Apria Healthcare Announces 2004 Fourth Quarter and Year-End Financial Results

New Chairman Elected as of April 20 Stockholders Meeting


LAKE FOREST, Calif., Feb. 10, 2005 (PRIMEZONE) -- Apria Healthcare Group Inc. (NYSE:AHG), the nation's leading home healthcare company, today announced its financial results for the quarter and fiscal year ended December 31, 2004. Revenues were $376.4 million in the fourth quarter, a 5.7% increase over revenues of $356.3 million for the comparable period in 2003. Net income for the fourth quarter was $27.3 million or $.55 per share (diluted), compared to $29.9 million or $.58 per share for the fourth quarter of 2003. Revenues for the year ended December 31, 2004 were $1,451 million, a 5.1% increase over 2003 revenues of $1,381 million. Net income for 2004 was $114.0 million or $2.27 per share, compared to $116.0 million or $2.15 per share in 2003.

Adjustment for Comparability

Reported net income for the quarter and year ended December 31, 2004 includes the write-off of unamortized debt issuance costs of $2.7 million, associated with the November 2004 refinancing of the Company's bank loans. Management believes it is useful to compare results for the 2003 and 2004 periods after adjusting 2004 net income and earnings per share to exclude this charge. For the fourth quarter 2004, net income as so adjusted would be $29.0 million or $.59 per share and for the full year 2004, net income as so adjusted would be $115.7 million or $2.31 per share.

As previously reported, the Company's overall revenue growth rate and earnings were impacted by the Medicare respiratory medication reimbursement cuts ($3.7 million for the fourth quarter and $15.2 million for the year) and the Company's decision not to renew its contract with Gentiva CareCentrix, Inc. Excluding those effects, revenue growth was 10.8% for the fourth quarter and 9.6% for the year.

Earnings before interest, taxes, depreciation and amortization (EBITDA) was $88.1 million for the fourth quarter of 2004 compared to $89.2 million for the fourth quarter of 2003. EBITDA is presented as a supplemental performance measure and is not meant to be considered as an alternative to net income or cash flows from operating activities or any other measure calculated in accordance with generally accepted accounting principles. Further, EBITDA may not be comparable to similarly titled measures used by other companies. A table reconciling EBITDA to net income is presented at the bottom of the condensed consolidated statements of income included in this release.

During the fourth quarter, Apria closed one acquisition for $1.6 million, bringing the total number of acquisitions for the year to 27 for an aggregate consideration of $148.7 million. Days sales outstanding improved to 52 days at December 31, 2004 from 55 days reported at September 30, 2004. This trend is primarily attributable to the timing of acquisitions in 2004. Delays in billing occur as patient data from acquisitions is converted to Apria's systems and as Medicare provider numbers for newly acquired locations are obtained.

"In the third quarter of 2004, we reported an increase in operating expenses due primarily to integration activities related to the unprecedented number of acquisitions that we closed in the second and third quarters, and one-time costs associated with Sarbanes-Oxley compliance activities and other consulting expenses," said Lawrence M. Higby, Apria's Chief Executive Officer. "While we are still incurring integration costs for the late third quarter acquisitions, we are happy to report that fourth quarter sales, distribution and administrative expenses have decreased to 54.5% of net revenues, compared to 55.0% in the third quarter. When comparing the fourth quarter of 2004 to the 53.2% reported in the fourth quarter of 2003, the issues noted above must be considered in conjunction with the lower revenue base resulting from the Medicare reimbursement reductions. We continue to monitor our expenses as we introduce a number of productivity initiatives aimed at lowering our costs."

2005 Outlook

In December 2004, The Centers for Medicare and Medicaid Services ("CMS") announced that the Office of Inspector General ("OIG") needed to collect additional information before the 2005 fee schedules for oxygen could be finalized. CMS further announced in January 2005, that since the data from the OIG had not yet been received, CMS will continue to pay the 2004 fee schedule amounts for oxygen claims until the 2005 fee schedules are finalized. CMS noted that 2005 claims that were paid based on 2004 fee schedule amounts would not be retroactively adjusted. When CMS determines this fee, the Company will provide earnings per share guidance for 2005.

Annual Meeting of Stockholders

The Company also announced that its Board of Directors has established March 11, 2005 as the record date for its Annual Meeting of Stockholders, which will be held on April 20, 2005. The only scheduled item of business for the Annual Meeting will be the reelection of seven of its Directors. Two of the Company's current Directors, Ralph Whitworth, Chairman, and Beverly Benedict Thomas, have decided not to stand for reelection.

In commenting on his decision, Mr. Whitworth, a principal of Relational Investors, LLC, said, "Serving as Apria's Chairman during its spectacular transformation since April of 1998 is among the most satisfying experiences in my business career. Apria is now the unrivaled industry leader and our stock price has appreciated 330%, giving our shareholders a 20% annualized return over that period. My decision does not reflect my view of Apria's future prospects, but rather my evolving priorities. With Apria solidly positioned for continued excellent performance, I will now be able to devote additional attention to more pressing ongoing projects."

The Board has elected David L. Goldsmith, who has served on Apria's Board for 18 years, to be Chairman of the Board following the Annual Meeting of Stockholders. "Besides being the largest individual shareholder on Apria's Board," noted Mr. Whitworth, "David has an ideal combination of leadership qualities and industry expertise. He is superbly qualified to lead Apria's Board as it addresses the opportunities and challenges ahead. He has my unequivocal endorsement and the unanimous support of the Board."

Apria provides home respiratory therapy, home infusion therapy and home medical equipment through approximately 475 branches serving patients in 50 states. With over $1.4 billion in annual revenues, it is the nation's leading homecare company.

This release may contain statements regarding anticipated future developments that are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Results may differ materially as a result of the risk factors included in the Company's filings with the Securities and Exchange Commission and other factors over which the Company has no control.



                   (Financial tables attached)


                                APRIA HEALTHCARE GROUP INC.
                           CONDENSED CONSOLIDATED BALANCE SHEETS


                                December 31,      December 31,
 (dollars in thousands)            2004              2003     
 ---------------------------------------------------------------------
                                (unaudited)

         ASSETS

 CURRENT ASSETS:

 Cash and cash equivalents      $   39,399       $  160,553

 Accounts receivable, net
  of allowance for
  doubtful accounts                219,364          196,413

 Inventories, net                   40,295           29,089

 Other current assets               49,252           43,280
                                ----------       ----------

   TOTAL CURRENT ASSETS            348,310          429,335

 PATIENT SERVICE
  EQUIPMENT, NET                   224,801          209,551

 PROPERTY, EQUIPMENT &
  IMPROVEMENTS, NET                 51,012           50,192

 OTHER ASSETS, NET                 483,541          354,357
                                ----------       ----------

   TOTAL ASSETS                 $1,107,664       $1,043,435
                                ==========       ==========




     LIABILITIES & STOCKHOLDERS' EQUITY

 CURRENT LIABILITIES:

 Accounts payable and
  accrued liabilities           $  173,435       $  160,738

 Current portion of
  long-term debt                     4,901           31,522
                                ----------       ----------

   TOTAL CURRENT
    LIABILITIES                    178,336          192,260


 LONG-TERM DEBT, net of 
  current portion                  474,846          469,241

 OTHER NON-CURRENT
  LIABILITIES                       48,298           15,986
                                ----------       ----------
 
   TOTAL LIABILITIES               701,480          677,487


 STOCKHOLDERS' EQUITY              406,184          365,948
                                ----------       ----------

   TOTAL LIABILITIES AND
   STOCKHOLDERS' EQUITY         $1,107,664       $1,043,435
                                ==========       ==========


                        APRIA HEALTHCARE GROUP INC.
               CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                              (unaudited)


                           Three Months Ended       Years Ended
                              December 31,          December 31,      
                         --------------------- ---------------------
 (dollars in thousands, 
  except per share data)     2004       2003       2004       2003   
 ---------------------------------------------------------------------

 Respiratory therapy     $  255,822 $  241,595 $  990,857 $  930,406

 Infusion therapy            63,911     61,205    246,662    241,860

 Home medical
  equipment/other            56,704     53,469    213,930    208,679
                         ---------- ---------- ---------- ----------
   NET REVENUES             376,437    356,269  1,451,449  1,380,945

   GROSS PROFIT             268,636    256,656  1,043,830  1,004,202

 Provision for
  doubtful accounts          10,019     12,931     48,567     51,154

 Selling,
  distribution and
  administrative
  expenses                  205,000    189,564    787,496    747,799


 Amortization of
  intangible assets           2,073      1,507      6,712      3,650
                         ---------- ---------- ---------- ----------
   OPERATING INCOME          51,544     52,654    201,055    201,599
 Interest expense,
  net                         4,901      5,021     20,020     15,026

 Write-off of debt
  issuance costs              2,730         --      2,730         --
                         ---------- ---------- ---------- ----------

   INCOME BEFORE
    TAXES                    43,913     47,633    178,305    186,573
 Income tax expense          16,645     17,736     64,297     70,581
                         ---------- ---------- ---------- ----------

   NET INCOME            $   27,268 $   29,897 $  114,008 $  115,992
                         ========== ========== ========== ==========

 Income per common
  share- assuming
  dilution               $     0.55 $     0.58 $     2.27 $     2.15
                         ========== ========== ========== ==========

 Weighted average
  number of common
  shares
  outstanding                49,326     51,888     50,159     54,066


 Reconciliation --
  EBITDA:

   Reported net
    income               $   27,268 $   29,897 $  114,008 $  115,992

   Add back:
    Interest
    expense, net              4,901      5,021     20,020     15,026

   Add back:
    Write-off debt
    issuance costs            2,730         --      2,730         --

   Add back: Income
    tax expense              16,645     17,736     64,297     70,581

   Add back:
    Depreciation             34,439     35,021    140,762    135,952

   Add back:
    Amortization of
    intangible
    assets                    2,073      1,507      6,712      3,650
                         ---------- ---------- ---------- ----------

 Adjusted EBITDA         $   88,056 $   89,182 $  348,529 $  341,201
                         ========== ========== ========== ==========

 Reconciliation --
  adjusted net
  income and EPS:

 Reported net
  income                 $   27,268 $   29,897 $  114,008 $  115,992

 Add back:
  Write-off debt
  issuance costs,
  net of taxes                1,695         --      1,695         --
                         ---------- ---------- ---------- ----------

 Adjusted net
  income                 $   28,963 $   29,897 $  115,703 $  115,992
                         ========== ========== ========== ==========

 Reported EPS --
  assuming dilution      $     0.55 $     0.58 $     2.27 $     2.15

 Add back:
  Write-off of debt
  issuance costs,
  net of taxes                 0.04         --       0.04         --
                         ---------- ---------- ---------- ----------

 Adjusted EPS            $     0.59 $     0.58 $     2.31 $     2.15
                         ========== ========== ========== ==========


                               APRIA HEALTHCARE GROUP INC.
                     CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                      (unaudited)



                                       Years Ended
                                       December 31,        
                                -------------------------
 (dollars in thousands)            2004            2003   
 ---------------------------------------------------------------------


 OPERATING ACTIVITIES

 Net income                     $ 114,008       $ 115,992

 Items included in net
  income not requiring
  cash:

   Provision for
    doubtful accounts              48,567          51,154

   Depreciation and
    amortization                  147,474         139,602

   Deferred income
    taxes and other                23,384          17,197

 Changes in operating
  assets and liabilities,
  exclusive of effects of
  acquisitions                    (57,422)        (60,040)
                                ---------       ---------

    NET CASH PROVIDED
     BY OPERATING
     ACTIVITIES                   276,011         263,905
                                ---------       ---------



 INVESTING ACTIVITIES

 Purchases of patient
  service equipment and
  property, equipment
  and improvements,
  exclusive of effects
  of acquisitions                (141,755)       (144,007)

 Proceeds from
  disposition of assets               211             774

 Cash paid for
  acquisitions,
  including payments of
  deferred
  consideration                  (144,234)        (99,403)
                                ---------       ---------

    NET CASH USED IN
     INVESTING
     ACTIVITIES                  (285,778)       (242,636)
                                ---------       ---------


 FINANCING ACTIVITIES

 Net payments on debt             (28,346)        225,066

 Capitalized debt
  issuance costs                   (2,775)         (6,649)

 Outstanding checks
  included in accounts
  payable                           1,419             632

 Issuance of common
  stock                            18,315          12,323

 Repurchases of common
  stock, net                     (100,000)       (118,471)
                                ---------       ---------

   NET CASH (USED IN)
    PROVIDED BY
    FINANCING ACTIVITIES         (111,387)        112,901
                                ---------       ---------


 NET DECREASE IN CASH
  AND CASH EQUIVALENTS           (121,154)        134,170

 Cash and cash
  equivalents at
  beginning of year               160,553          26,383
                                ---------       ---------

 CASH AND CASH
  EQUIVALENTS AT END OF
  PERIOD                        $  39,399       $ 160,553
                                =========       =========


            

Contact Data