BOCA RATON, Fla.--(BUSINESS WIRE)--Cross Country Healthcare, Inc. (the Company) (Nasdaq: CCRN) today announced financial results for its third quarter ended September 30, 2024.
SELECTED FINANCIAL INFORMATION:
Variance | Variance | ||||||||
Q3 2024 vs | Q3 2024 vs | ||||||||
Dollars are in thousands, except per share amounts | Q3 2024 | Q3 2023 | Q2 2024 | ||||||
Revenue | $ | 315,119 | (29 | )% | (7 | )% | |||
Gross profit margin* | 20.4 | % | (160 | )bps | (40 | )bps | |||
Net income attributable to common stockholders | $ | 2,555 | (80 | )% | 116 | % | |||
Diluted EPS | $ | 0.08 | $ | (0.28 | ) | $ | 0.55 | ||
Adjusted EBITDA* | $ | 10,339 | (62 | )% | (27 | )% | |||
Adjusted EBITDA margin* | 3.3 | % | (290 | )bps | (90 | )bps | |||
Adjusted EPS* | $ | 0.12 | $ | (0.27 | ) | $ | 0.02 | ||
Cash flows provided by operations | $ | 7,470 | (89 | )% | (91 | )% | |||
* Represents amounts that are not calculated in accordance with U.S. generally accepted accounting principles (GAAP) and are referred to as non-GAAP measures. Please refer to the accompanying discussion below of how these non-GAAP financial measures are calculated and used under "Non-GAAP Financial Measures" and the tables reconciling these measures to the closest GAAP measure. | |||||||||
Third Quarter Business Highlights
- Revenue, Adjusted EBITDA, and Adjusted EPS all within guidance ranges
- Physician Staffing and Homecare Staffing experienced sequential and year-over-year revenue growth
- Secured a three-year contract renewal with our largest managed service program
- Continued strong balance sheet with $64 million of cash on hand and no debt as of September 30, 2024
- Repurchased over 800,000 shares of common stock for $11.9 million
"Our third quarter results reflect the continued stabilization across our core business as well as the ongoing momentum in our Homecare, Physician, and Education Staffing businesses. Though margins remain under pressure, I am encouraged to see demand for our services continue to rise amidst bill rate stability," said John A. Martins, President and Chief Executive Officer of Cross Country Healthcare. He continued, "We find ourselves well positioned to capitalize on the market as it normalizes, by leveraging our strong balance sheet to make strategic investments, that we believe will deliver long-term profitability."
Third quarter consolidated revenue was $315.1 million, a decrease of 29% year-over-year and 7% sequentially. Consolidated gross profit margin was 20.4%, down 160 basis points year-over-year and 40 basis points sequentially. Net income attributable to common stockholders was $2.6 million, as compared to $12.8 million in the prior year and a net loss of $16.1 million in the prior quarter. Diluted income per share (EPS) was $0.08, as compared to $0.36 in the prior year and a net loss of $0.47 in the prior quarter. Adjusted earnings before interest, taxes, depreciation, and amortization (EBITDA) was $10.3 million, or 3.3% of revenue, as compared with $27.2 million, or 6.2% of revenue, in the prior year, and $14.2 million, or 4.2% of revenue, in the prior quarter. Adjusted EPS was $0.12, as compared to $0.39 in the prior year and $0.10 in the prior quarter.
For the nine months ended September 30, 2024, consolidated revenue was $1,034.1 million, a decrease of 36% year-over-year. Consolidated gross profit margin was 20.5%, down 190 basis points year-over-year. Net loss attributable to common stockholders was $10.8 million, or $0.32 per diluted share, as compared to net income of $63.6 million, or $1.78 per diluted share, in the prior year. Adjusted EBITDA was $39.8 million, or 3.8% of revenue, as compared to $123.8 million, or 7.7% of revenue, in the prior year. Adjusted EPS was $0.41, as compared to $1.92 in the prior year.
Quarterly Business Segment Highlights
Nurse and Allied Staffing
Revenue was $264.9 million, a decrease of 33% year-over-year and 9% sequentially. Contribution income was $19.3 million, a decrease from $39.2 million year-over-year and an increase from $5.8 million sequentially. The sequential increase was primarily the result of $19.4 million of credit loss expense driven by a bankruptcy filing by a single large customer recognized during the second quarter of 2024. Average field contract personnel on a full-time equivalent (FTE) basis was 7,660, as compared with 9,849 in the prior year and 8,415 in the prior quarter. Revenue per FTE per day was $373, as compared to $434 in the prior year and $377 in the prior quarter.
Physician Staffing
Revenue was $50.3 million, an increase of 10% year-over-year and 4% sequentially. Contribution income was $4.6 million, an increase from $2.6 million year-over-year and $4.0 million sequentially. Total days filled were 24,424, as compared with 23,004 in the prior year and 24,252 in the prior quarter. Revenue per day filled was $2,058, as compared with $1,986 in the prior year and $1,992 in the prior quarter.
Cash Flow and Balance Sheet Highlights
Net cash provided by operating activities for the three months ended September 30, 2024 was $7.5 million, as compared to $70.3 million for the three months ended September 30, 2023 and $82.4 million for the three months ended June 30, 2024. We experienced a 4 day year-over-year improvement in days' sales outstanding. For the nine months ended September 30, 2024, net cash provided by operating activities was $95.9 million, as compared to $236.4 million in the prior year.
During the third quarter, the Company repurchased over 800,000 shares of the Company's common stock for an aggregate price of $11.9 million, at an average market price of $14.57 per share. As of September 30, 2024, the Company had 32.6 million unrestricted shares outstanding and $44.1 million remaining for share repurchase.
As of September 30, 2024, the Company had $64.0 million in cash and cash equivalents with no debt outstanding. There were no borrowings drawn under its revolving senior secured asset-based credit facility (ABL). As of September 30, 2024, borrowing base availability under the ABL was $150.2 million, with $135.2 million of availability net of $15.0 million of letters of credit.
Outlook for Fourth Quarter 2024
The guidance below applies to management's expectations for the fourth quarter of 2024.
Q4 2024 Range | Year-over-Year | Sequential | |||
Change | Change | ||||
Revenue | $300 million - $310 million | (28%)% - (25%)% | (5%)% - (2%)% | ||
Adjusted EBITDA* | $11.0 million - $13.0 million | (47%)% - (37%)% | 6%% - 26% | ||
Adjusted EPS* | $0.10 - $0.14 | $(0.19) - $(0.15) | $(0.02) - $0.02 | ||
* Refer to discussion of non-GAAP financial measures and the reconciliation tables below. | |||||
The above estimates 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, or future significant share repurchases.
INVITATION TO CONFERENCE CALL
The Company will hold its quarterly conference call on Wednesday, November 6, 2024, at 5:00 P.M. Eastern Time to discuss its third quarter 2024 financial results. This call will be webcast live and can be accessed at the Company's website at ir.crosscountry.com or by dialing 888-566-1290 from anywhere in the U.S. or by dialing 773-799-3776 from non-U.S. locations - Passcode: Cross Country. A replay of the webcast will be available from November 6th through November 20th on the Company's website and a replay of the conference call will be available by telephone by calling 800-835-4610 from anywhere in the U.S. or 203-369-3352 from non-U.S. locations - Passcode: 4915.
ABOUT CROSS COUNTRY HEALTHCARE
Cross Country Healthcare, Inc. is a market-leading, tech-enabled workforce solutions and advisory firm with 38 years of industry experience and insight. We help clients tackle complex labor-related challenges and achieve high-quality outcomes, while reducing complexity and improving visibility through data-driven insights. Diversity, equality, and inclusion is at the heart of the organization's overall corporate social responsibility program, and closely aligned with our core values to create a better future for its people, communities, and its stockholders.
Copies of this and other press releases, as well as additional information about the Company, can be accessed online at ir.crosscountry.com. Stockholders and prospective investors can also register to automatically receive the Company's press releases, filings with the Securities and Exchange Commission (SEC), and other notices by e-mail.
NON-GAAP FINANCIAL MEASURES
This press release and the accompanying financial statement tables reference non-GAAP financial measures, such as gross profit margin, adjusted EBITDA, and adjusted EPS. 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 GAAP. Such non-GAAP financial measures are provided for consistency and comparability to prior year results; furthermore, management believes such non-GAAP financial measures are useful to investors when evaluating the Company's performance, as such non-GAAP financial measures 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 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.
In addition, forward-looking adjusted EBITDA and adjusted EPS for fiscal 2024 exclude potential charges or gains that may be recorded during the fiscal year, including among other things, the potential impact of any future divestitures, mergers, acquisitions, or other business combinations, changes in debt structure, or future significant share repurchases. We have not attempted to provide reconciliations of such forward-looking non-GAAP earnings guidance to the comparable GAAP measure, as permitted by Item 10(e)(1)(i)(B) of Regulation S-K, because the impact and timing of these potential charges or gains is inherently uncertain and difficult to predict and is unavailable without unreasonable efforts. In addition, the Company believes such reconciliations would imply a degree of precision and certainty that could be confusing to investors. Such items could have a substantial impact on GAAP measures of our financial performance.
FORWARD-LOOKING STATEMENTS
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, Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), and the Private Securities Litigation Reform Act of 1995, and are subject to the "safe harbor" created by those sections. Forward-looking statements consist of statements that are predictive in nature and/or depend upon or refer to future events. Words such as "expects," "anticipates," "intends," "plans," "believes," "estimates," "suggests," "appears," "seeks," "will," "could," and variations of such words and similar expressions are intended to identify forward-looking statements. These 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: the overall macroeconomic environment, including increased inflation and interest rates, demand for the healthcare services that we provide, both nationally and in the regions in which we operate, 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, 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, including data privacy and protection laws, social, ethical, and security issues relating to the use of artificial intelligence, our customers' 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, including, without limitation, the risk factors set forth in Item 1A. "Risk Factors" in the Company's Annual Report on Form 10-K for the year ended December 31, 2023, as filed and updated in our Quarterly Reports on Form 10-Q and other filings with the SEC. You should consult any further disclosures that the Company makes on related subjects in its filings with the SEC.
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. Except as may be required by law, the Company undertakes no obligation to update or revise forward-looking statements. All references to "the Company," "we," "us," "our," or "Cross Country" in this press release mean Cross Country Healthcare, Inc. and its consolidated 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, | |||||||||||||||
2024 | 2023 | 2024 | 2024 | 2023 | |||||||||||||||
Revenue from services | $ | 315,119 | $ | 442,291 | $ | 339,771 | $ | 1,034,064 | $ | 1,605,693 | |||||||||
Operating expenses: | |||||||||||||||||||
Direct operating expenses | 250,961 | 344,932 | 268,966 | 821,804 | 1,245,772 | ||||||||||||||
Selling, general and administrative expenses | 54,297 | 69,627 | 60,258 | 177,807 | 232,825 | ||||||||||||||
Credit loss expense | 1,512 | 2,355 | 18,858 | 21,660 | 10,397 | ||||||||||||||
Depreciation and amortization | 4,498 | 4,540 | 4,719 | 13,859 | 13,876 | ||||||||||||||
Restructuring costs | 998 | 348 | 2,116 | 4,052 | 1,690 | ||||||||||||||
Legal and other losses | - | - | 3,946 | 7,596 | 1,125 | ||||||||||||||
Impairment charges | - | 186 | 114 | 718 | 719 | ||||||||||||||
Total operating expenses | 312,266 | 421,988 | 358,977 | 1,047,496 | 1,506,404 | ||||||||||||||
Income (loss) from operations | 2,853 | 20,303 | (19,206 | ) | (13,432 | ) | 99,289 | ||||||||||||
Other expenses (income): | |||||||||||||||||||
Interest expense | 550 | 669 | 568 | 1,580 | 7,508 | ||||||||||||||
Loss on early extinguishment of debt | - | - | - | - | 1,723 | ||||||||||||||
Interest income | (1,107 | ) | (5 | ) | (235 | ) | (1,515 | ) | (12 | ) | |||||||||
Other expense (income), net | 21 | 139 | 23 | (1,013 | ) | 145 | |||||||||||||
Income (loss) before income taxes | 3,389 | 19,500 | (19,562 | ) | (12,484 | ) | 89,925 | ||||||||||||
Income tax expense (benefit) | 834 | 6,688 | (3,512 | ) | (1,681 | ) | 26,332 | ||||||||||||
Net income (loss) attributable to common stockholders | $ | 2,555 | $ | 12,812 | $ | (16,050 | ) | $ | (10,803 | ) | $ | 63,593 | |||||||
Net income (loss) per share attributable to common stockholders - Basic | $ | 0.08 | $ | 0.37 | $ | (0.47 | ) | $ | (0.32 | ) | $ | 1.80 | |||||||
Net income (loss) per share attributable to common stockholders - Diluted | $ | 0.08 | $ | 0.36 | $ | (0.47 | ) | $ | (0.32 | ) | $ | 1.78 | |||||||
Weighted average common shares outstanding: | |||||||||||||||||||
Basic | 33,016 | 34,954 | 33,960 | 33,728 | 35,386 | ||||||||||||||
Diluted | 33,058 | 35,152 | 33,960 | 33,728 | 35,742 | ||||||||||||||
Cross Country Healthcare, Inc. | |||||||||||||||||||
Reconciliation of Non-GAAP Financial Measures | |||||||||||||||||||
(Unaudited, amounts in thousands, except per share data) | |||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||
September 30, | September 30, | June 30, | September 30, | September 30, | |||||||||||||||
2024 | 2023 | 2024 | 2024 | 2023 | |||||||||||||||
Adjusted EBITDA:a | |||||||||||||||||||
Net income (loss) attributable to common stockholders | $ | 2,555 | $ | 12,812 | $ | (16,050 | ) | $ | (10,803 | ) | $ | 63,593 | |||||||
Interest expense | 550 | 669 | 568 | 1,580 | 7,508 | ||||||||||||||
Income tax expense (benefit)b | 834 | 6,688 | (3,512 | ) | (1,681 | ) | 26,332 | ||||||||||||
Depreciation and amortization | 4,498 | 4,540 | 4,719 | 13,859 | 13,876 | ||||||||||||||
Acquisition and integration-related costs | - | 13 | - | - | 59 | ||||||||||||||
Restructuring costsc | 998 | 348 | 2,116 | 4,052 | 1,690 | ||||||||||||||
Legal, bankruptcy, and other lossesd | - | - | 23,319 | 26,969 | 1,125 | ||||||||||||||
Impairment chargese | - | 186 | 114 | 718 | 719 | ||||||||||||||
Loss on disposal of fixed assets | - | 43 | - | - | 43 | ||||||||||||||
Loss on early extinguishment of debtf | - | - | - | - | 1,723 | ||||||||||||||
Loss on lease termination | - | 96 | - | - | 104 | ||||||||||||||
Interest income | (1,107 | ) | (5 | ) | (235 | ) | (1,515 | ) | (12 | ) | |||||||||
Other expense (income), net | 21 | - | 23 | (1,013 | ) | (2 | ) | ||||||||||||
Equity compensation | 870 | 1,433 | 2,259 | 4,327 | 5,413 | ||||||||||||||
System conversion costsg | 1,120 | 425 | 857 | 3,306 | 1,658 | ||||||||||||||
Adjusted EBITDAa | $ | 10,339 | $ | 27,248 | $ | 14,178 | $ | 39,799 | $ | 123,829 | |||||||||
Adjusted EBITDA margina | 3.3 | % | 6.2 | % | 4.2 | % | 3.8 | % | 7.7 | % | |||||||||
Adjusted EPS:h | |||||||||||||||||||
Numerator: | |||||||||||||||||||
Net income (loss) attributable to common stockholders | $ | 2,555 | $ | 12,812 | $ | (16,050 | ) | $ | (10,803 | ) | $ | 63,593 | |||||||
Non-GAAP adjustments - pretax: | |||||||||||||||||||
Acquisition and integration-related costs | - | 13 | - | - | 59 | ||||||||||||||
Restructuring costsc | 998 | 348 | 2,116 | 4,052 | 1,690 | ||||||||||||||
Legal, bankruptcy, and other lossesd | - | - | 23,319 | 26,969 | 1,125 | ||||||||||||||
Impairment chargese | - | 186 | 114 | 718 | 719 | ||||||||||||||
Other income, net | - | - | - | (1,115 | ) | - | |||||||||||||
Loss on early extinguishment of debtf | - | - | - | - | 1,723 | ||||||||||||||
System conversion costsg | 1,120 | 425 | 857 | 3,306 | 1,658 | ||||||||||||||
Tax impact of non-GAAP adjustments | (552 | ) | (208 | ) | (7,066 | ) | (9,023 | ) | (1,767 | ) | |||||||||
Adjusted net income attributable to common stockholders - non-GAAP | $ | 4,121 | $ | 13,576 | $ | 3,290 | $ | 14,104 | $ | 68,800 | |||||||||
Denominator: | |||||||||||||||||||
Weighted average common shares - basic, GAAP | 33,016 | 34,954 | 33,960 | 33,728 | 35,386 | ||||||||||||||
Dilutive impact of share-based payments | 42 | 198 | 42 | 155 | 356 | ||||||||||||||
Adjusted weighted average common shares - diluted, non-GAAP | 33,058 | 35,152 | 34,002 | 33,883 | 35,742 | ||||||||||||||
Reconciliation: | |||||||||||||||||||
Diluted EPS, GAAP | $ | 0.08 | $ | 0.36 | $ | (0.47 | ) | $ | (0.32 | ) | $ | 1.78 | |||||||
Non-GAAP adjustments - pretax: | |||||||||||||||||||
Restructuring costsc | 0.03 | 0.01 | 0.06 | 0.12 | 0.05 | ||||||||||||||
Legal, bankruptcy, and other lossesd | - | - | 0.69 | 0.79 | 0.03 | ||||||||||||||
Impairment chargese | - | 0.01 | - | 0.02 | 0.02 | ||||||||||||||
Other income, net | - | - | - | (0.03 | ) | - | |||||||||||||
Loss on early extinguishment of debtf | - | - | - | - | 0.05 | ||||||||||||||
System conversion costsg | 0.03 | 0.01 | 0.03 | 0.10 | 0.04 | ||||||||||||||
Tax impact of non-GAAP adjustments | (0.02 | ) | - | (0.21 | ) | (0.27 | ) | (0.05 | ) | ||||||||||
Adjusted EPS, non-GAAPh | $ | 0.12 | $ | 0.39 | $ | 0.10 | $ | 0.41 | $ | 1.92 | |||||||||
Cross Country Healthcare, Inc. | |||||||
Consolidated Balance Sheets | |||||||
(Unaudited, amounts in thousands) | |||||||
September 30, | December 31, | ||||||
2024 | 2023 | ||||||
Assets | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 64,021 | $ | 17,094 | |||
Accounts receivable, net | 244,987 | 372,352 | |||||
Income taxes receivablei | 10,128 | 8,620 | |||||
Prepaid expenses | 4,554 | 7,681 | |||||
Insurance recovery receivable | 12,102 | 9,097 | |||||
Other current assets | 794 | 2,031 | |||||
Total current assets | 336,586 | 416,875 | |||||
Property and equipment, net | 28,975 | 27,339 | |||||
Operating lease right-of-use assets | 2,700 | 2,599 | |||||
Goodwill | 135,430 | 135,430 | |||||
Other intangible assets, net | 46,453 | 54,468 | |||||
Deferred tax assetsi | 9,038 | 5,979 | |||||
Insurance recovery receivable | 21,812 | 25,714 | |||||
Cloud computing | 9,735 | 5,987 | |||||
Other assets | 6,694 | 6,673 | |||||
Total assets | $ | 597,423 | $ | 681,064 | |||
Liabilities and Stockholders' Equity | |||||||
Current liabilities: | |||||||
Accounts payable and accrued expensesi | $ | 58,436 | $ | 92,822 | |||
Accrued compensation and benefits | 54,285 | 52,297 | |||||
Operating lease liabilities | 2,060 | 2,604 | |||||
Earnout liability | 4,100 | 6,794 | |||||
Other current liabilities | 1,796 | 1,559 | |||||
Total current liabilities | 120,677 | 156,076 | |||||
Operating lease liabilities | 2,348 | 2,663 | |||||
Accrued claims | 34,893 | 34,853 | |||||
Earnout liability | - | 5,000 | |||||
Uncertain tax positions | 11,169 | 10,603 | |||||
Other liabilities | 3,645 | 4,218 | |||||
Total liabilities | 172,732 | 213,413 | |||||
Commitments and contingencies | |||||||
Stockholders' equity: | |||||||
Common stock | 3 | 4 | |||||
Additional paid-in capital | 204,273 | 236,417 | |||||
Accumulated other comprehensive loss | (1,397 | ) | (1,385 | ) | |||
Retained earningsi | 221,812 | 232,615 | |||||
Total stockholders' equity | 424,691 | 467,651 | |||||
Total liabilities and stockholders' equity | $ | 597,423 | $ | 681,064 | |||
Cross Country Healthcare, Inc. | ||||||||||||||||||||||
Segment Dataj | ||||||||||||||||||||||
(Unaudited, amounts in thousands) | ||||||||||||||||||||||
Three Months Ended | Year-over-
| Sequential | ||||||||||||||||||||
September 30, | % of | September 30, | % of | June 30, | % of | % change | % change | |||||||||||||||
2024 | Total | 2023 | Total | 2024 | Total | Fav (Unfav) | Fav (Unfav) | |||||||||||||||
Revenue from services: | ||||||||||||||||||||||
Nurse and Allied Staffing | $ | 264,853 | 84 | % | $ | 396,595 | 90 | % | $ | 291,451 | 86 | % | (33 | )% | (9 | )% | ||||||
Physician Staffing | 50,266 | 16 | % | 45,696 | 10 | % | 48,320 | 14 | % | 10 | % | 4 | % | |||||||||
$ | 315,119 | 100 | % | $ | 442,291 | 100 | % | $ | 339,771 | 100 | % | (29 | )% | (7 | )% | |||||||
Contribution income:k | ||||||||||||||||||||||
Nurse and Allied Staffing | $ | 19,251 | $ | 39,226 | $ | 5,820 | (51 | )% | 231 | % | ||||||||||||
Physician Staffing | 4,629 | 2,576 | 4,033 | 80 | % | 15 | % | |||||||||||||||
23,880 | 41,802 | 9,853 | (43 | )% | 142 | % | ||||||||||||||||
Corporate overheadl | 15,531 | 16,412 | 18,161 | 5 | % | 14 | % | |||||||||||||||
Depreciation and amortization | 4,498 | 4,540 | 4,719 | 1 | % | 5 | % | |||||||||||||||
Restructuring costsc | 998 | 348 | 2,116 | (187 | )% | 53 | % | |||||||||||||||
Legal and other lossesm | - | - | 3,946 | - | % | 100 | % | |||||||||||||||
Impairment chargese | - | 186 | 114 | 100 | % | 100 | % | |||||||||||||||
Other costs | - | 13 | 3 | 100 | % | 100 | % | |||||||||||||||
Income (loss) from operations | $ | 2,853 | $ | 20,303 | $ | (19,206 | ) | (86 | )% | 115 | % | |||||||||||
Nine Months Ended | Year-over-
| |||||||||||||||||||||
September 30, | % of | September 30, | % of | % change | ||||||||||||||||||
2024 | Total | 2023 | Total | Fav (Unfav) | ||||||||||||||||||
Revenue from services: | ||||||||||||||||||||||
Nurse and Allied Staffing | $ | 888,490 | 86 | % | $ | 1,474,273 | 92 | % | (40 | )% | ||||||||||||
Physician Staffing | 145,574 | 14 | % | 131,420 | 8 | % | 11 | % | ||||||||||||||
$ | 1,034,064 | 100 | % | $ | 1,605,693 | 100 | % | (36 | )% | |||||||||||||
Contribution income:k | ||||||||||||||||||||||
Nurse and Allied Staffing | $ | 52,254 | $ | 162,876 | (68 | )% | ||||||||||||||||
Physician Staffing | 11,800 | 7,841 | 50 | % | ||||||||||||||||||
64,054 | 170,717 | (62 | )% | |||||||||||||||||||
Corporate overheadl | 51,258 | 53,959 | 5 | % | ||||||||||||||||||
Depreciation and amortization | 13,859 | 13,876 | - | % | ||||||||||||||||||
Restructuring costsc | 4,052 | 1,690 | (140 | )% | ||||||||||||||||||
Legal and other lossesm | 7,596 | 1,125 | (575 | )% | ||||||||||||||||||
Impairment chargese | 718 | 719 | - | % | ||||||||||||||||||
Other costs | 3 | 59 | 95 | % | ||||||||||||||||||
(Loss) income from operations | $ | (13,432 | ) | $ | 99,289 | (114 | )% | |||||||||||||||
Other costs include acquisition and integration-related costs. | ||||||||||||||||||||||
Cross Country Healthcare, Inc. | |||||||||||||||||||
Summary Condensed Consolidated Statements of Cash Flows | |||||||||||||||||||
(Unaudited, amounts in thousands) | |||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||
September 30, | September 30, | June 30, | September 30, | September 30, | |||||||||||||||
2024 | 2023 | 2024 | 2024 | 2023 | |||||||||||||||
Net cash provided by operating activities | $ | 7,470 | $ | 70,311 | $ | 82,401 | $ | 95,882 | $ | 236,424 | |||||||||
Net cash used in investing activities | (1,124 | ) | (3,408 | ) | (2,849 | ) | (6,183 | ) | (10,900 | ) | |||||||||
Net cash used in financing activities | (11,926 | ) | (53,273 | ) | (15,193 | ) | (42,772 | ) | (214,825 | ) | |||||||||
Effect of exchange rate changes on cash | - | (2 | ) | - | - | (2 | ) | ||||||||||||
Change in cash and cash equivalents | (5,580 | ) | 13,628 | 64,359 | 46,927 | 10,697 | |||||||||||||
Cash and cash equivalents at beginning of period | 69,601 | 673 | 5,242 | 17,094 | 3,604 | ||||||||||||||
Cash and cash equivalents at end of period | $ | 64,021 | 14,301 | $ | 69,601 | $ | 64,021 | $ | 14,301 | ||||||||||
Cross Country Healthcare, Inc. | |||||||||||||||||||
Other Financial Data | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||
September 30, | September 30, | June 30, | September 30, | September 30, | |||||||||||||||
2024 | 2023 | 2024 | 2024 | 2023 | |||||||||||||||
Revenue from services | $ | 315,119 | $ | 442,291 | $ | 339,771 | $ | 1,034,064 | $ | 1,605,693 | |||||||||
Less: Direct operating expenses | 250,961 | 344,932 | 268,966 | 821,804 | 1,245,772 | ||||||||||||||
Gross profit | $ | 64,158 | $ | 97,359 | $ | 70,805 | $ | 212,260 | $ | 359,921 | |||||||||
Consolidated gross profit marginn | 20.4 | % | 22.0 | % | 20.8 | % | 20.5 | % | 22.4 | % | |||||||||
Nurse and Allied Staffing statistical data: | |||||||||||||||||||
FTEso | 7,660 | 9,849 | 8,415 | 8,400 | 11,251 | ||||||||||||||
Average Nurse and Allied Staffing revenue per FTE per dayp | $ | 373 | $ | 434 | $ | 377 | $ | 383 | $ | 476 | |||||||||
Physician Staffing statistical data: | |||||||||||||||||||
Days filledq | 24,424 | 23,004 | 24,252 | 72,461 | 68,927 | ||||||||||||||
Revenue per day filledr | $ | 2,058 | $ | 1,986 | $ | 1,992 | $ | 2,009 | $ | 1,907 | |||||||||
(a) | Adjusted EBITDA, a non-GAAP financial measure, is defined as net income (loss) attributable to common stockholders before interest expense, income tax expense (benefit), depreciation and amortization, acquisition and integration-related (benefits) costs, restructuring (benefits) costs, legal and other losses, customer bankruptcy loss, impairment charges, gain or loss on derivative, loss on early extinguishment of debt, gain or loss on disposal of fixed assets, gain or loss on lease termination, gain or loss on sale of business, other expense (income), net, equity compensation, and system conversion costs. Adjusted EBITDA is not and 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 (loss) attributable to common stockholders 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 as defined by the Company's credit facilities. Adjusted EBITDA Margin is calculated by dividing Adjusted EBITDA by the Company's consolidated revenue. |
(b) | The decrease in income tax expense for the three and nine months ended September 30, 2024 related to a decrease in book income primarily driven by credit loss expense. |
(c) | Restructuring costs were primarily comprised of employee termination costs, lease-related exit costs, and reorganization costs as part of planned cost savings initiatives. |
(d) | Includes legal costs and other settlement charges as presented on the consolidated statements of operations, losses pertaining to matters outside the normal course of operations, and $19.4 million of credit loss expense driven by a bankruptcy filing by a single large customer for the nine months ending September 30, 2024. There was no significant impact on operations from this client as the majority of the business had been wound down in the prior year. For the nine months ended September 30, 2023, the Company incurred $1.1 million, including legal fees, to settle a wage and hour class action lawsuit. |
(e) | Impairment charges for the nine months ended September 30, 2024 were related to right-of-use assets and related property in connection with vacated leases during 2024. Impairment charges for the nine months ended September 30, 2023 primarily related to the write-off of an abandoned IT project. |
(f) | Loss on early extinguishment of debt for the nine months ended September 30, 2023 consisted of the write-off of debt issuance costs related to the payoff and termination of the term loan on June 30, 3023. |
(g) | System conversion costs include enterprise resource planning system costs related to the upgrading and integrating of our middle and back-office platforms, with certain development costs capitalized and amortized in accordance with the Company's policies, and applicant tracking system costs related to the Company's project to replace its legacy system supporting its travel nurse staffing business. |
(h) | Adjusted EPS, a non-GAAP financial measure, is defined as net income (loss) attributable to common stockholders per diluted share before the diluted EPS impact of acquisition and integration-related (benefits) costs, restructuring (benefits) costs, legal and other losses, customer bankruptcy loss, impairment charges, gain or loss on derivative, loss on early extinguishment of debt, gain or loss on sale of business, system conversion costs, and nonrecurring income tax adjustments. Adjusted EPS is not and 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 Adjusted EPS 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 than EPS. Quarterly non-GAAP adjustment may vary due to rounding. |
(i) | Financial information included in the December 31, 2023 balance sheet includes immaterial revisions to the Company's previously-reported financial information. Please see the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2024, as filed with the SEC, for more information. |
(j) | Segment data is provided in accordance with the Segment Reporting Topic of the Financial Accounting Standards Board Accounting Standards Codification. |
(k) | Contribution income is defined as income (loss) from operations before depreciation and amortization, acquisition and integration-related (benefits) costs, restructuring (benefits) costs, legal and other losses, impairment charges, and corporate overhead. Contribution income is a financial measure used by management when assessing segment performance. |
(l) | 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 Company-wide projects (initiatives). |
(m) | Legal and other losses includes legal costs and other settlement charges as presented on the consolidated statements of operations and losses pertaining to matters outside the normal course of operations. |
(n) | 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. |
(o) | FTEs represent the average number of Nurse and Allied Staffing contract personnel on a full-time equivalent basis. |
(p) | Average revenue per FTE per day is calculated by dividing Nurse and Allied Staffing revenue, excluding permanent placement, per FTE by the number of days worked in the respective periods. |
(q) | 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. |
(r) | 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, Executive Vice President & Chief Financial Officer
561-237-2555
wburns@crosscountry.com
