Attached files

file filename
8-K - 8-K - FIVE STAR SENIOR LIVING INC.a11-2261_38k.htm

Exhibit 99.1

 

GRAPHIC

 

FOR IMMEDIATE RELEASE

Contact: Timothy A. Bonang, Vice President, Investor Relations

 

Elisabeth A. Heiss, Manager, Investor Relations

 

(617) 796-8245

 

www.fivestarseniorliving.com

 

Five Star Quality Care, Inc. Reports Fourth Quarter 2010 Results

 


 

Newton, MA (February 22, 2011).  Five Star Quality Care, Inc. (NYSE: FVE) today announced its financial results for the quarter and year ended December 31, 2010.

 

Fourth Quarter 2010 Financial Highlights:

 

·                  Total revenues for the fourth quarter of 2010 increased 5.4% to $315.7 million from $299.5 million for the same period the previous year.

 

·                  Income from continuing operations for the fourth quarter of 2010 was $6.4 million compared to $877,000 for the same period the previous year.

 

·                  Income per share from continuing operations for the fourth quarter of 2010 was $0.18 and $0.17 per share, basic and diluted, respectively, compared to $0.02 per basic and diluted share for the same period the previous year.

 

·                  Income from continuing operations for the fourth quarter of 2010 included certain items that, in the aggregate, resulted in a positive impact of $1.0 million, or $0.03 per basic and diluted share, to our earnings.  These items were a $108,000 gain on early extinguishment of debt and a $933,000 gain on sale of available for sale securities. Income from continuing operations for the fourth quarter of 2009 included several similar items that, in the aggregate, resulted in a positive impact of $412,000, or $0.01 per basic and diluted share, to our earnings.  These items were a $317,000 gain on early extinguishment of debt, a $73,000 unrealized gain on our UBS put right related to auction rate securities and a $22,000 unrealized gain on our holdings of auction rate securities.

 

·                  Earnings before interest, taxes, depreciation and amortization, or EBITDA, for the fourth quarter of 2010 was $11.7 million compared to $5.3 million for the same period the previous year.  As discussed above: EBITDA for the fourth quarter of 2010 included items that, in aggregate, resulted in a positive impact of $1.0 million; and EBITDA for the fourth quarter of 2009 included items that, in aggregate, resulted in a positive impact of $412,000.  EBITDA excluding these items was $10.7 million in the fourth quarter 2010 compared with $4.9 million for the same period the previous year.  A reconciliation of income from continuing operations determined in accordance with U.S. generally accepted accounting principles, or GAAP, to EBITDA and EBITDA excluding certain items for the quarters ended December 31, 2010 and 2009 appears later in this press release.

 



 

Fourth Quarter 2010 Operating Highlights (Senior Living Communities):

 

·                  Senior living occupancy for the fourth quarter of 2010 was 85.9% compared to 86.2% for the same period the previous year.

 

·                  Senior living average daily rate for the fourth quarter of 2010 increased by 4.0% to $150.11 from $144.29 in the same period the previous year.

 

·                  The percentage of senior living revenue derived from private sources other than Medicare and Medicaid for the fourth quarter of 2010 decreased to 70.1% from 71.1% for the same period the previous year.

 

·                  For those senior living communities that we have operated continuously since October 1, 2009 (comparable communities), occupancy for the fourth quarter of 2010 was 85.8% compared to 86.2% for the same period the previous year and 86.0% for the third quarter of 2010.

 

·                  The average daily rate at comparable communities for the fourth quarter of 2010 increased by 4.6% to $151.02 from $144.42 in the same period the previous year.

 

Fiscal Year Financial Highlights:

 

·                  Total revenue for the year ended December 31, 2010 increased 5.9% to $1.24 billion from $1.17 billion for the same period the previous year.

 

·                  Income from continuing operations for the year ended December 31, 2010 was $24.8 million compared to $39.7 million for the same period the previous year.

 

·                  Income per share from continuing operations for the year ended December 31, 2010 was $0.69 and $0.67 per share, basic and diluted, respectively, compared to $1.18 and $1.08 per share, basic and diluted, respectively, for the same period the previous year.

 

·                  Income from continuing operations for the year ended December 31, 2010 included certain items that, in aggregate, resulted in a positive impact of $1.7 million, or $0.05 and $0.04 per share, basic and diluted, respectively, to our earnings.  These items were a $592,000 gain on early extinguishment of debt, a $4.9 million gain on our holdings of auction rate securities and a $933,000 gain on sale of available for sale securities, offset by a $4.7 million loss on our UBS put right related to our auction rate securities.  Income from continuing operations for the year ended December 31, 2009 included several similar items that, in aggregate, resulted in a positive impact of $33.2 million, or $0.99 and $0.86 per share, basic and diluted, respectively, to our earnings.  These items were a $34.6 million gain on early extinguishment of debt, a $3.5 million unrealized gain on our holdings of auction rate securities and a $795,000 gain on sale of available for sale securities, offset by a $2.9 million loss due to the impairment of our investments in certain marketable securities and a $2.8 million unrealized loss on our UBS put right related to auction rate securities.

 

·                  EBITDA for the year ended December 31, 2010 was $44.2 million compared to $59.6 million for the same period the previous year.  As discussed above: EBITDA for 2010 included items that, in aggregate, resulted in a positive impact of $1.7 million; and EBITDA for 2009 included items that, in aggregate, resulted in a positive impact of $33.2 million.  EBITDA excluding these items was $42.6 million for 2010 compared with $26.4 million for the same period the previous year.  A reconciliation of income from continuing operations determined in accordance with GAAP to EBITDA and EBITDA excluding certain items for the year ended December 31, 2010 and 2009 appears later in this press release.

 

2



 

Conference Call:

 

On February 22, 2011 at 5:00 p.m. Eastern Time, Bruce J. Mackey Jr., President and Chief Executive Officer, and Paul V. Hoagland, Chief Financial Officer, will host a conference call to discuss the fourth quarter and year end financial results.  Following the Company’s remarks, there will be a question and answer period.

 

The conference call telephone number is (800) 230-1059.  Participants calling from outside the United States and Canada should dial (612) 234-9959. No pass code is necessary to access the call from either number. Participants should dial in about 15 minutes prior to the scheduled start of the call.  A replay of the conference call will be available through 11:59 p.m. Eastern Daylight Time Tuesday, March 1, 2011. To hear the replay, dial (800) 475-6701, or (320) 365-3844 from outside the United States and Canada. The replay pass code is 179293.

 

A live audio webcast of the conference call will also be available in a listen only mode on the Company’s website at www.fivestarseniorliving.com.  Participants wanting to access the webcast should visit the Company’s website about five minutes before the call.  The archived webcast will be available for replay on the Company’s website for about one week after the call.

 

About Five Star Quality Care, Inc.:

 

Five Star Quality Care, Inc. is a senior living and healthcare services company.  Five Star owns or leases and operates 212 senior living communities with 22,562 living units located in 30 states.  These communities include independent living, assisted living and skilled nursing communities.  Five Star also operates five institutional pharmacies and two rehabilitation hospitals.  Five Star is headquartered in Newton, Massachusetts.

 

3



 

Supplemental Information

 

FIVE STAR QUALITY CARE, INC.

CONSOLIDATED STATEMENT OF INCOME

 (in thousands, except per share data)

(unaudited)

 

 

 

Three months ended
December 31,

 

Year ended
December 31,

 

 

 

2010

 

2009

 

2010

 

2009

 

Revenues:

 

 

 

 

 

 

 

 

 

Senior living revenue

 

$

270,039

 

$

254,986

 

$

1,061,402

 

$

996,787

 

Rehabilitation hospital revenue

 

26,124

 

25,452

 

100,041

 

100,460

 

Institutional pharmacy revenue

 

19,515

 

19,029

 

79,285

 

74,447

 

 

 

 

 

 

 

 

 

 

 

Total revenues

 

315,678

 

299,467

 

1,240,728

 

1,171,694

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Senior living wages and benefits

 

136,192

 

131,044

 

532,118

 

507,622

 

Other senior living operating expenses

 

63,493

 

62,554

 

252,432

 

242,789

 

Rehabilitation hospital expenses

 

23,994

 

22,946

 

92,190

 

90,957

 

Institutional pharmacy expenses

 

19,329

 

18,989

 

77,552

 

73,946

 

Rent expense

 

47,487

 

45,381

 

188,380

 

177,258

 

General and administrative

 

14,511

 

13,676

 

55,486

 

52,590

 

Depreciation and amortization

 

4,346

 

3,912

 

16,802

 

16,296

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

309,352

 

298,502

 

1,214,960

 

1,161,458

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

6,326

 

965

 

25,768

 

10,236

 

 

 

 

 

 

 

 

 

 

 

Interest, dividend and other income

 

197

 

599

 

1,820

 

2,993

 

Interest and other expense

 

(657

)

(975

)

(3,045

)

(4,365

)

Gain on investments in trading securities

 

 

22

 

4,856

 

3,495

 

Gain (loss) on UBS put right related to auction rate securities

 

 

73

 

(4,714

)

(2,759

)

Equity in income (losses) of Affiliates Insurance Company

 

16

 

(2

)

(1

)

(134

)

Gain on early extinguishment of debt

 

108

 

317

 

592

 

34,579

 

Gain on sale of available for sale securities

 

933

 

 

933

 

795

 

Impairment of investments in available for sale securities

 

 

 

 

(2,947

)

 

 

 

 

 

 

 

 

 

 

Income from continuing operations before income taxes

 

6,923

 

999

 

26,209

 

41,893

 

Provision for income taxes

 

(518

)

(122

)

(1,448

)

(2,196

)

Income from continuing operations

 

6,405

 

877

 

24,761

 

39,697

 

Loss from discontinued operations

 

(309

)

(605

)

(1,269

)

(1,367

)

 

 

 

 

 

 

 

 

 

 

Net income

 

$

6,096

 

$

272

 

$

23,492

 

$

38,330

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding — basic

 

35,849

 

35,542

 

35,736

 

33,558

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding - diluted

 

38,924

 

35,542

 

39,207

 

38,775

 

 

 

 

 

 

 

 

 

 

 

Basic income per share from:

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

0.18

 

$

0.02

 

$

0.69

 

$

1.18

 

Discontinued operations

 

(0.01

)

(0.01

)

(0.03

)

(0.04

)

Net income per share — basic

 

$

0.17

 

$

0.01

 

$

0.66

 

$

1.14

 

 

 

 

 

 

 

 

 

 

 

Diluted income per share from:

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

0.17

 

$

0.02

 

$

0.67

 

$

1.08

 

Discontinued operations

 

(0.01

)

(0.01

)

(0.03

)

(0.03

)

Net income per share - diluted

 

$

0.16

 

$

0.01

 

$

0.64

 

$

1.05

 

 

1



 

FIVE STAR QUALITY CARE, INC.

CONDENSED CONSOLIDATED BALANCE SHEET DATA

(in thousands, except share data)

(unaudited)

 

 

 

December 31,
2010

 

December 31,
2009

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

20,770

 

$

5,017

 

Accounts receivable, net of allowance

 

64,806

 

61,418

 

Investments in trading securities

 

 

65,961

 

Investments in available for sale securities

 

13,854

 

11,893

 

Restricted cash

 

6,594

 

7,597

 

UBS put right related to auction rate securities

 

 

8,322

 

Prepaid expenses and other current assets

 

17,373

 

20,162

 

Total current assets

 

123,397

 

180,370

 

 

 

 

 

 

 

Property and equipment, net

 

213,791

 

192,742

 

Restricted cash

 

14,535

 

9,383

 

Restricted investments in available for sale securities

 

3,259

 

5,287

 

Goodwill, equity investment and other long term assets

 

24,812

 

25,318

 

Total assets

 

$

379,794

 

$

413,100

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

Current liabilities

 

$

130,222

 

$

178,204

 

Mortgage notes payable

 

7,689

 

12,284

 

Convertible senior notes

 

37,905

 

49,707

 

Other long term liabilities

 

39,211

 

33,590

 

Shareholders’ equity - 36,019,864 and 35,668,814 shares issued and outstanding at December 31, 2010 and 2009, respectively

 

164,767

 

139,315

 

Total liabilities and shareholders’ equity

 

$

379,794

 

$

413,100

 

 

2



 

 FIVE STAR QUALITY CARE, INC.

 SENIOR LIVING COMMUNITY OPERATING DATA(1)

 (dollars in thousands, except average daily rate)

 

 

 

Three months ended

 

Year ended

 

 

 

December 31,

 

December 31,

 

 

 

2010

 

2009

 

2010

 

2009

 

 

 

 

 

 

 

 

 

 

 

Number of communities (end of period)

 

212

 

211

 

212

 

211

 

Number of living units (end of period)

 

22,562

 

22,452

 

22,562

 

22,452

 

Number of living units % growth

 

0.5

%

 

0.5

%

 

 

 

 

 

 

 

 

 

 

 

Occupancy

 

85.9

%

86.2

%

86.1

%

86.4

%

Average daily rate (ADR)

 

$

150.11

 

$

144.29

 

$

148.84

 

$

144.74

 

ADR % growth

 

4.0

%

 

2.8

%

 

 

 

 

 

 

 

 

 

 

 

Percent breakdown of net senior living revenues:

 

 

 

 

 

 

 

 

 

Medicaid

 

14.6

%

15.4

%

14.7

%

15.1

%

Medicare

 

15.3

%

13.5

%

14.4

%

14.2

%

Private and other sources

 

70.1

%

71.1

%

70.9

%

70.7

%

Total

 

100.0

%

100.0

%

100.0

%

100.0

%

 

 

 

 

 

 

 

 

 

 

Senior living revenues

 

$

270,039

 

$

254,986

 

$

1,061,402

 

$

996,787

 

Senior living revenues % growth

 

5.9

%

 

6.5

%

 

 

 

 

 

 

 

 

 

 

 

Senior living wages and benefits

 

$

136,192

 

$

131,044

 

$

532,118

 

$

507,622

 

Senior living wages and benefits as a % of senior living revenues

 

50.4

%

51.4

%

50.1

%

50.9

%

Other senior living operating expenses

 

$

63,493

 

$

62,554

 

$

252,432

 

$

242,789

 

Other senior living operating expenses as a % of senior living revenues

 

23.5

%

24.5

%

23.8

%

24.4

%

Community expenses(2) % growth

 

3.1

%

 

4.5

%

 

 


(1)    Excludes data for institutional pharmacy, rehabilitation hospital operations and discontinued senior living operations.

(2)             Community expenses consist of senior living wages and benefits and other senior living operating expenses as shown on our consolidated statement of income.

 

3



 

FIVE STAR QUALITY CARE, INC.

COMPARABLE SENIOR LIVING COMMUNITY OPERATING DATA(1)

(dollars in thousands, except average daily rate)

 

 

 

Three months ended

 

Year ended

 

 

 

December 31,(2)

 

December 31,(3)

 

 

 

2010

 

2009

 

2010

 

2009

 

 

 

 

 

 

 

 

 

 

 

Number of communities (end of period)

 

201

 

201

 

200

 

200

 

Number of living units (end of period)

 

21,763

 

21,763

 

21,504

 

21,504

 

 

 

 

 

 

 

 

 

 

 

Occupancy

 

85.8

%

86.2

%

86.0

%

86.4

%

Average daily rate (ADR)

 

$

151.02

 

$

144.42

 

$

149.15

 

$

144.70

 

ADR % growth

 

4.6

%

 

3.1

%

 

 

 

 

 

 

 

 

 

 

 

Percent breakdown of net senior living revenues:

 

 

 

 

 

 

 

 

 

Medicaid

 

15.0

%

15.5

%

15.0

%

15.1

%

Medicare

 

15.8

%

13.8

%

14.8

%

14.3

%

Private and other sources

 

69.2

%

70.7

%

70.2

%

70.6

%

Total

 

100.0

%

100.0

%

100.0

%

100.0

%

 

 

 

 

 

 

 

 

 

 

Senior living revenues

 

$

262,068

 

$

251,312

 

$

1,015,931

 

$

989,384

 

Senior living revenues % growth

 

4.3

%

 

2.7

%

 

 

 

 

 

 

 

 

 

 

 

Senior living wages and benefits

 

$

132,137

 

$

129,291

 

$

509,172

 

$

503,754

 

Senior living wages and benefits as a % of senior living revenues

 

50.4

%

51.4

%

50.1

%

50.9

%

Other senior living operating expenses

 

$

61,637

 

$

61,874

 

$

242,248

 

$

241,211

 

Other senior living operating expenses as a % of senior living revenues

 

23.5

%

24.6

%

23.8

%

24.4

%

Community expenses(4) % growth

 

1.4

%

 

0.9

%

 

 


(1)             Excludes data for institutional pharmacy, rehabilitation hospital operations and discontinued senior living operations.

(2)             Communities that we have operated continuously since October 1, 2009.

(3)             Communities that we have operated continuously since January 1, 2009.

(4)             Community expenses consist of senior living wages and benefits and other senior living operating expenses as shown on our consolidated statement of income.

 

4



 

FIVE STAR QUALITY CARE, INC.

SENIOR LIVING COMMUNITY FINANCIAL DATA(1)

(dollars in thousands, except average daily rate)

 

 

 

Three months ended

 

Year ended

 

 

 

December 31,

 

December 31,

 

 

 

2010

 

2009

 

2010

 

2009

 

 

 

 

 

 

 

 

 

 

 

Independent and assisted living community revenue(2)

 

$

207,904

 

$

194,457

 

$

817,713

 

$

755,308

 

Skilled nursing facility revenue

 

62,135

 

60,529

 

243,689

 

241,479

 

Total senior living revenue

 

$

270,039

 

$

254,986

 

$

1,061,402

 

$

996,787

 

 

 

 

 

 

 

 

 

 

 

Independent and assisted living community wages and benefits

 

$

96,878

 

$

91,874

 

$

376,411

 

$

351,163

 

Skilled nursing facility wages and benefits

 

39,314

 

39,170

 

155,707

 

156,459

 

Total senior living wages and benefits

 

$

136,192

 

$

131,044

 

$

532,118

 

$

507,622

 

 

 

 

 

 

 

 

 

 

 

Independent and assisted living community operating expenses

 

$

48,991

 

$

47,630

 

$

194,831

 

$

185,167

 

Skilled nursing facility operating expenses

 

14,502

 

14,924

 

57,601

 

57,622

 

Total other senior living operating expenses

 

$

63,493

 

$

62,554

 

$

252,432

 

$

242,789

 

 


(1)    Excludes data for discontinued senior living operations.

(2)    Includes rehabilitation and other specialty service revenues provided at residential facilities and expenses associated with our captive insurance company.

 

COMPARABLE SENIOR LIVING COMMUNITY FINANCIAL DATA(1)

 

 

 

Three months ended

 

Year ended

 

 

 

December 31,(3)

 

December 31,(4)

 

 

 

2010

 

2009

 

2010

 

2009

 

 

 

 

 

 

 

 

 

 

 

Independent and assisted living community revenue(2)

 

$

199,933

 

$

190,783

 

$

772,242

 

$

747,905

 

Skilled nursing facility revenue

 

62,135

 

60,529

 

243,689

 

241,479

 

Total senior living revenue

 

$

262,068

 

$

251,312

 

$

1,015,931

 

$

989,384

 

 

 

 

 

 

 

 

 

 

 

Independent and assisted living community wages and benefits

 

$

92,823

 

$

90,121

 

$

353,465

 

$

347,295

 

Skilled nursing facility wages and benefits

 

39,314

 

39,170

 

155,707

 

156,459

 

Total senior living wages and benefits

 

$

132,137

 

$

129,291

 

$

509,172

 

$

503,754

 

 

 

 

 

 

 

 

 

 

 

Independent and assisted living community operating expenses

 

$

47,135

 

$

46,950

 

$

184,647

 

$

183,589

 

Skilled nursing facility operating expenses

 

14,502

 

14,924

 

57,601

 

57,622

 

Total other senior living operating expenses

 

$

61,637

 

$

61,874

 

$

242,248

 

$

241,211

 

 


(1)    Excludes data for discontinued senior living operations.

(2)    Includes rehabilitation and other specialty service revenues provided at residential facilities and expenses associated with our captive insurance company.

(3)    Communities that we have continuously operated since October 1, 2009.

(4)    Communities that we have continuously operated since January 1, 2009.

 

5



 

FIVE STAR QUALITY CARE, INC.

OTHER OPERATING DATA(1)

(dollars in thousands, except average daily rate)

 

 

 

Three months ended

 

Year ended

 

 

 

December 31,

 

December 31,

 

 

 

2010

 

2009

 

2010

 

2009

 

Number of senior living communities(2) (end of period):

 

 

 

 

 

 

 

 

 

Assisted and independent living communities, owned

 

24

 

23

 

24

 

23

 

Assisted and independent living communities, leased

 

148

 

148

 

148

 

148

 

Total number of assisted and independent living communities

 

172

 

171

 

172

 

171

 

 

 

 

 

 

 

 

 

 

 

Skilled nursing communities, owned

 

2

 

2

 

2

 

2

 

Skilled nursing communities, leased

 

38

 

38

 

38

 

38

 

Total number of skilled nursing communities

 

40

 

40

 

40

 

40

 

 

 

 

 

 

 

 

 

 

 

Total number of senior living communities

 

212

 

211

 

212

 

211

 

 

 

 

 

 

 

 

 

 

 

Number of senior living units (end of period):

 

 

 

 

 

 

 

 

 

Assisted and independent living communities, owned

 

2,089

 

1,979

 

2,089

 

1,979

 

Assisted and independent living communities, leased(3)

 

16,756

 

16,756

 

16,756

 

16,756

 

Total number of assisted and independent living units

 

18,845

 

18,735

 

18,845

 

18,735

 

 

 

 

 

 

 

 

 

 

 

Skilled nursing communities, owned

 

271

 

271

 

271

 

271

 

Skilled nursing communities, leased(4)

 

3,446

 

3,446

 

3,446

 

3,446

 

Total number of skilled nursing units

 

3,717

 

3,717

 

3,717

 

3,717

 

 

 

 

 

 

 

 

 

 

 

Total number of senior living units

 

22,562

 

22,452

 

22,562

 

22,452

 

 

 

 

 

 

 

 

 

 

 

Senior living revenues:

 

 

 

 

 

 

 

 

 

Assisted and independent living communities

 

$

205,638

 

$

192,534

 

$

809,116

 

$

748,234

 

Skilled nursing communities

 

62,135

 

60,529

 

243,689

 

241,479

 

Other(5)

 

2,266

 

1,923

 

8,597

 

7,074

 

Total senior living revenues

 

$

270,039

 

$

254,986

 

$

1,061,402

 

$

996,787

 

 

 

 

 

 

 

 

 

 

 

Senior living data:

 

 

 

 

 

 

 

 

 

Assisted and independent living communities occupancy

 

86.3

%

86.3

%

86.4

%

86.4

%

Assisted and independent living communities ADR

 

$

137.26

 

$

131.85

 

$

136.44

 

$

132.08

 

Assisted and independent living communities ADR % growth

 

4.1

%

 

3.3

%

 

 

 

 

 

 

 

 

 

 

 

Skilled nursing communities occupancy

 

83.6

%

86.0

%

84.3

%

86.6

%

Skilled nursing communities ADR

 

$

217.36

 

$

205.96

 

$

213.02

 

$

205.67

 

Skilled nursing communities ADR % growth

 

5.5

%

 

3.6

%

 

 

 

 

 

 

 

 

 

 

 

Rehabilitation hospital data:

 

 

 

 

 

 

 

 

 

Rehabilitation hospital units

 

321

 

321

 

321

 

321

 

Rehabilitation hospital occupancy

 

52.5

%

59.8

%

54.2

%

60.3

%

 


(1)    Excludes data for institutional pharmacy operations and discontinued senior living operations.

(2)    Communities are categorized by the type of living units which constitute a majority of the total living units at the community.

(3)    Includes 2,026 skilled nursing units in communities where assisted living and independent living services are the predominant services provided for the three months and year ended December 31, 2010 and 2009.

(4)    Includes 95 assisted living and independent living units in communities where skilled nursing services are the predominant services provided for the three months and year ended December 31, 2010 and 2009.

(5)    Other senior living revenues relates primarily to rehabilitation and other specialty service revenues provided at residential facilities and does not include revenues from institutional pharmacy or rehabilitation hospital operations.

 

6



 

FIVE STAR QUALITY CARE, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

 (in thousands, except per share data)

 

Earnings before interest, taxes, depreciation and amortization, or EBITDA, and EBITDA excluding certain items are not financial measures determined according to U.S. generally accepted accounting principles, or GAAP. We consider EBITDA and EBITDA excluding certain items to be a meaningful disclosure because we believe that the inclusion of these non-GAAP financial measures may help investors to gain a better understanding of changes in our core operating results, and can also help investors who wish to make comparisons between us and other companies on both a GAAP and a non-GAAP basis. EBITDA and EBITDA excluding certain items as presented may not, however, always be comparable to amounts calculated by other companies. These non-GAAP financial measures are used by management to evaluate financial performance and resource allocation for our communities and for us as a whole and for comparing such performance to that of prior periods and to the performance of our competitors. This information should not be considered as an alternative to net income or any other financial operating or performance measure established by GAAP. The reconciliation of income from continuing operations to EBITDA and EBITDA excluding certain items, for the three months and year ended December 31, 2010 and 2009 is as follows:

 

 

 

For the three months

 

For the year

 

 

 

ended December 31,

 

ended December 31,

 

 

 

2010

 

2009

 

2010

 

2009

 

Income from continuing operations

 

$

6,405

 

$

877

 

$

24,761

 

$

39,697

 

Add: interest and other expense

 

657

 

975

 

3,045

 

4,365

 

Add: income tax expense

 

518

 

122

 

1,448

 

2,196

 

Add: depreciation and amortization

 

4,346

 

3,912

 

16,802

 

16,296

 

Less: interest, dividend and other income

 

(197

)

(599

)

(1,820

)

(2,993

)

EBITDA

 

11,729

 

5,287

 

44,236

 

59,561

 

Add: impairment of certain investments

 

 

 

 

2,947

 

Add: unrealized loss on UBS put right related to auction rate securities

 

 

 

4,714

 

2,759

 

Less: unrealized gain on investments in trading securities

 

 

(22

)

(4,856

)

(3,495

)

Less: unrealized gain on UBS put right related to auction rate securities

 

 

(73

)

 

 

Less: gain on sale of investments in available for sale securities

 

(933

)

 

(933

)

(795

)

Less: gain on early extinguishment of debt

 

(108

)

(317

)

(592

)

(34,579

)

EBITDA excluding certain items

 

$

10,688

 

$

4,875

 

$

42,569

 

$

26,398

 

 

7