Attached files

file filename
8-K - 8-K - FIVE STAR SENIOR LIVING INC.a14-20972_18k.htm

Exhibit 99.1

 

GRAPHIC

 

 

FOR IMMEDIATE RELEASE

Contact: Kimberly Brown, Director, Investor Relations

 

(617) 796-8245

 

 

 

Five Star Quality Care, Inc. Reports Fourth Quarter and Year End 2013 Results

___________________________________

 

Newton, MA (September 17, 2014).  Five Star Quality Care, Inc. (NYSE: FVE) today announced its financial results for the quarter and year ended December 31, 2013.

 

Fourth Quarter 2013 Financial Results:

 

                 Total revenues for the fourth quarter of 2013 increased 0.9% to $325.2 million from $322.5 million for the same period in 2012.  Growth in our revenues was negatively impacted in the fourth quarter of 2013 by the sequestration mandated Medicare payment rate reductions that went into effect on April 1, 2013 and a decrease in occupancy, partially offset by increases in our average monthly rates to residents who pay privately for our services.

 

                 Earnings before interest, taxes, depreciation and amortization, or EBITDA, for the fourth quarter of 2013 were $5.9 million compared to $11.3 million for the same period in 2012.  EBITDA for the fourth quarter of 2013 included $1.0 million of accounting costs incurred in connection with the restatement of certain of our previously issued financial statements.  EBITDA excluding these and certain other items was $7.1 million and $11.4 million in the fourth quarters of 2013 and 2012, respectively. A reconciliation of (loss) 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, 2013 and 2012 appears later in this press release.

 

                 Loss from continuing operations for the fourth quarter of 2013 was $3.3 million, or $0.07 per basic and diluted share, compared to income from continuing operations of $1.6 million, or $0.04 and $0.03 per share, basic and diluted, respectively, for the same period in 2012.  Loss from continuing operations for the fourth quarter of 2013 included $1.0 million, or $0.02 per basic and diluted share, of general and administrative expenses incurred in connection with the restatement of certain of our previously issued financial statements.  Also, for the fourth quarter of 2013, we incurred increases in our senior living wages and benefits and other senior living operating expenses primarily due to increases in our workers’ compensation and professional and general liability insurance programs, increases in operating expenses as a result of harsh weather conditions experienced during the quarter and increases in general maintenance expenses.

 

                 Net loss for the fourth quarter of 2013 was $5.4 million, or $0.11 per basic and diluted share, compared to net income of $1.6 million, or $0.04 and $0.03 per share, basic and diluted, respectively, for the same period in 2012. Net loss in the fourth quarter of 2013 included a loss from discontinued operations of $2.1 million.  Net income in the fourth quarter of 2012 included a loss from discontinued operations of $47,000.

 

 

Fourth Quarter 2013 Operating Results:

 

                 Occupancy at our owned and leased senior living communities for the fourth quarter of 2013 was 85.6% compared to 86.3% for the same period in 2012.

 

                 The average monthly rate at our owned and leased senior living communities for the fourth quarter of 2013 increased by 0.5% to $4,417 from $4,393 for the same period in 2012.

 



 

                 The percentage of revenues derived from residents’ private resources at our owned and leased senior living communities for the fourth quarter of 2013 increased 70 basis points to 76.8% from 76.1% for the same period in 2012.

 

 

Fiscal Year Financial Results:

 

                 Total revenues for the year ended December 31, 2013 increased 7.4% to $1.3 billion from $1.2 billion for the year ended December 31, 2012.  Growth in our revenues was negatively impacted for the year ended December 31, 2013 by the sequestration mandated Medicare payment rate reductions that went into effect on April 1, 2013 and a decrease in occupancy, partially offset by increases in our average monthly rates to residents who pay privately for our services.

 

                 EBITDA for the year ended December 31, 2013 was $36.8 million compared to $47.6 million for the year ended December 31, 2012.  EBITDA for the year ended December 31, 2013 included $1.0 million of accounting costs incurred in connection with the restatement of certain of our previously issued financial statements.  EBITDA for the year ended December 31, 2012 included a gain on settlement of our litigation with Sunrise Senior Living, Inc., or Sunrise, which increased EBITDA by $3.4 million.  EBITDA excluding the restatement costs, the litigation settlement and certain other items was $38.8 million and $44.3 million for the year ended December 31, 2013 and 2012, respectively.  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, 2013 and 2012 appears later in this press release.

 

                 Income from continuing operations for the year ended December 31, 2013 was $3.4 million, or $0.07 per basic and diluted share, compared to $10.6 million, or $0.23 per basic and diluted share, for the year ended December 31, 2012.  Income from continuing operations for the year ended December 31, 2013 included $1.0 million, or $0.02 per basic and diluted share, of general and administrative expenses incurred in connection with the restatement of certain of our previously issued financial statements, a loss on early extinguishment of debt of $599,000, or $0.01 per basic and diluted share, and an income tax benefit of $1.5 million, or $0.03 per basic and diluted share, relating to a work opportunity tax credit program that expired in 2012 and then was retroactively reinstated in January 2013.  Also, for the year ended December 31, 2013, we incurred increases in our senior living wages and benefits and other senior living operating expenses primarily due to increases in employee health insurance, increases in our workers’ compensation and professional and general liability insurance programs, increases in operating expenses as a result of harsh weather conditions experienced during the fourth quarter of 2013 and increases in general maintenance expenses.  Income from continuing operations for the year ended December 31, 2012 included a gain on settlement of our litigation with Sunrise of $2.0 million (net of taxes), or $0.04 per basic and diluted share.

 

                 Net loss for the year ended December 31, 2013 was $2.3 million, or $0.05 per basic and diluted share, compared to net income of $22.3 million, or $0.47 and $0.46 per share, basic and diluted, respectively, for the year ended December 31, 2012.  Net loss for the 2013 period included a loss from discontinued operations of $5.8 million.  Net income for the 2012 period included income from discontinued operations of $11.7 million and was primarily impacted by a $23.3 million gain on sale that we recorded related to the sale of our pharmacy business, partially offset by income tax expense of $5.4 million and other losses incurred at our discontinued senior living communities and rehabilitation hospitals.

 

 

Expansion and Disposition Activities:

 

Since October 1, 2013, we have begun managing four communities with a combined 281 living units and we have acquired one assisted living community with 116 living units:

 

                 In October 2013, we began managing two senior living communities in Georgia with a combined total of 153 living units and a senior living community in Tennessee with 60 living units.  In November 2013, we began managing a senior living community in Wisconsin with 68 living units.  These four communities are owned by Senior Housing Properties Trust, or SNH, and leased to one of its taxable REIT subsidiaries.

 

                 In May 2014, we acquired an assisted living community with 116 living units located in Dothan, Alabama for approximately $19.9 million, including the assumption of approximately $13.9 million of mortgage debt and excluding

 

2



 

closing costs.  We funded this acquisition with cash on hand and borrowings under our $150.0 million revolving credit facility.

 

Since October 1, 2013, we and SNH have disposed of two rehabilitation hospitals, including 13 affiliated out-patient clinics, with a combined 321 beds, and three senior living communities with a combined 203 living units:

 

                 As of December 31, 2013, we and SNH completed the transfer of operations and sale of the real estate at two rehabilitation hospitals and 13 out-patient clinics affiliated with those rehabilitation hospitals, which were previously disclosed as held for sale and discontinued operations.  We previously leased the rehabilitation hospitals from SNH and the out-patient clinics from others.  As a result of this transaction, SNH received proceeds of approximately $90.0 million for the sale of the real estate associated with the rehabilitation hospitals, we retained certain net assets of approximately $9.6 million and our annual rent payable to SNH and others decreased by approximately $11.5 million.  In 2013, we recorded losses of approximately $2.2 million relating to closing costs and legal fees associated with this transaction and we incurred $2.6 million of non-cash asset impairment charges to reduce the fixed assets we owned which are related to the rehabilitation hospitals to their estimated fair market values.

 

                 In January 2014, SNH sold an assisted living community with 48 living units that we leased from SNH that was previously disclosed as held for sale for a sales price of $2.4 million.  As a result of this sale, our annual minimum rent payable to SNH decreased by $210,000 in accordance with the terms of the applicable lease.

 

                 In June 2014, SNH sold two skilled nursing facilities, or SNFs, with a combined total of 155 living units that we leased from SNH that were previously disclosed as held for sale for a sales price of $4.5 million.  As a result of this sale, our annual minimum rent payable to SNH decreased by $450,000 in accordance with the terms of the applicable lease.

 

As of the date of this press release, we and SNH continue to market for sale seven senior living communities with a combined total of 509 living units that were previously disclosed as held for sale and discontinued operations.

 

Conference Call:

 

Tomorrow, September 18, 2014, at 8:30 a.m. Eastern Time, we will host a conference call to discuss the fourth quarter financial results.  Following management's presentation, there will be a question and answer period.

 

The conference call telephone number is (800) 288-8967.  Participants calling from outside the United States and Canada should dial (612) 332-0107.  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 Time, September 25, 2014. To hear the replay, dial (320) 365-3844. The replay pass code is 337177.

 

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 transcription, recording and retransmission in any way of the Company’s fourth quarter 2013 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.

 

3



 

About Five Star Quality Care, Inc.:

 

Five Star Quality Care, Inc. is a senior living and healthcare services company.  As of December 31, 2013, we operated 255 senior living communities (excluding those senior living communities we have classified as discontinued operations) with 30,023 living units located in 31 states, including 30 communities (2,946 living units) that we own and operate, 181 communities (20,026 living units) that we lease and operate, and 44 communities (7,051 living units) that we manage.  These communities include independent living, assisted living, continuing care and skilled nursing communities.  We are headquartered in Newton, Massachusetts.

 

 

WARNING CONCERNING FORWARD LOOKING STATEMENTS

 

THIS PRESS RELEASE CONTAINS STATEMENTS THAT CONSTITUTE FORWARD LOOKING STATEMENTS WITHIN THE MEANING OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995 AND OTHER SECURITIES LAWS.  ALSO, WHENEVER WE USE WORDS SUCH AS “BELIEVE”, “EXPECT”, “ANTICIPATE”, “INTEND”, “PLAN”, “ESTIMATE” OR SIMILAR EXPRESSIONS, WE ARE MAKING FORWARD LOOKING STATEMENTS.  THESE FORWARD LOOKING STATEMENTS ARE BASED UPON OUR PRESENT INTENT, BELIEFS OR EXPECTATIONS, BUT FORWARD LOOKING STATEMENTS ARE NOT GUARANTEED TO OCCUR AND MAY NOT OCCUR.  ACTUAL RESULTS MAY DIFFER MATERIALLY FROM THOSE CONTAINED IN OR IMPLIED BY THESE FORWARD LOOKING STATEMENTS AS A RESULT OF VARIOUS FACTORS. FOR EXAMPLE:

 

·           THIS PRESS RELEASE STATES THAT WE AND SNH CONTINUE TO MARKET FOR SALE SEVEN SENIOR LIVING COMMUNITIES.  WE AND SNH MAY NOT BE ABLE TO SELL THESE COMMUNITIES ON TERMS ACCEPTABLE TO US OR OTHERWISE, AND THE SALES OF ANY OR ALL OF THESE COMMUNITIES MAY NOT OCCUR.

 

THE INFORMATION CONTAINED IN OUR FILINGS WITH THE SECURITIES AND EXCHANGE COMMISSION, OR SEC, INCLUDING UNDER THE CAPTION “RISK FACTORS” IN OUR PERIODIC REPORTS, OR INCORPORATED THEREIN, IDENTIFIES OTHER IMPORTANT FACTORS THAT COULD CAUSE DIFFERENCES FROM OUR FORWARD LOOKING STATEMENTS.  OUR FILINGS WITH THE SEC ARE AVAILABLE ON THE SEC’S WEBSITE AT WWW.SEC.GOV.

 

YOU SHOULD NOT PLACE UNDUE RELIANCE UPON OUR FORWARD LOOKING STATEMENTS.

 

EXCEPT AS REQUIRED BY LAW, WE DO NOT INTEND TO UPDATE OR CHANGE ANY FORWARD LOOKING STATEMENTS AS A RESULT OF NEW INFORMATION, FUTURE EVENTS OR OTHERWISE.

 

4


 


 

Supplemental Information, page 1 of 7

 

FIVE STAR QUALITY CARE, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

(unaudited)

 

 

 

Three months ended
December 31,

 

Twelve months ended
December 31,

 

 

 

2013

 

2012

 

2013

 

2012

 

Revenues:

 

 

 

 

 

 

 

 

 

Senior living revenue

 

$

269,078

 

$

269,790

 

$

1,077,062

 

$

1,074,333

 

Management fee revenue

 

2,361

 

2,150

 

9,234

 

5,817

 

Reimbursed costs incurred on behalf of managed communities

 

53,786

 

50,529

 

210,491

 

127,656

 

Total revenues

 

325,225

 

322,469

 

1,296,787

 

1,207,806

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Senior living wages and benefits

 

131,424

 

128,998

 

525,733

 

522,444

 

Other senior living operating expenses

 

67,524

 

67,693

 

265,764

 

261,749

 

Costs incurred on behalf of managed communities

 

53,786

 

50,529

 

210,491

 

127,656

 

Rent expense

 

48,785

 

47,733

 

193,820

 

190,184

 

General and administrative

 

17,660

 

16,229

 

63,509

 

61,817

 

Depreciation and amortization

 

7,331

 

6,284

 

27,022

 

24,480

 

Impairment of long-lived assets

 

186

 

-

 

186

 

-

 

Gain on settlement

 

-

 

-

 

-

 

(3,365)

 

Total operating expenses

 

326,696

 

317,466

 

1,286,525

 

1,184,965

 

 

 

 

 

 

 

 

 

 

 

Operating (loss) income

 

(1,471)

 

5,003

 

10,262

 

22,841

 

 

 

 

 

 

 

 

 

 

 

Interest dividend and other income

 

182

 

243

 

781

 

881

 

Interest and other expense

 

(1,237)

 

(1,475)

 

(5,227)

 

(6,268)

 

Acquisition related costs

 

(62)

 

(8)

 

(181)

 

(108)

 

(Loss) gain on early extinguishment of debt

 

-

 

-

 

(599)

 

45

 

Loss on sale of available for sale securities reclassified from other comprehensive income

 

(11)

 

(81)

 

(5)

 

(19)

 

 

 

 

 

 

 

 

 

 

 

(Loss) income from continuing operations before income taxes and equity in earnings of an investee

 

(2,599)

 

3,682

 

5,031

 

17,372

 

Provision for income taxes

 

(840)

 

(2,139)

 

(1,916)

 

(7,098)

 

Equity in earnings of an investee

 

115

 

80

 

334

 

316

 

(Loss) income from continuing operations

 

(3,324)

 

1,623

 

3,449

 

10,590

 

(Loss) income from discontinued operations

 

(2,106)

 

(47)

 

(5,789)

 

11,717

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

(5,430)

 

$

1,576

 

$

(2,340)

 

$

22,307

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding - basic

 

48,350

 

48,066

 

48,277

 

47,952

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding - diluted

 

48,350

 

49,979

 

49,263

 

50,134

 

 

 

 

 

 

 

 

 

 

 

Basic (loss) income per share from:

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

(0.07)

 

$

0.04

 

$

0.07

 

$

0.23

 

Discontinued operations

 

(0.04)

 

-

 

(0.12)

 

0.24

 

Net (loss) income per share - basic

 

$

(0.11)

 

$

0.04

 

$

(0.05)

 

$

0.47

 

 

 

 

 

 

 

 

 

 

 

Diluted (loss) income per share from:

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

(0.07)

 

$

0.03

 

$

0.07

 

$

0.23

 

Discontinued operations

 

(0.04)

 

-

 

(0.12)

 

0.23

 

Net (loss) income per share - diluted

 

$

(0.11)

 

$

0.03

 

$

(0.05)

 

$

0.46

 

 

 

These financial statements should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2013 filed with the SEC on September 17, 2014, including the audited financial statements and notes thereto which include descriptions of certain revisions to the 2011 and 2012 financial statements that we determined were not material.

 



 

Supplemental Information, page 2 of 7

 

FIVE STAR QUALITY CARE, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS DATA

(in thousands)

(unaudited)

 

 

 

December 31,
2013

 

December 31,
2012

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

23,628

 

$

24,638

 

Accounts receivable, net of allowance

 

36,940

 

39,205

 

Due from related persons

 

11,659

 

7,957

 

Investments in available for sale securities

 

19,150

 

12,920

 

Restricted cash

 

9,003

 

6,548

 

Prepaid expenses and other current assets

 

33,799

 

38,318

 

Assets of discontinued operations

 

16,705

 

30,100

 

Total current assets

 

150,884

 

159,686

 

 

 

 

 

 

 

Property and equipment, net

 

340,276

 

337,494

 

Restricted cash

 

9,795

 

12,166

 

Restricted investments in available for sale securities

 

11,905

 

10,580

 

Goodwill, equity investment and other long term assets

 

77,323

 

75,065

 

Total assets

 

$

590,183

 

$

594,991

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Revolving credit facility, secured, principally by real estate

 

$

35,000

 

$

-

 

Current portion of convertible senior notes

 

-

 

24,872

 

Other current liabilities

 

163,528

 

178,078

 

Total current liabilities

 

198,528

 

202,950

 

 

 

 

 

 

 

Mortgage notes payable

 

36,461

 

37,621

 

Other long term liabilities

 

44,816

 

43,067

 

Shareholders’ equity

 

310,378

 

311,353

 

Total liabilities and shareholders’ equity

 

$

590,183

 

$

594,991

 

 

 

These financial statements should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2013 filed with the SEC on September 17, 2014, including the audited financial statements and notes thereto which include descriptions of certain revisions to the 2011 and 2012 financial statements that we determined were not material.

 


 


 

Supplemental Information, page 3 of 7

 

FIVE STAR QUALITY CARE, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

 

 

 

Three months ended December 31,

 

Twelve months ended December 31,

 

 

 

2013

 

2012

 

2013

 

2012

 

 

 

 

 

 

 

 

 

 

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

(5,430)

 

$

1,576

 

$

(2,340)

 

$

22,307

 

Adjustments to reconcile net (loss) income to cash provided by operating activities:

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

7,274

 

6,284

 

28,109

 

24,480

 

Loss (gain) on early extinguishment of debt

 

-

 

-

 

599

 

(45)

 

Loss (income) from discontinued operations

 

3,209

 

570

 

9,327

 

(17,158)

 

Loss on sale of available for sale securities

 

11

 

81

 

5

 

19

 

Impairment of long-lived assets

 

186

 

-

 

186

 

-

 

Equity in earnings of an investee

 

(115)

 

(80)

 

(334)

 

(316)

 

Stock-based compensation

 

618

 

662

 

1,410

 

1,445

 

Deferred income taxes

 

(506)

 

1,356

 

(2,793)

 

10,560

 

Provision for losses on receivables

 

1,998

 

1,488

 

6,412

 

4,446

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

 

Accounts receivable

 

(712)

 

696

 

(4,147)

 

(2,431)

 

Prepaid expenses and other assets

 

(2,113)

 

(3,885)

 

2,334

 

(11,357)

 

Accounts payable and accrued expenses

 

1,391

 

15,378

 

(2,565)

 

18,623

 

Accrued compensation and benefits

 

(8,082)

 

(5,866)

 

(3,414)

 

1,403

 

Due (from) to related persons, net

 

(1,283)

 

(488)

 

(1,074)

 

(6,773)

 

Other current and long term liabilities

 

942

 

(2,452)

 

4,062

 

2,305

 

Cash (used in) provided by operating activities

 

(2,612)

 

15,320

 

35,777

 

47,508

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

Payments to restricted cash and investment accounts, net

 

(1,701)

 

(3,548)

 

(84)

 

(9,784)

 

Acquisition of property and equipment

 

(16,466)

 

(15,284)

 

(53,766)

 

(51,805)

 

Purchase of available for sale securities

 

(559)

 

-

 

(13,974)

 

(5,076)

 

Proceeds from sales of improvements to SNH

 

4,707

 

9,929

 

24,641

 

24,818

 

Proceeds from sale of available for sale securities

 

360

 

3,235

 

6,285

 

4,163

 

Cash used in investing activities

 

(13,659)

 

(5,668)

 

(36,898)

 

(37,684)

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

Proceeds from borrowings on credit facilities

 

25,000

 

15,000

 

85,000

 

62,500

 

Repayments of borrowings on credit facilities

 

-

 

(15,000)

 

(50,000)

 

(62,500)

 

Repayments of borrowing on the bridge loan from Senior Housing Properties Trust

 

-

 

-

 

-

 

(38,000)

 

Purchase and retirement of convertible senior notes

 

-

 

-

 

(24,872)

 

(12,038)

 

Repayments of mortgage notes payable

 

(280)

 

(263)

 

(1,093)

 

(1,028)

 

Cash provided by (used in) financing activities

 

24,720

 

(263)

 

9,035

 

(51,066)

 

 

 

 

 

 

 

 

 

 

 

Cash flows from discontinued operations:

 

 

 

 

 

 

 

 

 

Net cash (used in) provided by discontinued operations

 

(3,361)

 

298

 

(7,000)

 

1,763

 

Net cash (used in) provided by investing activities

 

(1,040)

 

692

 

5,610

 

35,885

 

Net cash used in financing activities

 

-

 

(36)

 

(7,534)

 

(142)

 

Net cash flows (used in) provided by discontinued operations

 

(4,401)

 

954

 

(8,924)

 

37,506

 

 

 

 

 

 

 

 

 

 

 

Change in cash and cash equivalents during the period

 

4,048

 

10,343

 

(1,010)

 

(3,736)

 

Cash and cash equivalents at beginning of period

 

19,580

 

14,295

 

24,638

 

28,374

 

Cash and cash equivalents at end of period

 

$

23,628

 

$

24,638

 

$

23,628

 

$

24,638

 

 

 

 

 

 

 

 

 

 

 

Supplemental cash flow information:

 

 

 

 

 

 

 

 

 

Cash paid for interest

 

$

705

 

$

1,210

 

$

3,361

 

$

4,921

 

Cash paid for income taxes

 

$

110

 

$

580

 

$

1,884

 

$

2,132

 

 

 

These financial statements should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2013 filed with the SEC on September 17, 2014, including the audited financial statements and notes thereto which include descriptions of certain revisions to the 2011 and 2012 financial statements that we determined were not material.

 



 

Supplemental Information, page 4 of 7

 

FIVE STAR QUALITY CARE, INC.

SENIOR LIVING COMMUNITY FINANCIAL DATA(1)

(dollars in thousands, except average monthly rate)

 

 

 

Three months ended

 

Twelve months ended

 

 

 

December 31,(2)

 

December 31,(2)

 

 

 

2013

 

2012

 

2013

 

2012

 

 

 

 

 

 

 

 

 

 

 

Senior living communities:

 

 

 

 

 

 

 

 

 

Number of communities (end of period)

 

211

 

211

 

211

 

211

 

Number of units (end of period)(3)

 

22,972

 

22,972

 

22,972

 

22,972

 

Occupancy

 

85.6%

 

86.3%

 

85.8%

 

86.2%

 

Avg. monthly rate(4)

 

$

4,417

 

$

4,393

 

$

4,437

 

$

4,382

 

 

 

 

 

 

 

 

 

 

 

Senior living revenue:

 

 

 

 

 

 

 

 

 

Independent and assisted living community revenue

 

$

125,325

 

$

123,889

 

$

497,742

 

$

490,710

 

Continuing care retirement community revenue

 

96,844

 

97,789

 

388,285

 

389,024

 

Skilled nursing facility revenue

 

44,170

 

44,408

 

178,667

 

181,010

 

Other(5)

 

2,739

 

3,704

 

12,368

 

13,589

 

 

 

 

 

 

 

 

 

 

 

Total senior living revenue

 

$

269,078

 

$

269,790

 

$

1,077,062

 

$

1,074,333

 

 

 

 

 

 

 

 

 

 

 

Senior living wages and benefits:

 

 

 

 

 

 

 

 

 

Independent and assisted living community wages and benefits

 

$

53,259

 

$

51,960

 

$

212,884

 

$

211,035

 

Continuing care retirement community wages and benefits

 

47,990

 

47,539

 

192,829

 

191,648

 

Skilled nursing facility wages and benefits

 

28,647

 

28,104

 

113,665

 

113,600

 

Other(5)

 

1,528

 

1,395

 

6,355

 

6,161

 

 

 

 

 

 

 

 

 

 

 

Total senior living wages and benefits

 

$

131,424

 

$

128,998

 

$

525,733

 

$

522,444

 

 

 

 

 

 

 

 

 

 

 

Senior living other operating expenses:

 

 

 

 

 

 

 

 

 

Independent and assisted living community other operating expenses

 

$

34,422

 

$

30,401

 

$

124,506

 

$

118,036

 

Continuing care retirement community other operating expenses

 

24,971

 

25,736

 

99,713

 

96,837

 

Skilled nursing facility other operating expenses

 

7,845

 

11,546

 

41,314

 

43,933

 

Other(5)

 

286

 

10

 

231

 

2,943

 

 

 

 

 

 

 

 

 

 

 

Total senior living other operating expenses

 

$

67,524

 

$

67,693

 

$

265,764

 

$

261,749

 

 

 

 

This supplemental data should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2013 filed with the SEC on September 17, 2014, including the audited financial statements and notes thereto which include descriptions of certain revisions to the 2011 and 2012 financial statements that we determined were not material.

 

 

(1)

Excludes data for managed communities and discontinued senior living operations.

(2)

The number of communities operated between January 1, 2012 and December 31, 2013 did not change; as a result, there is no separate same property comparable senior living community financial data presented.

(3)

Excludes 48 units of one senior living community that has been temporarily closed for renovations.

(4)

Average monthly rate is calculated by taking the average daily rate, which is defined as total operating revenue divided by occupied units, during the period and multiplying it by 30 days.

(5)

Other senior living relates primarily to rehabilitation and other specialty service revenues and expenses provided at our residential facilities.

 


 


 

Supplemental Information, page 5 of 7

 

FIVE STAR QUALITY CARE, INC.

PERCENT BREAKDOWN OF SENIOR LIVING COMMUNITY REVENUES(1)

 

 

 

 

Three months ended

 

Twelve months ended

 

 

December 31,

 

December 31,

 

 

2013

 

2012

 

2013

 

2012

Independent and assisted living communities:

 

 

 

 

 

 

 

 

Private and other sources

 

99.2%

 

98.9%

 

99.1%

 

98.9%

Medicaid

 

0.8%

 

1.1%

 

0.9%

 

1.1%

Total

 

100.0%

 

100.0%

 

100.0%

 

100.0%

 

 

 

 

 

 

 

 

 

Continuing care retirement communities:

 

 

 

 

 

 

 

 

Private and other sources

 

72.2%

 

70.4%

 

71.6%

 

70.7%

Medicare

 

21.9%

 

22.7%

 

22.2%

 

22.6%

Medicaid

 

5.9%

 

6.9%

 

6.2%

 

6.7%

Total

 

100.0%

 

100.0%

 

100.0%

 

100.0%

 

 

 

 

 

 

 

 

 

Skilled nursing facilities:

 

 

 

 

 

 

 

 

Private and other sources

 

25.0%

 

27.0%

 

25.6%

 

26.8%

Medicare

 

24.3%

 

24.4%

 

25.7%

 

25.4%

Medicaid

 

50.7%

 

48.6%

 

48.7%

 

47.8%

Total

 

100.0%

 

100.0%

 

100.0%

 

100.0%

 

 

 

 

 

 

 

 

 

Total senior living communities:

 

 

 

 

 

 

 

 

Private and other sources

 

76.8%

 

76.1%

 

76.6%

 

76.1%

Medicare

 

12.1%

 

12.5%

 

12.5%

 

12.7%

Medicaid

 

11.1%

 

11.4%

 

10.9%

 

11.2%

Total

 

100.0%

 

100.0%

 

100.0%

 

100.0%

 

 

(1)

Excludes data for managed communities and discontinued senior living operations.

 



 

Supplemental Information, page 6 of 7

 

FIVE STAR QUALITY CARE, INC.

SENIOR LIVING OTHER OPERATING DATA(1)

(dollars in thousands, except average monthly rate)

 

 

 

Three months ended

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

2013

 

2013

 

2013

 

2013

 

2012

 

 

 

 

 

 

 

 

 

 

 

Independent and assisted living communities (owned):

 

 

 

 

 

 

 

 

 

 

Number of communities (end of period)

 

30 

 

30 

 

30 

 

30 

 

30 

Number of units (end of period)

 

 2,946 

 

 2,946 

 

 2,946 

 

 2,946 

 

 2,946 

Occupancy

 

87.5%

 

88.2%

 

87.6%

 

87.5%

 

87.8%

Avg. monthly rate(2)

$

 3,385 

$

 3,370 

$

 3,377 

$

 3,374 

$

 3,293 

 

 

 

 

 

 

 

 

 

 

 

Independent and assisted living communities (leased):

 

 

 

 

 

 

 

 

 

 

Number of communities (end of period)

 

119 

 

119 

 

119 

 

119 

 

119 

Number of units (end of period)(3)

 

 9,858 

 

 9,858 

 

 9,858 

 

 9,858 

 

 9,858 

Occupancy

 

88.7%

 

88.9%

 

88.1%

 

88.6%

 

89.2%

Avg. monthly rate(2)

$

 3,645 

$

 3,641 

$

 3,676 

$

 3,674 

$

 3,606 

 

 

 

 

 

 

 

 

 

 

 

CCRC communities (leased):

 

 

 

 

 

 

 

 

 

 

Number of communities (end of period)

 

31 

 

31 

 

31 

 

31 

 

31 

Number of units (end of period)(4)

 

 7,346 

 

 7,346 

 

 7,346 

 

 7,346 

 

 7,346 

Occupancy

 

82.6%

 

82.9%

 

83.3%

 

83.7%

 

83.4%

Avg. monthly rate(2)

$

 5,204 

$

 5,203 

$

 5,227 

$

 5,276 

$

 5,204 

 

 

 

 

 

 

 

 

 

 

 

Skilled nursing facilities (leased):

 

 

 

 

 

 

 

 

 

 

Number of communities (end of period)

 

31 

 

31 

 

31 

 

31 

 

31 

Number of units (end of period)(5)

 

 2,822 

 

 2,822 

 

 2,822 

 

 2,822 

 

 2,822 

Occupancy

 

80.9%

 

80.8%

 

80.7%

 

81.5%

 

82.2%

Avg. monthly rate(2)

$

 6,448 

$

 6,409 

$

 6,496 

$

 6,644 

$

 6,460 

 

 

 

 

 

 

 

 

 

 

 

Total senior living communities (owned and leased):

 

 

 

 

 

 

 

 

 

 

Number of communities (end of period)

 

211 

 

211 

 

211 

 

211 

 

211 

Number of units (end of period)(3)

 

 22,972 

 

 22,972 

 

 22,972 

 

 22,972 

 

 22,972 

Occupancy

 

85.6%

 

85.9%

 

85.6%

 

86.0%

 

86.3%

Avg. monthly rate(2)

$

 4,417 

$

 4,407 

$

 4,446 

$

 4,479 

$

 4,393 

 

 

 

 

 

 

 

 

 

 

 

Managed communities:

 

 

 

 

 

 

 

 

 

 

Number of communities (end of period)

 

44 

 

40 

 

39 

 

39 

 

39 

Number of units (end of period)(6)

 

 7,051 

 

 6,771 

 

 6,678 

 

 6,678 

 

 6,678 

Occupancy

 

87.9%

 

87.6%

 

87.4%

 

87.2%

 

87.7%

Avg. monthly rate(2)

$

 4,093 

$

 4,140 

$

 4,215 

$

 4,296 

$

 4,144 

 

 

 

 

 

 

 

 

 

 

 

Other ancillary services:

 

 

 

 

 

 

 

 

 

 

Rehabilitation and wellness inpatient clinics (end of period)

 

50 

 

50 

 

51 

 

53 

 

50 

Rehabilitation and wellness outpatient clinics (end of period)

 50 

 

 51 

 

 51 

 

 49 

 

 49 

Home health communities served (end of period)

 

 

 

 

 

 

(1)

Excludes data for discontinued operations.

(2)

Average monthly rate is calculated by taking the average daily rate, which is defined as total operating revenue divided by occupied units, during the period and multiplying it by 30 days.

(3)

Excludes 48 units of one senior living community that has been temporarily closed for renovations.

(4)

Includes 2,031 skilled nursing units in communities where assisted living and independent living services are the predominant services provided.

(5)

Includes 69 assisted living and independent living units in communities where skilled nursing services are the predominant services provided.

(6)

Includes 472 skilled nursing units in communities where assisted living and independent living services are the predominant services provided.

 



 

Supplemental Information, page 7 of 7

 

FIVE STAR QUALITY CARE, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

(in thousands)

 

Earnings before interest, taxes, depreciation and amortization, or EBITDA, and EBITDA excluding certain items, and EBITDA excluding certain items plus rent expense (EBITDAR excluding certain items), or collectively, Non-GAAP financial measures, are not financial measures determined according to U.S. generally accepted accounting principles, or GAAP.  We consider these Non-GAAP financial measures 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 a non-GAAP basis. These Non-GAAP financial measures are used by management to evaluate our financial performance and for comparing our performance over time and to the performance of our competitors. These Non-GAAP financial measures 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, cash flows from operating activities or any other financial operating or performance or liquidity measure established by GAAP.  The following table includes the reconciliation of these Non-GAAP financial measures to income from continuing operations, the most directly comparable financial measure under GAAP reported in our consolidated financial statements, for the three and twelve months ended December 31, 2013 and 2012.

 

 

 

For the three months

 

For the twelve months

 

 

ended December 31,

 

ended December 31,

 

 

2013

 

2012

 

2013

 

2012

(Loss) income from continuing operations

 

$

(3,324)

 

$

1,623

 

$

3,449

 

$

10,590

Add: interest and other expense

 

1,237

 

1,475

 

5,227

 

6,268

Add: income tax expense

 

840

 

2,139

 

1,916

 

7,098

Add: depreciation and amortization

 

7,331

 

6,284

 

27,022

 

24,480

Less: interest, dividend and other income

 

(182)

 

(243)

 

(781)

 

(881)

EBITDA

 

5,902

 

11,278

 

36,833

 

47,555

Add (less):

 

 

 

 

 

 

 

 

Financial accounting restatement costs

 

971

 

-

 

971

 

-

Acquisition related costs

 

62

 

8

 

181

 

108

Loss on sale of investments in available for sale securities

 

11

 

81

 

5

 

19

Impairment of long-lived assets

 

186

 

-

 

186

 

-

Gain on litigation settlement

 

-

 

-

 

-

 

(3,365)

Loss (gain) on early extinguishment of debt

 

-

 

-

 

599

 

(45)

EBITDA excluding certain items

 

7,132

 

11,367

 

38,775

 

44,272

Add:

 

 

 

 

 

 

 

 

Rent expense

 

48,785

 

47,733

 

193,820

 

190,184

EBITDAR excluding certain items

 

$

55,917

 

$

59,100

 

$

232,595

 

$

234,456

 

 

This supplemental data should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2013 filed with the SEC on September 17, 2014, including the audited financial statements and notes thereto which include descriptions of certain revisions to the 2011 and 2012 financial statements that we determined were not material.