EPS Forecast
Revenue Forecast
Cross Country Healthcare Announces Fourth Quarter and Full Year 2019 Financial Results
BOCA RATON, Fla.--(BUSINESS WIRE)--March 4, 2020--Cross Country Healthcare, Inc. (the "Company") (NASDAQ: CCRN) today announced financial results for its fourth quarter and full year ended December 31, 2019.
SELECTED FINANCIAL INFORMATION:
|
Dollars are in thousands, except per share amounts |
Q4 2019 |
Variance |
Variance |
Full Year 2019 |
Variance |
||||||||||||||||
|
Revenue |
$ |
215,096 |
|
|
7 |
|
% |
3 |
|
% |
$ |
822,224 |
|
|
1 |
|
% |
||||
|
Gross profit margin* |
24.7 |
% |
(50 |
) |
bps |
30 |
bps |
24.8 |
% |
(90 |
) |
bps |
|||||||||
|
Net loss attributable to common shareholders |
$ |
(1,144 |
) |
|
94 |
|
% |
63 |
|
% |
$ |
(57,713 |
) |
|
(240 |
) |
% |
||||
|
Diluted EPS |
$ |
(0.03 |
) |
|
$ |
0.52 |
|
|
$ |
0.06 |
|
|
$ |
(1.61 |
) |
|
$ |
(1.13 |
) |
|
|
|
Adjusted EBITDA* |
$ |
8,286 |
|
|
35 |
|
% |
14 |
|
% |
$ |
25,468 |
|
|
(19 |
) |
% |
||||
|
Adjusted EPS* |
$ |
0.07 |
|
|
$ |
0.07 |
|
|
$ |
0.02 |
|
|
$ |
0.15 |
|
|
$ |
0.03 |
|
|
|
|
Cash flows from operations |
$ |
(5,351 |
) |
|
(604 |
) |
% |
62 |
|
% |
$ |
5,542 |
|
|
(74 |
) |
% |
||||
* Refer to accompanying tables and discussion of Non-GAAP financial measures below.
“I am very proud of the progress we have made throughout 2019, and once again we met or exceeded guidance for revenue and profitability in the fourth quarter,” said Kevin Clark, President and Chief Executive Officer. He continued, “2019 was clearly a successful turnaround year for Cross Country, and with the investments we have made throughout the year taking hold, we enter 2020 in a much stronger position.”
Fourth quarter consolidated revenue was $215.1 million, an increase of 7% year-over-year and 3% sequentially. Consolidated gross profit margin was 24.7%, down 50 basis points year-over-year and up 30 basis points sequentially. Net loss attributable to common shareholders was $1.1 million compared to $19.7 million in the prior year and $3.1 million in the prior quarter. Diluted EPS was a loss of $0.03 per share compared to $0.55 per share in the prior year and $0.09 per share in the prior quarter. Adjusted EBITDA was $8.3 million or 3.9% of revenue, as compared with $6.2 million or 3.1% of revenue in the prior year, and $7.3 million or 3.5% of revenue in the prior quarter. Adjusted EPS was $0.07 as compared with $0.00 in the prior year and $0.05 in the prior quarter.
For the year ended December 31, 2019, consolidated revenue was $822.2 million, an increase of 1% year-over-year. Consolidated gross profit margin was 24.8%, down 90 basis points year-over-year. Net loss attributable to common shareholders was $57.7 million, or a loss of $1.61 per diluted share, compared to a net loss of $17.0 million, or a loss of $0.48 per diluted share in the prior year. Adjusted EBITDA was $25.5 million or 3.1% of revenue, as compared with $31.4 million or 3.8% of revenue in the prior year. Adjusted EPS was $0.15 compared to $0.12 in the prior year.
Quarterly Business Segment Highlights
Nurse and Allied Staffing
Revenue from Nurse and Allied Staffing was $191.4 million, a 7% increase year-over-year and 3% sequentially. Contribution income was $17.8 million, up from $16.1 million in both the prior year and prior quarter. Average field FTEs increased to 7,339 from 7,056 in the prior year and 7,083 in the prior quarter. Revenue per FTE per day was $284 compared to $276 in the prior year and consistent with the prior quarter.
Physician Staffing
Revenue from Physician Staffing was $20.0 million, an increase of 10% year-over-year and a decrease of 2% sequentially. Contribution income was $1.0 million, up from $0.6 million in the prior year and $0.8 million in the prior quarter. Total days filled were 11,672 as compared with 11,663 in the prior year and 11,675 in the prior quarter. Revenue per day filled was $1,714 as compared with $1,565 in the prior year and $1,748 in the prior quarter.
Search
Revenue from Search was $3.7 million, an increase of 4% year-over-year and a decrease of 4% sequentially. Segment contribution loss was $0.3 million for the current quarter compared to a loss of $0.1 million in the prior year and income of $0.1 million in the prior quarter.
Cash Flow and Balance Sheet Highlights
Cash flow used in operating activities for the current quarter was $5.4 million compared to $0.8 million in the prior year. Cash flow provided by operating activities for the full year was $5.5 million compared to $21.0 million in the prior year. The fourth quarter of 2019 cash flow used in operations was impacted by incremental investments in working capital due to the sequential growth in the business and the timing of certain payments with respect to year end. Cash flow provided by operations for the full year of 2019 was also impacted by operating expenditures related to the new applicant tracking system as well as significant non-recurring expenditures such as the settlement of the interest rate hedge and legal settlement payments.
In the fourth quarter of 2019, the Company’s senior credit facility was replaced by a new $120.0 million senior secured asset-based credit facility (ABL). The ABL provides for a five-year revolving credit facility, including a sublimit for swing loans up to $15.0 million and a $35.0 million sublimit for standby letters of credit. At December 31, 2019, the Company had $1.0 million in cash and cash equivalents, $71.0 million of borrowings drawn under its ABL, and $19.9 million of letters of credit outstanding, leaving $29.1 million available for borrowing.
Outlook for First Quarter 2020
The guidance below applies only to management’s expectations for the first quarter of 2020.
|
|
Q1 2020 Range |
|
Year-over-Year |
|
Sequential |
|
Change |
|
Change |
|||
|
|
|
|
|
|
|
|
Revenue |
$207 million - $212 million |
|
6% - 9% |
|
(4)% - (1)% |
|
|
|
|
|
|
|
|
Gross Profit Margin |
23.0% - 23.5% |
|
(170) bps - (120) bps |
|
(170) bps - (120) bps |
|
|
|
|
|
|
|
|
Adjusted EBITDA |
$4.5 million - $5.5 million |
|
25% - 52% |
|
(46)% - (34)% |
|
|
|
|
|
|
|
|
Adjusted EPS |
$(0.03) - $0.00 |
|
$(0.05) - $(0.02) |
|
$(0.10) - $(0.07) |
The estimates above are based on current management expectations and, as such, are forward-looking and actual results may differ materially. The above ranges do not include the potential impact of any future divestitures, mergers, acquisitions or other business combinations, changes in debt structure, future share repurchases, or any impact from the coronavirus. The guidance also reflects the impacts from certain cost actions the Company has identified and actual results may differ depending on timing and further actions it may take. See accompanying Non-GAAP financial measures and tables below.
INVITATION TO CONFERENCE CALL
The Company will hold its quarterly conference call on Wednesday, March 4, 2020, at 5:00 P.M. Eastern Time to discuss its fourth quarter and full year 2019 financial results. This call will be webcast live and can be accessed at the Company's website at www.crosscountryhealthcare.com or by dialing 888-566-1099 from anywhere in the U.S. or by dialing 773-799-3716 from non-U.S. locations - Passcode: Cross Country. A replay of the webcast will be available from March 4, 2020 through March 19, 2020 at the Company's website and a replay of the conference call will be available by telephone by calling 800-294-4406 from anywhere in the U.S. or 203-369-3231 from non-U.S. locations - Passcode: 2020.
ABOUT CROSS COUNTRY HEALTHCARE
Cross Country Healthcare, Inc. (CCH) is a leader in providing total talent management including strategic workforce solutions, contingent staffing, permanent placement and other consultative services for healthcare clients. Leveraging nearly 35 years of expertise and insight, CCH solves complex labor-related challenges for clients while providing high-quality outcomes and exceptional patient care. As a multi-year Best of Staffing® Award winner, CCH is committed to excellence in delivery of its services and was the first public company to earn The Joint Commission Gold Seal of Approval® for Health Care Staffing Services Certification with Distinction.
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.
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 future operating performance. Pro forma measures, if applicable, are adjusted to include the results of our acquisitions, and exclude the results of divestments, as if the transactions occurred in the beginning of the periods mentioned. 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.
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, but are not limited to, 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 healthcare professionals, 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 cyber security risks and cyber incidents on our business, 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, 2018, 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 |
|
Year Ended |
||||||||||||||||
|
|
December 31, |
|
December 31, |
|
September 30, |
|
December 31, |
|
December 31, |
||||||||||
|
|
2019 |
|
2018 |
|
2019 |
|
2019 |
|
2018 |
||||||||||
|
|
|
|
|
||||||||||||||||
|
Revenue from services |
$ |
215,096 |
|
|
$ |
200,907 |
|
|
$ |
209,200 |
|
|
$ |
822,224 |
|
|
$ |
816,484 |
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Direct operating expenses |
161,935 |
|
|
150,348 |
|
|
158,194 |
|
|
618,215 |
|
|
606,921 |
|
|||||
|
Selling, general and administrative expenses |
45,572 |
|
|
45,226 |
|
|
44,407 |
|
|
181,959 |
|
|
180,230 |
|
|||||
|
Bad debt expense |
505 |
|
|
892 |
|
|
588 |
|
|
2,008 |
|
|
2,204 |
|
|||||
|
Depreciation and amortization |
4,627 |
|
|
3,016 |
|
|
2,907 |
|
|
14,075 |
|
|
11,780 |
|
|||||
|
Acquisition-related contingent consideration (a) |
(184 |
) |
|
2,108 |
|
|
(426 |
) |
|
(110 |
) |
|
2,557 |
|
|||||
|
Acquisition and integration costs (b) |
— |
|
|
230 |
|
|
— |
|
|
311 |
|
|
491 |
|
|||||
|
Restructuring costs (c) |
687 |
|
|
779 |
|
|
1,607 |
|
|
3,571 |
|
|
2,758 |
|
|||||
|
Legal settlement charges (d) |
— |
|
|
— |
|
|
— |
|
|
1,600 |
|
|
— |
|
|||||
|
Impairment charges (e) |
— |
|
|
22,423 |
|
|
1,804 |
|
|
16,306 |
|
|
22,423 |
|
|||||
|
Total operating expenses |
213,142 |
|
|
225,022 |
|
|
209,081 |
|
|
837,935 |
|
|
829,364 |
|
|||||
|
Income (loss) from operations |
1,954 |
|
|
(24,115 |
) |
|
119 |
|
|
(15,711 |
) |
|
(12,880 |
) |
|||||
|
Other expenses (income): |
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest expense |
1,048 |
|
|
1,429 |
|
|
1,398 |
|
|
5,306 |
|
|
5,654 |
|
|||||
|
Loss on derivative (f) |
— |
|
|
— |
|
|
1,284 |
|
|
1,284 |
|
|
— |
|
|||||
|
Loss on early extinguishment of debt (g) |
1,470 |
|
|
43 |
|
|
94 |
|
|
1,978 |
|
|
79 |
|
|||||
|
Other expense (income), net |
144 |
|
|
(49 |
) |
|
(54 |
) |
|
(68 |
) |
|
(418 |
) |
|||||
|
Loss before income taxes |
(708 |
) |
|
(25,538 |
) |
|
(2,603 |
) |
|
(24,211 |
) |
|
(18,195 |
) |
|||||
|
Income tax (benefit) expense (h) |
(108 |
) |
|
(6,195 |
) |
|
94 |
|
|
31,732 |
|
|
(2,478 |
) |
|||||
|
Consolidated net loss |
(600 |
) |
|
(19,343 |
) |
|
(2,697 |
) |
|
(55,943 |
) |
|
(15,717 |
) |
|||||
|
Less: Net income attributable to noncontrolling interest in subsidiary |
544 |
|
|
348 |
|
|
431 |
|
|
1,770 |
|
|
1,234 |
|
|||||
|
Net loss attributable to common shareholders |
$ |
(1,144 |
) |
|
$ |
(19,691 |
) |
|
$ |
(3,128 |
) |
|
$ |
(57,713 |
) |
|
$ |
(16,951 |
) |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net loss per share attributable to common shareholders - Basic |
$ |
(0.03 |
) |
|
$ |
(0.55 |
) |
|
$ |
(0.09 |
) |
|
$ |
(1.61 |
) |
|
$ |
(0.48 |
) |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net loss per share attributable to common shareholders - Diluted |
$ |
(0.03 |
) |
|
$ |
(0.55 |
) |
|
$ |
(0.09 |
) |
|
$ |
(1.61 |
) |
|
$ |
(0.48 |
) |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic |
35,869 |
|
|
35,582 |
|
|
35,865 |
|
|
35,815 |
|
|
35,657 |
|
|||||
|
Diluted (i) |
35,869 |
|
|
35,582 |
|
|
35,865 |
|
|
35,815 |
|
|
35,657 |
|
|||||
|
Cross Country Healthcare, Inc. |
|||||||||||||||||||
|
Reconciliation of Non-GAAP Financial Measures |
|||||||||||||||||||
|
(Unaudited, amounts in thousands) |
|||||||||||||||||||
|
|
|||||||||||||||||||
|
|
Three Months Ended |
|
Year Ended |
||||||||||||||||
|
|
December 31, |
|
December 31, |
|
September 30, |
|
December 31, |
|
December 31, |
||||||||||
|
|
2019 |
|
2018 |
|
2019 |
|
2019 |
|
2018 |
||||||||||
|
Adjusted EBITDA: (j) |
|
|
|
|
|
|
|
|
|
||||||||||
|
Net loss attributable to common shareholders |
$ |
(1,144 |
) |
|
$ |
(19,691 |
) |
|
$ |
(3,128 |
) |
|
$ |
(57,713 |
) |
|
$ |
(16,951 |
) |
|
Interest expense |
1,048 |
|
|
1,429 |
|
|
1,398 |
|
|
5,306 |
|
|
5,654 |
|
|||||
|
Income tax (benefit) expense (h) |
(108 |
) |
|
(6,195 |
) |
|
94 |
|
|
31,732 |
|
|
(2,478 |
) |
|||||
|
Depreciation and amortization |
4,627 |
|
|
3,016 |
|
|
2,907 |
|
|
14,075 |
|
|
11,780 |
|
|||||
|
Acquisition-related contingent consideration (a) |
(184 |
) |
|
2,108 |
|
|
(426 |
) |
|
(110 |
) |
|
2,557 |
|
|||||
|
Acquisition and integration costs (b) |
— |
|
|
230 |
|
|
— |
|
|
311 |
|
|
491 |
|
|||||
|
Restructuring costs (c) |
687 |
|
|
779 |
|
|
1,607 |
|
|
3,571 |
|
|
2,758 |
|
|||||
|
Legal settlement charges (d) |
— |
|
|
— |
|
|
— |
|
|
1,600 |
|
|
— |
|
|||||
|
Impairment charges (e) |
— |
|
|
22,423 |
|
|
1,804 |
|
|
16,306 |
|
|
22,423 |
|
|||||
|
Loss on derivative (f) |
— |
|
|
— |
|
|
1,284 |
|
|
1,284 |
|
|
— |
|
|||||
|
Loss on early extinguishment of debt (g) |
1,470 |
|
|
43 |
|
|
94 |
|
|
1,978 |
|
|
79 |
|
|||||
|
Other expense (income), net |
144 |
|
|
(49 |
) |
|
(54 |
) |
|
(68 |
) |
|
(418 |
) |
|||||
|
Equity compensation |
879 |
|
|
1,211 |
|
|
982 |
|
|
3,396 |
|
|
3,575 |
|
|||||
|
Applicant tracking system costs (k) |
323 |
|
|
501 |
|
|
258 |
|
|
2,030 |
|
|
658 |
|
|||||
|
Net income attributable to noncontrolling interest in subsidiary |
544 |
|
|
348 |
|
|
431 |
|
|
1,770 |
|
|
1,234 |
|
|||||
|
Adjusted EBITDA (j) |
$ |
8,286 |
|
|
$ |
6,153 |
|
|
$ |
7,251 |
|
|
$ |
25,468 |
|
|
$ |
31,362 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Adjusted EPS: (m) |
|
|
|
|
|
|
|
|
|
||||||||||
|
Numerator: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Consolidated net loss attributable to common shareholders |
$ |
(1,144 |
) |
|
$ |
(19,691 |
) |
|
$ |
(3,128 |
) |
|
$ |
(57,713 |
) |
|
$ |
(16,951 |
) |
|
Non-GAAP adjustments - pretax: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Acquisition-related contingent consideration (a) |
(184 |
) |
|
2,108 |
|
|
(426 |
) |
|
(110 |
) |
|
2,557 |
|
|||||
|
Acquisition and integration costs (b) |
— |
|
|
230 |
|
|
— |
|
|
311 |
|
|
491 |
|
|||||
|
Restructuring costs (c) |
687 |
|
|
779 |
|
|
1,607 |
|
|
3,571 |
|
|
2,758 |
|
|||||
|
Legal settlement charges (d) |
— |
|
|
— |
|
|
— |
|
|
1,600 |
|
|
— |
|
|||||
|
Impairment charges (excluding rebranding impacts) (e) |
— |
|
|
22,423 |
|
|
1,804 |
|
|
1,804 |
|
|
22,423 |
|
|||||
|
Rebranding impairments and accelerated amortization (e) |
1,978 |
|
|
— |
|
|
295 |
|
|
17,379 |
|
|
— |
|
|||||
|
Loss on derivative (f) |
— |
|
|
— |
|
|
1,284 |
|
|
1,284 |
|
|
— |
|
|||||
|
Loss on early extinguishment of debt (g) |
1,470 |
|
|
43 |
|
|
94 |
|
|
1,978 |
|
|
79 |
|
|||||
|
Applicant tracking system costs (k) |
323 |
|
|
501 |
|
|
258 |
|
|
2,030 |
|
|
658 |
|
|||||
|
Nonrecurring income tax adjustments |
(428 |
) |
|
122 |
|
|
— |
|
|
35,247 |
|
|
75 |
|
|||||
|
Tax impact of non-GAAP adjustments (l) |
— |
|
|
(6,668 |
) |
|
(59 |
) |
|
(2,044 |
) |
|
(7,787 |
) |
|||||
|
Adjusted net income (loss) attributable to common shareholders - non-GAAP (m) |
$ |
2,702 |
|
|
$ |
(153 |
) |
|
$ |
1,729 |
|
|
$ |
5,337 |
|
|
$ |
4,303 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Denominator: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Weighted average common shares - basic, GAAP |
35,869 |
|
|
35,582 |
|
|
35,865 |
|
|
35,815 |
|
|
35,657 |
|
|||||
|
Dilutive impact of share-based payments (i) |
472 |
|
|
— |
|
|
318 |
|
|
251 |
|
|
186 |
|
|||||
|
Adjusted weighted average common shares - diluted, non-GAAP |
36,341 |
|
|
35,582 |
|
|
36,183 |
|
|
36,066 |
|
|
35,843 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Reconciliation: (m) |
|
|
|
|
|
|
|
|
|
||||||||||
|
Diluted EPS, GAAP |
$ |
(0.03 |
) |
|
$ |
(0.55 |
) |
|
$ |
(0.09 |
) |
|
$ |
(1.61 |
) |
|
$ |
(0.48 |
) |
|
Non-GAAP adjustments - pretax: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Acquisition-related contingent consideration (a) |
(0.01 |
) |
|
0.06 |
|
|
(0.02 |
) |
|
(0.01 |
) |
|
0.08 |
|
|||||
|
Acquisition and integration costs (b) |
— |
|
|
0.01 |
|
|
— |
|
|
0.01 |
|
|
0.01 |
|
|||||
|
Restructuring costs (c) |
0.02 |
|
|
0.02 |
|
|
0.05 |
|
|
0.10 |
|
|
0.08 |
|
|||||
|
Legal settlement charges (d) |
— |
|
|
— |
|
|
— |
|
|
0.05 |
|
|
— |
|
|||||
|
Impairment charges (excluding rebranding impacts) (e) |
— |
|
|
0.63 |
|
|
0.05 |
|
|
0.05 |
|
|
0.63 |
|
|||||
|
Rebranding impairments and accelerated amortization (e) |
0.05 |
|
|
— |
|
|
0.01 |
|
|
0.48 |
|
|
— |
|
|||||
|
Loss on derivative (f) |
— |
|
|
— |
|
|
0.04 |
|
|
0.04 |
|
|
— |
|
|||||
|
Loss on early extinguishment of debt (g) |
0.04 |
|
|
— |
|
|
— |
|
|
0.05 |
|
|
— |
|
|||||
|
Applicant tracking system costs (k) |
0.01 |
|
|
0.01 |
|
|
0.01 |
|
|
0.06 |
|
|
0.02 |
|
|||||
|
Nonrecurring income tax adjustments |
(0.01 |
) |
|
— |
|
|
— |
|
|
0.98 |
|
|
— |
|
|||||
|
Tax impact of non-GAAP adjustments (l) |
— |
|
|
(0.18 |
) |
|
— |
|
|
(0.05 |
) |
|
(0.22 |
) |
|||||
|
Adjusted EPS, non-GAAP (m) |
$ |
0.07 |
|
|
$ |
— |
|
|
$ |
0.05 |
|
|
$ |
0.15 |
|
|
$ |
0.12 |
|
|
Cross Country Healthcare, Inc. |
|||||||
|
Consolidated Balance Sheets |
|||||||
|
(Unaudited, amounts in thousands) |
|||||||
|
|
|||||||
|
|
December 31, |
|
December 31, |
||||
|
|
2019 |
|
2018 |
||||
|
|
|
|
|
||||
|
Assets |
|
|
|
||||
|
Current assets: |
|
|
|
||||
|
Cash and cash equivalents |
$ |
1,032 |
|
|
$ |
16,019 |
|
|
Accounts receivable, net |
169,528 |
|
|
166,128 |
|
||
|
Prepaid expenses |
6,097 |
|
|
6,208 |
|
||
|
Insurance recovery receivable |
5,011 |
|
|
4,186 |
|
||
|
Other current assets |
1,689 |
|
|
2,364 |
|
||
|
Total current assets |
183,357 |
|
|
194,905 |
|
||
|
Property and equipment, net |
11,832 |
|
|
13,628 |
|
||
|
Operating lease right-of-use assets |
16,964 |
|
|
— |
|
||
|
Goodwill |
101,066 |
|
|
101,060 |
|
||
|
Trade names, indefinite-lived |
5,900 |
|
|
20,402 |
|
||
|
Other intangible assets, net |
44,957 |
|
|
55,182 |
|
||
|
Non-current deferred tax assets |
— |
|
|
23,750 |
|
||
|
Other non-current assets |
18,298 |
|
|
18,076 |
|
||
|
Total assets |
$ |
382,374 |
|
|
$ |
427,003 |
|
|
|
|
|
|
||||
|
Liabilities and Stockholders' Equity |
|
|
|
||||
|
Current liabilities: |
|
|
|
||||
|
Accounts payable and accrued expenses |
$ |
45,726 |
|
|
$ |
43,744 |
|
|
Accrued employee compensation and benefits |
31,307 |
|
|
33,332 |
|
||
|
Current portion of long-term debt |
— |
|
|
5,235 |
|
||
|
Operating lease liabilities - current |
4,878 |
|
|
— |
|
||
|
Other current liabilities |
3,554 |
|
|
3,075 |
|
||
|
Total current liabilities |
85,465 |
|
|
85,386 |
|
||
|
Long-term debt, less current portion |
70,974 |
|
|
77,944 |
|
||
|
Operating lease liabilities - non-current |
19,070 |
|
|
— |
|
||
|
Non-current deferred tax liabilities |
7,523 |
|
|
95 |
|
||
|
Long-term accrued claims |
26,938 |
|
|
29,299 |
|
||
|
Contingent consideration |
4,867 |
|
|
7,409 |
|
||
|
Other long-term liabilities |
4,037 |
|
|
8,672 |
|
||
|
Total liabilities |
218,874 |
|
|
208,805 |
|
||
|
|
|
|
|
||||
|
Commitments and contingencies |
|
|
|
||||
|
|
|
|
|
||||
|
Stockholders' equity: |
|
|
|
||||
|
Common stock |
4 |
|
|
4 |
|
||
|
Additional paid-in capital |
305,643 |
|
|
303,048 |
|
||
|
Accumulated other comprehensive loss |
(1,240 |
) |
|
(1,462 |
) |
||
|
Accumulated deficit |
(141,775 |
) |
|
(84,062 |
) |
||
|
Total Cross Country Healthcare, Inc. stockholders' equity |
162,632 |
|
|
217,528 |
|
||
|
Noncontrolling interest in subsidiary |
868 |
|
|
670 |
|
||
|
Total stockholders' equity |
163,500 |
|
|
218,198 |
|
||
|
Total liabilities and stockholders' equity |
$ |
382,374 |
|
|
$ |
427,003 |
|
|
Cross Country Healthcare, Inc. |
||||||||||||||||||
|
Segment Data (n) |
||||||||||||||||||
|
(Unaudited, amounts in thousands) |
||||||||||||||||||
|
|
||||||||||||||||||
|
|
Three Months Ended |
|
Year-over-Year |
|
Sequential |
|||||||||||||
|
|
December 31, |
% of |
|
December 31, |
% of |
|
September 30, |
% of |
|
% change |
|
% change |
||||||
|
|
2019 |
Total |
|
2018 |
Total |
|
2019 |
Total |
|
Fav (Unfav) |
|
Fav (Unfav) |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Revenue from services: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Nurse and Allied Staffing |
$ |
191,417 |
|
89% |
|
$ |
179,125 |
|
89% |
|
$ |
184,974 |
|
88% |
|
6.9% |
|
3.5% |
|
Physician Staffing |
20,011 |
|
9% |
|
18,253 |
|
9% |
|
20,407 |
|
10% |
|
9.6% |
|
(1.9)% |
|||
|
Search |
3,668 |
|
2% |
|
3,529 |
|
2% |
|
3,819 |
|
2% |
|
3.9% |
|
(4.0)% |
|||
|
|
$ |
215,096 |
|
100% |
|
$ |
200,907 |
|
100% |
|
$ |
209,200 |
|
100% |
|
7.1% |
|
2.8% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Contribution income: (o) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Nurse and Allied Staffing |
$ |
17,849 |
|
|
|
$ |
16,136 |
|
|
|
$ |
16,097 |
|
|
|
10.6% |
|
10.9% |
|
Physician Staffing |
1,034 |
|
|
|
565 |
|
|
|
811 |
|
|
|
83.0% |
|
27.5% |
|||
|
Search |
(297 |
) |
|
|
(70 |
) |
|
|
78 |
|
|
|
(324.3)% |
|
(480.8)% |
|||
|
|
18,586 |
|
|
|
16,631 |
|
|
|
16,986 |
|
|
|
11.8% |
|
9.4% |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Corporate overhead (p) |
11,502 |
|
|
|
12,190 |
|
|
|
10,975 |
|
|
|
5.6% |
|
(4.8)% |
|||
|
Depreciation and amortization |
4,627 |
|
|
|
3,016 |
|
|
|
2,907 |
|
|
|
(53.4)% |
|
(59.2)% |
|||
|
Acquisition-related contingent consideration (a) |
(184 |
) |
|
|
2,108 |
|
|
|
(426 |
) |
|
|
108.7% |
|
(56.8)% |
|||
|
Acquisition and integration costs (b) |
— |
|
|
|
230 |
|
|
|
— |
|
|
|
100.0% |
|
—% |
|||
|
Restructuring costs (c) |
687 |
|
|
|
779 |
|
|
|
1,607 |
|
|
|
11.8% |
|
57.2% |
|||
|
Impairment charges (e) |
— |
|
|
|
22,423 |
|
|
|
1,804 |
|
|
|
100.0% |
|
100.0% |
|||
|
Income (loss) from operations |
$ |
1,954 |
|
|
|
$ |
(24,115 |
) |
|
|
$ |
119 |
|
|
|
108.1% |
|
NM |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
Year Ended |
|
|
|
|
Year-over-Year |
|
|
||||||||||
|
|
December 31, |
% of |
|
December 31, |
% of |
|
|
|
|
% change |
|
|
||||||
|
|
2019 |
Total |
|
2018 |
Total |
|
|
|
|
Fav (Unfav) |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Revenue from services: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Nurse and Allied Staffing |
$ |
732,815 |
|
89% |
|
$ |
718,613 |
|
88% |
|
|
|
|
2.0% |
|
|
||
|
Physician Staffing |
74,605 |
|
9% |
|
82,305 |
|
10% |
|
|
|
|
(9.4)% |
|
|
||||
|
Search |
14,804 |
|
2% |
|
15,566 |
|
2% |
|
|
|
|
(4.9)% |
|
|
||||
|
|
$ |
822,224 |
|
100% |
|
$ |
816,484 |
|
100% |
|
|
|
|
0.7% |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Contribution income: (o) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Nurse and Allied Staffing |
$ |
64,353 |
|
|
|
$ |
66,200 |
|
|
|
|
|
|
(2.8)% |
|
|
||
|
Physician Staffing |
2,758 |
|
|
|
4,755 |
|
|
|
|
|
|
(42.0)% |
|
|
||||
|
Search |
(823 |
) |
|
|
763 |
|
|
|
|
|
|
(207.9)% |
|
|
||||
|
|
66,288 |
|
|
|
71,718 |
|
|
|
|
|
|
(7.6)% |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Corporate overhead (p) |
46,246 |
|
|
|
44,589 |
|
|
|
|
|
|
(3.7)% |
|
|
||||
|
Depreciation and amortization |
14,075 |
|
|
|
11,780 |
|
|
|
|
|
|
(19.5)% |
|
|
||||
|
Acquisition-related contingent consideration (a) |
(110 |
) |
|
|
2,557 |
|
|
|
|
|
|
104.3% |
|
|
||||
|
Acquisition and integration costs (b) |
311 |
|
|
|
491 |
|
|
|
|
|
|
36.7% |
|
|
||||
|
Restructuring costs (c) |
3,571 |
|
|
|
2,758 |
|
|
|
|
|
|
(29.5)% |
|
|
||||
|
Legal settlement charges (d) |
1,600 |
|
|
|
— |
|
|
|
|
|
|
(100.0)% |
|
|
||||
|
Impairment charges (e) |
16,306 |
|
|
|
22,423 |
|
|
|
|
|
|
27.3% |
|
|
||||
|
Loss from operations |
$ |
(15,711 |
) |
|
|
$ |
(12,880 |
) |
|
|
|
|
|
(22.0)% |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
NM-Not meaningful. |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Cross Country Healthcare, Inc. |
|||||||||||||||||||
|
Summary Condensed Consolidated Statements of Cash Flows |
|||||||||||||||||||
|
(Unaudited, amounts in thousands) |
|||||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||
|
|
Three Months Ended |
Year Ended |
|||||||||||||||||
|
|
December 31, |
December 31, |
September 30, |
December 31, |
December 31, |
||||||||||||||
|
|
2019 |
2018 |
2019 |
2019 |
2018 |
||||||||||||||
|
|
|
|
|
|
|
||||||||||||||
|
Net cash (used in) provided by operating activities |
$ |
(5,351 |
) |
$ |
(760 |
) |
$ |
(14,249 |
) |
$ |
5,542 |
|
$ |
20,997 |
|
||||
|
Net cash used in investing activities |
(898 |
) |
(3,124 |
) |
(368 |
) |
(2,940 |
) |
(6,678 |
) |
|||||||||
|
Net cash used in financing activities |
(2,186 |
) |
(8,176 |
) |
(735 |
) |
(17,599 |
) |
(23,767 |
) |
|||||||||
|
Effect of exchange rate changes on cash |
9 |
|
14 |
|
(20 |
) |
10 |
|
(70 |
) |
|||||||||
|
Change in cash and cash equivalents |
(8,426 |
) |
(12,046 |
) |
(15,372 |
) |
(14,987 |
) |
(9,518 |
) |
|||||||||
|
Cash and cash equivalents at beginning of period |
9,458 |
|
28,065 |
|
24,830 |
|
16,019 |
|
25,537 |
|
|||||||||
|
Cash and cash equivalents at end of period |
$ |
1,032 |
|
$ |
16,019 |
|
$ |
9,458 |
|
$ |
1,032 |
|
$ |
16,019 |
|
||||
|
|
|
|
|
|
|
||||||||||||||
|
Cross Country Healthcare, Inc. |
|||||||||||||||||||
|
Other Financial Data |
|||||||||||||||||||
|
(Unaudited) |
|||||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||
|
|
Three Months Ended |
Year Ended |
|||||||||||||||||
|
|
December 31, |
December 31, |
September 30, |
December 31, |
December 31, |
||||||||||||||
|
|
2019 |
2018 |
2019 |
2019 |
2018 |
||||||||||||||
|
|
|
|
|
|
|
||||||||||||||
|
Consolidated gross profit margin (q) |
24.7 |
% |
25.2 |
% |
24.4 |
% |
24.8 |
% |
25.7 |
% |
|||||||||
|
|
|
|
|
|
|
||||||||||||||
|
Nurse and Allied Staffing statistical data: |
|
|
|
|
|
||||||||||||||
|
FTEs (r) |
7,339 |
|
7,056 |
|
7,083 |
|
7,113 |
|
7,154 |
|
|||||||||
|
Average Nurse and Allied Staffing revenue per FTE per day (s) |
$ |
284 |
|
$ |
276 |
|
$ |
284 |
|
$ |
282 |
|
$ |
275 |
|
||||
|
|
|
|
|
|
|
||||||||||||||
|
Physician Staffing statistical data: |
|
|
|
|
|
||||||||||||||
|
Days filled (t) |
11,672 |
|
11,663 |
|
11,675 |
|
44,381 |
|
53,039 |
|
|||||||||
|
Revenue per day filled (u) |
$ |
1,714 |
|
$ |
1,565 |
|
$ |
1,748 |
|
$ |
1,681 |
|
$ |
1,552 |
|
||||
|
(a) |
Acquisition-related contingent consideration represents the fair value and accretion adjustments to the contingent consideration liabilities for prior acquisitions, primarily the Mediscan acquisition. |
|
|
(b) |
Acquisition and integration costs are related to the Advantage RN, LLC acquisition that closed effective July 1, 2017 and the American Personnel, Inc. acquisition that closed effective December 1, 2018, as well as expenses incurred for potential transactions. |
|
|
(c) |
Restructuring costs are primarily comprised of employee termination costs, lease-related exit costs, and reorganization costs as part of our planned costs savings initiatives. |
|
|
(d) |
Legal settlement charges relate to the resolution of a medical malpractice lawsuit as well as a California wage and hour class action settlement. |
|
|
(e) |
Impairment charges are non-cash charges and, for 2019 related to: the second quarter trade name impairment of $14.5 million related to Nurse and Allied Staffing resulting from our rebranding initiative; and the third quarter impairment of right-of-use assets related to our decision to cease use of certain properties in conjunction with our restructuring plan. Rebranding impairments and accelerated amortization represents the combined impact of impairment of the Nurse and Allied Staffing indefinite-lived trade names as well as accelerated amortization of finite-lived trade names relating to our rebranding initiatives. Impairment charges for the three months and year ended December 31, 2018 are non-cash charges related to the goodwill and trade names of Physician Staffing. |
|
|
(f) |
Loss on derivative represents the amount paid to terminate an interest rate hedge related to our term loan that was refinanced in October 2019. |
|
|
(g) |
Loss on early extinguishment of debt for the year ended December 31, 2019 consists of: write-off and extinguishment costs of $1.5 million related to the refinancing of our debt in the fourth quarter of 2019, and write-off of debt issuance costs of $0.5 million in the prior quarters related to optional prepayments on our term loan made in the first and second quarters and an optional reduction in borrowing capacity under our prior revolving credit facility. Loss on early extinguishment of debt in the 2018 periods related to optional prepayments made on our term loans in the third and fourth quarters. |
|
|
(h) |
Income tax expense for the year ended December 31, 2019 includes $35.8 million of expense related to the establishment of valuation allowances on our deferred tax assets in the second quarter. |
|
|
(i) |
Due to the net loss for the three months ended December 31, 2019 and 2018, and September 30, 2019, and the years ended December 31, 2019 and 2018, 472, 148, 318, 251, and 186 shares (in thousands) were excluded from diluted weighted average shares. |
|
|
(j) |
Adjusted EBITDA, a non-GAAP (Generally Accepted Accounting Principles) financial measure, is defined as net (loss) income attributable to common shareholders before interest expense, income tax (benefit) expense, depreciation and amortization, acquisition-related contingent consideration, acquisition and integration costs, restructuring costs, legal settlement charges, impairment charges, gain or loss on derivative, loss on early extinguishment of debt, gain or loss on sale of business, other expense (income), net, equity compensation, applicant tracking system costs, and includes net income attributable to noncontrolling interest in subsidiary. 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 net income attributable to common shareholders as an indicator of operating performance. Management uses Adjusted EBITDA for planning purposes and as one performance measure in its incentive programs for certain members of its management team. Adjusted EBITDA, as defined, closely matches the operating measure typically used in the Company's credit facilities in calculating various ratios. Adjusted EBITDA Margin is calculated by dividing Adjusted EBITDA by the Company's consolidated revenue. |
|
|
(k) |
Applicant tracking system costs are related to the Company's project to replace its legacy system supporting its travel nurse staffing business. These costs are reported in selling, general, and administrative expenses on the consolidated statement of operations and included in unallocated corporate overhead in segment data. |
|
|
(l) |
Due to the Company’s establishment of a valuation allowance in the second quarter of 2019 there was no tax impact on the non-GAAP measures in the fourth quarter of 2019. The tax impact for the year ended December 31, 2019 was primarily related to an income tax benefit associated with the impairment of indefinite-lived intangible assets in the second quarter. |
|
|
(m) |
Adjusted EPS, a non-GAAP financial measure, is defined as net (loss) income attributable to common shareholders per diluted share before the diluted EPS impact of acquisition-related contingent consideration, acquisition and integration costs, restructuring costs, legal settlement charges, impairment charges, rebranding impairments and accelerated amortization, gain or loss on derivative, loss on early extinguishment of debt, gain or loss on sale of business, applicant tracking system costs, and nonrecurring income tax adjustments. Adjusted EPS should not be considered a measure of financial performance under GAAP. Management presents Adjusted EPS because it believes that Adjusted EPS is a useful supplement to its reported EPS as an indicator of operating performance. Management believes it provides a more useful comparison of the Company's underlying business performance from period to period and is more representative of the future earnings capacity of the Company. |
|
|
(n) |
Segment data provided is in accordance with the Segment Reporting Topic of the FASB ASC. In the second quarter of 2019, the Company merged its permanent search recruitment brands. As a result, certain amounts have been reclassified from Nurse and Allied Staffing to Search to conform to the current year presentation. |
|
|
(o) |
Contribution income is defined as income or loss from operations before depreciation and amortization, acquisition-related contingent consideration, acquisition and integration costs, restructuring costs, legal settlement charges, impairment charges, and corporate overhead. Contribution income is a financial measure used by management when assessing segment performance. |
|
|
(p) |
Corporate overhead includes unallocated executive leadership and other centralized corporate functional support costs such as finance, IT, legal, human resources, and marketing, as well as public company expenses and corporate-wide projects (initiatives). |
|
|
(q) |
Gross profit is defined as revenue from services less direct operating expenses. The Company's gross profit excludes allocated depreciation and amortization expense. Gross profit margin is calculated by dividing gross profit by revenue from services. |
|
|
(r) |
FTEs represent the average number of Nurse and Allied Staffing contract personnel on a full-time equivalent basis. |
|
|
(s) |
Average revenue per FTE per day is calculated by dividing the Nurse and Allied Staffing revenue per FTE by the number of days worked in the respective periods. Nurse and Allied Staffing revenue also includes revenue from the permanent placement of nurses. Prior periods have been recalculated to reflect the impact of the segment reporting changes noted above. |
|
|
(t) |
Days filled is calculated by dividing the total hours invoiced during the period, including an estimate for the impact of accrued revenue, by 8 hours. |
|
|
(u) |
Revenue per day filled is calculated by dividing revenue as reported by days filled for the period presented. |
Contacts
Cross Country Healthcare, Inc.
William J. Burns, 561-237-2555
Executive Vice President and Chief Financial Officer
wburns@crosscountry.com