Table of Contents
Delaware | 8051 | 20-3934755 | ||
(State or other jurisdiction of incorporation or organization) | (Primary Standard Industrial Classification Code Number) | (I.R.S. Employer Identification Number) |
Table of Contents
(State or Other | (Primary Standard | |||||||||||
Jurisdiction of | Industrial | |||||||||||
Incorporation or | Classification Code | (I.R.S. Employer | ||||||||||
(Exact Names of Registrants as Specified in Their Charters) | Organization) | Number) | Identification No.) | |||||||||
Alexandria Care Center, LLC | Delaware | 8051 | 95-4395382 | |||||||||
Alta Care Center, LLC | Delaware | 8051 | 20-0081141 | |||||||||
Anaheim Terrace Care Center, LLC | Delaware | 8051 | 20-0081125 | |||||||||
Baldwin Healthcare and Rehabilitation Center, LLC | Delaware | 8051 | 20-1854609 | |||||||||
Bay Crest Care Center, LLC | Delaware | 8051 | 20-0081158 | |||||||||
Briarcliff Nursing and Rehabilitation Center GP, LLC | Delaware | 8051 | 20-0080490 | |||||||||
Briarcliff Nursing and Rehabilitation Center, LP | Delaware | 8051 | 20-0081646 | |||||||||
Brier Oak on Sunset, LLC | Delaware | 8051 | 95-4212165 | |||||||||
Carehouse Healthcare Center, LLC | Delaware | 8051 | 20-0080962 | |||||||||
Carmel Hills Healthcare and Rehabilitation Center, LLC | Delaware | 8051 | 20-4214320 | |||||||||
Carson Senior Assisted Living, LLC | Delaware | 8051 | 20-0081172 | |||||||||
Clairmont Beaumont GP, LLC | Delaware | 8051 | 20-0080531 | |||||||||
Clairmont Beaumont, LP | Delaware | 8051 | 20-0081662 | |||||||||
Clairmont Longview GP, LLC | Delaware | 8051 | 20-0080552 | |||||||||
Clairmont Longview, LP | Delaware | 8051 | 20-0081682 | |||||||||
Colonial New Braunfels Care Center, LP | Delaware | 8051 | 20-0081694 | |||||||||
Colonial New Braunfels GP, LLC | Delaware | 8051 | 20-0080585 | |||||||||
Colonial Tyler Care Center, LP | Delaware | 8051 | 20-0081705 | |||||||||
Colonial Tyler GP, LLC | Delaware | 8051 | 20-0080596 | |||||||||
Comanche Nursing Center GP, LLC | Delaware | 8051 | 20-0080618 | |||||||||
Comanche Nursing Center, LP | Delaware | 8051 | 20-0081764 | |||||||||
Coronado Nursing Center GP, LLC | Delaware | 8051 | 20-0080630 | |||||||||
Coronado Nursing Center, LP | Delaware | 8051 | 20-0081776 | |||||||||
Devonshire Care Center, LLC | Delaware | 8051 | 20-0080978 | |||||||||
East Walnut Property, LLC | Delaware | 8051 | 20-4214556 | |||||||||
Elmcrest Care Center, LLC | Delaware | 8051 | 95-4274740 | |||||||||
Eureka Healthcare and Rehabilitation Center, LLC | Delaware | 8051 | 20-0146285 | |||||||||
Flatonia Oak Manor GP, LLC | Delaware | 8051 | 20-0080645 | |||||||||
Flatonia Oak Manor, LP | Delaware | 8051 | 20-0081788 | |||||||||
Fountain Care Center, LLC | Delaware | 8051 | 20-0081005 | |||||||||
Fountain Senior Assisted Living, LLC | Delaware | 8051 | 20-0081024 | |||||||||
Fountain View Subacute and Nursing Center, LLC | Delaware | 8051 | 95-2506832 | |||||||||
Glen Hendren Property, LLC | Delaware | 8051 | 20-4214585 | |||||||||
Granada Healthcare and Rehabilitation Center, LLC | Delaware | 8051 | 20-0146353 | |||||||||
Guadalupe Valley Nursing Center GP, LLC | Delaware | 8051 | 20-0080693 | |||||||||
Guadalupe Valley Nursing Center, LP | Delaware | 8051 | 20-0081801 | |||||||||
Hallettsville Rehabilitation and Nursing Center, LP | Delaware | 8051 | 20-0081807 | |||||||||
Hallettsville Rehabilitation GP, LLC | Delaware | 8051 | 20-0080721 | |||||||||
Hallmark Investment Group, Inc. | Delaware | 8051 | 95-4644786 | |||||||||
Hallmark Rehabilitation GP, LLC | Delaware | 8051 | 20-0083989 |
Table of Contents
(State or Other | (Primary Standard | |||||||||||
Jurisdiction of | Industrial | |||||||||||
Incorporation or | Classification Code | (I.R.S. Employer | ||||||||||
(Exact Names of Registrants as Specified in Their Charters) | Organization) | Number) | Identification No.) | |||||||||
Hallmark Rehabilitation, LP | Delaware | 8051 | 20-0084046 | |||||||||
Hancock Park Rehabilitation Center, LLC | Delaware | 8051 | 95-3918421 | |||||||||
Hancock Park Senior Assisted Living, LLC | Delaware | 8051 | 95-3918420 | |||||||||
Hemet Senior Assisted Living, LLC | Delaware | 8051 | 20-0081183 | |||||||||
Highland Healthcare and Rehabilitation Center, LLC | Delaware | 8051 | 20-1854718 | |||||||||
Holmesdale Healthcare and Rehabilitation Center, LLC | Delaware | 8051 | 20-4214404 | |||||||||
Holmesdale Property, LLC | Delaware | 8051 | 20-4214625 | |||||||||
Hospice Care Investments, LLC | Delaware | 8051 | 20-0674503 | |||||||||
Hospice Care of the West, LLC | Delaware | 8051 | 20-0662232 | |||||||||
Hospice of the West, LP | Delaware | 8051 | 20-1138347 | |||||||||
Hospitality Nursing and Rehabilitation Center, LP | Delaware | 8051 | 20-0081818 | |||||||||
Hospitality Nursing GP, LLC | Delaware | 8051 | 20-0080750 | |||||||||
Leasehold Resource Group, LLC | Delaware | 8051 | 20-0083961 | |||||||||
Liberty Terrace Healthcare and Rehabilitation Center, LLC | Delaware | 8051 | 20-4214454 | |||||||||
Live Oak Nursing Center GP, LLC | Delaware | 8051 | 20-0080766 | |||||||||
Live Oak Nursing Center, LP | Delaware | 8051 | 20-0081828 | |||||||||
Louisburg Healthcare and Rehabilitation Center, LLC | Delaware | 8051 | 20-1854747 | |||||||||
Montebello Care Center, LLC | Delaware | 8051 | 20-0081194 | |||||||||
Monument Rehabilitation and Nursing Center, LP | Delaware | 8051 | 20-0081831 | |||||||||
Monument Rehabilitation GP, LLC | Delaware | 8051 | 20-0080781 | |||||||||
Oak Crest Nursing Center GP, LLC | Delaware | 8051 | 20-0080801 | |||||||||
Oak Crest Nursing Center, LP | Delaware | 8051 | 20-0081841 | |||||||||
Oakland Manor GP, LLC | Delaware | 8051 | 20-0080814 | |||||||||
Oakland Manor Nursing Center, LP | Delaware | 8051 | 20-0081854 | |||||||||
Pacific Healthcare and Rehabilitation Center, LLC | Delaware | 8051 | 20-0146398 | |||||||||
Preferred Design, LLC | Delaware | 8051 | 20-4645757 | |||||||||
Richmond Healthcare and Rehabilitation Center, LLC | Delaware | 8051 | 20-1854787 | |||||||||
Rio Hondo Subacute and Nursing Center, LLC | Delaware | 8051 | 95-4274737 | |||||||||
Rossville Healthcare and Rehabilitation Center, LLC | Delaware | 8051 | 20-1854816 | |||||||||
Royalwood Care Center, LLC | Delaware | 8051 | 20-0081209 | |||||||||
Seaview Healthcare and Rehabilitation Center, LLC | Delaware | 8051 | 20-0146473 | |||||||||
Sharon Care Center, LLC | Delaware | 8051 | 20-0081226 | |||||||||
Shawnee Gardens Healthcare and Rehabilitation Center, LLC | Delaware | 8051 | 20-1854845 | |||||||||
SHG Resources, LP | Delaware | 8051 | 20-0084078 | |||||||||
Skilled Healthcare, LLC | Delaware | 8051 | 20-0084014 | |||||||||
Southwest Payroll Services, LLC | Delaware | 8051 | 41-2115227 | |||||||||
Southwood Care Center GP, LLC | Delaware | 8051 | 20-0080824 | |||||||||
Southwood Care Center, LP | Delaware | 8051 | 20-0081861 |
Table of Contents
(State or Other | (Primary Standard | |||||||||||
Jurisdiction of | Industrial | |||||||||||
Incorporation or | Classification Code | (I.R.S. Employer | ||||||||||
(Exact Names of Registrants as Specified in Their Charters) | Organization) | Number) | Identification No.) | |||||||||
Spring Senior Assisted Living, LLC | Delaware | 8051 | 20-0081045 | |||||||||
St. Elizabeth Healthcare and Rehabilitation Center, LLC | Delaware | 8051 | 20-1609072 | |||||||||
St. Luke Healthcare and Rehabilitation Center, LLC | Delaware | 8051 | 20-0366729 | |||||||||
St. Joseph Transitional Rehabilitation Center, LLC | Delaware | 8051 | 20-4974918 | |||||||||
Summit Care Corporation | Delaware | 8051 | 95-3656297 | |||||||||
Summit Care Pharmacy, Inc. | Delaware | 8051 | 95-3747839 | |||||||||
Sycamore Park Care Center, LLC | Delaware | 8051 | 95-2260970 | |||||||||
Texas Cityview Care Center GP, LLC | Delaware | 8051 | 20-0080841 | |||||||||
Texas Cityview Care Center, LP | Delaware | 8051 | 20-0081871 | |||||||||
Texas Heritage Oaks Nursing and Rehabilitation Center GP, LLC | Delaware | 8051 | 20-0080949 | |||||||||
Texas Heritage Oaks Nursing and Rehabilitation Center, LP | Delaware | 8051 | 20-0081888 | |||||||||
The Clairmont Tyler GP, LLC | Delaware | 8051 | 20-0080856 | |||||||||
The Clairmont Tyler, LP | Delaware | 8051 | 20-0081909 | |||||||||
The Earlwood, LLC | Delaware | 8051 | 20-0081060 | |||||||||
The Heights of Summerlin, LLC | Delaware | 8051 | 20-1380043 | |||||||||
The Woodlands Healthcare Center GP, LLC | Delaware | 8051 | 20-0080888 | |||||||||
The Woodlands Healthcare Center, LP | Delaware | 8051 | 20-0081923 | |||||||||
Town and Country Manor GP, LLC | Delaware | 8051 | 20-0080866 | |||||||||
Town and Country Manor, LP | Delaware | 8051 | 20-0081914 | |||||||||
Travelmark Staffing, LLC | Delaware | 8051 | 20-2905079 | |||||||||
Travelmark Staffing, LP | Delaware | 8051 | 20-3176804 | |||||||||
Valley Healthcare Center, LLC | Delaware | 8051 | 20-0081076 | |||||||||
Villa Maria Healthcare Center, LLC | Delaware | 8051 | 20-0081090 | |||||||||
Vintage Park at Atchison, LLC | Delaware | 8051 | 20-1854925 | |||||||||
Vintage Park at Baldwin City, LLC | Delaware | 8051 | 20-1854971 | |||||||||
Vintage Park at Gardner, LLC | Delaware | 8051 | 20-1855022 | |||||||||
Vintage Park at Lenexa, LLC | Delaware | 8051 | 20-1855099 | |||||||||
Vintage Park at Louisburg, LLC | Delaware | 8051 | 20-1855153 | |||||||||
Vintage Park at Osawatomie, LLC | Delaware | 8051 | 20-1855502 | |||||||||
Vintage Park at Ottawa, LLC | Delaware | 8051 | 20-1855554 | |||||||||
Vintage Park at Paola, LLC | Delaware | 8051 | 20-1855675 | |||||||||
Vintage Park at Stanley, LLC | Delaware | 8051 | 20-1855749 | |||||||||
Wathena Healthcare and Rehabilitation Center, LLC | Delaware | 8051 | 20-1854880 | |||||||||
West Side Campus of Care GP, LLC | Delaware | 8051 | 20-0080879 | |||||||||
West Side Campus of Care, LP | Delaware | 8051 | 20-0081918 | |||||||||
Willow Creek Healthcare Center, LLC | Delaware | 8051 | 20-0081112 | |||||||||
Woodland Care Center, LLC | Delaware | 8051 | 20-0081237 |
Table of Contents
The information in this preliminary prospectus is not complete and may be changed. We may not sell these securities until the registration statement filed with the Securities and Exchange Commission is effective. This preliminary prospectus is not an offer to sell these securities and is not soliciting an offer to buy these securities in any state where the offer or sale is not permitted. |
• | The exchange offer expires at 5:00 p.m., New York City time, on , 2007, unless extended. | |
• | We will exchange all private notes that are validly tendered and not validly withdrawn prior to the expiration of the exchange offer. | |
• | You may withdraw tendered private notes at any time prior to the expiration of the exchange offer. | |
• | The exchange of private notes for exchange notes pursuant to the exchange offer will not be a taxable event to holders for U.S. federal income tax purposes. | |
• | We will not receive any proceeds from the exchange offer. | |
• | Our affiliates may not participate in the exchange offer. | |
• | The exchange offer is not subject to any conditions other than that it not violate applicable law or any applicable interpretation of the staff of the Securities and Exchange Commission. | |
• | The exchange offer is not conditioned upon any minimum principal amount of private notes being tendered for exchange. | |
• | We do not intend to apply for listing of the exchange notes on any securities exchange or automated quotation system. |
Page | ||||||||
ii | ||||||||
1 | ||||||||
10 | ||||||||
29 | ||||||||
30 | ||||||||
40 | ||||||||
41 | ||||||||
44 | ||||||||
50 | ||||||||
84 | ||||||||
105 | ||||||||
110 | ||||||||
124 | ||||||||
126 | ||||||||
128 | ||||||||
131 | ||||||||
132 | ||||||||
177 | ||||||||
178 | ||||||||
179 | ||||||||
179 | ||||||||
179 | ||||||||
Exhibit 2.5 | ||||||||
Exhibit 10.12 | ||||||||
EXHIBIT 23.2 | ||||||||
EXHIBIT 23.3 |
Table of Contents
• | changes in Medicare and Medicaid payment levels and methodologies, including annual therapy caps, and the application of such methodologies by the government and its fiscal intermediaries; | |
• | the effect of government regulations and changes in regulations governing the healthcare industry, including our compliance with such regulations; | |
• | periodic reviews, audits and investigations by federal and state agencies; | |
• | our ability to obtain and maintain individual state facility licenses to operate; | |
• | changes in, or the failure to comply with, regulations governing the transmission and privacy of health information; | |
• | pending or threatened litigation and professional liability claims; | |
• | national and local economic conditions, including their effect on the availability and cost of labor, utilities and materials; | |
• | future cost containment initiatives by third-party payors; | |
• | demographic changes and changes in payor mix and payment methodologies; | |
• | our ability to attract and retain qualified personnel; | |
• | our ability to maintain and increase census (volume of residents) levels; | |
• | the competitive environment in which we operate; | |
• | our ability to obtain adequate insurance coverage with financially viable insurance carriers, as well as the ability of our insurance carriers to fulfill their obligations; | |
• | changes in the current trends in the costs and volume of patient-care related claims, workers’ compensation claims and insurance costs related to such claims; | |
• | our ability to maintain good relationships with referral sources; | |
• | further consolidation in the industry in which we operate; | |
• | liquidity concerns, including as a result of delays in reimbursement; | |
• | our ability to integrate acquisitions and realize synergies and accretion; | |
• | our ability to manage growth effectively; |
ii
Table of Contents
• | the failure to comply with environmental and occupational health and safety regulations; | |
• | unionization, work stoppages or slowdowns; | |
• | acts of God or public authorities, war, civil unrest, terrorism, fire, floods, earthquakes and other matters beyond our control; | |
• | our existing and future debt, which may affect our ability to obtain financing in the future or to comply with our existing debt covenants; | |
• | our ability to improve our fundamental business processes and reduce costs throughout the organization; and | |
• | the availability and terms of capital to fund acquisitions, capital expenditures and ongoing operations. |
iii
Table of Contents
Terms of the Exchange Offer | ||
Securities Offered | $200,000,000 in aggregate principal amount of 11% Senior Subordinated Notes due 2014. | |
Exchange Offer | We are offering to exchange our exchange notes for our private notes properly tendered and accepted. You may tender private notes only in denominations of $2,000 and any greater integral multiples of $1,000. We will issue the exchange notes on or promptly after the date that the exchange offer expires. As of the date of this prospectus, $200,000,000 in aggregate principal amount of private notes are outstanding. | |
Transferability of Exchange Notes | We believe that you will be able to freely transfer the exchange notes without registration or any prospectus delivery requirement so long as you may accurately make the representations listed under “The Exchange Offer — Resale of the Exchange Notes.” | |
Expiration Date | The exchange offer will expire at 5:00 p.m., New York City time, on , 2007, unless extended, in which case the expiration date will mean the latest date and time to which we extend the exchange offer. | |
Conditions to the Exchange Offer | The exchange offer is not subject to any conditions other than that it not violate applicable law or any applicable interpretation of the staff of the Securities and Exchange Commission. The exchange offer is not conditioned upon any minimum principal amount of private notes being tendered for exchange. | |
Procedures for Tendering Notes | If you wish to tender your private notes for exchange notes pursuant to the exchange offer you must transmit to Wells Fargo Bank National Association, as exchange agent, prior to 5:00 p.m., New York City time, on the expiration date, an agent’s message, transmitted by a book-entry transfer facility. In addition, the exchange agent must receive a timely confirmation of book-entry transfer of the private notes into the exchange agent’s account at The Depository Trust Company, or DTC, under the procedures for book-entry transfers described under “The Exchange Offer — Procedures for Tendering.” | |
The private notes must be tendered by electronic transmission of acceptance through DTC’s Automated Tender Offer Program system, which we refer to as ATOP, procedures for transfer. Please carefully follow the instructions contained in this prospectus on how to tender your private notes. By tendering your private notes in the exchange offer, you will make the representations to us described under “The Exchange Offer — Procedures for Tendering.” |
1
Table of Contents
Acceptance and Delivery | Subject to the satisfaction or waiver of the conditions to the exchange offer, we will accept for exchange any and all private notes which are validly tendered in the exchange offer and not withdrawn before 5:00 p.m., New York City time, on the expiration date. | |
Withdrawal Rights | You may withdraw the tender of your private notes at any time before 5:00 p.m., New York City time, on the expiration date, by complying with the procedures for withdrawal described in this prospectus under the heading “The Exchange Offer — Withdrawal of Tenders.” | |
Consequences of Failure to Exchange | If you do not exchange your private notes for exchange notes, you will continue to be subject to the restrictions on transfer provided in the private notes and in the indenture governing the private notes. In general, the private notes may not be offered or sold, unless registered under the Securities Act, except pursuant to an exemption from, or in a transaction not subject to, the Securities Act and applicable state securities laws. We do not currently plan to register the private notes under the Securities Act. | |
Federal Income Tax Consequences | The exchange of private notes for exchange notes in the exchange offer will not be a taxable event to holders for U.S. federal income tax purposes. See “Certain U.S. Federal Tax Considerations.” | |
Exchange Agent | Wells Fargo Bank National Association, the trustee under the indenture governing the private notes, is serving as the exchange agent. | |
Registration Rights Agreement | You are entitled to exchange your private notes for exchange notes with substantially identical terms pursuant to the registration rights agreement. The exchange offer satisfies our obligation to provide the exchange notes in accordance with the registration rights agreement. After the exchange offer is completed, you will no longer be entitled to any exchange or registration rights with respect to your private notes. Under the circumstances described in the registration rights agreement, you may require us to file a shelf registration statement under the Securities Act. | |
Broker-Dealer | Each broker-dealer that receives exchange notes for its own account in exchange for private notes, where such private notes were acquired by such broker-dealer as a result of market-making activities or other trading activities, must acknowledge that it will deliver a prospectus in connection with any resale of such exchange notes. See “Plan of Distribution.” |
2
Table of Contents
Terms of the Exchange Notes | ||
Issuer | Skilled Healthcare Group, Inc. | |
Notes Offered | $200,000,000 in aggregate principal amount of 11% Senior Subordinated Notes due 2014. | |
Maturity Date | January 15, 2014. | |
Interest | 11% per annum, payable semi-annually in arrears on January 15 and July 15. | |
Optional Redemption | We may redeem some or all of the notes at any time prior to January 15, 2010 at a price equal to 100% of the principal amount plus accrued and unpaid interest plus a “make-whole” premium as set forth under “Description of Notes — Optional Redemption.” We also may redeem some or all of the notes at any time and from time to time on or after January 15, 2010, at the redemption prices set forth under “Description of Notes — Optional Redemption” plus accrued and unpaid interest to the date of redemption. In addition, at any time prior to January 15, 2009, we may redeem up to 35% of the notes with the proceeds of certain public equity offerings. | |
Change of Control | If a change of control occurs, subject to certain conditions, we must give holders of the notes an opportunity to sell to us the notes at a purchase price of 101% of the principal amount of the notes, plus accrued and unpaid interest to the date of purchase. See “Description of Notes — Change of Control.” | |
Guarantees | The notes will be guaranteed, jointly and severally and on an unsecured senior subordinated basis, subject to certain exceptions, by all of our existing and future domestic subsidiaries other than our 50% owned pharmacy joint venture. The notes will not be guaranteed by our off-shore captive insurance subsidiary. | |
Ranking | The notes and the guarantees will be our unsecured senior subordinated obligations and rank: | |
• junior to all of our and the guarantors’ existing and future senior indebtedness, including indebtedness under our amended senior secured credit facility; | ||
• equally with any of our and the guarantors’ future senior subordinated indebtedness; and | ||
• senior to any of our and the guarantors’ future subordinated indebtedness. | ||
In addition, the notes will be structurally subordinated to all of the existing and future liabilities of our subsidiaries and our pharmacy joint venture that do not guarantee the notes. |
As of December 31, 2006, we and our guarantors had outstanding: |
• $256.1 million of senior indebtedness, all of which was secured; |
• $198.8 million of senior subordinated indebtedness, consisting of the notes; |
3
Table of Contents
• $8.5 million of indebtedness under our revolving credit facility; and |
• no subordinated indebtedness. |
In addition, as of December 31, 2006, our off-shore captive insurance subsidiary and our pharmacy joint venture that will not guarantee the notes had approximately $7.0 million of aggregate consolidated liabilities, excluding liabilities owing to the Company or any guarantor. |
Certain Covenants | The indenture governing the notes contains covenants that, among other things, limits our ability and the ability of our restricted subsidiaries to: | |
• incur, assume or guarantee additional indebtedness or issue preferred stock; | ||
• pay dividends or make other equity distributions to our stockholders; | ||
• purchase or redeem our capital stock; | ||
• make certain investments; | ||
• enter into arrangements that restrict dividends or other payments to us from our restricted subsidiaries; | ||
• sell or otherwise dispose of assets; | ||
• engage in transactions with our affiliates; and | ||
• merge or consolidate with another entity. | ||
The limitations are subject to a number of important qualifications and exceptions. See “Description of Exchange Notes — Certain Covenants.” |
4
Table of Contents
• | High-quality patient care and integrated service offerings. Through our dedicated and well-trained employees, attractive facilities and broad, integrated skilled nursing care and rehabilitation therapy service offerings, we believe that we provide high-quality, cost-effective care to our patients. We enhanced our position as a select provider to high-acuity patients by introducing ourExpress Recoverytm program, which uses a dedicated unit within a skilled nursing facility to deliver a comprehensive rehabilitation regime. | |
• | Strong reputation in local markets. We believe we have a strong reputation for high-quality care and successful clinical outcomes in our local markets, which has enabled us to build strong relationships with managed care payors and key referral sources for high acuity patients. | |
• | Concentrated network in attractive markets. Approximately 67% of our skilled nursing facilities are located in urban or suburban markets, and many are located in close proximity to medical centers and specialty physician groups, allowing us to develop relationships with these key referral sources. Our clustered facility locations also enable us to achieve lower operating costs. |
• | Successful integration of acquisitions. Between August 1, 2003 and December 31, 2006, we acquired or entered intolong-term leases for 27 skilled nursing and assisted living facilities across four states. We have experienced average facility level margin improvement of 2.6% and an increase in skilled mix of 2.4% for the 22 of these facilities acquired before 2006, as measured by the first three full months immediately following each acquisition relative to the comparative period one year later. |
• | Significant facility ownership. As of December 31, 2006, we owned 73% of our facilities. |
5
Table of Contents
• | Strong and experienced management team. Our senior management team has an average of more than 23 years of healthcare industry experience and has made significant financial and operating improvements to our business since joining us in 2002. |
• | Focus on high-acuity patients. We focus on attracting high-acuity patients, for whom we are reimbursed at higher rates. We believe that we can continue to leverage our integrated service offering and our reputation for providing high-quality care to expand our referral network and increase the number of high-acuity patients referred to us. In addition, we intend to introduce ourExpress Recoverytm program in more of our facilities and to develop other innovative programs to better serve high-acuity patients. | |
• | Expand our rehabilitation and other related healthcare businesses. We intend to continue to grow our rehabilitation therapy and hospice care businesses by expanding their use in both our own and in third-party facilities and by adding new third-party contracts. | |
• | Drive revenue growth organically and through acquisitions and development. We pursue organic revenue growth by expanding our referral network, increasing our service offerings to high-acuity patients and expanding our other related healthcare services offerings. We also regularly evaluate strategic acquisitions and new development opportunities in attractive markets, particularly in the western region of the United States. | |
• | Monitor performance measures to increase operating efficiency. We have implemented systems to monitor key performance metrics and support our focus on reducing operating costs by maximizing the efficient use of our labor resources and managing our insurance and professional and general liability and workers’ compensation expenses. | |
• | Attract and retain talented and qualified employees. We seek to hire and retain talented and qualified employees, including our administrative and management personnel. |
• | Demand driven by aging population and increased life expectancies. According to the U.S. Census Bureau, the number of Americans aged 65 or older is expected to increase from approximately 37 million in 2005 to approximately 40 million in 2010 and approximately 47 million in 2015, representing average annual growth from 2005 of 1.9% and 2.5%, respectively. We believe this growth in the over 65 population will result in continued growth in the demand for long-term healthcare services. | |
• | Shift of patient care to lower cost alternatives. In response to rising health care costs, the federal government has adopted cost containment measures that encourage the treatment of patients in more cost effective settings such as skilled nursing facilities, for which the staffing requirements and associated costs are often significantly lower than at short or long-term acute-care hospitals, in-patient rehabilitation facilities or other post-acute care settings. | |
• | Supply/Demand imbalance. Despite potential growth in demand for long-term healthcare services, the American Health Care Association reports that there has been a decline in the total number of nursing facility beds in the United States from approximately 1.8 million in December 2001 to |
6
Table of Contents
approximately 1.7 million in June 2006, we believe in part due to the migration oflower-acuity patients to alternative sources oflong-term care. |
7
Table of Contents
8
Table of Contents
Year Ended December 31, | ||||||||||||||||||||||||
2002 | 2003 | 2004 | 2005 | 2006 | ||||||||||||||||||||
Ratio of earnings to fixed charges | — | — | 1.61 | x | 1.20 | x | 1.55 | x |
9
Table of Contents
• | make it difficult for us to satisfy our obligations with respect to these notes; | |
• | increase our vulnerability to adverse economic and industry conditions; | |
• | require us to dedicate a substantial portion of our cash flow from operations to payments on our indebtedness, thereby reducing the availability of our cash flow to fund working capital, capital expenditures and other general corporate purposes; | |
• | limit our flexibility in planning for, or reacting to, changes in our business and the industry in which we operate; | |
• | place us at a competitive disadvantage compared to our competitors that have less debt; | |
• | increase the cost or limit the availability of additional financing, if needed or desired, to fund future working capital, capital expenditures and other general corporate requirements, or to carry out other aspects of our business plan; | |
• | require us to maintain debt coverage and financial ratios at specified levels, reducing our financial flexibility; and | |
• | limit our ability to make material acquisitions or take advantage of business opportunities that may arise. |
10
Table of Contents
• | incur more debt; | |
• | pay dividends, purchase company stock or make other distributions; | |
• | make certain investments; | |
• | create certain liens; | |
• | enter into transactions with affiliates; | |
• | make acquisitions; | |
• | merge or consolidate; and | |
• | transfer or sell assets. |
• | will not be required to lend any additional amounts to us; | |
• | could elect to declare all of our outstanding borrowings, together with accrued and unpaid interest and fees, to be immediately due and payable; and | |
• | could prevent us from making debt service payments on the notes pursuant to the subordination provisions applicable to the notes, which actions could result in an event of default under the notes. |
11
Table of Contents
• | received less than reasonably equivalent value or fair consideration for entering into the guarantee; and | |
• | either: |
• | was insolvent or rendered insolvent by reason of entering into a guarantee; or |
12
Table of Contents
• | was engaged in a business or transaction for which the guarantor’s remaining assets constituted unreasonably small capital; or | |
• | intended to incur, or believed that it would incur, debts or contingent liabilities beyond its ability to pay such debts or contingent liabilities as they become due. |
• | the sum of its debts, including contingent liabilities, were greater than the fair saleable value of all of its assets; or | |
• | the present fair saleable value of its assets were less than the amount that would be required to pay its probable liability on its existing debts, including contingent liabilities, as they become absolute and mature; or | |
• | it could not pay its debts or contingent liabilities as they become due. |
13
Table of Contents
14
Table of Contents
• | the number of holders of the exchange notes; | |
• | our performance; | |
• | the market for similar securities; | |
• | the interest of securities dealers in making a market in the exchange notes; and | |
• | prevailing interest rates. |
15
Table of Contents
16
Table of Contents
• | institute a more comprehensive compliance function; | |
• | establish new internal policies, such as those relating to disclosure controls and procedures and insider trading; | |
• | design, establish, evaluate and maintain a system of internal controls over financial reporting in compliance with the requirements of Section 404 and the related rules and regulations of the Securities Exchange Commission and the Public Company Accounting Oversight Board; | |
• | prepare and distribute periodic reports in compliance with our obligations under the federal securities laws; | |
• | involve and retain to a greater degree outside counsel and accountants in the above activities; and | |
• | establish an investor relations function. |
17
Table of Contents
• | administrative or legislative changes to base rates or the bases of payment; | |
• | limits on the services or types of providers for which Medicare will provide reimbursement; | |
• | the reduction or elimination of annual rate increases; or | |
• | an increase in co-payments or deductibles payable by beneficiaries. |
18
Table of Contents
19
Table of Contents
• | licensure and certification; | |
• | adequacy and quality of healthcare services; | |
• | qualifications of healthcare and support personnel; | |
• | quality of medical equipment; | |
• | confidentiality, maintenance and security issues associated with medical records and claims processing; | |
• | relationships with physicians and other referral sources and recipients; | |
• | constraints on protective contractual provisions with patients and third-party payors; | |
• | operating policies and procedures; | |
• | addition of facilities and services; and | |
• | billing for services. |
• | cost reporting and billing practices; | |
• | quality of care; | |
• | financial relationships with referral sources; and | |
• | the medical necessity of services provided. |
20
Table of Contents
• | refunding amounts we have been paid pursuant to the Medicare or Medicaid programs or from private payors; | |
• | state or federal agencies imposing fines, penalties and other sanctions on us; | |
• | temporary suspension of payment for new patients to the facility; | |
• | decertification or exclusion from participation in the Medicare or Medicaid programs or one or more private payor networks; | |
• | damage to our reputation; | |
• | the revocation of a facility’s license; and |
• loss of certain rights under, or termination of, our contracts with managed care payors. |
21
Table of Contents
22
Table of Contents
23
Table of Contents
24
Table of Contents
25
Table of Contents
26
Table of Contents
• | difficulties integrating acquired operations, personnel and accounting and information systems, or in realizing projected efficiencies and cost savings; | |
• | diversion of management’s attention from other business concerns; | |
• | potential loss of key employees or customers of acquired companies; | |
• | entry into markets in which we may have limited or no experience; | |
• | increasing our indebtedness and limiting our ability to access additional capital when needed; | |
• | assumption of unknown material liabilities or regulatory issues of acquired companies, including for failure to comply with healthcare regulations; and | |
• | straining of our resources, including internal controls relating to information and accounting systems, regulatory compliance, logistics and others. |
27
Table of Contents
28
Table of Contents
29
Table of Contents
• | file a registration statement with the Securities and Exchange Commission with respect to the exchange notes for the private notes within 240 days of the issuance of the private notes; | |
• | use our reasonable best efforts to cause the registration statement to be declared effective by the Securities and Exchange Commission within 300 days of the issuance of the private notes; and | |
• | keep the exchange offer open for a period of not less than 30 days. |
• | you are acquiring the exchange notes in the ordinary course of your business; | |
• | you are not participating in, and do not intend to participate in, a distribution of the exchange notes within the meaning of the Securities Act and have no arrangement or understanding with any person to participate in a distribution of the exchange notes within the meaning of the Securities Act; | |
• | you are not a broker-dealer who is engaged in or intends to engage in, the distribution of the exchange notes; | |
• | if you are a broker-dealer, you will receive exchange notes for your own account in exchange for private notes that were acquired as a result of market-making activities or other trading activities |
30
Table of Contents
and that you are required to deliver a prospectus in connection with any resale of such exchange notes; |
• | you are not an “affiliate” of ours, with the meaning of Rule 405 of the Securities Act, or, if you are an affiliate, you will comply with the registration and prospectus delivery requirements of the Securities Act to the extent applicable; and | |
• | are not acting on behalf of any person or entity who could not truthfully make these statements. |
• | we will register the exchange notes under the Securities Act and, therefore, the exchange notes will not bear legends restricting their transfer; | |
• | holders of the exchange notes will not be entitled to any of the rights of holders of private notes under the registration rights agreement, which rights will terminate upon the completion of the exchange offer. |
31
Table of Contents
• | notify the exchange agent of any extension orally or in writing; and | |
• | publicly announce the extension, including disclosure of the approximate number of private notes deposited to date, each before 9:00 a.m., New York City time, on the next business day after the previously scheduled expiration date. |
• | to delay accepting any private notes; | |
• | to extend or amend the terms of the exchange offer; or | |
• | if any conditions listed below under “— Conditions to the Exchange Offer” are not satisfied, to terminate the exchange offer. |
32
Table of Contents
33
Table of Contents
• | confirmation of book-entry transfer of your private notes into the exchange agent’s account at DTC; and | |
• | a properly transmitted agent’s message. |
34
Table of Contents
• | refuse to accept any private notes and return all tendered private notes to the tendering noteholders; | |
• | extend the exchange offer and retain all private notes tendered before the exchange offer expires, subject, however, to your rights to withdraw the private notes; or | |
• | waive the unsatisfied conditions with respect to the exchange offer and accept all properly tendered private notes that have not been withdrawn. |
35
Table of Contents
• | to indemnify you and parties related to you against specific liabilities, including liabilities under the Securities Act; | |
• | to provide, upon your request, the information required by Rule 144A(d)(4) under the Securities Act to permit resales of the notes pursuant to Rule 144A; | |
• | to provide copies of the latest version of the prospectus to broker-dealers upon their request for a period of up to 180 days after the expiration date; | |
• | to use our best efforts to keep the registration statement effective and to amend and supplement the prospectus in order to permit the prospectus to be lawfully delivered by all persons subject to the prospectus delivery requirements of the Securities Act for the period of time that persons must comply with the prospectus delivery requirements of the Securities Act in order to resell the exchange notes; and | |
• | to use our best efforts, under specific circumstances, to file a shelf registration statement and keep the registration statement effective to the extent necessary to ensure that it is available for resales of transfer restricted securities by broker-dealers for a period of up to two years. |
36
Table of Contents
• | will be required to be named as a selling security holder in the related prospectus and to deliver a prospectus to purchasers; | |
• | will be subject to certain of the civil liability provisions under the Securities Act in connection with the sales; and | |
• | will be bound by the provisions of the registration rights agreement which are applicable to the holder, including certain indemnification obligations. |
• | on or prior to the 240th day following the date of original issuance of the private notes, the exchange offer registration statement has not been filed with the Securities and Exchange Commission; | |
• | on or prior to the 30th day after the date on which an obligation to file a shelf registration statement (if obligated to file a shelf registration statement and the obligation arises for reasons other than Securities and Exchange Commission staff interpretations (see “— Shelf Registration”)), such shelf registration statement has not been filed with the Securities and Exchange Commission; | |
• | on or prior to the 300th day following the date of the original issuance of the private notes, the exchange offer registration statement has not been declared effective; | |
• | on or prior to the 300th day following the date of the original issuance of the private notes (if obligated to file a shelf registration statement and the obligation arises because of Securities and Exchange Commission staff interpretations), the shelf registration statement has not been declared effective; | |
• | on or prior to the 60th day after the filing of the shelf registration statement (if obligated to file a shelf registration statement and the obligation arises because of reasons other than Securities and Exchange Commission staff interpretations), the shelf registration statement has not been declared effective; | |
• | on or prior to the 330th day following the date of the original issuance of the private notes, the exchange offer has not been consummated; or | |
• | after either the exchange offer registration statement or the shelf registration statement has been declared effective, such registration statement ceases to be effective or usable (subject to specified exceptions) in connection with resales of notes in accordance with and during the periods specified in the registration rights agreement, |
37
Table of Contents
• | to a person whom the seller reasonably believes is a qualified institutional buyer in a transaction meeting the requirements of Rule 144A; | |
• | in a transaction meeting the requirements of Rule 144 under the Securities Act; | |
• | outside the United States to a foreign person in a transaction meeting the requirements of Rule 903 or 904 of Regulation S under the Securities Act; | |
• | in accordance with another exemption from the registration requirements of the Securities Act and based upon an opinion of counsel if we so request; | |
• | to us; or | |
• | pursuant to an effective registration statement. |
38
Table of Contents
39
Table of Contents
As of | ||||
December 31, | ||||
2006 | ||||
(Unaudited, | ||||
in thousands) | ||||
Cash and cash equivalents | $ | 2,821 | ||
Long-term debt obligations, including current portions: | ||||
Revolving credit facility(1) | $ | 8,500 | ||
First lien term loan | 256,100 | |||
Capital leases and other debt | 5,623 | |||
11% senior subordinated notes(2) | 198,832 | |||
Total debt | 469,055 | |||
Stockholders’ equity: | ||||
Convertible preferred stock, $0.001 par value; | ||||
Authorized — 50,000 shares | ||||
Issued and outstanding — 22,312 shares | 18,652 | |||
Common stock, $0.001 par value; | ||||
Authorized — 50,000 shares | ||||
Issued and outstanding — 24,923 shares | — | |||
Additional paid-in-capital | 221,996 | |||
Accumulated earnings | — | |||
Total stockholders’ equity | 240,648 | |||
Total capitalization | $ | 709,703 | ||
(1) | Our revolving credit facility provides for letters of credit and revolving credit loans. As of December 31, 2006, we had $62.3 million available for borrowing under our revolving credit facility, after taking into account $4.2 million of outstanding but undrawn letters of credit and revolving credit loans outstanding of $8.5 million. | |
(2) | Our 11% senior subordinated notes were issued at a 0.7% discount to face value of $200 million. As of December 31, 2006, the 11% senior subordinated notes were recorded on our balance sheet at $198.8 million, net of $1.2 million of unamortized original issue discount. |
40
Table of Contents
• | the acquisition of three interrelated long-term care facilities in Missouri in April 2007, or the “April Acquisition”; |
• | the acquisition of two skilled nursing facilities and one skilled nursing and residential care facility in Missouri in March 2006 for an aggregate purchase price of $31.0 million, or the “Missouri Acquisitions”; and |
• | the acquisition of a leasehold interest in a skilled nursing facility in Nevada in June 2006 for $2.7 million and the acquisition of a skilled nursing facility in Missouri in December 2006 for $8.5 million or collectively with the April Acquisition, the “Other Acquisitions,” and together with the Missouri Acquisitions, the “Acquisitions”. |
41
Table of Contents
Adjustments | ||||||||||||
for the April | ||||||||||||
Historical | Acquisition (A) | Pro Forma | ||||||||||
(In thousands, except share and per share values) | ||||||||||||
ASSETS: | ||||||||||||
Current assets: | ||||||||||||
Cash and cash equivalents | $ | 2,821 | $ | |||||||||
Accounts receivable, net | 86,168 | |||||||||||
Other current assets | 25,645 | |||||||||||
Total current assets | 114,634 | |||||||||||
Property and equipment, net | 230,904 | 24,320 | ||||||||||
Goodwill | 411,349 | 5,829 | ||||||||||
Intangible assets, net | 33,843 | |||||||||||
Other assets | 47,965 | |||||||||||
Total assets | $ | 838,695 | $ | 30,144 | $ | |||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY: | ||||||||||||
Current liabilities: | ||||||||||||
Accounts payable and accrued liabilities | $ | 69,136 | $ | |||||||||
Other current liabilities | 22,693 | |||||||||||
Current portion of long-term debt and capital leases | 3,177 | |||||||||||
Total current liabilities | 95,006 | |||||||||||
Long-term liabilities: | ||||||||||||
Long-term debt and capital leases, less current portion | 465,878 | 30,149 | ||||||||||
Other liabilities | 37,163 | |||||||||||
Total liabilities | 598,047 | 30,149 | ||||||||||
Stockholders’ equity: | ||||||||||||
Convertible preferred stock, $0.001 par value; | ||||||||||||
Authorized — 50,000 shares actual; shares pro forma; | ||||||||||||
Issued and outstanding — 22,312 shares actual; no shares pro forma | 18,652 | |||||||||||
Common stock, $0.001 par value; | ||||||||||||
Authorized — 50,000 shares actual; no shares pro forma; | ||||||||||||
Issued and outstanding — 24,923 shares actual, no shares pro forma | ||||||||||||
Class A common stock, $0.001 par value; | ||||||||||||
Authorized — no shares actual; shares pro forma; | ||||||||||||
Issued and outstanding — no shares actual; shares pro forma | — | |||||||||||
Class B common stock, $0.001 par value; | ||||||||||||
Authorized — no shares actual; shares pro forma; | ||||||||||||
Issued and outstanding — no shares actual; shares pro forma | ||||||||||||
Additional paid-in capital | 221,996 | |||||||||||
Retained earnings | — | |||||||||||
Total stockholders’ equity | 240,648 | |||||||||||
Total liabilities and stockholders’ equity | $ | 838,695 | $ | 30,149 | $ | |||||||
(A) Adjustments reflect the assets and liabilities assumed in connection with the April Acquisition. |
42
Table of Contents
for the Year Ended December 31, 2006
Adjustments | Adjustments | |||||||||||||||||||
for the | for the | |||||||||||||||||||
Missouri | Other | |||||||||||||||||||
Historical | Acquisitions(A) | Acquisitions(B) | Pro Forma | |||||||||||||||||
(In thousands, except share and per share values) | ||||||||||||||||||||
Revenue | $ | 531,657 | $ | 3,716 | $ | 28,651 | $ | 564,024 | ||||||||||||
Expenses: | ||||||||||||||||||||
Cost of services (exclusive of rent cost of sales and depreciation and amortization shown below) | 394,936 | 2,921 | 23,424 | 421,281 | ||||||||||||||||
Rent cost of sales | 10,027 | — | 365 | 10,392 | ||||||||||||||||
General and administrative | 39,872 | 257 | — | 40,129 | ||||||||||||||||
Depreciation and amortization | �� | 13,897 | 139 | 859 | 14,895 | |||||||||||||||
458,732 | 3,317 | 34,648 | 486,697 | |||||||||||||||||
Other income (expenses): | ||||||||||||||||||||
Interest expense | (46,286 | ) | (98 | ) | (2,894 | ) | (49,278 | ) | ||||||||||||
Interest income and other | 1,196 | — | — | 1,196 | ||||||||||||||||
Change in fair value of interest rate hedge | (197 | ) | — | — | (197 | ) | ||||||||||||||
Equity in earnings of joint venture | 1,903 | — | — | 1,903 | ||||||||||||||||
Total other income (expenses), net | (43,384 | ) | (98 | ) | (2,894 | ) | (46,376 | ) | ||||||||||||
Income from continuing operations before income taxes | 29,541 | 301 | 1,109 | 30,951 | ||||||||||||||||
Provision for income taxes | 12,204 | 120 | 444 | 12,768 | ||||||||||||||||
Income from continuing operations | $ | 17,337 | $ | 181 | $ | 665 | $ | 18,183 | ||||||||||||
Income from continuing operations per common share, basic | $ | 755.26 | 786.50 | |||||||||||||||||
Income from continuing operations per common share, diluted | $ | 741.82 | 772.50 | |||||||||||||||||
Weighted average common shares outstanding, basic | 22,955 | 22,955 | ||||||||||||||||||
Weighted average common shares outstanding, diluted | 23,371 | 23,371 |
43
Table of Contents
(A) | These adjustments reflect the operating income and expenses of the facilities acquired in the Missouri Acquisitions for the period presented. | |
(B) | These adjustments reflect the operating income and expenses of the Other 2006 Acquisitions for the period presented. |
44
Table of Contents
45
Table of Contents
Year Ended December 31, | ||||||||||||||||||||
Successor | Predecessor | Predecessor | Predecessor | Predecessor | ||||||||||||||||
2006 | 2005 | 2004 | 2003 | 2002 | ||||||||||||||||
(In thousands, except for share and per share data) | ||||||||||||||||||||
Revenue | $ | 531,657 | $ | 462,847 | $ | 371,284 | $ | 316,939 | $ | 302,567 | ||||||||||
Expenses: | ||||||||||||||||||||
Cost of services (exclusive of rent cost of sales and depreciation and amortization shown below) | 394,936 | 347,228 | 281,395 | 243,520 | 235,052 | |||||||||||||||
Rent cost of sales | 10,027 | 9,815 | 7,883 | 7,168 | 7,320 | |||||||||||||||
General and administrative | 39,872 | 43,784 | 25,148 | 19,219 | 18,474 | |||||||||||||||
Depreciation and amortization | 13,897 | 9,991 | 8,597 | 8,069 | 7,947 | |||||||||||||||
458,732 | 410,818 | 323,023 | 277,976 | 268,793 | ||||||||||||||||
Other income (expenses): | ||||||||||||||||||||
Interest expense | (46,286 | ) | (27,629 | ) | (22,370 | ) | (27,486 | ) | (25,175 | ) | ||||||||||
Interest income and other | 1,196 | 949 | 789 | 147 | 588 | |||||||||||||||
Change in fair value of interest rate hedge | (197 | ) | (165 | ) | (926 | ) | (1,006 | ) | — | |||||||||||
Equity in earnings of joint venture | 1,903 | 1,787 | 1,701 | 1,161 | 972 | |||||||||||||||
Write-off of deferred financing costs | — | (16,626 | ) | (7,858 | ) | (4,111 | ) | — | ||||||||||||
Forgiveness of stockholder loan | — | (2,540 | ) | — | — | — | ||||||||||||||
Reorganization expenses | — | (1,007 | ) | (1,444 | ) | (12,964 | ) | (12,304 | ) | |||||||||||
Gain on sale of assets | — | 980 | — | — | — | |||||||||||||||
Total other (expenses) income, net | (43,384 | ) | (44,251 | ) | (30,108 | ) | (44,259 | ) | (35,919 | ) | ||||||||||
Income (loss) before provision for (benefit from) income taxes, discontinued operations and cumulative effect of a change in accounting principle | 29,541 | 7,778 | 18,153 | (5,296 | ) | (2,145 | ) | |||||||||||||
Provision for (benefit from) income taxes | 12,204 | (13,048 | ) | 4,421 | (1,645 | ) | — | |||||||||||||
Income (loss) before discontinued operations and cumulative effect of a change in accounting principle | 17,337 | 20,826 | 13,732 | (3,651 | ) | (2,145 | ) | |||||||||||||
Income from discontinued operations, net of tax | — | 14,740 | 2,789 | 1,966 | 2,851 | |||||||||||||||
Cumulative effect of a change in accounting principle, net of tax | — | (1,628 | ) | — | (12,261 | ) | — | |||||||||||||
Net income (loss) | 17,337 | 33,938 | 16,521 | (13,946 | ) | 706 | ||||||||||||||
Accretion on preferred stock | (18,406 | ) | (744 | ) | (469 | ) | — | (2,760 | ) | |||||||||||
Net (loss) income attributable to common stockholders | $ | (1,069 | ) | $ | 33,194 | $ | 16,052 | $ | (13,946 | ) | $ | (2,054 | ) | |||||||
Net (Loss) Income Per Share Data: | ||||||||||||||||||||
Net (loss) income per common share, basic | $ | (46.56 | ) | $ | 27.01 | $ | 13.45 | $ | (12.06 | ) | $ | (1.81 | ) | |||||||
Net (loss) income per common share, diluted | $ | (46.56 | ) | $ | 25.73 | $ | 12.47 | $ | (12.06 | ) | $ | (1.81 | ) | |||||||
Weighted average common shares outstanding, basic | 22,955 | 1,228,965 | 1,193,501 | 1,156,634 | 1,134,944 | |||||||||||||||
Weighted average common shares outstanding, diluted | 22,955 | 1,290,120 | 1,286,963 | 1,156,634 | 1,134,944 |
46
Table of Contents
Year Ended December 31, | ||||||||||||||||||||
Successor | Predecessor | Predecessor | Predecessor | Predecessor | ||||||||||||||||
2006 | 2005 | 2004 | 2003 | 2002 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
Other Financial Data | ||||||||||||||||||||
Capital expenditures (excluding acquisitions) | $ | 22,267 | $ | 11,183 | $ | 8,212 | $ | 19,119 | $ | 5,902 | ||||||||||
Net cash provided by (used in) operating activities | 34,415 | 15,004 | 48,358 | (15,221 | ) | 30,378 | ||||||||||||||
Net cash used in investing activities | (74,376 | ) | (223,785 | ) | (45,230 | ) | (26,093 | ) | (5,031 | ) | ||||||||||
Net cash provided by (used in) financing activities | 5,644 | 241,253 | (1,132 | ) | 23,486 | (15,797 | ) | |||||||||||||
EBITDA(1) | 88,528 | 57,561 | 51,120 | 19,817 | 33,240 | |||||||||||||||
EBITDA margin(1) | 16.7 | % | 12.4 | % | 13.8 | % | 6.3 | % | 11.0 | % | ||||||||||
Adjusted EBITDA(1) | $ | 88,725 | $ | 77,778 | $ | 58,559 | $ | 45,459 | $ | 42,693 | ||||||||||
Adjusted EBITDA margin(1) | 16.7 | % | 16.8 | % | 15.8 | % | 14.3 | % | 14.1 | % |
As of December 31, | ||||||||||||||||||||
Successor | Predecessor | Predecessor | Predecessor | Predecessor | ||||||||||||||||
2006 | 2005 | 2004 | 2003 | 2002 | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
Balance Sheet Data | ||||||||||||||||||||
Cash and cash equivalents | $ | 2,821 | $ | 37,138 | $ | 4,666 | $ | 2,670 | $ | 20,498 | ||||||||||
Working capital | 19,628 | 59,130 | 15,036 | (9,109 | ) | (208,421 | ) | |||||||||||||
Property and equipment, net | 230,904 | 191,151 | 192,397 | 157,146 | 147,720 | |||||||||||||||
Total assets | 838,695 | 797,082 | 308,860 | 260,407 | 257,323 | |||||||||||||||
Long-term debt (including current portion and the revolving credit facility) | 469,055 | 463,309 | 280,885 | 254,040 | 224,406 | |||||||||||||||
Total stockholders’ equity (deficit) | 240,648 | 222,927 | (50,475 | ) | (82,313 | ) | (69,440 | ) |
(1) | We define EBITDA as net income (loss) before depreciation, amortization and interest expenses (net of interest income and other) and the provision for (benefit from) income taxes. EBITDA margin is EBITDA as a percentage of revenue. We prepare Adjusted EBITDA by adjusting EBITDA (each to the extent applicable in the appropriate period) for: |
• | discontinued operations, net of tax; | |
• | the effect of a change in accounting principle, net of tax; | |
• | the change in fair value of an interest rate hedge; | |
• | reversal of a charge related to the decertification of a facility; | |
• | gains or losses on sale of assets; | |
• | provision for the impairment of long-lived assets; | |
• | the write-off of deferred financing costs of extinguished debt; | |
• | reorganization expenses; and | |
• | fees and expenses related to the Transactions. |
We believe that the presentation of EBITDA and Adjusted EBITDA provide useful information to investors regarding our operational performance because they enhance an investor’s overall understanding of the financial performance and prospects for the future of our core business activities. Specifically, we believe that a report of EBITDA and Adjusted EBITDA provide consistency in our financial reporting and provides a basis for the comparison of results of core business operations between our current, past and future periods. EBITDA and Adjusted EBITDA are two of the primary indicators management uses for planning and forecasting in future periods, including trending and analyzing the |
47
Table of Contents
core operating performance of our business from period-to-period without the effect of GAAP expenses, revenues and gains that are unrelated to the day-to-day performance of our business. We also use EBITDA and Adjusted EBITDA to benchmark the performance of our business against expected results, analyzing year-over-year trends, as described below, and to compare our operating performance to that of our competitors. | ||
Management uses both EBITDA and Adjusted EBITDA to assess the performance of our core business operations, to prepare operating budgets and to measure our performance against those budgets on a corporate, segment and a facility by facility level. We typically use Adjusted EBITDA for these purposes at the corporate level (because the adjustments to EBITDA are not generally allocable to any individual business unit) and we typically use EBITDA to compare the operating performance of each skilled nursing and assisted living facility, as well as to assess the performance of our operating segments: long term care services, which includes the operation of our skilled nursing and assisted living facilities; and ancillary services, which includes our rehabilitation therapy and hospice businesses. EBITDA and Adjusted EBITDA are useful in this regard because they do not include such costs as interest expense, income taxes, depreciation and amortization expense and special charges, which may vary from business unit to business unit and period-to-period depending upon various factors, including the method used to finance the business, the amount of debt that we have determined to incur, whether a facility is owned or leased, the date of acquisition of a facility or business, the original purchase price of a facility or business unit or the tax law of the state in which a business unit operates. These types of charges are dependent on factors unrelated to our underlying business. As a result, we believe that the use of EBITDA and Adjusted EBITDA provide a meaningful and consistent comparison of our underlying business between periods by eliminating certain items required by GAAP which have little or no significance in ourday-to-day operations. | ||
We also make capital allocations to each of our facilities based on expected EBITDA returns and establish compensation programs and bonuses for our executive management and facility level employees that are based upon the achievement of pre-established EBITDA and Adjusted EBITDA targets. |
We also use Adjusted EBITDA to determine compliance with our debt covenants and assess our ability to borrow additional funds and to finance or expand our operations. The credit agreement governing our first lien term loan uses a measure substantially similar to Adjusted EBITDA as the basis for determining compliance with our financial covenants, specifically our minimum interest coverage ratio and our maximum total leverage ratio, and for determining the interest rate of our first lien term loan. The indenture governing our 11% senior subordinated notes due 2014 also uses a substantially similar measurement for determining the amount of additional debt we may incur. For example, both our credit facility and the indenture for the 11% senior subordinated notes include adjustments for (i) gain or losses on the sale of assets, (ii) the write-off of deferred financing costs of extinguished debt; (iii) reorganization expenses; and (iv) fees and expenses related to the Transactions. Our non-compliance with these financial covenants could lead to acceleration of amounts under our credit facility. In addition, if we cannot satisfy certain financial covenants under the indenture for our 11% senior subordinated notes, we cannot engage in specified activities, such as incurring additional indebtedness or making certain payments. We are currently in compliance with our debt covenants. |
Despite the importance of these measures in analyzing our underlying business, maintaining our financial requirements, designing incentive compensation and for our goal setting both on an aggregate and facility level basis, EBITDA and Adjusted EBITDA are non-GAAP financial measures that have no standardized meaning defined by GAAP. Therefore, our EBITDA and Adjusted EBITDA measures have limitations as analytical tools, and they should not be considered in isolation, or as a substitute for analysis of our results as reported under GAAP. Some of these limitations are: |
• | they do not reflect our cash expenditures, or future requirements, for capital expenditures or contractual commitments; | |
• | they do not reflect changes in, or cash requirements for, our working capital needs; |
48
Table of Contents
• | they do not reflect the interest expense, or the cash requirements necessary to service interest or principal payments, on our debt; | |
• | they do not reflect any income tax payments we may be required to make; | |
• | although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and EBITDA and Adjusted EBITDA do not reflect any cash requirements for such replacements; | |
• | they are not adjusted for all non-cash income or expense items that are reflected in our consolidated statements of cash flows; | |
• | they do not reflect the impact on earnings of charges resulting from certain matters we consider not to be indicative of our on-going operations; and | |
• | other companies in our industry may calculate these measures differently than we do, which may limit their usefulness as comparative measures. |
We compensate for these limitations by using them only to supplement both net income (loss) and consolidated cash flow on a basis prepared in conformance with GAAP in order to provide a more complete understanding of the factors and trends affecting our business. We strongly encourage investors to consider both net income (loss) and cash flows determined under GAAP as compared to EBITDA and Adjusted EBITDA, and to perform their own analysis, as appropriate. | ||
The following table provides a reconciliation from our net income (loss) (including the pro forma presentations thereof), which is the most directly comparable financial measure presented in accordance with GAAP for the periods indicated: |
Year Ended December 31, | ||||||||||||||||||||
Successor | Predecessor | Predecessor | Predecessor | Predecessor | ||||||||||||||||
2006 | 2005 | 2004 | 2003 | 2002 | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
Net income (loss) | $ | 17,337 | $ | 33,938 | $ | 16,521 | $ | (13,946 | ) | $ | 706 | |||||||||
Plus | ||||||||||||||||||||
Provision for (benefit from) income taxes | 12,204 | (13,048 | ) | 4,421 | (1,645 | ) | — | |||||||||||||
Depreciation and amortization | 13,897 | 9,991 | 8,597 | 8,069 | 7,947 | |||||||||||||||
Interest expense, net of interest income | 45,090 | 26,680 | 21,581 | 27,339 | 24,587 | |||||||||||||||
EBITDA | 88,528 | 57,561 | 51,120 | 19,817 | 33,240 | |||||||||||||||
Discontinued operations, net of tax(a) | — | (14,740 | ) | (2,789 | ) | (1,966 | ) | (2,851 | ) | |||||||||||
Cumulative effect of a change in accounting principle, net of tax(b) | — | 1,628 | — | 12,261 | — | |||||||||||||||
Change in fair value of interest rate hedge(c) | 197 | 165 | 926 | 1,006 | — | |||||||||||||||
Reversal of charge related to decertification of a facility(d) | — | — | — | (2,734 | ) | — | ||||||||||||||
Gain on sale of assets(e) | — | (980 | ) | — | — | — | ||||||||||||||
Write-off of deferred financing costs of extinguished debt(f) | — | 16,626 | 7,858 | 4,111 | — | |||||||||||||||
Reorganization expenses(g) | — | 1,007 | 1,444 | 12,964 | 12,304 | |||||||||||||||
Expenses related to the Transactions(h) | — | 16,511 | — | — | — | |||||||||||||||
Adjusted EBITDA | $ | 88,725 | $ | 77,778 | $ | 58,559 | $ | 45,459 | $ | 42,693 | ||||||||||
(a) | In March 2005, we sold our California-based institutional pharmacy business and, therefore, the results of operations of our California-based pharmacy business have been classified as discontinued operations. As our pharmacy business has been sold, these amounts are no longer part of our core operating business. | |
(b) | In 2005, we recorded the cumulative effect of a change in accounting principle as a result of our adoption of Financial Accounting Standards Board, or FASB Interpretation No. 47,Accounting for Conditional Asset Retirement Obligations or FIN No. 47. In 2003, we recorded the cumulative effect of a change in accounting principle as a result of our adoption of Statement of Financial Accounting Standards, or SFAS No. 150,Accounting for Certain Instruments with Characteristics |
49
Table of Contents
of Both Liabilities and Equity, orSFAS No. 150, which requires that financial instruments issued in the form of shares that are mandatorily redeemable be classified as liabilities. While these items are required under GAAP, they are not reflective of the operating income and losses of our underlying business. | ||
(c) | Changes in fair value of an interest rate hedge are unrelated to our core operating activities and we believe that adjusting for these amounts allows us to focus on actual operating costs at our facilities. | |
(d) | In 2003, we reversed a charge recorded in 2000 related to a facility decertification from the Medicare and Medicaid programs. We appealed the decertification decision and in November 2002 reached a settlement for a recertification, resulting in the recovery of previously uncompensated care expenses in the amount of approximately $2.7 million. We believe our reversal of this charge is appropriate as the amount relates to a charge previously recorded in 2000. Even though the reversal is appropriate under GAAP, this amount is not reflective our of true operating income for 2003. | |
(e) | While gains or losses on sales of assets are required under GAAP, these amounts are also not reflective of income and losses of our underlying business. | |
(f) | Reflects deferred financing costs that have been expensed in connection with the prepayment of previously outstanding debt and deferred financing costs that were expensed upon prepayment of our second lien senior secured term loan in connection with the Transactions. Write-offs for deferred financing costs are the result of distinct capital structure decisions made by our management and are unrelated to ourday-to-day operations. | |
(g) | Represents expenses incurred in connection with our Chapter 11 reorganization. We believe that reorganization expenses will be immaterial in 2007 and, upon acceptance of our final petition by the bankruptcy court, which we expect will occur in 2007, we will no longer incur reorganization expenses. As a result, we do not believe that these expenses are reflective of the performance of our core operating business. | |
(h) | Represents (1) $0.2 million in fees paid by us in connection with the Transactions for valuation services and an acquisition audit; (2) our forgiveness in connection with the completion of the Transactions of a $2.5 million note issued to us in March 1998 by our then-Chairman of the Board, William Scott; (3) a $4.8 million bonus award expense incurred in December 2005 upon the completion of the Transactions pursuant to trigger event cash bonus agreements between us and our Chief Financial Officer, John King, and our Executive Vice President and President Ancillary Subsidiaries, Mark Wortley, in order to compensate them similarly to the economic benefit received by other executive officers who had previously purchased restricted stock; and (4) non-cash stock compensation charges of $9.0 million incurred in connection with restricted stock granted to certain of our senior executives. As these expenses relate solely to the Transactions, we do not expect to incur these types of expenses in the future. |
50
Table of Contents
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
51
Table of Contents
52
Table of Contents
Year Ended December 31, | ||||||||||||
2006 | 2005 | 2004 | ||||||||||
(In thousands) | ||||||||||||
Revenue | $ | — | $ | 13,109 | $ | 50,068 | ||||||
Income from discontinued operations, net of taxes | — | 14,740 | 2,789 |
• | emphasized quality of care; | |
• | recruited experienced facility level management and nursing staff; | |
• | accelerated revenue growth by improving census and payor mix by focusing on higher acuity patients; | |
• | managed corporate and facility level operating expenses by streamlining support processes and eliminating redundant costs; | |
• | expanded our corporate infrastructure by establishing a risk management team, legal department and human resources department; and | |
• | implemented a new information technology system to provide rapid data delivery for management decision making. |
53
Table of Contents
• | Skilled mix — the number of Medicare andnon-Medicaid managed care patient days at our skilled nursing facilities divided by the total number of patient days at our skilled nursing facilities for any given period. | |
• | EBITDA — net income (loss) before depreciation, amortization and interest expenses and the provision for income taxes. Additionally, Adjusted EBITDA means EBITDA as adjusted for non-core operating items. See footnote 2 to “Selected Historical Consolidated Financial Data” for an explanation of the adjustments and a description of our uses of, and the limitations associated with the use of, EBITDA and Adjusted EBITDA. | |
• | Average daily rates — revenue per patient per day for Medicare or managed care, Medicaid and private pay and other, calculated as total revenues for Medicare or managed care, Medicaid and private pay and other at our skilled nursing facilities divided by actual patient days for that revenue source for any given period. | |
• | Quality mix — the amount of non-Medicaid revenue from each of our business units as a percentage of total revenue. In most states, Medicaid is the least attractive payor source, as rates are generally the lowest of all payor types. | |
• | Occupancy percentage — the average daily ratio during a measurement period of the total number of residents occupying a bed in a skilled nursing facility to the number of available beds in the skilled nursing facility. During any measurement period, the number of licensed beds in a skilled nursing facility that are actually available to us may be less than the actual licensed bed capacity due to, among other things, bed decertifications. | |
• | Percentage of facilities owned — the number of skilled nursing facilities and assisted living facilities that we own as a percentage of the total number of facilities. We believe that our success is influenced by the level of ownership of the facilities we operate. | |
• | Average daily number of patients — the total number of patients at our skilled nursing facilities in a period divided by the number of days in that period. | |
• | Number of facilities and licensed beds — the total number of skilled nursing facilities and assisted living facilities that we own or operate and the total number of licensed beds associated with these facilities. |
54
Table of Contents
Year Ended December 31, | ||||||||||||
2006 | 2005 | 2004 | ||||||||||
Occupancy statistics (skilled nursing facilities): | ||||||||||||
Available beds in service at end of period | 7,467 | 6,848 | 6,293 | (1) | ||||||||
Available patient days | 2,609,122 | 2,529,782 | 2,282,681 | |||||||||
Actual patient days | 2,270,552 | 2,155,183 | 2,012,097 | |||||||||
Occupancy percentage | 87.0 | % | 85.2 | %(2) | 88.1 | % | ||||||
Skilled mix | 23.5 | % | 22.4 | % | 20.6 | % | ||||||
Average daily number of patients | 6,221 | 5,905 | 5,498 | |||||||||
EBITDA(3) (in thousands) | $ | 88,528 | $ | 57,561 | $ | 51,120 | ||||||
Adjusted EBITDA(3) (in thousands) | $ | 88,725 | $ | 77,778 | $ | 58,559 | ||||||
Revenue per patient day (skilled nursing facilities) | ||||||||||||
Medicare | $ | 459 | $ | 434 | $ | 394 | ||||||
Managed care | 348 | 343 | 326 | |||||||||
Medicaid | 124 | 117 | 109 | |||||||||
Private and other | 144 | 134 | 127 | |||||||||
Weighted average for all | 200 | 187 | 167 | |||||||||
Revenue from: | ||||||||||||
Medicare | 36.0 | % | 36.3 | % | 35.8 | % | ||||||
Managed care and private pay | 32.0 | 30.2 | 25.6 | |||||||||
Quality mix | 68.0 | 66.5 | 61.4 | |||||||||
Medicaid | 32.0 | 33.5 | 38.6 | |||||||||
Total | 100 | % | 100 | % | 100 | % | ||||||
As of December 31, | ||||||||||||
2006 | 2005 | 2004 | ||||||||||
Facilities: | ||||||||||||
Skilled nursing facilities (at end of period): | ||||||||||||
Owned | 43 | 39 | 33 | |||||||||
Leased | 18 | 17 | 17 | |||||||||
Total skilled nursing facilities | 61 | 56 | 50 | |||||||||
Total licensed beds | 7,648 | 6,937 | 6,736 | |||||||||
Assisted living facilities (at end of period): | ||||||||||||
Owned | 10 | 10 | 2 | |||||||||
Leased | 2 | 2 | 3 | |||||||||
Total assisted living facilities | 12 | 12 | 5 | |||||||||
Total licensed beds | 794 | 822 | 700 | |||||||||
Total facilities (at end of period) | 73 | 68 | 55 | |||||||||
Percentage owned facilities (at end of period) | 72.6 | % | 72.1 | % | 63.6 | % |
(1) | Excludes the Vintage Park group of facilities that we acquired on December 31, 2004 and began operations on January 1, 2005, and our Summerlin, Nevada facility for which we acquired an operating lease on September 30, 2004 and that was under construction for the remainder of 2004. | |
(2) | Occupancy percentage was 86.6% excluding Summerlin, Nevada, which was instart-up phase in 2005. |
55
Table of Contents
(3) | EBITDA and Adjusted EBITDA are supplemental measures of our performance that are not required by, or presented in accordance with, GAAP. We define EBITDA as net income (loss) before depreciation, amortization and interest expenses (net of interest income and other) and the provision for (benefit from) income taxes. See footnote 2 to “Selected Historical Consolidated Financial Data” for a description of our use of, and the limitations associated with the use of, EBITDA and Adjusted EBITDA and a reconciliation to net income, which is the most directly comparable financial measure presented in accordance with GAAP. |
Percentage Total Revenue | ||||||||||||
Year Ended December 31, | ||||||||||||
2006 | 2005 | 2004 | ||||||||||
(Unaudited) | ||||||||||||
Long-term care services segment: | ||||||||||||
Skilled nursing facilities | 85.4 | % | 86.8 | % | 90.8 | % | ||||||
Assisted living facilities | 2.9 | 3.5 | 2.0 | |||||||||
Total long-term care services segment | 88.3 | 90.3 | 92.8 | |||||||||
Ancillary services segment: | ||||||||||||
Third-party rehabilitation therapy services | 10.9 | 9.2 | 7.1 | |||||||||
Hospice | 0.9 | 0.4 | — | |||||||||
Total ancillary services segment | 11.8 | 9.6 | 7.1 | |||||||||
Other: | (0.1 | ) | 0.1 | 0.1 | ||||||||
Total | 100 | % | 100 | % | 100 | % | ||||||
56
Table of Contents
Percentage Skilled Nursing Patient Days | ||||||||||||||||
Year Ended December 31, | ||||||||||||||||
2006 | 2005 | 2004 | ||||||||||||||
(Unaudited) | ||||||||||||||||
Medicare | 18.0 | % | 17.8 | % | 16.8 | % | ||||||||||
Managed care | 5.5 | 4.6 | 3.8 | |||||||||||||
Skilled mix | 23.5 | 22.4 | 20.6 | |||||||||||||
Private and other | 16.6 | 16.2 | 14.0 | |||||||||||||
Medicaid | 59.9 | 61.4 | 65.4 | |||||||||||||
Total | 100 | % | 100 | % | 100 | % | ||||||||||
57
Table of Contents
• | California. In 2005, under State Assembly Bill 1629, California Medicaid, known as Medi-Cal, switched from a prospective payment system to a prospective cost-based system for free-standing nursing facilities that is facility specific based upon the cost of providing care at that facility. State Assembly Bill 1629 included both a rate increase, as well as a quality assurance fee that is a provider tax. The provider tax is a mechanism for states to obtain additional federal funding for the state’s Medicaid program. State Assembly Bill 1629 also effected a retroactive cost of living adjustment to its existing average reimbursement rate for the 2004/2005 rate year. As a result, we received a $5.8 million retroactive cost of living adjustment in August 2005, which related to services we had provided in 2004 and 2005. State Assembly Bill 1629 is scheduled to expire, with its prospective |
58
Table of Contents
cost-based system and quality assurance fee becoming inoperative, on July 31, 2008, unless a later enacted statute extends this date. |
• | Texas. Texas has a prospective cost based system that is facility specific based upon patient acuity mix for that facility. | |
• | Kansas/Missouri. The Kansas and Missouri Medicaid reimbursement systems are prospective cost based and are case mix adjusted for resident activity levels. | |
• | Nevada. Nevada’s reimbursement system is prospective cost based, adjusted for patient acuity mix and designed to cover all costs except those currently associated with property, return on equity, and certain ancillaries. Property cost is reimbursed at a prospective rate for each facility. |
• | increased salaries, bonuses and benefits necessary to attract and retain qualified accounting professionals as we seek to expand the size and enhance the skills of our accounting and finance staff; | |
• | increased professional fees as we complete the process of complying with Section 404 of the Sarbanes-Oxley Act, including incurring additional audit fees in connection with our independent registered public accounting firm’s audit of our assessment of our internal controls over financial reporting; | |
• | increased costs associated with creating and developing an internal audit function, which we have not had historically; | |
• | increased legal costs associated with reviews of our filings with the Securities and Exchange Commission; and |
59
Table of Contents
• | the incurrence of miscellaneous costs, such as exchange fees, investor relations fees, filing expenses, training expenses and increased directors’ and officers’ liability insurance. |
• | Subject to the executive’s continuing service with us, the shares would vest in full upon the occurrence of a trigger event, which was defined as any asset sale, initial public offering or stock sale (each, a “liquidity event”), providing a terminal equity value of us in excess of $100.0 million. The consummation of the Transactions constituted a valid Trigger Event; and | |
• | If a Trigger Event had not occurred by the end of the original term of the executive’s employment agreement and such executive was still employed by us, 50% of his shares would vest if he had complied with the confidentiality and non-solicitation obligations in his employment agreement and we had achieved EBITDA in any one fiscal year of over $60.0 million. |
60
Table of Contents
61
Table of Contents
• | the valuation in a public offering reflected a valuation of freely-tradable common stock to be issued in the offering, whereas our then outstanding securities reflected illiquid ownership in a private company; |
• | there is a risk that we will be unable to achieve our projected financial forecasts of operating results and cash flows, which could significantly reduce our equity value; and |
• | there is a risk that we might not achieve a liquidity event, such as the completion of this offering or a sale of our company, at all. |
62
Table of Contents
Buildings and improvements | 15-40 years | |
Leasehold improvements | Shorter of the lease term or estimated useful life, generally 5-10 years | |
Furniture and equipment | 3-10 years |
63
Table of Contents
64
Table of Contents
• | long-term care services, which includes our operation of skilled nursing and assisted living facilities and is the most significant portion of our business, | |
• | rehabilitation therapy, which provides physical, occupational and speech therapy in our facilities and unaffiliated facilities, and | |
• | hospice care, which was established in 2004 and provides hospice care in Texas and California. |
65
Table of Contents
66
Table of Contents
67
Table of Contents
Year Ended | ||||||||||||
December 31, | ||||||||||||
2006 | 2005 | 2004 | ||||||||||
Revenue | 100 | % | 100 | % | 100 | % | ||||||
Expenses: | ||||||||||||
Cost of services (exclusive of rent cost of sales and depreciation and amortization shown below) | 74.3 | 75.0 | 75.8 | |||||||||
Rent cost of sales | 1.8 | 2.1 | 2.1 | |||||||||
General and administrative | 7.5 | 9.5 | 6.8 | |||||||||
Depreciation and amortization | 2.6 | 2.2 | 2.3 | |||||||||
86.2 | 88.8 | 87.0 | ||||||||||
Other income (expenses): | ||||||||||||
Interest expense | (8.8 | ) | (6.0 | ) | (6.0 | ) | ||||||
Interest income and other | 0.2 | 0.2 | 0.2 | |||||||||
Change in fair value of interest rate hedge | — | — | (0.2 | ) | ||||||||
Equity in earnings of joint venture | 0.4 | 0.4 | 0.5 | |||||||||
Write-off of deferred financing costs | (3.6 | ) | (2.1 | ) | ||||||||
Forgiveness of stockholder loan | — | (0.5 | ) | — | ||||||||
Reorganization expenses | (0.2 | ) | (0.4 | ) | ||||||||
Gain on sale of assets | — | 0.2 | — | |||||||||
Total other income (expenses), net | (8.2 | ) | (9.5 | ) | (8.0 | ) | ||||||
Income before provision for (benefit from) income taxes, discontinued operations and the cumulative effect of a change in accounting principle | 5.6 | 1.7 | 5.0 | |||||||||
Provision for (benefit from) income taxes | 2.3 | (2.8 | ) | 1.2 | ||||||||
Income before discontinued operations and the cumulative effect of a change in accounting principle | 3.3 | 4.5 | 3.8 | |||||||||
Income from discontinued operations, net of tax | — | 3.2 | 0.7 | |||||||||
Cumulative effect of a change in accounting principle, net of tax | — | (0.4 | ) | — | ||||||||
Net income | 3.3 | % | 7.3 | % | 4.5 | % | ||||||
EBITDA margin(1) | 16.7 | % | 12.4 | % | 13.8 | % | ||||||
Adjusted EBITDA margin(1) | 16.7 | % | 16.8 | % | 15.8 | % |
(1) | See footnote 2 to “Selected Historical Consolidated Financial Data” for a calculation of EBITDA and Adjusted EBITDA and a description of our uses of, and the limitations associated with the use of, EBITDA and Adjusted EBITDA. |
68
Table of Contents
69
Table of Contents
70
Table of Contents
71
Table of Contents
72
Table of Contents
73
Table of Contents
74
Table of Contents
Three Months Ended | ||||||||||||||||||||||||||||||||
March 31, | June 30, | September 30, | December 31, | March 31, | June 30, | September 30, | December 31, | |||||||||||||||||||||||||
2006 | 2006 | 2006 | 2006 | 2005 | 2005 | 2005 | 2005 | |||||||||||||||||||||||||
Successor | Successor | Successor | Successor | Predecessor | Predecessor | Predecessor | Predecessor | |||||||||||||||||||||||||
(In thousands, except share and per share data) | ||||||||||||||||||||||||||||||||
Consolidated Statement of Operations Data | ||||||||||||||||||||||||||||||||
Revenue | $ | 125,186 | $ | 131,171 | $ | 135,396 | $ | 139,904 | $ | 108,936 | $ | 111,493 | $ | 122,206 | $ | 120,212 | ||||||||||||||||
Expenses: | ||||||||||||||||||||||||||||||||
Cost of services (exclusive of rent cost of sales and depreciation and amortization shown below) | 92,311 | 98,430 | 101,695 | 102,500 | 83,039 | 83,491 | 91,307 | 89,391 | ||||||||||||||||||||||||
Rent cost of sales | 2,451 | 2,302 | 2,704 | 2,570 | 2,403 | 2,403 | 2,491 | 2,518 | ||||||||||||||||||||||||
General and administrative | 9,566 | 9,298 | 10,092 | 10,916 | 7,525 | 7,489 | 6,971 | 21,799 | ||||||||||||||||||||||||
Depreciation and amortization | 3,674 | 3,573 | 3,192 | 3,458 | 2,159 | 2,807 | 2,461 | 2,564 | ||||||||||||||||||||||||
108,002 | 113,603 | 117,683 | 119,444 | 95,126 | 96,190 | 103,230 | 116,272 | |||||||||||||||||||||||||
Other income (expenses): | ||||||||||||||||||||||||||||||||
Interest expense | (11,227 | ) | (11,612 | ) | (11,693 | ) | (11,754 | ) | (5,363 | ) | (5,760 | ) | (7,914 | ) | (8,592 | ) | ||||||||||||||||
Interest income and other | 386 | 242 | 254 | 314 | 151 | 211 | 176 | 411 | ||||||||||||||||||||||||
Change in fair value of interest rate hedge | (21 | ) | 77 | (227 | ) | (26 | ) | 65 | (217 | ) | 16 | (29 | ) | |||||||||||||||||||
Equity in earnings of joint venture | 381 | 511 | 502 | 509 | 397 | 516 | 449 | 425 | ||||||||||||||||||||||||
Write-off of deferred financing costs | — | — | — | — | — | (11,021 | ) | — | (5,605 | ) | ||||||||||||||||||||||
Forgiveness of stockholder loan | — | — | — | — | — | — | — | (2,540 | ) | |||||||||||||||||||||||
Reorganization expenses | — | — | — | — | (178 | ) | (279 | ) | (97 | ) | (453 | ) | ||||||||||||||||||||
Gain on sale of assets | — | — | — | — | — | — | — | 980 | ||||||||||||||||||||||||
Total other income (expenses), net | (10,481 | ) | (10,782 | ) | (11,164 | ) | (10,957 | ) | (4,928 | ) | (16,550 | ) | (7,370 | ) | (15,403 | ) | ||||||||||||||||
Income (loss) before provision for (benefit from) income taxes, discontinued operations and cumulative effect of a change in accounting principle | 6,703 | 6,786 | 6,549 | 9,503 | 8,882 | (1,247 | ) | 11,606 | (11,463 | ) | ||||||||||||||||||||||
Provision for (benefit from) income taxes | 2,601 | 3,071 | 2,588 | 3,944 | (7,375 | ) | (2,904 | ) | 3,875 | (6,644 | ) | |||||||||||||||||||||
Income (loss) before discontinued operations and cumulative effect of a change in accounting principle | 4,102 | 3,715 | 3,961 | 5,559 | 16,257 | 1,657 | 7,731 | (4,819 | ) | |||||||||||||||||||||||
Discontinued operations, net of tax | — | — | — | — | 12,569 | 2,269 | (50 | ) | (48 | ) | ||||||||||||||||||||||
Cumulative effect of a change in accounting principle, net of tax | — | — | — | — | — | — | — | (1,628 | ) | |||||||||||||||||||||||
Net income (loss) | 4,102 | 3,715 | 3,961 | 5,559 | 28,826 | 3,926 | 7,681 | (6,495 | ) | |||||||||||||||||||||||
Accretion on preferred stock | (4,401 | ) | (4,540 | ) | (4,684 | ) | (4,781 | ) | (259 | ) | (243 | ) | — | (242 | ) | |||||||||||||||||
Net (loss) income attributable to common stockholders | $ | (299 | ) | $ | (825 | ) | $ | (723 | ) | $ | 778 | $ | 28,567 | $ | 3,683 | $ | 7,681 | $ | (6,737 | ) | ||||||||||||
Net (loss) income per share data: | ||||||||||||||||||||||||||||||||
(Loss) income before discontinued operations and cumulative effect of a change in accounting principle per common share, basic | $ | (13.05 | ) | $ | (35.95 | ) | (31.49 | ) | 33.84 | $ | 13.05 | $ | 1.15 | $ | 6.12 | $ | (4.23 | ) |
75
Table of Contents
Three Months Ended | ||||||||||||||||||||||||||||||||
March 31, | June 30, | September 30, | December 31, | March 31, | June 30, | September 30, | December 31, | |||||||||||||||||||||||||
2006 | 2006 | 2006 | 2006 | 2005 | 2005 | 2005 | 2005 | |||||||||||||||||||||||||
Successor | Successor | Successor | Successor | Predecessor | Predecessor | Predecessor | Predecessor | |||||||||||||||||||||||||
(In thousands, except share and per share data) | ||||||||||||||||||||||||||||||||
Discontinued operations per common share, basic | — | — | — | — | 10.25 | 1.84 | (0.04 | ) | (0.04 | ) | ||||||||||||||||||||||
Cumulative effect of a change in accounting principle per common share, basic | — | — | — | — | — | — | — | (1.36 | ) | |||||||||||||||||||||||
Net (loss) income per common share, basic | $ | (13.05 | ) | $ | (35.95 | ) | $ | (31.49 | ) | $ | 33.84 | $ | 23.30 | $ | 2.99 | $ | 6.08 | $ | (5.63 | ) | ||||||||||||
Net (loss) income before discontinued operations and cumulative effect of a change in accounting principle per common share, diluted | $ | (13.05 | ) | $ | (35.95 | ) | $ | (31.49 | ) | $ | 32.86 | $ | 12.22 | $ | 1.08 | $ | 5.92 | $ | (4.23 | ) | ||||||||||||
Discontinued operations per common share, diluted | — | — | — | — | 9.60 | 1.73 | (0.04 | ) | (0.04 | ) | ||||||||||||||||||||||
Cumulative effect of a change in accounting principle per common share, diluted | — | — | — | — | — | — | (1.36 | ) | ||||||||||||||||||||||||
Net (loss) income per common share, diluted | $ | (13.05 | ) | $ | (35.95 | ) | $ | (31.49 | ) | $ | 32.86 | $ | 21.82 | $ | 2.81 | $ | 5.88 | $ | (5.63 | ) | ||||||||||||
Weighted average common shares outstanding, basic | 22,916 | 22,947 | 22,950 | 22,984 | 1,226,144 | 1,229,867 | 1,263,830 | 1,195,966 | ||||||||||||||||||||||||
Weighted average common shares outstanding, diluted | 22,916 | 22,947 | 22,950 | 23,674 | 1,309,354 | 1,308,666 | 1,306,745 | 1,195,966 |
Year Ended December 31, | ||||||||||||
2006 | 2005 | 2004 | ||||||||||
(In thousands) | ||||||||||||
Net cash provided by operating activities | $ | 34,415 | $ | 15,004 | $ | 48,358 | ||||||
Net cash used in investing activities | (74,376 | ) | (223,785 | ) | (45,230 | ) | ||||||
Net cash provided by (used in) financing activities | 5,644 | 241,253 | (1,132 | ) | ||||||||
Net (decrease) increase in cash and equivalents | (34,317 | ) | 32,472 | 1,996 | ||||||||
Cash and equivalents at beginning of period | 37,138 | 4,666 | 2,670 | |||||||||
Cash and equivalents at end of period | $ | 2,821 | $ | 37,138 | $ | 4,666 |
• | $24.9 million was due to a decrease in cash used by the change in other current assets, primarily prepaids and income taxes receivable, to a $12.3 million provision of cash in 2006 from a $12.6 million use of cash in 2005 primarily due to the offset of a $9.4 million income tax receivable |
76
Table of Contents
from 2005 against tax payments in 2006 as well lower prepaids in 2006 compared to 2005 primarily due to timing of payments. |
• | $3.6 million decrease in cash provided by the change in insurance liability risks to a $1.6 million provision of cash in 2006 from a $5.2 million provision of cash in 2005. |
• | $211.3 million of equity investments made in us associated with the Transactions; | |
• | $123.1 million received from a refinancing of debt in July 2005; | |
• | $198.7 million received from the issuance of our 11% senior subordinated notes in December, 2005; | |
• | $0.1 million received from the exercise of stock options and warrants; and | |
• | $0.1 million in proceeds received from the sale of an interest rate hedge. |
• | $110.0 million to fully pay-off our second lien term loan; | |
• | $108.6 million to pay a special dividend to our stockholders; | |
• | $28.3 million incurred in deferred financing costs, purchase of an interest rate hedge and early termination fees associated with our new debt issuances; |
• | $15.7 million to fully redeem our class A preferred stock in accordance with our new senior debt structure; |
• | $15.0 million to reduce the outstanding balance under our revolver; and | |
• | $14.4 million in repayments on long-term debt and capital leases. |
77
Table of Contents
• | $21.1 million was due to an increase in accounts receivable, net, to a $28.2 million use of cash in 2005 from a $7.1 million use of cash in 2004, primarily due to increases in accounts receivable in 2005 related to the $5.8 million of retroactive cost of living revenue adjustments under California State Assembly Bill 1629, increases in our Hallmark rehabilitation business and the acquisition of the Vintage Park group of facilities and the Summerlin, Nevada facility, and | |
• | $10.7 million was due to an increase in cash used by the change in other current assets, primarily prepaids and income taxes receivable, to a $12.6 million use of cash in 2005 from a $1.9 million use of cash in 2004, and | |
• | $6.1 million was due to a decrease in cash provided by insurance liability risks to $5.2 million in 2005 from $11.3 million in 2004 , primarily related to the timing difference between when amounts are accrued and subsequent claims payments associated with those accruals, offset by an | |
• | $8.2 million increase in cash provided by the increase in accounts payable and accrued liabilities to a $13.9 million provision of cash in 2005 from a $5.7 million provision of cash in 2004. |
• | $211.3 million of equity investments made in us associated with the Transactions; | |
• | $123.1 million received from a refinancing of debt in July 2005; | |
• | $198.7 million received from the issuance of our 11% senior subordinated notes in December, 2005; | |
• | $0.1 million received from the exercise of stock options and warrants; and | |
• | $0.1 million in proceeds received from the sale of an interest rate hedge. |
• | $110.0 million to fully pay-off our second lien term loan; | |
• | $108.6 million to pay a special dividend to our stockholders; | |
• | $28.3 million incurred in deferred financing costs, purchase of an interest rate hedge and early termination fees associated with our new debt issuances; |
• | $15.7 million to fully redeem our class A preferred stock in accordance with our new senior debt structure; |
• | $15.0 million to reduce the outstanding balance under our revolver; and | |
• | $14.4 million in repayments on long-term debt and capital leases. |
78
Table of Contents
• | $228.9 million for repayments of our long-term debt due to the refinancing of our debt capital structure; | |
• | $23.3 million to reduce our term debt; |
• | $15.0 million dividend payment made to our class A preferred stockholders; and |
• | $14.3 million incurred in deferred financing costs, the purchase of an interest note hedge and fees paid for the early extinguishment of debt associated with our new debt issuance. |
79
Table of Contents
• | a base rate determined by reference to the higher of the prime rate announced by Credit Suisse and the federal funds rate plus one-half of 1.0%; or | |
• | a reserve adjusted Eurodollar rate. |
• | our $259.4 million first lien senior secured term loan and a $50.0 million unused first lien senior secured revolving credit facility that matured on June 15, 2010; | |
• | a $110.0 million second lien senior secured term loan; and | |
• | capital leases and other debt of approximately $5.9 million. |
80
Table of Contents
81
Table of Contents
82
Table of Contents
Less Than | More Than | |||||||||||||||||||
Total | 1 Yr. | 1-3 Yrs. | 3-5 Yrs. | 5 Yrs. | ||||||||||||||||
Senior subordinated notes | $ | 365,000 | $ | 22,000 | $ | 44,000 | $ | 44,000 | $ | 255,000 | ||||||||||
Amended senior secured credit facility | 356,235 | 22,348 | 42,035 | 41,131 | 250,721 | |||||||||||||||
Capital lease obligations | 4,214 | 367 | 2,766 | 436 | 645 | |||||||||||||||
Other long-term debt obligations | 2,697 | 341 | 681 | 681 | 994 | |||||||||||||||
Operating lease obligations(1) | 84,344 | 9,842 | 19,250 | 16,300 | 38,952 | |||||||||||||||
$ | 812,490 | $ | 54,898 | $ | 108,732 | $ | 102,548 | $ | 546,312 | |||||||||||
(1) | We lease some of our facilities under non-cancelable operating leases. The leases generally provide for our payment of property taxes, insurance and repairs, and have rent escalation clauses, principally based upon the Consumer Price Index or other fixed annual adjustments. The amounts shown reflect the future minimum rental payments under these leases. |
83
Table of Contents
Fair | ||||||||||||||||||||||||||||||||
2007 | 2008 | 2009 | 2010 | 2011 | Thereafter | Total | Value | |||||||||||||||||||||||||
Fixed-rate debt(1) | $ | 210 | $ | 224 | $ | 239 | $ | 255 | $ | 272 | $ | 200,904 | $ | 202,104 | $ | 222,104 | ||||||||||||||||
Average interest rate | 11.0 | % | 11.0 | % | 11.0 | % | 11.0 | % | 11.0 | % | 11.0 | % | ||||||||||||||||||||
Variable-rate debt | $ | 2,600 | $ | 2,600 | $ | 2,600 | $ | 11,100 | $ | 2,600 | $ | 243,100 | $ | 264,600 | $ | 264,600 | ||||||||||||||||
Average interest rate(2) | 7.5 | % | 7.1 | % | 7.1 | % | 7.2 | % | 7.3 | % | 7.3 | % |
(1) | Excludes unamortized original issue discount of $1.2 million on our $200 million senior subordinated notes. | |
(2) | Based on a forward LIBOR rate estimate. |
84
Table of Contents
• | Demand driven by aging population and increased life expectancies. We believe that demand for long-term healthcare services will continue to grow due to an aging population and increased life expectancies. According to the U.S. Census Bureau, the number of Americans aged 65 or older is expected to increase from approximately 37 million in 2005 to approximately 40 million in 2010 and approximately 47 million in 2015, representing average annual growth from 2005 of 1.9% and 2.5%, respectively. The number of Americans aged 85 and over is forecasted to more than double from 4.2 million in 2000 to 9.6 million by 2030. | |
• | Shift of patient care to lower cost alternatives. We expect that the growth of the elderly population in the United States will continue to cause healthcare costs to increase at a faster rate than the available funding from government-sponsored healthcare programs. In response, the federal government has adopted cost containment measures that encourage the treatment of patients in more cost effective settings such as skilled nursing facilities, for which the staffing requirements and associated costs are often significantly lower than at short or long-term acute-care hospitals, in-patient |
85
Table of Contents
rehabilitation facilities or other post-acute care settings. Recent regulatory changes have created incentives for these facilities to minimize patient lengths of stay and placed limits on the type of patient that can be admitted to these facilities, thereby increasing the demand for skilled nursing care. At the same time, the government has increased Medicare funding to skilled nursing facilities for the treatment of high-acuity patients to a level at which we believe these providers can deliver effective clinical outcomes. As a result, we believe that many high-acuity patients that would have been previously treated in these facilities are increasingly being cared for in skilled nursing facilities. |
• | Supply/Demand imbalance. According to the AARP Public Policy Institute, the 65 or older population in California and Texas is expected to grow from 2002 to 2020 by 79.5% and 74.6%, respectively, compared to the national average growth of 58.4% over this same period. We expect that this growth in the elderly population will result in increased demand for services provided by long-term healthcare facilities in the United States, including skilled nursing facilities, assisted living facilities and in-patient rehabilitation facilities. Despite potential growth in demand for long-term healthcare services, there has been a decline in the number of nursing facility beds. According to the American Health Care Association, the total number of nursing facility beds in the United States has declined from approximately 1.8 million in December 2001 to approximately 1.7 million in June 2006, we believe in part due to the migration of lower-acuity patients to alternative sources of long-term care. This supply/demand imbalance is also highlighted in our key states, with the number of nursing facility beds in California declining from 2001 to 2006 by 5.9% and remaining relatively flat in Texas over such period. | |
• | Medicare reimbursement. Medicare is a federal program and provides certain healthcare benefits to beneficiaries who are 65 years of age or older, blind, disabled or qualify for the End Stage Renal Disease Program. Since 1999, Medicare has reimbursed our skilled nursing facilities at a predetermined rate, based on the anticipated costs of treating patients. Under this system, reimbursement rates are determined by classifying each patient into a resource utilization group, or RUG, category that is based upon each patient’s acuity level. Between 1999 and 2003, Congress enacted a series of temporary supplemental payments and adjustments to respond to financial pressures placed on the nursing home industry. Effective January 1, 2006, the last of the previously established temporary payments applicable to our patient population expired. At that time, the Center for Medicare and Medicaid Services increased the number of RUG categories from 44 to 53 and refined the reimbursement rates for the existing RUG categories in order to better align the respective payments with patient acuity levels. These nine new RUG categories generally apply to higher acuity patients and the higher reimbursement rates for those RUGs have been adopted to better account for the higher costs of those patients. As part of a market basket adjustment implemented for increased cost of living, Medicare payments to skilled nursing facilities increased by an average of 3.1% for 2006 and will also increase by an average of 3.1% for 2007. |
86
Table of Contents
• | Medicaid reimbursement. Medicaid is a state-administered medical assistance program for the indigent, operated by individual states with the financial participation of the federal government. All states in which we operate cover long-term care services for individuals who are Medicaid eligible and qualify for institutional care. Medicaid reimbursement rates are generally lower than reimbursement provided by Medicare. Rapidly increasing Medicaid spending, combined with slower state revenue growth, has led many states to institute measures aimed at controlling spending growth. Given that Medicaid outlays are a significant component of state budgets, we expect continuing cost containment pressures on Medicaid outlays for skilled nursing facilities in the states in which we operate. The president’s budget for fiscal year 2008 includes proposals to cut a total of $25.7 billion in federal financial participation in Medicaid over the next five years. If this proposal is adopted, states which previously received higher federal matching payments would have less funding available, in which case Medicaid rates in these states may be reduced to levels that are below our operating costs. In addition, the DRA limited the circumstances under which an individual may become financially eligible for nursing home services under Medicaid. While Medicaid spending varies by state, we believe the states in which we operate generally provide a favorable operating environment. | |
• | The U.S. Department of Health and Human Services has established a Medicaid advisory commission charged with recommending ways in which Congress can restructure the program. The commission issued its report on December 29, 2006. The commission’s report included several recommendations that involved giving states greater discretion in the determination of eligibility, formulation of benefit packages, financing, and tying payment for services to quality measures. The commission also recommended expanding home and community-based care for seniors and the disabled. | |
• | Tort reform. In response to the growing cost of medical malpractice claims, many states, including California and Texas, have implemented tort reform measures capping non-economic damages in many cases and limiting certain punitive damages. These caps both limit exposure to claims and serve to expedite resolution of claims. |
• | High-quality patient care and integrated service offerings. Through our dedicated and well-trained employees, attractive facility environment and broad service offering, we believe that we provide high-quality, cost-effective care to our patients. We believe that our integrated skilled nursing care and rehabilitation therapy service offerings are particularly attractive to high-acuity patients. These patients require more intensive and medically complex care, which typically results in higher reimbursement rates. We enhanced our position as a select provider to high-acuity patients by introducing ourExpress Recoverytm program, which uses a dedicated unit within a skilled nursing facility to deliver a comprehensive rehabilitation regime to high-acuity patients. We have increased our skilled mix from 20.6% for 2004 to 23.5% for 2006. | |
• | Strong reputation in local markets. We believe we have a strong reputation for high-quality care and successful clinical outcomes in our local markets. We believe this reputation has enabled us to build strong relationships with managed care payors, as well as referral sources such as hospitals and specialty physicians that frequently refer high-acuity patients to us. | |
• | Concentrated network in attractive markets. Approximately 67% of our skilled nursing facilities are located in urban or suburban markets. These markets are typically more heavily penetrated by |
87
Table of Contents
specialty physicians, large medical centers and managed care payors, which are all key sources of referrals for high-acuity patients. Many of our facilities are located in close proximity to large medical centers and specialty physician groups, allowing us to develop relationships with these key referral sources and increase the number of high-acuity patients referred to us. We believe that managed care payors typically prefer a regional network of facilities such as ours because they prefer to contract with a limited number of providers. In addition, our clustered facility locations have enabled us to achieve lower operating costs through the flexible sharing of therapists and nurses among facilities, reduced third-party contract labor and the placement of experienced managers in close proximity to our facilities. |
• | Successful integration of acquisitions. Between August 1, 2003 and December 31, 2006, we have acquired or entered into long-term leases for 27 skilled nursing and assisted living facilities across four states. Immediately following the closing of an acquisition, we transition the acquired facilities to the same management platform we use to support our existing facilities, which includes centralized business services as well as common information systems, processes and standard operating procedures, including risk management. We have successfully integrated these facilities and have experienced average facility level margin improvement of 2.6% and an increase in skilled mix of 2.4% for the 22 of these facilities acquired before 2006 as measured by the first three full months immediately following each acquisition relative to the comparative period one year later. | |
• | Significant facility ownership. As of December 31, 2006, we owned approximately 73% of our facilities. Ownership provides us with greater operating and financial flexibility than leasing because it provides longer term control over facility operations, mitigates our exposure to increasing rent expense and allows us to respond more quickly and efficiently to changes in market demand through facility renovations and modifications. | |
• | Strong and experienced management team. Our senior management team has an average of more than 23 years of healthcare industry experience and has made significant financial and operating improvements to our business since joining us in 2002. By establishing our focus on key performance metrics and creating a culture of accountability across all of our facilities, our senior management team has developed a framework for monitoring and improving quality of care and profitability. Our senior management team has been the motivating force in the development of innovative programs to attract high-acuity patients, such as ourExpress Recoverytm program. |
• | Focus on high-acuity patients. We focus on attracting high-acuity patients, for whom we are reimbursed at higher rates. We believe that we can continue to leverage our integrated service offering and our reputation for providing high-quality care to expand our referral network and increase the number of high-acuity patients referred to us. In addition, we intend to introduce ourExpress Recoverytm program in more of our facilities and to develop other innovative programs to better serve high-acuity patients. As of December 31, 2006, we have added 23Express Recoverytm units at our facilities. | |
• | Expand our rehabilitation and other related healthcare businesses. We intend to continue to grow our rehabilitation therapy and hospice care businesses by expanding their use in both our own and in third-party facilities and by adding new third-party contracts. We have increased our third-party rehabilitation revenue 35.7%, to $57.9 million in 2006 from $42.7 million in 2005. We believe that by continuing to grow these businesses and adding to our portfolio of related healthcare services, we will be able to capture a greater share of healthcare expenditures in our key markets. | |
• | Drive revenue growth organically and through acquisitions and development. We pursue organic revenue growth by expanding our referral network, increasing our service offerings to high-acuity patients and expanding our other related healthcare services offerings. We regularly evaluate strategic |
88
Table of Contents
acquisitions and new development opportunities in attractive markets, particularly in the western region of the United States, that allow us to build relationships with additional referral sources, such as hospitals, specialty physicians and managed care organizations, or achieve operational efficiencies. For example, we currently are advancing plans to develop three skilled nursing facilities on or near the Baylor campus. |
• | Monitor performance measures to increase operating efficiency. We focus on reducing operating costs by maximizing the efficient use of our labor resources and managing our insurance and professional and general liability and workers’ compensation expenses. We have had success with these initiatives in part by implementing systems to monitor closely key metrics that measure our performance in such areas as quality of care, occupancy, payor mix, labor utilization and turnover and insurance claims. We believe that by continuing to monitor our performance closely we will be able to reduce our use of outsourced services and our overtime compensation and proactively address potential sources of medical malpractice and workers’ compensation exposure, all of which would enable us to improve our operating results. | |
• | Attract and retain talented and qualified employees. We seek to hire and retain talented and qualified employees, including our administrative and management personnel. We also seek to leverage our employees’ capabilities through our culture, quality of care training and incentive programs in order to enhance our ability to provide quality clinical and rehabilitation services. |
89
Table of Contents
90
Table of Contents
91
Table of Contents
Percentage Skilled Nursing Patient Days | ||||||||||||
Year Ended December 31, | ||||||||||||
2006 | 2005 | 2004 | ||||||||||
Medicare | 18.0 | % | 17.8 | % | 16.8 | % | ||||||
Managed care | 5.5 | 4.6 | 3.8 | |||||||||
Skilled mix | 23.5 | 22.4 | 20.6 | |||||||||
Private and other | 16.6 | 16.2 | 14.0 | |||||||||
Medicaid | 59.9 | 61.4 | 65.4 | |||||||||
Total | 100 | % | 100 | % | 100 | % | ||||||
Year Ended December 31, | ||||||||||||||||
2006 | 2005 | 2004 | ||||||||||||||
(Unaudited) | ||||||||||||||||
Medicare | 36.0 | % | 36.3 | % | 35.8 | % | ||||||||||
Managed care and private pay | 32.0 | 30.2 | 25.6 | |||||||||||||
Quality mix | 68.0 | 66.5 | 61.4 | |||||||||||||
Medicaid | 32.0 | 33.5 | 38.6 | |||||||||||||
Total | 100 | % | 100 | % | 100 | % | ||||||||||
• | Part A. Hospital insurance, which provides reimbursement for inpatient services for hospitals, skilled nursing facilities and certain other healthcare providers and patients requiring daily professional skilled nursing and other rehabilitative care. Coverage in a skilled nursing facility is limited for a period up to 100 days, if medically necessary, after the individual has qualified for Medicare coverage by a three-day hospital stay. Medicare pays for the first 20 days of stay in a skilled nursing facility in full and the next 80 days above a daily coinsurance amount. Covered services include supervised nursing care, room and board, social services, pharmaceuticals and supplies as well as |
92
Table of Contents
physical, speech and occupational therapies and other necessary services provided by nursing facilities. Medicare Part A also covers hospice care. |
• | Part B. Supplemental Medicare insurance, which requires the beneficiary to pay monthly premiums, covers physician services, limited drug coverage and other outpatient services, such as physical, occupational and speech therapy services, enteral nutrition, certain medical items and X-ray services received outside of a Part A covered inpatient stay. |
93
Table of Contents
94
Table of Contents
95
Table of Contents
96
Table of Contents
97
Table of Contents
98
Table of Contents
99
Table of Contents
100
Table of Contents
101
Table of Contents
102
Table of Contents
103
Table of Contents
104
Table of Contents
Owned Facilities | Leased Facilities | Total Facilities | ||||||||||||||||||||||||||
Licensed | Licensed | Licensed | ||||||||||||||||||||||||||
Number | Beds | Number | Beds | Number | Beds | |||||||||||||||||||||||
California | 13 | 1,417 | 18 | 2,151 | 31 | 3,568 | ||||||||||||||||||||||
Texas | 21 | 3,173 | — | — | 21 | 3,173 | ||||||||||||||||||||||
Kansas | 15 | 838 | — | — | 15 | 838 | ||||||||||||||||||||||
Missouri | 4 | 573 | — | — | 4 | 573 | ||||||||||||||||||||||
Nevada | — | — | 2 | 290 | 2 | 290 | ||||||||||||||||||||||
Total | 53 | 6,001 | 20 | 2,441 | 73 | 8,442 | ||||||||||||||||||||||
Skilled nursing | 43 | 5,473 | 18 | 2,175 | 61 | 7,648 | ||||||||||||||||||||||
Assisted living | 10 | 528 | 2 | 266 | 12 | 794 |
105
Table of Contents
Name | Age | Position | ||||
Boyd Hendrickson | 62 | Chairman of the Board, Chief Executive Officer and Director | ||||
Jose Lynch | 36 | President, Chief Operating Officer and Director | ||||
John E. King | 46 | Treasurer and Chief Financial Officer | ||||
Roland Rapp | 45 | General Counsel, Secretary and Chief Administrative Officer | ||||
Mark Wortley | 51 | Executive Vice President and President of Ancillary Subsidiaries | ||||
Peter A. Reynolds | 48 | Senior Vice President of Finance and Chief Accounting Officer | ||||
Susan Whittle | 59 | Senior Vice President and Chief Compliance Officer | ||||
Robert M. Le Blanc(1)(2) | 40 | Lead Director | ||||
Michael E. Boxer(1) | 45 | Director | ||||
John M. Miller, V(1) | 54 | Director | ||||
Glenn S. Schafer(2) | 57 | Director | ||||
William Scott(2) | 69 | Director |
(1) | Member of our Audit Committee. | |
(2) | Member of our Compensation Committee. |
106
Table of Contents
107
Table of Contents
108
Table of Contents
Fees | ||||||||||||
Earned | ||||||||||||
or Paid in | Stock | |||||||||||
Director | Cash(1) | Awards(2) | Total | |||||||||
Michael E. Boxer | $ | 30,500 | $ | 72,048 | $ | 102,548 | ||||||
John M. Miller | 25,333 | 72,048 | 97,381 | |||||||||
Glenn S. Schafer | 25,250 | 72,048 | 97,298 |
(1) | In 2006, each non-employee director, other than Robert M. Le Blanc, received an annual retainer of $20,000 for services as a director. We also reimburse all of our directors for allout-of-pocket expenses incurred in their capacity as a director, including in connection with traveling to and attending board |
109
Table of Contents
and committee meetings. Each non-employee director, other than Mr. Le Blanc, received a payment of $1,000 for each board or separately scheduled committee meeting attended in person, or $500 if attended via teleconference. The audit committee chair received an additional $10,000 annual retainer and the compensation committee chair received an additional $5,000 annual retainer. | ||
(2) | In August 2006, each of our non-employee directors, other than Mr. Le Blanc, received fully vested grants of five shares of our preferred stock and five shares of our common stock, provided that the director is not permitted to sell or transfer these shares until his service on our board ends. |
110
Table of Contents
111
Table of Contents
Bonus | ||||||||||||||||||||||||
Amount for | ||||||||||||||||||||||||
Achieving | ||||||||||||||||||||||||
Working | Bonus Amount for | |||||||||||||||||||||||
Capital | Achieving | |||||||||||||||||||||||
Bonus Amount for Achieving | Target | Management | ||||||||||||||||||||||
EBITDA Target | Equal to or | Objectives- | ||||||||||||||||||||||
Each 1% | Less Than | Accomplishment of | Target Bonus | |||||||||||||||||||||
Name | 5% | 10%(1) | over 10%(2) | Prior Year | Major Initiatives(3) | Potential | ||||||||||||||||||
Boyd Hendrickson | $ | 168,000 | $ | 168,000 | $ | 11,200 | $ | 28,000 | $ | 84,000 | $ | 448,000 | ||||||||||||
John E. King | 67,000 | 67,000 | 6,700 | 16,750 | 50,250 | 201,000 | ||||||||||||||||||
Jose Lynch | 126,500 | 126,500 | 9,200 | 23,000 | 69,000 | 345,000 | ||||||||||||||||||
Roland Rapp | 67,000 | 67,000 | 6,700 | 16,750 | 50,250 | 201,000 | ||||||||||||||||||
Mark Wortley | 67,000 | (4) | 67,000 | (4) | 6,700 | (4) | 16,750 | 50,250 | 201,000 |
(1) | The bonus amount awarded for achieving 10% EBITDA growth over the previous year is in addition to the bonus amount awarded for achieving 5% EBITDA growth over the previous year. | |
(2) | The compensation committee determined that for every 1% over 10% EBITDA growth over the previous year the executive would be awarded a “stretch bonus” that is above the Target Bonus Potential provided above, which could result in the executive being awarded a bonus above the Target Bonus Potential. | |
(3) | The compensation committee prepared individual initiatives, tailored to gauge the performance of each executive in their respective role. The executive must accomplish each of these objectives, as determined by the compensation committee, in its sole discretion, to be eligible to receive the full amount of this portion of the cash bonus. The compensation committee also has sole discretion to award a partial amount of the bonus related to the achievement of the Management Objectives if the executive achieves some, but not all, of the objectives. |
112
Table of Contents
(4) | With respect to Mr. Wortley, the amounts awarded in all three columns under Bonus Amounts for Achieving EBITDA Target are divided equally between achieving the target with respect to our EBITDA and achieving the target with respect to the EBITDA of our ancillary services. |
113
Table of Contents
Non-Equity | ||||||||||||||||||||||||
Stock | Incentive Plan | All Other | ||||||||||||||||||||||
Name and Principal Position | Year | Salary(1) | Awards(2) | Compensation(3) | Compensation(4) | Total | ||||||||||||||||||
Boyd Hendrickson | 2006 | $ | 560,000 | $ | 19,153 | $ | 411,000 | $ | 23,335 | $ | 1,013,488 | |||||||||||||
Chief Executive Officer | ||||||||||||||||||||||||
John E. King | 2006 | 335,000 | 6,965 | 140,700 | 21,940 | 504,605 | ||||||||||||||||||
Chief Financial Officer | ||||||||||||||||||||||||
Jose Lynch | 2006 | 460,000 | 15,670 | 317,400 | 25,755 | 818,825 | ||||||||||||||||||
President, Chief Operating Officer | ||||||||||||||||||||||||
Roland Rapp, | 2006 | 335,000 | 6,965 | 184,250 | 21,185 | 547,400 | ||||||||||||||||||
General Counsel, Chief Administrative Officer | ||||||||||||||||||||||||
Mark Wortley, | 2006 | 335,000 | 6,965 | 231,150 | 55,967 | 629,082 | ||||||||||||||||||
Executive Vice President and President of Ancillary Services |
114
Table of Contents
(1) | Includes cash and non-cash compensation earned in 2006 by the named executive officer. | |
(2) | The amounts shown are the amounts of compensation cost recognized by us in fiscal year 2006 related to grants of restricted stock in fiscal year 2005, as described in Statement of Financial Accounting Standards No. 123R. For a discussion of valuation assumptions, see Note 2 to our audited historical consolidated financial statements included elsewhere in this prospectus. These grants of restricted stock were made to the named executive officers in connection with the Transactions in December 2005. The compensation cost recognized by us is the amount of each grant that vested during the fiscal year 2006, representing the vesting of 25% of the total restricted stock granted. See “— Long Term Equity Incentives — Restricted Stock Awards” for a more complete description of these restricted stock awards. | |
(3) | The amounts shown represent the bonus performance awards earned under our 2006 Management Bonus Plan. Our 2006 Management Bonus Plan establishes threshold, target and maximum bonus payment awards to our executive officers based upon a percentage of their base salary. The goals employed for 2006 under this plan were (1) a pre-established target year over year growth in EBITDA, (2) a pre-established target working capital amount, measured as a percentage of net revenue, and (3) pre-established management objectives, individually tailored to each executive’s role. See “— Grants of Plan Based Awards” and “— Compensation Discussion and Analysis — Annual Management Bonus Plan” for a more complete description of this plan. | |
(4) | The amounts shown consist of our cost for the provision to the named executive officers of certain specified perquisites, as follows: |
Life | ||||||||||||
Named Executive Officer | Commuting | Insurance | Other(a) | |||||||||
Boyd Hendrickson | $ | — | $ | 5,072 | $ | 18,263 | ||||||
John E. King | — | 2,462 | 19,479 | |||||||||
Jose Lynch | — | 4,067 | 21,688 | |||||||||
Roland Rapp | — | 2,462 | 18,723 | |||||||||
Mark Wortley | 29,962 | 2,462 | 23,543 |
(a) | Includes $16,292 in health insurance premiums for Messrs. Hendrickson, King, Lynch and Rapp and $18,026 in health insurance premiums for Mr. Wortley that were paid by us. |
Estimated Future Payouts Under | ||||||||||||
Non-Equity Incentive Plan Awards(1) | ||||||||||||
Name | Threshold | Target | Maximum(2) | |||||||||
Boyd Hendrickson | $ | 5,600 | $ | 448,000 | $ | 448,000 | ||||||
John E. King | $ | 3,350 | $ | 201,000 | $ | 201,000 | ||||||
Jose Lynch | $ | 4,600 | $ | 345,000 | $ | 345,000 | ||||||
Roland Rapp | $ | 3,350 | $ | 201,000 | $ | 201,000 | ||||||
Mark Wortley | $ | 3,350 | $ | 201,000 | $ | 201,000 |
(1) | The amounts shown represent potential value of performance bonus awards under our 2006 Management Bonus Plan. Awards under the plan to the named executive officers are based on three performance objectives: (1) attaining a pre-established target year over year growth in EBITDA, (2) reducing working capital amount as a percentage of net revenue as compared to the prior year, and (3) achieving pre-established management objectives, individually tailored to each executive’s role. Our chief executive officer’s target bonus for 2006 was 80% of his year-end annualized base salary; our |
115
Table of Contents
president’s target bonus for 2006 was 75% of his year-end annualized base salary; and all other named executive officers’ target bonus for 2006 was 60% of their year-end annualized base salaries. Actual bonuses are based on our performance against targets and subject to the discretion of the compensation committee to reduce the amount payable. The amounts actually paid under these bonus plans for 2006 performance are reported in the Summary Compensation Table, under the Non-Equity Incentive Plan column. Please also see “— Compensation Discussion and Analysis — Annual Management Bonus Plan” for more details regarding this plan. | ||
(2) | The amounts shown as maximum potential payouts represent the value of the award given to the named executive officers based upon the achievement of all stated performance objectives under the plan. Each named executive officer is also awarded additional bonus amounts if year over year growth in EBITDA rises above the pre-established targets listed in the plan. For each 1% year over year growth in EBITDA above 10%, the named executive officers are compensated as follows: Mr. Hendrickson — $11,200; Mr. Lynch — $9,200; Messrs. King and Rapp — $6,700. Mr Wortley receives $3,350 and $3,350, respectively, for each 1% year over year growth in EBITDA above 10% with respect to our EBITDA and with respect to the EBITDA of our ancillary services. |
Stock Awards | ||||||||
Number of Shares | Market Value of | |||||||
or Units of Stock | Shares or Units of | |||||||
That Have Not | Stock That Have | |||||||
Name | Vested(1) | Not Vested | ||||||
Boyd Hendrickson | 383 | $ | 38,300 | |||||
John E. King | 139 | 13,900 | ||||||
Jose Lynch | 313 | 31,300 | ||||||
Roland Rapp | 139 | 13,900 | ||||||
Mark Wortley | 139 | 13,900 |
(1) | In December 2005, in connection with the Transactions, we granted restricted stock awards to our named executive officers in the following amounts: Boyd Hendrickson, 766 shares; Jose Lynch, 627 shares; John King, 279 shares; Roland Rapp, 279 shares; and Mark Wortley, 279 shares. As of January 2007, 50% of those shares had vested. Of the remaining 50% that have not vested, one half will vest on December 27, 2007 and one half will vest on December 27, 2008. |
Stock Awards | ||||||||
Number of Shares | Value Realized on | |||||||
Name | Acquired on Vesting | Vesting(1) | ||||||
Boyd Hendrickson | 192 | $ | 19,200 | |||||
John E. King | 70 | 7,000 | ||||||
Jose Lynch | 157 | 15,700 | ||||||
Roland Rapp | 70 | 7,000 | ||||||
Mark Wortley | 70 | 7,000 |
(1) | Represents the value of a share of our common stock, as determined by the board of directors, on the date of vesting multiplied by the number of shares that have vested. |
116
Table of Contents
• | In the case of termination without cause: |
• | In the case of non-extension of the term of employment, a lump sum cash payment equal to (i) the salary such executive would have been entitled to receive had the executive continued his or her employment for a period of 12 months following the date of termination, plus (ii) a pro-rata bonus proportionate to the number of days worked by the executive during the calendar year of the date of termination, payable when the bonus otherwise would have been payable, |
117
Table of Contents
Salary(1) | Continuation of | Total | ||||||||||||
Name | Trigger | and Bonus | Welfare Benefits(2) | Value(3) | ||||||||||
Boyd Hendrickson | Termination of Employment | $ | 1,568,000 | $ | 22,835 | $ | 1,590,835 | |||||||
Non-extension of Term | 1,008,000 | — | 1,008,000 | |||||||||||
John E. King | Termination of Employment | 703,500 | 20,225 | 723,725 | ||||||||||
Non-extension of Term | 536,000 | — | 536,000 | |||||||||||
Jose Lynch | Termination of Employment | 1,265,000 | 21,801 | 1,286,801 | ||||||||||
Non-extension of Term | 805,000 | — | 805,000 | |||||||||||
Roland Rapp | Termination of Employment | 703,500 | 20,225 | 723,725 | ||||||||||
Non-extension of Term | 536,000 | — | 536,000 | |||||||||||
Mark Wortley | Termination of Employment | 703,500 | 21,635 | 725,135 | ||||||||||
Non-extension of Term | 536,000 | — | 536,000 |
(1) | In the case of a qualifying termination, represents (i) the amount, paid in lump sum, that the executive would have been entitled to had such executive been continually employed by the company for the amount of time outlined in such executive’s employment agreement, plus (ii) a bonus increment equal the pro-rata portion of the calendar year worked by such executive prior the executive’s qualifying termination. | |
(2) | In the case of a qualifying termination, represents the estimated payments for continued medical, dental, vision, disability and life insurance coverage, each for a period of one year, after termination of employment. | |
(3) | Excludes the value to the executive of a continued right to indemnification by us and the executive’s right to continued coverage under our directors’ and officers’ liability insurance. |
118
Table of Contents
119
Table of Contents
120
Table of Contents
• | to the extent that an award terminates, expires, lapses or is forfeited for any reason, any shares subject to the award at such time will be available for future grants under the 2007 plan; | |
• | to the extent any shares of restricted stock are surrendered by the holder or repurchased by us, such shares may again be granted or awarded under the 2007 plan; | |
• | to the extent shares are tendered or withheld to satisfy the exercise price or tax withholding obligation with respect to any award under the 2007 plan, such tendered or withheld shares will not be available for future grants under the 2007 plan; | |
• | the payment of dividend equivalents in conjunction with any outstanding awards will not be counted against the shares available for issuance under the 2007 plan; and | |
• | to the extent permitted by applicable law or any exchange rule, shares issued in assumption of, or in substitution for, any outstanding awards of any entity acquired in any form of combination by us or any of our subsidiaries will not be counted against the shares available for issuance under the 2007 plan. |
• | Nonqualified Stock Options, or NQSOs, will provide for the right to purchase shares of our common stock at a specified price which may not be less than fair market value on the date of grant, and usually will become exercisable (at the discretion of the administrator) in one or more installments after the grant date, subject to the participant’s continued employment or service with us and/or subject to the satisfaction of corporate performance targets and individual performance targets established by the administrator. NQSOs may be granted for any term specified by the administrator, but may not exceed ten years. The administrator may accelerate the period during which an NQSO vests. | |
• | Incentive Stock Optionswill be designed in a manner intended to comply with the provisions of Section 422 of the Code and will be subject to specified restrictions contained in the Code. Among such restrictions, ISOs must have an exercise price of not less than the fair market value of a share of common stock on the date of grant, may only be granted to employees, and must not be exercisable after a period of ten years measured from the date of grant. In the case of an ISO granted to an individual who owns (or is deemed to own) at least 10% of the total combined voting power of all classes of our capital stock, the 2007 plan provides that the exercise price must be at least 110% of the fair market value of a share of our common stock on the date of grant and the ISO must not be exercisable after a period of five years measured from the date of grant. | |
• | Restricted Stockmay be awarded with or without payment, and are made subject to such restrictions as may be determined by the administrator, including continued employment or satisfaction of performance criteria or other criteria established by the administrator. Restricted stock, typically, may be forfeited for no consideration or repurchased by us at the original purchase price if the conditions or |
121
Table of Contents
restrictions on vesting are not met. In general, restricted stock may not be sold, or otherwise transferred, until restrictions are terminated or expire. Holders of restricted stock, unless otherwise provided by the administrator, will generally have voting rights and will have the right to receive dividends, if any, prior to the time when the restrictions lapse, however, extraordinary dividends will generally be placed in escrow, and will not be released until restrictions are removed or expire. |
• | Restricted Stock Unitsare typically awarded without payment of consideration, but subject to vesting conditions based on continued employment or service or on satisfaction or performance criteria or other criteria established by the administrator. Like restricted stock, restricted stock units may not be sold, or otherwise transferred or hypothecated, until vesting conditions are terminated or expire. Unlike restricted stock, stock underlying restricted stock units will not be issued until the restricted stock units have vested and the shares have been issued, which may be after a deferral period. Recipients of restricted stock units generally will have no voting or dividend rights prior to the time when the shares are issued. | |
• | Deferred Stock Awardsrepresent the right to receive shares of our common stock on a future date. Deferred stock may not be sold or otherwise hypothecated or transferred until issued. Deferred stock will not be issued until the deferred stock award has vested, and recipients of deferred stock generally will have no voting or dividend rights prior to the time when the vesting conditions are satisfied and the shares are issued. Deferred stock awards generally will be forfeited, and the underlying shares of deferred stock will not be issued, if the applicable vesting conditions and other restrictions are not met. | |
• | Stock Appreciation Rightsmay be granted in connection with stock options or other awards, or separately. SARs granted in connection with stock options or other awards typically will provide for payments to the holder based upon increases in the price of our common stock over a set exercise price. The exercise price of any SAR granted under the 2007 plan must be at least 100% of the fair market value of a share of our common stock on the date of grant, and have a maximum term of 10 years. SARs under the 2007 plan will be settled in cash or shares of our common stock, or in a combination of both, at the election of the administrator. | |
• | Dividend Equivalentsrepresent the value of the dividends, if any, per share paid by us, calculated with reference to the number of shares covered by the stock options, SARs or other awards held by the participant. Dividend equivalents may be settled in cash or shares of our common stock, or a combination of both, and at such times as determined by the administrator. | |
• | Performance Awardsmay be granted based upon, among other things, the contributions or responsibilities of the recipient, individual or corporate goals, performance criteria or other criteria, as determined appropriate by the administrator. These awards may be paid in cash or in shares of our common stock, or in a combination of both, at the election of the administrator. Performance awards may also include bonuses granted by the administrator, which may be payable in cash or in shares of our common stock, or in a combination of both upon the attainment of specified performance goals. | |
• | Stock Paymentsmay be authorized in the form of common stock or an option or other right to purchase common stock, as part of a deferred compensation arrangement, in lieu of all or any part of compensation, including bonuses, that would otherwise be payable in cash to the employee, consultant or non-employee director, or otherwise. | |
• | Section 162(m) “Performance-Based Awards” may be granted to employees who the administrator has designated as participants whose compensation for a given fiscal year may be subject to the limit on deductible compensation imposed by Section 162(m) of the Code. The administrator may grant to such persons and other eligible persons awards under the 2007 plan that are paid, vest or become exercisable upon the achievement of specified performance goals which are related to one or more of the following performance criteria, as applicable to us, on an overall basis, or any division, business unit or individual: |
• | net earnings (either before or after interest, taxes, depreciation and amortization); |
122
Table of Contents
• | gross or net sales or revenue; | |
• | net income (either before or after taxes); | |
• | operating earnings; | |
• | cash flow (including, but not limited to, operating cash flow and free cash flow); | |
• | return on assets; | |
• | return on capital; | |
• | return on stockholders’ equity; | |
• | return on sales; | |
• | gross or net profit or operating margin; | |
• | costs; | |
• | funds from operations; | |
• | expense; | |
• | working capital; | |
• | earnings per share; | |
• | price per share of our common stock; | |
• | FDA or other regulatory body approval for commercialization of a product; | |
• | implementation or completion of critical projects; and | |
• | market share. |
• | the number and kind of shares of our common stock (or other securities or property) with respect to which awards may be granted or awarded under the 2007 plan; | |
• | the maximum number and kind of shares of our common stock which may be issued under the 2007 plan; | |
• | the number and kind of shares of our common stock subject to outstanding awards; | |
• | the number and kind of shares of our common stock (or other securities or property) for which automatic grants are subsequently to be made to new and continuing non-employee directors; and | |
• | the grant or exercise price with respect to any award. |
123
Table of Contents
• | to increase the maximum number of shares of our common stock that may be issued under the 2007 plan; | |
• | to decrease the exercise price of any outstanding option or SAR granted under the 2007 plan; or | |
• | if required by applicable law (including any applicable stock exchange or national market system requirement). |
124
Table of Contents
• | each of our Named Executive Officers; | |
• | each of our directors; | |
• | all of our directors and executive officers as a group; |
• | each person, or group of affiliated persons, who is known by us to own beneficially more than 5% of our common stock; and |
• | each selling stockholder. |
Shares Beneficially Owned | ||||||||||||||||||||
Common(1) | Preferred(2) | |||||||||||||||||||
Name of Beneficial Owner | Number | Percentage | Number | Percentage | ||||||||||||||||
Five percent stockholders: | ||||||||||||||||||||
Onex(3) | % | |||||||||||||||||||
Directors and Named Executive Officers: | ||||||||||||||||||||
Boyd Hendrickson | (3) | % | ||||||||||||||||||
Jose Lynch | (4) | % | ||||||||||||||||||
Robert M. Le Blanc | (5) | % | ||||||||||||||||||
Michael E. Boxer | ||||||||||||||||||||
John M. Miller, V | ||||||||||||||||||||
Glenn S. Schafer | ||||||||||||||||||||
William Scott | ||||||||||||||||||||
John E. King | (6) | % | ||||||||||||||||||
Roland Rapp | (7) | |||||||||||||||||||
Mark Wortley | (8) | |||||||||||||||||||
Executive officers and directors as a group (12 persons) | (9) | % |
* | Less than 1%. | |
(1) | Does not reflect shares of common stock to be received upon conversion of preferred shares because the conversion ratio is currently indeterminable. |
(2) | If the company completes its proposed initial public offering, each share of preferred stock will convert into the number of shares of common stock equal to its liquidation value at the time of conversion plus accrued dividends, divided by the public offering price per share of common stock. |
(3) | Onex Corporation, 161 Bay Street, Toronto, Canada, M5J 2S1. Onex Corporation is the direct parent company of Onex Partners GP, Inc. Onex Partners GP, Inc. is the general partner of Onex Partners GP LP, which is the general partner of Onex Partners LP. Onex Corporation is also the sole member of Onex Partners LLC, which is the general partner of Onex US Principals LP. Onex is also the sole member of Onex American Holdings II LLC, which is the sole member of Skilled Executive Investco LLC. Each of Onex Partners LP, Onex US Principals LP, Onex American Holdings II LLC and Skilled Executive Investco LLC own shares in us. Onex Corporation’s board of directors are Daniel C. |
125
Table of Contents
Casey, Peter C. Goodsoe, Serge Gouin, Brian M. King, John B. McCoy, J. Robert S. Prichard, Heather M. Reisman, Gerald W. Schwartz and Arni C. Thorsteinson. Mr. Schwartz is also the Chairman, President and Chief Executive Officer of Onex Corporation and owns shares representing a majority of the voting rights of the shares of Onex Corporation and as such has voting and investment power with respect to, and accordingly may be deemed to own beneficially, all of the shares of our common stock owned beneficially by Onex Corporation. Each of Onex Corporation’s board members disclaim beneficial ownership of the shares beneficially owned by Onex, other than to the extent they have a direct pecuniary interest therein. | ||
(3) | Includes 766.1001 shares of restricted stock, 383.0501 of which are unvested as of December 31, 2006. | |
(4) | Includes 626.8091 shares of restricted stock, 313.4046 of which are unvested as of December 31, 2006. | |
(5) | Mr. Le Blanc has served as Managing Director of Onex Investment Corp., an affiliate of Onex Corporation, a diversified industrial corporation, since 1999. As a result, Mr. Le Blanc may be deemed to beneficially own the shares of common stock directly held by Onex. | |
(6) | Includes 278.5815 shares of restricted stock, 139.2908 of which are unvested as of December 31, 2006. | |
(7) | Includes 278.5815 shares of restricted stock, 139.2908 of which are unvested as of December 31, 2006. | |
(8) | Includes 278.5815 shares of restricted stock, 139.2908 of which are unvested as of December 31, 2006. | |
(9) | Includes in the aggregate 2,367.9447 shares of restricted stock, 1,149.1498 of which are unvested as of December 31, 2006. |
126
Table of Contents
127
Table of Contents
128
Table of Contents
• | for term loans, a reduction of the applicable margins over our interest rates of 0.5%, as described below under “— Interest Rates and Fees”; | |
• | the ability to receive for further reductions of the applicable margins based upon favorable ratings from certain debt rating agencies upon consummation of our sale of our common stock in initial public offering and the issuance of new ratings from those agencies; | |
• | an allowance for the net proceeds from an initial public offering of our common stock to be applied to prepay the term loans including our revolving credit facility, to be the lesser of (i) 50% of such net proceeds or (ii) the excess of such net proceeds over the amount to prepay $70.0 million of the 11% senior subordinated notes, plus accrued interest and any prepayment premium as described below under “Description of Exchange Notes”; | |
• | approval the merger of our predecessor company with and into us, and the change of our name from SHG Holding Solutions, Inc. to Skilled Healthcare Group, Inc.; | |
• | revision of certain covenants and reporting requirements. |
• | a base rate determined by reference to the higher of the prime rate announced by Credit Suisse and the federal funds rate plus one-half of 1.0%; or | |
• | a reserve adjusted Eurodollar rate. |
129
Table of Contents
• | 100% of net proceeds from any asset sale by us or our subsidiaries not reinvested in productive assets within 270 days; | |
• | 100% of the net proceeds from any insurance or condemnation award received by us or our subsidiaries not reinvested in productive assets within 270 days; | |
• | 50% (reduced to 25% if our consolidated leverage ratio is less than 3.00 to 1.00) of the net proceeds resulting from SHG Holding’s, our or our subsidiaries’ issuance of any equity interests, or from any capital contribution to SHG Holding or us by any holder of SHG Holding’s or our equity interests, excluding proceeds from: |
• | stock option or other management compensation plans for officers, directors and employees; | |
• | issuances of equity to us or our subsidiaries; | |
• | certain other limited offerings; | |
• | of the net proceeds resulting from the consummation of an initial public offering of our common stock, the lesser of (i) 50% of the net proceeds or (ii) the excess of such net proceeds over the amount to prepay $70.0 million of the 11% senior subordinated notes, plus accrued interest and any prepayment premium as described below under “Description of Exchange Notes”; |
• | 100% of the net proceeds from the issuance of certain indebtedness by SHG Holding, us or our subsidiaries, excluding indebtedness permitted to be incurred under the first lien secured credit facility; and | |
• | 50% (reduced to 25% if the consolidated leverage ratio is less than 3.00 to 1.00) of excess cash flow for any year, commencing in 2006. |
130
Table of Contents
131
Table of Contents
• | Onex made an equity investment in us of approximately $211.3 million in cash; | |
• | the rollover investors made an equity investment in us of approximately $1.5 million in cash through settlement of a bonus payable and $10.1 million in rollover equity; | |
• | our predecessor company assumed $200.0 million aggregate principal amount of senior subordinated notes issued in connection with the merger; | |
• | our predecessor company paid cash merger consideration of $240.8 million to our then-existing stockholders (other than, to the extent of their rollover investment, the rollover investors) and option holders; | |
• | our predecessor company amended its existing first lien senior secured credit facility to provide for a rollover of its existing $259.4 million term loan and an increase in its revolving credit facility from $50.0 million to $75.0 million; | |
• | our predecessor company repaid in full its $110.0 million second lien senior secured credit facility; | |
• | our predecessor company paid accrued interest on its second lien senior secured credit facility; | |
• | we increased the cash on our balance sheet by $35.2 million; and | |
• | we paid approximately $19.2 million of fees and expenses, including placement and other financing fees, and other transaction costs and professional expenses. |
132
Table of Contents
• | will be unsecured senior subordinated obligations of the Company; | |
• | will be subordinated in right of payment to all existing and future Senior Indebtedness of the Company; | |
• | will be senior in right of payment to any future Subordinated Obligations of the Company; and | |
• | will be guaranteed by each Subsidiary Guarantor. |
• | will be an unsecured, senior subordinated obligation of such guarantor; | |
• | will be subordinated in right of payment to all existing and future senior indebtedness of such guarantor; and | |
• | will be senior in right of payment to any future subordinated obligations. |
133
Table of Contents
Redemption | ||||
Period | Price | |||
2010 | 105.50% | |||
2011 | 102.75% | |||
2012 and thereafter | 100.00% |
134
Table of Contents
135
Table of Contents
136
Table of Contents
137
Table of Contents
138
Table of Contents
139
Table of Contents
140
Table of Contents
141
Table of Contents
142
Table of Contents
143
Table of Contents
144
Table of Contents
145
Table of Contents
146
Table of Contents
147
Table of Contents
148
Table of Contents
149
Table of Contents
150
Table of Contents
151
Table of Contents
152
Table of Contents
153
Table of Contents
154
Table of Contents
155
Table of Contents
156
Table of Contents
157
Table of Contents
158
Table of Contents
159
Table of Contents
160
Table of Contents
161
Table of Contents
162
Table of Contents
163
Table of Contents
164
Table of Contents
165
Table of Contents
166
Table of Contents
167
Table of Contents
168
Table of Contents
169
Table of Contents
170
Table of Contents
171
Table of Contents
172
Table of Contents
173
Table of Contents
174
Table of Contents
175
Table of Contents
176
Table of Contents
177
Table of Contents
• | holders subject to the alternative minimum tax; | |
• | banks, insurance companies, or other financial institutions; | |
• | tax-exempt organizations; | |
• | real estate investment companies; | |
• | regulated investment companies; | |
• | dealers in securities or commodities; | |
• | expatriates and certain former citizens or long-term residents of the United States; | |
• | traders in securities that elect to use amark-to-market method of accounting for their securities holdings; | |
• | foreign persons or entities; | |
• | persons that are S-corporations, partnerships or other pass-through entities; | |
• | holders that are “United States persons,” as defined by the Code, whose functional currency is not the U.S. dollar; | |
• | persons that hold the notes as a position in a hedging transaction, “straddle,” “conversion transaction” or other risk reduction transaction; or | |
• | persons deemed to sell the notes under the constructive sale provisions of the Code. |
178
Table of Contents
• | makes any statement in this prospectus untrue in any material respect; | |
• | requires the making of any changes in this prospectus to make the statements in this prospectus not misleading; or | |
• | may impose upon us disclosure obligations that may have a material adverse effect on us, |
179
Table of Contents
180
Table of Contents
SKILLED HEALTHCARE GROUP, INC. | ||||
F-2 | ||||
Consolidated Financial Statements | ||||
F-3 | ||||
F-4 | ||||
F-5 | ||||
F-6 | ||||
F-8 | ||||
SUNSET HEALTHCARE | ||||
F-43 | ||||
Combined Financial Statements | ||||
F-44 | ||||
F-45 | ||||
F-46 | ||||
F-47 | ||||
F-48 |
F-1
Table of Contents
Skilled Healthcare Group, Inc.
F-2
Table of Contents
December 31, | December 31, | |||||||
2006 | 2005 | |||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 2,821 | $ | 37,138 | ||||
Accounts receivable, less allowance for doubtful accounts of $7,889 and $5,678 at December 31, 2006 and 2005, respectively | 86,168 | 62,561 | ||||||
Deferred income taxes | 13,248 | 11,390 | ||||||
Prepaid expenses | 2,101 | 5,996 | ||||||
Other current assets | 10,296 | 18,865 | ||||||
Total current assets | 114,634 | 135,950 | ||||||
Property and equipment, net | 230,904 | 191,151 | ||||||
Other assets: | ||||||||
Notes receivable, less allowance for doubtful accounts of $0 and $301 at December 31, 2006 and 2005, respectively | 4,968 | 3,916 | ||||||
Deferred financing costs, net | 15,764 | 18,551 | ||||||
Goodwill | 411,349 | 396,097 | ||||||
Intangible assets, net | 33,843 | 35,823 | ||||||
Non-current income tax receivable | 1,882 | — | ||||||
Deferred income taxes | 1,504 | 21 | ||||||
Other assets | 23,847 | 15,573 | ||||||
Total other assets | 493,157 | 469,981 | ||||||
Total assets | $ | 838,695 | $ | 797,082 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable and accrued liabilities | $ | 69,136 | $ | 55,233 | ||||
Employee compensation and benefits | 22,693 | 18,669 | ||||||
Current portion of long-term debt and capital leases | 3,177 | 2,918 | ||||||
Total current liabilities | 95,006 | 76,820 | ||||||
Long-term liabilities: | ||||||||
Insurance liability risks | 28,306 | 28,414 | ||||||
Other long-term liabilities | 8,857 | 8,530 | ||||||
Long-term debt and capital leases, less current portion | 465,878 | 460,391 | ||||||
Total liabilities | 598,047 | 574,155 | ||||||
Stockholders’ equity: | ||||||||
Convertible preferred stock, 50,000 shares authorized with 25,000 shares designated as Series A; $0.001 par value per share; 22,312 and 22,287 shares issued and outstanding at December 31, 2006 and 2005, respectively and zero shares pro forma (unaudited), liquidation preference of $18,652 and $246 at December 31, 2006 and 2005, respectively and zero pro forma (unaudited) | 18,652 | 246 | ||||||
Common stock 50,000 shares authorized, $0.001 par value per share; 24,923 shares and 24,759 shares issued and outstanding at December 31, 2006 and 2005, respectively | — | — | ||||||
Deferred compensation | — | (185 | ) | |||||
Additionalpaid-in-capital | 221,996 | 222,866 | ||||||
Retained earnings | — | — | ||||||
Total stockholders’ equity | 240,648 | 222,927 | ||||||
Total liabilities and stockholders’ equity | $ | 838,695 | $ | 797,082 | ||||
F-3
Table of Contents
Year Ended December 31, | ||||||||||||
2006 | 2005 | 2004 | ||||||||||
Successor | Predecessor | Predecessor | ||||||||||
Revenue | $ | 531,657 | $ | 462,847 | $ | 371,284 | ||||||
Expenses: | ||||||||||||
Cost of services (exclusive of rent cost of sales and depreciation and amortization shown below) | 394,936 | 347,228 | 281,395 | |||||||||
Rent cost of sales | 10,027 | 9,815 | 7,883 | |||||||||
General and administrative | 39,872 | 43,784 | 25,148 | |||||||||
Depreciation and amortization | 13,897 | 9,991 | 8,597 | |||||||||
458,732 | 410,818 | 323,023 | ||||||||||
Other income (expenses): | ||||||||||||
Interest expense | (46,286 | ) | (27,629 | ) | (22,370 | ) | ||||||
Interest income and other | 1,196 | 949 | 789 | |||||||||
Equity in earnings of joint venture | 1,903 | 1,787 | 1,701 | |||||||||
Change in fair value of interest rate hedge | (197 | ) | (165 | ) | (926 | ) | ||||||
Reorganization expenses | — | (1,007 | ) | (1,444 | ) | |||||||
Write-off of deferred financing costs | — | (16,626 | ) | (7,858 | ) | |||||||
Forgiveness of stockholder loan | — | (2,540 | ) | — | ||||||||
Gain on sale of assets | — | 980 | — | |||||||||
Total other income (expenses), net | (43,384 | ) | (44,251 | ) | (30,108 | ) | ||||||
Income before provision for (benefit from) income taxes, discontinued operations and cumulative effect of a change in accounting principle | 29,541 | 7,778 | 18,153 | |||||||||
Provision for (benefit from) income taxes | 12,204 | (13,048 | ) | 4,421 | ||||||||
Income before discontinued operations and cumulative effect of a change in accounting principle | 17,337 | 20,826 | 13,732 | |||||||||
Discontinued operations, net of tax | — | 14,740 | 2,789 | |||||||||
Cumulative effect of a change in accounting principle, net of tax | — | (1,628 | ) | — | ||||||||
Net income | 17,337 | 33,938 | 16,521 | |||||||||
Accretion on preferred stock | (18,406 | ) | (744 | ) | (469 | ) | ||||||
Net (loss) income attributable to common stockholders | $ | (1,069 | ) | $ | 33,194 | $ | 16,052 | |||||
Net (loss) income per share data: | ||||||||||||
(Loss) income before discontinued operations and cumulative effect of a change in accounting principle per common share, basic | $ | (46.56 | ) | $ | 16.34 | $ | 11.11 | |||||
Discontinued operations per common share, basic | — | 11.99 | 2.34 | |||||||||
Cumulative effect of a change in accounting principle per common share, basic | — | (1.32 | ) | — | ||||||||
Net (loss) income per common share, basic | $ | (46.56 | ) | $ | 27.01 | $ | 13.45 | |||||
(Loss) income before discontinued operations and cumulative effect of a change in accounting principle per common share, diluted | $ | (46.56 | ) | $ | 15.56 | $ | 10.30 | |||||
Discontinued operations per common share, diluted | — | 11.43 | 2.17 | |||||||||
Cumulative effect of a change in accounting principle per common share, diluted | — | (1.26 | ) | — | ||||||||
Net (loss) income per common share, diluted | $ | (46.56 | ) | $ | 25.73 | $ | 12.47 | |||||
Weighted average common shares outstanding, basic | 22,955 | 1,228,965 | 1,193,501 | |||||||||
Weighted average common shares outstanding, diluted | 22,955 | 1,290,120 | 1,286,963 | |||||||||
F-4
Table of Contents
�� | ||||||||||||||||||||||||||||||||||||||||||||
Additional | Retained | |||||||||||||||||||||||||||||||||||||||||||
Preferred Stock | Common Stock | Class B Non-Voting Common Stock | Deferred | Paid-In | (Deficit) | Due From | ||||||||||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Shares | Amount | Comp | Capital | Earnings | Stockholder | Total | ||||||||||||||||||||||||||||||||||
Predecessor | ||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2003 | — | $ | — | 1,193,587 | $ | — | — | $ | — | $ | — | $ | 107,572 | $ | (187,345 | ) | $ | (2,540 | ) | $ | (82,313 | ) | ||||||||||||||||||||||
Change in terms of preferred stock | 15,000 | 15,000 | — | — | — | — | — | — | — | — | 15,000 | |||||||||||||||||||||||||||||||||
Accretion on preferred stock | — | 469 | — | — | — | — | — | (469 | ) | — | — | — | ||||||||||||||||||||||||||||||||
Issuance of restricted stock | — | — | — | — | 70,661 | 1 | — | 3 | — | — | 4 | |||||||||||||||||||||||||||||||||
Cancellation of restricted stock | — | — | — | — | (4,930 | ) | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Deferred compensation related to restricted stock awards | — | — | — | — | — | — | (1,161 | ) | 1,161 | — | — | — | ||||||||||||||||||||||||||||||||
Amortization of deferred compensation | — | — | — | — | — | — | 313 | — | — | — | 313 | |||||||||||||||||||||||||||||||||
Other changes | — | — | — | 12 | — | — | — | (12 | ) | — | — | — | ||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | — | — | 16,521 | — | 16,521 | |||||||||||||||||||||||||||||||||
Balance at December 31, 2004 | 15,000 | 15,469 | 1,193,587 | 12 | 65,731 | 1 | (848 | ) | 108,255 | (170,824 | ) | (2,540 | ) | (50,475 | ) | |||||||||||||||||||||||||||||
Accretion on preferred stock | — | 498 | — | — | — | — | — | (498 | ) | — | — | — | ||||||||||||||||||||||||||||||||
Dividends paid | — | (967 | ) | — | — | — | — | — | (107,637 | ) | — | — | (108,604 | ) | ||||||||||||||||||||||||||||||
Redemption of preferred stock | (15,000 | ) | (15,000 | ) | — | — | — | — | — | — | — | — | (15,000 | ) | ||||||||||||||||||||||||||||||
Forgiveness of stockholder loan | — | — | — | — | — | — | — | — | — | 2,540 | 2,540 | |||||||||||||||||||||||||||||||||
Exercise of warrants and cash settlement of stock options | — | — | 42,999 | 82 | — | — | — | — | — | — | 82 | |||||||||||||||||||||||||||||||||
Repurchase of common stock | — | — | (614 | ) | — | — | — | — | (7 | ) | — | — | (7 | ) | ||||||||||||||||||||||||||||||
Cancellation of common stock by Bankruptcy Court | — | — | (979 | ) | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Deferred compensation related to restricted stock awards | — | — | — | — | — | — | (8,940 | ) | 8,940 | — | — | — | ||||||||||||||||||||||||||||||||
Stock-based compensation and amortization of deferred compensation | — | — | — | — | — | — | 9,788 | — | — | — | 9,788 | |||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | — | — | 33,938 | — | 33,938 | |||||||||||||||||||||||||||||||||
— | — | 1,234,993 | 94 | 65,731 | 1 | — | 9,053 | (136,886 | ) | — | (127,738 | ) | ||||||||||||||||||||||||||||||||
Successor | ||||||||||||||||||||||||||||||||||||||||||||
Effect of the Onex Transaction | — | — | (1,234,993 | ) | (94 | ) | (65,731 | ) | (1 | ) | — | (9,053 | ) | 136,886 | — | 127,738 | ||||||||||||||||||||||||||||
Onex and other equity contributions | 22,287 | — | 22,287 | — | — | — | — | 222,865 | — | — | 222,865 | |||||||||||||||||||||||||||||||||
Deferred compensation related to restricted stock awards | — | — | 2,472 | — | — | — | (247 | ) | 247 | — | — | — | ||||||||||||||||||||||||||||||||
Amortization of deferred compensation | — | — | — | — | — | — | 62 | — | — | — | 62 | |||||||||||||||||||||||||||||||||
Accretion on preferred stock | — | 246 | — | — | — | — | — | (246 | ) | — | — | — | ||||||||||||||||||||||||||||||||
Balance at December 31, 2005 | 22,287 | 246 | 24,759 | — | — | — | (185 | ) | 222,866 | — | — | 222,927 | ||||||||||||||||||||||||||||||||
Proceeds from issuance of stock | 10 | — | 10 | — | — | — | — | 100 | — | — | 100 | |||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | — | — | 17,337 | — | 17,337 | |||||||||||||||||||||||||||||||||
Reclassification of deferred compensation upon adopting SFAS No. 123R | — | — | — | — | — | — | 185 | (185 | ) | — | — | — | ||||||||||||||||||||||||||||||||
Issuance of restricted stock | 15 | — | 154 | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||
Stock-based compensation | — | — | — | — | — | — | — | 284 | — | — | 284 | |||||||||||||||||||||||||||||||||
Accretion on preferred stock | — | 18,406 | — | — | — | — | — | (1,069 | ) | (17,337 | ) | — | — | |||||||||||||||||||||||||||||||
Balance at December 31, 2006 | 22,312 | $ | 18,652 | 24,923 | $ | — | — | $ | — | $ | — | $ | 221,996 | $ | — | $ | — | $ | 240,648 | |||||||||||||||||||||||||
F-5
Table of Contents
Year Ended December 31, | ||||||||||||
2006 | 2005 | 2004 | ||||||||||
Successor | Predecessor | Predecessor | ||||||||||
Operating Activities | ||||||||||||
Net income | $ | 17,337 | $ | 33,938 | $ | 16,521 | ||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||
Depreciation and amortization | 13,897 | 9,991 | 8,597 | |||||||||
Reorganization expenses | — | 1,007 | 1,444 | |||||||||
Provision for doubtful accounts | 5,439 | 3,968 | 2,259 | |||||||||
Non-cash stock-based compensation | 284 | 9,850 | 313 | |||||||||
Cumulative effect of a change in accounting principle | — | 1,628 | — | |||||||||
(Gain) on sale of assets | — | (23,892 | ) | — | ||||||||
Amortization of deferred financing costs | 2,640 | 1,657 | 1,155 | |||||||||
Write-off of deferred financing costs and prepayment costs related to extinguished debt | — | 16,626 | 7,858 | |||||||||
Forgiveness of stockholder loan | — | 2,540 | — | |||||||||
Deferred income taxes | (6,363 | ) | (23,129 | ) | — | |||||||
Change in fair value of interest rate hedge | 197 | 165 | 926 | |||||||||
Amortization of discount on senior subordinated notes | 164 | — | — | |||||||||
Changes in operating assets and liabilities: | ||||||||||||
Accounts receivable | (29,046 | ) | (28,242 | ) | (7,119 | ) | ||||||
Other current assets | 12,267 | (12,630 | ) | (1,923 | ) | |||||||
Accounts payable and accrued liabilities | 14,019 | 13,983 | 5,745 | |||||||||
Employee compensation and benefits | 3,588 | 2,393 | 2,817 | |||||||||
Non-current income tax receivable | (1,882 | ) | — | — | ||||||||
Insurance liability risks | 1,547 | 5,173 | 11,272 | |||||||||
Other long-term liabilities | 327 | 1,015 | 306 | |||||||||
Net cash paid for reorganization costs | — | (1,037 | ) | (1,813 | ) | |||||||
Net cash provided by operating activities | 34,415 | 15,004 | 48,358 | |||||||||
Investing activities | ||||||||||||
Principal (additions) payments on notes receivable, net | (1,052 | ) | 171 | 1,134 | ||||||||
Acquisition of healthcare facilities | (43,030 | ) | — | (42,748 | ) | |||||||
Proceeds from disposal of property and equipment | — | 41,059 | 74 | |||||||||
Additions to property and equipment | (22,267 | ) | (11,183 | ) | (8,212 | ) | ||||||
Changes in other assets | (7,680 | ) | (482 | ) | 4,522 | |||||||
Cash distributed related to the Onex Transaction | (347 | ) | (253,350 | ) | — | |||||||
Net cash used in investing activities | (74,376 | ) | (223,785 | ) | (45,230 | ) | ||||||
Financing activities | ||||||||||||
Borrowings (repayments) under line of credit | 8,500 | (15,000 | ) | — | ||||||||
Repayments on long-term debt and capital leases | (2,918 | ) | (14,362 | ) | (23,299 | ) | ||||||
Repayments on long-term debt through refinancing | — | (110,000 | ) | (228,854 | ) | |||||||
Fees paid for early extinguishment of debt | — | (6,300 | ) | (4,361 | ) | |||||||
Proceeds from issuance of long-term debt | — | 321,786 | 278,998 | |||||||||
Additions to deferred financing costs of new debt | (38 | ) | (21,765 | ) | (9,358 | ) | ||||||
Redemption of preferred stock | — | (15,732 | ) | — |
F-6
Table of Contents
Year Ended December 31, | ||||||||||||
2006 | 2005 | 2004 | ||||||||||
Successor | Predecessor | Predecessor | ||||||||||
Purchase of treasury stock | — | (7 | ) | — | ||||||||
Proceeds from exercise of warrants and cash settlement of stock options | — | 82 | — | |||||||||
Dividends paid | — | (108,604 | ) | (15,000 | ) | |||||||
Proceeds from restricted stock grant | — | — | 4 | |||||||||
Proceeds from capital contributions related to the Onex Transaction | — | 211,300 | — | |||||||||
Proceeds from the issuance of new common stock | 100 | — | — | |||||||||
Proceeds from sale of interest rate hedge | — | 130 | 1,355 | |||||||||
Purchase of interest rate hedge | — | (275 | ) | (617 | ) | |||||||
Net cash provided by (used in) financing activities | 5,644 | 241,253 | (1,132 | ) | ||||||||
(Decrease) increase in cash and cash equivalents | (34,317 | ) | 32,472 | 1,996 | ||||||||
Cash and cash equivalents at beginning of year | 37,138 | 4,666 | 2,670 | |||||||||
Cash and cash equivalents at end of year | $ | 2,821 | $ | 37,138 | $ | 4,666 | ||||||
Supplemental cash flow information | ||||||||||||
Cash paid for: | ||||||||||||
Interest expense | $ | 31,620 | $ | 26,068 | $ | 26,836 | ||||||
Income taxes | $ | 2,655 | $ | 25,222 | $ | 1,414 | ||||||
Supplemental disclosure of non-cash investing and financing activities: | ||||||||||||
Reclassification of accounts receivable to notes receivable | $ | 2,265 | $ | — | $ | 313 | ||||||
Capitalized lease transactions | $ | — | $ | — | $ | 1,514 | ||||||
F-7
Table of Contents
1. | Description of Business |
Year Ended December 31, | ||||||||
2005 | 2004 | |||||||
Professional fees | $ | 600 | $ | 620 | ||||
Court-related services | 40 | 157 | ||||||
Refinancing costs | 5 | 49 | ||||||
Other fees | 362 | 618 | ||||||
Total | $ | 1,007 | $ | 1,444 | ||||
F-8
Table of Contents
Year Ended December 31, | ||||||||
2005 | 2004 | |||||||
Operating cash receipts | $ | — | $ | — | ||||
Cash payments to suppliers for reorganization services: | ||||||||
Professional fees | 600 | 620 | ||||||
Court-related services | 40 | 157 | ||||||
Refinancing costs | 5 | 49 | ||||||
Other fees | 392 | 987 | ||||||
Total | $ | 1,037 | $ | 1,813 | ||||
• | The incurrence by SHG of (i) approximately $32,000 in indebtedness available under new Revolving Credit Facilities; (ii) approximately $23,000 under a new Secured Mezzanine Term Loan; and (iii) approximately $95,000 under a new Senior Mortgage Term Loan; | |
• | The satisfaction of SHG’s 111/4% Senior Subordinated Notes due 2008 (“2008 Notes”) upon the issuance or payment by SHG to the holders of the 2008 Notes on a pro rata basis of (i) approximately $106,800 of new Senior Subordinated Secured Increasing Rate Notes due 2008 that accrued interest at an initial rate of 9.25% and provided for annual rate increases, (ii) 58,642 shares of common stock and (iii) cash in the amount of $50,000, consisting of approximately $36,000 in outstanding interest and approximately $14,000 of principal; | |
• | The payment in full of amounts outstanding under SHG’s $90,000 Term Loan Facility and $30,000 Revolving Credit Facility; |
• | The issuance of one share of new class A preferred stock, par value $0.01 per share for each share of SHG’s existing class A preferred stock; |
• | The cancellation of SHG’s series A common stock and the issuance of 1.1142 shares of new common stock for each share of cancelled series A common stock; | |
• | The cancellation of SHG’s series B common stock and options to purchase series C common stock, with no distribution made in respect thereof; | |
• | The cancellation of SHG’s series C common stock and the issuance of one share of new common stock for each share of cancelled series C common stock; | |
• | The cancellation of outstanding warrants to purchase series C common stock and the issuance of new warrants, on substantially the same terms, to purchase a number of shares of new common stock equal to the number of shares of series C common stock that were subject to the existing warrants so cancelled; | |
• | An amendment and restatement of SHG’s stockholders’ agreement; | |
• | The impairment of certain secured claims and the impairment of certain general unsecured claims; and |
F-9
Table of Contents
• | The restructuring of SHG’s businesses and legal structure to conform to SHG’s exit financing requirements whereby business enterprises were assumed by new subsidiary limited liability companies and existing corporations such that:(i) day-to-day operations are performed by each operating subsidiary; (ii) administrative services, such as accounting and cash management, are provided through a subsidiary administrative services company under contracts at market rates with each of the operating subsidiaries, and (iii) payroll processing services are provided through a subsidiary employment services company under contracts at market rates with each of the operating subsidiary employers. |
F-10
Table of Contents
Issuance of common and preferred stock for cash | $ | 211,300 | ||
Issuance of common and preferred stock for rollover consideration | 10,065 | |||
Issuance of common and preferred stock in consideration for settlement of accrued liabilities | 1,500 | |||
Total issuance of common and preferred stock | 222,865 | |||
Issuance of 11% Senior Subordinated Notes due 2014 | 198,668 | |||
Amended First Lien Credit Agreement, assumed under Agreement | 259,350 | |||
Total sources of financing | $ | 680,883 | ||
Cash paid to stockholders, including amounts held in escrow | $ | 240,814 | ||
Rollover consideration | 10,065 | |||
Accrued liability settled in consideration for common and preferred stock | 1,500 | |||
Amended First Lien Credit Agreement, assumed under Agreement | 259,350 | |||
Amounts paid to settle Second Lien Credit Agreement | 110,000 | |||
Accrued interest and prepayment penalty on Second Lien Credit Agreement | 4,798 | |||
Transaction costs | 7,739 | |||
Deferred financing costs | 11,439 | |||
Total purchase price | $ | 645,705 | ||
Net cash retained in successor company from the Onex Transaction | $ | 35,178 | ||
Purchase price: | $ | 645,705 | ||||||
Cash held in predecessor company | 2,744 | |||||||
Other current assets | 90,628 | |||||||
Property and equipment | 191,151 | |||||||
Identifiable intangible assets | 35,823 | |||||||
Other long-term assets | 63,011 | |||||||
Current liabilities | (67,464 | ) | ||||||
Other long-term liabilities | (66,223 | ) | ||||||
Net assets acquired | 249,670 | |||||||
Goodwill | $ | 396,035 | ||||||
F-11
Table of Contents
• | Land and buildings: The valuation of land and buildings was calculated using an income approach by employing a direct capitalization analysis where an estimated market rental rate was used to determine the potential income for each property. Actual and estimated operating expenses by property were then deducted and the resulting net operating income was capitalized by a market-derived capitalization rate to determine the value of the property. The total fair value assigned to land and buildings was $174,383. | |
• | Other property and equipment: Other property and equipment consisted of furniture and equipment and construction in progress, for which the fair value was estimated to equal net book value as of the date of the Onex Transaction. The total fair value assigned to other property and equipment was $16,768. |
• | Other long-term assets and liabilities: Other long-term assets, consisting primarily of deferred income taxes, restricted cash, deferred financing and deposits, were valued at book value as of the date of the Onex Transaction. The total fair value assigned to other long-term assets was $63,011. Other long-term liabilities, consisting primarily of insurance liability risks and deferred income taxes, were valued at book value as of the date of the Onex Transaction. The total fair value assigned to other long-term liabilities was $66,223. |
• | Patient lists and managed care contracts: The valuation of patient lists and managed care contracts was calculated using an income approach by employing an excess earnings method that examined the economic returns contributed by the identified tangible and intangible assets of the Company, and then isolating the excess return, which was attributed to the pool of intangible assets being valued. The excess return was then discounted to present value to determine the fair value of the patient lists and managed care contracts. The amortization periods of the managed care contracts was determined to be five years. The amortization period of the patient lists was determined to be four months. The fair value assigned to managed care contracts and patient lists was $7,700 and $800, respectively. | |
• | Leasehold interests: The valuation of the leasehold interests was calculated using a market approach by determining the present value of the difference (the disadvantage or advantage) between the current and future contract lease obligation and the estimated market lease rate over the term of the lease for each lease acquired. The resulting advantages and disadvantages were aggregated, netted and discounted to present value to determine the amount of the purchase price to be allocated to leasehold interests. The weighted-average amortization period for the leasehold interests was determined to be approximately 10 years. The total fair value assigned to leasehold interests was $7,012. |
F-12
Table of Contents
• | Lease acquisition costs andcovenants-not-to-compete: The fair value was determined to be book value as of the date of the Onex Transaction. The lease acquisition costs were fully amortized in 2006. The remaining amortization period of thecovenants-not-to-compete was approximately four years. The total fair value assigned to these items was $3,311. | |
• | Trade names: The valuation of the trade names was calculated using an income approach, specifically the royalty savings method, by projecting revenue attributable to the services using the trade names, the royalty rate that would hypothetically be charged by a licensor of the trade name to a licensee, and a discount rate to reflect the inherent risk of the projected cash flows. The resulting cash flows were then discounted to present value to determine the fair value of the trade names. The trade names were determined to have an indefinite life and therefore not subject to amortization. The total fair value assigned to trade names was $17,000. |
Prior Basis of | ||||||||||||
Accounting, | ||||||||||||
Balance Sheet Accounts | December 27, 2005 | Merger Adjustments | As Adjusted | |||||||||
Cash and cash equivalents(1) | $ | 1,960 | $ | 35,178 | $ | 37,138 | ||||||
Other current assets(2) | 12,865 | 6,000 | 18,865 | |||||||||
Property and equipment, net(3) | 190,903 | 248 | 191,151 | |||||||||
Deferred financing costs, net(4) | 7,112 | 11,439 | 18,551 | |||||||||
Deferred income tax asset, net(5) | 11,739 | (11,718 | ) | 21 | ||||||||
Goodwill(6) | 20,491 | 375,544 | 396,035 | |||||||||
Other intangibles(7) | 3,311 | 32,512 | 35,823 | |||||||||
Accounts payable and accrued liabilities(8) | 50,251 | 4,982 | 55,233 | |||||||||
Other long-term liabilities(9) | 3,580 | 4,950 | 8,530 | |||||||||
11% Senior Subordinated Notes(10) | — | 198,668 | 198,668 | |||||||||
Second Lien credit agreement(11) | 110,000 | (110,000 | ) | — |
(1) | Cash and cash equivalents increased by $35,178 as a result of financing sources exceeding the purchase price. | |
(2) | Other current assets increased by $6,000 as a result of the amount held in escrow for potential tax liabilities. | |
(3) | Property and equipment, net increased by $248 as a result of reflecting fixed assets at fair value at the date of the Onex Transaction. | |
(4) | Deferred financing costs, net increased by $11,439 as a result of the costs related to the financing of the 11% Senior Subordinated Notes due 2014. | |
(5) | Net deferred income tax assets decreased as a result of the Onex Transaction. | |
(6) | Goodwill of $396,035 represents the excess of the purchase price over the fair values of the net assets acquired. | |
(7) | Other intangibles increased by $32,512. Other intangibles are listed in Note 4. | |
(8) | Accounts payable and accrued liabilities increased by $4,982 primarily from an accrual for amounts due to Heritage related to SHG’s December 27, 2005 tax return, partially offset by accrued interest and a prepayment penalty related to the settlement of SHG’s Second Lien Credit Agreement. | |
(9) | Other long-term liabilities increased by $4,950 to record the fair value of certain asset retirement obligations. |
F-13
Table of Contents
(10) | Concurrent with the Onex Transaction, 11% Senior Subordinated Notes due 2014 with a face value of $200,000 were issued at a discount of $1,332. | |
(11) | Concurrent with the Onex Transaction, SHG’s Second Lien Credit Agreement was settled. |
2. | Summary of Significant Accounting Policies |
F-14
Table of Contents
2006 | 2005 | 2004 | ||||||||||||||||||||||
Percentage | Percentage | Percentage | ||||||||||||||||||||||
Revenue | of | Revenue | of | Revenue | of | |||||||||||||||||||
Dollars | Revenue | Dollars | Revenue | Dollars | Revenue | |||||||||||||||||||
Medicare | $ | 191,263 | 36.0 | % | $ | 168,144 | 36.3 | % | $ | 133,092 | 35.8 | % | ||||||||||||
Medicaid | 170,171 | 32.0 | 155,128 | 33.5 | 143,176 | 38.6 | ||||||||||||||||||
Subtotal Medicare and Medicaid | 361,434 | 68.0 | 323,272 | 69.8 | 276,268 | 74.4 | ||||||||||||||||||
Managed Care | 43,267 | 8.1 | 33,844 | 7.3 | 24,945 | 6.7 | ||||||||||||||||||
Private and Other | 126,956 | 23.9 | 105,731 | 22.9 | 70,071 | 18.9 | ||||||||||||||||||
Total | $ | 531,657 | 100.0 | % | $ | 462,847 | 100.0 | % | $ | 371,284 | 100.0 | % | ||||||||||||
F-15
Table of Contents
Buildings and improvements | 15-40 years | |
Leasehold improvements | Shorter of the lease term or estimated useful life, generally 5-10 years | |
Furniture and equipment | 3-10 years |
- | long-term care services, which includes the operation of skilled nursing and assisted living facilities and is the most significant portion of the Company’s business, | |
- | rehabilitation therapy, which provides physical, occupational and speech therapy in Company-operated facilities and unaffiliated facilities, and | |
- | hospice care, which was established in 2004 and provides hospice care in Texas and California. |
F-16
Table of Contents
F-17
Table of Contents
F-18
Table of Contents
F-19
Table of Contents
Year Ended December 31, | ||||||||||||
2006 | 2005 | 2004 | ||||||||||
Numerator: | ||||||||||||
Net income, as reported | $ | 17,337 | $ | 33,938 | $ | 16,521 | ||||||
Accretion on preferred stock | (18,406 | ) | (744 | ) | (469 | ) | ||||||
Net (loss) income attributable to common stockholders | $ | (1,069 | ) | $ | 33,194 | $ | 16,052 | |||||
Denominator: | ||||||||||||
Weighted average common shares outstanding | 22,955 | 1,228,965 | 1,193,501 | |||||||||
Net (loss) income per common share, basic | $ | (46.56 | ) | $ | 27.01 | $ | 13.45 | |||||
Year Ended December 31, | ||||||||||||
2006 | 2005 | 2004 | ||||||||||
Numerator: | ||||||||||||
Net (loss) income attributable to common stockholders | $ | (1,069 | ) | $ | 33,194 | $ | 16,052 | |||||
Net (loss) income attributable to common stockholders plus effect of assumed conversions | $ | (1,069 | ) | $ | 33,194 | $ | 16,052 | |||||
Denominator: | ||||||||||||
Weighted average common shares outstanding | 22,955 | 1,228,965 | 1,193,501 | |||||||||
Plus: incremental shares from assumed conversions, if applicable | — | 61,155 | 93,462 | |||||||||
Adjusted weighted average common shares outstanding | 22,955 | 1,290,120 | 1,286,963 | |||||||||
Net (loss) income per common share, diluted | $ | (46.56 | ) | $ | 25.73 | $ | 12.47 | |||||
F-20
Table of Contents
3. | Fair Value of Financial Instruments |
4. | Intangible Assets |
F-21
Table of Contents
Accumulated | ||||||||||||
Cost | Amortization | Net Balance | ||||||||||
Intangible assets subject to amortization: | ||||||||||||
Covenantsnot-to-compete | $ | 2,987 | $ | (713 | ) | $ | 2,274 | |||||
Managed care contracts | 7,700 | (1,541 | ) | 6,159 | ||||||||
Leasehold interests | 9,227 | (817 | ) | 8,410 | ||||||||
Total | $ | 19,914 | $ | (3,071 | ) | 16,843 | ||||||
Intangible assets not subject to amortization: | ||||||||||||
Trade names | 17,000 | |||||||||||
Balance at December 31, 2006 | $ | 33,843 | ||||||||||
Accumulated | ||||||||||||
Cost | Amortization | Net Balance | ||||||||||
Intangible assets subject to amortization: | ||||||||||||
Lease acquisition costs | $ | 594 | $ | — | $ | 594 | ||||||
Covenantsnot-to-compete | 2,717 | — | 2,717 | |||||||||
Patient lists | 800 | — | 800 | |||||||||
Managed care contracts | 7,700 | — | 7,700 | |||||||||
Leasehold interests | 7,012 | — | 7,012 | |||||||||
— | ||||||||||||
Total | $ | 18,823 | $ | — | 18,823 | |||||||
Intangible assets not subject to amortization: | ||||||||||||
Trade names | 17,000 | |||||||||||
Balance at December 31, 2005(1) | $ | 35,823 | ||||||||||
(1) | In accordance with SFAS No. 141, intangible assets were recorded at fair value at December 27, 2005 due to the Onex Transaction. |
5. | Discontinued Operations |
F-22
Table of Contents
2006 | 2005 | 2004 | ||||||||||
Revenue | $ | — | $ | 13,109 | $ | 50,068 | ||||||
Expenses | — | (12,074 | ) | (45,395 | ) | |||||||
Gain on sale of assets | — | 22,912 | — | |||||||||
Pre-tax income | — | 23,947 | 4,673 | |||||||||
Provision for income taxes | — | (9,207 | ) | (1,884 | ) | |||||||
Discontinued operations, net of taxes | $ | — | $ | 14,740 | $ | 2,789 | ||||||
6. | Acquisitions |
Purchase price and other costs related to the purchase | $ | 31,376 | ||||||
Land and land improvements | 1,530 | |||||||
Buildings and leasehold improvements | 18,071 | |||||||
Furniture and equipment | 855 | |||||||
Total assets acquired | 20,456 | |||||||
Goodwill | $ | 10,920 | ||||||
F-23
Table of Contents
Year Ended December 31, | ||||||||
2006 | 2005 | |||||||
Revenue | $ | 535,373 | $ | 485,981 | ||||
Income from continuing operations | $ | 17,518 | $ | 22,336 | ||||
Net (loss) income available to common stockholders | $ | (888 | ) | $ | 34,704 | |||
Net (loss) income available to common stockholders per common share, basic | $ | (38.67 | ) | $ | 28.24 | |||
Net (loss) income available to common stockholders per common share, diluted | $ | (38.67 | ) | $ | 26.90 | |||
7. | Business Segments |
F-24
Table of Contents
Long-Term Care | ||||||||||||||||
Services | Ancillary Services | Other(3) | Total | |||||||||||||
Year ended December 31, 2006 | ||||||||||||||||
Revenue from external customers | $ | 469,758 | $ | 62,623 | $ | (724 | ) | $ | 531,657 | |||||||
Intersegment revenue | — | 50,199 | 1,229 | 51,428 | ||||||||||||
Total revenue | $ | 469,758 | $ | 112,822 | $ | 505 | $ | 583,085 | ||||||||
Segment total assets | $ | 704,797 | $ | 66,358 | $ | 67,540 | $ | 838,695 | ||||||||
Goodwill and intangibles included in total assets | $ | 408,642 | $ | 36,550 | $ | — | $ | 445,192 | ||||||||
Segment capital expenditures | $ | 20,086 | $ | 606 | $ | 1,575 | $ | 22,267 | ||||||||
EBITDA(2) | $ | 75,207 | $ | 18,828 | $ | (5,507 | ) | $ | 88,528 | |||||||
Year ended December 31, 2005 | ||||||||||||||||
Revenue from external customers | $ | 418,028 | $ | 44,519 | $ | 300 | $ | 462,847 | ||||||||
Intersegment revenue | — | 43,216 | 5,176 | 48,392 | ||||||||||||
Total revenue | $ | 418,028 | $ | 87,735 | $ | 5,476 | $ | 511,239 | ||||||||
Segment total assets | $ | 627,364 | $ | 58,339 | $ | 111,379 | $ | 797,082 | ||||||||
Goodwill and intangibles included in total assets(1) | $ | 395,207 | $ | 36,713 | $ | — | $ | 431,920 | ||||||||
Segment capital expenditures | $ | 9,724 | $ | 189 | $ | 1,270 | $ | 11,183 | ||||||||
EBITDA(2) | $ | 64,348 | $ | 14,801 | $ | (21,588 | ) | $ | 57,561 | |||||||
Year ended December 31, 2004 | ||||||||||||||||
Revenue from external customers | $ | 344,443 | $ | 26,462 | $ | 379 | $ | 371,284 | ||||||||
Intersegment revenue | — | 30,304 | 5,940 | 36,244 | ||||||||||||
Total revenue | $ | 344,443 | $ | 56,766 | $ | 6,319 | $ | 407,528 | ||||||||
Segment total assets | $ | 241,412 | $ | 17,504 | $ | 49,944 | $ | 308,860 | ||||||||
Goodwill and intangibles included in total assets | $ | 25,037 | $ | 1,827 | $ | — | $ | 26,864 | ||||||||
Segment capital expenditures | $ | 7,246 | $ | 609 | $ | 357 | $ | 8,212 | ||||||||
EBITDA(2) | $ | 47,943 | $ | 7,979 | $ | (4,802 | ) | $ | 51,120 |
(1) | Goodwill from the Onex Transaction was allocated based on the relative fair value of the assets on the date of the Onex Transaction. |
(2) | EBITDA is defined as net income before depreciation, amortization and interest expense (net) and the provision for (benefit from) income taxes. |
(3) | “Other” includes discontinued operations in 2005 and 2004. |
F-25
Table of Contents
8. | Debt |
2006 | 2005 | |||||||
$200,000 2014 Notes, interest rate 11.0%, with an original issue discount of $1,168 and $1,332 at December 31, 2006 and 2005, respectively, interest payable semiannually, principal due 2014, unsecured | $ | 198,832 | $ | 198,668 | ||||
Revolving Credit Facility, swing line subfacility, interest rate based on bank base rate plus 1.75% (10.0% at December 31, 2006), due 2010 | 4,500 | — | ||||||
Revolving Credit Facility, interest rate based on LIBOR plus 2.75% (8.1% at December 31, 2006) collateralized by real property, due 2010 | 4,000 | — | ||||||
First Lien Credit Agreement, interest rate based on LIBOR plus 2.75% (8.1% at December 31, 2006) collateralized by real property, due 2012 | 256,100 | 258,700 | ||||||
Notes payable, fixed interest rate 6.5%, payable in monthly installments, collateralized by a first priority deed of trust, due November 2014 | 2,104 | 2,301 | ||||||
Present value of capital lease obligations at effective interest rates, collateralized by property and equipment | 3,519 | 3,640 | ||||||
Total long-term debt and capital leases | 469,055 | 463,309 | ||||||
Less amounts due within one year | (3,177 | ) | (2,918 | ) | ||||
Long-term debt and capital leases, net of current portion | $ | 465,878 | $ | 460,391 | ||||
F-26
Table of Contents
F-27
Table of Contents
Other | ||||||||||||
Long-Term | ||||||||||||
Capital Leases | Debt | Total | ||||||||||
2007 | $ | 367 | $ | 2,810 | $ | 3,177 | ||||||
2008 | 371 | 2,824 | 3,195 | |||||||||
2009 | 2,395 | 2,839 | 5,234 | |||||||||
2010 | 216 | 11,355 | 11,571 | |||||||||
2011 | 220 | 2,872 | 3,092 | |||||||||
Thereafter | 645 | 444,004 | 444,649 | |||||||||
4,214 | 466,704 | 470,918 | ||||||||||
Less original issue discount at December 31, 2006 | — | 1,168 | 1,168 | |||||||||
Less amount representing interest | 695 | — | 695 | |||||||||
$ | 3,519 | $ | 465,536 | $ | 469,055 | |||||||
F-28
Table of Contents
9. | Other Current Assets and Other Assets |
2006 | 2005 | |||||||
Receivable from escrow | $ | 6,000 | $ | 6,000 | ||||
Income tax receivable | — | 9,370 | ||||||
Supply inventories | 2,152 | 2,146 | ||||||
Other notes receivable, net of allowance of $0 and $330 at December 31, 2006 and 2005, respectively | 2,144 | 1,349 | ||||||
$ | 10,296 | $ | 18,865 | |||||
2006 | 2005 | |||||||
Equity investment in Pharmacy joint venture | $ | 4,170 | $ | 3,992 | ||||
Restricted cash | 8,448 | 1,390 | ||||||
Investments | 4,856 | 7,465 | ||||||
Deposits and other assets | 4,695 | 2,726 | ||||||
Expenses related to initial public offering | 1,678 | — | ||||||
$ | 23,847 | $ | 15,573 | |||||
F-29
Table of Contents
10. | Property and Equipment |
2006 | 2005 | |||||||
Land and land improvements | $ | 43,333 | $ | 40,523 | ||||
Buildings and leasehold improvements | 164,105 | 133,860 | ||||||
Furniture and equipment | 24,372 | 14,769 | ||||||
Construction in progress | 8,913 | 1,999 | ||||||
240,723 | 191,151 | |||||||
Less amortization and accumulated depreciation | (9,819 | ) | — | |||||
$ | 230,904 | $ | 191,151 | |||||
11. | Income Taxes |
2006 | 2005 | 2004 | ||||||||||
Federal: | ||||||||||||
Current | $ | 14,118 | $ | 8,187 | $ | 3,497 | ||||||
Deferred | (3,648 | ) | (18,822 | ) | — | |||||||
State: | ||||||||||||
Current | 2,377 | 695 | 924 | |||||||||
Deferred | (643 | ) | (3,108 | ) | — | |||||||
$ | 12,204 | $ | (13,048 | ) | $ | 4,421 | ||||||
Year Ended December 31, | ||||||||||||
2006 | 2005 | 2004 | ||||||||||
Income tax expense (benefit) on continuing operations | $ | 12,204 | $ | (13,048 | ) | $ | 4,421 | |||||
Income tax on discontinued operations | — | 9,207 | 1,884 | |||||||||
Income tax benefit on cumulative effect of change in accounting principle | — | (1,017 | ) | — | ||||||||
$ | 12,204 | $ | (4,858 | ) | $ | 6,305 | ||||||
F-30
Table of Contents
2006 | 2005 | 2004 | ||||||||||
Federal rate (35%) | $ | 10,339 | $ | 2,722 | $ | 6,353 | ||||||
State taxes, net of federal tax benefit | 1,127 | 1,748 | 601 | |||||||||
Change in valuation allowance | — | (25,177 | ) | (6,158 | ) | |||||||
Preferred stock, Series A dividends | — | — | 659 | |||||||||
Reorganization costs | — | 3,865 | 2,737 | |||||||||
Restricted stock compensation | — | 3,551 | 110 | |||||||||
Other, net | 738 | 243 | 119 | |||||||||
$ | 12,204 | $ | (13,048 | ) | $ | 4,421 | ||||||
F-31
Table of Contents
2006 | 2005 | |||||||||||||||
Current | Non-Current | Current | Non-Current | |||||||||||||
Deferred income tax assets: | ||||||||||||||||
Vacation and other accrued expenses | $ | 3,915 | $ | 1,704 | $ | 3,199 | $ | 900 | ||||||||
Allowance for doubtful accounts | 3,033 | — | 2,317 | — | ||||||||||||
Professional liability accrual | 6,540 | 8,392 | 6,211 | 9,317 | ||||||||||||
Rent accrual | 142 | 1,543 | 137 | 1,183 | ||||||||||||
Asset retirement obligation | — | 2,065 | — | 1,995 | ||||||||||||
Other | — | 924 | — | 1,506 | ||||||||||||
Total deferred income tax assets | 13,630 | 14,628 | 11,864 | 14,901 | ||||||||||||
Deferred income tax liabilities: | ||||||||||||||||
Intangible assets | — | (11,860 | ) | — | (13,028 | ) | ||||||||||
Fixed Assets | — | — | — | (516 | ) | |||||||||||
Other | (382 | ) | — | (474 | ) | — | ||||||||||
Total deferred income tax liabilities | (382 | ) | (11,860 | ) | (474 | ) | (13,544 | ) | ||||||||
Net deferred income tax assets | 13,248 | 2,768 | 11,390 | 1,357 | ||||||||||||
Valuation allowance | — | (1,264 | ) | — | (1,336 | ) | ||||||||||
Net deferred income tax assets | $ | 13,248 | $ | 1,504 | $ | 11,390 | $ | 21 | ||||||||
12. | Stockholders’ Equity |
F-32
Table of Contents
Weighted | Weighted | |||||||||||||||
Number of | Average | Average | ||||||||||||||
Grants Made | Title of | Shares | Purchase | Fair Value | ||||||||||||
During the Quarter Ended | Securities | Granted | Price | per Share | ||||||||||||
March 31, 2006 | Restricted Common Stock | 69.6455 | none | $ | 100 | |||||||||||
June 30, 2006 | Restricted Common Stock | 69.6455 | none | $ | 100 | |||||||||||
September 30, 2006 | Common Stock | 15 | none | $ | 3,960 | |||||||||||
September 30, 2006 | Class A Preferred Stock | 15 | none | $ | 9,900 |
F-33
Table of Contents
F-34
Table of Contents
• | Subject to the executive’s continuing service with SHG, the shares would vest in full upon the occurrence of a Trigger Event, defined as any asset sale, initial public offering or stock sale of SHG (each, a “liquidity event”), providing a terminal equity value of SHG in excess of $100,000 (the consummation of the Onex Transaction constituted a valid Trigger Event); and | |
• | If a Trigger Event had not occurred by the end of the original term of the executive’s employment agreement and such executive was still employed by SHG, 50% of his shares would vest if the executive had complied with the confidentiality and non-solicitation obligations in his employment agreement and SHG had achieved EBITDA in any one fiscal year of over $60,000. |
Number of | Stock-Based | |||||||||||||||
Shares | Compensation | |||||||||||||||
Earned and | Recognized | Recognized | ||||||||||||||
Vested | in 2005 | in 2004 | ||||||||||||||
Exceeding the minimum EBITDA trigger | 32,865 | $ | 848 | $ | 313 | |||||||||||
Completion of the Onex Transaction, deemed as a Trigger Event | 32,866 | 8,940 | — | |||||||||||||
65,731 | $ | 9,788 | $ | 313 | ||||||||||||
F-35
Table of Contents
Weighted | ||||||||||||
Number of | Average | |||||||||||
Shares | Price per Share | Exercise Price | ||||||||||
Outstanding at December 31, 2004 | 6,475 | $ | 18.30 | $ | 18.30 | |||||||
Granted | — | — | — | |||||||||
Settled in cash | (4,475 | ) | 18.30 | 18.30 | ||||||||
Canceled | (2,000 | ) | 18.30 | 18.30 | ||||||||
Outstanding at December 31, 2005 | — | $ | — | $ | — | |||||||
F-36
Table of Contents
13. | Commitments and Contingencies |
2007 | $ | 9,842 | ||
2008 | 9,621 | |||
2009 | 9,629 | |||
2010 | 8,449 | |||
2011 | 7,851 | |||
Thereafter | 38,952 | |||
$ | 84,344 | |||
F-37
Table of Contents
F-38
Table of Contents
December 31, | ||||||||||||||||||||||||
2006 | 2005 | |||||||||||||||||||||||
General and | General and | |||||||||||||||||||||||
Professional | Workers’ | Professional | Worker’s | |||||||||||||||||||||
Liability | Compensation | Total | Liability | Compensation | Total | |||||||||||||||||||
Reserve for insurance risks: | ||||||||||||||||||||||||
Current | $ | 16,056 | (1) | $ | 3,064 | (2) | $ | 19,120 | $ | 14,837 | (1) | $ | 2,628 | (2) | $ | 17,465 | ||||||||
Non-current | 20,591 | 7,715 | 28,306 | 21,689 | 6,725 | 28,414 | ||||||||||||||||||
$ | 36,647 | $ | 10,779 | $ | 47,426 | $ | 36,526 | $ | 9,353 | $ | 45,879 | |||||||||||||
(1) | Included in accounts payable and accrued liabilities. | |
(2) | Included in employee compensation and benefits. |
14. | Material Transactions with Related Parties |
F-39
Table of Contents
15. | Defined Contribution Plan |
16. | Quarterly Financial Information (Unaudited) |
Quarter Ended | ||||||||||||||||
March 31 | June 30 | September 30 | December 31 | |||||||||||||
(Unaudited) | ||||||||||||||||
2006: | ||||||||||||||||
Revenue | $ | 125,186 | $ | 131,171 | $ | 135,396 | $ | 139,904 | ||||||||
Total expense | 108,002 | 113,603 | 117,683 | 119,444 | ||||||||||||
Other income (expenses), net | (10,481 | ) | (10,782 | ) | (11,164 | ) | (10,957 | ) | ||||||||
Income before provision for income taxes | 6,703 | 6,786 | 6,549 | 9,503 | ||||||||||||
Provision for income taxes | 2,601 | 3,071 | 2,588 | 3,944 | ||||||||||||
Net income | 4,102 | 3,715 | 3,961 | 5,559 | ||||||||||||
Accretion on preferred stock | (4,401 | ) | (4,540 | ) | (4,684 | ) | (4,781 | ) | ||||||||
Net (loss) income attributable to common stockholders | $ | (299 | ) | $ | (825 | ) | $ | (723 | ) | $ | 778 | |||||
Net (loss) income per share data: | ||||||||||||||||
Net (loss) income per common share, basic | $ | (13.05 | ) | $ | (35.95 | ) | $ | (31.49 | ) | $ | 33.84 | |||||
Net (loss) income per common share, diluted | $ | (13.05 | ) | $ | (35.95 | ) | $ | (31.49 | ) | $ | 32.86 | |||||
Weighted average common shares outstanding, basic | 22,916 | 22,947 | 22,950 | 22,984 | ||||||||||||
Weighted average common shares outstanding, diluted | 22,916 | 22,947 | 22,950 | 23,674 |
F-40
Table of Contents
Quarter Ended | ||||||||||||||||
March 31 | June 30 | September 30 | December 31 | |||||||||||||
(Unaudited) | ||||||||||||||||
2005 | ||||||||||||||||
Revenue | $ | 108,936 | $ | 111,493 | $ | 122,206 | $ | 120,212 | ||||||||
Total expenses | 95,126 | 96,190 | 103,230 | 116,272 | ||||||||||||
Other income (expenses), net | (4,928 | ) | (16,550 | ) | (7,370 | ) | (15,403 | ) | ||||||||
Income (loss) before (benefit from) provision for income taxes, discontinued operations and cumulative effect of a change in accounting principle | 8,882 | (1,247 | ) | 11,606 | (11,463 | ) | ||||||||||
(Benefit from) provision for income taxes | (7,375 | ) | (2,904 | ) | 3,875 | (6,644 | ) | |||||||||
Discontinued operations, net of tax | 12,569 | 2,269 | (50 | ) | (48 | ) | ||||||||||
Cumulative effect of a change in accounting principle, net of tax | — | — | — | (1,628 | ) | |||||||||||
Net income (loss) | 28,826 | 3,926 | 7,681 | (6,495 | ) | |||||||||||
Accretion on preferred stock | (259 | ) | (243 | ) | — | (242 | ) | |||||||||
Net income (loss) attributable to common stockholders | $ | 28,567 | $ | 3,683 | $ | 7,681 | $ | (6,737 | ) | |||||||
Net income (loss) per share data: | ||||||||||||||||
Income (loss) before discontinued operations and cumulative effect of a change in accounting principle per common share, basic | $ | 13.05 | $ | 1.15 | $ | 6.12 | $ | (4.23 | ) | |||||||
Discontinued operations per common share, basic | 10.25 | 1.84 | (0.04 | ) | (0.04 | ) | ||||||||||
Cumulative effect of a change in accounting principle per common share, basic | — | — | — | (1.36 | ) | |||||||||||
Net income (loss) per share, basic | $ | 23.30 | $ | 2.99 | $ | 6.08 | $ | (5.63 | ) | |||||||
Income (loss) before discontinued operations and cumulative effect of a change in accounting principle per common share, diluted | $ | 12.22 | $ | 1.08 | $ | 5.92 | $ | (4.23 | ) | |||||||
Discontinued operations per common share, diluted | 9.60 | 1.73 | (0.04 | ) | (0.04 | ) | ||||||||||
Cumulative effect of a change in accounting principle per common share, diluted | — | — | — | (1.36 | ) | |||||||||||
Net income (loss) per common share, diluted | $ | 21.82 | $ | 2.81 | $ | 5.88 | $ | (5.63 | ) | |||||||
Weighted average common shares outstanding, basic | 1,226,144 | 1,229,867 | 1,263,830 | 1,195,966 | ||||||||||||
Weighted average common shares outstanding, diluted | 1,309,354 | 1,308,666 | 1,306,745 | 1,195,966 | ||||||||||||
F-41
Table of Contents
17. | Subsequent Events |
• | for Term Loans and Revolving Loans, a reduction of the applicable margins over the Company’s interest rates of 0.5%; | |
• | the ability for further reductions of the applicable margins based upon favorable ratings from certain debt rating agencies and the issuance of new ratings from those agencies; | |
• | allowance for the net proceeds resulting from the consummation of an initial public offering of the Company���s common stock to be applied to prepay the Term Loans, including the Revolving Loans, to be the lesser of (i) 50% of such net proceeds or (ii) the excess of such net proceeds over the amount to prepay $70,000 of the 2014 Notes; | |
• | approval of the merger of SHG with and into Skilled with Skilled being the surviving company and changing its name from SHG Holding Solutions, Inc. to Skilled Healthcare Group, Inc.; and | |
• | revision of certain covenants and reporting requirements. |
• | The Company paid $6,300 to Heritage, which represents the amounts paid by SHG to the IRS in excess of the 2005 tax amounts on SHG’s tax return for the period ended December 27, 2005; | |
• | The Company paid an additional $1,000 into the escrow account for the satisfaction of certain tax liabilities that arose prior to the date of the Onex Transaction; | |
• | The Company and Heritage instructed the escrow agent to release to Heritage the remaining $15,000 in escrow that was established to provide for any contingencies or liabilities not recorded or specifically provided for as of December 27, 2005; and | |
• | The Company and Heritage generally released each other from any further claims beyond the tax amounts remaining in the escrow account. |
F-42
Table of Contents
F-43
Table of Contents
ASSETS | ||||
Current assets: | ||||
Cash and cash equivalents | $ | 2,070 | ||
Accounts receivable, less allowance for doubtful accounts of $40 | 2,155 | |||
Other current assets | 140 | |||
Total current assets | 4,365 | |||
Property and equipment, net | 10,347 | |||
Other assets | 363 | |||
Total assets | $ | 15,075 | ||
LIABILITIES AND STOCKHOLDERS’ DEFICIT | ||||
Current liabilities: | ||||
Accounts payable and accrued liabilities | $ | 1,257 | ||
Employee compensation and benefits | 560 | |||
Professional liability risk | 835 | |||
Due to stockholder | 318 | |||
Revolving credit facility | 150 | |||
Current portion of long-term debt | 7,284 | |||
Total current liabilities | 10,404 | |||
Long-term liabilities: | ||||
Long-term debt, less current portion | 5,933 | |||
Total liabilities | 16,337 | |||
Stockholders’ deficit: | ||||
Common stock — Liberty Terrace Nursing 30,000 shares authorized, $1.00 par value, 600 shares issued and outstanding | 1 | |||
Common stock — Carmel Hills Living Center 30,000 shares authorized, $1.00 par value, 400 shares issued and outstanding | — | |||
Common stock — Holmesdale Care Center 100,000 shares authorized, $0.01 par value, 20,000 shares issued and outstanding | — | |||
Accumulated deficit | (1,263 | ) | ||
Total stockholders’ deficit | (1,262 | ) | ||
Total liabilities and stockholders’ deficit | $ | 15,075 | ||
F-44
Table of Contents
Revenue | $ | 23,134 | ||
Expenses: | ||||
Cost of services (exclusive of depreciation and amortization shown below) | 17,549 | |||
General and administrative | 1,648 | |||
Depreciation and amortization | 831 | |||
20,028 | ||||
Other expenses: | ||||
Interest expense | (589 | ) | ||
Net income | $ | 2,517 | ||
F-45
Table of Contents
Additional | ||||||||||||||||||||
Common Stock | Paid-In | Accumulated | ||||||||||||||||||
Shares | Amount | Capital | Deficit | Total | ||||||||||||||||
Balances at December 31, 2004 | 21,000 | $ | 1 | $ | 211 | $ | (2,919 | ) | $ | (2,707 | ) | |||||||||
Net income | — | — | — | 2,517 | 2,517 | |||||||||||||||
Stockholder contribution | — | — | 342 | — | 342 | |||||||||||||||
Distributions to stockholders | — | — | (553 | ) | (861 | ) | (1,414 | ) | ||||||||||||
Balances at December 31, 2005 | 21,000 | $ | 1 | $ | — | $ | (1,263 | ) | $ | (1,262 | ) | |||||||||
F-46
Table of Contents
Operating Activities | ||||
Net income | $ | 2,517 | ||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||
Depreciation and amortization | 831 | |||
Change in fair value of interest rate hedge | (335 | ) | ||
Changes in operating assets and liabilities: | ||||
Accounts receivable | (254 | ) | ||
Other current assets | (29 | ) | ||
Accounts payable and accrued liabilities | 576 | |||
Employee compensation and benefits | 95 | |||
Professional liability risk | 150 | |||
Net cash provided by operating activities | 3,551 | |||
Investing Activities | ||||
Additions to property and equipment | (130 | ) | ||
Changes in other assets | (210 | ) | ||
Net cash used in investing activities | (340 | ) | ||
Financing Activities | ||||
Repayments on line of credit facilities | (442 | ) | ||
Repayments on long-term debt | (559 | ) | ||
Repayments of Stockholder note | (30 | ) | ||
Contribution to paid in capital | 342 | |||
Distributions paid to stockholders | (1,414 | ) | ||
Net cash used in financing activities | (2,103 | ) | ||
Increase in cash and cash equivalents | 1,108 | |||
Cash and cash equivalents at beginning of year | 962 | |||
Cash and cash equivalents at end of year | $ | 2,070 | ||
F-47
Table of Contents
1. | Description of Business |
2. | Summary of Significant Accounting Policies |
Revenue | Percentage | |||||||
Dollars | of Revenue | |||||||
Medicare | $ | 7,217 | 31.2 | % | ||||
Medicaid | 8,366 | 36.2 | ||||||
Subtotal Medicare and Medicaid | 15,583 | 67.4 | ||||||
Managed Care | 379 | 1.6 | ||||||
Private and Other | 7,172 | 31.0 | ||||||
Total | $ | 23,134 | 100.0 | % | ||||
F-48
Table of Contents
Buildings and improvements | 15-30 years | |||
Furniture and equipment | 3-10 years |
3. | Fair Value of Financial Instruments |
F-49
Table of Contents
4. | Debt |
Note payable — Bank of America, interest rate of 5.13%, payable in monthly installments, due June 1, 2006 | $ | 6,856 | ||
Note payable — Bank of America, interest rate of 6.25%, payable in monthly installments, due September 1, 2007 | 4,028 | |||
Note payable — Security Bank of Kansas City, interest rate of 8.0%, payable in monthly installments, due July, 2007 | 2,304 | |||
Promissory note payable to unrelated party for the financing of the Residential Care Facility Certificate of Need License, due March 2007, monthly payments of $5; non-interest bearing | 70 | |||
Less fair market value of interest rate option agreements | $ | (41 | ) | |
13,217 | ||||
Less current portion | (7,284 | ) | ||
$ | 5,933 | |||
2006 | $ | 7,284 | ||
2007 | 5,933 | |||
$ | 13,217 | |||
F-50
Table of Contents
5. | Other Current Assets and Other Assets |
December 31, | ||||
2005 | ||||
Other current receivables | $ | 56 | ||
Inventory | 21 | |||
Prepaid property insurance | 9 | |||
Prepaid workers’ compensation insurance | 54 | |||
$ | 140 | |||
December 31, | ||||
2005 | ||||
Restricted investments | $ | 363 | ||
6. | Property and Equipment |
December 31, | ||||
2005 | ||||
Land and land improvements | $ | 350 | ||
Buildings and improvements | 12,354 | |||
Furniture and equipment | 2,804 | |||
Vehicles | 122 | |||
15,630 | ||||
Less amortization and accumulated depreciation | (5,283 | ) | ||
$ | 10,347 | |||
7. | Stockholders’ Equity |
F-51
Table of Contents
8. | Related Parties |
9. | Line of Credit |
10. | Contingent Liabilities |
F-52
Table of Contents
11. | Subsequent Events (unaudited) |
F-53
Table of Contents
Table of Contents
II-1
Table of Contents
Item 21. | Exhibits. |
Number | Description | |||
2 | .1** | Agreement of and Plan of Merger, dated as of October 22, 2005, among SHG Acquisition Corp., SHG Holding Solutions, Inc. and Skilled Healthcare Group, Inc. | ||
2 | .2** | Amendment No. 1 to Agreement and Plan of Merger, dated October 22, 2005 by and between SHG Holding Solutions, Inc. and Skilled Healthcare Group, Inc. | ||
2 | .3** | Asset Purchase Agreement, dated as of January 31, 2006, by and among Skilled Healthcare Group, Inc., each of the entities listed on Schedule 2.1 thereto, M. Terence Reardon and M. Sue Reardon, individually and as Trustees of the M. Terence Reardon Trust U.T.A. dated 6/26/03, and M. Sue Reardon and M. Terence Reardon, as Trustees of the M. Sue Reardon Trust U.T.A. dated 6/26/03. | ||
2 | .4** | Agreement and Plan of Merger, dated as of February 7, 2007, by and between SHG Holding Solutions, Inc., and Skilled Healthcare Group, Inc. | ||
2 | .5 | Asset Purchase Agreement, dated February 8, 2007, by and among Skilled Healthcare Group, Inc., Raymore Care Center LLC, Blue River Care Center LLC, MLD Healthcare LLC, Blue River Real Estate LLC, MLD Real Estate LLC, Melvin Dunsworth and Raymore Health Care, Inc. | ||
3 | .1** | Restated Certificate of Incorporation of Skilled Healthcare Group, Inc. (formerly known as SHG Holding Solutions, Inc.) | ||
3 | .1.1* | Certificate of Ownership and Merger of Skilled Healthcare Group, Inc., dated February 7, 2007 | ||
3 | .1.2* | Certificate of Amendment to Restated Certificate of Incorporation of Skilled Healthcare Group, Inc., dated April , 2007 | ||
3 | .2** | Bylaws of Skilled Healthcare Group, Inc. (formerly known as SHG Holdings Solutions, Inc.) | ||
3 | .2.1* | Amended and Restated Certificate of Incorporation of Skilled Healthcare Group, Inc., dated April 19, 2007 (to be effective immediately after the close of the initial public offering). | ||
3 | .2.2* | Amended and Restated Bylaws of Skilled Healthcare Group, Inc., dated April 19, 2007 (to be effective immediately after the close of the initial public offering). | ||
3 | .3** | Certificate of Incorporation of Hallmark Investment Group, Inc., as amended | ||
3 | .4** | Bylaws of Hallmark Investment Group, Inc. | ||
3 | .5** | Certificate of Incorporation of Summit Care Corporation | ||
3 | .6** | Bylaws of Summit Care Corporation | ||
3 | .7** | Certificate of Incorporation of Summit Care Pharmacy, Inc. |
II-2
Table of Contents
Number | Description | |||
3 | .8** | Bylaws of Summit Care Pharmacy, Inc. | ||
3 | .9** | Certificate of Conversion and Certificate of Formation of Alexandria Care Center, LLC | ||
3 | .10** | Limited Liability Company Operating Agreement of Alexandria Care Center, LLC | ||
3 | .11** | Certificate of Formation of Alta Care Center, LLC | ||
3 | .12** | Limited Liability Company Operating Agreement of Alta Care Center, LLC | ||
3 | .13** | Certificate of Formation of Anaheim Terrace Care Center, LLC | ||
3 | .14** | Limited Liability Company Operating Agreement of Anaheim Terrace Care Center, LLC | ||
3 | .15** | Certificate of Formation of Baldwin Healthcare and Rehabilitation Center, LLC | ||
3 | .16** | Limited Liability Company Operating Agreement of Baldwin Healthcare and Rehabilitation Center, LLC | ||
3 | .17** | Certificate of Formation of Bay Crest Care Center, LLC | ||
3 | .18** | Limited Liability Company Operating Agreement of Bay Crest Care Center, LLC | ||
3 | .19** | Certificate of Formation of Briarcliff Nursing and Rehabilitation Center GP, LLC | ||
3 | .20** | Second Amended and Restated Limited Liability Company Operating Agreement of Briarcliff Nursing and Rehabilitation Center GP, LLC | ||
3 | .21** | Certificate of Conversion and Certificate of Formation of Brier Oak on Sunset, LLC | ||
3 | .22** | Limited Liability Company Operating Agreement of Brier Oak on Sunset, LLC | ||
3 | .23** | Certificate of Formation of Carehouse Healthcare Center, LLC | ||
3 | .24** | Second Amended and Restated Limited Liability Company Operating Agreement of Carehouse Healthcare Center, LLC | ||
3 | .25** | Certificate of Formation of Carson Senior Assisted Living, LLC | ||
3 | .26** | Limited Liability Company Operating Agreement of Carson Senior Assisted Living, LLC | ||
3 | .27** | Certificate of Formation of Clairmont Beaumont GP, LLC | ||
3 | .28** | Second Amended and Restated Limited Liability Company Operating Agreement of Clairmont Beaumont GP, LLC | ||
3 | .29** | Certificate of Formation of Clairmont Longview GP, LLC | ||
3 | .30** | Second Amended and Restated Limited Liability Company Operating Agreement of Clairmont Longview GP, LLC | ||
3 | .31** | Certificate of Formation of Colonial New Braunfels GP, LLC | ||
3 | .32** | Second Amended and Restated Limited Liability Company Operating Agreement of Colonial New Braunfels GP, LLC | ||
3 | .33** | Certificate of Formation of Colonial Tyler GP, LLC | ||
3 | .34** | Second Amended and Restated Limited Liability Company Operating Agreement of Colonial Tyler GP, LLC | ||
3 | .35** | Certificate of Formation of Comanche Nursing Center GP, LLC | ||
3 | .36** | Second Amended and Restated Limited Liability Company Operating Agreement of Comanche Nursing Center GP, LLC | ||
3 | .37** | Certificate of Formation of Coronado Nursing Center GP, LLC | ||
3 | .38** | Second Amended and Restated Limited Liability Company Operating Agreement of Coronado Nursing Center GP, LLC | ||
3 | .39** | Certificate of Formation of Devonshire Care Center, LLC | ||
3 | .40** | Second Amended and Restated Limited Liability Company Operating Agreement of Devonshire Care Center, LLC | ||
3 | .41** | Certificate of Conversion and Certificate of Formation of Elmcrest Care Center, LLC | ||
3 | .42** | Limited Liability Company Operating Agreement of Elmcrest Care Center, LLC | ||
3 | .43** | Certificate of Formation of Eureka Healthcare and Rehabilitation Center, LLC |
II-3
Table of Contents
Number | Description | |||
3 | .44** | Limited Liability Company Operating Agreement of Eureka Healthcare and Rehabilitation Center, LLC | ||
3 | .45** | Certificate of Formation of Flatonia Oak Manor GP, LLC | ||
3 | .46** | Second Amended and Restated Limited Liability Company Operating Agreement of Flatonia Oak Manor GP, LLC | ||
3 | .47** | Certificate of Formation of Fountain Care Center, LLC | ||
3 | .48** | Second Amended and Restated Limited Liability Company Operating Agreement of Fountain Care Center, LLC | ||
3 | .49** | Certificate of Formation of Fountain Senior Assisted Living, LLC | ||
3 | .50** | Second Amended and Restated Limited Liability Company Operating Agreement of Fountain Senior Assisted Living, LLC | ||
3 | .51** | Certificate of Conversion and Certificate of Formation of Fountain View Subacute and Nursing Center, LLC | ||
3 | .52** | Limited Liability Company Operating Agreement of Fountain View Subacute and Nursing Center, LLC | ||
3 | .53** | Operating Agreement of Granada Healthcare and Rehabilitation Center, LLC | ||
3 | .54** | Limited Liability Company Certificate of Formation of Granada Healthcare and Rehabilitation Center, LLC | ||
3 | .55** | Certificate of Formation of Guadalupe Valley Nursing Center GP, LLC | ||
3 | .56** | Second Amended and Restated Limited Liability Company Operating Agreement of Guadalupe Valley Nursing Center GP, LLC | ||
3 | .57** | Certificate of Formation of Hallettsville Rehabilitation GP, LLC | ||
3 | .58** | Second Amended and Restated Limited Liability Company Operating Agreement of Hallettsville Rehabilitation GP, LLC | ||
3 | .59** | Certificate of Formation of Hallmark Rehabilitation GP, LLC | ||
3 | .60** | Amended and Restated Limited Liability Company Operating Agreement of Hallmark Rehabilitation GP, LLC | ||
3 | .61** | Certificate of Conversion and Certificate of Formation of Hancock Park Rehabilitation Center, LLC | ||
3 | .62** | Limited Liability Company Operating Agreement of Hancock Park Rehabilitation Center, LLC | ||
3 | .63** | Certificate of Conversion and Certificate of Formation of Hancock Park Senior Assisted Living, LLC | ||
3 | .64** | Limited Liability Company Operating Agreement of Hancock Park Senior Assisted Living, LLC | ||
3 | .65** | Certificate of Formation of Hemet Senior Assisted Living, LLC | ||
3 | .66** | Limited Liability Company Operating Agreement of Hemet Senior Assisted Living, LLC | ||
3 | .67** | Certificate of Formation of Highland Healthcare and Rehabilitation Center, LLC | ||
3 | .68** | Limited Liability Company Operating Agreement of Highland Healthcare and Rehabilitation Center, LLC | ||
3 | .69** | Certificate of Formation of Hospice Care Investments, LLC | ||
3 | .70** | Limited Liability Company Operating Agreement of Hospice Care Investments, LLC | ||
3 | .71** | Certificate of Formation of Hospice Care of the West, LLC | ||
3 | .72** | Limited Liability Company Operating Agreement of Hospice Care of the West, LLC | ||
3 | .73** | Certificate of Formation of Hospitality Nursing GP, LLC | ||
3 | .74** | Second Amended and Restated Limited Liability Company Operating Agreement of Hospitality Nursing GP, LLC | ||
3 | .75** | Amended and Restated Certificate of Formation of Leasehold Resource Group, LLC | ||
3 | .76** | Second Amended and Restated Limited Liability Company Operating Agreement of Leasehold Resource Group, LLC |
II-4
Table of Contents
Number | Description | |||
3 | .77** | Certificate of Formation of Live Oak Nursing Center GP, LLC | ||
3 | .78** | Second Amended and Restated Limited Liability Company Operating Agreement of Live Oak Nursing Center GP, LLC | ||
3 | .79** | Certificate of Formation of Louisburg Healthcare and Rehabilitation Center, LLC | ||
3 | .80** | Limited Liability Company Operating Agreement of Louisburg Healthcare and Rehabilitation Center, LLC | ||
3 | .81** | Certificate of Formation of Montebello Care Center, LLC | ||
3 | .82** | Limited Liability Company Operating Agreement of Montebello Care Center, LLC | ||
3 | .83** | Certificate of Formation of Monument Rehabilitation GP, LLC | ||
3 | .84** | Second Amended and Restated Limited Liability Company Operating Agreement of Monument Rehabilitation GP, LLC | ||
3 | .85** | Certificate of Formation of Oak Crest Nursing Center GP, LLC | ||
3 | .86** | Second Amended and Restated Limited Liability Company Operating Agreement of Oak Crest Nursing Center GP, LLC | ||
3 | .87** | Certificate of Formation of Oakland Manor GP, LLC | ||
3 | .88** | Second Amended and Restated Limited Liability Company Operating Agreement of Oakland Manor GP, LLC | ||
3 | .89** | Certificate of Formation of Pacific Healthcare and Rehabilitation Center, LLC | ||
3 | .90** | Limited Liability Company Operating Agreement of Pacific Healthcare and Rehabilitation Center, LLC | ||
3 | .91** | Certificate of Formation of Richmond Healthcare and Rehabilitation Center, LLC | ||
3 | .92** | Limited Liability Company Operating Agreement of Richmond Healthcare and Rehabilitation Center, LLC | ||
3 | .93** | Certificate of Conversion and Certificate of Formation of Rio Hondo Subacute and Nursing Center, LLC | ||
3 | .94** | Limited Liability Company Operating Agreement of Rio Hondo Subacute and Nursing Center, LLC | ||
3 | .95** | Certificate of Formation of Rossville Healthcare and Rehabilitation Center, LLC | ||
3 | .96** | Limited Liability Company Operating Agreement of Rossville Healthcare and Rehabilitation Center, LLC | ||
3 | .97** | Certificate of Formation of Royalwood Care Center, LLC | ||
3 | .98** | Limited Liability Company Operating Agreement of Royalwood Care Center, LLC | ||
3 | .99** | Certificate of Formation of Seaview Healthcare and Rehabilitation Center, LLC | ||
3 | .100** | Limited Liability Company Operating Agreement of Seaview Healthcare and Rehabilitation Center, LLC | ||
3 | .101** | Certificate of Formation of Sharon Care Center, LLC | ||
3 | .102** | Limited Liability Company Operating Agreement of Sharon Care Center, LLC | ||
3 | .103** | Certificate of Formation of Shawnee Gardens Healthcare and Rehabilitation Center, LLC | ||
3 | .104** | Limited Liability Company Operating Agreement of Shawnee Gardens Healthcare and Rehabilitation Center, LLC | ||
3 | .105** | Certificate of Formation of Skilled Healthcare, LLC | ||
3 | .106** | Limited Liability Company Operating Agreement of Skilled Healthcare, LLC | ||
3 | .107** | Certificate of Formation of Southwest Payroll Services, LLC | ||
3 | .108** | Limited Liability Company Operating Agreement of Southwest Payroll Services, LLC | ||
3 | .109** | Certificate of Formation of Southwood Care Center GP, LLC | ||
3 | .110** | Second Amended and Restated Limited Liability Company Operating Agreement of Southwood Care Center GP, LLC |
II-5
Table of Contents
Number | Description | |||
3 | .111** | Certificate of Formation of Spring Senior Assisted Living, LLC | ||
3 | .112** | Second Amended and Restated Limited Liability Company Operating Agreement of Spring Senior Assisted Living, LLC | ||
3 | .113** | Certificate of Formation of St. Elizabeth Healthcare and Rehabilitation Center, LLC | ||
3 | .114** | Limited Liability Company Operating Agreement of St. Elizabeth Healthcare and Rehabilitation Center, LLC | ||
3 | .115** | Certificate of Formation of St. Luke Healthcare and Rehabilitation Center, LLC | ||
3 | .116** | Limited Liability Company Operating Agreement of St. Luke Healthcare and Rehabilitation Center, LLC | ||
3 | .117** | Certificate of Conversion and Certificate of Formation of Sycamore Park Care Center, LLC | ||
3 | .118** | Limited Liability Company Operating Agreement of Sycamore Park Care Center, LLC | ||
3 | .119** | Certificate of Formation of Texas Cityview Care Center GP, LLC | ||
3 | .120** | Second Amended and Restated Limited Liability Company Operating Agreement of Texas Cityview Care Center GP, LLC | ||
3 | .121** | Certificate of Formation of Texas Heritage Oaks Nursing and Rehabilitation Center GP, LLC | ||
3 | .122** | Second Amended and Restated Limited Liability Company Operating Agreement of Texas Heritage Oaks Nursing and Rehabilitation Center GP, LLC | ||
3 | .123** | Certificate of Formation of The Clairmont Tyler GP, LLC | ||
3 | .124** | Second Amended and Restated Limited Liability Company Operating Agreement of The Clairmont Tyler GP, LLC | ||
3 | .125** | Certificate of Formation of The Earlwood, LLC | ||
3 | .126** | Second Amended and Restated Limited Liability Company Operating Agreement of The Earlwood, LLC | ||
3 | .127** | Certificate of Formation of The Heights of Summerlin, LLC, as amended | ||
3 | .128** | Limited Liability Company Operating Agreement of The Heights of Summerlin, LLC | ||
3 | .129** | Certificate of Formation of The Woodlands Healthcare Center GP, LLC | ||
3 | .130** | Second Amended and Restated Limited Liability Company Operating Agreement of The Woodlands Healthcare Center GP, LLC | ||
3 | .131** | Certificate of Formation of Town and Country Manor GP, LLC | ||
3 | .132** | Second Amended and Restated Limited Liability Company Operating Agreement of Town and Country Manor GP, LLC | ||
3 | .133** | Certificate of Formation of Travelmark Staffing, LLC | ||
3 | .134** | First Amended Limited Liability Company Operating Agreement of Travelmark Staffing, LLC | ||
3 | .135** | Certificate of Formation of Valley Healthcare Center, LLC | ||
3 | .136** | Second Amended and Restated Limited Liability Company Operating Agreement of Valley Healthcare Center, LLC | ||
3 | .137** | Certificate of Formation of Villa Maria Healthcare Center, LLC | ||
3 | .138** | Second Amended and Restated Limited Liability Company Operating Agreement of Villa Maria Healthcare Center, LLC | ||
3 | .139** | Certificate of Formation of Vintage Park at Atchison, LLC | ||
3 | .140** | Limited Liability Company Operating Agreement of Vintage Park at Atchison, LLC | ||
3 | .141** | Certificate of Formation of Vintage Park at Baldwin City, LLC | ||
3 | .142** | Limited Liability Company Operating Agreement of Vintage Park at Baldwin City, LLC | ||
3 | .143** | Certificate of Formation of Vintage Park at Gardner, LLC | ||
3 | .144** | Limited Liability Company Operating Agreement of Vintage Park at Gardner, LLC | ||
3 | .145** | Certificate of Formation of Vintage Park at Lenexa, LLC |
II-6
Table of Contents
Number | Description | |||
3 | .146** | Limited Liability Company Operating Agreement of Vintage Park at Lenexa, LLC | ||
3 | .147** | Certificate of Formation of Vintage Park at Louisburg, LLC | ||
3 | .148** | Limited Liability Company Operating Agreement of Vintage Park at Louisburg, LLC | ||
3 | .149** | Certificate of Formation of Vintage Park at Osawatomie, LLC | ||
3 | .150** | Limited Liability Company Operating Agreement of Vintage Park at Osawatomie, LLC | ||
3 | .151** | Certificate of Formation of Vintage Park at Ottawa, LLC | ||
3 | .152** | Limited Liability Company Operating Agreement of Vintage Park at Ottawa, LLC | ||
3 | .153** | Certificate of Formation of Vintage Park at Paola, LLC | ||
3 | .154** | Limited Liability Company Operating Agreement of Vintage Park at Paola, LLC | ||
3 | .155** | Certificate of Formation of Vintage Park at Stanley, LLC | ||
3 | .156** | Limited Liability Company Operating Agreement of Vintage Park at Stanley, LLC | ||
3 | .157** | Certificate of Formation of Wathena Healthcare and Rehabilitation Center, LLC | ||
3 | .158** | Limited Liability Company Operating Agreement of Wathena Healthcare and Rehabilitation Center, LLC | ||
3 | .159** | Certificate of Formation of West Side Campus of Care GP, LLC | ||
3 | .160** | Second Amended and Restated Limited Liability Company Operating Agreement of West Side Campus of Care GP, LLC | ||
3 | .161** | Certificate of Formation of Willow Creek Healthcare Center, LLC | ||
3 | .162** | Second Amended and Restated Limited Liability Company Operating Agreement of Willow Creek Healthcare Center, LLC | ||
3 | .163** | Certificate of Formation of Woodland Care Center, LLC | ||
3 | .164** | Limited Liability Company Operating Agreement of Woodland Care Center, LLC | ||
3 | .165** | Certificate of Limited Partnership of Briarcliff Nursing and Rehabilitation Center, LP | ||
3 | .166** | Second Amended and Restated Limited Partnership Agreement of Briarcliff Nursing and Rehabilitation Center, LP | ||
3 | .167** | Certificate of Limited Partnership of Clairmont Beaumont, LP | ||
3 | .168** | Second Amended and Restated Limited Partnership Agreement of Clairmont Beaumont, LP | ||
3 | .169** | Certificate of Limited Partnership of Clairmont Longview, LP | ||
3 | .170** | Second Amended and Restated Limited Partnership Agreement of Clairmont Longview, LP | ||
3 | .171** | Certificate of Limited Partnership of Colonial New Braunfels Care Center, LP | ||
3 | .172** | Second Amended and Restated Limited Partnership Agreement of Colonial New Braunfels Care Center, LP | ||
3 | .173** | Certificate of Limited Partnership of Colonial Tyler Care Center, LP | ||
3 | .174** | Second Amended and Restated Limited Partnership Agreement of Colonial Tyler Care Center, LP | ||
3 | .175** | Certificate of Limited Partnership of Comanche Nursing Center, LP | ||
3 | .176** | Second Amended and Restated Limited Partnership Agreement of Comanche Nursing Center, LP | ||
3 | .177** | Certificate of Limited Partnership of Coronado Nursing Center, LP | ||
3 | .178** | Second Amended and Restated Limited Partnership Agreement of Coronado Nursing Center, LP | ||
3 | .179** | Certificate of Limited Partnership of Flatonia Oak Manor, LP | ||
3 | .180** | Second Amended and Restated Limited Partnership Agreement of Flatonia Oak Manor, LP | ||
3 | .181** | Certificate of Limited Partnership of Guadalupe Valley Nursing Center, LP | ||
3 | .182** | Second Amended and Restated Limited Partnership Agreement of Guadalupe Valley Nursing Center, LP | ||
3 | .183** | Certificate of Limited Partnership of Hallettsville Rehabilitation and Nursing Center, LP | ||
3 | .184** | Second Amended and Restated Limited Partnership Agreement of Hallettsville Rehabilitation and Nursing Center, LP |
II-7
Table of Contents
Number | Description | |||
3 | .185** | Certificate of Limited Partnership of Hallmark Rehabilitation, LP | ||
3 | .186** | Amended and Restated Limited Partnership Agreement of Hallmark Rehabilitation, LP | ||
3 | .187** | Certificate of Limited Partnership of Hospice of the West, LP | ||
3 | .188** | Limited Partnership Agreement of Hospice of the West, LP | ||
3 | .189** | Certificate of Limited Partnership of Hospitality Nursing and Rehabilitation Center, LP | ||
3 | .190** | Second Amended and Restated Limited Partnership Agreement of Hospitality Nursing and Rehabilitation Center, LP | ||
3 | .191** | Certificate of Limited Partnership of Live Oak Nursing Center, LP | ||
3 | .192** | Second Amended and Restated Limited Partnership Agreement of Live Oak Nursing Center, LP | ||
3 | .193** | Certificate of Limited Partnership of Monument Rehabilitation and Nursing Center, LP | ||
3 | .194** | Second Amended and Restated Limited Partnership Agreement of Monument Rehabilitation and Nursing Center, LP | ||
3 | .195** | Certificate of Limited Partnership of Oak Crest Nursing Center, LP | ||
3 | .196** | Second Amended and Restated Limited Partnership Agreement of Oak Crest Nursing Center, LP | ||
3 | .197** | Certificate of Limited Partnership of Oakland Manor Nursing Center, LP | ||
3 | .198** | Second Amended and Restated Limited Partnership Agreement of Oakland Manor Nursing Center, LP | ||
3 | .199** | Certificate of Limited Partnership of SHG Resources, LP | ||
3 | .200** | Second Amended and Restated Limited Partnership Agreement of SHG Resources, LP | ||
3 | .201** | Certificate of Limited Partnership of Southwood Care Center, LP | ||
3 | .202** | Second Amended and Restated Limited Partnership Agreement of Southwood Care Center, LP | ||
3 | .203** | Certificate of Limited Partnership of Texas Cityview Care Center, LP | ||
3 | .204** | Second Amended and Restated Limited Partnership Agreement of Texas Cityview Care Center, LP | ||
3 | .205** | Certificate of Limited Partnership of Texas Heritage Oaks Nursing and Rehabilitation Center, LP | ||
3 | .206** | Second Amended and Restated Limited Partnership Agreement of Texas Heritage Oaks Nursing and Rehabilitation Center, LP | ||
3 | .207** | Certificate of Limited Partnership of The Clairmont Tyler, LP | ||
3 | .208** | Second Amended and Restated Limited Partnership Agreement of The Clairmont Tyler, LP | ||
3 | .209** | Certificate of Limited Partnership of The Woodlands Healthcare Center, LP | ||
3 | .210** | Second Amended and Restated Limited Partnership Agreement of The Woodlands Healthcare Center, LP | ||
3 | .211** | Certificate of Limited Partnership of Town and Country Manor, LP | ||
3 | .212** | Second Amended and Restated Limited Partnership Agreement of Town and Country Manor, LP | ||
3 | .213** | Certificate of Limited Partnership of Travelmark Staffing, LP | ||
3 | .214** | Limited Partnership Agreement of Travelmark Staffing, LP | ||
3 | .215** | Certificate of Limited Partnership of West Side Campus of Care, LP | ||
3 | .216** | Second Amended and Restated Limited Partnership Agreement of West Side Campus of Care, LP | ||
3 | .217** | Certificate of Formation of Carmel Hills Healthcare and Rehabilitation Center, LLC | ||
3 | .218** | Limited Liability Company Operating Agreement of Carmel Hills Healthcare and Rehabilitation Center, LLC | ||
3 | .219** | Certificate of Formation of East Walnut Property, LLC | ||
3 | .220** | Limited Liability Company Operating Agreement of East Walnut Property, LLC | ||
3 | .221** | Certificate of Formation of Glen Hendren Property, LLC | ||
3 | .222** | Limited Liability Company Operating Agreement of Glen Hendren Property, LLC | ||
3 | .223** | Certificate of Formation of Holmesdale Healthcare and Rehabilitation Center, LLC |
II-8
Table of Contents
Number | Description | |||
3 | .224** | Limited Liability Company Operating Agreement of Holmesdale Healthcare and Rehabilitation Center, LLC | ||
3 | .225** | Certificate of Formation of Holmesdale Property, LLC | ||
3 | .226** | Limited Liability Company Operating Agreement of Holmesdale Property, LLC | ||
3 | .227** | Certificate of Formation of Liberty Terrace Healthcare and Rehabilitation Center, LLC | ||
3 | .228** | Limited Liability Company Operating Agreement of Liberty Terrace Healthcare and Rehabilitation Center, LLC | ||
3 | .229** | Certificate of Formation of Preferred Design, LLC | ||
3 | .230** | Limited Liability Company Operating Agreement of Preferred Design, LLC | ||
3 | .231** | Certificate of Formation of St. Joseph Transitional Rehabilitation Center, LLC, as amended | ||
3 | .232** | Limited Liability Company Operating Agreement of St. Joseph Transitional Rehabilitation Center, LLC | ||
4 | .1** | Indenture dated as of December 27, 2005, by and among SHG Acquisition Corp., Wells Fargo Bank, N.A., certain subsidiaries of Skilled Healthcare Group, Inc. | ||
4 | .2** | Form of 11% Senior Subordinated Notes due 2014 (included in exhibit 4.1) | ||
4 | .3** | Registration Rights Agreement, dated as of December 27, 2005, by and among SHG Acquisition Corp., all the subsidiaries of Skilled Healthcare Group, Inc., listed therein, Credit Suisse First Boston LLC and J.P. Morgan Securities, Inc. | ||
5 | .1** | Opinion of Latham & Watkins LLP | ||
10 | .1** | Skilled Healthcare Group Inc., Restricted Stock Plan. | ||
10 | .2** | Form of Restricted Stock Agreement. | ||
10 | .3* | Skilled Healthcare Group, Inc. 2007 Incentive Award Plan. | ||
10 | .4** | Second Amended and Restated First Lien Credit Agreement, dated December 27, 2005, by and among the Company, SHG Holding, the financial institutions party thereto, and Credit Suisse, Cayman Islands, as administrative agent and collateral agent. | ||
10 | .5** | Employment agreement, dated December 27, 2005, by and between the Company and Boyd Hendrickson. | ||
10 | .6** | Employment agreement, dated December 27, 2005, by and between the Company and Jose Lynch. | ||
10 | .7** | Employment agreement, dated December 27, 2005, by and between the Company and John E. King. | ||
10 | .8** | Employment agreement, dated December 27, 2005, by and between the Company and Roland G. Rapp. | ||
10 | .9** | Employment agreement dated December 27, 2005, by and between the Company and Mark Wortley. | ||
10 | .10* | Form of Indemnification Agreement with SHG Holding Solutions, Inc.’s directors and executive officers | ||
10 | .11** | Lease, dated as of August 26, 2002, by and between CT Foothill 10/241, LLC, and Fountain View, Inc. and amendments thereto. | ||
10 | .12 | First Amendment to Second Amended and Restated First Lien Credit Agreement, dated as of January 31, 2007, by and among Skilled Healthcare Group, Inc., SHG Holding Solutions, Inc., the financial institutions parties thereto, and Credit Suisse, Cayman Islands, as administrative agent and collateral agent. | ||
12 | .1* | Statement Regarding Computation of Ratio of Earnings to Fixed Charges. | ||
23 | .1** | Consent of Latham & Watkins LLP (included in Exhibit 5.1) | ||
23 | .2 | Consent of Independent Registered Public Accounting Firm, Skilled Healthcare Group, Inc. | ||
23 | .3 | Consent of Independent Registered Public Accounting Firm, Sunset Healthcare | ||
24 | .1** | Powers of Attorney |
II-9
Table of Contents
Number | Description | |||
24 | .2** | Power of Attorney for Glenn S. Schafer | ||
25 | .1* | Statement of Eligibility of Trustee with respect to the Indenture with respect to the 11% Senior Subordinated Notes due 2014. |
II-10
Table of Contents
(Deducted from the assets to which they apply)
(Dollars in Thousands)
December 31, 2005
Balance at | Charged to | Balance at | ||||||||||||||
Beginning | Costs and | End of | ||||||||||||||
of Period | Expenses | Deductions(1) | Period | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Accounts receivable | ||||||||||||||||
Year Ended December 31, 2006 | $ | 5,678 | $ | 5,791 | $ | (3,580 | ) | $ | 7,889 | |||||||
Year Ended December 31, 2005 | $ | 4,750 | $ | 4,468 | $ | (3,540 | ) | $ | 5,678 | |||||||
Year Ended December 31, 2004 | $ | 10,033 | $ | 2,259 | $ | (7,542 | ) | $ | 4,750 | |||||||
Notes receivable | ||||||||||||||||
Year Ended December 31, 2006 | $ | 631 | $ | (352 | ) | $ | (279 | ) | $ | — | ||||||
Year Ended December 31, 2005 | $ | 1,288 | $ | (500 | ) | $ | (157 | ) | $ | 631 | ||||||
Year Ended December 31, 2004 | $ | 1,847 | $ | — | $ | (559 | ) | $ | 1,288 |
(1) | Uncollectible accounts written off, net of recoveries |
Item 22. | Undertakings. |
II-11
Table of Contents
By: | /s/ Boyd Hendrickson |
Title: | Chief Executive Officer |
SIGNATURE | TITLE | Date | ||||
/s/ Boyd Hendrickson Boyd Hendrickson | Chief Executive Officer (Principal Executive Officer) and Chairman of the Board | April 20, 2007 | ||||
* Jose Lynch | President and Chief Operating Officer and Director | April 20, 2007 | ||||
/s/ John E. King John E. King | Chief Financial Officer (Principal Financial Officer) | April 20, 2007 | ||||
* Peter A. Reynolds | Senior Vice President, Finance and Chief Accounting Officer (Principal Accounting Officer) | April 20, 2007 | ||||
* Robert M. Le Blanc | Director | April 20, 2007 | ||||
* Michael E. Boxer | Director | April 20, 2007 | ||||
* John M. Miller, V | Director | April 20, 2007 | ||||
/s/ Glenn S. Schafer Glenn S. Schafer | Director | April 20, 2007 | ||||
* William Scott | Director | April 20, 2007 | ||||
*By | /s/ John E. King Attorney-in-fact |
II-12
Table of Contents
By: | /s/ BOYD HENDRICKSON |
Title: | Chief Executive Officer |
SIGNATURE | TITLE | Date | ||||
/s/ Boyd Hendrickson Boyd Hendrickson | Chief Executive Officer (Principal Executive Officer) and Director | April 20, 2007 | ||||
/s/ Mark Wortley Mark Wortley | President and Director | April 20, 2007 | ||||
/s/ John E. King John E. King | Chief Financial Officer (Principal Financial and Accounting Officer), Treasurer and Director | April 20, 2007 | ||||
/s/ Roland Rapp Roland Rapp | Director | April 20, 2007 |
II-13
Table of Contents
By: | /s/ BOYD HENDRICKSON |
Title: | Chief Executive Officer |
SIGNATURE | Title | Date | ||||
/s/ Boyd Hendrickson Boyd Hendrickson | Chief Executive Officer (Principal Executive Officer) and Director | April 20, 2007 | ||||
/s/ Jose Lynch Jose Lynch | President and Director | April 20, 2007 | ||||
/s/ John E. King John E. King | Chief Financial Officer (Principal Financial and Accounting Officer), Treasurer and Director | April 20, 2007 | ||||
/s/ Roland Rapp Roland Rapp | Director | April 20, 2007 |
II-14
Table of Contents
By: | /s/ Boyd Hendrickson |
Title: | Chief Executive Officer |
Signature | Title | Date | ||||
/s/ Boyd Hendrickson Boyd Hendrickson | Chief Executive Officer (Principal Executive Officer) and Director | April 20, 2007 | ||||
/s/ John E. King John E. King | Chief Financial Officer (Principal Financial and Accounting Officer), Treasurer and Director | April 20, 2007 | ||||
/s/ Jose Lynch Jose Lynch | Director | April 20, 2007 | ||||
/s/ Roland Rapp Roland Rapp | Director | April 20, 2007 |
II-15
Table of Contents
Alta Care Center, LLC
Anaheim Terrace Care Center, LLC
Baldwin Healthcare and Rehabilitation Center, LLC
Bay Crest Care Center, LLC
Briarcliff Nursing and Rehabilitation Center GP, LLC
Brier Oak on Sunset, LLC
Carehouse Healthcare Center, LLC
Carmel Hills Healthcare and Rehabilitation Center, LLC
Carson Senior Assisted Living, LLC
Clairmont Beaumont GP, LLC
Clairmont Longview GP, LLC
Colonial New Braunfels GP, LLC
Colonial Tyler GP, LLC
Comanche Nursing Center GP, LLC
Coronado Nursing Center GP, LLC
Devonshire Care Center, LLC
East Walnut Property, LLC
Elmcrest Care Center, LLC
Eureka Healthcare and Rehabilitation Center, LLC
Flatonia Oak Manor GP, LLC
Fountain Care Center, LLC
Fountain Senior Assisted Living, LLC
Fountain View Subacute and Nursing Center, LLC
Glen Hendren Property, LLC
Granada Healthcare and Rehabilitation Center, LLC
Guadalupe Valley Nursing Center GP, LLC
Hallettsville Rehabilitation GP, LLC
Hancock Park Rehabilitation Center, LLC
Hancock Park Senior Assisted Living, LLC
Hemet Senior Assisted Living, LLC
Highland Healthcare and Rehabilitation Center, LLC
Holmesdale Healthcare and Rehabilitation Center, LLC
Holmesdale Property, LLC
Hospitality Nursing GP, LLC
Leasehold Resource Group, LLC
Liberty Terrace Healthcare and Rehabilitation Center, LLC
Live Oak Nursing Center GP, LLC
Louisburg Healthcare and Rehabilitation Center, LLC
Montebello Care Center, LLC
Monument Rehabilitation GP, LLC
Oak Crest Nursing Center GP, LLC
Oakland Manor GP, LLC
Pacific Healthcare and Rehabilitation Center, LLC
Richmond Healthcare and Rehabilitation Center, LLC
Rio Hondo Subacute and Nursing Center, LLC
Rossville Healthcare and Rehabilitation Center, LLC
Royalwood Care Center, LLC
Seaview Healthcare and Rehabilitation Center, LLC
Sharon Care Center, LLC
Shawnee Gardens Healthcare and Rehabilitation Center, LLC
Southwest Payroll Services, LLC
II-16
Table of Contents
Spring Senior Assisted Living, LLC
St. Elizabeth Healthcare and Rehabilitation Center, LLC
St. Joseph Transitional Rehabilitation Center, LLC
St. Luke Healthcare and Rehabilitation Center, LLC
Sycamore Park Care Center, LLC
Texas Cityview Care Center GP, LLC
Texas Heritage Oaks Nursing and Rehabilitation Center GP, LLC
The Clairmont Tyler GP, LLC
The Earlwood, LLC
The Heights of Summerlin, LLC
The Woodlands Healthcare Center GP, LLC
Town and Country Manor GP, LLC
Valley Healthcare Center, LLC
Villa Maria Healthcare Center, LLC
Vintage Park at Atchison, LLC
Vintage Park at Baldwin City, LLC
Vintage Park at Gardner, LLC
Vintage Park at Lenexa, LLC
Vintage Park at Louisburg, LLC
Vintage Park at Osawatomie, LLC
Vintage Park at Ottawa, LLC
Vintage Park at Paola, LLC
Vintage Park at Stanley, LLC
Wathena Healthcare and Rehabilitation Center, LLC
West Side Campus of Care GP, LLC
Willow Creek Healthcare Center, LLC
Woodland Care Center, LLC
By: | /s/ JOSE LYNCH |
Title: | President and Chief Executive Officer |
Signature | Title | Date | ||||
/s/ Jose Lynch Jose Lynch | President and Chief Executive Officer (Principal Executive Officer) and Manager | April 20, 2007 | ||||
/s/ John E. King John E. King | Chief Financial Officer (Principal Financial and Accounting Officer), Treasurer and Manager | April 20, 2007 | ||||
/s/ Roland Rapp Roland Rapp | Manager | April 20, 2007 |
II-17
Table of Contents
Hospice Care of the West, LLC
Preferred Design, LLC
Travelmark Staffing, LLC
Hallmark Rehabilitation GP, LLC
By: | /s/ MARK WORTLEY |
Title: | President and Chief Executive Officer of each of the foregoing entities |
Signature | Title | Date | ||||
/s/ Mark Wortley Mark Wortley | President and Chief Executive Officer (Principal Executive Officer) and Manager | April 20, 2007 | ||||
/s/ John E. King John E. King | Chief Financial Officer (Principal Financial and Accounting Officer), Treasurer and Manager | April 20, 2007 | ||||
/s/ Roland Rapp Roland Rapp | Manager | April 20, 2007 |
II-18
Table of Contents
By: | /s/ Boyd Hendrickson |
Title: | Chief Executive Officer |
Signature | Title | Date | ||||
/s/ Boyd Hendrickson Boyd Hendrickson | Chief Executive Officer (Principal Executive Officer) | April 20, 2007 | ||||
/s/ John E. King John E. King | Chief Financial Officer (Principal Financial and Accounting Officer), Treasurer and Manager | April 20, 2007 | ||||
/s/ Roland Rapp Roland Rapp | Manager | April 20, 2007 | ||||
/s/ Jose Lynch Jose Lynch | Manager | April 20, 2007 |
II-19
Table of Contents
Clairmont Beaumont, LP
Clairmont Longview, LP
Colonial New Braunfels Care Center, LP
Colonial Tyler Care Center, LP
Comanche Nursing Center, LP
Coronado Nursing Center, LP
Flatonia Oak Manor, LP
Guadalupe Valley Nursing Center, LP
Hallettsville Rehabilitation and Nursing Center, LP
Hospitality Nursing and Rehabilitation Center, LP
Live Oak Nursing Center, LP
Monument Rehabilitation and Nursing Center, LP
Oak Crest Nursing Center, LP
Oakland Manor Nursing Center, LP
SHG Resources, LP
Southwood Care Center, LP
Texas Cityview Care Center, LP
Texas Heritage Oaks Nursing and Rehabilitation Center, LP
The Clairmont Tyler, LP
The Woodlands Healthcare Center, LP
Town and Country Manor, LP
West Side Campus of Care, LP
By: | /s/ JOSE LYNCH |
Title: | President and Chief Executive Officer of the respective General Partners of each of the foregoing entities |
Signature | Title | Date | ||||
/s/ Jose Lynch Jose Lynch | President and Chief Executive Officer (Principal Executive Officer) and Manager of the respective General Partners of each of the foregoing entities | April 20, 2007 |
II-20
Table of Contents
Signature | Title | Date | ||||
/s/ John E. King John E. King | Chief Financial Officer (Principal Financial and Accounting Officer), Treasurer and Manager of the respective General Partners of each of the foregoing entities | April 20, 2007 | ||||
/s/ Roland Rapp Roland Rapp | Manager of the respective General Partners of each of the foregoing entities | April 20, 2007 |
II-21
Table of Contents
By: | /s/ MARK WORTLEY |
Title: | Chief Executive Officer of the General Partner of the foregoing entity |
Signature | Title | Date | ||||
/s/ Mark Wortley Mark Wortley | President and Chief Executive Officer (Principal Executive Officer) and Manager of the General Partner of the foregoing entity | April 20, 2007 | ||||
/s/ John E. King John E. King | Chief Financial Officer (Principal Accounting Officer), Treasurer and Manager of the General Partner of the foregoing entity | April 20, 2007 | ||||
/s/ Roland Rapp Roland Rapp | Manager of the General Partner of the foregoing entity | April 20, 2007 |
II-22
Table of Contents
By: | /s/ MARK WORTLEY |
Title: | President and Chief Executive Officer of the General Partners of each of the foregoing entities |
Signature | Title | Date | ||||
/s/ Mark Wortley Mark Wortley | Chief Executive Officer (Principal Executive Officer) and Manager of the General Partners of each of the foregoing entities | April 20, 2007 | ||||
/s/ John E. King John E. King | Chief Financial Officer, (Principal Accounting Officer), Treasurer and Manager of the General Partners of each of the foregoing entities | April 20, 2007 | ||||
/s/ Roland Rapp Roland Rapp | Manager of the General Partners of each of the foregoing entities | April 20, 2007 |
II-23
Table of Contents
Number | Description | |||
2 | .1** | Agreement of and Plan of Merger, dated as of October 22, 2005, among SHG Acquisition Corp., SHG Holding Solutions, Inc. and Skilled Healthcare Group, Inc. | ||
2 | .2** | Amendment No. 1 to Agreement and Plan of Merger, dated October 22, 2005 by and between SHG Holding Solutions, Inc. and Skilled Healthcare Group, Inc. | ||
2 | .3** | Asset Purchase Agreement, dated as of January 31, 2006, by and among Skilled Healthcare Group, Inc., each of the entities listed on Schedule 2.1 thereto, M. Terence Reardon and M. Sue Reardon, individually and as Trustees of the M. Terence Reardon Trust U.T.A. dated 6/26/03, and M. Sue Reardon and M. Terence Reardon, as Trustees of the M. Sue Reardon Trust U.T.A. dated 6/26/03. | ||
2 | .4** | Agreement and Plan of Merger, dated as of February 7, 2007, by and between SHG Holding Solutions, Inc., and Skilled Healthcare Group, Inc. | ||
2 | .5 | Asset Purchase Agreement, dated February 8, 2007, by and among Skilled Healthcare Group, Inc., Raymore Care Center LLC, Blue River Care Center LLC, MLD Healthcare LLC, Blue River Real Estate LLC, MLD Real Estate LLC, Melvin Dunsworth and Raymore Health Care, Inc. | ||
3 | .1** | Restated Certificate of Incorporation of Skilled Healthcare Group, Inc. (formerly known as SHG Holding Solutions, Inc.) | ||
3 | .1.1* | Certificate of Ownership and Merger of Skilled Healthcare Group, Inc., dated February 7, 2007 | ||
3 | .1.2* | Certificate of Amendment to Restated Certificate of Incorporation of Skilled Healthcare Group, Inc., dated April , 2007 | ||
3 | .2** | Bylaws of Skilled Healthcare Group, Inc. (formerly known as SHG Holdings Solutions, Inc.) | ||
3 | .2.1* | Amended and Restated Certificate of Incorporation of Skilled Healthcare Group, Inc., dated April 19, 2007 (to be effective immediately after the close of the initial public offering). | ||
3 | .2.2* | Amended and Restated Bylaws of Skilled Healthcare Group, Inc., dated April 19, 2007 (to be effective immediately after the close of the initial public offering). | ||
3 | .3** | Certificate of Incorporation of Hallmark Investment Group, Inc., as amended | ||
3 | .4** | Bylaws of Hallmark Investment Group, Inc. | ||
3 | .5** | Certificate of Incorporation of Summit Care Corporation | ||
3 | .6** | Bylaws of Summit Care Corporation | ||
3 | .7** | Certificate of Incorporation of Summit Care Pharmacy, Inc. | ||
3 | .8** | Bylaws of Summit Care Pharmacy, Inc. | ||
3 | .9** | Certificate of Conversion and Certificate of Formation of Alexandria Care Center, LLC | ||
3 | .10** | Limited Liability Company Operating Agreement of Alexandria Care Center, LLC | ||
3 | .11** | Certificate of Formation of Alta Care Center, LLC | ||
3 | .12** | Limited Liability Company Operating Agreement of Alta Care Center, LLC | ||
3 | .13** | Certificate of Formation of Anaheim Terrace Care Center, LLC | ||
3 | .14** | Limited Liability Company Operating Agreement of Anaheim Terrace Care Center, LLC | ||
3 | .15** | Certificate of Formation of Baldwin Healthcare and Rehabilitation Center, LLC | ||
3 | .16** | Limited Liability Company Operating Agreement of Baldwin Healthcare and Rehabilitation Center, LLC | ||
3 | .17** | Certificate of Formation of Bay Crest Care Center, LLC | ||
3 | .18** | Limited Liability Company Operating Agreement of Bay Crest Care Center, LLC | ||
3 | .19** | Certificate of Formation of Briarcliff Nursing and Rehabilitation Center GP, LLC | ||
3 | .20** | Second Amended and Restated Limited Liability Company Operating Agreement of Briarcliff Nursing and Rehabilitation Center GP, LLC | ||
3 | .21** | Certificate of Conversion and Certificate of Formation of Brier Oak on Sunset, LLC | ||
3 | .22** | Limited Liability Company Operating Agreement of Brier Oak on Sunset, LLC | ||
3 | .23** | Certificate of Formation of Carehouse Healthcare Center, LLC |
Table of Contents
Number | Description | |||
3 | .24** | Second Amended and Restated Limited Liability Company Operating Agreement of Carehouse Healthcare Center, LLC | ||
3 | .25** | Certificate of Formation of Carson Senior Assisted Living, LLC | ||
3 | .26** | Limited Liability Company Operating Agreement of Carson Senior Assisted Living, LLC | ||
3 | .27** | Certificate of Formation of Clairmont Beaumont GP, LLC | ||
3 | .28** | Second Amended and Restated Limited Liability Company Operating Agreement of Clairmont Beaumont GP, LLC | ||
3 | .29** | Certificate of Formation of Clairmont Longview GP, LLC | ||
3 | .30** | Second Amended and Restated Limited Liability Company Operating Agreement of Clairmont Longview GP, LLC | ||
3 | .31** | Certificate of Formation of Colonial New Braunfels GP, LLC | ||
3 | .32** | Second Amended and Restated Limited Liability Company Operating Agreement of Colonial New Braunfels GP, LLC | ||
3 | .33** | Certificate of Formation of Colonial Tyler GP, LLC | ||
3 | .34** | Second Amended and Restated Limited Liability Company Operating Agreement of Colonial Tyler GP, LLC | ||
3 | .35** | Certificate of Formation of Comanche Nursing Center GP, LLC | ||
3 | .36** | Second Amended and Restated Limited Liability Company Operating Agreement of Comanche Nursing Center GP, LLC | ||
3 | .37** | Certificate of Formation of Coronado Nursing Center GP, LLC | ||
3 | .38** | Second Amended and Restated Limited Liability Company Operating Agreement of Coronado Nursing Center GP, LLC | ||
3 | .39** | Certificate of Formation of Devonshire Care Center, LLC | ||
3 | .40** | Second Amended and Restated Limited Liability Company Operating Agreement of Devonshire Care Center, LLC | ||
3 | .41** | Certificate of Conversion and Certificate of Formation of Elmcrest Care Center, LLC | ||
3 | .42** | Limited Liability Company Operating Agreement of Elmcrest Care Center, LLC | ||
3 | .43** | Certificate of Formation of Eureka Healthcare and Rehabilitation Center, LLC | ||
3 | .44** | Limited Liability Company Operating Agreement of Eureka Healthcare and Rehabilitation Center, LLC | ||
3 | .45** | Certificate of Formation of Flatonia Oak Manor GP, LLC | ||
3 | .46** | Second Amended and Restated Limited Liability Company Operating Agreement of Flatonia Oak Manor GP, LLC | ||
3 | .47** | Certificate of Formation of Fountain Care Center, LLC | ||
3 | .48** | Second Amended and Restated Limited Liability Company Operating Agreement of Fountain Care Center, LLC | ||
3 | .49** | Certificate of Formation of Fountain Senior Assisted Living, LLC | ||
3 | .50** | Second Amended and Restated Limited Liability Company Operating Agreement of Fountain Senior Assisted Living, LLC | ||
3 | .51** | Certificate of Conversion and Certificate of Formation of Fountain View Subacute and Nursing Center, LLC | ||
3 | .52** | Limited Liability Company Operating Agreement of Fountain View Subacute and Nursing Center, LLC | ||
3 | .53** | Certificate of Formation of Granada Healthcare and Rehabilitation Center, LLC | ||
3 | .54** | Limited Liability Company Operating Agreement of Granada Healthcare and Rehabilitation Center, LLC | ||
3 | .55** | Certificate of Formation of Guadalupe Valley Nursing Center GP, LLC | ||
3 | .56** | Second Amended and Restated Limited Liability Company Operating Agreement of Guadalupe Valley Nursing Center GP, LLC |
Table of Contents
Number | Description | |||
3 | .57** | Certificate of Formation of Hallettsville Rehabilitation GP, LLC | ||
3 | .58** | Second Amended and Restated Limited Liability Company Operating Agreement of Hallettsville Rehabilitation GP, LLC | ||
3 | .59** | Certificate of Formation of Hallmark Rehabilitation GP, LLC | ||
3 | .60** | Amended and Restated Limited Liability Company Operating Agreement of Hallmark Rehabilitation GP, LLC | ||
3 | .61** | Certificate of Conversion and Certificate of Formation of Hancock Park Rehabilitation Center, LLC | ||
3 | .62** | Limited Liability Company Operating Agreement of Hancock Park Rehabilitation Center, LLC | ||
3 | .63** | Certificate of Conversion and Certificate of Formation of Hancock Park Senior Assisted Living, LLC | ||
3 | .64** | Limited Liability Company Operating Agreement of Hancock Park Senior Assisted Living, LLC | ||
3 | .65** | Certificate of Formation of Hemet Senior Assisted Living, LLC | ||
3 | .66** | Limited Liability Company Operating Agreement of Hemet Senior Assisted Living, LLC | ||
3 | .67** | Certificate of Formation of Highland Healthcare and Rehabilitation Center, LLC | ||
3 | .68** | Limited Liability Company Operating Agreement of Highland Healthcare and Rehabilitation Center, LLC | ||
3 | .69** | Certificate of Formation of Hospice Care Investments, LLC | ||
3 | .70** | Limited Liability Company Operating Agreement of Hospice Care Investments, LLC | ||
3 | .71** | Certificate of Formation of Hospice Care of the West, LLC | ||
3 | .72** | Limited Liability Company Operating Agreement of Hospice Care of the West, LLC | ||
3 | .73** | Certificate of Formation of Hospitality Nursing GP, LLC | ||
3 | .74** | Second Amended and Restated Limited Liability Company Operating Agreement of Hospitality Nursing GP, LLC | ||
3 | .75** | Amended and Restated Certificate of Formation of Leasehold Resource Group, LLC | ||
3 | .76** | Second Amended and Restated Limited Liability Company Operating Agreement of Leasehold Resource Group, LLC | ||
3 | .77** | Certificate of Formation of Live Oak Nursing Center GP, LLC | ||
3 | .78** | Second Amended and Restated Limited Liability Company Operating Agreement of Live Oak Nursing Center GP, LLC | ||
3 | .79** | Certificate of Formation of Louisburg Healthcare and Rehabilitation Center, LLC | ||
3 | .80** | Limited Liability Company Operating Agreement of Louisburg Healthcare and Rehabilitation Center, LLC | ||
3 | .81** | Certificate of Formation of Montebello Care Center, LLC | ||
3 | .82** | Limited Liability Company Operating Agreement of Montebello Care Center, LLC | ||
3 | .83** | Certificate of Formation of Monument Rehabilitation GP, LLC | ||
3 | .84** | Second Amended and Restated Limited Liability Company Operating Agreement of Monument Rehabilitation GP, LLC | ||
3 | .85** | Certificate of Formation of Oak Crest Nursing Center GP, LLC | ||
3 | .86** | Second Amended and Restated Limited Liability Company Operating Agreement of Oak Crest Nursing Center GP, LLC | ||
3 | .87** | Certificate of Formation of Oakland Manor GP, LLC | ||
3 | .88** | Second Amended and Restated Limited Liability Company Operating Agreement of Oakland Manor GP, LLC | ||
3 | .89** | Certificate of Formation of Pacific Healthcare and Rehabilitation Center, LLC | ||
3 | .90** | Limited Liability Company Operating Agreement of Pacific Healthcare and Rehabilitation Center, LLC | ||
3 | .91** | Certificate of Formation of Richmond Healthcare and Rehabilitation Center, LLC |
Table of Contents
Number | Description | |||
3 | .92** | Limited Liability Company Operating Agreement of Richmond Healthcare and Rehabilitation Center, LLC | ||
3 | .93** | Certificate of Conversion and Certificate of Formation of Rio Hondo Subacute and Nursing Center, LLC | ||
3 | .94** | Limited Liability Company Operating Agreement of Rio Hondo Subacute and Nursing Center, LLC | ||
3 | .95** | Certificate of Formation of Rossville Healthcare and Rehabilitation Center, LLC | ||
3 | .96** | Limited Liability Company Operating Agreement of Rossville Healthcare and Rehabilitation Center, LLC | ||
3 | .97** | Certificate of Formation of Royalwood Care Center, LLC | ||
3 | .98** | Limited Liability Company Operating Agreement of Royalwood Care Center, LLC | ||
3 | .99** | Certificate of Formation of Seaview Healthcare and Rehabilitation Center, LLC | ||
3 | .100** | Limited Liability Company Operating Agreement of Seaview Healthcare and Rehabilitation Center, LLC | ||
3 | .101** | Certificate of Formation of Sharon Care Center, LLC | ||
3 | .102** | Limited Liability Company Operating Agreement of Sharon Care Center, LLC | ||
3 | .103** | Certificate of Formation of Shawnee Gardens Healthcare and Rehabilitation Center, LLC | ||
3 | .104** | Limited Liability Company Operating Agreement of Shawnee Gardens Healthcare and Rehabilitation Center, LLC | ||
3 | .105** | Certificate of Formation of Skilled Healthcare, LLC | ||
3 | .106** | Limited Liability Company Operating Agreement of Skilled Healthcare, LLC | ||
3 | .107** | Certificate of Formation of Southwest Payroll Services, LLC | ||
3 | .108** | Limited Liability Company Operating Agreement of Southwest Payroll Services, LLC | ||
3 | .109** | Certificate of Formation of Southwood Care Center GP, LLC | ||
3 | .110** | Second Amended and Restated Limited Liability Company Operating Agreement of Southwood Care Center GP, LLC | ||
3 | .111** | Certificate of Formation of Spring Senior Assisted Living, LLC | ||
3 | .112** | Second Amended and Restated Limited Liability Company Operating Agreement of Spring Senior Assisted Living, LLC | ||
3 | .113** | Certificate of Formation of St. Elizabeth Healthcare and Rehabilitation Center, LLC | ||
3 | .114** | Limited Liability Company Operating Agreement of St. Elizabeth Healthcare and Rehabilitation Center, LLC | ||
3 | .115** | Certificate of Formation of St. Luke Healthcare and Rehabilitation Center, LLC | ||
3 | .116** | Limited Liability Company Operating Agreement of St. Luke Healthcare and Rehabilitation Center, LLC | ||
3 | .117** | Certificate of Conversion and Certificate of Formation of Sycamore Park Care Center, LLC | ||
3 | .118** | Limited Liability Company Operating Agreement of Sycamore Park Care Center, LLC | ||
3 | .119** | Certificate of Formation of Texas Cityview Care Center GP, LLC | ||
3 | .120** | Second Amended and Restated Limited Liability Company Operating Agreement of Texas Cityview Care Center GP, LLC | ||
3 | .121** | Certificate of Formation of Texas Heritage Oaks Nursing and Rehabilitation Center GP, LLC | ||
3 | .122** | Second Amended and Restated Limited Liability Company Operating Agreement of Texas Heritage Oaks Nursing and Rehabilitation Center GP, LLC | ||
3 | .123** | Certificate of Formation of The Clairmont Tyler GP, LLC | ||
3 | .124** | Second Amended and Restated Limited Liability Company Operating Agreement of The Clairmont Tyler GP, LLC | ||
3 | .125** | Certificate of Formation of The Earlwood, LLC | ||
3 | .126** | Second Amended and Restated Limited Liability Company Operating Agreement of The Earlwood, LLC |
Table of Contents
Number | Description | |||
3 | .127** | Certificate of Formation of The Heights of Summerlin, LLC, as amended | ||
3 | .128** | Limited Liability Company Operating Agreement of The Heights of Summerlin, LLC | ||
3 | .129** | Certificate of Formation of The Woodlands Healthcare Center GP, LLC | ||
3 | .130** | Second Amended and Restated Limited Liability Company Operating Agreement of The Woodlands Healthcare Center GP, LLC | ||
3 | .131** | Certificate of Formation of Town and Country Manor GP, LLC | ||
3 | .132** | Second Amended and Restated Limited Liability Company Operating Agreement of Town and Country Manor GP, LLC | ||
3 | .133** | Certificate of Formation of Travelmark Staffing, LLC | ||
3 | .134** | First Amended Limited Liability Company Operating Agreement of Travelmark Staffing, LLC | ||
3 | .135** | Certificate of Formation of Valley Healthcare Center, LLC | ||
3 | .136** | Second Amended and Restated Limited Liability Company Operating Agreement of Valley Healthcare Center, LLC | ||
3 | .137** | Certificate of Formation of Villa Maria Healthcare Center, LLC | ||
3 | .138** | Second Amended and Restated Limited Liability Company Operating Agreement of Villa Maria Healthcare Center, LLC | ||
3 | .139** | Certificate of Formation of Vintage Park at Atchison, LLC | ||
3 | .140** | Limited Liability Company Operating Agreement of Vintage Park at Atchison, LLC | ||
3 | .141** | Certificate of Formation of Vintage Park at Baldwin City, LLC | ||
3 | .142** | Limited Liability Company Operating Agreement of Vintage Park at Baldwin City, LLC | ||
3 | .143** | Certificate of Formation of Vintage Park at Gardner, LLC | ||
3 | .144** | Limited Liability Company Operating Agreement of Vintage Park at Gardner, LLC | ||
3 | .145** | Certificate of Formation of Vintage Park at Lenexa, LLC | ||
3 | .146** | Limited Liability Company Operating Agreement of Vintage Park at Lenexa, LLC | ||
3 | .147** | Certificate of Formation of Vintage Park at Louisburg, LLC | ||
3 | .148** | Limited Liability Company Operating Agreement of Vintage Park at Louisburg, LLC | ||
3 | .149** | Certificate of Formation of Vintage Park at Osawatomie, LLC | ||
3 | .150** | Limited Liability Company Operating Agreement of Vintage Park at Osawatomie, LLC | ||
3 | .151** | Certificate of Formation of Vintage Park at Ottawa, LLC | ||
3 | .152** | Limited Liability Company Operating Agreement of Vintage Park at Ottawa, LLC | ||
3 | .153** | Certificate of Formation of Vintage Park at Paola, LLC | ||
3 | .154** | Limited Liability Company Operating Agreement of Vintage Park at Paola, LLC | ||
3 | .155** | Certificate of Formation of Vintage Park at Stanley, LLC | ||
3 | .156** | Limited Liability Company Operating Agreement of Vintage Park at Stanley, LLC | ||
3 | .157** | Certificate of Formation of Wathena Healthcare and Rehabilitation Center, LLC | ||
3 | .158** | Limited Liability Company Operating Agreement of Wathena Healthcare and Rehabilitation Center, LLC | ||
3 | .159** | Certificate of Formation of West Side Campus of Care GP, LLC | ||
3 | .160** | Second Amended and Restated Limited Liability Company Operating Agreement of West Side Campus of Care GP, LLC | ||
3 | .161** | Certificate of Formation of Willow Creek Healthcare Center, LLC | ||
3 | .162** | Second Amended and Restated Limited Liability Company Operating Agreement of Willow Creek Healthcare Center, LLC | ||
3 | .163** | Certificate of Formation of Woodland Care Center, LLC | ||
3 | .164** | Limited Liability Company Operating Agreement of Woodland Care Center, LLC | ||
3 | .165** | Certificate of Limited Partnership of Briarcliff Nursing and Rehabilitation Center, LP | ||
3 | .166** | Second Amended and Restated Limited Partnership Agreement of Briarcliff Nursing and Rehabilitation Center, LP |
Table of Contents
Number | Description | |||
3 | .167** | Certificate of Limited Partnership of Clairmont Beaumont, LP | ||
3 | .168** | Second Amended and Restated Limited Partnership Agreement of Clairmont Beaumont, LP | ||
3 | .169** | Certificate of Limited Partnership of Clairmont Longview, LP | ||
3 | .170** | Second Amended and Restated Limited Partnership Agreement of Clairmont Longview, LP | ||
3 | .171** | Certificate of Limited Partnership of Colonial New Braunfels Care Center, LP | ||
3 | .172** | Second Amended and Restated Limited Partnership Agreement of Colonial New Braunfels Care Center, LP | ||
3 | .173** | Certificate of Limited Partnership of Colonial Tyler Care Center, LP | ||
3 | .174** | Second Amended and Restated Limited Partnership Agreement of Colonial Tyler Care Center, LP | ||
3 | .175** | Certificate of Limited Partnership of Comanche Nursing Center, LP | ||
3 | .176** | Second Amended and Restated Limited Partnership Agreement of Comanche Nursing Center, LP | ||
3 | .177** | Certificate of Limited Partnership of Coronado Nursing Center, LP | ||
3 | .178** | Second Amended and Restated Limited Partnership Agreement of Coronado Nursing Center, LP | ||
3 | .179** | Certificate of Limited Partnership of Flatonia Oak Manor, LP | ||
3 | .180** | Second Amended and Restated Limited Partnership Agreement of Flatonia Oak Manor, LP | ||
3 | .181** | Certificate of Limited Partnership of Guadalupe Valley Nursing Center, LP | ||
3 | .182** | Second Amended and Restated Limited Partnership Agreement of Guadalupe Valley Nursing Center, LP | ||
3 | .183** | Certificate of Limited Partnership of Hallettsville Rehabilitation and Nursing Center, LP | ||
3 | .184** | Second Amended and Restated Limited Partnership Agreement of Hallettsville Rehabilitation and Nursing Center, LP | ||
3 | .185** | Certificate of Limited Partnership of Hallmark Rehabilitation, LP | ||
3 | .186** | Amended and Restated Limited Partnership Agreement of Hallmark Rehabilitation, LP | ||
3 | .187** | Certificate of Limited Partnership of Hospice of the West, LP | ||
3 | .188** | Limited Partnership Agreement of Hospice of the West, LP | ||
3 | .189** | Certificate of Limited Partnership of Hospitality Nursing and Rehabilitation Center, LP | ||
3 | .190** | Second Amended and Restated Limited Partnership Agreement of Hospitality Nursing and Rehabilitation Center, LP | ||
3 | .191** | Certificate of Limited Partnership of Live Oak Nursing Center, LP | ||
3 | .192** | Second Amended and Restated Limited Partnership Agreement of Live Oak Nursing Center, LP | ||
3 | .193** | Certificate of Limited Partnership of Monument Rehabilitation and Nursing Center, LP | ||
3 | .194** | Second Amended and Restated Limited Partnership Agreement of Monument Rehabilitation and Nursing Center, LP | ||
3 | .195** | Certificate of Limited Partnership of Oak Crest Nursing Center, LP | ||
3 | .196** | Second Amended and Restated Limited Partnership Agreement of Oak Crest Nursing Center, LP | ||
3 | .197** | Certificate of Limited Partnership of Oakland Manor Nursing Center, LP | ||
3 | .198** | Second Amended and Restated Limited Partnership Agreement of Oakland Manor Nursing Center, LP | ||
3 | .199** | Amended and Restated Certificate of Limited Partnership of SHG Resources, LP | ||
3 | .200** | Second Amended and Restated Limited Partnership Agreement of SHG Resources, LP | ||
3 | .201** | Certificate of Limited Partnership of Southwood Care Center, LP | ||
3 | .202** | Second Amended and Restated Limited Partnership Agreement of Southwood Care Center, LP | ||
3 | .203** | Certificate of Limited Partnership of Texas Cityview Care Center, LP |
Table of Contents
Number | Description | |||
3 | .204** | Second Amended and Restated Limited Partnership Agreement of Texas Cityview Care Center, LP | ||
3 | .205** | Certificate of Limited Partnership of Texas Heritage Oaks Nursing and Rehabilitation Center, LP | ||
3 | .206** | Second Amended and Restated Limited Partnership Agreement of Texas Heritage Oaks Nursing and Rehabilitation Center, LP | ||
3 | .207** | Certificate of Limited Partnership of The Clairmont Tyler, LP | ||
3 | .208** | Second Amended and Restated Limited Partnership Agreement of The Clairmont Tyler, LP | ||
3 | .209** | Certificate of Limited Partnership of The Woodlands Healthcare Center, LP | ||
3 | .210** | Second Amended and Restated Limited Partnership Agreement of The Woodlands Healthcare Center, LP | ||
3 | .211** | Certificate of Limited Partnership of Town and Country Manor, LP | ||
3 | .212** | Second Amended and Restated Limited Partnership Agreement of Town and Country Manor, LP | ||
3 | .213** | Certificate of Limited Partnership of Travelmark Staffing, LP | ||
3 | .214** | Limited Partnership Agreement of Travelmark Staffing, LP | ||
3 | .215** | Certificate of Limited Partnership of West Side Campus of Care, LP | ||
3 | .216** | Second Amended and Restated Limited Partnership Agreement of West Side Campus of Care, LP | ||
3 | .217** | Certificate of Formation of Carmel Healthcare and Rehabilitation Center, LLC | ||
3 | .218** | Limited Liability Company Operating Agreement of Carmel Healthcare and Rehabilitation Center, LLC | ||
3 | .219** | Certificate of Formation of East Walnut Property, LLC | ||
3 | .220** | Limited Liability Company Operating Agreement of East Walnut Property, LLC | ||
3 | .221** | Certificate of Formation of Glen Hendren Property, LLC | ||
3 | .222** | Limited Liability Company Operating Agreement of Glen Hendren Property, LLC | ||
3 | .223** | Certificate of Formation of Holmesdale Healthcare and Rehabilitation Center, LLC | ||
3 | .224** | Limited Liability Company Operating Agreement of Holmesdale Healthcare and Rehabilitation Center, LLC | ||
3 | .225** | Certificate of Formation of Holmesdale Property, LLC | ||
3 | .226** | Limited Liability Company Operating Agreement of Holmesdale Property, LLC | ||
3 | .227** | Certificate of Formation of Liberty Terrace Healthcare and Rehabilitation Center, LLC | ||
3 | .228** | Limited Liability Company Operating Agreement of Liberty Terrace Healthcare and Rehabilitation Center, LLC | ||
3 | .229** | Certificate of Formation of Preferred Design, LLC | ||
3 | .230** | Limited Liability Company Operating Agreement of Preferred Design, LLC | ||
3 | .231** | Certificate of Formation of St. Joseph Transitional Rehabilitation Center, LLC, as amended | ||
3 | .232** | Limited Liability Company Operating Agreement of St. Joseph Transitional Rehabilitation Center, LLC | ||
4 | .1** | Indenture dated as of December 27, 2005, by and among SHG Acquisition Corp., Wells Fargo Bank, N.A., certain subsidiaries of Skilled Healthcare Group, Inc. | ||
4 | .2** | Form of 11% Senior Subordinated Notes due 2014 (included in exhibit 4.1) | ||
4 | .3** | Registration Rights Agreement, dated as of December 27, 2005, by and among SHG Acquisition Corp., all the subsidiaries of Skilled Healthcare Group, Inc., listed therein, Credit Suisse First Boston LLC and J.P. Morgan Securities, Inc. | ||
5 | .1** | Opinion of Latham & Watkins LLP | ||
10 | .1** | Skilled Healthcare Group Inc., Restricted Stock Plan. | ||
10 | .2** | Form of Restricted Stock Agreement. | ||
10 | .3* | Skilled Healthcare Group, Inc. 2007 Incentive Award Plan. |
Table of Contents
Number | Description | |||
10 | .4** | Second Amended and Restated First Lien Credit Agreement, dated December 27, 2005, by and among the Company, SHG Holding, the financial institutions party thereto, and Credit Suisse, Cayman Islands, as administrative agent and collateral agent. | ||
10 | .5** | Employment agreement, dated December 27, 2005, by and between the Company and Boyd Hendrickson. | ||
10 | .6** | Employment agreement, dated December 27, 2005, by and between the Company and Jose Lynch. | ||
10 | .7** | Employment agreement, dated December 27, 2005, by and between the Company and John E. King. | ||
10 | .8** | Employment agreement, dated December 27, 2005, by and between the Company and Roland G. Rapp. | ||
10 | .9** | Employment agreement dated December 27, 2005, by and between the Company and Mark Wortley. | ||
10 | .10* | Form of Indemnification Agreement with SHG Holding Solutions, Inc.’s directors and executive officers | ||
10 | .11** | Lease, dated as of August 26, 2002, by and between CT Foothill 10/241, LLC, and Fountain View, Inc. and amendments thereto. | ||
10 | .12 | First Amendment to Second Amended and Restated First Lien Credit Agreement, dated as of January 31, 2007, by and among Skilled Healthcare Group, Inc., SHG Holding Solutions, Inc., the financial institutions parties thereto, and Credit Suisse, Cayman Islands, as administrative agent and collateral agent. | ||
12 | .1* | Statement Regarding Computation of Ratio of Earnings to Fixed Charges. | ||
23 | .1** | Consent of Latham & Watkins LLP (included in Exhibit 5.1) | ||
23 | .2 | Consent of Independent Registered Public Accounting Firm, Skilled Healthcare Group, Inc. | ||
23 | .3 | Consent of Independent Registered Public Accounting Firm, Sunset Healthcare | ||
24 | .1** | Powers of Attorney | ||
24 | .2** | Power of Attorney for Glenn S. Schafer | ||
25 | .1* | Statement of Eligibility of Trustee with respect to the Indenture with respect to the 11% Senior Subordinated Notes due 2014. |
* | To be filed by Amendment. | |
** | Previously filed. |