Table of Contents
Delaware | 8051 | 95-4644784 | ||
(State or other jurisdiction of incorporation or organization) | (Primary Standard Industrial Classification Code Number) | (I.R.S. Employer Identification Number) |
Proposed Maximum | Proposed Maximum | Amount of | ||||||||||
Title of Each Class of | Amount | Offering | Aggregate | Registration | ||||||||
Securities to be Registered | to be Registered | Price per Note(1) | Offering Price(1) | Fee(2) | ||||||||
11% Senior Subordinated Notes due 2014(3) | $200,000,000 | 100% | $200,000,000 | $21,400 | ||||||||
Guarantees of the 11% Senior Subordinated Notes due 2014(4) | N/A | N/A | N/A | N/A | ||||||||
(1) | Estimated solely for the purpose of calculating the registration fee pursuant to Rule 457(f) under the Securities Act. | |
(2) | Calculated pursuant to Rule 457(f) under the Securities Act. | |
(3) | The 11% Senior Subordinated Notes due 2014 will be obligations of Skilled Healthcare Group, Inc. | |
(4) | Each of the domestic subsidiaries of Skilled Healthcare Group, Inc. that are listed on exhibit 21.1 will guarantee the 11% Senior Subordinated Notes due 2014 of Skilled Healthcare Group, Inc. Pursuant to Rule 457(n), no additional registration fee is being paid in respect of the guarantees. The guarantees are not traded separately. |
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 , 2006, 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. |
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
• | 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; | |
• | 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 limits their usefulness as comparative measures. |
iv
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 , 2006, 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 June 30, 2006, we and our guarantors had outstanding: | ||
• $263.1 million of senior indebtedness, all of which was secured; | ||
• $198.8 million of senior subordinated indebtedness, consisting of the notes; and | ||
• no subordinated indebtedness. |
3
Table of Contents
In addition, as of June 30, 2006, our off-shore captive insurance subsidiary and our pharmacy joint venture that will not guarantee the notes had approximately $6.5 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 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 who require more intensive and medically complex care. 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. | |
• | 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. 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 flexible sharing of therapists and nurses among |
5
Table of Contents
facilities, reduced third-party contract labor and the placement of experienced managers in close proximity to our facilities. |
• | Successful integration of acquisitions. Since August 2003 we have acquired or entered into long-term leases for 26 skilled nursing and assisted living facilities across four states. 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 21 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 June 30, 2006, we owned approximately 72% 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 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. |
• | 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. 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 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. | |
• | 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. |
6
Table of Contents
• | 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. |
• | 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 to approximately 47 million in 2015, representing average annual growth from 2005 of 1.9% and 2.5%, respectively. | |
• | 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 rehabilitation facilities or other post-acute care settings. 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 this projected 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 |
7
Table of Contents
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. |
• | 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 reimburse 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. 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. |
• | 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. |
8
Table of Contents
9
Table of Contents
Six Months Ended | ||||||||||||||||||||||||||||||||
Year Ended December 31, | June 30, | |||||||||||||||||||||||||||||||
2001 | 2002 | 2003 | 2004 | 2005 | 2005 | 2006 | ||||||||||||||||||||||||||
Ratio of earnings to fixed charges | — | — | — | 1.63 | x | 1.20 | x | 1.46x | 1.52x |
10
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. |
11
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. |
12
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 |
13
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. |
14
Table of Contents
15
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. |
16
Table of Contents
17
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 of the Sarbanes-Oxley Act and the related rules and regulations of the SEC 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. |
18
Table of Contents
• | administrative or legislative changes to the base rates or the basis of payment under the applicable prospective payment system; | |
• | the reduction or elimination of annual rate increases; | |
• | an increase in the co-payment or deductible payable by beneficiaries; | |
• | adjustments to the components of the wage index used in determining reimbursement rates; or | |
• | changes to the application of, exceptions to and levels of therapy reimbursement caps established by Medicare. |
19
Table of Contents
20
Table of Contents
• | licensure and certification; | |
• | adequacy and quality of healthcare services; | |
• | qualifications of healthcare and support personnel; | |
• | quality of medical equipment; |
21
Table of Contents
• | 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. |
• | refunding amounts we have been paid pursuant to the Medicare or Medicaid programs or from private payors; | |
• | state or federal agencies imposing fines, penalties, exclusions and other sanctions on us; | |
• | temporary suspension of payment for new patients to the facility; | |
• | exclusion from participation in the Medicare or Medicaid programs or one or more private payor networks; | |
• | damage to our reputation; and | |
• | in extreme circumstances, the revocation of a facility’s license. |
• | cost reporting and billing practices; | |
• | quality of care; | |
• | financial relationships with referral sources; and | |
• | the medical necessity of services provided. |
22
Table of Contents
23
Table of Contents
24
Table of Contents
25
Table of Contents
26
Table of Contents
27
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. |
28
Table of Contents
29
Table of Contents
30
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 |
31
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. |
32
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. |
33
Table of Contents
34
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. |
35
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. |
36
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. |
37
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, |
38
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. |
39
Table of Contents
40
Table of Contents
As of June 30, | ||||
2006 | ||||
(In thousands) | ||||
Cash and cash equivalents | $ | 9,736 | ||
Long-term debt obligations, including current portions: | ||||
Revolving credit facility(1) | $ | — | ||
First lien term loan | 257,400 | |||
Capital leases and other debt | 5,784 | |||
11% senior subordinated notes(2) | 198,750 | |||
Total debt | $ | 461,934 | ||
Stockholders’ equity: | ||||
Common stock, $0.001 par value; | ||||
Authorized — 1,000 | ||||
Issued and outstanding — 1,000 | — | |||
Additional paid in capital | 222,865 | |||
Total stockholders’ equity | 230,457 | |||
Total capitalization | $ | 692,391 | ||
(1) | Our revolving credit facility provides for letters of credit and revolving credit loans. As of June 30, 2006, we had $70.8 available for borrowing under our revolving credit facility, after taking into account $4.2 million of outstanding but undrawn letters of credit. | |
(2) | Our 11% senior subordinated notes were issued at a 0.7% discount to face value of $200 million. As of June 30, 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. |
41
Table of Contents
• | the divestiture of an assisted living facility in Carson, California in October 2005 and a skilled nursing facility in Big Spring, Texas (known as Comanche), in November 2005 for an aggregate sale price of $4.6 million, or the “Divestitures”; | |
• | 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, and the acquisition of a leasehold interest in a skilled nursing facility in Nevada in June 2006 for $2.7 million, or the “Acquisitions”; and | |
• | the Transactions described under “The Transactions;” |
42
Table of Contents
for the Year Ended December 31, 2005
Adjustments | Adjustments | Adjustments | ||||||||||||||||||
for the | for the | for the | ||||||||||||||||||
Historical | Divestitures(A) | Acquisitions(B) | Transactions | Pro Forma | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
Revenue | $ | 462,847 | $ | (4,748 | ) | $ | 27,180 | $ | — | $ | 485,279 | |||||||||
Expenses: | ||||||||||||||||||||
Operating | 347,228 | (4,232 | ) | 20,570 | — | 363,566 | ||||||||||||||
General and administrative | 43,323 | — | — | 215 | (C) | 43,538 | ||||||||||||||
Depreciation and amortization | 9,991 | (114 | ) | 158 | 3,034 | (D) | 13,069 | |||||||||||||
Rent | 10,276 | (128 | ) | 2,023 | — | 12,171 | ||||||||||||||
410,818 | (4,474 | ) | 22,751 | 3,249 | 432,344 | |||||||||||||||
Income (loss) before other income (expenses), income taxes, discontinued operations and cumulative effect of a change in accounting principle | 52,029 | (274 | ) | 4,429 | (3,249 | ) | 52,935 | |||||||||||||
Other income (expenses): | ||||||||||||||||||||
Interest expense | (27,629 | ) | — | — | (15,651 | )(E) | (43,280 | ) | ||||||||||||
Interest income and other | 949 | — | — | 1,018 | (F) | 1,967 | ||||||||||||||
Change in fair value of interest rate hedge | (165 | ) | — | — | — | (165 | ) | |||||||||||||
Equity in earnings of joint venture | 1,787 | — | — | — | 1,787 | |||||||||||||||
Write-off of deferred financing costs | (16,626 | ) | — | — | — | (16,626 | ) | |||||||||||||
Forgiveness of stockholder loan | (2,540 | ) | — | — | — | (2,540 | ) | |||||||||||||
Reorganization expenses | (1,007 | ) | — | — | — | (1,007 | ) | |||||||||||||
Gain on sale of assets | 980 | (980 | ) | — | — | — | ||||||||||||||
Total other income (expenses), net | (44,251 | ) | (980 | ) | — | (14,633 | ) | (59,864 | ) | |||||||||||
Income before income taxes and discontinued operations and cumulative effect of a change in accounting principle | 7,778 | (1,254 | ) | 4,429 | (17,882 | ) | (6,929 | ) | ||||||||||||
(Benefit from) provision for income taxes | (13,048 | ) | 2,104 | 1,772 | (7,153 | ) | (16,325 | ) | ||||||||||||
Income (loss) before discontinued operations and cumulative effect of a change in accounting principle | 20,826 | (3,358 | ) | 2,657 | (10,729 | ) | 9,396 | |||||||||||||
Income from discontinued operations, net of tax | 14,740 | — | — | — | 14,740 | |||||||||||||||
Cumulative effect of a change in accounting principle, net of tax | (1,628 | ) | — | — | — | (1,628 | ) | |||||||||||||
Net income | $ | 33,938 | $ | (3,358 | ) | $ | 2,657 | $ | (10,729 | ) | $ | 22,508 | ||||||||
43
Table of Contents
(A) | These adjustments reflect the operating income and expenses of the facilities sold in the Divestitures for the periods presented. | |
(B) | These adjustments reflect the operating income and expenses of the facilities acquired in the Acquisitions for the periods presented. | |
(C) | Represents the incremental additional management fee payable to our Sponsor following the Transactions, as compared to management fees that we historically paid to our former sponsor. | |
(D) | Represents change in amortization based upon estimates of the fair values and useful lives of identifiable intangible assets. The respective estimated amount of and lives of each category of identifiable intangible asset is as follows (dollars in thousands): |
Life | ||||||||
Amount | (Years) | |||||||
Patient lists | $ | 800 | 0.33 | |||||
Managed care contracts | 7,700 | 5 | ||||||
Leasehold interest | 7,012 | 15 | ||||||
15,512 | ||||||||
Indefinite life intangibles — Tradenames | 17,000 | |||||||
Total adjustment to total intangible assets | $ | 32,512 | ||||||
Identifiable intangible assets have been amortized on a straight-line basis in the unaudited pro forma consolidated statements of operations. |
(E) | Reflects the elimination of historical interest expense as recorded in our consolidated financial statements prior to the completion of the Transactions and the addition of interest expense resulting from the indebtedness incurred or assumed in connection with the Transactions. |
Historical aggregate interest expense and fees as reported | $ | (27,629 | ) | |
Estimated interest expense and fees in connection with borrowings under our amended senior secured credit facility | 19,128 | |||
Interest expense and amortization of original issue discount incurred in connection with 11% senior subordinated notes | 22,166 | |||
Additional amortization of deferred financing costs | 1,588 | |||
Interest associated with capital leases and other notes | 398 | |||
Total | $ | 15,651 | ||
Interest expense incurred in connection with borrowings under our amended senior secured credit facility are equal to an applicable margin plus, at our option, either (a) a base rate determined by reference to the higher of (i) the prime rate announced by Credit Suisse and (ii) the federal funds rate, plus one-half of 1.0% or (b) a reserve adjusted Eurodollar rate. To calculate pro forma interest expense under our amended senior secured credit facility for the period from January 1, 2005 to December 27, 2005, we have assumed a rate of 7.25% (three-month LIBOR plus 2.75% as of December 31, 2005) and applied that rate to the full outstanding principal amount of the amended senior secured credit facility. A 1.0% change in interest rates would change cash interest expense for the year ended December 31, 2005 by approximately $2.6 million. | ||
(F) | Represents the addition of incremental interest income resulting from additional cash of $35,178 that was provided by the Transactions. |
44
Table of Contents
for the Six Months Ended June 30, 2006
Adjustments | ||||||||||||
for the | ||||||||||||
Historical | Acquisitions(A) | Pro Forma | ||||||||||
(In thousands) | ||||||||||||
Revenue | $ | 256,357 | $ | 6,933 | $ | 263,290 | ||||||
Expenses: | ||||||||||||
Operating | 190,741 | 5,727 | 196,468 | |||||||||
General and administrative | 18,634 | — | 18,634 | |||||||||
Depreciation and amortization | 7,247 | 38 | 7,285 | |||||||||
Rent | 4,983 | 665 | 5,648 | |||||||||
221,605 | 6,430 | 228,035 | ||||||||||
Income (loss) before other expenses and income taxes | 34,752 | 503 | 35,255 | |||||||||
Other income (expenses): | ||||||||||||
Interest expense | (22,839 | ) | — | (22,839 | ) | |||||||
Interest income and other | 628 | — | 628 | |||||||||
Change in fair value of interest rate hedge | 56 | — | 56 | |||||||||
Equity in earnings of joint venture | 892 | — | 892 | |||||||||
Total other income (expenses), net | (21,263 | ) | — | (21,263 | ) | |||||||
Income before income taxes | 13,489 | 503 | 13,992 | |||||||||
Provision for (benefit from) income taxes | 5,672 | 201 | 5,873 | |||||||||
Net income (loss) | $ | 7,817 | $ | 302 | $ | 8,119 | ||||||
(A) | These adjustments reflect the operating income and expenses of the facilities acquired in the Acquisitions for the periods presented. |
45
Table of Contents
Six Months Ended | ||||||||||||||||||||||||||||
Year Ended December 31, | June 30, | |||||||||||||||||||||||||||
2001 | 2002 | 2003 | 2004 | 2005 | 2005 | 2006 | ||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||||
Consolidated Statement of Operations Data | ||||||||||||||||||||||||||||
Revenue | $ | 289,248 | $ | 302,567 | $ | 316,939 | $ | 371,284 | $ | 462,847 | $ | 220,429 | $ | 256,357 | ||||||||||||||
Expenses: | ||||||||||||||||||||||||||||
Operating | 226,332 | 235,052 | 246,254 | 281,395 | 347,228 | 166,530 | 190,741 | |||||||||||||||||||||
General and administrative | 40,518 | 18,474 | 18,758 | 24,687 | 43,323 | 14,784 | 18,634 | |||||||||||||||||||||
Depreciation and amortization | 16,018 | 7,947 | 8,069 | 8,597 | 9,991 | 4,966 | 7,247 | |||||||||||||||||||||
Rent | 7,453 | 7,320 | 7,629 | 8,344 | 10,276 | 5,036 | 4,983 | |||||||||||||||||||||
290,321 | 268,793 | 280,710 | 323,023 | 410,818 | 191,316 | 221,605 | ||||||||||||||||||||||
(Loss) income before other income (expenses), (benefit from) provision for income taxes, discontinued operations and cumulative effect of a change in accounting principle | (1,073 | ) | 33,774 | 36,229 | 48,261 | 52,029 | 29,113 | 34,752 | ||||||||||||||||||||
Other income (expenses): | ||||||||||||||||||||||||||||
Interest expense | (27,538 | ) | (25,175 | ) | (27,486 | ) | (22,370 | ) | (27,629 | ) | (11,123 | ) | (22,839 | ) | ||||||||||||||
Interest income and other | 548 | 588 | 147 | 789 | 949 | 362 | 628 | |||||||||||||||||||||
Change in fair value of interest rate hedge | — | — | (1,006 | ) | (926 | ) | (165 | ) | (152 | ) | 56 | |||||||||||||||||
Equity in earnings of joint venture | 98 | 972 | 1,161 | 1,701 | 1,787 | 913 | 892 | |||||||||||||||||||||
Reversal of charge related to decertification of a facility | — | — | 2,734 | — | — | — | — | |||||||||||||||||||||
Write-off of deferred financing costs | — | — | (4,111 | ) | (7,858 | ) | (16,626 | ) | (11,021 | ) | — | |||||||||||||||||
Forgiveness of stockholder loan | — | — | — | — | (2,540 | ) | — | — | ||||||||||||||||||||
Reorganization expenses | (4,787 | ) | (12,304 | ) | (12,964 | ) | (1,444 | ) | (1,007 | ) | (457 | ) | — | |||||||||||||||
Provision for the impairment of long-lived assets | (111,176 | ) | — | — | — | — | — | — | ||||||||||||||||||||
Gain on sale of assets | — | — | — | — | 980 | — | — | |||||||||||||||||||||
Total other income (expenses), net | (142,855 | ) | (35,919 | ) | (41,525 | ) | (30,108 | ) | (44,251 | ) | (21,478 | ) | (21,263 | ) | ||||||||||||||
46
Table of Contents
Six Months Ended | ||||||||||||||||||||||||||||
Year Ended December 31, | June 30, | |||||||||||||||||||||||||||
2001 | 2002 | 2003 | 2004 | 2005 | 2005 | 2006 | ||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||||
(Loss) income before (benefit from) provision for income taxes, discontinued operations and cumulative effect of a change in accounting principle | (143,928 | ) | (2,145 | ) | (5,296 | ) | 18,153 | 7,778 | 7,635 | 13,489 | ||||||||||||||||||
(Benefit from) provision for income taxes | (20,531 | ) | — | (1,645 | ) | 4,421 | (13,048 | ) | (10,279 | ) | 5,672 | |||||||||||||||||
(Loss) income before discontinued operations and cumulative effect of a change in accounting principle | (123,397 | ) | (2,145 | ) | (3,651 | ) | 13,732 | 20,826 | 17,914 | 7,817 | ||||||||||||||||||
(Loss) income from discontinued operations, net of tax | (9,659 | ) | 2,851 | 1,966 | 2,789 | 14,740 | 14,838 | — | ||||||||||||||||||||
Cumulative effect of a change in accounting principle, net of tax | — | — | (12,261 | ) | — | (1,628 | ) | — | — | |||||||||||||||||||
Net (loss) income | (133,056 | ) | 706 | (13,946 | ) | 16,521 | 33,938 | 32,752 | 7,817 | |||||||||||||||||||
Accretion on preferred stock | (2,464 | ) | (2,760 | ) | — | (469 | ) | (498 | ) | (498 | ) | — | ||||||||||||||||
Net loss attributable to common stockholders | $ | (135,520 | ) | $ | (2,054 | ) | $ | (13,946 | ) | $ | 16,052 | $ | 33,440 | $ | 32,254 | $ | 7,817 | |||||||||||
Other Financial Data | ||||||||||||||||||||||||||||
Capital expenditures (excluding acquisitions) | $ | 4,411 | $ | 5,902 | $ | 19,119 | $ | 8,212 | $ | 11,183 | $ | 6,185 | $ | 7,962 | ||||||||||||||
Net cash provided by (used in) operating activities | 22,915 | 30,378 | (15,221 | ) | 48,358 | 14,595 | 11,651 | 20,225 | ||||||||||||||||||||
Net cash (used in) provided by investing activities | (6,273 | ) | (5,031 | ) | (26,093 | ) | (45,230 | ) | (223,242 | ) | 26,424 | (46,366 | ) | |||||||||||||||
Net cash (used in) provided by financing activities | (6,040 | ) | (15,797 | ) | 23,486 | (1,132 | ) | 241,253 | (34,802 | ) | (1,395 | ) | ||||||||||||||||
EBITDA(1) | (100,920 | ) | 30,389 | 30,112 | 48,331 | 44,449 | 23,362 | 42,947 | ||||||||||||||||||||
EBITDA margin(1) | N/A | 10.0 | % | 9.5 | % | 13.0 | % | 9.6 | % | 10.6 | % | 16.8 | % | |||||||||||||||
Adjusted EBITDA(1) | $ | 15,043 | $ | 42,693 | $ | 45,459 | $ | 58,872 | $ | 78,627 | $ | 35,181 | $ | 42,891 | ||||||||||||||
Adjusted EBITDA margin(1) | 5.2 | % | 14.1 | % | 14.3 | % | 15.9 | % | 17.0 | % | 16.0 | % | 16.7 | % |
(1) | We define EBITDA as net (loss) income before discontinued operations and the cumulative effect of a change in accounting principle as well as before depreciation, amortization and interest expenses and the provision for 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: |
• | 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; | |
• | fees and expenses related to the Transactions; and | |
• | non-cash stock based compensations charges. |
47
Table of Contents
Six Months Ended | ||||||||||||||||||||||||||||
Year Ended December 31, | June 30, | |||||||||||||||||||||||||||
2001 | 2002 | 2003 | 2004 | 2005 | 2005 | 2006 | ||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||
Net (loss) income before discontinued operations and the cumulative effect of a change in accounting principle | $ | (123,397 | ) | $ | (2,145 | ) | $ | (3,651 | ) | $ | 13,732 | $ | 20,826 | $ | 17,914 | $ | 7,817 | |||||||||||
Plus | ||||||||||||||||||||||||||||
(Benefit from) provision for income taxes | (20,531 | ) | — | (1,645 | ) | 4,421 | (13,048 | ) | (10,279 | ) | 5,672 | |||||||||||||||||
Depreciation and amortization | 16,018 | 7,947 | 8,069 | 8,597 | 9,991 | 4,966 | 7,247 | |||||||||||||||||||||
Interest expense, net of interest income | 26,990 | 24,587 | 27,339 | 21,581 | 26,680 | 10,761 | 22,211 | |||||||||||||||||||||
EBITDA | (100,920 | ) | 30,389 | 30,112 | 48,331 | 44,449 | 23,362 | 42,947 | ||||||||||||||||||||
Change in fair value of interest rate hedge | — | — | 1,006 | 926 | 165 | 152 | (56 | ) | ||||||||||||||||||||
Reversal of charge related to decertification of a facility(a) | — | — | (2,734 | ) | — | — | — | — | ||||||||||||||||||||
Gain on sale of assets | — | — | — | — | (980 | ) | — | — | ||||||||||||||||||||
Provision for the impairment of long-lived assets(b) | 111,176 | — | — | — | — | — | — | |||||||||||||||||||||
Write-off of deferred financing costs of extinguished debt(c) | — | — | 4,111 | 7,858 | 16,626 | 11,021 | — | |||||||||||||||||||||
Reorganization expenses(d) | 4,787 | 12,304 | 12,964 | 1,444 | 1,007 | 457 | — | |||||||||||||||||||||
Expenses related to the Transactions(e) | — | — | — | — | 7,572 | — | — | |||||||||||||||||||||
Non-cash stock based compensation charge(f) | — | — | — | 313 | 9,788 | 189 | — | |||||||||||||||||||||
Adjusted EBITDA | $ | 15,043 | $ | 42,693 | $ | 45,459 | $ | 58,872 | $ | 78,627 | $ | 35,181 | $ | 42,891 | ||||||||||||||
(a) | 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 uncompensated care expenses in the amount of approximately $2.7 million. | |
(b) | Reflects a write off due to impairment of long-lived assets in connection with our Chapter 11 reorganization. | |
(c) | Reflects deferred financing costs that have been expensed in connection with the repayment of previously outstanding debt and deferred financing costs that were expensed upon repayment of our second lien senior secured term loan in connection with the Transactions. | |
(d) | Represents expenses incurred in connection with our Chapter 11 reorganization. | |
(e) | 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; and (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. | |
(f) | Represents non-cash stock compensation charges incurred in connection with restricted stock granted to certain of our senior executives. |
48
Table of Contents
As of | ||||||||||||||||||||||||
As of December 31, | June 30, | |||||||||||||||||||||||
2001 | 2002 | 2003 | 2004 | 2005 | 2006 | |||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||
Balance Sheet Data | ||||||||||||||||||||||||
Cash and cash equivalents | $ | 10,948 | $ | 20,498 | $ | 2,670 | $ | 4,666 | $ | 37,272 | $ | 9,736 | ||||||||||||
Working capital | (226,349 | ) | (208,421 | ) | (9,109 | ) | 15,036 | 60,436 | 28,300 | |||||||||||||||
Property and equipment, net | 149,389 | 147,720 | 157,146 | 192,397 | 191,151 | 214,913 | ||||||||||||||||||
Total assets | 254,398 | 257,323 | 260,407 | 308,860 | 813,920 | 832,905 | ||||||||||||||||||
Revolving credit facilities | 27,373 | 22,848 | 16,124 | 15,000 | — | — | ||||||||||||||||||
Long-term debt (including current portion) | 212,793 | 201,558 | 237,916 | 265,885 | 463,309 | 461,934 | ||||||||||||||||||
Stockholders’ equity (deficit) | 66,362 | (69,440 | ) | (82,313 | ) | (50,475 | ) | 222,865 | 230,457 |
49
Table of Contents
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
50
Table of Contents
51
Table of Contents
Six Months | ||||||||||||||||
Ended | ||||||||||||||||
Year Ended December 31, | June 30, | |||||||||||||||
2003 | 2004 | 2005 | 2005 | |||||||||||||
(Unaudited) | ||||||||||||||||
(In thousands) | ||||||||||||||||
Revenue | $ | 50,382 | $ | 50,068 | $ | 13,109 | $ | 13,109 | ||||||||
Income from discontinued operations, net of taxes | 1,966 | 2,789 | 14,740 | 14,838 |
• | 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 |
52
Table of Contents
• | implemented a new information technology system to provide rapid data delivery for management decision making. |
• | Skilled mix — the number of Medicare and 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 (loss) income before discontinued operations and the cumulative effect of a change in accounting principle as well as 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 Consolidated Financial Data” for an explanation of the adjustments and “Non-GAAP Financial Measures” for 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. |
53
Table of Contents
Six Months Ended | ||||||||||||||||||||
Year Ended December 31, | June 30, | |||||||||||||||||||
2003 | 2004 | 2005 | 2005 | 2006 | ||||||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||||||
Occupancy statistics (skilled nursing facilities): | ||||||||||||||||||||
Available beds in service at end of period | 6,234 | 6,293 | (1) | 6,848 | 6,954 | 7,442 | ||||||||||||||
Available patient days | 2,155,279 | 2,282,681 | 2,529,782 | 1,258,674 | 1,288,446 | |||||||||||||||
Actual patient days | 1,876,845 | 2,012,097 | 2,155,183 | 1,073,739 | 1,111,593 | |||||||||||||||
Occupancy percentage | 87.1 | % | 88.1 | % | 85.2 | %(2) | 85.3 | %(3) | 86.3 | % | ||||||||||
Skilled mix | 19.1 | % | 20.6 | % | 22.4 | % | 22.8 | % | 24.0 | % | ||||||||||
Average daily number of patients | 5,142 | 5,498 | 5,905 | 5,932 | 6,141 | |||||||||||||||
EBITDA(4) (in thousands) | $ | 30,112 | $ | 48,331 | $ | 44,449 | $ | 23,362 | $ | 42,947 | ||||||||||
Adjusted EBITDA(4) (in thousands) | $ | 45,459 | $ | 58,872 | $ | 78,627 | $ | 35,181 | $ | 42,891 | ||||||||||
Revenue per patient day (skilled nursing facilities) | ||||||||||||||||||||
Medicare | $ | 362 | $ | 394 | $ | 434 | $ | 425 | $ | 446 | ||||||||||
Managed care | 319 | 326 | 343 | 335 | 347 | |||||||||||||||
Medicaid | 106 | 109 | 117 | 108 | 122 | |||||||||||||||
Private and other | 120 | 127 | 134 | 131 | 143 | |||||||||||||||
Weighted average for all | 156 | 167 | 187 | 180 | 198 | |||||||||||||||
Revenue from: | ||||||||||||||||||||
Medicare | 33.8 | % | 35.8 | % | 36.3 | % | 38.0 | % | 36.7 | % | ||||||||||
Managed care and private pay | 25.0 | 25.6 | 30.2 | 29.7 | 31.7 | |||||||||||||||
Quality mix | 58.8 | 61.4 | 66.5 | 67.7 | 68.4 | |||||||||||||||
Medicaid | 41.2 | 38.6 | 33.5 | 32.3 | 31.6 | |||||||||||||||
Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | ||||||||||
Facilities: | ||||||||||||||||||||
Skilled nursing facilities (at end of period): | ||||||||||||||||||||
Owned | 29 | 33 | 39 | 40 | 42 | |||||||||||||||
Leased | 19 | 17 | 17 | 17 | 18 | |||||||||||||||
Total skilled nursing facilities | 48 | 50 | 56 | 57 | 60 | |||||||||||||||
Total licensed beds | 6,337 | 6,736 | 6,937 | 7,044 | 7,426 | |||||||||||||||
Assisted living facilities (at end of period): | ||||||||||||||||||||
Owned | 2 | 2 | 10 | 10 | 10 | |||||||||||||||
Leased | 3 | 3 | 2 | 3 | 2 | |||||||||||||||
Total assisted living facilities | 5 | 5 | 12 | 13 | 12 | |||||||||||||||
Total licensed beds | 700 | 700 | 822 | 1,058 | 807 | |||||||||||||||
Total facilities (at end of period) | 53 | 55 | 68 | 70 | 72 | |||||||||||||||
Percentage owned facilities (at end of period) | 58.5 | % | 63.6 | % | 72.1 | % | 71.4 | % | 72.2 | % |
54
Table of Contents
(1) | Excludes the Vintage Park group of facilities for which we acquired an operating lease on December 31, 2004 and began operations on January 1, 2005, and our Summerlin, Nevada facility that we acquired 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. | |
(3) | Occupancy percentage was 87.1% excluding Summerlin, Nevada, which was instart-up phase in 2005. | |
(4) | EBITDA and Adjusted EBITDA are supplemental measures of our performance that are not required by, or presented in accordance with, generally accepted accounting principles. We define EBITDA as net (loss) income before discontinued operations and the cumulative effect of a change in accounting principle as well as before depreciation, amortization and interest expenses and the provision for income taxes. See “Non-GAAP Financial Measures” for a description of our use of, and the limitations associated with the use of, EBITDA and Adjusted EBITDA. See “Selected Consolidated Financial Data” for a reconciliation to net income (loss) from continuing operations before the cumulative effect of a change in accounting principle, which is the most directly comparable financial measure presented in accordance with generally accepted accounting principles. We prepare Adjusted EBITDA by adjusting EBITDA (each to the extent applicable in the appropriate period) for: |
• | 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; | |
• | the write off of deferred financing costs of extinguished debt; | |
• | reorganization expenses; | |
• | fees and expenses related to the Transactions; and | |
• | non-cash stock based compensations charges. |
55
Table of Contents
Percentage Total Revenue | ||||||||||||||||||||
Six Months Ended | ||||||||||||||||||||
Year Ended December 31, | June 30, | |||||||||||||||||||
2003 | 2004 | 2005 | 2005 | 2006 | ||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Long-term care services segment: | ||||||||||||||||||||
Skilled nursing facilities | 92.2 | % | 90.8 | % | 86.8 | % | 87.7 | % | 85.9 | % | ||||||||||
Assisted living facilities | 2.3 | 2.0 | 3.5 | 3.6 | 3.0 | |||||||||||||||
Total long-term care services segment | 94.5 | 92.8 | 90.3 | 91.3 | 88.9 | |||||||||||||||
Ancillary services segment: | ||||||||||||||||||||
Third-party rehabilitation therapy services | 5.6 | 7.1 | 9.2 | 8.3 | 10.8 | |||||||||||||||
Hospice | — | — | 0.4 | 0.3 | 0.7 | |||||||||||||||
Total ancillary services segment | 5.6 | 7.1 | 9.6 | 8.6 | 11.5 | |||||||||||||||
Other: | (0.1 | ) | 0.1 | 0.1 | 0.1 | (0.4 | ) | |||||||||||||
Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | ||||||||||
Percentage Skilled Nursing Patient Days | ||||||||||||||||||||
Six Months Ended | ||||||||||||||||||||
Year Ended December 31, | June 30, | |||||||||||||||||||
2003 | 2004 | 2005 | 2005 | 2006 | ||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Medicare | 15.7 | % | 16.8 | % | 17.8 | % | 18.2 | % | 18.7 | % | ||||||||||
Managed care | 3.4 | 3.8 | 4.6 | 4.6 | 5.3 | |||||||||||||||
Skilled mix | 19.1 | 20.6 | 22.4 | 22.8 | 24.0 | |||||||||||||||
Private and other | 15.0 | 14.0 | 16.2 | 16.0 | 16.6 | |||||||||||||||
Medicaid | 65.9 | 65.4 | 61.4 | 61.2 | 59.4 | |||||||||||||||
Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | ||||||||||
56
Table of Contents
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 includes both a rate increase, as well as a quality assurance fee that is a provider tax. State Assembly Bill 1629 also effected a retroactive cost of living adjustment to its existing average reimbursement rate for the 2004/2005 rate year. The provider tax is a mechanism for states to obtain additional federal funding for the state’s Medicaid program. State Assembly Bill 1629 is scheduled to expire, with its prospective 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. In March 2006, Medicaid rates in Texas were increased approximately 11.75%, retroactively back to January 1, 2006. | |
• | 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. |
58
Table of Contents
• | Subject to the executive’s continuing service with us, the shares would vest in full upon the occurrence of a trigger event, which is 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. |
59
Table of Contents
60
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 |
61
Table of Contents
62
Table of Contents
63
Table of Contents
64
Table of Contents
65
Table of Contents
Year Ended | Six Months Ended | |||||||||||||||||||
December 31, | June 30, | |||||||||||||||||||
2003 | 2004 | 2005 | 2005 | 2006 | ||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Revenue | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | ||||||||||
Expenses: | ||||||||||||||||||||
Operating | 77.7 | 75.8 | 75.0 | 75.5 | 74.4 | |||||||||||||||
General and administrative | 5.9 | 6.7 | 9.4 | 6.7 | 7.3 | |||||||||||||||
Depreciation and amortization | 2.5 | 2.3 | 2.2 | 2.3 | 2.8 | |||||||||||||||
Rent | 2.4 | 2.2 | 2.2 | 2.3 | 1.9 | |||||||||||||||
88.5 | 87.0 | 88.8 | 86.8 | 86.4 | ||||||||||||||||
Income (loss) before other expenses, income taxes, discontinued operations and cumulative effect of a change in accounting principle | 11.5 | 13.0 | 11.2 | 13.2 | 13.6 | |||||||||||||||
Other income (expenses): | ||||||||||||||||||||
Interest expense | (8.7 | ) | (6.0 | ) | (6.0 | ) | (5.0 | ) | (8.9 | ) | ||||||||||
Interest income and other | — | 0.2 | 0.2 | 0.2 | 0.2 | |||||||||||||||
Change in fair value of interest rate hedge | (0.3 | ) | (0.2 | ) | — | (0.1 | ) | — | ||||||||||||
Equity in earnings of joint venture | 0.4 | 0.5 | 0.4 | 0.4 | 0.3 | |||||||||||||||
Reversal of charge related to decertification of a facility | 0.9 | — | — | — | — | |||||||||||||||
Write-off of deferred financing costs | (1.3 | ) | (2.1 | ) | (3.6 | ) | (5.0 | ) | — | |||||||||||
Forgiveness of stockholder loan | — | — | (0.5 | ) | — | — | ||||||||||||||
Reorganization expenses | (4.1 | ) | (0.4 | ) | (0.2 | ) | (0.2 | ) | ||||||||||||
Provision for the impairment of long-lived assets | — | — | — | — | — | |||||||||||||||
(Gain) loss on sale of assets | — | — | 0.2 | — | — | |||||||||||||||
Total other income (expenses), net | (13.1 | ) | (8.0 | ) | (9.5 | ) | (9.7 | ) | (8.4 | ) | ||||||||||
Income before income taxes, discontinued operations and the cumulative effect of a change in accounting principle | (1.6 | ) | 5.0 | 1.7 | 3.5 | 5.2 | ||||||||||||||
(Benefit from) provision for income taxes | (0.5 | ) | 1.2 | (2.8 | ) | (4.7 | ) | 2.2 | ||||||||||||
(Loss) income before discontinued operations and the cumulative effect of a change in accounting principle | (1.1 | ) | 3.8 | 4.5 | 8.2 | 3.0 | ||||||||||||||
Income from discontinued operations, net of taxes | 0.6 | 0.7 | 3.2 | 6.7 | — | |||||||||||||||
Cumulative effect of a change in accounting principle | (3.9 | ) | — | (0.4 | ) | — | — | |||||||||||||
Net (loss) income | (4.4 | )% | 4.5 | % | 7.3 | % | 14.9 | % | 3.0 | % | ||||||||||
EBITDA margin(1) | 9.5 | % | 13.0 | % | 9.6 | % | 10.6 | % | 16.8 | % | ||||||||||
Adjusted EBITDA margin(1) | 14.3 | % | 15.9 | % | 17.0 | % | 16.0 | % | 16.7 | % |
(1) | See footnote 2 to “Selected Historical Consolidated Financial Data” for a calculation of EBITDA and Adjusted EBITDA. See “Non-GAAP Financial Measures” for a description of our uses of, and the limitations associated with the use of, EBITDA and adjusted EBITDA. |
66
Table of Contents
67
Table of Contents
68
Table of Contents
69
Table of Contents
70
Table of Contents
71
Table of Contents
72
Table of Contents
73
Table of Contents
Three Months Ended | ||||||||||||||||||||||||
March 31, | June 30, | September 30, | December 31, | March 31, | June 30, | |||||||||||||||||||
2005 | 2005 | 2005 | 2005 | 2006 | 2006 | |||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||
Consolidated Statement of Operations Data | ||||||||||||||||||||||||
Revenue | $ | 108,936 | $ | 111,493 | $ | 122,206 | $ | 120,212 | $ | 125,186 | $ | 131,171 | ||||||||||||
Expenses: | ||||||||||||||||||||||||
Operating | 83,039 | 83,491 | 91,307 | 89,391 | 92,311 | 98,430 | ||||||||||||||||||
General and administrative | 7,410 | 7,374 | 6,856 | 21,683 | 9,451 | 9,183 | ||||||||||||||||||
Depreciation and amortization | 2,159 | 2,807 | 2,461 | 2,564 | 3,674 | 3,573 | ||||||||||||||||||
Rent | 2,518 | 2,518 | 2,606 | 2,634 | 2,566 | 2,417 | ||||||||||||||||||
95,126 | 96,190 | 103,230 | 116,272 | 108,002 | 113,603 | |||||||||||||||||||
Income (loss) before other income (expenses), (benefit from) provision for income taxes, discontinued operations and cumulative effect of a change in accounting principle | 13,810 | 15,303 | 18,976 | 3,940 | 17,184 | 17,568 | ||||||||||||||||||
Other income (expenses): | ||||||||||||||||||||||||
Interest expense | (5,363 | ) | (5,760 | ) | (7,914 | ) | (8,592 | ) | (11,227 | ) | (11,612 | ) | ||||||||||||
Interest income and other | 151 | 211 | 176 | 411 | 386 | 242 | ||||||||||||||||||
Change in fair value of interest rate hedge | 65 | (217 | ) | 16 | (29 | ) | (21 | ) | 77 | |||||||||||||||
Equity in earnings of joint venture | 397 | 516 | 449 | 425 | 381 | 511 | ||||||||||||||||||
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 | (4,928 | ) | (16,550 | ) | (7,370 | ) | (15,403 | ) | (10,481 | ) | (10,782 | ) | ||||||||||||
74
Table of Contents
Three Months Ended | ||||||||||||||||||||||||
March 31, | June 30, | September 30, | December 31, | March 31, | June 30, | |||||||||||||||||||
2005 | 2005 | 2005 | 2005 | 2006 | 2006 | |||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||
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 | ) | 6,703 | 6,786 | ||||||||||||||||
(Benefit from) provision for income taxes | (7,375 | ) | (2,904 | ) | 3,875 | (6,644 | ) | 2,601 | 3,071 | |||||||||||||||
Income (loss) before discontinued operations and cumulative effect of a change in accounting principle | 16,257 | 1,657 | 7,731 | (4,819 | ) | 4,102 | 3,715 | |||||||||||||||||
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 | ) | $ | 4,102 | $ | 3,715 | |||||||||||
Six Months Ended | ||||||||||||||||||||
Year Ended December 31, | June 30, | |||||||||||||||||||
2003 | 2004 | 2005 | 2005 | 2006 | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
Net cash (used in) provided by operating activities | $ | (15,221 | ) | $ | 48,358 | $ | 14,595 | $ | 11,651 | $ | 20,190 | |||||||||
Net cash (used in) provided by investing activities | (26,093 | ) | (45,230 | ) | (223,242 | ) | 26,424 | (46,231 | ) | |||||||||||
Net cash provided by (used in) financing activities | 23,486 | (1,132 | ) | 241,253 | (34,802 | ) | (1,495 | ) | ||||||||||||
Net (decrease) increase in cash and equivalents | (17,828 | ) | 1,996 | 32,606 | 3,273 | (27,536 | ) | |||||||||||||
Cash and equivalents at beginning of period | 20,498 | 2,670 | 4,666 | 4,666 | 37,272 | |||||||||||||||
Cash and equivalents at end of period | $ | 2,670 | $ | 4,666 | $ | 37,272 | $ | 7,939 | $ | 9,736 |
75
Table of Contents
$ | 7.9 | due to an increase in the income from continuing operations before depreciation and amortization, other income (expenses) and income taxes from $34.1 million for the six month period ending June 30, 2005 to $42.0 million for the six month period ending June 30, 2006. | ||
0.5 | due to reorganization costs incurred in the first six months of 2005. | |||
(1.2 | ) | due to the revenue less expenses of our discontinued pharmacy operations for the six month period ending June 30, 2005. | ||
1.6 | due to an increase in the cash provided by the change in operating assets and liabilities from a $0.2 million use of cash for the six month period ending June 30, 2005 to $1.4 million cash provided for the six month period ending June 30, 2006. | |||
(0.3 | ) | due to other items. | ||
$ | 8.5 | Total increase. | ||
$ | 16.4 | due to an increase in the income from continuing operations before depreciation and amortization, provision for doubtful accounts and non-cash stock-based compensation, other income (expenses) and income taxes to $75.8 million in 2005 compared to $59.4 million in 2004. | ||
(23.8 | ) | due to an increase in taxes paid to $25.2 million in 2005 compared to $1.4 million in 2004. | ||
(29.3 | ) | due to a decrease in the cash provided by a change in operating assets and liabilities to a $18.2 million use of cash in 2005 compared to $11.1 million provision of cash in 2004. | ||
2.9 | due to other items. | |||
$ | (33.8 | ) | Total decrease. | |
76
Table of Contents
• | $211.3 million of equity investment associated with the Transactions; | |
• | $123.1 million received from the refinancing in July 2005; | |
• | $198.7 million received from the issuance of our senior subordinated notes in December, 2005; | |
• | $0.1 million received from the exercise of stock options; and | |
• | $0.1 million received from proceeds from sale of 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 and early termination fees associated with our new debt issuances; | |
• | $15.7 million to fully redeem our series 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 to reduce our term debt. |
• | $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 series A preferred stockholders; and | |
• | $14.3 million incurred in deferred financing costs and fees paid for the early extinguishment of debt associated with our new debt issuance. |
77
Table of Contents
$ | 11.5 | due to an increase in the income from continuing operations before depreciation and amortization, provision for doubtful accounts and non-cash stock-based compensation, other income (expenses) and income taxes to $59.4 million in 2004 compared to $47.9 million in 2003. | ||
42.9 | due to an increase in the cash provided by the change in operating assets and liabilities to a $11.1 million provision of cash provided in 2004 compared to a $31.8 million use of cash in 2003. | |||
10.9 | due to a decrease in reorganization costs to $1.8 million in 2004 compared to $12.7 million in 2003. | |||
(1.7 | ) | due to other items. | ||
$ | 63.6 | Total increase. | ||
• | $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 series A preferred stockholders; | |
• | $14.3 million incurred in deferred financing costs and fees paid for the early extinguishment of debt associated with our new debt issuance and purchase of an interest rate hedge; and | |
• | offset by proceeds from the issuance of long-term debt of approximately $279.0 million and $1.4 million of proceeds for the sale of the interest rate hedge. |
• | an aggregate of $76.6 million to fund the payment in full of our pre-bankruptcy petition $30 million revolving credit facility and $90 million term loan facility; | |
• | a $50.0 million payment to holders of our senior subordinated notes pursuant to the terms of our Chapter 11 reorganization plan, $36 million of which was for accrued interest; | |
• | $22.5 million in repayments of long-term debt; | |
• | $11.6 million to exercise our option to purchase four skilled nursing facilities; | |
• | $4.3 million in financing costs incurred in connection with our emergence from bankruptcy and incurrence of associated debt; and | |
• | $2.9 million to purchase an interest rate cap in accordance with the terms of our $95 million senior mortgage term loan incurred upon our emergence from bankruptcy; we purchased the interest rate |
78
Table of Contents
cap in August 2003 to limit our interest rate risk on our $95 million senior mortgage term loan to a maximum of LIBOR plus 4.5%; the cap was treated as a cash flow hedge for accounting purposes, which required us to adjust the carrying value of the hedge asset at each reporting period to the current value. |
• | our $259.4 million amended senior secured term loan and a $50.0 million amended senior secured revolving credit facility that matured on June 15, 2010; | |
• | a $110.0 million second lien senior secured term loan; and |
79
Table of Contents
• | capital leases and other debt of approximately $5.9 million. |
80
Table of Contents
81
Table of Contents
Less Than | More Than | |||||||||||||||||||
Total | 1 Yr. | 1-3 Yrs. | 3-5 Yrs. | 5 Yrs. | ||||||||||||||||
Senior subordinated notes | $ | 377,161 | $ | 12,161 | $ | 44,000 | $ | 44,000 | $ | 277,000 | ||||||||||
Amended senior secured credit facility | 380,852 | 21,295 | 43,281 | 43,484 | 272,792 | |||||||||||||||
Capital lease obligations | 4,553 | 355 | 722 | 2,611 | 865 | |||||||||||||||
Other long-term debt obligations | 3,037 | 341 | 681 | 681 | 1,334 | |||||||||||||||
Operating lease obligations(1) | 78,572 | 9,359 | 18,065 | 17,046 | 34,102 | |||||||||||||||
$ | 844,175 | $ | 43,511 | $ | 106,749 | $ | 107,822 | $ | 586,093 | |||||||||||
(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. |
82
Table of Contents
Fair | ||||||||||||||||||||||||||||||||
2006 | 2007 | 2008 | 2009 | 2010 | Thereafter | Total | Value | |||||||||||||||||||||||||
Fixed-rate debt(1) | $ | 318 | $ | 343 | $ | 371 | $ | 2,565 | $ | 412 | $ | 201,931 | $ | 205,940 | $ | 205,940 | ||||||||||||||||
Average interest rate | 11.0 | % | 11.0 | % | 11.0 | % | 11.0 | % | 11.0 | % | 11.0 | % | ||||||||||||||||||||
Variable-rate debt | $ | 2,600 | $ | 2,600 | $ | 2,600 | $ | 2,600 | $ | 2,600 | $ | 245,700 | $ | 258,700 | $ | 258,700 | ||||||||||||||||
Average interest rate(2) | 7.3 | % | 7.5 | % | 7.6 | % | 7.7 | % | 7.8 | % | 7.8 | % |
(1) | Excludes unamortized original issue discount of $1.3 million on our $200 million senior subordinated notes. | |
(2) | Based on a forward LIBOR rate estimate. |
83
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 to 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 |
84
Table of Contents
costs are often significantly lower than at short or long-term acute-care hospitals, in-patient 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 this projected 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. |
85
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 reimburse 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. 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. |
• | 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, and which typically results in higher reimbursement rates. We enhanced our position as a select provider to high-acuity patients by introducing ourExpress Recoverytmprogram, 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 19.1% for 2003 to 24.0% for the first six months of 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 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 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. |
86
Table of Contents
• | Successful integration of acquisitions. Since August 2003 we have acquired or entered into long-term leases for 26 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 June 30, 2006, we owned approximately 72% 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 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 Recoverytmprogram. |
• | 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 Recoverytmprogram in more of our facilities and to develop other innovative programs to better serve high-acuity patients. To date, we have added 18Express 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 51%, from $18.9 million in the first six months of 2005 to $29.5 million in the first six months of 2006. 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 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 |
87
Table of Contents
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. |
88
Table of Contents
89
Table of Contents
Percentage Skilled Nursing Patient Days | ||||||||||||||||||||
Year Ended December 31, | Six Months Ended June 30, | |||||||||||||||||||
2003 | 2004 | 2005 | 2005 | 2006 | ||||||||||||||||
Medicare | 15.7 | % | 16.8 | % | 17.8 | % | 18.2 | % | 18.7 | % | ||||||||||
Managed care | 3.4 | 3.8 | 4.6 | 4.6 | 5.3 | |||||||||||||||
Skilled mix | 19.1 | 20.6 | 22.4 | 22.8 | 24.0 | |||||||||||||||
Private and other | 15.0 | 14.0 | 16.2 | 16.0 | 16.6 | |||||||||||||||
Medicaid | 65.9 | 65.4 | 61.4 | 61.2 | 59.4 | |||||||||||||||
Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | ||||||||||
90
Table of Contents
Year Ended December 31, | Six Months Ended June 30, | |||||||||||||||||||
2003 | 2004 | 2005 | 2005 | 2006 | ||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Medicare | 33.8 | % | 35.8 | % | 36.3 | % | 38.0 | % | 36.7 | % | ||||||||||
Managed care and private pay | 25.0 | 25.6 | 30.2 | 29.7 | 31.7 | |||||||||||||||
Quality mix | 58.8 | 61.4 | 66.5 | 67.7 | 68.4 | |||||||||||||||
Medicaid | 41.2 | 38.6 | 33.5 | 32.3 | 31.6 | |||||||||||||||
Total | 100 | % | 100 | % | 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 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. |
91
Table of Contents
92
Table of Contents
93
Table of Contents
94
Table of Contents
• | Automatic Exceptions. Automatic exceptions for certain enumerated “conditions or complexities” are allowed without a written request when the conditions and complexities are appropriately provided and documented. CMS anticipates that the majority of beneficiaries who require services in excess of the caps will qualify for automatic exceptions. | |
• | Manual Exceptions. Manual exceptions are available if the patient does not have a condition or complexity that allows automatic exception, but is believed to require medically necessary services exceeding the caps. In such cases, the provider may submit a request for up to 15 treatment days of service beyond the cap. The request must include medical justification for the exception. The fiscal intermediaries will make a decision on the number of treatment days they determine are medically necessary within 10 business days. We cannot predict the availability of manual exceptions. |
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
Owned Facilities | Leased Facilities | Total Facilities | ||||||||||||||||||||||
Licensed | Licensed | Licensed | ||||||||||||||||||||||
Number | Beds | Number | Beds | Number | Beds | |||||||||||||||||||
California | 13 | 1,423 | 18 | 2,158 | 31 | 3,581 | ||||||||||||||||||
Texas | 21 | 3,173 | — | — | 21 | 3,173 | ||||||||||||||||||
Kansas | 15 | 762 | — | — | 15 | 762 | ||||||||||||||||||
Missouri | 3 | 443 | — | — | 3 | 443 | ||||||||||||||||||
Nevada | — | — | 2 | 290 | 2 | 290 | ||||||||||||||||||
Total | 52 | 5,801 | 20 | 2,448 | 72 | 8,249 | ||||||||||||||||||
Skilled nursing | 42 | 5,260 | 18 | 2,182 | 60 | 7,442 | ||||||||||||||||||
Assisted living | 10 | 541 | 2 | 266 | 12 | 807 |
104
Table of Contents
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 | 45 | 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 | 58 | 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) | 56 | 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
• | Other than Robert M. LeBlanc, each non-employee director received fully vested stock grants of five shares of SHG Holding’s preferred and five shares of SHG Holding’s common stock and receives a $20,000 annual retainer; | |
• | reimbursement of allout-of-pocket expenses; | |
• | other than Mr. LeBlanc, each non-employee director receives $1,000 for each board or separately scheduled committee meeting attended in person, or $500 if attended via teleconference; and | |
• | the Audit committee chair will receive an additional $10,000 annual retainer and the compensation committee chair will receive an additional $5,000 annual retainer. |
109
Table of Contents
110
Table of Contents
Long-Term Compensation | ||||||||||||||||||||
Awards | ||||||||||||||||||||
Restricted | ||||||||||||||||||||
Annual Compensation | Stock | All Other | ||||||||||||||||||
Salary | Bonus | Award(s) | Compensation | |||||||||||||||||
Name and Principal Position | Year | ($)(1) | ($)(2) | ($)(3) | ($)(4) | |||||||||||||||
Boyd Hendrickson | 2005 | 495,000 | 396,000 | 76,610 | 3,236 | |||||||||||||||
Chief Executive Officer | ||||||||||||||||||||
Jose Lynch | 2005 | 394,000 | 288,750 | 62,681 | 3,260 | |||||||||||||||
President and Chief Operating Officer | ||||||||||||||||||||
John E. King | 2005 | 325,000 | 3,395,831 | 27,858 | 2,581 | |||||||||||||||
Chief Financial Officer | ||||||||||||||||||||
Roland Rapp | 2005 | 275,000 | 165,000 | 27,858 | 2,581 | |||||||||||||||
General Counsel, Secretary and Chief Administrative Officer | ||||||||||||||||||||
Mark Wortley | 2005 | 259,615 | 1,192,669 | 27,858 | 2,581 | |||||||||||||||
Executive Vice President and President of Ancillary Services |
(1) | The amounts shown include cash compensation earned and received by the Named Executive Officer. | |
(2) | The amounts shown represent bonus awards that were paid in March of the following year for services rendered during the fiscal year indicated. In addition, in April 2005, we entered into a Trigger Event Cash Bonus Agreement with each of Messrs. King and Wortley in order to compensate them similarly to the economic benefit received by other Named Executive Officers that purchased restricted stock. The trigger event cash bonus agreements entitled Messrs. King and Wortley, subject to their continued service through the closing of a trigger event (as defined therein), to receive a cash bonus, upon such closing, equal to the product of (a) our terminal equity value determined as of the trigger event, plus aggregate cash dividends paid by us prior to such trigger event, multiplied by (b) the executive’s effective presumed ownership percentage. Upon the consummation of the Transactions, Messrs. King and Wortley were entitled to receive a cash payment of $3.3 million and $1.1 million, respectively, pursuant to these agreements. Each of Messrs. King and Wortley rolled over at least one-half of the after-tax proceeds from these amounts in connection with the Transactions as an investment in SHG Holding. | |
(3) | On December 27, 2005, SHG Holding awarded 766.1001, 626.8091, 278.5818, 278.5818 and 278.5818 shares of its restricted common stock to Messrs. Hendrickson, Lynch, King, Rapp and Wortley, respectively, subject to related restricted stock agreements. The fair market value of each share of common stock on December 27, 2005 was determined to be $100 per share, valued in connection with the purchase price in the Transactions. Therefore, the value of each of the awards as of the grant date was $76,610, $62,681, $27,858, $27,858 and $27,858, respectively. Dividends may be paid on these shares of restricted stock. The restricted stock vests 25% on the date of grant and 25% upon each anniversary of the date of grant. As of December 31, 2005, the value of the aggregate unvested shares of Messrs. Hendrickson, Lynch, King, Rapp and Wortley were $57,458, $47,011, $20,894, $20,894 and $20,894, respectively, based on the fair market value of a share of SHG Holding’s common stock at December 31, 2005 of $100. | |
(4) | Represents the premium paid on behalf of the executives under the standard executive insurance plan. This plan includes life, accidental death & dismemberment, long-term disability and short-term disability insurance. |
111
Table of Contents
112
Table of Contents
113
Table of Contents
114
Table of Contents
115
Table of Contents
116
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; |
• | 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 |
117
Table of Contents
• | 50.0% (reduced to 25.0% if the consolidated leverage ratio is less than 3.00 to 1.00) of excess cash flow for any year, commencing in 2006. |
118
Table of Contents
• | our Sponsors made an equity investment in SHG Holding of approximately $211.3 million in cash; | |
• | the rollover investors made an equity investment in SHG Holding of approximately $1.5 million in cash through settlement of a bonus payable and $10.1 million in rollover equity; | |
• | we assumed SHG Acquisition Corp.’s $200 million aggregate principal amount of the notes offered hereby; | |
• | we paid cash merger consideration of $240.8 million to our existing stockholders (other than, to the extent of their rollover investment, the rollover investors) and option holders; | |
• | we amended our existing first lien senior secured credit facility to provide for a rollover of our then existing $259.4 million term loan and an increase in our revolving credit facility from $50 million to $75 million; | |
• | we repaid in full our $110 million second lien senior secured credit facility; | |
• | we paid accrued interest on our 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. |
119
Table of Contents
(1) | Immediately following the Transactions, our Sponsor, its affiliates and its associates owned 95% of the equity interests of SHG Holding and the rollover investors owned the remaining equity interests, not including shares of SHG Holding restricted common stock issued to our management at and after the Transactions. | |
(2) | Each of our domestic subsidiaries will guarantee the exchange notes offered hereby, as well as our obligations under our amended senior secured credit facility. Our pharmacy joint venture in Texas and our overseas insurance subsidiary will not be guarantors. |
120
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. |
121
Table of Contents
Redemption | ||||
Period | Price | |||
2010 | 105.50% | |||
2011 | 102.75% | |||
2012 and thereafter | 100.00% |
122
Table of Contents
123
Table of Contents
124
Table of Contents
125
Table of Contents
126
Table of Contents
127
Table of Contents
128
Table of Contents
129
Table of Contents
130
Table of Contents
131
Table of Contents
132
Table of Contents
133
Table of Contents
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
• | 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. |
166
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, |
167
Table of Contents
168
Table of Contents
Table of Contents
F-2
Table of Contents
Predecessor | Successor | Successor | ||||||||||
December 31, | December 31, | June 30, | ||||||||||
2004 | 2005 | 2006 | ||||||||||
(Unaudited) | ||||||||||||
ASSETS | ||||||||||||
Current assets: | ||||||||||||
Cash and cash equivalents | $ | 4,666 | $ | 37,272 | $ | 9,736 | ||||||
Accounts receivable, less allowance for doubtful accounts of $4,750 in 2004, $5,678 in 2005, and $7,072 in 2006 | 38,359 | 59,530 | 72,601 | |||||||||
Assets held for sale | 12,204 | — | — | |||||||||
Deferred income taxes | — | 12,627 | 12,914 | |||||||||
Prepaid expenses | 3,388 | 5,996 | 4,203 | |||||||||
Other current assets | 3,034 | 12,475 | 9,349 | |||||||||
Total current assets | 61,651 | 127,900 | 108,803 | |||||||||
Property and equipment, net | 192,397 | 191,151 | 214,913 | |||||||||
Other assets: | ||||||||||||
Notes receivable, less allowance for doubtful accounts of $1,288 in 2004, $631 in 2005, and $631 in 2006 | 4,087 | 3,916 | 3,501 | |||||||||
Deferred financing costs | 8,769 | 18,551 | 16,813 | |||||||||
Goodwill | 23,098 | 396,035 | 407,302 | |||||||||
Intangible assets, net | 3,766 | 35,823 | 35,708 | |||||||||
Deferred income taxes | — | 25,514 | 26,683 | |||||||||
Other assets | 15,092 | 15,030 | 19,182 | |||||||||
Total other assets | 54,812 | 494,869 | 509,189 | |||||||||
Total assets | $ | 308,860 | $ | 813,920 | $ | 832,905 | ||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) | ||||||||||||
Current liabilities: | ||||||||||||
Accounts payable and accrued liabilities | $ | 24,520 | $ | 45,877 | $ | 56,656 | ||||||
Employee compensation and benefits | 15,816 | 18,669 | 20,917 | |||||||||
Liabilities held for sale | 4,371 | — | — | |||||||||
Current portion of long-term debt and capital leases | 1,908 | 2,918 | 2,930 | |||||||||
Total current liabilities | 46,615 | 67,464 | 80,503 | |||||||||
Long-term liabilities: | ||||||||||||
Insurance liability risks | 31,178 | 28,414 | 29,816 | |||||||||
Deferred income taxes | — | 26,256 | 24,188 | |||||||||
Other long-term liabilities | 2,565 | 8,530 | 8,937 | |||||||||
Long-term debt and capital leases, less current portion | 278,977 | 460,391 | 459,004 | |||||||||
Total liabilities | 359,335 | 591,055 | 602,448 | |||||||||
Stockholders’ (deficit) equity: | ||||||||||||
Common stock 1,000 shares authorized, $0.01 par value per share; 1,000 shares issued and outstanding at December 31, 2005 and June 30, 2006 (unaudited), respectively | — | — | — | |||||||||
Preferred stock, 1,000,000 shares authorized with 15,000 shares designated as Series A, issued and outstanding at December 31, 2004 | 15,469 | — | — | |||||||||
Common stock — Class A, 2,125,000 shares authorized, $0.01 par value per share; 1,193,587 shares issued and outstanding at December 31, 2004 | 12 | — | — | |||||||||
Common stock — Class B Non-Voting 375,000 shares authorized, $0.01 par value per share; 65,731 shares issued and outstanding at December 31, 2004 | 1 | — | — | |||||||||
Deferred compensation | (848 | ) | — | — | ||||||||
Additionalpaid-in-capital | 108,255 | 222,865 | 222,865 | |||||||||
Accumulated (deficit) earnings | (170,824 | ) | — | 7,817 | ||||||||
Due from stockholder | (2,540 | ) | — | — | ||||||||
Accumulated other comprehensive loss | — | — | (225 | ) | ||||||||
Total stockholders’ (deficit) equity | (50,475 | ) | 222,865 | 230,457 | ||||||||
Total liabilities and stockholders’ (deficit) equity | $ | 308,860 | $ | 813,920 | $ | 832,905 | ||||||
F-3
Table of Contents
Six Months Ended | ||||||||||||||||||||
Predecessor | June 30, | |||||||||||||||||||
For the Years Ended December 31, | Predecessor | Successor | ||||||||||||||||||
2003 | 2004 | 2005 | 2005 | 2006 | ||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Revenue | $ | 316,939 | $ | 371,284 | $ | 462,847 | $ | 220,429 | $ | 256,357 | ||||||||||
Expenses: | ||||||||||||||||||||
Operating | 246,254 | 281,395 | 347,228 | 166,530 | 190,741 | |||||||||||||||
General and administrative | 18,758 | 24,687 | 43,323 | 14,784 | 18,634 | |||||||||||||||
Depreciation and amortization | 8,069 | 8,597 | 9,991 | 4,966 | 7,247 | |||||||||||||||
Rent | 7,629 | 8,344 | 10,276 | 5,036 | 4,983 | |||||||||||||||
280,710 | 323,023 | 410,818 | 191,316 | 221,605 | ||||||||||||||||
Income from continuing operations before other income (expenses), (benefit from) provision for income taxes, discontinued operations and cumulative effect of a change in accounting principle | 36,229 | 48,261 | 52,029 | 29,113 | 34,752 | |||||||||||||||
Other income (expenses): | ||||||||||||||||||||
Interest expense | (27,486 | ) | (22,370 | ) | (27,629 | ) | (11,123 | ) | (22,839 | ) | ||||||||||
Interest income and other | 147 | 789 | 949 | 362 | 628 | |||||||||||||||
Equity in earnings of joint venture | 1,161 | 1,701 | 1,787 | 913 | 892 | |||||||||||||||
Reversal of a charge related to decertification of a facility | 2,734 | — | — | — | — | |||||||||||||||
Change in fair value of interest rate hedge | (1,006 | ) | (926 | ) | (165 | ) | (152 | ) | 56 | |||||||||||
Reorganization expenses | (12,964 | ) | (1,444 | ) | (1,007 | ) | (457 | ) | — | |||||||||||
Write-off of deferred financing costs | (4,111 | ) | (7,858 | ) | (16,626 | ) | (11,021 | ) | — | |||||||||||
Forgiveness of stockholder loan | — | — | (2,540 | ) | — | — | ||||||||||||||
Gain on sale of assets | — | — | 980 | — | — | |||||||||||||||
Total other income (expenses), net | (41,525 | ) | (30,108 | ) | (44,251 | ) | (21,478 | ) | (21,263 | ) | ||||||||||
(Loss) income before (benefit from) provision for income taxes, discontinued operations and cumulative effect of a change in accounting principle | (5,296 | ) | 18,153 | 7,778 | 7,635 | 13,489 | ||||||||||||||
(Benefit from) provision for income taxes | (1,645 | ) | 4,421 | (13,048 | ) | (10,279 | ) | 5,672 | ||||||||||||
(Loss) income before discontinued operations and cumulative effect of a change in accounting principle | (3,651 | ) | 13,732 | 20,826 | 17,914 | 7,817 | ||||||||||||||
Discontinued operations, net of tax | 1,966 | 2,789 | 14,740 | 14,838 | — | |||||||||||||||
Cumulative effect of a change in accounting principle, net of tax | (12,261 | ) | — | (1,628 | ) | — | — | |||||||||||||
Net (loss) income | $ | (13,946 | ) | $ | 16,521 | $ | 33,938 | $ | 32,752 | $ | 7,817 | |||||||||
Accretion on preferred stock | — | (469 | ) | (498 | ) | (498 | ) | — | ||||||||||||
Net (loss) income attributable to common stockholders | $ | (13,946 | ) | $ | 16,052 | $ | 33,440 | $ | 32,254 | $ | 7,817 | |||||||||
F-4
Table of Contents
Accumulated | ||||||||||||||||||||||||||||||||||||||||||||||||
Class B Non-Voting | Additional | Accumulated | Other | |||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock | Common Stock | Common Stock | Deferred | Paid-In | (Deficit) | Comprehensive | Due From | |||||||||||||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Shares | Amount | Comp | Capital | Earnings | Loss | Stockholder | Total | |||||||||||||||||||||||||||||||||||||
Predecessor | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2002 | — | $ | — | 1,134,944 | $ | 11 | — | $ | — | $ | — | $ | 106,488 | $ | (173,399 | ) | — | $ | (2,540 | ) | $ | (69,440 | ) | |||||||||||||||||||||||||
Cancellation and issuance of new common stock in Reorganized Fountain View, Inc. | — | — | 1 | (11 | ) | — | — | — | 11 | — | — | — | — | |||||||||||||||||||||||||||||||||||
Issuance of new common stock to holders of indenture notes | — | — | 58,642 | — | — | — | — | 1,073 | — | — | — | 1,073 | ||||||||||||||||||||||||||||||||||||
Net loss | — | — | — | — | — | — | — | — | (13,946 | ) | — | — | (13,946 | ) | ||||||||||||||||||||||||||||||||||
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 stock options and warrants | — | — | 54,852 | 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 | ||||||||||||||||||||||||||||||||||||
— | — | 1,246,846 | 94 | 65,731 | 1 | — | 116,690 | (244,523 | ) | — | — | (127,738 | ) | |||||||||||||||||||||||||||||||||||
Successor | ||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock to SHG Holding Solutions, Inc. | — | — | 1,000 | — | — | — | — | 222,865 | — | — | — | 222,865 | ||||||||||||||||||||||||||||||||||||
Balance at December 31, 2005 | — | — | 1,000 | — | — | — | — | 222,865 | — | — | — | 222,865 | ||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | — | — | 7,817 | — | — | 7,817 | ||||||||||||||||||||||||||||||||||||
Accumulated other comprehensive loss | — | — | — | — | — | — | — | — | — | (225 | ) | — | (225 | ) | ||||||||||||||||||||||||||||||||||
�� | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance at June 30, 2006 (unaudited) | — | $ | — | 1,000 | $ | — | — | $ | — | $ | — | $ | 222,865 | $ | 7,817 | $ | (225 | ) | $ | — | $ | 230,457 | ||||||||||||||||||||||||||
F-5
Table of Contents
Six Months Ended | ||||||||||||||||||||
Predecessor | June 30, | |||||||||||||||||||
Years Ended December 31, | Predecessor | Successor | ||||||||||||||||||
2003 | 2004 | 2005 | 2005 | 2006 | ||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Operating Activities | ||||||||||||||||||||
Net (loss) income | $ | (13,946 | ) | $ | 16,521 | $ | 33,938 | $ | 32,752 | $ | 7,817 | |||||||||
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities: | ||||||||||||||||||||
Depreciation and amortization | 8,069 | 8,597 | 9,991 | 4,966 | 7,247 | |||||||||||||||
Reorganization expenses | 12,964 | 1,444 | 1,007 | 457 | — | |||||||||||||||
Provision for doubtful accounts | 3,559 | 2,259 | 3,968 | 1,759 | 2,431 | |||||||||||||||
Amortization of deferred financing costs | 1,550 | 1,155 | 1,657 | 794 | 1,424 | |||||||||||||||
Non-cash stock-based compensation | — | 313 | 9,788 | 189 | — | |||||||||||||||
Cumulative effect of a change in accounting principle | 12,261 | — | 1,628 | — | — | |||||||||||||||
(Gain) loss on sale of assets | (201 | ) | — | (23,892 | ) | (22,934 | ) | 251 | ||||||||||||
Write-off of deferred financing costs and prepayment costs related to extinguished debt | 4,111 | 7,858 | 16,626 | 11,021 | — | |||||||||||||||
Forgiveness of stockholder loan | — | — | 2,540 | — | — | |||||||||||||||
Deferred income taxes | — | — | (23,603 | ) | (16,819 | ) | (396 | ) | ||||||||||||
Change in fair value of interest rate hedge | 1,006 | 926 | 165 | 152 | (56 | ) | ||||||||||||||
Amortization of discount on Senior Subordinated Notes | — | — | — | — | 82 | |||||||||||||||
Changes in operating assets and liabilities: | ||||||||||||||||||||
Accounts receivable | (2,330 | ) | (7,119 | ) | (25,211 | ) | (11,546 | ) | (15,502 | ) | ||||||||||
Other current assets | (3,287 | ) | (1,923 | ) | (6,240 | ) | 207 | 1,998 | ||||||||||||
Accounts payable and accrued liabilities | (35,964 | ) | 5,745 | 4,689 | 6,320 | 11,143 | ||||||||||||||
Employee compensation and benefits | 1,991 | 2,817 | 2,393 | 482 | 1,437 | |||||||||||||||
Other long-term liabilities | 185 | 306 | 1,015 | 621 | 131 | |||||||||||||||
Insurance liability risks | 7,557 | 11,272 | 5,173 | 3,717 | 2,183 | |||||||||||||||
Net cash (used in) provided by operating activities before reorganization costs | (2,475 | ) | 50,171 | 15,632 | 12,138 | 20,190 | ||||||||||||||
Net cash paid for reorganization costs | (12,746 | ) | (1,813 | ) | (1,037 | ) | (487 | ) | — | |||||||||||
Net cash (used in) provided by operating activities | (15,221 | ) | 48,358 | 14,595 | 11,651 | 20,190 | ||||||||||||||
Investing activities | ||||||||||||||||||||
Principal (additions) payments on notes receivable | (1,931 | ) | 1,134 | 171 | 462 | 415 | ||||||||||||||
Acquisition of healthcare facilities | — | (42,748 | ) | — | — | (34,016 | ) | |||||||||||||
Proceeds from disposal of property and equipment | 1,732 | 74 | 41,059 | 36,554 | — | |||||||||||||||
Additions to property and equipment | (19,119 | ) | (8,212 | ) | (11,183 | ) | (6,185 | ) | (7,962 | ) | ||||||||||
Changes in other assets | (6,775 | ) | 4,522 | 61 | (4,407 | ) | (4,668 | ) | ||||||||||||
Cash distributed related to the Onex Transaction | — | — | (253,350 | ) | — | — | ||||||||||||||
Net cash (used in) provided by investing activities | (26,093 | ) | (45,230 | ) | (223,242 | ) | 26,424 | (46,231 | ) | |||||||||||
Financing activities | ||||||||||||||||||||
Borrowings (repayments) under line of credit | 16,124 | — | (15,000 | ) | (9,000 | ) | — | |||||||||||||
Repayments on long-term debt and capital leases | (22,483 | ) | (23,299 | ) | (2,362 | ) | (12,913 | ) | (1,457 | ) | ||||||||||
Repayments on long-term debt through refinancing | (96,084 | ) | (228,854 | ) | (122,000 | ) | ||||||||||||||
Fees paid for early extinguishment of debt | — | (4,361 | ) | (6,300 | ) | (3,000 | ) | — | ||||||||||||
Proceeds from issuance of long-term debt | 132,070 | 278,998 | 321,786 | 123,120 | — | |||||||||||||||
Additions to deferred financing costs of new debt | (4,314 | ) | (9,358 | ) | (21,765 | ) | (8,665 | ) | (38 | ) | ||||||||||
Redemption of preferred stock | — | — | (15,732 | ) | (15,732 | ) | — | |||||||||||||
Purchase of treasury stock | — | — | (7 | ) | (8 | ) | — | |||||||||||||
Proceeds from exercise of stock options and warrants | — | — | 82 | — | — | |||||||||||||||
Dividends paid | — | (15,000 | ) | (108,604 | ) | (108,604 | ) | — | ||||||||||||
Proceeds from restricted stock grant | — | 4 | — | — | — | |||||||||||||||
Proceeds from capital contributions related to the Onex Transaction | — | — | 211,300 | — | — | |||||||||||||||
Charge related to issuance of new common stock | 1,073 | — | — | — | — | |||||||||||||||
Proceeds from sale of interest rate hedge | — | 1,355 | 130 | — | — | |||||||||||||||
Purchase of interest rate hedge | (2,900 | ) | (617 | ) | (275 | ) | — | — | ||||||||||||
Net cash provided by (used in) financing activities | 23,486 | (1,132 | ) | 241,253 | (34,802 | ) | (1,495 | ) | ||||||||||||
(Decrease) increase in cash and cash equivalents | (17,828 | ) | 1,996 | 32,606 | 3,273 | (27,536 | ) | |||||||||||||
Cash and cash equivalents at beginning of year | 20,498 | 2,670 | 4,666 | 4,666 | 37,272 | |||||||||||||||
Cash and cash equivalents at end of year | $ | 2,670 | $ | 4,666 | $ | 37,272 | $ | 7,939 | $ | 9,736 | ||||||||||
F-6
Table of Contents
Six Months Ended | ||||||||||||||||||||
Predecessor | June 30, | |||||||||||||||||||
Years Ended December 31, | Predecessor | Successor | ||||||||||||||||||
2003 | 2004 | 2005 | 2005 | 2006 | ||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Supplemental cash flow information | ||||||||||||||||||||
Cash paid for: | ||||||||||||||||||||
Interest expense | $ | 58,460 | $ | 26,836 | $ | 26,068 | $ | 10,024 | $ | 10,061 | ||||||||||
Income taxes | $ | 838 | $ | 1,414 | $ | 25,222 | $ | 15,850 | — | |||||||||||
Details of accumulated other comprehensive loss: | ||||||||||||||||||||
Change in market value of marketable securities, net of tax | $ | — | $ | — | $ | — | $ | — | $ | 225 | ||||||||||
Supplemental disclosure of non-cash investing and financing activities: | ||||||||||||||||||||
Reclassification of accounts receivable to notes receivable | $ | 4,670 | $ | 313 | $ | — | $ | — | $ | — | ||||||||||
Capitalized lease transactions | $ | 13,170 | $ | 1,514 | $ | — | $ | — | $ | — | ||||||||||
F-7
Table of Contents
Notes to Consolidated Financial Statements
December 31, 2005 and June 30, 2006 (unaudited)
1. | Description of Business |
Six Months Ended | ||||||||||||||||||||
Year Ended December 31, | June 30, | |||||||||||||||||||
2003 | 2004 | 2005 | 2005 | 2006 | ||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Professional fees | $ | 7,334 | $ | 620 | $ | 585 | $ | 289 | $ | — | ||||||||||
Court-related services | 503 | 157 | 40 | 20 | — | |||||||||||||||
Refinancing costs | 1,990 | 49 | 5 | 5 | — | |||||||||||||||
Other fees | 3,137 | 618 | 377 | 143 | — | |||||||||||||||
Total | $ | 12,964 | $ | 1,444 | $ | 1,007 | $ | 457 | $ | — | ||||||||||
F-8
Table of Contents
• | The incurrence by the Company 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 the Company’s 111/4% Senior Subordinated Notes due 2008 (“Senior Subordinated Notes”) upon the issuance or payment by the Company to the holders of Senior Subordinated Notes on a pro rata basis of (i) approximately $106,800 of new Senior Subordinated Secured Increasing Rate Notes due 2008 (“Increasing Rate Notes”) 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 the Company’s $90,000 Term Loan Facility and $30,000 Revolving Credit Facility; | |
• | The issuance of one share of new series A preferred stock, par value $0.01 per share (the “Series A Preferred Stock”) for each share of the Company’s existing series A preferred stock; | |
• | The cancellation of the Company’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 the Company’s series B common stock and options to purchase series C common stock, with no distribution made in respect thereof; | |
• | The cancellation of the Company’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 the Company’s stockholders’ agreement; | |
• | The impairment of certain secured claims and the impairment of certain general unsecured claims; and | |
• | The restructuring of the Company’s businesses and legal structure to conform to the Company’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 new subsidiary administrative services company under contracts at market rates with each of the operating subsidiaries, and (iii) payroll processing services are provided through a new subsidiary employment services company under contracts at market rates with each of the operating subsidiary employers. |
F-9
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 | ||
F-10
Table of Contents
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
Prior Basis of | ||||||||||||
Accounting, | Merger | |||||||||||
Balance Sheet Accounts | December 27, 2005 | Adjustments | As Adjusted | |||||||||
Cash and cash equivalents(1) | $ | 2,744 | $ | 35,178 | $ | 37,922 | ||||||
Other current assets(2) | 6,475 | 6,000 | 12,475 | |||||||||
Property and equipment, net(3) | 190,903 | 248 | 191,151 | |||||||||
Deferred financing costs(4) | 7,112 | 11,439 | 18,551 | |||||||||
Goodwill(5) | 23,098 | 372,937 | 396,035 | |||||||||
Other intangibles(6) | 704 | 35,119 | 35,823 | |||||||||
Accounts payable and accrued liabilities(7) | 40,895 | 4,982 | 45,877 | |||||||||
Deferred income tax liability(8) | 14,538 | 11,718 | 26,256 | |||||||||
Other long-term liabilities(9) | 3,580 | 4,950 | 8,530 | |||||||||
11% Senior Subordinated Notes due 2014(10) | — | 198,668 | 198,668 | |||||||||
Second Lien Credit Agreement(11) | 110,000 | (110,000 | ) | — |
(1) | Cash and cash equivalents increased by $35,178 due to the financing sources exceeding the purchase price. | |
(2) | Other current assets increased by $6,000 for the amount held in escrow related 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 increased by $11,439 as a result of the costs related to the financing of the 11% Senior Subordinated Notes due 2014. | |
(5) | Goodwill of $396,035 represents the excess of the purchase price over the fair values of the net assets acquired. | |
(6) | Other intangibles increased by $35,119. Other intangibles are listed in Note 4. | |
(7) | Accounts payable and accrued liabilities increased by $4,982 primarily from an accrual for amounts due to Heritage related to the predecessor’s December 27, 2005 tax return, partially offset by accrued interest and prepayment penalty related to the settlement of the Second Lien Credit Agreement. | |
(8) | Deferred income taxes increased as a result of the Onex Transaction. | |
(9) | Other long term liabilities increased by $4,950 to record the fair value of certain asset retirement obligations. | |
(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, the Company settled the Second Lien Credit Agreement. |
F-12
Table of Contents
2. | Summary of Significant Accounting Policies |
F-13
Table of Contents
Year ended December 31, | ||||||||||||||||||||||||
2003 | 2004 | 2005 | ||||||||||||||||||||||
Percentage | Percentage | Percentage | ||||||||||||||||||||||
Revenue | of | Revenue | of | Revenue | of | |||||||||||||||||||
Dollars | Revenues | Dollars | Revenues | Dollars | Revenues | |||||||||||||||||||
Medicare | $ | 107,008 | 33.8 | % | $ | 133,092 | 35.8 | % | $ | 168,144 | 36.3 | % | ||||||||||||
Medicaid | 130,672 | 41.2 | 143,176 | 38.6 | 155,128 | 33.5 | ||||||||||||||||||
Subtotal Medicare and Medicaid | 237,680 | 75.0 | 276,268 | 74.4 | 323,272 | 69.8 | ||||||||||||||||||
Managed care | 20,484 | 6.5 | 24,945 | 6.7 | 33,844 | 7.3 | ||||||||||||||||||
Private and other | 58,775 | 18.5 | 70,071 | 18.9 | 105,731 | 22.9 | ||||||||||||||||||
Total | $ | 316,939 | 100.0 | % | $ | 371,284 | 100.0 | % | $ | 462,847 | 100.0 | % | ||||||||||||
Six Months Ended June 30, | ||||||||||||||||
2005 | 2006 | |||||||||||||||
Percentage | Percentage | |||||||||||||||
Revenue | of | Revenue | of | |||||||||||||
Dollars | Revenues | Dollars | Revenues | |||||||||||||
(Unaudited) | ||||||||||||||||
Medicare | $ | 83,657 | 38.0 | % | $ | 94,074 | 36.7 | % | ||||||||
Medicaid | 71,178 | 32.3 | 81,110 | 31.6 | ||||||||||||
Subtotal Medicare and Medicaid | 154,835 | 70.3 | 175,184 | 68.3 | ||||||||||||
Managed care | 16,402 | 7.4 | 20,580 | 8.0 | ||||||||||||
Private and other | 49,192 | 22.3 | 60,593 | 23.7 | ||||||||||||
Total | $ | 220,429 | 100.0 | % | $ | 256,357 | 100.0 | % | ||||||||
F-14
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. |
F-15
Table of Contents
F-16
Table of Contents
F-17
Table of Contents
3. | Fair Value of Financial Instruments |
F-18
Table of Contents
4. | Intangible Assets |
Accumulated | ||||||||||||
Cost | Amortization | Net Balance | ||||||||||
Lease acquisition costs | $ | 538 | $ | (189 | ) | $ | 349 | |||||
Covenantsnot-to-compete | 3,500 | (83 | ) | 3,417 | ||||||||
Balance at December 31, 2004 | $ | 4,038 | $ | (272 | ) | $ | 3,766 | |||||
Lease acquisition costs | $ | 594 | $ | — | $ | 594 | ||||||
Covenantsnot-to-compete | 2,717 | — | 2,717 | |||||||||
Patient lists | 800 | — | 800 | |||||||||
Managed care contracts | 7,700 | — | 7,700 | |||||||||
Trade names | 17,000 | — | 17,000 | |||||||||
Leasehold interest | 7,012 | — | 7,012 | |||||||||
Balance at December 31, 2005(1) | $ | 35,823 | $ | — | $ | 35,823 | ||||||
Lease acquisition costs | $ | 325 | $ | (27 | ) | $ | 298 | |||||
Covenantsnot-to-compete | 2,987 | (350 | ) | 2,637 | ||||||||
Patient lists | 800 | (800 | ) | — | ||||||||
Managed care contracts | 7,700 | (770 | ) | 6,930 | ||||||||
Trade names | 17,000 | — | 17,000 | |||||||||
Leasehold interests | 9,205 | (362 | ) | 8,843 | ||||||||
Balance at June 30, 2006 (Unaudited) | $ | 38,017 | $ | (2,309 | ) | $ | 35,708 | |||||
(1) | In accordance with SFAS No. 141 intangible assets were recorded at fair value at December 31, 2005 due to the Onex Transaction. |
F-19
Table of Contents
5. | Assets Held For Sale |
Accounts receivable, net | $ | 9,094 | ||
Other current assets | 2,579 | |||
Property and equipment, net | 467 | |||
Other assets | 64 | |||
Assets held for sale | $ | 12,204 | ||
Accounts payable and accrued liabilities | $ | 3,457 | ||
Employee compensation and benefits | 914 | |||
Liabilities held for sale | $ | 4,371 | ||
Six Months Ended | ||||||||||||||||||||
Year Ended December 31, | June 30, | |||||||||||||||||||
2003 | 2004 | 2005 | 2005 | 2006 | ||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Revenues | $ | 50,382 | $ | 50,068 | $ | 13,109 | $ | 13,109 | $ | — | ||||||||||
Expenses | (47,386 | ) | (45,395 | ) | (12,074 | ) | (11,941 | ) | — | |||||||||||
Gain on sale of assets | 201 | — | 22,912 | 22,934 | — | |||||||||||||||
Pre-tax income | 3,197 | 4,673 | 23,947 | 24,102 | — | |||||||||||||||
Provision for income taxes | (1,231 | ) | (1,884 | ) | (9,207 | ) | (9,264 | ) | — | |||||||||||
Discontinued operations, net of taxes | $ | 1,966 | $ | 2,789 | $ | 14,740 | $ | 14,838 | $ | — | ||||||||||
6. | Acquisitions |
F-20
Table of Contents
Purchase price | $ | 43,027 | ||||||
Land and land improvements | 3,630 | |||||||
Buildings and leasehold improvements | 32,170 | |||||||
Furniture and equipment | 2,770 | |||||||
Covenantnot-to-compete | 1,000 | |||||||
Supplies inventory | 234 | |||||||
Net assets acquired | 39,804 | |||||||
Goodwill | $ | 3,223 | ||||||
Year Ended | ||||
December 31, 2004 | ||||
Revenue | $ | 399,046 | ||
Income before discontinued operations, net of tax, and cumulative effect of a change in accounting principle, net of tax | 14,366 | |||
Net income attributable to common stockholders | $ | 16,686 | ||
7. | Business Segments |
F-21
Table of Contents
F-22
Table of Contents
Long-Term | Ancillary | |||||||||||||||
Care Services | Services | Other | Total | |||||||||||||
Year ended December 31, 2003 | ||||||||||||||||
Revenue from external customers | $ | 299,483 | $ | 17,677 | $ | (221 | ) | $ | 316,939 | |||||||
Intersegment revenue | — | 24,621 | 2,000 | 26,621 | ||||||||||||
Total revenue | $ | 299,483 | $ | 42,298 | $ | 1,779 | $ | 343,560 | ||||||||
Segment total assets(1) | $ | 210,729 | $ | 31,534 | $ | 18,144 | $ | 260,407 | ||||||||
Goodwill and intangibles included in total assets | $ | 17,848 | $ | 2,671 | $ | — | $ | 20,519 | ||||||||
Segment capital expenditures(1) | $ | 18,072 | $ | 290 | $ | 757 | $ | 19,119 | ||||||||
EBITDA(3) | $ | 50,388 | $ | 6,021 | $ | (26,297 | ) | $ | 30,112 | |||||||
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(1) | $ | 251,357 | $ | 35,761 | $ | 21,742 | $ | 308,860 | ||||||||
Goodwill and intangibles included in total assets | $ | 23,519 | $ | 3,345 | $ | — | $ | 26,864 | ||||||||
Segment capital expenditures(1) | $ | 7,246 | $ | 609 | $ | 357 | $ | 8,212 | ||||||||
EBITDA(3) | $ | 47,943 | $ | 7,979 | $ | (7,591 | ) | $ | 48,331 | |||||||
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 | $ | 637,870 | $ | 135,490 | $ | 40,560 | $ | 813,920 | ||||||||
Goodwill and intangibles included in total assets(2) | $ | 356,198 | $ | 75,660 | $ | — | $ | 431,858 | ||||||||
Segment capital expenditures(1) | $ | 9,724 | $ | 189 | $ | 1,270 | $ | 11,183 | ||||||||
EBITDA(3) | $ | 64,348 | $ | 14,801 | $ | (34,700 | ) | $ | 44,449 |
F-23
Table of Contents
Long-Term | Ancillary | |||||||||||||||
Care Services | Services | Other | Total | |||||||||||||
Six months ended June 30, 2005 (Unaudited) | ||||||||||||||||
Revenue from external customers | $ | 201,330 | $ | 18,852 | $ | 247 | $ | 220,429 | ||||||||
Intersegment revenue | — | 20,859 | 3,643 | 24,502 | ||||||||||||
Total revenue | $ | 201,330 | $ | 39,711 | $ | 3,890 | $ | 244,931 | ||||||||
Segment total assets(1) | $ | 239,391 | $ | 24,002 | $ | 63,483 | $ | 326,876 | ||||||||
Goodwill and intangibles included in total assets | $ | 22,515 | $ | 3,777 | — | $ | 26,292 | |||||||||
Segment capital expenditures | $ | 5,079 | $ | 46 | $ | 1,060 | $ | 6,185 | ||||||||
EBITDA(3) | $ | 26,250 | $ | 7,111 | $ | (9,999 | ) | $ | 23,362 | |||||||
Six months ended June 30, 2006 (Unaudited) | ||||||||||||||||
Revenue from external customers | $ | 227,989 | $ | 29,462 | $ | (1,094 | ) | $ | 256,357 | |||||||
Intersegment revenue | — | 24,178 | 1,229 | 25,407 | ||||||||||||
Total revenue | $ | 227,989 | $ | 53,640 | $ | 135 | $ | 281,764 | ||||||||
Segment total assets(1) | $ | 682,018 | $ | 117,400 | $ | 33,487 | $ | 832,905 | ||||||||
Goodwill and intangibles included in total assets | $ | 378,887 | $ | 64,123 | $ | — | $ | 443,010 | ||||||||
Segment capital expenditures | $ | 7,102 | $ | 213 | $ | 647 | $ | 7,962 | ||||||||
EBITDA(3) | $ | 35,328 | $ | 8,987 | $ | (1,368 | ) | $ | 42,947 |
(1) | “Other” includes discontinued operations. | |
(2) | Goodwill is allocated based on the relative fair value of the assets on the date of the Onex Transaction. | |
(3) | EBITDA is defined as net income (loss) before discontinued operations and the cumulative effect of a change in accounting principle as well as before depreciation, amortization and interest expenses (net) and the provision (benefit) for income taxes. |
F-24
Table of Contents
8. | Debt |
December 31, | June 30, | |||||||||||
2004 | 2005 | 2006 | ||||||||||
(Unaudited) | ||||||||||||
$200,000 Senior Subordinated Notes (“2014 Notes”), interest rate 11.0%, with an original issue discount of $1,332 at December 31, 2005 and $1,250 at June 30, 2006 (unaudited), interest payable semiannually, principal due 2014, unsecured | $ | — | $ | 198,668 | $ | 198,750 | ||||||
Revolving Credit Facility, interest rate based on LIBOR plus 2.75% (7.25% at December 31, 2005 and 7.78% at June 30, 2006 (unaudited)) collateralized by real property, due 2010 | 15,000 | — | — | |||||||||
First Lien Credit Agreement, interest rate based on LIBOR plus 2.75% (7.25% at December 31, 2005 and 7.78% at June 30, 2006 (unaudited)) collateralized by real property, due 2010 | 159,650 | 258,700 | 257,400 | |||||||||
Second Lien Credit Agreement, interest rate based on LIBOR plus 7.50%, collateralized by real property, due 2011 | 100,000 | — | — | |||||||||
Notes payable, a fixed interest rates from 6.5%, payable in monthly installments, due November 2014, collateralized by a first priority deed of trust | 2,485 | 2,301 | 2,204 | |||||||||
Present value of capital lease obligations at effective interest rates from 6.25%, collateralized by property and equipment | 3,750 | 3,640 | 3,580 | |||||||||
Total long-term debt and capital leases | 280,885 | 463,309 | 461,934 | |||||||||
Less amounts due within one year | (1,908 | ) | (2,918 | ) | (2,930 | ) | ||||||
Long-term debt and capital leases, net of current portion | $ | 278,977 | $ | 460,391 | $ | 459,004 | ||||||
F-25
Table of Contents
F-26
Table of Contents
Other | ||||||||||||
Long-Term | ||||||||||||
Capital Leases | Debt | Total | ||||||||||
2006 | $ | 355 | $ | 2,797 | $ | 3,152 | ||||||
2007 | 359 | 2,810 | 3,169 | |||||||||
2008 | 363 | 2,824 | 3,187 | |||||||||
2009 | 2,395 | 2,839 | 5,234 | |||||||||
2010 | 216 | 2,855 | 3,071 | |||||||||
Thereafter | 865 | 446,876 | 447,741 | |||||||||
4,553 | 461,001 | 465,554 | ||||||||||
Less original issue discount at December 31, 2005 | — | 1,332 | 1,332 | |||||||||
Less amount representing interest | 913 | — | 913 | |||||||||
$ | 3,640 | $ | 459,669 | $ | 463,309 | |||||||
F-27
Table of Contents
9. | Other Current Assets and Other Assets |
December 31, | June 30, | |||||||||||
2004 | 2005 | 2006 | ||||||||||
(Unaudited) | ||||||||||||
Receivable from escrow | $ | — | $ | 6,000 | $ | 6,000 | ||||||
Income tax receivable | — | 2,980 | — | |||||||||
Supply inventories | 1,802 | 2,146 | 2,166 | |||||||||
Other notes receivable | 1,232 | 1,349 | 1,183 | |||||||||
$ | 3,034 | $ | 12,475 | $ | 9,349 | |||||||
December 31, | June 30, | |||||||||||
2004 | 2005 | 2006 | ||||||||||
(Unaudited) | ||||||||||||
Equity investment in Pharmacy joint venture | $ | 3,812 | $ | 3,992 | $ | 4,024 | ||||||
Restricted cash | 1,136 | 847 | 4,512 | |||||||||
Investments | 6,951 | 7,465 | 6,135 | |||||||||
Deposits | 3,193 | 2,726 | 4,511 | |||||||||
$ | 15,092 | $ | 15,030 | $ | 19,182 | |||||||
F-28
Table of Contents
10. | Reversal of Charge Related to Decertification of Facility |
11. | Property and Equipment |
December 31, | June 30, | |||||||||||
2004 | 2005 | 2006 | ||||||||||
(Unaudited) | ||||||||||||
Land and land improvements | $ | 23,202 | $ | 40,523 | $ | 42,299 | ||||||
Buildings and leasehold improvements | 201,241 | 133,860 | 157,651 | |||||||||
Furniture and equipment | 34,869 | 14,769 | 18,077 | |||||||||
Construction in progress | 3,204 | 1,999 | 1,807 | |||||||||
262,516 | 191,151 | 219,834 | ||||||||||
Less amortization and accumulated depreciation | (70,119 | ) | — | (4,921 | ) | |||||||
$ | 192,397 | $ | 191,151 | $ | 214,913 | |||||||
F-29
Table of Contents
12. | Income Taxes |
Year Ended December 31, | ||||||||||||
2003 | 2004 | 2005 | ||||||||||
Federal: | ||||||||||||
Current | $ | — | $ | 3,497 | $ | 8,187 | ||||||
Deferred | (1,119 | ) | — | (18,822 | ) | |||||||
State: | ||||||||||||
Current | (414 | ) | 924 | 695 | ||||||||
Deferred | (112 | ) | — | (3,108 | ) | |||||||
$ | (1,645 | ) | $ | 4,421 | $ | (13,048 | ) | |||||
Year Ended December 31, | ||||||||||||
2003 | 2004 | 2005 | ||||||||||
Income tax expense (benefit) on continuing operations | $ | (1,645 | ) | $ | 4,421 | $ | (13,048 | ) | ||||
Income tax expense (benefit) on discontinued operations | 1,231 | 1,884 | 9,207 | |||||||||
Income tax (benefit) on cumulative effect of a change in accounting principle | — | — | (1,017 | ) | ||||||||
$ | (414 | ) | $ | 6,305 | $ | (4,858 | ) | |||||
Year Ended December 31, | ||||||||||||
2003 | 2004 | 2005 | ||||||||||
Federal rate (35%) | $ | (1,854 | ) | $ | 6,353 | $ | 2,722 | |||||
State taxes, net of federal tax benefit | (269 | ) | 601 | 1,748 | ||||||||
Change in valuation allowance | 542 | (6,158 | ) | (25,177 | ) | |||||||
Preferred stock, Series A dividends | — | 659 | — | |||||||||
Reorganization costs | — | 2,737 | 3,865 | |||||||||
Restricted stock compensation | — | 110 | 3,551 | |||||||||
Other, net | (64 | ) | 119 | 243 | ||||||||
$ | (1,645 | ) | $ | 4,421 | $ | (13,048 | ) | |||||
F-30
Table of Contents
December 31, | ||||||||||||||||
2004 | 2005 | |||||||||||||||
Current | Non-Current | Current | Non-Current | |||||||||||||
Deferred income tax assets: | ||||||||||||||||
Vacation and other accrued expenses | $ | 5,032 | $ | — | $ | 4,099 | $ | — | ||||||||
Allowance for doubtful accounts | 3,508 | — | 2,317 | — | ||||||||||||
Professional liability accrual | 13,581 | — | 6,211 | 9,317 | ||||||||||||
Fixed asset impairment | — | 15,928 | — | 13,857 | ||||||||||||
Rent accrual | — | 896 | — | 1,320 | ||||||||||||
Asset retirement obligation | — | — | — | 1,066 | ||||||||||||
Other | 49 | 1,949 | — | 1,290 | ||||||||||||
Total deferred income tax assets | 22,170 | 18,773 | 12,627 | 26,850 | ||||||||||||
Deferred income tax liabilities: | ||||||||||||||||
Tax over book depreciation | — | (11,160 | ) | — | (11,303 | ) | ||||||||||
Step-up of assets acquired | — | (2,932 | ) | — | (15,169 | ) | ||||||||||
Other | — | (338 | ) | (474 | ) | 216 | ||||||||||
Total deferred income tax liabilities | — | (14,430 | ) | (474 | ) | (26,256 | ) | |||||||||
Net deferred income tax assets | 22,170 | 4,343 | 12,153 | 594 | ||||||||||||
Valuation allowance | (22,170 | ) | (4,343 | ) | — | (1,336 | ) | |||||||||
Net deferred income tax assets (liabilities) | $ | — | $ | — | $ | 12,153 | $ | (742 | ) | |||||||
13. | Stockholders’ Equity |
F-31
Table of Contents
F-32
Table of Contents
• | Subject to the executive’s continuing service with the Company, 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 the Company (each, a “liquidity event”), providing a terminal equity value of the Company 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 the Company, 50% of his shares would vest if the executive had complied with the confidentiality and non-solicitation obligations in their employment agreement and the Company had achieved EBITDA in any one fiscal year of over $60,000. |
F-33
Table of Contents
Number | ||||||||||||
of Shares | Stock-Based Compensation | |||||||||||
Earned and | Recognized | Recognized | ||||||||||
Vested | in 2004 | in 2005 | ||||||||||
Exceeding the minimum EBITDA trigger | 32,865 | $ | 313 | $ | 848 | |||||||
Completion of the Onex Transaction, deemed as a Trigger Event | 32,866 | — | 8,940 | |||||||||
65,731 | $ | 313 | $ | 9,788 | ||||||||
F-34
Table of Contents
Number of | Weighted Average | |||||||||||
Shares | Price per Share | Exercise Price | ||||||||||
Outstanding at December 31, 2003 | — | $ | — | $ | — | |||||||
Granted | 6,475 | $ | 18.30 | $ | 18.30 | |||||||
Outstanding at December 31, 2004 | 6,475 | $ | 18.30 | $ | 18.30 | |||||||
Granted | — | — | — | |||||||||
Exercised | (4,475 | ) | $ | 18.30 | $ | 18.30 | ||||||
Canceled | (2,000 | ) | $ | 18.30 | $ | 18.30 | ||||||
Outstanding at December 31, 2005 | — | $ | — | $ | — | |||||||
Options exercisable at end of period | $ | — | $ | — | ||||||||
Options available for grant at end of period | — | |||||||||||
14. | Commitments and Contingencies |
2006 | $ | 9,359 | ||
2007 | 9,167 | |||
2008 | 8,898 | |||
2009 | 9,104 | |||
2010 | 7,942 | |||
Thereafter | 34,102 | |||
$ | 78,572 | |||
F-35
Table of Contents
F-36
Table of Contents
December 31, | ||||||||||||||||||||||||
2005 | 2004 | |||||||||||||||||||||||
General and | General and | |||||||||||||||||||||||
Professional | Workers’ | �� | Professional | Workers’ | ||||||||||||||||||||
Liability | Compensation | Total | Liability | Compensation | Total | |||||||||||||||||||
Reserve for insurance risks: | ||||||||||||||||||||||||
Current(1) | $ | 14,837 | $ | 2,628 | $ | 17,465 | $ | 6,834 | $ | 2,693 | $ | 9,527 | ||||||||||||
Non-current | 21,689 | 6,725 | 28,414 | 26,862 | 4,316 | 31,178 | ||||||||||||||||||
$ | 36,526 | $ | 9,353 | $ | 45,879 | $ | 33,696 | $ | 7,009 | $ | 40,705 | |||||||||||||
June 30, 2006 | ||||||||||||
General and | ||||||||||||
Professional | Workers’ | |||||||||||
Liability | Compensation | Total | ||||||||||
(Unaudited) | ||||||||||||
Reserve for insurance risks: | ||||||||||||
Current(1) | $ | 14,806 | $ | 3,439 | $ | 18,245 | ||||||
Non-current | 23,091 | 6,725 | 29,816 | |||||||||
$ | 37,897 | $ | 10,164 | $ | 48,061 | |||||||
(1) | Included in accounts payable and accrued liabilities. |
F-37
Table of Contents
15. | Material Transactions with Related Entities |
16. | Defined Contribution Plan |
F-38
Table of Contents
17. | Quarterly Financial Information (Unaudited) |
Quarter Ended | ||||||||
March 31 | June 30 | |||||||
(unaudited) | ||||||||
2006: | ||||||||
Revenue | $ | 125,186 | $ | 131,171 | ||||
Total expense | 108,002 | 113,603 | ||||||
Income from continuing operations before other income (expenses) and provision for income taxes | 17,184 | 17,568 | ||||||
Other income (expenses), net | (10,481 | ) | (10,782 | ) | ||||
Income before provision for income taxes | 6,703 | 6,786 | ||||||
Provision for income taxes | 2,601 | 3,071 | ||||||
Net income | $ | 4,102 | $ | 3,715 | ||||
Quarter Ended | ||||||||||||||||
March | June | September | December | |||||||||||||
31 | 30 | 30 | 31 | |||||||||||||
(unaudited) | ||||||||||||||||
2005: | ||||||||||||||||
Revenue | $ | 108,936 | $ | 111,493 | $ | 122,206 | $ | 120,212 | ||||||||
Total expenses | 95,126 | 96,190 | 103,230 | 116,272 | ||||||||||||
Income from continuing operations before other income (expenses), (benefit from) provision for income taxes, discontinued operations and cumulative effect of a change in accounting principle | 13,810 | 15,303 | 18,976 | 3,940 | ||||||||||||
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 | ) | |||||||
F-39
Table of Contents
Quarter Ended | ||||||||||||||||
March | June | September | December | |||||||||||||
31 | 30 | 30 | 31 | |||||||||||||
(unaudited) | ||||||||||||||||
2004: | ||||||||||||||||
Revenue | $ | 90,678 | $ | 90,480 | $ | 93,137 | $ | 96,989 | ||||||||
Total expenses | 78,926 | 78,312 | 81,526 | 84,259 | ||||||||||||
Income from continuing operations before other income (expenses), provision for income taxes and discontinued operations | 11,752 | 12,168 | 11,611 | 12,730 | ||||||||||||
Other income (expenses), net | (8,289 | ) | (6,755 | ) | (10,491 | ) | (4,573 | ) | ||||||||
Income before provision for income taxes and discontinued operations | 3,463 | 5,413 | 1,120 | 8,157 | ||||||||||||
Provision for income taxes | 1,004 | 2,270 | 522 | 625 | ||||||||||||
Discontinued operations, net of tax | 898 | 908 | 651 | 332 | ||||||||||||
Net income | $ | 3,357 | $ | 4,051 | $ | 1,249 | $ | 7,864 | ||||||||
F-40
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. | ||
3 | .1 | Second Amended and Restated Certificate of Incorporation of Skilled Healthcare Group, Inc. | ||
3 | .2 | Bylaws of Skilled Healthcare Group, Inc. | ||
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 |
II-2
Table of Contents
Number | Description | |||
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 | ||
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 |
II-3
Table of Contents
Number | Description | |||
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 | ||
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 |
II-4
Table of Contents
Number | Description | |||
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 | ||
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 |
II-5
Table of Contents
Number | Description | |||
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 | ||
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 |
II-6
Table of Contents
Number | Description | |||
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 | ||
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 |
II-7
Table of Contents
Number | Description | |||
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 | ||
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 |
II-8
Table of Contents
Number | Description | |||
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 with respect to the 11% Senior Subordinated Notes due 2014, dated as of December 27, 2005, among SHG Acquisition Corp., Wells Fargo Bank, N.A., as trustee and 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, among SHG Acquisition Corp., Skilled Healthcare Group, Inc., each of the registrant’s subsidiaries included in exhibit 21.1 and Credit Suisse First Boston LLC. | ||
5 | .1 | Opinion of Latham & Watkins LLP regarding the validity of the 11% exchange notes due 2014. | ||
10 | .1 | SHG Holdings, Inc. Restricted Stock Plan. | ||
10 | .2 | Form of Restricted Stock Agreement. | ||
10 | .3 | 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 | .4 | Employment agreement, dated December 27, 2005, by and between the Company and Boyd Hendrickson. | ||
10 | .5 | Employment agreement, dated December 27, 2005, by and between the Company and Jose Lynch. | ||
10 | .6 | Employment agreement, dated December 27, 2005, by and between the Company and John E. King. | ||
10 | .7 | Employment agreement, dated December 27, 2005, by and between the Company and Roland G. Rapp. | ||
10 | .8 | Employment agreement dated December 27, 2005, by and between the Company and Mark Wortley. | ||
10 | .9 | Trigger Event Cash Bonus Agreement, dated April 30, 2005, by and between Skilled Healthcare Group, Inc. and John E. King. | ||
10 | .10 | Trigger Event Cash Bonus Agreement, dated April 30, 2005, by and between Skilled Healthcare Group, Inc. and Mark Wortley. | ||
10 | .11 | Lease, dated as of August 26, 2002, by and between CT Foothill 10/241, LLC, and Fountain View, Inc. and amendments thereto. | ||
12 | .1 | Statement Regarding Computation of Ratio of Earnings to Fixed Charges. | ||
21 | .1 | Subsidiaries of Skilled Healthcare Group, Inc. | ||
23 | .1 | Consent of Latham & Watkins LLP (included in Exhibit 5.1) | ||
23 | .2 | Consent of Independent Registered Public Accounting Firm | ||
24 | .1 | Power of Attorney (included in the signature pages to this Registration Statement). | ||
*25 | .1 | Statement of Eligibility of Trustee with respect to the Indenture with respect to the 11% Senior Subordinated Notes due 2014. |
II-9
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 | ||||||||||||||||
Six Months Ended June 30, 2006 (Unaudited) | $ | 5,678 | $ | 2,862 | $ | (1,468 | ) | $ | 7,072 | |||||||
Year Ended December 31, 2005 | $ | 4,750 | $ | 3,968 | $ | (3,040 | ) | $ | 5,678 | |||||||
Year Ended December 31, 2004 | $ | 10,033 | $ | 2,259 | $ | (7,542 | ) | $ | 4,750 | |||||||
Year Ended December 31, 2003 | $ | 17,315 | $ | 3,559 | $ | (10,841 | ) | $ | 10,033 | |||||||
Notes receivable | ||||||||||||||||
Six Months Ended June 30, 2006 (Unaudited) | $ | 631 | $ | — | $ | — | $ | 631 | ||||||||
Year Ended December 31, 2005 | $ | 1,288 | $ | (500 | ) | $ | (157 | ) | $ | 631 | ||||||
Year Ended December 31, 2004 | $ | 1,847 | $ | — | $ | (559 | ) | $ | 1,288 | |||||||
Year Ended December 31, 2003 | $ | 2,035 | $ | (188 | ) | $ | — | $ | 1,847 |
(1) | Uncollectible accounts written off, net of recoveries |
Item 22. | Undertakings. |
II-10
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 | October 6, 2006 | ||||
/s/ Jose Lynch Jose Lynch | President and Chief Operating Officer and Director | October 6, 2006 | ||||
/s/ John King John King | Chief Financial Officer (Principal Financial Officer) | October 6, 2006 | ||||
/s/ Peter A. Reynolds Peter A. Reynolds | Senior Vice President, Finance and Chief Accounting Officer (Principal Accounting Officer) | October 6, 2006 | ||||
/s/ Robert M. Le Blanc Robert M. Le Blanc | Director | October 6, 2006 | ||||
/s/ Michael E. Boxer Michael E. Boxer | Director | October 6, 2006 |
II-11
Table of Contents
SIGNATURE | TITLE | Date | ||||
/s/ John M. Miller, V John M. Miller, V | Director | October 6, 2006 | ||||
Glenn S. Schafer | Director | October , 2006 | ||||
/s/ William Scott William Scott | Director | October 6, 2006 |
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 | October 6, 2006 | ||||
/s/ Mark Wortley Mark Wortley | President and Director | October 6, 2006 | ||||
/s/ John King John King | Chief Financial Officer (Principal Financial and Accounting Officer), Treasurer and Director | October 6, 2006 | ||||
/s/ Roland Rapp Roland Rapp | Director | October 6, 2006 |
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 | October 6, 2006 | ||||
/s/ Jose Lynch Jose Lynch | President and Director | October 6, 2006 | ||||
/s/ John King John King | Chief Financial Officer (Principal Financial and Accounting Officer), Treasurer and Director | October 6, 2006 | ||||
/s/ Roland Rapp Roland Rapp | Director | October 6, 2006 |
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 | October 6, 2006 | ||||
/s/ John King John King | Chief Financial Officer (Principal Financial and Accounting Officer), Treasurer and Director | October 6, 2006 | ||||
/s/ Jose Lynch Jose Lynch | Director | October 6, 2006 | ||||
/s/ Roland Rapp Roland Rapp | Director | October 6, 2006 |
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
II-15
Table of Contents
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
Southwood Care Center GP, LLC
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
II-16
Table of Contents
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 | October 6, 2006 | ||||
/s/ John King John King | Chief Financial Officer (Principal Financial and Accounting Officer), Treasurer and Manager | October 6, 2006 | ||||
/s/ Roland Rapp Roland Rapp | Manager | October 6, 2006 |
By: | /s/ Mark Wortley |
Title: | President and Chief Executive Officer |
II-17
Table of Contents
Signature | Title | Date | ||||
/s/ Mark Wortley Mark Wortley | President and Chief Executive Officer (Principal Executive Officer) and Manager | October 6, 2006 | ||||
/s/ John King John King | Chief Financial Officer (Principal Financial and Accounting Officer), Treasurer and Manager | October 6, 2006 | ||||
/s/ Boyd Hendrickson Boyd Hendrickson | Manager | October 6, 2006 | ||||
/s/ Roland Rapp Roland Rapp | Manager | October 6, 2006 |
Hospice Care of the West, LLC
Preferred Design, LLC
Travelmark Staffing, 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 | October 6, 2006 | ||||
/s/ John King John King | Chief Financial Officer (Principal Financial and Accounting Officer), Treasurer and Manager | October 6, 2006 | ||||
/s/ Roland Rapp Roland Rapp | Manager | October 6, 2006 |
II-18
Table of Contents
By: | /s/ Jose Lynch |
Title: | President |
Signature | Title | Date | ||||
/s/ Jose Lynch Jose Lynch | President (Principal Executive Officer) and Manager | October 6, 2006 | ||||
/s/ John King John King | Chief Financial Officer (Principal Financial and Accounting Officer), Treasurer and Manager | October 6, 2006 | ||||
/s/ Roland Rapp Roland Rapp | Manager | October 6, 2006 |
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
II-19
Table of Contents
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 | October 6, 2006 | ||||
/s/ John King John King | Chief Financial Officer (Principal Financial and Accounting Officer), Treasurer and Manager | October 6, 2006 | ||||
/s/ Roland Rapp Roland Rapp | Manager | October 6, 2006 |
By: | /s/ MARK WORTLEY |
Title: | Chief Executive Officer of the General Partner of the foregoing entity |
II-20
Table of Contents
Signature | Title | Date | ||||
/s/ Mark Wortley Mark Wortley | President and Chief Executive Officer (Principal Executive Officer) and Manager | October 6, 2006 | ||||
/s/ John King John King | Chief Financial Officer (Principal Accounting Officer), Treasurer and Manager | October 6, 2006 | ||||
/s/ Boyd Hendrickson Boyd Hendrickson | Manager | October 6, 2006 | ||||
/s/ Roland Rapp Roland Rapp | Manager | October 6, 2006 |
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 Director | October 6, 2006 | ||||
/s/ John King John King | Chief Financial Officer, (Principal Accounting Officer), Treasurer and Director | October 6, 2006 | ||||
/s/ Roland Rapp Roland Rapp | Manager | October 6, 2006 |
II-21
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. | ||
3 | .1 | Second Amended and Restated Certificate of Incorporation of Skilled Healthcare Group, Inc. | ||
3 | .2 | Bylaws of Skilled Healthcare Group, Inc. | ||
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 | ||
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 |
Table of Contents
Number | Description | |||
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 | ||
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 |
Table of Contents
Number | Description | |||
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 | ||
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 |
Table of Contents
Number | Description | |||
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 | ||
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 |
Table of Contents
Number | Description | |||
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 | ||
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 |
Table of Contents
Number | Description | |||
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 | ||
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 |
Table of Contents
Number | Description | |||
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 with respect to the 11% Senior Subordinated Notes due 2014, dated as of December 27, 2005, among SHG Acquisition Corp., Wells Fargo Bank, N.A., as trustee and 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, among SHG Acquisition Corp., Skilled Healthcare Group, Inc., each of the registrant’s subsidiaries included in exhibit 21.1 and Credit Suisse First Boston LLC. | ||
5 | .1 | Opinion of Latham & Watkins LLP regarding the validity of the 11% exchange notes due 2014. | ||
10 | .1 | SHG Holdings, Inc. Restricted Stock Plan. | ||
10 | .2 | Form of Restricted Stock Agreement. | ||
10 | .3 | 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 | .4 | Employment agreement, dated December 27, 2005, by and between the Company and Boyd Hendrickson. | ||
10 | .5 | Employment agreement, dated December 27, 2005, by and between the Company and Jose Lynch. | ||
10 | .6 | Employment agreement, dated December 27, 2005, by and between the Company and John E. King. | ||
10 | .7 | Employment agreement, dated December 27, 2005, by and between the Company and Roland G. Rapp. | ||
10 | .8 | Employment agreement dated December 27, 2005, by and between the Company and Mark Wortley. | ||
10 | .9 | Trigger Event Cash Bonus Agreement, dated April 30, 2005, by and between Skilled Healthcare Group, Inc. and John E. King. | ||
10 | .10 | Trigger Event Cash Bonus Agreement, dated April 30, 2005, by and between Skilled Healthcare Group, Inc. and Mark Wortley. | ||
10 | .11 | Lease, dated as of August 26, 2002, by and between CT Foothill 10/241, LLC, and Fountain View, Inc. and amendments thereto. |
Table of Contents
Number | Description | |||
12 | .1 | Statement Regarding Computation of Ratio of Earnings to Fixed Charges. | ||
21 | .1 | Subsidiaries of Skilled Healthcare Group, Inc. | ||
23 | .1 | Consent of Latham & Watkins LLP (included in Exhibit 5.1) | ||
23 | .2 | Consent of Independent Registered Public Accounting Firm | ||
24 | .1 | Power of Attorney (included in the signature pages to this Registration Statement). | ||
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. |