Market Overview

Genesis HealthCare Reports Solid First Quarter 2019 Results

Share:

KENNETT SQUARE, Pa., May 09, 2019 (GLOBE NEWSWIRE) -- Genesis Healthcare, Inc. (Genesis, or the Company) (NYSE:GEN), one of the largest post-acute care providers in the United States, today announced operating results for the first quarter ended March 31, 2019. 

First Quarter 2019 Results

  • US GAAP revenue in the first quarter of 2019 was $1.16 billion compared to $1.30 billion in the first quarter of 2018; 
     
  • US GAAP net loss attributable to Genesis Healthcare, Inc. in the first quarter of 2019 was $15.3 million compared to $68.5 million in the first quarter of 2018; 
     
  • Adjusted EBITDAR in the first quarter of 2019 was $148.5 million compared to $150.6 million in the first quarter of 2018; and
     
  • Adjusted EBITDA in the first quarter of 2019, which was reduced by an increase in US GAAP basis lease expense of $64.4 million pursuant to the newly adopted lease accounting standard, was $54.4 million compared to $117.5 million in the first quarter of 2018. 

"We continued to deliver solid operating results this quarter, exceeding consensus estimates and building on the positive momentum created last year," noted George V. Hager, Jr., Chief Executive Officer of Genesis.  "This quarter experienced a continuation of favorable operating trends, including "same store" occupancy growth of 50 basis points, therapist efficiency reaching an all-time high and effective expense management and leveraging of our cost structure.  These trends served to fuel "same store" Adjusted EBITDAR growth of 6.5% and Adjusted EBITDAR margin expansion of 120 basis points."

"Organizationally we remain squarely focused on providing quality care and service to our patients, preparing for the October 1, 2019 implementation of the Medicare Patient Driven Payment Model, as well as executing on our portfolio optimization strategy," continued Hager.

Portfolio Optimization
Genesis continues to exit underperforming facilities and certain low density markets in order to focus on investment and growth in core, strategic markets. During the first quarter of 2019, Genesis divested or closed the operations of 10 facilities with approximate annual net revenue of $98 million, Adjusted EBITDA of $(0.7) million and a pre-tax net loss of $6.8 million. These transactions resulted in the reduction of approximately $3.6 million of annual cash lease payments.
             
As announced earlier, on January 31, 2019, Genesis also entered into a new real estate partnership (Partnership) with Next Healthcare Capital (Next) involving 15 skilled nursing facilities previously leased from Welltower Inc. (Welltower).  Welltower sold the real estate of the 15 facilities to the new Partnership, of which Genesis acquired a 46% ownership interest.  Genesis also acquired a fixed price purchase option to acquire the real estate which Genesis can exercise in 2026 at a 10% premium above the original acquisition cost. Genesis will continue to operate these facilities pursuant to a new lease with the Partnership.  The remaining interest is held by Next, a privately owned healthcare real estate investment firm. The 15 facilities had been included in the Company's master lease with Welltower and were subject to 2.0% annual rent escalators. Under the new lease, there are no rent escalators for the first five years and there is a 2.0% annual rent escalator thereafter.

Subsequent to March 31, 2019, Genesis sold five owned facilities located in California and expects to close on the sale of three additional California owned facilities in the coming months.  The sale of all eight facilities, is expected to generate sale proceeds of approximately $89 million, which will be used to repay approximately $80 million of indebtedness.  In addition, Genesis divested two underperforming leased facilities, resulting in a reduction of $0.6 million of annual cash lease payments.  In aggregate, these 10 facilities generate approximate annual net revenue of $96.7 million, Adjusted EBITDA of $9.9 million and a pre-tax net income of $4.2 million.

Adoption of New Lease Accounting Standard
On January 1, 2019, Genesis adopted FASB Accounting Standards Codification Topic 842, Leases (Topic 842), which requires lessees to recognize leases on-balance sheet.  Genesis elected the option to apply the transition requirements in Topic 842 at the effective date of January 1, 2019 with the effects of initially applying Topic 842 recognized as a cumulative-effect adjustment to accumulated deficit in the period of adoption.  Therefore, comparative information for periods prior to January 1, 2019 has not been adjusted.

Topic 842 had a material effect on Genesis's consolidated financial statements.  The most significant effects of adoption relate to (1) the recognition of new right-of-use (ROU) assets and lease liabilities on its consolidated balance sheet for real estate operating leases; (2) the derecognition of existing assets and liabilities for sale-leaseback transactions that previously did not qualify for sale accounting; and (3) providing significant new disclosures about its leasing activities.

Upon adoption, Genesis:

  • Recognized additional operating lease liabilities of $0.6 billion and corresponding ROU assets of $0.5 billion, with a resulting net impact of $0.1 billion recognized as an increase to opening accumulated deficit at January 1, 2019.
  • Derecognized existing financing obligations of $2.7 billion and existing property and equipment of $1.7 billion.  For these contracts, Genesis recognized new operating lease liabilities and corresponding ROU assets on its consolidated balance sheet of $1.9 billion.  The resulting net impact of approximately $1.0 billion was recognized as a decrease to opening accumulated deficit at January 1, 2019.

For the quarter ended March 31, 2019, adoption of Topic 842 had the effect of decreasing pretax loss on the consolidated statement of operations by approximately $17.7 million, resulting from an increase in lease expense of $64.4 million, a decrease in interest expense of $65.4 million and a decrease in depreciation expense of $16.7 million.

Adoption of Topic 842 had no impact on Genesis's cash flow or financial covenants.

Conference Call
Genesis Healthcare, Inc. will hold a conference call at 8:30 a.m. Eastern Time on Friday, May 10, 2019.  Investors can access the conference call by calling (855) 849-2198 or live via a listen-only webcast through the Genesis website at http://www.genesishcc.com/investor-relations/, where a replay of the call will also be posted for one year. 

About Genesis Healthcare, Inc.
Genesis Healthcare, Inc. (NYSE:GEN) is a holding company with subsidiaries that, on a combined basis, comprise one of the nation's largest post-acute care providers with more than 400 skilled nursing facilities and assisted/senior living communities in 29 states nationwide. Genesis subsidiaries also supply rehabilitation therapy to approximately 1,200 healthcare providers in 46 states, the District of Columbia and China.  References made in this release to "Genesis," "the Company," "we," "us" and "our" refer to Genesis Healthcare, Inc. and each of its wholly-owned companies. Visit our website at www.genesishcc.com.

Forward-Looking Statements
This release includes "forward-looking statements" within the meaning of the federal securities laws, including the Private Securities Litigation Reform Act of 1995. You can identify these statements by the fact that they do not relate strictly to historical or current facts. These statements contain words such as "may," "will," "project," "might," "expect," "believe," "anticipate," "intend," "could," "would," "estimate," "continue," "pursue," "plans," or "prospect," or the negative or other variations thereof or comparable terminology. They include, but are not limited to, statements about Genesis' expectations and beliefs regarding its future financial performance, anticipated cost management, anticipated business development, anticipated financing activities and anticipated demographic and supply-demand trends facing the industry. These forward-looking statements are based on current expectations and projections about future events, including the assumptions stated in this release, and there can be no assurance that they will be achieved or occur, in whole or in part, in the timeframes anticipated by the Company or at all. Investors are cautioned that forward-looking statements are not guarantees of future performance or results and involve risks and uncertainties that cannot be predicted or quantified and, consequently, the actual performance of Genesis may differ materially from that expressed or implied by such forward-looking statements.

These risks and uncertainties include, but are not limited to, the following:
• reductions and/or delays in Medicare or Medicaid reimbursement rates, or changes in the rules governing the Medicare or Medicaid programs could have a material adverse effect on our revenues, financial condition and results of operations;
• reforms to the U.S. healthcare system that have imposed new requirements on us and uncertainties regarding potential material changes to such reforms;
• revenue we receive from Medicare and Medicaid being subject to potential retroactive reduction;
• our success being dependent upon retaining key executives and personnel;
• it can be difficult to attract and retain qualified nurses, therapists, healthcare professionals and other key personnel, which, along with a growing number of minimum wage and compensation related regulations, can increase our costs related to these employees;
• recently enacted changes in Medicare reimbursements for physician and non-physician services could impact reimbursement for medical professionals;
• we are subject to extensive and complex laws and government regulations. If we are not operating in compliance with these laws and regulations or if these laws and regulations change, we could be required to make significant expenditures or change our operations in order to bring our facilities and operations into compliance;
• our physician services operations are subject to corporate practice of medicine laws and regulations. Our failure to comply with these laws and regulations could have a material adverse effect on our business and operations;
• we face inspections, reviews, audits and investigations under federal and state government programs, such as the Department of Justice. These investigations and audits could result in adverse findings that may negatively affect our business, including our results of operations, liquidity, financial condition, and reputation;
• significant legal actions, which are commonplace in our industry, could subject us to increased operating costs, which could materially and adversely affect our results of operations, liquidity, financial condition, and reputation;
• insurance coverages, including professional liability coverage, may become increasingly expensive and difficult to obtain for health care companies, and our self-insurance may expose us to significant losses;
• failure to maintain effective internal control over financial reporting could have an adverse effect on our ability to report on our financial results on a timely and accurate basis;
• we may be unable to reduce costs to offset decreases in our patient census levels or other expenses timely and completely;
• completed and future acquisitions may consume significant resources, may be unsuccessful and could expose us to unforeseen liabilities and integration risks;
• we lease a significant number of our facilities and may experience risks relating to lease termination, lease expense escalators, lease extensions, special charges and leases that are not economically efficient in the current business environment;
• our substantial indebtedness, scheduled maturities and disruptions in the financial markets could affect our ability to obtain financing or to extend or refinance debt as it matures, which could negatively impact our results of operations, liquidity, financial condition and the market price of our common stock;
• exposure to the credit and non-payment risk of our contracted customer relationships, including as a result from bankruptcy, receivership, liquidation, reorganization or insolvency, especially during times of systemic industry pressures, economic conditions, regulatory uncertainty and tight credit markets, which could result in material losses; and
• some of our directors are significant stockholders or representatives of significant stockholders, which may present issues regarding diversion of corporate opportunities and other potential conflicts.

The Company's Annual Report on Form 10-K for the year ended December 31, 2018, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K, and other filings with the U.S. Securities and Exchange Commission, discuss the foregoing risks as well as other important risks and uncertainties of which investors should be aware. Any forward-looking statements contained herein are made only as of the date of this release. Genesis disclaims any obligation to update its forward-looking statements or any of the information contained in this release. Investors are cautioned not to place undue reliance on these forward-looking statements.


           
GENESIS HEALTHCARE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
(IN THOUSANDS, EXCEPT PER SHARE DATA)

  Three months ended March 31, 
  2019     2018  
Net revenues $  1,161,640     $  1,301,072  
Salaries, wages and benefits    642,410        735,770  
Other operating expenses    342,538        384,160  
General and administrative costs    35,532        39,875  
Lease expense    94,061        33,071  
Depreciation and amortization expense    38,195        51,503  
Interest expense    51,516        115,037  
Loss on early extinguishment of debt    —        10,286  
Investment income    (1,864 )      (1,047 )
Other (income) loss    (16,917 )      68  
Transaction costs    1,261        12,095  
Long-lived asset impairments    —        28,360  
Equity in net (income) loss of unconsolidated affiliates    (61 )      220  
Loss before income tax expense    (25,031 )      (108,326 )
Income tax expense    51        347  
Net loss    (25,082 )      (108,673 )
Less net loss attributable to noncontrolling interests    9,819        40,135  
Net loss attributable to Genesis Healthcare, Inc. $  (15,263 )   $  (68,538 )
Loss per common share:          
Basic and diluted:          
Weighted-average shares outstanding for loss from continuing operations per share    103,715        98,252  
Net loss attributable to Genesis Healthcare, Inc. $  (0.15 )   $  (0.70 )
           


GENESIS HEALTHCARE, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
(IN THOUSANDS)

  March 31,    December 31, 
  2019     2018  
Assets:          
Current assets:          
Cash and equivalents $  14,464     $  20,865  
Restricted cash and equivalents    31,921        73,762  
Accounts receivable, net of allowance for doubtful accounts    602,374        622,717  
Other current assets    160,256        158,281  
Total current assets    809,015        875,625  
Property and equipment, net of accumulated depreciation    679,749        2,887,554  
Finance lease right-of-use, net of accumulated amortization    523,167        —  
Operating lease right-of-use    2,235,128        —  
Restricted cash and equivalents    52,119        47,649  
Identifiable intangible assets, net of accumulated amortization    95,015        119,082  
Goodwill    85,642        85,642  
Other long-term assets    300,088        248,071  
Total assets $  4,779,923     $  4,263,623  
           
Liabilities and Stockholders' Deficit:          
Current liabilities:          
Accounts payable and accrued expenses $  461,661     $  462,599  
Accrued compensation    164,299        172,726  
Other current liabilities    351,234        276,887  
Total current liabilities    977,194        912,212  
           
Long-term debt    1,167,167        1,082,933  
Finance lease obligations    836,309        967,942  
Operating lease obligations    2,279,493        —  
Financing obligations    —        2,732,939  
Other long-term liabilities    644,721        612,463  
Stockholders' deficit    (1,124,961 )      (2,044,866 )
Total liabilities and stockholders' deficit $  4,779,923     $  4,263,623  
           


GENESIS HEALTHCARE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
(IN THOUSANDS)

  Three months ended  March 31, 
  2019     2018  
Net cash provided by (used in) operating activities (1) $  12,146     $  (6,087 )
Net cash used in investing activities    (203,419 )      (17,867 )
Net cash provided by financing activities    147,501        87,423  
Net (decrease) increase in cash, cash equivalents and restricted cash and equivalents    (43,772 )      63,469  
Beginning of period    142,276        58,638  
End of period $  98,504     $  122,107  

(1) - Net cash provided by operating activities in the three months ended March 31, 2019 and 2018 includes approximately $1.3 million and $12.1 million, respectively, of cash payments for transaction-related costs.


GENESIS HEALTHCARE, INC.
KEY PERFORMANCE AND VALUATION MEASURES
(UNAUDITED)

  Three months ended  March 31, 
  2019     2018  
Financial Results (in thousands)          
Net revenues $  1,161,640     $  1,301,072  
EBITDA    64,680        58,214  
Adjusted EBITDAR    148,497        150,618  
Adjusted EBITDA    54,436        117,547  
Net loss attributable to Genesis Healthcare, Inc.    (15,263 )      (68,538 )

INPATIENT SEGMENT:

             
  Three months ended  March 31,   
  2019   2018  
Occupancy Statistics - Inpatient            
Available licensed beds in service at end of period    47,271      54,554  
Available operating beds in service at end of period    45,306      52,419  
Available patient days based on licensed beds    4,313,860      4,909,860  
Available patient days based on operating beds    4,135,173      4,718,119  
Actual patient days    3,591,045      4,006,121  
Occupancy percentage - licensed beds    83.2    81.6
Occupancy percentage - operating beds    86.8    84.9
Skilled mix    19.0    20.1
Average daily census    39,901      44,512  
Revenue per patient day (skilled nursing facilities)            
Medicare Part A $  526   $  526  
Insurance    454      458  
Private and other    358      335  
Medicaid    230      224  
Medicaid (net of provider taxes)    211      204  
Weighted average (net of provider taxes) $  278   $  276  
Patient days by payor (skilled nursing facilities)            
Medicare    366,784      450,022  
Insurance    279,584      314,827  
Total skilled mix days    646,368      764,849  
Private and other    189,621      236,095  
Medicaid    2,556,143      2,805,552  
Total Days    3,392,132      3,806,496  
Patient days as a percentage of total patient days (skilled nursing facilities)            
Medicare    10.8    11.8
Insurance    8.2    8.3
Skilled mix    19.0    20.1
Private and other    5.6    6.2
Medicaid    75.4    73.7
Total    100.0    100.0
Facilities at end of period            
Skilled nursing facilities            
Leased    314      359  
Owned    42      44  
Joint Venture    20      5  
Managed *    12      35  
Total skilled nursing facilities    388      443  
Total licensed beds    47,050      54,483  
Assisted/Senior living facilities:            
Leased    20      19  
Owned    3      4  
Joint Venture    1      1  
Managed    2      2  
Total assisted/senior living facilities    26      26  
Total licensed beds    2,209      2,209  
Total facilities    414      469  
             
Total Jointly Owned and Managed— (Unconsolidated)    14      15  
             


REHABILITATION THERAPY SEGMENT**:

               
  Three months ended  March 31,   
  2019     2018  
Revenue mix %:              
Company-operated    37      38
Non-affiliated    63      62
Sites of service (at end of period)    1,237        1,460  
Revenue per site $  149,821     $  156,874  
Therapist efficiency %    72      68

* In 2018, includes 20 facilities located in Texas for which the real estate is owned by Genesis.

** Excludes respiratory therapy services.

Reasons for Non-GAAP Financial Disclosure

The following discussion includes references to Adjusted EBITDAR, EBITDA and Adjusted EBITDA, which are non-GAAP financial measures (collectively, Non-GAAP Financial Measures).  A Non-GAAP Financial Measure is a numerical measure of a registrant's historical or future financial performance, financial position and cash flows that excludes amounts, or is subject to adjustments that have the effect of excluding amounts, that are included in the most directly comparable financial measure calculated and presented in accordance with GAAP in the statement of operations, balance sheet or statement of cash flows (or equivalent statements) of the registrant; or includes amounts, or is subject to adjustments that have the effect of including amounts, that are excluded from the most directly comparable financial measure so calculated and presented.  In this regard, GAAP refers to generally accepted accounting principles in the United States.  We have provided reconciliations of the Non-GAAP Financial Measures to the most directly comparable GAAP financial measures.

We believe the presentation of Non-GAAP Financial Measures provides useful information to investors regarding our results of operations because these financial measures are useful for trending, analyzing and benchmarking the performance and value of our business.  By excluding certain expenses and other items that may not be indicative of our core business operating results, these Non-GAAP Financial Measures:

  • allow investors to evaluate our performance from management's perspective, resulting in greater transparency with respect to supplemental information used by us in our financial and operational decision making;
     
  • facilitate comparisons with prior periods and reflect the principal basis on which management monitors financial performance;
     
  • facilitate comparisons with the performance of others in the post-acute industry;
     
  • provide better transparency as to the measures used by management and others who follow our industry to estimate the value of our company; and
     
  • allow investors to view our financial performance and condition in the same manner as our significant landlords and lenders require us to report financial information to them in connection with determining our compliance with financial covenants.

We use Non-GAAP Financial Measures primarily as performance measures and believe that the GAAP financial measure most directly comparable to them is net income (loss) attributable to Genesis Healthcare, Inc.  We use Non-GAAP Financial Measures to assess the value of our business and the performance of our operating businesses, as well as the employees responsible for operating such businesses.  Non-GAAP Financial Measures are useful in this regard because they do not include such costs as interest expense, income taxes and depreciation and amortization expense which may vary from business unit to business unit depending upon such factors as the method used to finance the original purchase of the business unit or the tax law in the state in which a business unit operates.  By excluding such factors when measuring financial performance, many of which are outside of the control of the employees responsible for operating our business units, we are better able to evaluate value and the operating performance of the business unit and the employees responsible for business unit performance.  Consequently, we use these Non-GAAP Financial Measures to determine the extent to which our employees have met performance goals, and therefore the extent to which they may or may not be eligible for incentive compensation awards.

We also use Non-GAAP Financial Measures in our annual budget process.  We believe these Non-GAAP Financial Measures facilitate internal comparisons to historical operating performance of prior periods and external comparisons to competitors' historical operating performance.  The presentation of these Non-GAAP Financial Measures is consistent with our past practice and we believe these measures further enable investors and analysts to compare current non-GAAP measures with non-GAAP measures presented in prior periods.

Although we use Non-GAAP Financial Measures as financial measures to assess value and the performance of our business, the use of these Non-GAAP Financial Measures is limited because they do not consider certain material costs necessary to operate the business.  These costs include our lease expense (only in the case of Adjusted EBITDAR), the cost to service debt, the depreciation and amortization associated with our long-lived assets, losses on early extinguishment of debt, transaction costs, long-lived asset impairment charges, federal and state income tax expenses, the operating results of our discontinued businesses and the income or loss attributable to noncontrolling interests.  Because Non-GAAP Financial Measures do not consider these important elements of our cost structure, a user of our financial information who relies on Non-GAAP Financial Measures as the only measures of our performance could draw an incomplete or misleading conclusion regarding our financial performance.  Consequently, a user of our financial information should consider net loss attributable to Genesis Healthcare, Inc. as an important measure of its financial performance because it provides the most complete measure of our performance.

Other companies may define Non-GAAP Financial Measures differently and, as a result, our Non-GAAP Financial Measures may not be directly comparable to those of other companies.  Non-GAAP Financial Measures do not represent net income (loss), as defined by GAAP. Non-GAAP Financial Measures should be considered in addition to, not as a substitute for, or superior to, GAAP Financial Measures.

We use the following Non-GAAP Financial Measures that we believe are useful to investors as key valuation and operating performance measures:

EBITDA

We believe EBITDA is useful to an investor in evaluating our operating performance because it helps investors evaluate and compare the results of our operations from period to period by removing the impact of our capital structure (interest expense) and our asset base (depreciation and amortization expense) from our operating results.  In addition, covenants in our debt agreements use EBITDA as a measure of financial compliance.

Adjustments to EBITDA

We adjust EBITDA when evaluating our performance because we believe that the exclusion of certain additional items described below provides useful supplemental information to investors regarding our ongoing operating performance, in the case of Adjusted EBITDA.  We believe that the presentation of Adjusted EBITDA, when combined with GAAP net loss attributable to Genesis Healthcare, Inc., and EBITDA, is beneficial to an investor's complete understanding of our operating performance. In addition, such adjustments are substantially similar to the adjustments to EBITDA provided for in the financial covenant calculations contained in our lease and debt agreements.

We adjust EBITDA for the following items:

  • Loss on early extinguishment of debt.  We recognize gains or losses on the early extinguishment of debt when we refinance our debt prior to its original term, requiring us to write-off any unamortized deferred financing fees.  We exclude the effect of gains or losses recorded on the early extinguishment of debt because we believe these gains and losses do not accurately reflect the underlying performance of our operating businesses.
     
  • Other (income) loss.  We primarily use this income statement caption to capture gains and losses on the sale or disposition of assets.  We exclude the effect of such gains and losses because we believe they do not accurately reflect the underlying performance of our operating businesses.
     
  • Transaction costs. In connection with our acquisition and disposition transactions, we incur costs consisting of investment banking, legal, transaction-based compensation and other professional service costs.  We exclude acquisition and disposition related transaction costs expensed during the period because we believe these costs do not reflect the underlying performance of our operating businesses.
     
  • Long-lived asset impairments.  We exclude non-cash long-lived asset impairment charges because we believe including them does not reflect the ongoing performance of our operating businesses.  Additionally, such impairment charges represent accelerated depreciation expense, and depreciation expense is also excluded from EBITDA.
     
  • Severance and restructuring.  We exclude severance costs from planned reduction in force initiatives associated with restructuring activities intended to adjust our cost structure in response to changes in the business environment.  We believe these costs do not reflect the underlying performance of our operating businesses.  We do not exclude severance costs that are not associated with such restructuring activities.
     
  • Losses of newly acquired, constructed or divested businesses.  The acquisition and construction of new businesses is an element of our growth strategy.  Many of the businesses we acquire have a history of operating losses and continue to generate operating losses in the months that follow our acquisition.  Newly constructed or developed businesses also generate losses while in their start-up phase.  We view these losses as both temporary and an expected component of our long-term investment in the new venture.  We adjust these losses when computing Adjusted EBITDA in order to better analyze the performance of our mature ongoing business.  The activities of such businesses are adjusted when computing Adjusted EBITDA until such time as a new business generates positive Adjusted EBITDA.  The divestiture of underperforming or non-strategic facilities is also an element of our business strategy.  We eliminate the results of divested facilities beginning in the quarter in which they become divested.  We view the income or losses associated with the wind-down of such divested facilities as not indicative of the performance of our ongoing operating business.
     
  • Stock-based compensation.  We exclude stock-based compensation expense because it does not result in an outlay of cash and such non-cash expenses do not reflect the underlying performance of our operating businesses.
     
  • Regulatory defense and related costs.  We exclude the costs of investigating and defending the inherited legal matters associated with prior transactions.  We believe these costs are non-recurring in nature as they will no longer be recognized following the final settlement of these matters. Also, we do not believe the excluded costs reflect underlying performance of our operating businesses.

See the reconciliation of net loss attributable to Genesis Healthcare, Inc. to EBITDA and Adjusted EBITDA included herein.

Adjusted EBITDAR

We use Adjusted EBITDAR as one measure in determining the value of prospective acquisitions or divestitures.  Adjusted EBITDAR is also a commonly used measure to estimate the enterprise value of businesses in the healthcare industry. In addition, financial covenants in our lease agreements use Adjusted EBITDAR as a measure of compliance.

The adjustments made and previously described in the computation of Adjusted EBITDA are also made when computing Adjusted EBITDAR.  See the reconciliation of net loss attributable to Genesis Healthcare, Inc. to Adjusted EBITDAR included herein.


GENESIS HEALTHCARE, INC.
RECONCILIATION OF NET LOSS ATTRIBUTABLE TO GENESIS HEALTHCARE, INC. TO EBITDA AND ADJUSTED EBITDA
(UNAUDITED)
(IN THOUSANDS)

  Three months ended  March 31, 
  2019
  2018
           
Net loss attributable to Genesis Healthcare, Inc. $  (15,263 )   $  (68,538 )
Adjustments to compute EBITDA:          
Net loss attributable to noncontrolling interests    (9,819 )      (40,135 )
Depreciation and amortization expense    38,195        51,503  
Interest expense    51,516        115,037  
Income tax expense    51        347  
EBITDA    64,680        58,214  
Adjustments to compute Adjusted EBITDA:          
Loss on early extinguishment of debt    —        10,286  
Other (income) loss    (16,917 )      68  
Transaction costs    1,261        12,095  
Long-lived asset impairments    —        28,360  
Severance and restructuring    1,446        2,841  
Losses of newly acquired, constructed, or divested businesses    1,879        3,100  
Stock-based compensation    2,087        2,427  
Regulatory defense and related costs    —        156  
Adjusted EBITDA $  54,436     $  117,547  
           
Additional lease payments not included in GAAP lease expense $  13,567     $  77,932  
Total cash lease payments made pursuant to operating leases, finance leases and financing obligations    107,628        111,003  
               


GENESIS HEALTHCARE, INC.
RECONCILIATION OF NET LOSS ATTRIBUTABLE TO GENESIS HEALTHCARE, INC. TO ADJUSTED EBITDAR
(UNAUDITED)
(IN THOUSANDS)

  Three months ended  March 31, 
  2019
  2018
           
Net loss attributable to Genesis Healthcare, Inc. $  (15,263 )   $  (68,538 )
Adjustments to compute Adjusted EBITDAR:          
Net loss attributable to noncontrolling interests    (9,819 )      (40,135 )
Depreciation and amortization expense    38,195        51,503  
Interest expense    51,516        115,037  
Income tax expense    51        347  
Lease expense    94,061        33,071  
Loss on early extinguishment of debt    —        10,286  
Other (income) loss    (16,917 )      68  
Transaction costs    1,261        12,095  
Long-lived asset impairments    —        28,360  
Severance and restructuring    1,446        2,841  
Losses of newly acquired, constructed, or divested businesses    1,879        3,100  
Stock-based compensation    2,087        2,427  
Regulatory defense and related costs    —        156  
Adjusted EBITDAR $  148,497     $  150,618  
               

Genesis HealthCare Contact: 
Investor Relations  
610-925-2000

1 GHC Logo - Full Color.jpg

View Comments and Join the Discussion!