Quantcast
Last updated on May 25, 2013 at 9:20 EDT

Skilled Healthcare Group Reports Full Year 2012 Adjusted EPS Of $0.72

February 11, 2013

FOOTHILL RANCH, Calif., Feb. 11, 2013 /PRNewswire/ — Skilled Healthcare Group, Inc. (NYSE: SKH) today announced its consolidated financial operating results for the three and twelve-month period ended December 31, 2012.

“Our strong cash flows from operating activities of $43 million for the 2012 year enabled us to reduce our debt by $26.5 million to $449.0 million as of December 31, 2012, in spite of the significant challenges associated with the extraordinary Medicare rate cut and anti-efficiency program changes that discourage group and concurrent therapy, which took effect in the fourth quarter of 2011 for our skilled nursing businesses, followed by the initiation of a new Manual Medical Review by CMS for therapy services under Medicare Part B,” said Boyd Hendrickson, Chairman and Chief Executive Officer of Skilled Healthcare Group.

Mr. Hendrickson continued, “In spite of these challenges, I am proud of the remarkable job done by the clinical professionals providing care in our agencies and facilities to remain focused on maintaining high quality patient care.”

Fourth Quarter 2012 Results
Revenue for the quarter ended December 31, 2012 was $219.2 million, an increase of 2.4% when compared to $214.1 million in the fourth quarter of 2011. Skilled mix(1) decreased 70 basis points to 21.3% in the fourth quarter of 2012 from 22.0% in the fourth quarter of 2011. Quality mix(2) in the fourth quarter of 2012 decreased 130 basis points to 68.5%, compared to 69.8% in the prior year period.

EBITDA(3) was $23.8 million, or 10.8% of revenue, for the quarter ended December 31, 2012, a decrease of 9.8% compared to $26.4 million, or 12.3% of revenue, in the same period a year ago. EBITDAR(3) was $28.6 million, or 13.0% of revenue, for the quarter ended December 31, 2012, a decrease of 8.3% compared to $31.2 million, or 14.6% of revenue, for the quarter ended December 31, 2011.

Net income for the quarter ended December 31, 2012 totaled $5.7 million, as compared to $6.7 million for the fourth quarter of 2011. Adjusted net income(4) for the quarter ended December 31, 2012, totaled $6.1 million, a decrease of 9.0% compared to adjusted net income of $6.7 million for the fourth quarter of 2011. Adjusted net income excludes certain items as described in the Reconciliation of Income (Loss) Before Provision for Income Taxes to Adjusted Net Income table at the end of this press release.

Net income per diluted share was $0.15 for the quarter ended December 31, 2012, as compared to $0.18 for the same period in 2011. Adjusted net income per diluted share was $0.16 for the quarter ended December 31, 2012, a decrease of 11.1% compared to adjusted net income per diluted share of $0.18 for the quarter ended December 31, 2011.

Long-Term Care Services Segment
Revenue for our long-term care services segment in the quarter ended December 31, 2012 was $165.8 million, an increase of $0.4 million, or 0.2%, as compared to $165.4 million for the same period a year ago. Revenue for this segment represented 75.6% of total revenue in the fourth quarter of 2012, compared to 77.3% of total revenue in the fourth quarter of 2011.

Therapy Services Segment
Revenue for Hallmark Rehabilitation, our rehabilitation therapy services segment, was $25.7 million for the quarter ended December 31, 2012, an increase of $1.9 million, or 8.4%, compared to the same period a year ago. Third-party rehabilitation therapy accounted for 11.7% of total revenue in the fourth quarter of 2012, compared to 11.1% of total revenue in the fourth quarter of 2011.

Hospice and Home Health Services Segment
Revenue for Signature Hospice and Home Health, our hospice and home health care services segment, was $27.7 million in the fourth quarter of 2012, an increase of $2.8 million, or 11.2%, compared to $24.9 million in the fourth quarter of 2011. Average daily hospice census grew to 1,379 for the three-months ended December 31, 2012 from 1,330 for the three-months ended December 31, 2011, an increase of 3.7%. The increase in census was due in significant part to the October 2011 acquisition of two hospice agencies.

Full Year 2012 Results
Revenue for the twelve-months ended December 31, 2012 was $872.6 million, an increase of 0.5% when compared to $868.4 million in the twelve-months ended December 31, 2011. Skilled mix decreased 110 basis points to 22.1% in 2012 from 23.2% in 2011. Quality mix in 2012 decreased 140 basis points to 69.4%, compared to 70.8% in the prior year period.

Adjusted EBITDA(3) was $100.8 million, or 11.6% of revenue, for 2012, a decrease of 22.5% compared to $130.0 million, or 15.0% of revenue, in the same period a year ago. Adjusted EBITDAR(5) was $119.3 million, or 13.7% of revenue, for 2012, a decrease of 19.6% compared to $148.4 million, or 17.1% of revenue, for 2011. Adjusted EBITDA includes certain items we have excluded from adjusted net income per diluted share, such as legal expenses for non-routine matters, IT outsourcing evaluation costs and amounts we recorded in 2012 for our 2011 hospice cap accrual.

Net income for 2012 was $21.6 million, as compared to a net loss( )of $204.0 million for 2011, which was attributable in large part to a non-cash intangible asset impairment charge of $270.5 million in the third quarter of 2011. Adjusted net income for 2012, totaled $27.2 million, a decrease of 35.2% compared to adjusted net income of $42.0 million for 2011. Adjusted net income for 2012, excludes certain items as described in the Reconciliation of Income (Loss) Before Provision for Income Taxes to Adjusted Net Income table at the end of this press release.

Net income per diluted share was $0.57 for 2012, as compared to net loss per share of $5.49 for 2011. Adjusted net income per diluted share was $0.72 for 2012, a decrease of 36.2% compared to adjusted net income per diluted share of $1.13 for the same period in 2011. Additionally, outstanding debt has been reduced by $26.5 million since December 31, 2011.

Long-Term Care Services Segment
Revenue for our long-term care services segment in 2012 was $661.5 million, a decrease of $30.8 million, or 4.5%, as compared to $692.3 million for 2011. Revenue for this segment represented 75.7% of total revenue in 2012, compared to 79.8% of total revenue in 2011. The decrease in revenue was primarily related to lower reimbursement rates from the impact of the October 2011 Medicare rate cut, a decrease in our skilled mix, and a shift from Medicare days to Managed Medicare days as more seniors elect Medicare Advantage.

Therapy Services Segment
Revenue for Hallmark Rehabilitation, our rehabilitation therapy services segment, was $104.4 million for 2012, an increase of $11.6 million, or 12.5%, compared to 2011. Third-party rehabilitation therapy accounted for 12.0% of total revenue in 2012, compared to 10.7% of total revenue in 2011.

Hospice and Home Health Services Segment
Revenue for Signature Hospice and Home Health, our hospice and home health care services segment, was $106.7 million in 2012, an increase of $23.4 million, or 28.1%, compared to $83.3 million in 2011. Average daily hospice census grew to 1,397 for 2012 from 1,269 for 2011, an increase of 10.1%. The increase in census was due in significant part to our October 2011 acquisition of two Cornerstone hospice agencies.

2013 Guidance
Skilled Healthcare Group, Inc. expects full year 2013 consolidated revenue to be between $885 million and $895 million, EBITDA to be in the range of $101 million to $105 million, EBITDAR to be in the range of $120.5 million to $124.5 million and net income per common diluted share to be between $0.67 and $0.73. This guidance assumes the following:

  • Sequestration effective March 1, 2013
  • Medicare market basket increase of 2% beginning October 1, 2013
  • 2013 capital expenditures of approximately $20 to $23 million
  • Average interest rate on outstanding debt of approximately 7.8%
  • No benefit from HUD financing
  • An effective tax rate of 39%
  • Weighted average shares outstanding of 37.8 million
  • No additional acquisitions, developments or divestitures

Conference Call
A conference call and webcast will be held tomorrow, Tuesday, February 12th, at 9:00 a.m. Pacific Time (12:00 noon Eastern Time) to discuss Skilled Healthcare Group’s consolidated financial results for the fourth quarter and full year 2012 and its outlook for 2013.

To participate in the call, interested parties may dial (800) 847-9525 and reference conference 94284653. Alternatively, interested parties may access the call in listen-only mode at www.skilledhealthcaregroup.com. A replay of the conference call will be available after 12:00 noon Pacific Time at www.skilledhealthcaregroup.com.

About Skilled Healthcare Group, Inc.
Skilled Healthcare Group, Inc., based in Foothill Ranch, California, is a holding company with subsidiary healthcare services companies, which in the aggregate had trailing twelve month revenue of approximately $873 million and approximately 15,000 employees as of December 31, 2012. Skilled Healthcare Group and its wholly-owned companies, collectively referred to as the “Company,” operate long-term care facilities and provide a wide range of post-acute care services, with a strategic emphasis on sub-acute specialty health care. The Company operates long-term care facilities in California, Iowa, Kansas, Missouri, Nebraska, Nevada, New Mexico and Texas, including 74 skilled nursing facilities that offer sub-acute care and rehabilitative and specialty health skilled nursing care, and 22 assisted living facilities that provide room and board and social services. In addition, the Company provides physical, occupational and speech therapy in Company-operated facilities and unaffiliated facilities. Furthermore, the Company provides hospice and home health care in Arizona, California, Idaho, Montana, New Mexico and Nevada. The Company leases 5 skilled nursing facilities in California to an unaffiliated third party operator. References made in this release to “Skilled Healthcare,” “the Company,” “we,” “us” and “our” refer to Skilled Healthcare Group, Inc. and each of its wholly-owned companies. More information about Skilled Healthcare is available at www.skilledhealthcaregroup.com.

    Footnotes
    ---------
             (1)   Skilled mix represents the number
                   of Medicare and non-Medicaid
                   managed care patient days at
                   Skilled Healthcare Group's
                   affiliated skilled nursing
                   facilities divided by the total
                   number of patient days at Skilled
                   Healthcare Group's affiliated
                   skilled nursing facilities for
                   any given period.
             (2)   Quality mix represents non-
                   Medicaid revenue as a percentage
                   of total revenue.
             (3)   EBITDA is net income before
                   depreciation, amortization and
                   interest expense (net of interest
                   income) and the provision for
                   income taxes.  EBITDAR is EBITDA
                   excluding facility rent expense.
                   Adjusted earnings before
                   interest, taxes, depreciation and
                   amortization, or Adjusted EBITDA,
                   reflects the non-GAAP
                   adjustments to net income that
                   are reflected in the
                   Reconciliation of Net Income to
                   EBITDA, Adjusted EBITDA and
                   Adjusted EBITDAR in this press
                   release.
             (4)   Adjusted net income per diluted
                   share and adjusted net income
                   each reflect the non-GAAP
                   adjustments to income before
                   provision for income taxes that
                   are reflected in the
                   Reconciliation of Income (Loss)
                   Before Provision for Income Taxes
                   to Adjusted Net Income table in
                   this press release.
             (5)   Adjusted EBITDAR is Adjusted
                   EBITDA excluding facility rent
                   expense as reflected in the
                   Reconciliation of Net Income to
                   EBITDA, Adjusted EBITDA and
                   Adjusted EBITDAR table in this
                   press release.

Forward-Looking Statements
This release includes “forward-looking statements.” You can identify these statements by the fact that they do not relate strictly to historical or current facts. These statements contain words such as “may,” “will,” “project,” “might,” “expect,” “believe,” “anticipate,” “intend,” “could,” “would,” “estimate,” “continue” or “pursue,” or the negative or other variations thereof or comparable terminology. They include statements about Skilled Healthcare’s expectations for 2013 full year consolidated revenue, EBITDA, EBITDAR and net income per diluted share. These forward-looking statements are based on current expectations and projections about future events, including the assumptions stated in this release.

Investors are cautioned that forward-looking statements are not guarantees of future performance or results and involve risks and uncertainties that cannot be predicted or quantified and, consequently, the actual performance of Skilled Healthcare may differ materially from that expressed or implied by such forward-looking statements.

Additionally, the Company faces a number of other risks and uncertainties, including, but not limited to, the factors described in Skilled Healthcare’s Annual Report on Form 10-K for the year ended December 31, 2012 filed with the Securities and Exchange Commission (including the sections entitled “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” contained therein).

Any forward-looking statements are made only as of the date of this release. Skilled Healthcare disclaims any obligation to update the forward-looking statements. Investors are cautioned not to place undue reliance on these forward-looking statements.

Any forward-looking statements are made only as of the date of this release. Skilled Healthcare disclaims any obligation to update the forward-looking statements. Investors are cautioned not to place undue reliance on these forward-looking statements.

                                                                 Skilled Healthcare Group, Inc.
                                                         Condensed Consolidated Statements of Operations
                                                              (In thousands, except per share data)

                                      Three Months Ended                                   Year Ended December 31,
                                         December 31,
                                         ------------
                                2012                        2011                   2012                  2011
                                ----                        ----                   ----                  ----
    Revenue:                             (Unaudited)                                              (Audited)
    Net patient service
     revenue                          $218,443                                 $213,340                             $869,563   $866,194
    Lease facility revenue       769                         746                             3,060                     2,239
                             219,212                     214,086                           872,623                   868,433
                             -------                     -------                           -------                   -------

    Expenses:
    Cost of services
     (exclusive of rent cost
     of revenue and
     depreciation and
     amortization shown
     below)                  185,385                     177,021                           730,974                   697,279
    Rent cost of revenue       4,773                       4,869                            18,507                    18,399
    General and
     administrative            5,701                       6,177                            24,249                    25,730
    Litigation settlement
     costs, (net of
     recoveries)                   -                           -                                 -                    (4,488)
    Depreciation and
     amortization              6,276                       6,193                            25,400                    25,229
    Impairment of long-
     lived assets                  -                           -                                 -                   270,478
                                 ---                         ---                               ---                   -------
                             202,135                     194,260                           799,130                 1,032,627
                             -------                     -------                           -------                 ---------

    Other (expenses) income:
    Interest expense          (8,884)                    (9,675)                           (37,760)                  (38,994)
    Interest income              110                         161                               512                       714
    Other (expense) income,
     net                         (52)                        (22)                              (32)                     (499)
    Equity in earnings of
     joint venture               526                         372                             1,948                     1,955
    Debt retirement costs          -                           -                            (4,126)                        -
                                 ---                         ---                            ------                       ---
    Total other (expenses)
     income, net              (8,300)                    (9,164)                           (39,458)                  (36,824)
                              ------                      ------                           -------                   -------
    Income (loss) before
     provision for income
     taxes                     8,777                      10,662                            34,035                 (201,018)
    Provision for income
     taxes                     3,082                       3,936                            12,438                     3,025
                               -----                       -----                            ------                     -----
    Net income (loss)                   $5,695                                   $6,726                              $21,597  $(204,043)
                                        ======                                   ======                              =======  =========

    Income (loss) per share,
     basic                               $0.15                                    $0.18                                $0.58     $(5.49)
                                         =====                                    =====                                =====     ======
    Income (loss) per share,
     diluted                             $0.15                                    $0.18                                $0.57     $(5.49)
                                         =====                                    =====                                =====     ======

    Weighted-average common
     shares outstanding,
     basic                    37,437                      37,179                            37,389                    37,145
                              ======                      ======                            ======                    ======
    Weighted-average common
     shares outstanding,
     diluted                  37,543                      37,285                            37,589                    37,145
                              ======                      ======                            ======                    ======

                                              Skilled Healthcare Group, Inc.
                                 Condensed Consolidated Balance Sheet and Cash Flow Data
                                                      (In thousands)
                                                        (Audited)

                                             December 31, 2012             December 31, 2011
                                             -----------------             -----------------

    Balance Sheet Data:
    ASSETS
    Cash and cash equivalents                                      $2,003                              $16,017
    Other current assets                               136,822                               129,513
    Property and equipment and
     leased facility assets, net                       380,658                               386,294
    Goodwill                                            85,609                                84,299
    Other assets                                        77,544                                81,076
                                                        ------                                ------
    Total assets                                                 $682,636                             $697,199
                                                                 ========                             ========

    LIABILITIES AND
     STOCKHOLDERS' EQUITY
    Current liabilities less
     current portion of long-
     term debt                                                    $90,965                              $99,780
    Other long-term liabilities                         42,873                                48,340
    Long-term debt                                     448,967                               475,483
    Stockholders' equity                                99,831                                73,596
                                                        ------                                ------
    Total liabilities and
     stockholders' equity                                        $682,636                             $697,199
                                                                 ========                             ========

                                                             Year Ended December 31,
                                                             -----------------------
                                                          2012                          2011
                                                          ----                          ----

    Cash Flows Data:
    Net cash provided by
     operating activities                                         $42,676                              $99,380
    Net cash used in investing
     activities                                        (19,525)                              (39,917)
    Net cash used in financing
     activities                                        (37,165)                              (47,638)
                                                       -------                               -------
    (Decrease) increase in cash
     and cash equivalents                              (14,014)                               11,825
    Cash and cash equivalents at
     beginning of period                                16,017                                 4,192
                                                        ------                                 -----
    Cash and cash equivalents at
     end of period                                                 $2,003                              $16,017
                                                                   ======                              =======

                                                                                Skilled Healthcare Group, Inc.
                                                                            Consolidated Key Performance Indicators
                                                                                          (Unaudited)
                            The following table summarizes our key performance indicators, along with other statistics, for each of the dates or periods indicated

                                             Three Months Ended                              Year Ended December 31,
                                                December 31,
                                                ------------
                                           2012                  2011                 2012                  2011
                                           ----                  ----                 ----                  ----
    Occupancy statistics
     (skilled nursing
     facilities):
    Available beds in
     service at end of
     period                               8,809                          8,809                             8,809                             8,809
    Available patient days              810,490                        811,377                         3,224,062                         3,249,449
    Actual patient days                 672,024                        673,330                         2,675,234                         2,698,994
    Occupancy percentage                   82.9%                          83.0%                             83.0%                             83.1%
    Average daily number of
     patients                             7,305                          7,319                             7,309                             7,395
    Hospice average daily
     census                               1,379                          1,330                             1,397                             1,269
    Home health episodic-
     based admissions                     2,174                          1,723                             8,341                             5,239
    Home health episodic-
     based recertifications                 472                            322                             1,624                               885
    EBITDA (in thousands)                         $23,827                                    $26,369                                       $96,683                 $(137,509)
    Adjusted EBITDA (in
     thousands)                                   $23,827                                    $26,369                                      $100,809                  $130,042
    Adjusted EBITDA margin                 10.9%                          12.3%                             11.6%                             15.0%
    Adjusted EBITDAR (in
     thousands)                                   $28,600                                    $31,238                                      $119,316                  $148,441
    Adjusted EBITDAR margin                13.0%                          14.6%                             13.7%                             17.1%

    Revenue per patient day
     (skilled nursing
     facilities prior to
     intercompany
     eliminations):
    LTC only Medicare (Part
     A)                                              $519                                       $505                                          $512                      $558
    Medicare blended rate
     (Part A & B)                           577                            567                               573                               616
    Managed care (Part A)                   380                            381                               382                               386
     Managed care blended
      rate (Part A & B)                     390                            392                               391                               391
    Medicaid                                163                            156                               160                               154
    Private and other                       173                            172                               172                               173
                                            ---                            ---                               ---                               ---
    Weighted-average for
     all                                             $236                                       $235                                          $236                      $246
                                                     ====                                       ====                                          ====                      ====
    Patient days by payor
     (skilled nursing
     facilities):
    Medicare                             81,890                         92,921                           349,205                           404,419
    Managed care                         61,069                         55,271                           240,951                           221,796
    Total skilled mix days              142,959                        148,192                           590,156                           626,215
                                        -------                        -------                           -------                           -------
    Private pay and other               109,255                        111,354                           428,823                           435,257
    Medicaid                            419,810                        413,784                         1,656,255                         1,637,522
    Total days                          672,024                        673,330                         2,675,234                         2,698,994
                                        =======                        =======                         =========                         =========
    Patient days as a
     percentage of total
     patient days (skilled
     nursing facilities):
    Medicare                               12.2%                          13.8%                             13.1%                             15.0%
    Managed care                            9.1                            8.2                               9.0                               8.2
    Skilled Mix                            21.3                           22.0                              22.1                              23.2
                                           ----                           ----                              ----                              ----
    Private pay and other                  16.3                           16.5                              16.0                              16.1
    Medicaid                               62.4                           61.5                              61.9                              60.7
    Total                                 100.0%                         100.0%                            100.0%                            100.0%
                                          =====                          =====                             =====                             =====
    Revenue from (total
     company):
    Medicare                               32.6%                          35.0%                             33.6%                             37.4%
    Managed care, private
     pay, and other                        35.9                           34.8                              35.8                              33.4
    Quality mix                            68.5                           69.8                              69.4                              70.8
                                           ----                           ----                              ----                              ----
    Medicaid                               31.5                           30.2                              30.6                              29.2
    Total                                 100.0%                         100.0%                            100.0%                            100.0%
                                          =====                          =====                             =====                             =====

                        Skilled Healthcare Group, Inc.
                              Facility Ownership
                                 (Unaudited)

                                         As of December 31,
                                         ------------------
                                      2012                2011
                                      ----                ----
    Facilities:
    Skilled nursing facilities
     operated:
    Owned                               52                           52
    Leased                              22                           22
                                       ---                          ---
    Total skilled nursing
     facilities operated                74                           74
    Total licensed beds              9,181                        9,183
    Skilled nursing facilities
     leased to unaffiliated third
     party operator                      5                            5
    Assisted living facilities
    Owned                               21                           21
    Leased                               1                            2
                                       ---                          ---
    Total assisted living
     facilities                         22                           23
    Total licensed beds              1,228                        1,312
    Total facilities                   101                          102
    Percentage owned facilities       77.2%                        76.5%

                                                           Skilled Healthcare Group, Inc.
                                 Reconciliation of Net Income (Loss) to EBITDA, Adjusted EBITDA and Adjusted EBITDAR
                                                                   (In thousands)
                                                                     (Unaudited)

                            Three Months Ended                                   Year Ended December 31,
                               December 31,
                               ------------
                       2012                        2011                           2012                   2011
                       ----                        ----                           ----                   ----
    Net income
     (loss)                    $5,695                                  $6,726                                    $21,597  $(204,043)
    Interest
     expense, net of
     interest income  8,774                       9,514                         37,248                            38,280
    Provision for
     income taxes     3,082                       3,936                         12,438                             3,025
    Depreciation and
     amortization
     expense          6,276                       6,193                         25,400                            25,229
                      -----                       -----                         ------                            ------
    EBITDA           23,827                      26,369                         96,683                         (137,509)
                     ------                      ------                         ------                          --------
    Recovery of
     expenses
     related to
     Westside
     divestiture          -                           -                              -                              (265)
    Debt retirement
     costs                -                           -                          4,126                                 -
    Disposals of
     property and
     equipment            -                           -                              -                               290
    Expenses related
     to the
     exploration of
     strategic
     alternatives         -                           -                              -                               716
    Exit costs
     related to the
     Northern
     California
     divestiture          -                           -                              -                               820
    Litigation
     settlement
     costs, (net of
     recoveries)          -                           -                              -                            (4,488)
    Impairment of
     long-lived
     assets               -                           -                              -                           270,478
                        ---                         ---                            ---                           -------
    Adjusted EBITDA  23,827                      26,369                        100,809                           130,042
                     ------                      ------                        -------                           -------
    Rent cost of
     revenue          4,773                       4,869                         18,507                            18,399
                      -----                       -----                         ------                            ------
    Adjusted EBITDAR          $28,600                                 $31,238                                   $119,316   $148,441
                              =======                                 =======                                   ========   ========

                                                               Skilled Healthcare Group, Inc.
                                  Reconciliation of Income (Loss) Before Provision for Income Taxes to Adjusted Net Income
                                                           (In thousands, except per share data)
                                                                        (Unaudited)

                         Three Months Ended                             Year Ended December 31,
                            December 31,
                            ------------
                       2012                 2011                 2012                  2011
                       ----                 ----                 ----                  ----

    Income (loss)
     from operations          $8,777                                    $10,662                                      $34,035  $(201,018)
    Debt retirement
     costs                -                             -                             4,126                                -
    Double bond
     interest
     expense for
     bond                 -                             -                             1,192                                -
    Recovery of
     expenses
     related to
     Westside
     divestiture          -                             -                                 -                             (265)
    Disposals of
     property and
     equipment            -                             -                                 -                              290
    Impairment of
     long-lived
     assets               -                             -                                 -                          270,478
    Litigation
     settlement
     costs, net of
     recoveries           -                             -                                 -                           (4,488)
    Expenses related
     to the
     exploration of
     strategic
     alternatives         -                             -                                 -                              716
    Exit costs
     related to the
     Northern
     California
     divestiture          -                             -                                 -                              820
    Legal Expenses
     for non-
     routine matters    634                             -                             1,226                                -
    IT outsourcing
     evaluation
     costs              110                             -                               514                                -
    2011 Hospice cap
     accrual              -                             -                             1,900                                -
    Adjusted income
     before
     provision for
     income taxes     9,521                        10,662                            42,993                           66,533
                      -----                        ------                            ------                           ------
    Provision for
     income taxes     3,383                         3,936                            15,768                           24,928
    Add back tax
     credit
     valuation
     allowance
     related to
     Northern
     California
     divestiture          -                             -                                 -                             (388)
    Adjusted net
     income                   $6,138                                     $6,726                                      $27,225    $41,993
                              ======                                     ======                                      =======    =======

    Weighted-
     average common
     shares
     outstanding,
     diluted         37,543                        37,285                            37,589                           37,353
    Adjusted net
     income per
     share, diluted            $0.16                                      $0.18                                        $0.72      $1.13
    Effective tax
     rate              35.5%                         36.9%                             36.7%                            36.9%

                                  Skilled Healthcare Group, Inc.
       Reconciliation of Forecasted Net Income to Forecasted EBITDA and Forecasted EBITDAR
                                  Year Ending December 31, 2013
                                          (In millions)
                                           (Unaudited)

                                                    Outlook
                                                    -------
                                        Low                    High
                                        ---                    ----
    Net income
     guidance                                     $25.3                               $27.8
    Interest
     expense, net
     of interest
     income                               34.0                     34.0
    Provision for
     income taxes                         16.2                     17.7
    Depreciation
     and
     amortization
     expense                              25.5                     25.5

    EBITDA
     guidance                            101.0                    105.0
    Rent cost of
     revenue                              19.5                     19.5
    EBITDAR
     guidance                                    $120.5                              $124.5
                                                 ------                              ------

We believe that a report of adjusted net income per share, EBITDA, EBITDAR, Adjusted EBITDA and Adjusted EBITDAR provides consistency in our financial reporting and provides a basis for the comparison of results of core business operations between our current, past and future periods. Adjusted net income per share, EBITDA, EBITDAR, Adjusted EBITDA and Adjusted EBITDAR are primary indicators management uses for planning and forecasting in future periods, including trending and analyzing the core operating performance of our business from period-to-period without the effect of U.S. GAAP expenses, revenues and gains (losses) that are unrelated to the day-to-day performance of our consolidated and segmented business. We also use adjusted net income per share, EBITDA, EBITDAR, Adjusted EBITDA and Adjusted EBITDAR to benchmark the performance of our consolidated and segmented business against expected results, analyzing year-over-year trends as described below and to compare our operating performance to that of our competitors.

Management uses adjusted net income per share, EBITDA, EBITDAR, Adjusted EBITDA and Adjusted EBITDAR to assess the performance of our core business operations, to prepare operating budgets and to measure our performance against those budgets on a consolidated and segment level. Segment management uses these metrics to measure performance on a business unit by business unit basis. We typically use adjusted net income per share, Adjusted EBITDA and Adjusted EBITDAR for these purposes on a consolidated basis as the adjustments to adjusted net income per share, EBITDA and EBITDAR are not generally allocable to any individual business unit and we typically use EBITDA and EBITDAR to compare the operating performance of each skilled nursing and assisted living facility, as well as to assess the performance of our operating segments. EBITDA, EBITDAR, Adjusted EBITDA and Adjusted EBITDAR are useful in this regard because they do not include such costs as interest expense (net of interest income), income taxes, depreciation and amortization expense, rent cost of revenue (in the case of EBITDAR and Adjusted EBITDAR) and special charges, which may vary from business unit to business unit and period-to-period depending upon various factors, including the method used to finance the business, the amount of debt that we have determined to incur, whether a facility is owned or leased, the date of acquisition of a facility or business, the original purchase price of a facility or business unit or the tax law of the state in which a business unit operates. These types of charges are dependent on factors unrelated to the underlying business unit performance. As a result, we believe that the use of adjusted net income per share, EBITDA, EBITDAR, Adjusted EBITDA and Adjusted EBITDAR provides a meaningful and consistent comparison of our underlying business units between periods by eliminating certain items required by U.S. GAAP which have little or no significance to their day-to-day operations.

The use of adjusted net income per share, EBITDA, EBITDAR, Adjusted EBITDA, Adjusted EBITDAR and other non-GAAP financial measures has certain limitations. Our presentation of adjusted net income per share, EBITDA, EBITDAR, Adjusted EBITDA, Adjusted EBITDAR or other non-GAAP financial measures may be different from the presentation used by other companies and therefore comparability may be limited. Depreciation and amortization expense, interest expense, income taxes and other items have been and will be incurred and are not reflected in the presentation of adjusted net income per share, EBITDA, EBITDAR, Adjusted EBITDA or Adjusted EBITDAR. Each of these items should also be considered in the overall evaluation of our results. Additionally, adjusted net income per share, EBITDA, EBITDAR, Adjusted EBITDA, Adjusted EBITDAR do not consider capital expenditures and other investing activities and should not be considered as a measure of our liquidity. We compensate for these limitations by providing the relevant disclosure of our depreciation and amortization, interest and income taxes, capital expenditures and other items both in our reconciliations to the U.S. GAAP financial measures and in our consolidated financial statements, all of which should be considered when evaluating our performance.

Adjusted net income per share, EBITDA, EBITDAR, Adjusted EBITDA, Adjusted EBITDAR and certain other non-GAAP financial measures are used in addition to and in conjunction with results presented in accordance with U.S. GAAP. Adjusted net income per share, EBITDA, EBITDAR, Adjusted EBITDA, Adjusted EBITDAR and other non-GAAP financial measures should not be considered as an alternative to net income, operating income, or any other operating performance measure prescribed by U.S. GAAP, nor should these measures be relied upon to the exclusion of U.S. GAAP financial measures. Adjusted net income per share, EBITDA, EBITDAR, Adjusted EBITDA, Adjusted EBITDAR and other non-GAAP financial measures reflect additional ways of viewing our operations that we believe, when viewed with our U.S. GAAP results and the reconciliations to the corresponding U.S. GAAP financial measures, provide a more complete understanding of factors and trends affecting our business than could be obtained absent this disclosure. You are strongly encouraged to review our financial information in its entirety and not to rely on any single financial measure.

Investor Contact:
Skilled Healthcare Group, Inc.
Dev Ghose or Chris Felfe
(949) 282-5800

SOURCE Skilled Healthcare Group, Inc.


Source: PR Newswire