Attached files

file filename
EX-99.2 - EX-99.2 - KINDRED HEALTHCARE, INCd461883dex992.htm
8-K - FORM 8-K - KINDRED HEALTHCARE, INCd461883d8k.htm

Exhibit 99.1

Unaudited pro forma condensed consolidated financial information

On June 30, 2017, Kindred Healthcare, Inc. (“Kindred” or the “Company”) entered into a definitive agreement with BM Eagle Holdings, LLC, a joint venture led by affiliates of BlueMountain Capital Management, LLC (“BlueMountain”), under which the Company is selling its skilled nursing facility business for $700 million in cash (the “SNF Divestiture”). The agreement with BlueMountain provided for the sale of 89 nursing centers with 11,308 licensed beds and seven assisted living facilities with 380 licensed beds in 18 states.

As previously disclosed, 36 of the skilled nursing facilities (the “Ventas Properties”) were or continue to be leased from Ventas, Inc. (“Ventas”) and the Company has an option to acquire the real estate of the Ventas Properties for aggregate consideration of $700 million. As the Company closes on the sale of the Ventas Properties to BlueMountain, the Company will pay to Ventas the allocable portion of the $700 million purchase price for the Ventas Properties and Ventas will convey the real estate for the applicable Ventas Property to BlueMountain or its designee.

In connection with the SNF Divestiture, the results of operations of the skilled nursing facility business, which previously were reported in the Nursing Center division, and the gains or losses associated with the SNF Divestiture, have been classified as discontinued operations for all periods presented. In addition, direct overhead associated with the skilled nursing facility business and the profits from applicable RehabCare contracts servicing the Company’s skilled nursing facility business were moved to discontinued operations for all periods presented. The Company has reclassified certain retained businesses and expenses previously reported in the Nursing Center division to other business segments, including hospital-based sub-acute units and a skilled nursing facility to the Hospital division and a small therapy business to the Kindred Hospital Rehabilitation Services operating segment for all periods presented.

The following unaudited pro forma condensed consolidated financial information has been prepared for illustrative purposes only and is not necessarily indicative of the consolidated results of operations or financial position in future periods or the results that actually would have been realized had Kindred divested of its skilled nursing facility business during the periods specified. In addition, the unaudited pro forma condensed consolidated financial information does not reflect expected cost reductions and anticipated new RehabCare contracts signed in connection with the SNF Divestiture.

The following unaudited pro forma condensed consolidated financial information for the years ended December 31, 2016, 2015 and 2014, and as of June 30, 2017 is based upon the historical consolidated financial information of Kindred and its consolidated subsidiaries. The following unaudited pro forma condensed consolidated financial information was derived from and should be read in conjunction with Kindred’s consolidated financial statements and related notes previously filed with the Securities and Exchange Commission (the “SEC”) by Kindred. The Company is not presenting a pro forma condensed consolidated statement of operations for the six months ended June 30, 2017 because all of the adjustments related to the SNF Divestiture were reflected in the consolidated statement of operations for the six months ended June 30, 2017 in the Form 10-Q filed with the SEC on August 9, 2017.

The accompanying unaudited pro forma condensed consolidated statements of operations give effect to the SNF Divestiture as if this transaction had been consummated on January 1, 2014. The unaudited pro forma condensed consolidated balance sheet gives effect to the SNF Divestiture as if this transaction had been consummated on June 30, 2017.

The following unaudited pro forma condensed consolidated financial information has been prepared under generally accepted accounting principles in the United States, which is subject to change and interpretation.

 

1


KINDRED HEALTHCARE, INC.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2016

(In thousands, except per share amounts)

 

     Historical              
     Kindred (a)     Skilled nursing
facility
business (b)
    Pro forma
adjustments
    Pro forma  

Revenues

   $ 7,219,519     $ (1,031,535   $ 112,041   (c)    $ 6,300,025  
     —         —         (21,427 ) (d)      (21,427
  

 

 

   

 

 

   

 

 

   

 

 

 
     7,219,519       (1,031,535     90,614       6,278,598  

Salaries, wages and benefits

     3,758,423       (366,160     —         3,392,263  

Supplies

     384,098       (41,033     —         343,065  

Building rent

     343,042       (78,736     —         264,306  

Equipment rent

     47,492       (7,563     —         39,929  

Other operating expenses

     845,680       (300,929     112,041   (c)      656,792  

General and administrative expenses (exclusive of depreciation and amortization expense included below)

     1,303,428       (195,780     —         1,107,648  

Other income

     (2,900     (2,166     —         (5,066

Litigation contingency expense

     2,840       —         —         2,840  

Impairment charges

     342,559       (27,830     —         314,729  

Restructuring charges

     107,175       (11,049     —         96,126  

Depreciation and amortization

     159,402       (27,583     —         131,819  

Interest expense

     234,647       (35     —         234,612  

Investment income

     (3,162     54       —         (3,108
  

 

 

   

 

 

   

 

 

   

 

 

 
     7,522,724       (1,058,810     112,041       6,575,955  
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss from continuing operations before income taxes

     (303,205     27,275       (21,427     (297,357

Provision for income taxes

     314,330       —         (68 ) (e)      314,262  
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss from continuing operations

     (617,535     27,275       (21,359     (611,619

Earnings attributable to noncontrolling interests

     (53,602     18,755       —         (34,847
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss attributable to Kindred from continuing operations

   $ (671,137   $ 46,030     $ (21,359   $ (646,466
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss per common share from continuing operations:

        

Basic

   $ (7.73       $ (7.45

Diluted

   $ (7.73       $ (7.45

Shares used in computing loss per common share:

        

Basic

     86,800           86,800  

Diluted

     86,800           86,800  

 

 

See accompanying notes.

 

2


KINDRED HEALTHCARE, INC.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2015

(In thousands, except per share amounts)

 

     Historical              
     Kindred (a)     Skilled nursing
facility
business (b)
    Pro forma
adjustments
    Pro forma  

Revenues

   $ 7,054,907     $ (1,044,277   $ 116,527   (c)    $ 6,127,157  
     —         —         (23,933 ) (d)      (23,933
  

 

 

   

 

 

   

 

 

   

 

 

 
     7,054,907       (1,044,277     92,594       6,103,224  

Salaries, wages and benefits

     3,614,091       (381,044     —         3,233,047  

Supplies

     384,354       (42,279     —         342,075  

Building rent

     333,910       (76,689     —         257,221  

Equipment rent

     45,979       (7,389     —         38,590  

Other operating expenses

     825,996       (302,915     116,527   (c)      639,608  

General and administrative expenses (exclusive of depreciation and amortization expense included below)

     1,385,038       (174,251     —         1,210,787  

Other income

     (3,016     658       —         (2,358

Litigation contingency expense

     138,648       —         —         138,648  

Impairment charges

     24,757       —         —         24,757  

Restructuring charges

     12,970       (352     —         12,618  

Depreciation and amortization

     157,251       (28,005     —         129,246  

Interest expense

     232,395       (44     —         232,351  

Investment income

     (2,806     50       —         (2,756
  

 

 

   

 

 

   

 

 

   

 

 

 
     7,149,567       (1,012,260     116,527       6,253,834  
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss from continuing operations before income taxes

     (94,660     (32,017     (23,933     (150,610

Income tax benefit

     (42,797     —         (15,211 ) (e)      (58,008
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss from continuing operations

     (51,863     (32,017     (8,722     (92,602

Earnings attributable to noncontrolling interests

     (42,564     16,520       —         (26,044
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss attributable to Kindred from continuing operations

   $ (94,427   $ (15,497   $ (8,722   $ (118,646
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss per common share from continuing operations:

        

Basic

   $ (1.12       $ (1.40

Diluted

   $ (1.12       $ (1.40

Shares used in computing loss per common share:

        

Basic

     84,558           84,558  

Diluted

     84,558           84,558  

 

 

See accompanying notes.

 

3


KINDRED HEALTHCARE, INC.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2014

(In thousands, except per share amounts)

 

     Historical              
     Kindred (a)     Skilled nursing
facility
business (b)
    Pro forma
adjustments
    Pro forma  

Revenues

   $ 5,027,599     $ (1,019,660   $ 111,288   (c)    $ 4,119,227  
     —         —         (22,710 ) (d)      (22,710
  

 

 

   

 

 

   

 

 

   

 

 

 
     5,027,599       (1,019,660     88,578       4,096,517  

Salaries, wages and benefits

     2,442,879       (345,228     —         2,097,651  

Supplies

     289,043       (33,070     —         255,973  

Building rent

     269,147       (75,714     —         193,433  

Equipment rent

     43,645       (7,826     —         35,819  

Other operating expenses

     679,992       (347,419     111,288   (c)      443,861  

General and administrative expenses (exclusive of depreciation and amortization expense included below)

     969,035       (145,523     —         823,512  

Other (income) expense

     (872     937       —         65  

Litigation contingency expense

     4,600       —         —         4,600  

Restructuring charges

     4,435       (4,435     —         —    

Depreciation and amortization

     155,570       (29,990     —         125,580  

Interest expense

     168,763       (30     —         168,733  

Investment income

     (3,996     33       —         (3,963
  

 

 

   

 

 

   

 

 

   

 

 

 
     5,022,241       (988,265     111,288       4,145,264  
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations before income taxes

     5,358       (31,395     (22,710     (48,747

Provision (benefit) for income taxes

     462       —         (14,059 ) (e)      (13,597
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations

     4,896       (31,395     (8,651     (35,150

Earnings attributable to noncontrolling interests

     (18,872     17,597       —         (1,275
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss attributable to Kindred from continuing operations

   $ (13,976   $ (13,798   $ (8,651   $ (36,425
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss per common share from continuing operations:

        

Basic

   $ (0.24       $ (0.62

Diluted

   $ (0.24       $ (0.62

Shares used in computing loss per common share:

        

Basic

     58,634           58,634  

Diluted

     58,634           58,634  

 

 

See accompanying notes.

 

4


KINDRED HEALTHCARE, INC.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET

AS OF JUNE 30, 2017

(In thousands, except per share amounts)

 

     Historical (f)     Pro forma
adjustments
    Pro forma  
ASSETS       

Current assets:

      

Cash and cash equivalents

   $ 130,047     $ 700,000   (g)    $ 130,047  
       (700,000 ) (h)   

Insurance subsidiary investments

     97,076       —         97,076  

Accounts receivable less allowance for loss

     1,224,442       —         1,224,442  

Inventories

     21,951       —         21,951  

Income taxes

     5,718       —         5,718  

Assets held for sale

     282,341       (282,341 ) (g)      —    

Other

     61,990       —         61,990  
  

 

 

   

 

 

   

 

 

 
     1,823,565       (282,341     1,541,224  

Property and equipment

     1,537,821       —         1,537,821  

Accumulated depreciation

     (938,054     —         (938,054
  

 

 

   

 

 

   

 

 

 
     599,767       —         599,767  

Goodwill

     2,427,668       —         2,427,668  

Intangible assets less accumulated amortization

     623,454       —         623,454  

Insurance subsidiary investments

     207,427       —         207,427  

Other

     296,088       (3,648 ) (g)      292,440  
  

 

 

   

 

 

   

 

 

 

Total assets

   $ 5,977,969     $ (285,989   $ 5,691,980  
  

 

 

   

 

 

   

 

 

 
LIABILITIES AND EQUITY       

Current liabilities:

      

Accounts payable

   $ 180,618     $ —       $ 180,618  

Salaries, wages and other compensation

     372,090       (17,961 ) (i)      354,129  

Due to third party payors

     28,177       —         28,177  

Professional liability risks

     55,330       —         55,330  

Accrued lease termination fees

     267,804       (263,922 ) (h)      3,882  

Other accrued liabilities

     281,984       416,238   (g)      264,898  
       (416,238 ) (h)   
       (17,086 ) (i)   

Long-term debt due within one year

     21,539       —         21,539  
  

 

 

   

 

 

   

 

 

 
     1,207,542       (298,969     908,573  

Long-term debt

     3,303,539       62,047   (i)      3,365,586  

Professional liability risks

     310,516       —         310,516  

Deferred tax liabilities

     185,960       —         185,960  

Deferred credits and other liabilities

     354,361       (2,227 ) (g)      332,294  
       (19,840 ) (h)   

Equity:

      

Stockholder’s equity:

      

Common stock, par value

     21,756       —         21,756  

Capital in excess of par value

     1,705,228       —         1,705,228  

Accumulated other comprehensive income

     1,836       —         1,836  

Accumulated deficit

     (1,335,410     (27,000 ) (i)      (1,362,410
  

 

 

   

 

 

   

 

 

 
     393,410       (27,000     366,410  

Noncontrolling interests

     222,641       —         222,641  
  

 

 

   

 

 

   

 

 

 

Total equity

     616,051       (27,000     589,051  
  

 

 

   

 

 

   

 

 

 

Total liabilities and equity

   $ 5,977,969     $ (285,989   $ 5,691,980  
  

 

 

   

 

 

   

 

 

 

 

 

See accompanying notes.

 

5


NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL INFORMATION

NOTE 1 – BASIS OF PRESENTATION

The accompanying unaudited pro forma condensed consolidated financial information was prepared in accordance with the provisions of the authoritative guidance for discontinued operations accounting.

The accompanying unaudited pro forma condensed consolidated financial information presents the pro forma results of operations based upon the historical audited financial statements for the years ended December 31, 2016, 2015 and 2014, and unaudited balance sheet as of June 30, 2017 of Kindred, after giving effect to the SNF Divestiture. The unaudited pro forma condensed consolidated financial information has been prepared for illustrative purposes only and does not reflect the effects of any other items directly attributable to the SNF Divestiture that are not expected to have a continuing impact on the consolidated results of operations.

The accompanying unaudited pro forma condensed consolidated statements of operations give effect to the SNF Divestiture as if this transaction had been consummated on January 1, 2014. The unaudited pro forma condensed consolidated balance sheet gives effect to the SNF Divestiture as if this transaction had been consummated on June 30, 2017.

NOTE 2 – PRO FORMA ADJUSTMENTS

The unaudited pro forma condensed consolidated financial information includes the following adjustments to reflect the SNF Divestiture and the reclassification to discontinued operations:

 

  a) As reported on Form 10-K for the fiscal year ended December 31, 2016 filed with the SEC on February 28, 2017.

 

  b) To reclassify the Company’s skilled nursing facility business operations to discontinued operations.

 

  c) To reverse historical intercompany revenue and expense related to rehabilitation services and room and board provided between the Company’s skilled nursing facility business and the Company’s RehabCare and Hospice business segments (in thousands):

 

                                            
     Year ended December 31,  
     2016      2015      2014  

Rehabilitation services (RehabCare)

   $ 105,570      $ 111,062      $ 108,136  

Room and board (Hospice)

     6,471        5,465        3,152  
  

 

 

    

 

 

    

 

 

 
   $ 112,041      $ 116,527      $ 111,288  
  

 

 

    

 

 

    

 

 

 

 

  d) To adjust for the profits from applicable RehabCare contracts servicing the Company’s skilled nursing facility business (in thousands):

 

                                            
     Year ended December 31,  
     2016      2015      2014  
   $ (21,427    $ (23,933    $ (22,710
  

 

 

    

 

 

    

 

 

 

 

  e) To adjust the income tax provision to reflect the reclassification of the Company’s skilled nursing facility business operations to discontinued operations. At each balance sheet date, management assesses all available positive and negative evidence to determine whether a valuation allowance is needed against its deferred tax assets. The Company recorded a full valuation allowance for the year ended December 31, 2016.

The Company has deferred tax liabilities related to tax amortization of acquired indefinite lived intangible assets because these assets are not amortized for financial reporting purposes. The tax amortization in current and future years created a deferred tax liability that will reverse at the time of ultimate sale or book impairment. Due to the uncertain timing of this reversal, the temporary difference associated with indefinite lived intangible assets cannot be considered a source of future taxable income for purposes of determining the valuation allowance. As such, this deferred tax liability cannot be used to offset the deferred tax asset related to the net deferred tax assets. The amortization of the skilled nursing facility business indefinite lived intangible assets resulted in tax expense of $68,000 for the year ended December 31, 2016.

The new tax provision for the years ended December 31, 2015 and 2014 was determined by calculating a new effective tax rate for continuing operations for each respective year. That new effective tax rate was applied to the adjusted income or loss from continuing operations to determine the new tax provision.

 

  f) As reported on Form 10-Q for the six months ended June 30, 2017 filed with the SEC on August 9, 2017.

 

  g) To record the receipt of cash from BlueMountain related to the SNF Divestiture.

 

6


NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL INFORMATION

(Continued)

NOTE 2 – PRO FORMA ADJUSTMENTS (Continued)

 

  h) To record the payment of cash to Ventas of $700 million related to the SNF Divestiture, net of deferred rent credits of $1.7 million in accrued lease termination fees and $19.8 million in deferred credits and other liabilities.

 

  i) To record the payment of transaction and severance costs associated with the SNF Divestiture, which were either accrued as of June 30, 2017 or additional costs incurred at date of transaction. In association with these payments, the Company utilized its revolving credit facility.

 

7