Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
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 Releases view all

    • 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

        • 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

        • 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

        • 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

        • 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

        • 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

        • 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

        • 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

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

        • View All Environ­ment

        • 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

        • 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

        • 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

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

        • View All Entertain­ment & Media

        • 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

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

        • View All Sports

        • 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

        • 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

        • 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

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • 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

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • 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
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      Genesis HealthCare Reports Third Quarter 2015 Results


      News provided by

      Genesis HealthCare

      Nov 05, 2015, 04:11 ET

      Share this article

      Share this article


      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

      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

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • 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
      • 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 © 2026 Cision US Inc.