Attached files

file filename
8-K - 8-K - FIVE STAR SENIOR LIVING INC.a12-1240_48k.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 and Year End 2011 Results

 


 

                Newton, MA (February 16, 2012).  Five Star Quality Care, Inc. (NYSE: FVE) today announced its financial results for the quarter and year ended December 31, 2011.

 

Fourth Quarter 2011 Financial Highlights:

 

·                  Total revenues for the fourth quarter of 2011 increased 7.8% to $332.8 million from $308.8 million for the same period in the previous year.

 

·                  Income from continuing operations for the fourth quarter of 2011 was $52.7 million compared to $6.9 million for the same period in the previous year.

 

·                  Income per share from continuing operations for the fourth quarter of 2011 was $1.11 and $1.05 per share, basic and diluted, respectively, compared to $0.19 per basic and diluted share for the same period in the previous year.

 

·                  Income from continuing operations for the fourth quarter of 2011 included certain items that, in the aggregate, increased our earnings by $51.8 million, or $1.09 and $1.03 per share, basic and diluted, respectively.  These items were $50.7 million income tax benefit related to the reversal of our valuation allowance, $1.4 million income tax benefit related to impairment of long lived assets and $3.5 million gain on sale of available for sale securities partially offset by an impairment of long lived assets of $3.5 million and acquisition related costs of $229,000. Income from continuing operations for the fourth quarter of 2010 included certain items that, in aggregate, increased our earnings by $1.0 million, or $0.03 per basic and diluted share.  These items were a $933,000 gain on sale of available for sale securities and a $108,000 gain on early extinguishment of debt.

 

·                  Earnings before interest, taxes, depreciation and amortization, or EBITDA, for the fourth quarter of 2011 was $8.8 million compared to $11.9 million for the same period in the previous year.  EBITDA for the fourth quarter of 2011 included those items noted above that, in aggregate, decreased our EBITDA by a net amount of $269,000, and EBITDA for the fourth quarter of 2010 included those items noted above that, in aggregate, increased our EBITDA by $1.0 million.  EBITDA excluding these items was $9.0 million and $10.9 million in the fourth quarters of 2011 and 2010, respectively.  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, 2011 and 2010 appears later in this press release.

 

Fourth Quarter 2011 Operating Highlights:

 

·                  Senior living occupancy at our owned and leased senior living communities for the fourth quarter of 2011 was 86.2% compared to 86.0% for the same period in the previous year.

 



 

·                  Senior living average daily rate, or ADR, at our owned and leased senior living communities for the fourth quarter of 2011 decreased by 3.3% to $143.73 from $148.56 for the same period in the previous year.

 

·                  The percentage of senior living revenues derived from residents’ private resources at our owned and leased senior living communities for the fourth quarter of 2011 increased to 74.7% from 71.4% for the same period in the previous year.

 

·                  For those owned and leased senior living communities that we operated continuously since October 1, 2010, or comparable communities, occupancy for the fourth quarter of 2011 was 85.9% compared to 86.0% for the same period in the previous year.

 

·                  The ADR at comparable communities for the fourth quarter of 2011 decreased by 0.5% to $147.85 from $148.56 for the same period in the previous year.

 

Fiscal Year Financial Highlights:

 

·                  Total revenues for the year ended December 31, 2011 increased 5.6% to $1.28 billion from $1.21 billion for the same period in the previous year.

 

·                  Income from continuing operations for the year ended December 31, 2011 was $68.3 million compared to $25.6 million for the same period in the previous year.

 

·                  Income per share from continuing operations for the year ended December 31, 2011 was $1.62 and $1.54 per share, basic and diluted, respectively, compared to $0.72 and $0.69 per share, basic and diluted, respectively, for the same period in the previous year.

 

·                  Income from continuing operations for the year ended December 31, 2011 included certain items that, in aggregate, increased our earnings by $51.0 million, or $1.21 and $1.13 per share, basic and diluted, respectively.  These items were a $50.7 million income tax benefit related to the reversal of our valuation allowance, $1.4 million income tax benefit related to impairment of long lived assets, $4.1 million gain on sale of available for sale securities and a $1,000 gain on early extinguishment of debt partially offset by an impairment of long lived assets of $3.5 million and acquisition related costs of $1.8 million. Income from continuing operations for the year ended December 31, 2010 included certain items that, in aggregate, increased our earnings by $1.7 million, or $0.05 and $0.04 per share, basic and diluted, respectively.  These items were a $933,000 gain on sale of available for sale securities, a $592,000 gain on early extinguishment of debt and a $142,000 net gain on the divestment of our auction rate securities.

 

·                  EBITDA for the year ended December 31, 2011 was $41.5 million compared to $43.8 million for the same period in the previous year.  EBITDA for the year ended December 31, 2011 included those items noted above that, in aggregate, decreased our EBITDA by a net amount of $1.1 million, and EBITDA for  the year ended December 31, 2010 included those items noted above that, in aggregate, increased our EBITDA by $1.7 million.  EBITDA excluding these items was $42.6 million for 2011 compared with $42.2 million for the same period in the previous year.  A reconciliation of income from continuing operations determined in accordance with GAAP to EBITDA and EBITDA excluding certain items for the years ended December 31, 2011 and 2010 appears later in this press release.

 

Conference Call:

 

On February 16, 2012 at 10:00 a.m. Eastern Standard Time, we will host a conference call to discuss the fourth quarter and year end financial results.  Following management’s presentation, there will be a question and answer period.

 

The conference call telephone number is (877) 260-8898.  Participants calling from outside the United States and Canada should dial (612) 332-0718. 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 Standard Time Thursday, February 23, 2012. To hear the replay, dial (320) 365-3844. The replay pass code is 227509.

 

2



 

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. The recording and retransmission in any way of the Company’s fourth quarter 2011 conference call is strictly prohibited without the prior written consent of the Company. The Company’s website is not incorporated as part of this press release.

 

About Five Star Quality Care, Inc.:

 

 Five Star Quality Care, Inc. is a senior living and healthcare services company.  We operate 245 senior living communities with 27,159 living units located in 30 states, including 31 communities (2,954 living units) that we own and operate, 191 communities (20,811 living units) that we lease and operate and 23 communities (3,394 living units) that we manage. These communities include independent living, assisted living and skilled nursing communities.  We also operate five institutional pharmacies and two rehabilitation hospitals.  We are headquartered in Newton, Massachusetts.

 

3



 

Supplemental Information, page 1 of 7

 

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,

 

 

 

2011

 

2010

 

2011

 

2010

 

Revenues:

 

 

 

 

 

 

 

 

 

Senior living revenue

 

$

274,733

 

$

263,206

 

$

1,078,380

 

$

1,033,935

 

Rehabilitation hospital revenue

 

27,085

 

26,124

 

105,320

 

100,041

 

Institutional pharmacy revenue

 

18,790

 

19,515

 

76,614

 

79,285

 

Management fee revenue

 

515

 

 

898

 

 

Reimbursed costs incurred on behalf of managed communities

 

11,665

 

 

20,552

 

 

Total revenues

 

332,788

 

308,845

 

1,281,764

 

1,213,261

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Senior living wages and benefits

 

137,411

 

131,367

 

536,386

 

513,462

 

Other senior living operating expenses

 

66,532

 

61,318

 

259,655

 

244,109

 

Costs incurred on behalf of managed communities

 

11,665

 

 

20,552

 

 

Rehabilitation hospital expenses

 

24,507

 

23,994

 

95,305

 

92,190

 

Institutional pharmacy expenses

 

18,433

 

19,329

 

74,436

 

77,552

 

Rent expense

 

49,935

 

47,468

 

195,415

 

188,304

 

General and administrative

 

15,298

 

14,511

 

57,540

 

55,486

 

Depreciation and amortization

 

6,348

 

4,162

 

21,127

 

16,034

 

Total operating expenses

 

330,129

 

302,149

 

1,260,416

 

1,187,137

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

2,659

 

6,696

 

21,348

 

26,124

 

 

 

 

 

 

 

 

 

 

 

Interest, dividend and other income

 

278

 

195

 

1,295

 

1,816

 

Interest and other expense

 

(1,512

)

(546

)

(3,917

)

(2,596

)

Acquisition related costs

 

(229

)

 

(1,759

)

 

Gain on investments in trading securities

 

 

 

 

4,856

 

Loss on UBS put right related to auction rate securities

 

 

 

 

(4,714

)

Equity in income (losses) of Affiliates Insurance Company

 

28

 

16

 

139

 

(1

)

Gain on early extinguishment of debt

 

 

108

 

1

 

592

 

Gain on sale of available for sale securities

 

3,460

 

933

 

4,116

 

933

 

Impairment of long lived assets

 

(3,500

)

 

(3,500

)

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations before income taxes

 

1,184

 

7,402

 

17,723

 

27,010

 

Benefit (provision) for income taxes

 

51,560

 

(518

)

50,554

 

(1,448

)

Income from continuing operations

 

52,744

 

6,884

 

68,277

 

25,562

 

Income (loss) from discontinued operations

 

2,657

 

(788

)

(4,076

)

(2,070

)

 

 

 

 

 

 

 

 

 

 

Net income

 

$

55,401

 

$

6,096

 

$

64,201

 

$

23,492

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding - basic

 

47,702

 

35,849

 

42,161

 

35,736

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding - diluted

 

50,570

 

38,924

 

45,034

 

39,207

 

 

 

 

 

 

 

 

 

 

 

Basic income per share from:

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

1.11

 

$

0.19

 

$

1.62

 

$

0.72

 

Discontinued operations

 

0.05

 

(0.02

)

(0.10

)

(0.06

)

Net income per share  - basic

 

$

1.16

 

$

0.17

 

$

1.52

 

$

0.66

 

 

 

 

 

 

 

 

 

 

 

Diluted income per share from:

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

1.05

 

$

0.19

 

$

1.54

 

$

0.69

 

Discontinued operations

 

0.05

 

(0.02

)

(0.09

)

(0.05

)

Net income per share - diluted

 

$

1.10

 

$

0.17

 

$

1.45

 

$

0.64

 

 



 

Supplemental Information, page 2 of 7

 

FIVE STAR QUALITY CARE, INC.

CONDENSED CONSOLIDATED BALANCE SHEET DATA

(in thousands)

(unaudited)

 

 

 

December 31,
2011

 

December 31,
2010

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

28,374

 

$

20,770

 

Accounts receivable, net of allowance

 

64,265

 

64,806

 

Investments in available for sale securities

 

9,114

 

13,854

 

Restricted cash

 

4,838

 

6,594

 

Prepaid expenses and other current assets

 

26,250

 

17,084

 

Assets of discontinued operations

 

8,675

 

12,857

 

Total current assets

 

141,516

 

135,965

 

 

 

 

 

 

 

Property and equipment, net

 

353,065

 

201,223

 

Restricted cash

 

4,092

 

14,535

 

Restricted investments in available for sale securities

 

13,115

 

3,259

 

Goodwill, equity investment and other long term assets

 

71,689

 

24,812

 

Total assets

 

$

583,477

 

$

379,794

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Bridge loan from SNH

 

$

38,000

 

$

 

Other current liabilities

 

151,331

 

137,911

 

Total current liabilities

 

189,331

 

137,911

 

 

 

 

 

 

 

Mortgage notes payable

 

38,714

 

 

Convertible senior notes

 

37,282

 

37,905

 

Other long term liabilities

 

37,956

 

39,211

 

Shareholders’ equity

 

280,194

 

164,767

 

Total liabilities and shareholders’ equity

 

$

583,477

 

$

379,794

 

 



 

Supplemental Information, page 3 of 7

 

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,

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Number of owned and leased communities (end of period)

 

222

 

209

 

222

 

209

 

Number of owned and leased units (end of period)

 

23,765

 

22,176

 

23,765

 

22,176

 

Number of living units % growth

 

7.2

%

 

7.2

%

 

 

 

 

 

 

 

 

 

 

 

Occupancy

 

86.2

%

86.0

%

85.8

%

86.2

%

Average daily rate (ADR)

 

$

143.73

 

$

148.56

 

$

148.47

 

$

147.28

 

ADR % growth

 

-3.3

%

 

0.8

%

 

 

 

 

 

 

 

 

 

 

 

Percent breakdown of senior living revenues:

 

 

 

 

 

 

 

 

 

Medicaid

 

12.8

%

13.4

%

12.7

%

13.3

%

Medicare

 

12.5

%

15.2

%

14.6

%

14.4

%

Private and other sources

 

74.7

%

71.4

%

72.7

%

72.3

%

Total

 

100.0

%

100.0

%

100.0

%

100.0

%

 

 

 

 

 

 

 

 

 

 

Senior living revenues

 

$

274,733

 

$

263,206

 

$

1,078,380

 

$

1,033,935

 

Senior living revenues % growth

 

4.4

%

 

4.3

%

 

 

 

 

 

 

 

 

 

 

 

Senior living wages and benefits

 

$

137,411

 

$

131,367

 

$

536,386

 

$

513,462

 

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

 

50.0

%

49.9

%

49.7

%

49.7

%

Other senior living operating expenses

 

$

66,532

 

$

61,318

 

$

259,655

 

$

244,109

 

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

 

24.2

%

23.3

%

24.1

%

23.6

%

Community expenses % growth(2)

 

5.8

%

 

5.1

%

 

 


(1)    Excludes data for managed communities 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.

 



 

Supplemental Information, page 4 of 7

 

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)

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Number of owned and leased communities (end of period)

 

209

 

209

 

208

 

208

 

Number of owned and leased living units (end of period)

 

22,176

 

22,176

 

22,066

 

22,066

 

 

 

 

 

 

 

 

 

 

 

Occupancy

 

85.9

%

86.0

%

85.5

%

86.2

%

Average daily rate (ADR)

 

$

147.85

 

$

148.56

 

$

150.86

 

$

147.41

 

ADR % growth

 

-0.5

%

 

2.3

%

 

 

 

 

 

 

 

 

 

 

 

Percent breakdown of senior living revenues:

 

 

 

 

 

 

 

 

 

Medicaid

 

13.3

%

13.4

%

12.9

%

13.4

%

Medicare

 

13.1

%

15.2

%

15.1

%

14.4

%

Private and other sources

 

73.6

%

71.4

%

72.0

%

72.2

%

Total

 

100.0

%

100.0

%

100.0

%

100.0

%

 

 

 

 

 

 

 

 

 

 

Senior living revenues

 

$

262,302

 

$

263,206

 

$

1,050,202

 

$

1,032,357

 

Senior living revenues % growth

 

-0.3

%

 

1.7

%

 

 

 

 

 

 

 

 

 

 

 

Senior living wages and benefits

 

$

133,221

 

$

131,367

 

$

526,256

 

$

512,755

 

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

 

50.8

%

49.9

%

50.1

%

49.7

%

Other senior living operating expenses

 

$

63,310

 

$

61,318

 

$

252,546

 

$

243,762

 

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

 

24.1

%

23.3

%

24.0

%

23.6

%

Community expenses % growth(4)

 

2.0

%

 

2.9

%

 

 


(1)    Excludes data for managed communities and discontinued senior living operations.

(2)    Communities that we have operated continuously since October 1, 2010.

(3)    Communities that we have operated continuously since January 1, 2010.

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

 



 

Supplemental Information, page 5 of 7

 

FIVE STAR QUALITY CARE, INC.

SENIOR LIVING COMMUNITY FINANCIAL DATA(1)

(in thousands)

 

 

 

Three months ended

 

Year ended

 

 

 

December 31,

 

December 31,

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Independent and assisted living community revenue

 

$

221,696

 

$

207,142

 

$

861,763

 

$

814,632

 

Skilled nursing facility revenue

 

53,037

 

56,064

 

216,617

 

219,303

 

Total senior living revenue

 

$

274,733

 

$

263,206

 

$

1,078,380

 

$

1,033,935

 

 

 

 

 

 

 

 

 

 

 

Independent and assisted living community wages and benefits

 

$

102,906

 

$

96,315

 

$

398,101

 

$

374,164

 

Skilled nursing facility wages and benefits

 

34,505

 

35,052

 

138,285

 

139,298

 

Total senior living wages and benefits

 

$

137,411

 

$

131,367

 

$

536,386

 

$

513,462

 

 

 

 

 

 

 

 

 

 

 

Independent and assisted living community operating expenses

 

$

53,530

 

$

48,711

 

$

206,699

 

$

193,715

 

Skilled nursing facility operating expenses

 

13,002

 

12,607

 

52,956

 

50,394

 

Total other senior living operating expenses

 

$

66,532

 

$

61,318

 

$

259,655

 

$

244,109

 

 


(1) Excludes data for managed communities and discontinued senior living operations.

 

COMPARABLE SENIOR LIVING COMMUNITY FINANCIAL DATA(1)

(in thousands)

 

 

 

Three months ended

 

Year ended

 

 

 

December 31,(2)

 

December 31,(3)

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Independent and assisted living community revenue

 

$

209,265

 

$

207,142

 

$

833,585

 

$

813,054

 

Skilled nursing facility revenue

 

53,037

 

56,064

 

216,617

 

219,303

 

Total senior living revenue

 

$

262,302

 

$

263,206

 

$

1,050,202

 

$

1,032,357

 

 

 

 

 

 

 

 

 

 

 

Independent and assisted living community wages and benefits

 

$

98,716

 

$

96,315

 

$

387,971

 

$

373,457

 

Skilled nursing facility wages and benefits

 

34,505

 

35,052

 

138,285

 

139,298

 

Total senior living wages and benefits

 

$

133,221

 

$

131,367

 

$

526,256

 

$

512,755

 

 

 

 

 

 

 

 

 

 

 

Independent and assisted living community operating expenses

 

$

50,308

 

$

48,711

 

$

199,590

 

$

193,368

 

Skilled nursing facility operating expenses

 

13,002

 

12,607

 

52,956

 

50,394

 

Total other senior living operating expenses

 

$

63,310

 

$

61,318

 

$

252,546

 

$

243,762

 

 


(1)    Excludes data for managed communities and discontinued senior living operations.

(2)    Communities that we have operated continuously since October 1, 2010.

(3)    Communities that we have operated continuously since January 1, 2010.

 



 

Supplemental Information, page 6 of 7

 

FIVE STAR QUALITY CARE, INC.

OTHER OPERATING DATA(1)

(dollars in thousands, except average daily rate)

 

 

 

Three months ended
December 31,

 

Year ended
December 31,

 

 

 

2011

 

2010

 

2011

 

2010

 

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

 

 

 

 

 

 

 

 

 

Assisted and independent living communities, owned

 

31

 

24

 

31

 

24

 

Assisted and independent living communities, leased

 

153

 

147

 

153

 

147

 

Assisted and independent living communities, managed

 

23

 

 

23

 

 

Total number of assisted and independent living communities

 

207

 

171

 

207

 

171

 

 

 

 

 

 

 

 

 

 

 

Skilled nursing communities, leased

 

38

 

38

 

38

 

38

 

 

 

 

 

 

 

 

 

 

 

Total number of senior living communities

 

245

 

209

 

245

 

209

 

 

 

 

 

 

 

 

 

 

 

Number of senior living units (end of period):

 

 

 

 

 

 

 

 

 

Assisted and independent living communities, owned

 

2,954

 

2,089

 

2,954

 

2,089

 

Assisted and independent living communities, leased(3)

 

17,388

 

16,664

 

17,388

 

16,664

 

Assisted and independent living communities, managed(4)

 

3,394

 

 

3,394

 

 

Total number of assisted and independent living units

 

23,736

 

18,753

 

23,736

 

18,753

 

 

 

 

 

 

 

 

 

 

 

Skilled nursing communities, leased(5)

 

3,423

 

3,423

 

3,423

 

3,423

 

 

 

 

 

 

 

 

 

 

 

Total number of senior living units

 

27,159

 

22,176

 

27,159

 

22,176

 

 

 

 

 

 

 

 

 

 

 

Senior living revenues:

 

 

 

 

 

 

 

 

 

Assisted and independent living communities

 

$

218,815

 

$

204,988

 

$

851,790

 

$

806,579

 

Skilled nursing communities

 

53,037

 

56,064

 

216,617

 

219,303

 

Other(6)

 

2,881

 

2,154

 

9,973

 

8,053

 

Total senior living revenues

 

$

274,733

 

$

263,206

 

$

1,078,380

 

$

1,033,935

 

 

 

 

 

 

 

 

 

 

 

Senior living data:(7)

 

 

 

 

 

 

 

 

 

Assisted and independent living communities occupancy

 

87.1

%

86.3

%

86.4

%

86.4

%

Assisted and independent living communities ADR

 

$

133.79

 

$

137.48

 

$

138.05

 

$

136.68

 

Assisted and independent living communities ADR % growth

 

-2.7

%

 

1.0

%

 

 

 

 

 

 

 

 

 

 

 

Skilled nursing communities occupancy

 

81.4

%

84.6

%

82.2

%

85.2

%

Skilled nursing communities ADR

 

$

206.94

 

$

210.52

 

$

210.88

 

$

205.96

 

Skilled nursing communities ADR % growth

 

-1.7

%

 

2.4

%

 

 

 

 

 

 

 

 

 

 

 

Rehabilitation hospital data:

 

 

 

 

 

 

 

 

 

Rehabilitation hospital units

 

321

 

321

 

321

 

321

 

Rehabilitation hospital occupancy

 

55.3

%

52.5

%

55.1

%

54.2

%

 


(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, 2011 and 2010.

(4)    Includes 29 skilled nursing units in communities where assisted living and independent living services are the predominant services for the three months and year ended December 31,2011.

(5)    Includes 87 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, 2011 and 2010.

(6)    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.

(7)    Excludes data for managed communities.

 



 

Supplemental Information, page 7 of 7

 

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 meaningful disclosures because we believe that the presentation of these non-GAAP financial measures may help investors to gain a better understanding of changes in our operating results, and may also help investors who wish to make comparisons between us and other companies on both a GAAP and non-GAAP basis. These non-GAAP financial measures are used by management to evaluate our financial performance and for comparing our performance over time to the performance of our competitors.  EBITDA and EBITDA excluding certain items as presented may not, however, be comparable to amounts calculated by other companies. This information should not be considered as an alternative to income from continuing operations, net income from continuing operations, 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 is as follows:

 

 

 

For the three months

 

For the year

 

 

 

ended December 31,

 

ended December 31,

 

 

 

2011

 

2010

 

2011

 

2010

 

Income from continuing operations

 

$

52,744

 

$

6,884

 

$

68,277

 

$

25,562

 

Add: interest and other expense

 

1,512

 

546

 

3,917

 

2,596

 

Add: income tax expense

 

 

518

 

157

 

1,448

 

Add: depreciation and amortization

 

6,348

 

4,162

 

21,127

 

16,034

 

Less: income tax benefit

 

(51,560

)

 

(50,711

)

 

Less: interest, dividend and other income

 

(278

)

(195

)

(1,295

)

(1,816

)

EBITDA

 

8,766

 

11,915

 

41,472

 

43,824

 

Add: impairment of long lived assets

 

3,500

 

 

3,500

 

 

Add: acquisition related costs

 

229

 

 

1,759

 

 

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

 

 

 

 

4,714

 

Less: gain on investments in trading securities

 

 

 

 

(4,856

)

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

 

(3,460

)

(933

)

(4,116

)

(933

)

Less: gain on early extinguishment of debt

 

 

(108

)

(1

)

(592

)

EBITDA excluding certain items

 

$

9,035

 

$

10,874

 

$

42,614

 

$

42,157