Filing pursuant to Rule 425 under the
Securities Act of 1933, as amended
Deemed filed under Rule 14a-12 under the
Securities Exchange Act of 1934, as amended
Filer: Kindred Healthcare, Inc.
Subject Company: RehabCare Group, Inc.
Commission File Number: 333-173050
| Contact: | Richard A. Lechleiter | |
| Executive Vice President and | ||
| Chief Financial Officer | ||
| (502) 596-7734 |
KINDRED HEALTHCARE REPORTS STRONG FIRST QUARTER RESULTS
OF $0.55 PER DILUTED SHARE
REPORTED RESULTS INCLUDED CHARGES OF $0.10 PER DILUTED SHARE
PRIMARILY RELATED TO PENDING REHABCARE ACQUISITION
Last Year’s First Quarter Diluted EPS of $0.38 Included $0.06 of Certain Charges
LOUISVILLE, Ky. (April 25, 2011) – Kindred Healthcare, Inc. (the “Company”) (NYSE:KND) today announced its operating results for the first quarter ended March 31, 2011. All financial and statistical information included in this press release reflects the continuing operations of the Company’s businesses for all periods presented unless otherwise indicated.
First Quarter Highlights:
| • | Consolidated revenues rose 9% to $1.2 billion |
— Each operating division reported revenue growth compared to last year
| • | Excluding certain charges in both periods, diluted earnings per share rose 48% to $0.65 from $0.44 in the first quarter last year |
| • | Hospital results were bolstered by the recent southern California hospital acquisition and volume growth |
— Reported admissions grew 10% from last year; same-facility admissions grew 3%
— First quarter operating income grew 14% to $108 million
| • | Strong admissions growth and higher Medicare and managed care volumes drove nursing center growth |
— Admissions grew 8% compared to the first quarter last year
— First quarter operating income rose 24% to $87 million
| • | Peoplefirst Rehabilitation reported strong revenue growth and solid results |
— Revenues grew 21% to $145 million primarily from new contract growth
— Division reported $15 million in operating income
| • | Operating cash flows grew to $46 million, up $60 million from last year’s first quarter |
| • | Accounts receivable days declined to 49.8 at March 31, 2011 from 50.9 at December 31, 2010 and 54.4 at March 31, 2010 |
| • | Long-term debt pay-down in the quarter totaled $15 million |
680 South Fourth Street Louisville, Kentucky 40202
502.596.7300 www.kindredhealthcare.com
- MORE -
Kindred Healthcare Reports Strong First Quarter Results
Page 2
April 25, 2011
First Quarter Results
Continuing Operations
Consolidated revenues for the first quarter ended March 31, 2011 rose 9% to $1.2 billion compared to $1.1 billion in the first quarter last year. Income from continuing operations for the first quarter of 2011 totaled $22.3 million or $0.55 per diluted share compared to $15.2 million or $0.38 per diluted share in the first quarter last year.
First quarter 2011 operating results included certain pretax charges of $6.2 million primarily related to the pending acquisition of RehabCare Group, Inc. (“RehabCare”) (NYSE:RHB), the effect of which reduced income from continuing operations by $4.0 million or $0.10 per diluted share.
First quarter 2010 operating results included certain charges that reduced income from continuing operations by $2.3 million or $0.06 per diluted share.
Discontinued Operations
During the past few years, the Company has entered into transactions related to the divestiture of unprofitable businesses. For accounting purposes, the historical operating results of these businesses and losses associated with these operations have been classified as discontinued operations in the Company’s consolidated statement of operations for all historical periods.
Management Commentary
Paul J. Diaz, President and Chief Executive Officer of the Company, remarked, “We are pleased to report a good start to the year. Each of our three operating divisions reported continued improvements in their quality and clinical outcome measures which helped drive solid volume and revenue growth. The operating results of recently acquired businesses were in line with our expectations and contributed to our earnings growth as well. Our top-line growth was complemented by improved operating efficiencies across the organization, resulting in significant earnings per share growth compared to the first quarter last year.”
Commenting on the Company’s financial position, Mr. Diaz noted, “In addition to our strong earnings growth in the quarter, we reported a significant increase in operating cash flows. As in the past, these funds will be used to finance our routine and cluster market development capital spending and pay down our debt.”
Commenting on the pending RehabCare acquisition, Mr. Diaz noted, “We are looking forward to the completion of the RehabCare acquisition. The level of support and excitement about this strategic opportunity among employees, customers, hospitals and physician partners is growing and we are making progress on our integration and team-building plans. Our first quarter operating results are particularly impressive in light of all the work being done to complete this transaction and reflect the team’s continued focus on our core operations and the quality of our services.”
Company Suspends 2011 Earnings Guidance
As previously announced, the Company has suspended its fiscal 2011 earnings guidance in connection with the pending RehabCare acquisition.
- MORE -
Kindred Healthcare Reports Strong First Quarter Results
Page 3
April 25, 2011
Pending RehabCare Acquisition
On February 8, 2011, Kindred and RehabCare announced that Kindred had agreed to acquire RehabCare pursuant to which each holder of RehabCare common stock will receive $26.00 per share in cash and 0.471 of a share of Kindred common stock. The transaction is expected to close by June 30, 2011. The acquisition is subject to certain conditions, including approvals by the stockholders of both companies, consummation of financing in accordance with the terms of the commitment letter obtained by Kindred, and the receipt of certain licensure and regulatory approvals.
As previously announced, the waiting period under the Hart-Scott-Rodino Improvement Act of 1976 for the RehabCare acquisition was terminated on April 8, 2011.
Webcast of Conference Call
As previously announced, investors and the general public can access a live webcast of the first quarter 2011 conference call through a link on the Company’s website at www.kindredhealthcare.com. The conference call will be held April 26, 2011 at 10:00 a.m. (Eastern Time).
A telephone replay of the conference call will be available at approximately 1:00 p.m. on April 26 by dialing (719) 457-0820, access code: 8089971. The replay will be available through May 3.
Forward-Looking Statements
This press release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements regarding the Company’s expected future financial position, results of operations, cash flows, financing plans, business strategy, budgets, capital expenditures, competitive positions, growth opportunities, plans and objectives of management and statements containing the words such as “anticipate,” “approximate,” “believe,” “plan,” “estimate,” “expect,” “project,” “could,” “should,” “will,” “intend,” “may” and other similar expressions, are forward-looking statements.
Such forward-looking statements are inherently uncertain, and stockholders and other potential investors must recognize that actual results may differ materially from the Company’s expectations as a result of a variety of factors, including, without limitation, those discussed below. Such forward-looking statements are based upon management’s current expectations and include known and unknown risks, uncertainties and other factors, many of which the Company is unable to predict or control, that may cause the Company’s actual results or performance to differ materially from any future results or performance expressed or implied by such forward-looking statements. These statements involve risks, uncertainties and other factors discussed below and detailed from time to time in the Company’s filings with the Securities and Exchange Commission (the “SEC”).
In addition to the factors set forth above, other factors that may affect the Company’s plans or results include, without limitation, (a) the Company’s ability to integrate the operations of the acquired hospitals and rehabilitation services operations and realize the anticipated revenues, economies of scale, cost synergies and productivity gains in connection with the RehabCare acquisition and any other acquisitions that may be undertaken during 2011, as and when planned, including the potential for unanticipated issues, expenses and liabilities associated with those acquisitions and the risk that RehabCare fails to meet its expected financial and operating targets, (b) the receipt of all required licensure and regulatory approvals and the satisfaction of the closing conditions to the RehabCare acquisition, including approval of the pending transaction by the stockholders of the respective companies, and the Company’s ability to complete the required financing as contemplated by the commitment letter, (c) the potential for diversion of management time and resources in seeking to
- MORE -
Kindred Healthcare Reports Strong First Quarter Results
Page 4
April 25, 2011
complete the RehabCare acquisition and integrate its operations, (d) the potential failure to retain key employees of RehabCare, (e) the impact of the Company’s significantly increased levels of indebtedness as a result of the RehabCare acquisition on the Company’s funding costs, operating flexibility and ability to fund ongoing operations, development capital expenditures or other strategic acquisitions with additional borrowings, particularly in light of ongoing volatility in the credit and capital markets, (f) the potential for dilution to the Company’s stockholders as a result of the RehabCare acquisition, (g) the impact of pending or future litigation relating to the RehabCare acquisition, (h) the impact of healthcare reform, which will initiate significant reforms to the United States healthcare system, including potential material changes to the delivery of healthcare services and the reimbursement paid for such services by the government or other third party payors. Healthcare reform will impact each of the Company’s businesses in some manner. Due to the substantial regulatory changes that will need to be implemented by the Centers for Medicare and Medicaid Services and others, and the numerous processes required to implement these reforms, the Company cannot predict which healthcare initiatives will be implemented at the federal or state level, the timing of any such reforms, or the effect such reforms or any other future legislation or regulation will have on the Company’s business, financial position, results of operations and liquidity, (i) changes in the reimbursement rates or the methods or timing of payment from third party payors, including commercial payors and the Medicare and Medicaid programs, changes arising from and related to the Medicare prospective payment system for long-term acute care (“LTAC”) hospitals, including potential changes in the Medicare payment rules, the Medicare Prescription Drug, Improvement, and Modernization Act of 2003, and changes in Medicare and Medicaid reimbursements for nursing centers, and the expiration of the Medicare Part B therapy cap exception process, (j) the effects of additional legislative changes and government regulations, interpretation of regulations and changes in the nature and enforcement of regulations governing the healthcare industry, (k) the Company’s ability to successfully pursue its development activities, including through acquisitions, and successfully integrate new operations, including the realization of anticipated revenues, economies of scale, cost savings and productivity gains associated with such operations, (l) the impact of the Medicare, Medicaid and SCHIP Extension Act of 2007 (the “SCHIP Extension Act”), including the ability of the Company’s hospitals to adjust to potential LTAC certification, medical necessity reviews and the moratorium on future hospital development, (m) the impact of the expiration of several moratoriums under the SCHIP Extension Act which could impact the short stay rules, the budget neutrality adjustment as well as implement the policy known as the “25 Percent Rule,” which would limit certain patient admissions, (n) failure of the Company’s facilities to meet applicable licensure and certification requirements, (o) the further consolidation and cost containment efforts of managed care organizations and other third party payors, (p) the Company’s ability to meet its rental and debt service obligations, (q) the Company’s ability to operate pursuant to the terms of its debt obligations, including the Company’s obligations under financings undertaken to complete the RehabCare acquisition, and the Company’s ability to operate pursuant to its master lease agreements with Ventas, Inc. (NYSE:VTR), (r) the condition of the financial markets, including volatility and weakness in the equity, capital and credit markets, which could limit the availability and terms of debt and equity financing sources to fund the requirements of the Company’s businesses, or which could negatively impact the Company’s investment portfolio, (s) national and regional economic, financial, business and political conditions, including their effect on the availability and cost of labor, credit, materials and other services, (t) the Company’s ability to control costs, particularly labor and employee benefit costs, (u) increased operating costs due to shortages in qualified nurses, therapists and other healthcare personnel, (v) the Company’s ability to attract and retain key executives and other healthcare personnel, (w) the increase in the costs of defending and insuring against alleged professional liability and other claims and the ability to predict the estimated costs related to such claims, including the impact of differences in actuarial assumptions and estimates compared to eventual outcomes, (x) the Company’s ability to successfully reduce (by divestiture of operations or otherwise) its exposure to professional liability and other claims, (y) the Company’s ability to successfully dispose of unprofitable facilities, (z) events or circumstances which could result in the impairment of an asset or other charges, (aa) changes in generally accepted accounting principles (“GAAP”) or practices, and changes in tax accounting or tax laws (or authoritative interpretations relating
- MORE -
Kindred Healthcare Reports Strong First Quarter Results
Page 5
April 25, 2011
to any of these matters), and (ab) the Company’s ability to maintain an effective system of internal control over financial reporting. Many of these factors are beyond the Company’s control. The Company cautions investors that any forward-looking statements made by the Company are not guarantees of future performance. The Company disclaims any obligation to update any such factors or to announce publicly the results of any revisions to any of the forward-looking statements to reflect future events or developments.
In addition to the results provided in accordance with GAAP, the Company has provided a non-GAAP measurement which presents operating results for the three months ended March 31, 2011 and 2010 before certain charges or on a core basis. A reconciliation of the non-GAAP measurement to the GAAP operating results is included in this press release.
As noted above, the Company’s earnings release includes a financial measure referred to as operating income, or earnings before interest, income taxes, depreciation, amortization and rent. The Company’s management uses operating income as a meaningful measure of operational performance in addition to other measures. The Company uses operating income to assess the relative performance of its operating divisions as well as the employees that operate these businesses. In addition, the Company believes this measurement is important because securities analysts and investors use this measurement to compare the Company’s performance to other companies in the healthcare industry. The Company believes that income from continuing operations is the most comparable GAAP measure. Readers of the Company’s financial information should consider income from continuing operations as an important measure of the Company’s financial performance because it provides the most complete measure of its performance. Operating income should be considered in addition to, not as a substitute for, or superior to, financial measures based upon GAAP as an indicator of operating performance. A reconciliation of operating income to income from continuing operations provided in the Condensed Business Segment Data is included in this press release.
As noted in this earnings release, the Company presents the financial measure of free cash flows available for investment and other capital uses. The Company recognizes that free cash flows available for investment and other capital uses is a non-GAAP measurement and is not intended to replace the presentation of the Company’s cash flows in accordance with GAAP. The Company believes that this non-GAAP measurement provides important information to investors related to the amount of discretionary cash flows that are available for other investing and other financing activities. In addition, management uses free cash flows available for investment and other capital uses in making decisions related to acquisitions, development capital expenditures, long-term debt repayments and other uses.
Additional Information About the RehabCare Transaction
In connection with the pending transaction with RehabCare, Kindred has filed with the SEC a Registration Statement on Form S-4 (commission file number 333-173050) that includes a joint proxy statement of Kindred and RehabCare that also constitutes a prospectus of Kindred. Kindred and RehabCare will mail the definitive joint proxy statement/prospectus to their respective stockholders after the Registration Statement has been declared effective by the SEC. WE URGE INVESTORS AND SECURITY HOLDERS TO READ THE JOINT PROXY STATEMENT/PROSPECTUS REGARDING THE PENDING TRANSACTION WHEN IT BECOMES AVAILABLE BECAUSE IT CONTAINS IMPORTANT INFORMATION. You may obtain a free copy of the joint proxy statement/prospectus (when available) and other related documents filed by Kindred and RehabCare with the SEC at the SEC’s website at www.sec.gov. The joint proxy statement/prospectus (when available) and the other documents filed by Kindred and RehabCare with the SEC may also be obtained for free by accessing Kindred’s website at www. kindredhealthcare.com and clicking on the “Investors” link and then clicking on the link for “SEC Filings” or by accessing RehabCare’s website at www.rehabcare.com and clicking on the “Investor Information” link and then clicking on the link for “SEC Filings”.
- MORE -
Kindred Healthcare Reports Strong First Quarter Results
Page 6
April 25, 2011
Participants in the RehabCare Transaction
Kindred, RehabCare and their respective directors, executive officers and certain other members of management and employees may be soliciting proxies from their respective stockholders in favor of the pending transaction. You can find information about Kindred’s executive officers and directors in Kindred’s joint proxy statement/prospectus. You can find information about RehabCare’s executive officers and directors in its definitive proxy statement filed with the SEC on March 23, 2010. You can obtain a free copy of these documents from Kindred or RehabCare, respectively, using the contact information above.
About Kindred Healthcare
Kindred Healthcare, Inc., a top-200 private employer in the United States, is a FORTUNE 500 healthcare services company based in Louisville, Kentucky with annual revenues of over $4.3 billion and approximately 56,700 employees in 40 states. At March 31, 2011, Kindred through its subsidiaries provided healthcare services in 706 locations, including 89 long-term acute care hospitals, 224 nursing and rehabilitation centers and a contract rehabilitation services business, Peoplefirst rehabilitation services, which served 393 non-affiliated facilities. Ranked as one of Fortune magazine’s Most Admired Healthcare Companies for three years in a row, Kindred’s mission is to promote healing, provide hope, preserve dignity and produce value for each patient, resident, family member, customer, employee and shareholder we serve. For more information, go to www.kindredhealthcare.com.
- MORE -
Kindred Healthcare Reports Strong First Quarter Results
Page 7
April 25, 2011
KINDRED HEALTHCARE, INC.
Financial Summary
(Unaudited)
(In thousands, except per share amounts)
| Three months ended March 31, |
||||||||
| 2011 | 2010 | |||||||
| Revenues |
$ | 1,192,421 | $ | 1,089,837 | ||||
| Income from continuing operations |
$ | 22,276 | $ | 15,155 | ||||
| Discontinued operations, net of income taxes: |
||||||||
| Loss from operations |
(179 | ) | (154 | ) | ||||
| Loss on divestiture of operations |
— | (137 | ) | |||||
| Net income |
$ | 22,097 | $ | 14,864 | ||||
| Earnings per common share: |
||||||||
| Basic: |
||||||||
| Income from continuing operations |
$ | 0.56 | $ | 0.38 | ||||
| Discontinued operations: |
||||||||
| Loss from operations |
— | — | ||||||
| Loss on divestiture of operations |
— | — | ||||||
| Net income |
$ | 0.56 | $ | 0.38 | ||||
| Diluted: |
||||||||
| Income from continuing operations |
$ | 0.55 | $ | 0.38 | ||||
| Discontinued operations: |
||||||||
| Loss from operations |
— | — | ||||||
| Loss on divestiture of operations |
— | — | ||||||
| Net income |
$ | 0.55 | $ | 0.38 | ||||
| Shares used in computing earnings per common share: |
||||||||
| Basic |
39,035 | 38,626 | ||||||
| Diluted |
39,543 | 38,859 | ||||||
Kindred Healthcare Reports Strong First Quarter Results
Page 8
April 25, 2011
KINDRED HEALTHCARE, INC.
Condensed Consolidated Statement of Operations
(Unaudited)
(In thousands, except per share amounts)
| Three months ended March 31, |
||||||||
| 2011 | 2010 | |||||||
| Revenues |
$ | 1,192,421 | $ | 1,089,837 | ||||
| Salaries, wages and benefits |
678,695 | 627,175 | ||||||
| Supplies |
90,022 | 85,886 | ||||||
| Rent |
91,453 | 88,319 | ||||||
| Other operating expenses |
259,369 | 234,204 | ||||||
| Other income |
(2,785 | ) | (3,084 | ) | ||||
| Depreciation and amortization |
32,549 | 31,121 | ||||||
| Interest expense |
5,728 | 1,307 | ||||||
| Investment income |
(495 | ) | (877 | ) | ||||
| 1,154,536 | 1,064,051 | |||||||
| Income from continuing operations before income taxes |
37,885 | 25,786 | ||||||
| Provision for income taxes |
15,609 | 10,631 | ||||||
| Income from continuing operations |
22,276 | 15,155 | ||||||
| Discontinued operations, net of income taxes: |
||||||||
| Loss from operations |
(179 | ) | (154 | ) | ||||
| Loss on divestiture of operations |
— | (137 | ) | |||||
| Net income |
$ | 22,097 | $ | 14,864 | ||||
| Earnings per common share: |
||||||||
| Basic: |
||||||||
| Income from continuing operations |
$ | 0.56 | $ | 0.38 | ||||
| Discontinued operations: |
||||||||
| Loss from operations |
— | — | ||||||
| Loss on divestiture of operations |
— | — | ||||||
| Net income |
$ | 0.56 | $ | 0.38 | ||||
| Diluted: |
||||||||
| Income from continuing operations |
$ | 0.55 | $ | 0.38 | ||||
| Discontinued operations: |
||||||||
| Loss from operations |
— | — | ||||||
| Loss on divestiture of operations |
— | — | ||||||
| Net income |
$ | 0.55 | $ | 0.38 | ||||
| Shares used in computing earnings per common share: |
||||||||
| Basic |
39,035 | 38,626 | ||||||
| Diluted |
39,543 | 38,859 | ||||||
Kindred Healthcare Reports Strong First Quarter Results
Page 9
April 25, 2011
KINDRED HEALTHCARE, INC.
Condensed Consolidated Balance Sheet
(Unaudited)
(In thousands, except per share amounts)
| March 31, 2011 |
December 31, 2010 |
|||||||
| ASSETS | ||||||||
| Current assets: |
||||||||
| Cash and cash equivalents |
$ | 18,500 | $ | 17,168 | ||||
| Cash - restricted |
5,456 | 5,494 | ||||||
| Insurance subsidiary investments |
62,414 | 76,753 | ||||||
| Accounts receivable less allowance for loss |
662,687 | 631,877 | ||||||
| Inventories |
24,662 | 24,327 | ||||||
| Deferred tax assets |
12,981 | 13,439 | ||||||
| Income taxes |
1,492 | 42,118 | ||||||
| Other |
29,935 | 24,862 | ||||||
| 818,127 | 836,038 | |||||||
| Property and equipment |
1,791,356 | 1,754,170 | ||||||
| Accumulated depreciation |
(885,254 | ) | (857,623 | ) | ||||
| 906,102 | 896,547 | |||||||
| Goodwill |
242,420 | 242,420 | ||||||
| Intangible assets less accumulated amortization |
92,399 | 92,883 | ||||||
| Assets held for sale |
7,082 | 7,167 | ||||||
| Insurance subsidiary investments |
106,501 | 101,210 | ||||||
| Deferred tax assets |
89,713 | 88,816 | ||||||
| Other |
71,264 | 72,334 | ||||||
| $ | 2,333,608 | $ | 2,337,415 | |||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
| Current liabilities: |
||||||||
| Accounts payable |
$ | 161,258 | $ | 174,495 | ||||
| Salaries, wages and other compensation |
289,550 | 291,116 | ||||||
| Due to third party payors |
24,093 | 27,115 | ||||||
| Professional liability risks |
40,145 | 41,555 | ||||||
| Other accrued liabilities |
85,841 | 87,012 | ||||||
| Long-term debt due within one year |
92 | 91 | ||||||
| 600,979 | 621,384 | |||||||
| Long-term debt |
350,533 | 365,556 | ||||||
| Professional liability risks |
214,791 | 207,669 | ||||||
| Deferred credits and other liabilities |
111,435 | 111,047 | ||||||
| Stockholders’ equity: |
||||||||
| Common stock, $0.25 par value; authorized 175,000 shares; issued 39,979 shares - March 31, 2011 and 39,495 shares - December 31, 2010 |
9,995 | 9,874 | ||||||
| Capital in excess of par value |
830,657 | 828,593 | ||||||
| Accumulated other comprehensive income |
393 | 135 | ||||||
| Retained earnings |
214,825 | 193,157 | ||||||
| 1,055,870 | 1,031,759 | |||||||
| $ | 2,333,608 | $ | 2,337,415 | |||||
Kindred Healthcare Reports Strong First Quarter Results
Page 10
April 25, 2011
KINDRED HEALTHCARE, INC.
Condensed Consolidated Statement of Cash Flows
(Unaudited)
(In thousands)
| Three months ended March 31, |
||||||||
| 2011 | 2010 | |||||||
| Cash flows from operating activities: |
||||||||
| Net income |
$ | 22,097 | $ | 14,864 | ||||
| Adjustments to reconcile net income to net cash provided by (used in) operating activities: |
||||||||
| Depreciation and amortization |
32,549 | 31,121 | ||||||
| Amortization of stock-based compensation costs |
2,644 | 2,775 | ||||||
| Provision for doubtful accounts |
5,830 | 6,431 | ||||||
| Deferred income taxes |
(730 | ) | (7,463 | ) | ||||
| Loss on divestiture of discontinued operations |
— | 137 | ||||||
| Other |
370 | (163 | ) | |||||
| Change in operating assets and liabilities: |
||||||||
| Accounts receivable |
(36,640 | ) | (59,126 | ) | ||||
| Inventories and other assets |
(3,525 | ) | (11,245 | ) | ||||
| Accounts payable |
(12,348 | ) | (7,582 | ) | ||||
| Income taxes |
40,623 | 29,286 | ||||||
| Due to third party payors |
(3,022 | ) | (1,894 | ) | ||||
| Other accrued liabilities |
(1,412 | ) | (11,137 | ) | ||||
| Net cash provided by (used in) operating activities |
46,436 | (13,996 | ) | |||||
| Cash flows from investing activities: |
||||||||
| Routine capital expenditures |
(24,718 | ) | (14,815 | ) | ||||
| Development capital expenditures |
(11,109 | ) | (7,567 | ) | ||||
| Acquisitions |
(8,027 | ) | (47,696 | ) | ||||
| Sale of assets |
1,714 | — | ||||||
| Purchase of insurance subsidiary investments |
(7,817 | ) | (14,278 | ) | ||||
| Sale of insurance subsidiary investments |
18,656 | 53,211 | ||||||
| Net change in insurance subsidiary cash and cash equivalents |
(1,300 | ) | (5,575 | ) | ||||
| Change in other investments |
1,000 | — | ||||||
| Other |
132 | (28 | ) | |||||
| Net cash used in investing activities |
(31,469 | ) | (36,748 | ) | ||||
| Cash flows from financing activities: |
||||||||
| Proceeds from borrowings under revolving credit |
445,200 | 389,600 | ||||||
| Repayment of borrowings under revolving credit |
(460,200 | ) | (340,600 | ) | ||||
| Payment of deferred financing costs |
(417 | ) | (22 | ) | ||||
| Issuance of common stock |
1,415 | 35 | ||||||
| Other |
367 | 103 | ||||||
| Net cash provided by (used in) financing activities |
(13,635 | ) | 49,116 | |||||
| Change in cash and cash equivalents |
1,332 | (1,628 | ) | |||||
| Cash and cash equivalents at beginning of period |
17,168 | 16,303 | ||||||
| Cash and cash equivalents at end of period |
$ | 18,500 | $ | 14,675 | ||||
Kindred Healthcare Reports Strong First Quarter Results
Page 11
April 25, 2011
KINDRED HEALTHCARE, INC.
Supplemental Cash Flow Data
(Unaudited)
(In thousands)
| Three months ended March 31, |
||||||||
| 2011 | 2010 | |||||||
| Reconciliation of net cash flows provided by (used in) operating activities to free cash flows: |
||||||||
| Net cash provided by (used in) operating activities |
$ | 46,436 | ($ | 13,996 | ) | |||
| Less routine capital expenditures |
(24,718 | ) | (14,815 | ) | ||||
| Free cash flows available for investment and other capital uses |
$ | 21,718 | ($ | 28,811 | ) | |||
Routine capital expenditures represent expenditures necessary to maintain existing facilities that generally do not increase capacity or add services. As disclosed in the accompanying Condensed Consolidated Statement of Cash Flows, the Company also expends discretionary capital for the development of new facilities or the expansion of services at existing facilities. Due to the discretionary nature of these capital expenditures, they are excluded from the computation of free cash flows available for investment and other capital uses.
The Company recognizes that free cash flows available for investment and other capital uses is a non-GAAP measurement and is not intended to replace the presentation of the Company’s cash flows in accordance with GAAP. The Company believes that this non-GAAP measurement provides important information to investors related to the amount of discretionary cash flows that are available for other investing and other financing activities. In addition, management uses free cash flows available for investment and other capital uses in making decisions related to acquisitions, development capital expenditures, long-term debt repayments and other uses.
Kindred Healthcare Reports Strong First Quarter Results
Page 12
April 25, 2011
KINDRED HEALTHCARE, INC.
Condensed Consolidated Statement of Operations
(Unaudited)
(In thousands, except per share amounts)
| 2010 Quarters | First Quarter |
|||||||||||||||||||||||
| First | Second | Third | Fourth | Year | 2011 | |||||||||||||||||||
| Revenues |
$ | 1,089,837 | $ | 1,081,364 | $ | 1,053,012 | $ | 1,135,484 | $ | 4,359,697 | $ | 1,192,421 | ||||||||||||
| Salaries, wages and benefits |
627,175 | 612,205 | 613,607 | 652,703 | 2,505,690 | 678,695 | ||||||||||||||||||
| Supplies |
85,886 | 85,455 | 83,753 | 87,103 | 342,197 | 90,022 | ||||||||||||||||||
| Rent |
88,319 | 88,981 | 89,295 | 90,777 | 357,372 | 91,453 | ||||||||||||||||||
| Other operating expenses |
234,204 | 238,687 | 234,968 | 240,750 | 948,609 | 259,369 | ||||||||||||||||||
| Other income |
(3,084 | ) | (2,857 | ) | (2,794 | ) | (2,687 | ) | (11,422 | ) | (2,785 | ) | ||||||||||||
| Depreciation and amortization |
31,121 | 29,852 | 29,167 | 31,412 | 121,552 | 32,549 | ||||||||||||||||||
| Interest expense |
1,307 | 1,298 | 1,642 | 2,843 | 7,090 | 5,728 | ||||||||||||||||||
| Investment (income) loss |
(877 | ) | 377 | (403 | ) | (342 | ) | (1,245 | ) | (495 | ) | |||||||||||||
| 1,064,051 | 1,053,998 | 1,049,235 | 1,102,559 | 4,269,843 | 1,154,536 | |||||||||||||||||||
| Income from continuing operations before income taxes |
25,786 | 27,366 | 3,777 | 32,925 | 89,854 | 37,885 | ||||||||||||||||||
| Provision (benefit) for income taxes |
10,631 | 11,230 | (1,323 | ) | 13,170 | 33,708 | 15,609 | |||||||||||||||||
| Income from continuing operations |
15,155 | 16,136 | 5,100 | 19,755 | 56,146 | 22,276 | ||||||||||||||||||
| Discontinued operations, net of income taxes: |
||||||||||||||||||||||||
| Income (loss) from operations |
(154 | ) | 87 | (260 | ) | 1,125 | 798 | (179 | ) | |||||||||||||||
| Gain (loss) on divestiture of operations |
(137 | ) | 54 | 86 | (456 | ) | (453 | ) | — | |||||||||||||||
| Net income |
$ | 14,864 | $ | 16,277 | $ | 4,926 | $ | 20,424 | $ | 56,491 | $ | 22,097 | ||||||||||||
| Earnings per common share: |
||||||||||||||||||||||||
| Basic: |
||||||||||||||||||||||||
| Income from continuing operations |
$ | 0.38 | $ | 0.41 | $ | 0.13 | $ | 0.50 | $ | 1.42 | $ | 0.56 | ||||||||||||
| Discontinued operations: |
||||||||||||||||||||||||
| Income (loss) from operations |
— | — | (0.01 | ) | 0.03 | 0.02 | — | |||||||||||||||||
| Gain (loss) on divestiture of operations |
— | — | — | (0.01 | ) | (0.01 | ) | — | ||||||||||||||||
| Net income |
$ | 0.38 | $ | 0.41 | $ | 0.12 | $ | 0.52 | $ | 1.43 | $ | 0.56 | ||||||||||||
| Diluted: |
||||||||||||||||||||||||
| Income from continuing operations |
$ | 0.38 | $ | 0.41 | $ | 0.13 | $ | 0.50 | $ | 1.42 | $ | 0.55 | ||||||||||||
| Discontinued operations: |
||||||||||||||||||||||||
| Income (loss) from operations |
— | — | (0.01 | ) | 0.03 | 0.02 | — | |||||||||||||||||
| Gain (loss) on divestiture of operations |
— | — | — | (0.01 | ) | (0.01 | ) | — | ||||||||||||||||
| Net income |
$ | 0.38 | $ | 0.41 | $ | 0.12 | $ | 0.52 | $ | 1.43 | $ | 0.55 | ||||||||||||
| Shares used in computing earnings per common share: |
||||||||||||||||||||||||
| Basic |
38,626 | 38,756 | 38,778 | 38,790 | 38,738 | 39,035 | ||||||||||||||||||
| Diluted |
38,859 | 38,914 | 38,838 | 39,089 | 38,954 | 39,543 | ||||||||||||||||||
Kindred Healthcare Reports Strong First Quarter Results
Page 13
April 25, 2011
KINDRED HEALTHCARE, INC.
Condensed Business Segment Data
(Unaudited)
(In thousands)
| 2010 Quarters | First Quarter |
|||||||||||||||||||||||
| First | Second | Third | Fourth | Year | 2011 | |||||||||||||||||||
| Revenues: |
||||||||||||||||||||||||
| Hospital division |
$ | 507,062 | $ | 493,401 | $ | 465,198 | $ | 507,660 | $ | 1,973,321 | $ | 558,974 | ||||||||||||
| Nursing center division |
539,321 | 542,215 | 539,914 | 566,435 | 2,187,885 | 567,472 | ||||||||||||||||||
| Rehabilitation division |
120,144 | 122,061 | 124,243 | 138,507 | 504,955 | 145,146 | ||||||||||||||||||
| 1,166,527 | 1,157,677 | 1,129,355 | 1,212,602 | 4,666,161 | 1,271,592 | |||||||||||||||||||
| Eliminations |
(76,690 | ) | (76,313 | ) | (76,343 | ) | (77,118 | ) | (306,464 | ) | (79,171 | ) | ||||||||||||
| $ | 1,089,837 | $ | 1,081,364 | $ | 1,053,012 | $ | 1,135,484 | $ | 4,359,697 | $ | 1,192,421 | |||||||||||||
| Income from continuing operations: |
||||||||||||||||||||||||
| Operating income (loss): |
||||||||||||||||||||||||
| Hospital division |
$ | 95,440 | $ | 91,790 | $ | 75,784 | $ | 97,343 | $ | 360,357 | $ | 108,385 | ||||||||||||
| Nursing center division |
70,614 | 76,529 | 69,363 | 86,912 | 303,418 | 87,350 | ||||||||||||||||||
| Rehabilitation division |
14,683 | 14,100 | 14,214 | 9,609 | 52,606 | 14,481 | ||||||||||||||||||
| Corporate: |
||||||||||||||||||||||||
| Overhead |
(33,831 | ) | (32,799 | ) | (34,329 | ) | (33,002 | ) | (133,961 | ) | (38,315 | ) | ||||||||||||
| Insurance subsidiary |
(480 | ) | (791 | ) | (783 | ) | (1,099 | ) | (3,153 | ) | (602 | ) | ||||||||||||
| (34,311 | ) | (33,590 | ) | (35,112 | ) | (34,101 | ) | (137,114 | ) | (38,917 | ) | |||||||||||||
| Transaction costs (a) |
(770 | ) | (955 | ) | (771 | ) | (2,148 | ) | (4,644 | ) | (4,179 | ) | ||||||||||||
| Operating income |
145,656 | 147,874 | 123,478 | 157,615 | 574,623 | 167,120 | ||||||||||||||||||
| Rent |
(88,319 | ) | (88,981 | ) | (89,295 | ) | (90,777 | ) | (357,372 | ) | (91,453 | ) | ||||||||||||
| Depreciation and amortization |
(31,121 | ) | (29,852 | ) | (29,167 | ) | (31,412 | ) | (121,552 | ) | (32,549 | ) | ||||||||||||
| Interest, net |
(430 | ) | (1,675 | ) | (1,239 | ) | (2,501 | ) | (5,845 | ) | (5,233 | ) (b) | ||||||||||||
| Income from continuing operations before income taxes |
25,786 | 27,366 | 3,777 | 32,925 | 89,854 | 37,885 | ||||||||||||||||||
| Provision (benefit) for income taxes |
10,631 | 11,230 | (1,323 | ) | 13,170 | 33,708 | 15,609 | |||||||||||||||||
| $ | 15,155 | $ | 16,136 | $ | 5,100 | $ | 19,755 | $ | 56,146 | $ | 22,276 | |||||||||||||
| (a) | Transaction costs for the 2010 periods have been reclassified to conform with the current period presentation. |
| (b) | Includes $2.0 million of financing costs related to the pending transaction with RehabCare. |
Kindred Healthcare Reports Strong First Quarter Results
Page 14
April 25, 2011
KINDRED HEALTHCARE, INC.
Condensed Consolidating Statement of Operations
(Unaudited)
(In thousands)
| First Quarter 2010 | First Quarter 2011 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Hospital division |
Nursing center division |
Rehab- ilitation division |
Corporate | Transaction costs |
Eliminations | Consolidated | Hospital division |
Nursing center division |
Rehab- ilitation division |
Corporate | Transaction costs |
Eliminations | Consolidated | |||||||||||||||||||||||||||||||||||||||||||
| Revenues |
$ | 507,062 | $ | 539,321 | $ | 120,144 | $ | — | $ | — | $ | (76,690 | ) | $ | 1,089,837 | $ | 558,974 | $ | 567,472 | $ | 145,146 | $ | — | $ | — | $ | (79,171 | ) | $ | 1,192,421 | ||||||||||||||||||||||||||
| Salaries, wages and benefits |
227,641 | 273,242 | 100,512 | 25,780 | — | — | 627,175 | 253,062 | 273,170 | 124,831 | 27,666 | — | (34 | ) | 678,695 | |||||||||||||||||||||||||||||||||||||||||
| Supplies |
57,934 | 27,128 | 687 | 137 | — | — | 85,886 | 61,847 | 27,125 | 907 | 143 | — | — | 90,022 | ||||||||||||||||||||||||||||||||||||||||||
| Rent |
37,415 | 49,392 | 1,475 | 37 | — | — | 88,319 | 40,299 | 49,384 | 1,726 | 44 | — | — | 91,453 | ||||||||||||||||||||||||||||||||||||||||||
| Other operating expenses |
126,047 | 168,337 | 4,262 | 11,478 | 770 | (76,690 | ) | 234,204 | 135,680 | 179,827 | 4,927 | 13,893 | 4,179 | (79,137 | ) | 259,369 | ||||||||||||||||||||||||||||||||||||||||
| Other income |
— | — | — | (3,084 | ) | — | — | (3,084 | ) | — | — | — | (2,785 | ) | — | — | (2,785 | ) | ||||||||||||||||||||||||||||||||||||||
| Depreciation and amortization |
13,014 | 12,113 | 585 | 5,409 | — | — | 31,121 | 14,278 | 11,793 | 856 | 5,622 | — | — | 32,549 | ||||||||||||||||||||||||||||||||||||||||||
| Interest expense |
2 | 31 | — | 1,274 | — | — | 1,307 | — | 29 | — | 3,700 | 1,999 | — | 5,728 | ||||||||||||||||||||||||||||||||||||||||||
| Investment income |
(1 | ) | (18 | ) | (1 | ) | (857 | ) | — | — | (877 | ) | (1 | ) | (20 | ) | (1 | ) | (473 | ) | — | — | (495 | ) | ||||||||||||||||||||||||||||||||
| 462,052 | 530,225 | 107,520 | 40,174 | 770 | (76,690 | ) | 1,064,051 | 505,165 | 541,308 | 133,246 | 47,810 | 6,178 | (79,171 | ) | 1,154,536 | |||||||||||||||||||||||||||||||||||||||||
| Income from continuing operations before income taxes |
$ | 45,010 | $ | 9,096 | $ | 12,624 | $ | (40,174 | ) | $ | (770 | ) | $ | — | 25,786 | $ | 53,809 | $ | 26,164 | $ | 11,900 | $ | (47,810 | ) | $ | (6,178 | ) | $ | — | 37,885 | ||||||||||||||||||||||||||
| Provision for income taxes |
10,631 | 15,609 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Income from continuing operations |
$ | 15,155 | $ | 22,276 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital expenditures, excluding acquisitions (including discontinued operations): |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Routine |
$ | 6,065 | $ | 4,049 | $ | 267 | $ | 4,434 | $ | — | $ | — | $ | 14,815 | $ | 12,144 | $ | 8,155 | $ | 280 | $ | 4,139 | $ | — | $ | — | $ | 24,718 | ||||||||||||||||||||||||||||
| Development |
5,774 | 1,793 | — | — | — | — | 7,567 | 7,777 | 3,322 | 10 | — | — | — | 11,109 | ||||||||||||||||||||||||||||||||||||||||||
| $ | 11,839 | $ | 5,842 | $ | 267 | $ | 4,434 | $ | — | $ | — | $ | 22,382 | $ | 19,921 | $ | 11,477 | $ | 290 | $ | 4,139 | $ | — | $ | — | $ | 35,827 | |||||||||||||||||||||||||||||
Kindred Healthcare Reports Strong First Quarter Results
Page 15
April 25, 2011
KINDRED HEALTHCARE, INC.
Condensed Business Segment Data (Continued)
(Unaudited)
| 2010 Quarters | First Quarter |
|||||||||||||||||||||||
| First | Second | Third | Fourth | Year | 2011 | |||||||||||||||||||
| Hospital data: |
||||||||||||||||||||||||
| End of period data: |
||||||||||||||||||||||||
| Number of hospitals |
83 | 83 | 83 | 89 | 89 | |||||||||||||||||||
| Number of licensed beds |
6,580 | 6,576 | 6,563 | 6,887 | 6,889 | |||||||||||||||||||
| Revenue mix %: |
||||||||||||||||||||||||
| Medicare |
56 | 56 | 55 | 58 | 56 | 60 | ||||||||||||||||||
| Medicaid |
9 | 9 | 9 | 9 | 9 | 8 | ||||||||||||||||||
| Medicare Advantage |
10 | 10 | 10 | 9 | 10 | 10 | ||||||||||||||||||
| Commercial insurance and other |
25 | 25 | 26 | 24 | 25 | 22 | ||||||||||||||||||
| Admissions: |
||||||||||||||||||||||||
| Medicare |
7,432 | 7,125 | 6,769 | 7,640 | 28,966 | 8,504 | ||||||||||||||||||
| Medicaid |
997 | 990 | 1,022 | 1,034 | 4,043 | 1,085 | ||||||||||||||||||
| Medicare Advantage |
1,129 | 1,106 | 936 | 1,071 | 4,242 | 1,172 | ||||||||||||||||||
| Commercial insurance and other |
2,262 | 2,048 | 1,978 | 2,020 | 8,308 | 2,282 | ||||||||||||||||||
| 11,820 | 11,269 | 10,705 | 11,765 | 45,559 | 13,043 | |||||||||||||||||||
| Admissions mix %: |
||||||||||||||||||||||||
| Medicare |
63 | 63 | 63 | 65 | 64 | 65 | ||||||||||||||||||
| Medicaid |
8 | 9 | 10 | 9 | 9 | 8 | ||||||||||||||||||
| Medicare Advantage |
10 | 10 | 9 | 9 | 9 | 9 | ||||||||||||||||||
| Commercial insurance and other |
19 | 18 | 18 | 17 | 18 | 18 | ||||||||||||||||||
| Patient days: |
||||||||||||||||||||||||
| Medicare |
202,882 | 195,964 | 179,324 | 198,129 | 776,299 | 219,213 | ||||||||||||||||||
| Medicaid |
47,813 | 45,952 | 48,514 | 46,596 | 188,875 | 45,650 | ||||||||||||||||||
| Medicare Advantage |
34,524 | 36,000 | 31,186 | 32,868 | 134,578 | 35,639 | ||||||||||||||||||
| Commercial insurance and other |
75,483 | 70,651 | 70,198 | 69,585 | 285,917 | 70,522 | ||||||||||||||||||
| 360,702 | 348,567 | 329,222 | 347,178 | 1,385,669 | 371,024 | |||||||||||||||||||
| Average length of stay: |
||||||||||||||||||||||||
| Medicare |
27.3 | 27.5 | 26.5 | 25.9 | 26.8 | 25.8 | ||||||||||||||||||
| Medicaid |
48.0 | 46.4 | 47.5 | 45.1 | 46.7 | 42.1 | ||||||||||||||||||
| Medicare Advantage |
30.6 | 32.5 | 33.3 | 30.7 | 31.7 | 30.4 | ||||||||||||||||||
| Commercial insurance and other |
33.4 | 34.5 | 35.5 | 34.4 | 34.4 | 30.9 | ||||||||||||||||||
| Weighted average |
30.5 | 30.9 | 30.8 | 29.5 | 30.4 | 28.4 | ||||||||||||||||||
Kindred Healthcare Reports Strong First Quarter Results
Page 16
April 25, 2011
KINDRED HEALTHCARE, INC.
Condensed Business Segment Data (Continued)
(Unaudited)
| 2010 Quarters | First Quarter |
|||||||||||||||||||||||
| First | Second | Third | Fourth | Year | 2011 | |||||||||||||||||||
| Hospital data (continued): |
||||||||||||||||||||||||
| Revenues per admission: |
||||||||||||||||||||||||
| Medicare |
$ | 38,078 | $ | 38,938 | $ | 37,675 | $ | 38,368 | $ | 38,272 | $ | 39,439 | ||||||||||||
| Medicaid |
45,738 | 42,774 | 42,910 | 41,704 | 43,266 | 42,432 | ||||||||||||||||||
| Medicare Advantage |
45,187 | 46,169 | 48,122 | 44,744 | 45,979 | 46,217 | ||||||||||||||||||
| Commercial insurance and other |
56,344 | 59,842 | 61,314 | 61,131 | 59,553 | 54,065 | ||||||||||||||||||
| Weighted average |
42,899 | 43,784 | 43,456 | 43,150 | 43,313 | 42,856 | ||||||||||||||||||
| Revenues per patient day: |
||||||||||||||||||||||||
| Medicare |
$ | 1,395 | $ | 1,416 | $ | 1,422 | $ | 1,479 | $ | 1,428 | $ | 1,530 | ||||||||||||
| Medicaid |
954 | 922 | 904 | 925 | 926 | 1,009 | ||||||||||||||||||
| Medicare Advantage |
1,478 | 1,418 | 1,444 | 1,458 | 1,449 | 1,520 | ||||||||||||||||||
| Commercial insurance and other |
1,688 | 1,735 | 1,728 | 1,775 | 1,730 | 1,749 | ||||||||||||||||||
| Weighted average |
1,406 | 1,416 | 1,413 | 1,462 | 1,424 | 1,507 | ||||||||||||||||||
| Medicare case mix index (discharged patients only) |
1.21 | 1.21 | 1.19 | 1.17 | 1.19 | 1.21 | ||||||||||||||||||
| Average daily census |
4,008 | 3,830 | 3,579 | 3,774 | 3,796 | 4,122 | ||||||||||||||||||
| Occupancy % |
68.2 | 66.1 | 62.0 | 64.0 | 65.1 | 68.7 | ||||||||||||||||||
| Annualized employee turnover % |
21.8 | 22.6 | 22.3 | 22.0 | 21.2 | |||||||||||||||||||
| Nursing and rehabilitation center data: |
||||||||||||||||||||||||
| End of period data: |
||||||||||||||||||||||||
| Number of facilities: |
||||||||||||||||||||||||
| Nursing and rehabilitation centers: |
||||||||||||||||||||||||
| Owned or leased |
218 | 219 | 222 | 222 | 220 | |||||||||||||||||||
| Managed |
4 | 4 | 4 | 4 | 4 | |||||||||||||||||||
| Assisted living facilities |
6 | 7 | 7 | 7 | 6 | |||||||||||||||||||
| 228 | 230 | 233 | 233 | 230 | ||||||||||||||||||||
| Number of licensed beds: |
||||||||||||||||||||||||
| Nursing and rehabilitation centers: |
||||||||||||||||||||||||
| Owned or leased |
26,711 | 26,760 | 27,030 | 26,957 | 26,767 | |||||||||||||||||||
| Managed |
485 | 485 | 485 | 485 | 485 | |||||||||||||||||||
| Assisted living facilities |
327 | 463 | 463 | 463 | 413 | |||||||||||||||||||
| 27,523 | 27,708 | 27,978 | 27,905 | 27,665 | ||||||||||||||||||||
| Revenue mix %: |
||||||||||||||||||||||||
| Medicare |
35 | 34 | 33 | 36 | 35 | 38 | ||||||||||||||||||
| Medicaid |
41 | 41 | 41 | 39 | 40 | 37 | ||||||||||||||||||
| Medicare Advantage |
6 | 7 | 7 | 7 | 7 | 7 | ||||||||||||||||||
| Private and other |
18 | 18 | 19 | 18 | 18 | 18 | ||||||||||||||||||
Kindred Healthcare Reports Strong First Quarter Results
Page 17
April 25, 2011
KINDRED HEALTHCARE, INC.
Condensed Business Segment Data (Continued)
(Unaudited)
| 2010 Quarters | First Quarter |
|||||||||||||||||||||||
| First | Second | Third | Fourth | Year | 2011 | |||||||||||||||||||
| Nursing and rehabilitation center data (continued): |
|
|||||||||||||||||||||||
| Patient days (excludes managed facilities): |
||||||||||||||||||||||||
| Medicare |
369,102 | 363,149 | 346,837 | 344,018 | 1,423,106 | 370,395 | ||||||||||||||||||
| Medicaid |
1,312,517 | 1,292,246 | 1,289,643 | 1,287,739 | 5,182,145 | 1,232,620 | ||||||||||||||||||
| Medicare Advantage |
87,692 | 92,051 | 91,643 | 94,336 | 365,722 | 97,460 | ||||||||||||||||||
| Private and other |
397,550 | 415,921 | 437,413 | 453,357 | 1,704,241 | 425,414 | ||||||||||||||||||
| 2,166,861 | 2,163,367 | 2,165,536 | 2,179,450 | 8,675,214 | 2,125,889 | |||||||||||||||||||
| Patient day mix %: |
||||||||||||||||||||||||
| Medicare |
17 | 17 | 16 | 16 | 16 | 17 | ||||||||||||||||||
| Medicaid |
61 | 60 | 60 | 59 | 60 | 58 | ||||||||||||||||||
| Medicare Advantage |
4 | 4 | 4 | 4 | 4 | 5 | ||||||||||||||||||
| Private and other |
18 | 19 | 20 | 21 | 20 | 20 | ||||||||||||||||||
| Revenues per patient day: |
||||||||||||||||||||||||
| Medicare Part A |
$ | 470 | $ | 469 | $ | 468 | $ | 534 | $ | 485 | $ | 537 | ||||||||||||
| Total Medicare (including Part B) |
513 | 515 | 519 | 587 | 533 | 579 | ||||||||||||||||||
| Medicaid |
168 | 171 | 171 | 171 | 170 | 172 | ||||||||||||||||||
| Medicare Advantage |
398 | 400 | 405 | 432 | 409 | 416 | ||||||||||||||||||
| Private and other |
238 | 234 | 232 | 228 | 233 | 235 | ||||||||||||||||||
| Weighted average |
249 | 250 | 249 | 260 | 252 | 267 | ||||||||||||||||||
| Average daily census |
24,076 | 23,773 | 23,538 | 23,690 | 23,768 | 23,621 | ||||||||||||||||||
| Admissions (excludes managed facilities) |
19,026 | 18,924 | 19,383 | 19,118 | 76,451 | 20,619 | ||||||||||||||||||
| Occupancy % |
89.0 | 87.3 | 86.8 | 86.4 | 87.4 | 86.9 | ||||||||||||||||||
| Medicare average length of stay |
33.7 | 35.2 | 34.3 | 33.0 | 34.0 | 32.9 | ||||||||||||||||||
| Annualized employee turnover % |
36.7 | 38.8 | 39.8 | 39.6 | 37.8 | |||||||||||||||||||
| Rehabilitation data: |
||||||||||||||||||||||||
| Revenue mix %: |
||||||||||||||||||||||||
| Company-operated |
64 | 63 | 61 | 56 | 61 | 55 | ||||||||||||||||||
| Non-affiliated |
36 | 37 | 39 | 44 | 39 | 45 | ||||||||||||||||||
| Sites of service (at end of period) |
619 | 633 | 650 | 696 | 705 | |||||||||||||||||||
| Revenue per site |
$ | 194,094 | $ | 192,829 | $ | 191,142 | $ | 199,004 | $ | 777,069 | $ | 205,881 | ||||||||||||
| Therapist productivity % |
83.8 | 84.2 | 82.1 | 78.6 | 82.0 | 80.6 | ||||||||||||||||||
| Annualized employee turnover % |
12.6 | 14.2 | 15.4 | 14.4 | 14.5 | |||||||||||||||||||
Kindred Healthcare Reports Strong First Quarter Results
Page 18
April 25, 2011
KINDRED HEALTHCARE, INC.
Earnings Per Common Share Reconciliation (a)
(Unaudited)
(In thousands, except per share amounts)
| Three months ended March 31, | ||||||||||||||||
| 2011 | 2010 | |||||||||||||||
| Basic | Diluted | Basic | Diluted | |||||||||||||
| Earnings: |
||||||||||||||||
| Income from continuing operations: |
||||||||||||||||
| As reported in Statement of Operations |
$ | 22,276 | $ | 22,276 | $ | 15,155 | $ | 15,155 | ||||||||
| Allocation to participating unvested restricted stockholders |
(428 | ) | (423 | ) | (277 | ) | (275 | ) | ||||||||
| Available to common stockholders |
$ | 21,848 | $ | 21,853 | $ | 14,878 | $ | 14,880 | ||||||||
| Discontinued operations, net of income taxes: |
||||||||||||||||
| Loss from operations: |
||||||||||||||||
| As reported in Statement of Operations |
$ | (179 | ) | $ | (179 | ) | $ | (154 | ) | $ | (154 | ) | ||||
| Allocation to participating unvested restricted stockholders |
3 | 3 | 3 | 3 | ||||||||||||
| Available to common stockholders |
$ | (176 | ) | $ | (176 | ) | $ | (151 | ) | $ | (151 | ) | ||||
| Loss on divestiture of operations: |
||||||||||||||||
| As reported in Statement of Operations |
$ | — | $ | — | $ | (137 | ) | $ | (137 | ) | ||||||
| Allocation to participating unvested restricted stockholders |
— | — | 2 | 2 | ||||||||||||
| Available to common stockholders |
$ | — | $ | — | $ | (135 | ) | $ | (135 | ) | ||||||
| Net income: |
||||||||||||||||
| As reported in Statement of Operations |
$ | 22,097 | $ | 22,097 | $ | 14,864 | $ | 14,864 | ||||||||
| Allocation to participating unvested restricted stockholders |
(425 | ) | (420 | ) | (272 | ) | (270 | ) | ||||||||
| Available to common stockholders |
$ | 21,672 | $ | 21,677 | $ | 14,592 | $ | 14,594 | ||||||||
| Shares used in the computation: |
||||||||||||||||
| Weighted average shares outstanding-basic computation |
39,035 | 39,035 | 38,626 | 38,626 | ||||||||||||
| Dilutive effect of employee stock options |
508 | 233 | ||||||||||||||
| Adjusted weighted average shares outstanding - diluted computation |
39,543 | 38,859 | ||||||||||||||
| Earnings per common share: |
||||||||||||||||
| Income from continuing operations |
$ | 0.56 | $ | 0.55 | $ | 0.38 | $ | 0.38 | ||||||||
| Discontinued operations: |
||||||||||||||||
| Loss from operations |
— | — | — | — | ||||||||||||
| Loss on divestiture of operations |
— | — | — | — | ||||||||||||
| Net income |
$ | 0.56 | $ | 0.55 | $ | 0.38 | $ | 0.38 | ||||||||
| (a) | Earnings per common share are based upon the weighted average number of common shares outstanding during the respective periods. The diluted calculation of earnings per common share includes the dilutive effect of stock options. The Company follows the provisions of the authoritative guidance for determining whether instruments granted in share-based payment transactions are participating securities, which requires that certain unvested restricted stock be included as a participating security in the basic and diluted earnings per common share calculation pursuant to the two-class method. |
Kindred Healthcare Reports Strong First Quarter Results
Page 19
April 25, 2011
KINDRED HEALTHCARE, INC.
Reconciliation of Non-GAAP Measurements to GAAP Results
(Unaudited)
(In thousands, except per share amounts and statistics)
In addition to the results provided in accordance with GAAP, the Company has provided a non-GAAP measurement which presents operating results for the three months ended March 31, 2011 and 2010 before certain charges or on a core basis. The charges that were excluded from core operating results for the three months ended March 31, 2011 relate to transaction and financing costs. The charges that were excluded from core operating results for the three months ended March 31, 2010 relate to transaction, severance and retirement costs.
This non-GAAP measurement is not intended to replace the presentation of the Company’s financial results in accordance with GAAP. The Company believes that the presentation of core operating results provides additional information to investors to facilitate the comparison between periods by excluding certain charges for the three months ended March 31, 2011 and 2010 that the Company believes are not representative of its ongoing operations due to the materiality and nature of the charges. The Company’s core operating results also represent a key performance measure for the purposes of evaluating performance internally.
| Three months ended March 31, |
||||||||
| 2011 | 2010 | |||||||
| Detail of charges excluded from core operating results: |
||||||||
| Transaction costs |
($ | 4,179 | ) | ($ | 770 | ) | ||
| Financing costs (in connection with pending RehabCare acquisition) |
(1,999 | ) | — | |||||
| Severance and retirement costs |
— | (2,906 | ) | |||||
| (6,178 | ) | (3,676 | ) | |||||
| Income tax benefit |
2,223 | 1,415 | ||||||
| Charges net of income taxes |
(3,955 | ) | (2,261 | ) | ||||
| Allocation to participating unvested restricted stockholders |
75 | 42 | ||||||
| Available to common stockholders |
($ | 3,880 | ) | ($ | 2,219 | ) | ||
| Weighted average diluted shares outstanding |
39,543 | 38,859 | ||||||
| Diluted loss per common share related to charges |
($ | 0.10 | ) | ($ | 0.06 | ) | ||
| Reconciliation of income from continuing operations before charges: |
||||||||
| Income from continuing operations before charges |
$ | 26,231 | $ | 17,416 | ||||
| Charges |
(3,955 | ) | (2,261 | ) | ||||
| Reported income from continuing operations |
$ | 22,276 | $ | 15,155 | ||||
| Reconciliation of diluted earnings per common share from continuing operations before charges: |
||||||||
| Diluted earnings per common share before charges |
$ | 0.65 | $ | 0.44 | ||||
| Charges |
(0.10 | ) | (0.06 | ) | ||||
| Reported diluted earnings per common share |
$ | 0.55 | $ | 0.38 | ||||
| Reconciliation of effective income tax rate before charges: |
||||||||
| Effective income tax rate before charges |
40.5 | % | 40.9 | % | ||||
| Impact on effective income tax rate as a result of charges |
0.7 | % | 0.3 | % | ||||
| Reported effective income tax rate |
41.2 | % | 41.2 | % | ||||