Attached files

file filename
8-K - 8-K - FIVE STAR SENIOR LIVING INC.a10-17371_28k.htm

Exhibit 99.1

 

 

 

400 Centre Street, Newton, MA 02458-2076

 

 

tel: (617) 796-8350      fax: (617) 796-8385

 

FOR IMMEDIATE RELEASE

Contact: Timothy A. Bonang, Vice President, Investor Relations

 

Elisabeth A. Heiss, Manager, Investor Relations

 

(617) 796-8245

 

www.fivestarseniorliving.com

 

Five Star Quality Care, Inc. Reports Third Quarter 2010 Results

 


 

Newton, MA (October 27, 2010).  Five Star Quality Care, Inc. (NYSE Amex: FVE) today announced its financial results for the quarter and nine months ended September 30, 2010.

 

Third Quarter 2010 Financial Highlights:

 

·                  Total revenues for the third quarter of 2010 increased 6.7% to $315.1 million from $295.3 million for the same period last year.

 

·                  Income from continuing operations for the third quarter of 2010 was $5.6 million compared to $4.4 million for the same period last year.

 

·                  Income per share from continuing operations for the third quarter of 2010 was $0.16 and $0.15 per share, basic and diluted, respectively compared to $0.13 per basic and diluted share for the same period last year.

 

·                  Income from continuing operations for the third quarter of 2010 included a gain on early extinguishment of debt that resulted in a positive impact of $66,000 to our earnings, but had no impact on our earnings per share from continuing operations.  Income from continuing operations for the third quarter of 2009 included several items that, in aggregate, resulted in a positive impact of $4.0 million, or $0.12 and $0.10 per share, basic and diluted, respectively, to our earnings.

 

·                  Earnings before interest, taxes, depreciation and amortization, or EBITDA, for the third quarter of 2010 was $10.1 million compared to $9.4 million for the same period last year.  As discussed above:  EBITDA for the third quarter of 2010 included a gain on early extinguishment of debt of $66,000; and EBITDA for the third quarter of 2009 had items that, in aggregate, had a positive impact of $4.0 million.  EBITDA excluding these items was $10.0 million in the third quarter 2010 compared with $5.4 million for the same period last year.

 

·                  A reconciliation of income from continuing operations determined in accordance with U.S. generally accepted accounting principles, or GAAP, to EBITDA and EBITDA excluding certain items for the quarters ended September 30, 2010 and 2009 appears later in this press release.

 



 

Third Quarter 2010 Operating Highlights (Senior Living Communities):

 

·                  Senior living occupancy for the third quarter of 2010 was 86.2% compared to 86.4% for the same period last year and 86.2% for the second quarter of 2010.

 

·                  Senior living average daily rate for the third quarter of 2010 increased by 2.7% to $148.40 from $144.54 in the same period last year.

 

·                  The percentage of senior living revenues derived from private and sources other than Medicare and Medicaid for the third quarter of 2010 increased to 70.1% from 69.7% for the same period last year.

 

·                  For those senior living communities that we have operated continuously since July 1, 2009 (comparable communities), occupancy for the third quarter of 2010 was 86.1% compared to 86.4% for the same period last year and 86.1% for the second quarter of 2010.

 

·                  The average daily rate at comparable communities for the third quarter of 2010 increased by 2.9% to $148.80 from $144.54 in the same period last year.

 

Year to Date Financial Highlights:

 

·                  Total revenues for the nine months ended September 30, 2010 increased 6.0% to $935.3 million from $882.5 million for the same period last year.

 

·                  Income from continuing operations for the nine months ended September 30, 2010 was $18.2 million compared to income from continuing operations of $38.9 million for the same period last year.

 

·                  Income per share from continuing operations for the nine months ended September 30, 2010 was $0.51 and $0.50, basic and diluted, respectively, compared to $1.18 and $1.06, basic and diluted, respectively, for the same period last year.

 

·                  Income from continuing operations for the nine months ended September 30, 2010 included several items that, in aggregate, resulted in a positive impact of $626,000, or $0.02 per share, basic and diluted, to our earnings.  These items were a $4.9 million unrealized gain on our holdings of auction rate securities and a $484,000 gain on early extinguishment of debt, offset by a $4.7 million unrealized loss on our UBS put right related to auction rate securities.  Income from continuing operations for the nine months ended September 30, 2009 included several items that, in aggregate, resulted in a positive impact of $32.8 million, or $1.00 and $0.85 per share, basic and diluted, respectively.  These items included a $34.3 million gain on early extinguishment of debt, and a $3.4 million unrealized gain on our holdings of auction rate securities and a $795,000 gain on sale of available for sale securities held by our captive insurance company, offset by a $2.9 million loss due to the impairment of our investments in certain marketable securities held by our captive insurance company and a $2.8 million unrealized loss on our UBS put right related to auction rate securities.

 

·                  EBITDA for the nine months ended September 30, 2010 was $32.4 million compared to $54.4 million for the same period last year.  As discussed above: EBITDA for the first nine months of 2010 had items that, in aggregate, resulted in a positive impact of $626,000; and EBITDA for the first nine months of 2009 had items that, in aggregate, resulted in a positive impact of $32.8 million.  EBITDA excluding these items was $31.8 million for the first nine months of 2010 compared with $21.6 million for the same period last year.

 

·                  A reconciliation of income from continuing operations determined in accordance with GAAP to EBITDA and EBITDA excluding certain items for the nine months ended September 30, 2010 and 2009 appears later in this press release.

 

2



 

Other Highlights:

 

During July 2010, we repaid one of our United States Department of Housing and Urban Development, or HUD, insured mortgage notes, with a principal balance of $4.5 million.  As a result, we recorded a $134,000 prepayment penalty.

 

During July 2010, at our request, our landlord Senior Housing Properties Trust, or SNH, sold four skilled nursing facilities located in Nebraska with aggregate 196 living units that we leased from SNH and our rent to SNH decreased by approximately $145,000 per year.

 

During the nine months ended September 30, 2010, we purchased and retired $8.6 million par value of our outstanding convertible senior notes due in 2026 for $7.8 million, plus accrued interest, and recorded a $618,000 gain, net of related unamortized costs, on this early extinguishment of debt.  This gain was partially offset by the $134,000 related to the penalty to prepay the HUD insured mortgage note.

 

On August 2, 2010, we commenced operations at a continuing care retirement community with a total of 110 independent, assisted living and skilled nursing units that we acquired from an unrelated party.

 

Conference Call:

 

On October 27, 2010 at 5:00 p.m. Eastern Time, Bruce J. Mackey Jr., President and Chief Executive Officer, and Paul V. Hoagland, Treasurer and Chief Financial Officer, will host a conference call to discuss the third quarter financial results.  Following the Company’s remarks, there will be a question and answer period.

 

The conference call telephone number is (800) 230-1059.  Participants calling from outside the United States and Canada should dial (612) 234-9960. No pass code is necessary to access the call from either number. Participants should dial in about 15 minutes prior to the scheduled start of the call.  A replay of the conference call will be available through 11:59 p.m. Eastern Daylight Time Wednesday, November 3, 2010. To hear the replay, dial (800) 475-6701 or (320) 365-3844 from outside the United States and Canada.  The replay pass code is 169582.

 

A live audio webcast of the conference call will also be available in a listen only mode on the Company’s web site at www.fivestarqualitycare.com.  Participants wanting to access the webcast should visit the Company’s web site about five minutes before the call.  The archived webcast will be available for replay on the Company’s web site for about one week after the call.

 

About Five Star Quality Care, Inc.:

 

Five Star Quality Care, Inc. is a senior living and healthcare services company.  Five Star owns or leases and operates 214 senior living communities with 22,774 living units located in 30 states.  These communities include independent living, assisted living and skilled nursing communities.  Five Star also operates five institutional pharmacies and two rehabilitation hospitals.  Five Star is headquartered in Newton, Massachusetts.

 

3



 

FIVE STAR QUALITY CARE, INC.

CONDENSED CONSOLIDATED STATEMENT OF INCOME

(in thousands, except share data)

(unaudited)

 

 

 

Three months ended
September 30,

 

Nine months ended
September 30,

 

 

 

2010

 

2009

 

2010

 

2009

 

Revenues:

 

 

 

 

 

 

 

 

 

Senior living revenue

 

$

270,024

 

$

251,795

 

$

801,585

 

$

752,024

 

Rehabilitation hospital revenue

 

24,756

 

24,641

 

73,917

 

75,008

 

Institutional pharmacy revenue

 

20,280

 

18,868

 

59,770

 

55,418

 

Total revenues

 

315,060

 

295,304

 

935,272

 

882,450

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Senior living wages and benefits

 

135,810

 

128,851

 

402,364

 

382,957

 

Other senior living operating expenses

 

65,573

 

62,427

 

191,545

 

182,881

 

Rehabilitation hospital expenses

 

22,579

 

22,363

 

68,196

 

68,011

 

Institutional pharmacy expenses

 

19,717

 

18,296

 

58,223

 

54,957

 

Rent expense

 

47,628

 

44,468

 

142,162

 

132,929

 

General and administrative

 

13,751

 

13,465

 

40,975

 

38,914

 

Depreciation and amortization

 

4,248

 

3,993

 

12,495

 

12,415

 

Total operating expenses

 

309,306

 

293,863

 

915,960

 

873,064

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

5,754

 

1,441

 

19,312

 

9,386

 

 

 

 

 

 

 

 

 

 

 

Interest, dividend and other income

 

322

 

479

 

1,623

 

2,394

 

Interest and other expense

 

(690

)

(964

)

(2,388

)

(3,390

)

Gain (loss) on investments in trading securities

 

 

(238

)

4,856

 

3,473

 

(Loss) gain on UBS put right related to auction rate securities

 

 

455

 

(4,714

)

(2,832

)

Equity in income (losses) of Affiliates Insurance Company

 

35

 

(23

)

(17

)

(132

)

Gain on early extinguishment of debt

 

66

 

3,031

 

484

 

34,262

 

Gain on sale of available for sale securities

 

 

795

 

 

795

 

Impairment of investments in available for sale securities

 

 

 

 

(2,947

)

 

 

 

 

 

 

 

 

 

 

Income from continuing operations before income taxes

 

5,487

 

4,976

 

19,156

 

41,009

 

Benefit (provision) for income taxes

 

123

 

(565

)

(930

)

(2,074

)

Income from continuing operations

 

5,610

 

4,411

 

18,226

 

38,935

 

Loss from discontinued operations

 

(452

)

(303

)

(830

)

(877

)

 

 

 

 

 

 

 

 

 

 

Net income

 

$

5,158

 

$

4,108

 

$

17,396

 

$

38,058

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding - basic

 

35,724

 

34,219

 

35,698

 

32,890

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding - diluted

 

38,937

 

38,835

 

39,302

 

38,554

 

 

 

 

 

 

 

 

 

 

 

Basic income per share from:

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

0.16

 

$

0.13

 

$

0.51

 

$

1.18

 

Discontinued operations

 

(0.01

)

(0.01

)

(0.02

)

(0.03

)

Net income per share - basic

 

$

0.15

 

$

0.12

 

$

0.49

 

$

1.15

 

 

 

 

 

 

 

 

 

 

 

Diluted income per share from:

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

0.15

 

$

0.13

 

$

0.50

 

$

1.06

 

Discontinued operations

 

(0.01

)

(0.01

)

(0.02

)

(0.02

)

Net income per share - diluted

 

$

0.14

 

$

0.12

 

$

0.48

 

$

1.04

 

 

1



 

FIVE STAR QUALITY CARE, INC.

CONDENSED CONSOLIDATED BALANCE SHEET DATA

(in thousands, except share data)

(unaudited)

 

 

 

September 30,
2010

 

December 31,
2009

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

36,709

 

$

5,017

 

Accounts receivable, net of allowance

 

62,492

 

61,418

 

Investments in trading securities

 

 

65,961

 

Investments in available for sale securities

 

12,323

 

11,893

 

Restricted cash

 

6,465

 

7,597

 

UBS put right related to auction rate securities

 

 

8,322

 

Prepaid expenses and other current assets

 

18,586

 

20,162

 

Total current assets

 

136,575

 

180,370

 

 

 

 

 

 

 

Property and equipment, net

 

208,955

 

192,742

 

Equity investment in Affiliates Insurance Company

 

5,058

 

5,000

 

Restricted cash and investments

 

17,005

 

14,670

 

Goodwill and other long term assets

 

20,098

 

20,318

 

Total assets

 

$

387,691

 

$

413,100

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

Total current liabilities

 

141,019

 

178,204

 

 

 

 

 

 

 

Mortgage notes payable

 

7,724

 

12,284

 

Convertible senior notes

 

41,065

 

49,707

 

Other long term liabilities

 

38,543

 

33,590

 

Shareholders’ equity (35,723,814 and 35,668,814 shares issued and outstanding at September 30, 2010 and December 31, 2009)

 

159,340

 

139,315

 

 

 

$

387,691

 

$

413,100

 

 

2



 

FIVE STAR QUALITY CARE, INC.

SENIOR LIVING COMMUNITY OPERATING DATA(1)

(dollars in thousands, except average daily rate)

 

 

 

Three months ended

 

Nine months ended

 

 

 

September 30,

 

September 30,

 

 

 

2010

 

2009

 

2010

 

2009

 

 

 

 

 

 

 

 

 

 

 

Number of communities (end of period)

 

214

 

202

 

214

 

202

 

Number of living units (end of period)

 

22,774

 

21,722

 

22,774

 

21,722

 

Number of living units % growth

 

4.8

%

 

 

4.8

%

 

 

 

 

 

 

 

 

 

 

 

 

Occupancy

 

86.2

%

86.4

%

86.3

%

86.6

%

Average daily rate (ADR)

 

$

148.40

 

$

144.54

 

$

148.71

 

$

145.24

 

ADR % growth

 

2.7

%

 

 

2.4

%

 

 

 

 

 

 

 

 

 

 

 

 

Percent breakdown of net senior living revenues:

 

 

 

 

 

 

 

 

 

Medicaid

 

16.1

%

16.2

%

15.7

%

16.0

%

Medicare

 

13.8

%

14.1

%

14.1

%

14.5

%

Private and other sources

 

70.1

%

69.7

%

70.2

%

69.5

%

Total

 

100.0

%

100.0

%

100.0

%

100.0

%

 

 

 

 

 

 

 

 

 

 

Senior living revenues

 

$

270,024

 

$

251,795

 

$

801,585

 

$

752,024

 

Senior living revenues % growth

 

7.2

%

 

 

6.6

%

 

 

 

 

 

 

 

 

 

 

 

 

Senior living wages and benefits

 

$

135,810

 

$

128,851

 

$

402,364

 

$

382,957

 

Senior living wages and benefits as a % of senior living revenues

 

50.3

%

51.2

%

50.2

%

50.9

%

Other senior living operating expenses

 

$

65,573

 

$

62,427

 

$

191,545

 

$

182,881

 

Other senior living operating expenses as a % of senior living revenues

 

24.3

%

24.8

%

23.9

%

24.3

%

Community expenses(2) % growth

 

5.3

%

 

 

5.0

%

 

 

 


(1)            Excludes data for institutional pharmacy, rehabilitation hospital operations and discontinued senior living operations.

 

(2)            Community expenses equal senior living wages and benefits and other senior living operating expenses as shown on our consolidated statement of income.

 

3



 

FIVE STAR QUALITY CARE, INC.

COMPARABLE SENIOR LIVING COMMUNITY OPERATING DATA(1)

(dollars in thousands, except average daily rate)

 

 

 

Three months ended

 

Nine months ended

 

 

 

September 30,(2)

 

September 30,(3)

 

 

 

2010

 

2009

 

2010

 

2009

 

 

 

 

 

 

 

 

 

 

 

Number of communities (end of period)

 

202

 

202

 

202

 

202

 

Number of living units (end of period)

 

21,722

 

21,722

 

21,722

 

21,722

 

 

 

 

 

 

 

 

 

 

 

Occupancy

 

86.1

%

86.4

%

86.1

%

86.6

%

Average daily rate (ADR)

 

$

148.80

 

$

144.54

 

$

148.96

 

$

145.24

 

ADR % growth

 

2.9

%

 

 

2.6

%

 

 

 

 

 

 

 

 

 

 

 

 

Percent breakdown of net senior living revenues:

 

 

 

 

 

 

 

 

 

Medicaid

 

16.4

%

16.2

%

16.0

%

16.0

%

Medicare

 

14.2

%

14.1

%

14.5

%

14.5

%

Private and other sources

 

69.4

%

69.7

%

69.5

%

69.5

%

Total

 

100.0

%

100.0

%

100.0

%

100.0

%

 

 

 

 

 

 

 

 

 

 

Senior living revenues

 

$

258,439

 

$

251,795

 

$

767,976

 

$

752,024

 

Senior living revenues % growth

 

2.6

%

 

 

2.1

%

 

 

 

 

 

 

 

 

 

 

 

 

Senior living wages and benefits

 

$

129,994

 

$

128,851

 

$

385,536

 

$

382,957

 

Senior living wages and benefits as a % of senior living revenues

 

50.3

%

51.2

%

50.2

%

50.9

%

Other senior living operating expenses

 

$

62,912

 

$

62,427

 

$

184,024

 

$

182,881

 

Other senior living operating expenses as a % of senior living revenues

 

24.3

%

24.8

%

24.0

%

24.3

%

Community expenses(4) % growth

 

0.9

%

 

 

0.7

%

 

 

 


(1)

Excludes data for institutional pharmacy, rehabilitation hospital operations and discontinued senior living operations.

(2)

Communities that we have operated continuously since July 1, 2009.

(3)

Communities that we have operated continuously since January 1, 2009.

(4)

Community expenses equal senior living wages and benefits and other senior living operating expenses as shown on our consolidated statement of income.

 

4



 

FIVE STAR QUALITY CARE, INC.

SENIOR LIVING COMMUNITY FINANCIAL DATA(1)

(dollars in thousands, except average daily rate)

 

 

 

Three months ended

 

Nine months ended

 

 

 

September 30,

 

September 30,

 

 

 

2010

 

2009

 

2010

 

2009

 

 

 

 

 

 

 

 

 

 

 

Independent and assisted living community revenue(2)

 

$

204,234

 

$

187,538

 

$

607,921

 

$

558,787

 

Skilled nursing facility revenue

 

65,790

 

64,257

 

193,664

 

193,237

 

Total senior living revenue

 

$

270,024

 

$

251,795

 

$

801,585

 

$

752,024

 

 

 

 

 

 

 

 

 

 

 

Independent and assisted living community wages and benefits

 

$

94,197

 

$

87,391

 

$

278,147

 

$

257,966

 

Skilled nursing facility wages and benefits

 

41,613

 

41,460

 

124,217

 

124,991

 

Total senior living wages and benefits

 

$

135,810

 

$

128,851

 

$

402,364

 

$

382,957

 

 

 

 

 

 

 

 

 

 

 

Independent and assisted living community operating expenses

 

$

49,475

 

$

46,663

 

$

145,162

 

$

136,753

 

Skilled nursing facility operating expenses

 

16,098

 

15,764

 

46,383

 

46,128

 

Total other senior living operating expenses

 

$

65,573

 

$

62,427

 

$

191,545

 

$

182,881

 

 


(1)            Excludes data for discontinued senior living operations.

(2)            Includes rehabilitation and other specialty service revenues provided at residential facilities and expenses associated with our captive insurance company.

 

COMPARABLE SENIOR LIVING COMMUNITY FINANCIAL DATA(1)

 

 

 

Three months ended

 

Nine months ended

 

 

 

September 30,(3)

 

September 30,(4)

 

 

 

2010

 

2009

 

2010

 

2009

 

 

 

 

 

 

 

 

 

 

 

Independent and assisted living community revenue(2)

 

$

192,649

 

$

187,538

 

$

574,312

 

$

558,787

 

Skilled nursing facility revenue

 

65,790

 

64,257

 

193,664

 

193,237

 

Total senior living revenue

 

$

258,439

 

$

251,795

 

$

767,976

 

$

752,024

 

 

 

 

 

 

 

 

 

 

 

Independent and assisted living community wages and benefits

 

$

88,381

 

$

87,391

 

$

261,319

 

$

257,966

 

Skilled nursing facility wages and benefits

 

41,613

 

41,460

 

124,217

 

124,991

 

Total senior living wages and benefits

 

$

129,994

 

$

128,851

 

$

385,536

 

$

382,957

 

 

 

 

 

 

 

 

 

 

 

Independent and assisted living community operating expenses

 

$

46,814

 

$

46,663

 

$

137,641

 

$

136,753

 

Skilled nursing facility operating expenses

 

16,098

 

15,764

 

46,383

 

46,128

 

Total other senior living operating expenses

 

$

62,912

 

$

62,427

 

$

184,024

 

$

182,881

 

 


(1)            Excludes data for discontinued senior living operations.

(2)            Includes rehabilitation and other specialty service revenues provided at residential facilities and expenses associated with our captive insurance company.

(3)            Communities that we have continuously operated since July 1, 2009.

(4)            Communities that we have continuously operated since January 1, 2009.

 

5



 

FIVE STAR QUALITY CARE, INC.

OTHER OPERATING DATA(1)

(dollars in thousands, except average daily rate)

 

 

 

Three months ended

 

Nine months ended

 

 

 

September 30,

 

September 30,

 

 

 

2010

 

2009

 

2010

 

2009

 

Number of senior living communities(2) (end of period):

 

 

 

 

 

 

 

 

 

Assisted and independent living communities, owned

 

24

 

23

 

24

 

23

 

Assisted and independent living communities, leased

 

147

 

136

 

147

 

136

 

Total number of assisted and independent living communities

 

171

 

159

 

171

 

159

 

 

 

 

 

 

 

 

 

 

 

Skilled nursing communities, owned

 

2

 

2

 

2

 

2

 

Skilled nursing communities, leased

 

41

 

41

 

41

 

41

 

Total number of skilled nursing communities

 

43

 

43

 

43

 

43

 

 

 

 

 

 

 

 

 

 

 

Total number of senior living communities

 

214

 

202

 

214

 

202

 

 

 

 

 

 

 

 

 

 

 

Number of senior living units (end of period):

 

 

 

 

 

 

 

 

 

Assisted and independent living communities, owned

 

2,077

 

1,967

 

2,077

 

1,967

 

Assisted and independent living communities, leased(3)

 

16,645

 

15,703

 

16,645

 

15,703

 

Total number of assisted and independent living units

 

18,722

 

17,670

 

18,722

 

17,670

 

 

 

 

 

 

 

 

 

 

 

Skilled nursing communities, owned

 

271

 

271

 

271

 

271

 

Skilled nursing communities, leased(4)

 

3,781

 

3,781

 

3,781

 

3,781

 

Total number of skilled nursing units

 

4,052

 

4,052

 

4,052

 

4,052

 

 

 

 

 

 

 

 

 

 

 

Total number of senior living units

 

22,774

 

21,722

 

22,774

 

21,722

 

 

 

 

 

 

 

 

 

 

 

Senior living revenues:

 

 

 

 

 

 

 

 

 

Assisted and independent living communities

 

$

201,729

 

$

185,405

 

$

600,824

 

$

552,791

 

Skilled nursing communities

 

65,790

 

64,257

 

193,664

 

193,237

 

Other(5)

 

2,505

 

2,133

 

7,097

 

5,996

 

Total senior living revenues

 

$

270,024

 

$

251,795

 

$

801,585

 

$

752,024

 

 

 

 

 

 

 

 

 

 

 

Senior living data:

 

 

 

 

 

 

 

 

 

Assisted and independent living communities occupancy

 

86.4

%

86.4

%

86.6

%

86.5

%

Assisted and independent living communities ADR

 

$

135.76

 

$

131.98

 

$

136.42

 

$

132.43

 

Assisted and independent living communities ADR % growth

 

2.9

%

 

 

3.0

%

 

 

 

 

 

 

 

 

 

 

 

 

Skilled nursing communities occupancy

 

85.0

%

86.5

%

84.8

%

87.0

%

Skilled nursing communities ADR

 

$

207.70

 

$

199.26

 

$

206.45

 

$

200.86

 

Skilled nursing communities ADR % growth

 

4.2

%

 

 

2.8

%

 

 

 

 

 

 

 

 

 

 

 

 

Rehabilitation hospital data:

 

 

 

 

 

 

 

 

 

Rehabilitation hospital units

 

321

 

321

 

321

 

321

 

Rehabilitation hospital occupancy

 

54.8

%

58.6

%

54.8

%

60.5

%

 


(1)            Excludes data for institutional pharmacy operations and discontinued senior living operations.

(2)            Communities are categorized by the type of living units which constitute a majority of the total living units at the community.

(3)            Includes 2,025 and 1,885 skilled nursing units in communities where assisted living and independent living services are the predominant services provided for the three and nine months ended September 30, 2010 and 2009, respectively.

(4)            Includes 95 assisted living and independent living units in communities where skilled nursing services are the predominant services provided for the three and nine months ended September 30, 2010 and 2009.

(5)            Other senior living revenues relates primarily to rehabilitation and other specialty service revenues provided at residential facilities and does not include revenues from institutional pharmacy or rehabilitation hospital operations.

 

6



 

FIVE STAR QUALITY CARE, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

(in thousands, except per share data)

 

The reconciliation of income from continuing operations to earnings before interest, taxes, depreciation and amortization, or EBITDA, and EBITDA excluding certain items for the three and nine months ended September 30, 2010 is below.  EBITDA and EBITDA excluding certain items are not financial measures determined according to U.S. generally accepted accounting principles, or GAAP.  We consider EBITDA and EBITDA excluding certain items to be a meaningful disclosure because we believe that the inclusion of these non-GAAP financial measures may help investors to gain a better understanding of changes in our core operating results, and may also help investors who wish to make comparisons between us and other companies on both a GAAP and a non-GAAP basis. EBITDA and EBITDA excluding certain items as presented may not, however, always be comparable to amounts calculated by other companies. These non-GAAP financial measures are used by management to evaluate financial performance and resource allocation for our communities and for us as a whole and for comparing such performance to that of prior periods and to the performance of our competitors.  This information should not be considered as an alternative to net income or any other financial operating or performance measure established by GAAP.

 

 

 

For the three months

 

For the nine months

 

 

 

ended September 30,

 

ended September 30,

 

 

 

2010

 

2009

 

2010

 

2009

 

Income from continuing operations

 

$

5,610

 

$

4,411

 

$

18,226

 

$

38,935

 

Add: interest and other expense

 

690

 

964

 

2,388

 

3,390

 

Add: income tax expense

 

 

565

 

930

 

2,074

 

Add: depreciation and amortization

 

4,248

 

3,993

 

12,495

 

12,415

 

Less: income tax benefit

 

(123

)

 

 

 

Less: interest, dividend and other income

 

(322

)

(479

)

(1,623

)

(2,394

)

EBITDA

 

10,103

 

9,454

 

32,416

 

54,420

 

Add: impairment of certain investments

 

 

 

 

2,947

 

Add: unrealized loss on investments in trading securities

 

 

238

 

 

 

Add: unrealized loss on UBS put right related to auction rate securities

 

 

 

4,714

 

2,832

 

Less: unrealized gain on investments in trading securities

 

 

 

(4,856

)

(3,473

)

Less: unrealized gain on UBS put right related to auction rate securities

 

 

(455

)

 

 

Less: gain on sale of investments in available for sale securities

 

 

(795

)

 

(795

)

Less: gain on early extinguishment of debt

 

(66

)

(3,031

)

(484

)

(34,262

)

EBITDA excluding certain items

 

$

10,037

 

$

5,411

 

$

31,790

 

$

21,669

 

 

7