs | (0.3) | (1.8) | |||||||||
Proceeds from sale of investment | 21.0 | — | |||||||||
Other | 0.1 | 0.7 | |||||||||
Net cash provided by (used in) investing activities | 20.8 | (1.1) | |||||||||
Cash flows from financing activities: | |||||||||||
Principal payments on debt | (25.0) | (5.0) | |||||||||
Principal payments under finance lease obligations | (0.8) | (1.0) | |||||||||
Distributions paid to noncontrolling interests of consolidated affiliates | (0.9) | — | |||||||||
Other | (1.5) | (0.6) | |||||||||
Net cash used in financing activities | (28.2) | (6.6) | |||||||||
Increase in cash, cash equivalents, and restricted cash | 10.5 | 9.6 | |||||||||
Cash, cash equivalents, and restricted cash at beginning of period | 30.3 | 29.8 | |||||||||
Cash, cash equivalents, and restricted cash at end of period | $ | 40.8 | $ | 39.4 |
Reconciliation of Earnings Per Share to Adjusted Earnings Per Share | |||||||||||
Three Months Ended March 31, | |||||||||||
2025 | 2024 | ||||||||||
Diluted earnings per share, as reported | $ | 0.35 | $ | 0.01 | |||||||
Adjustments, net of tax: | |||||||||||
Gain on sale of investment and loss on disposal of assets | (0.29) | — | |||||||||
Unusual or nonrecurring items that are not typical of ongoing operations(1) |
0.01 | 0.06 | |||||||||
Income tax adjustments(2) |
0.03 | 0.01 | |||||||||
Adjusted earnings per share(3) |
$ | 0.10 | $ | 0.07 |
Reconciliation of Adjusted EBITDA to Adjusted Earnings Per Share | |||||||||||||||||||||||||||||
Three Months Ended March 31, | |||||||||||||||||||||||||||||
2025 | |||||||||||||||||||||||||||||
Adjustments | |||||||||||||||||||||||||||||
($ in millions, except per share data) | As Reported | Gain on Sale of Investment and Loss on Disposal of Assets | Unusual or Nonrecurring Items That are Not Typical of Ongoing Operations | Income tax Adjustments(4) |
As Adjusted | ||||||||||||||||||||||||
Adjusted EBITDA(1) |
$ | 26.6 | $ | — | $ | — | $ | — | $ | 26.6 | |||||||||||||||||||
Interest expense and amortization of debt discounts and fees | (9.4) | — | — | — | (9.4) | ||||||||||||||||||||||||
Depreciation and amortization | (6.3) | — | — | — | (6.3) | ||||||||||||||||||||||||
Gain on sale of investment and loss on disposal of assets(2) |
19.3 | (19.3) | — | — | — | ||||||||||||||||||||||||
Stock-based compensation | (4.0) | — | — | — | (4.0) | ||||||||||||||||||||||||
Unusual or nonrecurring items that are not typical of ongoing operations(3) |
(1.0) | — | 1.0 | — | — | ||||||||||||||||||||||||
Income before income taxes | 25.2 | (19.3) | 1.0 | — | 6.9 | ||||||||||||||||||||||||
Income tax (expense) benefit | (7.4) | 4.6 | (0.3) | 1.4 | (1.7) | ||||||||||||||||||||||||
Net income attributable to Enhabit, Inc. | $ | 17.8 | $ | (14.7) | $ | 0.7 | $ | 1.4 | $ | 5.2 | |||||||||||||||||||
Adjusted diluted EPS(5) |
$ | 0.35 | $ | (0.29) | $ | 0.01 | $ | 0.03 | $ | 0.10 | |||||||||||||||||||
Adjusted diluted shares | 50.8 | 50.8 |
Reconciliation of Adjusted EBITDA to Adjusted Earnings Per Share | |||||||||||||||||||||||
Three Months Ended March 31, | |||||||||||||||||||||||
2024 | |||||||||||||||||||||||
Adjustments | |||||||||||||||||||||||
($ in millions, except per share data) | As Reported | Unusual or Nonrecurring Items That are Not Typical of Ongoing Operations | Income Tax Adjustments(3) |
As Adjusted | |||||||||||||||||||
Adjusted EBITDA(1) |
$ | 25.3 | $ | — | $ | — | $ | 25.3 | |||||||||||||||
Interest expense and amortization of debt discounts and fees | (11.1) | — | — | (11.1) | |||||||||||||||||||
Depreciation and amortization | (7.8) | — | — | (7.8) | |||||||||||||||||||
Gain on disposal of assets | 0.2 | — | — | 0.2 | |||||||||||||||||||
Stock-based compensation | (1.8) | — | — | (1.8) | |||||||||||||||||||
Unusual or nonrecurring items that are not typical of ongoing operations(2) |
(3.7) | 3.7 | — | — | |||||||||||||||||||
Income before income taxes | 1.1 | 3.7 | — | 4.8 | |||||||||||||||||||
Income tax (expense) benefit | (0.9) | (0.9) | 0.6 | (1.2) | |||||||||||||||||||
Net income attributable to Enhabit, Inc. | $ | 0.2 | $ | 2.8 | $ | 0.6 | $ | 3.6 | |||||||||||||||
Adjusted diluted EPS(4) |
$ | 0.01 | $ | 0.06 | $ | 0.01 | $ | 0.07 | |||||||||||||||
Adjusted diluted shares | 50.4 | 50.4 |
Reconciliation of Net Income to Adjusted EBITDA | |||||||||||
Three Months Ended March 31, |
|||||||||||
($ in millions) | 2025 | 2024 | |||||||||
Net income | $ | 18.4 | $ | 0.9 | |||||||
Interest expense and amortization of debt discounts and fees | 9.4 | 11.1 | |||||||||
Provision for income taxes | 7.4 | 0.9 | |||||||||
Depreciation and amortization | 6.3 | 7.8 | |||||||||
Gain on sale of investment and disposal of assets | (19.3) | (0.2) | |||||||||
Stock-based compensation | 4.0 | 1.8 | |||||||||
Net income attributable to noncontrolling interests | (0.6) | (0.7) | |||||||||
Unusual or nonrecurring items that are not typical of ongoing operations(1) |
1.0 | 3.7 | |||||||||
Adjusted EBITDA | $ | 26.6 | $ | 25.3 |
Reconciliation of Net Cash Provided by Operating Activities to Adjusted EBITDA | |||||||||||
Three Months Ended March 31, |
|||||||||||
($ in millions) | 2025 | 2024 | |||||||||
Net cash provided by operating activities | $ | 17.9 | $ | 17.3 | |||||||
Interest expense, excluding amortization of debt discounts and fees | 9.0 | 10.7 | |||||||||
Current portion of income tax expense | 6.2 | 1.4 | |||||||||
Change in assets and liabilities | (6.9) | (7.2) | |||||||||
Net income attributable to noncontrolling interests | (0.6) | (0.7) | |||||||||
Unusual or nonrecurring items that are not typical of ongoing operations(1) |
1.0 | 3.7 | |||||||||
Other | — | 0.1 | |||||||||
Adjusted EBITDA | $ | 26.6 | $ | 25.3 |
Reconciliation of Net Cash Provided by Operating Activities to Adjusted Free Cash Flow | |||||||||||
Three Months Ended March 31, |
|||||||||||
($ in millions) | 2025 | 2024 | |||||||||
Net cash provided by operating activities | $ | 17.9 | $ | 17.3 | |||||||
Unusual or nonrecurring items that are not typical of ongoing operations(1) |
1.0 | 3.7 | |||||||||
Capital expenditures for maintenance | (0.3) | (1.8) | |||||||||
Other working capital adjustments(2) |
(0.8) | (0.6) | |||||||||
Distributions paid to noncontrolling interests of consolidated affiliates | (0.9) | — | |||||||||
Adjusted free cash flow | $ | 16.9 | $ | 18.6 |
Reconciliation of Gross Margin to Adjusted EBITDA Margin | |||||||||||
Three Months Ended March 31, |
|||||||||||
2025 | 2024 | ||||||||||
Gross margin as a percentage of revenue | 49.9 | % | 48.9 | % | |||||||
General and administrative expenses | (41.4) | % | (41.0) | % | |||||||
Loss (gain) on disposal of assets | — | % | (0.1) | % | |||||||
Stock-based compensation | 1.5 | % | 0.7 | % | |||||||
Noncontrolling interests | (0.2) | % | (0.3) | % | |||||||
Unusual or nonrecurring items that are not typical of ongoing operations(1) |
0.4 | % | 1.4 | % | |||||||
Adjusted EBITDA margin | 10.2 | % | 9.6 | % |