U.S. Physical Therapy Q4 2024 Earnings Report

U.S. Physical Therapy EPS Results

• Actual EPS: $0.65
• Consensus EPS: $0.69
• Beat/Miss: Missed by -$0.04
• One Year Ago EPS: N/A

U.S. Physical Therapy Revenue Results

• Actual Revenue: $180.45 million
• Expected Revenue: $173.10 million
• Beat/Miss: Beat by +$7.34 million
• YoY Revenue Growth: N/A

U.S. Physical Therapy Announcement Details

• Quarter: Q4 2024
• Date: 2/26/2025
• Time: After Market Closes
• Conference Call Date: Thursday, February 27, 2025
• Conference Call Time: 10:30AM ET

U.S. Physical Therapy (NYSE:USPH) (NYSE: USPH) is a leading owner and operator of outpatient physical therapy clinics across the United States. The company delivers rehabilitative care to patients recovering from orthopedic injuries, neurological disorders and chronic conditions. Its core services include one-on-one physical therapy sessions, aquatic therapy, occupational therapy, massage therapy and sports medicine programs designed to restore mobility and enhance quality of life.

In addition to traditional rehabilitation services, U.S. Physical Therapy offers specialized treatments such as dry needling, balance and fall-prevention programs, athletic training and industrial rehabilitation. The company has also developed telehealth capabilities to extend its reach and improve access for patients who face geographical or mobility constraints. U.S. Physical Therapy works with a broad network of referring physicians, hospitals and managed care organizations to coordinate patient care and facilitate seamless transitions between inpatient and outpatient settings.

Founded in 1990 and headquartered in Harrisburg, Pennsylvania, U.S. Physical Therapy has grown through a combination of organic clinic openings and strategic acquisitions. Today, the company operates over 800 clinics in more than 40 states, serving both urban and rural markets. Its decentralized management model empowers local clinical teams while maintaining standardized care protocols and operational best practices. U.S. Physical Therapy’s leadership team draws on decades of healthcare and rehabilitation experience to drive growth, enhance patient outcomes and maintain high standards of clinical excellence.

U.S. Physical Therapy Q4 2024 Earnings Call Transcript

Key Takeaways

• In Q4, patient demand hit an all-time high with 31.7 visits per clinic per day, 13% volume growth year-over-year, a network Net Promoter Score of 93 and 4.9 Google Care rating.
• Despite a 1.8% Medicare rate cut, the company raised its net rate to $104.73 in Q4 (up 3.1% ex-Medicare) through successful commercial and workers’ comp recontracting and expects further rate gains in 2025.
• Operating cost per visit rose 1.7% ex-acquisitions amid competitive therapist hiring; the company is piloting AI-driven documentation and virtual front-office staffing to curb labor expenses.
• USPH closed seven acquisitions in 2024, including its entry into New York via the MetroPT deal, adding ~70 clinics in Q4 and driving a 32% surge in injury prevention revenues.
• For 2025, USPH targets $88M–$93M adjusted EBITDA, factoring in a 2.9% Medicare revenue headwind (~$5.7M EBITDA impact), corporate system investments and full-year contributions from 2024 acquisitions.

Presentation

[Operator]

Today, and thank you for standing by. Welcome to the U.S. Physical Therapy Q4 2024 and Full Year Earnings Conference Call. At this time, all participants are in listen-only mode. After the speaker's presentation, there will be a question-and-answer session. In order to ask a question during that session, please press the star key followed by the number one on your telephone keypad. Please be advised that today's conference is being recorded. If you require any further assistance, please press star then zero. I would now like to turn the call over to Chris Reading, Chairman and CEO. Please go ahead, sir.

[Christopher Reading, CEO at U.S. Physical Therapy]

Thanks, David. Good morning and welcome, everyone, to our U.S. Physical Therapy Q4 and year-end 2024 earnings call. With me on the line this morning include Carey Hendrickson, our CFO. Eric Williams, our President and COO East. Graham Reeve, our COO West. Rick Binstein, our Executive Vice President and General Counsel. Jake Martinez, our Senior Vice President, Finance and Accounting. Before I begin this morning with some color on the quarter and the year, we need to go ahead and cover a brief disclosure. Jake, if you would, please.

[Jake Martinez, SVP, and Finance and Accounting at U.S. Physical Therapy]

Thank you, Chris. The presentation includes forward-looking statements, which involve certain risks and uncertainties. These forward-looking statements are based on the company's current views and assumptions. The company's actual results may vary materially from those anticipated. Please see the company's filings with the Securities and Exchange Commission for more information. This presentation also contains certain non-GAAP measures as defined in Regulation G, and the related reconciliations can be found in the company's earnings release and the company's presentations on our website. Chris?

[Christopher Reading, CEO at U.S. Physical Therapy]

Thanks, Jake. Hey, everyone. I want to begin this morning by thanking our clinicians, our partners, and our leadership and support teams for their tireless work this year on behalf of hundreds of thousands of individual patients whose lives we've helped positively impact as we interact in a very personal, professional, and life-improving way with our physical therapy intervention across more than five million patient encounters. I'm particularly proud of all of our facilities for the way patients feel about them, with a Net Promoter Score across our network of 93, which, as you know, is outstanding.

[Christopher Reading, CEO at U.S. Physical Therapy]

Our Google ratings are 4.9, and the demand for our services has never been higher than it has been these past 12 months. In the Q4, we established a new high watermark in visits per clinic per day across our portfolio of partnerships at 31.7, compared to 29.9 in the prior year's quarter. Our total patient volume grew 13% year-over-year, and despite the Medicare rate reduction we absorbed again in 2024, we moved the needle upwards in our overall net rate through our recontracting efforts of our commercial plans, in combination with some outsized growth of our work comp volume as well.

[Christopher Reading, CEO at U.S. Physical Therapy]

That combination lifted our rate for the quarter to 104.73, and we expect to continue to make progress from there in the new year. Our challenge all year, which we continue to work on, surrounds our cost to deliver the outstanding care that we provide, due in large part to the very competitive environment we've been in, to hire enough therapists, which you can see from our daily visit numbers that we are doing. But our cost per visit continues to be something that has remained more difficult than we expected to rein in.

[Christopher Reading, CEO at U.S. Physical Therapy]

On that front, we have continued to make adjustments where needed across our portfolio of partnerships, especially in support and related roles, along with our part-time employee base. Additionally, we are piloting an AI-driven note system that should help to decrease the time spent generating a note in a patient's EMR while helping to improve our overall clinician efficiency. We're also piloting technology that would allow us to staff more clinics front offices virtually or in combination with local and virtual staff and reduce our overhead burden that way. Please know this cost promise is a promise we made and one we intend to keep, and the entire team is working to deliver on that.

[Christopher Reading, CEO at U.S. Physical Therapy]

2024 proved to be a very good development year for us. We completed seven acquisitions, six in PT across a variety of states, including Wyoming, Pennsylvania, Colorado, which was a new state for us and doing exceptionally well, and, of course, our entry into New York with our Metro PT deal announced in November of last year. In fact, during the Q4 alone, we added approximately 70 clinics in a combination of acquisitions and de novo locations, which will provide a great jumpstart for us in this new year. I'm sorry. Excuse me.

[Christopher Reading, CEO at U.S. Physical Therapy]

One of our completed acquisitions last year was in our injury prevention business with a longstanding, well-respected provider in that space. That has gone very well, and our entire injury prevention business has continued to grow at a very nice clip overall. For the Q4, revenue grew more than 32%, which was a strong finish to an equally strong year overall, where revenue grew again for the year nearly 24% to approximately $97 million, with our gross profit increasing 21.5% for the year, much of that in organic growth. Speaking of organic growth, we continue to expand into new industry verticals.

[Christopher Reading, CEO at U.S. Physical Therapy]

Near year-end, we landed a very large, approximately 50 FTE contract with one of our nation's premier auto manufacturers. That contract impacted our margin a little bit as we ramped staffing up quickly after winning that competitive engagement. We have a lot of information to cover, so I'm going to turn things over momentarily, but let me say this: our industry has been in a tough wash cycle for a few years, but we are going to come out of this stronger, I believe, than we went in.

[Christopher Reading, CEO at U.S. Physical Therapy]

Foundationally, we have developed significant muscles that maybe, when things were easier, were underused, the muscles that needed to drive exceptional volume, the ones that allow care delivery at exceptionally high rates of patient affirmation for the appreciation and benefit of that care, the ones that allow us to grind through challenging rate negotiations, which have lifted our rate despite cuts from the government, which we expect to sunset shortly. And if we have erred, we've erred on the side of people and relationships and making sure that we had the resources to do all that was necessary and right for our patients and their care.

[Christopher Reading, CEO at U.S. Physical Therapy]

We're not done, and we are committed to making progress in this important area. And with all the positive momentum through our development efforts, the new clinics, new partnerships, and territories, along with record volume, we have a lot to be thankful for as we head into this new year. Carey, we have a lot to cover, so why don't you take it from there?

[Carey Hendrickson, CFO at U.S. Physical Therapy]

Great. Thank you, Chris, and good morning, everyone. We reported adjusted EBITDA for the Q4 of 2024 of $21.8 million, which compared to $19 million in the prior year. Our adjusted EBITDA margin using minority-adjusted revenues like our adjusted EBITDA was 15.2% for both the Q4 of 2024 and the Q4 of 2023. Our average visits per day, as Chris noted, were a record high for any quarter in our history at 31.7. Our average visits per day benefited from our action to close 32 underperforming clinics in the Q3, which had a lower average visit per day than the rest of our clinics.

[Carey Hendrickson, CFO at U.S. Physical Therapy]

On a month-by-month basis, October visits per day were at 31.5, November was at 33.1, and December at 31.5, with each month being a record high volume for that particular month. For the full year, our average daily visits per clinic was 30.4, which is the highest amount for any full year in our history. Our net rate of $104.73 in the Q4 of 2024 was $1.05 per visit higher than the Q4 of last year, even with the 1.8% Medicare rate reduction by CMS that went into effect, as we know, at the beginning of 2024. Excluding Medicare, our rate was up $1.57 per visit, or 1.4% over the Q4 of last year.

[Carey Hendrickson, CFO at U.S. Physical Therapy]

The Q4 rate was a little lower than the second and Q3s in 2024, primarily due to the addition of Metro in the Q4, and their average rate of $102.54 was lower than our overall average rate. Excluding Medicare and Metro, our net rate was up approximately 2.5% in the Q4. For the full year, our net rate in 2024 was $104.71, excuse me, a $1.91 increase over the net rate of $102.80 in the Q4 of 2023. Of course, this includes the 1.8% Medicare rate reduction in 2024. If you exclude that, our full-year net rate increased 3.1% in 2024 as compared to 2023.

[Carey Hendrickson, CFO at U.S. Physical Therapy]

We continue to benefit from our strategic priority of increasing reimbursement rates through contract negotiations with commercial and other payers and our focus on growing our workers' comp business. We're also focused on maximizing our cash collections through improvements in our revenue cycle management, and our rate for each major category of payers other than Medicare increased year-over-year. And we will remain focused on rate-enhancing initiatives in 2025. Physical therapy revenues were $153.8 million in the Q4 of 2024, which was an increase of $19.2 million, or 14.2% from last year's Q4.

[Carey Hendrickson, CFO at U.S. Physical Therapy]

The increase was driven by our higher net rate, a 3.1% increase in visits at our mature clinics, and the addition of Metro in November, which had approximately $10 million of revenue in the months of November and December. Our physical therapy operating costs were $124.3 million, which was an increase of 16.6%. Approximately half of the dollar increase of $17.7 million was related to Metro. Excluding acquisitions, our salaries and related cost per visit was $61.82 in the Q4 of 2024, which compares to $59.72 in the Q4 of 2023, which is an increase of 3.5%.

[Carey Hendrickson, CFO at U.S. Physical Therapy]

If you exclude acquisitions, our total operating cost per visit increased just 1.7%, moving from $84.09 in the Q4 of 2023 to $85.50 in the Q4 of this year. Our PT margin was 17.9% in the Q4 of 2024, compared to 19.5% in the Q4 of last year, 2023. Excluding acquisitions, our PT margin was 18.5% in the Q4 of this year, being 2024. Our IIP team, as Chris noted, produced excellent growth in the Q4 and for the full year of 2024. Our IIP net revenues were up 32.1% over the Q4 of 2023, with IIP income up 15.6% over the prior year. Excluding the IIP acquisition that we made earlier this year, our IIP revenues were still up 16.5%, with our gross profit up high single digits.

[Carey Hendrickson, CFO at U.S. Physical Therapy]

Our IIP margin was 18.5% in the Q4 of 2024, and as Chris noted, the large new auto client that we added in the Q4 muted our margin a little bit in the Q4. For the full year, our IIP revenues were up 23.8%, with IIP income up 21.5% and a margin of 20.6%. Our corporate office costs were in line for both the Q4 and the full year. They were 8.6% of our net revenue in the Q4 of 2024 and 8.7% of net revenue for the full year of 2024. Our operating results were $7.8 million. That compares to $8.9 million in the Q4 of 2023. In the Q4 of 2024, we did record a $1 million true-up, which increased our income tax expense. That $1 million should not be factored into our go-forward effective tax rate.

[Carey Hendrickson, CFO at U.S. Physical Therapy]

Our Q4 of 2024 operating results were also impacted by lower interest income since we deployed our invested cash and acquisitions in the Q4 and higher amortization expense, which is non-cash, of course, which increased due to the acquisitions. Our balance sheet continues to be in an excellent position. We have $140.6 million of debt on our term loan, with a swap agreement in place that places the rate on that term loan at 4.7%, and that rate will extend through the middle of 2027. In addition to the term loan, we also have a $175 million revolving credit facility that had just $11 million drawn on it at December 31, 2024.

[Carey Hendrickson, CFO at U.S. Physical Therapy]

Our cash balance at the end of December was $41.4 million, and in 2024, we deployed $133 million of cash into acquisitions, and we bought back more than $9 million of interest from our existing partners. Acquisitions will continue to be our primary focus of capital allocation, and our capital structure is well-positioned for it. Also, of note, our board increased our quarterly dividend rate from $0.45 per share to $0.45 per share effective with our Q1 dividend. Looking to 2025, we expect our full year 2025 EBITDA to be in the range of $88 million-$93 million.

[Carey Hendrickson, CFO at U.S. Physical Therapy]

We have the Medicare rate headwind as we enter the year, as we've noted, a 2.9% reduction, which equates to approximately $6.4 million of revenue and $5.7 million of EBITDA. But we'd still expect good growth in EBITDA in 2025, with the full-year contribution from the acquisitions we completed in 2024, the full-year impact of a payer rate increases that we completed in 2024, and then a partial year impact of the ones that we will complete in 2025, continued volume increases in our existing clinics, and continued double-digit growth in our IIP business.

[Carey Hendrickson, CFO at U.S. Physical Therapy]

As we noted in the press release, we expect the Q1 to be our lowest EBITDA quarter of the year. That's consistent with previous years, just due to normal seasonal factors, likely somewhere around 20% of our full-year EBITDA in the Q1. With that, I'll turn the call back to Chris, and we'll take questions.

[Christopher Reading, CEO at U.S. Physical Therapy]

Yeah. Thanks, Carey. Great job. Operator, let's go ahead and open it up for questions.

[Operator]

Absolutely. At this time, if you'd like to ask a question, please press the star and one keys on your telephone keypad. Keep in mind you can remove yourself from the question queue at any time by pressing star and two. We'll take our first question from Brian Tanquilut with Jefferies. Please go ahead. Your line is open.

[Brian Tanquilut, Analyst at Jefferies]

Morning. Hey, good morning, guys.

[Carey Hendrickson, CFO at U.S. Physical Therapy]

Good morning.

[Brian Tanquilut, Analyst at Jefferies]

Maybe my first question, Carey, as I think about the growth assumptions that are in your guidance, I know there's a Medicare rate cut, but curious how you're thinking about volume growth, number one, and then kind of like your rate trajectory, knowing that there's a Medicare rate cut coming in, and then maybe also the impact of the 32 clinics that you closed.

[Carey Hendrickson, CFO at U.S. Physical Therapy]

Yeah. So I'll start. Go ahead. Did you want to say something, Chris?

[Christopher Reading, CEO at U.S. Physical Therapy]

No, go ahead, Carey.

[Carey Hendrickson, CFO at U.S. Physical Therapy]

I'll start with the closure of the clinics. That closure of the clinics, that makes about a positive $1.5 million impact on our 2025. They had a loss of about $1.5 million in EBITDA in 2024 in those first nine months prior to closing them. So that'll be a positive for 2025. As far as rate, we do have the 2.9% Medicare rate reduction, but we're going to continue to grow all of our other payers. We are constantly looking to increase those rates based on negotiations we're in the middle of right now. We've got some of our larger states that we're in contract negotiations on right now and expect to see some increases in 2025.

[Carey Hendrickson, CFO at U.S. Physical Therapy]

So we still expect our rate, even with the 2.9% reduction in Medicare, our rate, we expect to increase in 2025. Maybe not at the rate it did when you compare 2024 to 2023, just because we have a larger Medicare rate reduction, but we're going to increase the rate in 2025. I'm confident in that. And then as far as volume at our mature clinics, I think we go into the year of 2025 expecting to see continued growth in that. We had 3% visit growth in the Q4, and I think we can achieve that certainly in 2025, somewhere in that 2%-3% range at a minimum. Chris, any comments from you other than that?

[Christopher Reading, CEO at U.S. Physical Therapy]

No, I think that's right, and the team continues to work on all these foundational fundamental issues, and we expect to make continued progress in all those areas.

[Brian Tanquilut, Analyst at Jefferies]

Understand. And then, Chris, maybe as I think about recruiting and retention and wage inflation, obviously still an area of focus and maybe a little bit of a challenge there. So curious, what do you think the dynamics are there, and are we getting close to the end of that trend, or just, yeah, anything you could share with us on your thoughts there?

[Christopher Reading, CEO at U.S. Physical Therapy]

Yeah. Brian, I wish I knew. I mean, it's difficult for us to project what demand is going to look like. Certainly, there are internal and external factors, a number of people entering physical therapy school, a number of graduates, the geographic distribution of those, so a lot of factors. So a little bit difficult for me to project when things change. I will tell you that we've made some investments this year in infrastructure and people. We hired a number of individuals. We upgraded systems on the recruiting side.

[Christopher Reading, CEO at U.S. Physical Therapy]

We've changed how we're addressing the market on the recruiting side. We're seeing some definite improvement in that area, significant measurable improvement, anecdotal improvement from our partners. They're seeing more applicants than they've seen in a very, very long time. But in terms of the rate, the rate is always determined by the competition and your ability to differentiate yourself compared to others. We certainly have the balance sheet and the stability in comparison to the vast majority of our competitors. So a lot of stability there. But it's a competitive market right now, and if we want to continue to grow volume, we have to remain competitive, and we expect to.

[Brian Tanquilut, Analyst at Jefferies]

Got it. All right. Thanks, guys.

[Christopher Reading, CEO at U.S. Physical Therapy]

Thank you.

[Operator]

We'll take our next question from Larry Solow with CJS Securities. Please go ahead. Your line is open.

[Christopher Reading, CEO at U.S. Physical Therapy]

Hey, Larry.

[Lawrence Solow, Analyst at CJS Securities]

Thanks.

[Christopher Reading, CEO at U.S. Physical Therapy]

Good morning.

[Lawrence Solow, Analyst at CJS Securities]

Hey, good morning, guys. Just piggybacking on Brian's question. So I'm just on the volume outlook for this year, so the 2%-3%, because I think it was a little bit less than that in 2024, and there was sort of some, I think, some staffing constraints and whatnot. So I guess the question is, it sounds like inflationary pressures are still there, and things won't get fixed overnight, but I know you had several initiatives underway. Do you think staffing will still be a constraint on that volume, or will that be more just on a cost impact in terms of the staffing side?

[Christopher Reading, CEO at U.S. Physical Therapy]

Yeah. Look, I mean, we always have puts and takes from a staffing perspective. When you have approaching 800 locations, you're going to have some many potentially where you're fully staffed and then others where you're intermittently looking for one reason or another, either volume growth is exceeding your current capacity or you have somebody relocate and things happen. Generally speaking, we're making progress on the recruiting side. Our retention has been good, and so I expect that we're going to be able to address the volume as we go forward with the investments that we've made in a little better fashion than we did in the last 12 to 18 months.

[Christopher Reading, CEO at U.S. Physical Therapy]

Having said that, I don't know that I'm prepared to give you a radically different volume number as we start this year. Let's see how it plays out. Everybody's working very hard to deliver on that, as we have both delivered and worked on that issue, and we'll see how the year comes through.

[Lawrence Solow, Analyst at CJS Securities]

That's fair. And I know you spoke about several initiatives, and you kind of highlighted that again in your press release. And this is a moving target. It feels like there's a lot of moving parts. Maybe inflation is probably more resistant than we thought maybe a few months ago. But I know last, I think last quarter, you threw out like a $10 million ultimate cost savings number without an actual timeline. Again, do you still feel comfortable? Maybe not that 10 million exact number, but that we're moving in the right direction, and there are excess things you can cut out or efficiencies that you can build in. It just takes time. Is that kind of fair to say?

[Christopher Reading, CEO at U.S. Physical Therapy]

Yeah, I think it's fair. I think it's fair. Look, we're not perfect. We've, I think, delivered on almost everything we said we were going to do. This is the one area that we've got to continue to work at, and it's challenging. Our partners' tendency is to err on the side of making sure they have enough people, and it's probably the right side to err on generally, enough people to take care of staff. And yet, with inflation, we've got to figure out a way how not to be moment to moment with slack resources. And it doesn't take a lot. Somewhere between $50 and $75 a day per clinic aggregates up to $10-$15 million pretty quickly.

[Christopher Reading, CEO at U.S. Physical Therapy]

And so we think in a longer period of time, in addition to the basic things that the operations team is working on daily with our partners to make sure that ours match very precisely with volume demands. We're hopeful that the front desk initiative around virtualization will give us the ability to scale back there and be more efficient, particularly across smaller locations, handle a number of locations virtually. And then we're hopeful that the AI Scribe system that we're using for documentation helps to make our clinicians' day a little bit more efficient and therefore potentially a little bit more productive.

[Christopher Reading, CEO at U.S. Physical Therapy]

And so that's going to take a little time, of course. And so those are newer, more recent changes in addition to the day-to-day focus that has been ongoing. And we have more work to do, so we've got to deliver some results.

[Lawrence Solow, Analyst at CJS Securities]

Right. And just lastly, on the CMS cut, obviously, it's been a multi-year headwind. It does feel like, and I think you mentioned that too in your release, that, again, government is - you never know exactly what's going to happen - but it sounds like we should be at the end of that four or five years of cuts.

[Christopher Reading, CEO at U.S. Physical Therapy]

Yeah, we should be. We definitely should be, and statutorily, according to the way that this original law was drafted around neutrality and fee schedule, we should be beyond that. We've now absorbed, particularly with interest, all of the rate cut that was prescribed at the beginning, which was an onerous kind of wrong-headed cut that wasn't supposed to be directed toward physical therapy, but which we absorbed anyway. We continue to be frequently in Washington and have a lot of discussions with key members.

[Christopher Reading, CEO at U.S. Physical Therapy]

We have a bill that is entitled as the SAFE Act, which we think can be used, we know, can be used as a saver to offset some of the potential increases in the entire Physician Fee Schedule. SAFE Act is designed to reduce falls, allowing Medicare patients to get a screen without a copay in a physical therapy office. And so we have a lot of traction with that. We're hoping that's something that comes to pass this year. And so we're making progress. It's been a tough series of years, but we're hoping to come out the other side, and it'll be nice to have what we hope to be neutral to forward years again in the future.

[Lawrence Solow, Analyst at CJS Securities]

Great. Thank you, guys. I appreciate all the color.

[Christopher Reading, CEO at U.S. Physical Therapy]

Yeah. Thanks, Larry.

[Operator]

We'll take our next question from Jared Haas with William Blair. Please go ahead. Your line is open.

[Christopher Reading, CEO at U.S. Physical Therapy]

Morning Jared.

[Jared Haase, Analyst at William Blair]

Good morning. And thanks for taking the questions. Maybe I'll ask on the IIP segment. Looks like that accelerated on an organic basis to end the year. Just wanted to make sure I understand what drove that acceleration. So is that largely cross-sell driven, any new logos kind of that were material in the period? And then, obviously, you mentioned kind of expecting that double-digit growth profile to continue. Can you just remind us, I guess, what level of visibility do you have in that trend on a four-year basis?

[Christopher Reading, CEO at U.S. Physical Therapy]

Yeah. Visibility is really good. I mean, barring some major change, which would be unforeseen, I think we've done a pretty good job over the seven years or eight years, I guess it's eight years now going into this year that we've had it. We had one year that was flat, and we had visibility into some anticipated change several years ago. And beyond that, we've been consistently double-digits. And so one of the things that our team has gotten particularly good at, and I'm really proud of them, the CEO for our largest injury prevention company was in town with us this week. That team has done an exceptional job in cross-selling.

[Christopher Reading, CEO at U.S. Physical Therapy]

And the acquisitions that we brought in have added to our industry verticals, the types of industries that we serve. They've also broadened our offering over time. And over that same period of time, we've gotten much, much better at cross-selling. And so those are two significant components. In addition to the fact that more and more companies are becoming aware that injury prevention is a necessary part of preventing their massive musculoskeletal spend issues, it's a problem for our country across many, many industry segments. And so it's that combination. We did an acquisition earlier in the year.

[Christopher Reading, CEO at U.S. Physical Therapy]

I think it was probably April of 2024. That acquisition has gone well. That integration has gone well. And again, over a period of time, the team we've added to it, the team's matured, and just doing a really nice job. Really proud of those guys.

[Jared Haase, Analyst at William Blair]

That's great. That's super helpful. And then I'll maybe ask a related question on the same segment. I was just curious, the large competitive win that you cited in the Q4, I was hoping to hear any color in terms of how you framed the key characteristics that, I guess, differentiated your services, allowing you to win that larger client.

[Christopher Reading, CEO at U.S. Physical Therapy]

Yeah. So one of our injury prevention partnerships has had really, really strong success in the auto industry. They serve a number of the world's biggest auto manufacturers already. And this was a particular auto plant in the U.S., which was being served longstanding by a large competitor. It was a competitive process. And I think these companies, they talk. Certainly, there are components of price that come into play, although I don't think we were particularly aggressive in terms of our pricing necessarily.

[Christopher Reading, CEO at U.S. Physical Therapy]

But the service that we provide and the relationships with our staff and the consistency of the teams, I think, has stood out over time. And look, we win some, we lose some. This one was a great win for us. It caused us to have to staff up quickly, which compressed our margin a little bit, which you saw in the Q4. The auto contracts, in general, a little tighter margin than some other industries. But I'm proud of that team as well. They're doing a great job, and they have a lot of good things in the works for this coming year.

[Jared Haase, Analyst at William Blair]

Perfect. That's great to hear, and I'll hop back in queue. Thanks.

[Christopher Reading, CEO at U.S. Physical Therapy]

Yeah. Thank you.Thanks, Jared.

[Operator]

We'll take our next question from [Uncertain] with Corre Partners. Please go ahead. Your line is open.

[Ryan Quinn, Analyst at Corre Partners]

Hey, Chris and Carey. This is Ryan Quinn from Corre Partners. Can you guys hear me okay?

[Christopher Reading, CEO at U.S. Physical Therapy]

Hey, Ryan. Yeah, you're good.

[Ryan Quinn, Analyst at Corre Partners]

Good morning. We're just trying to better understand the EBITDA budget for 2025 at the midpoint of 90.5, given the 88-93 guidance. It seems like full year 2024 has about two months of metro, which you noted that was about $10 million of revenue for November and December. And if I kind of imply their EBITDA margin of about 19%, it gets me to about $2 million of EBITDA. So if I back out those two months for 2024, I kind of get to an $80 million EBITDA number.

[Ryan Quinn, Analyst at Corre Partners]

And if I just simplistically add on $12 million of metro to that to get an apples-to-apples comparison, I'm somewhat getting to a full year 2025 implied $91.8 million of EBITDA, which is a little bit higher than your midpoint guide. I'm just trying to better understand the puts and takes as it relates to the growth because it seems like the average visits per day is record highs, and the demand dynamics are extremely high. But we're just trying to better understand some of the cost puts as it relates to that budget.

[Christopher Reading, CEO at U.S. Physical Therapy]

Yeah. Let me just say this, and then Carey has the detail on some of the puts and takes. Our budget's actually a little bit higher than the midpoint of the range that we provided. These guides aren't perfect, and we try to frame it as best we can. You got to remember that we've got a Medicare reduction this year, which takes out a pretty significant chunk, actually eliminates a lot of the metro lift, which, again, we're 50% on. So Carey, you want to walk through the detail around that?

[Carey Hendrickson, CFO at U.S. Physical Therapy]

Yeah. Sure. First of all, Ryan, thank you for the question, but your metro estimate is a little high. So they have, when we bought them, they have about $12 million of EBITDA, and we own 50% of that. So their EBITDA to us is somewhere around $6 million plus or minus a little bit. And the Q4 amount of EBITDA that you quoted was a little high too. So they were probably about a million dollars or so in the Q4 from their contribution for those two months. So if you look at our contribution, I break it out into pieces.

[Carey Hendrickson, CFO at U.S. Physical Therapy]

If you look at our contribution in 2025 versus where we were in 2024 from acquisitions, all our acquisitions, probably somewhere around an $8-$9 million increase in 2025 versus what we had from them in 2024. IIP is going to go up a little more than $3 million, I would say, but then we have the Medicare reduction of $5.7 million in EBITDA. We've got corporate costs that are going to increase because we have to support the growth as well as some initiatives from financial systems that we have in 2025 that we need to upgrade. We haven't upgraded our financial systems in a number of years.

[Carey Hendrickson, CFO at U.S. Physical Therapy]

That probably could be $5, $6, $7 million in additional corporate costs, but still, as a % of revenue, I think it will go down in 2025 versus where it was in 2024, then you're left with the core of that growing at a pretty good rate without the Medicare reduction. In 2025, it's what, $6-$10 million, somewhere around there. These are all just broad strokes, but that kind of gets you to where that midpoint range is. So hopefully, that's helpful.

[Ryan Quinn, Analyst at Corre Partners]

I appreciate that additional color. And then just one more, if I may. It's great to see the net rate per patient visit increase year-over-year to that 104.73, but it did take a little bit of a step down sequentially from Q2 and Q3 as well. Just trying to understand some of the puts and takes there. Can you help us understand that a little bit better?

[Christopher Reading, CEO at U.S. Physical Therapy]

Yeah. Carey, go ahead.

[Carey Hendrickson, CFO at U.S. Physical Therapy]

As I mentioned on the call, metro's average rate was lower than our overall average rate. So it's about $102.50, and that's lower than our rate was, for instance, in the Q3 of just above $105. So when you add that in, it brings that rate down a little bit. But it's still a nice increase, even with that, over the prior year. And we've got rate negotiations going on all the time. And you have puts and takes in rate, but we still were able to increase that at a pretty nice rate in the Q4, considering especially the addition of metro in there at a low rate. It was a 2.5% increase in the Q4 of 2024 compared to the Q4 of 2023 when you exclude the Medicare impact as well as metro.

[Carey Hendrickson, CFO at U.S. Physical Therapy]

So, looking at it kind of apples to apples and everything other than Medicare. So, I still consider that maybe not quite as high as it was in the second and Q3s, but still a pretty good increase year-over-year in the Q4.

[Ryan Quinn, Analyst at Corre Partners]

That's helpful. I appreciate it. And then just going back to the budget comment for 2025, are you able to help the folks here and kind of who cover the name just bridge what the implied EBITDA margin would be for 2025? Does it look similar to 2024, including or excluding metro? Are we going to see a little bit of a step up there, maybe a little bit of a decrease? How should we be thinking about that?

[Carey Hendrickson, CFO at U.S. Physical Therapy]

When I look at our EBITDA margin as well as our, let me just talk PT margin first. PT margin, I think it's going to be relatively similar to what it was in 2024. We're going to have increases in our costs, increases in our costs that are normal. And we talked about some of the, it's just going to depend on how much headway we're able to make, I think, in our cost side of where that margin ends up for the year. But I think it should be somewhat similar to, and hopefully growing a little bit from where it was in 2024, is what I'd say. IIP margin's going to be relatively similar to what it was in 2024.

[Ryan Quinn, Analyst at Corre Partners]

I see. But you guys don't disclose what the estimated actual margin would be?

[Carey Hendrickson, CFO at U.S. Physical Therapy]

No, we don't talk that specifically about that.

[Brian Tanquilut, Analyst at Jefferies]

Okay. Well, appreciate the time, both of you. And we can follow up offline. Thank you very much. Appreciate the time.

[Christopher Reading, CEO at U.S. Physical Therapy]

You're welcome. Thank you.

[Operator]

We'll take our next question from Constantine Davides with Citizens JMP. Please go ahead. Your line is open.

[Constantine Davides, Analyst at Citizens JMP]

Chris, just on maybe you can just talk a little bit about your experience with metro now that you've sort of owned that for four months and comment on the New York market more broadly since it's your first experience in there. And then just how you're thinking about opportunities to add de novos underneath that logo in 2025?

[Christopher Reading, CEO at U.S. Physical Therapy]

Yeah. I'm going to Constantine, I'm going to kick this over. metro, let me make a few comments, and then I want Eric Williams to take that. Eric's front and center. Daily with Michael at metro. metro team's doing a great job. New York's going to turn out to be a really good market for us. We see a lot of growth opportunities, not just in New York, but in adjacent areas. But Eric, you want to touch a little bit on metro and where we are?

[Eric Williams, President and COO at U.S. Physical Therapy]

Yeah. Look, we're excited about having this opportunity in New York. I mean, that whole Northeast has really been an area that we haven't done a great job of penetrating. And by picking up the metro business, which has a tremendous amount of density on Long Island, we think we have the ability to grow not just in Long Island, but into the other boroughs of New York and over to New Jersey. And now that we have a really strong management team at metro, it's going to open up some doors for us.

[Eric Williams, President and COO at U.S. Physical Therapy]

They have a very solid De Novo Pipeline for New York, a lot of talking opportunities that we're going to be evaluating as well. So I think it dramatically increases our ability to add De Novo. I think we did 28 clinics last year, if I remember, from a De Novo perspective. I think metro's going to add substantially to that moving forward here in 2025.

[Constantine Davides, Analyst at Citizens JMP]

One thing I know they do a lot of, or at least some of, is home-based therapy, and maybe you guys can just comment broadly on how you think about that at US Physical and what kind of opportunity you have to extend services beyond the four walls of a typical outpatient clinic.

[Christopher Reading, CEO at U.S. Physical Therapy]

Yeah.

[Eric Williams, President and COO at U.S. Physical Therapy]

We don't have [uncertain]. Go ahead.

[Christopher Reading, CEO at U.S. Physical Therapy]

Yeah. Let me start, and then you pick it up. We definitely see home-based therapy as the next opportunity. We've got a partner meeting coming up. It's going to be a big focus, one of several focuses on service expansion. But metro's done a great job there. And we have more planned. Go ahead, Eric.

[Eric Williams, President and COO at U.S. Physical Therapy]

Yeah. I was going to add to that. I mean, the home care side was about 20% of their business there. And a lot of expertise. And again, opens up the door with metro there, not just to expand on the outpatient clinic side, but to expand on the home care side as well. So we are excited about looking at that and looking forward to having Michael share with our other partners how we started and grew that product line. So we also think that creates opportunities for further growth at USPH.

[Jake Martinez, SVP, and Finance and Accounting at U.S. Physical Therapy]

Great. Thanks for the call. I guess just one last question. Carey, I apologize if I missed this, but did you quote a worker's comp mix for the quarter? And then can you guys just talk about you've been in that market for a long time. Just what's really driving some of the volume benefits with respect to that part of the market and in terms of your ability to sort of re-accelerate growth in worker's comp?

[Carey Hendrickson, CFO at U.S. Physical Therapy]

Yeah. I'm going to let Eric talk about that because he's really heading up our worker's comp initiative. So Eric, why don't you take that?

[Eric Williams, President and COO at U.S. Physical Therapy]

Sure. Yeah. Much like the Rate initiative, this is something we've worked really hard on over the course of the last two years, and 2024 was definitely a success for us. A lot of it goes back to significantly increasing the number of work comp payer relationships that we had and really focusing on pull-through of those agreements. You can take a look at the number of agreements that we had in place three years ago, so go back to the end of 2022, we tripled the number of those relationships and significantly increased pull-through.

[Eric Williams, President and COO at U.S. Physical Therapy]

If you take a look, I'll give you some Q4 numbers and then some year-to-date numbers. Visits in the Q4 grew 11.6% year-over-year. Rate increased in that quarter 7%. And overall revenue increased 19.5% quarter-over-quarter for work comp. On a year-to-date basis, very similar. Total revenues have increased 15.7% year-over-year. On an annualized basis, visits increased 11.6%. And overall for the year, we went up about 3.7% on rate. So it's been a focused effort. We invested in some additional resources.

[Eric Williams, President and COO at U.S. Physical Therapy]

We spent a lot of time with our partners teaching them what's a little bit different about handling a worker's compensation patient and relationship with case managers, referral sources, employers versus how you do that for a traditional outpatient physical therapy patient. So it's that infrastructure and training that we put in place that are making a big difference for us. And we have several more agreements still in process right now, which we expect to further help us grow our business in 2025.

[Carey Hendrickson, CFO at U.S. Physical Therapy]

Constantine has a specific question about mix. The worker's comp mix was right at 10% in the Q4 of 2024. That was down a little bit from the Q3. But the reason is that metro doesn't have as significant a component of worker's comp as the rest of our business does. On an apples-to-apples basis, our mix was 10.4% in the Q4, just like it was in the Q3 of 2024.

[Constantine Davides, Analyst at Citizens JMP]

Awesome. Thanks for taking the questions, guys.

[Christopher Reading, CEO at U.S. Physical Therapy]

Thank you.

[Operator]

We'll take our next question from Mike Petusky with Barrington Research. Please go ahead. Your line is open.

[Michael Petusky, Analyst at Barrington Research]

Hey. Good morning. Lots of great information. Thank you. So going back to metro, the net rate there, I'm just curious, do they have a decent amount of Medicare, or are these contracts that you can improve as they are more fully integrated? Can you just speak about that 102.54? I mean, can that be lifted over time?

[Christopher Reading, CEO at U.S. Physical Therapy]

Yeah. It will be lifted. Go ahead, Eric.

[Eric Williams, President and COO at U.S. Physical Therapy]

Yeah. There's actually a number. One of the areas where we bring a lot of resources that metro didn't have is on the payer contracting side. And we're neck deep in terms of rate negotiations with a number of payers in the market and absolutely have the ability to increase rate. And our expectation is that we're going to. A lot of their home care business is Medicare. But again, the vast majority of the volume going through their clinics is on the outpatient clinic side. So definite opportunities for rate improvement.

[Michael Petusky, Analyst at Barrington Research]

All right. Terrific. And then I'm not sure I heard this clearly, and I may not have. Eric, did you say essentially when you were sort of doing the puts and takes on the EBITDA and sort of the bridge to the guide, did you say you were assuming a pickup of three million from the technology initiatives you guys are putting in place? Did you say that, or did I totally mishear that?

[Eric Williams, President and COO at U.S. Physical Therapy]

No, I didn't say. I was a little north of 3 million from our IIP business. That may be what.

[Michael Petusky, Analyst at Barrington Research]

Okay. All right. So in terms of the technology initiatives, I mean, Chris, I understand that you're in the pilot stage, but what do you think you can pick up? I don't know, I know different places sort of handle notes differently. Some are very heavy in therapists sort of doing the notes as they're treating the patient. Some are more or less relaxed about that. I mean, how much pickup can you get from the AI notes pilot and then from the other piece, the technology virtual staffing?

[Christopher Reading, CEO at U.S. Physical Therapy]

Yeah. I still think TBD, to be determined. I expect we'll have more cost-related pickup in the virtualization part at the front desk necessarily than we will on a cost perspective from the AI notes component. I do think it'll help to reduce some of the stress on our therapists. I think it'll help retention. I think it's going to be a welcome add. And I think anytime you reduce stress and you free up some time, you create the opportunity to generate a little bit more revenue potentially.

[Christopher Reading, CEO at U.S. Physical Therapy]

But I think the bigger part on the cost side is going to be the front desk virtualization and how we're able to do that in increments. And we're not deep enough, long enough in to have a real good handle on that yet, Mike. But I feel from talking to others, I feel like we can definitely make some progress from where we are.

[Michael Petusky, Analyst at Barrington Research]

And then just last question, because unfortunately, I think I know the answer to this. Given all the activities in Washington, I'm assuming that the thought that maybe Congress would go back post-December 31st and look at the rate cut that CMS put in for 2025. I'm assuming between our friends in Gaza, Greenland, and Canada, that this may not be front and center in terms of Congress's activities. Can you just kind of confirm that that's not something that you guys still have hope for?

[Christopher Reading, CEO at U.S. Physical Therapy]

We don't have that built into our budget, and we don't have an expectation that that's going to happen. Is there an outside possibility that remains? Yeah. I would tell you not to bet on it. If it happens, it'll be a surprise. I'm not predicting anything that happens in Washington these days. I think the way they've gone about it in draft form, the cost is going to be prohibitive rather than propping up select subsets in the Physician Fee Schedule that have been under particular duress the last few years.

[Christopher Reading, CEO at U.S. Physical Therapy]

Physical therapy is certainly one of those. Kind of the proposal that I don't think will end up getting traction is that the entire Physician Fee Schedule would get a lift, and it's just really a cost-prohibitive item to do that because some of those physicians have gotten lifts the past few years. And this would be in addition to that. And so when you aggregate all that, it's a really big number. And so that's why I don't think it's going to happen. But could it? Yeah, but not counting on it. We're not expecting it.

[Michael Petusky, Analyst at Barrington Research]

Very good. Thanks, guys.

[Christopher Reading, CEO at U.S. Physical Therapy]

Thanks, Mike.

[Eric Williams, President and COO at U.S. Physical Therapy]

Thank you, Mike.

[Operator]

We'll take our next question from Gajuk from Bank of America. Please go ahead. Your line is open.

[Joanna Gajuk, Analyst at Bank of America]

Yes. Hi. Thanks for a couple of follow-ups here. I guess thanks for the call on the non-Medicare rate, excluding metro in Q4, the pricing or the average revenue per case. So what exactly do you assume for 2025, I guess, on that piece, on the non-Medicare rate, I guess, excluding metro? But then I guess even with the metro coming out at a lower rate, do you expect the average revenue per case for the year for 2025 to be flat or up a little bit or down a little bit? Thank you.

[Carey Hendrickson, CFO at U.S. Physical Therapy]

So I'm sorry. The last part was whether average rate will be up or down versus 2024. Is that correct?

[Christopher Reading, CEO at U.S. Physical Therapy]

Right.

[Joanna Gajuk, Analyst at Bank of America]

Yes. For the full year, yeah.

[Carey Hendrickson, CFO at U.S. Physical Therapy]

Yeah.

[Joanna Gajuk, Analyst at Bank of America]

And then what do you assume for the kind of non-Medicare for the 2025 year?

[Carey Hendrickson, CFO at U.S. Physical Therapy]

Yeah. I do believe the rate will be up in 2025 versus 2024. I think I noted earlier, maybe not at the same rate as it was 2024 to 2023 because we do have the larger Medicare rate reduction in 2025 than we did in 2024. But still, I do expect it to be up in 2025 versus 2024. As far as non-Medicare increase, it's hard to predict that exactly because it depends on what rate negotiations we get completed and when and when those actually take effect. But I would still expect an underlying increase of somewhere around the 2% mark, if not hopefully a little bit better than that.

[Carey Hendrickson, CFO at U.S. Physical Therapy]

I think we need to achieve that in order to get to a rate increase in 2025 when you've got that Medicare rate reduction kind of looming there. As Eric mentioned, I think we'll see some nice lift on metro rates. I think we would expect at least as much, if not a little more rate increase there than we have on some of our other acquisitions. We've got some real opportunity there, I think.

[Joanna Gajuk, Analyst at Bank of America]

Okay. Great to hear this very last comment. So on another topic, I guess, I don't think you talk about cash flow. So I guess it was down in the quarter, and there was some timing issue. But also for the full year, the cash flow was down. Maybe there was also something related to timing and such because I guess also 2023 cash flow grew a lot year-over-year. So I guess maybe talk about the history, but also more importantly, how we should think about cash flow outlook for 2025.

[Carey Hendrickson, CFO at U.S. Physical Therapy]

Yeah. I mean, I think, look, we've had really good cash flow, more than enough to help us pay down that term a little bit, make acquisitions. Of course, some of that came from cash we already had on our balance sheet. Year to year, there aren't, I wouldn't necessarily say, any big puts or takes, but I expect we will have some cash flow growth in 2025, a little bit more than we had in 2024, just from our dividend increase is not quite as significant. So it's a penny increase, which is nice, but it doesn't add that much to our cash flow.

[Carey Hendrickson, CFO at U.S. Physical Therapy]

So I think when we have the cash flow growth top line, there's not going to be as much taken away from as much of an increase in the dividend as perhaps the rest of the growth. So I think we'll be in a good position from a cash flow growth standpoint. I'm not worried about our cash flow growth or our cash flow, period. I think we generate a good amount of cash. It may vary a little bit year to year, but we're in a good position from that standpoint.

[Carey Hendrickson, CFO at U.S. Physical Therapy]

Our capital structure is really what I'm focused on, and I think we're in a good position to be able to allocate capital to the acquisitions going forward, which I do believe we'll have a good amount of activity in 2025 on the acquisition front too. Hope that helps, Joann.

[Joanna Gajuk, Analyst at Bank of America]

No, this is helpful. Thank you. I appreciate it. And I guess on the acquisition front, any incremental color, whether there's so many different things you're looking at? I mean, I guess you're talking about this home therapy as a kind of, I guess, new service line, but is there something where you might need to buy some assets or some capabilities to actually do it more in an expanded way outside of the metro market, or is it something that you would develop internally? Thank you.

[Christopher Reading, CEO at U.S. Physical Therapy]

Yeah. I think on the home care side, we're looking at both, actually, in discussions right now. In one market, as Eric mentioned, we have a partner meeting coming up in March where that's going to be one of the featured expansion elements that we'll spend some time with Michael's help and introduce to our partners, and that's something that we think we can begin to do with select partnerships organically, then there's just the normal stuff and injury prevention and physical therapy that we're always working on, so I think we'll have good opportunities this year as we have.

[Christopher Reading, CEO at U.S. Physical Therapy]

As Carey mentioned, compared to many, many of our competitors, we do a great job, undoubtedly, but whose capital structure is considerably tighter in some cases, really difficult beginning 2022 and forward. But we're in a great spot, and we have a great home for really good companies, and we're going to continue to be active. And so you may see us across. I don't know that I consider home care really to be a different, truly a different segment. It's what we normally do in physical therapy. It's just site. It's different, but you'll see us continue to be active in all those areas.

[Operator]

And there are no further questions on the line at this time. I'll return the program to our speakers for any closing remarks.

[Christopher Reading, CEO at U.S. Physical Therapy]

Okay, David, thank you. Look, thanks, everybody, for your time today. Thanks for your questions. There are a lot of great questions. Carey and I are available as the day goes on and tomorrow, and feel free to give us a call and have a great rest of your day. Thank you. Bye now.

[Operator]

This does conclude today's program. Thank you for your participation, and you may now disconnect.

Participants

Executives

• Jake Martinez, SVP, and Finance and Accounting
• Christopher Reading, CEO
• Eric Williams, President and COO
• Carey Hendrickson, CFO

Analysts

• Brian Tanquilut, Analyst at Jefferies
• Michael Petusky, Analyst at Barrington Research
• Ryan Quinn, Analyst at Corre Partners
• Jared Haase, Analyst at William Blair
• Constantine Davides, Analyst at Citizens JMP
• Lawrence Solow, Analyst at CJS Securities
• Joanna Gajuk, Analyst at Bank of America