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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
þ
|
Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
|
o
|
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
|
o
|
|
Accelerated filer
|
þ
|
|
|
|
|
|
|
|
Non-accelerated filer
|
o
|
(do not check if smaller reporting company)
|
Smaller reporting company
|
o
|
|
|
|
|
|
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.
|
||
|
|
||
|
|
||
|
|
September 30, 2014
|
|
December 31, 2013
|
||||
|
|
(Unaudited)
|
|
(Audited)
|
||||
|
ASSETS
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
10,536
|
|
|
$
|
4,177
|
|
|
Accounts receivable, less allowance for doubtful accounts of $19,241 and $16,665 at September 30, 2014 and December 31, 2013, respectively
|
114,598
|
|
|
107,215
|
|
||
|
Deferred income taxes
|
14,627
|
|
|
9,876
|
|
||
|
Prepaid expenses
|
5,019
|
|
|
8,961
|
|
||
|
Other current assets
|
12,858
|
|
|
12,188
|
|
||
|
Total current assets
|
157,638
|
|
|
142,417
|
|
||
|
Property and equipment, less accumulated depreciation of $155,097 and $137,484 at September 30, 2014 and December 31, 2013, respectively
|
333,285
|
|
|
341,822
|
|
||
|
Leased facility assets, less accumulated depreciation of $4,791 and $4,432 at September 30, 2014 and December 31, 2013, respectively
|
9,057
|
|
|
9,416
|
|
||
|
Other assets:
|
|
|
|
||||
|
Notes receivable
|
2,117
|
|
|
520
|
|
||
|
Deferred financing costs, net
|
8,043
|
|
|
9,189
|
|
||
|
Goodwill
|
68,833
|
|
|
69,065
|
|
||
|
Intangible assets, less accumulated amortization of $4,879 and $4,640 at September 30, 2014 and December 31, 2013, respectively
|
18,569
|
|
|
18,807
|
|
||
|
Deferred income taxes
|
5,146
|
|
|
9,472
|
|
||
|
Restricted Assets
|
31,462
|
|
|
26,965
|
|
||
|
Other assets
|
15,747
|
|
|
15,743
|
|
||
|
Total other assets
|
149,917
|
|
|
149,761
|
|
||
|
Total assets
|
$
|
649,897
|
|
|
$
|
643,416
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable and accrued liabilities
|
$
|
64,739
|
|
|
$
|
57,179
|
|
|
Employee compensation and benefits
|
42,201
|
|
|
32,979
|
|
||
|
Current portion of long-term debt
|
13,173
|
|
|
7,630
|
|
||
|
Total current liabilities
|
120,113
|
|
|
97,788
|
|
||
|
Long-term liabilities:
|
|
|
|
||||
|
Insurance liability risks
|
28,075
|
|
|
29,534
|
|
||
|
Other long-term liabilities
|
12,641
|
|
|
12,367
|
|
||
|
Long-term debt, less current portion
|
394,644
|
|
|
411,495
|
|
||
|
Total liabilities
|
555,473
|
|
|
551,184
|
|
||
|
Commitments and contingencies — Note 8
|
|
|
|
||||
|
Stockholders’ equity:
|
|
|
|
||||
|
Class A common stock, 175,000 shares authorized, $0.001 par value per share; Issued and outstanding - 24,619 and 24,278 at September 30, 2014 and December 31, 2013, respectively
|
25
|
|
|
24
|
|
||
|
Class B common stock, 30,000 shares authorized, $0.001 par value per share; Issued and outstanding - 15,512 and 15,515 at September 30, 2014 and December 31, 2013, respectively
|
16
|
|
|
16
|
|
||
|
Additional paid-in-capital
|
381,818
|
|
|
378,756
|
|
||
|
Accumulated deficit
|
(287,435
|
)
|
|
(286,592
|
)
|
||
|
Accumulated other comprehensive income
|
—
|
|
|
28
|
|
||
|
Total stockholders’ equity
|
94,424
|
|
|
92,232
|
|
||
|
Total liabilities and stockholders’ equity
|
$
|
649,897
|
|
|
$
|
643,416
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Revenue:
|
|
|
|
|
|
|
|
||||||||
|
Net patient service revenue
|
$
|
207,811
|
|
|
$
|
207,957
|
|
|
$
|
620,496
|
|
|
$
|
631,660
|
|
|
Leased facility revenue
|
807
|
|
|
787
|
|
|
2,401
|
|
|
2,335
|
|
||||
|
|
208,618
|
|
|
208,744
|
|
|
622,897
|
|
|
633,995
|
|
||||
|
Expenses:
|
|
|
|
|
|
|
|
||||||||
|
Cost of services (exclusive of rent cost of revenue and depreciation and amortization shown below)
|
176,689
|
|
|
181,078
|
|
|
535,527
|
|
|
550,164
|
|
||||
|
Rent cost of revenue
|
5,146
|
|
|
4,806
|
|
|
14,842
|
|
|
14,160
|
|
||||
|
General and administrative
|
12,780
|
|
|
6,490
|
|
|
26,151
|
|
|
19,782
|
|
||||
|
Change in fair value of contingent consideration
|
7
|
|
|
79
|
|
|
(100
|
)
|
|
(2,082
|
)
|
||||
|
Depreciation and amortization
|
6,120
|
|
|
5,900
|
|
|
18,240
|
|
|
17,700
|
|
||||
|
Governmental investigation expense
|
—
|
|
|
—
|
|
|
6,000
|
|
|
—
|
|
||||
|
Impairment of long-lived assets
|
—
|
|
|
19,000
|
|
|
82
|
|
|
19,000
|
|
||||
|
Loss on disposal of asset
|
68
|
|
|
—
|
|
|
73
|
|
|
—
|
|
||||
|
|
200,810
|
|
|
217,353
|
|
|
600,815
|
|
|
618,724
|
|
||||
|
Other (expenses) income:
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
(8,009
|
)
|
|
(8,744
|
)
|
|
(23,993
|
)
|
|
(26,153
|
)
|
||||
|
Interest income
|
173
|
|
|
63
|
|
|
518
|
|
|
287
|
|
||||
|
Other (expense) income, net
|
(26
|
)
|
|
(49
|
)
|
|
34
|
|
|
(111
|
)
|
||||
|
Equity in earnings of joint venture
|
568
|
|
|
508
|
|
|
1,206
|
|
|
1,469
|
|
||||
|
Debt modification/retirement costs
|
(21
|
)
|
|
(432
|
)
|
|
(843
|
)
|
|
(1,520
|
)
|
||||
|
Total other (expenses) income, net
|
(7,315
|
)
|
|
(8,654
|
)
|
|
(23,078
|
)
|
|
(26,028
|
)
|
||||
|
Income (loss) from continuing operations before benefit from income taxes
|
493
|
|
|
(17,263
|
)
|
|
(996
|
)
|
|
(10,757
|
)
|
||||
|
Benefit from income taxes
|
(150
|
)
|
|
(5,324
|
)
|
|
(153
|
)
|
|
(3,940
|
)
|
||||
|
Income (loss) from continuing operations
|
643
|
|
|
(11,939
|
)
|
|
(843
|
)
|
|
(6,817
|
)
|
||||
|
Loss from discontinued operations, net of tax
|
—
|
|
|
(136
|
)
|
|
—
|
|
|
(665
|
)
|
||||
|
Net income (loss)
|
$
|
643
|
|
|
$
|
(12,075
|
)
|
|
$
|
(843
|
)
|
|
(7,482
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings (loss) per share, basic:
|
|
|
|
|
|
|
|
||||||||
|
Earnings (loss) per common share from continuing operations
|
$
|
0.02
|
|
|
$
|
(0.32
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.18
|
)
|
|
Loss per share from discontinued operations
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.02
|
)
|
||||
|
Earnings (loss) per share
|
$
|
0.02
|
|
|
$
|
(0.32
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.20
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Earnings (loss) per share, diluted:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Earnings (loss) per common share from continuing operations
|
$
|
0.02
|
|
|
$
|
(0.32
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.18
|
)
|
|
Loss per share from discontinued operations
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.02
|
)
|
||||
|
Earnings (loss) per share
|
$
|
0.02
|
|
|
$
|
(0.32
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.20
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Weighted-average common shares outstanding, basic
|
38,207
|
|
|
37,499
|
|
|
38,093
|
|
|
37,567
|
|
||||
|
Weighted-average common shares outstanding, diluted
|
38,463
|
|
|
37,499
|
|
|
38,093
|
|
|
37,567
|
|
||||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss)
|
$
|
643
|
|
|
$
|
(12,075
|
)
|
|
$
|
(843
|
)
|
|
$
|
(7,482
|
)
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
||||||||
|
Unrealized loss on investment available for sale - net of income tax (benefit) of ($2) for the three months ended September 30, 2013; net of income tax (benefit) of ($13) for the nine months ended September 30, 2013.
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
(19
|
)
|
||||
|
Reclassification adjustments:
|
|
|
|
|
|
|
|
||||||||
|
Gain realized in net loss on investments available for sale - net of income tax expense of $17 for the nine months ended September 30, 2014.
|
—
|
|
|
—
|
|
|
(28
|
)
|
|
—
|
|
||||
|
Interest expense on interest rate swap - net of income tax expense of $107 for the nine months ended September 30, 2013.
|
—
|
|
|
—
|
|
|
—
|
|
|
169
|
|
||||
|
Other comprehensive income (loss), net of tax
|
—
|
|
|
(3
|
)
|
|
(28
|
)
|
|
150
|
|
||||
|
Comprehensive income (loss)
|
$
|
643
|
|
|
$
|
(12,078
|
)
|
|
(871
|
)
|
|
(7,332
|
)
|
||
|
|
Nine Months Ended September 30,
|
||||||
|
|
2014
|
|
2013
|
||||
|
Cash Flows from Operating Activities
|
|
|
|
||||
|
Net loss
|
$
|
(843
|
)
|
|
$
|
(7,482
|
)
|
|
Adjustments to reconcile net loss to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
18,240
|
|
|
18,396
|
|
||
|
Change in fair value of contingent consideration
|
(100
|
)
|
|
(2,082
|
)
|
||
|
Provision for doubtful accounts
|
10,362
|
|
|
8,758
|
|
||
|
Non-cash stock-based compensation
|
2,459
|
|
|
2,235
|
|
||
|
Loss on disposal of assets
|
73
|
|
|
379
|
|
||
|
Amortization of deferred financing costs
|
2,526
|
|
|
2,102
|
|
||
|
Debt modification/retirement costs
|
843
|
|
|
1,520
|
|
||
|
Deferred income taxes
|
(425
|
)
|
|
(2,284
|
)
|
||
|
Impairment of long lived assets
|
82
|
|
|
19,000
|
|
||
|
Amortization of discount on debt
|
416
|
|
|
710
|
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
||||
|
Accounts receivable
|
(20,535
|
)
|
|
(8,528
|
)
|
||
|
Payments on notes receivable
|
1,173
|
|
|
2,304
|
|
||
|
Other current and non-current assets
|
1,240
|
|
|
(3,036
|
)
|
||
|
Accounts payable and accrued liabilities
|
8,351
|
|
|
2,462
|
|
||
|
Employee compensation and benefits
|
6,275
|
|
|
(3,658
|
)
|
||
|
Insurance liability risks
|
949
|
|
|
6,949
|
|
||
|
Other long-term liabilities
|
373
|
|
|
(913
|
)
|
||
|
Net cash provided by operating activities
|
31,459
|
|
|
36,832
|
|
||
|
Cash Flows from Investing Activities
|
|
|
|
||||
|
Additions to property and equipment
|
(9,243
|
)
|
|
(9,977
|
)
|
||
|
Proceeds from maturity of investments
|
1,060
|
|
|
—
|
|
||
|
Proceeds from the sale of home health agency
|
30
|
|
|
—
|
|
||
|
Proceeds from the sale of land
|
66
|
|
|
—
|
|
||
|
Net cash used in investing activities
|
(8,087
|
)
|
|
(9,977
|
)
|
||
|
Cash Flows from Financing Activities
|
|
|
|
||||
|
Borrowings under line of credit
|
224,500
|
|
|
254,083
|
|
||
|
Repayments under line of credit
|
(233,392
|
)
|
|
(287,583
|
)
|
||
|
Repayments of long-term debt
|
(6,500
|
)
|
|
(67,055
|
)
|
||
|
Proceeds from exercise of stock options
|
948
|
|
|
—
|
|
||
|
Taxes paid related to net share settlement of equity awards
|
(346
|
)
|
|
(188
|
)
|
||
|
Proceeds from issuance of long-term debt
|
—
|
|
|
79,806
|
|
||
|
Payment of financing costs
|
(2,223
|
)
|
|
(5,326
|
)
|
||
|
Net cash used in financing activities
|
(17,013
|
)
|
|
(26,263
|
)
|
||
|
Increase in cash and cash equivalents
|
6,359
|
|
|
592
|
|
||
|
Cash and cash equivalents at beginning of period
|
4,177
|
|
|
2,003
|
|
||
|
Cash and cash equivalents at end of period
|
$
|
10,536
|
|
|
$
|
2,595
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2014
|
|
2013
|
||||
|
Supplemental cash flow information
|
|
|
|
||||
|
Cash paid for:
|
|
|
|
||||
|
Interest expense
|
$
|
19,902
|
|
|
$
|
23,743
|
|
|
Income taxes, net
|
$
|
(1,866
|
)
|
|
$
|
184
|
|
|
Non-cash activities:
|
|
|
|
||||
|
Conversion of accounts receivable into notes receivable
|
$
|
2,782
|
|
|
$
|
—
|
|
|
Insurance premium financed
|
$
|
3,668
|
|
|
$
|
5,875
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Net operating revenues
|
$
|
—
|
|
|
$
|
3,701
|
|
|
$
|
—
|
|
|
$
|
11,018
|
|
|
Operating expenses
|
—
|
|
|
3,923
|
|
|
—
|
|
|
12,103
|
|
||||
|
Loss from discontinued operations
|
—
|
|
|
(222
|
)
|
|
—
|
|
|
(1,085
|
)
|
||||
|
Income tax benefit
|
—
|
|
|
(86
|
)
|
|
—
|
|
|
(420
|
)
|
||||
|
Loss from discontinued operations
|
$
|
—
|
|
|
$
|
(136
|
)
|
|
$
|
—
|
|
|
$
|
(665
|
)
|
|
|
Three months ended September 30, 2014
|
|
Three months ended September 30, 2013
|
|
Nine months ended September 30, 2014
|
|
Nine months ended September 30, 2013
|
||||||||||||||||||||||||||||||||||||||||
|
|
Class A
|
|
Class B
|
|
Total
|
|
Class A
|
|
Class B
|
|
Total
|
|
Class A
|
|
Class B
|
|
Total
|
|
Class A
|
|
Class B
|
|
Total
|
||||||||||||||||||||||||
|
Net income (loss) per share, basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Numerator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Allocation of income (loss) from continuing operations
|
$
|
382
|
|
|
$
|
261
|
|
|
$
|
643
|
|
|
$
|
(6,991
|
)
|
|
$
|
(4,948
|
)
|
|
$
|
(11,939
|
)
|
|
$
|
(500
|
)
|
|
$
|
(343
|
)
|
|
$
|
(843
|
)
|
|
$
|
(3,993
|
)
|
|
$
|
(2,824
|
)
|
|
$
|
(6,817
|
)
|
|
Allocation of loss from discontinued operations
|
—
|
|
|
—
|
|
|
—
|
|
|
(80
|
)
|
|
(56
|
)
|
|
(136
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(389
|
)
|
|
(276
|
)
|
|
(665
|
)
|
||||||||||||
|
Allocation of net income (loss)
|
$
|
382
|
|
|
$
|
261
|
|
|
$
|
643
|
|
|
$
|
(7,071
|
)
|
|
$
|
(5,004
|
)
|
|
$
|
(12,075
|
)
|
|
$
|
(500
|
)
|
|
$
|
(343
|
)
|
|
$
|
(843
|
)
|
|
$
|
(4,382
|
)
|
|
$
|
(3,100
|
)
|
|
$
|
(7,482
|
)
|
|
Net income (loss) per share, diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Numerator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Allocation of income (loss) from continuing operations
|
$
|
384
|
|
|
$
|
259
|
|
|
$
|
643
|
|
|
$
|
(6,991
|
)
|
|
$
|
(4,948
|
)
|
|
$
|
(11,939
|
)
|
|
$
|
(500
|
)
|
|
$
|
(343
|
)
|
|
$
|
(843
|
)
|
|
$
|
(3,993
|
)
|
|
$
|
(2,824
|
)
|
|
$
|
(6,817
|
)
|
|
Allocation of loss from discontinued operations
|
—
|
|
|
—
|
|
|
—
|
|
|
(80
|
)
|
|
(56
|
)
|
|
(136
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(389
|
)
|
|
(276
|
)
|
|
$
|
(665
|
)
|
|||||||||||
|
Allocation of net income (loss)
|
$
|
384
|
|
|
$
|
259
|
|
|
$
|
643
|
|
|
$
|
(7,071
|
)
|
|
$
|
(5,004
|
)
|
|
$
|
(12,075
|
)
|
|
$
|
(500
|
)
|
|
$
|
(343
|
)
|
|
$
|
(843
|
)
|
|
$
|
(4,382
|
)
|
|
$
|
(3,100
|
)
|
|
$
|
(7,482
|
)
|
|
Denominator for basic and diluted income (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Weighted average common shares outstanding, basic
|
22,695
|
|
|
15,512
|
|
|
38,207
|
|
|
21,959
|
|
|
15,540
|
|
|
37,499
|
|
|
22,580
|
|
|
15,513
|
|
|
38,093
|
|
|
22,003
|
|
|
15,564
|
|
|
37,567
|
|
||||||||||||
|
Plus: incremental shares related to dilutive effect of stock options and restricted stock, if applicable
|
256
|
|
|
—
|
|
|
256
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||||||
|
Adjusted weighted-average common shares outstanding, diluted
|
22,951
|
|
|
15,512
|
|
|
38,463
|
|
|
21,959
|
|
|
15,540
|
|
|
37,499
|
|
|
22,580
|
|
|
15,513
|
|
|
38,093
|
|
|
22,003
|
|
|
15,564
|
|
|
37,567
|
|
||||||||||||
|
Earnings (loss) per share, basic:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Earnings (loss) per common share from continuing operations
|
$
|
0.02
|
|
|
$
|
0.02
|
|
|
$
|
0.02
|
|
|
$
|
(0.32
|
)
|
|
$
|
(0.32
|
)
|
|
$
|
(0.32
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.18
|
)
|
|
$
|
(0.18
|
)
|
|
$
|
(0.18
|
)
|
|
Loss per share from discontinued operations
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
(0.02
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.02
|
)
|
|||||||||
|
Earnings (loss) per share
|
$
|
0.02
|
|
|
$
|
0.02
|
|
|
$
|
0.02
|
|
|
$
|
(0.32
|
)
|
|
$
|
(0.32
|
)
|
|
$
|
(0.32
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.20
|
)
|
|
$
|
(0.20
|
)
|
|
$
|
(0.20
|
)
|
|
Earnings (loss) per share, diluted:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Earnings (loss) per common share from continuing operations
|
$
|
0.02
|
|
|
$
|
0.02
|
|
|
$
|
0.02
|
|
|
$
|
(0.32
|
)
|
|
$
|
(0.32
|
)
|
|
$
|
(0.32
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.18
|
)
|
|
$
|
(0.18
|
)
|
|
$
|
(0.18
|
)
|
|
Loss per share from discontinued operations
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
(0.02
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.02
|
)
|
|||||||||
|
Earnings (loss) per share
|
$
|
0.02
|
|
|
$
|
0.02
|
|
|
$
|
0.02
|
|
|
$
|
(0.32
|
)
|
|
$
|
(0.32
|
)
|
|
$
|
(0.32
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.20
|
)
|
|
$
|
(0.20
|
)
|
|
$
|
(0.20
|
)
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||
|
Options to purchase common shares
|
205
|
|
|
807
|
|
|
363
|
|
|
807
|
|
|
Non-vested common shares
|
123
|
|
|
528
|
|
|
175
|
|
|
536
|
|
|
Total excluded
|
328
|
|
|
1,335
|
|
|
538
|
|
|
1,343
|
|
|
|
Long-Term
Care Services
|
|
Therapy Services
|
|
Hospice & Home Health Services
|
|
Other
|
|
Elimination
|
|
Total
|
||||||||||||
|
Three months ended September 30, 2014
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net patient service revenue from external customers
|
$
|
165,555
|
|
|
$
|
22,093
|
|
|
$
|
20,163
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
207,811
|
|
|
Leased facility revenue
|
807
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
807
|
|
||||||
|
Intersegment revenue
|
595
|
|
|
14,135
|
|
|
—
|
|
|
—
|
|
|
(14,730
|
)
|
|
—
|
|
||||||
|
Total revenue
|
$
|
166,957
|
|
|
$
|
36,228
|
|
|
$
|
20,163
|
|
|
$
|
—
|
|
|
$
|
(14,730
|
)
|
|
$
|
208,618
|
|
|
Operating income (loss)
|
$
|
15,936
|
|
|
$
|
3,617
|
|
|
$
|
1,190
|
|
|
$
|
(12,935
|
)
|
|
$
|
—
|
|
|
$
|
7,808
|
|
|
Interest expense, net of interest income
|
|
|
|
|
|
|
|
|
|
|
(7,836
|
)
|
|||||||||||
|
Other income
|
|
|
|
|
|
|
|
|
|
|
(26
|
)
|
|||||||||||
|
Equity in earnings of joint venture
|
|
|
|
|
|
|
|
|
|
|
568
|
|
|||||||||||
|
Debt modification/retirement costs
|
|
|
|
|
|
|
|
|
|
|
(21
|
)
|
|||||||||||
|
Income from continuing operations before benefit from income taxes
|
|
|
|
|
|
|
|
|
|
|
$
|
493
|
|
||||||||||
|
Depreciation and amortization
|
$
|
5,579
|
|
|
$
|
164
|
|
|
$
|
222
|
|
|
$
|
155
|
|
|
$
|
—
|
|
|
$
|
6,120
|
|
|
Segment capital expenditures
|
$
|
2,386
|
|
|
$
|
26
|
|
|
$
|
15
|
|
|
$
|
556
|
|
|
$
|
—
|
|
|
$
|
2,983
|
|
|
Adjusted EBITDA
|
$
|
22,307
|
|
|
$
|
3,851
|
|
|
$
|
1,752
|
|
|
$
|
(6,122
|
)
|
|
$
|
—
|
|
|
$
|
21,788
|
|
|
Adjusted EBITDAR
|
$
|
26,996
|
|
|
$
|
3,851
|
|
|
$
|
2,209
|
|
|
$
|
(6,122
|
)
|
|
$
|
—
|
|
|
$
|
26,934
|
|
|
Three months ended September 30, 2013
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net patient service revenue from external customers
|
$
|
157,506
|
|
|
$
|
25,313
|
|
|
$
|
25,138
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
207,957
|
|
|
Leased facility revenue
|
787
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
787
|
|
||||||
|
Intersegment revenue
|
598
|
|
|
13,888
|
|
|
—
|
|
|
—
|
|
|
(14,486
|
)
|
|
—
|
|
||||||
|
Total revenue
|
$
|
158,891
|
|
|
$
|
39,201
|
|
|
$
|
25,138
|
|
|
$
|
—
|
|
|
$
|
(14,486
|
)
|
|
$
|
208,744
|
|
|
Operating (loss) income
|
$
|
11,820
|
|
|
$
|
2,740
|
|
|
$
|
(16,524
|
)
|
|
$
|
(6,645
|
)
|
|
$
|
—
|
|
|
$
|
(8,609
|
)
|
|
Interest expense, net of interest income
|
|
|
|
|
|
|
|
|
|
|
(8,681
|
)
|
|||||||||||
|
Other expense
|
|
|
|
|
|
|
|
|
|
|
(49
|
)
|
|||||||||||
|
Equity in earnings of joint venture
|
|
|
|
|
|
|
|
|
|
|
508
|
|
|||||||||||
|
Debt modification/retirement costs
|
|
|
|
|
|
|
|
|
|
|
(432
|
)
|
|||||||||||
|
Loss from continuing operations before benefit from income taxes
|
|
|
|
|
|
|
|
|
|
|
$
|
(17,263
|
)
|
||||||||||
|
Depreciation and amortization
|
$
|
5,439
|
|
|
$
|
170
|
|
|
$
|
136
|
|
|
$
|
155
|
|
|
$
|
—
|
|
|
$
|
5,900
|
|
|
Segment capital expenditures
|
$
|
3,323
|
|
|
$
|
18
|
|
|
$
|
579
|
|
|
$
|
76
|
|
|
$
|
—
|
|
|
$
|
3,996
|
|
|
Adjusted EBITDA
|
$
|
17,352
|
|
|
$
|
3,335
|
|
|
$
|
3,007
|
|
|
$
|
(5,267
|
)
|
|
$
|
—
|
|
|
$
|
18,427
|
|
|
Adjusted EBITDAR
|
$
|
21,700
|
|
|
$
|
3,335
|
|
|
$
|
3,465
|
|
|
$
|
(5,267
|
)
|
|
$
|
—
|
|
|
$
|
23,233
|
|
|
Nine months ended September 30, 2014
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net patient service revenue from external customers
|
$
|
488,405
|
|
|
$
|
68,236
|
|
|
$
|
63,856
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
620,496
|
|
|
Leased facility revenue
|
2,401
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,401
|
|
||||||
|
Intersegment revenue
|
1,549
|
|
|
42,037
|
|
|
—
|
|
|
—
|
|
|
(43,586
|
)
|
|
—
|
|
||||||
|
Total revenue
|
$
|
492,355
|
|
|
$
|
110,273
|
|
|
$
|
63,856
|
|
|
$
|
—
|
|
|
$
|
(43,586
|
)
|
|
$
|
622,897
|
|
|
Operating income (loss)
|
$
|
39,857
|
|
|
$
|
10,814
|
|
|
$
|
(2,019
|
)
|
|
$
|
(26,570
|
)
|
|
$
|
—
|
|
|
$
|
22,082
|
|
|
Interest expense, net of interest income
|
|
|
|
|
|
|
|
|
|
|
(23,475
|
)
|
|||||||||||
|
|
Long-Term
Care Services
|
|
Therapy Services
|
|
Hospice & Home Health Services
|
|
Other
|
|
Elimination
|
|
Total
|
||||||||||||
|
Other income
|
|
|
|
|
|
|
|
|
|
|
34
|
|
|||||||||||
|
Equity in earnings of joint venture
|
|
|
|
|
|
|
|
|
|
|
1,206
|
|
|||||||||||
|
Debt modification/retirement costs
|
|
|
|
|
|
|
|
|
|
|
(843
|
)
|
|||||||||||
|
Loss from continuing operations before benefit from income taxes
|
|
|
|
|
|
|
|
|
|
|
$
|
(996
|
)
|
||||||||||
|
Depreciation and amortization
|
$
|
16,640
|
|
|
$
|
498
|
|
|
$
|
683
|
|
|
$
|
419
|
|
|
$
|
—
|
|
|
$
|
18,240
|
|
|
Segment capital expenditures
|
$
|
7,692
|
|
|
$
|
80
|
|
|
$
|
122
|
|
|
$
|
1,349
|
|
|
$
|
—
|
|
|
$
|
9,243
|
|
|
Adjusted EBITDA
|
$
|
58,271
|
|
|
$
|
11,381
|
|
|
$
|
5,616
|
|
|
$
|
(17,350
|
)
|
|
$
|
—
|
|
|
$
|
57,918
|
|
|
Adjusted EBITDAR
|
$
|
71,732
|
|
|
$
|
11,381
|
|
|
$
|
6,997
|
|
|
$
|
(17,350
|
)
|
|
$
|
—
|
|
|
$
|
72,760
|
|
|
Nine months ended September 30, 2013
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net patient service revenue from external customers
|
$
|
476,115
|
|
|
$
|
79,057
|
|
|
76,488
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
631,660
|
|
|
|
Leased facility revenue
|
2,335
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,335
|
|
||||||
|
Intersegment revenue
|
1,791
|
|
|
43,079
|
|
|
—
|
|
|
—
|
|
|
(44,870
|
)
|
|
—
|
|
||||||
|
Total revenue
|
$
|
480,241
|
|
|
$
|
122,136
|
|
|
76,488
|
|
|
$
|
—
|
|
|
$
|
(44,870
|
)
|
|
$
|
633,995
|
|
|
|
Operating income (loss)
|
$
|
37,110
|
|
|
$
|
8,399
|
|
|
(9,943
|
)
|
|
$
|
(20,295
|
)
|
|
$
|
—
|
|
|
$
|
15,271
|
|
|
|
Interest expense, net of interest income
|
|
|
|
|
|
|
|
|
|
|
(25,866
|
)
|
|||||||||||
|
Other expense
|
|
|
|
|
|
|
|
|
|
|
(111
|
)
|
|||||||||||
|
Equity in earnings of joint venture
|
|
|
|
|
|
|
|
|
|
|
1,469
|
|
|||||||||||
|
Debt modification/retirement costs
|
|
|
|
|
|
|
|
|
|
|
(1,520
|
)
|
|||||||||||
|
Loss from continuing operations before benefit from income taxes
|
|
|
|
|
|
|
|
|
|
|
$
|
(10,757
|
)
|
||||||||||
|
Depreciation and amortization
|
$
|
16,241
|
|
|
$
|
520
|
|
|
$
|
426
|
|
|
$
|
513
|
|
|
$
|
—
|
|
|
$
|
17,700
|
|
|
Segment capital expenditures
|
$
|
8,885
|
|
|
$
|
111
|
|
|
$
|
792
|
|
|
$
|
189
|
|
|
$
|
—
|
|
|
$
|
9,977
|
|
|
Adjusted EBITDA
|
$
|
54,339
|
|
|
$
|
9,345
|
|
|
$
|
8,226
|
|
|
$
|
(16,123
|
)
|
|
$
|
—
|
|
|
$
|
55,787
|
|
|
Adjusted EBITDAR
|
$
|
67,123
|
|
|
$
|
9,345
|
|
|
$
|
9,602
|
|
|
$
|
(16,123
|
)
|
|
$
|
—
|
|
|
$
|
69,947
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Adjusted EBITDAR
|
$
|
26,934
|
|
|
$
|
23,233
|
|
|
$
|
72,760
|
|
|
$
|
69,947
|
|
|
Rent cost of revenue
|
(5,146
|
)
|
|
(4,806
|
)
|
|
(14,842
|
)
|
|
(14,160
|
)
|
||||
|
Adjusted EBITDA
|
21,788
|
|
|
18,427
|
|
|
57,918
|
|
|
55,787
|
|
||||
|
Depreciation and amortization
|
(6,120
|
)
|
|
(5,900
|
)
|
|
(18,240
|
)
|
|
(17,700
|
)
|
||||
|
Interest expense
|
(8,009
|
)
|
|
(8,744
|
)
|
|
(23,993
|
)
|
|
(26,153
|
)
|
||||
|
Interest income
|
173
|
|
|
63
|
|
|
518
|
|
|
287
|
|
||||
|
Change in fair value of contingent consideration
|
(7
|
)
|
|
(79
|
)
|
|
100
|
|
|
2,082
|
|
||||
|
Organization restructure costs
|
(359
|
)
|
|
(457
|
)
|
|
(1,430
|
)
|
|
(2,006
|
)
|
||||
|
Exit costs related to divested facilities
|
(57
|
)
|
|
—
|
|
|
(397
|
)
|
|
—
|
|
||||
|
Losses at skilled nursing facility not at full operation
|
(450
|
)
|
|
—
|
|
|
(583
|
)
|
|
—
|
|
||||
|
Governmental investigation expense
|
—
|
|
|
—
|
|
|
(6,000
|
)
|
|
—
|
|
||||
|
Legal expense for non-routine matters
|
(616
|
)
|
|
(416
|
)
|
|
(1,590
|
)
|
|
(1,809
|
)
|
||||
|
Merger related expense
|
(5,761
|
)
|
|
(306
|
)
|
|
(6,306
|
)
|
|
(306
|
)
|
||||
|
Debt modification/retirement costs
|
(21
|
)
|
|
(432
|
)
|
|
(843
|
)
|
|
(1,520
|
)
|
||||
|
Impairment of long-lived assets
|
—
|
|
|
(19,000
|
)
|
|
(82
|
)
|
|
(19,000
|
)
|
||||
|
Closure of California home health agency
|
—
|
|
|
(419
|
)
|
|
—
|
|
|
(419
|
)
|
||||
|
Loss on disposal of asset
|
(68
|
)
|
|
—
|
|
|
(68
|
)
|
|
—
|
|
||||
|
Discontinued operations, net of taxes
|
—
|
|
|
(136
|
)
|
|
—
|
|
|
(665
|
)
|
||||
|
Benefit from income taxes
|
150
|
|
|
5,324
|
|
|
153
|
|
|
3,940
|
|
||||
|
Net income (loss)
|
$
|
643
|
|
|
$
|
(12,075
|
)
|
|
$
|
(843
|
)
|
|
$
|
(7,482
|
)
|
|
|
Long-Term
Care Services
|
|
Therapy Services
|
|
Hospice & Home Health Services
|
|
Other
|
|
Total
|
||||||||||
|
September 30, 2014:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Segment total assets
|
$
|
457,225
|
|
|
$
|
47,173
|
|
|
$
|
77,414
|
|
|
$
|
68,085
|
|
|
$
|
649,897
|
|
|
Goodwill and intangibles included in total assets
|
$
|
1,102
|
|
|
$
|
23,693
|
|
|
$
|
62,607
|
|
|
$
|
—
|
|
|
$
|
87,402
|
|
|
December 31, 2013:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Segment total assets
|
$
|
445,987
|
|
|
$
|
48,251
|
|
|
$
|
80,290
|
|
|
$
|
68,888
|
|
|
$
|
643,416
|
|
|
Goodwill and intangibles included in total assets
|
$
|
1,300
|
|
|
$
|
23,693
|
|
|
$
|
62,879
|
|
|
$
|
—
|
|
|
$
|
87,872
|
|
|
|
September 30, 2014
|
|
December 31, 2013
|
||||
|
Land and land improvements
|
$
|
62,236
|
|
|
$
|
62,370
|
|
|
Buildings and leasehold improvements
|
325,095
|
|
|
320,923
|
|
||
|
Furniture and equipment
|
94,185
|
|
|
87,392
|
|
||
|
Construction in progress
|
6,866
|
|
|
8,621
|
|
||
|
|
488,382
|
|
|
479,306
|
|
||
|
Less accumulated depreciation
|
(155,097
|
)
|
|
(137,484
|
)
|
||
|
|
$
|
333,285
|
|
|
$
|
341,822
|
|
|
|
September 30, 2014
|
|
December 31, 2013
|
||||
|
Leased facility assets
|
$
|
13,848
|
|
|
$
|
13,848
|
|
|
Less accumulated depreciation
|
(4,791
|
)
|
|
(4,432
|
)
|
||
|
|
$
|
9,057
|
|
|
$
|
9,416
|
|
|
|
As of September 30, 2014:
|
|
As of December 31, 2013
|
||||||||||||||||||||||||||||
|
|
General and
Professional
|
|
Employee
Medical
|
|
Workers’
Compensation
|
|
Total
|
|
General and
Professional
|
|
Employee
Medical
|
|
Workers’
Compensation
|
|
Total
|
||||||||||||||||
|
Current
|
$
|
7,436
|
|
(1)
|
$
|
1,859
|
|
(2)
|
$
|
6,713
|
|
(2)
|
$
|
16,008
|
|
|
$
|
8,228
|
|
(1)
|
$
|
2,446
|
|
(2)
|
$
|
3,178
|
|
(2)
|
$
|
13,852
|
|
|
Non-current
|
13,657
|
|
|
—
|
|
|
14,418
|
|
|
28,075
|
|
|
12,762
|
|
|
—
|
|
|
16,772
|
|
|
29,534
|
|
||||||||
|
|
$
|
21,093
|
|
|
$
|
1,859
|
|
|
$
|
21,131
|
|
|
$
|
44,083
|
|
|
$
|
20,990
|
|
|
$
|
2,446
|
|
|
$
|
19,950
|
|
|
$
|
43,386
|
|
|
(1)
|
Included in accounts payable and accrued liabilities.
|
|
(2)
|
Included in employee compensation and benefits.
|
|
|
Number of
Shares
|
|
Weighted-
Average
Grant Date
Fair Value
|
|||
|
Non-vested balance at January 1, 2014
|
2,256
|
|
|
$
|
6.42
|
|
|
Granted
|
946
|
|
|
4.86
|
|
|
|
Vested
|
(326
|
)
|
|
4.55
|
|
|
|
Forfeited
|
(603
|
)
|
|
5.43
|
|
|
|
Non-vested balance at September 30, 2014
|
2,273
|
|
|
$
|
6.30
|
|
|
|
Number of
Shares
|
|
Weighted-
Average
Exercise
Price
|
|
Weighted-
Average
Remaining
Contractual
Term
(in years)
|
|
Aggregate
Intrinsic
Value
(in thousands)
|
|||||
|
Outstanding at January 1, 2014
|
794,645
|
|
|
$
|
8.54
|
|
|
|
|
|
||
|
Granted
|
—
|
|
|
$
|
—
|
|
|
|
|
|
||
|
Exercised
|
(160,548
|
)
|
|
$
|
5.91
|
|
|
|
|
|
||
|
Forfeited or cancelled
|
(200,429
|
)
|
|
$
|
9.76
|
|
|
|
|
|
||
|
Outstanding at September 30, 2014
|
433,668
|
|
|
$
|
8.95
|
|
|
4.77
|
|
$
|
—
|
|
|
Fully vested and expected to vest at September 30, 2014
|
432,862
|
|
|
$
|
8.95
|
|
|
4.77
|
|
$
|
—
|
|
|
Exercisable at September 30, 2014
|
413,145
|
|
|
$
|
9.00
|
|
|
4.65
|
|
$
|
—
|
|
|
|
September 30, 2014
|
|
December 31, 2013
|
||||||||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||||||
|
Available for sale securities
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,046
|
|
|
$
|
—
|
|
|
Trading securities
|
$
|
—
|
|
|
$
|
9,060
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Contingent consideration – acquisitions
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
836
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,736
|
|
|
Level 3 Rollforward
|
|
||
|
Value at January 1, 2014
|
$
|
1,736
|
|
|
Change in fair value
|
(100
|
)
|
|
|
Payout
|
(800
|
)
|
|
|
Value at September 30, 2014
|
$
|
836
|
|
|
|
As of September 30, 2014
|
|
As of December 31, 2013
|
||||
|
Term Loan, due April 2016, interest rate based on LIBOR (subject to a 1.50% floor) plus 5.50%, or 7.00%, at September 30, 2014 and LIBOR (subject to a 1.50% floor) plus 5.25%, or 6.75%, at December 31, 2013; collateralized by substantially all assets of the Company excluding the skilled nursing facilities that collateralize the HUD insured mortgage loans and the skilled nursing facilities that collateralize the MidCap Financial credit facility
|
$
|
243,953
|
|
|
$
|
243,953
|
|
|
Term Loan original issue discount
|
(838
|
)
|
|
(1,254
|
)
|
||
|
Revolving Credit Facility due April 2015, interest rate comprised of the Prime rate of 3.25% plus 3.50%, or 6.75%, at December 31, 2013
|
—
|
|
|
11,000
|
|
||
|
Revolving Credit Facility due April 2016, interest rate comprised of LIBOR plus 5.50%, or 5.74%, at September 30, 2014
|
6,090
|
|
|
—
|
|
||
|
Revolving Credit Facility due April 2015, interest rate comprised of LIBOR plus 4.50%, or 4.74%, at September 30, 2014 and December 31, 2013
|
3,910
|
|
|
7,057
|
|
||
|
HUD insured loans due in 2043 and 2048, with a weighted average interest rate of 4.28% and 4.24% at September 30, 2014 and December 31, 2013, respectively
|
86,339
|
|
|
87,314
|
|
||
|
Term Loan, due December 2016, interest rate based on LIBOR rate (subject to a floor of 0.75%) plus 5.95%, or 6.70%, at September 30, 2014 and December 31, 2013; collateralized by 10 skilled nursing facilities
|
60,761
|
|
|
62,000
|
|
||
|
Revolving Credit Facility due December 2016, interest rate comprised of LIBOR (subject to a floor of 0.75%) plus 5.95%, or 6.70%, at September 30, 2014 and December 31, 2013; collateralized by the accounts receivable of 10 skilled nursing facilities
|
4,165
|
|
|
5,000
|
|
||
|
Note payable due December 2018, interest rate fixed at 6.50%, payable in monthly installments, collateralized by a first priority deed of trust
|
833
|
|
|
959
|
|
||
|
Insurance premiums financed
|
2,604
|
|
|
2,990
|
|
||
|
Other
|
—
|
|
|
106
|
|
||
|
Total long-term debt
|
407,817
|
|
|
419,125
|
|
||
|
Less amounts due within one year
|
(13,173
|
)
|
|
(7,630
|
)
|
||
|
Long-term debt, less current portion
|
$
|
394,644
|
|
|
$
|
411,495
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Sales, Net
|
|
$
|
5,045
|
|
|
$
|
4,209
|
|
|
$
|
11,127
|
|
|
$
|
11,150
|
|
|
Gross Profit
|
|
809
|
|
|
1,243
|
|
|
2,248
|
|
|
3,377
|
|
||||
|
Net Income
|
|
$
|
1,068
|
|
|
$
|
933
|
|
|
$
|
1,870
|
|
|
$
|
2,496
|
|
|
|
|
September 30, 2014
|
|
December 31, 2013
|
||||
|
Current Assets
|
|
$
|
3,262
|
|
|
$
|
3,518
|
|
|
Non-Current Assets
|
|
1,188
|
|
|
1,078
|
|
||
|
Current Liabilities
|
|
125
|
|
|
96
|
|
||
|
Non-Current Liabilities
|
|
$
|
—
|
|
|
$
|
—
|
|
|
•
|
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 businesses are assessed large CMPs that are collected and placed into an escrow account pending lengthy appeals, such actions could adversely affect our liquidity and results of operations.
|
|
•
|
Nursing Home Transparency Requirements
. In addition to expanded CMP provisions, PPACA imposes 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 "managing employees" of the facility (including their names, titles, and start dates of services), and information regarding certain parties affiliated with the facility. The transparency provisions could result in the potential for greater government scrutiny and oversight of the ownership and investment structure for skilled nursing facilities, as well as more extensive disclosure of entities and individuals that comprise part of skilled nursing facilities' ownership and management structure.
|
|
•
|
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 payments 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 businesses for allegations of fraud, such a suspension could adversely affect our liquidity and 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 the 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 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. PPACA also includes additional measures related to the expansion of community and home based services and authorizes 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 facility based 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. The CMS regulation implementing this provision of PPACA prohibits states from making payments to providers under the Medicaid program for conditions that are deemed to be reasonably preventable. It uses Medicare's list of preventable conditions in inpatient hospital settings as the base (adjusted for the differences in the Medicare and Medicaid populations)
|
|
•
|
Value-Based Purchasing.
PPACA requires the Secretary of Health and Human Services to develop a plan to implement a value-based purchasing (“VBP”) program for payments under the Medicare program for skilled nursing facilities and to submit a report containing the plan to Congress. The intent of the provision is to potentially reconfigure how Medicare pays for health care services, moving the program towards rewarding better value, outcomes, and innovations, instead of volume. According to the plan submitted to Congress in June 2012, the funding for the VBP program could come from payment withholds from poor-performing skilled nursing facilities or by holding back a portion of the base payment rate or the annual update for all skilled nursing facilities. If a VBP program is ultimately implemented, it is uncertain what effect it would have upon skilled nursing facilities, but its funding or other provisions could negatively affect skilled nursing facilities.
|
|
•
|
Anti-Kickback Statute Amendments.
PPACA amended the Anti-Kickback Statute so that (i) a claim that includes items or services violating the Anti-Kickback Statute also would constitute a false or fraudulent claim under the federal False Claims Act and (ii) the intent required to violate the Anti-Kickback Statute is lowered such that a person need not have actual knowledge or specific intent to violate the Anti-Kickback Statute in order for a violation to be deemed to have occurred. These modifications of the Anti-Kickback Statute could expose us to greater risk of inadvertent violations of the statute and to related liability under the federal False Claims Act.
|
|
|
Three Months Ended September 30,
|
|
|
|||||||||||||||||
|
|
2014
|
|
2013
|
|
|
|||||||||||||||
|
|
Revenue
Dollars
|
|
Revenue
Percentage
|
|
Revenue
Dollars
|
|
Revenue
Percentage
|
|
Increase/(Decrease)
|
|||||||||||
|
Dollars
|
|
Percentage
|
||||||||||||||||||
|
Long-term care services:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Skilled nursing facilities
|
$
|
157,529
|
|
|
75.4
|
%
|
|
$
|
150,387
|
|
|
72.1
|
%
|
|
$
|
7,142
|
|
|
4.7
|
%
|
|
Assisted living facilities
|
7,893
|
|
|
3.8
|
|
|
6,982
|
|
|
3.3
|
|
|
911
|
|
|
13.0
|
|
|||
|
Administration of third party facility
|
133
|
|
|
0.1
|
|
|
137
|
|
|
0.1
|
|
|
(4
|
)
|
|
(2.9
|
)
|
|||
|
Facility lease revenue
|
807
|
|
|
0.4
|
|
|
787
|
|
|
0.4
|
|
|
20
|
|
|
2.5
|
|
|||
|
Total long-term care services
|
166,362
|
|
|
79.7
|
|
|
158,293
|
|
|
75.9
|
|
|
8,069
|
|
|
5.1
|
|
|||
|
Therapy services:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Third-party rehabilitation therapy services
|
22,093
|
|
|
10.6
|
|
|
25,313
|
|
|
12.1
|
|
|
(3,220
|
)
|
|
(12.7
|
)
|
|||
|
Total therapy services
|
22,093
|
|
|
10.6
|
|
|
25,313
|
|
|
12.1
|
|
|
(3,220
|
)
|
|
(12.7
|
)
|
|||
|
Hospice & home health services:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Hospice
|
13,892
|
|
|
6.7
|
|
|
18,181
|
|
|
8.7
|
|
|
(4,289
|
)
|
|
(23.6
|
)
|
|||
|
Home health
|
6,271
|
|
|
3.0
|
|
|
6,957
|
|
|
3.3
|
|
|
(686
|
)
|
|
(9.9
|
)
|
|||
|
Total hospice & home health services
|
20,163
|
|
|
9.7
|
|
|
25,138
|
|
|
12.0
|
|
|
(4,975
|
)
|
|
(19.8
|
)
|
|||
|
Total
|
$
|
208,618
|
|
|
100.0
|
%
|
|
$
|
208,744
|
|
|
100.0
|
%
|
|
$
|
(126
|
)
|
|
(0.1
|
)%
|
|
|
Nine Months Ended September 30,
|
|
|
|||||||||||||||||
|
|
2014
|
|
2013
|
|
|
|||||||||||||||
|
|
Revenue
Dollars
|
|
Revenue
Percentage
|
|
Revenue
Dollars
|
|
Revenue
Percentage
|
|
Increase/(Decrease)
|
|||||||||||
|
Dollars
|
|
Percentage
|
||||||||||||||||||
|
Long-term care services:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Skilled nursing facilities
|
$
|
465,163
|
|
|
74.6
|
%
|
|
$
|
454,575
|
|
|
71.6
|
%
|
|
$
|
10,588
|
|
|
2.3
|
%
|
|
Assisted living facilities
|
22,765
|
|
|
3.7
|
|
|
21,091
|
|
|
3.3
|
|
|
1,674
|
|
|
7.9
|
|
|||
|
Administration of third party facility
|
477
|
|
|
0.1
|
|
|
449
|
|
|
0.1
|
|
|
28
|
|
|
6.2
|
|
|||
|
Facility lease revenue
|
2,401
|
|
|
0.3
|
|
|
2,335
|
|
|
0.4
|
|
|
66
|
|
|
2.8
|
|
|||
|
Total long-term care services
|
490,806
|
|
|
78.7
|
|
|
478,450
|
|
|
75.4
|
|
|
12,356
|
|
|
2.6
|
|
|||
|
Therapy services:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Third-party rehabilitation therapy services
|
68,235
|
|
|
11.0
|
|
|
79,057
|
|
|
12.6
|
|
|
(10,822
|
)
|
|
(13.7
|
)
|
|||
|
Total therapy services
|
68,235
|
|
|
11.0
|
|
|
79,057
|
|
|
12.6
|
|
|
(10,822
|
)
|
|
(13.7
|
)
|
|||
|
Hospice & home health services:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Hospice
|
44,774
|
|
|
7.2
|
|
|
55,551
|
|
|
8.7
|
|
|
(10,777
|
)
|
|
(19.4
|
)
|
|||
|
Home health
|
19,082
|
|
|
3.1
|
|
|
20,937
|
|
|
3.3
|
|
|
(1,855
|
)
|
|
(8.9
|
)
|
|||
|
Total hospice & home health services
|
63,856
|
|
|
10.3
|
|
|
76,488
|
|
|
12.0
|
|
|
(12,632
|
)
|
|
(16.5
|
)
|
|||
|
Total
|
$
|
622,897
|
|
|
100.0
|
%
|
|
$
|
633,995
|
|
|
100.0
|
%
|
|
$
|
(11,098
|
)
|
|
(1.8
|
)%
|
|
|
Three Months Ended September 30,
|
||||||||||||
|
|
2014
|
|
2013
|
||||||||||
|
|
Revenue Dollars
|
|
Percentage of
Revenue
|
|
Revenue Dollars
|
|
Percentage of
Revenue
|
||||||
|
California
|
$
|
85,066
|
|
|
40.8
|
%
|
|
$
|
84,435
|
|
|
40.4
|
%
|
|
Texas
|
41,193
|
|
|
19.7
|
|
|
40,471
|
|
|
19.4
|
|
||
|
New Mexico
|
25,210
|
|
|
12.1
|
|
|
24,974
|
|
|
11.9
|
|
||
|
Kansas
|
16,470
|
|
|
7.9
|
|
|
15,034
|
|
|
7.2
|
|
||
|
Missouri
|
15,263
|
|
|
7.3
|
|
|
14,341
|
|
|
6.9
|
|
||
|
Nevada
|
13,089
|
|
|
6.3
|
|
|
15,521
|
|
|
7.4
|
|
||
|
Montana
|
3,427
|
|
|
1.6
|
|
|
3,521
|
|
|
1.7
|
|
||
|
Iowa
|
2,532
|
|
|
1.2
|
|
|
2,401
|
|
|
1.2
|
|
||
|
Idaho
|
2,489
|
|
|
1.2
|
|
|
2,580
|
|
|
1.2
|
|
||
|
Arizona
|
2,098
|
|
|
1.0
|
|
|
3,424
|
|
|
1.6
|
|
||
|
Nebraska
|
1,781
|
|
|
0.9
|
|
|
1,577
|
|
|
0.8
|
|
||
|
Indiana
|
—
|
|
|
—
|
|
|
465
|
|
|
0.2
|
|
||
|
Total
|
$
|
208,618
|
|
|
100.0
|
%
|
|
$
|
208,744
|
|
|
100.0
|
%
|
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2014
|
|
2013
|
||||||||||
|
|
Revenue Dollars
|
|
Percentage of
Revenue
|
|
Revenue Dollars
|
|
Percentage of
Revenue
|
||||||
|
California
|
$
|
251,985
|
|
|
40.5
|
%
|
|
$
|
257,864
|
|
|
40.7
|
%
|
|
Texas
|
123,442
|
|
|
19.8
|
|
|
124,570
|
|
|
19.6
|
|
||
|
New Mexico
|
74,488
|
|
|
12.0
|
|
|
73,447
|
|
|
11.6
|
|
||
|
Missouri
|
46,141
|
|
|
7.4
|
|
|
43,943
|
|
|
6.9
|
|
||
|
Kansas
|
46,844
|
|
|
7.5
|
|
|
45,377
|
|
|
7.2
|
|
||
|
Nevada
|
41,623
|
|
|
6.7
|
|
|
45,348
|
|
|
7.2
|
|
||
|
Montana
|
10,165
|
|
|
1.6
|
|
|
10,608
|
|
|
1.7
|
|
||
|
Arizona
|
7,749
|
|
|
1.2
|
|
|
11,605
|
|
|
1.8
|
|
||
|
Iowa
|
7,628
|
|
|
1.2
|
|
|
7,167
|
|
|
1.1
|
|
||
|
Idaho
|
7,460
|
|
|
1.2
|
|
|
8,103
|
|
|
1.3
|
|
||
|
Nebraska
|
5,372
|
|
|
0.9
|
|
|
4,519
|
|
|
0.7
|
|
||
|
Indiana
|
—
|
|
|
—
|
|
|
1,444
|
|
|
0.2
|
|
||
|
Total
|
$
|
622,897
|
|
|
100.0
|
%
|
|
$
|
633,995
|
|
|
100.0
|
%
|
|
|
Three Months Ended September 30,
|
||||||||||||||||||||||||||||||||||||
|
|
2014
|
|
2013
|
||||||||||||||||||||||||||||||||||
|
|
Long-Term Care Services
|
|
Therapy Services
|
|
Hospice & Home Health Services
|
|
Total Revenue
|
|
Revenue Percentage
|
|
Long-Term Care Services
|
|
Therapy Services
|
|
Hospice & Home Health Services
|
|
Total Revenue
|
|
Revenue Percentage
|
||||||||||||||||||
|
Medicare Part A
|
$
|
37,721
|
|
|
$
|
—
|
|
|
$
|
15,998
|
|
|
$
|
53,719
|
|
|
25.7
|
%
|
|
$
|
37,612
|
|
|
$
|
—
|
|
|
$
|
21,412
|
|
|
$
|
59,024
|
|
|
28.4
|
%
|
|
Medicare Part B
|
4,093
|
|
|
—
|
|
|
—
|
|
|
4,093
|
|
|
2.0
|
|
|
3,844
|
|
|
—
|
|
|
—
|
|
|
3,844
|
|
|
1.8
|
|
||||||||
|
Medicaid
|
71,458
|
|
|
—
|
|
|
1,068
|
|
|
72,526
|
|
|
34.8
|
|
|
66,420
|
|
|
—
|
|
|
879
|
|
|
67,299
|
|
|
32.2
|
|
||||||||
|
Subtotal Medicare and Medicaid
|
113,272
|
|
|
—
|
|
|
17,066
|
|
|
130,338
|
|
|
62.5
|
|
|
107,876
|
|
|
—
|
|
|
22,291
|
|
|
130,167
|
|
|
62.4
|
|
||||||||
|
Managed Care Part A
|
26,917
|
|
|
—
|
|
|
1,873
|
|
|
28,790
|
|
|
13.8
|
|
|
24,941
|
|
|
—
|
|
|
1,546
|
|
|
26,487
|
|
|
12.7
|
|
||||||||
|
Managed Care Part B
|
629
|
|
|
—
|
|
|
—
|
|
|
629
|
|
|
0.3
|
|
|
520
|
|
|
—
|
|
|
—
|
|
|
520
|
|
|
0.2
|
|
||||||||
|
Private pay and other
|
25,544
|
|
|
22,093
|
|
|
1,224
|
|
|
48,861
|
|
|
23.4
|
|
|
24,956
|
|
|
25,313
|
|
|
1,301
|
|
|
51,570
|
|
|
24.7
|
|
||||||||
|
Total
|
$
|
166,362
|
|
|
$
|
22,093
|
|
|
$
|
20,163
|
|
|
$
|
208,618
|
|
|
100.0
|
%
|
|
$
|
158,293
|
|
|
$
|
25,313
|
|
|
$
|
25,138
|
|
|
$
|
208,744
|
|
|
100.0
|
%
|
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||||||||||||
|
|
2014
|
|
2013
|
||||||||||||||||||||||||||||||||||
|
|
Long-Term Care Services
|
|
Therapy Services
|
|
Hospice & Home Health Services
|
|
Total Revenue
|
|
Revenue Percentage
|
|
Long-Term Care Services
|
|
Therapy Services
|
|
Hospice & Home Health Services
|
|
Total Revenue
|
|
Revenue Percentage
|
||||||||||||||||||
|
Medicare Part A
|
$
|
116,669
|
|
|
$
|
—
|
|
|
$
|
52,275
|
|
|
$
|
168,944
|
|
|
27.0
|
%
|
|
$
|
121,016
|
|
|
$
|
—
|
|
|
$
|
65,735
|
|
|
$
|
186,751
|
|
|
29.4
|
%
|
|
Medicare Part B
|
11,894
|
|
|
—
|
|
|
—
|
|
|
11,894
|
|
|
1.9
|
|
|
11,495
|
|
|
—
|
|
|
—
|
|
|
11,495
|
|
|
1.8
|
|
||||||||
|
Medicaid
|
204,959
|
|
|
—
|
|
|
3,010
|
|
|
207,969
|
|
|
33.4
|
|
|
194,685
|
|
|
—
|
|
|
2,262
|
|
|
196,947
|
|
|
31.1
|
|
||||||||
|
Subtotal Medicare and Medicaid
|
333,522
|
|
|
—
|
|
|
55,285
|
|
|
388,807
|
|
|
62.3
|
|
|
327,196
|
|
|
—
|
|
|
67,997
|
|
|
395,193
|
|
|
62.3
|
|
||||||||
|
Managed Care Part A
|
80,210
|
|
|
—
|
|
|
4,856
|
|
|
85,066
|
|
|
13.7
|
|
|
74,066
|
|
|
—
|
|
|
4,326
|
|
|
78,392
|
|
|
12.4
|
|
||||||||
|
Managed Care Part B
|
1,640
|
|
|
—
|
|
|
—
|
|
|
1,640
|
|
|
0.3
|
|
|
1,670
|
|
|
—
|
|
|
—
|
|
|
1,670
|
|
|
0.3
|
|
||||||||
|
Private pay and other
|
75,434
|
|
|
68,235
|
|
|
3,715
|
|
|
147,384
|
|
|
23.7
|
|
|
75,518
|
|
|
79,057
|
|
|
4,165
|
|
|
158,740
|
|
|
25.0
|
|
||||||||
|
Total
|
$
|
490,806
|
|
|
$
|
68,235
|
|
|
$
|
63,856
|
|
|
$
|
622,897
|
|
|
100.0
|
%
|
|
$
|
478,450
|
|
|
$
|
79,057
|
|
|
$
|
76,488
|
|
|
$
|
633,995
|
|
|
100.0
|
%
|
|
•
|
Part A. Medicare Part A is hospital insurance, which provides reimbursement for inpatient services for hospitals, skilled nursing facilities, hospices, home health and certain other healthcare providers and patients requiring daily professional skilled nursing and other rehabilitative care. Coverage in a skilled nursing facility is limited for a period of up to 100 days, if medically necessary, after the individual has qualified for Medicare coverage as a result of a three-day or longer hospital stay. Medicare pays for the first 20 days of stay in a skilled nursing facility in full and the next 80 days, to the extent above a daily coinsurance amount. Covered services include supervised nursing care, room and board, social services, pharmaceuticals and supplies as well as physical, speech and occupational therapies and other necessary services provided by nursing facilities. Medicare Part A also covers hospice care and some home health care.
Skilled nursing facilities are paid under Medicare Part A on the basis of a prospective payment system, or PPS. The PPS payment rates are adjusted for case mix and geographic variation in wages and cover all costs of furnishing covered skilled nursing facilities services (routine, ancillary, and capital-related costs). The amount to be paid is determined by classifying each patient into a resource utilization group ("RUG"), category, which is based upon the patient's acuity level. CMS generally evaluates and adjusts payment rates on an annual basis.
|
|
•
|
Part B. Medicare Part B is supplemental medical insurance, which requires the beneficiary to pay monthly premiums, covers physician services, limited drug coverage and other outpatient services, such as physical, occupational and speech therapy services, enteral nutrition, certain medical items and X-ray services received outside of a Part A covered inpatient stay.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Occupancy statistics (skilled nursing facilities):
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Available beds in service at end of period
|
8,657
|
|
|
8,595
|
|
|
8,657
|
|
|
8,595
|
|
||||
|
Available patient days
(a)
|
797,064
|
|
|
790,554
|
|
|
2,349,946
|
|
|
2,346,677
|
|
||||
|
Actual patient days
|
645,263
|
|
|
645,899
|
|
|
1,920,178
|
|
|
1,929,326
|
|
||||
|
Occupancy percentage
(a)
|
81.0
|
%
|
|
81.7
|
%
|
|
81.7
|
%
|
|
82.2
|
%
|
||||
|
Average daily number of patients
|
7,014
|
|
|
7,021
|
|
|
7,034
|
|
|
7,067
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Hospice average daily census
|
991
|
|
|
1,219
|
|
|
1,035
|
|
|
1,292
|
|
||||
|
Home health episodic-based admissions
|
1,938
|
|
|
1,996
|
|
|
6,098
|
|
|
6,329
|
|
||||
|
Home health episodic-based recertifications
|
473
|
|
|
479
|
|
|
1,386
|
|
|
1,445
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Revenue per patient day (skilled nursing facilities prior to intercompany eliminations)
|
|
|
|
|
|
|
|
|
|||||||
|
LTC only Medicare (Part A)
|
$
|
522
|
|
|
$
|
515
|
|
|
$
|
521
|
|
|
$
|
518
|
|
|
Medicare blended rate (Part A & B)
|
580
|
|
|
568
|
|
|
575
|
|
|
568
|
|
||||
|
Managed care (Part A)
|
410
|
|
|
401
|
|
|
407
|
|
|
391
|
|
||||
|
Managed care blended rate (Part A & B)
|
420
|
|
|
409
|
|
|
415
|
|
|
400
|
|
||||
|
Medicaid
|
168
|
|
|
163
|
|
|
167
|
|
|
163
|
|
||||
|
Private and other
|
175
|
|
|
170
|
|
|
177
|
|
|
172
|
|
||||
|
Weighted-average for all
|
$
|
241
|
|
|
$
|
234
|
|
|
$
|
242
|
|
|
$
|
237
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Patient days by payor (skilled nursing facilities):
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Medicare
|
72,350
|
|
|
72,949
|
|
|
223,944
|
|
|
233,246
|
|
||||
|
Managed care
|
65,597
|
|
|
62,238
|
|
|
197,265
|
|
|
189,387
|
|
||||
|
Total skilled mix days
|
137,947
|
|
|
135,187
|
|
|
421,209
|
|
|
422,633
|
|
||||
|
Private pay and other
|
98,717
|
|
|
103,791
|
|
|
289,694
|
|
|
310,307
|
|
||||
|
Medicaid
|
408,599
|
|
|
406,921
|
|
|
1,209,275
|
|
|
1,196,386
|
|
||||
|
Total days
|
645,263
|
|
|
645,899
|
|
|
1,920,178
|
|
|
1,929,326
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Patient days as a percentage of total patient days (skilled nursing facilities):
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Medicare
|
11.2
|
%
|
|
11.3
|
%
|
|
11.6
|
%
|
|
12.1
|
%
|
||||
|
Managed care
|
10.2
|
|
|
9.6
|
|
|
10.3
|
|
|
9.8
|
|
||||
|
Skilled Mix
|
21.4
|
|
|
20.9
|
|
|
21.9
|
|
|
21.9
|
|
||||
|
Private pay and other
|
15.3
|
|
|
16.1
|
|
|
15.1
|
|
|
16.1
|
|
||||
|
Medicaid
|
63.3
|
|
|
63.0
|
|
|
63.0
|
|
|
62.0
|
|
||||
|
Total
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Revenue for total company:
|
|
|
|
|
|
|
|
|
|
||||||
|
Medicare
|
27.7
|
%
|
|
30.2
|
%
|
|
28.9
|
%
|
|
31.2
|
%
|
||||
|
Managed care, private pay, and other
|
37.5
|
|
|
37.6
|
|
|
37.7
|
|
|
37.7
|
|
||||
|
Quality mix
|
65.2
|
|
|
67.8
|
|
|
66.6
|
|
|
68.9
|
|
||||
|
Medicaid
|
34.8
|
|
|
32.2
|
|
|
33.4
|
|
|
31.1
|
|
||||
|
Total
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
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)
|
84.7
|
|
|
86.7
|
|
|
86.0
|
|
|
86.8
|
|
||||
|
Rent cost of revenue
|
2.5
|
|
|
2.3
|
|
|
2.4
|
|
|
2.2
|
|
||||
|
General and administrative
|
6.1
|
|
|
3.1
|
|
|
4.2
|
|
|
3.1
|
|
||||
|
Change in fair value of contingent consideration
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.3
|
)
|
||||
|
Depreciation and amortization
|
2.9
|
|
|
2.8
|
|
|
2.9
|
|
|
2.8
|
|
||||
|
Governmental investigation expense
|
—
|
|
|
—
|
|
|
1.0
|
|
|
—
|
|
||||
|
Impairment of long-lived assets
|
—
|
|
|
9.1
|
|
|
—
|
|
|
3.0
|
|
||||
|
Loss on disposal of asset
|
0.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
|
96.3
|
|
|
104.1
|
|
|
96.5
|
|
|
97.6
|
|
||||
|
Other (expense) income:
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
(3.8
|
)
|
|
(4.2
|
)
|
|
(3.9
|
)
|
|
(4.1
|
)
|
||||
|
Interest income
|
0.1
|
|
|
—
|
|
|
0.1
|
|
|
—
|
|
||||
|
Other income (expense), net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Equity in earnings of joint venture
|
0.3
|
|
|
0.2
|
|
|
0.2
|
|
|
0.2
|
|
||||
|
Debt modification/retirement costs
|
—
|
|
|
(0.2
|
)
|
|
(0.1
|
)
|
|
(0.2
|
)
|
||||
|
Total other (expenses) income, net
|
(3.5
|
)
|
|
(4.1
|
)
|
|
(3.7
|
)
|
|
(4.1
|
)
|
||||
|
Income (loss) from continuing operations, before provision (benefit) for income taxes
|
0.2
|
|
|
(8.3
|
)
|
|
(0.2
|
)
|
|
(1.7
|
)
|
||||
|
Benefit from income taxes
|
(0.1
|
)
|
|
(2.6
|
)
|
|
0.1
|
|
|
(0.6
|
)
|
||||
|
Income (loss) from continuing operations
|
0.3
|
%
|
|
(5.7
|
)
|
|
(0.1
|
)%
|
|
(1.1
|
)%
|
||||
|
Loss from discontinued operations, net of tax
|
—
|
%
|
|
(0.1
|
)
|
|
—
|
%
|
|
(0.1
|
)%
|
||||
|
Net income (loss)
|
0.3
|
%
|
|
(5.8
|
)%
|
|
(0.1
|
)%
|
|
(1.2
|
)%
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Adjusted EBITDA(1)
|
10.4
|
%
|
|
8.8
|
%
|
|
9.3
|
%
|
|
8.8
|
%
|
||||
|
Adjusted EBITDAR(2)
|
12.9
|
%
|
|
11.1
|
%
|
|
11.7
|
%
|
|
11.0
|
%
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Reconciliation from net (loss) income to EBITDA, EBITDAR, Adjusted EBITDA and Adjusted EBITDAR (in thousands):
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss)
|
$
|
643
|
|
|
$
|
(12,075
|
)
|
|
$
|
(843
|
)
|
|
$
|
(7,482
|
)
|
|
Interest expense, net of interest income
|
7,836
|
|
|
8,681
|
|
|
23,475
|
|
|
25,866
|
|
||||
|
Benefit from income taxes
|
(150
|
)
|
|
(5,324
|
)
|
|
(153
|
)
|
|
(3,940
|
)
|
||||
|
Depreciation and amortization expense
|
6,120
|
|
|
5,900
|
|
|
18,240
|
|
|
17,700
|
|
||||
|
EBITDA(1)
|
14,449
|
|
|
(2,818
|
)
|
|
40,719
|
|
|
32,144
|
|
||||
|
Rent cost of revenue
|
5,146
|
|
|
4,806
|
|
|
14,842
|
|
|
14,160
|
|
||||
|
EBITDAR(2)
|
19,595
|
|
|
1,988
|
|
|
55,561
|
|
|
46,304
|
|
||||
|
EBITDA(1)
|
14,449
|
|
|
(2,818
|
)
|
|
40,719
|
|
|
32,144
|
|
||||
|
Change in fair value of contingent consideration
|
7
|
|
|
79
|
|
|
(100
|
)
|
|
(2,082
|
)
|
||||
|
Organization restructure costs
|
359
|
|
|
457
|
|
|
1,430
|
|
|
2,006
|
|
||||
|
Exit costs related to divested facilities
|
57
|
|
|
—
|
|
|
397
|
|
|
—
|
|
||||
|
Legal expense for non-routine matters
|
616
|
|
|
416
|
|
|
1,590
|
|
|
1,809
|
|
||||
|
Merger related expense
|
5,761
|
|
|
306
|
|
|
6,306
|
|
|
306
|
|
||||
|
Governmental investigation expense
|
—
|
|
|
—
|
|
|
6,000
|
|
|
—
|
|
||||
|
Debt modification/retirement costs
|
21
|
|
|
432
|
|
|
843
|
|
|
1,520
|
|
||||
|
Losses at skilled nursing facility not at full operation
|
450
|
|
|
—
|
|
|
583
|
|
|
—
|
|
||||
|
Impairment of long-lived assets
|
—
|
|
|
19,000
|
|
|
82
|
|
|
19,000
|
|
||||
|
Loss on disposal of asset
|
68
|
|
|
—
|
|
|
68
|
|
|
—
|
|
||||
|
Closure of California home health agency
|
—
|
|
|
419
|
|
|
—
|
|
|
419
|
|
||||
|
Discontinued operations
|
—
|
|
|
136
|
|
|
—
|
|
|
665
|
|
||||
|
Adjusted EBITDA(1)
|
21,788
|
|
|
18,427
|
|
|
57,918
|
|
|
55,787
|
|
||||
|
Rent cost of revenue
|
5,146
|
|
|
4,806
|
|
|
14,842
|
|
|
14,160
|
|
||||
|
Adjusted EBITDAR(2)
|
$
|
26,934
|
|
|
$
|
23,233
|
|
|
$
|
72,760
|
|
|
$
|
69,947
|
|
|
(1)
|
We define EBITDA as net income (loss) before depreciation, amortization and interest expense (net of interest income) and the (benefit) provision for income taxes. Adjusted EBITDA is EBITDA adjusted for non-core business items, such as change in fair value of contingent consideration, organization restructuring costs, debt modification/retirement costs, impairment of long lived assets, losses at skilled nursing facility not at full operation, legal expense for non-routine matters, or the exit costs related to divested facilities.
|
|
(2)
|
We define EBITDAR as net income (loss) before depreciation, amortization, interest expense (net of interest income), the (benefit) provision for income taxes and rent cost of revenue. Adjusted EBITDAR is EBITDAR adjusted for the non-core business items listed above for the definition of Adjusted EBITDA (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 September 30,
|
|
|
|||||||||||||||||
|
|
2014
|
|
2013
|
|
Increase/(Decrease)
|
|||||||||||||||
|
|
Revenue
Dollars
|
|
Revenue
Percentage
|
|
Revenue
Dollars
|
|
Revenue
Percentage
|
|
Dollars
|
|
Percentage
|
|||||||||
|
|
(dollars in millions)
|
|||||||||||||||||||
|
Skilled nursing facilities
|
$
|
157.5
|
|
|
75.4
|
%
|
|
$
|
150.4
|
|
|
72.1
|
%
|
|
$
|
7.1
|
|
|
4.7
|
%
|
|
Assisted living facilities
|
7.9
|
|
|
3.8
|
|
|
7.0
|
|
|
3.3
|
|
|
0.9
|
|
|
13.0
|
|
|||
|
Administration of third party facility
|
0.1
|
|
|
0.1
|
|
|
0.1
|
|
|
0.1
|
|
|
—
|
|
|
(2.9
|
)
|
|||
|
Leased facility revenue
|
0.8
|
|
|
0.4
|
|
|
0.8
|
|
|
0.4
|
|
|
—
|
|
|
2.5
|
|
|||
|
Total long-term care services
|
$
|
166.4
|
|
|
79.7
|
%
|
|
$
|
158.3
|
|
|
75.9
|
%
|
|
$
|
8.1
|
|
|
5.1
|
%
|
|
|
Three Months Ended September 30,
|
|
|
|||||||||||||||||
|
|
2014
|
|
2013
|
|
Increase/(Decrease)
|
|||||||||||||||
|
|
Revenue
Dollars
|
|
Revenue
Percentage
|
|
Revenue
Dollars
|
|
Revenue
Percentage
|
|
Dollars
|
|
Percentage
|
|||||||||
|
|
(dollars in millions)
|
|||||||||||||||||||
|
Rehabilitation therapy services
|
$
|
36.2
|
|
|
17.4
|
%
|
|
$
|
39.2
|
|
|
18.8
|
%
|
|
$
|
(3.0
|
)
|
|
(7.7
|
)%
|
|
Intersegment elimination of services related to affiliated entities
|
(14.1
|
)
|
|
(6.8
|
)
|
|
(13.9
|
)
|
|
(6.7
|
)
|
|
(0.2
|
)
|
|
1.4
|
|
|||
|
Third party therapy services
|
$
|
22.1
|
|
|
10.6
|
%
|
|
$
|
25.3
|
|
|
12.1
|
%
|
|
$
|
(3.2
|
)
|
|
(12.7
|
)%
|
|
|
Three Months Ended September 30,
|
|
|
|||||||||||||||||
|
|
2014
|
|
2013
|
|
Increase/(Decrease)
|
|||||||||||||||
|
|
Revenue
Dollars
|
|
Revenue
Percentage
|
|
Revenue
Dollars
|
|
Revenue
Percentage
|
|
Dollars
|
|
Percentage
|
|||||||||
|
|
(dollars in millions)
|
|||||||||||||||||||
|
Hospice
|
$
|
13.9
|
|
|
6.7
|
%
|
|
$
|
18.2
|
|
|
8.7
|
%
|
|
$
|
(4.3
|
)
|
|
(23.6
|
)%
|
|
Home Health
|
6.3
|
|
|
3.0
|
|
|
7.0
|
|
|
3.3
|
|
|
(0.7
|
)
|
|
(9.9
|
)
|
|||
|
Total hospice & home health services
|
$
|
20.2
|
|
|
9.7
|
%
|
|
$
|
25.2
|
|
|
12.0
|
%
|
|
$
|
(5.0
|
)
|
|
(19.8
|
)%
|
|
|
Three Months Ended September 30,
|
|
|
|||||||||||||||||
|
|
2014
|
|
2013
|
|
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
|
$
|
130.3
|
|
|
82.7
|
%
|
|
$
|
127.4
|
|
|
84.7
|
%
|
|
$
|
2.9
|
|
|
2.3
|
%
|
|
Assisted living facilities
|
5.3
|
|
|
67.6
|
|
|
5.1
|
|
|
73.1
|
|
|
0.2
|
|
|
4.4
|
|
|||
|
Regional operations support
|
5.1
|
|
|
n/a
|
|
|
4.7
|
|
|
n/a
|
|
|
0.4
|
|
|
7.2
|
|
|||
|
Total long-term care services
|
$
|
140.7
|
|
|
84.6
|
%
|
|
$
|
137.3
|
|
|
86.7
|
%
|
|
$
|
3.5
|
|
|
2.5
|
%
|
|
|
Three Months Ended September 30,
|
|
|
|||||||||||||||||||||||||
|
|
2014
|
|
2013
|
|
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
|
$
|
36.2
|
|
|
$
|
32.4
|
|
|
89.5
|
%
|
|
$
|
39.2
|
|
|
$
|
36.3
|
|
|
92.6
|
%
|
|
$
|
(3.9
|
)
|
|
(10.7
|
)%
|
|
Total therapy services
|
$
|
36.2
|
|
|
$
|
32.4
|
|
|
89.5
|
%
|
|
$
|
39.2
|
|
|
$
|
36.3
|
|
|
92.6
|
%
|
|
$
|
(3.9
|
)
|
|
(10.7
|
)%
|
|
|
Three Months Ended September 30,
|
|
|
|||||||||||||||||
|
|
2014
|
|
2013
|
|
Increase/(Decrease)
|
|||||||||||||||
|
|
Cost of Service
Dollars
|
|
Percentage of Revenue
|
|
Cost of Service
Dollars
|
|
Percentage of Revenue
|
|
||||||||||||
|
|
||||||||||||||||||||
|
|
Dollars
|
|
Percentage
|
|||||||||||||||||
|
|
(dollars in millions)
|
|||||||||||||||||||
|
Hospice
|
$
|
12.9
|
|
|
92.8
|
%
|
|
$
|
15.4
|
|
|
84.7
|
%
|
|
$
|
(2.5
|
)
|
|
(16.4
|
)%
|
|
Home Health
|
5.4
|
|
|
86.1
|
|
|
6.6
|
|
|
94.6
|
|
|
(1.2
|
)
|
|
(17.9
|
)
|
|||
|
Total hospice & home health services
|
$
|
18.3
|
|
|
90.7
|
%
|
|
$
|
22.0
|
|
|
87.5
|
%
|
|
$
|
(3.7
|
)
|
|
(16.8
|
)%
|
|
|
Nine Months Ended September 30,
|
|
|
|||||||||||||||||
|
|
2014
|
|
2013
|
|
Increase/(Decrease)
|
|||||||||||||||
|
|
Revenue
Dollars
|
|
Revenue
Percentage
|
|
Revenue
Dollars
|
|
Revenue
Percentage
|
|
Dollars
|
|
Percentage
|
|||||||||
|
|
(dollars in millions)
|
|||||||||||||||||||
|
Skilled nursing facilities
|
$
|
465.1
|
|
|
74.6
|
%
|
|
$
|
454.6
|
|
|
71.6
|
%
|
|
$
|
10.5
|
|
|
2.3
|
%
|
|
Assisted living facilities
|
22.8
|
|
|
3.7
|
|
|
21.1
|
|
|
3.3
|
|
|
1.7
|
|
|
7.9
|
|
|||
|
Administration of third party facility
|
0.5
|
|
|
0.1
|
|
|
0.4
|
|
|
0.1
|
|
|
0.1
|
|
|
6.2
|
|
|||
|
Leased facility revenue
|
2.4
|
|
|
0.3
|
|
|
2.3
|
|
|
0.4
|
|
|
0.1
|
|
|
2.8
|
|
|||
|
Total long-term care services
|
$
|
490.8
|
|
|
78.7
|
%
|
|
$
|
478.4
|
|
|
75.4
|
%
|
|
$
|
12.4
|
|
|
2.6
|
%
|
|
|
Nine Months Ended September 30,
|
|
|
|||||||||||||||||
|
|
2014
|
|
2013
|
|
Increase/(Decrease)
|
|||||||||||||||
|
|
Revenue
Dollars
|
|
Revenue
Percentage
|
|
Revenue
Dollars
|
|
Revenue
Percentage
|
|
Dollars
|
|
Percentage
|
|||||||||
|
|
(dollars in millions)
|
|||||||||||||||||||
|
Rehabilitation therapy services
|
$
|
110.2
|
|
|
17.7
|
%
|
|
$
|
122.1
|
|
|
19.4
|
%
|
|
$
|
(11.9
|
)
|
|
(9.7
|
)%
|
|
Intersegment elimination of services related to affiliated entities
|
(42.0
|
)
|
|
(6.7
|
)
|
|
(43.0
|
)
|
|
(6.8
|
)
|
|
1.0
|
|
|
(2.3
|
)
|
|||
|
Third party therapy services
|
$
|
68.2
|
|
|
11.0
|
%
|
|
$
|
79.1
|
|
|
12.6
|
%
|
|
$
|
(10.9
|
)
|
|
(13.6
|
)%
|
|
|
Nine Months Ended September 30,
|
|
|
|||||||||||||||||
|
|
2014
|
|
2013
|
|
Increase/(Decrease)
|
|||||||||||||||
|
|
Revenue
Dollars
|
|
Revenue
Percentage
|
|
Revenue
Dollars
|
|
Revenue
Percentage
|
|
Dollars
|
|
Percentage
|
|||||||||
|
|
(dollars in millions)
|
|||||||||||||||||||
|
Hospice
|
$
|
44.8
|
|
|
7.2
|
%
|
|
$
|
55.6
|
|
|
8.7
|
%
|
|
$
|
(10.8
|
)
|
|
(19.4
|
)%
|
|
Home Health
|
19.1
|
|
|
3.1
|
|
|
20.9
|
|
|
3.3
|
|
|
(1.8
|
)
|
|
(8.9
|
)
|
|||
|
Total hospice & home health services
|
$
|
63.9
|
|
|
10.3
|
%
|
|
$
|
76.5
|
|
|
12.0
|
%
|
|
$
|
(12.6
|
)
|
|
(16.5
|
)%
|
|
|
Nine Months Ended September 30,
|
|
|
|||||||||||||||||
|
|
2014
|
|
2013
|
|
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
|
$
|
392.1
|
|
|
84.3
|
%
|
|
$
|
383.0
|
|
|
84.2
|
%
|
|
$
|
9.1
|
|
|
2.4
|
%
|
|
Assisted living facilities
|
16.1
|
|
|
70.7
|
|
|
15.1
|
|
|
71.7
|
|
|
1.0
|
|
|
6.6
|
|
|||
|
Regional operations support
|
14.2
|
|
|
n/a
|
|
|
16.0
|
|
|
n/a
|
|
|
(1.8
|
)
|
|
n/a
|
|
|||
|
Total long-term care services
|
$
|
422.4
|
|
|
86.1
|
%
|
|
$
|
414.1
|
|
|
86.5
|
%
|
|
$
|
8.3
|
|
|
2.0
|
%
|
|
|
Nine Months Ended September 30,
|
|
|
|||||||||||||||||||||||||
|
|
2014
|
|
2013
|
|
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
|
$
|
110.2
|
|
|
$
|
98.9
|
|
|
89.7
|
%
|
|
$
|
122.1
|
|
|
$
|
113.2
|
|
|
92.7
|
%
|
|
$
|
(14.3
|
)
|
|
(12.4
|
)%
|
|
Total therapy services
|
$
|
110.2
|
|
|
$
|
98.9
|
|
|
89.7
|
%
|
|
$
|
122.1
|
|
|
$
|
113.2
|
|
|
92.7
|
%
|
|
$
|
(14.3
|
)
|
|
(12.4
|
)%
|
|
|
Nine Months Ended September 30,
|
|
|
|||||||||||||||||
|
|
2014
|
|
2013
|
|
Increase/(Decrease)
|
|||||||||||||||
|
|
Cost of Service
Dollars
|
|
Percentage of Revenue
|
|
Cost of Service
Dollars
|
|
Percentage of Revenue
|
|
||||||||||||
|
|
||||||||||||||||||||
|
|
Dollars
|
|
Percentage
|
|||||||||||||||||
|
|
(dollars in millions)
|
|||||||||||||||||||
|
Hospice
|
$
|
40.3
|
|
|
90.0
|
%
|
|
$
|
47.9
|
|
|
86.2
|
%
|
|
$
|
(7.6
|
)
|
|
(15.9
|
)%
|
|
Home Health
|
17.5
|
|
|
92.1
|
|
|
19.8
|
|
|
94.6
|
|
|
(2.3
|
)
|
|
(11.5
|
)
|
|||
|
Total hospice & home health services
|
$
|
57.8
|
|
|
90.6
|
%
|
|
$
|
67.7
|
|
|
88.5
|
%
|
|
$
|
(9.9
|
)
|
|
(14.6
|
)%
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2014
|
|
2013
|
||||
|
Cash Flows from Operations
|
|
|
|
||||
|
Net cash provided by operating activities
|
$
|
31,459
|
|
|
$
|
36,832
|
|
|
Net cash used in investing activities
|
(8,087
|
)
|
|
(9,977
|
)
|
||
|
Net cash used in financing activities
|
(17,013
|
)
|
|
(26,263
|
)
|
||
|
Net increase in cash and cash equivalents
|
6,359
|
|
|
592
|
|
||
|
Cash and cash equivalents at beginning of period
|
4,177
|
|
|
2,003
|
|
||
|
Cash and cash equivalents at end of period
|
$
|
10,536
|
|
|
$
|
2,595
|
|
|
|
Twelve Months Ending September 30,
(1)
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
|
2014
|
|
2015
|
|
2016
|
|
2017
|
|
2018
|
|
Thereafter
|
|
Total
|
|
Fair Value
|
||||||||||||||||
|
Fixed-rate debt
|
$
|
4,129
|
|
|
$
|
1,593
|
|
|
$
|
1,664
|
|
|
$
|
1,738
|
|
|
$
|
1,646
|
|
|
$
|
79,004
|
|
|
$
|
89,774
|
|
|
$
|
90,423
|
|
|
Average interest rate
|
3.3
|
%
|
|
4.4
|
%
|
|
4.4
|
%
|
|
4.4
|
%
|
|
4.2
|
%
|
|
4.2
|
%
|
|
|
|
|
||||||||||
|
Variable-rate debt(2)
|
$
|
4,125
|
|
|
$
|
9,859
|
|
|
$
|
304,895
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
318,879
|
|
|
$
|
319,489
|
|
|
Average interest rate(1)
|
6.4
|
%
|
|
6.4
|
%
|
|
7.9
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
|
|
|
||||||||||
|
(1)
|
Based on implied forward three-month LIBOR rates in the yield curve as of
September 30, 2014
.
|
|
(2)
|
Excludes unamortized original issue discount of
$0.8 million
on our first lien senior secured term loan debt.
|
|
•
|
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;
|
|
•
|
changes in methodology for patient assessment and/or determination of payment levels;
|
|
•
|
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;
|
|
•
|
self-disclosure of violations to applicable regulatory authorities;
|
|
•
|
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 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.
|
|
•
|
unless and until it is terminated, we will be prohibited by the Purchase Agreement from seeking certain strategic alternatives, such as transactions with third parties other than Genesis, and could therefore miss attractive alternatives to the Combination;
|
|
•
|
prior to any termination of the Purchase Agreement, our operations will be restricted by the terms of the Purchase Agreement, which may cause us to forego otherwise attractive business opportunities;
|
|
•
|
we will be required to pay certain costs relating to the Combination, whether or not it is consummated, such as legal, accounting, financial adviser and printing fees, which costs could be substantial; and
|
|
•
|
matters relating to the Combination have required and will continue to require our management to devote substantial commitments of time and resources to the Combination instead of on pursuing other opportunities that could have been beneficial to us.
|
|
•
|
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, state and federal government or general economic conditions, including those resulting from statewide, national or global financial and deficit considerations, overall market conditions, 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 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
|
|||
|
July 1 - 31, 2014
|
|
—
|
|
|
$
|
—
|
|
|
n/a
|
|
n/a
|
|
August 1 - 31, 2014
|
|
651
|
|
|
$
|
5.89
|
|
|
n/a
|
|
n/a
|
|
September 1 - 30, 2014
|
|
—
|
|
|
$
|
—
|
|
|
n/a
|
|
n/a
|
|
Total:
|
|
651
|
|
|
$
|
5.89
|
|
|
n/a
|
|
n/a
|
|
(a)
|
Exhibits
.
|
|
|
|
|
|
Number
|
|
Description
|
|
|
|
|
|
2.1
|
|
Purchase and Contribution Agreement, dated as of August 18, 2014, by and between Skilled Healthcare Group, Inc. and FC-GEN Operations Investment, LLC, a Delaware limited liability company (incorporated by reference to Exhibit 2.1 to our Current Report on Form 8-K files with the SEC on August 18, 2014).*
|
|
|
|
|
|
10.1
|
|
Amended and Restated Registration Agreement, dated as of August 18, 2014 and becoming effective as of the closing date of the Combination, by rights and among Skilled Healthcare Group, Inc. and the parties listed on the schedules thereto.
|
|
|
|
|
|
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.
|
|
|
|
|
|
101
|
|
The following financial information from our Quarterly Report on Form 10-Q for the quarter ended September 30, 2014 as filed with the SEC on November 3, 2014, formatted in Extensible Business Reporting Language (XBRL): (i) the condensed consolidated balance sheets at September 30, 2014 and December 31, 2013, and (ii) the condensed consolidated statements of operations for the three and nine months ended September 30, 2014 and September 30, 2013, and (iii) the condensed consolidated statements of comprehensive income for the three and nine months ended September 30, 2014 and September 30, 2013, and (iv) the condensed consolidated statements of cash flows the nine months ended September 30, 2014 and September 30, 2013, and (v) the Notes to Condensed Consolidated Financial Statements.
|
|
*
|
The disclosure letters and schedules delivered in connection with the Purchase and Contribution Agreement have been omitted pursuant to Item 601(b)(2) of Regulation S-K. The Company agrees to furnish, supplementally, a copy of any disclosure letter and schedules omitted from the Purchase and Contribution Agreement to the SEC upon request.
|
|
**
|
Furnished herewith and not "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.
|
|
|
|
SKILLED HEALTHCARE GROUP, INC.
|
|
|
|
|
|
|
|
Date:
|
November 3, 2014
|
By
|
/
S
/ ROBERT H. FISH
|
|
|
|
|
Robert H. Fish
|
|
|
|
|
Chief Executive Officer
|
|
|
|
|
|
|
Date:
|
November 3, 2014
|
By
|
/
S
/ CHRISTOPHER N. FELFE
|
|
|
|
|
Christopher N. Felfe
|
|
|
|
|
Chief Financial Officer
|
|
|
|
|
(Principal Financial Officer, Principal Accounting Officer, and Authorized Signatory)
|
|
Number
|
|
Description
|
|
|
|
|
|
2.1
|
|
Purchase and Contribution Agreement, dated as of August 18, 2014, by and between Skilled Healthcare Group, Inc. and FC-GEN Operations Investment, LLC, a Delaware limited liability company (incorporated by reference to Exhibit 2.1 to our Current Report on Form 8-K files with the SEC on August 18, 2014).*
|
|
|
|
|
|
10.1
|
|
Amended and Restated Registration Agreement, dated as of August 18, 2014 and becoming effective as of the closing date of the Combination, by rights and among Skilled Healthcare Group, Inc. and the parties listed on the schedules thereto.
|
|
|
|
|
|
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.
|
|
|
|
|
|
101
|
|
The following financial information from our Quarterly Report on Form 10-Q for the quarter ended September 30, 2014 as filed with the SEC on November 3, 2014, formatted in Extensible Business Reporting Language (XBRL): (i) the condensed consolidated balance sheets at September 30, 2014 and December 31, 2013, and (ii) the condensed consolidated statements of operations for the three and nine months ended September 30, 2014 and September 30, 2013, and (iii) the condensed consolidated statements of comprehensive income for the three and nine months ended September 30, 2014 and September 30, 2013, and (iv) the condensed consolidated statements of cash flows the nine months ended September 30, 2014 and September 30, 2013, and (v) the Notes to Condensed Consolidated Financial Statements.
|
|
*
|
The disclosure letters and schedules delivered in connection with the Purchase and Contribution Agreement have been omitted pursuant to Item 601(b)(2) of Regulation S-K. The Company agrees to furnish, supplementally, a copy of any disclosure letter and schedules omitted from the Purchase Contribution Agreement to the SEC upon request.
|
|
**
|
Furnished herewith and not "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.
|
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 |
|---|