UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 10-Q
x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2016
OR
¨ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the transition period from to .
Commission file number: 001-14057
KINDRED HEALTHCARE, INC.
(Exact name of registrant as specified in its charter)
Delaware |
|
61-1323993 |
(State or other jurisdiction of incorporation or organization) |
|
(I.R.S. Employer Identification No.) |
680 South Fourth Street Louisville, KY |
|
40202 |
(Address of principal executive offices) |
|
(Zip Code) |
(502) 596-7300
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer,” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer |
|
x |
|
Accelerated filer |
|
¨ |
Non-accelerated filer |
|
¨ |
|
Smaller reporting company |
|
¨ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
Class of Common Stock |
|
Outstanding at July 31, 2016 |
Common stock, $0.25 par value |
|
85,253,198 shares |
1 of 83
FORM 10-Q
INDEX
|
|
Page |
PART I. FINANCIAL INFORMATION |
|
|
Item 1. |
Financial Statements (Unaudited): |
|
|
3 |
|
|
4 |
|
|
Condensed Consolidated Balance Sheet –June 30, 2016 and December 31, 2015 |
5 |
|
6 |
|
|
7 |
|
Item 2. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
46 |
Item 3. |
79 |
|
Item 4. |
80 |
|
PART II. OTHER INFORMATION |
|
|
Item 1. |
81 |
|
Item 2. |
81 |
|
Item 6. |
82 |
2
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
(Unaudited)
(In thousands, except per share amounts)
|
Three months ended |
|
|
Six months ended |
|
||||||||||
|
June 30, |
|
|
June 30, |
|
||||||||||
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
|
||||
Revenues |
$ |
1,842,070 |
|
|
$ |
1,833,475 |
|
|
$ |
3,680,041 |
|
|
$ |
3,509,442 |
|
Salaries, wages and benefits |
|
928,954 |
|
|
|
935,687 |
|
|
|
1,855,168 |
|
|
|
1,782,780 |
|
Supplies |
|
99,410 |
|
|
|
98,237 |
|
|
|
198,826 |
|
|
|
191,508 |
|
Rent |
|
100,555 |
|
|
|
96,402 |
|
|
|
198,323 |
|
|
|
188,542 |
|
Other operating expenses |
|
217,850 |
|
|
|
212,117 |
|
|
|
432,551 |
|
|
|
409,844 |
|
General and administrative expenses (exclusive of depreciation and amortization expense included below) |
|
338,672 |
|
|
|
334,805 |
|
|
|
694,199 |
|
|
|
740,907 |
|
Other income |
|
(511 |
) |
|
|
(569 |
) |
|
|
(1,463 |
) |
|
|
(1,049 |
) |
Litigation contingency expense |
|
930 |
|
|
|
3,925 |
|
|
|
2,840 |
|
|
|
98,925 |
|
Impairment charges |
|
6,131 |
|
|
|
- |
|
|
|
13,919 |
|
|
|
6,726 |
|
Depreciation and amortization |
|
40,257 |
|
|
|
38,625 |
|
|
|
80,938 |
|
|
|
77,560 |
|
Interest expense |
|
58,056 |
|
|
|
57,170 |
|
|
|
115,555 |
|
|
|
119,688 |
|
Investment income |
|
(497 |
) |
|
|
(1,030 |
) |
|
|
(751 |
) |
|
|
(1,771 |
) |
|
|
1,789,807 |
|
|
|
1,775,369 |
|
|
|
3,590,105 |
|
|
|
3,613,660 |
|
Income (loss) from continuing operations before income taxes |
|
52,263 |
|
|
|
58,106 |
|
|
|
89,936 |
|
|
|
(104,218 |
) |
Provision (benefit) for income taxes |
|
17,882 |
|
|
|
24,396 |
|
|
|
29,718 |
|
|
|
(3,340 |
) |
Income (loss) from continuing operations |
|
34,381 |
|
|
|
33,710 |
|
|
|
60,218 |
|
|
|
(100,878 |
) |
Discontinued operations, net of income taxes: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations |
|
3,016 |
|
|
|
(589 |
) |
|
|
2,434 |
|
|
|
(4,013 |
) |
Gain (loss) on divestiture of operations |
|
(83 |
) |
|
|
983 |
|
|
|
179 |
|
|
|
983 |
|
Income (loss) from discontinued operations |
|
2,933 |
|
|
|
394 |
|
|
|
2,613 |
|
|
|
(3,030 |
) |
Net income (loss) |
|
37,314 |
|
|
|
34,104 |
|
|
|
62,831 |
|
|
|
(103,908 |
) |
(Earnings) loss attributable to noncontrolling interests: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
|
(13,522 |
) |
|
|
(11,735 |
) |
|
|
(26,036 |
) |
|
|
(20,582 |
) |
Discontinued operations |
|
(3 |
) |
|
|
2 |
|
|
|
(5 |
) |
|
|
31 |
|
|
|
(13,525 |
) |
|
|
(11,733 |
) |
|
|
(26,041 |
) |
|
|
(20,551 |
) |
Income (loss) attributable to Kindred |
$ |
23,789 |
|
|
$ |
22,371 |
|
|
$ |
36,790 |
|
|
$ |
(124,459 |
) |
Amounts attributable to Kindred stockholders: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations |
$ |
20,859 |
|
|
$ |
21,975 |
|
|
$ |
34,182 |
|
|
$ |
(121,460 |
) |
Income (loss) from discontinued operations |
|
2,930 |
|
|
|
396 |
|
|
|
2,608 |
|
|
|
(2,999 |
) |
Net income (loss) |
$ |
23,789 |
|
|
$ |
22,371 |
|
|
$ |
36,790 |
|
|
$ |
(124,459 |
) |
Earnings (loss) per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations |
$ |
0.24 |
|
|
$ |
0.25 |
|
|
$ |
0.39 |
|
|
$ |
(1.47 |
) |
Discontinued operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations |
|
0.03 |
|
|
|
(0.01 |
) |
|
|
0.03 |
|
|
|
(0.05 |
) |
Gain (loss) on divestiture of operations |
|
- |
|
|
|
0.01 |
|
|
|
- |
|
|
|
0.01 |
|
Income (loss) from discontinued operations |
|
0.03 |
|
|
|
- |
|
|
|
0.03 |
|
|
|
(0.04 |
) |
Net income (loss) |
$ |
0.27 |
|
|
$ |
0.25 |
|
|
$ |
0.42 |
|
|
$ |
(1.51 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations |
$ |
0.23 |
|
|
$ |
0.25 |
|
|
$ |
0.38 |
|
|
$ |
(1.47 |
) |
Discontinued operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations |
|
0.03 |
|
|
|
(0.01 |
) |
|
|
0.03 |
|
|
|
(0.05 |
) |
Gain (loss) on divestiture of operations |
|
- |
|
|
|
0.01 |
|
|
|
- |
|
|
|
0.01 |
|
Income (loss) from discontinued operations |
|
0.03 |
|
|
|
- |
|
|
|
0.03 |
|
|
|
(0.04 |
) |
Net income (loss) |
$ |
0.26 |
|
|
$ |
0.25 |
|
|
$ |
0.41 |
|
|
$ |
(1.51 |
) |
Shares used in computing earnings (loss) per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
86,836 |
|
|
|
86,045 |
|
|
|
86,713 |
|
|
|
82,828 |
|
Diluted |
|
87,500 |
|
|
|
86,402 |
|
|
|
87,374 |
|
|
|
82,828 |
|
Cash dividends declared and paid per common share |
$ |
0.12 |
|
|
$ |
0.12 |
|
|
$ |
0.24 |
|
|
$ |
0.24 |
|
See accompanying notes.
3
KINDRED HEALTHCARE, INC.
CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (LOSS)
(Unaudited)
(In thousands)
|
Three months ended |
|
|
Six months ended |
|
||||||||||
|
June 30, |
|
|
June 30, |
|
||||||||||
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
|
||||
Net income (loss) |
$ |
37,314 |
|
|
$ |
34,104 |
|
|
$ |
62,831 |
|
|
$ |
(103,908 |
) |
Other comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available-for-sale securities (Note 9): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in unrealized investment gains (losses) |
|
573 |
|
|
|
(144 |
) |
|
|
1,183 |
|
|
|
137 |
|
Reclassification of (gains) losses realized in net income (loss) |
|
(4 |
) |
|
|
5 |
|
|
|
131 |
|
|
|
- |
|
Net change |
|
569 |
|
|
|
(139 |
) |
|
|
1,314 |
|
|
|
137 |
|
Interest rate swaps (Note 1): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in unrealized gains (losses) |
|
313 |
|
|
|
728 |
|
|
|
(5,783 |
) |
|
|
(1,264 |
) |
Reclassification of ineffectiveness realized in net income (loss) |
|
- |
|
|
|
32 |
|
|
|
- |
|
|
|
29 |
|
Reclassification of (gains) losses realized in net income (loss), net of payments |
|
2 |
|
|
|
12 |
|
|
|
393 |
|
|
|
(12 |
) |
Net change |
|
315 |
|
|
|
772 |
|
|
|
(5,390 |
) |
|
|
(1,247 |
) |
Income tax expense (benefit) related to items of other comprehensive income (loss) |
|
(322 |
) |
|
|
(237 |
) |
|
|
1,816 |
|
|
|
450 |
|
Other comprehensive income (loss) |
|
562 |
|
|
|
396 |
|
|
|
(2,260 |
) |
|
|
(660 |
) |
Comprehensive income (loss) |
|
37,876 |
|
|
|
34,500 |
|
|
|
60,571 |
|
|
|
(104,568 |
) |
Earnings attributable to noncontrolling interests |
|
(13,525 |
) |
|
|
(11,733 |
) |
|
|
(26,041 |
) |
|
|
(20,551 |
) |
Comprehensive income (loss) attributable to Kindred |
$ |
24,351 |
|
|
$ |
22,767 |
|
|
$ |
34,530 |
|
|
$ |
(125,119 |
) |
See accompanying notes.
4
KINDRED HEALTHCARE, INC.
CONDENSED CONSOLIDATED BALANCE SHEET
(Unaudited)
(In thousands, except per share amounts)
|
June 30, |
|
|
December 31, |
|
||
|
2016 |
|
|
2015 |
|
||
ASSETS |
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
100,056 |
|
|
$ |
98,758 |
|
Insurance subsidiary investments |
|
96,330 |
|
|
|
106,638 |
|
Accounts receivable less allowance for loss of $64,851 ─ June 30, 2016 and $62,896 ─ December 31, 2015 |
|
1,264,540 |
|
|
|
1,194,868 |
|
Inventories |
|
28,178 |
|
|
|
27,791 |
|
Income taxes |
|
11,223 |
|
|
|
11,790 |
|
Other |
|
70,384 |
|
|
|
61,054 |
|
|
|
1,570,711 |
|
|
|
1,500,899 |
|
|
|
|
|
|
|
|
|
Property and equipment |
|
2,165,547 |
|
|
|
2,162,398 |
|
Accumulated depreciation |
|
(1,226,072 |
) |
|
|
(1,190,402 |
) |
|
|
939,475 |
|
|
|
971,996 |
|
|
|
|
|
|
|
|
|
Goodwill |
|
2,690,202 |
|
|
|
2,669,810 |
|
Intangible assets less accumulated amortization of $107,784 ─ June 30, 2016 and $94,221 ─ December 31, 2015 |
|
781,203 |
|
|
|
755,655 |
|
Assets held for sale |
|
4,459 |
|
|
|
613 |
|
Insurance subsidiary investments |
|
199,075 |
|
|
|
204,498 |
|
Deferred tax assets |
|
81,324 |
|
|
|
104,130 |
|
Acquisition deposit |
|
- |
|
|
|
18,489 |
|
Other |
|
281,073 |
|
|
|
242,169 |
|
Total assets (a) |
$ |
6,547,522 |
|
|
$ |
6,468,259 |
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
Accounts payable |
$ |
196,952 |
|
|
$ |
187,061 |
|
Salaries, wages and other compensation |
|
419,251 |
|
|
|
404,925 |
|
Due to third party payors |
|
33,136 |
|
|
|
36,251 |
|
Professional liability risks |
|
60,367 |
|
|
|
64,099 |
|
Other accrued liabilities |
|
271,972 |
|
|
|
394,246 |
|
Long-term debt due within one year |
|
27,793 |
|
|
|
24,630 |
|
|
|
1,009,471 |
|
|
|
1,111,212 |
|
|
|
|
|
|
|
|
|
Long-term debt |
|
3,218,679 |
|
|
|
3,086,348 |
|
Professional liability risks |
|
277,844 |
|
|
|
263,273 |
|
Deferred credits and other liabilities |
|
312,001 |
|
|
|
301,379 |
|
|
|
|
|
|
|
|
|
Commitments and contingencies (Note 11) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity: |
|
|
|
|
|
|
|
Stockholder's equity: |
|
|
|
|
|
|
|
Common stock, $0.25 par value; authorized 175,000 shares; issued 85,266 shares ─ June 30, 2016 and 83,792 shares ─ December 31, 2015 |
|
21,317 |
|
|
|
20,948 |
|
Capital in excess of par value |
|
1,724,018 |
|
|
|
1,737,747 |
|
Accumulated other comprehensive loss |
|
(4,892 |
) |
|
|
(2,632 |
) |
Accumulated deficit |
|
(219,514 |
) |
|
|
(256,209 |
) |
|
|
1,520,929 |
|
|
|
1,499,854 |
|
Noncontrolling interests |
|
208,598 |
|
|
|
206,193 |
|
Total equity |
|
1,729,527 |
|
|
|
1,706,047 |
|
Total liabilities (a) and equity |
$ |
6,547,522 |
|
|
$ |
6,468,259 |
|
(a) |
The Company’s consolidated assets as of June 30, 2016 and December 31, 2015 include total assets of variable interest entities of $401.1 million and $389.0 million, respectively, which can only be used to settle the obligations of the variable interest entities. The Company’s consolidated liabilities as of June 30, 2016 and December 31, 2015 include total liabilities of variable interest entities of $46.5 million and $39.7 million, respectively. See note 1 of the notes to unaudited condensed consolidated financial statements. |
See accompanying notes.
5
KINDRED HEALTHCARE, INC.
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
(Unaudited)
(In thousands)
|
Three months ended |
|
|
Six months ended |
|
||||||||||
|
June 30, |
|
|
June 30, |
|
||||||||||
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
|
||||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
$ |
37,314 |
|
|
$ |
34,104 |
|
|
$ |
62,831 |
|
|
$ |
(103,908 |
) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation expense |
|
34,435 |
|
|
|
31,313 |
|
|
|
68,392 |
|
|
|
63,458 |
|
Amortization of intangible assets |
|
5,957 |
|
|
|
7,536 |
|
|
|
12,783 |
|
|
|
14,468 |
|
Amortization of stock-based compensation costs |
|
5,639 |
|
|
|
6,746 |
|
|
|
10,043 |
|
|
|
12,570 |
|
Amortization of deferred financing costs |
|
3,708 |
|
|
|
3,539 |
|
|
|
7,275 |
|
|
|
6,601 |
|
Payment of capitalized lender fees related to debt issuance |
|
(7,333 |
) |
|
|
- |
|
|
|
(7,333 |
) |
|
|
(28,012 |
) |
Provision for doubtful accounts |
|
9,221 |
|
|
|
10,511 |
|
|
|
20,946 |
|
|
|
18,803 |
|
Deferred income taxes |
|
17,802 |
|
|
|
21,130 |
|
|
|
29,298 |
|
|
|
(4,450 |
) |
Impairment charges |
|
6,131 |
|
|
|
- |
|
|
|
13,919 |
|
|
|
6,726 |
|
(Gain) loss on divestiture of discontinued operations |
|
83 |
|
|
|
(983 |
) |
|
|
(179 |
) |
|
|
(983 |
) |
Other |
|
656 |
|
|
|
4,975 |
|
|
|
959 |
|
|
|
6,972 |
|
Change in operating assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
(13,229 |
) |
|
|
(7,733 |
) |
|
|
(101,121 |
) |
|
|
(39,389 |
) |
Inventories and other assets |
|
(10,161 |
) |
|
|
(17,608 |
) |
|
|
(15,393 |
) |
|
|
35,414 |
|
Accounts payable |
|
23,077 |
|
|
|
(12,900 |
) |
|
|
12,456 |
|
|
|
(12,435 |
) |
Income taxes |
|
707 |
|
|
|
1,923 |
|
|
|
780 |
|
|
|
(3,845 |
) |
Due to third party payors |
|
351 |
|
|
|
(3,554 |
) |
|
|
(4,492 |
) |
|
|
(18,973 |
) |
Other accrued liabilities |
|
20,670 |
|
|
|
21,380 |
|
|
|
(109,198 |
) |
|
|
7,760 |
|
Net cash provided by (used in) operating activities |
|
135,028 |
|
|
|
100,379 |
|
|
|
1,966 |
|
|
|
(39,223 |
) |
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Routine capital expenditures |
|
(28,724 |
) |
|
|
(24,500 |
) |
|
|
(46,830 |
) |
|
|
(45,269 |
) |
Development capital expenditures |
|
(8,707 |
) |
|
|
(518 |
) |
|
|
(18,726 |
) |
|
|
(6,306 |
) |
Acquisitions, net of cash acquired |
|
(1,372 |
) |
|
|
(2,684 |
) |
|
|
(27,711 |
) |
|
|
(661,755 |
) |
Acquisition deposits |
|
- |
|
|
|
- |
|
|
|
18,489 |
|
|
|
195,000 |
|
Sale of assets |
|
142 |
|
|
|
2,229 |
|
|
|
1,223 |
|
|
|
3,177 |
|
Proceeds from senior unsecured notes offering held in escrow |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,350,000 |
|
Interest in escrow for senior unsecured notes |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
23,438 |
|
Purchase of insurance subsidiary investments |
|
(20,154 |
) |
|
|
(16,911 |
) |
|
|
(52,995 |
) |
|
|
(42,829 |
) |
Sale of insurance subsidiary investments |
|
15,713 |
|
|
|
12,764 |
|
|
|
46,603 |
|
|
|
34,793 |
|
Net change in insurance subsidiary cash and cash equivalents |
|
13,201 |
|
|
|
(5,205 |
) |
|
|
23,159 |
|
|
|
(5,763 |
) |
Net change in other investments |
|
583 |
|
|
|
175 |
|
|
|
(33,398 |
) |
|
|
199 |
|
Other |
|
792 |
|
|
|
(798 |
) |
|
|
(1,127 |
) |
|
|
(793 |
) |
Net cash provided by (used in) investing activities |
|
(28,526 |
) |
|
|
(35,448 |
) |
|
|
(91,313 |
) |
|
|
843,892 |
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from borrowings under revolving credit |
|
244,300 |
|
|
|
347,700 |
|
|
|
778,000 |
|
|
|
1,155,150 |
|
Repayment of borrowings under revolving credit |
|
(524,600 |
) |
|
|
(360,100 |
) |
|
|
(827,700 |
) |
|
|
(970,150 |
) |
Proceeds from issuance of term loan, net of discount |
|
198,100 |
|
|
|
- |
|
|
|
198,100 |
|
|
|
199,000 |
|
Proceeds from other long-term debt |
|
- |
|
|
|
- |
|
|
|
750 |
|
|
|
- |
|
Repayment of Gentiva debt |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(1,177,363 |
) |
Repayment of term loan |
|
(3,508 |
) |
|
|
(6,005 |
) |
|
|
(6,511 |
) |
|
|
(6,005 |
) |
Repayment of other long-term debt |
|
(270 |
) |
|
|
(459 |
) |
|
|
(550 |
) |
|
|
(900 |
) |
Payment of deferred financing costs |
|
(141 |
) |
|
|
(445 |
) |
|
|
(292 |
) |
|
|
(2,983 |
) |
Issuance of common stock in connection with employee benefit plans |
|
- |
|
|
|
139 |
|
|
|
- |
|
|
|
205 |
|
Payment of costs associated with issuance of common stock and tangible equity units |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(915 |
) |
Payment of dividend for mandatory redeemable preferred stock |
|
(2,853 |
) |
|
|
(2,654 |
) |
|
|
(5,654 |
) |
|
|
(5,432 |
) |
Dividends paid |
|
(10,225 |
) |
|
|
(10,027 |
) |
|
|
(20,293 |
) |
|
|
(20,002 |
) |
Contributions made by noncontrolling interests |
|
1,900 |
|
|
|
- |
|
|
|
6,268 |
|
|
|
- |
|
Distributions to noncontrolling interests |
|
(14,231 |
) |
|
|
(10,119 |
) |
|
|
(30,546 |
) |
|
|
(21,138 |
) |
Purchase of noncontrolling interests |
|
- |
|
|
|
- |
|
|
|
(1,000 |
) |
|
|
- |
|
Other |
|
- |
|
|
|
50 |
|
|
|
73 |
|
|
|
1,212 |
|
Net cash provided by (used in) financing activities |
|
(111,528 |
) |
|
|
(41,920 |
) |
|
|
90,645 |
|
|
|
(849,321 |
) |
Change in cash and cash equivalents |
|
(5,026 |
) |
|
|
23,011 |
|
|
|
1,298 |
|
|
|
(44,652 |
) |
Cash and cash equivalents at beginning of period |
|
105,082 |
|
|
|
96,525 |
|
|
|
98,758 |
|
|
|
164,188 |
|
Cash and cash equivalents at end of period |
$ |
100,056 |
|
|
$ |
119,536 |
|
|
$ |
100,056 |
|
|
$ |
119,536 |
|
Supplemental information: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest payments |
$ |
33,796 |
|
|
$ |
31,640 |
|
|
$ |
107,472 |
|
|
$ |
66,450 |
|
Income tax payments |
|
1,297 |
|
|
|
909 |
|
|
|
1,109 |
|
|
|
1,139 |
|
Issuance of common stock in Gentiva Merger (see Note 2) |
|
- |
|
|
|
2,353 |
|
|
|
- |
|
|
|
177,441 |
|
Non-cash contribution made by noncontrolling interest |
|
- |
|
|
|
- |
|
|
|
2,800 |
|
|
|
- |
|
See accompanying notes.
6
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 1 – BASIS OF PRESENTATION
Business
Kindred Healthcare, Inc. is a healthcare services company that through its subsidiaries operates transitional care (“TC”) hospitals, a home health, hospice and community care business, inpatient rehabilitation hospitals (“IRFs”), a contract rehabilitation services business, nursing centers, and assisted living facilities across the United States (collectively, the “Company” or “Kindred”). At June 30, 2016, the Company’s hospital division operated 97 TC hospitals (certified as long-term acute care (“LTAC”) hospitals under the Medicare program) in 22 states. The Company’s Kindred at Home division primarily provided home health, hospice, and community care services from 617 sites of service in 40 states. The Company’s Kindred Rehabilitation Services division operated 19 IRFs and 105 hospital-based acute rehabilitation units (“ARUs”) (certified as IRFs), and provided rehabilitation services primarily in hospitals and long-term care settings in 46 states. The Company’s nursing center division operated 92 nursing centers and seven assisted living facilities in 19 states.
Gentiva merger
On October 9, 2014, the Company entered into an Agreement and Plan of Merger (the “Gentiva Merger Agreement”) with Gentiva Health Services, Inc. (“Gentiva”), providing for the Company’s acquisition of Gentiva (the “Gentiva Merger”). On February 2, 2015, the Company consummated the Gentiva Merger, with Gentiva continuing as the surviving company and the Company’s wholly owned subsidiary.
Discontinued operations
The Company has completed several transactions related to the divestiture of unprofitable hospitals and nursing centers to improve its future operating results. For accounting purposes, the operating results of these businesses and the gains or losses associated with these transactions were classified as discontinued operations in the accompanying unaudited condensed consolidated statement of operations for all periods presented in accordance with the authoritative guidance in effect through December 31, 2014. Effective January 1, 2015, the authoritative guidance modified the requirements for reporting discontinued operations. A disposal is now required to be reported in discontinued operations only if the disposal represents a strategic shift that has (or will have) a major effect on the Company’s operations and financial results.
Assets held for sale at June 30, 2016 have been measured at the lower of carrying value or estimated fair value less costs of disposal and have been classified as held for sale in the accompanying unaudited condensed consolidated balance sheet. See Note 4 for a summary of discontinued operations.
Recently issued accounting requirements
In June 2016, the Financial Accounting Standards Board (the “FASB”) issued authoritative guidance for accounting for credit losses on financial instruments. The new guidance introduces an approach based on expected losses to estimate credit losses on certain types of financial instruments and modifies the impairment model for available-for-sale debt securities. The new guidance is effective for annual periods beginning after December 15, 2019 and early adoption is permitted beginning after December 15, 2018. The Company is still evaluating its transition approach and the impact of adoption on its business, financial position, results of operations, and liquidity.
In May 2016, the FASB finalized its amendments to the guidance in the new revenue standard on contracts with customers and specifically, collectability, non-cash consideration, presentation of sales taxes, and completed contracts. The amendments are intended to reduce the risk of diversity in practice and the cost and complexity of applying certain aspects of the revenue standard. The amendments have the same effective date and transition requirements as the new revenue standard, which is effective for interim and annual periods beginning on or after December 15, 2017 with early adoption permitted on or after December 15, 2016. The Company is still assessing whether it will elect the full retrospective or modified adoption approach and the impact of the adoption of the new revenue standard on its business, financial position, results of operations, and liquidity.
In March 2016, the FASB issued authoritative guidance that requires the tax effects related to share-based payments to be recorded through the income statement at settlement. Under the new guidance, tax benefits in excess of or less than the tax effect of compensation expenses will no longer be recorded in equity for purpose of simplification, which is expected to reduce administrative complexities but could increase the volatility of income tax expense. The new guidance is effective for annual and interim periods beginning after December 15, 2016 and early adoption is permitted. The adoption of this standard is not expected to have a material impact on the Company’s business, financial position, results of operations, or liquidity.
7
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
NOTE 1 – BASIS OF PRESENTATION (Continued)
Recently issued accounting requirements (Continued)
In March 2016, the FASB finalized its amendments to the guidance in the new revenue standard on assessing whether an entity is a principal or an agent in a revenue transaction. Under the new amendments, the FASB confirmed that a principal in an arrangement controls a good or service before it is transferred to a customer but revised the structure of indicators when an entity is the principal. The amendments have the same effective date and transition requirements as the new revenue standard, which is effective for annual and interim periods beginning on or after December 15, 2017, with early adoption permitted on or after December 15, 2016. The Company is still assessing whether it will elect the full retrospective or modified adoption approach and the impact of the adoption of the new revenue standard on its business, financial position, results of operations, and liquidity.
In March 2016, the FASB issued authoritative guidance that eliminates the requirement to apply the equity method of accounting retrospectively when a reporting entity obtains significant influence over a previously held investment. Under the new guidance, the equity method of accounting should be applied prospectively from the date significant influence is obtained. The new guidance is effective for annual and interim periods beginning after December 15, 2016 and early adoption is permitted. The adoption of this standard is not expected to have a material impact on the Company’s business, financial position, results of operations, or liquidity.
In March 2016, the FASB issued authoritative guidance clarifying that a change in the counterparty to a derivative contract, in and of itself, does not require the dedesignation of a hedging relationship. Under the new guidance, an entity will still need to evaluate whether it is possible that the counterparty will perform under the contract as part of the assessment for hedge accounting. The new guidance is effective for annual and interim periods beginning after December 15, 2016 and early adoption is permitted. The adoption of this standard is not expected to have a material impact on the Company’s business, financial position, results of operations, or liquidity.
In February 2016, the FASB issued amended authoritative guidance on accounting for leases. The new provisions require that a lessee of operating leases recognize in the statement of financial position a liability to make lease payments (the lease liability) and a right-of-use asset representing its right to use the underlying asset for the lease term. The lease liability will be equal to the present value of lease payments, with the right-of-use asset based upon the lease liability. The classification criteria for distinguishing between finance (or capital) leases and operating leases are substantially similar to the previous lease guidance, but with no explicit bright lines. As such, operating leases will result in straight-line rent expense similar to current practice. For short-term leases (term of 12 months or less), a lessee is permitted to make an accounting election not to recognize lease assets and lease liabilities, which would generally result in lease expense being recognized on a straight-line basis over the lease term. The guidance is effective for annual and interim periods beginning after December 15, 2018, and will require application of the new guidance at the beginning of the earliest comparable period presented. Early adoption is permitted. The new standard must be adopted using a modified retrospective transition. The adoption of this standard is expected to have a material impact on the Company’s financial position. The Company is still evaluating the impact on its results of operations and expects no material impact on liquidity.
In January 2016, the FASB issued amended authoritative guidance which makes targeted improvements for financial instruments. The new provisions impact certain aspects of recognition, measurement, presentation and disclosure requirements of financial instruments. Specifically, the guidance will (1) require equity investments to be measured at fair value with changes in fair value recognized in net income, (2) simplify the impairment assessment of equity investments without readily determinable fair values, (3) eliminate the requirement to disclose the method and assumptions used to estimate fair value for financial instruments measured at amortized cost, and (4) require separate presentation of financial assets and financial liabilities by measurement category. The guidance is effective for annual and interim periods beginning after December 15, 2017, and early adoption is not permitted. The adoption of this standard is not expected to have a material impact on the Company’s business, financial position, results of operations, or liquidity.
In August 2014, the FASB issued authoritative guidance requiring management to evaluate whether there are conditions and events that raise substantial doubt about the entity’s ability to continue as a going concern and to provide disclosures in certain circumstances. The guidance is effective for annual and interim periods ending after December 15, 2016. The Company does not expect this guidance to have a material impact on its consolidated financial statements.
8
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
NOTE 1 – BASIS OF PRESENTATION (Continued)
Recently issued accounting requirements (Continued)
In May 2014, the FASB issued authoritative guidance which changes the requirements for recognizing revenue when entities enter into contracts with customers. Under the new provisions, an entity will recognize revenue when it transfers promised goods or services to customers in an amount that reflects what it expects in exchange for the goods or services. It also requires more detailed disclosures to enable users of financial statements to understand the nature, amount, timing, and uncertainty of revenue and cash flows arising from contracts with customers. In July 2015, the FASB finalized a one-year deferral of the new revenue standard with an updated effective date for interim and annual periods beginning on or after December 15, 2017. Entities are not permitted to adopt the standard earlier than the original effective date, which was on or after December 15, 2016. The Company is still assessing whether it will elect the full retrospective or modified adoption approach and the impact of the adoption of the new revenue standard on its business, financial position, results of operations, and liquidity.
Equity
The following table sets forth the changes in equity attributable to noncontrolling interests and equity attributable to Kindred stockholders for the six months ended June 30, 2016 and 2015 (in thousands):
For the six months ended June 30, 2016 |
Amounts attributable to Kindred stockholders |
|
|
Noncontrolling interests |
|
|
Total equity |
|
|||
Balance at December 31, 2015 |
$ |
1,499,854 |
|
|
$ |
206,193 |
|
|
$ |
1,706,047 |
|
Comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
36,790 |
|
|
|
26,041 |
|
|
|
62,831 |
|
Other comprehensive loss |
|
(2,260 |
) |
|
|
- |
|
|
|
(2,260 |
) |
|
|
34,530 |
|
|
|
26,041 |
|
|
|
60,571 |
|
Shares tendered by employees for statutory tax withholdings upon issuance of common stock |
|
(2,829 |
) |
|
|
- |
|
|
|
(2,829 |
) |
Income tax provision in connection with the issuance of common stock under employee benefit plans |
|
(142 |
) |
|
|
- |
|
|
|
(142 |
) |
Stock-based compensation amortization |
|
10,043 |
|
|
|
- |
|
|
|
10,043 |
|
Dividends paid |
|
(20,293 |
) |
|
|
- |
|
|
|
(20,293 |
) |
Contributions made by noncontrolling interests |
|
- |
|
|
|
9,068 |
|
|
|
9,068 |
|
Distributions to noncontrolling interests |
|
- |
|
|
|
(30,546 |
) |
|
|
(30,546 |
) |
Purchase of noncontrolling interests |
|
(234 |
) |
|
|
(2,158 |
) |
|
|
(2,392 |
) |
Balance at June 30, 2016 |
$ |
1,520,929 |
|
|
$ |
208,598 |
|
|
$ |
1,729,527 |
|
|
|
|
|
|
|
|
|
|
|
|
|
For the six months ended June 30, 2015 |
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2014 |
$ |
1,441,867 |
|
|
$ |
44,105 |
|
|
$ |
1,485,972 |
|
Comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
(124,459 |
) |
|
|
20,551 |
|
|
|
(103,908 |
) |
Other comprehensive loss |
|
(660 |
) |
|
|
- |
|
|
|
(660 |
) |
|
|
(125,119 |
) |
|
|
20,551 |
|
|
|
(104,568 |
) |
Issuance of common stock in connection with employee benefit plans |
|
205 |
|
|
|
- |
|
|
|
205 |
|
Shares tendered by employees for statutory tax withholdings upon issuance of common stock |
|
(7,357 |
) |
|
|
- |
|
|
|
(7,357 |
) |
Income tax provision in connection with the issuance of common stock under employee benefit plans |
|
(665 |
) |
|
|
- |
|
|
|
(665 |
) |
Stock-based compensation amortization |
|
12,570 |
|
|
|
- |
|
|
|
12,570 |
|
Dividends paid |
|
(20,002 |
) |
|
|
- |
|
|
|
(20,002 |
) |
Acquired noncontrolling interests |
|
- |
|
|
|
149,817 |
|
|
|
149,817 |
|
Distributions to noncontrolling interests |
|
- |
|
|
|
(21,138 |
) |
|
|
(21,138 |
) |
Issuance of common stock in Gentiva Merger |
|
177,441 |
|
|
|
- |
|
|
|
177,441 |
|
Balance at June 30, 2015 |
$ |
1,478,940 |
|
|
$ |
193,335 |
|
|
$ |
1,672,275 |
|
9
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
NOTE 1 – BASIS OF PRESENTATION (Continued)
Derivative financial instruments
In March 2014, the Company entered into an interest rate swap agreement to hedge its floating interest rate on an aggregate of $400 million of debt outstanding under its Third Amended and Restated Term Loan Facility (as defined below). On April 8, 2014, the Company completed a novation of a portion of its $400 million swap agreement to two new counterparties, each in the amount of $125 million. The original swap contract was not amended, terminated, or otherwise modified. The interest rate swap had an effective date of April 9, 2014, will expire on April 9, 2018, and continues to apply to the Term Loan Facility (as defined below). The Company is required to make payments based upon a fixed interest rate of 1.867% calculated on the notional amount of $400 million. In exchange, the Company will receive interest on $400 million at a variable interest rate that is based upon the three-month London Interbank Offered Rate (“LIBOR”), subject to a minimum rate of 1.0%. The Company determined these interest rate swaps continue to qualify for cash flow hedge accounting treatment at June 30, 2016.
In January 2016, the Company entered into three interest rate swap agreements to hedge its floating interest rate on an aggregate of $325 million of debt outstanding under its Fourth Amended and Restated Term Loan Facility (as defined below). The interest rate swaps have an effective date of January 11, 2016, and expire on January 9, 2021. The Company is required to make payments based upon a fixed interest rate of 1.862% and 1.855% calculated on the notional amount of $175 million and $150 million, respectively. In exchange, the Company will receive interest on $325 million at a variable interest rate that is based upon the three-month LIBOR rate, subject to a minimum rate of 1.0%. The Company determined these interest rate swaps continue to qualify for cash flow hedge accounting treatment at June 30, 2016.
The Company records the effective portion of the gain or loss on these derivative financial instruments in accumulated other comprehensive income (loss) as a component of stockholders’ equity and records the ineffective portion of the gain or loss on these derivative financial instruments as interest expense. For the three months and six months ended June 30, 2016 and 2015, the ineffectiveness related to the interest rate swaps was immaterial.
The aggregate fair value of the interest rate swaps recorded in other accrued liabilities was $10.3 million and $4.5 million at June 30, 2016 and December 31, 2015, respectively. See Note 12.
As used herein, (1) the “Term Loan Facility” refers to the Fifth Amended and Restated Term Loan Facility dated as of June 14, 2016, (2) the “Fourth Amended and Restated Term Loan Facility” refers to the Third Amended and Restated Term Loan Facility, as amended and restated as of November 25, 2014, and as further amended as of March 10, 2015, and (3) the “Third Amended and Restated Term Loan Facility” refers to a previous $225 million senior secured term loan facility dated as of June 1, 2011, as amended as of October 4, 2012, and as further amended and restated as of May 30, 2013, August 21, 2013, and April 9, 2014.
Variable interest entities
The Company follows the provisions of the authoritative guidance for determining whether an entity is a variable interest entity (“VIE”). In order to determine if the Company is a primary beneficiary of a VIE for financial reporting purposes, it must consider whether it has the power to direct activities of the VIE that most significantly impact the performance of the VIE and whether the Company has the obligation to absorb losses or the right to receive returns that would be significant to the VIE. The Company consolidates a VIE when it is the primary beneficiary.
10
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
NOTE 1 – BASIS OF PRESENTATION (Continued)
Variable interest entities (Continued)
In January 2015, the Company completed the acquisition of Centerre Healthcare Corporation (“Centerre”), which operated 11 IRFs. The Company opened two IRFs during 2015 and one additional IRF during the six months ended June 30, 2016. Each entity operating an IRF is subject to a partnership and a management services agreement with the Company. Under United States generally accepted accounting principles (“GAAP”), the Company determined that all of the entities acquired or opened qualify as VIEs and that the Company is the primary beneficiary in all but one arrangement. The Company holds an equity interest and acts as manager in each of the entities. Through the management services agreement, the Company is delegated necessary responsibilities to provide management services, administrative services and direction of the day-to-day operations. Based on the Company’s assessment of the most significant activities of the IRFs, the manager has the ability to direct the majority of those activities in 13 of the entities.
The analysis upon which the consolidation determination rests is complex, involves uncertainties, and requires significant judgment on various matters, some of which could be subject to different interpretations.
The carrying amounts and classifications of the assets and liabilities of the consolidated VIEs are as follows (in thousands):
|
June 30, |
|
|
December 31, |
|
||
|
2016 |
|
|
2015 |
|
||
Assets: |
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
46,114 |
|
|
$ |
36,798 |
|
Accounts receivable, net |
|
33,752 |
|
|
|
36,085 |
|
Inventories |
|
1,718 |
|
|
|
1,576 |
|
Other |
|
4,381 |
|
|
|
3,001 |
|
|
|
85,965 |
|
|
|
77,460 |
|
Property and equipment, net |
|
17,467 |
|
|
|
17,100 |
|
Goodwill |
|
275,375 |
|
|
|
271,717 |
|
Intangible assets, net |
|
22,257 |
|
|
|
22,675 |
|
Other |
|
33 |
|
|
|
54 |
|
Total assets |
$ |
401,097 |
|
|
$ |
389,006 |
|
Liabilities: |
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
Accounts payable |
$ |
32,090 |
|
|
$ |
26,291 |
|
Salaries, wages and other compensation |
|
2,078 |
|
|
|
3,261 |
|
Other accrued liabilities |
|
3,453 |
|
|
|
2,784 |
|
Long-term debt due within one year |
|
1,823 |
|
|
|
1,106 |
|
|
|
39,444 |
|
|
|
33,442 |
|
Long-term debt |
|
756 |
|
|
|
1,274 |
|
Deferred credits and other liabilities |
|
6,273 |
|
|
|
4,971 |
|
Total liabilities |
$ |
46,473 |
|
|
$ |
39,687 |
|
Other information
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with the instructions for quarterly reports on Form 10-Q of Regulation S-X and do not include all of the disclosures normally required by GAAP or those normally required in annual reports on Form 10-K. Accordingly, these financial statements should be read in conjunction with the audited consolidated financial statements of the Company for the year ended December 31, 2015 filed with the Securities and Exchange Commission (the “SEC”) on Form 10-K. The accompanying condensed consolidated balance sheet at December 31, 2015 was derived from audited consolidated financial statements, but does not include all disclosures required by GAAP.
11
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
NOTE 1 – BASIS OF PRESENTATION (Continued)
Other information (Continued)
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with the Company’s customary accounting practices. Management believes that financial information included herein reflects all adjustments necessary for a fair statement of interim results and, except as otherwise disclosed, all such adjustments are of a normal and recurring nature.
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with GAAP and include amounts based upon the estimates and judgments of management. Actual amounts may differ from those estimates.
Reclassifications
Certain prior period amounts have been reclassified to conform with the current period presentation.
Correction of December 31, 2015 balance sheet
During the second quarter ended June 30, 2016, the Company corrected the balance sheet presentation of capitalized lender fees related to debt issuance. These amounts were previously presented as other long-term assets in the Company’s consolidated balance sheet, and the Company has determined that they should have been presented as a contra account to long-term debt similar to a debt discount.
The Company concluded that the correction was not material to any prior annual or interim period and therefore, amendments of previously filed reports are not required. In accordance with Accounting Standards Codification 250, Presentation of Financial Statements, the Company has corrected all prior periods presented. Periods not presented herein will be corrected, as applicable, in future filings. The correction had no impact on total equity, results of operations, or cash flows.
The impact of this correction on the Company’s consolidated balance sheet as of December 31, 2015 was as follows:
|
|
As previously reported |
|
|
Adjustment |
|
|
As revised |
|
||
Other long-term assets |
$ |
289,133 |
|
|
$ |
(46,964 |
) |
|
$ |
242,169 |
|
Total assets |
|
6,515,223 |
|
|
|
(46,964 |
) |
|
|
6,468,259 |
|
Long-term debt |
|
3,133,312 |
|
|
|
(46,964 |
) |
|
|
3,086,348 |
|
Total liabilities and equity |
|
6,515,223 |
|
|
|
(46,964 |
) |
|
|
6,468,259 |
|
NOTE 2 – GENTIVA MERGER
On October 9, 2014, the Company entered into the Gentiva Merger Agreement, providing for the Company’s acquisition of Gentiva. On February 2, 2015, the Company consummated the Gentiva Merger, with Gentiva continuing as the surviving company and the Company’s wholly owned subsidiary.
At the effective time of the Gentiva Merger, each share of common stock, par value $0.10 per share, of Gentiva (“Gentiva Common Stock”) issued and outstanding immediately prior to the effective time of the Gentiva Merger (other than shares held by Kindred, Gentiva and any wholly owned subsidiaries (which were cancelled) and shares owned by stockholders who properly exercised and perfected a demand for appraisal rights under Delaware law), including each deferred share unit, were converted into the right to receive (1) $14.50 in cash (the “Cash Consideration”), without interest, and (2) 0.257 of a validly issued, fully paid and nonassessable share of Kindred common stock, par value $0.25 per share (the “Stock Consideration”). The purchase price totaled $722.3 million and was comprised of $544.8 million of Cash Consideration and $177.5 million of Stock Consideration. The Company also assumed $1.2 billion of long-term debt, which was paid off upon consummation of the Gentiva Merger.
12
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
NOTE 2 – GENTIVA MERGER (Continued)
The following transactions (collectively, the “Financing Transactions”) occurred in connection with the Gentiva Merger:
• the Company issued $1.35 billion aggregate principal amount of senior notes;
• the Company issued approximately 15 million shares of its common stock through two common stock offerings and issued 9.7 million shares of its common stock as the Stock Consideration;
• the Company issued 172,500 tangible equity units (the “Units”); and
• the Company amended its credit facilities.
The Company used the net proceeds from the Financing Transactions to fund the Cash Consideration for the Gentiva Merger, repay Gentiva’s existing debt, and pay related transaction fees and expenses.
Operating results in the second quarter of 2016 included transaction and integration costs totaling $1.4 million, and retention and severance costs totaling $0.3 million related to the Gentiva Merger. Operating results for the six months ended June 30, 2016 included transaction and integration costs totaling $2.4 million and retention and severance costs totaling $0.9 million related to the Gentiva Merger. Operating results in the second quarter of 2015 included transaction and integration costs totaling $2.0 million, retention and severance costs totaling $2.4 million, and a lease termination charge of $0.2 million related to the Gentiva Merger. Operating results for the six months ended June 30, 2015 included transaction and integration costs totaling $34.1 million, retention and severance costs totaling $56.9 million, a lease termination charge of $0.8 million and financing costs totaling $23.4 million related to the Gentiva Merger. Transaction, integration, retention and severance costs were recorded as general and administrative expenses, the lease termination charge was recorded as rent expense and financing costs were recorded as general and administrative expenses ($6.0 million) and as interest expense ($17.4 million).
Purchase price allocation
The Gentiva Merger purchase price of $722.3 million was allocated based upon the estimated fair value of the tangible and intangible assets, and goodwill.
13
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
NOTE 2 – GENTIVA MERGER (Continued)
Purchase price allocation (Continued)
The following is the Gentiva Merger purchase price allocation (in thousands):
Cash and cash equivalents |
$ |
64,695 |
|
Accounts receivable |
|
265,034 |
|
Other current assets |
|
123,428 |
|
Property and equipment |
|
46,732 |
|
Identifiable intangible assets: |
|
|
|
Certificates of need (indefinite life) |
|
256,921 |
|
Medicare certifications (indefinite life) |
|
94,500 |
|
Trade names (indefinite life) |
|
22,200 |
|
Trade name |
|
15,600 |
|
Non-compete agreements |
|
1,820 |
|
Leasehold interests |
|
1,439 |
|
Total identifiable intangible assets |
|
392,480 |
|
Deferred tax assets |
|
37,429 |
|
Other assets |
|
74,407 |
|
Current portion of long-term debt |
|
(53,075 |
) |
Accounts payable and other current liabilities |
|
(319,004 |
) |
Long-term debt, less current portion |
|
(1,124,288 |
) |
Deferred tax liabilities |
|
(47,748 |
) |
Other liabilities |
|
(126,088 |
) |
Noncontrolling interests |
|
(3,992 |
) |
Total identifiable net assets |
|
(669,990 |
) |
Goodwill |
|
1,392,271 |
|
Net assets |
$ |
722,281 |
|
The fair value allocation was measured primarily using a discounted cash flows methodology, which is considered a Level 3 input (as described in Note 12).
The value of gross contractual accounts receivable before determining uncollectable amounts totaled $278.9 million. Accounts estimated to be uncollectable totaled $13.9 million.
The weighted average life of the definite lived intangible assets consisting primarily of a trade name is three years.
The aggregate goodwill arising from the Gentiva Merger is based upon the expected future cash flows of the Gentiva operations, which reflect both growth expectations and cost savings from combining the operations of the Company and Gentiva. Goodwill is not amortized and is not deductible for income tax purposes. Goodwill was assigned to the Company’s home health reporting unit ($612.2 million), hospice reporting unit ($614.0 million) and community care reporting unit ($166.1 million).
14
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
NOTE 2 – GENTIVA MERGER (Continued)
Purchase price allocation (Continued)
The unaudited pro forma net effect of the Gentiva Merger assuming the acquisition occurred as of January 1, 2014 is as follows (in thousands, except per share amounts):
|
Three months ended |
|
|
Six months ended |
|
||
|
June 30, |
|
|
June 30, |
|
||
|
2015 |
|
|
2015 |
|
||
Revenues |
$ |
1,833,475 |
|
|
$ |
3,671,141 |
|
Income (loss) from continuing operations attributable to Kindred |
|
25,011 |
|
|
|
(9,768 |
) |
Income (loss) attributable to Kindred |
|
25,407 |
|
|
|
(12,767 |
) |
Earnings (loss) per common share: |
|
|
|
|
|
|
|
Basic: |
|
|
|
|
|
|
|
Income (loss) from continuing operations |
|
0.29 |
|
|
|
(0.11 |
) |
Net income (loss) |
|
0.29 |
|
|
|
(0.15 |
) |
Diluted: |
|
|
|
|
|
|
|
Income (loss) from continuing operations |
|
0.29 |
|
|
|
(0.11 |
) |
Net income (loss) |
|
0.29 |
|
|
|
(0.15 |
) |
The unaudited pro forma financial data have been derived by combining the historical financial results of the Company and the operations acquired in the Gentiva Merger for the periods presented. The unaudited pro forma financial data presented excludes transaction, integration, retention and severance costs, a lease termination charge, and financing costs totaling $132.2 million incurred by both the Company and Gentiva in connection with the Gentiva Merger. These costs have been eliminated from the results of operations for 2015 and have been reflected as expenses incurred as of January 1, 2014 for purposes of the pro forma financial presentation. Revenues and earnings before interest, income taxes, transaction, integration, retention, and severance costs associated with Gentiva aggregated $550.2 million and $72.9 million, respectively, in the second quarter of 2016 and $520.1 million and $64.7 million, respectively, in the second quarter of 2015. Revenues and earnings before interest, income taxes, transaction, integration, retention, and severance costs associated with Gentiva aggregated $1.1 billion and $134.2 million, respectively, for the six months ended June 30, 2016 and $855.0 million and $101.2 million, respectively, for 2015 since the date of the Gentiva Merger.
NOTE 3 – OTHER ACQUISITIONS
The following is a summary of the Company’s other acquisition activities. The operating results of the acquired businesses have been included in the accompanying unaudited condensed consolidated financial statements of the Company from the respective acquisition dates. The purchase price of acquired businesses resulted from negotiations with each of the sellers that were based upon both the historical and expected future cash flows of the respective businesses. Each of these acquisitions was financed through operating cash flows and borrowings under the Company’s ABL Facility (as defined below in Note 10). Unaudited pro forma financial data related to the acquired businesses have not been presented because the acquisitions are not material, either individually or in the aggregate, to the Company’s consolidated financial statements.
On June 20, 2016, the Company entered into a definitive agreement to acquire home health operations from the Arkansas Department of Health, which includes licenses to provide home health, hospice and personal care services throughout the state of Arkansas, for approximately $39 million. The Company completed this acquisition on August 1, 2016.
In June 2016, the Company acquired five LTAC hospitals (233 licensed beds) operated by Select Medical Holdings Corporation (“Select”) and sold three of its LTAC hospitals (255 licensed beds) to Select. In connection with the facility swap with Select, the Company recorded a gain of $1.1 million ($0.7 million net of income taxes) during the second quarter of 2016.
The Company and Select are continuing to discuss the potential transfer of one additional hospital to Select. However, if the transfer is not consummated, the Company has to pay Select $6 million. The $6 million potential cash payment is currently reflected in other accrued liabilities. The Company anticipates closing the transaction by the end of the third quarter of 2016.
During the six months ended June 30, 2016, the Company acquired four home health and hospice businesses for $26.3 million in cash. The Company also acquired a hospice business in exchange for $9.0 million of outstanding accounts receivable owed to the Company.
15
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
NOTE 3 – OTHER ACQUISITIONS (Continued)
On January 1, 2015, the Company completed the acquisition of Centerre for a purchase price of approximately $195 million in cash (the “Centerre Acquisition”). Centerre operated 11 IRFs with 614 beds through partnerships.
During the second quarter of 2015, the Company acquired a home-based primary care practice for $8.0 million and another home-based primary care practice was acquired during the six months ended June 30, 2015 for $4.1 million.
NOTE 4 – DIVESTITURES AND DISCONTINUED OPERATIONS
Divestitures
On April 3, 2016, the Company entered into a definitive agreement to sell 12 LTAC hospitals (the “Hospitals”) to Curahealth, LLC (“Curahealth”), an affiliate of a private investment firm sponsored by Nautic Partners, LLC, for $27.5 million. The Hospitals have, in aggregate, 783 licensed beds in Arizona, Louisiana, Massachusetts, Oklahoma, Pennsylvania, and Tennessee.
In connection with the sale of the Hospitals, the Company entered into amendments to certain of its master lease agreements with Ventas, Inc. (“Ventas”) on April 3, 2016 to transition the operations of seven of the Hospitals which are leased from Ventas (the “Leased Hospitals”). Six of the Leased Hospitals are leased under master lease agreement No. 5 and one is leased under master lease agreement No. 1. The Leased Hospitals will remain leased under the applicable master lease agreement until the closing of the sale to Curahealth. The Company paid a fee to Ventas of $3.5 million upon signing of the amendments and will pay an additional $2.958 million upon the closing of the sale of the Leased Hospitals. Ventas will pay the Company 50% of the sales proceeds for the real estate (after deduction of Ventas’s closing costs) attributed to the Leased Hospitals in the sale, which is anticipated to be immaterial.
Under separate lease amendments, the annual rent on the Leased Hospitals, which have current annual rent of $7.7 million, will immediately be reallocated to the remaining facilities the Company leases from Ventas under the various master lease agreements. As required under GAAP, the reallocated rents will be recorded as a lease termination fee by the Company upon the cease use date of the Leased Hospitals. Total annual payments on Ventas’s post-acute care portfolio operated by the Company will remain the same as its current level.
The Company is currently permitted to cease operating the Leased Hospitals, but these Leased Hospitals will otherwise remain subject to the applicable master lease agreement until their scheduled expiration dates. If such sale to Curahealth does not occur, the Company and Ventas will continue to attempt to identify a purchaser for the Leased Hospitals, and share the net proceeds of any such sale.
In connection with these transactions, the Company estimates that it will incur a one-time pretax lease termination fee of approximately $54 million comprised of the $6.5 million of fees paid to Ventas in conjunction with execution of the amendments and approximately $47 million of aggregate reallocated rents attributable to the Leased Hospitals, which will be recorded upon the cease use date of the Leased Hospitals. The lease termination fee will be recorded as a long-term liability discounted at the Company’s credit-adjusted risk-free rate through the end of the original lease term of the Leased Hospitals, or through 2025. The Company does not expect any additional lease termination fees related to the transactions.
The Company estimates that it will recognize a non-cash pretax impairment charge to property and equipment of approximately $25 million to $30 million, of which $7.8 million was recorded during the six months ended June 30, 2016. In addition, the Company estimates that it will recognize a pretax loss on disposal of $20 million to $25 million which includes a non-cash pretax write-off of both goodwill and other intangible assets of $12 million to $17 million allocable to the Hospitals.
16
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
NOTE 4 – DIVESTITURES AND DISCONTINUED OPERATIONS (Continued)
Discontinued operations
In accordance with the authoritative guidance for the impairment or disposal of long-lived assets, the divestitures of unprofitable businesses discussed in Note 1 have been accounted for as discontinued operations. Accordingly, the results of operations of these businesses for all periods presented and the gains or losses associated with these transactions have been classified as discontinued operations, net of income taxes, in the accompanying unaudited condensed consolidated statement of operations based upon the authoritative guidance which was in effect through December 31, 2014. Effective January 1, 2015, the authoritative guidance modified the requirements for reporting discontinued operations. A disposal is now required to be reported in discontinued operations only if the disposal represents a strategic shift that has (or will have) a major effect on the Company’s operations and financial results. As of June 30, 2016, the Company sold all facilities held for sale as discontinued operations.
On December 27, 2014, the Company entered into an agreement with Ventas to transition the operations under the leases for nine non-strategic nursing centers (the “2014 Expiring Facilities”). Each lease terminates when the operation of such nursing center is transferred to a new operator. At June 30, 2016, the Company had transferred the operations for all of the 2014 Expiring Facilities to new operators. The lease term for eight of the 2014 Expiring Facilities was scheduled to expire on April 30, 2018. The lease term for the ninth of the 2014 Expiring Facilities was scheduled to expire on April 30, 2020. For accounting purposes, the 2014 Expiring Facilities qualified as assets held for sale, and the Company reflected the operating results as discontinued operations in the accompanying unaudited condensed consolidated statement of operations for all historical periods. Under the terms of the agreement to transition the operations of the 2014 Expiring Facilities, the Company incurred a $40 million termination fee in exchange for the early termination of the leases, which was paid to Ventas in January 2015.
A summary of discontinued operations follows (in thousands):
|
Three months ended |
|
|
Six months ended |
|
||||||||||
|
June 30, |
|
|
June 30, |
|
||||||||||
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
|
||||
Revenues |
$ |
1,651 |
|
|
$ |
12,282 |
|
|
$ |
5,165 |
|
|
$ |
23,999 |
|
Salaries, wages and benefits |
|
57 |
|
|
|
5,979 |
|
|
|
1,779 |
|
|
|
12,571 |
|
Supplies |
|
(1 |
) |
|
|
700 |
|
|
|
133 |
|
|
|
1,400 |
|
Rent |
|
455 |
|
|
|
2,003 |
|
|
|
1,221 |
|
|
|
4,657 |
|
Other operating expenses |
|
9 |
|
|
|
2,616 |
|
|
|
538 |
|
|
|
5,007 |
|
General and administrative expenses (income) |
|
(3,989 |
) |
|
|
1,734 |
|
|
|
(2,767 |
) |
|
|
6,619 |
|
Depreciation |
|
135 |
|
|
|
224 |
|
|
|
237 |
|
|
|
366 |
|
Interest expense |
|
11 |
|
|
|
1 |
|
|
|
11 |
|
|
|
1 |
|
Investment income |
|
- |
|
|
|
(3 |
) |
|
|
(1 |
) |
|
|
(5 |
) |
|
|
(3,323 |
) |
|
|
13,254 |
|
|
|
1,151 |
|
|
|
30,616 |
|
Income (loss) from operations before income taxes |
|
4,974 |
|
|
|
(972 |
) |
|
|
4,014 |
|
|
|
(6,617 |
) |
Provision (benefit) for income taxes |
|
1,958 |
|
|
|
(383 |
) |
|
|
1,580 |
|
|
|
(2,604 |
) |
Income (loss) from operations |
|
3,016 |
|
|
|
(589 |
) |
|
|
2,434 |
|
|
|
(4,013 |
) |
Gain (loss) on divestiture of operations |
|
(83 |
) |
|
|
983 |
|
|
|
179 |
|
|
|
983 |
|
Income (loss) from discontinued operations |
|
2,933 |
|
|
|
394 |
|
|
|
2,613 |
|
|
|
(3,030 |
) |
(Earnings) loss attributable to noncontrolling interests |
|
(3 |
) |
|
|
2 |
|
|
|
(5 |
) |
|
|
31 |
|
Income (loss) attributable to Kindred |
$ |
2,930 |
|
|
$ |
396 |
|
|
$ |
2,608 |
|
|
$ |
(2,999 |
) |
17
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
NOTE 4 – DIVESTITURES AND DISCONTINUED OPERATIONS (Continued)
Discontinued operations (Continued)
The following table sets forth certain discontinued operating data by business segment (in thousands):
|
Three months ended |
|
|
Six months ended |
|
||||||||||
|
June 30, |
|
|
June 30, |
|
||||||||||
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
|
||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hospital division |
$ |
422 |
|
|
$ |
1,081 |
|
|
$ |
882 |
|
|
$ |
1,589 |
|
Nursing center division |
|
1,229 |
|
|
|
11,201 |
|
|
|
4,283 |
|
|
|
22,410 |
|
|
$ |
1,651 |
|
|
$ |
12,282 |
|
|
$ |
5,165 |
|
|
$ |
23,999 |
|
Segment EBITDAR: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hospital division |
$ |
399 |
|
|
$ |
500 |
|
|
$ |
896 |
|
|
$ |
422 |
|
Nursing center division |
|
5,176 |
|
|
|
753 |
|
|
|
4,586 |
|
|
|
(2,020 |
) |
|
$ |
5,575 |
|
|
$ |
1,253 |
|
|
$ |
5,482 |
|
|
$ |
(1,598 |
) |
Rent: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hospital division |
$ |
465 |
|
|
$ |
474 |
|
|
$ |
927 |
|
|
$ |
1,037 |
|
Nursing center division |
|
(10 |
) |
|
|
1,529 |
|
|
|
294 |
|
|
|
3,620 |
|
|
$ |
455 |
|
|
$ |
2,003 |
|
|
$ |
1,221 |
|
|
$ |
4,657 |
|
Depreciation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hospital division |
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
Nursing center division |
|
135 |
|
|
|
224 |
|
|
|
237 |
|
|
|
366 |
|
|
$ |
135 |
|
|
$ |
224 |
|
|
$ |
237 |
|
|
$ |
366 |
|
Assets held for sale at June 30, 2016 relate to the pending sale of a medical office building. A summary of the net assets held for sale follows (in thousands):
|
June 30, |
|
|
December 31, |
|
||
|
2016 |
|
|
2015 |
|
||
Long-term assets: |
|
|
|
|
|
|
|
Property and equipment, net |
$ |
4,459 |
|
|
$ |
571 |
|
Other |
|
- |
|
|
|
42 |
|
|
$ |
4,459 |
|
|
$ |
613 |
|
NOTE 5 – REVENUES
Revenues are recorded based upon estimated amounts due from patients and third party payors for healthcare services provided, including anticipated settlements under reimbursement agreements with Medicare, Medicaid, Medicare Advantage, Medicaid Managed, and other third party payors. Revenues under third party agreements are subject to examination and retroactive adjustment. Provisions for estimated third party adjustments are provided in the period the related services are rendered. Differences between the amounts accrued and subsequent settlements are recorded in the periods the interim or final settlements are determined.
A summary of revenues by payor type follows (in thousands):
|
Three months ended |
|
|
Six months ended |
|
||||||||||
|
June 30, |
|
|
June 30, |
|
||||||||||
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
|
||||
Medicare |
$ |
964,169 |
|
|
$ |
937,384 |
|
|
$ |
1,937,849 |
|
|
$ |
1,757,975 |
|
Medicaid |
|
201,883 |
|
|
|
212,809 |
|
|
|
400,479 |
|
|
|
400,223 |
|
Medicare Advantage |
|
145,569 |
|
|
|
139,875 |
|
|
|
282,343 |
|
|
|
273,294 |
|
Medicaid Managed |
|
64,359 |
|
|
|
50,764 |
|
|
|
124,934 |
|
|
|
94,401 |
|
Other |
|
520,197 |
|
|
|
555,404 |
|
|
|
1,042,581 |
|
|
|
1,109,217 |
|
|
|
1,896,177 |
|
|
|
1,896,236 |
|
|
|
3,788,186 |
|
|
|
3,635,110 |
|
Eliminations |
|
(54,107 |
) |
|
|
(62,761 |
) |
|
|
(108,145 |
) |
|
|
(125,668 |
) |
|
$ |
1,842,070 |
|
|
$ |
1,833,475 |
|
|
$ |
3,680,041 |
|
|
$ |
3,509,442 |
|
18
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
NOTE 6 – EARNINGS (LOSS) PER SHARE AND DIVIDENDS
Earnings (loss) per common share are based upon the weighted average number of common shares outstanding during the respective periods. Because the Company reported a loss from continuing operations attributable to the Company for the six months ended June 30, 2015, the diluted calculation of earnings per common share excludes the dilutive impact of stock options and tangible equity units. 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 unvested restricted stock that entitles the holder to receive nonforfeitable dividends before vesting be included as a participating security in the basic and diluted earnings per common share calculation pursuant to the two-class method.
A computation of earnings (loss) per common share follows (in thousands, except per share amounts):
|
Three months ended June 30, |
|
|
Six months ended June 30, |
|
||||||||||||||||||||||||||
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
|
||||||||||||||||||||
|
Basic |
|
|
Diluted |
|
|
Basic |
|
|
Diluted |
|
|
Basic |
|
|
Diluted |
|
|
Basic |
|
|
Diluted |
|
||||||||
Earnings (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts attributable to Kindred stockholders: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As reported in Statement of Operations |
$ |
20,859 |
|
|
$ |
20,859 |
|
|
$ |
21,975 |
|
|
$ |
21,975 |
|
|
$ |
34,182 |
|
|
$ |
34,182 |
|
|
$ |
(121,460 |
) |
|
$ |
(121,460 |
) |
Allocation to participating unvested restricted stockholders |
|
(500 |
) |
|
|
(496 |
) |
|
|
(385 |
) |
|
|
(383 |
) |
|
|
(664 |
) |
|
|
(659 |
) |
|
|
- |
|
|
|
- |
|
Available to common stockholders |
$ |
20,359 |
|
|
$ |
20,363 |
|
|
$ |
21,590 |
|
|
$ |
21,592 |
|
|
$ |
33,518 |
|
|
$ |
33,523 |
|
|
$ |
(121,460 |
) |
|
$ |
(121,460 |
) |
Discontinued operations, net of income taxes: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As reported in Statement of Operations |
$ |
3,013 |
|
|
$ |
3,013 |
|
|
$ |
(587 |
) |
|
$ |
(587 |
) |
|
$ |
2,429 |
|
|
$ |
2,429 |
|
|
$ |
(3,982 |
) |
|
$ |
(3,982 |
) |
Allocation to participating unvested restricted stockholders |
|
(72 |
) |
|
|
(72 |
) |
|
|
10 |
|
|
|
10 |
|
|
|
(47 |
) |
|
|
(47 |
) |
|
|
- |
|
|
|
- |
|
Available to common stockholders |
$ |
2,941 |
|
|
$ |
2,941 |
|
|
$ |
(577 |
) |
|
$ |
(577 |
) |
|
$ |
2,382 |
|
|
$ |
2,382 |
|
|
$ |
(3,982 |
) |
|
$ |
(3,982 |
) |
Gain (loss) on divestiture of operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As reported in Statement of Operations |
$ |
(83 |
) |
|
$ |
(83 |
) |
|
$ |
983 |
|
|
$ |
983 |
|
|
$ |
179 |
|
|
$ |
179 |
|
|
$ |
983 |
|
|
$ |
983 |
|
Allocation to participating unvested restricted stockholders |
|
2 |
|
|
|
2 |
|
|
|
(17 |
) |
|
|
(17 |
) |
|
|
(4 |
) |
|
|
(3 |
) |
|
|
- |
|
|
|
- |
|
Available to common stockholders |
$ |
(81 |
) |
|
$ |
(81 |
) |
|
$ |
966 |
|
|
$ |
966 |
|
|
$ |
175 |
|
|
$ |
176 |
|
|
$ |
983 |
|
|
$ |
983 |
|
Income (loss) from discontinued operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As reported in Statement of Operations |
$ |
2,930 |
|
|
$ |
2,930 |
|
|
$ |
396 |
|
|
$ |
396 |
|
|
$ |
2,608 |
|
|
$ |
2,608 |
|
|
$ |
(2,999 |
) |
|
$ |
(2,999 |
) |
Allocation to participating unvested restricted stockholders |
|
(70 |
) |
|
|
(70 |
) |
|
|
(7 |
) |
|
|
(7 |
) |
|
|
(51 |
) |
|
|
(50 |
) |
|
|
- |
|
|
|
- |
|
Available to common stockholders |
$ |
2,860 |
|
|
$ |
2,860 |
|
|
$ |
389 |
|
|
$ |
389 |
|
|
$ |
2,557 |
|
|
$ |
2,558 |
|
|
$ |
(2,999 |
) |
|
$ |
(2,999 |
) |
Net income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As reported in Statement of Operations |
$ |
23,789 |
|
|
$ |
23,789 |
|
|
$ |
22,371 |
|
|
$ |
22,371 |
|
|
$ |
36,790 |
|
|
$ |
36,790 |
|
|
$ |
(124,459 |
) |
|
$ |
(124,459 |
) |
Allocation to participating unvested restricted stockholders |
|
(570 |
) |
|
|
(566 |
) |
|
|
(392 |
) |
|
|
(390 |
) |
|
|
(715 |
) |
|
|
(709 |
) |
|
|
- |
|
|
|
- |
|
Available to common stockholders |
$ |
23,219 |
|
|
$ |
23,223 |
|
|
$ |
21,979 |
|
|
$ |
21,981 |
|
|
$ |
36,075 |
|
|
$ |
36,081 |
|
|
$ |
(124,459 |
) |
|
$ |
(124,459 |
) |
Shares used in the computation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding - basic computation |
|
86,836 |
|
|
|
86,836 |
|
|
|
86,045 |
|
|
|
86,045 |
|
|
|
86,713 |
|
|
|
86,713 |
|
|
|
82,828 |
|
|
|
82,828 |
|
Dilutive effect of employee stock options |
|
|
|
|
|
5 |
|
|
|
|
|
|
|
67 |
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
- |
|
Dilutive effect of tangible equity units |
|
|
|
|
|
659 |
|
|
|
|
|
|
|
290 |
|
|
|
|
|
|
|
659 |
|
|
|
|
|
|
|
- |
|
Adjusted weighted average shares outstanding - diluted computation |
|
|
|
|
|
87,500 |
|
|
|
|
|
|
|
86,402 |
|
|
|
|
|
|
|
87,374 |
|
|
|
|
|
|
|
82,828 |
|
Earnings (loss) per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations |
$ |
0.24 |
|
|
$ |
0.23 |
|
|
$ |
0.25 |
|
|
$ |
0.25 |
|
|
$ |
0.39 |
|
|
$ |
0.38 |
|
|
$ |
(1.47 |
) |
|
$ |
(1.47 |
) |
Discontinued operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations |
|
0.03 |
|
|
|
0.03 |
|
|
|
(0.01 |
) |
|
|
(0.01 |
) |
|
|
0.03 |
|
|
|
0.03 |
|
|
|
(0.05 |
) |
|
|
(0.05 |
) |
Gain (loss) on divestiture of operations |
|
- |
|
|
|
- |
|
|
|
0.01 |
|
|
|
0.01 |
|
|
|
- |
|
|
|
- |
|
|
|
0.01 |
|
|
|
0.01 |
|
Income (loss) from discontinued operations |
|
0.03 |
|
|
|
0.03 |
|
|
|
- |
|
|
|
- |
|
|
|
0.03 |
|
|
|
0.03 |
|
|
|
(0.04 |
) |
|
|
(0.04 |
) |
Net income (loss) |
$ |
0.27 |
|
|
$ |
0.26 |
|
|
$ |
0.25 |
|
|
$ |
0.25 |
|
|
$ |
0.42 |
|
|
$ |
0.41 |
|
|
$ |
(1.51 |
) |
|
$ |
(1.51 |
) |
Number of antidilutive stock options and tangible equity units excluded from shares used in the diluted earnings (loss) per common share computation |
|
|
|
|
|
1,037 |
|
|
|
|
|
|
|
816 |
|
|
|
|
|
|
|
1,067 |
|
|
|
|
|
|
|
2,573 |
|
19
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
NOTE 6 – EARNINGS (LOSS) PER SHARE AND DIVIDENDS (Continued)
During the first half of 2016, the Company paid a cash dividend of $0.12 per common share on June 10, 2016 to shareholders of record as of the close of business on May 18, 2016 and also paid a cash dividend of $0.12 per common share on April 1, 2016 to shareholders.
During the first half of 2015, the Company paid a cash dividend of $0.12 per common share on June 10, 2015 to shareholders of record as of the close of business on May 20, 2015 and also paid a cash dividend of $0.12 per common share on April 1, 2015 to shareholders.
Future declarations of dividends will be subject to the approval of Kindred’s Board of Directors.
The Company made an installment payment on the Company’s Units on June 1, 2016 to holders of record on May 15, 2016, which consisted of a quarterly installment payment of $18.76 per Unit. The Company also made installment payments on the Company’s Units on March 1, 2016 and on June 1, 2015, each of which consisted of a quarterly installment payment of $18.75 per Unit. In addition, the Company also made an installment payment on the Company’s Units on March 2, 2015, which consisted of a quarterly installment payment of $18.75 per Unit, plus a one-time incremental payment of $1.25 per Unit for the period between November 25, 2014 and December 1, 2014, for a total payment of $20.00 per Unit. Each Unit is composed of a prepaid stock purchase contract (a “Purchase Contract”) and one share of 7.25% Mandatory Redeemable Preferred Stock, Series A (the “Mandatory Redeemable Preferred Stock”) having a final preferred stock installment payment date of December 1, 2017 and an initial liquidation preference of $201.58 per share of Mandatory Redeemable Preferred Stock. To the extent that any Unit has been separated into its constituent Purchase Contract and its constituent share of Mandatory Redeemable Preferred Stock, the installment payment is payable only on the constituent share of Mandatory Redeemable Preferred Stock.
NOTE 7 – BUSINESS SEGMENT DATA
The Company is organized into four operating divisions: the hospital division, the Kindred at Home division, the Kindred Rehabilitation Services division and the nursing center division. Based upon the authoritative guidance for business segments, the operating divisions represent six reportable operating segments, including (1) hospitals, (2) home health services, (3) hospice services, (4) Kindred Hospital Rehabilitation Services, (5) RehabCare and (6) nursing centers. These reportable operating segments are consistent with information used by the Company’s President and Chief Executive Officer and its Chief Operating Officer to assess performance and allocate resources. The accounting policies of the operating segments are the same as those described in the summary of significant accounting policies.
For segment purposes, the Company defines segment EBITDAR as earnings before interest, income taxes, depreciation, amortization, and rent. Segment EBITDAR reported for each of the Company’s operating segments excludes litigation contingency expense, impairment charges, transaction costs, and the allocation of support center overhead.
20
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
NOTE 7 – BUSINESS SEGMENT DATA (Continued)
The following table sets forth certain data by business segment (in thousands):
|
Three months ended |
|
|
Six months ended |
|
||||||||||
|
June 30, |
|
|
June 30, |
|
||||||||||
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
|
||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hospital division |
$ |
633,695 |
|
|
$ |
627,206 |
|
|
$ |
1,276,994 |
|
|
$ |
1,267,689 |
|
Kindred at Home: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home health |
|
438,556 |
|
|
|
427,820 |
|
|
|
868,591 |
|
|
|
728,687 |
|
Hospice |
|
185,641 |
|
|
|
178,005 |
|
|
|
362,067 |
|
|
|
297,062 |
|
|
|
624,197 |
|
|
|
605,825 |
|
|
|
1,230,658 |
|
|
|
1,025,749 |
|
Kindred Rehabilitation Services: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kindred Hospital Rehabilitation Services |
|
169,815 |
|
|
|
152,544 |
|
|
|
335,589 |
|
|
|
304,108 |
|
RehabCare |
|
196,075 |
|
|
|
236,791 |
|
|
|
400,323 |
|
|
|
489,386 |
|
|
|
365,890 |
|
|
|
389,335 |
|
|
|
735,912 |
|
|
|
793,494 |
|
Nursing center division |
|
272,395 |
|
|
|
273,870 |
|
|
|
544,622 |
|
|
|
548,178 |
|
|
|
1,896,177 |
|
|
|
1,896,236 |
|
|
|
3,788,186 |
|
|
|
3,635,110 |
|
Eliminations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kindred Hospital Rehabilitation Services |
|
(23,472 |
) |
|
|
(23,201 |
) |
|
|
(47,185 |
) |
|
|
(47,203 |
) |
RehabCare |
|
(28,811 |
) |
|
|
(38,262 |
) |
|
|
(57,633 |
) |
|
|
(76,051 |
) |
Nursing centers |
|
(1,824 |
) |
|
|
(1,298 |
) |
|
|
(3,327 |
) |
|
|
(2,414 |
) |
|
|
(54,107 |
) |
|
|
(62,761 |
) |
|
|
(108,145 |
) |
|
|
(125,668 |
) |
|
$ |
1,842,070 |
|
|
$ |
1,833,475 |
|
|
$ |
3,680,041 |
|
|
$ |
3,509,442 |
|
Income (loss) from continuing operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment EBITDAR: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hospital division |
$ |
126,589 |
|
|
$ |
130,967 |
|
|
$ |
261,160 |
|
|
$ |
265,078 |
|
Kindred at Home: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home health |
|
75,790 |
|
|
|
72,329 |
|
|
|
142,731 |
|
|
|
118,025 |
|
Hospice |
|
31,225 |
|
|
|
26,238 |
|
|
|
55,750 |
|
|
|
42,717 |
|
|
|
107,015 |
|
|
|
98,567 |
|
|
|
198,481 |
|
|
|
160,742 |
|
Kindred Rehabilitation Services: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kindred Hospital Rehabilitation Services |
|
50,469 |
|
|
|
44,531 |
|
|
|
98,339 |
|
|
|
89,095 |
|
RehabCare |
|
13,269 |
|
|
|
14,681 |
|
|
|
25,256 |
|
|
|
30,389 |
|
|
|
63,738 |
|
|
|
59,212 |
|
|
|
123,595 |
|
|
|
119,484 |
|
Nursing center division |
|
29,652 |
|
|
|
39,877 |
|
|
|
59,752 |
|
|
|
76,840 |
|
Support center |
|
(66,804 |
) |
|
|
(70,209 |
) |
|
|
(137,612 |
) |
|
|
(136,774 |
) |
Litigation contingency expense |
|
(930 |
) |
|
|
(3,925 |
) |
|
|
(2,840 |
) |
|
|
(98,925 |
) |
Impairment charges |
|
(6,131 |
) |
|
|
- |
|
|
|
(13,919 |
) |
|
|
(6,726 |
) |
Transaction costs |
|
(2,495 |
) |
|
|
(5,216 |
) |
|
|
(4,616 |
) |
|
|
(99,918 |
) |
EBITDAR |
|
250,634 |
|
|
|
249,273 |
|
|
|
484,001 |
|
|
|
279,801 |
|
Rent |
|
(100,555 |
) |
|
|
(96,402 |
) |
|
|
(198,323 |
) |
|
|
(188,542 |
) |
Depreciation and amortization |
|
(40,257 |
) |
|
|
(38,625 |
) |
|
|
(80,938 |
) |
|
|
(77,560 |
) |
Interest, net |
|
(57,559 |
) |
|
|
(56,140 |
) |
|
|
(114,804 |
) |
|
|
(117,917 |
) |
Income (loss) from continuing operations before income taxes |
|
52,263 |
|
|
|
58,106 |
|
|
|
89,936 |
|
|
|
(104,218 |
) |
Provision (benefit) for income taxes |
|
17,882 |
|
|
|
24,396 |
|
|
|
29,718 |
|
|
|
(3,340 |
) |
|
$ |
34,381 |
|
|
$ |
33,710 |
|
|
$ |
60,218 |
|
|
$ |
(100,878 |
) |
21
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
NOTE 7 – BUSINESS SEGMENT DATA (Continued)
|
Three months ended |
|
|
Six months ended |
|
||||||||||
|
June 30, |
|
|
June 30, |
|
||||||||||
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
|
||||
Rent: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hospital division |
$ |
53,759 |
|
|
$ |
51,404 |
|
|
$ |
105,704 |
|
|
$ |
102,858 |
|
Kindred at Home: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home health |
|
9,055 |
|
|
|
9,547 |
|
|
|
17,754 |
|
|
|
16,040 |
|
Hospice |
|
4,487 |
|
|
|
4,726 |
|
|
|
8,922 |
|
|
|
7,865 |
|
|
|
13,542 |
|
|
|
14,273 |
|
|
|
26,676 |
|
|
|
23,905 |
|
Kindred Rehabilitation Services: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kindred Hospital Rehabilitation Services |
|
8,896 |
|
|
|
7,509 |
|
|
|
17,659 |
|
|
|
14,882 |
|
RehabCare |
|
893 |
|
|
|
1,010 |
|
|
|
1,772 |
|
|
|
2,009 |
|
|
|
9,789 |
|
|
|
8,519 |
|
|
|
19,431 |
|
|
|
16,891 |
|
Nursing center division |
|
22,982 |
|
|
|
21,383 |
|
|
|
45,454 |
|
|
|
42,881 |
|
Support center |
|
483 |
|
|
|
823 |
|
|
|
1,058 |
|
|
|
2,007 |
|
|
$ |
100,555 |
|
|
$ |
96,402 |
|
|
$ |
198,323 |
|
|
$ |
188,542 |
|
Depreciation and amortization: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hospital division |
$ |
13,070 |
|
|
$ |
13,531 |
|
|
$ |
26,269 |
|
|
$ |
28,007 |
|
Kindred at Home: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home health |
|
3,877 |
|
|
|
4,273 |
|
|
|
8,113 |
|
|
|
7,866 |
|
Hospice |
|
1,525 |
|
|
|
1,482 |
|
|
|
3,125 |
|
|
|
2,938 |
|
|
|
5,402 |
|
|
|
5,755 |
|
|
|
11,238 |
|
|
|
10,804 |
|
Kindred Rehabilitation Services: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kindred Hospital Rehabilitation Services |
|
3,526 |
|
|
|
3,314 |
|
|
|
7,047 |
|
|
|
6,732 |
|
RehabCare |
|
1,983 |
|
|
|
1,924 |
|
|
|
3,972 |
|
|
|
3,835 |
|
|
|
5,509 |
|
|
|
5,238 |
|
|
|
11,019 |
|
|
|
10,567 |
|
Nursing center division |
|
7,215 |
|
|
|
6,962 |
|
|
|
14,468 |
|
|
|
14,456 |
|
Support center |
|
9,061 |
|
|
|
7,139 |
|
|
|
17,944 |
|
|
|
13,726 |
|
|
$ |
40,257 |
|
|
$ |
38,625 |
|
|
$ |
80,938 |
|
|
$ |
77,560 |
|
22
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
NOTE 7 – BUSINESS SEGMENT DATA (Continued)
|
Three months ended |
|
|
Six months ended |
|
||||||||||
|
June 30, |
|
|
June 30, |
|
||||||||||
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
|
||||
Capital expenditures, excluding acquisitions (including discontinued operations): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hospital division: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Routine |
$ |
6,410 |
|
|
$ |
6,080 |
|
|
$ |
11,850 |
|
|
$ |
14,890 |
|
Development |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
6,410 |
|
|
|
6,080 |
|
|
|
11,850 |
|
|
|
14,890 |
|
Kindred at Home: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home health: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Routine |
|
1,318 |
|
|
|
859 |
|
|
|
3,709 |
|
|
|
1,111 |
|
Development |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,318 |
|
|
|
859 |
|
|
|
3,709 |
|
|
|
1,111 |
|
Hospice: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Routine |
|
620 |
|
|
|
445 |
|
|
|
1,291 |
|
|
|
482 |
|
Development |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
620 |
|
|
|
445 |
|
|
|
1,291 |
|
|
|
482 |
|
Kindred Rehabilitation Services: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kindred Hospital Rehabilitation Services: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Routine |
|
377 |
|
|
|
28 |
|
|
|
678 |
|
|
|
275 |
|
Development |
|
6,125 |
|
|
|
40 |
|
|
|
10,371 |
|
|
|
61 |
|
|
|
6,502 |
|
|
|
68 |
|
|
|
11,049 |
|
|
|
336 |
|
RehabCare: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Routine |
|
332 |
|
|
|
246 |
|
|
|
507 |
|
|
|
716 |
|
Development |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
332 |
|
|
|
246 |
|
|
|
507 |
|
|
|
716 |
|
Nursing center division: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Routine |
|
4,595 |
|
|
|
4,342 |
|
|
|
7,761 |
|
|
|
9,408 |
|
Development |
|
1,266 |
|
|
|
478 |
|
|
|
5,338 |
|
|
|
6,245 |
|
|
|
5,861 |
|
|
|
4,820 |
|
|
|
13,099 |
|
|
|
15,653 |
|
Support center: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Routine: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Information systems |
|
11,898 |
|
|
|
12,022 |
|
|
|
17,713 |
|
|
|
17,570 |
|
Other |
|
3,174 |
|
|
|
478 |
|
|
|
3,321 |
|
|
|
817 |
|
Development |
|
1,316 |
|
|
|
- |
|
|
|
3,017 |
|
|
|
- |
|
|
|
16,388 |
|
|
|
12,500 |
|
|
|
24,051 |
|
|
|
18,387 |
|
Totals: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Routine |
|
28,724 |
|
|
|
24,500 |
|
|
|
46,830 |
|
|
|
45,269 |
|
Development |
|
8,707 |
|
|
|
518 |
|
|
|
18,726 |
|
|
|
6,306 |
|
|
$ |
37,431 |
|
|
$ |
25,018 |
|
|
$ |
65,556 |
|
|
$ |
51,575 |
|
23
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
NOTE 7 – BUSINESS SEGMENT DATA (Continued)
|
June 30, |
|
|
December 31, |
|
||
|
2016 |
|
|
2015 |
|
||
Assets at end of period: |
|
|
|
|
|
|
|
Hospital division |
$ |
1,648,741 |
|
|
$ |
1,633,801 |
|
Kindred at Home: |
|
|
|
|
|
|
|
Home health |
|
1,464,540 |
|
|
|
1,435,176 |
|
Hospice |
|
947,958 |
|
|
|
922,710 |
|
|
|
2,412,498 |
|
|
|
2,357,886 |
|
Kindred Rehabilitation Services: |
|
|
|
|
|
|
|
Kindred Hospital Rehabilitation Services |
|
815,670 |
|
|
|
802,686 |
|
RehabCare |
|
334,494 |
|
|
|
347,738 |
|
|
|
1,150,164 |
|
|
|
1,150,424 |
|
Nursing center division |
|
496,720 |
|
|
|
494,066 |
|
Support center |
|
839,399 |
|
|
|
832,082 |
|
|
$ |
6,547,522 |
|
|
$ |
6,468,259 |
|
Goodwill: |
|
|
|
|
|
|
|
Hospital division |
$ |
635,432 |
|
|
$ |
628,519 |
|
Kindred at Home: |
|
|
|
|
|
|
|
Home health |
|
908,580 |
|
|
|
905,989 |
|
Hospice |
|
646,237 |
|
|
|
639,006 |
|
|
|
1,554,817 |
|
|
|
1,544,995 |
|
Kindred Rehabilitation Services: |
|
|
|
|
|
|
|
Kindred Hospital Rehabilitation Services |
|
499,953 |
|
|
|
496,296 |
|
RehabCare |
|
- |
|
|
|
- |
|
|
|
499,953 |
|
|
|
496,296 |
|
|
$ |
2,690,202 |
|
|
$ |
2,669,810 |
|
NOTE 8 – INSURANCE RISKS
The Company insures a substantial portion of its professional liability risks and workers compensation risks through its wholly owned limited purpose insurance subsidiaries. Provisions for loss for these risks are based upon management’s best available information including actuarially determined estimates. Effective with the Gentiva Merger, the Company cancelled all policies issued by the Gentiva wholly owned limited purpose insurance subsidiary and insures all post-merger risks through its insurance subsidiary.
The allowance for professional liability risks includes an estimate of the expected cost to settle reported claims and an amount, based upon past experiences, for losses incurred but not reported. These risks are necessarily based upon estimates and, while management believes that the provision for loss is adequate, the ultimate liability may be in excess of, or less than, the amounts recorded. To the extent that expected ultimate claims costs vary from historical provisions for loss, future earnings will be charged or credited.
The provision for loss for insurance risks, including the cost of coverage maintained with unaffiliated commercial insurance carriers, follows (in thousands):
|
Three months ended |
|
|
Six months ended |
|
||||||||||
|
June 30, |
|
|
June 30, |
|
||||||||||
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
|
||||
Professional liability: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
$ |
23,843 |
|
|
$ |
14,465 |
|
|
$ |
45,128 |
|
|
$ |
31,289 |
|
Discontinued operations |
|
(3,109 |
) |
|
|
(741 |
) |
|
|
(3,024 |
) |
|
|
(667 |
) |
Workers compensation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
$ |
12,090 |
|
|
$ |
14,266 |
|
|
$ |
29,005 |
|
|
$ |
28,856 |
|
Discontinued operations |
|
(870 |
) |
|
|
(415 |
) |
|
|
(675 |
) |
|
|
(6 |
) |
24
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
NOTE 8 – INSURANCE RISKS (Continued)
A summary of the assets and liabilities related to insurance risks included in the accompanying unaudited condensed consolidated balance sheet follows (in thousands):
|
June 30, 2016 |
|
|
December 31, 2015 |
|
||||||||||||||||||
|
Professional liability |
|
|
Workers compensation |
|
|
Total |
|
|
Professional liability |
|
|
Workers compensation |
|
|
Total |
|
||||||
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Insurance subsidiary investments |
$ |
58,599 |
|
|
$ |
37,731 |
|
|
$ |
96,330 |
|
|
$ |
61,889 |
|
|
$ |
44,749 |
|
|
$ |
106,638 |
|
Reinsurance and other recoverables |
|
6,671 |
|
|
|
1,223 |
|
|
|
7,894 |
|
|
|
9,282 |
|
|
|
1,020 |
|
|
|
10,302 |
|
Other |
|
- |
|
|
|
50 |
|
|
|
50 |
|
|
|
- |
|
|
|
100 |
|
|
|
100 |
|
|
|
65,270 |
|
|
|
39,004 |
|
|
|
104,274 |
|
|
|
71,171 |
|
|
|
45,869 |
|
|
|
117,040 |
|
Non-current: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Insurance subsidiary investments |
|
95,303 |
|
|
|
103,772 |
|
|
|
199,075 |
|
|
|
82,207 |
|
|
|
122,291 |
|
|
|
204,498 |
|
Reinsurance and other recoverables |
|
99,310 |
|
|
|
91,194 |
|
|
|
190,504 |
|
|
|
90,387 |
|
|
|
86,943 |
|
|
|
177,330 |
|
Deposits |
|
4,225 |
|
|
|
28,890 |
|
|
|
33,115 |
|
|
|
3,980 |
|
|
|
4,337 |
|
|
|
8,317 |
|
Other |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
38 |
|
|
|
38 |
|
|
|
198,838 |
|
|
|
223,856 |
|
|
|
422,694 |
|
|
|
176,574 |
|
|
|
213,609 |
|
|
|
390,183 |
|
|
$ |
264,108 |
|
|
$ |
262,860 |
|
|
$ |
526,968 |
|
|
$ |
247,745 |
|
|
$ |
259,478 |
|
|
$ |
507,223 |
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for insurance risks: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
$ |
60,367 |
|
|
$ |
48,570 |
|
|
$ |
108,937 |
|
|
$ |
64,099 |
|
|
$ |
48,770 |
|
|
$ |
112,869 |
|
Non-current |
|
277,844 |
|
|
|
209,126 |
|
|
|
486,970 |
|
|
|
263,273 |
|
|
|
206,079 |
|
|
|
469,352 |
|
|
$ |
338,211 |
|
|
$ |
257,696 |
|
|
$ |
595,907 |
|
|
$ |
327,372 |
|
|
$ |
254,849 |
|
|
$ |
582,221 |
|
Provisions for loss for professional liability risks retained by the Company’s limited purpose insurance subsidiary have been discounted based upon actuarial estimates of claim payment patterns using a discount rate of 1%. The discount rate is based upon the risk-free interest rate for the respective year. Amounts equal to the discounted loss provision are funded annually. The Company does not fund the portion of professional liability risks related to estimated claims that have been incurred but not reported. Accordingly, these liabilities are not discounted. If the Company did not discount any of the allowances for professional liability risks, these balances would have approximated $340.8 million at June 30, 2016 and $329.9 million at December 31, 2015.
Provisions for loss for workers compensation risks retained by the Company’s limited purpose insurance subsidiary are not discounted and amounts equal to the loss provision are funded annually.
NOTE 9 – INSURANCE SUBSIDIARY INVESTMENTS
The Company maintains investments, consisting principally of cash and cash equivalents, debt securities, equities, and certificates of deposit for the payment of claims and expenses related to professional liability and workers compensation risks. These investments have been categorized as available-for-sale and are reported at fair value.
25
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
NOTE 9 – INSURANCE SUBSIDIARY INVESTMENTS (Continued)
The cost for equities, amortized cost for debt securities and estimated fair value of the Company’s insurance subsidiary investments follows (in thousands):
|
June 30, 2016 |
|
|
December 31, 2015 |
|
||||||||||||||||||||||||||
|
Cost |
|
|
Unrealized gains |
|
|
Unrealized losses |
|
|
Fair value |
|
|
Cost |
|
|
Unrealized gains |
|
|
Unrealized losses |
|
|
Fair value |
|
||||||||
Cash and cash equivalents (a) |
$ |
162,870 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
162,870 |
|
|
$ |
186,029 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
186,029 |
|
Debt securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate bonds |
|
58,852 |
|
|
|
164 |
|
|
|
(3 |
) |
|
|
59,013 |
|
|
|
46,940 |
|
|
|
5 |
|
|
|
(122 |
) |
|
|
46,823 |
|
U.S. Treasury notes |
|
26,551 |
|
|
|
72 |
|
|
|
- |
|
|
|
26,623 |
|
|
|
33,386 |
|
|
|
- |
|
|
|
(55 |
) |
|
|
33,331 |
|
Debt securities issued by U.S. government agencies |
|
19,049 |
|
|
|
69 |
|
|
|
- |
|
|
|
19,118 |
|
|
|
22,497 |
|
|
|
- |
|
|
|
(43 |
) |
|
|
22,454 |
|
|
|
104,452 |
|
|
|
305 |
|
|
|
(3 |
) |
|
|
104,754 |
|
|
|
102,823 |
|
|
|
5 |
|
|
|
(220 |
) |
|
|
102,608 |
|
Equities by industry: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer |
|
3,231 |
|
|
|
296 |
|
|
|
(34 |
) |
|
|
3,493 |
|
|
|
2,271 |
|
|
|
182 |
|
|
|
(36 |
) |
|
|
2,417 |
|
Healthcare |
|
2,210 |
|
|
|
163 |
|
|
|
(43 |
) |
|
|
2,330 |
|
|
|
1,896 |
|
|
|
116 |
|
|
|
(37 |
) |
|
|
1,975 |
|
Technology |
|
2,079 |
|
|
|
108 |
|
|
|
(71 |
) |
|
|
2,116 |
|
|
|
1,533 |
|
|
|
66 |
|
|
|
(98 |
) |
|
|
1,501 |
|
Industrials |
|
2,143 |
|
|
|
141 |
|
|
|
(176 |
) |
|
|
2,108 |
|
|
|
1,994 |
|
|
|
86 |
|
|
|
(157 |
) |
|
|
1,923 |
|
Financial services |
|
2,083 |
|
|
|
110 |
|
|
|
(137 |
) |
|
|
2,056 |
|
|
|
1,854 |
|
|
|
55 |
|
|
|
(81 |
) |
|
|
1,828 |
|
Energy |
|
1,035 |
|
|
|
158 |
|
|
|
(6 |
) |
|
|
1,187 |
|
|
|
1,015 |
|
|
|
- |
|
|
|
(15 |
) |
|
|
1,000 |
|
Other |
|
4,617 |
|
|
|
237 |
|
|
|
(116 |
) |
|
|
4,738 |
|
|
|
3,849 |
|
|
|
26 |
|
|
|
(268 |
) |
|
|
3,607 |
|
|
|
17,398 |
|
|
|
1,213 |
|
|
|
(583 |
) |
|
|
18,028 |
|
|
|
14,412 |
|
|
|
531 |
|
|
|
(692 |
) |
|
|
14,251 |
|
Certificates of deposit |
|
9,749 |
|
|
|
4 |
|
|
|
- |
|
|
|
9,753 |
|
|
|
8,250 |
|
|
|
- |
|
|
|
(2 |
) |
|
|
8,248 |
|
|
$ |
294,469 |
|
|
$ |
1,522 |
|
|
$ |
(586 |
) |
|
$ |
295,405 |
|
|
$ |
311,514 |
|
|
$ |
536 |
|
|
$ |
(914 |
) |
|
$ |
311,136 |
|
|
(a)Includes $10.0 million and $29.6 million of money market funds at June 30, 2016 and December 31, 2015, respectively.
Since the Company’s insurance subsidiary investments are restricted for a limited purpose, they are classified in the accompanying unaudited condensed consolidated balance sheet based upon the expected current and long-term cash requirements of the Company’s limited purpose insurance subsidiaries.
The Company’s investment policy governing insurance subsidiary investments precludes the investment portfolio managers from selling any security at a loss without prior authorization from the Company. The investment managers also limit the exposure to any one issue, issuer or type of investment. The Company intends, and has the ability, to hold insurance subsidiary investments for a long duration without the necessity of selling securities to fund the underwriting needs of its insurance subsidiary. This ability to hold securities allows sufficient time for recovery of temporary declines in the market value of equity securities and the par value of debt securities as of their stated maturity date.
The Company considered the severity and duration of its unrealized losses at June 30, 2016 and recognized pretax other-than-temporary-impairments of $0.2 million during the six months ended June 30, 2016 for various investments held in its insurance subsidiary investment portfolio. These investments were determined to be impaired after considering the duration of the declines in values and the likelihood of near term price recovery of each investment. Because the Company considered the remaining unrealized losses at June 30, 2016 to be temporary, the Company did not record any additional impairment losses related to these investments. The Company considered the severity and duration of its unrealized losses at June 30, 2015 for various investments held in its insurance subsidiary investment portfolio and determined that these unrealized losses were temporary and did not record any impairment losses related to these investments.
26
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
NOTE 10 – LONG-TERM DEBT
Term Loan Amendment Agreement
On June 14, 2016, the Company entered into a fifth amendment and restatement agreement (the “Term Loan Amendment Agreement”) among the Company, the other credit parties party thereto, JPMorgan Chase Bank, N.A., as administrative agent and collateral agent, and the lenders party thereto. The Term Loan Amendment Agreement amends and restates the Fourth Amended and Restated Term Loan Facility to provide for, among other things, (1) additional joint venture flexibility, including an increased ability to enter into and make investments in joint ventures that are non-guarantor restricted subsidiaries and to incur debt and liens of such joint ventures and other non-guarantor restricted subsidiaries, (2) an increase in the size of a basket for asset sales from 15% to 25% of consolidated total assets, (3) maintaining a maximum total leverage ratio of 6.00:1.00 for each quarterly measurement date after the date of such amendment, (4) a prepayment premium of 1.00% in connection with any repricing transaction within six months of the closing date, and (5) an incremental term loan in an aggregate principal amount of $200 million.
The incremental term loan under the Term Loan Amendment Agreement was issued with 95 basis points of original issue discount (“OID”) and has the same terms as, and is fungible with, the $1.18 billion in aggregate principal amount of term loans that were outstanding under the Fourth Amended and Restated Term Loan Facility immediately prior to the effectiveness of the Term Loan Amendment Agreement. The net proceeds from the incremental term loan were used to repay a portion of the Company’s outstanding borrowings under its ABL Facility (as defined below).
ABL Amendment Agreement
Also on June 14, 2016, the Company entered into a fourth amendment and restatement agreement (the “ABL Amendment Agreement”) among the Company, JPMorgan Chase Bank, N.A., as administrative agent and collateral agent, and the lenders party thereto. The ABL Amendment Agreement amends and restates the ABL Credit Agreement dated as of June 1, 2011 (as amended by that certain Amendment No. 1 to the ABL Credit Agreement dated as of October 4, 2012 and as amended and restated by that certain Amendment and Restatement Agreement dated as of August 21, 2013, that certain Second Amendment and Restatement Agreement dated as of April 9, 2014 and that certain Third Amendment and Restatement Agreement dated as of October 31, 2014, and as further amended by that certain Incremental ABL Joinder dated as of December 12, 2014 and that certain Amendment No. 2 dated as of June 3, 2015), among the Company, JPMorgan Chase Bank, N.A., as administrative agent and collateral agent, and the lenders party thereto (the “Prior ABL Facility”).
The ABL Amendment Agreement amends and restates the Prior ABL Facility (as amended and restated, the “ABL Facility”) to provide for, among other things, (1) additional joint venture flexibility, including an increased ability to enter into and make investments in joint ventures that are non-guarantor restricted subsidiaries and to incur debt and liens of such joint ventures and other non-guarantor restricted subsidiaries, and (2) an increase in the size of a basket for asset sales from 15% to 25% of consolidated total assets.
Incremental Term Loan Amendment
On March 10, 2015, the Company entered into an incremental amendment agreement, which provided for an incremental term loan in an aggregate principal amount of $200 million under its Fourth Amended and Restated Term Loan Facility. The Company used the net proceeds of the incremental term loan to repay outstanding borrowings under its Prior ABL Facility. The incremental term loan was issued with 50 basis points of OID and has the same terms as, and is fungible with, all other term loans outstanding under the Company’s Term Loan Facility.
Amendment to Notes due 2022
On April 9, 2014, the Company completed a private placement of $500 million aggregate principal amount of 6.375% senior notes due 2022 (the “Notes due 2022”). The Notes due 2022 were issued pursuant to the indenture dated April 9, 2014 (the “2022 Indenture”) among the Company, the guarantors party thereto (the “2022 Guarantors”), and Wells Fargo Bank, National Association, as trustee.
On January 30, 2015, following the receipt of sufficient consents to approve the proposed amendments (the “Amendments”), the Company, the 2022 Guarantors, and Wells Fargo Bank, National Association, as trustee, entered into the first supplemental indenture (the “2022 Notes Supplemental Indenture”) to the 2022 Indenture. The 2022 Notes Supplemental Indenture conforms certain covenants, definitions, and other terms in the 2022 Indenture to the covenants, definitions, and terms contained in the indentures governing the Notes (as defined in Note 13). The Amendments became operative following the consummation of the Gentiva Merger.
27
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
NOTE 11 – CONTINGENCIES
Management continually evaluates contingencies based upon the best available information. In addition, allowances for losses are provided currently for disputed items that have continuing significance, such as certain third party reimbursements and deductions that continue to be claimed in current cost reports and tax returns.
Management believes that allowances for losses have been provided to the extent necessary and that its assessment of contingencies is reasonable.
Principal contingencies are described below.
Revenues – Certain third party payments are subject to examination by agencies administering the various reimbursement programs. The Company is contesting certain issues raised in audits of prior year cost reports and the denial of payment by third parties to the Company’s customers.
Professional liability risks – The Company has provided for losses for professional liability risks based upon management’s best available information including actuarially determined estimates. Ultimate claims costs may differ from the provisions for loss. See Note 8.
Legal and regulatory proceedings – The Company is a party to various legal actions and regulatory and other governmental and internal audits and investigations in the ordinary course of business (including investigations resulting from the Company’s obligation to self-report suspected violations of law). The Company cannot predict the ultimate outcome of pending litigation and regulatory and other governmental and internal audits and investigations. The U.S. Department of Justice (the “DOJ”), the Centers for Medicare and Medicaid Services (“CMS”) or other federal and state enforcement and regulatory agencies may conduct additional investigations related to the Company’s businesses in the future. These matters could potentially subject the Company to sanctions, damages, recoupments, fines, and other penalties (some of which may not be covered by insurance), which may, either individually or in the aggregate, have a material adverse effect on the Company’s business, financial position, results of operations, and liquidity. See Note 14.
Other indemnifications – In the ordinary course of business, the Company enters into contracts containing standard indemnification provisions and indemnifications specific to a transaction, such as a disposal of an operating facility. These indemnifications may cover claims related to employment-related matters, governmental regulations, environmental issues, and tax matters, as well as patient, third party payor, supplier, and contractual relationships. The Company also is subject to indemnity claims under contracts with its Kindred Rehabilitation Services division customers related to the provision of its services. Obligations under these indemnities generally are initiated by a breach of the terms of a contract or by a third party claim or event. These indemnifications could potentially subject the Company to damages and other payments which may, either individually or in the aggregate, have a material adverse effect on the Company’s business, financial position, results of operations, or liquidity.
Income taxes – The Company is subject to various federal and state income tax audits in the ordinary course of business. Such audits could result in increased tax payments, interest, and penalties.
28
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
NOTE 12 – FINANCIAL INSTRUMENTS AND FAIR VALUE MEASUREMENTS
The Company follows the provisions of the authoritative guidance for fair value measurements, which addresses how companies should measure fair value when they are required to use a fair value measure for recognition or disclosure purposes under GAAP.
Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. The guidance related to fair value measures establishes a fair value hierarchy that requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The guidance describes three levels of inputs that may be used to measure fair value:
Level 1 |
|
Quoted prices in active markets for identical assets or liabilities. Level 1 assets and liabilities include debt and equity securities and derivative contracts that are traded in an active exchange market, as well as certain U.S. Treasury, other U.S. Government and agency asset backed debt securities that are highly liquid and are actively traded in over-the-counter markets.
|
Level 2 |
|
Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities, quoted prices in markets that are not active, and other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
|
Level 3 |
|
Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation. |
29
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
NOTE 12 – FINANCIAL INSTRUMENTS AND FAIR VALUE MEASUREMENTS (Continued)
The Company’s assets and liabilities measured at fair value on a recurring and non-recurring basis and any associated losses are summarized below (in thousands):
|
Fair value measurements |
|
|
|
|
|
|
|
|
|
|||||||||
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Assets/liabilities at fair value |
|
|
Total losses |
|
|||||
June 30, 2016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recurring: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available-for-sale debt securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate bonds |
$ |
- |
|
|
$ |
59,013 |
|
|
$ |
- |
|
|
$ |
59,013 |
|
|
|
- |
|
U.S. Treasury notes |
|
26,623 |
|
|
|
- |
|
|
|
- |
|
|
|
26,623 |
|
|
|
- |
|
Debt securities issued by U.S. government agencies |
|
- |
|
|
|
19,118 |
|
|
|
- |
|
|
|
19,118 |
|
|
|
- |
|
|
|
26,623 |
|
|
|
78,131 |
|
|
|
- |
|
|
|
104,754 |
|
|
|
- |
|
Available-for-sale equity securities |
|
18,028 |
|
|
|
- |
|
|
|
- |
|
|
|
18,028 |
|
|
|
- |
|
Money market funds |
|
11,602 |
|
|
|
- |
|
|
|
- |
|
|
|
11,602 |
|
|
|
- |
|
Certificates of deposit |
|
- |
|
|
|
9,753 |
|
|
|
- |
|
|
|
9,753 |
|
|
|
- |
|
Total available-for-sale investments |
|
56,253 |
|
|
|
87,884 |
|
|
|
- |
|
|
|
144,137 |
|
|
|
- |
|
Deposits held in money market funds |
|
100 |
|
|
|
4,125 |
|
|
|
- |
|
|
|
4,225 |
|
|
|
- |
|
|
$ |
56,353 |
|
|
$ |
92,009 |
|
|
$ |
- |
|
|
$ |
148,362 |
|
|
|
- |
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contingent consideration liability |
$ |
- |
|
|
$ |
- |
|
|
$ |
(4,824 |
) |
|
$ |
(4,824 |
) |
|
$ |
- |
|
Interest rate swaps |
|
- |
|
|
|
(10,256 |
) |
|
|
- |
|
|
|
(10,256 |
) |
|
|
- |
|
|
$ |
- |
|
|
$ |
(10,256 |
) |
|
$ |
(4,824 |
) |
|
$ |
(15,080 |
) |
|
$ |
- |
|
Non-recurring: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets - certificates of need |
$ |
- |
|
|
$ |
- |
|
|
$ |
641 |
|
|
$ |
641 |
|
|
$ |
(3,559 |
) |
Property and equipment |
|
- |
|
|
|
- |
|
|
|
25,543 |
|
|
|
25,543 |
|
|
|
(10,360 |
) |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
26,184 |
|
|
$ |
26,184 |
|
|
$ |
(13,919 |
) |
Liabilities |
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
December 31, 2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recurring: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available-for-sale debt securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate bonds |
$ |
- |
|
|
$ |
46,823 |
|
|
$ |
- |
|
|
$ |
46,823 |
|
|
|
- |
|
U.S. Treasury notes |
|
33,331 |
|
|
|
- |
|
|
|
- |
|
|
|
33,331 |
|
|
|
- |
|
Debt securities issued by U.S. government agencies |
|
- |
|
|
|
22,454 |
|
|
|
- |
|
|
|
22,454 |
|
|
|
- |
|
|
|
33,331 |
|
|
|
69,277 |
|
|
|
- |
|
|
|
102,608 |
|
|
|
- |
|
Available-for-sale equity securities |
|
14,251 |
|
|
|
- |
|
|
|
- |
|
|
|
14,251 |
|
|
|
- |
|
Money market funds |
|
31,429 |
|
|
|
- |
|
|
|
- |
|
|
|
31,429 |
|
|
|
- |
|
Certificates of deposit |
|
- |
|
|
|
8,248 |
|
|
|
- |
|
|
|
8,248 |
|
|
|
- |
|
Total available-for-sale investments |
|
79,011 |
|
|
|
77,525 |
|
|
|
- |
|
|
|
156,536 |
|
|
|
- |
|
Deposits held in money market funds |
|
100 |
|
|
|
3,880 |
|
|
|
- |
|
|
|
3,980 |
|
|
|
- |
|
|
$ |
79,111 |
|
|
$ |
81,405 |
|
|
$ |
- |
|
|
$ |
160,516 |
|
|
|
- |
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contingent consideration liability |
$ |
- |
|
|
$ |
- |
|
|
$ |
(6,437 |
) |
|
$ |
(6,437 |
) |
|
|
- |
|
Interest rate swaps |
|
- |
|
|
|
(4,472 |
) |
|
|
- |
|
|
|
(4,472 |
) |
|
|
- |
|
|
$ |
- |
|
|
$ |
(4,472 |
) |
|
$ |
(6,437 |
) |
|
$ |
(10,909 |
) |
|
|
- |
|
Non-recurring: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets - trade names |
$ |
- |
|
|
$ |
- |
|
|
$ |
98,774 |
|
|
$ |
98,774 |
|
|
$ |
(24,757 |
) |
Liabilities |
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
30
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
NOTE 12 – FINANCIAL INSTRUMENTS AND FAIR VALUE MEASUREMENTS (Continued)
Recurring measurements
The Company’s available-for-sale investments held by its limited purpose insurance subsidiaries consist of debt securities, equities, money market funds, and certificates of deposit. These available-for-sale investments and the insurance subsidiaries’ cash and cash equivalents of $152.9 million as of June 30, 2016 and $156.4 million as of December 31, 2015, classified as insurance subsidiary investments, are maintained for the payment of claims and expenses related to professional liability and workers compensation risks.
The Company also has available-for-sale investments totaling $1.6 million as of June 30, 2016 and $1.8 million as of December 31, 2015 related to a deferred compensation plan that is maintained for certain of the Company’s current and former employees.
The fair value of actively traded debt and equity securities and money market funds is based upon quoted market prices and is generally classified as Level 1. The fair value of inactively traded debt securities and certificates of deposit is based upon either quoted market prices of similar securities or observable inputs such as interest rates using either a market or income valuation approach and is generally classified as Level 2. The Company’s investment advisors obtain and review pricing for each security. The Company is responsible for the determination of fair value and as such the Company reviews the pricing information from its advisors in determining reasonable estimates of fair value. Based upon the Company’s internal review procedures, there were no adjustments to the prices during the three months or six months ended June 30, 2016 or June 30, 2015.
The Company’s deposits held in money market funds consist primarily of cash and cash equivalents held for the Company’s insurance programs and for general corporate purposes.
The Company acquired a contingent consideration liability in the Gentiva Merger from a prior acquisition by Gentiva with an initial estimated fair value of $7.9 million. The fair value is determined using a discounted cash flow approach utilizing Level 2 and Level 3 inputs which includes observable market discount rates, fixed payment schedules, and assumptions based on achieving certain predefined performance criteria. As of June 30, 2016, the fair value of the Level 2 and 3 contingent consideration liability was $4.8 million. The change in fair value in the second quarter of 2016 consists of $0.1 million in accrued interest included in interest expense in the accompanying unaudited condensed consolidated statement of operations. A one percent change in the discount rate used to calculate the accretion of the present value of the contingent consideration liability would have an impact on the fair value of approximately $0.1 million.
The fair value of the derivative liability associated with the interest rate swaps is estimated using industry-standard valuation models, which are Level 2 measurements. Such models project future cash flows and discount the future amounts to a present value using market-based observable inputs, including interest rate curves.
The following table presents the carrying amounts and estimated fair values of the Company’s financial instruments. The carrying value is equal to fair value for financial instruments that are based upon quoted market prices or current market rates. The Company’s long-term debt is based upon Level 2 inputs.
|
June 30, 2016 |
|
|
December 31, 2015 |
|
||||||||||
(In thousands) |
Carrying value |
|
|
Fair value |
|
|
Carrying value |
|
|
Fair value |
|
||||
Cash and cash equivalents |
$ |
100,056 |
|
|
$ |
100,056 |
|
|
$ |
98,758 |
|
|
$ |
98,758 |
|
Insurance subsidiary investments |
|
295,405 |
|
|
|
295,405 |
|
|
|
311,136 |
|
|
|
311,136 |
|
Long-term debt, including amounts due within one year (excluding capital lease obligations totaling $0.7 million and $0.8 million at June 30, 2016 and December 31, 2015, respectively) |
|
3,245,759 |
|
|
|
3,191,708 |
|
|
|
3,110,130 |
|
|
|
2,978,890 |
|
Non-recurring measurements
During the second quarter of 2016, the Company recorded an asset impairment charge of $2.6 million related to the pending sale of a medical office building. This charge reflects the amount by which the carrying value of the property exceeded its estimated fair value. The fair value of the property was measured using Level 3 input of the pending offer.
31
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
NOTE 12 – FINANCIAL INSTRUMENTS AND FAIR VALUE MEASUREMENTS (Continued)
Non-recurring measurements (Continued)
During the second quarter of 2016, the Company also recorded an impairment charge of $3.5 million related to certificates of need for two hospitals as part of the annual indefinite-lived intangible assets impairment review at May 1. This charge reflects the amount by which the carrying value of the certificates of need exceeded its estimated fair value. The fair value of the certificates of need was measured using Level 3 inputs such as operating cash flows.
During the six months ended June 30, 2016, the Company recorded asset impairment charges of $7.8 million related to the planned sale of 12 LTAC hospitals. These charges reflect the amount by which the carrying value of certain property and equipment exceeded its estimated fair value. The fair value of property and equipment was measured using Level 3 inputs, primarily replacement costs.
During the six months ended June 30, 2015, the Company recorded an asset impairment charge of $6.7 million related to previously acquired home health and hospice trade names after the decision in the first quarter of 2015 to rebrand to the Kindred at Home trade name. These charges reflect the amount by which the carrying value exceeded its estimated fair value. The fair value of the trade names was measured using Level 3 unobservable inputs, primarily economic obsolescence.
NOTE 13 – CONDENSED CONSOLIDATING FINANCIAL INFORMATION
The accompanying condensed consolidating financial information has been prepared and presented pursuant to SEC Regulation S-X, Rule 3-10, “Financial Statements of Guarantors and Issuers of Guaranteed Securities Registered or Being Registered.” The Company’s $750 million aggregate principal amount of 8.00% Senior Notes due 2020 (the “Notes due 2020”), Notes due 2022 and $600 million aggregate principal amount of 8.75% Senior Notes due 2023 (the “Notes due 2023”) (the Notes due 2020 and the Notes due 2023 are collectively referred to as the “Notes”) are all fully and unconditionally guaranteed by substantially all of the Company’s domestic 100% owned subsidiaries. The equity method has been used with respect to the parent company’s investment in subsidiaries.
The following unaudited condensed consolidating financial data present the financial position of the parent company/issuer, the guarantor subsidiaries and the non-guarantor subsidiaries as of June 30, 2016 and December 31, 2015, and the respective results of operations and cash flows for the three months and six months ended June 30, 2016 and June 30, 2015.
32
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
NOTE 13 – CONDENSED CONSOLIDATING FINANCIAL INFORMATION (Continued)
Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)
|
Three months ended June 30, 2016 |
|
|||||||||||||||||
(In thousands) |
Parent company/ issuer |
|
|
Guarantor subsidiaries |
|
|
Non-guarantor subsidiaries |
|
|
Consolidating and eliminating adjustments |
|
|
Consolidated |
|
|||||
Revenues |
$ |
- |
|
|
$ |
1,603,272 |
|
|
$ |
264,326 |
|
|
$ |
(25,528 |
) |
|
$ |
1,842,070 |
|
Salaries, wages and benefits |
|
- |
|
|
|
866,928 |
|
|
|
62,026 |
|
|
|
- |
|
|
|
928,954 |
|
Supplies |
|
- |
|
|
|
85,967 |
|
|
|
13,443 |
|
|
|
- |
|
|
|
99,410 |
|
Rent |
|
- |
|
|
|
79,307 |
|
|
|
21,248 |
|
|
|
- |
|
|
|
100,555 |
|
Other operating expenses |
|
- |
|
|
|
189,064 |
|
|
|
28,786 |
|
|
|
- |
|
|
|
217,850 |
|
General and administrative expenses |
|
- |
|
|
|
259,447 |
|
|
|
104,753 |
|
|
|
(25,528 |
) |
|
|
338,672 |
|
Other (income) expense |
|
- |
|
|
|
138 |
|
|
|
(649 |
) |
|
|
- |
|
|
|
(511 |
) |
Litigation contingency expense |
|
- |
|
|
|
930 |
|
|
|
- |
|
|
|
- |
|
|
|
930 |
|
Impairment charges |
|
- |
|
|
|
3,559 |
|
|
|
2,572 |
|
|
|
- |
|
|
|
6,131 |
|
Depreciation and amortization |
|
- |
|
|
|
37,664 |
|
|
|
2,593 |
|
|
|
- |
|
|
|
40,257 |
|
Management fees |
|
- |
|
|
|
(2,359 |
) |
|
|
2,359 |
|
|
|
- |
|
|
|
- |
|
Intercompany interest (income) expense from affiliates |
|
(54,805 |
) |
|
|
43,147 |
|
|
|
11,658 |
|
|
|
- |
|
|
|
- |
|
Interest expense (income) |
|
58,053 |
|
|
|
(27 |
) |
|
|
30 |
|
|
|
- |
|
|
|
58,056 |
|
Investment income |
|
- |
|
|
|
(111 |
) |
|
|
(386 |
) |
|
|
- |
|
|
|
(497 |
) |
Equity in net income of consolidating affiliates |
|
(25,759 |
) |
|
|
- |
|
|
|
- |
|
|
|
25,759 |
|
|
|
- |
|
|
|
(22,511 |
) |
|
|
1,563,654 |
|
|
|
248,433 |
|
|
|
231 |
|
|
|
1,789,807 |
|
Income from continuing operations before income taxes |
|
22,511 |
|
|
|
39,618 |
|
|
|
15,893 |
|
|
|
(25,759 |
) |
|
|
52,263 |
|
Provision (benefit) for income taxes |
|
(1,278 |
) |
|
|
18,876 |
|
|
|
284 |
|
|
|
- |
|
|
|
17,882 |
|
Income from continuing operations |
|
23,789 |
|
|
|
20,742 |
|
|
|
15,609 |
|
|
|
(25,759 |
) |
|
|
34,381 |
|
Discontinued operations, net of income taxes: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations |
|
- |
|
|
|
3,027 |
|
|
|
(11 |
) |
|
|
- |
|
|
|
3,016 |
|
Loss on divestiture of operations |
|
- |
|
|
|
(83 |
) |
|
|
- |
|
|
|
- |
|
|
|
(83 |
) |
Income (loss) from discontinued operations |
|
- |
|
|
|
2,944 |
|
|
|
(11 |
) |
|
|
- |
|
|
|
2,933 |
|
Net income |
|
23,789 |
|
|
|
23,686 |
|
|
|
15,598 |
|
|
|
(25,759 |
) |
|
|
37,314 |
|
Earnings attributable to noncontrolling interests: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
|
- |
|
|
|
- |
|
|
|
(13,522 |
) |
|
|
- |
|
|
|
(13,522 |
) |
Discontinued operations |
|
- |
|
|
|
- |
|
|
|
(3 |
) |
|
|
- |
|
|
|
(3 |
) |
|
|
- |
|
|
|
- |
|
|
|
(13,525 |
) |
|
|
- |
|
|
|
(13,525 |
) |
Income attributable to Kindred |
$ |
23,789 |
|
|
$ |
23,686 |
|
|
$ |
2,073 |
|
|
$ |
(25,759 |
) |
|
$ |
23,789 |
|
Comprehensive income |
$ |
24,351 |
|
|
$ |
23,686 |
|
|
$ |
15,968 |
|
|
$ |
(26,129 |
) |
|
$ |
37,876 |
|
Comprehensive income attributable to Kindred |
$ |
24,351 |
|
|
$ |
23,686 |
|
|
$ |
2,443 |
|
|
$ |
(26,129 |
) |
|
$ |
24,351 |
|
33
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
NOTE 13 – CONDENSED CONSOLIDATING FINANCIAL INFORMATION (Continued)
Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) (Continued)
|
Three months ended June 30, 2015 |
|
|||||||||||||||||
(In thousands) |
Parent company/ issuer |
|
|
Guarantor subsidiaries |
|
|
Non-guarantor subsidiaries |
|
|
Consolidating and eliminating adjustments |
|
|
Consolidated |
|
|||||
Revenues |
$ |
- |
|
|
$ |
1,615,664 |
|
|
$ |
243,893 |
|
|
$ |
(26,082 |
) |
|
$ |
1,833,475 |
|
Salaries, wages and benefits |
|
- |
|
|
|
876,994 |
|
|
|
58,693 |
|
|
|
- |
|
|
|
935,687 |
|
Supplies |
|
- |
|
|
|
85,711 |
|
|
|
12,526 |
|
|
|
- |
|
|
|
98,237 |
|
Rent |
|
- |
|
|
|
77,736 |
|
|
|
18,666 |
|
|
|
- |
|
|
|
96,402 |
|
Other operating expenses |
|
- |
|
|
|
184,998 |
|
|
|
27,119 |
|
|
|
- |
|
|
|
212,117 |
|
General and administrative expenses |
|
- |
|
|
|
262,124 |
|
|
|
98,763 |
|
|
|
(26,082 |
) |
|
|
334,805 |
|
Other (income) expense |
|
- |
|
|
|
214 |
|
|
|
(783 |
) |
|
|
- |
|
|
|
(569 |
) |
Litigation contingency expense |
|
- |
|
|
|
3,925 |
|
|
|
- |
|
|
|
- |
|
|
|
3,925 |
|
Depreciation and amortization |
|
- |
|
|
|
36,216 |
|
|
|
2,409 |
|
|
|
- |
|
|
|
38,625 |
|
Management fees |
|
- |
|
|
|
(4,262 |
) |
|
|
4,262 |
|
|
|
- |
|
|
|
- |
|
Intercompany interest (income) expense from affiliates |
|
(52,529 |
) |
|
|
40,919 |
|
|
|
11,610 |
|
|
|
- |
|
|
|
- |
|
Interest expense |
|
57,097 |
|
|
|
13 |
|
|
|
60 |
|
|
|
- |
|
|
|
57,170 |
|
Investment income |
|
- |
|
|
|
(798 |
) |
|
|
(232 |
) |
|
|
- |
|
|
|
(1,030 |
) |
Equity in net income of consolidating affiliates |
|
(25,142 |
) |
|
|
- |
|
|
|
- |
|
|
|
25,142 |
|
|
|
- |
|
|
|
(20,574 |
) |
|
|
1,563,790 |
|
|
|
233,093 |
|
|
|
(940 |
) |
|
|
1,775,369 |
|
Income from continuing operations before income taxes |
|
20,574 |
|
|
|
51,874 |
|
|
|
10,800 |
|
|
|
(25,142 |
) |
|
|
58,106 |
|
Provision (benefit) for income taxes |
|
(1,797 |
) |
|
|
26,059 |
|
|
|
134 |
|
|
|
- |
|
|
|
24,396 |
|
Income from continuing operations |
|
22,371 |
|
|
|
25,815 |
|
|
|
10,666 |
|
|
|
(25,142 |
) |
|
|
33,710 |
|
Discontinued operations, net of income taxes: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations |
|
- |
|
|
|
(418 |
) |
|
|
(171 |
) |
|
|
- |
|
|
|
(589 |
) |
Gain on divestiture of operations |
|
- |
|
|
|
983 |
|
|
|
- |
|
|
|
- |
|
|
|
983 |
|
Income (loss) from discontinued operations |
|
- |
|
|
|
565 |
|
|
|
(171 |
) |
|
|
- |
|
|
|
394 |
|
Net income |
|
22,371 |
|
|
|
26,380 |
|
|
|
10,495 |
|
|
|
(25,142 |
) |
|
|
34,104 |
|
(Earnings) loss attributable to noncontrolling interests: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
|
- |
|
|
|
- |
|
|
|
(11,735 |
) |
|
|
- |
|
|
|
(11,735 |
) |
Discontinued operations |
|
- |
|
|
|
- |
|
|
|
2 |
|
|
|
- |
|
|
|
2 |
|
|
|
- |
|
|
|
- |
|
|
|
(11,733 |
) |
|
|
- |
|
|
|
(11,733 |
) |
Income (loss) attributable to Kindred |
$ |
22,371 |
|
|
$ |
26,380 |
|
|
$ |
(1,238 |
) |
|
$ |
(25,142 |
) |
|
$ |
22,371 |
|
Comprehensive income |
$ |
22,767 |
|
|
$ |
26,380 |
|
|
$ |
10,405 |
|
|
$ |
(25,052 |
) |
|
$ |
34,500 |
|
Comprehensive income (loss) attributable to Kindred |
$ |
22,767 |
|
|
$ |
26,380 |
|
|
$ |
(1,328 |
) |
|
$ |
(25,052 |
) |
|
$ |
22,767 |
|
34
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
NOTE 13 – CONDENSED CONSOLIDATING FINANCIAL INFORMATION (Continued)
Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) (Continued)
|
Six months ended June 30, 2016 |
|
|||||||||||||||||
(In thousands) |
Parent company/ issuer |
|
|
Guarantor subsidiaries |
|
|
Non-guarantor subsidiaries |
|
|
Consolidating and eliminating adjustments |
|
|
Consolidated |
|
|||||
Revenues |
$ |
- |
|
|
$ |
3,209,845 |
|
|
$ |
521,253 |
|
|
$ |
(51,057 |
) |
|
$ |
3,680,041 |
|
Salaries, wages and benefits |
|
- |
|
|
|
1,732,433 |
|
|
|
122,735 |
|
|
|
- |
|
|
|
1,855,168 |
|
Supplies |
|
- |
|
|
|
172,309 |
|
|
|
26,517 |
|
|
|
- |
|
|
|
198,826 |
|
Rent |
|
- |
|
|
|
156,448 |
|
|
|
41,875 |
|
|
|
- |
|
|
|
198,323 |
|
Other operating expenses |
|
- |
|
|
|
376,904 |
|
|
|
55,647 |
|
|
|
- |
|
|
|
432,551 |
|
General and administrative expenses |
|
- |
|
|
|
537,708 |
|
|
|
207,548 |
|
|
|
(51,057 |
) |
|
|
694,199 |
|
Other (income) expense |
|
- |
|
|
|
304 |
|
|
|
(1,767 |
) |
|
|
- |
|
|
|
(1,463 |
) |
Litigation contingency expense |
|
- |
|
|
|
2,840 |
|
|
|
- |
|
|
|
- |
|
|
|
2,840 |
|
Impairment charges |
|
- |
|
|
|
11,347 |
|
|
|
2,572 |
|
|
|
- |
|
|
|
13,919 |
|
Depreciation and amortization |
|
- |
|
|
|
75,659 |
|
|
|
5,279 |
|
|
|
- |
|
|
|
80,938 |
|
Management fees |
|
- |
|
|
|
(4,726 |
) |
|
|
4,726 |
|
|
|
- |
|
|
|
- |
|
Intercompany interest (income) expense from affiliates |
|
(110,504 |
) |
|
|
86,985 |
|
|
|
23,519 |
|
|
|
- |
|
|
|
- |
|
Interest expense (income) |
|
115,513 |
|
|
|
(17 |
) |
|
|
59 |
|
|
|
- |
|
|
|
115,555 |
|
Investment income |
|
- |
|
|
|
(215 |
) |
|
|
(536 |
) |
|
|
- |
|
|
|
(751 |
) |
Equity in net income of consolidating affiliates |
|
(39,828 |
) |
|
|
- |
|
|
|
- |
|
|
|
39,828 |
|
|
|
- |
|
|
|
(34,819 |
) |
|
|
3,147,979 |
|
|
|
488,174 |
|
|
|
(11,229 |
) |
|
|
3,590,105 |
|
Income from continuing operations before income taxes |
|
34,819 |
|
|
|
61,866 |
|
|
|
33,079 |
|
|
|
(39,828 |
) |
|
|
89,936 |
|
Provision (benefit) for income taxes |
|
(1,971 |
) |
|
|
30,967 |
|
|
|
722 |
|
|
|
- |
|
|
|
29,718 |
|
Income from continuing operations |
|
36,790 |
|
|
|
30,899 |
|
|
|
32,357 |
|
|
|
(39,828 |
) |
|
|
60,218 |
|
Discontinued operations, net of income taxes: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
- |
|
|
|
2,409 |
|
|
|
25 |
|
|
|
- |
|
|
|
2,434 |
|
Gain on divestiture of operations |
|
- |
|
|
|
179 |
|
|
|
- |
|
|
|
- |
|
|
|
179 |
|
Income from discontinued operations |
|
- |
|
|
|
2,588 |
|
|
|
25 |
|
|
|
- |
|
|
|
2,613 |
|
Net income |
|
36,790 |
|
|
|
33,487 |
|
|
|
32,382 |
|
|
|
(39,828 |
) |
|
|
62,831 |
|
Earnings attributable to noncontrolling interests: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
|
- |
|
|
|
- |
|
|
|
(26,036 |
) |
|
|
- |
|
|
|
(26,036 |
) |
Discontinued operations |
|
- |
|
|
|
- |
|
|
|
(5 |
) |
|
|
- |
|
|
|
(5 |
) |
|
|
- |
|
|
|
- |
|
|
|
(26,041 |
) |
|
|
- |
|
|
|
(26,041 |
) |
Income attributable to Kindred |
$ |
36,790 |
|
|
$ |
33,487 |
|
|
$ |
6,341 |
|
|
$ |
(39,828 |
) |
|
$ |
36,790 |
|
Comprehensive income |
$ |
34,530 |
|
|
$ |
33,487 |
|
|
$ |
33,236 |
|
|
$ |
(40,682 |
) |
|
$ |
60,571 |
|
Comprehensive income attributable to Kindred |
$ |
34,530 |
|
|
$ |
33,487 |
|
|
$ |
7,195 |
|
|
$ |
(40,682 |
) |
|
$ |
34,530 |
|
35
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
NOTE 13 – CONDENSED CONSOLIDATING FINANCIAL INFORMATION (Continued)
Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) (Continued)
|
Six months ended June 30, 2015 |
|
|||||||||||||||||
(In thousands) |
Parent company/ issuer |
|
|
Guarantor subsidiaries |
|
|
Non-guarantor subsidiaries |
|
|
Consolidating and eliminating adjustments |
|
|
Consolidated |
|
|||||
Revenues |
$ |
- |
|
|
$ |
3,072,350 |
|
|
$ |
487,803 |
|
|
$ |
(50,711 |
) |
|
$ |
3,509,442 |
|
Salaries, wages and benefits |
|
- |
|
|
|
1,664,444 |
|
|
|
118,336 |
|
|
|
- |
|
|
|
1,782,780 |
|
Supplies |
|
- |
|
|
|
166,155 |
|
|
|
25,353 |
|
|
|
- |
|
|
|
191,508 |
|
Rent |
|
- |
|
|
|
151,165 |
|
|
|
37,377 |
|
|
|
- |
|
|
|
188,542 |
|
Other operating expenses |
|
- |
|
|
|
356,646 |
|
|
|
53,198 |
|
|
|
- |
|
|
|
409,844 |
|
General and administrative expenses |
|
- |
|
|
|
593,852 |
|
|
|
197,766 |
|
|
|
(50,711 |
) |
|
|
740,907 |
|
Other (income) expense |
|
- |
|
|
|
320 |
|
|
|
(1,369 |
) |
|
|
- |
|
|
|
(1,049 |
) |
Litigation contingency expense |
|
- |
|
|
|
98,925 |
|
|
|
- |
|
|
|
- |
|
|
|
98,925 |
|
Impairment charges |
|
- |
|
|
|
6,726 |
|
|
|
- |
|
|
|
- |
|
|
|
6,726 |
|
Depreciation and amortization |
|
- |
|
|
|
72,651 |
|
|
|
4,909 |
|
|
|
- |
|
|
|
77,560 |
|
Management fees |
|
- |
|
|
|
(9,596 |
) |
|
|
9,596 |
|
|
|
- |
|
|
|
- |
|
Intercompany interest (income) expense from affiliates |
|
(103,041 |
) |
|
|
80,404 |
|
|
|
22,637 |
|
|
|
- |
|
|
|
- |
|
Interest expense |
|
116,184 |
|
|
|
3,344 |
|
|
|
160 |
|
|
|
- |
|
|
|
119,688 |
|
Investment income |
|
- |
|
|
|
(1,348 |
) |
|
|
(423 |
) |
|
|
- |
|
|
|
(1,771 |
) |
Equity in net loss of consolidating affiliates |
|
116,487 |
|
|
|
- |
|
|
|
- |
|
|
|
(116,487 |
) |
|
|
- |
|
|
|
129,630 |
|
|
|
3,183,688 |
|
|
|
467,540 |
|
|
|
(167,198 |
) |
|
|
3,613,660 |
|
Income (loss) from continuing operations before income taxes |
|
(129,630 |
) |
|
|
(111,338 |
) |
|
|
20,263 |
|
|
|
116,487 |
|
|
|
(104,218 |
) |
Provision (benefit) for income taxes |
|
(5,171 |
) |
|
|
1,545 |
|
|
|
286 |
|
|
|
- |
|
|
|
(3,340 |
) |
Income (loss) from continuing operations |
|
(124,459 |
) |
|
|
(112,883 |
) |
|
|
19,977 |
|
|
|
116,487 |
|
|
|
(100,878 |
) |
Discontinued operations, net of income taxes: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations |
|
- |
|
|
|
(3,104 |
) |
|
|
(909 |
) |
|
|
- |
|
|
|
(4,013 |
) |
Gain on divestiture of operations |
|
- |
|
|
|
983 |
|
|
|
- |
|
|
|
- |
|
|
|
983 |
|
Loss from discontinued operations |
|
- |
|
|
|
(2,121 |
) |
|
|
(909 |
) |
|
|
- |
|
|
|
(3,030 |
) |
Net income (loss) |
|
(124,459 |
) |
|
|
(115,004 |
) |
|
|
19,068 |
|
|
|
116,487 |
|
|
|
(103,908 |
) |
(Earnings) loss attributable to noncontrolling interests: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
|
- |
|
|
|
- |
|
|
|
(20,582 |
) |
|
|
- |
|
|
|
(20,582 |
) |
Discontinued operations |
|
- |
|
|
|
- |
|
|
|
31 |
|
|
|
- |
|
|
|
31 |
|
|
|
- |
|
|
|
- |
|
|
|
(20,551 |
) |
|
|
- |
|
|
|
(20,551 |
) |
Loss attributable to Kindred |
$ |
(124,459 |
) |
|
$ |
(115,004 |
) |
|
$ |
(1,483 |
) |
|
$ |
116,487 |
|
|
$ |
(124,459 |
) |
Comprehensive income (loss) |
$ |
(125,119 |
) |
|
$ |
(115,004 |
) |
|
$ |
19,157 |
|
|
$ |
116,398 |
|
|
$ |
(104,568 |
) |
Comprehensive loss attributable to Kindred |
$ |
(125,119 |
) |
|
$ |
(115,004 |
) |
|
$ |
(1,394 |
) |
|
$ |
116,398 |
|
|
$ |
(125,119 |
) |
36
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
NOTE 13 – CONDENSED CONSOLIDATING FINANCIAL INFORMATION (Continued)
Condensed Consolidating Balance Sheet
|
As of June 30, 2016 |
|
|||||||||||||||||
(In thousands) |
Parent company/ issuer |
|
|
Guarantor subsidiaries |
|
|
Non-guarantor subsidiaries |
|
|
Consolidating and eliminating adjustments |
|
|
Consolidated |
|
|||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
- |
|
|
$ |
24,037 |
|
|
$ |
76,019 |
|
|
$ |
- |
|
|
$ |
100,056 |
|
Insurance subsidiary investments |
|
- |
|
|
|
- |
|
|
|
96,330 |
|
|
|
- |
|
|
|
96,330 |
|
Accounts receivable, net |
|
- |
|
|
|
1,106,827 |
|
|
|
157,713 |
|
|
|
- |
|
|
|
1,264,540 |
|
Inventories |
|
- |
|
|
|
23,449 |
|
|
|
4,729 |
|
|
|
- |
|
|
|
28,178 |
|
Income taxes |
|
- |
|
|
|
10,420 |
|
|
|
803 |
|
|
|
- |
|
|
|
11,223 |
|
Other |
|
- |
|
|
|
60,521 |
|
|
|
9,863 |
|
|
|
- |
|
|
|
70,384 |
|
|
|
- |
|
|
|
1,225,254 |
|
|
|
345,457 |
|
|
|
- |
|
|
|
1,570,711 |
|
Property and equipment, net |
|
- |
|
|
|
881,687 |
|
|
|
57,788 |
|
|
|
- |
|
|
|
939,475 |
|
Goodwill |
|
- |
|
|
|
2,118,459 |
|
|
|
571,743 |
|
|
|
- |
|
|
|
2,690,202 |
|
Intangible assets, net |
|
- |
|
|
|
734,437 |
|
|
|
46,766 |
|
|
|
- |
|
|
|
781,203 |
|
Assets held for sale |
|
- |
|
|
|
- |
|
|
|
4,459 |
|
|
|
- |
|
|
|
4,459 |
|
Insurance subsidiary investments |
|
- |
|
|
|
- |
|
|
|
199,075 |
|
|
|
- |
|
|
|
199,075 |
|
Intercompany |
|
4,869,296 |
|
|
|
- |
|
|
|
- |
|
|
|
(4,869,296 |
) |
|
|
- |
|
Deferred tax assets |
|
- |
|
|
|
73,503 |
|
|
|
7,821 |
|
|
|
- |
|
|
|
81,324 |
|
Other |
|
12,235 |
|
|
|
116,846 |
|
|
|
151,992 |
|
|
|
- |
|
|
|
281,073 |
|
|
$ |
4,881,531 |
|
|
$ |
5,150,186 |
|
|
$ |
1,385,101 |
|
|
$ |
(4,869,296 |
) |
|
$ |
6,547,522 |
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
$ |
- |
|
|
$ |
109,691 |
|
|
$ |
87,261 |
|
|
$ |
- |
|
|
$ |
196,952 |
|
Salaries, wages and other compensation |
|
- |
|
|
|
360,175 |
|
|
|
59,076 |
|
|
|
- |
|
|
|
419,251 |
|
Due to third party payors |
|
- |
|
|
|
33,136 |
|
|
|
- |
|
|
|
- |
|
|
|
33,136 |
|
Professional liability risks |
|
- |
|
|
|
5,086 |
|
|
|
55,281 |
|
|
|
- |
|
|
|
60,367 |
|
Other accrued liabilities |
|
80,408 |
|
|
|
172,997 |
|
|
|
18,567 |
|
|
|
- |
|
|
|
271,972 |
|
Long-term debt due within one year |
|
25,969 |
|
|
|
- |
|
|
|
1,824 |
|
|
|
- |
|
|
|
27,793 |
|
|
|
106,377 |
|
|
|
681,085 |
|
|
|
222,009 |
|
|
|
- |
|
|
|
1,009,471 |
|
Long-term debt |
|
3,217,924 |
|
|
|
- |
|
|
|
755 |
|
|
|
- |
|
|
|
3,218,679 |
|
Intercompany/deficiency in earnings of consolidated subsidiaries |
|
36,301 |
|
|
|
4,275,876 |
|
|
|
593,420 |
|
|
|
(4,905,597 |
) |
|
|
- |
|
Professional liability risks |
|
- |
|
|
|
70,583 |
|
|
|
207,261 |
|
|
|
- |
|
|
|
277,844 |
|
Deferred credits and other liabilities |
|
- |
|
|
|
177,374 |
|
|
|
134,627 |
|
|
|
- |
|
|
|
312,001 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity (deficit): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholder's equity (deficit) |
|
1,520,929 |
|
|
|
(54,732 |
) |
|
|
18,431 |
|
|
|
36,301 |
|
|
|
1,520,929 |
|
Noncontrolling interests |
|
- |
|
|
|
- |
|
|
|
208,598 |
|
|
|
- |
|
|
|
208,598 |
|
|
|
1,520,929 |
|
|
|
(54,732 |
) |
|
|
227,029 |
|
|
|
36,301 |
|
|
|
1,729,527 |
|
|
$ |
4,881,531 |
|
|
$ |
5,150,186 |
|
|
$ |
1,385,101 |
|
|
$ |
(4,869,296 |
) |
|
$ |
6,547,522 |
|
37
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
NOTE 13 – CONDENSED CONSOLIDATING FINANCIAL INFORMATION (Continued)
Condensed Consolidating Balance Sheet (Continued)
|
As of December 31, 2015 |
|
|||||||||||||||||
(In thousands) |
Parent company/ issuer |
|
|
Guarantor subsidiaries |
|
|
Non-guarantor subsidiaries |
|
|
Consolidating and eliminating adjustments |
|
|
Consolidated |
|
|||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
- |
|
|
$ |
18,232 |
|
|
$ |
80,526 |
|
|
$ |
- |
|
|
$ |
98,758 |
|
Insurance subsidiary investments |
|
- |
|
|
|
- |
|
|
|
106,638 |
|
|
|
- |
|
|
|
106,638 |
|
Accounts receivable, net |
|
- |
|
|
|
1,039,761 |
|
|
|
155,107 |
|
|
|
- |
|
|
|
1,194,868 |
|
Inventories |
|
- |
|
|
|
23,125 |
|
|
|
4,666 |
|
|
|
- |
|
|
|
27,791 |
|
Income taxes |
|
- |
|
|
|
10,913 |
|
|
|
877 |
|
|
|
- |
|
|
|
11,790 |
|
Other |
|
- |
|
|
|
53,648 |
|
|
|
7,406 |
|
|
|
- |
|
|
|
61,054 |
|
|
|
- |
|
|
|
1,145,679 |
|
|
|
355,220 |
|
|
|
- |
|
|
|
1,500,899 |
|
Property and equipment, net |
|
- |
|
|
|
911,611 |
|
|
|
60,385 |
|
|
|
- |
|
|
|
971,996 |
|
Goodwill |
|
- |
|
|
|
2,098,812 |
|
|
|
570,998 |
|
|
|
- |
|
|
|
2,669,810 |
|
Intangible assets, net |
|
- |
|
|
|
707,792 |
|
|
|
47,863 |
|
|
|
- |
|
|
|
755,655 |
|
Assets held for sale |
|
- |
|
|
|
613 |
|
|
|
- |
|
|
|
- |
|
|
|
613 |
|
Insurance subsidiary investments |
|
- |
|
|
|
- |
|
|
|
204,498 |
|
|
|
- |
|
|
|
204,498 |
|
Intercompany |
|
4,749,257 |
|
|
|
- |
|
|
|
- |
|
|
|
(4,749,257 |
) |
|
|
- |
|
Deferred tax assets |
|
- |
|
|
|
95,721 |
|
|
|
8,409 |
|
|
|
- |
|
|
|
104,130 |
|
Acquisition deposit |
|
- |
|
|
|
18,489 |
|
|
|
- |
|
|
|
- |
|
|
|
18,489 |
|
Other |
|
11,312 |
|
|
|
116,079 |
|
|
|
114,778 |
|
|
|
- |
|
|
|
242,169 |
|
|
$ |
4,760,569 |
|
|
$ |
5,094,796 |
|
|
$ |
1,362,151 |
|
|
$ |
(4,749,257 |
) |
|
$ |
6,468,259 |
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
$ |
- |
|
|
$ |
106,253 |
|
|
$ |
80,808 |
|
|
$ |
- |
|
|
$ |
187,061 |
|
Salaries, wages and other compensation |
|
- |
|
|
|
348,548 |
|
|
|
56,377 |
|
|
|
- |
|
|
|
404,925 |
|
Due to third party payors |
|
- |
|
|
|
36,251 |
|
|
|
- |
|
|
|
- |
|
|
|
36,251 |
|
Professional liability risks |
|
- |
|
|
|
4,813 |
|
|
|
59,286 |
|
|
|
- |
|
|
|
64,099 |
|
Other accrued liabilities |
|
75,134 |
|
|
|
297,608 |
|
|
|
21,504 |
|
|
|
- |
|
|
|
394,246 |
|
Long-term debt due within one year |
|
23,524 |
|
|
|
- |
|
|
|
1,106 |
|
|
|
- |
|
|
|
24,630 |
|
|
|
98,658 |
|
|
|
793,473 |
|
|
|
219,081 |
|
|
|
- |
|
|
|
1,111,212 |
|
Long-term debt |
|
3,085,074 |
|
|
|
- |
|
|
|
1,274 |
|
|
|
- |
|
|
|
3,086,348 |
|
Intercompany/deficiency in earnings of consolidated subsidiaries |
|
76,983 |
|
|
|
4,142,653 |
|
|
|
606,604 |
|
|
|
(4,826,240 |
) |
|
|
- |
|
Professional liability risks |
|
- |
|
|
|
61,472 |
|
|
|
201,801 |
|
|
|
- |
|
|
|
263,273 |
|
Deferred credits and other liabilities |
|
- |
|
|
|
175,173 |
|
|
|
126,206 |
|
|
|
- |
|
|
|
301,379 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity (deficit): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholder's equity (deficit) |
|
1,499,854 |
|
|
|
(77,975 |
) |
|
|
992 |
|
|
|
76,983 |
|
|
|
1,499,854 |
|
Noncontrolling interests |
|
- |
|
|
|
- |
|
|
|
206,193 |
|
|
|
- |
|
|
|
206,193 |
|
|
|
1,499,854 |
|
|
|
(77,975 |
) |
|
|
207,185 |
|
|
|
76,983 |
|
|
|
1,706,047 |
|
|
$ |
4,760,569 |
|
|
$ |
5,094,796 |
|
|
$ |
1,362,151 |
|
|
$ |
(4,749,257 |
) |
|
$ |
6,468,259 |
|
38
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
NOTE 13 – CONDENSED CONSOLIDATING FINANCIAL INFORMATION (Continued)
Condensed Consolidating Statement of Cash Flows
|
Three months ended June 30, 2016 |
|
|||||||||||||||||
(In thousands) |
Parent company/ issuer |
|
|
Guarantor subsidiaries |
|
|
Non-guarantor subsidiaries |
|
|
Consolidating and eliminating adjustments |
|
|
Consolidated |
|
|||||
Net cash provided by operating activities |
$ |
19,027 |
|
|
$ |
79,791 |
|
|
$ |
36,210 |
|
|
$ |
- |
|
|
$ |
135,028 |
|
Cash flows from investing activities: |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Routine capital expenditures |
|
- |
|
|
|
(27,148 |
) |
|
|
(1,576 |
) |
|
|
- |
|
|
|
(28,724 |
) |
Development capital expenditures |
|
- |
|
|
|
(2,582 |
) |
|
|
(6,125 |
) |
|
|
- |
|
|
|
(8,707 |
) |
Acquisitions, net of cash acquired |
|
- |
|
|
|
(1,372 |
) |
|
|
- |
|
|
|
- |
|
|
|
(1,372 |
) |
Sale of assets |
|
- |
|
|
|
142 |
|
|
|
- |
|
|
|
- |
|
|
|
142 |
|
Purchase of insurance subsidiary investments |
|
- |
|
|
|
- |
|
|
|
(20,154 |
) |
|
|
- |
|
|
|
(20,154 |
) |
Sale of insurance subsidiary investments |
|
- |
|
|
|
- |
|
|
|
15,713 |
|
|
|
- |
|
|
|
15,713 |
|
Net change in insurance subsidiary cash and cash equivalents |
|
- |
|
|
|
- |
|
|
|
13,201 |
|
|
|
- |
|
|
|
13,201 |
|
Net change in other investments |
|
- |
|
|
|
111 |
|
|
|
472 |
|
|
|
- |
|
|
|
583 |
|
Other |
|
- |
|
|
|
792 |
|
|
|
- |
|
|
|
- |
|
|
|
792 |
|
Net cash provided by (used in) investing activities |
|
- |
|
|
|
(30,057 |
) |
|
|
1,531 |
|
|
|
- |
|
|
|
(28,526 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from borrowings under revolving credit |
|
244,300 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
244,300 |
|
Repayment of borrowings under revolving credit |
|
(524,600 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(524,600 |
) |
Proceeds from issuance of term loan, net of discount |
|
198,100 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
198,100 |
|
Repayment of term loan |
|
(3,508 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(3,508 |
) |
Repayment of other long-term debt |
|
- |
|
|
|
- |
|
|
|
(270 |
) |
|
|
- |
|
|
|
(270 |
) |
Payment of deferred financing costs |
|
(141 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(141 |
) |
Payment of dividend for Mandatory Redeemable Preferred Stock |
|
(2,853 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(2,853 |
) |
Dividends paid |
|
(10,225 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(10,225 |
) |
Contributions made by noncontrolling interests |
|
- |
|
|
|
- |
|
|
|
1,900 |
|
|
|
- |
|
|
|
1,900 |
|
Distributions to noncontrolling interests |
|
- |
|
|
|
- |
|
|
|
(14,231 |
) |
|
|
- |
|
|
|
(14,231 |
) |
Net change in intercompany accounts |
|
79,900 |
|
|
|
(55,432 |
) |
|
|
(24,468 |
) |
|
|
- |
|
|
|
- |
|
Net cash used in financing activities |
|
(19,027 |
) |
|
|
(55,432 |
) |
|
|
(37,069 |
) |
|
|
- |
|
|
|
(111,528 |
) |
Change in cash and cash equivalents |
|
- |
|
|
|
(5,698 |
) |
|
|
672 |
|
|
|
- |
|
|
|
(5,026 |
) |
Cash and cash equivalents at beginning of period |
|
- |
|
|
|
29,735 |
|
|
|
75,347 |
|
|
|
- |
|
|
|
105,082 |
|
Cash and cash equivalents at end of period |
$ |
- |
|
|
$ |
24,037 |
|
|
$ |
76,019 |
|
|
$ |
- |
|
|
$ |
100,056 |
|
39
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
NOTE 13 – CONDENSED CONSOLIDATING FINANCIAL INFORMATION (Continued)
Condensed Consolidating Statement of Cash Flows (Continued)
|
Three months ended June 30, 2015 |
|
|||||||||||||||||
(In thousands) |
Parent company/ issuer |
|
|
Guarantor subsidiaries |
|
|
Non-guarantor subsidiaries |
|
|
Consolidating and eliminating adjustments |
|
|
Consolidated |
|
|||||
Net cash provided by operating activities |
$ |
22,171 |
|
|
$ |
50,124 |
|
|
$ |
28,084 |
|
|
$ |
- |
|
|
$ |
100,379 |
|
Cash flows from investing activities: |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Routine capital expenditures |
|
- |
|
|
|
(23,005 |
) |
|
|
(1,495 |
) |
|
|
- |
|
|
|
(24,500 |
) |
Development capital expenditures |
|
- |
|
|
|
(518 |
) |
|
|
- |
|
|
|
- |
|
|
|
(518 |
) |
Acquisitions, net of cash acquired |
|
- |
|
|
|
1,313 |
|
|
|
(3,997 |
) |
|
|
- |
|
|
|
(2,684 |
) |
Sale of assets |
|
- |
|
|
|
2,229 |
|
|
|
- |
|
|
|
- |
|
|
|
2,229 |
|
Purchase of insurance subsidiary investments |
|
- |
|
|
|
- |
|
|
|
(16,911 |
) |
|
|
- |
|
|
|
(16,911 |
) |
Sale of insurance subsidiary investments |
|
- |
|
|
|
- |
|
|
|
12,764 |
|
|
|
- |
|
|
|
12,764 |
|
Net change in insurance subsidiary cash and cash equivalents |
|
- |
|
|
|
- |
|
|
|
(5,205 |
) |
|
|
- |
|
|
|
(5,205 |
) |
Net change in other investments |
|
- |
|
|
|
175 |
|
|
|
- |
|
|
|
- |
|
|
|
175 |
|
Other |
|
- |
|
|
|
(798 |
) |
|
|
- |
|
|
|
- |
|
|
|
(798 |
) |
Net cash used in investing activities |
|
- |
|
|
|
(20,604 |
) |
|
|
(14,844 |
) |
|
|
- |
|
|
|
(35,448 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from borrowings under revolving credit |
|
347,700 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
347,700 |
|
Repayment of borrowings under revolving credit |
|
(360,100 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(360,100 |
) |
Repayment of term loan |
|
(6,005 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6,005 |
) |
Repayment of other long-term debt |
|
- |
|
|
|
- |
|
|
|
(459 |
) |
|
|
- |
|
|
|
(459 |
) |
Payment of deferred financing costs |
|
(445 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(445 |
) |
Issuance of common stock in connection with employee benefit plans |
|
139 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
139 |
|
Payment of dividend for Mandatory Redeemable Preferred Stock |
|
(2,654 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(2,654 |
) |
Dividends paid |
|
(10,027 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(10,027 |
) |
Distributions to noncontrolling interests |
|
- |
|
|
|
- |
|
|
|
(10,119 |
) |
|
|
- |
|
|
|
(10,119 |
) |
Other |
|
- |
|
|
|
50 |
|
|
|
- |
|
|
|
- |
|
|
|
50 |
|
Net change in intercompany accounts |
|
9,221 |
|
|
|
(20,896 |
) |
|
|
11,675 |
|
|
|
- |
|
|
|
- |
|
Net cash provided by (used in) financing activities |
|
(22,171 |
) |
|
|
(20,846 |
) |
|
|
1,097 |
|
|
|
- |
|
|
|
(41,920 |
) |
Change in cash and cash equivalents |
|
- |
|
|
|
8,674 |
|
|
|
14,337 |
|
|
|
- |
|
|
|
23,011 |
|
Cash and cash equivalents at beginning of period |
|
- |
|
|
|
44,560 |
|
|
|
51,965 |
|
|
|
- |
|
|
|
96,525 |
|
Cash and cash equivalent at end of period |
$ |
- |
|
|
$ |
53,234 |
|
|
$ |
66,302 |
|
|
$ |
- |
|
|
$ |
119,536 |
|
40
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
NOTE 13 – CONDENSED CONSOLIDATING FINANCIAL INFORMATION (Continued)
Condensed Consolidating Statement of Cash Flows (Continued)
|
Six months ended June 30, 2016 |
|
|||||||||||||||||
(In thousands) |
Parent company/ issuer |
|
|
Guarantor subsidiaries |
|
|
Non-guarantor subsidiaries |
|
|
Consolidating and eliminating adjustments |
|
|
Consolidated |
|
|||||
Net cash provided by (used in) operating activities |
$ |
1,310 |
|
|
$ |
(24,685 |
) |
|
$ |
25,341 |
|
|
$ |
- |
|
|
$ |
1,966 |
|
Cash flows from investing activities: |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Routine capital expenditures |
|
- |
|
|
|
(43,914 |
) |
|
|
(2,916 |
) |
|
|
- |
|
|
|
(46,830 |
) |
Development capital expenditures |
|
- |
|
|
|
(8,355 |
) |
|
|
(10,371 |
) |
|
|
- |
|
|
|
(18,726 |
) |
Acquisitions, net of cash acquired |
|
- |
|
|
|
(27,711 |
) |
|
|
- |
|
|
|
- |
|
|
|
(27,711 |
) |
Acquisition deposits |
|
- |
|
|
|
18,489 |
|
|
|
- |
|
|
|
- |
|
|
|
18,489 |
|
Sale of assets |
|
- |
|
|
|
1,223 |
|
|
|
- |
|
|
|
- |
|
|
|
1,223 |
|
Purchase of insurance subsidiary investments |
|
- |
|
|
|
- |
|
|
|
(52,995 |
) |
|
|
- |
|
|
|
(52,995 |
) |
Sale of insurance subsidiary investments |
|
- |
|
|
|
- |
|
|
|
46,603 |
|
|
|
- |
|
|
|
46,603 |
|
Net change in insurance subsidiary cash and cash equivalents |
|
- |
|
|
|
- |
|
|
|
23,159 |
|
|
|
- |
|
|
|
23,159 |
|
Net change in other investments |
|
- |
|
|
|
(34,483 |
) |
|
|
1,085 |
|
|
|
- |
|
|
|
(33,398 |
) |
Other |
|
- |
|
|
|
(1,127 |
) |
|
|
- |
|
|
|
- |
|
|
|
(1,127 |
) |
Net cash provided by (used in) investing activities |
|
- |
|
|
|
(95,878 |
) |
|
|
4,565 |
|
|
|
- |
|
|
|
(91,313 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from borrowings under revolving credit |
|
778,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
778,000 |
|
Repayment of borrowings under revolving credit |
|
(827,700 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(827,700 |
) |
Proceeds from issuance of term loan, net of discount |
|
198,100 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
198,100 |
|
Proceeds from other long-term debt |
|
- |
|
|
|
- |
|
|
|
750 |
|
|
|
- |
|
|
|
750 |
|
Repayment of term loan |
|
(6,511 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(6,511 |
) |
Repayment of other long-term debt |
|
- |
|
|
|
- |
|
|
|
(550 |
) |
|
|
- |
|
|
|
(550 |
) |
Payment of deferred financing costs |
|
(292 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(292 |
) |
Payment of dividend for Mandatory Redeemable Preferred Stock |
|
(5,654 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(5,654 |
) |
Dividends paid |
|
(20,293 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(20,293 |
) |
Contributions made by noncontrolling interests |
|
- |
|
|
|
- |
|
|
|
6,268 |
|
|
|
- |
|
|
|
6,268 |
|
Distributions to noncontrolling interests |
|
- |
|
|
|
- |
|
|
|
(30,546 |
) |
|
|
- |
|
|
|
(30,546 |
) |
Purchase of noncontrolling interests |
|
- |
|
|
|
- |
|
|
|
(1,000 |
) |
|
|
- |
|
|
|
(1,000 |
) |
Other |
|
- |
|
|
|
73 |
|
|
|
- |
|
|
|
- |
|
|
|
73 |
|
Net change in intercompany accounts |
|
(116,960 |
) |
|
|
126,295 |
|
|
|
(9,335 |
) |
|
|
- |
|
|
|
- |
|
Net cash provided by (used in) financing activities |
|
(1,310 |
) |
|
|
126,368 |
|
|
|
(34,413 |
) |
|
|
- |
|
|
|
90,645 |
|
Change in cash and cash equivalents |
|
- |
|
|
|
5,805 |
|
|
|
(4,507 |
) |
|
|
- |
|
|
|
1,298 |
|
Cash and cash equivalents at beginning of period |
|
- |
|
|
|
18,232 |
|
|
|
80,526 |
|
|
|
- |
|
|
|
98,758 |
|
Cash and cash equivalents at end of period |
$ |
- |
|
|
$ |
24,037 |
|
|
$ |
76,019 |
|
|
$ |
- |
|
|
$ |
100,056 |
|
41
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
NOTE 13 – CONDENSED CONSOLIDATING FINANCIAL INFORMATION (Continued)
Condensed Consolidating Statement of Cash Flows (Continued)
|
Six months ended June 30, 2015 |
|
|||||||||||||||||
(In thousands) |
Parent company/ issuer |
|
|
Guarantor subsidiaries |
|
|
Non-guarantor subsidiaries |
|
|
Consolidating and eliminating adjustments |
|
|
Consolidated |
|
|||||
Net cash provided by (used in) operating activities |
$ |
28,478 |
|
|
$ |
(107,464 |
) |
|
$ |
39,763 |
|
|
$ |
- |
|
|
$ |
(39,223 |
) |
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Routine capital expenditures |
|
- |
|
|
|
(42,370 |
) |
|
|
(2,899 |
) |
|
|
- |
|
|
|
(45,269 |
) |
Development capital expenditures |
|
- |
|
|
|
(6,306 |
) |
|
|
- |
|
|
|
- |
|
|
|
(6,306 |
) |
Acquisitions, net of cash acquired |
|
- |
|
|
|
(500,298 |
) |
|
|
(161,457 |
) |
|
|
- |
|
|
|
(661,755 |
) |
Acquisition deposits |
|
- |
|
|
|
195,000 |
|
|
|
- |
|
|
|
- |
|
|
|
195,000 |
|
Sale of assets |
|
- |
|
|
|
3,177 |
|
|
|
- |
|
|
|
- |
|
|
|
3,177 |
|
Proceeds from senior unsecured notes offering held in escrow |
|
- |
|
|
|
- |
|
|
|
1,350,000 |
|
|
|
- |
|
|
|
1,350,000 |
|
Interest in escrow for senior unsecured notes |
|
- |
|
|
|
- |
|
|
|
23,438 |
|
|
|
- |
|
|
|
23,438 |
|
Purchase of insurance subsidiary investments |
|
- |
|
|
|
- |
|
|
|
(42,829 |
) |
|
|
- |
|
|
|
(42,829 |
) |
Sale of insurance subsidiary investments |
|
- |
|
|
|
- |
|
|
|
34,793 |
|
|
|
- |
|
|
|
34,793 |
|
Net change in insurance subsidiary cash and cash equivalents |
|
- |
|
|
|
- |
|
|
|
(5,763 |
) |
|
|
- |
|
|
|
(5,763 |
) |
Net change in other investments |
|
- |
|
|
|
199 |
|
|
|
- |
|
|
|
- |
|
|
|
199 |
|
Other |
|
- |
|
|
|
(793 |
) |
|
|
- |
|
|
|
- |
|
|
|
(793 |
) |
Net cash provided by (used in) investing activities |
|
- |
|
|
|
(351,391 |
) |
|
|
1,195,283 |
|
|
|
- |
|
|
|
843,892 |
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from borrowings under revolving credit |
|
1,155,150 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,155,150 |
|
Repayment of borrowings under revolving credit |
|
(970,150 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(970,150 |
) |
Proceeds from issuance of term loan, net of discount |
|
199,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
199,000 |
|
Proceeds from issuance of senior unsecured notes due 2020 and 2023 |
|
1,350,000 |
|
|
|
- |
|
|
|
(1,350,000 |
) |
|
|
- |
|
|
|
- |
|
Repayment of Gentiva debt |
|
- |
|
|
|
(1,177,363 |
) |
|
|
- |
|
|
|
- |
|
|
|
(1,177,363 |
) |
Repayment of term loan |
|
(6,005 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(6,005 |
) |
Repayment of other long-term debt |
|
- |
|
|
|
- |
|
|
|
(900 |
) |
|
|
- |
|
|
|
(900 |
) |
Payment of deferred financing costs |
|
(2,983 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(2,983 |
) |
Issuance of common stock in connection with employee benefit plans |
|
205 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
205 |
|
Payment of costs associated with issuance of common stock and tangible equity units |
|
(915 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(915 |
) |
Payment of dividend for Mandatory Redeemable Preferred Stock |
|
(5,432 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(5,432 |
) |
Dividends paid |
|
(20,002 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(20,002 |
) |
Distributions to noncontrolling interests |
|
- |
|
|
|
- |
|
|
|
(21,138 |
) |
|
|
- |
|
|
|
(21,138 |
) |
Other |
|
- |
|
|
|
1,212 |
|
|
|
- |
|
|
|
- |
|
|
|
1,212 |
|
Net change in intercompany accounts |
|
(1,727,346 |
) |
|
|
1,558,832 |
|
|
|
168,514 |
|
|
|
- |
|
|
|
- |
|
Net cash provided by (used in) financing activities |
|
(28,478 |
) |
|
|
382,681 |
|
|
|
(1,203,524 |
) |
|
|
- |
|
|
|
(849,321 |
) |
Change in cash and cash equivalents |
|
- |
|
|
|
(76,174 |
) |
|
|
31,522 |
|
|
|
- |
|
|
|
(44,652 |
) |
Cash and cash equivalents at beginning of period |
|
- |
|
|
|
129,408 |
|
|
|
34,780 |
|
|
|
- |
|
|
|
164,188 |
|
Cash and cash equivalents at end of period |
$ |
- |
|
|
$ |
53,234 |
|
|
$ |
66,302 |
|
|
$ |
- |
|
|
$ |
119,536 |
|
42
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
NOTE 14 – LEGAL AND REGULATORY PROCEEDINGS
The Company provides services in a highly regulated industry and is subject to various legal actions and regulatory and other governmental and internal audits and investigations in the ordinary course of business (including investigations resulting from the Company’s obligation to self-report suspected violations of law). These matters could (1) require the Company to pay substantial damages, fines, penalties or amounts in judgments or settlements, which individually or in the aggregate could exceed amounts, if any, that may be recovered under the Company’s insurance policies where coverage applies and is available; (2) cause the Company to incur substantial expenses; (3) require significant time and attention from the Company’s management; (4) subject the Company to sanctions, including possible exclusions from the Medicare and Medicaid programs; and (5) cause the Company to close or sell one or more facilities or otherwise modify the way the Company conducts business. The ultimate resolution of these matters, whether as a result of litigation or settlement, could have a material adverse effect on the Company’s business, financial position, results of operations, and liquidity.
In accordance with authoritative accounting guidance related to loss contingencies, the Company records an accrued liability for litigation and regulatory matters that are both probable and reasonably estimable. Additional losses in excess of amounts accrued may be reasonably possible. The Company reviews loss contingencies that are reasonably possible and determines whether an estimate of the possible loss or range of loss, individually or in aggregate, can be disclosed in the Company’s consolidated financial statements. These estimates are based upon currently available information for those legal and regulatory proceedings in which the Company is involved, taking into account the Company’s best estimate of losses for those matters for which such estimate can be made. The Company’s estimates involve significant judgment and a variety of assumptions, given that (1) these legal and regulatory proceedings may be in early stages; (2) discovery may not be completed; (3) damages sought in these legal and regulatory proceedings can be unsubstantiated or indeterminate; (4) the matters often involve legal uncertainties or evolving areas of law; (5) there are often significant facts in dispute; and/or (6) there is a wide range of possible outcomes. Accordingly, the Company’s estimated loss or range of loss may change from time to time, and actual losses may be more or less than the current estimate. At this time, except as otherwise specifically noted, no estimate of the possible loss or range of loss, individually or in the aggregate, in excess of the amounts accrued, if any, can be made regarding the matters described below.
Set forth below are descriptions of the Company’s significant legal proceedings.
Medicare and Medicaid payment reviews, audits, and investigations—As a result of the Company’s participation in the Medicare and Medicaid programs, the Company faces and is currently subject to various governmental and internal reviews, audits and investigations to verify the Company’s compliance with these programs and applicable laws and regulations. The Company is routinely subject to audits under various government programs, such as the CMS Recovery Audit Contractor program, in which third party firms engaged by CMS conduct extensive reviews of claims data and medical and other records to identify potential improper payments to healthcare providers under the Medicare program. In addition, the Company, like other healthcare providers, is subject to ongoing investigations by the U.S. Department of Health and Human Services Office of Inspector General (the “OIG”), the DOJ and state attorneys general into the billing of services provided to Medicare and Medicaid patients, including whether such services were properly documented and billed, whether services provided were medically necessary and general compliance with conditions of participation in the Medicare and Medicaid programs. Private pay sources such as third party insurance and managed care entities also often reserve the right to conduct audits. The Company’s costs to respond to and defend any such reviews, audits and investigations are significant and are likely to increase in the current enforcement environment. These audits and investigations may require the Company to refund or retroactively adjust amounts that have been paid under the relevant government program or by other payors. Further, an adverse review, audit or investigation also could result in other adverse consequences, particularly if the underlying conduct is found to be pervasive or systemic. These consequences include (1) state or federal agencies imposing fines, penalties and other sanctions on the Company; (2) loss of the Company’s right to participate in the Medicare or Medicaid programs or one or more third party payor networks; (3) indemnity claims asserted by customers and others for which the Company provides services; and (4) damage to the Company’s reputation in various markets, which could adversely affect the Company’s ability to attract patients, residents and employees.
43
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
NOTE 14 – LEGAL AND REGULATORY PROCEEDINGS (Continued)
On January 12, 2016, the Company entered into a settlement agreement (the “Settlement Agreement”) with the United States of America, acting through the DOJ and on behalf of the OIG (the “United States”), to resolve the pending DOJ investigation concerning the operations of RehabCare Group, Inc. and its subsidiaries (“RehabCare”), a therapy services company acquired by the Company on June 1, 2011. Under the Settlement Agreement, the Company paid $125 million, plus accrued interest from August 31, 2015, at the rate of 1.875% per annum (the “Settlement Payment”) to the United States during the first quarter of 2016. In the first quarter of 2015, the Company recorded a $95 million loss reserve for this matter and disclosed an estimated settlement range of $95 million to $125 million. Based on the progress of continuing settlement discussions through October 2015, the Company recorded an additional $30 million loss provision in the third quarter of 2015. The Company recorded an additional loss reserve of approximately $2 million in the fourth quarter of 2015 related to the Settlement Agreement and associated costs and, in connection with establishing the final terms of the Settlement Agreement, also recorded an income tax benefit of $47 million in the fourth quarter of 2015. In connection with the resolution of this matter, and in exchange for the OIG’s agreement not to exclude the Company or its subsidiaries from participating in the federal healthcare programs, on January 11, 2016, the Company entered into a five-year corporate integrity agreement with the OIG.
In connection with the Settlement Agreement, RehabCare has received requests for indemnification from some of its current and former customers related to alleged damages stemming from payments made by these customers to the DOJ and the related legal and other costs. At this time, the Company has recorded an estimated aggregate loss contingency reserve of $4.2 million for these matters. No estimate of the possible loss in excess of the amount accrued can be made regarding these matters at this time. There is no certainty about the timing or likelihood of any definitive resolutions relating to these indemnification claims. The Company disputes the allegations in these indemnification claims and will defend these and any related claims vigorously.
Whistleblower lawsuits—The Company is also subject to qui tam or “whistleblower” lawsuits under the federal False Claims Act and comparable state laws for allegedly submitting fraudulent bills for services to the Medicare and Medicaid programs. These lawsuits can result in monetary damages, fines, attorneys’ fees, and the award of bounties to private qui tam plaintiffs who successfully bring these lawsuits and to the respective government programs. The Company also could be subject to civil penalties (including the loss of the Company’s licenses to operate one or more facilities or healthcare activities), criminal penalties (for violations of certain laws and regulations), and exclusion of one or more facilities or healthcare activities from participation in the Medicare, Medicaid, and other federal and state healthcare programs. The lawsuits are in various stages of adjudication or investigation and involve a wide variety of claims and potential outcomes.
Employment-related lawsuits—The Company’s operations are subject to a variety of federal and state employment-related laws and regulations, including but not limited to the U.S. Fair Labor Standards Act (“FLSA”), Equal Employment Opportunity laws, and enforcement policies of the Equal Employment Opportunity Commission, the Office of Civil Rights and state attorneys general, federal and state wage and hour laws, and a variety of laws enacted by the federal and state governments that govern these and other employment-related matters. Accordingly, the Company is currently subject to employee-related claims, class action and other lawsuits and proceedings in connection with the Company’s operations, including but not limited to those related to alleged wrongful discharge, illegal discrimination, and violations of equal employment and federal and state wage and hour laws. Because labor represents such a large portion of the Company’s operating costs, noncompliance with these evolving federal and state laws and regulations could subject the Company to significant back pay awards, fines, and additional lawsuits and proceedings. These claims, lawsuits, and proceedings are in various stages of adjudication or investigation and involve a wide variety of claims and potential outcomes.
44
KINDRED HEALTHCARE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
NOTE 14 – LEGAL AND REGULATORY PROCEEDINGS (Continued)
As a result of the decertification of a wage and hour class action lawsuit (Rindfleisch v. Gentiva), single-plaintiff lawsuits with identical claims have been filed against the Company. Including Rindfleisch, which has four plaintiffs, there are 145 lawsuits pending in federal district court for the Northern District of Georgia. These lawsuits pertain to a compensation plan that paid Gentiva’s home health employees on both a per visit and an hourly basis, thereby allegedly voiding their FLSA exempt status and entitling them to overtime pay. The plaintiffs in these lawsuits are seeking attorneys’ fees and costs, back wages, and liquidated damages as allowed under the FLSA. The Company recorded an estimated loss contingency reserve of $5.5 million related to these matters. At this time, no estimate of the possible loss or range of loss in excess of the amount accrued can be made regarding these lawsuits. The Company disputes the allegations made in these lawsuits and will defend these and any related claims vigorously.
Minimum staffing lawsuits—Various states in which the Company operates hospitals and nursing centers have established minimum staffing requirements or may establish minimum staffing requirements in the future. While the Company seeks to comply with all applicable staffing requirements, the regulations in this area are complex and the Company may experience compliance issues from time to time. Failure to comply with such minimum staffing requirements may result in one or more facilities failing to meet the conditions of participation under relevant federal and state healthcare programs and the imposition of significant fines, damages, or other sanctions.
Shareholder actions—The Company is also subject to lawsuits and other shareholder actions brought from time to time. A shareholder derivative action (the “Complaint”) is currently pending against certain of the Company’s current and former officers and directors in circuit court for Jefferson County, Kentucky. The Complaint also names the Company as a nominal defendant. The Complaint alleges that the named current and former officers and directors of the Company breached their respective duties of good faith, loyalty and candor, and other general fiduciary duties owed to the Company and its shareholders by, among other things, failing to exercise reasonable and prudent supervision over the management, polices and controls of the Company in order to detect practices that existed at RehabCare resulting in the Company having to enter into two separate settlement agreements with the DOJ. The Company disputes the allegations made in the Complaint and will defend this action and any related claims vigorously.
Ordinary course matters—In addition to the matters described above, the Company is subject to investigations, claims, and lawsuits in the ordinary course of business, including investigations resulting from the Company’s obligation to self-report suspected violations of law and professional liability claims, particularly in our hospital and nursing center operations. In many of these claims, plaintiffs’ attorneys are seeking significant fines and compensatory and punitive damages in addition to attorneys’ fees. The Company maintains professional and general liability insurance in amounts and coverage that management believes are sufficient for the Company’s operations. However, the Company’s insurance may not cover all claims against the Company or the full extent of the Company’s liability.
45
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
This Form 10-Q 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 (the “Exchange Act”). These forward-looking statements include, but are not limited to, statements regarding the Company’s expected future financial position, results of operations, cash flows, dividends, financing plans, business strategy, budgets, capital expenditures, competitive positions, growth opportunities, plans and objectives of management, government investigations, regulatory matters, and statements containing words such as “anticipate,” “approximate,” “believe,” “plan,” “estimate,” “expect,” “project,” “could,” “would,” “should,” “will,” “intend,” “may,” “potential,” “upside,” and other similar expressions. Statements in this report concerning the Company’s business outlook or future economic performance, anticipated profitability, revenues, expenses, dividends, or other financial items, and product or services-line growth, and expected outcome of government investigations and other regulatory matters, together with other statements that are not historical facts, are forward-looking statements that are estimates reflecting the best judgment of the Company based upon currently available information.
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, performance, or plans to differ materially from any future results, performance, or plans 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 SEC.
In addition to the factors set forth above, other factors that may affect the Company’s plans, results, or stock price include, without limitation:
|
● |
the impact of healthcare reform, which will initiate significant changes 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, including reforms resulting from the Patient Protection and Affordable Care Act and the Healthcare Education and Reconciliation Act (collectively, the “ACA”) or future deficit reduction measures adopted at the federal or state level. Healthcare reform is impacting each of the Company’s businesses in some manner. Potential future efforts in the U.S. Congress to repeal, amend, modify, or retract funding for various aspects of the ACA create additional uncertainty about the ultimate impact of the ACA on the Company and the healthcare industry. Due to the substantial regulatory changes that will need to be implemented by CMS 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, |
|
● |
the Company’s ability to adjust to the new patient criteria for LTAC hospitals under the Pathway for SGR Reform Act of 2013 (the “SGR Reform Act”), which will reduce the population of patients eligible for the Company’s hospital services and change the basis upon which the Company is paid, |
|
● |
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 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 reimbursement for the Company’s TC hospitals, nursing centers, IRFs and home health and hospice operations, and the expiration of the Medicare Part B therapy cap exception process, |
|
● |
the Company’s ability to meet its substantial debt service requirements, |
|
● |
the Company’s ability to comply with the terms of its Corporate Integrity Agreements with the OIG, |
|
● |
the impact of the final rules issued by CMS in 2012, which among other things, reduced Medicare reimbursement to the Company’s TC hospitals in 2013 and beyond by imposing a budget neutrality adjustment and modifying the short-stay outlier rules, |
|
● |
the impact of the Budget Control Act of 2011 (as amended by the American Taxpayer Relief Act of 2012) which instituted an automatic 2% reduction on each claim submitted to Medicare beginning April 1, 2013, |
46
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (Continued)
Cautionary Statement (Continued)
|
● |
the costs of defending and insuring against alleged professional liability and other claims and investigations (including those related to pending investigations and whistleblower and wage and hour class action lawsuits against the Company) and the Company’s ability to predict the estimated costs and reserves related to such claims and investigations, including the impact of differences in actuarial assumptions and estimates compared to eventual outcomes, |
|
● |
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, |
|
● |
the ability of the Company’s hospitals, nursing centers, and other healthcare services to adjust to medical necessity reviews, |
|
● |
the impact of the Company’s significant level of indebtedness on its funding costs, operating flexibility and ability to fund ongoing operations, development capital expenditures, or other strategic acquisitions with additional borrowings, |
|
● |
the Company’s ability to 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, as and when planned, including the potential impact of unanticipated issues, expenses, and liabilities associated with those activities, |
|
● |
the Company’s obligations under various laws to self-report suspected violations of law by the Company to various government agencies (including any associated obligation to refund overpayments to government payors, fines, and other sanctions), |
|
● |
the failure of the Company’s facilities and other operations to meet applicable licensure and certification requirements, |
|
● |
the further consolidation and cost containment efforts of managed care organizations, other third party payors, and conveners, |
|
● |
the Company’s ability to comply with its rental and debt agreements, including payment of amounts owed thereunder and compliance with the covenants contained therein, including under the Company’s master lease agreements with Ventas, |
|
● |
the Company’s ability to control costs, particularly labor and employee benefit costs, |
|
● |
the Company’s ability to successfully reduce (by divestiture of operations or otherwise) its exposure to professional liability and other claims, |
|
● |
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, |
|
● |
the Company’s ability to pay a dividend as, when, and if declared by the Board of Directors, in compliance with applicable laws and the Company’s debt and other contractual arrangements, |
|
● |
national, regional, and industry-specific economic, financial, business, and political conditions, including their effect on the availability and cost of labor, credit, materials, and other services, |
|
● |
increased operating costs due to shortages in qualified nurses, therapists, and other healthcare personnel, |
|
● |
the Company’s ability to attract and retain key executives and other healthcare personnel, |
|
● |
the Company’s ability to successfully dispose of unprofitable facilities, |
|
● |
events or circumstances that could result in the impairment of an asset or other charges, |
|
● |
changes in GAAP or practices, and changes in tax accounting or tax laws (or authoritative interpretations relating to any of these matters), and |
|
● |
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.
47
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (Continued)
General
The accompanying unaudited condensed consolidated financial statements, including the notes thereto, should be read in conjunction with the following discussion and analysis.
The Company is a healthcare services company that through its subsidiaries operates TC hospitals, a home health, hospice and community care business, IRFs, a contract rehabilitation services business, nursing centers, and assisted living facilities across the United States. At June 30, 2016, the Company’s hospital division operated 97 TC hospitals (7,067 licensed beds) in 22 states. The Company’s Kindred at Home division primarily provided home health, hospice, and community care services from 617 sites of service in 40 states. The Company’s Kindred Rehabilitation Services division operated 19 IRFs (969 licensed beds) and 105 hospital-based ARUs, and provided rehabilitation services primarily in hospitals and long-term care settings in 46 states. The Company’s nursing center division operated 92 nursing centers (11,815 licensed beds) and seven assisted living facilities (380 licensed beds) in 19 states.
Gentiva merger
On October 9, 2014, the Company entered into the Gentiva Merger Agreement, providing for the Company’s acquisition of Gentiva. On February 2, 2015, the Company consummated the Gentiva Merger, with Gentiva continuing as the surviving company and the Company’s wholly owned subsidiary.
At the effective time of the Gentiva Merger, each share of Gentiva Common Stock issued and outstanding immediately prior to the effective time of the Gentiva Merger (other than shares held by Kindred, Gentiva and any wholly owned subsidiaries (which were cancelled) and shares owned by stockholders who properly exercised and perfected a demand for appraisal rights under Delaware law), including each deferred share unit, were converted into the right to receive (1) the Cash Consideration, without interest, and (2) the Stock Consideration.
Operating results in the second quarter of 2016 included transaction and integration costs totaling $1 million, and retention and severance costs totaling $0.3 million related to the Gentiva Merger. Operating results for the six months ended June 30, 2016 included transaction and integration costs totaling $2 million, and retention and severance costs totaling $1 million related to the Gentiva Merger. Operating results in the second quarter of 2015 included transaction and integration costs totaling $2 million, retention and severance costs totaling $2 million, and a lease termination charge of $0.2 million related to the Gentiva Merger. Operating results for the six months ended June 30, 2015 included transaction and integration costs totaling $34 million, retention and severance costs totaling $57 million, a lease termination charge of $1 million and financing costs totaling $23 million related to the Gentiva Merger. See note 2 of the notes to unaudited condensed consolidated financial statements.
Discontinued operations
The Company has completed several strategic divestitures to improve its future operating results. For accounting purposes, the operating results of these businesses and the gains or losses associated with these transactions were classified as discontinued operations in the accompanying unaudited condensed consolidated statement of operations for all periods presented in accordance with the authoritative guidance in effect through December 31, 2014. Effective January 1, 2015, the authoritative guidance modified the requirements for reporting discontinued operations. A disposal is now required to be reported in discontinued operations only if the disposal represents a strategic shift that has (or will have) a major effect on the Company’s operations and financial results.
Assets held for sale at June 30, 2016 have been measured at the lower of carrying value or estimated fair value less costs of disposal and have been classified as held for sale in the accompanying unaudited condensed consolidated balance sheet.
On December 27, 2014, the Company entered into an agreement with Ventas to transition the operations under the leases for the 2014 Expiring Facilities. Each lease terminates when the operation of such nursing center is transferred to a new operator. At June 30, 2016, the Company had transferred the operations for all of the 2014 Expiring Facilities to new operators. The lease term for eight of the 2014 Expiring Facilities was scheduled to expire on April 30, 2018. The lease term for the ninth of the 2014 Expiring Facilities was scheduled to expire on April 30, 2020. For accounting purposes, the 2014 Expiring Facilities qualified as assets held for sale, and the Company reflected the operating results as discontinued operations in the accompanying unaudited condensed consolidated statement of operations for all historical periods. Under the terms of the agreement to transition the operations of the 2014 Expiring Facilities, the Company incurred a $40 million termination fee in exchange for the early termination of the leases, which was paid to Ventas in January 2015.
48
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (Continued)
Critical Accounting Policies
Management’s discussion and analysis of financial condition and results of operations are based upon the Company’s consolidated financial statements, which have been prepared in accordance with GAAP. The preparation of these financial statements requires the use of estimates and judgments that affect the reported amounts and related disclosures of commitments and contingencies. The Company relies on historical experience and on various other assumptions that management believes to be reasonable under the circumstances to make judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ materially from these estimates.
The Company believes the following critical accounting policies, among others, affect the more significant judgments and estimates used in the preparation of its consolidated financial statements.
Revenue recognition
The Company has agreements with third party payors that provide for payments to each of its operating divisions. These payment arrangements may be based upon prospective rates, reimbursable costs, established charges, discounted charges or per diem payments. Net patient service revenue is recorded at the estimated net realizable amounts from Medicare, Medicaid, Medicare Advantage, Medicaid Managed, other third party payors, and individual patients for services rendered. Retroactive adjustments that are likely to result from future examinations by third party payors are accrued on an estimated basis in the period the related services are rendered and adjusted as necessary in future periods based upon new information or final settlements.
Collectibility of accounts receivable
Accounts receivable consist primarily of amounts due from the Medicare and Medicaid programs, other government programs, managed care health plans, commercial insurance companies, skilled nursing and hospital customers, individual patients, and other customers. Estimated provisions for doubtful accounts are recorded to the extent it is probable that a portion or all of a particular account will not be collected.
In evaluating the collectibility of accounts receivable, the Company considers a number of factors, including the age of the accounts, changes in collection patterns, the composition of patient accounts by payor type, the status of ongoing disputes with third party payors, and general industry conditions. Actual collections of accounts receivable in subsequent periods may require changes in the estimated provision for loss. Changes in these estimates are charged or credited to the results of operations in the period of the change.
The provision for doubtful accounts totaled $9 million and $12 million in the second quarter of 2016 and 2015, respectively, and $21 million for both the six months ended June 30, 2016 and 2015.
Allowances for insurance risks
The Company insures a substantial portion of its professional liability risks and workers compensation risks through its limited purpose insurance subsidiaries. Provisions for loss for these risks are based upon management’s best available information including actuarially determined estimates. Effective with the Gentiva Merger, the Company cancelled all policies issued by the Gentiva limited purpose insurance subsidiary and insures all post-merger risks through its insurance subsidiary.
The allowance for professional liability risks includes an estimate of the expected cost to settle reported claims and an amount, based upon past experiences, for losses incurred but not reported. These risks are necessarily based upon estimates and, while management believes that the provision for loss is adequate, the ultimate liability may be in excess of, or less than, the amounts recorded. To the extent that expected ultimate claims costs vary from historical provisions for loss, future earnings will be charged or credited.
Provisions for loss for professional liability risks retained by the Company’s limited purpose insurance subsidiary have been discounted based upon actuarial estimates of claim payment patterns using a discount rate of 1%. The discount rate is based upon the risk-free interest rate for the respective year. Amounts equal to the discounted loss provision are funded annually. The Company does not fund the portion of professional liability risks related to estimated claims that have been incurred but not reported. Accordingly, these liabilities are not discounted. The allowance for professional liability risks aggregated $338 million at June 30, 2016 and $327 million at December 31, 2015. If the Company did not discount any of the allowances for professional liability risks, these balances would have approximated $341 million at June 30, 2016 and $330 million at December 31, 2015.
49
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (Continued)
Critical Accounting Policies (Continued)
Allowances for insurance risks (Continued)
Changes in the number of professional liability claims and the cost to settle these claims significantly impact the allowance for professional liability risks. A relatively small variance between the Company’s estimated and actual number of claims or average cost per claim could have a material impact, either favorable or unfavorable, on the adequacy of the allowance for professional liability risks. For example, a 1% variance in the allowance for professional liability risks at June 30, 2016 would impact the Company’s earnings by approximately $3 million.
The provision for professional liability risks (continuing operations), including the cost of coverage maintained with unaffiliated commercial insurance carriers, aggregated $24 million and $14 million in the second quarter of 2016 and 2015, respectively, and $45 million and $31 million for the six months ended June 30, 2016 and 2015, respectively. The increase in both the second quarter of 2016 and the six months ended June 30, 2016 was primarily attributable to an increase in the frequency and severity of claims in the nursing center division.
Provisions for loss for workers compensation risks retained by the Company’s limited purpose insurance subsidiary are not discounted and amounts equal to the loss provision are funded annually. The allowance for workers compensation risks aggregated $258 million at June 30, 2016 and $255 million at December 31, 2015. The provision for workers compensation risks (continuing operations), including the cost of coverage maintained with unaffiliated commercial insurance carriers, aggregated $12 million and $14 million in the second quarter of 2016 and 2015, respectively, and $29 million for both the six months ended June 30, 2016 and 2015. Workers compensation cost decreased in the second quarter of 2016 compared to the same period in 2015 primarily as a result of decreases in the frequency and severity of claims in the hospital division and nursing center division.
Accounting for income taxes
The provision (benefit) for income taxes is based upon the Company’s estimate of annual taxable income or loss for each respective accounting period. The Company recognizes an asset or liability for the deferred tax consequences of temporary differences between the tax bases of assets and liabilities and their reported amounts in the financial statements. These temporary differences will result in taxable or deductible amounts in future years when the reported amounts of the assets are recovered or liabilities are settled. The Company also recognizes as deferred tax assets the future tax benefits from net operating losses and capital loss carryforwards.
Management assesses the positive and negative evidence to estimate whether sufficient future taxable income will be generated to permit use of the existing deferred tax assets. Based upon the weight of the evidence, it is more-likely-than-not that all of the federal deferred tax assets will be realized. The amount of deferred tax assets considered realizable, however, could be adjusted if estimates of future taxable income during the carryforward period are reduced or if the weight of the available evidence changes.
The Company’s effective income tax rate was 34.2% and 42.0% in the second quarter of 2016 and 2015, respectively, and 33.0% and 3.2% for the six months ended June 30, 2016 and 2015, respectively. The decrease in the effective income tax rate in the second quarter of 2016 was primarily attributable to an increase in nontaxable noncontrolling interests in 2016 and a decrease in transaction costs that were not deductible for income tax purposes in 2016 compared to 2015. The effective income tax rate for the six months ended June 30, 2015 was negatively impacted by having no tax benefit recorded for a $95 million litigation contingency loss reserve for the six months ended June 30, 2015 as it was not possible to determine the tax deductibility of the contingency. See note 14 of the notes to unaudited condensed consolidated financial statements.
The Company has recognized deferred tax assets to the extent it is more likely than not they will be realized and a valuation allowance is provided for deferred tax assets to the extent that it is uncertain that the deferred tax asset will be realized. The Company recognized net deferred tax assets totaling $81 million and $104 million at June 30, 2016 and December 31, 2015, respectively.
The Company is subject to various federal and state income tax audits in the ordinary course of business. Such audits could result in increased tax payments, interest and penalties. While the Company believes its tax positions are appropriate, there can be no assurance that the various authorities engaged in the examination of its income tax returns will not challenge the Company’s positions.
50
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (Continued)
Critical Accounting Policies (Continued)
Valuation of long-lived assets, goodwill, and intangible assets
Long-lived assets and intangible assets with finite lives
The Company reviews the carrying value of certain long-lived assets and finite lived intangible assets with respect to any events or circumstances that indicate an impairment or an adjustment to the amortization period is necessary. If circumstances suggest that the recorded amounts cannot be recovered based upon estimated future undiscounted cash flows, the carrying values of such assets are reduced to fair value.
In assessing the carrying values of long-lived assets, the Company estimates future cash flows at the lowest level for which there are independent, identifiable cash flows. For this purpose, these cash flows are aggregated based upon the contractual agreements underlying the operation of the facility or group of facilities. Generally, an individual facility for hospitals, IRFs, or nursing centers, skilled nursing rehabilitation services reporting unit, hospital rehabilitation services reporting unit, or sites of service within the Kindred at Home division are considered the lowest level for which there are independent, identifiable cash flows. However, to the extent that groups of facilities are leased under a master lease agreement in which the operations of a facility and compliance with the lease terms are interdependent upon other facilities in the agreement (including the Company’s ability to renew the lease or divest a particular property), the Company defines the group of facilities under a master lease agreement, or a renewal bundle in a master lease, as the lowest level for which there are independent, identifiable cash flows. Accordingly, the estimated cash flows of all facilities within a master lease agreement, or a renewal bundle in a master lease, are aggregated for purposes of evaluating the carrying values of long-lived assets.
The Company’s intangible assets with finite lives, such as customer relationship assets, trade names, leasehold interests, and non-compete agreements, are amortized in accordance with the authoritative guidance for goodwill and other intangible assets, primarily using the straight-line method over their estimated useful lives ranging from one to 20 years.
During the second quarter of 2016, the Company recorded an asset impairment charge of $3 million related to the pending sale of a medical office building. This charge reflects the amount by which the carrying value of the property exceeded its estimated fair value. The fair value of the property was measured using Level 3 input of the pending offer.
During the six months ended June 30, 2016, the Company recorded asset impairment charges of $8 million related to the planned sale of the Hospitals to Curahealth. These charges reflect the amount by which the carrying value of certain property and equipment exceeded its estimated fair value. The fair value of property and equipment was measured using Level 3 inputs, primarily replacement costs.
Goodwill
In accordance with the authoritative guidance for goodwill and other intangible assets, the Company is required to perform an impairment test for goodwill and indefinite-lived intangible assets at least annually or more frequently if adverse events or changes in circumstances indicate that the asset may be impaired. The Company performs its annual goodwill impairment test on October 1 each fiscal year for each of its reporting units.
51
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (Continued)
Critical Accounting Policies (Continued)
Valuation of long-lived assets, goodwill, and intangible assets (Continued)
Goodwill (Continued)
A reporting unit is either an operating segment or one level below the operating segment, referred to as a component. When the components within the Company’s operating segments have similar economic characteristics, the Company aggregates the components of its operating segments into one reporting unit. Accordingly, the Company has determined that its reporting units are hospitals, home health, hospice, community care, hospital rehabilitation services, inpatient rehabilitation hospitals, RehabCare, and nursing centers. The hospital rehabilitation services and inpatient rehabilitation hospitals reporting units are both included in the Kindred Hospital Rehabilitation Services operating segment of the Kindred Rehabilitation Services division. The community care reporting unit is included in the home health operating segment of the Kindred at Home division. The carrying value of goodwill for each of the Company’s reporting units at June 30, 2016 and December 31, 2015 follows (in thousands):
|
June 30, |
|
|
December 31, |
|
||
|
2016 |
|
|
2015 |
|
||
Hospitals |
$ |
635,432 |
|
|
$ |
628,519 |
|
Kindred at Home: |
|
|
|
|
|
|
|
Home health |
|
742,482 |
|
|
|
739,677 |
|
Hospice |
|
646,237 |
|
|
|
639,006 |
|
Community care |
|
166,098 |
|
|
|
166,312 |
|
|
|
1,554,817 |
|
|
|
1,544,995 |
|
Kindred Rehabilitation Services: |
|
|
|
|
|
|
|
Kindred Hospital Rehabilitation Services contracts |
|
173,618 |
|
|
|
173,618 |
|
Inpatient rehabilitation hospitals |
|
326,335 |
|
|
|
322,678 |
|
RehabCare |
|
- |
|
|
|
- |
|
|
|
499,953 |
|
|
|
496,296 |
|
Nursing centers |
|
- |
|
|
|
- |
|
|
$ |
2,690,202 |
|
|
$ |
2,669,810 |
|
The goodwill impairment test involves a two-step process. The first step is a comparison of each reporting unit’s fair value to its carrying value. If the carrying value of the reporting unit is greater than its fair value, there is an indication that impairment may exist and the second step must be performed to measure the amount of impairment loss, if any. Based upon the results of the step one impairment test for goodwill for each of the Company’s reporting units at October 1, 2015, no goodwill impairment charges were recorded in connection with the Company’s annual impairment test.
Since quoted market prices for the Company’s reporting units are not available, the Company applies judgment in determining the fair value of these reporting units for purposes of performing the goodwill impairment test. The Company relies on widely accepted valuation techniques, including discounted cash flow and market multiple analyses approaches, which capture both the future income potential of the reporting unit and the market behaviors and actions of market participants in the industry that includes the reporting unit. These types of analyses require the Company to make assumptions and estimates regarding future cash flows, industry-specific economic factors and the profitability of future business strategies. The discounted cash flow approach uses a projection of estimated operating results and cash flows that are discounted using a weighted average cost of capital. Under the discounted cash flow approach, the projection uses management’s best estimates of economic and market conditions over the projected period for each reporting unit including growth rates in the number of admissions, patient days, reimbursement rates, operating costs, rent expense, and capital expenditures. Other significant estimates and assumptions include terminal value growth rates, changes in working capital requirements and weighted average cost of capital. The market multiple analysis estimates fair value by applying cash flow multiples to the reporting unit’s operating results. The multiples are derived from comparable publicly traded companies with similar operating and investment characteristics to the reporting units.
The Company determined that the sale of three LTAC hospitals to Select during the second quarter of 2016 was an impairment triggering event in the hospital reporting unit. The Company tested the recoverability of the hospital reporting unit goodwill and determined that goodwill was not impaired.
52
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (Continued)
Critical Accounting Policies (Continued)
Valuation of long-lived assets, goodwill, and intangible assets (Continued)
Goodwill (Continued)
The Company has determined that during the six months ended June 30, 2016, there were no events or changes in circumstances since October 1, 2015, other than as described above, requiring an interim impairment test. Although the Company has determined that there were no goodwill or other indefinite-lived intangible asset impairments as of June 30, 2016, other than as described below, adverse changes in the operating environment and related key assumptions used to determine the fair value of the Company’s reporting units and indefinite-lived intangible assets or declines in the value of the Company’s common stock may result in future impairment charges for a portion or all of these assets. Specifically, if the rate of growth of government and commercial revenues earned by the Company’s reporting units were to be less than projected or if healthcare reforms were to negatively impact the Company’s business, an impairment charge of a portion or all of these assets may be required.
An impairment charge could have a material adverse effect on the Company’s business, financial position, and results of operations, but would not be expected to have an impact on the Company’s cash flows or liquidity.
Indefinite-lived intangible assets
The Company’s indefinite-lived intangible assets consist of trade names, Medicare certifications, and certificates of need. The fair values of the Company’s indefinite-lived intangible assets are derived from current market data, including comparable sales or royalty rates, and projections at a facility, geographical location level or reporting unit which include management’s best estimates of economic and market conditions over the projected period. Significant assumptions include growth rates in the number of admissions, patient days, reimbursement rates, operating costs, rent expense, capital expenditures, terminal value growth rates, changes in working capital requirements, weighted average cost of capital, and opportunity costs.
The annual impairment tests for certain of the Company’s indefinite-lived intangible assets are performed as of May 1 and October 1. As part of the impairment review at May 1, an impairment charge of $3 million was recorded during the second quarter of 2016 related to certificates of need for two hospitals which had declines in operating cash flows. No impairment charges were recorded in connection with the annual impairment tests performed at each of the dates in 2015. The Medicare certifications in the Company’s home health, hospice and IRFs reporting units totaling approximately $118 million were within 1% of their fair value at October 1, 2015 after the annual impairment test. The majority of the $118 million Medicare certification value related to the Gentiva Merger and the Centerre Acquisition, which were each appraised during 2015.
During the six months ended June 30, 2015, the Company recorded an asset impairment charge of $7 million related to previously acquired home health and hospice trade names after the decision in the first quarter of 2015 to rebrand to the Kindred at Home trade name. These charges reflect the amount by which the carrying value exceeded its estimated fair value. The fair value of the trade names was measured using Level 3 unobservable inputs, primarily economic obsolescence.
Recently Issued Accounting Requirements
In June 2016, the FASB issued authoritative guidance for accounting for credit losses on financial instruments. The new guidance introduces an approach based on expected losses to estimate credit losses on certain types of financial instruments and modifies the impairment model for available-for-sale debt securities. The new guidance is effective for annual periods beginning after December 15, 2019 and early adoption is permitted beginning after December 15, 2018. The Company is still evaluating its transition approach and the impact of adoption on its business, financial position, results of operations, and liquidity.
In May 2016, the FASB finalized its amendments to the guidance in the new revenue standard on contracts with customers and specifically, collectability, non-cash consideration, presentation of sales taxes, and completed contracts. The amendments are intended to reduce the risk of diversity in practice and the cost and complexity of applying certain aspects of the revenue standard. The amendments have the same effective date and transition requirements as the new revenue standard, which is effective for interim and annual periods beginning on or after December 15, 2017, with early adoption permitted on or after December 15, 2016. The Company is still assessing whether it will elect the full retrospective or modified adoption approach and the impact of the adoption of the new revenue standard on its business, financial position, results of operations, and liquidity.
53
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (Continued)
Recently Issued Accounting Requirements (Continued)
In March 2016, the FASB issued authoritative guidance that requires the tax effects related to share-based payments to be recorded through the income statement at settlement. Under the new guidance, tax benefits in excess of or less than the tax effect of compensation expenses will no longer be recorded in equity for purpose of simplification, which is expected to reduce administrative complexities but could increase the volatility of income tax expense. The new guidance is effective for annual and interim periods beginning after December 15, 2016 and early adoption is permitted. The adoption of this standard is not expected to have a material impact on the Company’s business, financial position, results of operations, or liquidity.
In March 2016, the FASB finalized its amendments to the guidance in the new revenue standard on assessing whether an entity is a principal or an agent in a revenue transaction. Under the new amendments, the FASB confirmed that a principal in an arrangement controls a good or service before it is transferred to a customer but revised the structure of indicators when an entity is the principal. The amendments have the same effective date and transition requirements as the new revenue standard, which is effective for annual and interim periods beginning on or after December 15, 2017, with early adoption permitted on or after December 15, 2016. The Company is still assessing whether it will elect the full retrospective or modified adoption approach and the impact of the adoption of the new revenue standard on its business, financial position, results of operations, and liquidity.
In March 2016, the FASB issued authoritative guidance that eliminates the requirement to apply the equity method of accounting retrospectively when a reporting entity obtains significant influence over a previously held investment. Under the new guidance, the equity method of accounting should be applied prospectively from the date significant influence is obtained. The new guidance is effective for annual and interim periods beginning after December 15, 2016 and early adoption is permitted. The adoption of this standard is not expected to have a material impact on the Company’s business, financial position, results of operations, or liquidity.
In March 2016, the FASB issued authoritative guidance clarifying that a change in the counterparty to a derivative contract, in and of itself, does not require the dedesignation of a hedging relationship. Under the new guidance, an entity will still need to evaluate whether it is possible that the counterparty will perform under the contract as part of the assessment for hedge accounting. The new guidance is effective for annual and interim periods beginning after December 15, 2016 and early adoption is permitted. The adoption of this standard is not expected to have a material impact on the Company’s business, financial position, results of operations, or liquidity.
In February 2016, the FASB issued amended authoritative guidance on accounting for leases. The new provisions require that a lessee of operating leases recognize in the statement of financial position a liability to make lease payments (the lease liability) and a right-of-use asset representing its right to use the underlying asset for the lease term. The lease liability will be equal to the present value of lease payments, with the right-of-use asset based upon the lease liability. The classification criteria for distinguishing between finance (or capital) leases and operating leases are substantially similar to the previous lease guidance, but with no explicit bright lines. As such, operating leases will result in straight-line rent expense similar to current practice. For short-term leases (term of 12 months or less), a lessee is permitted to make an accounting election not to recognize lease assets and lease liabilities, which would generally result in lease expense being recognized on a straight-line basis over the lease term. The guidance is effective for annual and interim periods beginning after December 15, 2018, and will require application of the new guidance at the beginning of the earliest comparable period presented. Early adoption is permitted. The new standard must be adopted using a modified retrospective transition. The adoption of this standard is expected to have a material impact on the Company’s financial position. The Company is still evaluating the impact on its results of operations and expects no material impact on liquidity.
In January 2016, the FASB issued amended authoritative guidance which makes targeted improvements for financial instruments. The new provisions impact certain aspects of recognition, measurement, presentation and disclosure requirements of financial instruments. Specifically, the guidance will (1) require equity investments to be measured at fair value with changes in fair value recognized in net income, (2) simplify the impairment assessment of equity investments without readily determinable fair values, (3) eliminate the requirement to disclose the method and assumptions used to estimate fair value for financial instruments measured at amortized cost, and (4) require separate presentation of financial assets and financial liabilities by measurement category. The guidance is effective for annual and interim periods beginning after December 15, 2017, and early adoption is not permitted. The adoption of this standard is not expected to have a material impact on the Company’s business, financial position, results of operations, or liquidity.
In August 2014, the FASB issued authoritative guidance requiring management to evaluate whether there are conditions and events that raise substantial doubt about the entity’s ability to continue as a going concern and to provide disclosures in certain circumstances. The guidance is effective for annual and interim periods ending after December 15, 2016. The Company does not expect this guidance to have a material impact on its consolidated financial statements.
54
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (Continued)
Recently Issued Accounting Requirements (Continued)
In May 2014, the FASB issued authoritative guidance which changes the requirements for recognizing revenue when entities enter into contracts with customers. Under the new provisions, an entity will recognize revenue when it transfers promised goods or services to customers in an amount that reflects what it expects in exchange for the goods or services. It also requires more detailed disclosures to enable users of financial statements to understand the nature, amount, timing, and uncertainty of revenue and cash flows arising from contracts with customers. In July 2015, the FASB finalized a one-year deferral of the new revenue standard with an updated effective date for interim and annual periods beginning on or after December 15, 2017. Entities are not permitted to adopt the standard earlier than the original effective date, which was on or after December 15, 2016. The Company is still assessing whether it will elect the full retrospective or modified adoption approach and the impact of the adoption of the new revenue standard on its business, financial position, results of operations, and liquidity.
55
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (Continued)
Results of Operations – Continuing Operations
For segment purposes, the Company defines segment EBITDAR as earnings before interest, income taxes, depreciation, amortization, and rent. Segment EBITDAR reported for each of the Company’s operating segments excludes litigation contingency expense, impairment charges, transaction costs, and the allocation of support center overhead.
A summary of the Company’s operating data follows (unaudited):
|
Three months ended |
|
|
Six months ended |
|
||||||||||
|
June 30, |
|
|
June 30, |
|
||||||||||
(In thousands) |
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
|
||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hospital division |
$ |
633,695 |
|
|
$ |
627,206 |
|
|
$ |
1,276,994 |
|
|
$ |
1,267,689 |
|
Kindred at Home: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home health |
|
438,556 |
|
|
|
427,820 |
|
|
|
868,591 |
|
|
|
728,687 |
|
Hospice |
|
185,641 |
|
|
|
178,005 |
|
|
|
362,067 |
|
|
|
297,062 |
|
|
|
624,197 |
|
|
|
605,825 |
|
|
|
1,230,658 |
|
|
|
1,025,749 |
|
Kindred Rehabilitation Services: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kindred Hospital Rehabilitation Services |
|
169,815 |
|
|
|
152,544 |
|
|
|
335,589 |
|
|
|
304,108 |
|
RehabCare |
|
196,075 |
|
|
|
236,791 |
|
|
|
400,323 |
|
|
|
489,386 |
|
|
|
365,890 |
|
|
|
389,335 |
|
|
|
735,912 |
|
|
|
793,494 |
|
Nursing center division |
|
272,395 |
|
|
|
273,870 |
|
|
|
544,622 |
|
|
|
548,178 |
|
|
|
1,896,177 |
|
|
|
1,896,236 |
|
|
|
3,788,186 |
|
|
|
3,635,110 |
|
Eliminations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kindred Hospital Rehabilitation Services |
|
(23,472 |
) |
|
|
(23,201 |
) |
|
|
(47,185 |
) |
|
|
(47,203 |
) |
RehabCare |
|
(28,811 |
) |
|
|
(38,262 |
) |
|
|
(57,633 |
) |
|
|
(76,051 |
) |
Nursing centers |
|
(1,824 |
) |
|
|
(1,298 |
) |
|
|
(3,327 |
) |
|
|
(2,414 |
) |
|
|
(54,107 |
) |
|
|
(62,761 |
) |
|
|
(108,145 |
) |
|
|
(125,668 |
) |
|
$ |
1,842,070 |
|
|
$ |
1,833,475 |
|
|
$ |
3,680,041 |
|
|
$ |
3,509,442 |
|
Income (loss) from continuing operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment EBITDAR: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hospital division |
$ |
126,589 |
|
|
$ |
130,967 |
|
|
$ |
261,160 |
|
|
$ |
265,078 |
|
Kindred at Home: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home health |
|
75,790 |
|
|
|
72,329 |
|
|
|
142,731 |
|
|
|
118,025 |
|
Hospice |
|
31,225 |
|
|
|
26,238 |
|
|
|
55,750 |
|
|
|
42,717 |
|
|
|
107,015 |
|
|
|
98,567 |
|
|
|
198,481 |
|
|
|
160,742 |
|
Kindred Rehabilitation Services: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kindred Hospital Rehabilitation Services |
|
50,469 |
|
|
|
44,531 |
|
|
|
98,339 |
|
|
|
89,095 |
|
RehabCare |
|
13,269 |
|
|
|
14,681 |
|
|
|
25,256 |
|
|
|
30,389 |
|
|
|
63,738 |
|
|
|
59,212 |
|
|
|
123,595 |
|
|
|
119,484 |
|
Nursing center division |
|
29,652 |
|
|
|
39,877 |
|
|
|
59,752 |
|
|
|
76,840 |
|
Support center |
|
(66,804 |
) |
|
|
(70,209 |
) |
|
|
(137,612 |
) |
|
|
(136,774 |
) |
Litigation contingency expense |
|
(930 |
) |
|
|
(3,925 |
) |
|
|
(2,840 |
) |
|
|
(98,925 |
) |
Impairment charges |
|
(6,131 |
) |
|
|
- |
|
|
|
(13,919 |
) |
|
|
(6,726 |
) |
Transaction costs |
|
(2,495 |
) |
|
|
(5,216 |
) |
|
|
(4,616 |
) |
|
|
(99,918 |
) |
EBITDAR |
|
250,634 |
|
|
|
249,273 |
|
|
|
484,001 |
|
|
|
279,801 |
|
Rent |
|
(100,555 |
) |
|
|
(96,402 |
) |
|
|
(198,323 |
) |
|
|
(188,542 |
) |
Depreciation and amortization |
|
(40,257 |
) |
|
|
(38,625 |
) |
|
|
(80,938 |
) |
|
|
(77,560 |
) |
Interest, net |
|
(57,559 |
) |
|
|
(56,140 |
) |
|
|
(114,804 |
) |
|
|
(117,917 |
) |
Income (loss) from continuing operations before income taxes |
|
52,263 |
|
|
|
58,106 |
|
|
|
89,936 |
|
|
|
(104,218 |
) |
Provision (benefit) for income taxes |
|
17,882 |
|
|
|
24,396 |
|
|
|
29,718 |
|
|
|
(3,340 |
) |
|
$ |
34,381 |
|
|
$ |
33,710 |
|
|
$ |
60,218 |
|
|
$ |
(100,878 |
) |
56
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (Continued)
Results of Operations – Continuing Operations (Continued)
Operating data:
|
Three months ended |
|
|
Six months ended |
|
||||||||||
|
June 30, |
|
|
June 30, |
|
||||||||||
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
|
||||
Hospital division: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
End of period data: |
|
97 |
|
|
|
96 |
|
|
|
|
|
|
|
|
|
Number of transitional care hospitals |
|
7,067 |
|
|
|
7,124 |
|
|
|
|
|
|
|
|
|
Number of licensed beds |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue mix %: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medicare |
|
55.5 |
|
|
|
55.2 |
|
|
|
56.7 |
|
|
|
56.0 |
|
Medicaid |
|
4.2 |
|
|
|
5.3 |
|
|
|
4.2 |
|
|
|
5.4 |
|
Medicare Advantage |
|
12.0 |
|
|
|
11.6 |
|
|
|
11.8 |
|
|
|
11.7 |
|
Medicaid Managed |
|
6.3 |
|
|
|
5.6 |
|
|
|
5.9 |
|
|
|
5.2 |
|
Commercial insurance and other |
|
22.0 |
|
|
|
22.3 |
|
|
|
21.4 |
|
|
|
21.7 |
|
Admissions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medicare |
|
8,253 |
|
|
|
8,267 |
|
|
|
17,172 |
|
|
|
17,042 |
|
Medicaid |
|
386 |
|
|
|
610 |
|
|
|
849 |
|
|
|
1,220 |
|
Medicare Advantage |
|
1,382 |
|
|
|
1,352 |
|
|
|
2,835 |
|
|
|
2,907 |
|
Medicaid Managed |
|
768 |
|
|
|
675 |
|
|
|
1,501 |
|
|
|
1,318 |
|
Commercial insurance and other |
|
1,807 |
|
|
|
1,815 |
|
|
|
3,678 |
|
|
|
3,683 |
|
|
|
12,596 |
|
|
|
12,719 |
|
|
|
26,035 |
|
|
|
26,170 |
|
Patient days: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medicare |
|
219,013 |
|
|
|
218,577 |
|
|
|
448,017 |
|
|
|
447,060 |
|
Medicaid |
|
19,409 |
|
|
|
25,213 |
|
|
|
40,543 |
|
|
|
53,876 |
|
Medicare Advantage |
|
47,697 |
|
|
|
44,740 |
|
|
|
93,457 |
|
|
|
93,188 |
|
Medicaid Managed |
|
27,267 |
|
|
|
24,833 |
|
|
|
52,608 |
|
|
|
46,846 |
|
Commercial insurance and other |
|
63,009 |
|
|
|
62,922 |
|
|
|
125,778 |
|
|
|
125,163 |
|
|
|
376,395 |
|
|
|
376,285 |
|
|
|
760,403 |
|
|
|
766,133 |
|
Average length of stay: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medicare |
|
26.5 |
|
|
|
26.4 |
|
|
|
26.1 |
|
|
|
26.2 |
|
Medicaid |
|
50.3 |
|
|
|
41.3 |
|
|
|
47.8 |
|
|
|
44.2 |
|
Medicare Advantage |
|
34.5 |
|
|
|
33.1 |
|
|
|
33.0 |
|
|
|
32.1 |
|
Medicaid Managed |
|
35.5 |
|
|
|
36.8 |
|
|
|
35.0 |
|
|
|
35.5 |
|
Commercial insurance and other |
|
34.9 |
|
|
|
34.7 |
|
|
|
34.2 |
|
|
|
34.0 |
|
Weighted average |
|
29.9 |
|
|
|
29.6 |
|
|
|
29.2 |
|
|
|
29.3 |
|
Revenues per admission: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medicare |
$ |
42,579 |
|
|
$ |
41,892 |
|
|
$ |
42,131 |
|
|
$ |
41,681 |
|
Medicaid |
|
69,797 |
|
|
|
54,795 |
|
|
|
63,324 |
|
|
|
56,194 |
|
Medicare Advantage |
|
55,105 |
|
|
|
53,578 |
|
|
|
53,042 |
|
|
|
51,080 |
|
Medicaid Managed |
|
51,696 |
|
|
|
51,950 |
|
|
|
50,519 |
|
|
|
49,408 |
|
Commercial insurance and other |
|
77,193 |
|
|
|
77,110 |
|
|
|
74,374 |
|
|
|
74,719 |
|
Weighted average |
|
50,309 |
|
|
|
49,312 |
|
|
|
49,049 |
|
|
|
48,440 |
|
Revenues per patient day: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medicare |
$ |
1,605 |
|
|
$ |
1,584 |
|
|
$ |
1,615 |
|
|
$ |
1,589 |
|
Medicaid |
|
1,388 |
|
|
|
1,326 |
|
|
|
1,326 |
|
|
|
1,272 |
|
Medicare Advantage |
|
1,597 |
|
|
|
1,619 |
|
|
|
1,609 |
|
|
|
1,593 |
|
Medicaid Managed |
|
1,456 |
|
|
|
1,412 |
|
|
|
1,441 |
|
|
|
1,390 |
|
Commercial insurance and other |
|
2,214 |
|
|
|
2,224 |
|
|
|
2,175 |
|
|
|
2,199 |
|
Weighted average |
|
1,684 |
|
|
|
1,667 |
|
|
|
1,679 |
|
|
|
1,655 |
|
Medicare case mix index (discharged patients only) |
|
1.179 |
|
|
|
1.163 |
|
|
|
1.171 |
|
|
|
1.165 |
|
Average daily census |
|
4,136 |
|
|
|
4,135 |
|
|
|
4,178 |
|
|
|
4,233 |
|
Occupancy % |
|
67.5 |
|
|
|
66.1 |
|
|
|
67.8 |
|
|
|
67.6 |
|
Same-hospital data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues ($ 000s) |
$ |
619,427 |
|
|
$ |
605,410 |
|
|
$ |
1,262,840 |
|
|
$ |
1,240,385 |
|
Admissions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medicare |
|
8,083 |
|
|
|
8,031 |
|
|
|
17,002 |
|
|
|
16,683 |
|
Medicaid |
|
371 |
|
|
|
557 |
|
|
|
834 |
|
|
|
1,159 |
|
Medicare Advantage |
|
1,339 |
|
|
|
1,299 |
|
|
|
2,792 |
|
|
|
2,845 |
|
Medicaid Managed |
|
761 |
|
|
|
640 |
|
|
|
1,494 |
|
|
|
1,280 |
|
Commercial insurance and other |
|
1,751 |
|
|
|
1,746 |
|
|
|
3,622 |
|
|
|
3,586 |
|
|
|
12,305 |
|
|
|
12,273 |
|
|
|
25,744 |
|
|
|
25,553 |
|
Patient days: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medicare |
|
214,629 |
|
|
|
212,221 |
|
|
|
443,633 |
|
|
|
438,213 |
|
Medicaid |
|
18,340 |
|
|
|
22,999 |
|
|
|
39,474 |
|
|
|
51,457 |
|
Medicare Advantage |
|
46,522 |
|
|
|
42,863 |
|
|
|
92,282 |
|
|
|
91,139 |
|
Medicaid Managed |
|
26,795 |
|
|
|
23,722 |
|
|
|
52,136 |
|
|
|
45,655 |
|
Commercial insurance and other |
|
60,984 |
|
|
|
60,559 |
|
|
|
123,753 |
|
|
|
122,274 |
|
|
|
367,270 |
|
|
|
362,364 |
|
|
|
751,278 |
|
|
|
748,738 |
|
Total average length of stay |
|
29.8 |
|
|
|
29.5 |
|
|
|
29.2 |
|
|
|
29.3 |
|
Total revenues per patient day |
$ |
1,687 |
|
|
$ |
1,671 |
|
|
$ |
1,681 |
|
|
$ |
1,657 |
|
57
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (Continued)
Results of Operations – Continuing Operations (Continued)
Operating data (Continued):
|
Three months ended |
|
|
Six months ended |
|
||||||||||
|
June 30, |
|
|
June 30, |
|
||||||||||
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
|
||||
Kindred at Home: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home health: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sites of service (at end of period) |
|
384 |
|
|
|
411 |
|
|
|
|
|
|
|
|
|
Revenue mix %: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medicare |
|
79.3 |
|
|
|
80.4 |
|
|
|
79.5 |
|
|
|
80.6 |
|
Medicaid |
|
2.1 |
|
|
|
2.1 |
|
|
|
2.1 |
|
|
|
2.0 |
|
Commercial and other |
|
8.2 |
|
|
|
7.9 |
|
|
|
8.3 |
|
|
|
7.8 |
|
Commercial paid at episodic rates |
|
10.4 |
|
|
|
9.6 |
|
|
|
10.1 |
|
|
|
9.6 |
|
Episodic revenues ($ 000s) |
$ |
332,193 |
|
|
$ |
324,027 |
|
|
$ |
658,014 |
|
|
$ |
554,018 |
|
Total episodic admissions |
|
70,212 |
|
|
|
67,808 |
|
|
|
141,638 |
|
|
|
116,895 |
|
Medicare episodic admissions |
|
60,730 |
|
|
|
59,394 |
|
|
|
122,741 |
|
|
|
102,567 |
|
Total episodes |
|
113,278 |
|
|
|
109,599 |
|
|
|
227,165 |
|
|
|
189,494 |
|
Episodes per admission |
|
1.61 |
|
|
|
1.62 |
|
|
|
1.60 |
|
|
|
1.62 |
|
Revenue per episode |
$ |
2,933 |
|
|
$ |
2,956 |
|
|
$ |
2,897 |
|
|
$ |
2,924 |
|
Hospice: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sites of service (at end of period) |
|
177 |
|
|
|
185 |
|
|
|
|
|
|
|
|
|
Admissions |
|
13,149 |
|
|
|
12,574 |
|
|
|
26,383 |
|
|
|
21,437 |
|
Average length of stay |
|
91 |
|
|
|
93 |
|
|
|
91 |
|
|
|
93 |
|
Patient days |
|
1,238,584 |
|
|
|
1,190,604 |
|
|
|
2,422,492 |
|
|
|
1,976,423 |
|
Revenue per patient day |
$ |
150 |
|
|
$ |
150 |
|
|
$ |
149 |
|
|
$ |
150 |
|
Average daily census |
|
13,611 |
|
|
|
13,084 |
|
|
|
13,310 |
|
|
|
10,919 |
|
Community Care and other revenues (included in home health business segment) ($ 000s) |
$ |
68,229 |
|
|
$ |
67,647 |
|
|
$ |
134,534 |
|
|
$ |
113,549 |
|
Kindred Rehabilitation Services: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kindred Hospital Rehabilitation Services: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Freestanding IRFs: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
End of period data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of IRFs |
|
19 |
|
|
|
16 |
|
|
|
|
|
|
|
|
|
Number of licensed beds |
|
969 |
|
|
|
829 |
|
|
|
|
|
|
|
|
|
Discharges (a) |
|
4,646 |
|
|
|
3,927 |
|
|
|
9,094 |
|
|
|
7,733 |
|
Same-hospital discharges (a) |
|
4,089 |
|
|
|
3,927 |
|
|
|
8,105 |
|
|
|
7,733 |
|
Occupancy % (a) |
|
70.6 |
|
|
|
71.5 |
|
|
|
70.6 |
|
|
|
72.3 |
|
Average length of stay (a) |
|
12.9 |
|
|
|
13.1 |
|
|
|
13.0 |
|
|
|
13.4 |
|
Revenue per discharge (a) |
$ |
19,318 |
|
|
$ |
19,325 |
|
|
$ |
19,520 |
|
|
$ |
19,420 |
|
Contract services: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sites of service (at end of period): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inpatient rehabilitation units (ARUs) |
|
105 |
|
|
|
99 |
|
|
|
|
|
|
|
|
|
LTAC hospitals |
|
121 |
|
|
|
120 |
|
|
|
|
|
|
|
|
|
Sub-acute units |
|
7 |
|
|
|
8 |
|
|
|
|
|
|
|
|
|
Outpatient units |
|
138 |
|
|
|
139 |
|
|
|
|
|
|
|
|
|
|
|
371 |
|
|
|
366 |
|
|
|
|
|
|
|
|
|
Revenue per site |
$ |
215,798 |
|
|
$ |
209,436 |
|
|
$ |
427,215 |
|
|
$ |
420,587 |
|
RehabCare: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sites of service (at end of period) |
|
1,759 |
|
|
|
1,789 |
|
|
|
|
|
|
|
|
|
Revenue per site |
$ |
111,470 |
|
|
$ |
132,359 |
|
|
$ |
227,060 |
|
|
$ |
270,465 |
|
|
(a) |
Excludes non-consolidated IRF. |
58
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (Continued)
Results of Operations – Continuing Operations (Continued)
Operating data (Continued):
|
Three months ended |
|
|
Six months ended |
|
||||||||||
|
June 30, |
|
|
June 30, |
|
||||||||||
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
|
||||
Nursing center division: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
End of period data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of facilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nursing centers: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owned or leased |
|
88 |
|
|
|
86 |
|
|
|
|
|
|
|
|
|
Managed |
|
4 |
|
|
|
4 |
|
|
|
|
|
|
|
|
|
Assisted living facilities |
|
7 |
|
|
|
7 |
|
|
|
|
|
|
|
|
|
|
|
99 |
|
|
|
97 |
|
|
|
|
|
|
|
|
|
Number of licensed beds: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nursing centers: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owned or leased |
|
11,330 |
|
|
|
11,050 |
|
|
|
|
|
|
|
|
|
Managed |
|
485 |
|
|
|
485 |
|
|
|
|
|
|
|
|
|
Assisted living facilities |
|
380 |
|
|
|
375 |
|
|
|
|
|
|
|
|
|
|
|
12,195 |
|
|
|
11,910 |
|
|
|
|
|
|
|
|
|
Revenue mix %: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medicare |
|
31.1 |
|
|
|
30.5 |
|
|
|
31.7 |
|
|
|
31.6 |
|
Medicaid |
|
36.9 |
|
|
|
38.9 |
|
|
|
36.6 |
|
|
|
38.3 |
|
Medicare Advantage |
|
7.3 |
|
|
|
8.6 |
|
|
|
7.3 |
|
|
|
8.8 |
|
Medicaid Managed |
|
8.7 |
|
|
|
5.4 |
|
|
|
8.6 |
|
|
|
5.1 |
|
Private and other |
|
16.0 |
|
|
|
16.6 |
|
|
|
15.8 |
|
|
|
16.2 |
|
Patient days (a): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medicare |
|
134,699 |
|
|
|
133,991 |
|
|
|
274,726 |
|
|
|
282,387 |
|
Medicaid |
|
422,968 |
|
|
|
444,757 |
|
|
|
841,304 |
|
|
|
892,645 |
|
Medicare Advantage |
|
43,069 |
|
|
|
51,947 |
|
|
|
86,479 |
|
|
|
107,323 |
|
Medicaid Managed |
|
107,288 |
|
|
|
82,280 |
|
|
|
212,951 |
|
|
|
153,868 |
|
Private and other |
|
134,657 |
|
|
|
139,716 |
|
|
|
273,799 |
|
|
|
277,746 |
|
|
|
842,681 |
|
|
|
852,691 |
|
|
|
1,689,259 |
|
|
|
1,713,969 |
|
Patient day mix % (a): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medicare |
|
16.0 |
|
|
|
15.7 |
|
|
|
16.3 |
|
|
|
16.5 |
|
Medicaid |
|
50.2 |
|
|
|
52.2 |
|
|
|
49.8 |
|
|
|
52.1 |
|
Medicare Advantage |
|
5.1 |
|
|
|
6.1 |
|
|
|
5.1 |
|
|
|
6.2 |
|
Medicaid Managed |
|
12.7 |
|
|
|
9.6 |
|
|
|
12.6 |
|
|
|
9.0 |
|
Private and other |
|
16.0 |
|
|
|
16.4 |
|
|
|
16.2 |
|
|
|
16.2 |
|
Revenues per patient day (a): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medicare Part A |
$ |
577 |
|
|
$ |
573 |
|
|
$ |
577 |
|
|
$ |
570 |
|
Total Medicare (including Part B) |
|
630 |
|
|
|
623 |
|
|
|
628 |
|
|
|
614 |
|
Medicaid |
|
238 |
|
|
|
239 |
|
|
|
237 |
|
|
|
235 |
|
Medicaid (net of provider taxes) (b) |
|
212 |
|
|
|
215 |
|
|
|
211 |
|
|
|
207 |
|
Medicare Advantage |
|
464 |
|
|
|
453 |
|
|
|
458 |
|
|
|
450 |
|
Medicaid Managed |
|
220 |
|
|
|
181 |
|
|
|
220 |
|
|
|
180 |
|
Private and other |
|
323 |
|
|
|
326 |
|
|
|
314 |
|
|
|
319 |
|
Weighted average |
|
323 |
|
|
|
321 |
|
|
|
322 |
|
|
|
320 |
|
Average daily census (a) |
|
9,260 |
|
|
|
9,370 |
|
|
|
9,282 |
|
|
|
9,469 |
|
Admissions (a) |
|
9,480 |
|
|
|
9,831 |
|
|
|
19,295 |
|
|
|
20,207 |
|
Occupancy % (a) |
|
76.7 |
|
|
|
79.6 |
|
|
|
77.0 |
|
|
|
80.4 |
|
Medicare average length of stay (a) |
|
28.4 |
|
|
|
28.9 |
|
|
|
28.3 |
|
|
|
28.9 |
|
|
(a) |
Excludes managed facilities. |
|
(b) |
Provider taxes are recorded in general and administrative expenses for all periods presented. |
59
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (Continued)
Results of Operations – Continuing Operations (Continued)
Hospital division
Revenues increased 1% to $634 million in the second quarter of 2016 compared to $627 million for the same period in 2015, and increased 1% to $1.28 billion for the six months ended June 30, 2016 compared to $1.27 billion for the same period in 2015. The increase in revenues in the second quarter of 2016 was primarily a result of a 1% increase in same-hospital revenue per patient day. Same-hospital admissions grew 0.3% in the second quarter of 2016 compared to the same period in 2015. Same-hospital average length of stay increased to 29.8 days in the second quarter of 2016 compared to 29.5 days in the second quarter of 2015. The increase in revenues for the six months ended June 30, 2016 was primarily as a result of a 1% increase in same-hospital revenue per patient day. Same-hospital admissions grew 1% for the six months ended June 30, 2016 compared to the same period in 2015. Same-hospital average length of stay declined to 29.2 days for the six months ended June 30, 2016 compared to 29.3 days for the six months ended June 30, 2015.
Segment EBITDAR in the second quarter of 2016 included $0.4 million related to severance costs and a gain of $1 million on a facility swap. Segment EBITDAR for the six months ended June 30, 2016 included $1 million related to severance costs and a gain of $1 million on a facility swap. Segment EBITDAR in the second quarter of 2015 included $0.6 million related to the closure of a hospital. Segment EBITDAR for the six months ended June 30, 2015 included $1 million related to the closure of a hospital and cancelled development project. Excluding these charges, segment EBITDAR margins declined to 19.9% in the second quarter of 2016 compared to 21.0% in the second quarter of 2015 and declined to 20.5% for the six months ended June 30, 2016 compared to 21.0% for the six months ended June 30, 2015. The decline in segment EBITDAR margins for both periods was primarily as a result of an increase in contract labor.
Average hourly wage rates increased 5% and 4% in the second quarter of 2016 and for the six months ended June 30, 2016, respectively, compared to the same periods in 2015, primarily as a result of an increase in contract labor. Employee benefit costs declined 7% in the second quarter of 2016 compared to the same period in 2015, primarily as a result of a reduction in workers compensation expense. Employee benefit costs declined 4% for the six months ended June 30, 2016 compared to the same period in 2015, primarily as a result of a reduction in compensated absence and workers compensation expenses.
Professional liability costs were $13 million and $8 million in the second quarter of 2016 and 2015, respectively, and $24 million and $18 million for the six months ended June 30, 2016 and 2015, respectively. The increase in both periods was primarily attributable to increases in the frequency and severity of claims.
Kindred at Home
Home health
Revenues increased 3% to $438 million in the second quarter of 2016 compared to $428 million in the second quarter of 2015, primarily as a result of a 4% increase in admissions and a 3% increase in episodes, offset by a reduction in revenue per episode. Revenues increased 19% to $868 million for the six months ended June 30, 2016 compared to $729 million for the six months ended June 30, 2015, primarily as a result of the Gentiva Merger, and growth in admissions and episodes, offset by a reduction in revenue per episode. The Gentiva Merger, which added 288 sites of service to the Company’s home health operations beginning February 2, 2015, contributed $748 million and $584 million for the six months ended June 30, 2016 and for the five months of operation during the same period in 2015, respectively.
Segment EBITDAR for the six months ended June 30, 2016 included $1 million of income related to business interruption settlements. Segment EBITDAR in the second quarter of 2015 included $1 million of costs associated with closing two locations and for the six months ended June 30, 2015 included $2 million of costs associated with closing five locations. Excluding these items, segment EBITDAR margins increased to 17.3% in the second quarter of 2016 compared to 17.0% in the second quarter of 2015, and declined to 16.3% for the six months ended June 30, 2016 compared to 16.4% for the six months ended June 30, 2015. The increase in segment EBITDAR margins in the second quarter of 2016 was primarily attributable to volume growth due to acquisitions and organic growth as compared to the prior year period. The decline in segment EBITDAR margins for the six months ended June 30, 2016 was primarily attributable to the impact of including Gentiva’s operations for six months in 2016 as compared to five months in the 2015 period. The month of January is seasonally a weaker operating month and is negatively impacted by higher payroll taxes.
60
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (Continued)
Results of Operations – Continuing Operations (Continued)
Kindred at Home (Continued)
Hospice
Revenues increased 4% to $185 million in the first quarter of 2016 compared to $178 million in the first quarter of 2015, primarily as a result of a 4% increase in patient days. Revenues increased 22% to $362 million for the six months ended June 30, 2016 compared to $297 million for the six months ended June 30, 2015, primarily as a result of the Gentiva Merger and growth in patient days. The Gentiva Merger, which added 163 sites of service to the Company’s hospice operations beginning February 2, 2015, contributed $337 million and $271 million for the six months ended June 30, 2016 and for the five months of operation during the same period in 2015, respectively.
Segment EBITDAR in the second quarter of 2016 and for the six months ended June 30, 2016 included $0.1 million and $0.4 million, respectively, of costs associated with closing one location during the six months ended June 30, 2016. Segment EBITDAR in the second quarter of 2015 included $1.6 million of costs associated with closing four locations and for the six months ended June 30, 2015 included $2 million of costs associated with closing six locations. Excluding these charges, segment EBITDAR margins increased to 16.9% in the second quarter of 2016 compared to 15.7% in the second quarter of 2015 and increased to 15.5% for the six months ended June 30, 2016 compared to 15.1% for the six months ended June 30, 2015. The increase in both periods was primarily attributable to an increase in patient days, and for the six months ended June 30, 2016, was partially offset by the impact of Gentiva’s operations including six months of 2016 as compared to five months in the 2015 period. The month of January is seasonally a weaker operating month and is negatively impacted by higher payroll taxes.
Kindred Rehabilitation Services
Kindred Hospital Rehabilitation Services
Revenues increased 11% to $170 million in the second quarter of 2016 compared to $153 million in the second quarter of 2015, and increased 10% to $336 million for the six months ended June 30, 2016 compared to $304 million for the six months ended June 30, 2015. The increase in revenues in both periods was primarily attributable to three freestanding IRFs that opened since the second half of 2015, and 4% and 5% increases in same-hospital discharges for freestanding IRFs in the second quarter of 2016 and for the six months ended June 30, 2016, respectively, compared to the same prior year periods.
Segment EBITDAR margins increased to 29.7% in the second quarter of 2016 compared to 29.2% in the second quarter of 2015, primarily as a result of cost efficiencies. Segment EBITDAR margins were unchanged at 29.3% for the six months ended June 30, 2016 compared to the six months ended June 30, 2015.
Employee benefit costs increased 2% in both the second quarter of 2016 and for the six months ended June 30, 2016 compared to the same periods in 2015, primarily as a result of an increase in employee benefit costs related to the previously mentioned new IRFs.
RehabCare
Revenues declined 17% to $196 million in the second quarter of 2016 compared to $236 million in the second quarter of 2015, and declined 18% to $400 million for the six months ended June 30, 2016 compared to $489 million for the six months ended June 30, 2015. The decline in revenues was primarily attributable to a net loss of customer contract sites of service that began in the first half of 2015. The number of RehabCare sites of service at June 30, 2016 was 1,759 compared to 1,789 at June 30, 2015. The loss of customer contract sites of service was primarily attributable to skilled nursing center consolidations, competition, and customers moving therapy services in-house throughout 2015 and, more recently, strategic termination of unprofitable contracts during the first six months of 2016. Revenues derived from non-affiliated customers aggregated $167 million and $198 million in the second quarter of 2016 and 2015, respectively, and $342 million and $413 million for the six months ended June 30, 2016 and 2015, respectively.
Segment EBITDAR margins increased to 6.8% in the second quarter of 2016 compared to 6.2% in the second quarter of 2015, primarily as a result of cost efficiencies. Segment EBITDAR for the six months ended June 30, 2015 included $1 million related to severance costs. Excluding this charge, segment EBITDAR margins declined to 6.3% for the six months ended June 30, 2016 compared to 6.4% for the six months ended June 30, 2015, primarily attributable to the net loss of customer contract sites of service during 2015.
Employee benefit costs decreased 20% in both the second quarter of 2016 and for the six months ended June 30, 2016 compared to the same periods in 2015, primarily as a result of the net loss of customer contract sites of service during 2015.
61
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (Continued)
Results of Operations – Continuing Operations (Continued)
Nursing center division
Revenues declined 1% to $273 million in the second quarter of 2016 compared to $274 million in the second quarter of 2015, and declined 1% to $545 million for the six months ended June 30, 2016 compared to $548 million for the six months ended June 30, 2015. The decline in revenues was primarily a result of a decline in average daily census of 1% in the second quarter of 2016 and 2% for the six months ended June 30, 2016 compared to the respective prior year periods. Nursing center revenues per patient day increased 1% in both the second quarter of 2016 and for the six months ended June 30, 2016 compared to the respective prior year periods.
Segment EBITDAR in both the second quarter of 2016 and for the six months ended June 30, 2016 included $2 million of severance costs and $2 million of facility closing costs. Segment EBITDAR in both the second quarter of 2015 and for the six months ended June 30, 2015 included $0.6 million of costs related to abandoned development projects. Excluding these charges, segment EBITDAR margins declined to 12.4% in the second quarter of 2016 compared to 14.8% in the second quarter of 2015, and declined to 11.7% for the six months ended June 30, 2016 compared to 14.1% for the six months ended June 30, 2015. The decline in both periods was primarily as a result of a decline in average daily census, start-up losses at newly opened facilities, higher contract labor costs, and an increase in professional liability costs.
Average hourly wage rates increased 4% in both the second quarter of 2016 and for the six months ended June 30, 2016 compared to the respective prior year periods, primarily as a result of pay rate increases and higher contract labor costs. Employee benefit costs declined 5% in the second quarter of 2016 compared to the same period in 2015, primarily as a result of a reduction in workers compensation expense. Employee benefit costs declined 3% for the six months ended June 30, 2016 compared to the same period in 2015, primarily as a result of a reduction in workers compensation expense.
Professional liability costs were $9 million and $4 million in the second quarter of 2016 and 2015, respectively, and $16 million and $9 million for the six months ended June 30, 2016 and 2015, respectively, primarily attributable to increases in the frequency and severity of claims.
Support center
Segment EBITDAR for the Company’s operating divisions excludes allocations of support center overhead. These costs aggregated $67 million and $71 million in the second quarter of 2016 and 2015, respectively, and $138 million and $137 million for the six months ended June 30, 2016 and 2015, respectively. The decline in support center overhead in the second quarter of 2016 compared to the second quarter of 2015 was primarily attributable to operating efficiencies associated with the Gentiva Merger and lower incentive compensation costs. As a percentage of consolidated revenues, support center overhead totaled 3.6% and 3.8% in the second quarter of 2016 and 2015, respectively, and 3.7% and 3.9% for the six months ended June 30, 2016 and 2015, respectively. The decline in both periods was primarily attributable to operating efficiencies associated with the Gentiva Merger.
Transaction costs
Operating results included transaction and integration costs associated with the Gentiva Merger totaling $1 million and $3 million in the second quarter of 2016 and for the six months ended June 30, 2016, respectively. Operating results included transaction and integration costs associated with the Gentiva Merger totaling $4 million in the second quarter of 2015. Operating results included transaction, integration, and financing costs associated with the Gentiva Merger totaling $97 million for the six months ended June 30, 2015. Operating results also included transaction costs associated with other acquisition activities of $1 million in both the second quarter of 2016 and 2015 and $1 million and $3 million for the six months ended June 30, 2016 and 2015, respectively. These transaction, integration, and financing costs in all periods were included in general and administrative expenses.
62
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (Continued)
Results of Operations – Continuing Operations (Continued)
Litigation contingency expense
On January 12, 2016, the Company entered into the Settlement Agreement with the United States to resolve the pending DOJ investigation concerning the operations of RehabCare, a therapy services company acquired by the Company on June 1, 2011. Under the Settlement Agreement, the Company paid the Settlement Payment to the United States during the first quarter of 2016. In the first quarter of 2015, the Company recorded a $95 million loss reserve for this matter and disclosed an estimated settlement range of $95 million to $125 million. Based on the progress of continuing settlement discussions through October 2015, the Company recorded an additional $30 million loss provision in the third quarter of 2015. The Company recorded an additional loss reserve of approximately $2 million in the fourth quarter of 2015 related to the Settlement Agreement and associated costs and, in connection with establishing the final terms of the Settlement Agreement, also recorded an income tax benefit of $47 million in the fourth quarter of 2015. In connection with the resolution of this matter, and in exchange for the OIG’s agreement not to exclude the Company or its subsidiaries from participating in the federal healthcare programs, on January 11, 2016, the Company entered into a five-year corporate integrity agreement with the OIG.
In connection with the Settlement Agreement, RehabCare has received requests for indemnification from some of its current and former customers related to alleged damages stemming from payments made by these customers to the DOJ and the related legal and other costs. At this time, the Company has recorded an estimated aggregate loss contingency reserve of $4 million for these matters. No estimate of the possible loss in excess of the amount accrued can be made regarding these matters at this time. There is no certainty about the timing or likelihood of any definitive resolutions relating to these indemnification claims. The Company disputes the allegations in these indemnification claims and will defend these and any related claims vigorously.
Other expenses
Rent expense increased 4% to $100 million in the second quarter of 2016 compared to $97 million in the second quarter of 2015, primarily attributable to new facility leases. Rent expense increased 5% to $198 million for the six months ended June 30, 2016 compared to $189 million for the six months ended June 30, 2015, primarily attributable to new facility leases and the Gentiva Merger, which was completed on February 2, 2015.
Depreciation and amortization expense increased 4% to $40 million in the second quarter of 2016 compared to $38 million in the second quarter of 2015, primarily attributable to integration capital expenditures associated with the Gentiva Merger. Depreciation and amortization expense increased 4% to $81 million for the six months ended June 30, 2016 compared to $77 million for the six months ended June 30, 2015, primarily attributable to assets acquired in conjunction with the Gentiva Merger and integration capital expenditures associated with the Gentiva Merger.
Interest expense increased 2% to $58 million in the second quarter of 2016 compared to $57 million in the second quarter of 2015, and decreased 3% to $115 million for the six months ended June 30, 2016 compared to $120 million for the six months ended June 30, 2015. Interest expense for the six months ended June 30, 2015 included $17 million in pre-closing costs related to financing the Gentiva Merger. Excluding these financing costs, interest expense increased in both periods primarily as a result of increased long-term borrowings. See note 2 of the notes to unaudited condensed consolidated financial statements.
63
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (Continued)
Results of Operations – Continuing Operations (Continued)
Consolidated results
Income from continuing operations before income taxes aggregated $52 million in the second quarter of 2016 compared to $58 million in the second quarter of 2015. Income from continuing operations before income taxes aggregated $90 million for the six months ended June 30, 2016 compared to loss from continuing operations before income taxes of $104 million for the six months ended June 30, 2015. Income from continuing operations attributable to the Company aggregated $21 million in the second quarter of 2016 compared to $22 million in the second quarter of 2015. Income from continuing operations attributable to the Company aggregated $34 million for the six months ended June 30, 2016 compared to loss from continuing operations attributable to the Company of $121 million for the six months ended June 30, 2015. Transaction and integration costs, litigation contingency expense, retirement and severance costs, business interruption settlements, facility closing costs, research and development, gain on facility swap, debt amendment costs, and impairment charges negatively impacted the consolidated pretax operating results by $17 million ($14 million net of income taxes) in the second quarter of 2016 and by $31 million ($23 million net of income taxes) for the six months ended June 30, 2016. Transaction and integration costs, litigation contingency expense, and facility closing costs negatively impacted the consolidated pretax operating results by $13 million ($12 million net of income taxes) in the second quarter of 2015. In addition, pre-closing financing costs, retirement and severance costs and impairment charges also negatively impacted the consolidated pretax operating results by $235 million ($184 million net of income taxes) for the six months ended June 30, 2015.
Results of Operations – Discontinued Operations
Income from discontinued operations was $3 million in the second quarter of 2016 compared to loss from discontinued operations of $1 million in the second quarter of 2015. Income from discontinued operations was $2 million for the six months ended June 30, 2016 compared to loss from discontinued operations of $4 million for the six months ended June 30, 2015. The Company recorded a net loss of $0.1 million in the second quarter of 2016 compared to a net gain of $1 million in the second quarter of 2015 related to the divestiture of discontinued operations. The Company recorded a net gain of $0.2 million for the six months ended June 30, 2016 compared to a net gain of $1 million for the six months ended June 30, 2015 related to the divestiture of discontinued operations.
On December 27, 2014, the Company entered into an agreement with Ventas to transition the operations under the leases for the 2014 Expiring Facilities. Each lease terminates when the operation of such nursing center is transferred to a new operator. At June 30, 2016, the Company had transferred the operations of all of the 2014 Expiring Facilities to new operators. The lease term for eight of the 2014 Expiring Facilities was scheduled to expire on April 30, 2018. The lease term for the ninth of the 2014 Expiring Facilities was scheduled to expire on April 30, 2020. For accounting purposes, the 2014 Expiring Facilities qualified as assets held for sale, and the Company reflected the operating results as discontinued operations in the accompanying unaudited condensed consolidated statement of operations for all historical periods. Under the terms of the agreement to transition the operations of the 2014 Expiring Facilities, the Company incurred a $40 million termination fee in exchange for the early termination of the leases, which was paid to Ventas in January 2015.
Liquidity
Operating cash flows
Cash flows provided by operations (including discontinued operations) aggregated $2 million for the six months ended June 30, 2016 compared to cash flows used in operations of $39 million for the six months ended June 30, 2015. Operating cash flows for the six months ended June 30, 2016 were negatively impacted by $153 million for the Settlement Agreement, other litigation, debt refinancing, retirement, severance, retention, transaction and lease termination payments, and business interruption settlements. Operating cash flows for the six months ended June 30, 2015 were negatively impacted by $209 million for severance, retirement, Gentiva Merger transaction and pre-closing financing costs, litigation, other transaction costs, and lease termination payments.
The Company utilizes its ABL Facility to meet working capital needs and finance its acquisition and development activities. As a result, the Company typically carries minimal amounts of cash on its consolidated balance sheet. Based upon the Company’s expected operating cash flows and the availability of borrowings under the ABL Facility ($700 million at June 30, 2016), management believes that the Company has the necessary financial resources to satisfy its expected short-term and long-term liquidity needs.
Dividends and other payments
During the first half of 2016, the Company paid a cash dividend of $0.12 per common share on June 10, 2016 to shareholders of record as of the close of business on May 18, 2016 and also paid a cash dividend of $0.12 per common share on April 1, 2016 to shareholders.
64
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (Continued)
Liquidity (Continued)
Dividends and other payments (Continued)
During the first half of 2015, the Company paid a cash dividend of $0.12 per common share on June 10, 2015 to shareholders of record as of the close of business on May 20, 2015 and also paid a cash dividend of $0.12 per common share on April 1, 2015 to shareholders.
The Company made an installment payment on the Company’s Units on June 1, 2016 to holders of record on May 15, 2016, which consisted of a quarterly installment payment of $18.76 per Unit. The Company also made installment payments on the Company’s Units on March 1, 2016 and on June 1, 2015, each of which consisted of a quarterly installment payment of $18.75 per Unit. In addition, the Company made an installment payment on the Company’s Units on March 2, 2015, which consisted of a quarterly installment payment of $18.75 per Unit, plus a one-time incremental payment of $1.25 per Unit for the period between November 25, 2014 and December 1, 2014, for a total payment of $20.00 per Unit. Each Unit is composed of a Purchase Contract and one share of Mandatory Redeemable Preferred Stock having a final preferred stock installment payment date of December 1, 2017 and an initial liquidation preference of $201.58 per share of Mandatory Redeemable Preferred Stock. To the extent that any Unit has been separated into its constituent Purchase Contract and its constituent share of Mandatory Redeemable Preferred Stock, the installment payment is payable only on the constituent share of Mandatory Redeemable Preferred Stock.
Future declarations of dividends will be subject to the approval of Kindred’s Board of Directors. The current cash dividend funding on the Company’s common stock will require the use of approximately $41 million on an annual basis. The current cash funding of installment payments on the Units will require the use of approximately $13 million on an annual basis through 2017.
Gentiva Merger – Financing Transactions
The following Financing Transactions occurred in connection with the Gentiva Merger:
• the Company issued $1.35 billion aggregate principal amount of Notes;
• the Company issued approximately 15 million shares of its common stock through two common stock offerings and issued 9.7 million shares of its common stock as the Stock Consideration (see note 2 of the notes to unaudited condensed consolidated financial statements);
• the Company issued 172,500 Units; and
• the Company amended its credit facilities.
Term Loan Amendment Agreement
On June 14, 2016, the Company entered into the Term Loan Amendment Agreement. The Term Loan Amendment Agreement amends and restates the Fourth Amended and Restated Term Loan Facility to provide for, among other things, (1) additional joint venture flexibility, including an increased ability to enter into and make investments in joint ventures that are non-guarantor restricted subsidiaries and to incur debt and liens of such joint ventures and other non-guarantor restricted subsidiaries, (2) an increase in the size of a basket for asset sales from 15% to 25% of consolidated total assets, (3) maintaining a maximum total leverage ratio of 6.00:1.00 for each quarterly measurement date after the date of such amendment, (4) a prepayment premium of 1.00% in connection with any repricing transaction within six months of the closing date, and (5) an incremental term loan in an aggregate principal amount of $200 million.
The incremental term loan under the Term Loan Amendment Agreement was issued with 95 basis points of OID and has the same terms as, and is fungible with, the $1.18 billion in aggregate principal amount of term loans that were outstanding under the Fourth Amended and Restated Term Loan Facility immediately prior to the effectiveness of the Term Loan Amendment Agreement. The net proceeds from the incremental term loan were used to repay a portion of the Company’s outstanding borrowings under its ABL Facility.
ABL Amendment Agreement
Also on June 14, 2016, the Company entered into the ABL Amendment Agreement. The ABL Amendment Agreement amends and restates the Prior ABL Facility to provide for, among other things, (1) additional joint venture flexibility, including an increased ability to enter into and make investments in joint ventures that are non-guarantor restricted subsidiaries and to incur debt and liens of such joint ventures and other non-guarantor restricted subsidiaries, and (2) an increase in the size of a basket for asset sales from 15% to 25% of consolidated total assets.
65
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (Continued)
Liquidity (Continued)
Incremental Term Loan Amendment
On March 10, 2015, the Company entered into an incremental amendment agreement, which provided for an incremental term loan in an aggregate principal amount of $200 million under its Fourth Amended and Restated Term Loan Facility. The Company used the net proceeds of the incremental term loan to repay outstanding borrowings under its Prior ABL Facility. The incremental term loan was issued with 50 basis points of OID and has the same terms as, and is fungible with, all other term loans outstanding under the Company’s Term Loan Facility.
Amendment to Notes due 2022
On April 9, 2014, the Company completed a private placement of $500 million aggregate principal amount of the Notes due 2022. The Notes due 2022 were issued pursuant to the 2022 Indenture among the Company, the 2022 Guarantors, and Wells Fargo Bank, National Association, as trustee.
On January 30, 2015, following the receipt of sufficient consents to approve the Amendments, the Company, the 2022 Guarantors, and Wells Fargo Bank, National Association, as trustee, entered into the 2022 Notes Supplemental Indenture. The 2022 Notes Supplemental Indenture conforms certain covenants, definitions, and other terms in the 2022 Indenture to the covenants, definitions, and terms contained in the indentures governing the Notes. The Amendments became operative following the consummation of the Gentiva Merger.
Interest rate swaps
In March 2014, the Company entered into an interest rate swap agreement to hedge its floating interest rate on an aggregate of $400 million of debt outstanding under its Third Amended and Restated Term Loan Facility. On April 8, 2014, the Company completed a novation of a portion of its $400 million swap agreement to two new counterparties, each in the amount of $125 million. The original swap contract was not amended, terminated or otherwise modified. The interest rate swap had an effective date of April 9, 2014, will expire on April 9, 2018 and continues to apply to the Term Loan Facility. The Company is required to make payments based upon a fixed interest rate of 1.867% calculated on the notional amount of $400 million. In exchange, the Company will receive interest on $400 million at a variable interest rate that is based upon the three-month LIBOR, subject to a minimum rate of 1.0%. The Company determined these interest rate swaps continue to qualify for cash flow hedge accounting treatment at June 30, 2016.
In January 2016, the Company entered into three interest rate swap agreements to hedge its floating interest rate on an aggregate of $325 million of debt outstanding under its Fourth Amended and Restated Term Loan Facility. The interest rate swaps have an effective date of January 11, 2016, and expire on January 9, 2021. The Company is required to make payments based upon a fixed interest rate of 1.862% and 1.855% calculated on the notional amount of $175 million and $150 million, respectively. In exchange, the Company will receive interest on $325 million at a variable interest rate that is based upon the three-month LIBOR rate, subject to a minimum rate of 1.0%. The Company determined these interest rate swaps continue to qualify for cash flow hedge accounting treatment at June 30, 2016.
The Company records the effective portion of the gain or loss on these derivative financial instruments in accumulated other comprehensive income (loss) as a component of stockholders’ equity and records the ineffective portion of the gain or loss on these derivative financial instruments as interest expense. For the three months and six months ended June 30, 2016 and 2015, the ineffectiveness related to the interest rate swaps was immaterial.
The aggregate fair value of the interest rate swaps recorded in other accrued liabilities was $10 million and $4 million at June 30, 2016 and December 31, 2015, respectively.
Divestitures
On April 3, 2016, the Company entered into a definitive agreement to sell the Hospitals to Curahealth for $27.5 million. The Company expects to realize cash proceeds upon closing of the transaction with Curahealth of approximately $21 million, subject to closing adjustments, with the remainder of the purchase price to be paid upon satisfaction of financial and other post-closing conditions. The Hospitals have, in aggregate, 783 licensed beds in Arizona, Louisiana, Massachusetts, Oklahoma, Pennsylvania, and Tennessee.
66
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (Continued)
Liquidity (Continued)
Divestitures (Continued)
In connection with the sale of the Hospitals, the Company entered into amendments to certain of its master lease agreements with Ventas on April 3, 2016 to transition the operations of the Leased Hospitals. Six of the Leased Hospitals are leased under master lease agreement No. 5 and one is leased under master lease agreement No. 1. The Leased Hospitals will remain leased under the applicable master lease agreement until the closing of the sale to Curahealth. The Company paid a fee to Ventas of $3.5 million upon signing of the amendments and will pay an additional $2.958 million upon the closing of the sale of the Leased Hospitals. Ventas will pay the Company 50% of the sales proceeds for the real estate (after deduction of Ventas’s closing costs) attributed to the Leased Hospitals in the sale, which is anticipated to be immaterial.
Under separate lease amendments, the annual rent on the Leased Hospitals, which have current annual rent of $7.7 million, will immediately be reallocated to the remaining facilities the Company leases from Ventas under the various master lease agreements. As required under GAAP, the reallocated rents will be recorded as a lease termination fee by the Company upon the cease use date of the Leased Hospitals. Total annual payments on Ventas’s post-acute care portfolio operated by the Company will remain the same as its current level.
The Company is currently permitted to cease operating the Leased Hospitals, but these Leased Hospitals otherwise remain subject to the applicable master lease agreement until their scheduled expiration dates. If such sale to Curahealth does not occur, the Company and Ventas will continue to attempt to identify a purchaser for the Leased Hospitals, and share the net proceeds of any such sale.
In connection with these transactions, the Company estimates that it will incur a one-time pretax lease termination fee of approximately $54 million comprised of the $6.5 million of fees paid to Ventas in conjunction with execution of the amendments and approximately $47 million of aggregate reallocated rents attributable to the Leased Hospitals, which will be recorded upon the cease use date of the Leased Hospitals. The lease termination fee will be recorded as a long-term liability discounted at the Company’s credit-adjusted risk-free rate through the end of the original lease term of the Leased Hospitals, or through 2025. The Company does not expect any additional lease termination fees related to the transactions.
The Company estimates that it will recognize a non-cash pretax impairment charge to property and equipment of approximately $25 million to $30 million, of which $8 million was recorded during the six months ended June 30, 2016. In addition, the Company estimates that it will recognize a pretax loss on disposal of $20 million to $25 million which includes a non-cash pretax write-off of both goodwill and other intangible assets of $12 million to $17 million allocable to the Hospitals.
Capital Resources
Capital expenditures and acquisitions
Excluding acquisitions, routine capital expenditures (expenditures necessary to maintain existing facilities that generally do not increase capacity or add services) totaled $47 million and $45 million for the six months ended June 30, 2016 and 2015, respectively. Kindred Hospital Rehabilitation Services development capital expenditures (primarily new IRF development) totaled $10 million for the six months ended June 30, 2016. Nursing center development capital expenditures (primarily the addition of transitional care services for higher acuity patients) totaled $5 million for the six months ended June 30, 2016 and $6 million for the six months ended June 30, 2015. Support center development capital expenditures totaled $3 million for the six months ended June 30, 2016. Excluding acquisitions, the Company anticipates that routine capital spending for 2016 should approximate $100 million to $120 million and development capital spending should approximate $35 million to $45 million. Management expects that substantially all of these expenditures will be financed through internal sources or borrowings under the ABL Facility. Management believes that its capital expenditure program is adequate to improve and equip existing facilities. At June 30, 2016, the estimated cost to complete and equip construction in progress approximated $51 million.
Acquisition expenditures totaled $28 million for the six months ended June 30, 2016, which were financed with operating cash flows and the Company’s ABL Facility. Acquisition expenditures totaled $662 million for the six months ended June 30, 2015, primarily related to the Gentiva Merger and the Centerre Acquisition. See notes 2 and 3 of the notes to unaudited condensed consolidated financial statements.
On June 20, 2016, the Company entered into a definitive agreement to acquire home health operations from the Arkansas Department of Health, which includes licenses to provide home health, hospice and personal care services throughout the state of Arkansas, for approximately $39 million. The Company completed this acquisition on August 1, 2016.
67
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (Continued)
Other Information
Effects of inflation and changing prices
The Company derives a substantial portion of its revenues from the Medicare and Medicaid programs. The Company has been, and could be in the future, materially adversely affected by the continuing efforts of governmental and private third party payors to contain healthcare costs.
The Company cannot provide assurance that reimbursement payments under governmental and private third party payor programs, including Medicare supplemental insurance policies, will remain at levels comparable to present levels or will be sufficient to cover the costs allocable to patients eligible for reimbursement pursuant to these programs. Medicare reimbursement in LTAC hospitals, IRFs, nursing centers, home health, and hospice is subject to fixed payments under the Medicare prospective payment systems. In accordance with Medicare laws, CMS makes annual adjustments to Medicare payment rates in many prospective payment systems under what is commonly known as a “market basket update.” Each year, the Medicare Payment Advisory Commission (“MedPAC”), a commission chartered by Congress to advise it on Medicare payment issues, makes payment policy recommendations to Congress for a variety of Medicare payment systems. Congress is not obligated to adopt MedPAC recommendations, and, based upon outcomes in previous years, there can be no assurance that Congress will adopt MedPAC’s recommendations in a given year. Medicaid reimbursement rates in many states in which the Company operates nursing centers also are based upon fixed payment systems. Generally, these rates are adjusted annually for inflation. However, these adjustments do not reflect the actual increase in the costs of providing healthcare services. In addition, Medicaid reimbursement can be impacted negatively by state budgetary pressures, which may lead to reduced reimbursement or delays in receiving payments. There can be no assurance that the facilities operated by the Company, or the provision of goods and services offered by the Company, will meet the requirements for participation in such programs.
Various healthcare reform provisions became law upon enactment of the ACA. The reforms contained in the ACA have affected each of the Company’s businesses in some manner and are directed in large part at increased quality and cost reductions. Several of the reforms are very significant and could ultimately change the nature of the Company’s services, the methods of payment for the Company’s services, and the underlying regulatory environment. These reforms include the possible modifications to the conditions of qualification for payment, bundling of payments to cover both acute and post-acute care, and the imposition of enrollment limitations on new providers.
The ACA also provides for: (1) reductions to the annual market basket payment updates for LTAC hospitals, IRFs, home health agencies, and hospice providers that could result in lower reimbursement than in the preceding year; (2) additional annual “productivity adjustment” reductions to the annual market basket payment update as determined by CMS for LTAC hospitals, IRFs, and nursing centers (beginning in federal fiscal year 2012), home health agencies (beginning in federal fiscal year 2015) and hospice providers (beginning in federal fiscal year 2013); (3) new transparency, reporting, and certification requirements for skilled nursing facilities, including disclosures regarding organizational structure, officers, directors, trustees, managing employees, and financial, clinical, and other related data; (4) a quality reporting system for hospitals (including LTAC hospitals and IRFs) beginning in federal fiscal year 2014; and (5) reductions in Medicare payments to hospitals (including LTAC hospitals and IRFs) beginning in federal fiscal year 2014 for failure to meet certain quality reporting standards or to comply with standards in new value-based purchasing demonstration project programs.
Further, the ACA mandates changes to home health and hospice benefits under Medicare. For home health, the ACA mandates creation of a value-based purchasing program, development of quality measures, a decrease in home health reimbursement beginning with federal fiscal year 2014 that will be phased-in over a four-year period, and a reduction in the outlier cap. In addition, the ACA requires the Secretary of the United States Department of Health and Human Services (“HHS”) to test different models for delivery of care, some of which would involve home health services. It also requires the Secretary of HHS to establish a national pilot program for integrated care for patients with certain conditions, bundling payment for acute hospital care, physician services, outpatient hospital services (including emergency department services), and post-acute care services, which would include home health. The ACA further directed the Secretary of HHS to rebase payments for home health that resulted in a decrease in home health reimbursement, which began in 2014 and will be phased-in over a four-year period. The Secretary of HHS is also required to conduct a study to evaluate costs and quality of care among efficient home health agencies regarding access to care and treating Medicare beneficiaries with varying severity levels of illness and provide a report to Congress.
The healthcare reforms and changes resulting from the ACA, as well as other similar healthcare reforms, could have a material adverse effect on the Company’s business, financial position, results of operations, and liquidity.
68
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (Continued)
Other Information (Continued)
Effects of inflation and changing prices (Continued)
Congress, MedPAC, and CMS will continue to address reimbursement rates for a variety of healthcare settings. The Company cannot predict the adjustments to Medicare payment rates that Congress or CMS may make in the future. Any downward adjustment to rates for the types of services the Company provides could have a material adverse effect on the Company’s business, financial position, results of operations, and liquidity.
Congress continues to discuss additional deficit reduction measures, leading to a high degree of uncertainty regarding potential reforms to governmental healthcare programs, including Medicare and Medicaid. These discussions, along with other continuing efforts to reform governmental healthcare programs, could result in major changes in healthcare delivery and reimbursement systems on a national and state level, including changes directly impacting the government and private reimbursement systems for each of the Company’s businesses. Healthcare reform, future healthcare legislation, or other changes in the administration or interpretation of governmental healthcare programs, whether resulting from deficit reduction measures or otherwise, could have a material adverse effect on the Company’s business, financial position, results of operations, and liquidity.
The Company believes that its operating margins also will continue to be under pressure as the growth in operating expenses, particularly professional liability, labor, and employee benefits costs, exceeds payment increases from third party payors. In addition, as a result of competitive pressures, the Company’s ability to maintain operating margins through price increases to private patients is limited.
LTAC Legislation
As part of the SGR Reform Act, Congress adopted various legislative changes impacting LTAC hospitals (the “LTAC Legislation”). The LTAC Legislation creates new Medicare criteria and payment rules for LTAC hospitals.
Medicare payments to LTAC hospitals are based upon a prospective payment system specifically for LTAC hospitals (“LTAC PPS”). LTAC PPS maintains LTAC hospitals as a distinct provider type, separate from short-term acute care hospitals. Only providers certified as LTAC hospitals may be paid under this system. CMS regulations classify LTAC hospital patients into diagnostic categories called Medicare Severity Diagnosis Related Groups (“MS-LTC-DRGs”). LTAC PPS is based upon discharged-based MS-LTC-DRGs similar to the prospective payment system used to pay general short-term acute care hospitals (“IPPS”).
Under the new criteria set forth in the LTAC Legislation, LTAC hospitals treating patients with at least a three-day prior stay in an acute care hospital intensive care unit and patients on prolonged mechanical ventilation admitted from an acute care hospital will continue to receive payment under LTAC PPS. Other patients will continue to have access to LTAC care, whether they are admitted to LTAC hospitals from acute care hospitals or directly from other settings or the community, and in such cases, LTAC hospitals will be paid at a “site-neutral” rate for these patients, based on the lesser of per diem Medicare rates paid for patients with the same diagnoses under IPPS or an estimate of cost. The Company expects that the majority of these site-neutral payments will be materially less than the payments currently provided under LTAC PPS.
The effective date of the new patient criteria is October 1, 2015, tied to each individual LTAC hospital’s cost reporting period, followed by a two-year phase-in period. During the phase-in period, payment for patients receiving the site-neutral rate will be based 50% on the current LTAC PPS and 50% on the new site-neutral rate. CMS estimates an overall net reduction in Medicare revenue of 4.6% for those hospitals receiving this 50/50 blended reimbursement. The majority of the Company’s TC hospitals (which are certified as LTAC hospitals under the Medicare program) have a cost reporting period starting on September 1 of each year, and thus the phase-in of new patient criteria will not begin for a majority of the Company’s TC hospitals until September 1, 2016, and full implementation of the new criteria will not begin until September 1, 2018.
The Company continues to analyze Medicare and internal data to estimate the number of its Medicare cases that would, on a static retrospective basis, be paid a full MS-LTC-DRG payment under LTAC PPS upon the implementation of new patient criteria versus receiving a site neutral rate. At present, prior to the implementation of new patient criteria, approximately 70% of the Company’s Medicare LTAC cases are paid a full MS-LTC-DRG payment under LTAC PPS, with the remaining approximately 30% paid under the short-stay or very short-stay outlier payment process. At this time, and based primarily on 2013 data provided in the proposed regulations issued by CMS on April 17, 2015, the Company estimates a 30 percentage point shift in payment category for Medicare LTAC cases once the new patient criteria is fully phased in, resulting in, on a static prospective basis, an estimated 40% of the Company’s Medicare LTAC cases qualifying for the full MS-LTC-DRG payment under LTAC PPS, and the remaining estimated 60% of the Company’s Medicare LTAC cases instead qualifying for either the site neutral rate or payment under the short-stay outlier
69
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (Continued)
Other Information (Continued)
Effects of inflation and changing prices (Continued)
LTAC Legislation (Continued)
payment process. These percentages do not reflect the significant efforts and actions the Company is and will be undertaking to expand its LTAC patient population and adapt its facility operations, business plans, programs, and other initiatives to reduce and otherwise mitigate the financial and other impacts of the LTAC Legislation and new patient criteria.
The additional patient criteria imposed by the LTAC Legislation will reduce the population of patients eligible for the Company’s hospital services and change the basis upon which the Company is paid for other patients. In addition, the LTAC Legislation will be subject to additional governmental regulations and the interpretation and enforcement of those regulations. The LTAC Legislation, the implementation of new patient criteria, changes in referral patterns, and other associated elements could have a material adverse effect on the Company’s business, financial position, results of operations, and liquidity.
In addition, certain third parties, known as conveners, offer patient placement and care transition services to managed care companies, Medicare Advantage plans, bundled payment participants, accountable care organizations, and other healthcare providers as part of an effort to manage post-acute care provider (“PAC”) utilization and associated costs. Thus, conveners influence patient decision on which PAC setting to choose, as well as how long to remain in a particular PAC facility. Given their focus on perceived financial savings, conveners customarily suggest that patients avoid higher cost PAC settings altogether or move as soon as practicable to lower cost PAC settings. However, conveners are not healthcare providers and may suggest a PAC setting or duration of care that may not be appropriate from a clinical perspective. Conveners may suggest that patients select alternate care settings to the Company’s TC hospitals, IRFs, nursing centers or home health and hospice locations or otherwise suggest shorter lengths of stay in such settings. Because LTAC hospitals are the highest cost PAC setting due to the intensity of services provided to patients in these facilities, the Company believes that its TC hospitals are the most likely to be adversely affected by the activities of these third party conveners.
For additional information regarding Medicare and Medicaid reimbursement and other government regulations impacting the Company, see the Company’s Annual Report on Form 10-K for 2015 as filed with the SEC.
Hospital division
LTAC PPS maintains LTAC hospitals as a distinct provider type, separate from short-term acute care hospitals. Only providers certified as LTAC hospitals may be paid under this system. As of June 30, 2016, all of the Company’s TC hospitals were certified as LTAC hospitals.
On August 2, 2016, CMS issued final regulations regarding Medicare reimbursement for LTAC hospitals for federal fiscal year beginning October 1, 2016. Included in the final regulations are: (1) a market basket increase to the standard federal payment rate of 2.8%; (2) offsets to the standard federal payment rate by the ACA of: (a) 0.3% to account for the effect of a productivity adjustment, and (b) 0.75% as required by the statute; (3) a wage level budget neutrality factor of 0.999593 applied to the adjusted standard federal payment rate; (4) adjustments to area wage indexes; and (5) an increase in the high cost outlier threshold per discharge to $21,943. Further, the rule proposes changes to the existing 25% rule criteria, accelerating the effective dates to cost reporting periods beginning on or after July 1, 2016 or October 1, 2016, depending on hospital specific criteria.
On July 31, 2015, CMS issued final regulations regarding Medicare reimbursement for LTAC hospitals for the federal fiscal year beginning October 1, 2015. Included in the final regulations are: (1) a market basket increase to the standard federal payment rate of 2.4%; (2) offsets to the standard federal payment rate mandated by the ACA of: (a) 0.5% to account for the effect of a productivity adjustment, and (b) 0.2% as required by statute; (3) a wage level budget neutrality factor of 1.000513 applied to the adjusted standard federal payment rate; (4) adjustments to area wage indexes; and (5) an increase in the high cost outlier threshold per discharge to $16,423.
On August 4, 2014, CMS issued final regulations regarding Medicare reimbursement for LTAC hospitals for the federal fiscal year beginning October 1, 2014. Included in the final regulations are: (1) a market basket increase to the standard federal payment rate of 2.9%; (2) offsets to the standard federal payment rate mandated by the ACA of: (a) 0.5% to account for the effect of a productivity adjustment, and (b) 0.2% as required by statute; (3) a wage level budget neutrality factor of 1.0016703 applied to the adjusted standard federal payment rate; (4) adjustments to area wage indexes; and (5) an increase in the high cost outlier threshold per discharge to $14,972. In addition, the final regulations also implemented the third year of a three-year phase-in of a 3.75% budget neutrality adjustment which reduced LTAC hospital rates by 1.3% in 2015.
70
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (Continued)
Other Information (Continued)
Effects of inflation and changing prices (Continued)
Hospital division (Continued)
The Company cannot predict the ultimate long-term impact of LTAC PPS. This payment system is subject to significant change. Slight variations in patient acuity or length of stay could significantly change Medicare revenues generated under LTAC PPS. In addition, the Company’s TC hospitals may not be able to appropriately adjust their operating costs to changes in patient acuity and length of stay or to changes in reimbursement rates. In addition, there can be no assurance that LTAC PPS will not have a material adverse effect on revenues from commercial third party payors. Various factors, including a reduction in average length of stay, have negatively impacted revenues from commercial third party payors in recent years.
Kindred at Home
Home health. On July 5, 2016, CMS issued proposed regulations regarding Medicare payment rates for home health agencies effective January 1, 2017. Included in these regulations are a proposed market basket update of 2.8%, less (1) a 0.5% productivity reduction, (2) a 2.3% rebasing adjustment mandated under the ACA, (3) an additional 0.9% reduction adjustment to account for industry wide case mix growth, and (4) a 0.1% reduction for change in outlier fixed dollar ratio.
On October 29, 2015, CMS issued final regulations regarding Medicare payment rates for home health agencies effective January 1, 2016. These final regulations implement a net 1.4% reduction consisting of a 2.3% market basket inflation increase, less (1) a 0.4% productivity reduction, (2) a 2.4% rebasing adjustment mandated under the ACA, and (3) a 0.9% reduction to account for industry wide case mix growth. The regulations also implement a value-based purchasing demonstration model to be tested in nine states (Massachusetts, Maryland, North Carolina, Florida, Washington, Arizona, Iowa, Nebraska and Tennessee) through payment year 2022.
On October 30, 2014, CMS issued final regulations regarding Medicare payment rates for home health agencies effective January 1, 2015. These final regulations implement a net 0.3% reduction consisting of a 2.6% market basket inflation increase, less (1) a 0.5% productivity adjustment, and (2) a 2.4% rebasing adjustment mandated under the ACA.
Hospice. On July 29, 2016, CMS issued final regulations for Medicare reimbursement for hospice providers effective October 1, 2016. Included in these final regulations are: (1) a market basket increase of 2.7%; (2) a multifactor productivity reduction of 0.3%; and (3) an additional 0.3% reduction as mandated in the ACA.
On July 31, 2015, CMS issued final regulations for Medicare reimbursement for hospice providers for the federal fiscal year beginning October 1, 2015. These final regulations implement a net market basket increase of 1.6% consisting of: (1) a market basket inflation increase of 2.4%, less (2) offsets to the standard payment conversion factor mandated by the ACA of: (a) a 0.5% adjustment to account for the effect of a productivity adjustment, and (b) 0.3% as required by statute. In addition, there is a 0.2% increase resulting from the blend of wage index values under the updated core based statistical areas and a 0.7% reduction for the final year of the phase-out of the wage index budget neutrality adjustment. The regulation also implements, effective January 1, 2016: (1) the creation of two different payment rates for routine home care, a higher base payment for the first 60 days and a reduced payment for days 61 and beyond; and (2) a new service intensity add-on which would pay an additional amount during the last seven days of life when a patient has direct care provided by a registered nurse or social worker.
On August 4, 2014, CMS issued final regulations regarding Medicare payment rates for hospice providers effective October 1, 2014. These final regulations implement a net market basket increase of 2.1% consisting of: (1) a 2.9% market basket inflation increase, less (2) offsets to the standard payment conversion factor mandated by the ACA of: (a) a 0.5% adjustment to account for the effect of a productivity adjustment, and (b) 0.3% as required by statute. In addition, CMS continued the phase-out of the wage index budget neutrality adjustment.
71
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (Continued)
Other Information (Continued)
Effects of inflation and changing prices (Continued)
Kindred Rehabilitation Services
Inpatient rehabilitation hospitals. On July 29, 2016, CMS issued final regulations regarding Medicare reimbursement for IRFs for the federal fiscal year beginning October 1, 2016. Included in these final regulations are: (1) a market basket increase of 2.7%; (2) a productivity reduction of 0.3%; (3) an additional reduction of 0.75% as required by the ACA; and (4) a decrease in the high cost outlier threshold per discharge to $7,984.
On July 31, 2015, CMS issued final regulations regarding Medicare reimbursement for IRFs for the federal fiscal year beginning October 1, 2015. Included in these final regulations are: (1) a market basket increase of 2.4%; (2) a productivity reduction of 0.5%; (3) an additional reduction of 0.2% as required by the ACA; and (4) a decrease in the high cost outlier threshold per discharge to $8,658.
On July 31, 2014, CMS issued final regulations regarding Medicare reimbursement for IRFs for the federal fiscal year beginning October 1, 2014. Included in these final regulations are: (1) a market basket increase to the standard payment conversion factor of 2.9%; (2) offsets to the standard payment conversion factor mandated by the ACA of: (a) 0.5% to account for the effect of a productivity adjustment, and (b) 0.2% as required by statute; (3) adjustments to area wage indexes; and (4) a decrease in the high cost outlier threshold per discharge to $8,848.
Nursing center division
On July 29, 2016, CMS issued final regulations updating Medicare payment rates for nursing centers effective October 1, 2016. These final regulations implement a net market basket increase of 2.4% consisting of: (1) a 2.7% market basket increase, less (2) a 0.3% productivity adjustment.
On July 30, 2015, CMS issued final regulations updating Medicare payment rates for nursing centers effective October 1, 2015. These final regulations implement a net market basket increase of 1.2% consisting of: (1) a 2.3% market basket increase, less (2) a 0.6% market basket forecast error adjustment, and (3) a 0.5% productivity adjustment.
On July 31, 2014, CMS issued final regulations updating Medicare payment rates for nursing centers effective October 1, 2014. These final regulations implement a net market basket increase of 2.0% consisting of: (1) a 2.5% market basket inflation increase, less (2) a 0.5% adjustment to account for the effect of a productivity adjustment.
72
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (Continued)
Condensed Consolidated Statement of Operations
(Unaudited)
(In thousands, except per share amounts)
|
2015 Quarters |
|
|
2016 Quarters |
|
||||||||||||||||||
|
First |
|
|
Second |
|
|
Third |
|
|
Fourth |
|
|
First |
|
|
Second |
|
||||||
Revenues |
$ |
1,675,967 |
|
|
$ |
1,833,475 |
|
|
$ |
1,764,516 |
|
|
$ |
1,780,949 |
|
|
$ |
1,837,971 |
|
|
$ |
1,842,070 |
|
Salaries, wages and benefits |
|
847,093 |
|
|
|
935,687 |
|
|
|
922,140 |
|
|
|
909,171 |
|
|
|
926,214 |
|
|
|
928,954 |
|
Supplies |
|
93,271 |
|
|
|
98,237 |
|
|
|
96,551 |
|
|
|
96,295 |
|
|
|
99,416 |
|
|
|
99,410 |
|
Rent |
|
92,140 |
|
|
|
96,402 |
|
|
|
96,244 |
|
|
|
97,823 |
|
|
|
97,768 |
|
|
|
100,555 |
|
Other operating expenses |
|
197,727 |
|
|
|
212,117 |
|
|
|
207,837 |
|
|
|
208,315 |
|
|
|
214,701 |
|
|
|
217,850 |
|
General and administrative expenses |
|
406,102 |
|
|
|
334,805 |
|
|
|
310,041 |
|
|
|
344,340 |
|
|
|
355,527 |
|
|
|
338,672 |
|
Other income |
|
(480 |
) |
|
|
(569 |
) |
|
|
(650 |
) |
|
|
(1,317 |
) |
|
|
(952 |
) |
|
|
(511 |
) |
Litigation contingency expense |
|
95,000 |
|
|
|
3,925 |
|
|
|
31,462 |
|
|
|
8,261 |
|
|
|
1,910 |
|
|
|
930 |
|
Impairment charges |
|
6,726 |
|
|
|
- |
|
|
|
- |
|
|
|
18,031 |
|
|
|
7,788 |
|
|
|
6,131 |
|
Depreciation and amortization |
|
38,935 |
|
|
|
38,625 |
|
|
|
39,329 |
|
|
|
40,362 |
|
|
|
40,681 |
|
|
|
40,257 |
|
Interest expense |
|
62,518 |
|
|
|
57,170 |
|
|
|
56,440 |
|
|
|
56,267 |
|
|
|
57,499 |
|
|
|
58,056 |
|
Investment income |
|
(741 |
) |
|
|
(1,030 |
) |
|
|
(432 |
) |
|
|
(603 |
) |
|
|
(254 |
) |
|
|
(497 |
) |
|
|
1,838,291 |
|
|
|
1,775,369 |
|
|
|
1,758,962 |
|
|
|
1,776,945 |
|
|
|
1,800,298 |
|
|
|
1,789,807 |
|
Income (loss) from continuing operations before income taxes |
|
(162,324 |
) |
|
|
58,106 |
|
|
|
5,554 |
|
|
|
4,004 |
|
|
|
37,673 |
|
|
|
52,263 |
|
Provision (benefit) for income taxes |
|
(27,736 |
) |
|
|
24,396 |
|
|
|
12,523 |
|
|
|
(51,980 |
) |
|
|
11,836 |
|
|
|
17,882 |
|
Income (loss) from continuing operations |
|
(134,588 |
) |
|
|
33,710 |
|
|
|
(6,969 |
) |
|
|
55,984 |
|
|
|
25,837 |
|
|
|
34,381 |
|
Discontinued operations, net of income taxes: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations |
|
(3,424 |
) |
|
|
(589 |
) |
|
|
2,269 |
|
|
|
1,509 |
|
|
|
(582 |
) |
|
|
3,016 |
|
Gain (loss) on divestiture of operations |
|
- |
|
|
|
983 |
|
|
|
- |
|
|
|
261 |
|
|
|
262 |
|
|
|
(83 |
) |
Income (loss) from discontinued operations |
|
(3,424 |
) |
|
|
394 |
|
|
|
2,269 |
|
|
|
1,770 |
|
|
|
(320 |
) |
|
|
2,933 |
|
Net income (loss) |
|
(138,012 |
) |
|
|
34,104 |
|
|
|
(4,700 |
) |
|
|
57,754 |
|
|
|
25,517 |
|
|
|
37,314 |
|
(Earnings) loss attributable to noncontrolling interests: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
|
(8,847 |
) |
|
|
(11,735 |
) |
|
|
(9,900 |
) |
|
|
(12,082 |
) |
|
|
(12,514 |
) |
|
|
(13,522 |
) |
Discontinued operations |
|
29 |
|
|
|
2 |
|
|
|
1 |
|
|
|
2 |
|
|
|
(2 |
) |
|
|
(3 |
) |
|
|
(8,818 |
) |
|
|
(11,733 |
) |
|
|
(9,899 |
) |
|
|
(12,080 |
) |
|
|
(12,516 |
) |
|
|
(13,525 |
) |
Income (loss) attributable to Kindred |
$ |
(146,830 |
) |
|
$ |
22,371 |
|
|
$ |
(14,599 |
) |
|
$ |
45,674 |
|
|
$ |
13,001 |
|
|
$ |
23,789 |
|
Amounts attributable to Kindred stockholders: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations |
$ |
(143,435 |
) |
|
$ |
21,975 |
|
|
$ |
(16,869 |
) |
|
$ |
43,902 |
|
|
$ |
13,323 |
|
|
$ |
20,859 |
|
Income (loss) from discontinued operations |
|
(3,395 |
) |
|
|
396 |
|
|
|
2,270 |
|
|
|
1,772 |
|
|
|
(322 |
) |
|
|
2,930 |
|
Net income (loss) |
$ |
(146,830 |
) |
|
$ |
22,371 |
|
|
$ |
(14,599 |
) |
|
$ |
45,674 |
|
|
$ |
13,001 |
|
|
$ |
23,789 |
|
Earnings (loss) per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations |
$ |
(1.80 |
) |
|
$ |
0.25 |
|
|
$ |
(0.20 |
) |
|
$ |
0.50 |
|
|
$ |
0.15 |
|
|
$ |
0.24 |
|
Discontinued operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations |
|
(0.04 |
) |
|
|
(0.01 |
) |
|
|
0.03 |
|
|
|
0.02 |
|
|
|
- |
|
|
|
0.03 |
|
Gain (loss) on divestiture of operations |
|
- |
|
|
|
0.01 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Income (loss) from discontinued operations |
|
(0.04 |
) |
|
|
- |
|
|
|
0.03 |
|
|
|
0.02 |
|
|
|
- |
|
|
|
0.03 |
|
Net income (loss) |
$ |
(1.84 |
) |
|
$ |
0.25 |
|
|
$ |
(0.17 |
) |
|
$ |
0.52 |
|
|
$ |
0.15 |
|
|
$ |
0.27 |
|
Diluted: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations |
$ |
(1.80 |
) |
|
$ |
0.25 |
|
|
$ |
(0.20 |
) |
|
$ |
0.50 |
|
|
$ |
0.15 |
|
|
$ |
0.23 |
|
Discontinued operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations |
|
(0.04 |
) |
|
|
(0.01 |
) |
|
|
0.03 |
|
|
|
0.02 |
|
|
|
- |
|
|
|
0.03 |
|
Gain (loss) on divestiture of operations |
|
- |
|
|
|
0.01 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Income (loss) from discontinued operations |
|
(0.04 |
) |
|
|
- |
|
|
|
0.03 |
|
|
|
0.02 |
|
|
|
- |
|
|
|
0.03 |
|
Net income (loss) |
$ |
(1.84 |
) |
|
$ |
0.25 |
|
|
$ |
(0.17 |
) |
|
$ |
0.52 |
|
|
$ |
0.15 |
|
|
$ |
0.26 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing earnings (loss) per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
79,575 |
|
|
|
86,045 |
|
|
|
86,184 |
|
|
|
86,336 |
|
|
|
86,590 |
|
|
|
86,836 |
|
Diluted |
|
79,575 |
|
|
|
86,402 |
|
|
|
86,184 |
|
|
|
87,232 |
|
|
|
87,249 |
|
|
|
87,500 |
|
73
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (Continued)
Operating Data
(Unaudited)
(In thousands)
|
2015 Quarters |
|
|
2016 Quarters |
|
||||||||||||||||||
|
First |
|
|
Second |
|
|
Third |
|
|
Fourth |
|
|
First |
|
|
Second |
|
||||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hospital division |
$ |
640,483 |
|
|
$ |
627,206 |
|
|
$ |
579,497 |
|
|
$ |
593,593 |
|
|
$ |
643,299 |
|
|
$ |
633,695 |
|
Kindred at Home: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home health |
|
300,867 |
|
|
|
427,820 |
|
|
|
424,054 |
|
|
|
425,759 |
|
|
|
430,035 |
|
|
|
438,556 |
|
Hospice |
|
119,057 |
|
|
|
178,005 |
|
|
|
181,140 |
|
|
|
178,325 |
|
|
|
176,426 |
|
|
|
185,641 |
|
|
|
419,924 |
|
|
|
605,825 |
|
|
|
605,194 |
|
|
|
604,084 |
|
|
|
606,461 |
|
|
|
624,197 |
|
Kindred Rehabilitation Services: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kindred Hospital Rehabilitation Services |
|
151,564 |
|
|
|
152,544 |
|
|
|
149,435 |
|
|
|
155,579 |
|
|
|
165,774 |
|
|
|
169,815 |
|
RehabCare |
|
252,595 |
|
|
|
236,791 |
|
|
|
219,518 |
|
|
|
206,582 |
|
|
|
204,248 |
|
|
|
196,075 |
|
|
|
404,159 |
|
|
|
389,335 |
|
|
|
368,953 |
|
|
|
362,161 |
|
|
|
370,022 |
|
|
|
365,890 |
|
Nursing center division |
|
274,308 |
|
|
|
273,870 |
|
|
|
270,510 |
|
|
|
273,387 |
|
|
|
272,227 |
|
|
|
272,395 |
|
|
|
1,738,874 |
|
|
|
1,896,236 |
|
|
|
1,824,154 |
|
|
|
1,833,225 |
|
|
|
1,892,009 |
|
|
|
1,896,177 |
|
Eliminations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kindred Hospital Rehabilitation Services |
|
(24,002 |
) |
|
|
(23,201 |
) |
|
|
(22,081 |
) |
|
|
(22,017 |
) |
|
|
(23,713 |
) |
|
|
(23,472 |
) |
RehabCare |
|
(37,789 |
) |
|
|
(38,262 |
) |
|
|
(35,943 |
) |
|
|
(28,546 |
) |
|
|
(28,822 |
) |
|
|
(28,811 |
) |
Nursing centers |
|
(1,116 |
) |
|
|
(1,298 |
) |
|
|
(1,614 |
) |
|
|
(1,713 |
) |
|
|
(1,503 |
) |
|
|
(1,824 |
) |
|
|
(62,907 |
) |
|
|
(62,761 |
) |
|
|
(59,638 |
) |
|
|
(52,276 |
) |
|
|
(54,038 |
) |
|
|
(54,107 |
) |
|
$ |
1,675,967 |
|
|
$ |
1,833,475 |
|
|
$ |
1,764,516 |
|
|
$ |
1,780,949 |
|
|
$ |
1,837,971 |
|
|
$ |
1,842,070 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment EBITDAR: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hospital division |
$ |
134,111 |
|
|
$ |
130,967 |
|
|
$ |
95,983 |
|
|
$ |
116,454 |
|
|
$ |
134,571 |
|
|
$ |
126,589 |
|
Kindred at Home: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home health |
|
45,696 |
|
|
|
72,329 |
|
|
|
65,584 |
|
|
|
67,032 |
|
|
|
66,941 |
|
|
|
75,790 |
|
Hospice |
|
16,479 |
|
|
|
26,238 |
|
|
|
33,707 |
|
|
|
28,668 |
|
|
|
24,525 |
|
|
|
31,225 |
|
|
|
62,175 |
|
|
|
98,567 |
|
|
|
99,291 |
|
|
|
95,700 |
|
|
|
91,466 |
|
|
|
107,015 |
|
Kindred Rehabilitation Services: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kindred Hospital Rehabilitation Services |
|
44,564 |
|
|
|
44,531 |
|
|
|
42,141 |
|
|
|
44,891 |
|
|
|
47,870 |
|
|
|
50,469 |
|
RehabCare |
|
15,708 |
|
|
|
14,681 |
|
|
|
14,544 |
|
|
|
(1,118 |
) |
|
|
11,987 |
|
|
|
13,269 |
|
|
|
60,272 |
|
|
|
59,212 |
|
|
|
56,685 |
|
|
|
43,773 |
|
|
|
59,857 |
|
|
|
63,738 |
|
Nursing center division |
|
36,963 |
|
|
|
39,877 |
|
|
|
35,923 |
|
|
|
36,601 |
|
|
|
30,100 |
|
|
|
29,652 |
|
Support center |
|
(66,565 |
) |
|
|
(70,209 |
) |
|
|
(55,439 |
) |
|
|
(63,016 |
) |
|
|
(70,808 |
) |
|
|
(66,804 |
) |
Litigation contingency expense |
|
(95,000 |
) |
|
|
(3,925 |
) |
|
|
(31,462 |
) |
|
|
(8,261 |
) |
|
|
(1,910 |
) |
|
|
(930 |
) |
Impairment charges |
|
(6,726 |
) |
|
|
- |
|
|
|
- |
|
|
|
(18,031 |
) |
|
|
(7,788 |
) |
|
|
(6,131 |
) |
Transaction costs |
|
(94,702 |
) |
|
|
(5,216 |
) |
|
|
(3,846 |
) |
|
|
(5,367 |
) |
|
|
(2,121 |
) |
|
|
(2,495 |
) |
EBITDAR |
|
30,528 |
|
|
|
249,273 |
|
|
|
197,135 |
|
|
|
197,853 |
|
|
|
233,367 |
|
|
|
250,634 |
|
Rent |
|
(92,140 |
) |
|
|
(96,402 |
) |
|
|
(96,244 |
) |
|
|
(97,823 |
) |
|
|
(97,768 |
) |
|
|
(100,555 |
) |
Depreciation and amortization |
|
(38,935 |
) |
|
|
(38,625 |
) |
|
|
(39,329 |
) |
|
|
(40,362 |
) |
|
|
(40,681 |
) |
|
|
(40,257 |
) |
Interest, net |
|
(61,777 |
) |
|
|
(56,140 |
) |
|
|
(56,008 |
) |
|
|
(55,664 |
) |
|
|
(57,245 |
) |
|
|
(57,559 |
) |
Income (loss) from continuing operations before income taxes |
|
(162,324 |
) |
|
|
58,106 |
|
|
|
5,554 |
|
|
|
4,004 |
|
|
|
37,673 |
|
|
|
52,263 |
|
Provision (benefit) for income taxes |
|
(27,736 |
) |
|
|
24,396 |
|
|
|
12,523 |
|
|
|
(51,980 |
) |
|
|
11,836 |
|
|
|
17,882 |
|
|
$ |
(134,588 |
) |
|
$ |
33,710 |
|
|
$ |
(6,969 |
) |
|
$ |
55,984 |
|
|
$ |
25,837 |
|
|
$ |
34,381 |
|
74
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (Continued)
Operating Data (Continued)
(Unaudited)
(In thousands)
|
2015 Quarters |
|
|
2016 Quarters |
|
||||||||||||||||||
|
First |
|
|
Second |
|
|
Third |
|
|
Fourth |
|
|
First |
|
|
Second |
|
||||||
Rent: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hospital division |
$ |
51,454 |
|
|
$ |
51,404 |
|
|
$ |
51,933 |
|
|
$ |
51,901 |
|
|
$ |
51,945 |
|
|
$ |
53,759 |
|
Kindred at Home: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home health |
|
6,493 |
|
|
|
9,547 |
|
|
|
9,174 |
|
|
|
9,511 |
|
|
|
8,699 |
|
|
|
9,055 |
|
Hospice |
|
3,139 |
|
|
|
4,726 |
|
|
|
4,530 |
|
|
|
4,602 |
|
|
|
4,435 |
|
|
|
4,487 |
|
|
|
9,632 |
|
|
|
14,273 |
|
|
|
13,704 |
|
|
|
14,113 |
|
|
|
13,134 |
|
|
|
13,542 |
|
Kindred Rehabilitation Services: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kindred Hospital Rehabilitation Services |
|
7,373 |
|
|
|
7,509 |
|
|
|
7,591 |
|
|
|
8,307 |
|
|
|
8,763 |
|
|
|
8,896 |
|
RehabCare |
|
999 |
|
|
|
1,010 |
|
|
|
937 |
|
|
|
879 |
|
|
|
879 |
|
|
|
893 |
|
|
|
8,372 |
|
|
|
8,519 |
|
|
|
8,528 |
|
|
|
9,186 |
|
|
|
9,642 |
|
|
|
9,789 |
|
Nursing center division |
|
21,498 |
|
|
|
21,383 |
|
|
|
21,510 |
|
|
|
21,846 |
|
|
|
22,472 |
|
|
|
22,982 |
|
Support center |
|
1,184 |
|
|
|
823 |
|
|
|
569 |
|
|
|
777 |
|
|
|
575 |
|
|
|
483 |
|
|
$ |
92,140 |
|
|
$ |
96,402 |
|
|
$ |
96,244 |
|
|
$ |
97,823 |
|
|
$ |
97,768 |
|
|
$ |
100,555 |
|
Depreciation and amortization: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hospital division: |
$ |
14,476 |
|
|
$ |
13,531 |
|
|
$ |
12,956 |
|
|
$ |
13,012 |
|
|
$ |
13,199 |
|
|
$ |
13,070 |
|
Kindred at Home: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home health |
|
3,593 |
|
|
|
4,273 |
|
|
|
4,653 |
|
|
|
4,760 |
|
|
|
4,236 |
|
|
|
3,877 |
|
Hospice |
|
1,456 |
|
|
|
1,482 |
|
|
|
1,821 |
|
|
|
1,822 |
|
|
|
1,600 |
|
|
|
1,525 |
|
|
|
5,049 |
|
|
|
5,755 |
|
|
|
6,474 |
|
|
|
6,582 |
|
|
|
5,836 |
|
|
|
5,402 |
|
Kindred Rehabilitation Services: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kindred Hospital Rehabilitation Services |
|
3,418 |
|
|
|
3,314 |
|
|
|
3,344 |
|
|
|
3,435 |
|
|
|
3,521 |
|
|
|
3,526 |
|
RehabCare |
|
1,911 |
|
|
|
1,924 |
|
|
|
1,955 |
|
|
|
1,990 |
|
|
|
1,989 |
|
|
|
1,983 |
|
|
|
5,329 |
|
|
|
5,238 |
|
|
|
5,299 |
|
|
|
5,425 |
|
|
|
5,510 |
|
|
|
5,509 |
|
Nursing center division |
|
7,494 |
|
|
|
6,962 |
|
|
|
6,695 |
|
|
|
6,940 |
|
|
|
7,253 |
|
|
|
7,215 |
|
Support center |
|
6,587 |
|
|
|
7,139 |
|
|
|
7,905 |
|
|
|
8,403 |
|
|
|
8,883 |
|
|
|
9,061 |
|
|
$ |
38,935 |
|
|
$ |
38,625 |
|
|
$ |
39,329 |
|
|
$ |
40,362 |
|
|
$ |
40,681 |
|
|
$ |
40,257 |
|
Capital expenditures, excluding acquisitions (including discontinued operations): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hospital division: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Routine |
$ |
8,810 |
|
|
$ |
6,080 |
|
|
$ |
5,127 |
|
|
$ |
8,918 |
|
|
$ |
5,440 |
|
|
$ |
6,410 |
|
Development |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
8,810 |
|
|
|
6,080 |
|
|
|
5,127 |
|
|
|
8,918 |
|
|
|
5,440 |
|
|
|
6,410 |
|
Kindred at Home: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home health: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Routine |
|
252 |
|
|
|
859 |
|
|
|
1,225 |
|
|
|
1,865 |
|
|
|
2,391 |
|
|
|
1,318 |
|
Development |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
252 |
|
|
|
859 |
|
|
|
1,225 |
|
|
|
1,865 |
|
|
|
2,391 |
|
|
|
1,318 |
|
Hospice: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Routine |
|
37 |
|
|
|
445 |
|
|
|
352 |
|
|
|
381 |
|
|
|
671 |
|
|
|
620 |
|
Development |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
37 |
|
|
|
445 |
|
|
|
352 |
|
|
|
381 |
|
|
|
671 |
|
|
|
620 |
|
Kindred Rehabilitation Services: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kindred Hospital Rehabilitation Services: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Routine |
|
247 |
|
|
|
28 |
|
|
|
350 |
|
|
|
323 |
|
|
|
301 |
|
|
|
377 |
|
Development |
|
21 |
|
|
|
40 |
|
|
|
1,281 |
|
|
|
3,359 |
|
|
|
4,246 |
|
|
|
6,125 |
|
|
|
268 |
|
|
|
68 |
|
|
|
1,631 |
|
|
|
3,682 |
|
|
|
4,547 |
|
|
|
6,502 |
|
RehabCare: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Routine |
|
470 |
|
|
|
246 |
|
|
|
532 |
|
|
|
201 |
|
|
|
175 |
|
|
|
332 |
|
Development |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
470 |
|
|
|
246 |
|
|
|
532 |
|
|
|
201 |
|
|
|
175 |
|
|
|
332 |
|
Nursing center division: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Routine |
|
5,066 |
|
|
|
4,342 |
|
|
|
4,738 |
|
|
|
4,635 |
|
|
|
3,166 |
|
|
|
4,595 |
|
Development |
|
5,767 |
|
|
|
478 |
|
|
|
2,085 |
|
|
|
3,416 |
|
|
|
4,072 |
|
|
|
1,266 |
|
|
|
10,833 |
|
|
|
4,820 |
|
|
|
6,823 |
|
|
|
8,051 |
|
|
|
7,238 |
|
|
|
5,861 |
|
Support center: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Routine: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Information systems |
|
5,548 |
|
|
|
12,022 |
|
|
|
22,765 |
|
|
|
24,478 |
|
|
|
5,815 |
|
|
|
11,898 |
|
Other |
|
339 |
|
|
|
478 |
|
|
|
333 |
|
|
|
439 |
|
|
|
147 |
|
|
|
3,174 |
|
Development |
|
- |
|
|
|
- |
|
|
|
2,394 |
|
|
|
1,090 |
|
|
|
1,701 |
|
|
|
1,316 |
|
|
|
5,887 |
|
|
|
12,500 |
|
|
|
25,492 |
|
|
|
26,007 |
|
|
|
7,663 |
|
|
|
16,388 |
|
Totals: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Routine |
|
20,769 |
|
|
|
24,500 |
|
|
|
35,422 |
|
|
|
41,240 |
|
|
|
18,106 |
|
|
|
28,724 |
|
Development |
|
5,788 |
|
|
|
518 |
|
|
|
5,760 |
|
|
|
7,865 |
|
|
|
10,019 |
|
|
|
8,707 |
|
|
$ |
26,557 |
|
|
$ |
25,018 |
|
|
$ |
41,182 |
|
|
$ |
49,105 |
|
|
$ |
28,125 |
|
|
$ |
37,431 |
|
75
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (Continued)
Operating Data (Continued)
(Unaudited)
|
2015 Quarters |
|
|
2016 Quarters |
|
||||||||||||||||||
|
First |
|
|
Second |
|
|
Third |
|
|
Fourth |
|
|
First |
|
|
Second |
|
||||||
Hospital division: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
End of period data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of transitional care hospitals |
|
97 |
|
|
|
96 |
|
|
|
95 |
|
|
|
95 |
|
|
|
95 |
|
|
|
97 |
|
Number of licensed beds |
|
7,147 |
|
|
|
7,124 |
|
|
|
7,094 |
|
|
|
7,094 |
|
|
|
7,089 |
|
|
|
7,067 |
|
Revenue mix %: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medicare |
|
56.8 |
|
|
|
55.2 |
|
|
|
57.1 |
|
|
|
57.3 |
|
|
|
57.8 |
|
|
|
55.5 |
|
Medicaid |
|
5.5 |
|
|
|
5.3 |
|
|
|
5.3 |
|
|
|
5.1 |
|
|
|
4.2 |
|
|
|
4.2 |
|
Medicare Advantage |
|
11.9 |
|
|
|
11.6 |
|
|
|
10.8 |
|
|
|
11.1 |
|
|
|
11.5 |
|
|
|
12.0 |
|
Medicaid Managed |
|
4.7 |
|
|
|
5.6 |
|
|
|
6.1 |
|
|
|
6.2 |
|
|
|
5.6 |
|
|
|
6.3 |
|
Commercial insurance and other |
|
21.1 |
|
|
|
22.3 |
|
|
|
20.7 |
|
|
|
20.3 |
|
|
|
20.9 |
|
|
|
22.0 |
|
Admissions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medicare |
|
8,775 |
|
|
|
8,267 |
|
|
|
7,976 |
|
|
|
8,169 |
|
|
|
8,919 |
|
|
|
8,253 |
|
Medicaid |
|
610 |
|
|
|
610 |
|
|
|
556 |
|
|
|
520 |
|
|
|
463 |
|
|
|
386 |
|
Medicare Advantage |
|
1,555 |
|
|
|
1,352 |
|
|
|
1,212 |
|
|
|
1,304 |
|
|
|
1,453 |
|
|
|
1,382 |
|
Medicaid Managed |
|
643 |
|
|
|
675 |
|
|
|
646 |
|
|
|
612 |
|
|
|
733 |
|
|
|
768 |
|
Commercial insurance and other |
|
1,868 |
|
|
|
1,815 |
|
|
|
1,763 |
|
|
|
1,701 |
|
|
|
1,871 |
|
|
|
1,807 |
|
|
|
13,451 |
|
|
|
12,719 |
|
|
|
12,153 |
|
|
|
12,306 |
|
|
|
13,439 |
|
|
|
12,596 |
|
Patient days: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medicare |
|
228,483 |
|
|
|
218,577 |
|
|
|
210,870 |
|
|
|
210,409 |
|
|
|
229,004 |
|
|
|
219,013 |
|
Medicaid |
|
28,663 |
|
|
|
25,213 |
|
|
|
23,167 |
|
|
|
21,795 |
|
|
|
21,134 |
|
|
|
19,409 |
|
Medicare Advantage |
|
48,448 |
|
|
|
44,740 |
|
|
|
39,585 |
|
|
|
41,079 |
|
|
|
45,760 |
|
|
|
47,697 |
|
Medicaid Managed |
|
22,013 |
|
|
|
24,833 |
|
|
|
24,412 |
|
|
|
24,802 |
|
|
|
25,341 |
|
|
|
27,267 |
|
Commercial insurance and other |
|
62,241 |
|
|
|
62,922 |
|
|
|
58,631 |
|
|
|
57,321 |
|
|
|
62,769 |
|
|
|
63,009 |
|
|
|
389,848 |
|
|
|
376,285 |
|
|
|
356,665 |
|
|
|
355,406 |
|
|
|
384,008 |
|
|
|
376,395 |
|
Average length of stay: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medicare |
|
26.0 |
|
|
|
26.4 |
|
|
|
26.4 |
|
|
|
25.8 |
|
|
|
25.7 |
|
|
|
26.5 |
|
Medicaid |
|
47.0 |
|
|
|
41.3 |
|
|
|
41.7 |
|
|
|
41.9 |
|
|
|
45.6 |
|
|
|
50.3 |
|
Medicare Advantage |
|
31.2 |
|
|
|
33.1 |
|
|
|
32.7 |
|
|
|
31.5 |
|
|
|
31.5 |
|
|
|
34.5 |
|
Medicaid Managed |
|
34.2 |
|
|
|
36.8 |
|
|
|
37.8 |
|
|
|
40.5 |
|
|
|
34.6 |
|
|
|
35.5 |
|
Commercial insurance and other |
|
33.3 |
|
|
|
34.7 |
|
|
|
33.3 |
|
|
|
33.7 |
|
|
|
33.5 |
|
|
|
34.9 |
|
Weighted average |
|
29.0 |
|
|
|
29.6 |
|
|
|
29.3 |
|
|
|
28.9 |
|
|
|
28.6 |
|
|
|
29.9 |
|
Revenues per admission: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medicare |
$ |
41,483 |
|
|
$ |
41,892 |
|
|
$ |
41,451 |
|
|
$ |
41,656 |
|
|
$ |
41,717 |
|
|
$ |
42,579 |
|
Medicaid |
|
57,594 |
|
|
|
54,795 |
|
|
|
55,415 |
|
|
|
57,724 |
|
|
|
57,928 |
|
|
|
69,797 |
|
Medicare Advantage |
|
48,908 |
|
|
|
53,578 |
|
|
|
51,495 |
|
|
|
50,680 |
|
|
|
51,080 |
|
|
|
55,105 |
|
Medicaid Managed |
|
46,740 |
|
|
|
51,950 |
|
|
|
54,976 |
|
|
|
60,263 |
|
|
|
49,287 |
|
|
|
51,696 |
|
Commercial insurance and other |
|
72,395 |
|
|
|
77,110 |
|
|
|
68,151 |
|
|
|
70,735 |
|
|
|
71,651 |
|
|
|
77,193 |
|
Weighted average |
|
47,616 |
|
|
|
49,312 |
|
|
|
47,683 |
|
|
|
48,236 |
|
|
|
47,868 |
|
|
|
50,309 |
|
Revenues per patient day: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medicare |
$ |
1,593 |
|
|
$ |
1,584 |
|
|
$ |
1,568 |
|
|
$ |
1,617 |
|
|
$ |
1,625 |
|
|
$ |
1,605 |
|
Medicaid |
|
1,226 |
|
|
|
1,326 |
|
|
|
1,330 |
|
|
|
1,377 |
|
|
|
1,269 |
|
|
|
1,388 |
|
Medicare Advantage |
|
1,570 |
|
|
|
1,619 |
|
|
|
1,577 |
|
|
|
1,609 |
|
|
|
1,622 |
|
|
|
1,597 |
|
Medicaid Managed |
|
1,365 |
|
|
|
1,412 |
|
|
|
1,455 |
|
|
|
1,487 |
|
|
|
1,426 |
|
|
|
1,456 |
|
Commercial insurance and other |
|
2,173 |
|
|
|
2,224 |
|
|
|
2,049 |
|
|
|
2,099 |
|
|
|
2,136 |
|
|
|
2,214 |
|
Weighted average |
|
1,643 |
|
|
|
1,667 |
|
|
|
1,625 |
|
|
|
1,670 |
|
|
|
1,675 |
|
|
|
1,684 |
|
Medicare case mix index (discharged patients only) |
|
1.166 |
|
|
|
1.163 |
|
|
|
1.150 |
|
|
|
1.164 |
|
|
|
1.163 |
|
|
|
1.179 |
|
Average daily census |
|
4,332 |
|
|
|
4,135 |
|
|
|
3,877 |
|
|
|
3,863 |
|
|
|
4,220 |
|
|
|
4,136 |
|
Occupancy % |
|
69.2 |
|
|
|
66.1 |
|
|
|
62.2 |
|
|
|
62.2 |
|
|
|
68.0 |
|
|
|
67.5 |
|
Same-hospital data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues ($ 000s) |
$ |
634,975 |
|
|
$ |
605,410 |
|
|
$ |
562,658 |
|
|
$ |
579,396 |
|
|
$ |
643,413 |
|
|
$ |
619,427 |
|
Admissions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medicare |
|
8,652 |
|
|
|
8,031 |
|
|
|
7,769 |
|
|
|
8,039 |
|
|
|
8,919 |
|
|
|
8,083 |
|
Medicaid |
|
602 |
|
|
|
557 |
|
|
|
519 |
|
|
|
466 |
|
|
|
463 |
|
|
|
371 |
|
Medicare Advantage |
|
1,546 |
|
|
|
1,299 |
|
|
|
1,179 |
|
|
|
1,255 |
|
|
|
1,453 |
|
|
|
1,339 |
|
Medicaid Managed |
|
640 |
|
|
|
640 |
|
|
|
619 |
|
|
|
590 |
|
|
|
733 |
|
|
|
761 |
|
Commercial insurance and other |
|
1,840 |
|
|
|
1,746 |
|
|
|
1,713 |
|
|
|
1,653 |
|
|
|
1,871 |
|
|
|
1,751 |
|
|
|
13,280 |
|
|
|
12,273 |
|
|
|
11,799 |
|
|
|
12,003 |
|
|
|
13,439 |
|
|
|
12,305 |
|
Patient days: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medicare |
|
225,992 |
|
|
|
212,221 |
|
|
|
205,802 |
|
|
|
207,010 |
|
|
|
229,004 |
|
|
|
214,629 |
|
Medicaid |
|
28,458 |
|
|
|
22,999 |
|
|
|
21,502 |
|
|
|
20,001 |
|
|
|
21,134 |
|
|
|
18,340 |
|
Medicare Advantage |
|
48,276 |
|
|
|
42,863 |
|
|
|
37,863 |
|
|
|
39,656 |
|
|
|
45,760 |
|
|
|
46,522 |
|
Medicaid Managed |
|
21,933 |
|
|
|
23,722 |
|
|
|
23,329 |
|
|
|
24,136 |
|
|
|
25,341 |
|
|
|
26,795 |
|
Commercial insurance and other |
|
61,715 |
|
|
|
60,559 |
|
|
|
57,199 |
|
|
|
55,701 |
|
|
|
62,769 |
|
|
|
60,984 |
|
|
|
386,374 |
|
|
|
362,364 |
|
|
|
345,695 |
|
|
|
346,504 |
|
|
|
384,008 |
|
|
|
367,270 |
|
Total average length of stay |
|
29.1 |
|
|
|
29.5 |
|
|
|
29.3 |
|
|
|
28.9 |
|
|
|
28.6 |
|
|
|
29.8 |
|
Total revenues per patient day |
$ |
1,643 |
|
|
$ |
1,671 |
|
|
$ |
1,628 |
|
|
$ |
1,672 |
|
|
$ |
1,676 |
|
|
$ |
1,687 |
|
76
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (Continued)
Operating Data (Continued)
(Unaudited)
|
2015 Quarters |
|
|
2016 Quarters |
|
||||||||||||||||||
|
First |
|
|
Second |
|
|
Third |
|
|
Fourth |
|
|
First |
|
|
Second |
|
||||||
Kindred at Home: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home health: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sites of service (at end of period) |
|
415 |
|
|
|
411 |
|
|
|
388 |
|
|
|
373 |
|
|
|
384 |
|
|
|
384 |
|
Revenue mix %: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medicare |
|
80.8 |
|
|
|
80.4 |
|
|
|
80.0 |
|
|
|
80.0 |
|
|
|
79.8 |
|
|
|
79.3 |
|
Medicaid |
|
2.0 |
|
|
|
2.1 |
|
|
|
2.1 |
|
|
|
2.1 |
|
|
|
2.1 |
|
|
|
2.1 |
|
Commercial and other |
|
7.7 |
|
|
|
7.9 |
|
|
|
8.2 |
|
|
|
8.5 |
|
|
|
8.4 |
|
|
|
8.2 |
|
Commercial paid at episodic rates |
|
9.5 |
|
|
|
9.6 |
|
|
|
9.7 |
|
|
|
9.4 |
|
|
|
9.7 |
|
|
|
10.4 |
|
Episodic revenues ($ 000s) |
$ |
229,991 |
|
|
$ |
324,027 |
|
|
$ |
319,820 |
|
|
$ |
320,698 |
|
|
$ |
325,821 |
|
|
$ |
332,193 |
|
Total episodic admissions |
|
49,087 |
|
|
|
67,808 |
|
|
|
66,753 |
|
|
|
66,157 |
|
|
|
71,426 |
|
|
|
70,212 |
|
Medicare episodic admissions |
|
43,173 |
|
|
|
59,394 |
|
|
|
58,479 |
|
|
|
57,804 |
|
|
|
62,011 |
|
|
|
60,730 |
|
Total episodes |
|
79,895 |
|
|
|
109,599 |
|
|
|
108,519 |
|
|
|
108,300 |
|
|
|
113,887 |
|
|
|
113,278 |
|
Episodes per admission |
|
1.63 |
|
|
|
1.62 |
|
|
|
1.63 |
|
|
|
1.64 |
|
|
|
1.59 |
|
|
|
1.61 |
|
Revenue per episode |
$ |
2,879 |
|
|
$ |
2,956 |
|
|
$ |
2,947 |
|
|
$ |
2,961 |
|
|
$ |
2,861 |
|
|
$ |
2,933 |
|
Hospice: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sites of service (at end of period) |
|
190 |
|
|
|
185 |
|
|
|
181 |
|
|
|
175 |
|
|
|
177 |
|
|
|
177 |
|
Admissions |
|
8,863 |
|
|
|
12,574 |
|
|
|
12,091 |
|
|
|
12,129 |
|
|
|
13,234 |
|
|
|
13,149 |
|
Average length of stay |
|
93 |
|
|
|
93 |
|
|
|
101 |
|
|
|
100 |
|
|
|
92 |
|
|
|
91 |
|
Patient days |
|
785,819 |
|
|
|
1,190,604 |
|
|
|
1,211,291 |
|
|
|
1,185,330 |
|
|
|
1,183,908 |
|
|
|
1,238,584 |
|
Revenue per patient day |
$ |
152 |
|
|
$ |
150 |
|
|
$ |
150 |
|
|
$ |
150 |
|
|
$ |
149 |
|
|
$ |
150 |
|
Average daily census |
|
12,830 |
|
|
|
13,084 |
|
|
|
13,166 |
|
|
|
12,884 |
|
|
|
13,010 |
|
|
|
13,611 |
|
Community Care and other revenues (included in home health business segment) ($ 000s) |
$ |
45,902 |
|
|
$ |
67,647 |
|
|
$ |
67,338 |
|
|
$ |
67,684 |
|
|
$ |
66,305 |
|
|
$ |
68,229 |
|
Kindred Rehabilitation Services: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kindred Hospital Rehabilitation Services: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Freestanding IRFs: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
End of period data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of IRFs |
|
16 |
|
|
|
16 |
|
|
|
18 |
|
|
|
18 |
|
|
|
19 |
|
|
|
19 |
|
Number of licensed beds |
|
829 |
|
|
|
829 |
|
|
|
919 |
|
|
|
919 |
|
|
|
969 |
|
|
|
969 |
|
Discharges (a) |
|
3,806 |
|
|
|
3,927 |
|
|
|
3,941 |
|
|
|
4,317 |
|
|
|
4,448 |
|
|
|
4,646 |
|
Same-hospital discharges (a) |
|
3,806 |
|
|
|
3,927 |
|
|
|
3,842 |
|
|
|
4,040 |
|
|
|
4,016 |
|
|
|
4,089 |
|
Occupancy % (a) |
|
73.2 |
|
|
|
71.5 |
|
|
|
68.7 |
|
|
|
68.0 |
|
|
|
70.6 |
|
|
|
70.6 |
|
Average length of stay (a) |
|
13.7 |
|
|
|
13.1 |
|
|
|
13.2 |
|
|
|
12.7 |
|
|
|
13.2 |
|
|
|
12.9 |
|
Revenue per discharge (a) |
$ |
19,517 |
|
|
$ |
19,325 |
|
|
$ |
18,992 |
|
|
$ |
18,640 |
|
|
$ |
19,731 |
|
|
$ |
19,318 |
|
Contract services: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sites of service (at end of period): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inpatient rehabilitation units (ARUs) |
|
100 |
|
|
|
99 |
|
|
|
101 |
|
|
|
100 |
|
|
|
104 |
|
|
|
105 |
|
LTAC hospitals |
|
120 |
|
|
|
120 |
|
|
|
119 |
|
|
|
119 |
|
|
|
119 |
|
|
|
121 |
|
Sub-acute units |
|
8 |
|
|
|
8 |
|
|
|
7 |
|
|
|
7 |
|
|
|
7 |
|
|
|
7 |
|
Outpatient units |
|
138 |
|
|
|
139 |
|
|
|
135 |
|
|
|
130 |
|
|
|
139 |
|
|
|
138 |
|
|
|
366 |
|
|
|
366 |
|
|
|
362 |
|
|
|
356 |
|
|
|
369 |
|
|
|
371 |
|
Revenue per site |
$ |
211,151 |
|
|
$ |
209,436 |
|
|
$ |
206,041 |
|
|
$ |
210,978 |
|
|
$ |
211,417 |
|
|
$ |
215,798 |
|
Revenue mix %: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company-operated |
|
31 |
|
|
|
30 |
|
|
|
30 |
|
|
|
29 |
|
|
|
30 |
|
|
|
29 |
|
Non-affiliated |
|
69 |
|
|
|
70 |
|
|
|
70 |
|
|
|
71 |
|
|
|
70 |
|
|
|
71 |
|
RehabCare: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sites of service (at end of period) |
|
1,829 |
|
|
|
1,789 |
|
|
|
1,821 |
|
|
|
1,798 |
|
|
|
1,767 |
|
|
|
1,759 |
|
Revenue per site |
$ |
138,106 |
|
|
$ |
132,359 |
|
|
$ |
120,548 |
|
|
$ |
114,896 |
|
|
$ |
115,590 |
|
|
$ |
111,470 |
|
Revenue mix %: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company-operated |
|
15 |
|
|
|
16 |
|
|
|
16 |
|
|
|
14 |
|
|
|
14 |
|
|
|
15 |
|
Non-affiliated |
|
85 |
|
|
|
84 |
|
|
|
84 |
|
|
|
86 |
|
|
|
86 |
|
|
|
85 |
|
|
(a) |
Excludes non-consolidating IRF. |
77
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (Continued)
Operating Data (Continued)
(Unaudited)
|
2015 Quarters |
|
|
2016 Quarters |
|
||||||||||||||||||
|
First |
|
|
Second |
|
|
Third |
|
|
Fourth |
|
|
First |
|
|
Second |
|
||||||
Nursing center division: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
End of period data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of facilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nursing centers: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owned or leased |
|
86 |
|
|
|
86 |
|
|
|
86 |
|
|
|
86 |
|
|
|
88 |
|
|
|
88 |
|
Managed |
|
4 |
|
|
|
4 |
|
|
|
4 |
|
|
|
4 |
|
|
|
4 |
|
|
|
4 |
|
Assisted living facilities |
|
7 |
|
|
|
7 |
|
|
|
7 |
|
|
|
7 |
|
|
|
7 |
|
|
|
7 |
|
|
|
97 |
|
|
|
97 |
|
|
|
97 |
|
|
|
97 |
|
|
|
99 |
|
|
|
99 |
|
Number of licensed beds: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nursing centers: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owned or leased |
|
11,050 |
|
|
|
11,050 |
|
|
|
11,050 |
|
|
|
11,050 |
|
|
|
11,330 |
|
|
|
11,330 |
|
Managed |
|
485 |
|
|
|
485 |
|
|
|
485 |
|
|
|
485 |
|
|
|
485 |
|
|
|
485 |
|
Assisted living facilities |
|
375 |
|
|
|
375 |
|
|
|
375 |
|
|
|
375 |
|
|
|
375 |
|
|
|
380 |
|
|
|
11,910 |
|
|
|
11,910 |
|
|
|
11,910 |
|
|
|
11,910 |
|
|
|
12,190 |
|
|
|
12,195 |
|
Revenue mix %: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medicare |
|
32.8 |
|
|
|
30.5 |
|
|
|
30.0 |
|
|
|
30.1 |
|
|
|
32.2 |
|
|
|
31.1 |
|
Medicaid |
|
37.8 |
|
|
|
38.9 |
|
|
|
39.6 |
|
|
|
38.2 |
|
|
|
36.4 |
|
|
|
36.9 |
|
Medicare Advantage |
|
9.0 |
|
|
|
8.6 |
|
|
|
8.1 |
|
|
|
7.4 |
|
|
|
7.2 |
|
|
|
7.3 |
|
Medicaid Managed |
|
4.7 |
|
|
|
5.4 |
|
|
|
5.9 |
|
|
|
8.4 |
|
|
|
8.6 |
|
|
|
8.7 |
|
Private and other |
|
15.7 |
|
|
|
16.6 |
|
|
|
16.4 |
|
|
|
15.9 |
|
|
|
15.6 |
|
|
|
16.0 |
|
Patient days (a): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medicare |
|
148,396 |
|
|
|
133,991 |
|
|
|
130,456 |
|
|
|
129,068 |
|
|
|
140,027 |
|
|
|
134,699 |
|
Medicaid |
|
447,888 |
|
|
|
444,757 |
|
|
|
449,982 |
|
|
|
431,415 |
|
|
|
418,336 |
|
|
|
422,968 |
|
Medicare Advantage |
|
55,376 |
|
|
|
51,947 |
|
|
|
48,539 |
|
|
|
45,136 |
|
|
|
43,410 |
|
|
|
43,069 |
|
Medicaid Managed |
|
71,588 |
|
|
|
82,280 |
|
|
|
82,352 |
|
|
|
99,058 |
|
|
|
105,663 |
|
|
|
107,288 |
|
Private and other |
|
138,030 |
|
|
|
139,716 |
|
|
|
140,003 |
|
|
|
141,247 |
|
|
|
139,142 |
|
|
|
134,657 |
|
|
|
861,278 |
|
|
|
852,691 |
|
|
|
851,332 |
|
|
|
845,924 |
|
|
|
846,578 |
|
|
|
842,681 |
|
Patient day mix % (a): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medicare |
|
17.3 |
|
|
|
15.7 |
|
|
|
15.3 |
|
|
|
15.3 |
|
|
|
16.6 |
|
|
|
16.0 |
|
Medicaid |
|
52.0 |
|
|
|
52.2 |
|
|
|
52.9 |
|
|
|
51.0 |
|
|
|
49.4 |
|
|
|
50.2 |
|
Medicare Advantage |
|
6.4 |
|
|
|
6.1 |
|
|
|
5.7 |
|
|
|
5.3 |
|
|
|
5.1 |
|
|
|
5.1 |
|
Medicaid Managed |
|
8.3 |
|
|
|
9.6 |
|
|
|
9.7 |
|
|
|
11.7 |
|
|
|
12.5 |
|
|
|
12.7 |
|
Private and other |
|
16.0 |
|
|
|
16.4 |
|
|
|
16.4 |
|
|
|
16.7 |
|
|
|
16.4 |
|
|
|
16.0 |
|
Revenues per patient day (a): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medicare Part A |
$ |
567 |
|
|
$ |
573 |
|
|
$ |
570 |
|
|
$ |
585 |
|
|
$ |
577 |
|
|
$ |
577 |
|
Total Medicare (including Part B) |
|
606 |
|
|
|
623 |
|
|
|
623 |
|
|
|
638 |
|
|
|
627 |
|
|
|
630 |
|
Medicaid |
|
232 |
|
|
|
239 |
|
|
|
238 |
|
|
|
242 |
|
|
|
237 |
|
|
|
238 |
|
Medicaid (net of provider taxes) (b) |
|
199 |
|
|
|
215 |
|
|
|
214 |
|
|
|
217 |
|
|
|
211 |
|
|
|
212 |
|
Medicare Advantage |
|
446 |
|
|
|
453 |
|
|
|
450 |
|
|
|
450 |
|
|
|
452 |
|
|
|
464 |
|
Medicaid Managed |
|
179 |
|
|
|
181 |
|
|
|
194 |
|
|
|
231 |
|
|
|
220 |
|
|
|
220 |
|
Private and other |
|
312 |
|
|
|
326 |
|
|
|
316 |
|
|
|
308 |
|
|
|
305 |
|
|
|
323 |
|
Weighted average |
|
319 |
|
|
|
321 |
|
|
|
318 |
|
|
|
323 |
|
|
|
322 |
|
|
|
323 |
|
Average daily census (a) |
|
9,570 |
|
|
|
9,370 |
|
|
|
9,254 |
|
|
|
9,195 |
|
|
|
9,303 |
|
|
|
9,260 |
|
Admissions (a) |
|
10,376 |
|
|
|
9,831 |
|
|
|
9,558 |
|
|
|
9,237 |
|
|
|
9,815 |
|
|
|
9,480 |
|
Occupancy % (a) |
|
81.3 |
|
|
|
79.6 |
|
|
|
78.6 |
|
|
|
78.1 |
|
|
|
77.3 |
|
|
|
76.7 |
|
Medicare average length of stay (a) |
|
28.9 |
|
|
|
28.9 |
|
|
|
28.5 |
|
|
|
28.4 |
|
|
|
28.2 |
|
|
|
28.4 |
|
|
(a) |
Excludes managed facilities. |
(b) |
Provider taxes are recorded in general and administrative expenses for all periods presented. |
78
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
The following discussion of the Company’s exposure to market risk contains “forward-looking statements” that involve risks and uncertainties. Given the unpredictability of interest rates as well as other factors, actual results could differ materially from those projected in such forward-looking information.
The Company’s exposure to market risk relates to changes in the prime rate, federal funds rate and LIBOR, which affect the interest paid on certain borrowings.
The following table provides information as of June 30, 2016 about the Company’s financial instruments that are sensitive to changes in interest rates. The table presents principal cash flows and related weighted average interest rates by expected maturity date.
Interest Rate Sensitivity
Principal (Notional) Amount by Expected Maturity
Average Interest Rate
(Dollars in thousands)
|
Expected maturities |
|
|
|
|
|
|
|||||||||||||||||||||||||
|
2016 |
|
|
2017 |
|
|
2018 |
|
|
2019 |
|
|
2020 |
|
|
Thereafter |
|
|
Total |
|
|
Fair value June 30, 2016 |
|
|
||||||||
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt, including amounts due within one year: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed rate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes due 2020 (a) |
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
750,000 |
|
|
$ |
- |
|
|
$ |
750,000 |
|
|
$ |
746,250 |
|
|
Notes due 2022 (a) |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
500,000 |
|
|
|
500,000 |
|
|
|
446,900 |
|
|
Notes due 2023 (a) |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
600,000 |
|
|
|
600,000 |
|
|
|
595,200 |
|
|
Mandatory Redeemable Preferred Stock (a) |
|
5,860 |
|
|
|
12,372 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
18,232 |
|
|
|
10,848 |
|
|
Other |
|
421 |
|
|
|
553 |
|
|
|
143 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,117 |
|
|
|
1,117 |
|
(b) |
|
$ |
6,281 |
|
|
$ |
12,925 |
|
|
$ |
143 |
|
|
$ |
- |
|
|
$ |
750,000 |
|
|
$ |
1,100,000 |
|
|
$ |
1,869,349 |
|
|
$ |
1,800,315 |
|
|
Average interest rate |
|
6.9 |
% |
|
|
7.1 |
% |
|
|
2.7 |
% |
|
|
|
|
|
|
8.0 |
% |
|
|
7.7 |
% |
|
|
|
|
|
|
|
|
|
Variable rate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABL Facility (c) |
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
58,900 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
58,900 |
|
|
$ |
58,900 |
|
|
Term Loan Facility (a,d,e) |
|
7,017 |
|
|
|
14,034 |
|
|
|
14,034 |
|
|
|
14,034 |
|
|
|
14,034 |
|
|
|
1,313,326 |
|
|
|
1,376,479 |
|
|
|
1,331,743 |
|
|
Other (f) |
|
750 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
750 |
|
|
|
750 |
|
|
|
$ |
7,767 |
|
|
$ |
14,034 |
|
|
$ |
14,034 |
|
|
$ |
72,934 |
|
|
$ |
14,034 |
|
|
$ |
1,313,326 |
|
|
$ |
1,436,129 |
|
|
$ |
1,391,393 |
|
|
|
(a) |
The expected maturities exclude total debt issuance costs, net of accumulated amortization, of approximately $52 million, comprised of $9 million for the Notes due 2020, $7 million for the Notes due 2022, $8 million for the Notes due 2023, $1 million for the Mandatory Redeemable Preferred Stock, and $27 million for the Term Loan Facility. |
(b) |
Calculated based upon the net present value of future principal and interest payments using an average interest rate of 2.6%. |
(c) |
Interest on borrowings under the Company’s ABL Facility is payable at a rate per annum equal to the applicable margin plus, at the Company’s option, either: (1) LIBOR determined by reference to the costs of funds for Eurodollar deposits for the interest period relevant to such borrowing adjusted for certain additional costs, or (2) a base rate determined by reference to the highest of: (a) the prime rate of JPMorgan Chase Bank, N.A., (b) the federal funds effective rate plus one-half of 1.00% and (c) LIBOR as described in subclause (1) plus 1.00%. At June 30, 2016, the applicable margin for borrowings under the ABL Facility was 2.25% with respect to LIBOR borrowings and 1.25% with respect to base rate borrowings. The applicable margin is subject to adjustment each fiscal quarter, based upon average historical excess availability during the preceding quarter. |
(d) |
Interest on borrowings under the Term Loan Facility is payable at a rate per annum equal to an applicable margin plus, at the Company’s option, either: (1) LIBOR determined by reference to the costs of funds for Eurodollar deposits for the interest period relevant to such borrowing adjusted for certain additional costs, or (2) a base rate determined by reference to the highest of: (a) the prime rate of JPMorgan Chase Bank, N.A., (b) the federal funds effective rate plus one-half of 1.00% and (c) LIBOR described in subclause (1) plus 1.00%. LIBOR is subject to an interest rate floor of 1.00%. The applicable margin for borrowings under the Term Loan Facility is 3.25% with respect to LIBOR borrowings and 2.25% with respect to base rate borrowings. The expected maturities for the Term Loan Facility exclude the OID of approximately $7 million. |
(e) |
In March 2014, the Company entered into an interest rate swap agreement to hedge its floating interest rate on an aggregate of $400 million of debt outstanding under the Third Amended and Restated Term Loan Facility. On April 8, 2014, the Company completed a novation of a portion of its $400 million swap agreement to two new counterparties, each in the amount of $125 million. The original swap contract was not amended, terminated or otherwise modified. The interest rate swap had an effective date of April 9, 2014, will expire on April 9, 2018 and continues to apply to the Term Loan Facility. The Company is required to make payments based upon a fixed interest rate of 1.867% calculated on the notional amount of $400 million. In exchange, the Company will receive interest on $400 million at a variable interest rate that is based upon the three-month LIBOR, subject to a minimum rate of 1.0%. In January 2016, the Company entered into three interest rate swap agreements to hedge its floating interest rate on an aggregate of $325 million of debt outstanding under its Fourth Amended and Restated Term Loan Facility. The interest rate swaps have an effective date of January 11, 2016, and expire on January 9, 2021. The Company is required to make payments based upon a fixed interest rate of 1.862% and 1.855% calculated on the notional amount of $175 million and $150 million, respectively. In exchange, the Company will receive interest on $325 million at a variable interest rate that is based upon the three-month LIBOR rate, subject to a minimum rate of 1.0%. |
(f) |
Interest based upon prime less 0.5%. |
79
ITEM 4. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures and Changes in Internal Control Over Financial Reporting
The Company has carried out an evaluation under the supervision and with the participation of management, including the Company’s Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures. There are inherent limitations to the effectiveness of any system of disclosure controls and procedures, including the possibility of human error and the circumvention or overriding of the controls and procedures. Accordingly, even effective disclosure controls and procedures can only provide reasonable assurance of achieving their control objectives. Based upon this evaluation, the Chief Executive Officer and Chief Financial Officer have concluded that, as of June 30, 2016, the Company’s disclosure controls and procedures, as defined in Rule 13a-15(e) under the Exchange Act, are effective.
There has been no change in the Company’s internal control over financial reporting during the Company’s quarter ended June 30, 2016, that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.
80
PART II. OTHER INFORMATION
The Company provides services in a highly regulated industry and is a party to various legal actions and regulatory and other governmental and internal audits and investigations in the ordinary course of business (including investigations resulting from the Company’s obligation to self-report suspected violations of law). The Company cannot predict the ultimate outcome of pending litigation and regulatory and other governmental and internal audits and investigations. The DOJ, CMS or other federal and state enforcement and regulatory agencies may conduct additional investigations related to the Company’s businesses in the future. These matters could potentially subject the Company to sanctions, damages, recoupments, fines and other penalties (some of which may not be covered by insurance), which may, either individually or in the aggregate, have a material adverse effect on the Company’s business, financial position, results of operations, and liquidity. See note 14 of the notes to unaudited condensed consolidated financial statements for a description of pending legal proceedings, governmental reviews, audits and investigations to which the Company is subject.
Shareholder derivative action
On March 16, 2016, a shareholder derivative action (previously defined as the “Complaint”) was filed against certain of the Company’s current and former officers and directors in circuit court for Jefferson County, Kentucky. The Complaint also names the Company as a nominal defendant. The Complaint alleges that the named current and former officers and directors of the Company breached their respective duties of good faith, loyalty and candor, and other general fiduciary duties owed to the Company and its shareholders by, among other things, failing to exercise reasonable and prudent supervision over the management, polices and controls of the Company in order to detect practices that existed at RehabCare resulting in the Company having to enter into two separate settlement agreements with the DOJ. No estimate of the possible loss or range of loss resulting from this lawsuit can be made at this time. The Company disputes the allegations made in the Complaint and will defend this action and any related claims vigorously.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
ISSUER PURCHASES OF EQUITY SECURITIES
Period |
|
Total number of |
|
|
Average price |
|
|
Total number of |
|
|
Maximum number (or |
|
||||
Month #1 (April 1 – April 30) |
|
|
3,720 |
|
|
$ |
12.65 |
|
|
|
– |
|
|
$ |
– |
|
Month #2 (May 1 – May 31) |
|
|
11,112 |
|
|
|
11.96 |
|
|
|
– |
|
|
|
– |
|
Month #3 (June 1 – June 30) |
|
|
– |
|
|
|
– |
|
|
|
– |
|
|
|
– |
|
Total |
|
|
14,832 |
|
|
$ |
12.13 |
|
|
|
– |
|
|
$ |
– |
|
|
(a) |
These amounts represent shares of the Company’s common stock, par value $0.25 per share, withheld to offset tax withholding obligations that are triggered upon the vesting and release of service-based restricted share awards previously granted under the Company’s stock-based compensation plans for its employees (the “Withheld Shares”). The total tax withholding obligation is calculated by dividing the closing price of the Company’s common stock on the New York Stock Exchange on the applicable vesting date to determine the total number of Withheld Shares required to satisfy such withholding obligation. |
(b) |
The average price per share for each period was calculated by dividing the sum of the aggregate value of the Withheld Shares by the total number of Withheld Shares. |
81
PART II. OTHER INFORMATION (Continued)
Exhibit |
|
Description of document |
10.1 |
|
Amendment No. 2 to Second Amended and Restated Master Lease Agreement No. 1, dated April 3, 2016, among Kindred Healthcare, Inc., Kindred Healthcare Operating, Inc. and Ventas Realty, Limited Partnership (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on April 4, 2016 (Comm. File No. 001-14057)). |
|
|
|
10.2 |
|
Amendment No. 3 to Second Amended and Restated Master Lease Agreement No. 1, dated April 3, 2016, among Kindred Healthcare, Inc., Kindred Healthcare Operating, Inc. and Ventas Realty, Limited Partnership (incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed on April 4, 2016 (Comm. File No. 001-14057)). |
|
|
|
10.3 |
|
Amendment No. 1 to Second Amended and Restated Master Lease Agreement No. 2, dated April 3, 2016, among Kindred Healthcare, Inc., Kindred Healthcare Operating, Inc. and Ventas Realty, Limited Partnership (incorporated by reference to Exhibit 10.3 to the Company’s Current Report on Form 8-K filed on April 4, 2016 (Comm. File No. 001-14057)). |
|
|
|
10.4 |
|
Amendment No. 2 to Amended and Restated Master Lease Agreement No. 5, dated April 3, 2016, among Kindred Healthcare, Inc., Kindred Healthcare Operating, Inc. and Ventas Realty, Limited Partnership (incorporated by reference to Exhibit 10.4 to the Company’s Current Report on Form 8-K filed on April 4, 2016 (Comm. File No. 001-14057)). |
|
|
|
10.5 |
|
Amendment No. 3 to Amended and Restated Master Lease Agreement No. 5, dated April 3, 2016, among Kindred Healthcare, Inc., Kindred Healthcare Operating, Inc. and Ventas Realty, Limited Partnership (incorporated by reference to Exhibit 10.5 to the Company’s Current Report on Form 8-K filed on April 4, 2016 (Comm. File No. 001-14057)). |
|
|
|
10.6* |
|
Amendment No. 4 to Amended and Restated Master Lease Agreement No. 5, dated June 21, 2016, among Kindred Healthcare, Inc., Kindred Healthcare Operating, Inc., Kindred Hospitals Limited Partnership and Ventas Realty, Limited Partnership. |
|
|
|
10.7* |
|
Employee Retention Agreement, dated as of May 9, 2016, by and between Kindred Healthcare Operating, Inc. and Jon B. Rousseau. |
|
|
|
10.8** |
|
Fifth Amendment and Restatement Agreement dated as of June 14, 2016, by and among Kindred Healthcare, Inc., the other Credit Parties party thereto, the Consenting Lenders party thereto, the 2016 Incremental Term Lenders party thereto and JPMorgan Chase Bank, N.A., as Administrative Agent and Collateral Agent (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on June 15, 2016 (Comm. File No. 001-14057)). |
|
|
|
10.9** |
|
Fourth Amendment and Restatement Agreement dated as of June 14, 2016, by and among Kindred Healthcare, Inc., the Consenting Lenders party thereto and JPMorgan Chase Bank, N.A., as Administrative Agent (incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed on June 15, 2016 (Comm. File No. 001-14057)). |
|
|
|
31* |
|
Rule 13a-14(a)/15d-14(a) Certifications. |
|
|
|
32* |
|
Section 1350 Certifications. |
|
|
|
101.INS* |
|
XBRL Instance Document. |
|
|
|
101.SCH* |
|
XBRL Taxonomy Extension Schema Document. |
|
|
|
101.CAL* |
|
XBRL Taxonomy Extension Calculation Linkbase Document. |
|
|
|
101.DEF* |
|
XBRL Taxonomy Extension Definition Linkbase Document. |
|
|
|
101.LAB* |
|
XBRL Taxonomy Extension Label Linkbase Document. |
|
|
|
101.PRE* |
|
XBRL Taxonomy Extension Presentation Linkbase Document. |
* Filed herewith.
** Kindred will furnish supplementally to the SEC upon request a copy of any omitted exhibit or schedule.
82
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
|
KINDRED HEALTHCARE, INC. |
Date: August 8, 2016 |
|
/S/ Benjamin A. Breier
|
|
|
Benjamin A. Breier |
|
|
President and Chief Executive Officer |
Date: August 8, 2016 |
|
/S/ Stephen D. Farber
|
|
|
Stephen D. Farber |
|
|
Executive Vice President, Chief Financial Officer |
83