Latest News by Industry
HOUSTON--(BUSINESS WIRE)--Nov 5, 2024--
U.S. Physical Therapy, Inc. (“USPH” or the “Company”) (NYSE: USPH), a national operator of outpatient physical therapy clinics and provider of industrial injury prevention services, today reported results for the three and nine months ended September 30, 2024.
FINANCIAL HIGHLIGHTS
__________________________ | |
(1) | These are Non-GAAP Measures. See pages 12 to 14 of this release for the definition and reconciliation of Adjusted EBITDA, Operating Results and other Non-GAAP measures to the most directly comparable GAAP measure. |
MANAGEMENT’S COMMENTS
Chris Reading, Chief Executive Officer, said, “In any challenging environment, action is necessary to adjust one’s trajectory and our team has been taking action that will assist us in our path forward. First, we have made a number of adjustments to our footprint in terms of very important larger additions, and reciprocally in paring assets that aren’t providing an adequate return but require resources and attention. Next our operations team, along with our partners, have moved to make some subtle individual clinic adjustments that, while mostly minor in nature, aggregate to a significant amount across our current portfolio in excess of 700 clinics. These efforts will primarily begin to bear fruit in the final quarter of this year. Demand for our services remains at an all-time high with visits per clinic per day at record levels for any third quarter, and our IIP growth continues at a significant pace. Finally, all of the work that has been done on rate support is now starting to show up and that will help us meaningfully along with our cost alignment as we close out the year and begin to implement our plans for 2025.”
2024 THIRD QUARTER VERSUS 2023 THIRD QUARTER
Additional supplemental tables of financial and performance metrics are presented on page 15 of this release.
Physical Therapy Operations | ||||||||
For the Three Months Ended |
| Variance | ||||||
September 30, 2024 |
| September 30, 2023 |
| $ |
| % | ||
(In thousands, except percentages) | ||||||||
Revenue related to: | ||||||||
Mature Clinics (1) | $ 126,173 | $ 120,612 | $ 5,561 | 4.6% | ||||
Clinic additions (2) | 11,337 | 3,585 | 7,752 | * | (9) | |||
Clinics sold or closed (3) | 1,636 | 3,046 | (1,410) | * | (9) | |||
Net Patient Revenue | 139,146 | 127,243 | 11,903 | 9.4% | ||||
Other (4) | 3,568 | 3,278 | 290 | 8.8% | ||||
Total | 142,714 | 130,521 | 12,193 | 9.3% | ||||
Operating costs (4)(7) | 119,207 | 107,016 | 12,191 | 11.4% | ||||
Gross profit (7) | $ 23,507 | $ 23,505 | $ 2 | 0.0% | ||||
Financial and operating metrics (not in thousands): | ||||||||
Net rate per patient visit (1) | $ 105.65 | $ 102.37 | $ 3.28 | 3.2% | ||||
Patient visits (1) | 1,317,051 | 1,242,954 | 74,097 | 6.0% | ||||
Average daily visits per clinic (1) | 30.1 | 29.7 | 0.4 | 1.3% | ||||
Gross margin | 16.5% | 18.0% | ||||||
Gross margin, excluding closure costs, Non-GAAP (6)(8) | 18.9% | 18.0% | ||||||
Salaries and related costs per visit, clinics (5) | $ 62.47 | $ 60.35 | $ 2.12 | 3.5% | ||||
Operating costs per visit, clinics (5)(7) | $ 88.98 | $ 84.49 | $ 4.49 | 5.3% | ||||
Operating costs per visit, clinics, excluding closure costs (5)(6) | $ 86.37 | $ 84.47 | $ 1.90 | 2.2% | ||||
| ||||||||
__________________________ | ||||||||
(1) See Glossary of Terms - Revenue Metrics for definitions. | ||||||||
(2) Includes 33 clinics added during the nine months ended September 30, 2024 and 46 clinic added during the year ended December 31, 2023. | ||||||||
(3) Includes 43 clinics closed during the nine months ended September 30, 2024 and 15 clinics closed during the year ended December 31, 2023. | ||||||||
(4) Includes revenues and costs from management contracts. | ||||||||
(5) Per visit costs excludes management contract costs. | ||||||||
(6) Excludes $3.4 million of costs associated with the closure of 32 clinics during the 2024 Third Quarter. | ||||||||
(7) Includes $3.4 million of costs associated with the closure of 32 clinics during the 2024 Third Quarter. | ||||||||
(8) Refer to reconciliation of non-GAAP measures to most comparable GAAP measures for more information. | ||||||||
(9) Not meaningful. | ||||||||
Net revenue from physical therapy operations increased $12.2 million, or 9.3%, to $142.7 million for the 2024 Third Quarter from $130.5 million for the 2023 Third Quarter. This increase was due to the increase in visits from the 21 net clinics added since the comparable prior year period, a 2.4% increase in visits at mature clinics and an increase in net rate per patient visit. The increase in net rate per patient visit was mainly driven by higher reimbursement rates from commercial and other payors as a result of contract negotiations and an increase in workers compensation as a percent of the Company’s total net patient revenues.
Operating costs from physical therapy operations increased $12.2 million, or 11.4%, to $119.2 million in the 2024 Third Quarter from $107.0 million in the 2023 Third Quarter primarily driven by the 21 net new clinics added since the comparable prior year period and $3.4 million of costs associated with the closure of 32 clinics during the 2024 Third Quarter. Excluding the clinic closure costs, operating costs increased 8.2% (1). Salaries and related costs per visit was $62.47 in the 2024 Third Quarter compared to $60.35 in the 2023 Third Quarter while total operating costs per visit was $88.98 compared to $84.49 over the same periods, respectively. Excluding the clinic closure costs, operating costs per visit was $86.37 in the 2024 Third Quarter.
Gross profit from physical therapy operations in the 2024 Third Quarter was $23.5 million with a gross profit margin of 16.5%. Excluding closure costs, gross profit from physical therapy operations was $26.9 million (1), an increase of $3.4 million, or 14.5%, over the 2023 Third Quarter, and the gross profit margin from physical therapy operations was 18.9% (1) in the 2024 Third Quarter, an increase of 90 basis points from 18.0% in the 2023 Third Quarter.
__________________________ | |
(1) | These are Non-GAAP Measures. Refer to reconciliation of non-GAAP measures to most comparable GAAP measures for more information. |
Industrial Injury Prevention Services | |||||||
For the Three Months Ended |
| Variance | |||||
September 30, 2024 |
| September 30, 2023 |
| $ |
| % | |
(In thousands, except percentages) | |||||||
Net revenue | $ 25,319 | $ 19,486 | $ 5,833 | 29.9% | |||
Operating costs | 19,695 | 15,062 | 4,633 | 30.8% | |||
Gross profit | $ 5,624 | $ 4,424 | $ 1,200 | 27.1% | |||
Gross margin | 22.2% | 22.7% | |||||
IIP revenues increased $5.8 million, or 29.9%, to $25.3 million for the 2024 Third Quarter as compared to $19.5 million for the 2023 Third Quarter. Excluding the Company’s IIP acquisitions during the years 2023 and 2024, IIP revenues increased 12.9%. Gross profit from IIP operations in the 2024 Third Quarter increased $1.2 million, or 27.1%, to $5.6 million from $4.4 million in the 2023 Third Quarter. Excluding the Company’s IIP acquisitions during the years 2023 and 2024, IIP gross profit increased 13.2%. The gross profit margin from IIP operations was 22.2% in the 2024 Third Quarter compared to 22.7% in the 2023 Third Quarter.
Corporate Office and Other Expenses
Corporate office costs were $14.4 million, or 8.6% of net revenue, in the 2024 Third Quarter compared to $12.0 million, or 8.0% of revenue in the 2023 Third Quarter.
Operating income was $14.7 million for the 2024 Third Quarter compared to $15.9 million for the 2023 Third Quarter. Excluding the clinic closure costs, operating income was $18.2 million (1) in the 2024 Third Quarter.
Interest expense decreased $0.1 million to $2.0 million for the 2024 Third Quarter compared to $2.1 million in the 2023 Third Quarter due to a lower outstanding balance on our term loan. The interest rate on the Company’s credit facility was 4.7% for the 2024 Third Quarter and 4.9% for the 2023 Third Quarter, with an all-in effective interest rate, including all associated costs of 5.4% and 5.6% over the same periods, respectively.
Interest income from investing excess cash (primarily proceeds from the secondary offering sale of the Company’s stock completed in May 2023) in a high-yield savings account decreased to $1.0 million during the 2024 Third Quarter from $1.7 million in the 2023 Third Quarter as a result of the Company’s lower cash balance in the 2024 Third Quarter, due to cash used for acquisitions since the comparable prior year period.
The Company revalued contingent and put-right liabilities related to certain acquisitions and recognized a net non-cash expense (an increase in the related liabilities) of $1.7 million in the 2024 Third Quarter.
The provision for income taxes was $2.6 million in the 2024 Third Quarter compared to $3.6 million during the 2023 Third Quarter while the effective tax rate was 27.9% and 27.8% over the same periods, respectively.
__________________________ | |
(1) | These are Non-GAAP Measures. Refer to reconciliation of non-GAAP measures to most comparable GAAP measures for more information. |
USPH Net Income and Non-GAAP Measures
Net income attributable to non-controlling interest (temporary and permanent) was $3.1 million in the 2024 Third Quarter compared to $3.0 million in the 2023 Third Quarter.
USPH Net Income was $6.6 million for the 2024 Third Quarter. In accordance with GAAP, the revaluation of redeemable non-controlling interest, net of taxes, is not included in net income but is charged directly to retained earnings; however, this change is included in the computation of earnings per share. Earnings per share for the 2024 Third Quarter was $0.39. USPH Net Income and earnings per share included a charge of $2.5 million, net of $1.0 million tax, or $0.16 per share, associated with the closure of 32 clinics during the 2024 Third Quarter. Excluding the clinic closure costs, USPH Net Income was $9.1 million (1) compared to $9.3 million (1) in the comparable prior year period while earnings per share was $0.55 (1) and $0.51 (1) over the same periods, respectively.
Non-GAAP Adjusted EBITDA (1) was $21.1 million for the 2024 Third Quarter, an increase of $2.5 million, from $18.6 million for the 2023 Third Quarter. Non-GAAP Operating Results (1) was $10.4 million, or $0.69 per share, in the 2024 Third Quarter, an increase of $1.1 million, or $0.07 per share, as compared to $9.2 million, or $0.62 per share, in the 2023 Third Quarter.
__________________________ | |
(1) | These are Non-GAAP Measures. See pages 12 to 14 of this release for the definition and reconciliation of Adjusted EBITDA, Operating Results and other Non-GAAP measures to the most directly comparable GAAP measure. |
NINE MONTHS ENDED SEPTEMBER 30, 2024 VERSUS NINE MONTHS ENDED SEPTEMBER 30, 2023
Total net revenue for the nine months ended September 30, 2024 (“2024 Nine Months”) increased $40.9 million, or 9.1%, to $490.9 million from $450.0 million for the nine months ended September 30, 2023 (“2023 Nine Months”) while operating costs increased $40.5 million, or 11.3%, to $399.5 million from $359.0 million over the same periods, respectively. Gross profit, which included $4.1 million of costs associated with the 43 clinic closures, was $91.4 million, or 18.6% of net revenue, during the 2024 Nine Months compared to $91.0 million, or 20.2% of net revenue, for the 2023 Nine Months. Excluding the clinic closure costs, gross profit for the 2024 Nine Months was $95.5 million (1), or 19.5% of net revenue (1), compared to $91.2 million (1), or 20.3% of net revenue (1), for the 2023 Nine Months.
Revenues from physical therapy operations increased $28.7 million, or 7.3%, to $420.6 million in the 2024 Nine Months compared to $391.9 million in the 2023 Nine Months. This increase was primarily due to the increase in volume from the 21 net clinics added since the comparable prior year period as well as an increase in net rate per patient visit to $104.71 for 2024 Nine Months from $102.50 for 2023 Nine Months. Gross profit from physical therapy operations, which included $4.1 million of costs associated with the 43 clinic closures, was $76.4 million, or 18.2% of net revenue, for the 2024 Nine Months compared to $78.8 million, or 20.1% of net revenue, for the 2023 Nine Months. Excluding the clinic closure costs, physical therapy gross profit was $80.5 million (1), or 19.1% of net revenue (1), in the 2024 Nine Months compared to $79.0 million (1), or 20.2% of net revenue (1), in the 2023 Nine Months.
Revenues from IIP increased $12.2 million, or 21.0%, to $70.3 million for the 2024 Nine Months from $58.1 million for the 2023 Nine Months. Gross profit from IIP operations increased $2.9 million, or 23.5%, to $15.0 million for the 2024 Nine Months from $12.2 million for the 2023 Nine Months while the gross profit margin from IIP operations increased to 21.4% for the 2024 Nine Months from 21.0% for the 2023 Nine Months.
Corporate office costs were $42.7 million, or 8.7% of net revenue, in the 2024 Nine Months, compared to $38.1 million, or 8.5% of net revenue, in the 2023 Nine Months.
Operating income was $48.7 million for the 2024 Nine Months compared to $52.9 million for the 2023 Nine Months. Excluding the clinic closure costs, operating income was $52.8 million (1) in the 2024 Nine Months.
Other expenses were $6.8 million in the 2024 Nine Months compared to $3.7 million in the 2023 Nine Months, with the increase primarily due to increased net expense related to the fair value adjustments of certain contingent earn-out consideration and a put liability partially offset by lower interest expense as a result of lower outstanding borrowings and higher interest income from investing excess cash associated with proceeds from the Company’s secondary offering completed in May 2023.
The provision for income tax was $8.8 million for the 2024 Nine Months and $10.8 million for the 2023 Nine Months while the effective tax rate was 28.4% and 28.1% over the same periods, respectively.
USPH Net Income was $22.2 million for the 2024 Nine Months as compared to $27.6 million for the 2023 Nine Months while earnings per share was $1.32 for the 2024 Nine Months compared to $1.72 for the 2023 Nine Months. USPH Net Income and earnings per share included a charge of $2.9 million, net of $1.2 million tax, or $0.20 per share, associated with the closure of 43 clinics during the 2024 Nine Months. Excluding the clinic closure costs, USPH Net Income was $25.1 million (1) compared to $27.7 million (1) in the comparable period while earnings per share was $1.52 (1) and $1.73 (1) over the same periods, respectively.
Non-GAAP Adjusted EBITDA (1) increased $1.1 million to $60.0 million for the 2024 Nine Months from $58.9 million in the 2023 Nine Months while non-GAAP Operating Results (1) increased $1.7 million to $29.2 million, or $1.94 per share, in the 2024 Nine Months from $27.5 million, or $1.97 per share, in the 2023 Nine Months.
For additional information on 2024 Nine Months results, please refer to the Company’s Quarterly Report on Form 10-Q which is expected to be filed with the Securities and Exchange Commission on November 8, 2024.
__________________________ | |
(1) | These are Non-GAAP Measures. See pages 12 to 14 of this release for the definition and reconciliation of Adjusted EBITDA, Operating Results and other Non-GAAP measures to the most directly comparable GAAP measure. |
BALANCE SHEET AND CASH FLOW
Total cash and cash equivalents were $117.0 million as of September 30, 2024, compared to $152.8 million at December 31, 2023, with the decrease primarily related to cash used for acquisitions during 2024. Additionally, the Company had $140.6 million of outstanding borrowings and $175.0 million in available credit under its credit facilities as of September 30, 2024, compared to $144.4 million of outstanding borrowings and $175.0 million in available credit under its credit facilities as of December 31, 2023.
RECENT ACQUISITIONS
On August 31, 2024, the Company acquired a 70% equity interest in an eight-clinic practice with the practice owners retaining 30% equity interest. The business currently generates $5.5 million in annual revenues.
On October 31, 2024, the Company acquired a 50% equity interest in a management services organization that provides management and administrative services to 50 physical therapy clinics with the owners retaining a 50% equity interest. Through its managed therapy providers, the Company currently generates approximately $64.0 million in annual revenue and approximately $12.0 million in annual EBITDA on a consolidated basis.
The Company’s strategy is to continue acquiring multi-clinic outpatient physical therapy practices, to develop outpatient physical therapy clinics as satellites in existing partnerships and to continue acquiring companies that provide industrial injury prevention services.
QUARTERLY DIVIDEND
The Company’s Board of Directors declared a quarterly dividend of $0.44 per share payable on December 6, 2024, to shareholders of record on November 15, 2024.
CONFERENCE CALL INFORMATION
U.S. Physical Therapy’s management will host a conference call at 10:30 a.m. ET / 9:30 a.m. CT, on November 6, 2024, to discuss the Company’s financial results for the third quarter ended September 30, 2024. Interested parties may participate in the call by dialing (800) 245-3047 (Primary) or (203) 518-9765 (Alternate) and conference ID of USPHQ324. Please call approximately 10 minutes before the call is scheduled to begin. To listen to the live call, go to the Company’s website at www.usph.com at least 15 minutes early to register, download and install any necessary audio software. If you are unable to listen live, a playback of the conference call can be accessed until February 4, 2025, at the Company’s website.
FORWARD LOOKING STATEMENTS
This press release contains statements that are considered to be forward-looking within the meaning under Section 21E of the Securities Exchange Act of 1934, as amended. These statements contain forward-looking information relating to the financial condition, results of operations, plans, objectives, future performance and business of our Company. These statements (often using words such as “believes,” “expects,” “intends,” “plans,” “appear,” “should” and similar words) involve risks and uncertainties that could cause actual results to differ materially from those we expect. Included among such statements may be those relating to new clinics, availability of personnel and the reimbursement environment. The forward-looking statements are based on our current views and assumptions and actual results could differ materially from those anticipated in such forward-looking statements as a result of certain risks, uncertainties, and factors, which include, but are not limited to:
Many factors are beyond our control. Given these uncertainties, you should not place undue reliance on our forward-looking statements. For additional information regarding these and other risks and uncertainties, that could cause actual results to differ materially from those contained in our forward-looking statements, please refer to “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2023, filed with the Securities and Exchange Commission (“SEC”) on February 29, 2024 and any risk factors contained in subsequent quarterly and annual reports we file with the SEC. Our forward-looking statements represent our estimates and assumptions only as of the date of this report. Except as required by law, we are under no obligation to update any forward-looking statement as a result of new information, future events, or otherwise, except as required by law.
GLOSSARY OF TERMS – REVENUE METRICS
Mature clinics are clinics opened or acquired prior to January 1, 2023, and are still operating as of the balance sheet date.
Net rate per patient visit is net patient revenue related to our physical therapy operations divided by total number of patient visits (defined below) during the periods presented.
Patient visits is the number of unique patient visits during the periods presented.
Average daily visits per clinic is patient visits divided by the number of days in which normal business operations were conducted during the periods presented and further divided by the average number of clinics in operation during the periods presented.
ABOUT U.S. PHYSICAL THERAPY, INC.
Founded in 1990, U.S. Physical Therapy, Inc. owns and/or manages 750 outpatient physical therapy clinics in 43 states. USPH clinics provide preventative and post-operative care for a variety of orthopedic-related disorders and sports-related injuries, treatment for neurologically-related injuries and rehabilitation of injured workers. USPH also has an industrial injury prevention business which provides onsite services for clients’ employees including injury prevention and rehabilitation, performance optimization, post-offer employment testing, functional capacity evaluations, and ergonomic assessments.
More information about U.S. Physical Therapy, Inc. is available at www.usph.com. The information included on that website is not incorporated into this press release.
U.S. PHYSICAL THERAPY, INC. AND SUBSIDIARIES | |||||||||||
For the Three Months Ended |
| For the Nine Months Ended | |||||||||
September 30, 2024 |
| September 30, 2023 |
| September 30, 2024 |
| September 30, 2023 | |||||
|
|
|
|
|
| ||||||
Net patient revenue | $ | 139,146 | $ | 127,243 | $ | 410,492 | $ | 383,104 | |||
Other revenue |
| 28,887 |
| 22,764 |
| 80,406 |
| 66,897 | |||
Net revenue |
| 168,033 |
| 150,007 |
| 490,898 |
| 450,001 | |||
Operating cost: | |||||||||||
Salaries and related costs |
| 99,835 |
| 89,846 |
| 289,900 |
| 262,757 | |||
Rent, supplies, contract labor and other |
| 33,914 |
| 30,678 |
| 100,430 |
| 91,490 | |||
Provision for credit losses |
| 1,721 |
| 1,525 |
| 5,065 |
| 4,600 | |||
Clinic closure costs - lease and other |
| 3,432 |
| 29 |
| 4,109 |
| 161 | |||
Total operating cost |
| 138,902 |
| 122,078 |
| 399,504 |
| 359,008 | |||
Gross profit |
| 29,131 |
| 27,929 |
| 91,394 |
| 90,993 | |||
Corporate office costs |
| 14,385 |
| 12,048 |
| 42,719 |
| 38,052 | |||
Operating income |
| 14,746 |
| 15,881 |
| 48,675 |
| 52,941 | |||
Other income (expense): | |||||||||||
Interest expense, debt and other |
| (2,018) |
| (2,101) |
| (5,966) |
| (7,293) | |||
Interest income from investments |
| 1,018 |
| 1,673 |
| 3,635 |
| 2,191 | |||
Change in fair value of contingent earn-out consideration |
| (1,899) |
| 187 |
| (5,332) |
| 197 | |||
Change in revaluation of put-right liability |
| 168 |
| (145) |
| (136) |
| (344) | |||
Equity in earnings of unconsolidated affiliate |
| 231 |
| 206 |
| 750 |
| 806 | |||
Relief Funds |
| - |
| - |
| - |
| 467 | |||
Other |
| 90 |
| 78 |
| 261 |
| 305 | |||
Total other income (expense) |
| (2,410) |
| (102) |
| (6,788) |
| (3,671) | |||
Income before taxes |
| 12,336 |
| 15,779 |
| 41,887 |
| 49,270 | |||
Provision for income taxes |
| 2,559 |
| 3,557 |
| 8,781 |
| 10,757 | |||
Net income |
| 9,777 |
| 12,222 |
| 33,106 |
| 38,513 | |||
Less: Net income attributable to non-controlling interest: | |||||||||||
Redeemable non-controlling interest - temporary equity |
| (1,998) |
| (1,976) |
| (7,539) |
| (7,616) | |||
Non-controlling interest - permanent equity |
| (1,151) |
| (992) |
| (3,387) |
| (3,314) | |||
| (3,149) |
| (2,968) |
| (10,926) |
| (10,930) | ||||
Net income attributable to USPH shareholders | $ | 6,628 | $ | 9,254 | $ | 22,180 | $ | 27,583 | |||
Basic and diluted earnings per share attributable to USPH shareholders (1) | $ | 0.39 | $ | 0.51 | $ | 1.32 | $ | 1.72 | |||
Shares used in computation - basic and diluted |
| 15,077 |
| 14,987 |
| 15,055 |
| 13,918 | |||
Dividends declared per common share | $ | 0.44 | $ | 0.43 | $ | 1.32 | $ | 1.29 | |||
(1) See page 13 of this press release for the calculation of basic and diluted earnings per share. |
U.S. PHYSICAL THERAPY, INC. AND SUBSIDIARIES | |||||||||||
| For the Three Months Ended |
| For the Nine Months Ended | ||||||||
| September 30, 2024 |
| September 30, 2023 |
| September 30, 2024 |
| September 30, 2023 | ||||
| |||||||||||
Net income | $ | 9,777 | $ | 12,222 | $ | 33,106 | $ | 38,513 | |||
Other comprehensive (loss) gain: | |||||||||||
Unrealized (loss) gain on cash flow hedge |
| (3,687) |
| 1,276 |
| (1,937) |
| 2,340 | |||
Tax effect at statutory rate (federal and state) |
| 942 |
| (326) |
| 495 |
| (598) | |||
Comprehensive income | $ | 7,032 | $ | 13,172 | $ | 31,664 | $ | 40,255 | |||
| |||||||||||
Comprehensive income attributable to non-controlling interest |
| (3,149) |
| (2,968) |
| (10,926) |
| (10,930) | |||
Comprehensive income attributable to USPH shareholders | $ | 3,883 | $ | 10,204 | $ | 20,738 | $ | 29,325 |
U.S. PHYSICAL THERAPY, INC. AND SUBSIDIARIES | |||||
September 30, 2024 |
| December 31, 2023 | |||
ASSETS | (unaudited) |
|
| ||
Current assets: |
|
|
| ||
Cash and cash equivalents | $ | 116,959 | $ | 152,825 | |
Patient accounts receivable, less provision for credit losses of $3,443 and $2,736, respectively |
| 57,022 |
| 51,866 | |
Accounts receivable - other |
| 20,056 |
| 17,854 | |
Other current assets |
| 10,833 |
| 10,830 | |
Total current assets |
| 204,870 |
| 233,375 | |
Fixed assets: | |||||
Furniture and equipment |
| 66,782 |
| 63,982 | |
Leasehold improvements |
| 48,385 |
| 46,941 | |
Fixed assets, gross |
| 115,167 |
| 110,923 | |
Less accumulated depreciation and amortization |
| (88,602) |
| (84,821) | |
Fixed assets, net |
| 26,565 |
| 26,102 | |
Operating lease right-of-use assets |
| 103,938 |
| 103,431 | |
Investment in unconsolidated affiliate |
| 12,168 |
| 12,256 | |
Goodwill |
| 554,642 |
| 509,571 | |
Other identifiable intangible assets, net |
| 124,309 |
| 109,682 | |
Other assets |
| 2,699 |
| 2,821 | |
Total assets | $ | 1,029,191 | $ | 997,238 | |
| |||||
LIABILITIES, REDEEMABLE NON-CONTROLLING INTEREST, USPH SHAREHOLDERS’ EQUITY AND NON-CONTROLLING INTEREST | |||||
Current liabilities: | |||||
Accounts payable - trade | $ | 6,361 | $ | 3,898 | |
Accrued expenses |
| 64,506 |
| 55,344 | |
Current portion of operating lease liabilities |
| 34,828 |
| 35,252 | |
Current portion of term loan and notes payable |
| 9,605 |
| 7,691 | |
Total current liabilities |
| 115,300 |
| 102,185 | |
Notes payable, net of current portion |
| 534 |
| 1,289 | |
Term loan, net of current portion and deferred financing costs |
| 132,382 |
| 137,702 | |
Deferred taxes |
| 24,913 |
| 24,815 | |
Operating lease liabilities, net of current portion |
| 77,001 |
| 76,653 | |
Other long-term liabilities |
| 8,343 |
| 2,356 | |
Total liabilities |
| 358,473 |
| 345,000 | |
| |||||
Redeemable non-controlling interest - temporary equity |
| 186,602 |
| 174,828 | |
| |||||
Commitments and Contingencies | |||||
| |||||
U.S. Physical Therapy, Inc. ("USPH") shareholders’ equity: | |||||
Preferred stock, $.01 par value, 500,000 shares authorized, no shares issued and outstanding |
| - |
| - | |
Common stock, $.01 par value, 20,000,000 shares authorized, 17,291,366 and 17,202,291 shares issued, respectively |
| 172 |
| 172 | |
Additional paid-in capital |
| 287,002 |
| 281,096 | |
Accumulated other comprehensive gain |
| 1,339 |
| 2,782 | |
Retained earnings |
| 225,873 |
| 223,772 | |
Treasury stock at cost, 2,214,737 shares |
| (31,628) |
| (31,628) | |
Total USPH shareholders’ equity |
| 482,758 |
| 476,194 | |
Non-controlling interest - permanent equity |
| 1,358 |
| 1,216 | |
Total USPH shareholders' equity and non-controlling interest - permanent equity |
| 484,116 |
| 477,410 | |
Total liabilities, redeemable non-controlling interest, USPH shareholders' equity and non-controlling interest - permanent equity | $ | 1,029,191 | $ | 997,238 |
U.S. PHYSICAL THERAPY, INC. AND SUBSIDIARIES | |||||
| For the Nine Months Ended | ||||
| September 30, 2024 |
| September 30, 2023 | ||
OPERATING ACTIVITIES |
|
|
| ||
Net income including non-controlling interest | $ | 33,106 |
| $ | 38,513 |
Adjustments to reconcile net income including non-controlling interest to net cash provided by operating activities: |
| ||||
Depreciation and amortization |
| 12,996 |
|
| 11,582 |
Provision for credit losses |
| 5,065 |
|
| 4,600 |
Equity-based awards compensation expense |
| 5,837 |
|
| 5,451 |
Amortization of debt issue costs |
| 317 |
|
| 315 |
Change in deferred income taxes |
| 605 |
|
| 5,393 |
Change in revaluation of put-right liability |
| 136 |
|
| 344 |
Change in fair value of contingent earn-out consideration |
| 5,332 |
|
| (197) |
Equity of earnings in unconsolidated affiliate |
| (750) |
|
| (806) |
Other |
| ||||
Loss (gain) on sale of fixed assets |
| 280 |
|
| (106) |
Others |
| (169) |
|
| - |
Changes in operating assets and liabilities: |
| ||||
Increase in patient accounts receivable |
| (8,870) |
|
| (5,415) |
Increase in accounts receivable - other |
| (960) |
|
| (1,631) |
(Increase) decrease in other current and long term assets |
| (1,808) |
|
| 2,489 |
Increase (decrease) in accounts payable and accrued expenses |
| 5,003 |
|
| (5,609) |
(Decrease) increase in other long-term liabilities |
| (589) |
|
| 220 |
Net cash provided by operating activities |
| 55,531 |
|
| 55,143 |
|
| ||||
INVESTING ACTIVITIES |
| ||||
Purchase of fixed assets |
| (6,697) |
|
| (7,074) |
Purchase of majority interest in businesses, net of cash acquired |
| (41,196) |
|
| (22,994) |
Purchase of redeemable non-controlling interest, temporary equity |
| (6,957) |
|
| (7,804) |
Purchase of non controlling interest, permanent equity |
| (756) |
|
| (262) |
Proceeds on sale of redeemable non-controlling interest, temporary equity |
| 229 |
|
| 815 |
Proceeds on sale of non-controlling interest, permanent equity |
| 26 |
|
| 30 |
Distributions from unconsolidated affiliate |
| 838 |
|
| 681 |
Other |
| (84) |
|
| 7 |
Net cash used in investing activities |
| (54,597) |
|
| (36,601) |
|
| ||||
FINANCING ACTIVITIES |
| ||||
Cash dividends paid to shareholders |
| (19,898) |
|
| (17,683) |
Distributions to non-controlling interest, permanent and temporary equity |
| (11,399) |
|
| (11,777) |
Principal payments on notes payable |
| (1,726) |
|
| (2,874) |
Payments on term loan |
| (3,750) |
|
| (2,813) |
Payments on revolving facility |
| - |
|
| (55,000) |
Proceeds from issuance of common stock pursuant to the secondary public offering, net of issuance costs |
| - |
|
| 163,646 |
Proceeds from revolving facility |
| - |
|
| 24,000 |
Other |
| (27) |
|
| 50 |
Net cash (used in) provided by financing activities |
| (36,800) |
|
| 97,549 |
|
| ||||
Net (decrease) increase in cash and cash equivalents |
| (35,866) |
|
| 116,091 |
Cash and cash equivalents - beginning of period |
| 152,825 |
|
| 31,594 |
Cash and cash equivalents - end of period | $ | 116,959 |
| $ | 147,685 |
|
| ||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION |
| ||||
Cash paid during the period for: |
| ||||
Income taxes | $ | 5,759 |
| $ | 2,731 |
Interest paid |
| 5,630 |
|
| 6,992 |
Non-cash investing and financing transactions during the period: |
| ||||
Purchase of interest in businesses - seller financing portion |
| 7,395 |
|
| 1,860 |
Initial contingent consideration related to purchase of interest of businesses |
| 5,940 |
|
| 200 |
Offset of notes receivable associated with purchase of redeemable non-controlling interest |
| 627 |
|
| - |
Notes payable related to purchase of redeemable non-controlling interest, temporary equity |
| 66 |
|
| 1,017 |
Notes payable related to purchase of non-controlling interest, permanent equity |
| - |
|
| 200 |
Notes receivable related to sale of redeemable non-controlling interest, temporary equity |
| 2,075 |
|
| 3,064 |
Notes receivable related to the sale of non-controlling interest, permanent equity | $ | 282 |
| $ | 397 |
U.S. PHYSICAL THERAPY, INC. AND SUBSIDIARIES
ADJUSTED EBITDA AND OPERATING RESULTS
The following tables provide details of the basic and diluted earnings per share computation and reconcile net income attributable to USPH shareholders calculated in accordance with GAAP to Adjusted EBITDA, Operating Results and other non-GAAP measures. Management believes providing Adjusted EBITDA, Operating Results, and other non-GAAP measures to investors is useful information for comparing the Company's period-to-period results as well as for comparing with other similar businesses since most do not have redeemable instruments and therefore have different equity structures. Management uses Adjusted EBITDA, Operating Results and other non-GAAP measures, which eliminate certain items described above that can be subject to volatility and unusual costs, as the principal measures to evaluate and monitor financial performance period over period.
Adjusted EBITDA, a non-GAAP measure, is defined as net income attributable to USPH shareholders before interest income, interest expense, taxes, depreciation, amortization, change in fair value of contingent earn-out consideration, payments received from the federal government under the Corona virus Aid, Relief and Economic Security Act (“Relief Funds”), changes in revaluation of put-right liability, equity-based awards compensation expense, clinic closure costs, business acquisition related costs and other income and related portions for non-controlling interests.
Operating Results, a non-GAAP measure, equals net income attributable to USPH shareholders less, changes in revaluation of a put-right liability, Relief Funds, clinic closure costs, changes in fair value of contingent earn-out consideration, business acquisition related costs and any allocations to non-controlling interests, all net of taxes. Operating Results per share also excludes the impact of the revaluation of redeemable non-controlling interest and the associated tax impact.
Adjusted EBITDA, Operating Results and other non-GAAP measures are not measures of financial performance under GAAP. Adjusted EBITDA, Operating Results and other non-GAAP measures should not be considered in isolation or as an alternative to, or substitute for, net income attributable to USPH shareholders presented in the consolidated financial statements.
U.S. PHYSICAL THERAPY, INC. AND SUBSIDIARIES | |||||||||||
| For the Three Months Ended |
| For the Nine Months Ended | ||||||||
| September 30, 2024 |
| September 30, 2023 |
| September 30, 2024 |
| September 30, 2023 | ||||
(In thousands, except per share data) | |||||||||||
Adjusted EBITDA (a non-GAAP measure) |
|
|
|
|
|
|
| ||||
Net income attributable to USPH shareholders | $ | 6,628 | $ | 9,254 | $ | 22,180 | $ | 27,583 | |||
Adjustments: | |||||||||||
Provision for income taxes |
| 2,559 |
| 3,557 |
| 8,781 |
| 10,757 | |||
Depreciation and amortization |
| 4,387 |
| 3,966 |
| 12,996 |
| 11,582 | |||
Interest expense, debt and other, net |
| 2,018 |
| 2,101 |
| 5,966 |
| 7,293 | |||
Equity-based awards compensation expense |
| 1,921 |
| 1,859 |
| 5,837 |
| 5,451 | |||
Interest income from investments |
| (1,018) |
| (1,673) |
| (3,635) |
| (2,191) | |||
Change in revaluation of put-right liability |
| (168) |
| (187) |
| 136 |
| (197) | |||
Change in fair value of contingent earn-out consideration |
| 1,899 |
| 145 |
| 5,332 |
| 344 | |||
Relief Funds |
| - |
| - |
| - |
| (467) | |||
Clinic closure costs (1) |
| 3,432 |
| 29 |
| 4,109 |
| 161 | |||
Business acquisition related costs (2) |
| 314 |
| - |
| 314 |
| - | |||
Other income |
| (90) |
| (78) |
| (261) |
| (305) | |||
Allocation to non-controlling interests |
| (811) |
| (361) |
| (1,789) |
| (1,138) | |||
$ | 21,071 | $ | 18,612 | $ | 59,966 | $ | 58,873 | ||||
Operating Results (a non-GAAP measure) | |||||||||||
Net income attributable to USPH shareholders | $ | 6,628 | $ | 9,254 | $ | 22,180 | $ | 27,583 | |||
Adjustments: | |||||||||||
Change in fair value of contingent earn-out consideration |
| 1,899 |
| 145 |
| 5,332 |
| 344 | |||
Change in revaluation of put-right liability |
| (168) |
| (187) |
| 136 |
| (197) | |||
Clinic closure costs (1) |
| 3,432 |
| 29 |
| 4,109 |
| 161 | |||
Business acquisition related costs (2) |
| 314 |
| - |
| 314 |
| - | |||
Relief Funds |
| - |
| - |
| (467) | |||||
Allocation to non-controlling interests |
| (429) |
| (3) |
| (513) |
| (19) | |||
Tax effect at statutory rate (federal and state) |
| (1,290) |
| 4 |
| (2,396) |
| 46 | |||
$ | 10,386 | $ | 9,242 | $ | 29,162 | $ | 27,451 | ||||
Operating Results per share (a non-GAAP measure) | $ | 0.69 | $ | 0.62 | $ | 1.94 | $ | 1.97 | |||
| |||||||||||
Earnings per share | |||||||||||
Computation of earnings per share - USPH shareholders: | |||||||||||
Net income attributable to USPH shareholders | $ | 6,628 | $ | 9,254 | $ | 22,180 | $ | 27,583 | |||
Charges to retained earnings: | |||||||||||
Revaluation of redeemable non-controlling interest |
| (1,097) |
| (2,242) |
| (3,158) |
| (4,988) | |||
Tax effect at statutory rate (federal and state) |
| 280 |
| 573 |
| 807 |
| 1,274 | |||
$ | 5,811 | $ | 7,585 | $ | 19,829 | $ | 23,869 | ||||
Earnings per share (basic and diluted) | $ | 0.39 | $ | 0.51 | $ | 1.32 | $ | 1.72 | |||
Shares used in computation - basic and diluted |
| 15,077 |
| 14,987 |
| 15,055 |
| 13,918 |
(1) | Costs associated with the closure of 32 clinics during the 2024 Third Quarter and 43 clinics during the 2024 Nine Months. Closure costs in the 2023 Third Quarter and 2023 Nine Months were not material. |
(2) | Primarily consists of legal and consulting expenses related to the acquisition of 50% equity interest in a management services organization that provides management and administrative services to 50 physical therapy clinics. |
U. S. PHYSICAL THERAPY, INC. AND SUBSIDIARIES | |||||||||||||||||
Three Months Ended September 30, 2024 |
| Three Months Ended September 30, 2023 | |||||||||||||||
As Reported (GAAP) |
| Closure Costs (1) |
| As Adjusted (Non-GAAP) |
| As Reported (GAAP) |
| Closure Costs (1) |
| As Adjusted (Non-GAAP) | |||||||
| (in thousands, except per share data and percentages) | ||||||||||||||||
Operating costs | $ | 138,902 | $ | (3,432) | $ | 135,470 | $ | 122,078 | $ | (29) | $ | 122,049 | |||||
Gross profit |
| 29,131 |
| 3,432 |
| 32,563 |
| 27,929 |
| 29 |
| 27,958 | |||||
Gross margin |
| 17.3% | * |
| 19.4% |
| 18.6% | * |
| 18.6% | |||||||
Operating income |
| 14,746 |
| 3,432 |
| 18,178 |
| 15,881 |
| 29 |
| 15,910 | |||||
Provision for taxes |
| 2,559 |
| (958) |
| 1,601 |
| 3,557 |
| (8) |
| 3,549 | |||||
USPH Net Income |
| 6,628 |
| 2,474 |
| 9,102 |
| 9,254 |
| 21 |
| 9,275 | |||||
Earnings per share | $ | 0.39 | $ | 0.16 | $ | 0.55 | $ | 0.51 | $ | - | $ | 0.51 | |||||
Segment information - Physical Therapy Operations | |||||||||||||||||
Operating costs | $ | 119,207 | $ | (3,432) | $ | 115,775 | $ | 107,016 | $ | (29) | $ | 106,987 | |||||
Gross profit | $ | 23,507 | $ | 3,432 | $ | 26,939 | $ | 23,505 | $ | 29 | $ | 23,534 | |||||
Gross margin |
| 16.5% | * |
| 18.9% |
| 18.0% | * |
| 18.0% | |||||||
Nine Months Ended September 30, 2024 | Nine Months Ended September 30, 2023 | ||||||||||||||||
As Reported (GAAP) | Closure Costs (1) | As Adjusted (Non-GAAP) | As Reported (GAAP) | Closure Costs (1) | As Adjusted (Non-GAAP) | ||||||||||||
| (in thousands, except per share data and percentages) | ||||||||||||||||
Operating costs | $ | 399,504 | $ | (4,109) | $ | 395,395 | $ | 359,008 | $ | (161) | $ | 358,847 | |||||
Gross profit |
| 91,394 |
| 4,109 |
| 95,503 |
| 90,993 |
| 161 |
| 91,154 | |||||
Gross margin |
| 18.6% | * |
| 19.5% |
| 20.2% | * |
| 20.3% | |||||||
Operating income |
| 48,675 |
| 4,109 |
| 52,784 |
| 52,941 |
| 161 |
| 53,102 | |||||
Provision for taxes |
| 8,781 |
| (1,167) |
| 7,614 |
| 10,757 |
| (45) |
| 10,712 | |||||
USPH Net Income |
| 22,180 |
| 2,942 |
| 25,122 |
| 27,583 |
| 116 |
| 27,699 | |||||
Earnings per share | $ | 1.32 | $ | 0.20 | $ | 1.52 | $ | 1.72 | $ | 0.01 | $ | 1.73 | |||||
Segment information - Physical Therapy Operations | |||||||||||||||||
Operating costs | $ | 344,270 | $ | (4,109) | $ | 340,161 | $ | 313,104 | $ | (161) | $ | 312,943 | |||||
Gross profit | $ | 76,355 | $ | 4,109 | $ | 80,464 | $ | 78,815 | $ | 161 | $ | 78,976 | |||||
Gross margin |
| 18.2% | * |
| 19.1% |
| 20.1% | * |
| 20.2% |
__________________________ | |
(1) | Costs associated with the closure of 32 and 43 clinics during the 2024 Third Quarter and 2024 Nine Months, respectively. Closure costs for the comparable prior year periods were not material. We believe that presenting this information will allow investors to evaluate the performance of the Company's business more objectively. |
| * Not meaningful |
U.S. PHYSICAL THERAPY, INC. AND SUBSIDIARIES | |||||||||||||||
Revenue Metrics | |||||||||||||||
Number of Clinics (2) |
| Net Rate Per Patient Visit (1) |
| Patient Visits (1) |
| Average Daily Visits Per Clinic (1) | |||||||||
2024 |
| 2023 |
| 2024 |
| 2023 |
| 2024 |
| 2023 |
| 2024 |
| 2023 | |
First Quarter | 679 | 647 | $103.37 | $103.12 | 1,268,002 | 1,227,490 | 29.5 | 29.8 | |||||||
Second quarter | 681 | 656 | $105.05 | $102.03 | 1,335,335 | 1,267,140 | 30.6 | 30.4 | |||||||
Third quarter | 661 | 672 | $105.65 | $102.37 | 1,317,051 | 1,242,954 | 30.1 | 29.7 | |||||||
Fourth quarter | 671 | $103.68 | 1,267,842 |
| 29.9 | ||||||||||
Year |
|
| 671 |
|
|
| $102.80 |
|
|
| 5,005,426 |
|
|
| 30.0 |
__________________________ | |
(1) | See definition of the metrics above in the Glossary of Terms – Revenue Metrics on page 7. |
(2) | The Company also manages clinics owned by third parties through management contracts. In addition to the clinic count shown above, as of September 30, 2024, the Company managed 39 clinics bringing the total owned/managed clinics to 700. |
Clinic Count Roll Forward (1) | |||||||
For the Three Months Ended |
| For the Nine Months Ended | |||||
September 30, 2024 |
| September 30, 2023 |
| September 30, 2024 |
| September 30, 2023 | |
Number of clinics, beginning of period | 681 | 656 | 671 | 640 | |||
Additions (2) | 12 | 19 | 33 | 40 | |||
Closed or sold | (32) | (3) | (43) | (8) | |||
Number of clinics, end of period | 661 | 672 | 661 | 672 |
__________________________ | |
(1) | The Company also manages clinics owned by third parties through management contracts. In addition to the clinic count shown above, as of September 30, 2024, the Company managed 39 clinics bringing the total owned/managed clinics to 700. |
(2) | Includes clinics added through acquisitions. |
View source version on businesswire.com:https://www.businesswire.com/news/home/20241105887439/en/
CONTACT: U.S. Physical Therapy, Inc.
Carey Hendrickson, Chief Financial Officer
email:chendrickson@usph.comChris Reading, Chief Executive Officer
(713) 297-7000Three Part Advisors
Joe Noyons
(817) 778-8424
KEYWORD: TEXAS UNITED STATES NORTH AMERICA
INDUSTRY KEYWORD: GENERAL HEALTH OTHER HEALTH HEALTH PHYSICAL THERAPY MANAGED CARE
SOURCE: U.S. Physical Therapy, Inc.
Copyright Business Wire 2024.
PUB: 11/05/2024 04:05 PM/DISC: 11/05/2024 04:07 PM
http://www.businesswire.com/news/home/20241105887439/en