EX-99.1 3 a20253103_991exhibit.htm EX-99.1 Document

Exhibit 99.1
draftof8k050418image1a.gif
            
AMEDISYS REPORTS FIRST QUARTER 2025 FINANCIAL RESULTS

BATON ROUGE, Louisiana (April 23, 2025) — Amedisys, Inc. (NASDAQ: AMED) today reported its financial results for the three-month period ended March 31, 2025.

Three-Month Periods Ended March 31, 2025 and 2024

•Net service revenue increased $23.4 million to $594.8 million compared to $571.4 million in 2024.
•Net income attributable to Amedisys, Inc. of $61.0 million, which is inclusive of merger-related expenses totaling $16.8 million ($16.6 million, net of tax) and a $48.1 million gain on an equity method investment ($35.6 million, net of tax), compared to net income attributable to Amedisys, Inc. of $14.4 million, which is inclusive of merger-related expenses totaling $20.7 million ($19.8 million, net of tax) in 2024.
•Net income attributable to Amedisys, Inc. per diluted share of $1.84 compared to $0.44 in 2024.

Adjusted Quarterly Results*

•Adjusted EBITDA of $68.8 million compared to $59.9 million in 2024.
•Adjusted net income attributable to Amedisys, Inc. of $41.6 million compared to $33.9 million in 2024.
•Adjusted net income attributable to Amedisys, Inc. per diluted share of $1.25 compared to $1.03 in 2024.



* See pages 7 - 8 for the definition and reconciliations of non-GAAP financial measures to GAAP measures.
The supplemental slides provided in connection with the first quarter 2025 earnings release can be found on the Investor Relations page of our website. In light of the pending merger of the Company with UnitedHealth Group Incorporated, Amedisys will not conduct a quarterly earnings call to discuss the first quarter results.
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 attributable to Amedisys, Inc. before net interest expense, provision for income taxes and depreciation and amortization, excluding certain items; (2) adjusted net income attributable to Amedisys, Inc., defined as net income attributable to Amedisys, Inc. calculated in accordance with GAAP excluding certain items; and (3) adjusted net income attributable to Amedisys, Inc. per diluted share, defined as net income attributable to Amedisys, Inc. common stockholders per diluted share calculated in accordance with GAAP excluding certain items. Certain items include merger-related expenses, unusual or non-recurring expenses and certain non-operational 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.
1

Additional Information
Amedisys, Inc. (the “Company”) is a leading healthcare services company, delivering personalized home health, hospice and high acuity care services in the home. Amedisys is focused on delivering the care that is best for our patients, whether that is home-based recovery and rehabilitation after an operation or injury, care focused on empowering our patients to manage a chronic disease, hospice care at the end of life or in-patient hospital, palliative and skilled nursing facility ("SNF") care in their homes. More than 3,300 hospitals and 114,000 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 19,000 employees in 519 care centers within 38 states and the District of Columbia, Amedisys is dedicated to delivering the highest quality of care to the doorsteps of more than 499,000 patients 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, investor 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,” “strategy,” “plans,” “anticipates,” “intends,” “projects,” “estimates,” “may,” “might,” “will,” “could,” “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: disruption from the proposed merger with UnitedHealth Group with patient, payor, provider, referral source, supplier or management and employee relationships; the occurrence of any event, change or other circumstances that could give rise to the termination of the merger agreement with UnitedHealth Group or the inability to complete the proposed transaction on the anticipated terms or by the end of the waiver period under the merger agreement; the risk that necessary regulatory approvals for the proposed merger with UnitedHealth Group are delayed, are not obtained or are obtained subject to conditions that are not anticipated; the failure of the conditions to the proposed merger to be satisfied; the costs related to the proposed transaction; the diversion of management time on merger-related issues; the risk that termination fees may be payable by the Company in the event that the merger agreement is terminated under certain circumstances; reputational risk related to the proposed merger; the risk of litigation or regulatory action related to the proposed merger, including among other things, the action by the Department of Justice to block the merger; changes in Medicare and other medical payment levels; changes in payments and covered services by federal and state governments; future cost containment initiatives undertaken by third-party payors; changes in the episodic versus non-episodic mix of our payors, the case mix of our patients and payment methodologies; staffing shortages driven by the competitive labor market; our ability to attract and retain qualified personnel; competition in the healthcare industry; our ability to maintain or establish new patient referral sources; 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; changes in estimates and judgments associated with critical accounting policies; our ability to consistently provide high-quality care; our ability to keep our patients and employees safe; our access to financing; our ability to meet debt service requirements and comply with covenants in debt agreements; business disruptions due to natural or man-made disasters, climate change or acts of terrorism, widespread protests or civil unrest; our ability to open care centers, acquire additional care centers and integrate and operate these care centers effectively; our ability to realize the anticipated benefits of acquisitions, investments and joint ventures; our ability to integrate, manage and keep our information systems secure; the impact of inflation; the impact of new or increased tariffs; uncertainty around, and disruption from, new and emerging technologies, including the adoption and utilization of artificial intelligence ("AI") and generative AI and changes in laws 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.


Contact:    Investor Contact:                Media Contact:            
Amedisys, Inc.                    Amedisys, Inc.
        Nick Muscato                    Kendra Kimmons
        Chief Strategy Officer             Vice President, Marketing & Communications
    (615) 928- 5452                    (225) 299-3720
        IR@amedisys.com             kendra.kimmons@amedisys.com    
2

AMEDISYS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED INCOME STATEMENTS
(Amounts in thousands, except per share data)

 For the Three-Month 
Periods Ended March 31,
 20252024
Net service revenue$594,781 $571,414 
Operating expenses:
Cost of service, inclusive of depreciation334,050 321,537 
General and administrative expenses:
Salaries and benefits131,968 127,946 
Non-cash compensation6,223 7,433 
Merger-related expenses16,769 20,667 
Depreciation and amortization4,447 4,271 
Other57,965 57,941 
Total operating expenses551,422 539,795 
Operating income43,359 31,619 
Other income (expense):
Interest income2,873 1,727 
Interest expense(6,422)(8,119)
Equity in earnings from equity method investments1,794 910 
Gain on equity method investment48,093 — 
Miscellaneous, net1,508 1,090 
Total other income (expense), net47,846 (4,392)
Income before income taxes91,205 27,227 
Income tax expense(29,384)(12,633)
Net income61,821 14,594 
Net income attributable to noncontrolling interests(809)(194)
Net income attributable to Amedisys, Inc.$61,012 $14,400 
Basic earnings per common share:
Net income attributable to Amedisys, Inc. common stockholders$1.86 $0.44 
Weighted average shares outstanding32,793 32,670 
Diluted earnings per common share:
Net income attributable to Amedisys, Inc. common stockholders$1.84 $0.44 
Weighted average shares outstanding33,218 32,979 

3

AMEDISYS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Amounts in thousands, except share data)
March 31, 2025December 31, 2024
ASSETS
Current assets:
Cash and cash equivalents$284,881 $303,242 
Patient accounts receivable319,639 296,075 
Prepaid expenses17,410 13,072 
Other current assets12,034 19,694 
Total current assets633,964 632,083 
Property and equipment, net of accumulated depreciation of $103,758 and $100,890
40,186 42,108 
Operating lease right of use assets80,905 81,500 
Goodwill1,213,888 1,213,888 
Intangible assets, net of accumulated amortization of $19,949 and $18,787
80,199 81,155 
Other assets135,432 87,980 
Total assets$2,184,574 $2,138,714 
LIABILITIES AND EQUITY
Current liabilities:
Accounts payable$28,705 $39,956 
Payroll and employee benefits131,722 151,995 
Accrued expenses162,180 152,564 
Termination fee paid by UnitedHealth Group106,000 106,000 
Current portion of long-term obligations37,579 37,968 
Current portion of operating lease liabilities25,845 25,909 
Total current liabilities492,031 514,392 
Long-term obligations, less current portion332,947 339,313 
Operating lease liabilities, less current portion55,642 56,111 
Deferred income tax liabilities58,032 48,051 
Other long-term obligations848 882 
Total liabilities939,500 958,749 
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; 38,381,255 and 38,307,521 shares issued; 32,818,871 and 32,776,148 shares outstanding
38 38 
Additional paid-in capital
825,138 818,201 
Treasury stock, at cost, 5,562,384 and 5,531,373 shares of common stock
(477,718)(474,854)
Retained earnings852,168 791,156 
Total Amedisys, Inc. stockholders’ equity1,199,626 1,134,541 
Noncontrolling interests45,448 45,424 
Total equity1,245,074 1,179,965 
Total liabilities and equity$2,184,574 $2,138,714 


4

AMEDISYS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS AND DAYS REVENUE OUTSTANDING
(Amounts in thousands, except statistical information)

For the Three-Month 
Periods Ended March 31,
20252024
Cash Flows from Operating Activities:
Net income$61,821 $14,594 
Adjustments to reconcile net income to net cash used in operating activities:
Depreciation and amortization (inclusive of depreciation included in cost of service)6,787 6,138 
Non-cash compensation6,844 7,886 
Amortization and impairment of operating lease right of use assets8,645 8,566 
(Gain) loss on disposal of property and equipment(34)4 
Gain on equity method investment(48,093)— 
Deferred income taxes9,981 2,594 
Equity in earnings from equity method investments(1,794)(910)
Amortization of deferred debt issuance costs248 248 
Return on equity method investments2,320 170 
Changes in operating assets and liabilities:
Patient accounts receivable(23,564)(46,806)
Other current assets3,480 (1,696)
Operating lease right of use assets(1,186)(1,042)
Other assets88 155 
Accounts payable(10,913)8,652 
Accrued expenses(10,658)3,029 
Other long-term obligations(34)(591)
Operating lease liabilities(7,625)(7,532)
Net cash used in operating activities(3,687)(6,541)
Cash Flows from Investing Activities:
Proceeds from the sale of deferred compensation plan assets27 21 
Proceeds from the sale of property and equipment15 — 
Purchases of property and equipment(1,215)(2,670)
Investments in technology assets(201)(223)
Investment in equity method investee— (196)
Net cash used in investing activities(1,374)(3,068)
Cash Flows from Financing Activities:
Proceeds from the issuance of stock upon exercise of stock options93 — 
Shares withheld to pay taxes on non-cash compensation(2,864)(617)
Noncontrolling interest contributions— 1,764 
Noncontrolling interest distributions(785)(756)
Principal payments of long-term obligations(9,744)(8,941)
Net cash used in financing activities(13,300)(8,550)
Net decrease in cash, cash equivalents and restricted cash(18,361)(18,159)
Cash, cash equivalents and restricted cash at beginning of period303,242 138,863 
Cash, cash equivalents and restricted cash at end of period$284,881 $120,704 
Supplemental Disclosures of Cash Flow Information:
Cash paid for interest$6,177 $8,188 
Cash paid for income taxes, net of refunds received$907 $828 
Cash paid for operating lease liabilities$8,811 $8,574 
Cash paid for finance lease liabilities$4,121 $2,236 
5

Supplemental Disclosures of Non-Cash Activity:
Right of use assets obtained in exchange for operating lease liabilities$7,006 $7,173 
Right of use assets obtained in exchange for finance lease liabilities$3,158 $4,326 
Reductions to right of use assets resulting from reductions to operating lease liabilities$75 $168 
Reductions to right of use assets resulting from reductions to finance lease liabilities$415 $496 
Days revenue outstanding (1)45.7 54.1 

(1) Our calculation of days revenue outstanding at March 31, 2025 and 2024 is derived by dividing our ending patient accounts receivable by our average daily patient revenue for the three-month periods ended March 31, 2025 and 2024, respectively.
6

AMEDISYS, INC. AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES TO GAAP MEASURES
(Amounts in thousands, except per share data)


Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization ("Adjusted EBITDA") Reconciliation:
For the Three-Month Periods
Ended March 31,
20252024
Net income attributable to Amedisys, Inc.$61,012 $14,400 
Add:
        Income tax expense29,384 12,633 
        Interest expense, net3,549 6,392 
        Depreciation and amortization6,787 6,138 
        Certain items(1)
(31,903)20,296 
Adjusted EBITDA(2)(5)
$68,829 $59,859 

Adjusted Net Income Attributable to Amedisys, Inc Reconciliation:
For the Three-Month Periods
Ended March 31,
20252024
Net income attributable to Amedisys, Inc.$61,012 $14,400 
Add:
        Certain items(1)
(19,430)19,548 
Adjusted net income attributable to Amedisys, Inc.(3)(5)
$41,582 $33,948 

Adjusted Net Income Attributable to Amedisys, Inc. per Diluted Share Reconciliation:
For the Three-Month Periods
Ended March 31,
20252024
Net income attributable to Amedisys, Inc. common stockholders per diluted share$1.84 $0.44 
Add:
        Certain items(1)
(0.59)0.59 
Adjusted net income attributable to Amedisys, Inc. common stockholders per diluted share(4)(5)
$1.25 $1.03 

7

(1)    The following details the certain items for the three-month periods ended March 31, 2025 and 2024:

Certain Items (in thousands):
For the Three-Month Periods
Ended March 31,
20252024
(Income) Expense(Income) Expense
Certain Items Impacting General and Administrative Expenses:
Merger-related expenses$16,769 $20,667 
Certain Items Impacting Total Other Income (Expense):
Other (income) expense, net (includes $48,093 gain on equity method investment)(48,672)(371)
Total$(31,903)$20,296 
Net of tax$(19,430)$19,548 
Diluted EPS$(0.59)$0.59 



(2) Adjusted EBITDA is defined as net income attributable to Amedisys, Inc. before net interest expense, provision for income taxes and depreciation and amortization, excluding certain items as described in footnote 1.
(3)    Adjusted net income attributable to Amedisys, Inc. is defined as net income attributable to Amedisys, Inc. calculated in accordance with GAAP excluding certain items as described in footnote 1.
(4)    Adjusted net income attributable to Amedisys, Inc. common stockholders per diluted share is defined as diluted income per share calculated in accordance with GAAP excluding the earnings per share effect of certain items as described in footnote 1.
(5)    Adjusted EBITDA, 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 measures 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.
8