UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported) November 5, 2014
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported) November 5, 2014
Cross Country Healthcare, Inc.
(Exact name of registrant as specified in its charter)
(Exact name of registrant as specified in its charter)
Delaware | 0-33169 | 13-4066229 |
(State or Other Jurisdiction of Incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) |
6551 Park of Commerce Blvd., N.W., Boca Raton, FL 33487
(Address of Principal Executive Office) (Zip Code)
(561) 998-2232
(Registrant’s telephone number, including area code)
Not Applicable
(Former name or former address, if changed since last report)
(Address of Principal Executive Office) (Zip Code)
(561) 998-2232
(Registrant’s telephone number, including area code)
Not Applicable
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions :
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Section 2 – Financial Information
Item 2.02 Results of Operations and Financial Condition
(a) On November 5, 2014, Cross Country Healthcare, Inc. (“the Company”) issued a press release announcing results for the quarter ended September 30, 2014, a copy of which is attached as Exhibit 99.1 to this Current Report on Form 8-K. This information is being furnished under Item 2.02 and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liability of such section.
Section 7 – Regulation FD
Item 7.01 Regulation FD Disclosure
Incorporated by reference is a press release issued by the Company on November 5, 2014, which is attached hereto as Exhibit 99.1. This information is being furnished under Item 7.01 and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liability of such section.
Section 9 – Financial Statements and Exhibits
Item 9.01 Financial Statements and Exhibits
(d) Exhibits
Exhibit | Description | ||
99.1 | Press Release issued by the Company on November 5, 2014 | ||
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized.
CROSS COUNTRY HEALTHCARE, INC. | |||
By: | /s/ William J. Burns | ||
William J. Burns | |||
Dated: | November 5, 2014 | Chief Financial Officer | |
Exhibit 99.1
CROSS COUNTRY HEALTHCARE ANNOUNCES THIRD QUARTER
2014 FINANCIAL RESULTS
BOCA RATON, Fla., November 5, 2014--Cross Country Healthcare, Inc. (NASDAQ: CCRN) today announced financial results for the third quarter ended September 30, 2014. The third quarter includes the results of the Medical Staffing Network ("MSN") acquisition that closed on June 30, 2014.
• | Revenue was $188.9 million up 75% year-over-year and 54% sequentially |
• | Adjusted EBITDA was $6.6 million or 3.5% of revenue |
• | Cash Flow from Operations was $2.5 million |
• | Fourth Quarter Guidance: Revenue of $187 million - $192 million and Adjusted EBITDA margin of 3.5% - 4.0% |
“Our strong results this quarter reflect the excellent progress we have made driving revenue growth and integrating our recent acquisition of MSN. I am particularly pleased with the year-over-year pro forma revenue growth in all three service lines of Nurse and Allied, led by travel nursing which was up 22%,” said William J. Grubbs, president and Chief Executive Officer. “We expect pro forma year-over-year consolidated revenue growth of 8-11% and improved profitability in the fourth quarter led by increasing demand for our Nurse and Allied services, which accelerated throughout the third quarter.”
Third quarter consolidated revenue was $188.9 million, an increase of 75% from the same quarter last year, and 54% sequentially. On a pro forma basis, revenue was up 7% from the prior year and 2% sequentially. The Company's consolidated gross profit margin was 25.0%, down 110 basis points from the same quarter last year and 140 basis points sequentially. Adjusted EBITDA (see table titled “Reconciliation of Non-GAAP Financial Measures”) was $6.6 million or 3.5% of revenue, as compared with $2.9 million or 2.7% of revenue in the prior year. Loss from continuing operations was $7.5 million or $0.24 per diluted share primarily due to a combination of a $7.3 million non-cash change in the fair value of convertible note derivative liability and $2.4 million of acquisition and integration costs, representing a loss of $0.31 per diluted share. This compared with income from continuing operations of $1.5 million or $0.05 per diluted share in the prior year quarter. Cash flow from operations was $2.5 million during the third quarter of 2014, compared with $7.2 million in the third quarter of 2013. The year-over-year decline in cash flow from operations was primarily attributable to an increase in receivables due to timing of receipts and the impact of sequential growth throughout the quarter.
For the nine months ended September 30, 2014, consolidated revenue was $429.7 million, an increase of 31% from the same period last year. Consolidated gross profit margin was 25.6%, down 20 basis points from the same period last year. Adjusted EBITDA was $10.9 million or 2.5% of revenue, as compared with $6.6 million or 2.0% of revenue in the prior year. Loss from continuing operations was $11.4 million or $0.37 per diluted share, as compared with a loss of $1.3 million or $0.04 per diluted share in the same period last year. Year-to-date loss from continuing operations reflects the $7.3 million non-cash change in the fair value of the convertible note derivative liability, $5.4 million of acquisition and integration costs
and $0.8 million of restructuring charges, representing a loss of $0.43 per diluted share, for the year-to-date period ended September 30, 2014.
Quarterly Business Segment Highlights
Nurse & Allied
Revenue from the nurse and allied staffing business segment increased 125% from the same quarter last year, and 79% sequentially. On a pro forma basis revenue was up 12% year-over-year and 3% sequentially. Contribution income in this segment was $12.6 million, up from $5.0 million in the same quarter last year. The year-over-year increase in segment revenue and contribution income came from a combination of robust organic revenue growth and the impact of acquisitions. Average field FTEs increased to 6,396 from 2,241 in the same quarter last year. Revenue per FTE per day was $251 compared to $318 in the same quarter last year reflecting the impact of lower average bill rates of the acquired businesses.
Physician Staffing
Revenue from the physician staffing business decreased 3% year-over-year and increased 5% sequentially. The year-over-year decrease is primarily due to lower volume, partly offset by the impact of the MSN acquisition. On a sequential basis, the increase is due entirely to the impact of the acquisition of MSN. Contribution income was $1.5 million, down from $2.2 million in the same quarter last year. Total days filled decreased to 22,742 from 24,011 in the same quarter last year. Revenue per day filled decreased to $1,428 from $1,461 in the same quarter last year, reflecting the impact of lower revenue per day filled of the acquired business.
Other Human Capital Management Services
Revenue from the other human capital management services business segment was $9.1 million, essentially flat from the same quarter last year and down 1% sequentially. Contribution income was negative $0.1 million, compared to a positive $0.1 million in the same quarter last year.
Cash Flow and Balance Sheet Highlights
Cash flow provided by operating activities was $2.5 million for the quarter. At September 30, 2014, the Company had $7.7 million in cash and cash equivalents and $58.1 million of debt, excluding the non-cash change in the fair value of convertible note derivative liability of $7.3 million. The Company had $39.7 million of availability under its credit facility at September 30, 2014.
Outlook for Fourth Quarter 2014
The Company also provided its guidance for the fourth quarter of 2014:
Range | Year-over-Year | ||
Change | |||
Revenue | $187 million - $192 million | 71 - 76% | |
Gross Profit Margin | 25.7% - 26.2% | (50) - 0bps | |
Adjusted EBITDA margin | 3.5% - 4.0% | 190-240 bps | |
The estimates above are based on current management expectations and as such are forward-looking and actual results may differ materially. These ranges do not include the potential impact of any future mergers, acquisitions or other business combinations, any impairment charges or valuation allowances, or any material legal or restructuring charges.
INVITATION TO CONFERENCE CALL
The Company will hold its quarterly conference call on Thursday, November 6, 2014, at 9:00 A.M. EST to discuss its third quarter 2014 financial results. This call will be webcast live and can be accessed at the Company's website at www.crosscountryhealthcare.com or by dialing 800-857-6331 from anywhere in the U.S. or by dialing 517-623-4781 from non-U.S. locations - Passcode: Cross Country. From November 6th through November 20th, a replay of the webcast will be available at the Company's website and a replay of the conference call will be available by telephone by calling 800-395-7443 from anywhere in the U.S. or 203-369-3271 from non-U.S. locations - Passcode: 2014.
NON-GAAP FINANCIAL MEASURES
This press release and accompanying financial statement tables reference non-GAAP financial measures. Such non-GAAP financial measures are provided as additional information and should not be considered substitutes for, or superior to, financial measures calculated in accordance with U.S. GAAP. Such non-GAAP financial measures are provided for consistency and comparability to prior year results; furthermore, management believes they are useful to investors when evaluating the Company's performance as they exclude certain items that management believes are not indicative of the Company's operating performance. Such non-GAAP financial measures may differ materially from the non-GAAP financial measures used by other companies. The financial statement tables that accompany this press release include a reconciliation of each non-GAAP financial measure to the most directly comparable U.S. GAAP financial measure and a more detailed discussion of each financial measure; as such, the financial statement tables should be read in conjunction with the presentation of these non-GAAP financial measures.
ABOUT CROSS COUNTRY HEALTHCARE
Cross Country Healthcare, Inc., headquartered in Boca Raton, Florida, is a national leader in providing healthcare recruiting, staffing and workforce management solutions. With more than 30 years of experience, we are dedicated to placing highly qualified nurses and physicians as well as allied health, advanced practice and case management professionals. We provide both retained and contingent placement services for physicians, as well as retained search services for healthcare executives. We have more than 4,300 active contracts with a broad range of clients, including acute care hospitals, physician practice groups, nursing facilities, rehabilitation and sports medicine clinics, government facilities, as well as nonclinical settings such as homecare and schools. Through our national staffing teams and network of more than 70 branch office locations, we are able to place clinicians for travel and per diem assignments, local short-term contracts and permanent positions. We are a market leader in providing flexible workforce management solutions, which include managed services programs, workforce assessments, internal resource pool consulting and development, electronic medical record transition staffing and recruitment process outsourcing. In addition, we provide education and training programs for healthcare professionals through seminars and e-learning tools.
Copies of this and other news releases as well as additional information about Cross Country Healthcare can be obtained online at www.crosscountryhealthcare.com. Shareholders and prospective investors can
also register to automatically receive the Company's press releases, SEC filings and other notices by e-mail.
FORWARD LOOKING STATEMENT
In addition to historical information, this press release contains statements relating to our future results (including certain projections and business trends) that are "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), and are subject to the "safe harbor" created by those sections. Forward-looking statements consist of statements that are predictive in nature, depend upon or refer to future events. Words such as "expects", "anticipates", "intends", "plans", "believes", "estimates", "suggests", "appears", "seeks", "will" and variations of such words and similar expressions are intended to identify forward-looking statements. Forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause our actual results and performance to be materially different from any future results or performance expressed or implied by these forward-looking statements. These factors include, without limitation, the following: our ability to attract and retain qualified nurses, physicians and other healthcare personnel, costs and availability of short-term housing for our travel nurses and physicians, demand for the healthcare services we provide, both nationally and in the regions in which we operate, the functioning of our information systems, the effect of existing or future government regulation and federal and state legislative and enforcement initiatives on our business, our clients' ability to pay us for our services, our ability to successfully implement our acquisition and development strategies, including our ability to successfully integrate acquired businesses and realize synergies from such acquisitions, the effect of liabilities and other claims asserted against us, the effect of competition in the markets we serve, our ability to successfully defend the Company, its subsidiaries, and its officers and directors on the merits of any lawsuit or determine its potential liability, if any, and other factors set forth in Item 1A. "Risk Factors" in the Company's Annual Report on Form 10-K for the year ended December 31, 2013, and our other Securities and Exchange Commission filings made prior to the date hereof.
Although we believe that these statements are based upon reasonable assumptions, we cannot guarantee future results and readers are cautioned not to place undue reliance on these forward-looking statements, which reflect management's opinions only as of the date of this press release. There can be no assurance that (i) we have correctly measured or identified all of the factors affecting our business or the extent of these factors' likely impact, (ii) the available information with respect to these factors on which such analysis is based is complete or accurate, (iii) such analysis is correct or (iv) our strategy, which is based in part on this analysis, will be successful. The Company undertakes no obligation to update or revise forward-looking statements. All references to "we", "us", "our", or "Cross Country" in this press release mean Cross Country Healthcare, Inc. and its subsidiaries.
Cross Country Healthcare, Inc. | ||||||||||||||||||||||
Consolidated Statements of Operations | ||||||||||||||||||||||
(Unaudited, amounts in thousands, except per share data) | ||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||
September 30, | September 30, | June 30, | September 30, | September 30, | ||||||||||||||||||
2014 | 2013 | 2014 | 2014 | 2013 | ||||||||||||||||||
Revenue from services | $ | 188,944 | $ | 108,048 | $ | 122,656 | $ | 429,691 | $ | 329,132 | ||||||||||||
Operating expenses: | ||||||||||||||||||||||
Direct operating expenses | 141,667 | 79,864 | 90,220 | 319,528 | 244,234 | |||||||||||||||||
Selling, general and administrative expenses | 40,858 | 25,504 | 29,167 | 99,480 | 79,172 | |||||||||||||||||
Bad debt expense | 257 | 215 | 32 | 721 | 769 | |||||||||||||||||
Depreciation | 1,005 | 890 | 817 | 2,796 | 2,952 | |||||||||||||||||
Amortization | 1,011 | 552 | 784 | 2,580 | 1,684 | |||||||||||||||||
Acquisition and integration costs (a) | 2,383 | — | 2,747 | 5,425 | — | |||||||||||||||||
Restructuring costs | — | 109 | 755 | 755 | 484 | |||||||||||||||||
Legal settlement charge | — | — | — | — | 750 | |||||||||||||||||
Total operating expenses | 187,181 | 107,134 | 124,522 | 431,285 | 330,045 | |||||||||||||||||
Income (loss) from operations | 1,763 | 914 | (1,866 | ) | (1,594 | ) | (913 | ) | ||||||||||||||
Other expenses (income): | ||||||||||||||||||||||
Foreign exchange (gain) loss | (11 | ) | (53 | ) | 27 | 63 | (154 | ) | ||||||||||||||
Interest expense | 1,832 | 190 | 289 | 2,376 | 634 | |||||||||||||||||
Change in fair value of convertible note derivative liability | 7,308 | — | — | 7,308 | — | |||||||||||||||||
Loss on early extinguishment and modification of debt (b) | — | — | — | — | 1,419 | |||||||||||||||||
Other (income) expense, net | (51 | ) | (32 | ) | (7 | ) | 3 | (83 | ) | |||||||||||||
(Loss) income from continuing operations before income taxes | (7,315 | ) | 809 | (2,175 | ) | (11,344 | ) | (2,729 | ) | |||||||||||||
Income tax expense (benefit) | 169 | (644 | ) | 1,006 | 104 | (1,401 | ) | |||||||||||||||
(Loss) income from continuing operations | (7,484 | ) | 1,453 | (3,181 | ) | (11,448 | ) | (1,328 | ) | |||||||||||||
(Loss) income from discontinued operations, net of income taxes (c) | — | (539 | ) | — | — | 1,943 | ||||||||||||||||
Net (loss) income | (7,484 | ) | 914 | (3,181 | ) | (11,448 | ) | 615 | ||||||||||||||
Less: Net income attributable to non-controlling interest in subsidiary | 118 | — | — | 118 | — | |||||||||||||||||
Net (loss) income attributable to Cross Country Healthcare, Inc. | $ | (7,602 | ) | $ | 914 | $ | (3,181 | ) | $ | (11,566 | ) | $ | 615 | |||||||||
Net (loss) income per common share, basic: | ||||||||||||||||||||||
Continuing operations | $ | (0.24 | ) | $ | 0.05 | $ | (0.10 | ) | $ | (0.37 | ) | $ | (0.04 | ) | ||||||||
Discontinued operations | — | (0.02 | ) | — | — | 0.06 | ||||||||||||||||
Net (loss) income attributable to Cross Country Healthcare, Inc. | $ | (0.24 | ) | $ | 0.03 | $ | (0.10 | ) | $ | (0.37 | ) | $ | 0.02 | |||||||||
Net (loss) income per common share, diluted: | ||||||||||||||||||||||
Continuing operations | $ | (0.24 | ) | $ | 0.05 | $ | (0.10 | ) | $ | (0.37 | ) | $ | (0.04 | ) | ||||||||
Discontinued operations | — | (0.02 | ) | — | — | 0.06 | ||||||||||||||||
Net (loss) income attributable to Cross Country Healthcare, Inc. | $ | (0.24 | ) | $ | 0.03 | $ | (0.10 | ) | $ | (0.37 | ) | $ | 0.02 | |||||||||
Weighted average common shares outstanding: | ||||||||||||||||||||||
Basic | 31,245 | 31,085 | 31,151 | 31,165 | 30,984 | |||||||||||||||||
Diluted | 31,245 | 31,161 | 31,151 | 31,165 | 30,984 | |||||||||||||||||
Cross Country Healthcare, Inc. | ||||||||||||||||||||||
Reconciliation of Non-GAAP Financial Measures | ||||||||||||||||||||||
Adjusted EBITDA (d) | ||||||||||||||||||||||
(Unaudited, amounts in thousands) | ||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||
September 30, | September 30, | June 30, | September 30, | September 30, | ||||||||||||||||||
2014 | 2013 | 2014 | 2014 | 2013 | ||||||||||||||||||
Income (loss) from operations | $ | 1,763 | $ | 914 | $ | (1,866 | ) | $ | (1,594 | ) | $ | (913 | ) | |||||||||
Depreciation | 1,005 | 890 | 817 | 2,796 | 2,952 | |||||||||||||||||
Amortization | 1,011 | 552 | 784 | 2,580 | 1,684 | |||||||||||||||||
Acquisition and integration costs (a) | 2,383 | — | 2,747 | 5,425 | — | |||||||||||||||||
Restructuring costs | — | 109 | 755 | 755 | 484 | |||||||||||||||||
Legal settlement charge | — | — | — | — | 750 | |||||||||||||||||
Equity compensation | 416 | 451 | 90 | 958 | 1,635 | |||||||||||||||||
Adjusted EBITDA (d) | $ | 6,578 | $ | 2,916 | $ | 3,327 | $ | 10,920 | $ | 6,592 | ||||||||||||
Cross Country Healthcare, Inc. | ||||||||||||||||||||||
Consolidated Balance Sheets | ||||||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||||||
September 30, | December 31, | |||||||||||||||||||||
2014 | 2013 | |||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||
Assets | ||||||||||||||||||||||
Current assets: | ||||||||||||||||||||||
Cash and cash equivalents | $ | 7,732 | $ | 8,055 | ||||||||||||||||||
Accounts receivable, net | 108,506 | 60,750 | ||||||||||||||||||||
Income taxes receivable | 792 | 538 | ||||||||||||||||||||
Prepaid expenses | 8,385 | 6,163 | ||||||||||||||||||||
Insurance recovery receivable | 4,611 | 3,886 | ||||||||||||||||||||
Indemnity escrow receivable | — | 3,750 | ||||||||||||||||||||
Other current assets | 1,072 | 793 | ||||||||||||||||||||
Total current assets | 131,098 | 83,935 | ||||||||||||||||||||
Property and equipment, net | 12,350 | 6,170 | ||||||||||||||||||||
Trade names, net | 48,201 | 42,301 | ||||||||||||||||||||
Goodwill, net | 91,109 | 77,266 | ||||||||||||||||||||
Other identifiable intangible assets, net | 34,818 | 26,198 | ||||||||||||||||||||
Debt issuance costs, net | 1,310 | 464 | ||||||||||||||||||||
Non-current insurance recovery receivable | 16,867 | 10,914 | ||||||||||||||||||||
Non-current security deposits | 715 | 997 | ||||||||||||||||||||
Total assets | $ | 336,468 | $ | 248,245 | ||||||||||||||||||
Liabilities and Stockholders' Equity | ||||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||||
Accounts payable and accrued expenses | $ | 19,129 | $ | 10,272 | ||||||||||||||||||
Accrued employee compensation and benefits | 34,012 | 19,148 | ||||||||||||||||||||
Current portion of long-term debt | 4,607 | 8,483 | ||||||||||||||||||||
Sales tax payable | 2,718 | 2,404 | ||||||||||||||||||||
Deferred tax liabilities | 638 | 535 | ||||||||||||||||||||
Other current liabilities | 4,441 | 4,063 | ||||||||||||||||||||
Total current liabilities | 65,545 | 44,905 | ||||||||||||||||||||
Long-term debt | 60,751 | 93 | ||||||||||||||||||||
Non-current deferred tax liabilities | 19,535 | 16,849 | ||||||||||||||||||||
Long-term accrued claims | 32,546 | 18,303 | ||||||||||||||||||||
Long-term deferred purchase price | 2,424 | — | ||||||||||||||||||||
Long-term unrecognized tax benefits | 1,487 | 4,013 | ||||||||||||||||||||
Other long-term liabilities | 4,147 | 3,415 | ||||||||||||||||||||
Total liabilities | 186,435 | 87,578 | ||||||||||||||||||||
Commitments and contingencies | ||||||||||||||||||||||
Stockholders' equity: | ||||||||||||||||||||||
Common stock | 3 | 3 | ||||||||||||||||||||
Additional paid-in capital | 247,038 | 246,325 | ||||||||||||||||||||
Accumulated other comprehensive loss | (1,075 | ) | (970 | ) | ||||||||||||||||||
Accumulated deficit | (96,257 | ) | (84,691 | ) | ||||||||||||||||||
Total Cross Country Healthcare stockholders' equity | 149,709 | 160,667 | ||||||||||||||||||||
Non-controlling interest | 324 | — | ||||||||||||||||||||
Total stockholders' equity | 150,033 | 160,667 | ||||||||||||||||||||
Total liabilities and stockholders' equity | $ | 336,468 | $ | 248,245 | ||||||||||||||||||
Cross Country Healthcare, Inc. | |||||||||||||||||||||||||
Segment Data (e) | |||||||||||||||||||||||||
(Unaudited, amounts in thousands) | |||||||||||||||||||||||||
Three Months Ended | YOY | Sequential | |||||||||||||||||||||||
September 30, | % of | September 30, | % of | June 30, | % of | % change | % change | ||||||||||||||||||
2014 | Total | 2013 | Total | 2014 | Total | Fav (Unfav) | Fav (Unfav) | ||||||||||||||||||
Revenue from services: | |||||||||||||||||||||||||
Nurse and Allied Staffing (f) | $ | 147,518 | 78 | % | $ | 65,580 | 61 | % | $ | 82,616 | 67 | % | 125 | % | 79 | % | |||||||||
Physician Staffing (f) | 32,286 | 17 | % | 33,353 | 31 | % | 30,849 | 25 | % | (3 | )% | 5 | % | ||||||||||||
Other Human Capital Management Services | 9,140 | 5 | % | 9,115 | 8 | % | 9,191 | 8 | % | — | % | (1 | )% | ||||||||||||
$ | 188,944 | 100 | % | $ | 108,048 | 100 | % | $ | 122,656 | 100 | % | 75 | % | 54 | % | ||||||||||
Contribution income (g) | |||||||||||||||||||||||||
Nurse and Allied Staffing (f) (h) | $ | 12,575 | $ | 4,998 | $ | 6,652 | 152 | % | 89 | % | |||||||||||||||
Physician Staffing (f) | 1,478 | 2,243 | 1,874 | (34 | )% | (21 | )% | ||||||||||||||||||
Other Human Capital Management Services | (55 | ) | 55 | (232 | ) | (200 | )% | 76 | % | ||||||||||||||||
13,998 | 7,296 | 8,294 | 92 | % | 69 | % | |||||||||||||||||||
Unallocated corporate overhead (h) | 7,836 | 4,831 | 5,057 | (62 | )% | (55 | )% | ||||||||||||||||||
Depreciation | 1,005 | 890 | 817 | (13 | )% | (23 | )% | ||||||||||||||||||
Amortization | 1,011 | 552 | 784 | (83 | )% | (29 | )% | ||||||||||||||||||
Acquisition and integration costs (a) | 2,383 | — | 2,747 | (100 | )% | 13 | % | ||||||||||||||||||
Restructuring costs | — | 109 | 755 | 100 | % | 100 | % | ||||||||||||||||||
Income (loss) from operations | $ | 1,763 | $ | 914 | $ | (1,866 | ) | 93 | % | 194 | % | ||||||||||||||
Nine Months Ended | YOY | ||||||||||||||||||||||||
September 30, | % of | September 30, | % of | % change | |||||||||||||||||||||
2014 | Total | 2013 | Total | Fav (Unfav) | |||||||||||||||||||||
Revenue from services: | |||||||||||||||||||||||||
Nurse and Allied Staffing (f) | $ | 310,327 | 72 | % | $ | 202,309 | 61 | % | 53 | % | |||||||||||||||
Physician Staffing (f) | 92,271 | 22 | % | 97,933 | 30 | % | (6 | )% | |||||||||||||||||
Other Human Capital Management Services | 27,093 | 6 | % | 28,890 | 9 | % | (6 | )% | |||||||||||||||||
$ | 429,691 | 100 | % | $ | 329,132 | 100 | % | 31 | % | ||||||||||||||||
Contribution income (g) | |||||||||||||||||||||||||
Nurse and Allied Staffing (f) (h) | $ | 25,196 | $ | 13,665 | 84 | % | |||||||||||||||||||
Physician Staffing (f) | 4,103 | 7,031 | (42 | )% | |||||||||||||||||||||
Other Human Capital Management Services | (121 | ) | 879 | (114 | )% | ||||||||||||||||||||
29,178 | 21,575 | 35 | % | ||||||||||||||||||||||
Unallocated corporate overhead (h) | 19,216 | 16,618 | (16 | )% | |||||||||||||||||||||
Depreciation | 2,796 | 2,952 | 5 | % | |||||||||||||||||||||
Amortization | 2,580 | 1,684 | (53 | )% | |||||||||||||||||||||
Acquisition and integration costs (a) | 5,425 | — | (100 | )% | |||||||||||||||||||||
Restructuring costs | 755 | 484 | (56 | )% | |||||||||||||||||||||
Legal settlement charge | — | 750 | 100 | % | |||||||||||||||||||||
Income (loss) from operations | $ | (1,594 | ) | $ | (913 | ) | (75 | )% | |||||||||||||||||
Cross Country Healthcare, Inc. | |||||||||||||||||||||||||
Other Financial Data | |||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||
September 30, | September 30, | June 30, | September 30, | September 30, | |||||||||||||||||||||
2014 | 2013 | 2014 | 2014 | 2013 | |||||||||||||||||||||
Net cash provided by (used in) operating activities (in thousands) | $ | 2,475 | $ | 7,161 | $ | 3,703 | $ | (3,056 | ) | $ | 11,559 | ||||||||||||||
Nurse and Allied Staffing statistical data: | |||||||||||||||||||||||||
FTEs (f) (i) | 6,396 | 2,241 | 3,177 | 4,227 | 2,341 | ||||||||||||||||||||
Average nurse and allied staffing revenue per FTE per day (f) (j) | $ | 251 | $ | 318 | $ | 286 | $ | 269 | $ | 317 | |||||||||||||||
Physician Staffing statistical data: | |||||||||||||||||||||||||
Days filled (f) (k) | 22,742 | 24,011 | 21,147 | 64,690 | 69,861 | ||||||||||||||||||||
Revenue per day filled (f) (l) | $ | 1,428 | $ | 1,461 | $ | 1,444 | $ | 1,432 | $ | 1,418 | |||||||||||||||
(a) On December 2, 2013, the Company acquired the operating assets of On Assignment, Inc.’s Allied Healthcare staffing division. For the three and nine months ended September 30, 2014, $0.1 million and $0.7 million, respectively, of acquisition and integration costs were related to this acquisition.
On June 30, 2014, the Company acquired substantially all of the operating assets and certain liabilities of Medical Staffing Network Healthcare, LLC. For the three and nine months ended September 30, 2014, $2.3 million and $4.7 million of acquisition and integration costs were related to this acquisition.
(b) Loss on early extinguishment and modification of debt relates to the write-off of unamortized net debt issuance costs related to the repayment of the Company's term loan and revolver in 2013.
(c) The Company sold its clinical trial services business on February 15, 2013. The clinical trial services business was classified as discontinued operations. As of September 30, 2013, the transaction resulted in a gain on sale of $4.0 million pretax, or $1.7 million after tax.
(d) Adjusted EBITDA, a non-GAAP (Generally Accepted Accounting Principles) financial measure, is defined as income or loss from operations before depreciation, amortization, acquisition and integration costs, restructuring costs, legal settlement charges, impairment charges and non-cash equity compensation. Adjusted EBITDA should not be considered a measure of financial performance under GAAP. Management presents Adjusted EBITDA because it believes that Adjusted EBITDA is a useful supplement to income or loss from operations as an indicator of operating performance. Management uses Adjusted EBITDA as one performance measure in its annual cash incentive program for certain members of its management team. In addition, management monitors Adjusted EBITDA for planning purposes. Adjusted EBITDA, as defined, closely matches the operating measure typically used in the Company's credit facilities in calculating various ratios. Management believes Adjusted EBITDA, as defined, is useful to investors when evaluating the Company's performance as it excludes certain items that management believes are not indicative of the Company's operating performance. Adjusted EBITDA Margin is calculated by dividing Adjusted EBITDA by the Company's consolidated revenue.
(e) Segment data provided is in accordance with the Segment Reporting Topic of the FASB ASC.
(f) Effective January 1, 2014, the allied health staffing business of MDA is being reported in the physician staffing business segment. Prior year amounts have been reclassified to conform to the current period's presentation.
(g) Contribution income is defined as income or loss from operations before depreciation, amortization, acquisition and integration costs, restructuring costs, legal settlement charges, impairment charges and corporate expenses not specifically identified to a reporting segment. Contribution income is a financial measure used by management when assessing segment performance.
(h) Certain prior year amounts have been reclassified to conform to the current period's presentation. In 2014, the Company refined its methodology for allocating certain corporate overhead expenses and the nurse and allied staffing expenses to more accurately reflect this segment's profitability.
(i) FTEs represent the average number of nurse and allied contract staffing personnel on a full-time equivalent basis.
(j) Average revenue per FTE per day is calculated by dividing the nurse and allied staffing revenue by the number of days worked in the respective periods. Nurse and allied staffing revenue also includes revenue from permanent placement of nurses.
(k) Days filled is calculated by dividing the total hours filled during the period by 8 hours. Effective January 1, 2014, days filled for all periods presented excludes accrued days filled.
(l) Revenue per day filled is calculated by dividing the actual revenue invoiced by the Company's physician staffing segment by days filled for the period presented. Effective January 1, 2014, the applicable revenue for all periods presented excludes permanent placement and accrued revenue.
Cross Country Healthcare, Inc.
William J. Grubbs, 561-237-6202
President and Chief Executive Officer
wgrubbs@crosscountry.com
Source: Cross Country Healthcare, Inc.