These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
R
|
Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
|
£
|
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
|
|
|
|
|
Delaware
|
|
20-3934755
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(IRS Employer
Identification No.)
|
|
|
|
|
|
27442 Portola Parkway, Suite 200
|
|
|
|
Foothill Ranch, California
|
|
92610
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Large accelerated filer
|
£
|
|
Accelerated filer
|
Q
|
|
|
|
|
|
|
|
Non-accelerated filer
|
£
|
(do not check if smaller reporting company)
|
Smaller reporting company
|
£
|
|
|
|
|
|
Page
Number
|
|
Part I.
|
|
|
|
Item 1.
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
Part II.
|
|
|
|
Item 1.
|
||
|
Item 1A.
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
Item 5.
|
||
|
Item 6.
|
||
|
|
||
|
|
||
|
|
June 30, 2011
|
|
December 31, 2010
|
||||
|
|
(Unaudited)
|
|
|
||||
|
ASSETS
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
15,015
|
|
|
$
|
4,192
|
|
|
Accounts receivable, less allowance for doubtful accounts of $17,602 and $17,710 at June 30, 2011 and December 31, 2010, respectively
|
104,233
|
|
|
98,777
|
|
||
|
Deferred income taxes
|
13,006
|
|
|
20,419
|
|
||
|
Prepaid expenses
|
5,712
|
|
|
9,618
|
|
||
|
Other current assets
|
10,744
|
|
|
15,819
|
|
||
|
Total current assets
|
148,710
|
|
|
148,825
|
|
||
|
Property and equipment, less accumulated depreciation of $84,431 and $76,017 at June 30, 2011 and December 31, 2010, respectively
|
370,284
|
|
|
387,322
|
|
||
|
Leased facility assets, less accumulated depreciation of $3,144 at June 30, 2011
|
11,009
|
|
|
—
|
|
||
|
Other assets:
|
|
|
|
||||
|
Notes receivable
|
6,626
|
|
|
5,877
|
|
||
|
Deferred financing costs, net
|
11,514
|
|
|
13,165
|
|
||
|
Goodwill
|
332,724
|
|
|
332,724
|
|
||
|
Intangible assets, less accumulated amortization of $6,488 and $15,646 at June 30, 2011 and December 31, 2010, respectively
|
25,164
|
|
|
25,341
|
|
||
|
Other assets
|
32,984
|
|
|
31,036
|
|
||
|
Total other assets
|
409,012
|
|
|
408,143
|
|
||
|
Total assets
|
$
|
939,015
|
|
|
$
|
944,290
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable and accrued liabilities
|
$
|
48,772
|
|
|
$
|
50,898
|
|
|
Employee compensation and benefits
|
35,784
|
|
|
39,400
|
|
||
|
Current portion of long-term debt
|
6,588
|
|
|
5,742
|
|
||
|
Total current liabilities
|
91,144
|
|
|
96,040
|
|
||
|
Long-term liabilities:
|
|
|
|
||||
|
Insurance liability risks
|
32,588
|
|
|
32,034
|
|
||
|
Deferred income taxes
|
10,579
|
|
|
8,431
|
|
||
|
Other long-term liabilities
|
16,446
|
|
|
15,984
|
|
||
|
Long-term debt, less current portion
|
486,639
|
|
|
514,221
|
|
||
|
Total liabilities
|
637,396
|
|
|
666,710
|
|
||
|
Stockholders’ equity:
|
|
|
|
||||
|
Class A common stock, 175,000 shares authorized, $0.001 par value per share; 21,082 and 20,780 at June 30, 2011 and December 31, 2010, respectively
|
21
|
|
|
21
|
|
||
|
Class B common stock, 30,000 shares authorized, $0.001 par value per share; 16,936 and 16,994 at June 30, 2011 and December 31, 2010, respectively
|
17
|
|
|
17
|
|
||
|
Additional paid-in-capital
|
370,405
|
|
|
368,582
|
|
||
|
Accumulated deficit
|
(68,407
|
)
|
|
(90,822
|
)
|
||
|
Accumulated other comprehensive loss
|
(417
|
)
|
|
(218
|
)
|
||
|
Total stockholders’ equity
|
301,619
|
|
|
277,580
|
|
||
|
Total liabilities and stockholders’ equity
|
$
|
939,015
|
|
|
$
|
944,290
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2011
|
|
2010
|
|
2011
|
|
2010
|
||||||||
|
Revenue:
|
|
|
|
|
|
|
|
||||||||
|
Net patient service revenue
|
$
|
214,801
|
|
|
$
|
200,971
|
|
|
$
|
437,379
|
|
|
$
|
390,290
|
|
|
Leased facility revenue
|
746
|
|
|
—
|
|
|
746
|
|
|
—
|
|
||||
|
|
215,547
|
|
|
200,971
|
|
|
438,125
|
|
|
390,290
|
|
||||
|
Expenses:
|
|
|
|
|
|
|
|
||||||||
|
Cost of services (exclusive of rent cost of revenue and depreciation and amortization shown below)
|
171,249
|
|
|
162,007
|
|
|
346,710
|
|
|
313,712
|
|
||||
|
Rent cost of revenue
|
4,547
|
|
|
4,832
|
|
|
9,117
|
|
|
9,413
|
|
||||
|
General and administrative
|
7,237
|
|
|
6,112
|
|
|
14,130
|
|
|
12,463
|
|
||||
|
Depreciation and amortization
|
6,432
|
|
|
5,992
|
|
|
12,577
|
|
|
11,936
|
|
||||
|
|
189,465
|
|
|
178,943
|
|
|
382,534
|
|
|
347,524
|
|
||||
|
Other income (expenses):
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
(9,662
|
)
|
|
(9,164
|
)
|
|
(19,608
|
)
|
|
(16,448
|
)
|
||||
|
Interest income
|
208
|
|
|
196
|
|
|
383
|
|
|
424
|
|
||||
|
Other (expense) income
|
(30
|
)
|
|
583
|
|
|
(354
|
)
|
|
579
|
|
||||
|
Equity in earnings of joint venture
|
557
|
|
|
678
|
|
|
1,111
|
|
|
1,475
|
|
||||
|
Debt retirement costs
|
—
|
|
|
(7,010
|
)
|
|
—
|
|
|
(7,010
|
)
|
||||
|
Total other income (expenses), net
|
(8,927
|
)
|
|
(14,717
|
)
|
|
(18,468
|
)
|
|
(20,980
|
)
|
||||
|
Income before provision for income taxes
|
17,155
|
|
|
7,311
|
|
|
37,123
|
|
|
21,786
|
|
||||
|
Provision for income taxes
|
6,584
|
|
|
2,766
|
|
|
14,708
|
|
|
8,360
|
|
||||
|
Net income
|
$
|
10,571
|
|
|
$
|
4,545
|
|
|
$
|
22,415
|
|
|
$
|
13,426
|
|
|
Earnings per share, basic:
|
|
|
|
|
|
|
|
||||||||
|
Earnings per share
|
$
|
0.28
|
|
|
$
|
0.12
|
|
|
$
|
0.60
|
|
|
$
|
0.36
|
|
|
Earnings per share, diluted:
|
|
|
|
|
|
|
|
||||||||
|
Earnings per share
|
$
|
0.28
|
|
|
$
|
0.12
|
|
|
$
|
0.60
|
|
|
$
|
0.36
|
|
|
Weighted-average common shares outstanding, basic
|
37,154
|
|
|
36,983
|
|
|
37,117
|
|
|
36,973
|
|
||||
|
Weighted-average common shares outstanding, diluted
|
37,354
|
|
|
37,084
|
|
|
37,377
|
|
|
37,107
|
|
||||
|
|
Six Months Ended June 30,
|
||||||
|
|
2011
|
|
2010
|
||||
|
Cash Flows from Operating Activities
|
|
|
|
||||
|
Net income
|
22,415
|
|
|
13,426
|
|
||
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
12,577
|
|
|
11,936
|
|
||
|
Provision for doubtful accounts
|
4,395
|
|
|
5,194
|
|
||
|
Non-cash stock-based compensation
|
2,187
|
|
|
1,222
|
|
||
|
Excess tax benefits from stock-based payment arrangements
|
(309
|
)
|
|
—
|
|
||
|
Disposal of property and equipment
|
293
|
|
|
1,229
|
|
||
|
Amortization of deferred financing costs
|
1,651
|
|
|
2,144
|
|
||
|
Write-off of deferred financing costs
|
—
|
|
|
6,574
|
|
||
|
Deferred income taxes
|
10,117
|
|
|
1,536
|
|
||
|
Amortization of discount and accretion on debt
|
292
|
|
|
170
|
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
||||
|
Accounts receivable
|
(11,380
|
)
|
|
(9,019
|
)
|
||
|
Payments on notes receivable
|
1,886
|
|
|
1,893
|
|
||
|
Other current and non-current assets
|
8,205
|
|
|
(1,288
|
)
|
||
|
Accounts payable and accrued liabilities
|
(2,267
|
)
|
|
7,086
|
|
||
|
Employee compensation and benefits
|
(3,744
|
)
|
|
583
|
|
||
|
Insurance liability risks
|
(1,097
|
)
|
|
(2,610
|
)
|
||
|
Other long-term liabilities
|
9
|
|
|
(1,495
|
)
|
||
|
Net cash provided by operating activities
|
45,230
|
|
|
38,581
|
|
||
|
Cash Flows from Investing Activities
|
|
|
|
||||
|
Additions to property and equipment
|
(6,223
|
)
|
|
(18,392
|
)
|
||
|
Acquisition of healthcare facilities and businesses
|
—
|
|
|
(45,380
|
)
|
||
|
Acquisition of home health licenses
|
(350
|
)
|
|
—
|
|
||
|
Proceeds from sale of property and equipment
|
400
|
|
|
—
|
|
||
|
Net cash used in investing activities
|
(6,173
|
)
|
|
(63,772
|
)
|
||
|
Cash Flows from Financing Activities
|
|
|
|
||||
|
Borrowings under line of credit
|
66,500
|
|
|
102,500
|
|
||
|
Repayments under line of credit
|
(92,500
|
)
|
|
(173,500
|
)
|
||
|
Repayments of long-term debt and capital leases
|
(1,870
|
)
|
|
(253,989
|
)
|
||
|
Proceeds from issuance long-term debt
|
—
|
|
|
357,300
|
|
||
|
Additions to deferred financing costs
|
—
|
|
|
(10,421
|
)
|
||
|
Exercise of stock options
|
26
|
|
|
—
|
|
||
|
Excess tax benefits from stock-based payment arrangements
|
309
|
|
|
—
|
|
||
|
Taxes paid related to net share settlement of equity awards
|
(699
|
)
|
|
(70
|
)
|
||
|
Net cash (used in) provided by financing activities
|
(28,234
|
)
|
|
21,820
|
|
||
|
Increase (decrease) in cash and cash equivalents
|
10,823
|
|
|
(3,371
|
)
|
||
|
Cash and cash equivalents at beginning of period
|
4,192
|
|
|
3,528
|
|
||
|
Cash and cash equivalents at end of period
|
$
|
15,015
|
|
|
$
|
157
|
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2011
|
|
2010
|
||||
|
Supplemental cash flow information
|
|
|
|
||||
|
Cash paid for:
|
|
|
|
||||
|
Interest expense, net of capitalized interest
|
$
|
19,980
|
|
|
$
|
10,027
|
|
|
Income taxes paid/refund, net
|
$
|
778
|
|
|
$
|
10,063
|
|
|
Non-cash activities:
|
|
|
|
||||
|
Conversion of accounts receivable into notes receivable, net
|
$
|
1,529
|
|
|
$
|
2,403
|
|
|
Liabilities issued as purchase consideration for purchase of business
|
$
|
—
|
|
|
$
|
15,030
|
|
|
Insurance premium financed
|
$
|
1,123
|
|
|
$
|
1,100
|
|
|
|
Three Months Ended
June 30, 2011 |
|
Three Months Ended
June 30, 2010 |
|
Six Months Ended
June 30, 2011 |
Six Months Ended
June 30, 2010 |
|||||||||||||||||||||||||||||||||||||||||
|
|
Class A
|
|
Class B
|
|
Total
|
|
Class A
|
|
Class B
|
|
Total
|
|
Class A
|
|
Class B
|
|
Total
|
|
Class A
|
|
Class B
|
|
Total
|
||||||||||||||||||||||||
|
Earnings per share, basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Numerator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Allocation of net income
|
$
|
5,746
|
|
|
$
|
4,825
|
|
|
$
|
10,571
|
|
|
$
|
2,456
|
|
|
$
|
2,089
|
|
|
$
|
4,545
|
|
|
$
|
12,164
|
|
|
$
|
10,251
|
|
|
$
|
22,415
|
|
|
$
|
7,252
|
|
|
$
|
6,174
|
|
|
$
|
13,426
|
|
|
Earnings per share, diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Numerator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Allocation of net income
|
$
|
5,772
|
|
|
$
|
4,799
|
|
|
$
|
10,571
|
|
|
$
|
2,461
|
|
|
$
|
2,084
|
|
|
$
|
4,545
|
|
|
$
|
12,236
|
|
|
$
|
10,179
|
|
|
$
|
22,415
|
|
|
$
|
7,275
|
|
|
$
|
6,151
|
|
|
$
|
13,426
|
|
|
Denominator for basic and diluted earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Weighted average common shares outstanding, basic
|
20,197
|
|
|
16,957
|
|
|
37,154
|
|
|
19,982
|
|
|
17,001
|
|
|
36,983
|
|
|
20,143
|
|
|
16,974
|
|
|
37,117
|
|
|
19,972
|
|
|
17,001
|
|
|
36,973
|
|
||||||||||||
|
Plus: incremental shares related to dilutive effect of stock options and restricted stock, if applicable
|
200
|
|
|
—
|
|
|
200
|
|
|
101
|
|
|
—
|
|
|
101
|
|
|
260
|
|
|
—
|
|
|
260
|
|
|
134
|
|
|
—
|
|
|
134
|
|
||||||||||||
|
Adjusted weighted-average common shares outstanding, diluted
|
20,397
|
|
|
16,957
|
|
|
37,354
|
|
|
20,083
|
|
|
17,001
|
|
|
37,084
|
|
|
20,403
|
|
|
16,974
|
|
|
37,377
|
|
|
20,106
|
|
|
17,001
|
|
|
37,107
|
|
||||||||||||
|
Earnings per share, basic:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Earnings per share
|
$
|
0.28
|
|
|
$
|
0.28
|
|
|
$
|
0.28
|
|
|
$
|
0.12
|
|
|
$
|
0.12
|
|
|
$
|
0.12
|
|
|
$
|
0.60
|
|
|
$
|
0.60
|
|
|
$
|
0.60
|
|
|
$
|
0.36
|
|
|
$
|
0.36
|
|
|
$
|
0.36
|
|
|
Earnings per share, diluted:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Earnings per share
|
$
|
0.28
|
|
|
$
|
0.28
|
|
|
$
|
0.28
|
|
|
$
|
0.12
|
|
|
$
|
0.12
|
|
|
$
|
0.12
|
|
|
$
|
0.60
|
|
|
$
|
0.60
|
|
|
$
|
0.60
|
|
|
$
|
0.36
|
|
|
$
|
0.36
|
|
|
$
|
0.36
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||
|
|
2011
|
|
2010
|
|
2011
|
|
2010
|
||||
|
Options to purchase common shares
|
41
|
|
|
343
|
|
|
39
|
|
|
678
|
|
|
Non-vested common shares
|
350
|
|
|
86
|
|
|
67
|
|
|
2
|
|
|
Total excluded
|
391
|
|
|
429
|
|
|
106
|
|
|
680
|
|
|
|
Long-term
Care Services
|
|
Therapy Services
|
|
Hospice & Home Health Services
|
|
Other
|
|
Elimination
|
|
Total
|
||||||||||||
|
Three months ended June 30, 2011
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net patient service revenue from external customers
|
$
|
172,231
|
|
|
$
|
23,703
|
|
|
$
|
18,867
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
214,801
|
|
|
Leased facility revenue
|
746
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
746
|
|
||||||
|
Intersegment revenue
|
501
|
|
|
16,045
|
|
|
—
|
|
|
—
|
|
|
(16,546
|
)
|
|
—
|
|
||||||
|
Total revenue
|
$
|
173,478
|
|
|
$
|
39,748
|
|
|
$
|
18,867
|
|
|
$
|
—
|
|
|
$
|
(16,546
|
)
|
|
$
|
215,547
|
|
|
Operating income (loss)
|
$
|
25,413
|
|
|
$
|
5,111
|
|
|
$
|
2,979
|
|
|
$
|
(7,421
|
)
|
|
$
|
—
|
|
|
$
|
26,082
|
|
|
Interest expense, net of interest income
|
|
|
|
|
|
|
|
|
|
|
(9,454
|
)
|
|||||||||||
|
Other income
|
|
|
|
|
|
|
|
|
|
|
(30
|
)
|
|||||||||||
|
Equity in earnings of joint venture
|
|
|
|
|
|
|
|
|
|
|
557
|
|
|||||||||||
|
Income before provision for income taxes
|
|
|
|
|
|
|
|
|
|
|
$
|
17,155
|
|
||||||||||
|
Depreciation and amortization
|
$
|
5,673
|
|
|
$
|
106
|
|
|
$
|
483
|
|
|
$
|
170
|
|
|
$
|
—
|
|
|
$
|
6,432
|
|
|
Segment capital expenditures
|
$
|
3,381
|
|
|
$
|
88
|
|
|
$
|
111
|
|
|
$
|
76
|
|
|
$
|
—
|
|
|
$
|
3,656
|
|
|
Adjusted EBITDA
|
$
|
31,496
|
|
|
$
|
5,217
|
|
|
$
|
3,574
|
|
|
$
|
(6,334
|
)
|
|
$
|
—
|
|
|
$
|
33,953
|
|
|
Adjusted EBITDAR
|
$
|
35,795
|
|
|
$
|
5,214
|
|
|
$
|
3,810
|
|
|
$
|
(6,319
|
)
|
|
$
|
—
|
|
|
$
|
38,500
|
|
|
Three months ended June 30, 2010
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net patient service revenue from external customers
|
$
|
170,012
|
|
|
$
|
18,457
|
|
|
$
|
12,502
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
200,971
|
|
|
Intersegment revenue
|
325
|
|
|
16,667
|
|
|
—
|
|
|
—
|
|
|
(16,992
|
)
|
|
—
|
|
||||||
|
Total revenue
|
$
|
170,337
|
|
|
$
|
35,124
|
|
|
$
|
12,502
|
|
|
$
|
—
|
|
|
$
|
(16,992
|
)
|
|
$
|
200,971
|
|
|
Operating income (loss)
|
$
|
21,374
|
|
|
$
|
5,514
|
|
|
$
|
1,534
|
|
|
$
|
(6,394
|
)
|
|
$
|
—
|
|
|
$
|
22,028
|
|
|
Interest expense, net of interest income
|
|
|
|
|
|
|
|
|
|
|
(8,968
|
)
|
|||||||||||
|
Other expense
|
|
|
|
|
|
|
|
|
|
|
583
|
|
|||||||||||
|
Equity in earnings of joint venture
|
|
|
|
|
|
|
|
|
|
|
678
|
|
|||||||||||
|
Debt retirement costs
|
|
|
|
|
|
|
|
|
|
|
$
|
(7,010
|
)
|
||||||||||
|
Income before provision for income taxes
|
|
|
|
|
|
|
|
|
|
|
$
|
7,311
|
|
||||||||||
|
Depreciation and amortization
|
$
|
5,577
|
|
|
$
|
85
|
|
|
$
|
71
|
|
|
$
|
259
|
|
|
$
|
—
|
|
|
$
|
5,992
|
|
|
Segment capital expenditures
|
$
|
8,001
|
|
|
$
|
394
|
|
|
$
|
—
|
|
|
$
|
299
|
|
|
$
|
—
|
|
|
$
|
8,694
|
|
|
|
Long-term
Care Services
|
|
Therapy Services
|
|
Hospice & Home Health Services
|
|
Other
|
|
Elimination
|
|
Total
|
||||||||||||
|
Adjusted EBITDA
|
$
|
26,951
|
|
|
$
|
5,599
|
|
|
$
|
2,077
|
|
|
$
|
(5,529
|
)
|
|
$
|
—
|
|
|
$
|
29,098
|
|
|
Adjusted EBITDAR
|
$
|
31,473
|
|
|
$
|
5,634
|
|
|
$
|
2,329
|
|
|
$
|
(5,506
|
)
|
|
$
|
—
|
|
|
$
|
33,930
|
|
|
Six months ended June 30, 2011
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net patient service revenue from external customers
|
$
|
354,555
|
|
|
$
|
45,893
|
|
|
$
|
36,931
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
437,379
|
|
|
Leased facility revenue
|
746
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
746
|
|
||||||
|
Intersegment revenue
|
891
|
|
|
33,166
|
|
|
—
|
|
|
—
|
|
|
(34,057
|
)
|
|
—
|
|
||||||
|
Total revenue
|
$
|
356,192
|
|
|
$
|
79,059
|
|
|
$
|
36,931
|
|
|
$
|
—
|
|
|
$
|
(34,057
|
)
|
|
$
|
438,125
|
|
|
Operating income (loss)
|
$
|
52,689
|
|
|
$
|
11,070
|
|
|
$
|
6,311
|
|
|
$
|
(14,479
|
)
|
|
$
|
—
|
|
|
$
|
55,591
|
|
|
Interest expense, net of interest income
|
|
|
|
|
|
|
|
|
|
|
(19,225
|
)
|
|||||||||||
|
Other income
|
|
|
|
|
|
|
|
|
|
|
(354
|
)
|
|||||||||||
|
Equity in earnings of joint venture
|
|
|
|
|
|
|
|
|
|
|
1,111
|
|
|||||||||||
|
Income before provision for income taxes
|
|
|
|
|
|
|
|
|
|
|
$
|
37,123
|
|
||||||||||
|
Depreciation and amortization
|
$
|
11,366
|
|
|
$
|
204
|
|
|
$
|
686
|
|
|
$
|
321
|
|
|
$
|
—
|
|
|
$
|
12,577
|
|
|
Segment capital expenditures
|
$
|
5,449
|
|
|
$
|
208
|
|
|
$
|
338
|
|
|
$
|
228
|
|
|
$
|
—
|
|
|
$
|
6,223
|
|
|
Adjusted EBITDA
|
$
|
64,813
|
|
|
$
|
11,274
|
|
|
$
|
7,158
|
|
|
$
|
(12,491
|
)
|
|
$
|
—
|
|
|
$
|
70,754
|
|
|
Adjusted EBITDAR
|
$
|
73,431
|
|
|
$
|
11,274
|
|
|
$
|
7,629
|
|
|
$
|
(12,463
|
)
|
|
$
|
—
|
|
|
$
|
79,871
|
|
|
Six months ended June 30, 2010
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net patient service revenue from external customers
|
$
|
339,239
|
|
|
$
|
35,464
|
|
|
15,587
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
390,290
|
|
|
|
Intersegment revenue
|
688
|
|
|
33,452
|
|
|
—
|
|
|
—
|
|
|
(34,140
|
)
|
|
—
|
|
||||||
|
Total revenue
|
$
|
339,927
|
|
|
$
|
68,916
|
|
|
15,587
|
|
|
$
|
—
|
|
|
$
|
(34,140
|
)
|
|
$
|
390,290
|
|
|
|
Operating income (loss)
|
$
|
43,667
|
|
|
$
|
10,629
|
|
|
1,512
|
|
|
$
|
(13,042
|
)
|
|
$
|
—
|
|
|
$
|
42,766
|
|
|
|
Interest expense, net of interest income
|
|
|
|
|
|
|
|
|
|
|
(16,024
|
)
|
|||||||||||
|
Other expense
|
|
|
|
|
|
|
|
|
|
|
579
|
|
|||||||||||
|
Equity in earnings of joint venture
|
|
|
|
|
|
|
|
|
|
|
1,475
|
|
|||||||||||
|
Debt retirement costs
|
|
|
|
|
|
|
|
|
|
|
$
|
(7,010
|
)
|
||||||||||
|
Income before provision for income taxes
|
|
|
|
|
|
|
|
|
|
|
$
|
21,786
|
|
||||||||||
|
Depreciation and amortization
|
$
|
11,096
|
|
|
$
|
164
|
|
|
$
|
141
|
|
|
$
|
535
|
|
|
$
|
—
|
|
|
$
|
11,936
|
|
|
Segment capital expenditures
|
$
|
17,663
|
|
|
$
|
425
|
|
|
$
|
—
|
|
|
$
|
304
|
|
|
$
|
—
|
|
|
$
|
18,392
|
|
|
Adjusted EBITDA
|
$
|
54,763
|
|
|
$
|
10,793
|
|
|
$
|
2,289
|
|
|
$
|
(11,268
|
)
|
|
$
|
—
|
|
|
$
|
56,577
|
|
|
Adjusted EBITDAR
|
$
|
63,726
|
|
|
$
|
10,897
|
|
|
$
|
2,592
|
|
|
$
|
(11,225
|
)
|
|
$
|
—
|
|
|
$
|
65,990
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2011
|
|
2010
|
|
2011
|
|
2010
|
||||||||
|
Adjusted EBITDAR
|
$
|
38,500
|
|
|
$
|
33,930
|
|
|
$
|
79,871
|
|
|
$
|
65,990
|
|
|
Rent cost of revenue
|
(4,547
|
)
|
|
(4,832
|
)
|
|
(9,117
|
)
|
|
(9,413
|
)
|
||||
|
Adjusted EBITDA
|
33,953
|
|
|
29,098
|
|
|
70,754
|
|
|
56,577
|
|
||||
|
Depreciation and amortization
|
(6,432
|
)
|
|
(5,992
|
)
|
|
(12,577
|
)
|
|
(11,936
|
)
|
||||
|
Interest expense
|
(9,662
|
)
|
|
(9,164
|
)
|
|
(19,608
|
)
|
|
(16,448
|
)
|
||||
|
Interest income
|
208
|
|
|
196
|
|
|
383
|
|
|
424
|
|
||||
|
Gain/(loss) on disposal of property and equipment
|
(3
|
)
|
|
583
|
|
|
(293
|
)
|
|
579
|
|
||||
|
Debt retirement costs
|
—
|
|
|
(7,010
|
)
|
|
—
|
|
|
(7,010
|
)
|
||||
|
Acquisition costs
|
—
|
|
|
(400
|
)
|
|
—
|
|
|
(400
|
)
|
||||
|
Expenses related to the exploration of strategic alternatives
|
(474
|
)
|
|
—
|
|
|
(716
|
)
|
|
—
|
|
||||
|
Exit costs related to Northern California divestiture
|
(435
|
)
|
|
—
|
|
|
(820
|
)
|
|
—
|
|
||||
|
Provision for income taxes
|
(6,584
|
)
|
|
(2,766
|
)
|
|
(14,708
|
)
|
|
(8,360
|
)
|
||||
|
Net income
|
$
|
10,571
|
|
|
$
|
4,545
|
|
|
$
|
22,415
|
|
|
$
|
13,426
|
|
|
|
Long-term
Care Services
|
|
Therapy Services
|
|
Hospice & Home Health Services
|
|
Other
|
|
Total
|
|||||||||
|
June 30, 2011:
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Segment total assets
|
$
|
704,142
|
|
|
$
|
81,783
|
|
|
75,838
|
|
|
$
|
77,252
|
|
|
$
|
939,015
|
|
|
Goodwill and intangibles included in total assets
|
$
|
244,233
|
|
|
$
|
50,993
|
|
|
62,662
|
|
|
$
|
—
|
|
|
$
|
357,888
|
|
|
December 31, 2010:
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Segment total assets
|
$
|
717,668
|
|
|
$
|
81,863
|
|
|
76,950
|
|
|
$
|
67,809
|
|
|
$
|
944,290
|
|
|
Goodwill and intangibles included in total assets
|
$
|
244,760
|
|
|
$
|
50,993
|
|
|
62,312
|
|
|
$
|
—
|
|
|
$
|
358,065
|
|
|
|
June 30, 2011
|
|
December 31, 2010
|
||||
|
Current portion of notes receivable, net
|
$
|
2,718
|
|
|
$
|
3,824
|
|
|
Supplies inventory
|
2,804
|
|
|
2,809
|
|
||
|
Income tax refund receivable
|
5,142
|
|
|
9,074
|
|
||
|
Other current assets
|
80
|
|
|
112
|
|
||
|
|
$
|
10,744
|
|
|
$
|
15,819
|
|
|
|
June 30, 2011
|
|
December 31, 2010
|
||||
|
Equity investment in joint ventures
|
$
|
5,403
|
|
|
$
|
5,379
|
|
|
Restricted cash
|
14,679
|
|
|
14,502
|
|
||
|
Deposits and other assets
|
4,869
|
|
|
4,594
|
|
||
|
Insurance recoveries
|
8,033
|
|
|
6,561
|
|
||
|
|
$
|
32,984
|
|
|
$
|
31,036
|
|
|
|
June 30, 2011
|
|
December 31, 2010
|
||||
|
Land and land improvements
|
$
|
64,064
|
|
|
$
|
66,753
|
|
|
Buildings and leasehold improvements
|
315,015
|
|
|
321,726
|
|
||
|
Furniture and equipment
|
71,004
|
|
|
70,812
|
|
||
|
Construction in progress
|
4,632
|
|
|
4,048
|
|
||
|
|
454,715
|
|
|
463,339
|
|
||
|
Less accumulated depreciation
|
(84,431
|
)
|
|
(76,017
|
)
|
||
|
|
$
|
370,284
|
|
|
$
|
387,322
|
|
|
|
June 30, 2011
|
|
December 31, 2010
|
||
|
Leased facility assets
|
14,153
|
|
|
—
|
|
|
Less accumulated depreciation
|
(3,144
|
)
|
|
—
|
|
|
|
11,009
|
|
|
—
|
|
|
|
June 30, 2011
|
|
December 31, 2010
|
||||
|
Deferred rent
|
$
|
6,648
|
|
|
$
|
6,148
|
|
|
Other long-term tax liability
|
18
|
|
|
18
|
|
||
|
Asbestos abatement liability
|
3,938
|
|
|
3,871
|
|
||
|
Contingent consideration liability
|
5,800
|
|
|
5,350
|
|
||
|
Other noncurrent liabilities
|
42
|
|
|
597
|
|
||
|
|
$
|
16,446
|
|
|
$
|
15,984
|
|
|
|
As of June 30, 2011
|
|
As of December 31, 2010
|
||||||||||||||||||||||||||||
|
|
General and
Professional
|
|
Employee
Medical
|
|
Workers’
Compensation
|
|
Total
|
|
General and
Professional
|
|
Employee
Medical
|
|
Workers’
Compensation
|
|
Total
|
||||||||||||||||
|
Current
|
$
|
4,343
|
|
(1)
|
$
|
2,130
|
|
(2)
|
$
|
4,446
|
|
(2)
|
$
|
10,919
|
|
|
$
|
4,037
|
|
(1)
|
$
|
1,965
|
|
(2)
|
$
|
4,484
|
|
(2)
|
$
|
10,486
|
|
|
Non-current
|
20,859
|
|
|
—
|
|
|
11,729
|
|
|
32,588
|
|
|
20,124
|
|
|
—
|
|
|
11,910
|
|
|
32,034
|
|
||||||||
|
|
$
|
25,202
|
|
|
$
|
2,130
|
|
|
$
|
16,175
|
|
|
$
|
43,507
|
|
|
$
|
24,161
|
|
|
$
|
1,965
|
|
|
$
|
16,394
|
|
|
$
|
42,520
|
|
|
(1)
|
Included in accounts payable and accrued liabilities.
|
|
(2)
|
Included in employee compensation and benefits.
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2011
|
|
2010
|
||||
|
Risk-free interest rate
|
2.80
|
%
|
|
2.57
|
%
|
||
|
Expected Life
|
6.25 years
|
|
|
6.25 years
|
|
||
|
Dividend yield
|
—
|
%
|
|
—
|
%
|
||
|
Volatility
|
50.00
|
%
|
|
44.18
|
%
|
||
|
Weighted-average fair value
|
$
|
6.61
|
|
|
$
|
2.81
|
|
|
|
Number of
Shares
|
|
Weighted-
Average
Exercise
Price
|
|
Weighted-
Average
Remaining
Contractual
Term
(in years)
|
|
Aggregate
Intrinsic
Value
(in thousands)
|
||||||
|
Outstanding at January 1, 2011
|
998,578
|
|
|
$
|
9.01
|
|
|
|
|
|
|||
|
Granted
|
60,491
|
|
|
$
|
12.87
|
|
|
|
|
|
|||
|
Exercised
|
(2,770
|
)
|
|
$
|
10.04
|
|
|
|
|
|
|||
|
Forfeited or cancelled
|
(11,000
|
)
|
|
$
|
15.89
|
|
|
|
|
|
|||
|
Outstanding at June 30, 2011
|
1,045,299
|
|
|
$
|
9.16
|
|
|
7.93
|
|
|
$
|
1,805
|
|
|
Fully vested and expected to vest at June 30, 2011
|
1,011,926
|
|
|
$
|
9.21
|
|
|
7.90
|
|
|
$
|
1,724
|
|
|
Exercisable at June 30, 2011
|
445,573
|
|
|
$
|
10.86
|
|
|
7.23
|
|
|
$
|
451
|
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
Interest rate hedges
|
$
|
—
|
|
|
$
|
(640
|
)
|
|
$
|
—
|
|
|
$
|
(640
|
)
|
|
Contingent Consideration – acquisition
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,800
|
|
|
$
|
5,800
|
|
|
Level 3 Rollforward
|
|
||
|
Value at January 1, 2011
|
$
|
5,350
|
|
|
Change in fair value
|
450
|
|
|
|
Value at June 30, 2011
|
5,800
|
|
|
|
|
As of June 30, 2011
|
|
As of
December 31, 2010
|
||||
|
Revolving Credit Facility, interest rate comprised of LIBOR (subject to a 1.50% floor) plus 3.75% or 5.25% at June 30, 2011; collateralized by substantially all assets of the Company; amount due 2015
|
$
|
—
|
|
|
$
|
26,000
|
|
|
Term Loan, interest rate based on LIBOR (subject to a 1.50% floor) plus 3.75%, or 5.25% at June 30, 2011; net original issue discount of $2,140 and $2,365 at June 30, 2011 and December 31, 2010, respectively; collateralized by substantially all assets of the Company; amount due 2016
|
353,360
|
|
|
354,935
|
|
||
|
2014 Senior Subordinated Notes, interest rate 11.0%, with an original issue discount of $278 and $331 at June 30, 2011 and December 31, 2010, respectively, interest payable semiannually, principal due 2014
|
129,722
|
|
|
129,669
|
|
||
|
Notes payable, interest rate fixed at 6.5%, payable in monthly installments, collateralized by a first priority deed of trust, due December 2018
|
1,341
|
|
|
1,411
|
|
||
|
Hospice/Home Health Acquisition note, interest rate fixed at 6.00%, payable in annual installments
|
7,960
|
|
|
7,948
|
|
||
|
Insurance premiums financed
|
844
|
|
|
—
|
|
||
|
Total long-term debt
|
493,227
|
|
|
519,963
|
|
||
|
Less amounts due within one year
|
(6,588
|
)
|
|
(5,742
|
)
|
||
|
Long-term debt, net of current portion
|
$
|
486,639
|
|
|
$
|
514,221
|
|
|
•
|
Enhanced CMPs and Escrow Provisions
. PPACA includes expanded civil monetary penalty (“CMP”) and related provisions applicable to all Medicare and Medicaid providers. CMS rules adopted to implement applicable provisions of PPACA also provide that assessed CMPs may be collected and placed in whole or in part into an escrow pending final disposition of the applicable administrative and judicial appeals processes. To the extent our facilities are assessed large CMPs that are collected and placed into an escrow account pending lengthy appeals, such actions could adversely affect our results of operations.
|
|
•
|
Nursing Home Transparency Requirements
. In addition to expanded CMP provisions, PPACA imposes substantial new transparency requirements for Medicare-participating nursing facilities. In addition to previously required disclosures regarding a facility's owners, management and secured creditors, PPACA expanded the required disclosures to include information regarding the facility's organizational structure, additional information on officers, directors, trustees and
|
|
•
|
Face-to-Face Encounter Requirements
. PPACA imposes new patient face-to-face encounter requirements on home health agencies and hospices to establish a patient's ongoing eligibility for Medicare home health services or hospice services, as applicable. A certifying physician or other designated health care professional must conduct the face-to-face encounters within specified timeframes, and failure of the face-to-face encounter to occur and be properly documented during the applicable timeframes could render the patient's care ineligible for reimbursement under Medicare.
|
|
•
|
Suspension of Payments During Pending Fraud Investigations
. PPACA provides the federal government with expanded authority to suspend Medicare and Medicaid payment if a provider is investigated for allegations or issues of fraud. This suspension authority creates a new mechanism for the federal government to suspend both Medicare and Medicaid payments for allegations of fraud, independent of whether a state exercises its authority to suspend Medicaid payments pending a fraud investigation. To the extent the suspension of payments provision is applied to one of our facilities for allegations of fraud, such a suspension could adversely affect our results of operations.
|
|
•
|
Overpayment Reporting and Repayment; Expanded False Claims Act Liability
. PPACA enacted several important changes that expand potential liability under the federal False Claims Act. Overpayments related to services provided to both Medicare and Medicaid beneficiaries must be reported and returned to the applicable payor within specified deadlines, or else they are considered obligations of provider for purposes of the federal False Claims Act. This new provision substantially tightens the repayment and reporting requirements generally associated with operations of health care providers to avoid False Claims Act exposure.
|
|
•
|
Home and Community Based Services
. PPACA provides that, beginning in October 2011, states can provide home and community-based attendant services and supports through the Community First Choice State plan option. States choosing to provide home and community based services under this option must make them available to assist with activities of daily living, instrumental activities of daily living and health related tasks under a plan of care agreed upon by the individual and his/her representative. For states that elect to make coverage of home and community-based services available through the Community First Choice State plan option, the percentage of the state's Medicaid expenses paid by the federal government will increase by 6 percentage points. PPACA also included additional measures related to the expansion of community and home based services and authorized states to expand coverage of community and home-based services to individuals who would not otherwise be eligible for them. The expansion of home and community based services could reduce the demand for the long-term care and nursing services that we provide.
|
|
•
|
Health Care-Acquired Conditions
. PPACA provides that the Secretary of Health and Human Services must prohibit payments to states for any amounts expended for providing medical assistance for certain medical conditions acquired during the patient's receipt of health care services. CMS issued a proposed rule to implement this provision of PPACA in the first quarter of 2011, and a final rule is expected in the third quarter of 2011.
|
|
|
Three Months Ended June 30,
|
|
|
|||||||||||||||||
|
|
2011
|
|
2010
|
|
|
|||||||||||||||
|
|
Revenue
Dollars
|
|
Revenue
Percentage
|
|
Revenue
Dollars
|
|
Revenue
Percentage
|
|
Increase/(Decrease)
|
|||||||||||
|
Dollars
|
|
Percentage
|
||||||||||||||||||
|
Long-term care services:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Skilled nursing facilities
|
$
|
165,203
|
|
|
76.7
|
%
|
|
$
|
163,609
|
|
|
81.4
|
%
|
|
$
|
1,594
|
|
|
1.0
|
%
|
|
Assisted living facilities
|
6,737
|
|
|
3.2
|
|
|
6,173
|
|
|
3.1
|
|
|
564
|
|
|
9.1
|
|
|||
|
Administration of third party facilities
|
291
|
|
|
0.1
|
|
|
230
|
|
|
0.1
|
|
|
61
|
|
|
26.5
|
|
|||
|
Facility lease revenue
|
746
|
|
|
0.3
|
|
|
—
|
|
|
—
|
|
|
746
|
|
|
100.0
|
|
|||
|
Total long-term care services
|
172,977
|
|
|
80.3
|
|
|
170,012
|
|
|
84.6
|
|
|
2,965
|
|
|
1.7
|
|
|||
|
Therapy services:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Third-party rehabilitation therapy services
|
23,703
|
|
|
11.0
|
|
|
18,458
|
|
|
9.2
|
|
|
5,245
|
|
|
28.4
|
|
|||
|
Total therapy services
|
23,703
|
|
|
11.0
|
|
|
18,458
|
|
|
9.2
|
|
|
5,245
|
|
|
28.4
|
|
|||
|
Hospice & Home Health services:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Hospice
|
15,832
|
|
|
7.3
|
|
|
9,842
|
|
|
4.9
|
|
|
5,990
|
|
|
60.9
|
|
|||
|
Home Health
|
3,035
|
|
|
1.4
|
|
|
2,659
|
|
|
1.3
|
|
|
376
|
|
|
14.1
|
|
|||
|
Total hospice & home health services
|
18,867
|
|
|
8.7
|
|
|
12,501
|
|
|
6.2
|
|
|
6,366
|
|
|
50.9
|
|
|||
|
Total
|
$
|
215,547
|
|
|
100.0
|
%
|
|
$
|
200,971
|
|
|
100.0
|
%
|
|
$
|
14,576
|
|
|
7.3
|
%
|
|
|
Six Months Ended June 30,
|
|
|
|||||||||||||||||
|
|
2011
|
|
2010
|
|
|
|||||||||||||||
|
|
Revenue
Dollars |
|
Revenue
Percentage |
|
Revenue
Dollars |
|
Revenue
Percentage |
|
Increase/(Decrease)
|
|||||||||||
|
Dollars
|
|
Percentage
|
||||||||||||||||||
|
Long-term care services:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Skilled nursing facilities
|
$
|
340,547
|
|
|
77.7
|
%
|
|
$
|
326,485
|
|
|
83.6
|
%
|
|
$
|
14,062
|
|
|
4.3
|
%
|
|
Assisted living facilities
|
13,461
|
|
|
3.1
|
|
|
12,320
|
|
|
3.2
|
|
|
1,141
|
|
|
9.3
|
|
|||
|
Administration of third party facilities
|
546
|
|
|
0.1
|
|
|
434
|
|
|
0.1
|
|
|
112
|
|
|
25.8
|
|
|||
|
Facility lease revenue
|
746
|
|
|
0.2
|
|
|
—
|
|
|
—
|
|
|
746
|
|
|
100.0
|
|
|||
|
Total long-term care services
|
355,300
|
|
|
81.1
|
|
|
339,239
|
|
|
86.9
|
|
|
16,061
|
|
|
4.7
|
|
|||
|
Therapy services:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Third-party rehabilitation therapy services
|
45,893
|
|
|
10.5
|
|
|
35,464
|
|
|
9.1
|
|
|
10,429
|
|
|
29.4
|
|
|||
|
Total therapy services
|
45,893
|
|
|
10.5
|
|
|
35,464
|
|
|
9.1
|
|
|
10,429
|
|
|
29.4
|
|
|||
|
Hospice & Home Health services:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Hospice
|
30,159
|
|
|
6.9
|
|
|
12,928
|
|
|
3.3
|
|
|
17,231
|
|
|
133.3
|
|
|||
|
Home Health
|
6,773
|
|
|
1.5
|
|
|
2,659
|
|
|
0.7
|
|
|
4,114
|
|
|
154.7
|
|
|||
|
Total hospice & home health services
|
36,932
|
|
|
8.4
|
|
|
15,587
|
|
|
4.0
|
|
|
21,345
|
|
|
136.9
|
|
|||
|
Total
|
$
|
438,125
|
|
|
100.0
|
%
|
|
$
|
390,290
|
|
|
100.0
|
%
|
|
$
|
47,835
|
|
|
12.3
|
%
|
|
|
Three Months Ended June 30,
|
||||||||||||
|
|
2011
|
|
2010
|
||||||||||
|
|
Revenue Dollars
|
|
Percentage of
Revenue
|
|
Revenue Dollars
|
|
Percentage of
Revenue
|
||||||
|
California
|
$
|
87,777
|
|
|
40.7
|
%
|
|
$
|
83,663
|
|
|
41.6
|
%
|
|
Texas
|
46,521
|
|
|
21.6
|
|
|
47,244
|
|
|
23.5
|
|
||
|
New Mexico
|
22,697
|
|
|
10.5
|
|
|
21,416
|
|
|
10.7
|
|
||
|
Kansas
|
16,475
|
|
|
7.6
|
|
|
15,108
|
|
|
7.5
|
|
||
|
Missouri
|
15,583
|
|
|
7.2
|
|
|
14,067
|
|
|
7.0
|
|
||
|
Nevada
|
14,706
|
|
|
6.8
|
|
|
11,684
|
|
|
5.8
|
|
||
|
Montana
|
3,189
|
|
|
1.5
|
|
|
1,976
|
|
|
1.0
|
|
||
|
Iowa
|
2,683
|
|
|
1.2
|
|
|
2,390
|
|
|
1.2
|
|
||
|
Arizona
|
2,594
|
|
|
1.2
|
|
|
1,913
|
|
|
1.0
|
|
||
|
Idaho
|
2,250
|
|
|
1.0
|
|
|
1,484
|
|
|
0.7
|
|
||
|
Other
|
1,072
|
|
|
0.5
|
|
|
26
|
|
|
—
|
|
||
|
Total
|
$
|
215,547
|
|
|
100.0
|
%
|
|
$
|
200,971
|
|
|
100.0
|
%
|
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2011
|
|
2010
|
||||||||||
|
|
Revenue Dollars
|
|
Percentage of
Revenue |
|
Revenue Dollars
|
|
Percentage of
Revenue |
||||||
|
California
|
$
|
182,730
|
|
|
41.7
|
%
|
|
$
|
166,007
|
|
|
42.5
|
%
|
|
Texas
|
92,869
|
|
|
21.2
|
|
|
94,191
|
|
|
24.1
|
|
||
|
New Mexico
|
44,868
|
|
|
10.2
|
|
|
42,285
|
|
|
10.8
|
|
||
|
Kansas
|
34,332
|
|
|
7.8
|
|
|
29,875
|
|
|
7.7
|
|
||
|
Missouri
|
30,902
|
|
|
7.1
|
|
|
28,703
|
|
|
7.4
|
|
||
|
Nevada
|
29,425
|
|
|
6.7
|
|
|
19,424
|
|
|
5.0
|
|
||
|
Montana
|
6,064
|
|
|
1.4
|
|
|
1,976
|
|
|
0.5
|
|
||
|
Iowa
|
5,654
|
|
|
1.3
|
|
|
4,392
|
|
|
1.1
|
|
||
|
Arizona
|
5,487
|
|
|
1.3
|
|
|
1,913
|
|
|
0.5
|
|
||
|
Idaho
|
4,441
|
|
|
1.0
|
|
|
1,484
|
|
|
0.4
|
|
||
|
Other
|
1,353
|
|
|
0.3
|
|
|
40
|
|
|
—
|
|
||
|
Total
|
$
|
438,125
|
|
|
100.0
|
%
|
|
$
|
390,290
|
|
|
100.0
|
%
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||
|
|
2011
|
|
2010
|
|
2011
|
|
2010
|
||||
|
Medicare
|
15.5
|
%
|
|
16.1
|
%
|
|
15.9
|
%
|
|
16.1
|
%
|
|
Managed care
|
8.0
|
|
|
6.8
|
|
|
8.2
|
|
|
6.8
|
|
|
Skilled mix
|
23.5
|
|
|
22.9
|
|
|
24.1
|
|
|
22.9
|
|
|
Private pay and other
|
16.5
|
|
|
16.8
|
|
|
15.8
|
|
|
16.7
|
|
|
Medicaid
|
60.0
|
|
|
60.3
|
|
|
60.1
|
|
|
60.4
|
|
|
Total
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
|
Three Months Ended June 30,
|
||||||||||||||||||||||||||||||||||||
|
|
2011
|
|
2010
|
||||||||||||||||||||||||||||||||||
|
|
Long-term Care Services
|
|
Therapy Services
|
|
Hospice & Health Services
|
|
Total Revenue
|
|
Revenue Percentage
|
|
Long-term Care Services
|
|
Therapy Services
|
|
Hospice & Health Services
|
|
Total Revenue
|
|
Revenue Percentage
|
||||||||||||||||||
|
Medicare
|
$
|
64,969
|
|
|
$
|
—
|
|
|
$
|
17,809
|
|
|
$
|
82,778
|
|
|
38.4
|
%
|
|
$
|
62,847
|
|
|
$
|
—
|
|
|
$
|
11,536
|
|
|
$
|
74,383
|
|
|
37.0
|
%
|
|
Medicaid
|
61,215
|
|
|
—
|
|
|
275
|
|
|
61,490
|
|
|
28.5
|
|
|
63,091
|
|
|
—
|
|
|
220
|
|
|
63,311
|
|
|
31.5
|
|
||||||||
|
Subtotal Medicare and Medicaid
|
126,184
|
|
|
—
|
|
|
18,084
|
|
|
144,268
|
|
|
66.9
|
|
|
125,938
|
|
|
—
|
|
|
11,756
|
|
|
137,694
|
|
|
68.5
|
|
||||||||
|
Managed Care
|
20,489
|
|
|
—
|
|
|
108
|
|
|
20,597
|
|
|
9.6
|
|
|
17,925
|
|
|
—
|
|
|
91
|
|
|
18,016
|
|
|
9.0
|
|
||||||||
|
Private pay and other
|
26,304
|
|
|
23,703
|
|
|
675
|
|
|
50,682
|
|
|
23.5
|
|
|
26,149
|
|
|
18,457
|
|
|
655
|
|
|
45,261
|
|
|
22.5
|
|
||||||||
|
Total
|
$
|
172,977
|
|
|
$
|
23,703
|
|
|
$
|
18,867
|
|
|
$
|
215,547
|
|
|
100.0
|
%
|
|
$
|
170,012
|
|
|
$
|
18,457
|
|
|
$
|
12,502
|
|
|
$
|
200,971
|
|
|
100.0
|
%
|
|
|
Six Months Ended June 30,
|
||||||||||||||||||||||||||||||||||||
|
|
2011
|
|
2010
|
||||||||||||||||||||||||||||||||||
|
|
Long-term Care Services
|
|
Therapy Services
|
|
Hospice & Health Services
|
|
Total Revenue
|
|
Revenue Percentage
|
|
Long-term Care Services
|
|
Therapy Services
|
|
Hospice & Health Services
|
|
Total Revenue
|
|
Revenue Percentage
|
||||||||||||||||||
|
Medicare
|
$
|
136,287
|
|
|
$
|
—
|
|
|
$
|
34,710
|
|
|
$
|
170,997
|
|
|
39.0
|
%
|
|
$
|
125,648
|
|
|
$
|
—
|
|
|
$
|
14,429
|
|
|
$
|
140,077
|
|
|
35.9
|
%
|
|
Medicaid
|
125,037
|
|
|
—
|
|
|
484
|
|
|
125,521
|
|
|
28.6
|
|
|
125,760
|
|
|
—
|
|
|
276
|
|
|
126,036
|
|
|
32.3
|
|
||||||||
|
Subtotal Medicare and Medicaid
|
261,324
|
|
|
—
|
|
|
35,194
|
|
|
296,518
|
|
|
67.6
|
|
|
251,408
|
|
|
—
|
|
|
14,705
|
|
|
266,113
|
|
|
68.2
|
|
||||||||
|
Managed Care
|
42,491
|
|
|
—
|
|
|
299
|
|
|
42,790
|
|
|
9.8
|
|
|
36,163
|
|
|
—
|
|
|
91
|
|
|
36,254
|
|
|
9.3
|
|
||||||||
|
Private pay and other
|
51,486
|
|
|
45,893
|
|
|
1,438
|
|
|
98,817
|
|
|
22.6
|
|
|
51,668
|
|
|
35,464
|
|
|
791
|
|
|
87,923
|
|
|
22.5
|
|
||||||||
|
Total
|
$
|
355,301
|
|
|
$
|
45,893
|
|
|
$
|
36,931
|
|
|
$
|
438,125
|
|
|
100.0
|
%
|
|
$
|
339,239
|
|
|
$
|
35,464
|
|
|
$
|
15,587
|
|
|
$
|
390,290
|
|
|
100.0
|
%
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2011
|
|
2010
|
|
2011
|
|
2010
|
||||||||
|
Occupancy statistics (skilled nursing facilities):
|
|
|
|
|
|
|
|
||||||||
|
Available beds in service at end of period
|
8,819
|
|
|
9,227
|
|
|
8,819
|
|
|
9,227
|
|
||||
|
Available patient days
|
802,649
|
|
|
840,527
|
|
|
1,627,402
|
|
|
1,673,045
|
|
||||
|
Actual patient days
|
662,220
|
|
|
701,608
|
|
|
1,353,028
|
|
|
1,399,149
|
|
||||
|
Occupancy percentage
|
82.5
|
%
|
|
83.5
|
%
|
|
83.1
|
%
|
|
83.6
|
%
|
||||
|
Average daily number of patients
|
7,277
|
|
|
7,710
|
|
|
7,475
|
|
|
7,730
|
|
||||
|
Revenue per patient day (skilled nursing facilities prior to intercompany eliminations)
|
|
|
|
|
|
|
|
||||||||
|
LTC only Medicare (Part A)
|
$
|
572
|
|
|
$
|
495
|
|
|
$
|
575
|
|
|
$
|
496
|
|
|
Medicare blended rate (Part A & B)
|
634
|
|
|
557
|
|
|
632
|
|
|
558
|
|
||||
|
Managed care
|
383
|
|
|
375
|
|
|
387
|
|
|
378
|
|
||||
|
Medicaid
|
154
|
|
|
149
|
|
|
154
|
|
|
149
|
|
||||
|
Private and other
|
181
|
|
|
169
|
|
|
178
|
|
|
170
|
|
||||
|
Weighted-average for all
|
$
|
251
|
|
|
$
|
234
|
|
|
$
|
253
|
|
|
$
|
234
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2011
|
|
2010
|
|
2011
|
|
2010
|
||||||||
|
Revenue
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
||||
|
Expenses:
|
|
|
|
|
|
|
|
||||||||
|
Cost of services (exclusive of rent cost of revenue and depreciation and amortization shown below)
|
79.4
|
|
|
80.6
|
|
|
79.1
|
|
|
80.4
|
|
||||
|
Rent cost of revenue
|
2.1
|
|
|
2.4
|
|
|
2.1
|
|
|
2.4
|
|
||||
|
General and administrative
|
3.4
|
|
|
3.0
|
|
|
3.2
|
|
|
3.2
|
|
||||
|
Depreciation and amortization
|
3.0
|
|
|
3.0
|
|
|
2.9
|
|
|
3.1
|
|
||||
|
|
87.9
|
|
|
89.0
|
|
|
87.3
|
|
|
89.1
|
|
||||
|
Other income (expenses):
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
(4.5
|
)
|
|
(4.6
|
)
|
|
(4.5
|
)
|
|
(4.2
|
)
|
||||
|
Interest income
|
0.1
|
|
|
0.1
|
|
|
0.1
|
|
|
0.1
|
|
||||
|
Other income (expense)
|
—
|
|
|
0.3
|
|
|
(0.1
|
)
|
|
0.1
|
|
||||
|
Equity in earnings of joint venture
|
0.3
|
|
|
0.3
|
|
|
0.3
|
|
|
0.4
|
|
||||
|
Debt retirement costs
|
—
|
|
|
(3.5
|
)
|
|
—
|
|
|
(1.8
|
)
|
||||
|
Total other income (expenses), net
|
(4.1
|
)
|
|
(7.4
|
)
|
|
(4.2
|
)
|
|
(5.4
|
)
|
||||
|
Income from continuing operations before provision for income taxes
|
8.0
|
|
|
3.6
|
|
|
8.5
|
|
|
5.5
|
|
||||
|
Provision for income taxes
|
3.1
|
|
|
1.4
|
|
|
3.4
|
|
|
2.1
|
|
||||
|
Net income
|
4.9
|
%
|
|
2.2
|
%
|
|
5.1
|
%
|
|
3.4
|
%
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
EBITDA(1)
|
15.3
|
%
|
|
11.1
|
%
|
|
15.7
|
%
|
|
12.7
|
%
|
||||
|
Adjusted EBITDA(1)
|
15.8
|
%
|
|
14.5
|
%
|
|
16.1
|
%
|
|
14.5
|
%
|
||||
|
EBITDAR (2)
|
17.4
|
%
|
|
13.5
|
%
|
|
17.8
|
%
|
|
15.2
|
%
|
||||
|
Adjusted EBITDAR(2)
|
17.9
|
%
|
|
16.9
|
%
|
|
18.2
|
%
|
|
16.9
|
%
|
||||
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2011
|
|
2010
|
|
2011
|
|
2010
|
||||||||
|
Reconciliation from net income to EBITDA, EBITDAR, Adjusted EBITDA and Adjusted EBITDAR (in thousands):
|
|
|
|
|
|
|
|
||||||||
|
Net Income
|
$
|
10,571
|
|
|
$
|
4,545
|
|
|
$
|
22,415
|
|
|
$
|
13,426
|
|
|
Interest expense, net of interest income
|
9,454
|
|
|
8,968
|
|
|
19,225
|
|
|
16,024
|
|
||||
|
Provision for income taxes
|
6,584
|
|
|
2,766
|
|
|
14,708
|
|
|
8,360
|
|
||||
|
Depreciation and amortization expense
|
6,432
|
|
|
5,992
|
|
|
12,577
|
|
|
11,936
|
|
||||
|
EBITDA
|
33,041
|
|
|
22,271
|
|
|
68,925
|
|
|
49,746
|
|
||||
|
Rent cost of revenue
|
4,547
|
|
|
4,832
|
|
|
9,117
|
|
|
9,413
|
|
||||
|
EBITDAR
|
37,588
|
|
|
27,103
|
|
|
78,042
|
|
|
59,159
|
|
||||
|
EBITDA
|
33,041
|
|
|
22,271
|
|
|
68,925
|
|
|
49,746
|
|
||||
|
Gain/(loss) on disposal of property and equipment
|
3
|
|
|
(583
|
)
|
|
293
|
|
|
(579
|
)
|
||||
|
Debt retirement costs
|
—
|
|
|
7,010
|
|
|
—
|
|
|
7,010
|
|
||||
|
Acquisition costs
|
—
|
|
|
400
|
|
|
—
|
|
|
400
|
|
||||
|
Expenses related to the exploration of strategic alternatives
|
474
|
|
|
—
|
|
|
716
|
|
|
—
|
|
||||
|
Exit costs related to Northern California divestiture
|
435
|
|
|
—
|
|
|
820
|
|
|
—
|
|
||||
|
Adjusted EBITDA
|
33,953
|
|
|
29,098
|
|
|
70,754
|
|
|
56,577
|
|
||||
|
Rent cost of revenue
|
4,547
|
|
|
4,832
|
|
|
9,117
|
|
|
9,413
|
|
||||
|
Adjusted EBITDAR
|
$
|
38,500
|
|
|
$
|
33,930
|
|
|
$
|
79,871
|
|
|
$
|
65,990
|
|
|
(1)
|
We define EBITDA as net income before depreciation, amortization and interest expense (net of interest income) and the provision for income taxes. EBITDA margin is EBITDA as a percentage of revenue. Adjusted EBITDA is EBITDA adjusted for non-core business items, which for this report includes gains or losses on sale of assets, due diligence, and exit cost (each to the extent applicable in the appropriate period.)
|
|
(2)
|
We define EBITDAR as net income before depreciation, amortization, interest expense (net of interest income), the provision for income taxes and rent cost of revenue. EBITDAR margin is EBITDAR as a percentage of revenue. Adjusted EBITDAR is EBITDAR adjusted for the Adjusted EBITDA items listed above (each to the extent applicable in the appropriate period.)
|
|
•
|
they do not reflect our cash expenditures, or future requirements, for capital expenditures or contractual commitments;
|
|
•
|
they do not reflect changes in, or cash requirements for, our working capital needs;
|
|
•
|
they do not reflect the interest expense, or the cash requirements necessary to service interest or principal payments, on our debt;
|
|
•
|
they do not reflect any income tax payments we may be required to make;
|
|
•
|
although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and EBITDA and Adjusted EBITDA do not reflect any cash requirements for such replacements;
|
|
•
|
they are not adjusted for all non-cash income or expense items that are reflected in our consolidated statements of cash flows;
|
|
•
|
they do not reflect the impact on earnings of charges resulting from certain matters we consider not to be indicative of our ongoing operations; and
|
|
•
|
other companies in our industry may calculate these measures differently than we do, which may limit their usefulness as comparative measures.
|
|
|
Three Months Ended June 30,
|
|
|
|||||||||||||||||
|
|
2011
|
|
2010
|
|
Increase/(Decrease)
|
|||||||||||||||
|
|
Revenue
Dollars
|
|
Revenue
Percentage
|
|
Revenue
Dollars
|
|
Revenue
Percentage
|
|
Dollars
|
|
Percentage
|
|||||||||
|
|
(dollars in millions)
|
|||||||||||||||||||
|
Skilled nursing facilities
|
$
|
165.2
|
|
|
76.7
|
%
|
|
$
|
163.6
|
|
|
81.4
|
%
|
|
$
|
1.6
|
|
|
1.0
|
%
|
|
Assisted living facilities
|
6.7
|
|
|
3.2
|
|
|
6.2
|
|
|
3.1
|
|
|
0.6
|
|
|
9.1
|
|
|||
|
Administration of third party facilities
|
0.3
|
|
|
0.1
|
|
|
0.2
|
|
|
0.1
|
|
|
0.1
|
|
|
26.5
|
|
|||
|
Leased facility revenue
|
0.7
|
|
|
0.3
|
|
|
$
|
—
|
|
|
—
|
|
|
0.7
|
|
|
100.0
|
|
||
|
Total long-term care services
|
$
|
173.0
|
|
|
80.3
|
%
|
|
$
|
170.0
|
|
|
84.6
|
%
|
|
$
|
3.0
|
|
|
1.7
|
%
|
|
|
Three Months Ended June 30,
|
|
|
|||||||||||||||||
|
|
2011
|
|
2010
|
|
Increase/(Decrease)
|
|||||||||||||||
|
|
Revenue
Dollars
|
|
Revenue
Percentage
|
|
Revenue
Dollars
|
|
Revenue
Percentage
|
|
Dollars
|
|
Percentage
|
|||||||||
|
|
(dollars in millions)
|
|||||||||||||||||||
|
Rehabilitation therapy services
|
$
|
39.7
|
|
|
18.4
|
%
|
|
$
|
35.1
|
|
|
17.5
|
%
|
|
$
|
4.6
|
|
|
13.1
|
%
|
|
Intersegment elimination of services related to affiliated entities
|
(16.0
|
)
|
|
(7.4
|
)
|
|
(16.6
|
)
|
|
(8.3
|
)
|
|
0.6
|
|
|
(3.6
|
)
|
|||
|
Total therapy services
|
$
|
23.7
|
|
|
11.0
|
%
|
|
$
|
18.5
|
|
|
9.2
|
%
|
|
$
|
5.2
|
|
|
28.4
|
%
|
|
|
Three Months Ended June 30,
|
|
|
|||||||||||||||||
|
|
2011
|
|
2010
|
|
Increase/(Decrease)
|
|||||||||||||||
|
|
Revenue
Dollars
|
|
Revenue
Percentage
|
|
Revenue
Dollars
|
|
Revenue
Percentage
|
|
Dollars
|
|
Percentage
|
|||||||||
|
|
(dollars in millions)
|
|||||||||||||||||||
|
Hospice
|
$
|
15.8
|
|
|
7.3
|
%
|
|
$
|
9.8
|
|
|
4.9
|
%
|
|
$
|
6.0
|
|
|
60.9
|
%
|
|
Home Health
|
3.0
|
|
|
1.4
|
|
|
2.7
|
|
|
1.3
|
|
|
0.4
|
|
|
14.1
|
|
|||
|
Total hospice & home health services
|
$
|
18.9
|
|
|
8.7
|
%
|
|
$
|
12.5
|
|
|
6.2
|
%
|
|
$
|
6.4
|
|
|
50.9
|
%
|
|
|
Three Months Ended June 30,
|
|
|
|||||||||||||||||
|
|
2011
|
|
2010
|
|
Increase/(Decrease)
|
|||||||||||||||
|
|
Cost of Service
Dollars
(prior to
intersegment
eliminations)
|
|
Percentage of Revenue
|
|
Cost of Service
Dollars
(prior to
intersegment
eliminations)
|
|
Percentage of Revenue
|
|
||||||||||||
|
|
||||||||||||||||||||
|
|
Dollars
|
|
Percentage
|
|||||||||||||||||
|
|
(dollars in millions)
|
|||||||||||||||||||
|
Skilled nursing facilities
|
$
|
126.8
|
|
|
76.8
|
%
|
|
$
|
128.7
|
|
|
78.6
|
%
|
|
$
|
(1.9
|
)
|
|
(1.4
|
)%
|
|
Assisted living facilities
|
4.8
|
|
|
70.5
|
|
|
4.4
|
|
|
72.0
|
|
|
0.4
|
|
|
9.1
|
|
|||
|
Regional operations support
|
6.5
|
|
|
n/a
|
|
|
5.6
|
|
|
n/a
|
|
|
0.9
|
|
|
16.6
|
|
|||
|
Total long-term care services
|
$
|
138.1
|
|
|
79.8
|
%
|
|
$
|
138.7
|
|
|
81.6
|
%
|
|
$
|
(0.6
|
)
|
|
(0.5
|
)%
|
|
|
Three Months Ended June 30,
|
|
|
|||||||||||||||||||||||||
|
|
2011
|
`
|
2010
|
|
Increase/(Decrease)
|
|||||||||||||||||||||||
|
|
Revenue
(prior to
intersegment
eliminations)
|
|
Cost of Service
Dollars
(prior to
intersegment
eliminations)
|
|
Percentage of Revenue
|
|
Revenue
(prior to
intersegment
eliminations)
|
|
Cost of Service
Dollars
(prior to
intersegment
eliminations)
|
|
Percentage of Revenue
|
|
||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
|
Dollars
|
|
Percentage
|
|||||||||||||||||||||||||
|
|
(dollars in millions)
|
|||||||||||||||||||||||||||
|
Rehabilitation therapy services
|
$
|
39.7
|
|
|
$
|
34.5
|
|
|
86.9
|
%
|
|
$
|
35.1
|
|
|
$
|
29.5
|
|
|
84.0
|
%
|
|
$
|
5.0
|
|
|
17.1
|
%
|
|
Total therapy services
|
$
|
39.7
|
|
|
$
|
34.5
|
|
|
86.9
|
%
|
|
$
|
35.1
|
|
|
$
|
29.5
|
|
|
84.0
|
%
|
|
$
|
5.0
|
|
|
17.1
|
%
|
|
|
Three Months Ended June 30,
|
|
|
|||||||||||||||||
|
|
2011
|
|
2010
|
|
Increase/(Decrease)
|
|||||||||||||||
|
|
Cost of Service
Dollars
|
|
Percentage of Revenue
|
|
Cost of Service
Dollars
|
|
Percentage of Revenue
|
|
||||||||||||
|
|
||||||||||||||||||||
|
|
Dollars
|
|
Percentage
|
|||||||||||||||||
|
|
(dollars in millions)
|
|||||||||||||||||||
|
Hospice
|
$
|
11.9
|
|
|
74.9
|
%
|
|
$
|
8.4
|
|
|
85.4
|
%
|
|
$
|
3.5
|
|
|
41.1
|
%
|
|
Home Health
|
3.3
|
|
|
109.2
|
|
|
2.2
|
|
|
84.1
|
|
|
1.1
|
|
|
48.2
|
|
|||
|
Total hospice & home health services
|
$
|
15.2
|
|
|
80.5
|
%
|
|
$
|
10.6
|
|
|
85.2
|
%
|
|
$
|
4.5
|
|
|
42.6
|
%
|
|
|
Six Months Ended June 30,
|
|
|
|||||||||||||||||
|
|
2011
|
|
2010
|
|
Increase/(Decrease)
|
|||||||||||||||
|
|
Revenue
Dollars
|
|
Revenue
Percentage
|
|
Revenue
Dollars
|
|
Revenue
Percentage
|
|
Dollars
|
|
Percentage
|
|||||||||
|
|
(dollars in millions)
|
|||||||||||||||||||
|
Skilled nursing facilities
|
$
|
340.5
|
|
|
77.7
|
%
|
|
$
|
326.5
|
|
|
83.6
|
%
|
|
$
|
14.1
|
|
|
4.3
|
%
|
|
Assisted living facilities
|
13.5
|
|
|
3.1
|
|
|
12.3
|
|
|
3.2
|
|
|
1.2
|
|
|
9.3
|
|
|||
|
Administration of third party facilities
|
0.5
|
|
|
0.1
|
|
|
0.4
|
|
|
0.1
|
|
|
0.1
|
|
|
25.8
|
|
|||
|
Leased facility revenue
|
0.7
|
|
|
0.2
|
|
|
—
|
|
|
—
|
|
|
0.7
|
|
|
100.0
|
|
|||
|
Total long-term care services
|
$
|
355.3
|
|
|
81.1
|
%
|
|
$
|
339.2
|
|
|
86.9
|
%
|
|
$
|
16.1
|
|
|
4.7
|
%
|
|
|
Six Months Ended June 30,
|
|
|
|||||||||||||||||
|
|
2011
|
|
2010
|
|
Increase/(Decrease)
|
|||||||||||||||
|
|
Revenue
Dollars
|
|
Revenue
Percentage
|
|
Revenue
Dollars
|
|
Revenue
Percentage
|
|
Dollars
|
|
Percentage
|
|||||||||
|
|
(dollars in millions)
|
|||||||||||||||||||
|
Rehabilitation therapy services
|
$
|
79.1
|
|
|
18.0
|
%
|
|
$
|
68.9
|
|
|
17.7
|
%
|
|
$
|
10.2
|
|
|
14.8
|
%
|
|
Intersegment elimination services related to affiliated entities
|
(33.2
|
)
|
|
(7.5
|
)
|
|
(33.4
|
)
|
|
(8.6
|
)
|
|
0.2
|
|
|
0.6
|
|
|||
|
Total therapy services
|
$
|
45.9
|
|
|
10.5
|
%
|
|
$
|
35.5
|
|
|
9.1
|
%
|
|
$
|
10.4
|
|
|
29.3
|
%
|
|
|
Six Months Ended June 30,
|
|
|
|||||||||||||||||
|
|
2011
|
|
2010
|
|
Increase/(Decrease)
|
|||||||||||||||
|
|
Revenue
Dollars
|
|
Revenue
Percentage
|
|
Revenue
Dollars
|
|
Revenue
Percentage
|
|
Dollars
|
|
Percentage
|
|||||||||
|
|
(dollars in millions)
|
|||||||||||||||||||
|
Hospice
|
$
|
30.2
|
|
|
6.9
|
%
|
|
$
|
12.9
|
|
|
3.3
|
%
|
|
$
|
17.2
|
|
|
133.3
|
%
|
|
Home Health
|
6.8
|
|
|
1.5
|
|
|
2.7
|
|
|
0.7
|
|
|
4.1
|
|
|
154.7
|
|
|||
|
Total hospice & home health services
|
$
|
36.9
|
|
|
8.4
|
%
|
|
$
|
15.6
|
|
|
4.0
|
%
|
|
$
|
21.3
|
|
|
136.9
|
%
|
|
|
Six Months Ended June 30,
|
|
|
|||||||||||||||||
|
|
2011
|
|
2010
|
|
Increase/(Decrease)
|
|||||||||||||||
|
|
Cost of Service
Dollars
(prior to
intersegment
eliminations)
|
|
Percentage of Revenue
|
|
Cost of Service
Dollars
(prior to
intersegment
eliminations)
|
|
Percentage of Revenue
|
|
||||||||||||
|
|
||||||||||||||||||||
|
|
Dollars
|
|
Percentage
|
|||||||||||||||||
|
|
(dollars in millions)
|
|||||||||||||||||||
|
Skilled nursing facilities
|
$
|
261.1
|
|
|
76.7
|
%
|
|
$
|
256.0
|
|
|
78.4
|
%
|
|
$
|
5.1
|
|
|
2.0
|
%
|
|
Assisted living facilities
|
9.6
|
|
|
71.0
|
|
|
8.7
|
|
|
70.9
|
|
|
0.9
|
|
|
9.8
|
|
|||
|
Regional operations support
|
12.8
|
|
|
n/a
|
|
|
11.2
|
|
|
n/a
|
|
|
1.6
|
|
|
14.4
|
|
|||
|
Total long-term care services
|
$
|
283.5
|
|
|
79.8
|
%
|
|
$
|
275.9
|
|
|
81.3
|
%
|
|
$
|
7.6
|
|
|
2.8
|
%
|
|
|
Six Months Ended June 30,
|
|
|
|||||||||||||||||||||||||
|
|
2011
|
`
|
2010
|
|
Increase/(Decrease)
|
|||||||||||||||||||||||
|
|
Revenue
(prior to
intersegment
eliminations)
|
|
Cost of Service
Dollars
(prior to
intersegment
eliminations)
|
|
Percentage of Revenue
|
|
Revenue
(prior to
intersegment
eliminations)
|
|
Cost of Service
Dollars
(prior to
intersegment
eliminations)
|
|
Percentage of Revenue
|
|
||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
|
Dollars
|
|
Percentage
|
|||||||||||||||||||||||||
|
|
(dollars in millions)
|
|||||||||||||||||||||||||||
|
Rehabilitation therapy services
|
$
|
79.1
|
|
|
$
|
67.8
|
|
|
85.7
|
%
|
|
$
|
68.9
|
|
|
$
|
58.0
|
|
|
84.2
|
%
|
|
$
|
9.8
|
|
|
16.8
|
%
|
|
Total therapy services
|
$
|
79.1
|
|
|
$
|
67.8
|
|
|
85.7
|
%
|
|
$
|
68.9
|
|
|
$
|
58.0
|
|
|
84.2
|
%
|
|
$
|
9.8
|
|
|
16.8
|
%
|
|
|
Six Months Ended June 30,
|
|
|
|||||||||||||||||
|
|
2011
|
|
2010
|
|
Increase/(Decrease)
|
|||||||||||||||
|
|
Cost of Service
Dollars
|
|
Percentage of Revenue
|
|
Cost of Service
Dollars
|
|
Percentage of Revenue
|
|
||||||||||||
|
|
||||||||||||||||||||
|
|
Dollars
|
|
Percentage
|
|||||||||||||||||
|
|
(dollars in millions)
|
|||||||||||||||||||
|
Hospice
|
$
|
22.8
|
|
|
75.6
|
%
|
|
$
|
11.4
|
|
|
88.1
|
%
|
|
$
|
11.4
|
|
|
100.1
|
%
|
|
Home Health
|
6.6
|
|
|
98.3
|
|
|
2.2
|
|
|
84.1
|
|
|
4.4
|
|
|
197.1
|
|
|||
|
Total hospice & home health services
|
$
|
29.4
|
|
|
79.7
|
%
|
|
$
|
13.6
|
|
|
87.5
|
%
|
|
$
|
15.8
|
|
|
116.0
|
%
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2011
|
|
2010
|
||||
|
Cash Flows from Continuing Operations
|
|
|
|
||||
|
Net cash provided by operating activities
|
$
|
45,230
|
|
|
$
|
38,581
|
|
|
Net cash used in investing activities
|
(6,173
|
)
|
|
(63,772
|
)
|
||
|
Net cash provided by (used in) financing activities
|
(28,234
|
)
|
|
21,820
|
|
||
|
Net increase (decrease) in cash and cash equivalents
|
10,823
|
|
|
(3,371
|
)
|
||
|
Cash and cash equivalents at beginning of period
|
4,192
|
|
|
3,528
|
|
||
|
Cash and cash equivalents at end of period
|
$
|
15,015
|
|
|
$
|
157
|
|
|
|
Twelve Months Ending June 30,
(3)
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
|
2012
|
|
2013
|
|
2014
|
|
2015
|
|
2016
|
|
Thereafter
|
|
Total
|
|
Fair Value
|
||||||||||||||||
|
Fixed-rate debt
(1)
|
$
|
2,988
|
|
|
$
|
2,155
|
|
|
$
|
2,165
|
|
|
$132,135
(4)
|
|
|
$
|
185
|
|
|
$
|
515
|
|
|
$
|
140,143
|
|
|
$
|
143,309
|
|
|
|
Average interest rate
|
5.2
|
%
|
|
6.0
|
%
|
|
6.0
|
%
|
|
10.9
|
%
|
|
6.0
|
%
|
|
6.0
|
%
|
|
|
|
|
||||||||||
|
Variable-rate debt
(2)
|
$
|
3,600
|
|
|
$
|
3,600
|
|
|
$
|
3,600
|
|
|
$
|
3,600
|
|
|
$
|
3,600
|
|
|
$
|
337,500
|
|
|
$
|
355,500
|
|
|
$
|
356,389
|
|
|
Average interest rate
(3)
|
5.3
|
%
|
|
5.3
|
%
|
|
5.3
|
%
|
|
6.1
|
%
|
|
7.0
|
%
|
|
7.7
|
%
|
|
|
|
|
||||||||||
|
(1)
|
Excludes unamortized original issue discount of $0.3 million on our 11.0% senior subordinated notes.
|
|
(2)
|
Excludes unamortized original issue discount of $2.1 million on our first lien senior secured term loan debt.
|
|
(3)
|
Based on implied forward three-month LIBOR rates in the yield curve as of
June 30, 2011
.
|
|
(4)
|
If the 11% senior subordinated notes remain outstanding on October 14, 2013, then the maturity date of the senior secured credit facility will be October 14, 2013.
|
|
Loan
|
Transaction
Type
|
|
Notional
Amount
|
|
Trade
Date
|
|
Effective
Date
|
|
Maturity/
Termination
Date
|
|
Three months
Ended
June 30, 2011
|
|
Fair Value
(Pre-tax)
|
||||||
|
First Lien
|
cap
|
|
$
|
70,000
|
|
|
6/30/2010
|
|
7/2/2010
|
|
12/31/2011
|
|
$
|
—
|
|
|
$
|
—
|
|
|
First Lien
|
swap
|
|
$
|
70,000
|
|
|
6/30/2010
|
|
1/1/2012
|
|
6/30/2013
|
|
$
|
—
|
|
|
$
|
(640
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
—
|
|
|
$
|
(640
|
)
|
||
|
•
|
administrative or legislative changes to base rates or the bases of payment;
|
|
•
|
limits on the services or types of providers for which Medicare will provide reimbursement;
|
|
•
|
the reduction or elimination of annual rate increases; or
|
|
•
|
an increase in co-payments or deductibles payable by beneficiaries.
|
|
•
|
licensure and certification;
|
|
•
|
adequacy and quality of healthcare services;
|
|
•
|
qualifications of healthcare and support personnel;
|
|
•
|
quality of medical equipment;
|
|
•
|
confidentiality, maintenance and security issues associated with medical records and claims processing;
|
|
•
|
relationships with physicians and other referral sources and recipients;
|
|
•
|
constraints on protective contractual provisions with patients and third-party payors;
|
|
•
|
operating policies and procedures;
|
|
•
|
addition of facilities and services; and
|
|
•
|
billing for services.
|
|
•
|
fraud and abuse;
|
|
•
|
quality of care;
|
|
•
|
financial relationships with referral sources; and
|
|
•
|
the medical necessity of services provided.
|
|
•
|
refunding amounts we have been paid pursuant to the Medicare or Medicaid programs or from managed care payors;
|
|
•
|
state or federal agencies imposing fines, penalties and other sanctions on us;
|
|
•
|
temporary suspension of payment for new patients to the facility or agency;
|
|
•
|
decertification or exclusion from participation in the Medicare or Medicaid programs or one or more managed care payor networks;
|
|
•
|
damage to our reputation;
|
|
•
|
the revocation of a facility's or agency's license; and
|
|
•
|
loss of certain rights under, or termination of, our contracts with managed care payors.
|
|
•
|
difficulties integrating acquired operations, personnel and accounting and information systems, or in realizing projected efficiencies and cost savings;
|
|
•
|
diversion of management's attention from other business concerns;
|
|
•
|
potential loss of key employees or customers of acquired companies;
|
|
•
|
entry into markets in which we may have limited or no experience;
|
|
•
|
increasing our indebtedness and limiting our ability to access additional capital when needed;
|
|
•
|
assumption of unknown material liabilities or regulatory issues of acquired companies, including failure to comply with healthcare regulations or to establish internal financial controls; and
|
|
•
|
straining of our resources, including internal controls relating to information and accounting systems, regulatory compliance, logistics and others.
|
|
•
|
increase our vulnerability to adverse economic and industry conditions;
|
|
•
|
require us to dedicate a substantial portion of our cash flow from operations to payments on our indebtedness, thereby reducing the availability of our cash flow to fund working capital, capital expenditures and other general corporate purposes;
|
|
•
|
limit our flexibility in planning for, or reacting to, changes in our business and the industry in which we operate;
|
|
•
|
place us at a competitive disadvantage compared to our competitors that have less debt;
|
|
•
|
increase the cost or limit the availability of additional financing, if needed or desired, to fund future working capital, capital expenditures and other general corporate requirements, or to carry out other aspects of our business plan;
|
|
•
|
require us to maintain debt coverage and financial ratios at specified levels, reducing our financial flexibility; and
|
|
•
|
limit our ability to make strategic acquisitions and develop new or expanded facilities.
|
|
•
|
the depth and liquidity of the market for our Class A common stock;
|
|
•
|
developments generally affecting the healthcare industry;
|
|
•
|
investor perceptions of us and our business;
|
|
•
|
actions by institutional or other large stockholders;
|
|
•
|
strategic actions, such as acquisitions or restructurings, or the introduction of new services by us or our competitors;
|
|
•
|
new laws or regulations or new interpretations of existing laws or regulations applicable to our business;
|
|
•
|
litigation and governmental investigations;
|
|
•
|
changes in accounting standards, policies, guidance, interpretations or principles;
|
|
•
|
adverse conditions in the financial markets or general economic conditions, including those resulting from war, incidents of terrorism and responses to such events;
|
|
•
|
sales of Class B common stock by Onex, us or members of our management team;
|
|
•
|
additions or departures of key personnel; and
|
|
•
|
our results of operations, financial performance and future prospects.
|
|
•
|
a majority of the board of directors consist of independent directors;
|
|
•
|
the nominating and corporate governance committee be entirely composed of independent directors with a written charter addressing the committee's purpose and responsibilities;
|
|
•
|
the compensation committee be entirely composed of independent directors with a written charter addressing the committee's purpose and responsibilities; and
|
|
•
|
there be an annual performance evaluation of the nominating and corporate governance and compensation committees.
|
|
•
|
our board of directors is authorized, without prior stockholder approval, to create and issue preferred stock, commonly referred to as “blank check” preferred stock, with rights senior to those of our Class A common stock and Class B common stock;
|
|
•
|
advance notice requirements for stockholders to nominate individuals to serve on our board of directors or to submit proposals that can be acted upon at stockholder meetings; provided, that prior to the date that the total number of outstanding shares of our Class B common stock is less than 10% of the total number of shares of common stock outstanding, which we refer to as the “Transition Date,” no such requirement is required for holders of at least 10% of our outstanding Class B common stock;
|
|
•
|
our board of directors is classified so that not all of the members of our board of directors are elected at one time, which may make it more difficult for a person who acquires control of a majority of our outstanding voting stock to replace our directors;
|
|
•
|
following the Transition Date, stockholder action by written consent will be prohibited;
|
|
•
|
special meetings of the stockholders are permitted to be called only by the chairman of our board of directors, our chief executive officer or by a majority of our board of directors;
|
|
•
|
stockholders are not permitted to cumulate their votes for the election of directors;
|
|
•
|
newly created directorships resulting from an increase in the authorized number of directors or vacancies on our board of directors will be filled only by majority vote of the remaining directors;
|
|
•
|
our board of directors is expressly authorized to make, alter or repeal our bylaws; and
|
|
•
|
stockholders are permitted to amend our bylaws only upon receiving at least 66 2/3% of the votes entitled to be cast by holders of all outstanding shares then entitled to vote generally in the election of directors, voting together as a single class.
|
|
Period
|
|
Total Number of Shares Purchased
(1)
|
|
Average Price Paid per Share
|
|
Total Number of Shares Purchase as Part of Publicly Announced Plans or Programs
|
|
Maximum Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs
|
|||
|
April 1 - 30, 2011
|
|
—
|
|
|
$
|
—
|
|
|
n/a
|
|
n/a
|
|
May 1 - 31, 2011
|
|
1,212
|
|
|
$
|
12.90
|
|
|
n/a
|
|
n/a
|
|
June 1 - 30, 2011
|
|
—
|
|
|
$
|
—
|
|
|
n/a
|
|
n/a
|
|
Total:
|
|
1,212
|
|
|
$
|
12.90
|
|
|
n/a
|
|
n/a
|
|
(a)
|
Exhibits
.
|
|
|
|
|
|
Number
|
|
Description
|
|
|
|
|
|
31.1*
|
|
Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
31.2*
|
|
Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
32**
|
|
Certifications pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
SKILLED HEALTHCARE GROUP, INC.
|
|
|
|
|
|
Date:
|
August 1, 2011
|
/s/ Devasis Ghose
|
|
|
|
Devasis Ghose
|
|
|
|
Executive Vice President, Treasurer and Chief Financial Officer
|
|
|
|
(Principal Financial Officer and Authorized Signatory)
|
|
|
|
|
|
|
|
/s/ Christopher N. Felfe
|
|
|
|
Christopher N. Felfe
|
|
|
|
Senior Vice President, Finance and Chief Accounting Officer
|
|
Number
|
|
Description
|
|
|
|
|
|
31.1*
|
|
Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
31.2*
|
|
Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
32**
|
|
Certifications pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|