Attached files

file filename
8-K - 8-K - Diversicare Healthcare Services, Inc.dvcr-20150630x8kearningrel.htm
EX-99.2 - INVESTOR PRESENTATION - Diversicare Healthcare Services, Inc.dvcrinvestorslidesfy15q2.htm


 

   Company Contact:
      Kelly J. Gill
      Chief Executive Officer
      615-771-7575
 
         Investor Relations:
            James R. McKnight, Jr.
            Chief Financial Officer
            615-771-7575
Diversicare Announces 2015 Second Quarter Results
Reports Revenue Growth of 17% and EBITDA of $4.3 Million

BRENTWOOD, TN, (August 6, 2015) – Diversicare Healthcare Services, Inc. (NASDAQ: DVCR), a premier provider of long-term care services, today announced its results for the second quarter ended June 30, 2015.
On August 5, 2015, the Board of Directors declared a quarterly dividend of $0.055 per common share payable to shareholders of record as of September 30, 2015, to be paid on October 14, 2015.
Second Quarter 2015 Highlights
Net revenue increased 17.0% to $96.3 million in the second quarter of 2015 from $82.3 million in the second quarter of 2014, primarily attributable to the 10 nursing centers acquired during 2014 and 2015.

Facility-level operating income of $19.6 million, or 20.4%, an increase of $2.0 million from the prior year.

Quarterly EBITDA of $4.3 million, up from $2.8 million in the first quarter of 2015.

Net income from continuing operations of $0.8 million, or $0.13 per share. This represents the fifth consecutive quarter of positive net income from continuing operations.









CEO Remarks

Commenting on the results, Kelly Gill, Diversicare’s CEO, stated, “Operationally, this quarter represented the highest reported revenue and second highest reported EBITDA since launching our strategic plan nearly four years ago, as we saw significant same-store revenue improvement and benefited from a full quarter of operations from our two most recent acquisitions. Our approach to growth remains balanced between a strong emphasis on organic growth and acquisitions.” 
Mr. Gill concluded, “Over the past several years we have taken a thoughtful and prudent approach to reshaping the company, and our financial and operating results continue to validate that approach. Our operations team and caregivers remain committed to providing high quality care to each of our patients and residents, which is reflected through our industry-leading Quality Measures.”
Other Highlights for the Second Quarter 2015
The following table summarizes key revenue and census statistics for continuing operations for each period:
 
Three Months Ended
June 30,
 
 
 
2015
 
 
 
2014
 
 
Skilled nursing occupancy
76.8
%
 
 
 
78.2
%
 
 
As a percent of total census:
 
 
 
 
 
 
 
Medicare census
12.5
%
 
 
 
13.8
%
 
 
Managed Care census
3.6
%
 
 
 
3.4
%
 
 
As a percent of total revenues:
 
 
 
 
 
 
 
Medicare revenues
29.1
%
 
 
 
31.2
%
 
 
Medicaid revenues
48.1
%
 
 
 
47.6
%
 
 
Managed Care revenues
7.0
%
 
 
 
6.4
%
 
 
Average rate per day:
 
 
 
 
 
 
 
Medicare
$
457.46

 
  
 
$
438.46

 
 
Medicaid
$
165.30

 
  
 
$
158.47

 
 
Managed Care
$
384.64

 
  
 
$
378.53

 
 

 Patient Revenues
Patient revenues were $96.3 million and $82.3 million for the three months ended June 30, 2015 and 2014, respectively, an increase of $14.0 million. This increase is primarily attributable to the acquisition of new facilities during the period. The following table summarizes the revenue increases attributable to our portfolio growth (in thousands):
 
Three Months Ended
June 30,
 
2015
 
2014
 
Change
Same-store revenue
$
81,583

 
$
79,062

 
$
2,521

2014 acquisition revenue
11,644

 
3,251

 
8,393

2015 acquisition revenue
3,061

 

 
3,061

Total revenue
$
96,288

 
$
82,313

 
13,975

The overall increase in revenue of $14.0 million is primarily attributable to incremental revenue contributions from acquisition activity in 2014 of $8.4 million, as well as the contribution from the newly acquired nursing centers in Glasgow, Kentucky and Hutchinson, Kansas. These two nursing centers acquired in 2015 contributed $3.1 million in revenues during the second quarter.
The same-store revenues increased by $2.5 million in 2015 compared to the same period in 2014, primarily driven by favorable rates. The average Medicaid rate per patient day at same-store nursing centers for 2015 increased 5.5% compared to 2014, resulting in an increase in revenue of $2.1 million. This average rate per day for Medicaid patients is the result of rate increases in certain states and increasing patient acuity levels. The average Medicare rate per patient day for same-store nursing centers increased 3.5% for 2015 compared to 2014, resulting in an increase in revenue of $0.7 million. Additionally, the average Managed Care rate per patient day at same-store nursing centers increased 1.3% over the prior year period resulting in $0.1 million of additional same-store revenue.





Census results for the quarter provided a mix a favorable and unfavorable variances on the same-store revenue results. Same-store Medicare census decreased 8.7% in 2015 resulting in same-store revenue decrease of $1.8 million compared to 2014. Medicaid census also declined slightly at our same-store centers compared to 2014 resulting in a revenue decrease of $0.5 million. These unfavorable variances were partially offset by Managed Care census which increased 15.0%, resulting in a revenue increase at our same-store nursing centers of $0.7 million. Additionally, Private Pay census increased in our same-store centers resulting in an increase of $0.6 million compared to the same period in 2014.
Two other contributing factors affected our same-store revenue for the second quarter of 2015 compared to the same period in 2014. The first is an increase in Ancillary Services revenue of $0.8 million. The second factor is the Company's participation in the UPL supplemental payment program in the state of Indiana that provides supplemental Medicaid payments for skilled nursing facilities that are licensed to non-state government entities such as county hospital districts. Participation in the UPL program produced an additional $0.3 million in revenue during the quarter.

Expenses
Operating expense increased in the second quarter of 2015 to $76.7 million as compared to $64.7 million in the second quarter of 2014, driven primarily by the $7.2 million increase in operating costs attributable to the nursing center operations acquired in 2014, as well as $2.3 million of operating expense associated with the nursing center operations assumed in the first quarter of 2015. The following table summarizes the expense increases attributable to our portfolio growth (in thousands):
 
Three Months Ended
June 30,
 
2015
 
2014
 
Change
Same-store operating expense
$
64,815

 
$
62,362

 
$
2,453

2014 acquisition expense
9,505

 
2,325

 
7,180

2015 acquisition expense
2,332

 

 
2,332

Total expense
$
76,652

 
$
64,687

 
$
11,965

Operating expense increased as a percentage of revenue at 79.6% for the second quarter of 2015 as compared to 78.6% for the second quarter of 2014. The largest component of operating expenses is wages. Considering the aforementioned addition of the new centers, we experienced an increase to $44.8 million in the second quarter of 2015 as compared to $37.9 million in the second quarter of 2014, an increase of $6.8 million, or 18.0%. Wages as a percentage of revenue slightly increased in the second quarter of 2015 to 46.5% as compared to 46.1% in the second quarter of 2014, an increase of 0.4%.
While the majority of the $12.0 million increase in operating expenses is attributable to the $7.2 million of incremental operating expenses from 2014 acquisitions and $2.3 million from 2015 acquisitions, the same-store nursing centers also experienced an increase of $2.5 million in the second quarter of 2015 as compared to the second quarter of 2014. The increase in operating expenses for our same-store nursing centers is primarily driven by a $1.8 million increase in salaries and related payroll taxes in 2015 compared to the prior year. Additionally, we experienced a $0.4 million increase in bad debt expense in the second quarter of 2015 compared to the second quarter of 2014.
Professional liability expense was $1.9 million in the second quarter of 2015 compared to $1.6 million in the second quarter of 2014, an increase of $0.3 million. We were engaged in 51 professional liability lawsuits as of June 30, 2015, compared to 53 as of June 30, 2014. Our quarterly cash expenditures for professional liability costs of continuing operations were $0.8 million and $1.1 million for 2015 and 2014, respectively. Professional liability expense and cash expenditures fluctuate from year to year based respectively on the results of our third-party professional liability actuarial studies and on the costs incurred in defending and settling existing claims.
General and administrative expense was $6.3 million in the second quarter of 2015 as compared to $5.4 million in the second quarter of 2014, an increase of $0.9 million, and increased slightly as a percentage of revenue from 6.5% in 2014 to 6.6% in 2015. The increase in general and administrative expense is primarily attributable to an increase in salaries of $0.3 million in the second quarter of 2015 compared to the second quarter of 2014. Additionally, the Company experienced an increase of $0.4 million in share-based compensation in the second quarter of 2015 compared to the same period in 2014.
Interest expense was $1.0 million in the second quarter of 2015 and $0.9 million in the second quarter of 2014, an increase of $0.1 million. The increase was primarily attributable to higher debt balances in 2015 as a result of higher outstanding borrowings on the revolving credit facility as a result of the increase in centers undergoing the change in ownership process, as well as the addition of the Glasgow term loan during the first quarter of 2015.






Receivables
Our net receivables balance increased $6.2 million to $47.5 million as of June 30, 2015, from $41.3 million as of December 31, 2014. The increase is primarily attributable to $8.4 million in unbilled receivables as of June 30, 2015, compared to $5.5 million at December 31, 2014. These receivables are associated with our newly acquired nursing centers that are currently undergoing the Medicare and Medicaid change in ownership certification process.
Conference Call Information
A conference call has been scheduled for Friday, August 7, 2015 at 7:30 A.M. Central time (8:30 A.M. Eastern time) to discuss second quarter 2015 results. The conference call information is as follows:
 
 
 
Date:
 
Friday, August 7, 2015
Time:
 
7:30 A.M. Central, 8:30 A.M. Eastern
Webcast Links:
 
www.DVCR.com
Dial in numbers:
 
877.340.2552 (domestic) or 253.237.1159 (International)
Conference ID: 91099579
The Operator will connect you to Diversicare’s Conference Call
A replay of the conference call will be accessible two hours after its completion through August 14, 2015, by dialing 855-859-2056 (domestic) or 404-537-3406 (international) and entering Conference ID 91099579.
FORWARD-LOOKING STATEMENTS
The "forward-looking statements" contained in this release are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are predictive in nature and are frequently identified by the use of terms such as "may," "will," "should," "expect," "believe," "estimate," "intend," and similar words indicating possible future expectations, events or actions. These forward-looking statements reflect our current views with respect to future events and present our estimates and assumptions only as of the date of this release. Actual results could differ materially from those contemplated by the forward-looking statements made in this release. In addition to any assumptions and other factors referred to specifically in connection with such statements, other factors, many of which are beyond our ability to control or predict, could cause our actual results to differ materially from the results expressed or implied in any forward-looking statements including, but not limited to, our ability to successfully operate the new nursing centers in Alabama, Kansas, Kentucky, Missouri, Ohio, and Indiana, our ability to increase census at our renovated centers, changes in governmental reimbursement, including the impact of the CMS final rule that has resulted in a reduction in Medicare reimbursement as of October 2012 and our ability to mitigate the impact of the revenue reduction, government regulation, the impact of the recently adopted federal health care reform or any future health care reform, any increases in the cost of borrowing under our credit agreements, our ability to comply with covenants contained in those credit agreements, the outcome of professional liability lawsuits and claims, our ability to control ultimate professional liability costs, the accuracy of our estimate of our anticipated professional liability expense, the impact of future licensing surveys, the outcome of proceedings alleging violations of state or Federal False Claims Acts, laws and regulations governing quality of care or other laws and regulations applicable to our business including laws governing reimbursement from government payors, impacts associated with the implementation of our electronic medical records plan, the costs of investing in our business initiatives and development, our ability to control costs, changes to our valuation of deferred tax assets, changes in occupancy rates in our centers, changing economic and competitive conditions, changes in anticipated revenue and cost growth, changes in the anticipated results of operations, the effect of changes in accounting policies as well as others. The Company has provided additional information in its Annual Report on Form 10-K for the fiscal year ended December 31, 2014, as well as in its other filings with the Securities and Exchange Commission, which readers are encouraged to review for further disclosure of other factors. These assumptions may not materialize to the extent assumed, and risks and uncertainties may cause actual results to be different from anticipated results. These risks and uncertainties also may result in changes to the Company's business plans and prospects. Diversicare Heathcare Services, Inc. is not responsible for updating the information contained in this press release beyond the published date, or for changes made to this document by wire services or Internet services.
Diversicare provides long-term care services to patients in 54 skilled nursing and long-term care centers containing 6,500 licensed beds. For additional information about the Company, visit Diversicare's web site: www.DVCR.com.
-Financial Tables to Follow-







DIVERSICARE HEALTHCARE SERVICES, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
 
 
 
June 30,
2015
 
December 31,
2014
ASSETS:
 
 
 
 
Current Assets
 
 
 
 
Cash and cash equivalents
 
$
3,702

 
$
3,818

Receivables, net
 
47,496

 
41,272

Deferred income taxes
 
7,113

 
7,016

Current assets of discontinued operations
 
32

 
73

Other current assets
 
4,583

 
3,760

Total current assets
 
62,926

 
55,939

 
 
 
 
 
Property and equipment, net
 
49,671

 
43,855

Deferred income taxes
 
12,673

 
12,885

Acquired leasehold interest, net
 
7,651

 
7,844

Other assets, net
 
6,771

 
8,566

TOTAL ASSETS
 
$
139,692

 
$
129,089

 
 
 
 
 
LIABILITIES AND SHAREHOLDERS’ EQUITY:
 
 
 
 
Current Liabilities
 
 
 
 
Current portion of long-term debt and capitalized lease obligations
 
$
12,351

 
$
5,705

Trade accounts payable
 
8,845

 
8,121

Current liabilities of discontinued operations
 
427

 
482

Accrued expenses:
 
 
 
 
Payroll and employee benefits
 
15,691

 
14,642

Current portion of self-insurance reserves
 
12,026

 
11,833

Other current liabilities
 
5,479

 
6,359

Total current liabilities
 
54,819

 
47,142

Noncurrent Liabilities
 
 
 
 
Long-term debt and capitalized lease obligations, less current portion
 
47,096

 
42,559

Self-insurance reserves, less current portion
 
13,504

 
14,268

Other noncurrent liabilities
 
12,283

 
13,366

Total noncurrent liabilities
 
72,883

 
70,193

 
 
 
 
 
SHAREHOLDERS’ EQUITY
 
11,990

 
11,754

 
 
 
 
 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
 
$
139,692

 
$
129,089

 
 
 
 
 







DIVERSICARE HEALTHCARE SERVICES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
 
Three Months Ended
June 30,
 
2015
 
2014
PATIENT REVENUES, net
$
96,288

 
$
82,313

Operating expense
76,652

 
64,687

Facility-level operating income
19,636

 
17,626

 
 
 
 
EXPENSES:
 
 
 
Lease and rent expense
7,186

 
6,251

Professional liability
1,926

 
1,556

General and administrative
6,341

 
5,381

Depreciation and amortization
1,863

 
1,705

Total expenses less operating
17,316

 
14,893

OPERATING INCOME
2,320

 
2,733

OTHER INCOME (EXPENSE):
 
 
 
Equity in net income (loss) of unconsolidated affiliate
75

 
(56
)
Interest expense, net
(1,049
)
 
(949
)
 
(974
)
 
(1,005
)
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES
1,346

 
1,728

PROVISION FOR INCOME TAXES
(539
)
 
(755
)
NET INCOME FROM CONTINUING OPERATIONS
807

 
973

NET INCOME (LOSS) FROM DISCONTINUED OPERATIONS:
 
 
 
Operating income (loss), net of taxes
(299
)
 
128

DISCONTINUED OPERATIONS
(299
)
 
128

NET INCOME
508

 
1,101

PREFERRED STOCK DIVIDENDS

 
(86
)
NET INCOME FOR DIVERSICARE HEALTHCARE
SERVICES, INC. COMMON SHAREHOLDERS
$
508

 
$
1,015

 
 
 
 
NET INCOME (LOSS) PER COMMON SHARE FOR DIVERSICARE HEALTHCARE SERVICES, INC. SHAREHOLDERS:
 
 
 
Per common share – basic
 
 
 
Continuing operations
$
0.13

 
$
0.15

Discontinued operations
(0.05
)
 
0.02

 
$
0.08

 
$
0.17

 
 
 
 
Per common share – diluted
$
0.13

 
$
0.14

Continuing operations
(0.05
)
 
0.02

Discontinued operations
$
0.08

 
$
0.16

 
 
 
 
DIVIDENDS DECLARED PER SHARE OF COMMON STOCK
$
0.055

 
$
0.055

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:
 
 
 
Basic
6,098

 
6,015

Diluted
6,327

 
6,181








DIVERSICARE HEALTHCARE SERVICES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
 
Six Months Ended
June 30,
 
2015
 
2014
PATIENT REVENUES, net
$
191,513

 
$
160,112

Operating expense
153,797

 
127,511

Facility-level operating income
37,716

 
32,601

 
 
 
 
EXPENSES:
 
 
 
Lease and rent expense
14,331

 
12,218

Professional liability
4,081

 
3,617

General and administrative
12,392

 
10,495

Depreciation and amortization
3,742

 
3,440

Total expenses less operating
34,546

 
29,770

OPERATING INCOME
3,170

 
2,831

OTHER INCOME (EXPENSE):
 
 
 
Equity in net income (loss) of unconsolidated affiliate
183

 
(59
)
Interest expense, net
(1,999
)
 
(1,841
)
 
(1,816
)
 
(1,900
)
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES
1,354

 
931

PROVISION FOR INCOME TAXES
(542
)
 
(391
)
NET INCOME FROM CONTINUING OPERATIONS
812

 
540

NET LOSS FROM DISCONTINUED OPERATIONS:
 
 
 
Operating loss, net of taxes
(562
)
 
(484
)
DISCONTINUED OPERATIONS
(562
)
 
(484
)
NET INCOME
250

 
56

Loss attributable to noncontrolling interest

 
25

NET INCOME ATTRIBUTABLE TO DIVERSICARE HEALTHCARE SERVICES, INC.
250

 
81

PREFERRED STOCK DIVIDENDS

 
(172
)
NET INCOME (LOSS) FOR DIVERSICARE HEALTHCARE
SERVICES, INC. COMMON SHAREHOLDERS
$
250

 
$
(91
)
 
 
 
 
NET INCOME (LOSS) PER COMMON SHARE FOR DIVERSICARE HEALTHCARE SERVICES, INC. SHAREHOLDERS:
 
 
 
Per common share – basic
 
 
 
Continuing operations
$
0.13

 
$
0.07

Discontinued operations
(0.09
)
 
(0.08
)
 
$
0.04

 
$
(0.01
)
Per common share – diluted
 
 
 
Continuing operations
$
0.13

 
$
0.07

Discontinued operations
(0.09
)
 
(0.08
)
 
$
0.04

 
$
(0.01
)
DIVIDENDS DECLARED PER SHARE OF COMMON STOCK
$
0.110

 
$
0.110

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:
 
 
 
Basic
6,072

 
5,995

Diluted
6,302

 
5,995








DIVERSICARE HEALTHCARE SERVICES, INC.
RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED EBITDA
(In thousands)

 
 
 
June 30, 2015
 
March 31, 2015
 
December 31, 2014
 
September 30, 2014
 
June 30,
2014
 
 
(Unaudited)
 
(Unaudited)
 
(Unaudited)
 
(Unaudited)
 
(Unaudited)
Net income (loss)
 
$
508

 
$
(258
)
 
$
505

 
$
4,147

 
$
1,101

Loss (income) from discontinued operations, net of tax
 
299

 
263

 
186

 
(3,928
)
 
(128
)
Income tax provision
 
539

 
3

 
319

 
147

 
755

Interest expense
 
1,049

 
950

 
940

 
916

 
949

Depreciation and amortization
 
1,863

 
1,879

 
1,826

 
1,812

 
1,705

EBITDA
 
4,258

 
2,837

 
3,776

 
3,094

 
4,382

 
 
 
 
 
 
 
 
 
 
 
EBITDA adjustments:
 
 
 
 
 
 
 
 
 
 
Acquisition related costs (a)
 
93

 
142

 
117

 
124

 
207

Adjusted EBITDA
 
$
4,351

 
$
2,979

 
$
3,893

 
$
3,218

 
$
4,589

 

(a)
Represents non-recurring costs associated with acquisition-related transactions.
 




 






DIVERSICARE HEALTHCARE SERVICES, INC.
RECONCILIATION OF NET INCOME (LOSS) FOR DIVERSICARE HEALTHCARE
SERVICES, INC. COMMON SHAREHOLDERS TO ADJUSTED NET INCOME (LOSS)
FOR DIVERSICARE HEALTHCARE SERVICES, INC. COMMON SHAREHOLDERS
(In thousands, except per share data)
 

 
 
For Three Months Ended
 
 
June 30, 2015
 
March 31, 2015
 
December 31, 2014
 
September 30, 2014
 
June 30, 2014
 
 
 
 
 
 
 
 
 
 
 
Net income (loss) for Diversicare Healthcare Services, Inc. Common shareholders
 
$
508

 
$
(258
)
 
$
505

 
$
4,099

 
$
1,015

Adjustments:
 
 
 
 
 
 
 
 
 
 
Acquisition related costs (a)
 
93

 
142

 
117

 
124

 
207

Tax impact of above adjustments (b)
 
(33
)
 
(38
)
 
(41
)
 
(43
)
 
(73
)
Discontinued operations, net of tax
 
299

 
263

 
186

 
(3,928
)
 
(128
)
Adjusted net income (loss) for Diversicare Healthcare Services, Inc. common shareholders
 
$
867

 
$
109

 
$
767

 
$
252

 
$
1,021

 
 
 
 
 
 
 
 
 
 
 
Adjusted net income (loss) for Diversicare Healthcare Services, Inc. common shareholders
 
 
 
 
 
 
 
 
 
 
Basic
 
$
0.14

 
$
0.02

 
$
0.13

 
$
0.04

 
$
0.17

Diluted
 
$
0.14

 
$
0.02

 
$
0.12

 
$
0.04

 
$
0.17

 
 
 
 
 
 
 
 
 
 
 
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:
 
 
 
 
 
 
 
 
 
 
Basic
 
6,098

 
6,045

 
6,032

 
6,020

 
6,015

Diluted
 
6,271

 
6,271

 
6,270

 
6,248

 
6,181

 
 
 
 
 
 
 
 
 
 
 


(a)
Represents non-recurring costs associated with acquisition-related transactions.
(b)
Represents tax provision for the cumulative adjustments for each period.
 





DIVERSICARE HEALTHCARE SERVICES, INC.
FUNDS PROVIDED BY OPERATIONS
(In thousands, except per share data)
 
 
 
Six Months Ended
June 30,
 
 
 
2015
 
2014
 
NET INCOME
 
$
250

 
$
56

 
Discontinued operations
 
(562
)
 
(484
)
 
Net income from continuing operations
 
812

 
540

 
Adjustments to reconcile net income (loss) from continuing operations to funds provided by operations:
 
 
 
 
 
Depreciation and amortization
 
3,742

 
3,440

 
Provision for doubtful accounts
 
3,306

 
2,780

 
Deferred income tax provision (benefit)
 
112

 
36

 
Provision for self-insured professional liability, net of cash payments
 
1,706

 
827

 
Stock based compensation
 
702

 
295

 
 Equity in net losses of unconsolidated affiliate
 
(183
)
 
59

 
Provision for leases in excess of cash payments
 
(802
)
 
(520
)
 
Other
 
189

 
205

 
FUNDS PROVIDED BY OPERATIONS
 
$
9,584

 
$
7,662

 
 
 
 
 
 
 
FUNDS PROVIDED BY OPERATIONS PER COMMON SHARE:
 
 
 
 
 
Basic
 
$
1.58

 
$
1.28

 
Diluted
 
$
1.52

 
$
1.28

 
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING :
 
 
 
 
 
Basic
 
6,072

 
5,995

 
Diluted
 
6,302

 
5,995

 
We have included certain financial measures in this press release, including EBITDA, Adjusted EBITDA, Adjusted Net income (loss) for Diversicare Healthcare Services, Inc. common shareholders and Funds Provided by Operations which are “non-GAAP financial measures” using accounting principles generally accepted in the United States (GAAP) and using adjustments to GAAP (non-GAAP). These non-GAAP measures are not measurements under GAAP. These measurements should be considered in addition to, but not as a substitute for, the information contained in our financial statements prepared in accordance with GAAP. We define EBITDA as net income (loss) adjusted for loss (income) from discontinued operations, net interest expense, income tax and depreciation and amortization. We define Adjusted EBITDA as EBITDA adjusted acquisition-related costs. We define Adjusted Net income (loss) for Diversicare Healthcare Services, Inc. common shareholders as Net income (loss) for Diversicare Healthcare Services, Inc. common shareholders adjusted for acquisition-related costs. Funds Provided by Operations is defined as net income from operating activities adjusted for the cash effect of professional liability and other non-cash charges. Management believes that Funds Provided by Operations is an important performance measurement because it eliminates the effect of actuarial assumptions on our professional liability reserves, includes the cash effect of professional liability payments, and does not include the effects of deferred tax benefit and other non-cash charges.
Our measurements of EBITDA, Adjusted EBITDA, Adjusted Net income (loss) for Diversicare Healthcare Services, Inc. common shareholders and Funds Provided by Operations may not be comparable to similarly titled measures of other companies. We have included information concerning EBITDA, Adjusted EBITDA, Adjusted Net income (loss) for Diversicare Healthcare Services, Inc. common shareholders and Funds Provided by Operations in this press release because we believe that such information is used by certain investors as measures of a company’s historical performance. Management believes that Adjusted EBITDA and Adjusted Net income (loss) for Diversicare Healthcare Services, Inc. common shareholders are important performance measurements because they eliminate certain nonrecurring start-up losses and separation costs. Management believes that Funds Provided by Operations is an important performance measurement because it eliminates the effect of actuarial assumptions on our professional liability reserves, includes the cash effect of professional liability payments, and does not include the effects of deferred taxes and other non-cash items. Our presentation of EBITDA, Adjusted EBITDA, Adjusted Net income (loss) for





Diversicare Healthcare Services, Inc. common shareholders and Funds Provided by Operations should not be construed as an inference that our future results will be unaffected by unusual or nonrecurring items.

DIVERSICARE HEALTHCARE SERVICES, INC.
SELECTED OPERATING STATISTICS
(Unaudited)
Three Months Ended June 30, 2015
 
 
 




As of June 30, 2015
 
 




Occupancy (Note 2)
 
 
 
 
 
 
 
 
Region
(Note 1)
 
Licensed Nursing Beds
 
Available Nursing Beds
 
Skilled Nursing Weighted Average Daily Census
 
Licensed Nursing Beds
 
Available
 Nursing
 Beds
 
Medicare
 Utilization
2015 Q2
 Revenue
($ in millions)
 
Medicare
 Room  and
 Board
 Revenue
 PPD
 (Note 3)
 
Medicaid
 Room
 and
 Board
 Revenue
 PPD
 (Note 3)
 
Alabama
 
925

 
917

 
822

 
88.9
%
 
89.6
%
 
16.2
%
 
$
18.1

 
$
445.07

 
$
176.54

 
Kansas
 
503

 
498

 
400

 
79.6
%
 
80.4
%
 
11.6
%
 
7.5

 
400.60

 
158.82

 
Kentucky
 
1,257

 
1,181

 
1,095

 
87.1
%
 
92.7
%
 
14.2
%
 
23.0

 
468.05

 
184.46

 
Missouri
 
339

 
339

 
248

 
73.1
%
 
73.1
%
 
8.7
%
 
4.6

 
490.86

 
139.99

 
Ohio
 
426

 
426

 
315

 
73.9
%
 
73.9
%
 
7.9
%
 
10.6

 
513.81

 
179.11

 
Tennessee
 
705

 
651

 
505

 
71.7
%
 
77.7
%
 
16.3
%
 
10.3

 
426.70

 
162.06

 
Texas
 
1,849

 
1,726

 
1,225

 
66.3
%
 
71.0
%
 
9.1
%
 
22.2

 
484.96

 
145.22

 
Total
 
6,004

 
5,738

 
4,610

 
76.8
%
 
80.3
%
 
12.5
%
 
$
96.3

 
$
457.46

 
$
165.30

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Note 1:
The Alabama region includes one nursing center in Florida. The Kentucky region includes one nursing center in Ohio and one in Indiana. The Tennessee region includes one nursing center in Kentucky.

 
Note 2:
The number of Licensed Nursing Beds is based on the licensed capacity of the facility. The Company has historically reported its occupancy based on licensed nursing beds, and excludes a limited number of assisted living beds. The number of Available Nursing Beds represents licensed nursing beds less beds removed from service. Available nursing beds is subject to change based upon the needs of the facilities, including configuration of patient rooms, common usage areas and offices, status of beds (private, semi-private, ward, etc.) and renovations. Occupancy is measured on a weighted average basis.

 
Note 3:
These Medicare and Medicaid revenue rates include room and board revenues but do not include any ancillary revenues related to these patients.


###