27 Reconciliation of Kindred Non-GAAP Measures ($ in thousands) 2014 Quarters Nine months ended Twelve months ended First Second Third Fourth First Second Third Sept. 30, 2014 Sept. 30, 2014 Revenues: Hospital division $657,814 $606,604 $594,154 $606,988 $646,458 $632,156 $609,452 $1,888,066 $2,495,054 Nursing center division 270,205 264,847 265,696 270,080 277,902 280,255 279,561 837,718 1,107,798 Rehabilitation division: Skilled nursing rehabilitation services 258,750 249,647 245,330 243,280 254,255 253,989 247,042 755,286 998,566 Hospital rehabilitation services 74,523 69,777 68,296 74,017 73,964 75,324 74,808 224,096 298,113 Care management division 51,621 53,039 53,801 66,466 87,704 87,986 86,186 261,876 328,342 Eliminations (53,479) (52,884) (51,832) (51,155) (53,541) (53,746) (53,736) (161,023) (212,178) Totals $1,259,434 $1,191,030 $1,175,445 $1,209,676 $1,286,742 $1,275,964 $1,243,313 $3,806,019 $5,015,695 Income (loss) from continuing operations: Operating income (loss): Hospital division $147,493 $129,366 $112,483 $126,788 $145,395 $132,878 $121,744 $400,017 $526,805 Nursing center division 29,145 36,018 31,505 35,585 38,471 36,880 36,179 111,530 147,115 Rehabilitation division: Skilled nursing rehabilitation services 13,239 21,623 (7,209) 14,260 18,328 19,982 17,552 55,862 70,122 Hospital rehabilitation services 18,132 19,573 18,215 18,005 19,820 20,084 18,273 58,177 76,182 Care management division 2,786 3,961 1,085 2,131 4,697 7,065 6,789 18,551 20,682 Corporate: Overhead (45,585) (43,196) (39,157) (48,557) (44,050) (48,365) (45,173) (137,588) (186,145) Insurance subsidiary (509) (384) (482) (539) (406) (443) (637) (1,486) (2,025) (46,094) (43,580) (39,639) (49,096) (44,456) (48,808) (45,810) (139,074) (188,170) Impairment charges (187) (438) (441) (76,127) - - - - (76,127) Transaction costs (944) (108) (613) (447) (683) (4,496) (4,114) (9,293) (9,740) Operating income (EBITDAR) 163,570 166,415 115,386 71,099 181,572 163,585 150,613 495,770 566,869 Rent (76,519) (77,324) (76,762) (80,921) (81,048) (80,209) (80,192) (241,449) (322,370) EBITDA 87,051 89,091 38,624 (9,822) 100,524 83,376 70,421 254,321 244,499 Depreciation and amortization (41,598) (38,554) (36,507) (37,547) (39,337) (39,442) (39,023) (117,802) (155,349) Interest, net (28,074) (27,600) (24,389) (23,900) (25,616) (78,081) (22,173) (125,870) (149,770) Income (loss) from continuing operations before income taxes 17,379 22,937 (22,272) (71,269) 35,571 (34,147) 9,225 10,649 (60,620) Provision (benefit) for income taxes 6,505 9,208 (6,510) (20,522) 13,585 (13,082) 3,079 3,582 (16,940) Income (loss) from continuing operations $10,874 $13,729 ($15,762) ($50,747) $21,986 ($21,065) $6,146 $7,067 ($43,680) 2013 Quarters |