KENNETT SQUARE, Pa., Feb. 22, 2017 (GLOBE NEWSWIRE) -- Genesis HealthCare (Genesis, or the Company) (NYSE:GEN),
one of the largest post-acute care providers in the United States, today announced operating results for the fourth quarter and
fiscal year ended December 31, 2016.
Fourth Quarter 2016 and Fiscal Year End 2016
Results
- US GAAP revenue in the fourth quarter of 2016 was $1.40 billion compared to $1.44 billion in the prior year quarter; US
GAAP revenue in the year ended 2016 was $5.73 billion compared to $5.62 billion in the year ended 2015;
- US GAAP net income attributable to Genesis HealthCare in the fourth quarter of 2016 was $22.5 million compared to US GAAP net
loss of $265.5 million in the fourth quarter of 2015; US GAAP net loss attributable to Genesis HealthCare in the year ended 2016
was $64.0 million compared to US GAAP net loss of $426.2 million in the year ended 2015;
- Adjusted EBITDAR in the fourth quarter of 2016 was $156.6 million compared to $161.0 million in the prior year quarter;
Adjusted EBITDAR in the year ended 2016 was $696.5 million compared to $725.6 million in the year ended 2015;
- Adjusted EBITDA in the fourth quarter of 2016 was $33.2 million compared to $39.7 million in the prior year quarter; Adjusted
EBITDA in the year ended 2016 was $197.5 million compared to $243.9 million in the year ended 2015.
During the third quarter earnings cycle, the Company reaffirmed its full year guidance range. This guidance
assumed continued moderation of census pressures and a stable operating environment. However, during the fourth quarter, and
particularly in November and December, the Company experienced lower than expected admissions resulting in a 40 basis point drop in
fourth quarter 2016 occupancy as compared to the seasonally soft third quarter of 2016. Lower occupancy across the skilled
nursing sector nationwide also negatively impacted the performance of the Company’s rehabilitation therapy segment. During
the fourth quarter, Genesis also experienced a $2 per patient day reduction in its overall weighted average inpatient revenue,
largely driven by reduced funding in the state of Texas. Overall Medicaid reimbursement rate growth is not keeping pace with
growth in labor costs, particularly in midwest and western states, resulting in margin compression.
“Our fourth quarter results underscore the continued challenges for post-acute service providers, including
higher patient costs and persistent skilled census pressures,” noted George V. Hager, Jr., Chief Executive Officer of Genesis.
“While we are disappointed with the fourth quarter, we closed the year having accomplished many of our strategic objectives. Over
the past year, we completed the divestiture of non-strategic ancillary businesses and 31 facilities, entered into new leases to
improve our overall capital structure and extended debt maturities while making great strides with our innovative value-based
initiatives.”
“As we look forward to 2017, we remain focused on our transformation plan, which includes continued development
of our value-based initiatives, the divestiture of non-strategic assets and maintaining strong financial discipline,” continued
Hager. “Already in 2017, we have executed a plan to reduce overhead and operating costs by approximately $50 million to
counter external business pressures we expect will persist throughout 2017. Over our history, we have demonstrated an ability
to navigate through challenging times, and emerge even stronger. We are confident our near term decisions will position us to
capitalize on the favorable demographics and longer term supply – demand dynamics that should be experienced by quality providers,
like Genesis, focused on outcomes and cost.”
Business Development and
Divestitures
Genesis continually evaluates the performance of its operating units with an emphasis on divesting underperforming assets or assets
in non-strategic markets. In 2016, Genesis completed the divestiture of 31 facilities, as well as its hospice and home care
businesses. The Company plans to focus its efforts and resources on those locations and services with greater geographic
density, strong hospital partnerships and the greatest growth potential.
In November 2016, Genesis announced its intention to exit eight Midwestern states to take place in two phases:
Phase I: The sale or divestiture of 18 owned facilities in the
states of Kansas, Missouri, Nebraska and Iowa. This transaction is moving forward as planned and is expected to close
by the end of the first quarter or early second quarter of 2017. The 18 facilities have annual revenue of $110.2 million, $(3.1)
million Adjusted EBITDA and $11.5 million of pre-tax net loss. The proceeds from the sale will be used to, pay down debt, among
other things.
Phase II: To sell facility operations in Kentucky, Indiana, Ohio
and Montana. The sale of operations in Montana is proceeding as planned. The 5 facilities in Montana have annual
revenue of $35.8 million, $(1.4) million Adjusted EBITDA and $(2.7) million of pre-tax net loss. Genesis has decided NOT to sell
the operations of its centers in Indiana, Ohio and Kentucky. The business operating and regulatory outlook has improved since the
Company made its initial announcement. We believe expected changes in the legislative and reimbursement environment have created a
more favorable outlook for providers in these three states.
In 2017, Genesis expects to divest 31 underperforming assets or assets in non-strategic markets, including the previously
mentioned divestiture of facilities in Nebraska, Kansas, Iowa, Missouri and Montana.
Financing Activities
In December 2016, Genesis completed the restructuring of its real estate bridge loans payable to Welltower Inc. pursuant to which
it split the two existing bridge loans into four separate loans. Upon completion of the restructuring, the Company and Welltower
are now parties to the four separate loans, which have an aggregate principal amount equal to $317.0, the same outstanding
aggregate principal amount of the prior loans. Each of the revised loans is deemed effective as of October 1, 2016 with an
interest rate of 10.0% per year through January 1, 2018. The interest rate for each loan will escalate by 25 basis points on
January 1 of each year until the loans mature on January 1, 2022.
During 2016, Genesis closed on 28 HUD guaranteed mortgages totaling $205.4 million that, together with $56.1 million of asset
sale proceeds, were used to pay down partially $258.6 million of the aforementioned real estate bridge loans. Genesis expects
to refinance an additional $60.0 million of such loans with lower cost and longer maturity HUD guaranteed mortgages or other
permanent financing in 2017.
New Master Leases
During the fourth quarter of 2016, Genesis entered into new leases with Second Spring Healthcare Investments for 64 skilled nursing
facilities and an additional 28 facilities with a joint venture between Welltower, Cindat Capital Management Ltd., and Union Life
Insurance Co., Ltd. All 92 facilities were previously leased from Welltower Inc. Genesis continues to operate the facilities
pursuant to its new leases which result in annual rent reductions and reduced lease escalators. In total, the first-year
rent, including the impact of escalators, will be $10.5 million lower than the rent Genesis would have incurred under the former
leases. As part of the transactions, Genesis issued notes totaling $74.8 million to Welltower.
In summary, the Company’s financing activities in 2016 successfully extended all significant long-term debt maturities to 2020
and its lease restructuring activities reduced 2017 weighted average lease escalators from approximately 3.0% to 1.8%.
Laying a Strong Foundation for the
Future
Genesis continues to make material progress in repositioning the Company for success in the new world of value-based care.
Genesis is establishing a ‘best-in-class’ track record with hospitals and payers by getting ahead of the curve on improving patient
outcomes, reducing lengths of stays and lowering costs. Genesis’ unique capabilities in the areas of in-home rehabilitation
therapy, physician services and care transitions provide Genesis with a competitive advantage that we believe cannot be matched by
other operators.
Bundled Payments
Genesis’ Model 3 Bundled Payment Care Initiative program continues to perform to expectations generating positive results. In
2016, Genesis recognized $10 million of favorable estimated settlements and has gained valuable experience through its
participation in the program. Genesis expects its actions to reduce costs and improve outcomes in its 32 participating centers will
yield year-over-year settlement growth in 2017.
Medicare Shared Savings Program (MSSP)
Effective January 1, 2016, Genesis HealthCare ACO began participating in the MSSP through its Genesis Physician Services (GPS)
division. GPS providers make more than half a million visits annually to both short- and long-stay patients, helping them improve
overall healthcare quality and reduce unnecessary hospital readmissions. During 2016, the Company managed approximately 15,000
Medicare fee for service beneficiaries with annualized Medicare spend of more than $800 million. During 2016, the MSSP
required the Company to save at least 3% of the total Medicare spend under management in order to share in up to 50 percent of the
savings with the Centers for Medicare & Medicaid Services (CMS). Genesis will not receive final reconciliations until mid-2017.
Vitality to You
Genesis continues to make progress with its unique Vitality to You service offering that extends Genesis Rehabilitation’s therapy
services into the community. Vitality to You revenue increased 132% year-over-year and is expected to increase 116% in 2017 versus
2016.
Collaboration
At the end of January 2017, Genesis announced its new groundbreaking clinical relationship with Kindred Healthcare. As two of the
largest providers of post-acute care in the nation, Genesis and Kindred formed a strategic clinical collaboration to improve
quality, outcomes and care transitions across the post-acute continuum.
“While the collaboration is still in its infancy, our relationship with Kindred is indicative of the types of relationships we
are building with providers along the healthcare continuum," noted Hager. "We are thrilled to collaborate with Kindred to
establish best-in-class practices under the new world of value-based care.”
2017 Guidance
The Company’s presentation of 2017 guidance provided below differs from its presentation in periods prior to 2017 in compliance
with comments from the U.S. Securities and Exchange Commission regarding the use and disclosure of certain non-GAAP measures.
Accordingly, for 2017 and all prospective reporting periods, EBITDAR and Adjusted EBITDAR will no longer be referenced by the
Company as non-GAAP performance measures. The Company will continue to report and compute Adjusted EBITDAR consistently with
prior reporting periods, but the utility of Adjusted EBITDAR will be limited to that of a valuation measure.
Also, for 2017 and all prospective reporting periods, the definition of Adjusted EBITDA will only reflect a deduction for GAAP
lease expense. Historically, the Company also deducted other cash lease payments made pursuant to capital leases and
financing obligations. The additional cash lease payments made pursuant to capital leases and financing obligations will,
however, be provided in its reported information for reference.
The Company’s full year 2017 guidance range, reflective of the reporting conventions noted above, is outlined in the table
below.
|
|
|
|
|
|
|
|
|
|
|
|
2017
Guidance |
($ in millions) |
|
Low |
|
Mid |
|
High |
GAAP Performance Measures and Key Data: |
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
5,400.0 |
|
|
$ |
5,500.0 |
|
|
$ |
5,600.0 |
|
Rent expense |
|
|
133.0 |
|
|
|
135.0 |
|
|
|
137.0 |
|
Net loss attributed to GHC, Inc. |
|
|
(85.0 |
) |
|
|
(79.0 |
) |
|
|
(74.0 |
) |
Non-GAAP Performance Measures and Key Data: |
|
|
|
|
|
|
|
|
|
EBITDA |
|
$ |
503.0 |
|
|
$ |
519.0 |
|
|
$ |
535.0 |
|
Adjusted EBITDA |
|
|
542.0 |
|
|
|
558.0 |
|
|
|
573.0 |
|
Additional rent not included in GAAP rent* |
|
|
354.0 |
|
|
|
354.0 |
|
|
|
354.0 |
|
Non-GAAP Valuation Measures: |
|
|
|
|
|
|
|
|
|
Adjusted EBITDAR |
|
$ |
675.0 |
|
|
$ |
692.0 |
|
|
$ |
710.0 |
|
|
|
|
|
|
|
|
|
|
|
*- includes approximately $12 million of rent that will lapse between
2020 and 2021 |
|
|
|
|
|
|
|
|
|
The Company’s 2017 earnings guidance is based upon, among other things, the following assumptions:
- Divestiture of the previously mentioned skilled nursing facilities during 2017, with a majority occurring in the first six
months of the year;
- A full year of reduced Medicaid funding in Texas negatively impacting year over year EBITDA by $13.0 million;
- No weighted average Medicaid rate growth, in all other states outside Texas;
- $10 million of net favorable gain share recognized from the MSSP. This estimate is based off internal observations of
utilization and cost data, and will not be reconciled by CMS until July 2017; and
- $50 million of overhead and net operating cost reductions.
The GAAP and non-GAAP measures provided above exclude any unusual items that may occur, or additional portfolio or restructuring
actions, not previously disclosed by the Company. In addition, the non-GAAP measures exclude the types of adjustments
outlined in the Company’s disclosure of Adjustments to EBITDAR and EBITDA, referenced herein.
The Company is not able to provide forward-looking quantitative GAAP to non-GAAP reconciliation for the 2017 earning guidance
because we do not know the unplanned or unique events that may occur.
Conference Call
Genesis HealthCare will hold a conference call at 8:30 a.m. Eastern Time on Thursday, February 23, 2017 to discuss
financial results for the fourth quarter and fiscal year ended 2016. Investors can access the conference call by calling
(855) 849-2198 or live via a listen-only webcast through the Genesis website at http://www.genesishcc.com/investor-relations/, where a replay of the call will
also be posted for one year.
2017 RBC Capital Markets Global Healthcare
Conference
Genesis also announced today that George V. Hager, Jr., Chief Executive Officer, and Tom DiVittorio, Chief
Financial Officer, are scheduled to conduct a “fireside chat” at the 2017 RBC Capital Markets Global Healthcare Conference on
Thursday, February 23, 2017 at 11:00 a.m. Eastern Time. A live webcast and replay will also be available on the Company’s
website at www.genesishcc.com/investor-relations.
About Genesis HealthCare
Genesis HealthCare (NYSE:GEN) is a holding company with subsidiaries that, on a combined basis, comprise one of the
nation's largest post-acute care providers with approximately 500 skilled nursing centers and assisted/senior living communities in
34 states nationwide. Genesis subsidiaries also supply rehabilitation and respiratory therapy to approximately 1,700 healthcare
providers in 45 states, the District of Columbia and China. References made in this release to "Genesis," "the Company,"
"we," "us" and "our" refer to Genesis HealthCare and each of its wholly-owned companies. Visit our website at www.genesishcc.com.
Forward-Looking Statements
This release includes “forward-looking statements” within the meaning of the federal securities laws, including the Private
Securities Litigation Reform Act of 1995. You can identify these statements by the fact that they do not relate strictly to
historical or current facts. These statements contain words such as “may,” “will,” “project,” “might,” “expect,” “believe,”
“anticipate,” “intend,” “could,” “would,” “estimate,” “continue,” “pursue,” “plans,” or “prospect,” or the negative or other
variations thereof or comparable terminology. They include, but are not limited to, statements about Genesis’ expectations and
beliefs regarding its future financial performance, anticipated cost management, anticipated business development, anticipated
financing activities and anticipated demographic and supply-demand trends facing the industry. These forward-looking statements are
based on current expectations and projections about future events, including the assumptions stated in this release, and there can
be no assurance that they will be achieved or occur, in whole or in part, in the timeframes anticipated by the Company or at all.
Investors are cautioned that forward-looking statements are not guarantees of future performance or results and involve risks and
uncertainties that cannot be predicted or quantified and, consequently, the actual performance of Genesis may differ materially
from that expressed or implied by such forward-looking statements.
These risks and uncertainties include, but are not limited to, the following:
- reductions and/or delays in Medicare or Medicaid reimbursement rates, or changes in the rules governing the Medicare or
Medicaid programs could have a material adverse effect on our revenues, financial condition and results of operations;
- reforms to the U.S. healthcare system that have imposed new requirements on us and uncertainties regarding potential material
changes to such reforms;
- revenue we receive from Medicare and Medicaid being subject to potential retroactive reduction;
- our success being dependent upon retaining key executives and personnel;
- it can be difficult to attract and retain qualified nurses, therapists, healthcare professionals and other key personnel,
which, along with a growing number of minimum wage and compensation related regulations, can increase our costs related to these
employees;
- recently enacted changes in Medicare reimbursements for physician and non-physician services could impact reimbursement for
medical professionals. Moreover, payment annual caps that limit the amounts that can be paid for outpatient therapy services
rendered to any Medicare beneficiary may negatively affect our results of operations;
- we are subject to extensive and complex laws and government regulations. If we are not operating in compliance with these
laws and regulations or if these laws and regulations change, we could be required to make significant expenditures or change our
operations in order to bring our facilities and operations into compliance;
- our physician services operations are subject to corporate practice of Medicare laws and regulations. Our failure to comply
with these laws and regulations could have a material adverse effect on our business and operations;
- we face inspections, reviews, audits and investigations under federal and state government programs, such as the Department
of Justice. These investigations and audits could result in adverse findings that may negatively affect our business, including
our results of operations, liquidity, financial condition, and reputation;
- significant legal actions, which are commonplace in our industry, could subject us to increased operating costs, which could
materially and adversely affect our results of operations, liquidity, financial condition, and reputation;
- insurance coverages, including professional liability coverage, may become increasingly expensive and difficult to obtain for
health care companies, and our self-insurance may expose us to significant losses;
- failure to maintain effective internal control over financial reporting could have an adverse effect on our ability to report
on our financial results on a timely and accurate basis;
- we may be unable to reduce costs to offset decreases in our patient census levels or other expenses timely and completely;
- completed and future acquisitions may consume significant resources, may be unsuccessful and could expose us to unforeseen
liabilities and integration risks;
- we lease a significant number of our facilities and may experience risks relating to lease termination, lease expense
escalators, lease extensions, special charges and leases that are not economically efficient in the current business environment;
- our substantial indebtedness, scheduled maturities and disruptions in the financial markets could affect our ability to
obtain financing or to extend or refinance debt as it matures, which could negatively impact our results of operations,
liquidity, financial condition and the market price of our common stock;
- our potential issuance of debt securities that are convertible into our common stock could result in dilution of common
stockholders’ percentage ownership of our company, if such debt securities are converted to common stock;
- we are subject to numerous covenants and requirements under our various credit and leasing agreements and a breach of any
such covenants or requirements could, unless timely and effectively remediated, lead to default and potential cross default under
such agreements;
- the holders of a majority of the voting power of Genesis’ common stock have entered into an extended voting agreement, and
the voting group’s interests may conflict with the interests of other stockholders;
- some of our directors are significant stockholders or representatives of significant stockholders, which may present issues
regarding diversion of corporate opportunities and other potential conflicts; and
- we are a “controlled company” within the meaning of NYSE rules and, as a result, qualify for and rely on exemptions from
certain corporate governance requirements.
The Company’s Annual Report on Form 10-K for the year ended December 31, 2015, Quarterly Reports on Form 10-Q, Current Reports
on Form 8-K, and other filings with the U.S. Securities and Exchange Commission, including the Company’s Annual Report on Form 10-K
for the year ended December 31, 2016 when it is filed, discuss the foregoing risks as well as other important risks and
uncertainties of which investors should be aware. Any forward-looking statements contained herein are made only as of the date of
this release. Genesis disclaims any obligation to update its forward-looking statements or any of the information contained in this
release. Investors are cautioned not to place undue reliance on these forward-looking statements.
GENESIS HEALTHCARE, INC. |
|
CONDENSED CONSOLIDATED STATEMENTS OF
OPERATIONS |
|
(UNAUDITED) |
|
(IN THOUSANDS, EXCEPT PER SHARE
DATA) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
December 31, |
|
Twelve months ended
December 31, |
|
|
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
|
|
Net revenues |
$ |
1,402,860 |
|
|
$ |
1,440,721 |
|
|
$ |
5,732,430 |
|
|
$ |
5,619,224 |
|
|
Salaries, wages and benefits |
834,889 |
|
|
|
844,527 |
|
|
|
3,369,713 |
|
|
|
3,289,820 |
|
|
Other operating expenses |
|
351,553 |
|
|
|
365,264 |
|
|
|
1,413,639 |
|
|
|
1,358,983 |
|
|
General and administrative costs |
46,062 |
|
|
|
44,987 |
|
|
|
186,062 |
|
|
|
175,889 |
|
|
Provision for losses on accounts receivable |
26,039 |
|
|
|
31,666 |
|
|
|
107,815 |
|
|
|
100,521 |
|
|
Lease expense |
|
36,448 |
|
|
|
37,243 |
|
|
|
146,244 |
|
|
|
150,276 |
|
|
Depreciation and amortization expense |
63,637 |
|
|
|
61,574 |
|
|
|
254,459 |
|
|
|
237,617 |
|
|
Interest expense |
|
127,691 |
|
|
|
131,573 |
|
|
|
528,544 |
|
|
|
507,809 |
|
|
Loss on extinguishment of debt |
460 |
|
|
|
— |
|
|
|
16,290 |
|
|
|
130 |
|
|
Investment income |
|
(945 |
) |
|
|
(477 |
) |
|
|
(3,018 |
) |
|
|
(1,677 |
) |
|
Other (income) loss |
|
(158,986 |
) |
|
|
6,121 |
|
|
|
(207,070 |
) |
|
|
(1,400 |
) |
|
Transaction costs |
|
(1,875 |
) |
|
|
4,358 |
|
|
|
7,928 |
|
|
|
96,374 |
|
|
Long-lived asset impairments |
35,431.00 |
|
|
|
28,546 |
|
|
|
35,431 |
|
|
|
28,546 |
|
|
Skilled Healthcare and other loss contingency expense |
— |
|
|
|
— |
|
|
|
15,192 |
|
|
|
31,500 |
|
|
Equity in net income of unconsolidated affiliates |
|
(1,133 |
) |
|
|
(986 |
) |
|
|
(3,286 |
) |
|
|
(2,139 |
) |
|
Income (loss) before income tax expense (benefit) |
43,589 |
|
|
|
(113,675 |
) |
|
|
(135,513 |
) |
|
|
(353,025 |
) |
|
Income tax expense (benefit) |
|
2,303 |
|
|
|
199,317 |
|
|
|
(17,435 |
) |
|
|
172,524 |
|
|
Income (loss) from continuing operations |
41,286 |
|
|
|
(312,992 |
) |
|
|
(118,078 |
) |
|
|
(525,549 |
) |
|
Income (loss) from discontinued operations, net of taxes |
|
28 |
|
|
|
352 |
|
|
|
27 |
|
|
|
(1,219 |
) |
|
Net income (loss) |
|
41,314 |
|
|
|
(312,640 |
) |
|
|
(118,051 |
) |
|
|
(526,768 |
) |
|
Less net (income) loss attributable to noncontrolling interests |
|
(18,857 |
) |
|
|
47,149 |
|
|
|
54,038 |
|
|
|
100,573 |
|
|
Net income (loss) attributable to Genesis Healthcare, Inc. |
$ |
22,457 |
|
|
$ |
(265,491 |
) |
|
$ |
(64,013 |
) |
|
$ |
(426,195 |
) |
|
GENESIS HEALTHCARE, INC. |
SELECTED BALANCE SHEET DATA |
(UNAUDITED) |
(IN THOUSANDS) |
|
|
|
December 31, |
|
December 31, |
|
|
|
2016 |
|
2015 |
|
Assets: |
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
Cash and equivalents |
|
$ |
51,408 |
|
|
$ |
61,543 |
|
|
Accounts receivable, net of allowances for doubtful accounts |
|
|
832,109 |
|
|
|
789,387 |
|
|
Other current assets |
|
|
175,470 |
|
|
|
160,563 |
|
|
Total current assets |
|
|
1,058,987 |
|
|
|
1,011,493 |
|
|
Property and equipment, net of accumulated depreciation |
|
|
3,765,393 |
|
|
|
4,085,247 |
|
|
Identifiable intangible assets, net of accumulated amortization |
|
|
175,566 |
|
|
|
209,967 |
|
|
Goodwill |
|
|
440,712 |
|
|
|
470,019 |
|
|
Other long-term assets |
|
|
338,543 |
|
|
|
283,223 |
|
|
Total assets |
|
$ |
5,779,201 |
|
|
$ |
6,059,949 |
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Deficit: |
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
Accounts payable and accrued expenses |
|
$ |
474,073 |
|
|
$ |
431,542 |
|
|
Accrued compensation |
|
|
181,841 |
|
|
|
185,054 |
|
|
Other current liabilities |
|
|
201,646 |
|
|
|
182,069 |
|
|
Total current liabilities |
|
|
857,560 |
|
|
|
798,665 |
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
1,146,550 |
|
|
|
1,186,159 |
|
|
Capital lease obligations |
|
|
997,340 |
|
|
|
1,053,816 |
|
|
Financing obligations |
|
|
2,867,534 |
|
|
|
3,064,077 |
|
|
Other long-term liabilities |
|
|
640,405 |
|
|
|
576,619 |
|
|
Stockholders' deficit |
|
|
(730,188 |
) |
|
|
(619,387 |
) |
|
Total liabilities and stockholders' deficit |
|
$ |
5,779,201 |
|
|
$ |
6,059,949 |
|
|
|
|
|
|
|
|
|
|
GENESIS HEALTHCARE, INC. |
CONDENSED CONSOLIDATED STATEMENTS OF CASH
FLOWS |
(UNAUDITED) |
(IN THOUSANDS)
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December
31, |
|
|
|
2016 |
|
2015 |
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities (1) |
|
$ |
68,361 |
|
|
$ |
8,618 |
|
|
Net cash (used in) investing activities |
|
|
(12,788 |
) |
|
|
(253,484 |
) |
|
Net cash (used in) provided by financing activities |
|
|
(65,708 |
) |
|
|
218,861 |
|
|
Net decrease in cash and equivalents |
|
|
(10,135 |
) |
|
|
(26,005 |
) |
|
Beginning of period |
|
|
61,543 |
|
|
|
87,548 |
|
|
End of period |
|
$ |
51,408 |
|
|
$ |
61,543 |
|
|
_________________________
(1) - Net cash provided by operating activities in the twelve months ended December 31, 2016 and 2015 includes approximately $8
million and $71 million, respectively, of cash payments for transaction-related costs.
GENESIS HEALTHCARE, INC. |
KEY FINANCIAL PERFORMANCE
INDICATORS |
(UNAUDITED)
|
|
|
|
Three months
ended December 31, |
|
Twelve months ended
December 31, |
|
|
|
2016 |
|
2015 |
|
2016
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands) |
|
(In thousands) |
|
Financial Results |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues |
|
$ |
1,402,860 |
|
$ |
1,440,721 |
|
|
$ |
5,732,430 |
|
|
$ |
5,619,224 |
|
|
EBITDAR |
|
|
271,365 |
|
|
116,715 |
|
|
|
793,734 |
|
|
|
542,677 |
|
|
EBITDA |
|
|
234,917 |
|
|
79,472 |
|
|
|
647,490 |
|
|
|
392,401 |
|
|
Adjusted EBITDAR |
|
|
156,648 |
|
|
161,031 |
|
|
|
696,489 |
|
|
|
725,588 |
|
|
Adjusted EBITDA |
|
|
33,196 |
|
|
39,682 |
|
|
|
197,460 |
|
|
|
243,870 |
|
|
Net income (loss) attributable to Genesis Healthcare, Inc. |
|
|
22,457 |
|
|
(265,491 |
) |
|
|
(64,013 |
) |
|
|
(426,195 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INPATIENT SEGMENT*: |
|
Three months
ended December 31, |
|
Twelve months ended
December 31, |
|
|
|
2016
|
|
2015
|
|
2016 |
|
|
2015
|
|
Occupancy Statistics - Inpatient |
|
|
|
|
|
|
|
|
|
|
|
|
|
Available licensed beds in service at end of period |
|
|
57,947 |
|
|
|
58,841 |
|
|
|
57,947 |
|
|
|
58,841 |
|
|
Available operating beds in service at end of period |
|
|
56,009 |
|
|
|
57,325 |
|
|
|
56,009 |
|
|
|
57,325 |
|
|
Available patient days based on licensed beds |
|
|
5,212,571 |
|
|
|
5,121,285 |
|
|
|
21,059,222 |
|
|
|
20,216,691 |
|
|
Available patient days based on operating beds |
|
|
5,048,008 |
|
|
|
5,010,717 |
|
|
|
20,451,912 |
|
|
|
19,663,712 |
|
|
Actual patient days |
|
|
4,298,375 |
|
|
|
4,310,058 |
|
|
|
17,500,812 |
|
|
|
17,061,645 |
|
|
Occupancy percentage - licensed beds |
|
|
82.5 |
% |
|
|
84.2 |
% |
|
|
83.1 |
% |
|
|
84.4 |
% |
|
Occupancy percentage - operating beds |
|
|
85.1 |
% |
|
|
86.0 |
% |
|
|
85.6 |
% |
|
|
86.8 |
% |
|
Skilled mix |
|
|
19.3 |
% |
|
|
20.3 |
% |
|
|
20.1 |
% |
|
|
21.4 |
% |
|
Average daily census |
|
|
46,721 |
|
|
|
46,848 |
|
|
|
47,816 |
|
|
|
46,744 |
|
|
Revenue per patient day (skilled nursing facilities) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Medicare Part A |
|
$ |
531 |
|
|
$ |
510 |
|
|
$ |
517 |
|
|
$ |
504 |
|
|
Medicare total (including Part B) |
|
|
576 |
|
|
|
553 |
|
|
|
559 |
|
|
|
543 |
|
|
Insurance |
|
|
455 |
|
|
|
447 |
|
|
|
454 |
|
|
|
448 |
|
|
Private and other |
|
|
306 |
|
|
|
295 |
|
|
|
306 |
|
|
|
295 |
|
|
Medicaid |
|
|
215 |
|
|
|
217 |
|
|
|
218 |
|
|
|
216 |
|
|
Medicaid (net of provider taxes) |
|
|
196 |
|
|
|
196 |
|
|
|
198 |
|
|
|
195 |
|
|
Weighted average (net of provider taxes) |
|
$ |
268 |
|
|
$ |
268 |
|
|
$ |
271 |
|
|
$ |
270 |
|
|
Patient days by payor (skilled nursing facilities) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Medicare |
|
|
502,728 |
|
|
|
522,488 |
|
|
|
2,119,955 |
|
|
|
2,214,184 |
|
|
Insurance |
|
|
304,089 |
|
|
|
289,540 |
|
|
|
1,225,608 |
|
|
|
1,172,776 |
|
|
Total skilled mix days |
|
|
806,817 |
|
|
|
812,028 |
|
|
|
3,345,563 |
|
|
|
3,386,960 |
|
|
Private and other |
|
|
301,470 |
|
|
|
297,293 |
|
|
|
1,205,421 |
|
|
|
1,160,070 |
|
|
Medicaid |
|
|
3,074,368 |
|
|
|
2,880,344 |
|
|
|
12,105,905 |
|
|
|
11,272,487 |
|
|
Total Days |
|
|
4,182,655 |
|
|
|
3,989,665 |
|
|
|
16,656,889 |
|
|
|
15,819,517 |
|
|
Patient days as a percentage of total patient days (skilled nursing
facilities) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Medicare |
|
|
12.0 |
% |
|
|
13.1 |
% |
|
|
12.7 |
% |
|
|
14.0 |
% |
|
Insurance |
|
|
7.3 |
% |
|
|
7.2 |
% |
|
|
7.4 |
% |
|
|
7.4 |
% |
|
Skilled mix |
|
|
19.3 |
% |
|
|
20.3 |
% |
|
|
20.1 |
% |
|
|
21.4 |
% |
|
Private and other |
|
|
7.2 |
% |
|
|
7.5 |
% |
|
|
7.2 |
% |
|
|
7.3 |
% |
|
Medicaid |
|
|
73.5 |
% |
|
|
72.2 |
% |
|
|
72.7 |
% |
|
|
71.3 |
% |
|
Total |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
Facilities at end of period |
|
|
|
|
|
|
|
|
|
|
|
|
|
Skilled nursing facilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Leased |
|
|
374 |
|
|
|
381 |
|
|
|
374 |
|
|
|
381 |
|
|
Owned |
|
|
60 |
|
|
|
49 |
|
|
|
60 |
|
|
|
49 |
|
|
Joint Venture |
|
|
5 |
|
|
|
5 |
|
|
|
5 |
|
|
|
5 |
|
|
Managed ** |
|
|
34 |
|
|
|
40 |
|
|
|
34 |
|
|
|
40 |
|
|
Total skilled nursing facilities |
|
|
473 |
|
|
|
475 |
|
|
|
473 |
|
|
|
475 |
|
|
Total licensed beds |
|
|
57,809 |
|
|
|
58,046 |
|
|
|
57,809 |
|
|
|
58,046 |
|
|
Assisted living facilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Leased |
|
|
19 |
|
|
|
30 |
|
|
|
19 |
|
|
|
30 |
|
|
Owned |
|
|
4 |
|
|
|
22 |
|
|
|
4 |
|
|
|
22 |
|
|
Joint Venture |
|
|
1 |
|
|
|
1 |
|
|
|
1 |
|
|
|
1 |
|
|
Managed |
|
|
2 |
|
|
|
3 |
|
|
|
2 |
|
|
|
3 |
|
|
Total assisted living facilities |
|
|
26 |
|
|
|
56 |
|
|
|
26 |
|
|
|
56 |
|
|
Total licensed beds |
|
|
2,182 |
|
|
|
3,985 |
|
|
|
2,182 |
|
|
|
3,985 |
|
|
Total facilities |
|
|
499 |
|
|
|
531 |
|
|
|
499 |
|
|
|
531 |
|
|
Total Jointly Owned and Managed– (Unconsolidated) |
|
|
15 |
|
|
|
22 |
|
|
|
15 |
|
|
|
22 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REHABILITATION THERAPY SEGMENT***: |
|
Three months
ended December 31, |
|
Twelve months ended
December 31, |
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
Revenue mix %: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Company-operated |
|
|
38 |
% |
|
|
37 |
% |
|
|
37 |
% |
|
|
38 |
% |
|
Non-affiliated |
|
|
62 |
% |
|
|
63 |
% |
|
|
63 |
% |
|
|
62 |
% |
|
Sites of service (at end of period) |
|
|
1,548 |
|
|
|
1,670 |
|
|
|
1,548 |
|
|
|
1,670 |
|
|
Revenue per site |
|
$ |
152,077 |
|
|
$ |
165,622 |
|
|
$ |
643,460 |
|
|
$ |
672,296 |
|
|
Therapist efficiency % |
|
|
67 |
% |
|
|
68 |
% |
|
|
68 |
% |
|
|
69 |
% |
|
*Inpatient Segment Key Financial Performance Indicators for the twelve months ended December 31, 2015 include
Skilled Healthcare beginning February 1, 2015.
** In 2015 and 2016, includes 20 facilities located in Texas for which the real estate is owned by Genesis.
*** Excludes respiratory therapy services.
Reasons for Non-GAAP Financial
Disclosure
The following discussion includes references to EBITDAR, Adjusted EBITDAR, EBITDA and Adjusted EBITDA, which are non-GAAP
financial measures (collectively, Non-GAAP Financial Measures). For purposes of SEC Regulation G, a non-GAAP financial measure is a
numerical measure of a registrant’s historical or future financial performance, financial position and cash flows that excludes
amounts, or is subject to adjustments that have the effect of excluding amounts, that are included in the most directly comparable
financial measure calculated and presented in accordance with GAAP in the statement of operations, balance sheet or statement of
cash flows (or equivalent statements) of the registrant; or includes amounts, or is subject to adjustments that have the effect of
including amounts, that are excluded from the most directly comparable financial measure so calculated and presented. In this
regard, GAAP refers to generally accepted accounting principles in the United States. Pursuant to the requirements of Regulation G,
we have provided reconciliations of the Non-GAAP Financial Measures to the most directly comparable GAAP financial measures.
We believe the presentation of Non-GAAP Financial Measures provides useful information to investors regarding our results of
operations because these financial measures are useful for trending, analyzing and benchmarking the performance and value of our
business. By excluding certain expenses and other items that may not be indicative of our core business operating results,
these Non-GAAP Financial Measures:
- allow investors to evaluate our performance from management’s perspective, resulting in greater transparency with respect to
supplemental information used by us in our financial and operational decision making;
- facilitate comparisons with prior periods and reflect the principal basis on which management monitors financial performance;
- facilitate comparisons with the performance of others in the post-acute industry;
- provide better transparency as to the relationship each reporting period between our cash basis lease expense and the level
of operating earnings available to fund lease expense; and
- allow investors to view our financial performance and condition in the same manner as our significant landlords and lenders
require us to report financial information to them in connection with determining our compliance with financial covenants.
We use Non-GAAP Financial Measures primarily as performance measures and believe that the GAAP financial measure most directly
comparable to them is net income (loss) attributed to Genesis Healthcare, Inc. We use Non-GAAP Financial Measures to assess the
value of our business and the performance of our operating businesses, as well as the employees responsible for operating such
businesses. Non-GAAP Financial Measures are useful in this regard because they do not include such costs as interest expense,
income taxes and depreciation and amortization expense which may vary from business unit to business unit depending upon such
factors as the method used to finance the original purchase of the business unit or the tax law in the state in which a business
unit operates. By excluding such factors when measuring financial performance, many of which are outside of the control of the
employees responsible for operating our business units, we are better able to evaluate value and the operating performance of the
business unit and the employees responsible for business unit performance. Consequently, we use these Non-GAAP Financial Measures
to determine the extent to which our employees have met performance goals, and therefore the extent to which they may or may not be
eligible for incentive compensation awards.
We also use Non-GAAP Financial Measures in our annual budget process. We believe these Non-GAAP Financial Measures facilitate
internal comparisons to historical operating performance of prior periods and external comparisons to competitors’ historical
operating performance. The presentation of these Non-GAAP Financial Measures is consistent with our past practice and we believe
these measures further enable investors and analysts to compare current non-GAAP measures with non-GAAP measures presented in prior
periods.
Although we use Non-GAAP Financial Measures as financial measures to assess value and the performance of our business, the use
of these Non-GAAP Financial Measures is limited because they do not consider certain material costs necessary to operate the
business. These costs include our lease expense (only in the case of EBITDAR and Adjusted EBITDAR), the cost to service debt,
the depreciation and amortization associated with our long-lived assets, losses (gains) on extinguishment of debt, transaction
costs, long-lived asset impairment charges, federal and state income tax expenses, the operating results of our discontinued
businesses and the income or loss attributed to non-controlling interests. Because Non-GAAP Financial Measures do not
consider these important elements of our cost structure, a user of our financial information who relies on Non-GAAP Financial
Measures as the only measures of our performance could draw an incomplete or misleading conclusion regarding our financial
performance. Consequently, a user of our financial information should consider net income (loss) attributed to Genesis Healthcare,
Inc. as an important measure of its financial performance because it provides the most complete measure of our performance.
Other companies may define Non-GAAP Financial Measures differently and, as a result, our Non-GAAP Financial Measures may not be
directly comparable to those of other companies. Non-GAAP Financial Measures do not represent net income (loss), as defined
by GAAP. Non-GAAP Financial Measures should be considered in addition to, not a substitute for, or superior to, GAAP Financial
Measures.
We use the following Non-GAAP Financial Measures that we believe are useful to investors as key valuation and operating
performance measures:
EBITDAR and EBITDA
We use EBITDAR as one measure in determining the value of prospective acquisitions or divestitures.
EBITDAR is also a commonly used measure to estimate the enterprise value of businesses in the healthcare industry. In addition,
covenants in our lease agreements use EBITDAR as a measure of financial compliance.
We believe EBITDA is useful to an investor in evaluating our operating performance because it helps investors
evaluate and compare the results of our operations from period to period by removing the impact of our capital structure (interest
and lease expense) and our asset base (depreciation and amortization expense) from our operating results. EBITDA is a
commonly used measure to estimate the enterprise value of businesses in the healthcare industry. In addition, covenants in
our debt agreements use EBITDA as a measure of financial compliance.
Adjustments to EBITDAR and EBITDA
We adjust EBITDAR and EBITDA when analyzing the value of our business and evaluating our performance,
respectively, because we believe that the exclusion of certain additional items described below provides useful supplemental
information to investors regarding, in the case of EBITDAR, the value of our business, and, in the case of EBITDA, our ongoing
operating performance. We believe that the presentation of Adjusted EBITDAR and Adjusted EBITDA, when combined with GAAP net
income (loss) attributable to Genesis Healthcare, Inc., EBITDAR and EBITDA, is beneficial to an investor’s complete understanding
of the value of our business and our operating performance, respectively. In addition, such adjustments are substantially similar
to the adjustments to EBITDAR and EBITDA provided for in the financial covenant calculations contained in our lease and debt
agreements.
We adjust EBITDAR and EBITDA for the following items:
- Loss on extinguishment of debt. We recognize losses on the extinguishment of debt when we refinance our debt
prior to its original term, requiring us to write-off any unamortized deferred financing fees. We exclude the effect of
losses or gains recorded on the early extinguishment of debt because we believe these gains and losses do not accurately reflect
the value or underlying performance of our operating businesses.
- Other income (loss). We primarily use this income statement caption to capture gains and losses on the sale or
disposition of assets. We exclude the effect of such gains and losses because we believe they do not accurately reflect the
value or underlying performance of our operating businesses.
- Transaction costs. In connection with our acquisition and disposition transactions, we incur costs consisting of
investment banking, legal, transaction-based compensation and other professional service costs. We exclude acquisition and
disposition related transaction costs expensed during the period because we believe these costs do not reflect the value or
underlying performance of our operating businesses.
- Severance and restructuring. We exclude severance costs from planned reduction in force initiatives associated
with restructuring activities intended to adjust our cost structure in response to changes in the business environment. We
believe these costs do not reflect the value or underlying performance of our operating businesses. We do not exclude
severance costs that are not associated with such restructuring activities.
- Long-lived asset impairment charges. We exclude non-cash long-lived asset impairment charges because we
believe including them does not reflect the value or ongoing operating performance of our operating businesses.
Additionally, such impairment charges represent accelerated depreciation expense, and depreciation expense is excluded from
EBITDA.
- Losses of newly acquired, constructed or divested businesses. The acquisition and construction of new
businesses is an element of our growth strategy. Many of the businesses we acquire have a history of operating losses and
continue to generate operating losses in the months that follow our acquisition. Newly constructed or developed businesses
also generate losses while in their start-up phase. We view these losses as both temporary and an expected component of our
long-term investment in the new venture. We adjust these losses when computing Adjusted EBITDAR and Adjusted EBITDA in
order to better analyze the value or performance of our mature ongoing business. The activities of such businesses are
adjusted when computing Adjusted EBITDAR and Adjusted EBITDA until such time as a new business generates positive Adjusted
EBITDA. The operating performance of new businesses is no longer adjusted when computing Adjusted EBITDAR and Adjusted
EBITDA beginning in the period in which a new business generates positive Adjusted EBITDA and all periods thereafter. The
divestiture of underperforming or non-strategic facilities is also an element of our business strategy. We eliminate the
results of divested facilities beginning in the quarter in which they become divested. We view the losses associated with
the wind-down of such divested facilities as not indicative of the value or performance of our ongoing operating business.
- Stock-based compensation. We exclude stock-based compensation expense because it does not result in an outlay
of cash and such non-cash expenses do not reflect the value or underlying operating performance of our operating businesses.
- Other Items. From time to time we incur costs or realize gains that we do not believe reflect the underlying
performance of our operating businesses. In the current reporting period, we incurred the following expenses that we
believe are non-recurring in nature and do not reflect the value or ongoing operating performance of the Company or our operating
businesses.
(1) Skilled Healthcare and other loss contingency expense – We exclude the estimated settlement cost and any
adjustments thereto regarding the four legal matters inherited by Genesis in the Skilled and Sun Transactions and disclosed in
the commitments and contingencies footnote to our consolidated financial statements describing our material legal proceedings. In
the year ended December 31, 2016, we increased our estimated loss contingency expense by $15.2 million, respectively, related to
these matters. In the year ended December 31, 2015, we recorded $31.5 million, related to these matters. We believe
these costs are non-recurring in nature as they will no longer be recognized following the final settlement of these
matters. We do not exclude the estimated settlement costs associated with all other legal and regulatory matters arising in
the normal course of business. Also, we do not believe the excluded costs reflect the value or underlying performance of
our operating businesses.
(2) Regulatory defense and related costs – We exclude the costs of investigating and defending the matters
associated with the Skilled Healthcare and other loss contingency expense as noted in footnote (1). We believe these costs
are non-recurring in nature as they will no longer be recognized following the final settlement of these matters. Also, we do not
believe the excluded costs reflect the value or underlying performance of our business.
(3) Other non-recurring costs – In the twelve months ended December 31, 2016, we excluded $0.8 million of costs
incurred in connection with a settlement of disputed costs related to previously reported periods and a regulatory audit
associated with acquired businesses and related to pre-acquisition periods. In the twelve months ended December 31, 2015,
we incurred a self-insured program adjustment of $10.5 million for the actuarially developed GLPL and workers’ compensation
claims related to policy periods 2014 and prior. We do not believe the excluded costs are recurring or reflect the value or
underlying performance of our business.
Adjustments to EBITDA
- Conversion to cash basis operating leases. Our leases are classified as either operating leases, capital
leases or financing obligations pursuant to applicable guidance under U.S. GAAP. We view the primary provisions and
economics of these leases, regardless of their accounting treatment, as being nearly identical. Virtually all of our leases
are structured with triple net terms, have fixed annual rent escalators and have long-term initial maturities with renewal
options. Accordingly, in connection with our evaluation of the financial performance of our business, we reclassify all of
our leases to operating lease treatment and reflect lease expense on a cash basis. This approach allows us to better
understand the relationship in each reporting period of our operating performance, as measured by EBITDAR and Adjusted EBITDAR,
to the cash basis obligations to our landlords in that reporting period, regardless of the lease accounting treatment. This
presentation and approach is also consistent with the financial reporting and covenant compliance requirements contained in all
of our major lease and loan agreements.
- Rent related to newly acquired, constructed or divested businesses. Consistent with our treatment of excluding
the EBITDAR of newly acquired, constructed or divested businesses, we exclude the rent expense associated with such
businesses. While such businesses are in their start-up or wind-down phase, we do not believe including such lease expense
reflects the ongoing operating performance of our operating businesses.
GENESIS HEALTHCARE, INC. |
RECONCILIATION OF NET LOSS ATTRIBUTABLE TO
GENESIS HEALTHCARE, INC. TO EBITDA, |
EBITDAR, ADJUSTED EBITDA AND ADJUSTED
EBITDAR |
(UNAUDITED) |
(IN THOUSANDS) |
|
|
|
Three months
ended December 31, |
|
|
Twelve months ended
December 31, |
|
|
|
2016
|
|
2015
|
|
|
2016
|
|
2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to Genesis Healthcare, Inc. |
|
$ |
22,457 |
|
|
$ |
(265,491 |
) |
|
|
$ |
(64,013 |
) |
|
$ |
(426,195 |
) |
|
(Income) loss from discontinued operations, net of taxes |
|
|
(28 |
) |
|
|
(352 |
) |
|
|
|
(27 |
) |
|
|
1,219 |
|
|
Net income (loss) attributable to noncontrolling interests |
|
|
18,857 |
|
|
|
(47,149 |
) |
|
|
|
(54,038 |
) |
|
|
(100,573 |
) |
|
Depreciation and amortization expense |
|
|
63,637 |
|
|
|
61,574 |
|
|
|
|
254,459 |
|
|
|
237,617 |
|
|
Interest expense |
|
|
127,691 |
|
|
|
131,573 |
|
|
|
|
528,544 |
|
|
|
507,809 |
|
|
Income tax expense (benefit) |
|
|
2,303 |
|
|
|
199,317 |
|
|
|
|
(17,435 |
) |
|
|
172,524 |
|
|
EBITDA |
|
$ |
234,917 |
|
|
$ |
79,472 |
|
|
|
$ |
647,490 |
|
|
$ |
392,401 |
|
|
Lease expense |
|
|
36,448 |
|
|
|
37,243 |
|
|
|
|
146,244 |
|
|
|
150,276 |
|
|
EBITDAR |
|
$ |
271,365 |
|
|
$ |
116,715 |
|
|
|
$ |
793,734 |
|
|
$ |
542,677 |
|
|
Adjustments to EBITDAR: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on extinguishment of debt |
|
|
460 |
|
|
|
- |
|
|
|
|
16,290 |
|
|
|
130 |
|
|
Other (income) loss |
|
|
(155,076 |
) |
|
|
6,121 |
|
|
|
|
(203,160 |
) |
|
|
(1,400 |
) |
|
Transaction costs |
|
|
(1,875 |
) |
|
|
4,358 |
|
|
|
|
7,928 |
|
|
|
96,374 |
|
|
Long-lived asset impairments |
|
|
35,431 |
|
|
|
28,546 |
|
|
|
|
35,431 |
|
|
|
28,546 |
|
|
Severance and restructuring |
|
|
10 |
|
|
|
364 |
|
|
|
|
7,999 |
|
|
|
3,485 |
|
|
Losses of newly acquired, constructed, or divested businesses |
|
|
3,321 |
|
|
|
415 |
|
|
|
|
10,442 |
|
|
|
4,030 |
|
|
Stock-based compensation |
|
|
1,664 |
|
|
|
2,275 |
|
|
|
|
8,423 |
|
|
|
4,754 |
|
|
Skilled Healthcare and other loss contingency expense (1) |
|
|
- |
|
|
|
- |
|
|
|
|
15,192 |
|
|
|
31,500 |
|
|
Regulatory defense and related costs (2) |
|
|
1,348 |
|
|
|
2,237 |
|
|
|
|
3,449 |
|
|
|
4,992 |
|
|
Other non-recurring costs (3) |
|
|
- |
|
|
|
- |
|
|
|
|
761 |
|
|
|
10,500 |
|
|
Adjusted EBITDAR |
|
$ |
156,648 |
|
|
$ |
161,031 |
|
|
|
$ |
696,489 |
|
|
$ |
725,588 |
|
|
Less: GAAP lease expense |
|
|
(36,448 |
) |
|
|
(37,243 |
) |
|
|
|
(146,244 |
) |
|
|
(150,276 |
) |
|
Less: Conversion to cash basis operating leases |
|
|
(87,584 |
) |
|
|
(86,464 |
) |
|
|
|
(357,685 |
) |
|
|
(341,030 |
) |
|
Plus: Rent related to losses of newly acquired, constructed, or
divested businesses |
|
|
580 |
|
|
|
2,358 |
|
|
|
|
4,900 |
|
|
|
9,588 |
|
|
Adjusted EBITDA |
|
$ |
33,196 |
|
|
$ |
39,682 |
|
|
|
$ |
197,460 |
|
|
$ |
243,870 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Genesis HealthCare Contact: Investor Relations 610-925-2000