EX-99.1 2 dvcr-ex991xfy14q1earningsr.htm EARNINGS RELEASE DVCR-EX99.1 - FY14 Q1 Earnings Release


 

   Company Contact:
      Kelly J. Gill
      Chief Executive Officer
      615-771-7575
 
         Investor Relations:
            James R. McKnight, Jr.
            Chief Financial Officer
            615-771-7575
Diversicare Announces 2014 First Quarter Results
Reports Revenue Growth of 32% and Adjusted EBITDA of $2.6 Million

BRENTWOOD, TN, (May 8, 2014) – Diversicare Healthcare Services, Inc. (NASDAQ: DVCR), a premier provider of long-term care services primarily in the Southeast and Southwest, today announced its results for the first quarter ended March 31, 2014. The Company's revenue grew to $83.4 million, an increase of 31.7% year-over-year.
On May 7, 2014, the Board of Directors declared a quarterly dividend of $0.055 per common share payable to shareholders of record as of June 30, 2014, to be paid on July 14, 2014.
First Quarter 2014 Highlights
Net revenue increased 31.7% to $83.4 million in the first quarter of 2014 from $63.3 million in the first quarter of 2013, primarily due to 11 nursing centers acquired during 2013 and 2014.

Excluding professional liability expense, facility-level operating income increased 34.1% to $16.6 million from $12.4 million in the first quarter of 2014. Facility operating margins have remained constant as a percent of revenues.

General and administrative expenses decreased as a percentage of revenues to 6.1% in the first quarter of 2014 from 7.9% in the first quarter of 2013.

Adjusted EBITDA increased to $2.6 million in the first quarter of 2014 compared to $0.5 million in 2013.

On March 1, 2014, the Company assumed operation of a facility in the Huntsville, Alabama. One month of operating results of these operations are included in the first quarter results for the entire period.

Effective April 3, 2014, the Company entered into an asset purchase agreement to sell Rose Terrace, a 90-bed skilled nursing center in Culloden, West Virginia. The sales price is approximately $16.5 million and is subject to a number of conditions. The transaction is anticipated to close no earlier than July 1, 2014.







CEO Remarks

Commenting on the results, Kelly Gill, Diversicare’s CEO, stated, “I take great pride in what we have accomplished as a team, not only in terms of our strong first quarter results, but also in our broader efforts in repositioning the company. Strong revenue growth in the quarter was coupled with our second consecutive quarter of solid adjusted EBITDA. These results came directly out of our efforts to upgrade our portfolio and drive efficiency, while continuing to focus on and improve our metrics.”
“Additionally, I want to highlight our G&A expense as a percentage of revenue has declined to 6.1% in the first quarter of 2014 compared to 7.9% for the same period in 2013,” Mr. Gill continued. “We continue to see other key financial metrics move in the right direction, including occupancy, skilled mix, and average daily reimbursement.”
Mr. Gill concluded, “I believe we are now realizing the benefits of our strategic plan. With a bulk of the strategic investments behind us, our management team in place, and greater financial flexibility, we remain focused on growing the portfolio, efficiently integrating new nursing centers and bringing their operations up to the Diversicare standards."
Other Highlights for the First Quarter 2014
The following table summarizes key revenue and census statistics for continuing operations for each period:
 
Three Months Ended
March 31,
 
 
 
2014
 
 
 
2013
 
 
Skilled nursing occupancy
78.6
%
 
 
 
76.0
%
 
 
As a percent of total census:
 
 
 
 
 
 
 
Medicare census
12.5
%
 
 
 
12.4
%
 
 
Managed Care census
3.8
%
 
 
 
3.6
%
 
 
As a percent of total revenues:
 
 
 
 
 
 
 
Medicare revenues
28.4
%
 
 
 
28.7
%
 
 
Medicaid revenues
50.1
%
 
 
 
52.9
%
 
 
Managed Care revenues
7.0
%
 
 
 
6.9
%
 
 
Average rate per day:
 
 
 
 
 
 
 
Medicare
$
438.91

 
  
 
$
435.18

 
 
Medicaid
$
161.98

 
  
 
$
160.37

 
 
Managed Care
$
382.94

 
  
 
$
382.78

 
 

 Patient Revenues
Patient revenues were $83.4 million in 2014 and $63.3 million in 2013. This increase is primarily attributable to the acquisition of new nursing centers during the period. The following table summarizes the revenue increases attributable to our portfolio growth (in thousands):
 
Period Ended
March 31,
 
2014
 
2013
 
Change
Same-store revenue
$
64,708

 
$
63,280

 
$
1,428

2013 acquisition revenue
17,682

 

 
17,682

2014 acquisition revenue
974

 

 
974

Total revenue
$
83,364

 
$
63,280

 
20,084

The overall increase in revenue of $20.1 million is primarily attributable to revenue contributions from acquisition activity in 2013 of $17.7 million, as well as the contribution from the newly leased nursing center in Huntsville, Alabama. This nursing center contributed $1.0 million in revenues since the Company assumed operations on March 1, 2014.
The same-store revenues increased by $1.4 million in 2014 compared to the same period in 2013. Overall same-store Medicaid census increased 3.95% in 2014 resulting in same-store revenue increase of $1.3 million compared to 2013. Managed Care average daily census increased 5.35% resulting in a revenue increase at our same-store nursing centers of $0.2 million in revenue. The increases in revenue associated with our census increases were partially offset by a decrease in Medicare census resulting in a revenue decrease of $0.6 million in same-store nursing centers as compared to 2013.





The average Medicaid rate per patient day at same-store nursing centers for 2014 increased compared to 2013, resulting in an increase in revenue of $0.6 million. This average rate per day for Medicaid patients is the result of rate increases in certain states and increasing patient acuity levels. The average Medicare rate per patient day for same-store nursing centers decreased for 2014 compared to 2013, resulting in a decrease in revenue of $0.2 million.

Expenses
Operating expense increased in the first quarter of 2014 to $66.7 million as compared to $50.9 million in the first quarter of 2013, driven primarily by the $14.8 million increase in operating costs attributable to the nursing center operations acquired in 2013, as well as $0.6 million of operating expense associated with the nursing center operations assumed in the first quarter of 2014. The following table summarizes the expense increases attributable to our portfolio growth (in thousands):
 
Period Ended
March 31,
 
2014
 
2013
 
Change
Same-store operating expense
$
51,249

 
$
50,875

 
$
374

2013 acquisition expense
14,837

 

 
14,837

2014 acquisition expense
641

 

 
641

Total expense
$
66,727

 
$
50,875

 
$
15,852

Operating expense decreased as a percentage of revenue at 80.0% for the first quarter of 2014 as compared to 80.4% for the first quarter of 2013. The largest component of operating expenses is wages. Considering the aforementioned addition of the new centers, we experienced an increase to $38.1 million in the first quarter of 2014 as compared to $31.0 million in the first quarter of 2013, an increase of $7.1 million, or 23.0%. While wages increased overall, wages as a percentage of revenue decreased in the first quarter of 2014 to 45.7% as compared to 48.9% in the first quarter of 2013, a decrease of 3.2%.
Bad debt expense increased approximately $0.6 million in 2014 compared to 2013 driven significantly by the growth in Medicaid patients undergoing the initial qualification process.
Professional liability expense was $2.6 million in the first quarter of 2014 compared to $2.0 million in the first quarter of 2013, an increase of $0.6 million. We were engaged in 61 professional liability lawsuits as of March 31, 2014, compared to 47 as of December 31, 2013. Our quarterly cash expenditures for professional liability costs of continuing operations were $1.1 million and $2.1 million for 2014 and 2013, respectively. Professional liability expense and cash expenditures fluctuate from year to year based respectively on the results of our third-party professional liability actuarial studies and on the costs incurred in defending and settling existing claims.
General and administrative expense was $5.1 million in the first quarter of 2014 as compared to $5.0 million in the first quarter of 2013, an increase of $0.1 million. As a percent of revenues, general and administrative expenses declined to 6.1% in 2014 as compared to 7.9% in 2013.
Interest expense was $1.1 million in the first quarter of 2014 and $0.7 million in the first quarter of 2013, an increase of $0.4 million. The increase was primarily attributable to higher debt balances in 2014 as a result of the amended Mortgage Loan, which increased the balance of outstanding debt as a result of the acquisition of the Kansas centers, as well as the outstanding balance of the amended Revolver as a result of the on-going Medicare and Medicaid change in ownership certification process.
Receivables
Our net receivables balance increased $6.2 million to $41.3 million as of March 31, 2014, from $35.1 million as of December 31, 2013. The increase is primarily attributable to $10.3 million in unbilled receivables as of March 31, 2014, compared to $5.1 million at December 31, 2013. These receivables are associated with our newly acquired nursing centers that are currently undergoing the Medicare and Medicaid change in ownership certification process.

Conference Call Information
A conference call has been scheduled for Friday, May 9, 2014 at 7:00 A.M. Central time (8:00 A.M. Eastern time) to discuss first quarter 2014 results.
The conference call information is as follows:





 
 
 
Date:
 
Friday, May 9, 2014
Time:
 
7:00 A.M. Central, 8:00 A.M. Eastern
Webcast Links:
 
www.DVCR.com
Dial in numbers:
 
877.340.2552 (domestic) or 253.237.1159 (International)
The Operator will connect you to Diversicare’s Conference Call

A replay of the conference call will be accessible two hours after its completion through May 15, 2014, by dialing 855-859-2056 (domestic) or 404-537-3406 (international) and entering Conference ID 34885602.
FORWARD-LOOKING STATEMENTS
The “forward-looking statements” contained in this release are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are predictive in nature and are frequently identified by the use of terms such as “may,” “will,” “should,” “expect,” “believe,” “estimate,” “intend,” and similar words indicating possible future expectations, events or actions. These forward-looking statements reflect our current views with respect to future events and present our estimates and assumptions only as of the date of this release. Actual results could differ materially from those contemplated by the forward-looking statements made in this release. In addition to any assumptions and other factors referred to specifically in connection with such statements, other factors, many of which are beyond our ability to control or predict, could cause our actual results to differ materially from the results expressed or implied in any forward-looking statements including, but not limited to, our ability to successfully operate the new nursing centers in Alabama, Kansas, Kentucky, Ohio, and Indiana, our ability to increase census at our renovated centers, changes in governmental reimbursement, including the impact of the CMS final rule that has resulted in a reduction in Medicare reimbursement as of October 2012 and our ability to mitigate the impact of the revenue reduction, government regulation, the impact of the recently adopted federal health care reform or any future health care reform, any increases in the cost of borrowing under our credit agreements, our ability to comply with covenants contained in those credit agreements, the outcome of professional liability lawsuits and claims, our ability to control ultimate professional liability costs, the accuracy of our estimate of our anticipated professional liability expense, the impact of future licensing surveys, the outcome of proceedings alleging violations of state or Federal False Claims Acts, laws and regulations governing quality of care or other laws and regulations applicable to our business including laws governing reimbursement from government payors, impacts associated with the implementation of our electronic medical records plan, the costs of investing in our business initiatives and development, our ability to control costs, changes to our valuation of deferred tax assets, changes in occupancy rates in our centers, changing economic and competitive conditions, changes in anticipated revenue and cost growth, changes in the anticipated results of operations, the effect of changes in accounting policies as well as other risk factors detailed in the Company’s Securities and Exchange Commission filings. The Company has provided additional information in its Annual Report on Form 10-K for the fiscal year ended December 31, 2013, as well as in its other filings with the Securities and Exchange Commission, which readers are encouraged to review for further disclosure of other factors. These assumptions may not materialize to the extent assumed, and risks and uncertainties may cause actual results to be different from anticipated results. These risks and uncertainties also may result in changes to the Company’s business plans and prospects. Diversicare Healthcare Services, Inc. is not responsible for updating the information contained in this press release beyond the published date, or for changes made to this document by wire services or Internet services.

Diversicare provides long-term care services to patients in 48 skilled nursing centers containing 5,449 licensed nursing beds, primarily in the Southeast and Southwest. For additional information about the Company, visit Diversicare's web site: www.DVCR.com.
-Financial Tables to Follow-







DIVERSICARE HEALTHCARE SERVICES, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
 
 
 
March 31,
2014
 
December 31,
2013
ASSETS:
 
 
 
 
Current Assets
 
 
 
 
Cash and cash equivalents
 
$
3,755

 
$
3,784

Receivables, net
 
41,331

 
35,119

Deferred income taxes
 
5,654

 
6,579

Current assets of discontinued operations
 
239

 
341

Other current assets
 
4,198

 
4,388

Total current assets
 
55,177

 
50,211

 
 
 
 
 
Property and equipment, net
 
52,758

 
54,043

Deferred income taxes
 
17,485

 
15,912

Acquired leasehold interest, net
 
8,132

 
8,228

Other assets, net
 
9,125

 
9,350

TOTAL ASSETS
 
$
142,677

 
$
137,744

 
 
 
 
 
LIABILITIES AND SHAREHOLDERS’ EQUITY:
 
 
 
 
Current Liabilities
 
 
 
 
Current portion of long-term debt and capitalized lease obligations
 
$
17,389

 
$
4,766

Trade accounts payable
 
8,420

 
7,545

Current liabilities of discontinued operations
 
544

 
236

Accrued expenses:
 
 
 
 
Payroll and employee benefits
 
12,191

 
12,633

Current portion of self-insurance reserves
 
12,455

 
11,711

Other current liabilities
 
4,537

 
5,276

Total current liabilities
 
55,536

 
42,167

Noncurrent Liabilities
 
 
 
 
Long-term debt and capitalized lease obligations, less current portion
 
43,340

 
48,811

Self-insurance reserves, less current portion
 
17,189

 
16,375

Other noncurrent liabilities
 
14,797

 
15,907

Total noncurrent liabilities
 
75,326

 
81,093

 
 
 
 
 
PREFERRED STOCK
 
4,918

 
4,918

 
 
 
 
 
SHAREHOLDERS’ EQUITY
 
6,897

 
9,566

 
 
 
 
 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
 
$
142,677

 
$
137,744

 
 
 
 
 







DIVERSICARE HEALTHCARE SERVICES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
 
Three Months Ended
March 31,
 
2014
 
2013
PATIENT REVENUES, net
$
83,364

 
$
63,280

Operating expense
66,727

 
50,875

Facility-level operating income
16,637

 
12,405

 
 
 
 
EXPENSES:
 
 
 
Lease and rent expense
6,343

 
5,033

Professional liability
2,640

 
1,985

General and administrative
5,114

 
4,984

Depreciation and amortization
1,898

 
1,588

Total expenses less operating
15,995

 
13,590

OPERATING INCOME (LOSS)
642

 
(1,185
)
OTHER INCOME (EXPENSE):
 
 
 
Equity in net loss of unconsolidated affiliate
(3
)
 
(237
)
Interest expense, net
(1,079
)
 
(687
)
 
(1,082
)
 
(924
)
LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAXES
(440
)
 
(2,109
)
BENEFIT FOR INCOME TAXES
229

 
1,119

NET LOSS FROM CONTINUING OPERATIONS
(211
)
 
(990
)
NET INCOME (LOSS) FROM DISCONTINUED OPERATIONS:
 
 
 
Operating income (loss), net of taxes
(834
)
 
43

DISCONTINUED OPERATIONS
(834
)
 
43

NET LOSS
(1,045
)
 
(947
)
Less: Loss (income) attributable to noncontrolling interest
25

 
(18
)
NET LOSS ATTRIBUTABLE TO DIVERSICARE HEALTHCARE SERVICES, INC.
(1,020
)
 
(965
)
PREFERRED STOCK DIVIDENDS
(86
)
 
(86
)
NET LOSS FOR DIVERSICARE HEALTHCARE
SERVICES, INC. COMMON SHAREHOLDERS
$
(1,106
)
 
$
(1,051
)
 
 
 
 
NET LOSS PER COMMON SHARE FOR DIVERSICARE HEALTHCARE SERVICES, INC. SHAREHOLDERS:
 
 
 
Per common share – basic and diluted
 
 
 
Continuing operations
$
(0.05
)
 
$
(0.19
)
Discontinued operations
(0.14
)
 
0.01

 
$
(0.19
)
 
$
(0.18
)
 
 
 
 
DIVIDENDS DECLARED PER SHARE OF COMMON STOCK
$
0.055

 
$
0.055

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:
 
 
 
Basic and diluted
5,975

 
5,848








DIVERSICARE HEALTHCARE SERVICES, INC.
RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED EBITDA
(In thousands)

 
 
 
March 31, 2014
 
December 31, 2013
 
September 30, 2013
 
June 30,
2013
 
March 31, 2013
 
 
(Unaudited)
 
(Unaudited)
 
(Unaudited)
 
(Unaudited)
 
(Unaudited)
Net income (loss)
 
$
(1,045
)
 
$
(571
)
 
$
(4,765
)
 
$
(2,179
)
 
$
(947
)
Loss (income) from discontinued operations, net of tax
 
834

 
430

 
2,421

 
177

 
(43
)
Income tax benefit
 
(229
)
 
243

 
(1,388
)
 
(1,041
)
 
(1,119
)
Interest expense
 
1,079

 
1,038

 
1,002

 
893

 
687

Debt retirement costs
 

 

 

 
320

 

Depreciation and amortization
 
1,898

 
1,958

 
1,784

 
1,642

 
1,588

EBITDA
 
2,537

 
3,098

 
(946
)
 
(188
)
 
166

 
 
 
 
 
 
 
 
 
 
 
EBITDA adjustments:
 
 
 
 
 
 
 
 
 
 
Separation and related costs (a)
 

 

 

 
120

 

Acquisition related costs (b)
 
110

 
104

 
123

 
442

 
117

Facility start-up negative EBITDA (c)
 

 

 
115

 
56

 
180

Restructuring costs (d)
 

 
502

 
944

 

 

Adjusted EBITDA
 
$
2,647

 
$
3,704

 
$
236

 
$
430

 
$
463

 

(a)
Represents the separation and related costs of Diversicare Healthcare Services, Inc.
(b)
Represents non-recurring costs associated with acquisition-related transactions.
(c)
Represents the negative EBITDA associated with the new facility and venture start-ups of Diversicare Healthcare Services, Inc. related primarily to the start-up of our Rose Terrace nursing center in West Virginia, our new nursing center in Clinton, Kentucky, and Diversicare Healthcare Services, Inc.’s pharmacy joint venture partnership.
(d)
Represents non-recurring restructuring costs associated with the disposition of Arkansas.
 




 






DIVERSICARE HEALTHCARE SERVICES, INC.
RECONCILIATION OF NET INCOME (LOSS) FOR DIVERSICARE HEALTHCARE
SERVICES, INC. COMMON SHAREHOLDERS TO ADJUSTED NET INCOME (LOSS)
FOR DIVERSICARE HEALTHCARE SERVICES, INC. COMMON SHAREHOLDERS
(In thousands, except per share data)
 

 
 
For Three Months Ended
 
 
March 31, 2014
 
December 31, 2013
 
September 30, 2013
 
June 30, 2013
 
March 31, 2013
 
 
 
 
 
 
 
 
 
 
 
Net income (loss) for Diversicare Healthcare Services, Inc. Common shareholders
 
$
(1,106
)
 
$
(678
)
 
$
(4,868
)
 
$
(2,281
)
 
$
(1,051
)
Adjustments:
 
 
 
 
 
 
 
 
 
 
Separation and related costs (a)
 

 

 

 
120

 

Acquisition related costs (b)
 
110

 
104

 
123

 
442

 
117

New facility start-up losses (c)
 

 

 
115

 
56

 
180

Debt retirement costs (d)
 

 

 

 
320

 

Restructuring costs (e)
 

 
502

 
944

 

 

Tax impact of above adjustments (f)
 
(38
)
 
(212
)
 
(414
)
 
(422
)
 
(202
)
Discontinued operations, net of tax
 
834

 
430

 
2,421

 
177

 
(43
)
Adjusted net income (loss) for Diversicare Healthcare Services, Inc. common shareholders
 
$
(200
)
 
$
146

 
$
(1,679
)
 
$
(1,588
)
 
$
(999
)
 
 
 
 
 
 
 
 
 
 
 
Adjusted net income (loss) for Diversicare Healthcare Services, Inc. common shareholders
 
 
 
 
 
 
 
 
 
 
Basic
 
$
(0.03
)
 
$
0.02

 
$
(0.28
)
 
$
(0.27
)
 
$
(0.17
)
Diluted
 
$
(0.03
)
 
$
0.02

 
$
(0.28
)
 
$
(0.27
)
 
$
(0.17
)
 
 
 
 
 
 
 
 
 
 
 
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING :
 
 
 
 
 
 
 
 
 
 
Basic
 
5,975

 
5,960

 
5,892

 
5,874

 
5,848

Diluted
 
5,975

 
5,960

 
5,892

 
5,874

 
5,848

 
 
 
 
 
 
 
 
 
 
 


(a)
Represents the separation and related costs of Diversicare Healthcare Services, Inc.
(b)
Represents non-recurring costs associated with acquisition-related transactions.
(c)
Represents new facility and venture start-up losses incurred by Diversicare Healthcare Services, Inc. related primarily to the start-up of our Rose Terrace nursing center in West Virginia, our new nursing center in Clinton, Kentucky, our five newly acquired Kansas facilities, and Diversicare Healthcare Services, Inc.’s pharmacy joint venture partnership.
(d)
Represents non-recurring debt retirement costs associated with the extinguishment of the previous debt facility during the quarter.
(e)
Represents non-recurring restructuring costs associated with the disposition of Arkansas.
(f)
Represents tax provision for the cumulative adjustments for each period.
 





DIVERSICARE HEALTHCARE SERVICES, INC.
FUNDS PROVIDED BY OPERATIONS
(In thousands, except per share data)
 
 
 
Three Months Ended March 31,
 
 
 
2014
 
2013
 
NET INCOME (LOSS)
 
$
(1,045
)
 
$
(947
)
 
Discontinued operations
 
(834
)
 
43

 
Net income (loss) from continuing operations
 
(211
)
 
(990
)
 
Adjustments to reconcile net income (loss) from continuing operations to funds provided by operations:
 
 
 
 
 
Depreciation and amortization
 
1,898

 
1,588

 
Provision for doubtful accounts
 
1,433

 
796

 
Deferred income tax provision (benefit)
 
(660
)
 
(152
)
 
Provision for self-insured professional liability, net of cash payments
 
1,234

 
(309
)
 
Stock based compensation
 
141

 
171

 
 Equity in net losses of unconsolidated affiliate
 
3

 
237

 
 Non-cash interest accretion
 
(719
)
 
65

 
Other
 
(153
)
 
(65
)
 
FUNDS PROVIDED BY OPERATIONS
 
$
2,966

 
$
1,341

 
 
 
 
 
 
 
FUNDS PROVIDED BY OPERATIONS PER COMMON SHARE:
 
 
 
 
 
Basic and diluted
 
$
0.50

 
$
0.23

 
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING :
 
 
 
 
 
Basic and diluted
 
5,975

 
5,848

 
We have included certain financial measures in this press release, including EBITDA, Adjusted EBITDA, Adjusted Net income (loss) for Diversicare Healthcare Services, Inc. common shareholders and Funds Provided by Operations which are “non-GAAP financial measures” using accounting principles generally accepted in the United States (GAAP) and using adjustments to GAAP (non-GAAP). These non-GAAP measures are not measurements under GAAP. These measurements should be considered in addition to, but not as a substitute for, the information contained in our financial statements prepared in accordance with GAAP. We define EBITDA as net income (loss) adjusted for loss (income) from discontinued operations, net interest expense, income tax and depreciation and amortization. We define Adjusted EBITDA as EBITDA adjusted for separation and related costs and negative EBITDA of start-up facilities and business ventures. We define Adjusted Net income (loss) for Diversicare Healthcare Services, Inc. common shareholders as Net income (loss) for Diversicare Healthcare Services, Inc. common shareholders adjusted for separation and related costs and start-up losses associated with our new facilities and business ventures. Funds Provided by Operations is defined as net income from operating activities adjusted for the cash effect of professional liability and other non-cash charges. Management believes that Funds Provided by Operations is an important performance measurement because it eliminates the effect of actuarial assumptions on our professional liability reserves, includes the cash effect of professional liability payments, and does not include the effects of deferred tax benefit and other non-cash charges.
Our measurements of EBITDA, Adjusted EBITDA, Adjusted Net income (loss) for Diversicare Healthcare Services, Inc. common shareholders and Funds Provided by Operations may not be comparable to similarly titled measures of other companies. We have included information concerning EBITDA, Adjusted EBITDA, Adjusted Net income (loss) for Diversicare Healthcare Services, Inc. common shareholders and Funds Provided by Operations in this press release because we believe that such information is used by certain investors as measures of a company’s historical performance. Management believes that Adjusted EBITDA and Adjusted Net income (loss) for Diversicare Healthcare Services, Inc. common shareholders are important performance measurements because they eliminate certain nonrecurring start-up losses and separation costs. Management believes that Funds Provided by Operations is an important performance measurement because it eliminates the effect of actuarial assumptions on our professional liability reserves, includes the cash effect of professional liability payments, and does not include the effects of deferred taxes and other non-cash items. Our presentation of EBITDA, Adjusted EBITDA, Adjusted Net income (loss) for Diversicare Healthcare Services, Inc. common shareholders and Funds Provided by Operations should not be construed as an inference that our future results will be unaffected by unusual or nonrecurring items.






DIVERSICARE HEALTHCARE SERVICES, INC.
SELECTED OPERATING STATISTICS
(Unaudited)
Three Months Ended March 31, 2014
 
 
 




As of March 31, 2014
 
 




Occupancy (Note 2)
 
 
 
 
 
 
 
 
Region
(Note 1)
 
Licensed Nursing Beds
 
Available Nursing Beds
 
Skilled Nursing Weighted Average Daily Census
 
Licensed Nursing Beds
 
Available
 Nursing
 Beds
 
Medicare
 Utilization
2014 Q1
 Revenue
($ in millions)
 
Medicare
 Room  and
 Board
 Revenue
 PPD
 (Note 3)
 
Medicaid
 Room
 and
 Board
 Revenue
 PPD
 (Note 3)
 
Alabama
 
925

 
917

 
758

 
90.7
%
 
91.4
%
 
14.8
%
 
$
15.6

 
$
424.98

 
$
175.12

 
Kansas
 
418

 
413

 
336

 
80.4
%
 
81.4
%
 
14.1
%
 
6.2

 
379.93

 
157.67

 
Kentucky
 
1,110

 
1,096

 
1,007

 
90.7
%
 
91.9
%
 
12.3
%
 
22.6

 
459.35

 
194.84

 
Ohio
 
442

 
442

 
383

 
86.7
%
 
86.7
%
 
14.4
%
 
9.2

 
459.13

 
150.41

 
Tennessee
 
705

 
651

 
504

 
71.5
%
 
77.4
%
 
14.3
%
 
9.1

 
404.51

 
143.67

 
Texas
 
1,849

 
1,726

 
1,223

 
66.1
%
 
70.9
%
 
9.6
%
 
20.7

 
466.11

 
136.95

 
Total
 
5,449

 
5,245

 
4,211

 
78.6
%
 
80.3
%
 
12.5
%
 
$
83.4

 
$
438.91

 
$
161.98

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Note 1:
The Alabama region includes nursing centers in Alabama and Florida. The Kentucky region includes nursing centers in Ohio and West Virginia. The Tennessee region includes one nursing center in Kentucky. The Ohio region includes one nursing center in Indiana.
 
Note 2:
The number of Licensed Nursing Beds is based on the licensed capacity of the facility. The Company has historically reported its occupancy based on licensed nursing beds, and excludes a limited number of assisted living beds. The number of Available Nursing Beds represents licensed nursing beds less beds removed from service. Available nursing beds is subject to change based upon the needs of the facilities, including configuration of patient rooms, common usage areas and offices, status of beds (private, semi-private, ward, etc.) and renovations. Occupancy is measured on a weighted average basis.
 
Note 3:
These Medicare and Medicaid revenue rates include room and board revenues but do not include any ancillary revenues related to these patients.

###