Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News in Focus
      • Browse News Releases

      • All News Releases
      • All Public Company
      • English-only
      • News Releases Overview

      • Multimedia Gallery

      • All Multimedia
      • All Photos
      • All Videos
      • Multimedia Gallery Overview

      • Trending Topics

      • All Trending Topics
  • Business & Money
      • Auto & Transportation

      • All Automotive & Transportation
      • Aerospace, Defense
      • Air Freight
      • Airlines & Aviation
      • Automotive
      • Maritime & Shipbuilding
      • Railroads and Intermodal Transportation
      • Supply Chain/Logistics
      • Transportation, Trucking & Railroad
      • Travel
      • Trucking and Road Transportation
      • Auto & Transportation Overview

      • View All Auto & Transportation

      • Business Technology

      • All Business Technology
      • Blockchain
      • Broadcast Tech
      • Computer & Electronics
      • Computer Hardware
      • Computer Software
      • Data Analytics
      • Electronic Commerce
      • Electronic Components
      • Electronic Design Automation
      • Financial Technology
      • High Tech Security
      • Internet Technology
      • Nanotechnology
      • Networks
      • Peripherals
      • Semiconductors
      • Business Technology Overview

      • View All Business Technology

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Financial Services & Investing

      • All Financial Services & Investing
      • Accounting News & Issues
      • Acquisitions, Mergers and Takeovers
      • Banking & Financial Services
      • Bankruptcy
      • Bond & Stock Ratings
      • Conference Call Announcements
      • Contracts
      • Cryptocurrency
      • Dividends
      • Earnings
      • Earnings Forecasts & Projections
      • Financing Agreements
      • Insurance
      • Investments Opinions
      • Joint Ventures
      • Mutual Funds
      • Private Placement
      • Real Estate
      • Restructuring & Recapitalization
      • Sales Reports
      • Shareholder Activism
      • Shareholder Meetings
      • Stock Offering
      • Stock Split
      • Venture Capital
      • Financial Services & Investing Overview

      • View All Financial Services & Investing

      • General Business

      • All General Business
      • Awards
      • Commercial Real Estate
      • Corporate Expansion
      • Earnings
      • Environmental, Social and Governance (ESG)
      • Human Resource & Workforce Management
      • Licensing
      • New Products & Services
      • Obituaries
      • Outsourcing Businesses
      • Overseas Real Estate (non-US)
      • Personnel Announcements
      • Real Estate Transactions
      • Residential Real Estate
      • Small Business Services
      • Socially Responsible Investing
      • Surveys, Polls and Research
      • Trade Show News
      • General Business Overview

      • View All General Business

  • Science & Tech
      • Consumer Technology

      • All Consumer Technology
      • Artificial Intelligence
      • Blockchain
      • Cloud Computing/Internet of Things
      • Computer Electronics
      • Computer Hardware
      • Computer Software
      • Consumer Electronics
      • Cryptocurrency
      • Data Analytics
      • Electronic Commerce
      • Electronic Gaming
      • Financial Technology
      • Mobile Entertainment
      • Multimedia & Internet
      • Peripherals
      • Social Media
      • STEM (Science, Tech, Engineering, Math)
      • Supply Chain/Logistics
      • Wireless Communications
      • Consumer Technology Overview

      • View All Consumer Technology

      • Energy & Natural Resources

      • All Energy
      • Alternative Energies
      • Chemical
      • Electrical Utilities
      • Gas
      • General Manufacturing
      • Mining
      • Mining & Metals
      • Oil & Energy
      • Oil and Gas Discoveries
      • Utilities
      • Water Utilities
      • Energy & Natural Resources Overview

      • View All Energy & Natural Resources

      • Environ­ment

      • All Environ­ment
      • Conservation & Recycling
      • Environmental Issues
      • Environmental Policy
      • Environmental Products & Services
      • Green Technology
      • Natural Disasters
      • Environ­ment Overview

      • View All Environ­ment

      • Heavy Industry & Manufacturing

      • All Heavy Industry & Manufacturing
      • Aerospace & Defense
      • Agriculture
      • Chemical
      • Construction & Building
      • General Manufacturing
      • HVAC (Heating, Ventilation and Air-Conditioning)
      • Machinery
      • Machine Tools, Metalworking and Metallurgy
      • Mining
      • Mining & Metals
      • Paper, Forest Products & Containers
      • Precious Metals
      • Textiles
      • Tobacco
      • Heavy Industry & Manufacturing Overview

      • View All Heavy Industry & Manufacturing

      • Telecomm­unications

      • All Telecomm­unications
      • Carriers and Services
      • Mobile Entertainment
      • Networks
      • Peripherals
      • Telecommunications Equipment
      • Telecommunications Industry
      • VoIP (Voice over Internet Protocol)
      • Wireless Communications
      • Telecomm­unications Overview

      • View All Telecomm­unications

  • Lifestyle & Health
      • Consumer Products & Retail

      • All Consumer Products & Retail
      • Animals & Pets
      • Beers, Wines and Spirits
      • Beverages
      • Bridal Services
      • Cannabis
      • Cosmetics and Personal Care
      • Fashion
      • Food & Beverages
      • Furniture and Furnishings
      • Home Improvement
      • Household, Consumer & Cosmetics
      • Household Products
      • Jewelry
      • Non-Alcoholic Beverages
      • Office Products
      • Organic Food
      • Product Recalls
      • Restaurants
      • Retail
      • Supermarkets
      • Toys
      • Consumer Products & Retail Overview

      • View All Consumer Products & Retail

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Health

      • All Health
      • Biometrics
      • Biotechnology
      • Clinical Trials & Medical Discoveries
      • Dentistry
      • FDA Approval
      • Fitness/Wellness
      • Health Care & Hospitals
      • Health Insurance
      • Infection Control
      • International Medical Approval
      • Medical Equipment
      • Medical Pharmaceuticals
      • Mental Health
      • Pharmaceuticals
      • Supplementary Medicine
      • Health Overview

      • View All Health

      • Sports

      • All Sports
      • General Sports
      • Outdoors, Camping & Hiking
      • Sporting Events
      • Sports Equipment & Accessories
      • Sports Overview

      • View All Sports

      • Travel

      • All Travel
      • Amusement Parks and Tourist Attractions
      • Gambling & Casinos
      • Hotels and Resorts
      • Leisure & Tourism
      • Outdoors, Camping & Hiking
      • Passenger Aviation
      • Travel Industry
      • Travel Overview

      • View All Travel

  • Policy & Public Interest
      • Policy & Public Interest

      • All Policy & Public Interest
      • Advocacy Group Opinion
      • Animal Welfare
      • Congressional & Presidential Campaigns
      • Corporate Social Responsibility
      • Domestic Policy
      • Economic News, Trends, Analysis
      • Education
      • Environmental
      • European Government
      • FDA Approval
      • Federal and State Legislation
      • Federal Executive Branch & Agency
      • Foreign Policy & International Affairs
      • Homeland Security
      • Labor & Union
      • Legal Issues
      • Natural Disasters
      • Not For Profit
      • Patent Law
      • Public Safety
      • Trade Policy
      • U.S. State Policy
      • Policy & Public Interest Overview

      • View All Policy & Public Interest

  • People & Culture
      • People & Culture

      • All People & Culture
      • Aboriginal, First Nations & Native American
      • African American
      • Asian American
      • Children
      • Diversity, Equity & Inclusion
      • Hispanic
      • Lesbian, Gay & Bisexual
      • Men's Interest
      • People with Disabilities
      • Religion
      • Senior Citizens
      • Veterans
      • Women
      • People & Culture Overview

      • View All People & Culture

      • In-Language News

      • Arabic
      • español
      • português
      • Česko
      • Danmark
      • Deutschland
      • España
      • France
      • Italia
      • Nederland
      • Norge
      • Polska
      • Portugal
      • Россия
      • Slovensko
      • Suomi
      • Sverige
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Amplify Content
  • All Products
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Hamburger menu
  • PR Newswire: news distribution, targeting and monitoring
  • Send a Release
    • ALL CONTACT INFO
    • Contact Us

      888-776-0942
      from 8 AM - 10 PM ET

  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • News in Focus
    • Browse All News
    • Multimedia Gallery
    • Trending Topics
  • Business & Money
    • Auto & Transportation
    • Business Technology
    • Entertain­ment & Media
    • Financial Services & Investing
    • General Business
  • Science & Tech
    • Consumer Technology
    • Energy & Natural Resources
    • Environ­ment
    • Heavy Industry & Manufacturing
    • Telecomm­unications
  • Lifestyle & Health
    • Consumer Products & Retail
    • Entertain­ment & Media
    • Health
    • Sports
    • Travel
  • Policy & Public Interest
  • People & Culture
    • People & Culture
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Amplify Content
  • All Products
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS

Genesis HealthCare Reports Third Quarter 2015 Results


News provided by

Genesis HealthCare

Nov 05, 2015, 04:11 ET

Share this article

Share toX

Share this article

Share toX

KENNETT SQUARE, Pa., Nov. 5, 2015 /PRNewswire/ -- 

  • Strong Third Quarter Performance and Growth With Pro Forma1 Adjusted:
    • EBITDAR of $188.8 Million, up 6.3% from Prior Year Quarter
    • EBITDA of $67.2 Million, up 13.1% from Prior Year Quarter
    • Diluted EPS of $0.07
  • Recent HUD Financing Approval Advances Balance Sheet Restructuring Initiatives; Expected to Improve Annual Free Cash Flow $25 - $30 Million

Genesis HealthCare (Genesis, or the Company) (NYSE: GEN), one of the largest post-acute care providers in the United States, today announced operating results for the quarter and nine month periods ended September 30, 2015. 

Highlights

  • Previously announced expense reductions yield $10.2 million of savings in the third quarter and $25.7 million of savings through the first nine months of 2015; on track to realize $35 million in 2015;
  • Skilled Healthcare integration continues as planned; approximately $4.1 million of transaction synergies realized in the third quarter and $8.1 million through the first nine months of 2015; on track to realize $13 million in 2015;
  • Pro forma EBITDAR margins of approximately 13.4% grew 60 bps over the prior year quarter;
  • Genesis received formal portfolio credit approval from the U.S. Department of Housing and Urban Development Program (HUD);
  • Genesis' planned acquisition of Revera Inc.'s 24 skilled nursing facilities and contract rehabilitation business is on track to close by year end, subject to regulatory and licensing approvals and other customary conditions.

"We are pleased to report EBITDA growth in excess of 10% for the third consecutive quarter, exceeding our own expectations," comments George V. Hager, Jr., Chief Executive Officer of Genesis. "Our success managing costs and leveraging our scale through acquisition were the drivers behind our 60 basis points of year-over-year EBITDAR margin expansion. Our focus remains on areas of the business where we can position Genesis for growth, including operational execution, expansion of our rehabilitation therapy segment, and integration of newly acquired and developed inpatient facilities. In the near term, we expect our M&A pipeline, incremental realization of Skilled Healthcare synergies and execution on our other strategic initiatives to position us to sustain our earnings growth rate."

Third Quarter 2015 Results
(Unaudited)











Three months ended
September 30, 2015


Three months ended
September 30, 2014


Pro Forma1 Non-GAAP
Growth
 



Pro Forma1 



Pro Forma1 




(IN THOUSANDS, EXCEPT PER SHARE DATA)

GAAP

 Non-GAAP


GAAP

 Non-GAAP


Dollars

Percentage

Net Revenues / Adjusted Net Revenues

$   1,416,027

$   1,405,277


$   1,187,618

$   1,391,925


$            13,352

1.0%

EBITDAR / Adjusted EBITDAR

181,231

188,779


146,384

177,571


11,208

6.3%

EBITDA / Adjusted EBITDA

143,576

67,205


113,463

59,407


7,798

13.1%

Fully Diluted EPS / Adjusted Fully Diluted EPS

(0.32)

0.07


 Not applicable as Genesis was privately held 




















Nine months ended
September 30, 2015


Nine months ended
September 30, 2014


Pro Forma1 Non-GAAP
Growth
 



Pro Forma1 



Pro Forma1 




(IN THOUSANDS, EXCEPT PER SHARE DATA)

GAAP

 Non-GAAP


GAAP

 Non-GAAP


Dollars

Percentage

Net Revenues / Adjusted Net Revenues

$   4,178,503

$   4,218,064


$   3,574,813

$   4,187,411


$            30,653

0.7%

EBITDAR / Adjusted EBITDAR

542,086

572,118


456,235

539,338


32,780

6.1%

EBITDA / Adjusted EBITDA

429,053

209,983


357,606

188,975


21,008

11.1%

Fully Diluted EPS / Adjusted Fully Diluted EPS

(1.88)

0.27


 Not applicable as Genesis was privately held 










1 - To facilitate comparisons, pro forma results for the three and nine months ended September 30, 2015 and 2014 were prepared on a

basis assuming the combination of Skilled Healthcare and Genesis HealthCare occurred at the beginning of the respective period presented

rather than as of February 2, 2015, which is the actual date of the combination.  See reconciliation of pro forma results to GAAP results in

the tables in this release.

Assuming Genesis and Skilled Healthcare were fully combined in all periods presented, Genesis' adjusted revenue of $1,405.3 million in the third quarter of 2015 would have increased $13.4 million or 1.0% over the prior year quarter.  Revenue growth in the third quarter of 2015 was negatively impacted $14.0 million by the divestiture of six facilities and $8.0 million due to the loss of certain therapy contracts.  As reported GAAP basis revenue of $1,416.0 million in the third quarter of 2015 increased $228.4 million or 19.2% over the prior year quarter, principally due to the combination with Skilled Healthcare in February 2015.

Assuming Genesis and Skilled Healthcare were fully combined in all periods presented, Genesis' adjusted revenue of $4,218.1 million in the nine months ended September 30, 2015 would have increased $30.7 million or 0.7% over the prior year period.  Revenue growth in the nine months ended September 30, 2015 was negatively impacted $32.0 million by the divestiture of six facilities and by $24.6 million due to the loss of therapy contacts.  As reported GAAP basis revenue of $4,178.5 million in the nine months ended September 30, 2015 increased $603.7 million or 16.9% over the prior year period, principally due to the combination with Skilled Healthcare in February 2015.

Assuming Genesis and Skilled Healthcare were combined in all periods presented, adjusted EBITDAR of $188.8 million in the third quarter of 2015 would have increased $11.2 million or 6.3% over the prior year quarter. Adjusted EBITDAR growth in the third quarter of 2015 was driven by $10.2 million of planned cost reductions and approximately $4.1 million of Skilled Healthcare transaction synergies. GAAP basis loss from continuing operations of $61.0 million in the third quarter of 2015 increased $18.4 million or 43% over the prior year quarter.

Assuming Genesis and Skilled Healthcare were combined in all periods presented, adjusted EBITDAR of $572.1 million in the nine months ended September 30, 2015 would have increased $32.8 million or 6.1% over the prior year period. Adjusted EBITDAR growth in the nine months ended September 30, 2015 was driven by $25.7 million of planned cost reductions and approximately $8.1 million of Skilled Healthcare transaction synergies. GAAP basis loss from continuing operations of $212.6 million in the nine months ended September 30, 2015 increased $98.3 million over the prior year period principally due to transaction costs incurred in the Skilled combination and other transactions, offset by the incremental earnings generated by the combined business.

Business Development, Acquisitions and Divestitures
Effective July 1, 2015, as previously announced, Genesis Rehab Services (GRS) signed 91 new therapy contracts with four key customers and acquired 22 outpatient sites.  GRS now provides contract therapy services for more than 1,700 locations across 46 states, the District of Columbia and China. The integration of these new contracts is running smoothly and is on target to contribute an additional $7.5 million in annual EBITDAR.

Genesis previously announced its planned acquisition of Revera Inc.'s 24 skilled nursing facilities and contract rehabilitation business for $240 million.  The acquisition is on track to close by year end, subject to regulatory and licensing approvals and other customary conditions.  The acquisition is expected to contribute $34.0 million in annual EBITDAR.

Genesis continues to look strategically to monetize non-strategic assets and either redeploy the capital to investments providing greater return to shareholders or to repay Genesis' most expensive debt. Over the next nine months, Genesis looks to sell certain non-strategic assets having the potential to produce $100 million to $150 million of net cash proceeds.

Balance Sheet Restructuring
Genesis received formal portfolio credit approval from the U.S. Department of Housing and Urban Development Program (HUD) in October 2015.  Genesis received approval to finance $360 million in HUD insured loans secured by certain facilities previously owned by Skilled Healthcare and $400 million of additional HUD insured loans conditioned upon the submission to and acceptance by HUD of additional qualifying assets. Proceeds from the initial $360 million of HUD insured loan borrowings will be used to refinance a real estate bridge loan at an estimated 400 basis point per annum savings. Individual HUD guaranteed mortgages are expected to close over the course of the first and second quarters of 2016. The Company intends to utilize the additional $400 million of HUD insured loan capacity to refinance 20 properties to be acquired in the previously announced Revera transaction, 20 facility buybacks with its REIT partners and future unidentified transactions.  

"We are keenly focused on increasing our facility ownership and reducing our overall cost of capital," notes Genesis Chief Financial Officer, Tom DiVittorio.  "Our ability to access HUD guaranteed financing, having attractive fixed rates of approximately 4% and 30 year maturities, is a key milestone in this repositioning strategy.  Combined with our announced transactions with our REIT partners, we expect it will increase annual after-tax free cash flow between $25 million and $30 million, a nearly 40% increase off the midpoint of our 2015 guidance."

Skilled Healthcare Loss Contingency Reserve
The Company is engaged in discussions with representatives of the Department of Justice in an effort to reach mutually acceptable resolution of two investigations involving therapy matters and staffing matters related to the former Skilled Healthcare business that combined with the Company effective February 2, 2015.  Discussions have progressed to a point where Genesis believes it is appropriate to accrue an estimated loss contingency reserve of $30.0 million.  Recognition of the loss contingency reserve is not an admission of liability or fault by the Company or any of its subsidiaries.  Because these discussions are ongoing, there can be no certainty about the timing or likelihood of a definitive resolution.  As these discussions proceed and additional information becomes available, the amount of the estimated loss contingency reserve may need to be increased or decreased to reflect this new information.

2015 Guidance
The Company reaffirms its previously announced 2015 adjusted EBITDAR guidance of $755.0 million to $770.0 million, adjusted EBITDA of $267.6 million to $282.6 million, and net income from continuing operations on a diluted basis of $0.34 to $0.39 per share.

The 2015 guidance is based on 154.6 million diluted weighted average common shares outstanding and common stock equivalents on a fully exchanged basis. The Company's earnings guidance was prepared on a pro forma basis to reflect full year estimates assuming the operations of Skilled Healthcare were combined with those of Genesis HealthCare as of January 1, 2015.

Genesis also reaffirms its 2015 recurring free cash flow guidance of approximately $70.0 million. Projected recurring free cash flow is derived from the mid-point of the Company's 2015 adjusted EBITDA guidance of $275.0 million further adjusted for projected cash interest of $72.0 million, recurring capital expenditures of $76.0 million and recurring cash income taxes of $56.0 million.  Cash income taxes assume tax depreciation and amortization expense of approximately $62.0 million and a tax rate of 40%.

Conference Call
Genesis HealthCare will hold a conference call at 8:30 a.m. Eastern Time on Friday, November 6, 2015 to discuss financial results for the first quarter.  Investors can access the conference call by calling (855) 849-2198 or live via a listen-only webcast through the Genesis web site at http://www.genesishcc.com/investor-relations/, where a replay of the call will also be posted for one year. 

About Genesis HealthCare
Genesis HealthCare (NYSE: GEN) is a holding company with subsidiaries that, on a combined basis, comprise one of the nation's largest post-acute care providers with more than 500 skilled nursing centers and assisted/senior living communities in 34 states nationwide. Genesis subsidiaries also supply rehabilitation and respiratory therapy to more than 1,700 healthcare providers in 45 states, the District of Columbia and China.  References made in this release to "Genesis," "the Company," "we," "us" and "our" refer to Genesis HealthCare and each of its wholly-owned companies. Visit our website at www.genesishcc.com.

Forward-Looking Statements
This release includes "forward-looking statements" within the meaning of the federal securities laws, including the Private Securities Litigation Reform Act of 1995. You can identify these statements by the fact that they do not relate strictly to historical or current facts. These statements contain words such as "may," "will," "project," "might," "expect," "believe," "anticipate," "intend," "could," "would," "estimate," "continue," "pursue, "plans" or "prospect," or the negative or other variations thereof or comparable terminology. They include, but are not limited to, statements about Genesis' expectations and beliefs regarding its future financial performance, its anticipated synergy cost savings from the Skilled Healthcare combination, anticipated operating expense reductions, anticipated acquisitions, anticipated divestitures, anticipated development opportunities, anticipated deleveraging opportunities, anticipated balance sheet restructuring and resolution of government investigations. These forward-looking statements are based on current expectations and projections about future events, including the assumptions stated in this release, and there can be no assurance that they will be achieved or occur, in whole or in part, in the timeframes anticipated by the Company or at all.

Investors are cautioned that forward-looking statements are not guarantees of future performance or results and involve risks and uncertainties that cannot be predicted or quantified and, consequently, the actual performance of Genesis may differ materially from that expressed or implied by such forward-looking statements.

These risks and uncertainties include, but are not limited to the following:

  • reductions in Medicare reimbursement rates, or changes in the rules governing the Medicare program could have a material adverse effect on our revenue, financial condition and results of operations;
  • continued efforts of federal and state governments to contain growth in Medicaid expenditures could adversely affect our revenue and profitability;
  • recent federal government proposals could limit the states' use of provider tax programs to generate revenue for their Medicaid expenditures, which could result in a reduction in our reimbursement rates under Medicaid;
  • revenue we receive from Medicare and Medicaid is subject to potential retroactive reduction;
  • our success is dependent upon retaining key executive and personnel;
  • health reform legislation could adversely affect our revenue and financial condition;
  • annual caps that limit the amounts that can be paid for outpatient therapy services rendered to any Medicare beneficiary may negatively affect our results of operations;
  • we are subject to a Medicare cap amount for our hospice business. Our net patient service revenue and profitability could be adversely affected by limitations on Medicare payments;
  • we are subject to extensive and complex laws and government regulations. If we are not operating in compliance with these laws and regulations or if these laws and regulations change, we could be required to make significant expenditures or change our operations in order to bring our facilities and operations into compliance;
  • we face inspections, reviews, audits and investigations under federal and state government programs, such as the Department of Justice, and contracts. These investigations and audits could have adverse findings that may negatively affect our business;
  • significant legal actions, which are commonplace in our professions, could subject us to increased operating costs and substantial uninsured liabilities, which would materially and adversely affect our results of operations, liquidity and financial condition;
  • insurance coverage may become increasingly expensive and difficult to obtain for health care companies, and our self-insurance may expose us to significant losses;
  • we may be unable to reduce costs to offset decreases in our patient census levels or other expenses completely;
  • future acquisitions may use significant resources, may be unsuccessful and could expose us to unforeseen liabilities;
  • we lease a significant number of our facilities and may experience risks relating to lease termination, lease extensions and special charges;
  • our substantial indebtedness could adversely affect our financial health and prevent us from fulfilling our financial obligations;
  • following the combination of FC-GEN Operations Investment LLC and Skilled Healthcare Group, Inc., we may not be able to continue to successfully integrate our operations, which could adversely affect us and the market price of our common stock;
  • we have incurred substantial costs and expect to incur additional transaction and integration costs in connection with the combination of FC-GEN Operations Investment LLC and Skilled Healthcare Group, Inc;
  • the holders of a majority of the voting power of Genesis' common stock have entered into a voting agreement, and the control group's interests may conflict with yours;
  • some of our directors are significant stockholders or representatives of significant stockholders, which may result in the diversion of corporate opportunities and other potential conflicts; and
  • we are a "controlled company" within the meaning of NYSE rules and, as a result, qualify for and rely on exemptions from certain corporate governance requirements.

The Company's Annual Report on Form 10-K for the year ended December 31, 2014, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K, and other filings with the U.S. Securities and Exchange Commission, including the Company's Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2015 when it is filed, discuss the foregoing risks as well as other important risks and uncertainties of which investors should be aware. Any forward-looking statements contained herein are made only as of the date of this release. Genesis disclaims any obligation to update the forward-looking statements. Investors are cautioned not to place undue reliance on these forward-looking statements.

Note Regarding Use of Non-GAAP Financial Measures
For a discussion of the reasons why the Company utilizes non-GAAP financial measures and believes that the presentation of such measures provides useful information to investors regarding the Company's financial condition and results of operations, see the Current Report on Form 8-K furnished to the U.S. Securities and Exchange Commission on November 5, 2015.                                                                

GENESIS HEALTHCARE, INC.


CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(UNAUDITED)


(IN THOUSANDS, EXCEPT PER SHARE DATA)











Three months ended September 30,


Nine months ended September 30,



2015


2014


2015


2014




















Net revenues

$                1,416,027


$             1,187,618


$                4,178,503


$             3,574,813











Salaries, wages and benefits

833,415


723,586


2,445,074


2,162,064


Other operating expenses

332,918


265,283


993,715


798,432


General and administrative costs

46,110


36,341


131,126


108,187


Provision for losses on accounts receivable 

23,346


17,285


68,855


52,881


Lease expense

37,655


32,921


113,033


98,629


Depreciation and amortization expense

62,505


48,701


176,043


145,131


Interest expense

128,538


112,121


376,236


330,771


(Gain) loss on extinguishment of debt

(3,104)


-


130


679


Investment income

(353)


(1,468)


(1,200)


(2,847)


Other loss (income)

38


30


(7,522)


(637)


Transaction costs

3,306


1,736


92,016


5,283


Skilled Healthcare loss contingency expense

30,000


-


31,500


-


Equity in net (income) loss of unconsolidated affiliates

(640)


207


(1,153)


(139)











Loss before income tax benefit

(77,707)


(49,125)


(239,350)


(123,621)


Income tax benefit

(16,726)


(6,518)


(26,793)


(9,368)


Loss from continuing operations

(60,981)


(42,607)


(212,557)


(114,253)


Income (loss) from discontinued operations, net of taxes

39


(1,191)


(1,571)


(5,561)











Net loss

(60,942)


(43,798)


(214,128)


(119,814)


Less net loss (income) attributable to noncontrolling interests

31,990


(961)


53,424


(1,370)











Net loss attributable to Genesis Healthcare, Inc.

$                   (28,952)


$                 (44,759)


$                 (160,704)


$               (121,184)




















Loss per common share:


















Basic and diluted:


















Weighted average shares outstanding for basic and diluted loss from continuing operations per share

89,213


49,865


84,615


49,865











Basic and diluted net loss per common share:









Loss from continuing operations attributable to Genesis Healthcare, Inc.

$                       (0.32)


$                     (0.88)


$                       (1.88)


$                     (2.32)


Loss from discontinued operations

0.00


(0.02)


(0.02)


(0.11)


Net loss attributable to Genesis Healthcare, Inc.

$                       (0.32)


$                     (0.90)


$                       (1.90)


$                     (2.43)











GENESIS HEALTHCARE, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(UNAUDITED)

(IN THOUSANDS)












September 30, 2015


December 31, 2014









Assets:








Current assets:








Cash and equivalents





$                        59,671


$                     87,548

Accounts receivable, net of allowances for doubtful accounts


759,305


605,830

Other current assets




185,184


202,808

Total current assets




1,004,160


896,186

Property and equipment, net of accumulated depreciation 



3,965,527


3,493,250

Identifiable intangible assets, net of accumulated amortization


219,028


173,112

Goodwill





444,446


169,681

Other long-term assets




488,200


409,179

Total assets




$                   6,121,361


$                5,141,408









Liabilities and Stockholders' Deficit:





Current liabilities:








Accounts payable and accrued expenses


$                      395,468


$                   320,339

Accrued compensation




222,689


192,838

Other current liabilities




162,206


147,405

Total current liabilities




780,363


660,582









Long-term debt





1,036,882


525,728

Capital lease obligations




1,053,547


1,002,762

Financing obligations




2,993,670


2,911,200

Other long-term liabilities




563,295


498,626

Stockholders' deficit




(306,396)


(457,490)

Total liabilities and stockholders' deficit


$                   6,121,361


$                5,141,408

















GENESIS HEALTHCARE, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

(IN THOUSANDS)













Nine months ended September 30,






2015


2014










Net cash (used in) provided by operating activities



$                     (4,949)


$                    85,364


Net cash used in investing activities



(67,933)


(67,635)


Net cash provided by (used in) financing activities



45,005


(5,575)










Net (decrease) increase in cash and equivalents



(27,877)


12,154


Beginning of period




87,548


61,413










End of period




$                    59,671


$                    73,567


















GENESIS HEALTHCARE, INC.

RECONCILIATION OF NET (LOSS) INCOME TO EBITDA, EBITDAR, ADJUSTED EBITDA AND ADJUSTED EBITDAR

(UNAUDITED)

(IN THOUSANDS, EXCEPT PER SHARE DATA)












As reported


Adjustments

As adjusted


Three months
ended September
30, 2015


Conversion to cash basis leases (a)


Newly acquired or
constructed
businesses with start-
up losses and newly
divested facilities (b)


Other
adjustments (c)


Three months
ended September
30, 2015



Net revenues

$           1,416,027


$                    -


$                  (10,750)


$                    -


$          1,405,277











Salaries, wages and benefits

833,415


-


(6,616)


(477)


826,322

Other operating expenses

332,918


-


(6,340)


686


327,264

General and administrative costs

46,110


-


-


(5,194)


40,916

Provision for losses on accounts receivable 

23,346


-


(357)


-


22,989

Lease expense

37,655


86,221


(2,302)


-


121,574

Depreciation and amortization expense

62,505


(33,502)


(3,020)


-


25,983

Interest expense

128,538


(105,057)


-


-


23,481

Gain on extinguishment of debt

(3,104)


-


-


3,104


-

Other income

38


-


(38)


-


-

Investment income

(353)


-


-


-


(353)

Transaction costs

3,306


-


(63)


(3,243)


-

Skilled Healthcare loss contingency expense

30,000


-


-


(30,000)


-

Equity in net income of unconsolidated affiliates

(640)


-


-


-


(640)

(Loss) income before income tax benefit

$              (77,707)


$             52,338


$                      7,986


$             35,124


$               17,741

Income tax (benefit) expense

(16,726)


12,149


1,854


8,153


5,430

(Loss) income from continuing operations

$              (60,981)


$             40,189


$                      6,132


$             26,971


$               12,311

Income from discontinued operations, net of taxes

(39)


162


-


-


123

Net (loss) income attributable to noncontrolling interests

(31,990)


21,966


(351)


14,629


4,254











Net (loss) income attributable to Genesis Healthcare, Inc.

$              (28,952)


$             18,061


$                      6,483


$             12,342


$                 7,934











Depreciation and amortization expense

62,505


(33,502)


(3,020)


-


25,983

Interest expense

128,538


(105,057)


-


-


23,481

Gain on extinguishment of debt

(3,104)


-


-


3,104


-

Other income

38


-


(38)


-


-

Transaction costs

3,306


-


(63)


(3,243)


-

Skilled Healthcare loss contingency expense

30,000


-


-


(30,000)


-

Income tax (benefit) expense

(16,726)


12,149


1,854


8,153


5,430

Loss from discontinued operations, net of taxes

(39)


162


-


-


123

Net (loss) income attributable to noncontrolling interests

(31,990)


21,966


(351)


14,629


4,254











EBITDA / Adjusted EBITDA

$              143,576


$           (86,221)


$                      4,865


$               4,985


$               67,205

Lease expense

37,655


86,221


(2,302)


-


121,574











EBITDAR / Adjusted EBITDAR

$              181,231


$                      -


$                      2,563


$               4,985


$             188,779











(Loss) income per common share:




















Diluted:




















Weighted average shares outstanding for diluted (loss) income from continuing operations per share (d)

89,213








153,671











Diluted net (loss) income from continuing operations per share (e)

$                  (0.32)








$                   0.07











See (a), (b), (c), (d) and (e) footnote references contained herein.






 

GENESIS HEALTHCARE, INC.

RECONCILIATION OF NET (LOSS) INCOME TO EBITDA, EBITDAR, ADJUSTED EBITDA AND ADJUSTED EBITDAR

(UNAUDITED)

(IN THOUSANDS, EXCEPT PER SHARE DATA)


















As reported


Adjustments


As adjusted

Non-GAAP as adjusted

Pro forma adjusted




Nine months
ended September
30, 2015


Conversion to
cash basis
leases (a)


Newly acquired or
constructed
businesses with
start-up losses
and newly divested
facilities (b)


Other adjustments (c)


Nine months
ended September
30, 2015

Skilled Healthcare
Group, Inc. one
month ended
January 31, 2015

Nine months ended
September 30,
2015







Net revenues



$           4,178,503


$                    -


$                 (32,115)


$                  388


$          4,146,776

$                   71,288

$            4,218,064















Salaries, wages and benefits



2,445,074


-


(19,129)


(477)


2,425,468

43,926

2,469,394

Other operating expenses



993,715


-


(15,993)


(10,534)


967,188

17,141

984,329

General and administrative costs



131,126


-


-


(7,456)


123,670

1,516

125,186

Provision for losses on accounts receivable 



68,855


-


(608)


-


68,247

1,289

69,536

Lease expense



113,033


254,566


(7,230)


-


360,369

1,766

362,135

Depreciation and amortization expense



176,043


(101,291)


(4,463)


-


70,289

1,998

72,287

Interest expense



376,236


(311,371)


(40)


-


64,825

2,521

67,346

Loss on extinguishment of debt



130


-


-


(130)


-

-

-

Other income



(7,522)


-


(38)


7,560


-

11

11

Investment income



(1,200)


-


-


-


(1,200)

-

(1,200)

Transaction costs



92,016


-


(63)


(91,953)


-

-

-

Skilled Healthcare loss contingency expense



31,500


-


-


(31,500)


-


-

Equity in net income of unconsolidated affiliates



(1,153)


-


-


-


(1,153)

(146)

(1,299)

(Loss) income before income tax benefit



$            (239,350)


$           158,096


$                   15,449


$           134,878


$               69,073

$                     1,266

$                 70,339

Income tax (benefit) expense



(26,793)


36,697


3,586


31,308


44,798

494

45,292

(Loss) income from continuing operations



$            (212,557)


$           121,399


$                   11,863


$           103,570


$               24,275

$                        772

$                 25,047

Loss from discontinued operations, net of taxes



1,571


1,082


-


-


2,653

-

2,653

Net (loss) income attributable to noncontrolling interests



(53,424)


29,591


2,088


27,911


6,166

531

6,697















Net (loss) income attributable to Genesis Healthcare, Inc.



$            (160,704)


$             90,726


$                     9,775


$             75,659


$               15,456

$                        241

$                 15,697















Depreciation and amortization expense



176,043


(101,291)


(4,463)


-


70,289

1,998

72,287

Interest expense



376,236


(311,371)


(40)


-


64,825

2,521

67,346

Loss on extinguishment of debt



130


-


-


(130)


-

-

-

Other income



(7,522)


-


(38)


7,560


-

11

11

Transaction costs



92,016


-


(63)


(91,953)


-

-

-

Skilled Healthcare loss contingency expense



31,500


-


-


(31,500)


-

-

-

Income tax (benefit) expense



(26,793)


36,697


3,586


31,308


44,798

494

45,292

Loss from discontinued operations, net of taxes



1,571


1,082


-


-


2,653

-

2,653

Net (loss) income attributable to noncontrolling interests



(53,424)


29,591


2,088


27,911


6,166

531

6,697















EBITDA / Adjusted EBITDA



$              429,053


$         (254,566)


$                   10,845


$             18,855


$             204,187

$                     5,796

$               209,983

Lease expense



113,033


254,566


(7,230)


-


360,369

1,766

362,135















EBITDAR / Adjusted EBITDAR



$              542,086


$                      -


$                     3,615


$             18,855


$             564,556

$                     7,562

$               572,118















(Loss) income per common share:




























Diluted:




























Weighted average shares outstanding for diluted (loss) income from continuing operations per share (d)



84,615










153,671















Diluted net (loss) income from continuing operations per share (e)



$                  (1.88)










$                     0.27















See (a), (b), (c), (d) and (e) footnote references contained herein.









GENESIS HEALTHCARE, INC.


RECONCILIATION OF NET (LOSS) INCOME TO EBITDA, EBITDAR, ADJUSTED EBITDA AND ADJUSTED EBITDAR


(UNAUDITED)


(IN THOUSANDS, EXCEPT PER SHARE DATA)
























As reported


Adjustments

As adjusted

Non-GAAP as adjusted

Pro forma adjusted







Three months ended
September 30, 2014


Conversion to
cash basis
leases (a)


Newly acquired or
constructed
businesses with
start-up losses and
newly divested
facilities (b)


Other
adjustments (c)


Three months ended
September 30, 2014

Skilled Healthcare
Group, Inc. three
months ended
September 30, 2014

Three months ended
September 30, 2014











Net revenues





$              1,187,618


$                    -


$                   (3,533)


$                    -


$                1,184,085

$                 207,840

$                1,391,925









-










Salaries, wages and benefits





723,586


-


(3,444)


(308)


719,834

128,793

848,627


Other operating expenses





265,283


-


(1,744)


(1,290)


262,249

36,122

298,371


General and administrative costs





36,341


-


-


-


36,341

11,789

48,130


Provision for losses on accounts receivable 





17,285


-


-


-


17,285

3,737

21,022


Lease expense





32,921


80,625


(528)


-


113,018

5,146

118,164


Depreciation and amortization expense





48,701


(33,232)


(41)


-


15,428

6,120

21,548


Interest expense





112,121


(99,188)


-


-


12,933

7,836

20,769


Other (income) loss





30


-


-


(30)


-

26

26


Investment income





(1,468)


-


-


-


(1,468)

-

(1,468)


Transaction costs





1,736


-


-


(1,736)


-

-

-


Equity in net loss of unconsolidated affiliates





207


-


-


-


207

(568)

(361)


(Loss) income before income tax benefit





$                  (49,125)


$             51,795


$                     2,224


$               3,364


$                       8,258

$                     8,839

$                     17,097


Income tax (benefit) expense





(6,518)


5,190


194


345


(789)

3,105

2,316


(Loss) income from continuing operations





$                  (42,607)


$             46,605


$                     2,030


$               3,019


$                       9,047

$                     5,734

$                     14,781


Loss (income) from discontinued operations, net of taxes





1,191


(621)


-


-


570

-

570


Net loss attributable to noncontrolling interests





961


-


-


-


961

-

961



















Net (loss) income attributable to Genesis Healthcare, Inc.





$                  (44,759)


$             47,226


$                     2,030


$               3,019


$                       7,516

$                     5,734

$                     13,250



















Depreciation and amortization expense





48,701


(33,232)


(41)


-


15,428

6,120

21,548


Interest expense





112,121


(99,188)


-


-


12,933

7,836

20,769


Other (income) loss





30


-


-


(30)


-

(7)

(7)


Transaction costs





1,736


-


-


(1,736)


-

-

-


Income tax (benefit) expense





(6,518)


5,190


194


345


(789)

3,105

2,316


Loss (income) from discontinued operations, net of taxes





1,191


(621)


-


-


570

-

570


Net income attributable to noncontrolling interests





961


-


-


-


961

-

961



















EBITDA / Adjusted EBITDA





$                 113,463


$           (80,625)


$                     2,183


$               1,598


$                     36,619

$                   22,788

$                     59,407


Lease expense





32,921


80,625


(528)


-


113,018

5,146

118,164



















EBITDAR / Adjusted EBITDAR





$                 146,384


$                      -


$                     1,655


$               1,598


$                   149,637

$                   27,934

$                   177,571



















Loss per common share:


































Diluted:


































Weighted average shares outstanding for diluted (loss) income from continuing operations per share (d)





49,865





























Diluted net (loss) income from continuing operations per share (e)





$                      (0.88)










 Not calculated 



















See (a), (b), (c), (d) and (e) footnote references contained herein.



















































GENESIS HEALTHCARE, INC.


RECONCILIATION OF NET (LOSS) INCOME TO EBITDA, EBITDAR, ADJUSTED EBITDA AND ADJUSTED EBITDAR


(UNAUDITED)


(IN THOUSANDS, EXCEPT PER SHARE DATA)
























As reported


Adjustments

As adjusted

Non-GAAP as adjusted

Pro forma adjusted







Nine months ended
September 30, 2014


Conversion to
cash basis
leases (a)


Newly acquired or
constructed
businesses with start-
up losses and newly
divested facilities (b)


Other
adjustments (c)


Nine months ended
September 30, 2014

Skilled Healthcare
Group, Inc. nine
months ended
September 30, 2014

Nine months ended
September 30, 2014











Net revenues





$             3,574,813


$                    -


$                  (10,711)


$               1,166


$              3,565,268

$                 622,143

$              4,187,411









-










Salaries, wages and benefits





2,162,064


-


(8,488)


(2,014)


2,151,562

388,727

2,540,289


Other operating expenses





798,432


-


(4,796)


(2,123)


791,513

125,134

916,647


General and administrative costs





108,187


-


-


-


108,187

24,089

132,276


Provision for losses on accounts receivable 





52,881


-


-


-


52,881

10,215

63,096


Lease expense





98,629


238,505


(1,613)


-


335,521

14,842

350,363


Depreciation and amortization expense





145,131


(98,625)


(114)


-


46,392

18,240

64,632


Interest expense





330,771


(292,256)


-


-


38,515

23,475

61,990


Loss on extinguishment of debt





679


-


-


(679)


-

-

-


Other (income) loss





(637)


-


-


637


-

(136)

(136)


Investment income





(2,847)


-


-


-


(2,847)

-

(2,847)


Transaction costs





5,283


-


-


(5,283)


-

-

-


Equity in net income of unconsolidated affiliates





(139)


-


-


-


(139)

(1,206)

(1,345)


(Loss) income before income tax benefit





$               (123,621)


$           152,376


$                     4,300


$             10,628


$                   43,683

$                   18,763

$                   62,446


Income tax (benefit) expense





(9,368)


11,547


326


805


3,310

7,553

10,863


(Loss) income from continuing operations





$               (114,253)


$           140,829


$                     3,974


$               9,823


$                   40,373

$                   11,210

$                   51,583


Loss from discontinued operations, net of taxes





5,561


(2,585)


-


-


2,976

-

2,976


Net loss attributable to noncontrolling interests





1,370


-


-


-


1,370

-

1,370













-






Net (loss) income attributable to Genesis Healthcare, Inc.





$               (121,184)


$           143,414


$                     3,974


$               9,823


$                   36,027

$                   11,210

$                   47,237



















Depreciation and amortization expense





145,131


(98,625)


(114)


-


46,392

18,240

64,632


Interest expense





330,771


(292,256)


-


-


38,515

23,475

61,990


Loss on extinguishment of debt





679


-


-


(679)


-

21

21


Other (income) loss





(637)


-


-


637


-

(114)

(114)


Transaction costs





5,283


-


-


(5,283)


-

-

-


Income tax (benefit) expense





(9,368)


11,547


326


805


3,310

7,553

10,863


Loss (income) from discontinued operations, net of taxes





5,561


(2,585)


-


-


2,976

-

2,976


Net income attributable to noncontrolling interests





1,370


-


-


-


1,370

-

1,370



















EBITDA / Adjusted EBITDA





$                357,606


$         (238,505)


$                     4,186


$               5,303


$                 128,590

$                   60,385

$                 188,975


Lease expense





98,629


238,505


(1,613)


-


335,521

14,842

350,363



















EBITDAR / Adjusted EBITDAR





$                456,235


$                      -


$                     2,573


$               5,303


$                 464,111

$                   75,227

$                 539,338



















Loss per common share:


































Diluted:


































Weighted average shares outstanding for diluted (loss) income from continuing operations per share (d)





49,865





























Diluted net (loss) income from continuing operations per share (e)





$                     (2.32)










 Not calculated 



















See (a), (b), (c), (d) and (e) footnote references contained herein.


































(a)  Our leases are classified as either operating leases, capital leases or financing obligations pursuant to applicable guidance under U.S. GAAP.  We view the primary provisions and economics of these leases, regardless of their accounting treatment, as being nearly identical.  Virtually all of our leases are structured with triple net terms, have fixed annual rent escalators and have long-term initial maturities with renewal options.  Accordingly, in connection with our evaluation of the financial performance of the Company, we reclassify all of our leases to operating lease treatment and reflect lease expense on a cash basis.  This approach allows us to better understand the relationship in each reporting period of our operating performance, as measured by EBITDAR and Adjusted EBITDAR, to the cash basis obligations to our landlords in that reporting period, regardless of the lease accounting treatment.  This presentation and approach is also consistent with the financial reporting and covenant compliance requirements contained in all of our major lease and loan agreements.  The following table summarizes the reclassification adjustments necessary to present all leases as operating leases on a cash basis.











Three months ended September 30, 


Nine months ended September 30,



2015


2014


2015

2014



(in thousands)

Lease expense:








Cash rent - capital leases 


$            23,062


$             22,374


$               68,910

$               66,768

Cash rent - financing obligations


64,736


61,375


191,571

181,007

Non-cash - operating lease arrangements


(1,577)


(3,124)


(5,915)

(9,270)

Lease expense adjustments


$            86,221


$             80,625


$             254,566

$             238,505









Depreciation and amortization expense:








Capital lease accounting


$            (8,495)


$             (8,848)


$              (26,570)

$              (27,128)

Financing obligation accounting


(25,007)


(24,384)


(74,721)

(71,497)

Depreciation and amortization expense adjustments


$          (33,502)


$           (33,232)


$            (101,291)

$              (98,625)









Interest expense:








Capital lease accounting


$          (26,503)


$           (25,287)


$              (78,146)

$              (74,496)

Financing obligation accounting


(78,554)


(73,901)


(233,225)

(217,760)

Interest expense adjustments


$        (105,057)


$           (99,188)


$            (311,371)

$            (292,256)









Total pre-tax lease accounting adjustments


$          (52,338)


$           (51,795)


$            (158,096)

$            (152,376)









(b)  The acquisition and construction of new businesses has become an important element of our growth strategy.  Many of the businesses we acquire have a history of operating losses and continue to generate operating losses in the months that follow our acquisition.  Newly constructed or developed businesses also generate losses while in their start-up phase.  We view these losses as both temporary and an expected component of our long-term investment in the new venture.  We adjust these losses when computing Adjusted EBITDAR and Adjusted EBITDA in order to better evaluate the performance of our core business.  The activities of such businesses are adjusted when computing Adjusted EBITDAR and Adjusted EBITDA until such time as a new business generates positive Adjusted EBITDA.  The operating performance of new businesses are no longer adjusted when computing Adjusted EBITDAR and Adjusted EBITDA beginning the period in which a new business generates positive Adjusted EBITDA and all periods thereafter.  The divestiture of underperforming or non-strategic facilities has also become an important element of our earnings optimization strategy.  We eliminate the results of divested facilities beginning in the quarter in which they become divested.  We view the losses associated with the wind down of such divested facilities as non-recurring and not indicative of the performance of our core business.

(c)  Other adjustments represent costs or gains associated with transactions or events that we do not believe are reflective of our core recurring operating business.  Other adjustments also include the effect of expensing non-cash stock-based compensation related to restricted stock units.  The following items were realized in the periods presented.









Three months ended September 30, 


Nine months ended September 30, 



2015


2014


2015

2014



(in thousands)




Severance and restructuring (1)


$                 742


$                  507


$                 3,121

$                 2,213

Regulatory defense and related costs (2)


2,293


460


2,755

1,960

New business development costs (3)


-


631


-

1,130

Self insurance adjustment (4)


-


-


10,500

-

Transaction costs (5)


3,243


1,736


91,953

5,283

Skilled Healthcare loss contingency expense (8)


30,000


-


31,500

-

Loss on early extinguishment of debt 


(3,104)


-


130

679

Other income (6)


-


30


(7,560)

(637)

Stock based compensation (7)


1,950


-


2,479

-

Tax benefit from total adjustments


(8,153)


(345)


(31,308)

(805)

Total other adjustments


$            26,971


$               3,019


$             103,570

$                 9,823

(1)  We incurred costs related to the termination, severance and restructuring of certain components of the Company's business.

(2)  We incurred legal defense and other related costs in connection with certain matters in dispute or under appeal with regulatory agencies.

(3)  We incurred business development costs in connection with the evaluation and start-up of services outside our existing service offerings.

(4) We incurred a self-insured program adjustment for the actuarially developed GLPL and worker's compensation claims related to policy periods 2014 and prior.  The Company also recorded approximately $6 million of incremental development related to the first nine months of 2015, which has not been excluded from our non-GAAP results.

(5)  We incurred costs associated with transactions including the combination with Skilled Healthcare Group, Inc. and other transactions.

(6)  We realized a net gain on the sale of certain assets in the nine months ended September 30, 2015.

(7)  We incurred $2.0 million of non-cash stock-based compensation related to restricted stock units.

(8) We recognized $31.5 million of loss contingency expense associated with three Skilled Healthcare regulatory matters.

(d)  Assumes 153.7 million diluted weighted average common shares outstanding and common stock equivalents on a fully exchanged basis.

(e)  Pro forma adjusted income from continuing operations per share assumes a calculated tax rate of 40%, and is computed as follows:  Pro forma adjusted income before income taxes x (1 - 40% tax rate) / diluted weighted average shares on a fully exchanged basis.

GENESIS HEALTHCARE, INC.

KEY FINANCIAL PERFORMANCE INDICATORS

(UNAUDITED)












Three months ended September 30,


Nine months ended September 30,




2015

2014


2015

2014




(In thousands)


(In thousands)









Financial Results







Net revenues

$                  1,416,027

$                  1,187,618


$               4,178,503

$               3,574,813


EBITDAR

181,231

146,384


542,086

456,235


EBITDA

143,576

113,463


429,053

357,606


Adjusted EBITDAR

188,779

149,637


564,556

464,111


Adjusted EBITDA

67,205

36,619


204,187

128,590


Pro forma adjusted EBITDAR

188,779

177,571


572,118

539,338


Pro forma adjusted EBITDA

67,205

59,407


209,983

188,975

















INPATIENT SEGMENT:

Three months ended September 30,


Nine months ended September 30,




2015

2014


2015

2014







Occupancy Statistics - Inpatient







Available licensed beds in service at end of period

56,499

46,817


56,499

46,817


Available operating beds in service at end of period

55,036

45,454


55,036

45,454


Available patient days based on licensed beds

5,164,465

4,290,770


15,095,406

12,711,149


Available patient days based on operating beds

5,027,803

4,164,658


14,652,995

12,328,771


Actual patient days

4,324,403

3,706,574


12,751,587

11,014,125


Occupancy percentage - licensed beds

83.7%

86.4%


84.5%

86.6%


Occupancy percentage - operating beds

86.0%

89.0%


87.0%

89.3%


Skilled mix

20.6%

21.1%


21.8%

21.8%


Average daily census

47,004

40,289


46,709

40,345


Days in period

92

92


273

273










Revenue per patient day (skilled nursing facilities)








Medicare Part A

$                            503

$                            490


$                         502

$                         491



Medicare total (including Part B)

545

528


540

529



Insurance

451

457


448

450



Private and other

263

314


295

318



Medicaid

216

213


216

213



Medicaid (net of provider taxes)

195

192


195

193



Weighted average (net of provider taxes)

$                            266

$                            267


$                         270

$                         270









Patient days by payor (skilled nursing facilities)







Medicare

538,503

507,110


1,691,696

1,575,033


Insurance

288,314

221,984


883,236

670,590



Total skilled mix days

826,817

729,094


2,574,932

2,245,623


Private and other

299,153

247,528


862,777

728,496


Medicaid

2,879,447

2,480,315


8,392,143

7,314,657

Total Days

4,005,417

3,456,937


11,829,852

10,288,776









Patient days as a percentage of total patient days (skilled nursing facilities)






Medicare

13.4%

14.7%


14.3%

15.3%


Insurance

7.2%

6.4%


7.5%

6.5%



Skilled mix

20.6%

21.1%


21.8%

21.8%


Private and other

7.5%

7.2%


7.3%

7.1%


Medicaid

71.9%

71.7%


70.9%

71.1%

Total


100.0%

100.0%


100.0%

100.0%









Facilities at end of period






Skilled nursing facilities







Leased

383

358


383

358


Owned

33

2


33

2


Joint Venture

5

5


5

5


Managed *

32

14


32

14



Total skilled nursing facilities

453

379


453

379



Total licensed beds

54,545

46,160


54,545

46,160









Assisted living facilities:







Leased

30

28


30

28


Owned

22

1


22

1


Joint Venture

1

1


1

1


Managed

3

4


3

4



Total assisted living facilities

56

34


56

34



Total licensed beds

4,437

2,762


4,437

2,762

Total facilities

509

413


509

413









Total Jointly Owned and Managed– (Unconsolidated)

16

17


16

17

















REHABILITATION THERAPY SEGMENT:

Three months ended September 30,


Nine months ended September 30,




2015

2014


2015

2014







Revenue mix %:






Company-operated

37%

37%


38%

37%

Non-affiliated

63%

63%


62%

63%

Sites of service (at end of period)

1,602

1,379


1,602

1,379

Revenue per site

$                     168,797

$                     170,912


$                  497,731

$                  521,110

Therapist efficiency %

68%

66%


69%

69%

















* In 2015, includes 20 facilities located in Texas for which the real estate is owned by Genesis.




SKILLED HEALTHCARE GROUP, INC.

RECONCILIATION OF NET (LOSS) INCOME TO EBITDA, EBITDAR, ADJUSTED EBITDA AND ADJUSTED EBITDAR

(UNAUDITED)

(IN THOUSANDS)




























GAAP as reported




Non-GAAP as adjusted


GAAP as reported




Non-GAAP as adjusted


GAAP as reported




Non-GAAP as adjusted






One month ended January 31, 2015


Adjust


One month ended January 31, 2015


Three months
ended
September 30,
2014


Adjust


Three months
ended
September 30,
2014


Nine months
ended
September 30,
2014


Adjust


Nine months
ended
September 30,
2014























Net revenues





$        71,288


$            -


$        71,288


$        208,618


$         (778)


$         207,840


$           622,897


$           (754)


$          622,143








-


-




-


-




-


-

Salaries, wages and benefits





44,842


(916)


43,926


129,198


(405)


128,793


389,444


(717)


388,727

Other operating expenses





17,486


(345)


17,141


43,829


(7,707)


36,122


141,796


(16,662)


125,134

General and administrative costs





1,516


-


1,516


12,780


(991)


11,789


26,151


(2,062)


24,089

Provision for losses on accounts receivable 





1,289


-


1,289


3,737


-


3,737


10,362


(147)


10,215

Lease expense





1,766


-


1,766


5,146


-


5,146


14,842


-


14,842

Depreciation and amortization expense





1,998


-


1,998


6,120


-


6,120


18,240


-


18,240

Interest expense





2,521


-


2,521


7,836


-


7,836


23,475


-


23,475

Loss on extinguishment of debt





-


-


-


21


(21)


-


843


(843)


-

Impairment of long-lived assets





-


-


-


-


-


-


82


(82)


-

Other (income) loss





11


-


11


26




26


(136)


-


(136)

Transaction costs





4,638


(4,638)


-








-


-



Equity in net income of unconsolidated affiliates





(146)


-


(146)


(568)


-


(568)


(1,206)


-


(1,206)

Income tax (benefit) expense





(1,807)


2,301


494


(150)


3,255


3,105


(153)


7,706


7,553























Depreciation and amortization expense





1,998


-


1,998


6,120


-


6,120


18,240


-


18,240

Interest expense





2,521


-


2,521


7,836


-


7,836


23,475


-


23,475

Loss on extinguishment of debt





-


-


-


-


-


-


843


(822)


21

Transaction costs





4,638


(4,638)












-



Impairment of long-lived assets





-


-


-


-


-


-


82


(82)


-

Other (income) loss





11


-


11


(7)




(7)


(114)


-


(114)

Income tax (benefit) expense





(1,807)


2,301


494


(150)


3,255


3,105


(153)


7,706


7,553























EBITDA / Adjusted EBITDA





4,535


1,261


5,796


14,442


8,346


22,788


41,530


18,855


60,385

Lease expense





1,766


-


1,766


5,146


-


5,146


14,842


-


14,842























EBITDAR / Adjusted EBITDAR





$          6,301


$       1,261


$          7,562


$          19,588


$       8,346


$           27,934


$             56,372


$        18,855


$            75,227























The following adjustments represent costs or gains associated with transactions or events that we do not believe are reflective of Skilled Healthcare Group's recurring operating business.  






















































One month
ended
January 31,
2015






Three
months
ended
September
30, 2014






Nine months ended September 30, 2014



Severance and restructuring







$       1,220






$          359






$          1,430



Regulatory defense and related costs







41






-






-



Exist costs of divested facilities







-






57






397



Professional fees related to non-routine matters


-






6,377






13,896



Losses at skilled nursing facility not at full operation







-






450






583



Loss on disposal of asset







-






68






68



Loss on extinguishment of debt







-






21






843



Non-cash stock compensation







371






1,014






2,460



Impairment of long-lived assets







-






-






82



Transaction costs







4,267






-






-



Tax benefit of total adjustments







(2,301)






(3,255)






(7,706)



Total adjustments







$       3,598






$       5,091






$        12,053

























GENESIS HEALTHCARE, INC.

RECONCILIATION OF NET (LOSS) INCOME TO EBITDA, EBITDAR, ADJUSTED EBITDA AND ADJUSTED EBITDAR

2015 GUIDANCE - LOW END OF RANGE

(IN THOUSANDS, EXCEPT EPS)


















Adjustments

As adjusted




Twelve months
ended December
31, 2015


Conversion to
cash basis leases
(a)


Newly acquired or
constructed
businesses with
start-up losses
and newly
divested facilities (b)


Other adjustments
(c)


Twelve months
ended December
31, 2015













 Net revenues 



$           5,660,915


$                       -


$              (42,865)


$                     388


$           5,618,438













 Salaries, wages and benefits 



3,315,945


-


(25,745)


(1,393)


3,288,807

 Other operating expenses 



1,347,860


-


(22,333)


(13,914)


1,311,613

 General and administrative costs 



177,340


-


-


(9,406)


167,934

 Provision for losses on accounts receivable 



99,049


-


(965)


-


98,084

 Lease expense 



159,721


334,941


(7,230)


-


487,432

 Depreciation and amortization expense 



236,299


(137,324)


(4,463)


-


94,512

 Interest expense 



507,243


(421,251)


(40)


-


85,952

 Loss (gain) on extinguishment of debt 



130


-


-


(130)


-

 Other (income) loss 



(7,522)


-


(38)


7,560


-

 Investment income 



(2,000)


-


-


-


(2,000)

 Transaction costs 



96,654


-


(63)


(96,591)


-

 Skilled Healthcare loss contingency expense 



31,500


-


-


(31,500)


-

 Equity in net income of unconsolidated affiliates 



(1,050)


-


-


-


(1,050)

 (Loss) income before income tax expense 



(300,254)


223,634


18,012


145,762


87,154

 Income tax expense (benefit) 



(120,102)


89,454


7,205


58,305


34,862

 Income (loss) from continuing operations 



(180,152)


134,180


10,807


87,457


52,292













 Earnings (loss) per share, diluted: 



$                  (1.17)








$                    0.34

 Weighted-average common shares outstanding, diluted,  












 on a fully exchanged basis 



154,603








154,603













Adjustments to Compute EBITDA/Adjusted EBITDA and EBITDAR / Adjusted EBITDAR







 Depreciation and amortization expense 



236,299


(137,324)


(4,463)


-


94,512

 Interest expense 



507,243


(421,251)


(40)


-


85,952

 Loss (gain) on extinguishment of debt 



130


-


-


(130)


-

 Other (income) loss 



(7,522)


-


(38)


7,560


-

 Transaction costs 



96,654


-


(63)


(96,591)


-

 Skilled Healthcare loss contingency expense 



31,500


-


-


(31,500)


-

 Income tax expense (benefit) 



(120,102)


89,454


7,205


58,305


34,862













 EBITDA / Adjusted EBITDA 



$              564,050


$            (334,941)


$                13,408


$                25,101


$              267,618

 Lease expense 



159,721


334,941


(7,230)


-


487,432

 EBITDAR / Adjusted EBITDAR 



$              723,771


$                       -


$                  6,178


$                25,101


$              755,050













GENESIS HEALTHCARE, INC.

RECONCILIATION OF NET (LOSS) INCOME TO EBITDA, EBITDAR, ADJUSTED EBITDA AND ADJUSTED EBITDAR

2015 GUIDANCE - HIGH END OF RANGE

(IN THOUSANDS, EXCEPT EPS)


















Adjustments

 As adjusted 




Twelve months ended December 31, 2015


Conversion to cash basis leases (a)


Newly acquired or
constructed
businesses with
start-up losses
and newly
divested facilities (b)


Other adjustments (c)


 Twelve months
ended December
31, 2015 













 Net revenues 



$           5,740,915


$                       -


$              (42,865)


$                     388


5,698,438













 Salaries, wages and benefits 



3,363,604


-


(25,745)


(1,393)


3,336,466

 Other operating expenses 



1,365,422


-


(22,333)


(13,914)


1,329,175

 General and administrative costs 



177,340


-


-


(9,406)


167,934

 Provision for losses on accounts receivable 



100,791


-


(965)


-


99,826

 Lease expense 



159,721


334,941


(7,230)


-


487,432

 Depreciation and amortization expense 



237,303


(137,324)


(4,463)


-


95,516

 Interest expense 



508,043


(421,251)


(40)


-


86,752

 Loss (gain) on extinguishment of debt 



130


-


-


(130)


-

 Other (income) loss 



(7,522)


-


(38)


7,560


-

 Investment income 



(3,000)


-


-


-


(3,000)

 Transaction costs 



96,654


-


(63)


(96,591)


-

 Skilled Healthcare loss contingency expense 



31,500


-


-


(31,500)


-

 Equity in net income of unconsolidated affiliates 



(2,000)


-


-


-


(2,000)

 (Loss) income before income tax expense 



(287,071)


223,634


18,012


145,762


100,337

 Income tax (benefit) expense 



(114,828)


89,454


7,205


58,305


40,136

 Income (loss) from continuing operations 



(172,243)


134,180


10,807


87,457


60,201













 Weighted-average common shares outstanding, diluted,  












 on a fully exchanged basis 



154,603








154,603













Adjustments to Compute EBITDA/Adjusted EBITDA and EBITDAR / Adjusted EBITDAR







 Depreciation and amortization expense 



237,303


(137,324)


(4,463)


-


95,516

 Interest expense 



508,043


(421,251)


(40)


-


86,752

 Loss (gain) on extinguishment of debt 



130


-


-


(130)


-

 Other (income) loss 



(7,522)


-


(38)


7,560


-

 Transaction costs 



96,654


-


(63)


(96,591)


-

 Skilled Healthcare loss contingency expense 



31,500


-


-


(31,500)


-

 Income tax (benefit) expense 



(114,828)


89,454


7,205


58,305


40,136













 EBITDA / Adjusted EBITDA 



$              579,037


$            (334,941)


$                13,408


$                25,101


282,605

 Lease expense 



159,721


334,941


(7,230)


-


487,432

 EBITDAR / Adjusted EBITDAR 



$              738,758


$                         -


$                  6,178


$                25,101


770,037













Genesis HealthCare Contact:   
Investor Relations 
610-925-2000

SOURCE Genesis HealthCare

Related Links

http://www.genesishcc.com

21%

more press release views with 
Request a Demo

Modal title

Contact PR Newswire

  • Call PR Newswire at 888-776-0942
    from 8 AM - 9 PM ET
  • Chat with an Expert
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices

Products

  • For Marketers
  • For Public Relations
  • For IR & Compliance
  • For Agency
  • All Products

About

  • About PR Newswire
  • About Cision
  • Become a Publishing Partner
  • Become a Channel Partner
  • Careers
  • Accessibility Statement
  • APAC
  • APAC - Simplified Chinese
  • APAC - Traditional Chinese
  • Brazil
  • Canada
  • Czech
  • Denmark
  • Finland
  • France
  • Germany
  • India
  • Indonesia
  • Israel
  • Italy
  • Japan
  • Korea
  • Mexico
  • Middle East
  • Middle East - Arabic
  • Netherlands
  • Norway
  • Poland
  • Portugal
  • Russia
  • Slovakia
  • Spain
  • Sweden
  • United Kingdom
  • Vietnam

My Services

  • All New Releases
  • Platform Login
  • ProfNet
  • Data Privacy

Do not sell or share my personal information:

  • Submit via [email protected] 
  • Call Privacy toll-free: 877-297-8921

Contact PR Newswire

Products

About

My Services
  • All News Releases
  • Platform Login
  • ProfNet
Call PR Newswire at
888-776-0942
  • Terms of Use
  • Privacy Policy
  • Information Security Policy
  • Site Map
  • RSS
  • Cookies
Copyright © 2025 Cision US Inc.