Selected Quarterly Financial Data (Unaudited) | 12 Months Ended |
Dec. 31, 2012 |
Selected Quarterly Financial Data (Unaudited) | ' |
Selected Quarterly Financial Data (Unaudited) | ' |
17. Selected Quarterly Financial Data (Unaudited) |
|
The following is a summary of unaudited quarterly results of operations for the years ended December 31, 2012 and 2011: |
|
| | 2012 | | | | |
| | First Quarter | | Second Quarter | | Third Quarter | | Fourth Quarter | | | | |
| | (As Restated) | | (As Restated) | | (As Restated) | | (As Restated) | | | | |
Revenues | | $ | 291,298 | | $ | 296,493 | | $ | 297,169 | | $ | 322,185 | | | | |
Operating income | | 3,145 | | 10,643 | | 5,478 | | 5,615 | | | | |
Income from continuing operations | | 1,167 | | 5,576 | | 3,088 | | 1,993 | | | | |
Net income | | 472 | | 4,910 | | 16,213 | | 1,946 | | | | |
Net income per common share - Basic | | $ | 0.01 | | $ | 0.1 | | $ | 0.34 | | $ | 0.04 | | | | |
Net income per common share - Diluted | | $ | 0.01 | | $ | 0.1 | | $ | 0.33 | | $ | 0.04 | | | | |
|
| | 2011 | | | | |
| | First Quarter | | Second Quarter | | Third Quarter | | Fourth Quarter | | | | |
| | (As Restated) | | (As Restated) | | (As Restated) | | (As Restated) | | | | |
Revenues | | $ | 252,714 | | $ | 255,942 | | $ | 274,306 | | $ | 277,225 | | | | |
Operating income (loss) | | 7,230 | | 6,572 | | 3,838 | | (1,141 | ) | | | |
Income from continuing operations (1) | | 6,511 | | 4,541 | | 3,225 | | 59,891 | | | | |
Net income (loss) | | 4,310 | | 4,946 | | (460 | ) | 61,991 | | | | |
Net income (loss) per common share - Basic | | $ | 0.12 | | $ | 0.13 | | $ | (0.01 | ) | $ | 1.3 | | | | |
Net income (loss) per common share - Diluted | | $ | 0.12 | | $ | 0.13 | | $ | (0.00 | ) | $ | 1.23 | | | | |
|
(1) Income from continuing operations for the fourth quarter of 2011 includes an income tax benefit from continuing operations of $57,849, of which $58,896 was attributable to the partial reduction of our previously deferred income tax valuation allowance. |
|
As more fully described in Note 18, we are restating our consolidated financial statements for the years ended December 31, 2012 and 2011 to correct certain errors in the accounting for income taxes. In addition, as part of the restatement we have corrected certain other errors related to insurance receivables, security deposits, accrual of fixed asset additions, classification of senior living operating expenses and certain other immaterial items. We are also restating our unaudited interim period information for the years ended December 31, 2012 and 2011. |
|
The impact of these errors to the condensed consolidated balance sheets and statements of income for the unaudited interim quarters of 2012 and 2011 are presented below. The As Reported columns represent the amounts as originally filed with the SEC on Form 10-Q for each period. |
|
| | As of September 30, 2012 | |
| | | | | | | | Retrospective | | | |
| | | | | | | | Adjustments | | | |
| | As | | Error | | As | | for Discontinued | | As | |
| | Reported | | Corrections | | Corrected | | Operations | | Restated | |
Condensed Consolidated Balance Sheet: | | | | | | | | | | | |
Current assets: | | | | | | | | | | | |
Cash and cash equivalents | | $ | 14,295 | | $ | — | | $ | 14,295 | | $ | — | | $ | 14,295 | |
Accounts receivable | | 54,880 | | 1,446 | | 56,326 | | (14,937 | ) | 41,389 | |
Due from related persons | | — | | 6,088 | | 6,088 | | — | | 6,088 | |
Investments in available for sale securities | | 14,942 | | — | | 14,942 | | — | | 14,942 | |
Restricted cash | | 5,904 | | — | | 5,904 | | — | | 5,904 | |
Prepaid expenses and other current assets(1) | | 25,441 | | 6,499 | | 31,940 | | (903 | ) | 31,037 | |
Assets of discontinued operations | | 13,003 | | 28 | | 13,031 | | 19,692 | | 32,723 | |
Total current assets | | 128,465 | | 14,061 | | 142,526 | | 3,852 | | 146,378 | |
| | | | | | | | | | | |
Property and equipment, net | | 336,889 | | 872 | | 337,761 | | (3,772 | ) | 333,989 | |
Equity investment in Affiliates Insurance Company | | 5,558 | | — | | 5,558 | | — | | 5,558 | |
Restricted cash | | 9,262 | | — | | 9,262 | | — | | 9,262 | |
Restricted investments in available for sale securities | | 11,904 | | — | | 11,904 | | — | | 11,904 | |
Goodwill and other intangible assets | | 28,081 | | — | | 28,081 | | (80 | ) | 28,001 | |
Other long term assets(2) | | 43,347 | | 2,010 | | 45,357 | | — | | 45,357 | |
Total assets | | $ | 563,506 | | $ | 16,943 | | $ | 580,449 | | $ | — | | $ | 580,449 | |
| | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | |
Accounts payable | | $ | 24,500 | | $ | 2,645 | | $ | 27,145 | | $ | (1,847 | ) | $ | 25,298 | |
Accrued expenses | | 20,840 | | 458 | | 21,298 | | (201 | ) | 21,097 | |
Accrued compensation and benefits | | 48,118 | | — | | 48,118 | | (6,950 | ) | 41,168 | |
Due to related persons | | 12,791 | | 7,124 | | 19,915 | | — | | 19,915 | |
Mortgage notes payable | | 1,076 | | — | | 1,076 | | — | | 1,076 | |
Accrued real estate taxes | | 14,909 | | (1,036 | ) | 13,873 | | (277 | ) | 13,596 | |
Security deposit liability | | 9,948 | | (584 | ) | 9,364 | | (23 | ) | 9,341 | |
Other current liabilities | | 16,958 | | — | | 16,958 | | (2 | ) | 16,956 | |
Liabilities of discontinued operations | | 8,764 | | 7 | | 8,771 | | 9,305 | | 18,076 | |
Total current liabilities | | 157,904 | | 8,614 | | 166,518 | | 5 | | 166,523 | |
| | | | | | | | | | | |
Long term liabilities: | | | | | | | | | | | |
Mortgage notes payable | | 37,900 | | — | | 37,900 | | — | | 37,900 | |
Convertible senior notes | | 24,872 | | — | | 24,872 | | — | | 24,872 | |
Continuing care contracts | | 1,820 | | — | | 1,820 | | — | | 1,820 | |
Accrued self insurance obligations | | 31,868 | | — | | 31,868 | | — | | 31,868 | |
Other long term liabilities | | 6,415 | | 83 | | 6,498 | | (5 | ) | 6,493 | |
Total long term liabilities | | 102,875 | | 83 | | 102,958 | | (5 | ) | 102,953 | |
| | | | | | | | | | | |
Commitments and contingencies | | | | | | | | | | | |
| | | | | | | | | | | |
Shareholders’ equity: | | | | | | | | | | | |
Common stock | | 479 | | — | | 479 | | — | | 479 | |
Additional paid in capital | | 353,468 | | 37 | | 353,505 | | — | | 353,505 | |
Accumulated deficit | | (53,136 | ) | 6,735 | | (46,401 | ) | — | | (46,401 | ) |
Accumulated other comprehensive income | | 1,916 | | 1,474 | | 3,390 | | — | | 3,390 | |
Total shareholders’ equity | | 302,727 | | 8,246 | | 310,973 | | — | | 310,973 | |
Total liabilities and shareholders’ equity | | $ | 563,506 | | $ | 16,943 | | $ | 580,449 | | $ | — | | $ | 580,449 | |
|
(1) The current portion of our net deferred tax assets are presented as a component of other current assets for interim reporting periods. |
(2) The long term portion of our net deferred tax assets are presented as a component of other long term assets for interim reporting periods. |
|
| | As of June 30, 2012 | |
| | | | | | | | Retrospective | | | |
| | | | | | | | Adjustments | | | |
| | As | | Error | | As | | for Discontinued | | As | |
| | Reported | | Corrections | | Corrected | | Operations | | Restated | |
Condensed Consolidated Balance Sheet: | | | | | | | | | | | |
Current assets: | | | | | | | | | | | |
Cash and cash equivalents | | $ | 23,635 | | $ | — | | $ | 23,635 | | $ | — | | $ | 23,635 | |
Accounts receivable | | 63,130 | | 1,664 | | 64,794 | | (23,519 | ) | 41,275 | |
Due from related persons | | — | | 2,536 | | 2,536 | | — | | 2,536 | |
Investments in available for sale securities | | 14,993 | | — | | 14,993 | | — | | 14,993 | |
Restricted cash | | 6,507 | | — | | 6,507 | | — | | 6,507 | |
Prepaid expenses and other current assets(1) | | 22,073 | | 7,925 | | 29,998 | | (5,527 | ) | 24,471 | |
Assets of discontinued operations | | 8,401 | | 14 | | 8,415 | | 38,831 | | 47,246 | |
Total current assets | | 138,739 | | 12,139 | | 150,878 | | 9,785 | | 160,663 | |
| | | | | | | | | | | |
Property and equipment, net | | 337,836 | | 447 | | 338,283 | | (6,221 | ) | 332,062 | |
Equity investment in Affiliates Insurance Company | | 5,408 | | — | | 5,408 | | — | | 5,408 | |
Restricted cash | | 6,313 | | — | | 6,313 | | — | | 6,313 | |
Restricted investments in available for sale securities | | 11,299 | | — | | 11,299 | | — | | 11,299 | |
Goodwill and other intangible assets | | 31,857 | | — | | 31,857 | | (3,564 | ) | 28,293 | |
Other long term assets(2) | | 50,233 | | 588 | | 50,821 | | — | | 50,821 | |
Total assets | | $ | 581,685 | | $ | 13,174 | | $ | 594,859 | | $ | — | | $ | 594,859 | |
| | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | |
Revolving credit facility, secured principally by real estate | | $ | 37,500 | | $ | — | | $ | 37,500 | | $ | — | | $ | 37,500 | |
Accounts payable | | 24,766 | | 2,539 | | 27,305 | | (2,228 | ) | 25,077 | |
Accrued expenses | | 23,742 | | (1,982 | ) | 21,760 | | (181 | ) | 21,579 | |
Accrued compensation and benefits | | 45,388 | | — | | 45,388 | | (6,689 | ) | 38,699 | |
Due to related persons | | 15,956 | | 3,452 | | 19,408 | | — | | 19,408 | |
Mortgage notes payable | | 1,060 | | — | | 1,060 | | — | | 1,060 | |
Accrued real estate taxes | | 11,378 | | (916 | ) | 10,462 | | (343 | ) | 10,119 | |
Security deposit liability | | 10,033 | | (523 | ) | 9,510 | | (23 | ) | 9,487 | |
Other current liabilities | | 17,421 | | 2,048 | | 19,469 | | — | | 19,469 | |
Liabilities of discontinued operations | | 8,491 | | (5 | ) | 8,486 | | 9,464 | | 17,950 | |
Total current liabilities | | 195,735 | | 4,613 | | 200,348 | | — | | 200,348 | |
| | | | | | | | | | | |
Long term liabilities: | | | | | | | | | | | |
Mortgage notes payable | | 38,175 | | — | | 38,175 | | — | | 38,175 | |
Convertible senior notes | | 24,872 | | — | | 24,872 | | — | | 24,872 | |
Continuing care contracts | | 1,838 | | — | | 1,838 | | — | | 1,838 | |
Accrued self insurance obligations | | 28,296 | | — | | 28,296 | | — | | 28,296 | |
Other long term liabilities | | 6,800 | | 83 | | 6,883 | | — | | 6,883 | |
Total long term liabilities | | 99,981 | | 83 | | 100,064 | | — | | 100,064 | |
| | | | | | | | | | | |
Commitments and contingencies | | | | | | | | | | | |
| | | | | | | | | | | |
Shareholders’ equity: | | | | | | | | | | | |
Common stock | | 479 | | — | | 479 | | — | | 479 | |
Additional paid in capital | | 353,309 | | (8 | ) | 353,301 | | — | | 353,301 | |
Accumulated deficit | | (69,575 | ) | 6,961 | | (62,614 | ) | — | | (62,614 | ) |
Accumulated other comprehensive income | | 1,756 | | 1,525 | | 3,281 | | — | | 3,281 | |
Total shareholders’ equity | | 285,969 | | 8,478 | | 294,447 | | — | | 294,447 | |
Total liabilities and shareholders’ equity | | $ | 581,685 | | $ | 13,174 | | $ | 594,859 | | $ | — | | $ | 594,859 | |
|
(1) The current portion of our net deferred tax assets are presented as a component of other current assets for interim reporting periods. |
(2) The long term portion of our net deferred tax assets are presented as a component of other long term assets for interim reporting periods. |
|
| | As of March 31, 2012 | |
| | | | | | | | Retrospective | | | |
| | | | | | | | Adjustments | | | |
| | As | | Error | | As | | for Discontinued | | As | |
| | Reported | | Corrections | | Corrected | | Operations | | Restated | |
Condensed Consolidated Balance Sheet: | | | | | | | | | | | |
Current assets: | | | | | | | | | | | |
Cash and cash equivalents | | $ | 26,645 | | $ | — | | $ | 26,645 | | $ | — | | $ | 26,645 | |
Accounts receivable | | 65,106 | | 1,638 | | 66,744 | | (25,591 | ) | 41,153 | |
Due from related persons | | — | | 4,607 | | 4,607 | | — | | 4,607 | |
Investments in available for sale securities | | 8,773 | | — | | 8,773 | | — | | 8,773 | |
Restricted cash | | 5,749 | | — | | 5,749 | | — | | 5,749 | |
Prepaid expenses and other current assets(1) | | 26,294 | | 7,737 | | 34,031 | | (6,204 | ) | 27,827 | |
Assets of discontinued operations | | 8,515 | | 39 | | 8,554 | | 41,788 | | 50,342 | |
Total current assets | | 141,082 | | 14,021 | | 155,103 | | 9,993 | | 165,096 | |
| | | | | | | | | | | |
Property and equipment, net | | 353,539 | | 1,053 | | 354,592 | | (24,147 | ) | 330,445 | |
Equity investment in Affiliates Insurance Company | | 5,335 | | — | | 5,335 | | — | | 5,335 | |
Restricted cash | | 6,317 | | — | | 6,317 | | — | | 6,317 | |
Restricted investments in available for sale securities | | 12,871 | | — | | 12,871 | | — | | 12,871 | |
Goodwill and other intangible assets | | 15,157 | | — | | 15,157 | | 14,154 | | 29,311 | |
Other long term assets(2) | | 50,966 | | 907 | | 51,873 | | — | | 51,873 | |
Total assets | | $ | 585,267 | | $ | 15,981 | | $ | 601,248 | | $ | — | | $ | 601,248 | |
| | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | |
Accounts payable | | $ | 22,831 | | $ | 2,697 | | $ | 25,528 | | $ | (2,139 | ) | $ | 23,389 | |
Accrued expenses | | 24,027 | | (1,269 | ) | 22,758 | | (502 | ) | 22,256 | |
Accrued compensation and benefits | | 44,632 | | — | | 44,632 | | (7,695 | ) | 36,937 | |
Due to related persons | | 13,467 | | 5,662 | | 19,129 | | — | | 19,129 | |
Mortgage notes payable | | 1,044 | | — | | 1,044 | | — | | 1,044 | |
Bridge loan from Senior Housing Properties Trust | | 38,000 | | — | | 38,000 | | — | | 38,000 | |
Accrued real estate taxes | | 9,878 | | (1,055 | ) | 8,823 | | (268 | ) | 8,555 | |
Security deposit liability | | 10,724 | | (470 | ) | 10,254 | | (23 | ) | 10,231 | |
Other current liabilities | | 15,532 | | 2,113 | | 17,645 | | — | | 17,645 | |
Liabilities of discontinued operations | | 8,932 | | 21 | | 8,953 | | 10,627 | | 19,580 | |
Total current liabilities | | 189,067 | | 7,699 | | 196,766 | | — | | 196,766 | |
| | | | | | | | | | | |
Long term liabilities: | | | | | | | | | | | |
Mortgage notes payable | | 38,446 | | — | | 38,446 | | — | | 38,446 | |
Convertible senior notes | | 37,282 | | — | | 37,282 | | — | | 37,282 | |
Continuing care contracts | | 1,883 | | — | | 1,883 | | — | | 1,883 | |
Accrued self insurance obligations | | 30,438 | | — | | 30,438 | | — | | 30,438 | |
Other long term liabilities | | 7,184 | | 83 | | 7,267 | | — | | 7,267 | |
Total long term liabilities | | 115,233 | | 83 | | 115,316 | | — | | 115,316 | |
| | | | | | | | | | | |
Commitments and contingencies | | | | | | | | | | | |
| | | | | | | | | | | |
Shareholders’ equity: | | | | | | | | | | | |
Common stock | | 479 | | — | | 479 | | — | | 479 | |
Additional paid in capital | | 353,036 | | (53 | ) | 352,983 | | — | | 352,983 | |
Accumulated deficit | | (74,213 | ) | 6,689 | | (67,524 | ) | — | | (67,524 | ) |
Accumulated other comprehensive income | | 1,665 | | 1,563 | | 3,228 | | — | | 3,228 | |
Total shareholders’ equity | | 280,967 | | 8,199 | | 289,166 | | — | | 289,166 | |
Total liabilities and shareholders’ equity | | $ | 585,267 | | $ | 15,981 | | $ | 601,248 | | $ | — | | $ | 601,248 | |
|
(1) The current portion of our net deferred tax assets are presented as a component of other current assets for interim reporting periods. |
(2) The long term portion of our net deferred tax assets are presented as a component of other long term assets for interim reporting periods. |
|
| | As of September 30, 2011 | |
| | | | | | | | Retrospective | | | |
| | | | | | | | Adjustments | | | |
| | As | | Error | | As | | for Discontinued | | As | |
| | Reported | | Corrections | | Corrected | | Operations | | Restated | |
Condensed Consolidated Balance Sheet: | | | | | | | | | | | |
Current assets: | | | | | | | | | | | |
Cash and cash equivalents | | $ | 41,946 | | $ | — | | $ | 41,946 | | $ | — | | $ | 41,946 | |
Accounts receivable | | 59,972 | | (186 | ) | 59,786 | | (23,315 | ) | 36,471 | |
Investments in available for sale securities | | 17,283 | | — | | 17,283 | | — | | 17,283 | |
Restricted cash | | 5,171 | | — | | 5,171 | | — | | 5,171 | |
Prepaid and other current assets | | 21,001 | | (245 | ) | 20,756 | | (6,986 | ) | 13,770 | |
Assets of discontinued operations | | 8,812 | | 13 | | 8,825 | | 40,910 | | 49,735 | |
Total current assets | | 154,185 | | (418 | ) | 153,767 | | 10,609 | | 164,376 | |
| | | | | | | | | | | |
Property and equipment, net | | 353,639 | | 1,049 | | 354,688 | | (6,773 | ) | 347,915 | |
Equity investment in Affiliates Insurance Company | | 5,245 | | — | | 5,245 | | — | | 5,245 | |
Restricted cash | | 4,306 | | — | | 4,306 | | — | | 4,306 | |
Restricted investments in available for sale securities | | 12,987 | | — | | 12,987 | | — | | 12,987 | |
Goodwill and other intangible assets | | 15,383 | | — | | 15,383 | | (3,836 | ) | 11,547 | |
Other long term assets | | 3,334 | | — | | 3,334 | | — | | 3,334 | |
Total assets | | $ | 549,079 | | $ | 631 | | $ | 549,710 | | $ | — | | $ | 549,710 | |
| | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | |
Accounts payable | | $ | 21,512 | | $ | — | | $ | 21,512 | | $ | (2,368 | ) | $ | 19,144 | |
Accrued expenses | | 27,433 | | (922 | ) | 26,511 | | (400 | ) | 26,111 | |
Accrued compensation and benefits | | 44,091 | | — | | 44,091 | | (7,415 | ) | 36,676 | |
Due to related persons | | 16,306 | | — | | 16,306 | | — | | 16,306 | |
Mortgage notes payable | | 1,012 | | — | | 1,012 | | — | | 1,012 | |
Bridge loan from Senior Housing Properties Trust | | 48,000 | | — | | 48,000 | | — | | 48,000 | |
Accrued real estate taxes | | 14,833 | | — | | 14,833 | | (298 | ) | 14,535 | |
Security deposit liability | | 10,677 | | (424 | ) | 10,253 | | (22 | ) | 10,231 | |
Other current liabilities | | 15,477 | | 2,058 | | 17,535 | | (1 | ) | 17,534 | |
Liabilities of discontinued operations | | 8,854 | | (4 | ) | 8,850 | | 10,504 | | 19,354 | |
Total current liabilities | | 208,195 | | 708 | | 208,903 | | — | | 208,903 | |
| | | | | | | | | | | |
Long term liabilities: | | | | | | | | | | | |
Mortgage notes payable | | 38,977 | | — | | 38,977 | | — | | 38,977 | |
Convertible senior notes | | 37,282 | | — | | 37,282 | | — | | 37,282 | |
Continuing care contracts | | 2,068 | | — | | 2,068 | | — | | 2,068 | |
Accrued self insurance obligations | | 27,074 | | — | | 27,074 | | — | | 27,074 | |
Other long term liabilities | | 7,715 | | — | | 7,715 | | — | | 7,715 | |
Total long term liabilities | | 113,116 | | — | | 113,116 | | — | | 113,116 | |
| | | | | | | | | | | |
Shareholders’ equity: | | | | | | | | | | | |
Common stock | | 476 | | — | | 476 | | — | | 476 | |
Additional paid in capital | | 352,501 | | (72 | ) | 352,429 | | — | | 352,429 | |
Accumulated deficit | | (129,983 | ) | (5 | ) | (129,988 | ) | — | | (129,988 | ) |
Accumulated other comprehensive income | | 4,774 | | — | | 4,774 | | — | | 4,774 | |
Total shareholders’ equity | | 227,768 | | (77 | ) | 227,691 | | — | | 227,691 | |
Total liabilities and shareholders’ equity | | $ | 549,079 | | $ | 631 | | $ | 549,710 | | $ | — | | $ | 549,710 | |
|
| | As of June 30, 2011 | |
| | | | | | | | Retrospective | | | |
| | | | | | | | Adjustments | | | |
| | As | | Error | | As | | for Discontinued | | As | |
| | Reported | | Corrections | | Corrected | | Operations | | Restated | |
Condensed Consolidated Balance Sheet: | | | | | | | | | | | |
Current assets: | | | | | | | | | | | |
Cash and cash equivalents | | $ | 43,158 | | $ | — | | $ | 43,158 | | $ | — | | $ | 43,158 | |
Accounts receivable | | 63,031 | | (195 | ) | 62,836 | | (25,708 | ) | 37,128 | |
Investments in available for sale securities | | 19,954 | | — | | 19,954 | | — | | 19,954 | |
Restricted cash | | 4,072 | | — | | 4,072 | | — | | 4,072 | |
Prepaid and other current assets | | 17,505 | | (245 | ) | 17,260 | | (7,223 | ) | 10,037 | |
Assets of discontinued operations | | 12,436 | | 19 | | 12,455 | | 43,396 | | 55,851 | |
Total current assets | | 160,156 | | (421 | ) | 159,735 | | 10,465 | | 170,200 | |
| | | | | | | | | | | |
Property and equipment, net | | 273,208 | | 529 | | 273,737 | | (6,539 | ) | 267,198 | |
Equity investment in Affiliates Insurance Company | | 5,202 | | — | | 5,202 | | — | | 5,202 | |
Restricted cash | | 3,712 | | — | | 3,712 | | — | | 3,712 | |
Restricted investments in available for sale securities | | 12,445 | | — | | 12,445 | | — | | 12,445 | |
Acquisition deposits | | 7,509 | | — | | 7,509 | | — | | 7,509 | |
Goodwill and other intangible assets | | 15,496 | | — | | 15,496 | | (3,926 | ) | 11,570 | |
Other long term assets | | 3,823 | | — | | 3,823 | | — | | 3,823 | |
Total assets | | $ | 481,551 | | $ | 108 | | $ | 481,659 | | $ | — | | $ | 481,659 | |
| | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | |
Accounts payable | | $ | 18,621 | | $ | — | | $ | 18,621 | | $ | (2,592 | ) | $ | 16,029 | |
Accrued expenses | | 22,395 | | (1,289 | ) | 21,106 | | (610 | ) | 20,496 | |
Accrued compensation and benefits | | 46,882 | | — | | 46,882 | | (8,884 | ) | 37,998 | |
Due to related persons | | 17,417 | | — | | 17,417 | | — | | 17,417 | |
Mortgage notes payable | | 321 | | — | | 321 | | — | | 321 | |
Bridge loan from Senior Housing Properties Trust | | 9,000 | | — | | 9,000 | | — | | 9,000 | |
Accrued real estate taxes | | 10,428 | | — | | 10,428 | | (335 | ) | 10,093 | |
Security deposit liability | | 10,434 | | (436 | ) | 9,998 | | (28 | ) | 9,970 | |
Other current liabilities | | 16,094 | | 1,951 | | 18,045 | | (5 | ) | 18,040 | |
Liabilities of discontinued operations | | 8,582 | | 3 | | 8,585 | | 12,454 | | 21,039 | |
Total current liabilities | | 160,174 | | 229 | | 160,403 | | — | | 160,403 | |
| | | | | | | | | | | |
Long term liabilities: | | | | | | | | | | | |
Mortgage notes payable | | 19,614 | | — | | 19,614 | | — | | 19,614 | |
Convertible senior notes | | 37,282 | | — | | 37,282 | | — | | 37,282 | |
Continuing care contracts | | 2,133 | | — | | 2,133 | | — | | 2,133 | |
Accrued self insurance obligations | | 24,415 | | — | | 24,415 | | — | | 24,415 | |
Other long term liabilities | | 8,304 | | — | | 8,304 | | — | | 8,304 | |
Total long term liabilities | | 91,748 | | — | | 91,748 | | — | | 91,748 | |
| | | | | | | | | | | |
Shareholders’ equity: | | | | | | | | | | | |
Common stock | | 475 | | — | | 475 | | — | | 475 | |
Additional paid in capital | | 352,414 | | (48 | ) | 352,366 | | — | | 352,366 | |
Accumulated deficit | | (129,454 | ) | (73 | ) | (129,527 | ) | — | | (129,527 | ) |
Accumulated other comprehensive income | | 6,194 | | — | | 6,194 | | — | | 6,194 | |
Total shareholders’ equity | | 229,629 | | (121 | ) | 229,508 | | — | | 229,508 | |
Total liabilities and shareholders’ equity | | $ | 481,551 | | $ | 108 | | $ | 481,659 | | $ | — | | $ | 481,659 | |
|
| | As of March 31, 2011 | |
| | | | | | | | Retrospective | | | |
| | | | | | | | Adjustments | | | |
| | As | | Error | | As | | for Discontinued | | As | |
| | Reported | | Corrections | | Corrected | | Operations | | Restated | |
Condensed Consolidated Balance Sheet: | | | | | | | | | | | |
Current assets: | | | | | | | | | | | |
Cash and cash equivalents | | $ | 26,008 | | $ | — | | $ | 26,008 | | $ | — | | $ | 26,008 | |
Accounts receivable | | 64,419 | | (115 | ) | 64,304 | | (26,934 | ) | 37,370 | |
Investments in available for sale securities | | 14,062 | | — | | 14,062 | | — | | 14,062 | |
Restricted cash | | 6,838 | | — | | 6,838 | | — | | 6,838 | |
Acquisition deposits | | 13,000 | | — | | 13,000 | | — | | 13,000 | |
Prepaid and other current assets | | 19,872 | | — | | 19,872 | | (6,833 | ) | 13,039 | |
Assets of discontinued operations | | 12,542 | | 115 | | 12,657 | | 44,838 | | 57,495 | |
Total current assets | | 156,741 | | — | | 156,741 | | 11,071 | | 167,812 | |
| | | | | | | | | | | |
Property and equipment, net | | 201,277 | | 409 | | 201,686 | | (7,055 | ) | 194,631 | |
Equity investment in Affiliates Insurance Company | | 5,117 | | — | | 5,117 | | — | | 5,117 | |
Restricted cash | | 15,771 | | — | | 15,771 | | — | | 15,771 | |
Restricted investments in available for sale securities | | 3,359 | | — | | 3,359 | | — | | 3,359 | |
Goodwill and other intangible assets | | 15,609 | | — | | 15,609 | | (4,016 | ) | 11,593 | |
Other long term assets | | 3,821 | | — | | 3,821 | | — | | 3,821 | |
Total assets | | $ | 401,695 | | $ | 409 | | $ | 402,104 | | $ | — | | $ | 402,104 | |
| | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | |
Revolving line of credit, secured, principally by accounts receivable | | $ | 5,000 | | $ | — | | $ | 5,000 | | $ | — | | $ | 5,000 | |
Accounts payable | | 25,992 | | — | | 25,992 | | (2,624 | ) | 23,368 | |
Accrued expenses | | 22,412 | | (1,452 | ) | 20,960 | | 31 | | 20,991 | |
Accrued compensation and benefits | | 45,385 | | — | | 45,385 | | (8,054 | ) | 37,331 | |
Due to related persons | | 17,823 | | — | | 17,823 | | — | | 17,823 | |
Accrued real estate taxes | | 8,102 | | — | | 8,102 | | (256 | ) | 7,846 | |
Security deposit liability | | 10,390 | | (456 | ) | 9,934 | | (28 | ) | 9,906 | |
Other current liabilities | | 11,325 | | 2,064 | | 13,389 | | (9 | ) | 13,380 | |
Liabilities of discontinued operations | | 8,905 | | 100 | | 9,005 | | 10,940 | | 19,945 | |
Total current liabilities | | 155,334 | | 256 | | 155,590 | | — | | 155,590 | |
| | | | | | | | | | | |
Long term liabilities: | | | | | | | | | | | |
Convertible senior notes | | 37,282 | | — | | 37,282 | | — | | 37,282 | |
Continuing care contracts | | 2,213 | | — | | 2,213 | | — | | 2,213 | |
Accrued self insurance obligations | | 28,640 | | — | | 28,640 | | — | | 28,640 | |
Other long term liabilities | | 8,728 | | — | | 8,728 | | — | | 8,728 | |
Total long term liabilities | | 76,863 | | — | | 76,863 | | — | | 76,863 | |
| | | | | | | | | | | |
Shareholders’ equity: | | | | | | | | | | | |
Common stock | | 360 | | — | | 360 | | — | | 360 | |
Additional paid in capital | | 297,908 | | (24 | ) | 297,884 | | — | | 297,884 | |
Accumulated deficit | | (134,650 | ) | 177 | | (134,473 | ) | — | | (134,473 | ) |
Accumulated other comprehensive income | | 5,880 | | — | | 5,880 | | — | | 5,880 | |
Total shareholders’ equity | | 169,498 | | 153 | | 169,651 | | — | | 169,651 | |
Total liabilities and shareholders’ equity | | $ | 401,695 | | $ | 409 | | $ | 402,104 | | $ | — | | $ | 402,104 | |
|
| | For the three months ended December 31, 2012 | |
| | | | | | | | Retrospective | | | |
| | | | | | | | Adjustments | | | |
| | As | | Error | | As | | for Discontinued | | As | |
| | Reported | | Corrections | | Corrected | | Operations | | Restated | |
Condensed Consolidated Statement of Income: | | | | | | | | | | | |
Revenues: | | | | | | | | | | | |
Senior living revenue | | $ | 279,154 | | $ | (422 | ) | $ | 278,732 | | $ | (8,942 | ) | $ | 269,790 | |
Rehabilitation hospital revenue | | 27,547 | | — | | 27,547 | | (27,547 | ) | — | |
Management fee revenue | | 2,150 | | — | | 2,150 | | — | | 2,150 | |
Reimbursed costs incurred on behalf of managed communities | | 50,245 | | — | | 50,245 | | — | | 50,245 | |
Total revenues | | 359,096 | | (422 | ) | $ | 358,674 | | (36,489 | ) | $ | 322,185 | |
| | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | |
Senior living wages and benefits | | 135,356 | | 31 | | 135,387 | | (6,389 | ) | 128,998 | |
Other senior living operating expenses | | 70,007 | | (182 | ) | 69,825 | | (2,712 | ) | 67,113 | |
Costs incurred on behalf of managed communities | | 50,245 | | — | | 50,245 | | — | | 50,245 | |
Rehabilitation hospital expenses | | 24,763 | | — | | 24,763 | | (24,763 | ) | — | |
Rent expense | | 50,598 | | — | | 50,598 | | (2,865 | ) | 47,733 | |
General and administrative | | 16,153 | | 44 | | 16,197 | | — | | 16,197 | |
Depreciation and amortization | | 6,433 | | (19 | ) | 6,414 | | (130 | ) | 6,284 | |
Total operating expenses | | 353,555 | | (126 | ) | 353,429 | | (36,859 | ) | 316,570 | |
| | | | | | | | | | | |
Operating income | | 5,541 | | (296 | ) | 5,245 | | 370 | | 5,615 | |
| | | | | | | | | | | |
Interest, dividend and other income | | 243 | | — | | 243 | | — | | 243 | |
Interest and other expense | | (1,475 | ) | — | | (1,475 | ) | — | | (1,475 | ) |
Acquisition related costs | | (8 | ) | — | | (8 | ) | — | | (8 | ) |
Loss on sale of available for sale securities | | (81 | ) | — | | (81 | ) | — | | (81 | ) |
Income from continuing operations before income taxes and earnings of Affiliates Insurance Company | | 4,220 | | (296 | ) | 3,924 | | 370 | | 4,294 | |
Provision for income taxes | | (807 | ) | (1,424 | ) | (2,231 | ) | (150 | ) | (2,381 | ) |
Equity in earnings of Affiliates Insurance Company | | 80 | | — | | 80 | | — | | 80 | |
Income from continuing operations | | 3,493 | | (1,720 | ) | 1,773 | | 220 | | 1,993 | |
Income (loss) from discontinued operations | | 6 | | 167 | | 173 | | (220 | ) | (47 | ) |
Net income | | $ | 3,499 | | $ | (1,553 | ) | $ | 1,946 | | $ | — | | $ | 1,946 | |
| | | | | | | | | | | |
Per Share data: | | | | | | | | | | | |
Basic income per share from: | | | | | | | | | | | |
Continuing operations | | $ | 0.07 | | | | $ | 0.04 | | | | $ | 0.04 | |
Discontinued operations | | — | | | | — | | | | — | |
Net income per common share - Basic | | $ | 0.07 | | | | $ | 0.04 | | | | $ | 0.04 | |
| | | | | | | | | | | |
Diluted income per share from: | | | | | | | | | | | |
Continuing operations | | $ | 0.07 | | | | $ | 0.04 | | | | $ | 0.04 | |
Discontinued operations | | — | | | | — | | | | — | |
Net income per common share - Diluted | | $ | 0.07 | | | | $ | 0.04 | | | | $ | 0.04 | |
|
| | For the three months ended September 30, 2012 | |
| | | | | | | | Retrospective | | | |
| | | | | | | | Adjustments | | | |
| | As | | Error | | As | | for Discontinued | | As | |
| | Reported | | Corrections | | Corrected | | Operations | | Restated | |
Condensed Consolidated Statement of Income: | | | | | | | | | | | |
Revenues: | | | | | | | | | | | |
Senior living revenue | | $ | 277,568 | | $ | (310 | ) | $ | 277,258 | | $ | (8,613 | ) | $ | 268,645 | |
Rehabilitation hospital revenue | | 26,328 | | — | | 26,328 | | (26,328 | ) | — | |
Management fee revenue | | 1,277 | | — | | 1,277 | | — | | 1,277 | |
Reimbursed costs incurred on behalf of managed communities | | 27,247 | | — | | 27,247 | | — | | 27,247 | |
Total revenues | | 332,420 | | (310 | ) | 332,110 | | (34,941 | ) | 297,169 | |
| | | | | | | | | | | |
Operating Expenses: | | | | | | | | | | | |
Senior living wages and benefits | | 137,816 | | 22 | | 137,838 | | (6,454 | ) | 131,384 | |
Other senior living operating expenses | | 66,858 | | 19 | | 66,877 | | (2,298 | ) | 64,579 | |
Costs incurred on behalf of managed communities | | 27,247 | | — | | 27,247 | | — | | 27,247 | |
Rehabilitation hospital expenses | | 23,734 | | — | | 23,734 | | (23,734 | ) | — | |
Rent expense | | 50,523 | | — | | 50,523 | | (2,864 | ) | 47,659 | |
General and administrative | | 14,602 | | 45 | | 14,647 | | — | | 14,647 | |
Depreciation and amortization | | 6,324 | | (20 | ) | 6,304 | | (129 | ) | 6,175 | |
Total operating expenses | | 327,104 | | 66 | | 327,170 | | (35,479 | ) | 291,691 | |
| | | | | | | | | | | |
Operating income | | 5,316 | | (376 | ) | 4,940 | | 538 | | 5,478 | |
| | | | | | | | | | | |
Interest, dividend and other income | | 199 | | — | | 199 | | — | | 199 | |
Interest and other expense | | (1,762 | ) | — | | (1,762 | ) | — | | (1,762 | ) |
Acquisition related costs | | (100 | ) | — | | (100 | ) | — | | (100 | ) |
Gain on sale of available for sale securities | | 63 | | — | | 63 | | — | | 63 | |
Income from continuing operations before income taxes and earnings of Affiliates Insurance Company | | 3,716 | | (376 | ) | 3,340 | | 538 | | 3,878 | |
Provision for income taxes | | (426 | ) | (260 | ) | (686 | ) | (219 | ) | (905 | ) |
Equity in earnings of Affiliates Insurance Company | | 115 | | — | | 115 | | — | | 115 | |
Income from continuing operations | | 3,405 | | (636 | ) | 2,769 | | 319 | | 3,088 | |
Income from discontinued operations | | 13,034 | | 410 | | 13,444 | | (319 | ) | 13,125 | |
Net income | | $ | 16,439 | | $ | (226 | ) | $ | 16,213 | | $ | — | | $ | 16,213 | |
| | | | | | | | | | | |
Per Share data: | | | | | | | | | | | |
Basic income per share from: | | | | | | | | | | | |
Continuing operations | | $ | 0.07 | | | | $ | 0.06 | | | | $ | 0.06 | |
Discontinued operations | | 0.27 | | | | 0.28 | | | | 0.28 | |
Net income per common share - Basic | | $ | 0.34 | | | | $ | 0.34 | | | | $ | 0.34 | |
| | | | | | | | | | | |
Diluted income per share from: | | | | | | | | | | | |
Continuing operations | | $ | 0.07 | | | | $ | 0.06 | | | | $ | 0.06 | |
Discontinued operations | | 0.26 | | | | 0.27 | | | | 0.27 | |
Net income per common share - Diluted | | $ | 0.33 | | | | $ | 0.33 | | | | $ | 0.33 | |
|
| | For the three months ended June 30, 2012 | |
| | | | | | | | Retrospective | | | |
| | | | | | | | Adjustments | | | |
| | As | | Error | | As | | for Discontinued | | As | |
| | Reported | | Corrections | | Corrected | | Operations | | Restated | |
Condensed Consolidated Statement of Income: | | | | | | | | | | | |
Revenues: | | | | | | | | | | | |
Senior living revenue | | $ | 278,076 | | $ | (147 | ) | $ | 277,929 | | $ | (8,836 | ) | $ | 269,093 | |
Rehabilitation hospital revenue | | 26,386 | | — | | 26,386 | | (26,386 | ) | — | |
Institutional pharmacy revenue | | 17,232 | | — | | 17,232 | | (17,232 | ) | — | |
Management fee revenue | | 1,302 | | — | | 1,302 | | — | | 1,302 | |
Reimbursed costs incurred on behalf of managed communities | | 26,098 | | — | | 26,098 | | — | | 26,098 | |
Total revenues | | 349,094 | | (147 | ) | 348,947 | | (52,454 | ) | 296,493 | |
| | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | |
Senior living wages and benefits | | 136,618 | | 12 | | 136,630 | | (6,378 | ) | 130,252 | |
Other senior living operating expenses | | 66,242 | | (200 | ) | 66,042 | | (2,245 | ) | 63,797 | |
Costs incurred on behalf of managed communities | | 26,098 | | — | | 26,098 | | — | | 26,098 | |
Rehabilitation hospital expenses | | 23,872 | | — | | 23,872 | | (23,872 | ) | — | |
Institutional pharmacy expenses | | 17,258 | | — | | 17,258 | | (17,258 | ) | — | |
Rent expense | | 50,297 | | — | | 50,297 | | (2,866 | ) | 47,431 | |
General and administrative | | 15,389 | | 45 | | 15,434 | | — | | 15,434 | |
Depreciation and amortization | | 6,709 | | (20 | ) | 6,689 | | (486 | ) | 6,203 | |
Gain on settlement | | (3,365 | ) | — | | (3,365 | ) | — | | (3,365 | ) |
Total operating expenses | | 339,118 | | (163 | ) | 338,955 | | (53,105 | ) | 285,850 | |
| | | | | | | | | | | |
Operating income | | 9,976 | | 16 | | 9,992 | | 651 | | 10,643 | |
| | | | | | | | | | | |
Interest, dividend and other income | | 246 | | — | | 246 | | (12 | ) | 234 | |
Interest and other expense | | (1,605 | ) | — | | (1,605 | ) | — | | (1,605 | ) |
Gain on early extinguishment of debt | | 45 | | — | | 45 | | — | | 45 | |
Income from continuing operations before income taxes and earnings of Affiliates Insurance Company | | 8,662 | | 16 | | 8,678 | | 639 | | 9,317 | |
Provision for income taxes | | (3,807 | ) | 250 | | (3,557 | ) | (260 | ) | (3,817 | ) |
Equity in earnings of Affiliates Insurance Company | | 76 | | — | | 76 | | — | | 76 | |
Income from continuing operations | | 4,931 | | 266 | | 5,197 | | 379 | | 5,576 | |
Loss from discontinued operations | | (293 | ) | 6 | | (287 | ) | (379 | ) | (666 | ) |
Net income | | $ | 4,638 | | $ | 272 | | $ | 4,910 | | $ | — | | $ | 4,910 | |
| | | | | | | | | | | |
Per Share data: | | | | | | | | | | | |
Basic income per share from: | | | | | | | | | | | |
Continuing operations | | $ | 0.1 | | | | $ | 0.11 | | | | $ | 0.12 | |
Discontinued operations | | (0.01 | ) | | | (0.01 | ) | | | (0.02 | ) |
Net income per common share - Basic | | $ | 0.09 | | | | $ | 0.1 | | | | $ | 0.1 | |
| | | | | | | | | | | |
Diluted income per share from: | | | | | | | | | | | |
Continuing operations | | $ | 0.1 | | | | $ | 0.11 | | | | $ | 0.11 | |
Discontinued operations | | (0.01 | ) | | | (0.01 | ) | | | (0.01 | ) |
Net income per common share - Diluted | | $ | 0.09 | | | | $ | 0.1 | | | | $ | 0.1 | |
|
| | For the three months ended March 31, 2012 | |
| | | | | | | | Retrospective | | | |
| | | | | | | | Adjustments | | | |
| | As | | Error | | As | | for Discontinued | | As | |
| | Reported | | Corrections | | Corrected | | Operations | | Restated | |
Condensed Consolidated Statement of Income: | | | | | | | | | | | |
Revenues: | | | | | | | | | | | |
Senior living revenue | | $ | 276,220 | | $ | (220 | ) | $ | 276,000 | | $ | (9,195 | ) | $ | 266,805 | |
Rehabilitation hospital revenue | | 26,787 | | — | | 26,787 | | (26,787 | ) | — | |
Institutional pharmacy revenue | | 18,621 | | — | | 18,621 | | (18,621 | ) | — | |
Management fee revenue | | 1,088 | | — | | 1,088 | | — | | 1,088 | |
Reimbursed costs incurred on behalf of managed communities | | 23,405 | | — | | 23,405 | | — | | 23,405 | |
Total revenues | | 346,121 | | (220 | ) | 345,901 | | (54,603 | ) | 291,298 | |
| | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | |
Senior living wages and benefits | | 138,374 | | 24 | | 138,398 | | (6,588 | ) | 131,810 | |
Other senior living operating expenses | | 66,962 | | (290 | ) | 66,672 | | (2,412 | ) | 64,260 | |
Costs incurred on behalf of managed communities | | 23,405 | | — | | 23,405 | | — | | 23,405 | |
Rehabilitation hospital expenses | | 24,119 | | — | | 24,119 | | (24,119 | ) | — | |
Institutional pharmacy expenses | | 18,750 | | — | | 18,750 | | (18,750 | ) | — | |
Rent expense | | 50,227 | | — | | 50,227 | | (2,866 | ) | 47,361 | |
General and administrative | | 15,455 | | 44 | | 15,499 | | — | | 15,499 | |
Depreciation and amortization | | 6,316 | | (19 | ) | 6,297 | | (479 | ) | 5,818 | |
Total operating expenses | | 343,608 | | (241 | ) | 343,367 | | (55,214 | ) | 288,153 | |
| | | | | | | | | | | |
Operating income | | 2,513 | | 21 | | 2,534 | | 611 | | 3,145 | |
| | | | | | | | | | | |
Interest, dividend and other income | | 217 | | — | | 217 | | (12 | ) | 205 | |
Interest and other expense | | (1,426 | ) | — | | (1,426 | ) | — | | (1,426 | ) |
Loss on sale of available for sale securities | | (1 | ) | — | | (1 | ) | — | | (1 | ) |
Income from continuing operations before income taxes and earnings of Affiliates Insurance Company | | 1,303 | | 21 | | 1,324 | | 599 | | 1,923 | |
Provision for income taxes | | (602 | ) | 45 | | (557 | ) | (244 | ) | (801 | ) |
Equity in earnings of Affiliates Insurance Company | | 45 | | — | | 45 | | — | | 45 | |
Income from continuing operations | | 746 | | 66 | | 812 | | 355 | | 1,167 | |
Loss from discontinued operations | | (377 | ) | 37 | | (340 | ) | (355 | ) | (695 | ) |
Net income | | $ | 369 | | $ | 103 | | $ | 472 | | $ | — | | $ | 472 | |
| | | | | | | | | | | |
Per Share data: | | | | | | | | | | | |
Basic income per share from: | | | | | | | | | | | |
Continuing operations | | $ | 0.02 | | | | $ | 0.02 | | | | $ | 0.02 | |
Discontinued operations | | (0.01 | ) | | | (0.01 | ) | | | (0.01 | ) |
Net income per common share - Basic | | $ | 0.01 | | | | $ | 0.01 | | | | $ | 0.01 | |
| | | | | | | | | | | |
Diluted income per share from: | | | | | | | | | | | |
Continuing operations | | $ | 0.02 | | | | $ | 0.02 | | | | $ | 0.02 | |
Discontinued operations | | (0.01 | ) | | | (0.01 | ) | | | (0.01 | ) |
Net income per common share - Diluted | | $ | 0.01 | | | | $ | 0.01 | | | | $ | 0.01 | |
|
| | For the three months ended December 31, 2011 | |
| | | | | | | | Retrospective | | | |
| | | | | | | | Adjustments | | | |
| | As | | Error | | As | | for Discontinued | | As | |
| | Reported | | Corrections | | Corrected | | Operations | | Restated | |
Condensed Consolidated Statement of Income: | | | | | | | | | | | |
Revenues: | | | | | | | | | | | |
Senior living revenue | | $ | 274,733 | | $ | (429 | ) | $ | 274,304 | | $ | (9,259 | ) | $ | 265,045 | |
Rehabilitation hospital revenue | | 27,085 | | — | | 27,085 | | (27,085 | ) | — | |
Institutional pharmacy revenue | | 18,790 | | — | | 18,790 | | (18,790 | ) | — | |
Management fee revenue | | 515 | | — | | 515 | | (1 | ) | 514 | |
Reimbursed costs incurred on behalf of managed communities | | 11,665 | | — | | 11,665 | | 1 | | 11,666 | |
Total revenues | | 332,788 | | (429 | ) | 332,359 | | (55,134 | ) | 277,225 | |
| | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | |
Senior living wages and benefits | | 137,411 | | 21 | | 137,432 | | (6,515 | ) | 130,917 | |
Other senior living operating expenses | | 66,532 | | 420 | | 66,952 | | (2,409 | ) | 64,543 | |
Costs incurred on behalf of managed communities | | 11,665 | | — | | 11,665 | | 1 | | 11,666 | |
Rehabilitation hospital expense | | 24,507 | | — | | 24,507 | | (24,507 | ) | — | |
Institutional pharmacy expense | | 18,433 | | — | | 18,433 | | (18,433 | ) | — | |
Rent expense | | 49,935 | | — | | 49,935 | | (2,867 | ) | 47,068 | |
General and administrative | | 15,298 | | (25 | ) | 15,273 | | — | | 15,273 | |
Depreciation and amortization | | 6,348 | | (32 | ) | 6,316 | | (497 | ) | 5,819 | |
Impairment of long lived assets | | 3,500 | | — | | 3,500 | | (420 | ) | 3,080 | |
Total operating expenses | | 333,629 | | 384 | | 334,013 | | (55,647 | ) | 278,366 | |
| | | | | | | | | | | |
Operating loss | | (841 | ) | (813 | ) | (1,654 | ) | 513 | | (1,141 | ) |
| | | | | | | | | | | |
Interest, dividend and other income | | 278 | | — | | 278 | | (14 | ) | 264 | |
Interest and other expenses | | (1,512 | ) | — | | (1,512 | ) | — | | (1,512 | ) |
Acquisition related costs | | (229 | ) | — | | (229 | ) | — | | (229 | ) |
Gain on sale of available for sale securities | | 3,460 | | — | | 3,460 | | — | | 3,460 | |
Income from continuing operations before income taxes and earnings of Affiliates Insurance Company | | 1,156 | | (813 | ) | 343 | | 499 | | 842 | |
Benefit for income taxes | | 51,560 | | 7,666 | | 59,226 | | (205 | ) | 59,021 | |
Equity in earnings of Affiliates Insurance Company | | 28 | | — | | 28 | | — | | 28 | |
Income from continuing operations | | 52,744 | | 6,853 | | 59,597 | | 294 | | 59,891 | |
Income from discontinued operations | | 2,657 | | (263 | ) | 2,394 | | (294 | ) | 2,100 | |
Net income | | $ | 55,401 | | $ | 6,590 | | $ | 61,991 | | $ | — | | $ | 61,991 | |
| | | | | | | | | | | |
Per Share data: | | | | | | | | | | | |
Basic income per share from: | | | | | | | | | | | |
Continuing operations | | $ | 1.11 | | | | $ | 1.25 | | | | $ | 1.26 | |
Discontinued operations | | 0.05 | | | | 0.05 | | | | 0.04 | |
Net income per common share - Basic | | $ | 1.16 | | | | $ | 1.3 | | | | $ | 1.3 | |
| | | | | | | | | | | |
Diluted income per share from: | | | | | | | | | | | |
Continuing operations | | $ | 1.05 | | | | $ | 1.18 | | | | $ | 1.19 | |
Discontinued operations | | 0.05 | | | | 0.05 | | | | 0.04 | |
Net income per common share - Diluted | | $ | 1.1 | | | | $ | 1.23 | | | | $ | 1.23 | |
|
| | For the three months ended September 30, 2011 | |
| | | | | | | | Retrospective | | | |
| | | | | | | | Adjustments | | | |
| | As | | Error | | As | | for Discontinued | | As | |
| | Reported | | Corrections | | Corrected | | Operations | | Restated | |
Condensed Consolidated Statement of Income: | | | | | | | | | | | |
Revenues: | | | | | | | | | | | |
Senior living revenue | | $ | 275,605 | | $ | (342 | ) | $ | 275,263 | | $ | (9,640 | ) | $ | 265,623 | |
Rehabilitation hospital revenue | | 26,273 | | — | | 26,273 | | (26,273 | ) | — | |
Institutional pharmacy revenue | | 18,914 | | — | | 18,914 | | (18,914 | ) | — | |
Management fee revenue | | 359 | | — | | 359 | | — | | 359 | |
Reimbursed costs incurred on behalf of managed communities | | 8,324 | | — | | 8,324 | | — | | 8,324 | |
Total revenues | | 329,475 | | (342 | ) | 329,133 | | (54,827 | ) | 274,306 | |
| | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | |
Senior living wages and benefits | | 136,135 | | (63 | ) | 136,072 | | (6,808 | ) | 129,264 | |
Other senior living operating expenses | | 68,669 | | (330 | ) | 68,339 | | (2,495 | ) | 65,844 | |
Costs incurred on behalf of managed communities | | 8,324 | | — | | 8,324 | | — | | 8,324 | |
Rehabilitation hospital expense | | 23,300 | | — | | 23,300 | | (23,300 | ) | — | |
Institutional pharmacy expense | | 18,472 | | — | | 18,472 | | (18,472 | ) | — | |
Rent expense | | 50,140 | | — | | 50,140 | | (2,866 | ) | 47,274 | |
General and administrative | | 14,418 | | (24 | ) | 14,394 | | — | | 14,394 | |
Depreciation and amortization | | 5,858 | | — | | 5,858 | | (490 | ) | 5,368 | |
Total operating expenses | | 325,316 | | (417 | ) | 324,899 | | (54,431 | ) | 270,468 | |
| | | | | | | | | | | |
Operating income | | 4,159 | | 75 | | 4,234 | | (396 | ) | 3,838 | |
| | | | | | | | | | | |
Interest, dividend and other income | | 368 | | — | | 368 | | (13 | ) | 355 | |
Interest and other expenses | | (1,034 | ) | — | | (1,034 | ) | — | | (1,034 | ) |
Acquisition related costs | | (226 | ) | — | | (226 | ) | — | | (226 | ) |
Gain on sale of available for sale securities | | 529 | | — | | 529 | | — | | 529 | |
Income from continuing operations before income taxes and earnings of Affiliates Insurance Company | | 3,796 | | 75 | | 3,871 | | (409 | ) | 3,462 | |
Provision for income taxes | | (186 | ) | (104 | ) | (290 | ) | 25 | | (265 | ) |
Equity in earnings of Affiliates Insurance Company | | 28 | | — | | 28 | | — | | 28 | |
Income from continuing operations | | 3,638 | | (29 | ) | 3,609 | | (384 | ) | 3,225 | |
Loss from discontinued operations | | (4,166 | ) | 97 | | (4,069 | ) | 384 | | (3,685 | ) |
Net loss | | $ | (528 | ) | $ | 68 | | $ | (460 | ) | $ | — | | $ | (460 | ) |
| | | | | | | | | | | |
Per Share data: | | | | | | | | | | | |
Basic income per share from: | | | | | | | | | | | |
Continuing operations | | $ | 0.08 | | | | $ | 0.08 | | | | $ | 0.07 | |
Discontinued operations | | (0.09 | ) | | | (0.09 | ) | | | (0.08 | ) |
Net loss per common share - Basic | | $ | (0.01 | ) | | | $ | (0.01 | ) | | | $ | (0.01 | ) |
| | | | | | | | | | | |
Diluted income per share from: | | | | | | | | | | | |
Continuing operations | | $ | 0.08 | | | | $ | 0.08 | | | | $ | 0.07 | |
Discontinued operations | | (0.09 | | | | (0.08 | ) | | | (0.07 | ) |
Net loss per common share - Diluted | | $ | (0.01 | ) | | | $ | (0.00 | ) | | | $ | (0.00 | ) |
|
| | For the three months ended June 30, 2011 | |
| | | | | | | | Retrospective | | | |
| | | | | | | | Adjustments | | | |
| | As | | Error | | As | | for Discontinued | | As | |
| | Reported | | Corrections | | Corrected | | Operations | | Restated | |
Condensed Consolidated Statement of Income: | | | | | | | | | | | |
Revenues: | | | | | | | | | | | |
Senior living revenue | | $ | 266,066 | | $ | (358 | ) | $ | 265,708 | | $ | (10,353 | ) | $ | 255,355 | |
Rehabilitation hospital revenue | | 26,337 | | — | | 26,337 | | (26,337 | ) | — | |
Institutional pharmacy revenue | | 19,573 | | — | | 19,573 | | (19,573 | ) | — | |
Management fee revenue | | 25 | | — | | 25 | | — | | 25 | |
Reimbursed costs incurred on behalf of managed communities | | 562 | | — | | 562 | | — | | 562 | |
Total revenues | | 312,563 | | (358 | ) | 312,205 | | (56,263 | ) | 255,942 | |
| | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | |
Senior living wages and benefits | | 133,570 | | 78 | | 133,648 | | (7,120 | ) | 126,528 | |
Other senior living operating expenses | | 61,143 | | (93 | ) | 61,050 | | (2,009 | ) | 59,041 | |
Costs incurred on behalf of managed communities | | 562 | | — | | 562 | | — | | 562 | |
Rehabilitation hospital expense | | 23,445 | | — | | 23,445 | | (23,445 | ) | — | |
Institutional pharmacy expense | | 18,642 | | — | | 18,642 | | (18,642 | ) | — | |
Rent expense | | 48,003 | | — | | 48,003 | | (3,028 | ) | 44,975 | |
General and administrative | | 14,154 | | (24 | ) | 14,130 | | — | | 14,130 | |
Depreciation and amortization | | 4,620 | | — | | 4,620 | | (486 | ) | 4,134 | |
Total operating expenses | | 304,139 | | (39 | ) | 304,100 | | (54,730 | ) | 249,370 | |
| | | | | | | | | | | |
Operating income | | 8,424 | | (319 | ) | 8,105 | | (1,533 | ) | 6,572 | |
| | | | | | | | | | | |
Interest, dividend and other income | | 331 | | — | | 331 | | (14 | ) | 317 | |
Interest and other expenses | | (870 | ) | — | | (870 | ) | — | | (870 | ) |
Acquisition related costs | | (1,202 | ) | — | | (1,202 | ) | — | | (1,202 | ) |
Gain on sale of available for sale securities | | 51 | | — | | 51 | | — | | 51 | |
Income from continuing operations before income taxes and earnings of Affiliates Insurance Company | | 6,734 | | (319 | ) | 6,415 | | (1,547 | ) | 4,868 | |
Provision for income taxes | | (441 | ) | (25 | ) | (466 | ) | 93 | | (373 | ) |
Equity in earnings of Affiliates Insurance Company | | 46 | | — | | 46 | | — | | 46 | |
Income from continuing operations | | 6,339 | | (344 | ) | 5,995 | | (1,454 | ) | 4,541 | |
Income from discontinued operations | | (1,143 | ) | 94 | | (1,049 | ) | 1,454 | | 405 | |
Net income | | $ | 5,196 | | $ | (250 | ) | $ | 4,946 | | $ | — | | $ | 4,946 | |
| | | | | | | | | | | |
Per Share data: | | | | | | | | | | | |
Basic income per share from: | | | | | | | | | | | |
Continuing operations | | $ | 0.17 | | | | $ | 0.16 | | | | $ | 0.12 | |
Discontinued operations | | (0.03 | ) | | | (0.03 | ) | | | 0.01 | |
Net income per common share - Basic | | $ | 0.14 | | | | $ | 0.13 | | | | $ | 0.13 | |
| | | | | | | | | | | |
Diluted income per share from: | | | | | | | | | | | |
Continuing operations | | $ | 0.17 | | | | $ | 0.16 | | | | $ | 0.12 | |
Discontinued operations | | (0.03 | | | | (0.03 | ) | | | 0.01 | |
Net income per common share - Diluted | | $ | 0.14 | | | | $ | 0.13 | | | | $ | 0.13 | |
|
| | For the three months ended March 31, 2011 | |
| | | | | | | | Retrospective | | | |
| | | | | | | | Adjustments | | | |
| | As | | Error | | As | | for Discontinued | | As | |
| | Reported | | Corrections | | Corrected | | Operations | | Restated | |
Condensed Consolidated Statement of Income: | | | | | | | | | | | |
Revenues: | | | | | | | | | | | |
Senior living revenue | | $ | 263,379 | | $ | 66 | | $ | 263,445 | | $ | (10,731 | ) | $ | 252,714 | |
Rehabilitation hospital revenue | | 25,625 | | — | | 25,625 | | (25,625 | ) | — | |
Institutional pharmacy revenue | | 19,337 | | — | | 19,337 | | (19,337 | ) | — | |
Total revenues | | 308,341 | | 66 | | 308,407 | | (55,693 | ) | 252,714 | |
| | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | |
Senior living wages and benefits | | 130,337 | | 206 | | 130,543 | | (7,240 | ) | 123,303 | |
Other senior living operating expenses | | 63,349 | | (390 | ) | 62,959 | | (2,896 | ) | 60,063 | |
Rehabilitation hospital expense | | 24,053 | | — | | 24,053 | | (24,053 | ) | — | |
Institutional pharmacy expense | | 18,889 | | — | | 18,889 | | (18,889 | ) | — | |
Rent expense | | 47,662 | | — | | 47,662 | | (3,029 | ) | 44,633 | |
General and administrative | | 13,670 | | (24 | ) | 13,646 | | — | | 13,646 | |
Depreciation and amortization | | 4,311 | | — | | 4,311 | | (472 | ) | 3,839 | |
Total operating expenses | | 302,271 | | (208 | ) | 302,063 | | (56,579 | ) | 245,484 | |
| | | | | | | | | | | |
Operating income | | 6,070 | | 274 | | 6,344 | | 886 | | 7,230 | |
| | | | | | | | | | | |
Interest, dividend and other income | | 319 | | — | | 319 | | (15 | ) | 304 | |
Interest and other expenses | | (501 | ) | — | | (501 | ) | — | | (501 | ) |
Acquisition related costs | | — | | — | | — | | (102 | ) | (102 | ) |
Gain on early extinguishment of debt | | — | | — | | — | | 1 | | 1 | |
Gain on sale of available for sale securities | | 76 | | — | | 76 | | — | | 76 | |
Income from continuing operations before income taxes and earnings of Affiliates Insurance Company | | 5,964 | | 274 | | 6,238 | | 770 | | 7,008 | |
Provision for income taxes | | (379 | ) | (109 | ) | (488 | ) | (46 | ) | (534 | ) |
Equity in earnings of Affiliates Insurance Company | | 37 | | — | | 37 | | — | | 37 | |
Income from continuing operations | | 5,622 | | 165 | | 5,787 | | 724 | | 6,511 | |
Loss from discontinued operations | | (1,489 | ) | 12 | | (1,477 | ) | (724 | ) | (2,201 | ) |
Net income | | $ | 4,133 | | $ | 177 | | $ | 4,310 | | $ | — | | $ | 4,310 | |
| | | | | | | | | | | |
Per Share data: | | | | | | | | | | | |
Basic income per share from: | | | | | | | | | | | |
Continuing operations | | $ | 0.16 | | | | $ | 0.16 | | | | $ | 0.18 | |
Discontinued operations | | (0.04 | ) | | | (0.04 | ) | | | (0.06 | ) |
Net income per common share - Basic | | $ | 0.12 | | | | $ | 0.12 | | | | $ | 0.12 | |
| | | | | | | | | | | |
Diluted income per share from: | | | | | | | | | | | |
Continuing operations | | $ | 0.15 | | | | $ | 0.16 | | | | $ | 0.18 | |
Discontinued operations | | (0.04 | ) | | | (0.04 | ) | | | (0.06 | ) |
Net income per common share - Diluted | | $ | 0.11 | | | | $ | 0.12 | | | | $ | 0.12 | |