ý | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Delaware | 62-1559667 | |
(State or other jurisdiction of incorporation or organization) | (IRS Employer Identification No.) |
Large accelerated filer | ¨ | Accelerated filer | ¨ | ||
Non-accelerated filer | ¨ | Smaller reporting Company | ý |
September 30, 2016 | December 31, 2015 | ||||||
(Unaudited) | |||||||
CURRENT ASSETS: | |||||||
Cash and cash equivalents | $ | 3,483 | $ | 4,585 | |||
Receivables, less allowance for doubtful accounts of $10,196 and $8,180, respectively | 39,978 | 43,819 | |||||
Other receivables | 1,352 | 1,407 | |||||
Prepaid expenses and other current assets | 3,853 | 2,223 | |||||
Income tax refundable | 378 | 347 | |||||
Current assets of discontinued operations | 44 | 36 | |||||
Deferred income taxes | 7,405 | 7,999 | |||||
Total current assets | 56,493 | 60,416 | |||||
PROPERTY AND EQUIPMENT, at cost | 125,356 | 114,383 | |||||
Less accumulated depreciation and amortization | (67,245 | ) | (62,110 | ) | |||
Property and equipment, net | 58,111 | 52,273 | |||||
OTHER ASSETS: | |||||||
Deferred income taxes | 14,853 | 11,762 | |||||
Deferred lease and other costs, net | 196 | 382 | |||||
Investment in unconsolidated affiliate | 989 | 798 | |||||
Other noncurrent assets | 2,477 | 3,994 | |||||
Acquired leasehold interest, net | 7,171 | 7,459 | |||||
Total other assets | 25,686 | 24,395 | |||||
$ | 140,290 | $ | 137,084 |
September 30, 2016 | December 31, 2015 | ||||||
(Unaudited) | |||||||
CURRENT LIABILITIES: | |||||||
Current portion of long-term debt and capitalized lease obligations | $ | 6,888 | $ | 6,603 | |||
Trade accounts payable | 10,014 | 10,136 | |||||
Current liabilities of discontinued operations | 428 | 345 | |||||
Accrued expenses: | |||||||
Payroll and employee benefits | 13,698 | 14,404 | |||||
Self-insurance reserves, current portion | 9,745 | 10,224 | |||||
Other current liabilities | 6,378 | 5,652 | |||||
Total current liabilities | 47,151 | 47,364 | |||||
NONCURRENT LIABILITIES: | |||||||
Long-term debt and capitalized lease obligations, less current portion and deferred financing costs | 61,816 | 53,297 | |||||
Self-insurance reserves, noncurrent portion | 10,993 | 12,344 | |||||
Other noncurrent liabilities | 10,815 | 10,812 | |||||
Total noncurrent liabilities | 83,624 | 76,453 | |||||
COMMITMENTS AND CONTINGENCIES | |||||||
SHAREHOLDERS’ EQUITY: | |||||||
Series A preferred stock, authorized 200,000 shares, $.10 par value, none issued and outstanding | — | — | |||||
Common stock, authorized 20,000,000 shares, $.01 par value, 6,592,000 and 6,513,000 shares issued, and 6,360,000 and 6,281,000 shares outstanding, respectively | 66 | 65 | |||||
Treasury stock at cost, 232,000 shares of common stock | (2,500 | ) | (2,500 | ) | |||
Paid-in capital | 21,667 | 21,142 | |||||
Accumulated deficit | (9,348 | ) | (5,053 | ) | |||
Accumulated other comprehensive loss | (370 | ) | (387 | ) | |||
Total shareholders’ equity | 9,515 | 13,267 | |||||
$ | 140,290 | $ | 137,084 |
Three Months Ended September 30, | |||||||
2016 | 2015 | ||||||
PATIENT REVENUES, net | $ | 97,313 | $ | 98,105 | |||
EXPENSES: | |||||||
Operating | 79,441 | 78,501 | |||||
Lease and rent expense | 6,865 | 7,198 | |||||
Professional liability | 1,977 | 2,069 | |||||
General and administrative | 7,420 | 6,378 | |||||
Depreciation and amortization | 1,992 | 1,887 | |||||
Total expenses | 97,695 | 96,033 | |||||
OPERATING INCOME (LOSS) | (382 | ) | 2,072 | ||||
OTHER EXPENSE: | |||||||
Equity in net income of unconsolidated affiliate | 130 | 97 | |||||
Interest expense, net | (1,201 | ) | (998 | ) | |||
Total other expense | (1,071 | ) | (901 | ) | |||
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES | (1,453 | ) | 1,171 | ||||
BENEFIT (PROVISION) FOR INCOME TAXES | 495 | (502 | ) | ||||
INCOME (LOSS) FROM CONTINUING OPERATIONS | (958 | ) | 669 | ||||
LOSS FROM DISCONTINUED OPERATIONS: | |||||||
Operating loss, net of tax benefit of $12 and $237, respectively | (17 | ) | (238 | ) | |||
NET INCOME (LOSS) | (975 | ) | 431 | ||||
NET INCOME (LOSS) PER COMMON SHARE: | |||||||
Per common share – basic | |||||||
Continuing operations | $ | (0.16 | ) | $ | 0.11 | ||
Discontinued operations | — | (0.04 | ) | ||||
$ | (0.16 | ) | $ | 0.07 | |||
Per common share – diluted | |||||||
Continuing operations | $ | (0.16 | ) | $ | 0.11 | ||
Discontinued operations | — | (0.04 | ) | ||||
$ | (0.16 | ) | $ | 0.07 | |||
COMMON STOCK DIVIDENDS DECLARED PER SHARE OF COMMON STOCK | $ | 0.055 | $ | 0.055 | |||
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING: | |||||||
Basic | 6,212 | 6,121 | |||||
Diluted | 6,212 | 6,331 |
Three Months Ended September 30, | |||||||
2016 | 2015 | ||||||
NET INCOME (LOSS) | $ | (975 | ) | $ | 431 | ||
OTHER COMPREHENSIVE INCOME: | |||||||
Change in fair value of cash flow hedge, net of tax | 364 | 151 | |||||
Less: reclassification adjustment for amounts recognized in net income | (118 | ) | (109 | ) | |||
Total other comprehensive income | 246 | 42 | |||||
COMPREHENSIVE INCOME (LOSS) | $ | (729 | ) | $ | 473 |
Nine Months Ended September 30, | |||||||
2016 | 2015 | ||||||
PATIENT REVENUES, net | $ | 291,063 | $ | 289,618 | |||
EXPENSES: | |||||||
Operating | 236,444 | 232,298 | |||||
Lease and rent expense | 20,971 | 21,529 | |||||
Professional liability | 5,977 | 6,150 | |||||
General and administrative | 21,035 | 18,770 | |||||
Depreciation and amortization | 6,055 | 5,629 | |||||
Lease termination costs | 2,008 | — | |||||
Total expenses | 292,490 | 284,376 | |||||
OPERATING INCOME (LOSS) | (1,427 | ) | 5,242 | ||||
OTHER EXPENSE: | |||||||
Equity in net income of unconsolidated affiliate | 191 | 280 | |||||
Interest expense, net | (3,429 | ) | (2,997 | ) | |||
Debt retirement costs | (351 | ) | — | ||||
Total other expense | (3,589 | ) | (2,717 | ) | |||
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES | (5,016 | ) | 2,525 | ||||
BENEFIT (PROVISION) FOR INCOME TAXES | 1,834 | (1,044 | ) | ||||
INCOME (LOSS) FROM CONTINUING OPERATIONS | (3,182 | ) | 1,481 | ||||
LOSS FROM DISCONTINUED OPERATIONS: | |||||||
Operating loss, net of tax benefit of $33 and $628, respectively | (54 | ) | (800 | ) | |||
NET INCOME (LOSS) | (3,236 | ) | 681 | ||||
NET INCOME (LOSS) PER COMMON SHARE: | |||||||
Per common share – basic | |||||||
Continuing operations | $ | (0.51 | ) | $ | 0.24 | ||
Discontinued operations | (0.01 | ) | (0.13 | ) | |||
$ | (0.52 | ) | $ | 0.11 | |||
Per common share – diluted | |||||||
Continuing operations | $ | (0.51 | ) | $ | 0.24 | ||
Discontinued operations | (0.01 | ) | (0.13 | ) | |||
$ | (0.52 | ) | $ | 0.11 | |||
COMMON STOCK DIVIDENDS DECLARED PER SHARE OF COMMON STOCK | $ | 0.17 | $ | 0.17 | |||
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING: | |||||||
Basic | 6,195 | 6,089 | |||||
Diluted | 6,195 | 6,310 |
Nine Months Ended September 30, | |||||||
2016 | 2015 | ||||||
NET INCOME (LOSS) | $ | (3,236 | ) | $ | 681 | ||
OTHER COMPREHENSIVE INCOME: | |||||||
Change in fair value of cash flow hedge, net of tax | 398 | 382 | |||||
Less: reclassification adjustment for amounts recognized in net income | (381 | ) | (345 | ) | |||
Total other comprehensive income | 17 | 37 | |||||
COMPREHENSIVE INCOME (LOSS) | $ | (3,219 | ) | $ | 718 |
Nine Months Ended September 30, | |||||||
2016 | 2015 | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||
Net income (loss) | $ | (3,236 | ) | $ | 681 | ||
Discontinued operations | (54 | ) | (800 | ) | |||
Income (loss) from continuing operations | (3,182 | ) | 1,481 | ||||
Adjustments to reconcile income (loss) from continuing operations to net cash provided by (used in) operating activities: | |||||||
Depreciation and amortization | 6,055 | 5,629 | |||||
Provision for doubtful accounts | 5,785 | 5,425 | |||||
Deferred income tax provision (benefit) | (2,329 | ) | 204 | ||||
Provision for self-insured professional liability, net of cash payments | 1,853 | 2,063 | |||||
Stock-based compensation | 721 | 924 | |||||
Equity in net income of unconsolidated affiliate, net of investment | (191 | ) | (281 | ) | |||
Debt retirement costs | 351 | — | |||||
Provision for leases in excess of cash payments | (1,640 | ) | (1,203 | ) | |||
Lease termination costs, net of cash payments | 1,958 | — | |||||
Other | 463 | 116 | |||||
Changes in assets and liabilities affecting operating activities: | |||||||
Receivables, net | (2,071 | ) | (8,302 | ) | |||
Prepaid expenses and other assets | (1,620 | ) | (507 | ) | |||
Trade accounts payable and accrued expenses | (226 | ) | 1,136 | ||||
Net cash provided by continuing operations | 5,927 | 6,685 | |||||
Discontinued operations | (3,572 | ) | (4,896 | ) | |||
Net cash provided by operating activities | 2,355 | 1,789 | |||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||
Purchases of property and equipment | (11,596 | ) | (3,624 | ) | |||
Acquisition of property and equipment through business combination | — | (7,000 | ) | ||||
Change in restricted cash | 1,658 | 2,490 | |||||
Deposits and other deferred balances | — | (9 | ) | ||||
Net cash used in continuing operations | (9,938 | ) | (8,143 | ) | |||
Discontinued operations | — | — | |||||
Net cash used in investing activities | (9,938 | ) | (8,143 | ) | |||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||
Repayment of debt obligations | (70,883 | ) | (14,002 | ) | |||
Proceeds from issuance of debt | 80,855 | 21,941 | |||||
Financing costs | (1,884 | ) | (192 | ) | |||
Issuance and redemption of employee equity awards | (105 | ) | (31 | ) | |||
Payment of common stock dividends | (1,025 | ) | (1,008 | ) | |||
Payment for preferred stock restructuring | (477 | ) | (462 | ) | |||
Net cash provided by financing activities | 6,481 | 6,246 | |||||
Discontinued operations | — | — | |||||
Net cash provided by financing activities | $ | 6,481 | $ | 6,246 |
Nine Months Ended September 30, | |||||||
2016 | 2015 | ||||||
NET DECREASE IN CASH AND CASH EQUIVALENTS | $ | (1,102 | ) | $ | (108 | ) | |
CASH AND CASH EQUIVALENTS, beginning of period | 4,585 | 3,818 | |||||
CASH AND CASH EQUIVALENTS, end of period | $ | 3,483 | $ | 3,710 | |||
SUPPLEMENTAL INFORMATION: | |||||||
Cash payments of interest | $ | 2,906 | $ | 2,711 | |||
Cash payments of income taxes | $ | 521 | $ | 216 |
1. | BUSINESS |
2. | CONSOLIDATION AND BASIS OF PRESENTATION OF FINANCIAL STATEMENTS |
3. | RECENT ACCOUNTING GUIDANCE |
4. | LONG-TERM DEBT AND INTEREST RATE SWAP |
5. | COMMITMENTS AND CONTINGENCIES |
6. | STOCK-BASED COMPENSATION |
Weighted | ||||||
Options/ | Average | |||||
SOSARs | Exercise Price | |||||
Outstanding, December 31, 2015 | 232,000 | $ | 6.97 | |||
Granted | — | — | ||||
Exercised | (1,000 | ) | 3.91 | |||
Expired or cancelled | — | — | ||||
Outstanding, September 30, 2016 | 231,000 | $ | 6.98 | |||
Exercisable, September 30, 2016 | 222,000 | $ | 6.83 |
Weighted | ||||||
Average | ||||||
Restricted | Grant Date | |||||
Shares | Fair Value | |||||
Outstanding, December 31, 2015 | 141,000 | $ | 9.07 | |||
Granted | 83,000 | 8.87 | ||||
Dividend Equivalents | 3,000 | 8.87 | ||||
Vested | (68,000 | ) | 7.85 | |||
Cancelled | (7,000 | ) | 9.80 | |||
Outstanding, September 30, 2016 | 152,000 | $ | 9.47 |
Weighted | ||||||
Average | ||||||
Restricted | Grant Date | |||||
Share Units | Fair Value | |||||
Outstanding, December 31, 2015 | 62,000 | $ | 9.58 | |||
Granted | 17,000 | 8.87 | ||||
Dividend Equivalents | 1,000 | 8.86 | ||||
Vested | (27,000 | ) | 6.13 | |||
Cancelled | — | — | ||||
Outstanding, September 30, 2016 | 53,000 | $ | 11.10 |
Weighted | ||||||||||||||||||
Average | Intrinsic | Intrinsic | ||||||||||||||||
Range of | Exercise | Grants | Value-Grants | Grants | Value-Grants | |||||||||||||
Exercise Prices | Prices | Outstanding | Outstanding | Exercisable | Exercisable | |||||||||||||
$10.21 to $11.59 | $ | 10.88 | 61,000 | $ | — | 52,000 | $ | — | ||||||||||
$2.37 to $6.21 | $ | 5.55 | 170,000 | $ | 754,000 | 170,000 | $ | 754,000 | ||||||||||
231,000 | 222,000 |
7. | EARNINGS (LOSS) PER COMMON SHARE |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Net income (loss) | |||||||||||||||
Income (loss) from continuing operations | $ | (958 | ) | $ | 669 | (3,182 | ) | 1,481 | |||||||
Loss from discontinued operations, net of income taxes | (17 | ) | (238 | ) | (54 | ) | (800 | ) | |||||||
Net income (loss) | $ | (975 | ) | $ | 431 | $ | (3,236 | ) | $ | 681 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Net income (loss) per common share: | |||||||||||||||
Per common share – basic | |||||||||||||||
Income (loss) from continuing operations | $ | (0.16 | ) | $ | 0.11 | $ | (0.51 | ) | $ | 0.24 | |||||
Loss from discontinued operations | — | (0.04 | ) | (0.01 | ) | (0.13 | ) | ||||||||
Net income (loss) per common share – basic | $ | (0.16 | ) | $ | 0.07 | $ | (0.52 | ) | $ | 0.11 | |||||
Per common share – diluted | |||||||||||||||
Income (loss) from continuing operations | $ | (0.16 | ) | $ | 0.11 | $ | (0.51 | ) | $ | 0.24 | |||||
Loss from discontinued operations | — | (0.04 | ) | (0.01 | ) | (0.13 | ) | ||||||||
Net income (loss) per common share – diluted | $ | (0.16 | ) | $ | 0.07 | $ | (0.52 | ) | $ | 0.11 | |||||
Weighted Average Common Shares Outstanding: | |||||||||||||||
Basic | 6,212 | 6,121 | 6,195 | 6,089 | |||||||||||
Diluted | 6,212 | 6,331 | 6,195 | 6,310 |
9. | BUSINESS DEVELOPMENTS AND OTHER SIGNIFICANT TRANSACTIONS |
Hutchinson | Clinton Place | |||||
Purchase Price | $ | 4,250,000 | $ | 3,300,000 | ||
Acquisition Costs | 43,000 | 34,000 | ||||
$ | 4,293,000 | $ | 3,334,000 | |||
Allocation: | ||||||
Buildings | 3,443,000 | 2,898,000 | ||||
Land | 365,000 | 267,000 | ||||
Furniture, Fixtures and Equipment | 485,000 | 169,000 | ||||
$ | 4,293,000 | $ | 3,334,000 |
February 1, 2015 | |||
Purchase Price | $ | 7,000,000 | |
Land | 672,000 | ||
Buildings | 5,778,000 | ||
Furniture, Fixtures, and Equipment | 550,000 | ||
$ | 7,000,000 |
November 1, 2015 | |||
Purchase Price | $ | 3,900,000 | |
Land | 300,000 | ||
Buildings | 3,338,000 | ||
Furniture, Fixtures, and Equipment | 262,000 | ||
$ | 3,900,000 |
10. | SUBSEQUENT EVENTS |
Three Months Ended | |||||||
September 30, 2016 | September 30, 2010 | ||||||
As a percent of total census: | |||||||
Medicare census | 11.4 | % | 12.3 | % | |||
Managed Care census | 3.5 | % | 1.3 | % | |||
Total skilled mix census | 14.9 | % | 13.6 | % | |||
As a percent of total revenues: | |||||||
Medicare revenues | 27.2 | % | 29.3 | % | |||
Managed Care revenues | 6.9 | % | 2.8 | % | |||
Total skilled mix revenues | 34.1 | % | 32.1 | % | |||
Medicare average rate per day: | $ | 455.69 | $ | 394.23 |
Three Months Ended | |||||||
September 30, 2016 | September 30, 2010 | ||||||
Medicaid average rate per day: | $ | 169.51 | $ | 147.93 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||||||||||||||
Medicaid | $ | 49,083 | 50.4 | % | $ | 48,958 | 49.9 | % | $ | 144,628 | 49.7 | % | $ | 140,008 | 48.3 | % | |||||||||||
Medicare | 26,468 | 27.2 | 27,413 | 27.9 | 80,887 | 27.8 | 84,987 | 29.3 | |||||||||||||||||||
Managed Care | 6,710 | 6.9 | 6,743 | 6.9 | 20,642 | 7.1 | 20,230 | 7.0 | |||||||||||||||||||
Private Pay and other | 15,052 | 15.5 | 14,991 | 15.3 | 44,906 | 15.4 | 44,393 | 15.4 | |||||||||||||||||||
Total | $ | 97,313 | 100.0 | % | $ | 98,105 | 100.0 | % | $ | 291,063 | 100.0 | % | $ | 289,618 | 100.0 | % |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||||||||||
Medicaid | 3,129 | 68.1 | % | 3,143 | 67.6 | % | 3,073 | 68.2 | % | 3,088 | 66.9 | % | |||||||||||
Medicare | 525 | 11.4 | 553 | 11.9 | 526 | 11.7 | 583 | 12.6 | |||||||||||||||
Managed Care | 159 | 3.5 | 171 | 3.7 | 161 | 3.6 | 174 | 3.8 | |||||||||||||||
Private Pay and other | 779 | 17.0 | 784 | 16.8 | 748 | 16.5 | 769 | 16.7 | |||||||||||||||
Total | 4,592 | 100.0 | % | 4,651 | 100.0 | % | 4,508 | 100.0 | % | 4,614 | 100.0 | % |
Contractual Obligations | Total | Less than 1 year | 1 to 3 Years | 3 to 5 Years | After 5 Years | ||||||||||||||
Long-term debt obligations (1) | $ | 85,248 | $ | 10,434 | $ | 16,322 | $ | 58,492 | $ | — | |||||||||
Settlement obligations (2) | 2,286 | 2,286 | — | — | — | ||||||||||||||
Elimination of Preferred Stock Conversion feature (3) | 1,374 | 687 | 687 | — | — | ||||||||||||||
Operating leases (4) | 529,761 | 30,933 | 63,329 | 65,836 | 369,663 | ||||||||||||||
Required capital expenditures under operating leases (5) | 1,692 | 186 | 372 | 372 | 762 | ||||||||||||||
Total | $ | 620,361 | $ | 44,526 | $ | 80,710 | $ | 124,700 | $ | 370,425 |
(1) | Long-term debt obligations include scheduled future payments of principal and interest of long-term debt and amounts outstanding on our capital lease obligations. Our long-term debt obligations increased $10.6 million between December 31, 2015 and September 30, 2016, which is related to our Amended and Restated Credit agreements. See Note 4, "Long-Term Debt and Interest Rate Swap," to the interim consolidated financial statements included in this report for additional information. |
(2) | Settlement obligations relate to professional liability cases that are expected to be paid within the next twelve months. The professional liabilities are included in our current portion of self-insurance reserves. |
(3) | Payments to Omega Health Investors ("Omega"), from which we lease 35 nursing centers, for the elimination of the preferred stock conversion feature in connection with restructuring the preferred stock and master lease agreements. Monthly payments of approximately $57,000 will be made through the end of the initial lease period that ends in September 2018. |
(4) | Represents lease payments under our operating lease agreements. Assumes all renewal periods are enacted. Our operating lease obligations decreased $43.1 million between December 31, 2015 and September 30, 2016, which is related to our purchase of the Clinton and Hutchinson facilities, and termination of the lease for the Avon, Ohio facility. |
(5) | Includes annual expenditure requirements under operating leases. |
(in thousands) | Three Months Ended September 30, | |||||||||||||
2016 | 2015 | Change | % | |||||||||||
PATIENT REVENUES, net | $ | 97,313 | $ | 98,105 | $ | (792 | ) | (0.8 | )% | |||||
EXPENSES: | ||||||||||||||
Operating | 79,441 | 78,501 | 940 | 1.2 | % | |||||||||
Lease and rent expense | 6,865 | 7,198 | (333 | ) | (4.6 | )% | ||||||||
Professional liability | 1,977 | 2,069 | (92 | ) | (4.4 | )% | ||||||||
General and administrative | 7,420 | 6,378 | 1,042 | 16.3 | % | |||||||||
Depreciation and amortization | 1,992 | 1,887 | 105 | 5.6 | % | |||||||||
Total expenses | 97,695 | 96,033 | 1,662 | 1.7 | % | |||||||||
OPERATING INCOME (LOSS) | (382 | ) | 2,072 | (2,454 | ) | (118.4 | )% | |||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Equity in net income of unconsolidated affiliate | 130 | 97 | 33 | 34.0 | % | |||||||||
Interest expense, net | (1,201 | ) | (998 | ) | (203 | ) | (20.3 | )% | ||||||
(1,071 | ) | (901 | ) | (170 | ) | (18.9 | )% | |||||||
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES | (1,453 | ) | 1,171 | (2,624 | ) | (224.1 | )% | |||||||
BENEFIT (PROVISION) FOR INCOME TAXES | 495 | (502 | ) | 997 | 198.6 | % | ||||||||
INCOME (LOSS) FROM CONTINUING OPERATIONS | $ | (958 | ) | $ | 669 | $ | (1,627 | ) | (243.2 | )% |
(in thousands) | Nine Months Ended September 30, | |||||||||||||
2016 | 2015 | Change | % | |||||||||||
PATIENT REVENUES, net | $ | 291,063 | $ | 289,618 | $ | 1,445 | 0.5 | % | ||||||
EXPENSES: | ||||||||||||||
Operating | 236,444 | 232,298 | 4,146 | 1.8 | % | |||||||||
Lease and rent expense | 20,971 | 21,529 | (558 | ) | (2.6 | )% | ||||||||
Professional liability | 5,977 | 6,150 | (173 | ) | (2.8 | )% | ||||||||
General and administrative | 21,035 | 18,770 | 2,265 | 12.1 | % | |||||||||
Depreciation and amortization | 6,055 | 5,629 | 426 | 7.6 | % | |||||||||
Lease termination costs | 2,008 | — | 2,008 | 100.0 | % | |||||||||
Total expenses | 292,490 | 284,376 | 8,114 | 2.9 | % | |||||||||
OPERATING INCOME (LOSS) | (1,427 | ) | 5,242 | (6,669 | ) | (127.2 | )% | |||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Equity in net income of unconsolidated affiliate | 191 | 280 | (89 | ) | (31.8 | )% | ||||||||
Interest expense, net | (3,429 | ) | (2,997 | ) | (432 | ) | (14.4 | )% | ||||||
Debt retirement costs | (351 | ) | — | (351 | ) | (100.0 | )% | |||||||
(3,589 | ) | (2,717 | ) | (872 | ) | (32.1 | )% | |||||||
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES | (5,016 | ) | 2,525 | (7,541 | ) | (298.7 | )% | |||||||
BENEFIT (PROVISION) FOR INCOME TAXES | 1,834 | (1,044 | ) | 2,878 | 275.7 | % | ||||||||
INCOME (LOSS) FROM CONTINUING OPERATIONS | $ | (3,182 | ) | $ | 1,481 | $ | (4,663 | ) | (314.9 | )% |
Percentage of Net Revenues | Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||
2016 | 2015 | 2016 | 2015 | ||||||||
PATIENT REVENUES, net | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | |||
EXPENSES: | |||||||||||
Operating | 81.6 | 80.0 | 81.2 | 80.2 | |||||||
Lease and rent expense | 7.1 | 7.3 | 7.2 | 7.4 | |||||||
Professional liability | 2.0 | 2.1 | 2.1 | 2.1 | |||||||
General and administrative | 7.6 | 6.5 | 7.2 | 6.5 | |||||||
Depreciation and amortization | 2.0 | 1.9 | 2.1 | 1.9 | |||||||
Lease termination costs | — | — | 0.7 | — | |||||||
Total expenses | 100.3 | 97.8 | 100.5 | 98.1 | |||||||
OPERATING INCOME (LOSS) | (0.3 | ) | 2.2 | (0.5 | ) | 1.9 | |||||
OTHER INCOME (EXPENSE): | |||||||||||
Equity in net losses of unconsolidated affiliate | 0.1 | 0.1 | 0.1 | 0.1 | |||||||
Interest expense, net | (1.2 | ) | (1.0 | ) | (1.2 | ) | (1.0 | ) | |||
Debt retirement costs | — | — | (0.1 | ) | — | ||||||
(1.1 | ) | (0.9 | ) | (1.2 | ) | (0.9 | ) | ||||
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES | (1.4 | ) | 1.3 | (1.7 | ) | 1.0 | |||||
BENEFIT (PROVISION) FOR INCOME TAXES | 0.5 | (0.5 | ) | 0.6 | (0.4 | ) | |||||
INCOME (LOSS) FROM CONTINUING OPERATIONS | (0.9 | )% | 0.8 | % | (1.1 | )% | 0.6 | % |
Three Months Ended September 30, | |||||||||||
2016 | 2015 | Change | |||||||||
Same-store revenue | $ | 93,041 | $ | 95,307 | $ | (2,266 | ) | ||||
2015 acquisition revenue | 4,272 | 2,798 | 1,474 | ||||||||
Total revenue | $ | 97,313 | $ | 98,105 | $ | (792 | ) |
Three Months Ended September 30, | |||||||||||
2016 | 2015 | ||||||||||
Skilled nursing occupancy | 78.1 | % | 77.5 | % | |||||||
As a percent of total census: | |||||||||||
Medicare census | 11.4 | % | 11.9 | % | |||||||
Medicaid census | 68.1 | % | 67.6 | % | |||||||
Managed Care census | 3.5 | % | 3.7 | % | |||||||
As a percent of total revenues: | |||||||||||
Medicare revenues | 27.2 | % | 27.9 | % | |||||||
Medicaid revenues | 50.4 | % | 49.9 | % | |||||||
Managed Care revenues | 6.9 | % | 6.9 | % | |||||||
Average rate per day: | |||||||||||
Medicare | $ | 455.69 | $ | 452.48 | |||||||
Medicaid | $ | 169.51 | $ | 168.12 | |||||||
Managed Care | $ | 388.25 | $ | 382.52 |
Three Months Ended September 30, | |||||||||||
2016 | 2015 | Change | |||||||||
Same-store operating expense | $ | 76,067 | $ | 76,081 | $ | (14 | ) | ||||
2015 acquisition expense | 3,374 | 2,420 | 954 | ||||||||
Total expense | $ | 79,441 | $ | 78,501 | $ | 940 |
Nine Months Ended September 30, | |||||||||||
2016 | 2015 | Change | |||||||||
Same-store revenue | $ | 278,918 | $ | 282,005 | $ | (3,087 | ) | ||||
2015 acquisition revenue | 12,145 | 7,613 | 4,532 | ||||||||
Total revenue | $ | 291,063 | $ | 289,618 | $ | 1,445 |
Nine Months Ended September 30, | |||||||||||
2016 | 2015 | ||||||||||
Skilled nursing occupancy | 77.2 | % | 77.1 | % | |||||||
As a percent of total census: | |||||||||||
Medicare census | 11.7 | % | 12.6 | % | |||||||
Medicaid census | 68.2 | % | 66.9 | % | |||||||
Managed Care census | 3.6 | % | 3.8 | % | |||||||
As a percent of total revenues: | |||||||||||
Medicare revenues | 27.8 | % | 29.3 | % | |||||||
Medicaid revenues | 49.7 | % | 48.3 | % | |||||||
Managed Care revenues | 7.1 | % | 7.0 | % | |||||||
Average rate per day: | |||||||||||
Medicare | $ | 455.33 | $ | 454.59 | |||||||
Medicaid | $ | 168.42 | $ | 165.97 | |||||||
Managed Care | $ | 390.71 | $ | 386.63 |
Nine Months Ended September 30, | |||||||||||
2016 | 2015 | Change | |||||||||
Same-store operating expense | $ | 226,782 | $ | 225,939 | $ | 843 | |||||
2015 acquisition expense | 9,662 | 6,359 | 3,303 | ||||||||
Total expense | $ | 236,444 | $ | 232,298 | $ | 4,146 |
Requirement | Level at September 30, 2016 | ||
Minimum fixed charge coverage ratio | 1.00:1.00 | 1.04:1.00 | |
Minimum adjusted EBITDA | $8.5 million | $8.7 million | |
EBITDAR (mortgaged centers) | $10.0 million | $13.8 million | |
Current ratio (as defined in agreement) | 1.00:1.00 | 1.34:1.00 |
Diversicare Healthcare Services, Inc. | |||
November 3, 2016 | |||
By: | /s/ Kelly J. Gill | ||
Kelly J. Gill | |||
President and Chief Executive Officer, Principal Executive Officer and | |||
An Officer Duly Authorized to Sign on Behalf of the Registrant | |||
By: | /s/ James R. McKnight, Jr. | ||
James R. McKnight, Jr. | |||
Executive Vice President and Chief Financial Officer and | |||
An Officer Duly Authorized to Sign on Behalf of the Registrant |
Exhibit Number | Description of Exhibits | ||
3.1 | Certificate of Incorporation of the Registrant (incorporated by reference to Exhibit 3.1 to the Company’s Registration Statement No. 33-76150 on Form S-1). | ||
3.2 | Certificate of Designation of Registrant (incorporated by reference to Exhibit 3.5 to the Company’s quarterly report on Form 10-Q for the quarter ended September 30, 2006). | ||
3.3 | Bylaws of the Company (incorporated by reference to Exhibit 3.2 to the Company’s Registration Statement No. 33-76150 on Form S-1). | ||
3.4 | Bylaw Amendment adopted November 5, 2007 (incorporated by reference to Exhibit 3.4 to the Company’s annual report on Form 10-K for the year ended December 31, 2007). | ||
3.5 | Amendment to Certificate of Incorporation dated March 23, 1995 (incorporated by reference to Exhibit A of Exhibit 1 to the Company’s Form 8-A filed March 30, 1995). | ||
3.6 | Certificate of Designation of Registrant (incorporated by reference to Exhibit 3.4 to the Company’s quarterly report on Form 10-Q for the quarter ended March 31, 2001). | ||
3.7 | Certificate of Ownership and Merger of Diversicare Healthcare Services, Inc. with and into Advocat Inc. (incorporated by reference to Exhibit 3.1 to the Company's current report on Form 8-K filed March 14, 2013). | ||
3.8 | Amendment to Certificate of Incorporation dated June 9, 2016 (incorporated by reference to Exhibit 3.8 to the Company's quarterly report on Form 10-Q for the quarter ended June 30, 2016). | ||
4.1 | Form of Common Stock Certificate (incorporated by reference to Exhibit 4 to the Company's Registration Statement No. 33-76150 on Form S-1). | ||
10.1 | First Amendment to Third Amended and Restated Revolving Loan and Security Agreement dated August 3, 2016 (incorporated by reference to Exhibit 10.2 to the Company's quarterly report on Form 10-Q for the quarter ended June 30, 2016). | ||
10.2 | First Amendment to Second Amended and Restated Term Loan and Security Agreement dated August 3, 2016 (incorporated by reference to Exhibit 10.3 to the Company's quarterly report on Form 10-Q for the quarter ended June 30, 2016). | ||
10.3 | Second Amendment to Third Amended and Restated Revolving Loan and Security Agreement dated October 3, 2016. | ||
31.1 | Certification of Chief Executive Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a). | ||
31.2 | Certification of Chief Financial Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a). | ||
32 | Certification of Chief Executive Officer and Chief Financial Officer pursuant to Rule 13a-14(b) or Rule 15d-14(b). | ||
101.INS | XBRL Instance Document | ||
101.SCH | XBRL Taxonomy Extension Schema Document | ||
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document | ||
101.LAB | XBRL Taxonomy Extension Labels Linkbase Document | ||
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document |
BORROWER: ORIGINAL BORROWER: ADVOCAT FINANCE, INC. DIVERSICARE MANAGEMENT SERVICES CO. DIVERSICARE LEASING CORP. STERLING HEALTH CARE MANAGEMENT, INC. DIVERSICARE TEXAS I, LLC DIVERSICARE HOLDING COMPANY, LLC DIVERSICARE KANSAS, LLC DIVERSICARE LEASING COMPANY II, LLC DIVERSICARE PROPERTY CO., LLC | ||
By: | /s/ James R. McKnight, Jr. | |
Name: | James R. McKnight, Jr. | |
Its: | Executive Vice President & Chief Financial Officer |
SENIOR CARE CEDAR HILLS, LLC SENIOR CARE GOLFCREST, LLC SENIOR CARE GOLFVIEW, LLC SENIOR CARE SOUTHERN PINES, LLC | |||
BY: | SENIOR CARE FLORIDA LEASING, LLC, its sole member | ||
BY: | DIVERSICARE LEASING CORP., its sole member | ||
By: | /s/ James R. McKnight, Jr. | ||
Name: | James R. McKnight, Jr. | ||
Its: | Executive Vice President & Chief Financial Officer |
SENIOR CARE FLORIDA LEASING, LLC DIVERSICARE AFTON OAKS, LLC DIVERSICARE BRIARCLIFF, LLC DIVERSICARE CHISOLM, LLC DIVERSICARE HARTFORD, LLC DIVERSICARE HILLCREST, LLC DIVERSICARE LAMPASAS, LLC DIVERSICARE PINEDALE, LLC DIVERSICARE WINDSOR HOUSE, LLC DIVERSICARE YORKTOWN, LLC DIVERSICARE ROSE TERRACE, LLC DIVERSICARE THERAPY SERVICES, LLC DIVERSICARE CLINTON, LLC DIVERSICARE HIGHLANDS, LLC | |||
BY: | DIVERSICARE LEASING CORP., its sole member | ||
By: | /s/ James R. McKnight, Jr. | ||
Name: | James R. McKnight, Jr. | ||
Its: | Executive Vice President & Chief Financial Officer | ||
DIVERSICARE BALLINGER, LLC DIVERSICARE DOCTORS, LLC DIVERSICARE ESTATES, LLC DIVERSICARE HUMBLE, LLC DIVERSICARE KATY, LLC DIVERSICARE NORMANDY TERRACE, LLC DIVERSICARE TREEMONT, LLC DIVERSICARE PARIS, LLC | |||
BY: | DIVERSICARE TEXAS I, LLC, its sole member | ||
By: | /s/ James R. McKnight, Jr. | ||
Name: | James R. McKnight, Jr. | ||
Its: | Executive Vice President & Chief Financial Officer |
DIVERSICARE OF CHANUTE, LLC DIVERSICARE OF COUNCIL GROVE, LLC DIVERSICARE OF HAYSVILLE, LLC DIVERSICARE OF SEDGWICK, LLC DIVERSICARE OF HUTCHINSON, LLC DIVERSICARE OF LARNED, LLC | |||
BY: | DIVERSICARE KANSAS, LLC its sole member | ||
By: | /s/ James R. McKnight, Jr. | ||
Name: | James R. McKnight, Jr. | ||
Its: | Executive Vice President & Chief Financial Officer |
By: | DIVERSICARE LEASING COMPANY II, LLC, its sole member |
Name: | James R. McKnight, Jr. |
Its: | Executive Vice President & Chief Financial Officer |
By: | DIVERSICARE PROPERTY CO., LLC, its sole member |
Its: | Executive Vice President & Chief |
By: | DIVERSICARE HOLDING COMPANY, LLC, its sole member |
By: /s/ James R. McKnight, Jr. |
Its: | Executive Vice President & Chief |
Name: | James R. McKnight, Jr. |
Its: | Executive Vice President & Chief Financial Officer |
By: | DIVERSICARE LEASING COMPANY III, LLC, its sole member |
Name: | James R. McKnight, Jr. |
Its: | Executive Vice President & Chief Financial Officer |
Acknowledged and Agreed: DIVERSICARE HEALTHCARE SERVICES, INC. | ||
/s/ Kelly J. Gill | ||
Name: | Kelly J. Gill | |
Its: | President and Chief Executive Officer |
LENDER: BANKERS TRUST COMPANY | ||
By: /s/Jon M. Doll___________ | ||
Name: | Jon M. Doll | |
Its: | Vice President |
LENDER: BOKF, NA D/B/A BANK OF OKLAHOMA | ||
By: /s/ Ryan Kirk______________ | ||
Name: | Ryan Kirk | |
Its: | Vice President |
LENDER: CIT BANK N.A. | ||
By: /s/ Edward Shuster__________ | ||
Name: | Edward Shuster | |
Its: | Director |
LENDER: OPUS BANK, a California commercial bank | ||
By: /s/ Bryan Nance___________ | ||
Name: | Bryan Nance | |
Its: | VP, Portfolio Manager Healthcare Banking |
LENDER: FRANKLIN SYNERGY BANK | ||
By: /s/ Lisa Fletcher____________ | ||
Name: | Lisa Fletcher | |
Its: | Senior Vice President |
1. | Diversicare of Arab, LLC |
2. | Diversicare of Boaz, LLC |
3. | Diversicare of Foley, LLC |
4. | Diversicare of Hueytown, LLC |
5. | Diversicare of Lanett, LLC |
6. | Diversicare of Bessemer, LLC |
7. | Diversicare of Montgomery, LLC |
8. | Diversicare of Oneonta, LLC |
9. | Diversicare of Oxford, LLC |
10. | Diversicare of Pell City, LLC |
11. | Diversicare of Riverchase, LLC |
12. | Diversicare of Winfield, LLC |
13. | Diversicare of Amory, LLC |
14. | Diversicare of Batesville, LLC |
15. | Diversicare of Brookhaven, LLC |
16. | Diversicare of Carthage, LLC |
17. | Diversicare of Eupora, LLC |
18. | Diversicare of Meridian, LLC |
19. | Diversicare of Ripley, LLC |
20. | Diversicare of Southaven, LLC |
21. | Diversicare of Tupelo, LLC |
22. | Diversicare of Tylertown, LLC |
Name | State of Incorporation or Formation | Principal Place of Business and Chief Executive Office | Organizational Number | |
1. | Diversicare Leasing Company III, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 | 6080735 |
2. | Diversicare of Arab, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 | 6084416 |
3. | Diversicare of Boaz, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 | 6084424 |
4. | Diversicare of Foley, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 | 6084437 |
5. | Diversicare of Hueytown, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 | 6084440 |
6. | Diversicare of Lanett, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 | 6084441 |
7. | Diversicare of Bessemer, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 | 6084422 |
8. | Diversicare of Montgomery, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 | 6084445 |
9. | Diversicare of Oneonta, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 | 6084447 |
10. | Diversicare of Oxford, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 | 6084453 |
11. | Diversicare of Pell City, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 | 6084456 |
12. | Diversicare of Riverchase, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 | 6084464 |
13. | Diversicare of Winfield, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 | 6084498 |
14. | Diversicare of Amory, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 | 6084418 |
15. | Diversicare of Batesville, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 | 6084421 |
16. | Diversicare of Brookhaven, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 | 6080735 |
17. | Diversicare of Carthage, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 | 6084416 |
18. | Diversicare of Eupora, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 | 6084424 |
19. | Diversicare of Meridian, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 | 6084437 |
20. | Diversicare of Ripley, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 | 6084440 |
21. | Diversicare of Southaven, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 | 6084441 |
22. | Diversicare of Tupelo, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 | 6084422 |
23. | Diversicare of Tylertown, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 | 6084445 |
Facility Name | Real Property / Location Address | Owner / Lessor | Operator / Lessee | Lease Expiration Date and Options to Extend (if applicable) | |
Golden Living (AL) Facilities | |||||
1. | Diversicare of Arab | 235 Third Street, Southeast, Arab, Alabama 35016 | GPH Arab LLC | Diversicare of Arab, LLC | October 31, 2026; two 5-year renewals |
2. | Diversicare of Boaz | 600 Corley Avenue, Boaz, Alabama 35957 | GPH Boaz LLC | Diversicare of Boaz, LLC | October 31, 2026; two 5-year renewals |
3. | Diversicare of Foley | 1701 North Alston, Foley, Alabama 36535 | GPH Foley LLC | Diversicare of Foley, LLC | October 31, 2026; two 5-year renewals |
4. | Diversicare of Hueytown | 190 Brooklane Drive, Hueytown, Alabama 35023 | GPH Hueytown LLC | Diversicare of Hueytown, LLC | October 31, 2026; two 5-year renewals |
5. | Diversicare of Lanett | 702 South 13th Street, Lanett, Alabama 36863 | GPH Lanett LLC | Diversicare of Lanett, LLC | October 31, 2026; two 5-year renewals |
6. | Diversicare of Bessemer | 820 Golf Course Road, Bessemer, Alabama 35023 | GPH Bessemer LLC | Diversicare of Bessemer, LLC | October 31, 2026; two 5-year renewals |
7. | Diversicare of Montgomery | 2020 North Country Club Drive, Montgomery, Alabama 36106 | GPH Montgomery LLC | Diversicare of Montgomery, LLC | October 31, 2026; two 5-year renewals |
8. | Diversicare of Oneonta | 215 Valley Road, Oneonta, Alabama 35121 | GPH Oneonta LLC | Diversicare of Oneonta, LLC | October 31, 2026; two 5-year renewals |
9. | Diversicare of Oxford | 1130 South Hale Street, Oxford, Alabama 36203 | GPH Oxford LLC | Diversicare of Oxford, LLC | October 31, 2026; two 5-year renewals |
10. | Diversicare of Pell City | 510 Wolf Creek Road North, Pell City, Alabama 35125 | Beverly Enterprises-Alabama, Inc. | Diversicare of Pell City, LLC | October 31, 2026; two 5-year renewals |
11. | Diversicare of Riverchase | 2500 Riverhaven Drive, Birmingham, Alabama 35244 | GPH Birmingham LLC | Diversicare of Riverchase, LLC | October 31, 2026; two 5-year renewals |
12. | Diversicare of Winfield | 144 County Highway 14, Winfield, Alabama 35594 | GPH Winfield LLC | Diversicare of Winfield, LLC | October 31, 2026; two 5-year renewals |
Golden Living (MS) Facilities | |||||
13. | Diversicare of Amory | 1215 Earl Frye Drive, Amory, Mississippi 38821 | GPH Amory LLC | Diversicare of Amory, LLC | October 31, 2026; two 5-year renewals |
14. | Diversicare of Batesville | 154 Woodland Road, Batesville, Mississippi 38606 | GPH Batesville LLC | Diversicare of Batesville, LLC | October 31, 2026; two 5-year renewals |
15. | Diversicare of Brookhaven | 519 Brookman Drive, Brookhaven, Mississippi 39601 | GPH Brookhaven LLC | Diversicare of Brookhaven, LLC | October 31, 2026; two 5-year renewals |
16. | Diversicare of Eupora | 156 E. Walnut Avenue, Eupora, Mississippi 39744 | GPH Eupora LLC | Diversicare of Eupora, LLC | October 31, 2026; two 5-year renewals |
17. | Diversicare of Ripley | 101 Cunningham Drive, Ripley Mississippi 38663 | GPH Ripley LLC | Diversicare of Ripley, LLC | October 31, 2026; two 5-year renewals |
18. | Diversicare of Southaven | 1730 Dorchester Drive, Southaven, Mississippi 38671 | GPH Southaven LLC | Diversicare of Southaven, LLC | October 31, 2026; two 5-year renewals |
19. | Diversicare of Tupelo | 2273 South Eason Boulevard, Tupelo, Mississippi 38804 | GPH Tupelo LLC | Diversicare of Tupelo, LLC | October 31, 2026; two 5-year renewals |
20. | Diversicare of Tylertown | 200 Medical Circle, Tylertown, Mississippi 39667 | GPH Tylertown LLC | Diversicare of Tylertown, LLC | October 31, 2026; two 5-year renewals |
Other (MS) Facilities | |||||
21. | Diversicare of Carthage | 1101 E. Franklin Street, Carthage, Mississippi 39051 | Leake County Nursing Home, Ltd. | Diversicare of Carthage, LLC | September 30, 2018 |
22. | Diversicare of Meridian | 4728 Hwy 39 North, Meridian Mississippi 39301 | Broadmoor Nursing Home, Ltd. | Diversicare of Meridian, LLC | September 30, 2026; two 5-year renewals |
Borrower | Number of Authorized Stock/LLC Interests | Holder of Equity Securities | Ownership Percentage |
Diversicare Leasing Company III, LLC | N/A | Advocat Finance, Inc. | 100% |
Diversicare of Arab, LLC | N/A | Diversicare Leasing Company III, LLC | 100% |
Diversicare of Boaz, LLC | N/A | Diversicare Leasing Company III, LLC | 100% |
Diversicare of Foley, LLC | N/A | Diversicare Leasing Company III, LLC | 100% |
Diversicare of Hueytown, LLC | N/A | Diversicare Leasing Company III, LLC | 100% |
Diversicare of Lanett, LLC | N/A | Diversicare Leasing Company III, LLC | 100% |
Diversicare of Bessemer, LLC | N/A | Diversicare Leasing Company III, LLC | 100% |
Diversicare of Montgomery, LLC | N/A | Diversicare Leasing Company III, LLC | 100% |
Diversicare of Oneonta, LLC | N/A | Diversicare Leasing Company III, LLC | 100% |
Diversicare of Oxford, LLC | N/A | Diversicare Leasing Company III, LLC | 100% |
Diversicare of Pell City, LLC | N/A | Diversicare Leasing Company III, LLC | 100% |
Diversicare of Riverchase, LLC | N/A | Diversicare Leasing Company III, LLC | 100% |
Diversicare of Winfield, LLC | N/A | Diversicare Leasing Company III, LLC | 100% |
Diversicare of Amory, LLC | N/A | Diversicare Leasing Company III, LLC | 100% |
Diversicare of Batesville, LLC | N/A | Diversicare Leasing Company III, LLC | 100% |
Diversicare of Brookhaven, LLC | N/A | Diversicare Leasing Company III, LLC | 100% |
Diversicare of Carthage, LLC | N/A | Diversicare Leasing Company III, LLC | 100% |
Diversicare of Eupora, LLC | N/A | Diversicare Leasing Company III, LLC | 100% |
Diversicare of Meridian, LLC | N/A | Diversicare Leasing Company III, LLC | 100% |
Diversicare of Ripley, LLC | N/A | Diversicare Leasing Company III, LLC | 100% |
Diversicare of Southaven, LLC | N/A | Diversicare Leasing Company III, LLC | 100% |
Diversicare of Tupelo, LLC | N/A | Diversicare Leasing Company III, LLC | 100% |
Diversicare of Tylertown, LLC | N/A | Diversicare Leasing Company III, LLC | 100% |
Lender | Contact Information | Pro Rata Shares |
The PrivateBank and Trust Company | 120 South LaSalle Street Chicago, IL 60603 Attn.: Adam D. Panos Managing Director Tel.: (312) 564-1278 Fax: (312) 683-0446 Initial Dollar Allocation (through July 31, 2017): $19,250,000.00 Adjusted Dollar Allocation (from and after August 1, 2017) $15,565,789.47 | 36.84210526% |
CIT Bank N.A. | 11 West 42nd Street New York, NY 10036 Attn.: Edward Shuster Director Tel.: (212) 771-9303 Initial Dollar Allocation (through July 31, 2017): $11,000,000.00 Adjusted Dollar Allocation (from and after August 1, 2017) $8,894,736.84 | 21.05263158% |
Bankers Trust Company | 453 7th Street Des Moines, IA 50304-0897 Attn.: Jon M. Doll Vice President Tel.: (515) 245-2837 Fax: (515) 245-5216 Initial Dollar Allocation (through July 31, 2017): $8,250,000.00 Adjusted Dollar Allocation (from and after August 1, 2017) $6,671,052.63 | 15.78947368% |
BOKF, NA d/b/a Bank of Oklahoma | One Williams Center, 8th Floor Tulsa, OK 74172 Attn.: Ryan Kirk Vice President Tel.: (918) 588-6743 Fax: (918) 280-3368 Initial Dollar Allocation (through July 31, 2017): $2,750,000.00 Adjusted Dollar Allocation (from and after August 1, 2017) $2,223,684.21 | 5.26315789% |
Opus Bank | 19900 MacArthur Blvd. 12th Floor Irvine, CA 92612 Attn.: Bryan Nance VP, Portfolio Manager Healthcare Banking Tel.: (949) 251-8123 Fax: (949) 250-9988 Initial Dollar Allocation (through July 31, 2017): $5,500,000.00 Adjusted Dollar Allocation (from and after August 1, 2017) $4,447,368.42 | 10.52631579% |
Franklin Synergy Bank | 722 Columbia Ave. Franklin, TN 37064 Chicago, IL 60606 Attn.: Lisa Fletcher Senior Vice President Tel.: (615) 564-6374 Fax: (312) 564-7375 Initial Dollar Allocation (through July 31, 2017): $5,500,000.00 Adjusted Dollar Allocation (from and after August 1, 2017) $4,447,368.42 | 10.52631579% |
Name | State of Incorporation or Formation | Principal Place of Business and Chief Executive Office | |
1. | Diversicare Leasing Company III, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 |
2. | Diversicare of Arab, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 |
3. | Diversicare of Boaz, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 |
4. | Diversicare of Foley, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 |
5. | Diversicare of Hueytown, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 |
6. | Diversicare of Lanett, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 |
7. | Diversicare of Bessemer, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 |
8. | Diversicare of Montgomery, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 |
9. | Diversicare of Oneonta, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 |
10. | Diversicare of Oxford, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 |
11. | Diversicare of Pell City, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 |
12. | Diversicare of Riverchase, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 |
13. | Diversicare of Winfield, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 |
14. | Diversicare of Amory, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 |
15. | Diversicare of Batesville, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 |
16. | Diversicare of Brookhaven, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 |
17. | Diversicare of Carthage, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 |
18. | Diversicare of Eupora, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 |
19. | Diversicare of Meridian, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 |
20. | Diversicare of Ripley, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 |
21. | Diversicare of Southaven, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 |
22. | Diversicare of Tupelo, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 |
23. | Diversicare of Tylertown, LLC | Delaware limited liability company | 1621 Galleria Blvd., Brentwood, TN 37027 |
/s/ Kelly J. Gill |
Kelly J. Gill |
Chief Executive Officer |
/s/ James R. McKnight, Jr. |
James R. McKnight, Jr. |
Executive Vice President and Chief Financial Officer |
(a) | fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and |
(b) | the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company. |
/s/ Kelly J. Gill |
Kelly J. Gill |
Chief Executive Officer |
/s/ James R. McKnight, Jr. |
James R. McKnight, Jr. |
Executive Vice President and Chief Financial Officer |
Document and Entity Information - shares |
9 Months Ended | |
---|---|---|
Sep. 30, 2016 |
Oct. 31, 2016 |
|
Document and Entity Information [Abstract] | ||
Entity Registrant Name | Diversicare Healthcare Services, Inc. | |
Entity Central Index Key | 0000919956 | |
Document Type | 10-Q | |
Document Period End Date | Sep. 30, 2016 | |
Amendment Flag | false | |
Document Fiscal Year Focus | 2016 | |
Document Fiscal Period Focus | Q3 | |
Current Fiscal Year End Date | --12-31 | |
Entity Filer Category | Smaller Reporting Company | |
Entity Common Stock, Shares Outstanding | 6,360,495 |
Interim Consolidated Balance Sheets (Parenthetical) - USD ($) $ in Thousands |
Sep. 30, 2016 |
Dec. 31, 2015 |
---|---|---|
Statement of Financial Position [Abstract] | ||
Allowance for doubtful accounts receivable | $ 10,196 | $ 8,180 |
Preferred stock, par value (dollars per share) | $ 0.1 | $ 0.10 |
Preferred stock, shares authorized (shares) | 200,000 | 200,000 |
Preferred stock, shares issued (shares) | 0 | 0 |
Preferred stock, shares outstanding (shares) | 0 | 0 |
Common stock, par value (dollars per share) | $ 0.01 | $ 0.01 |
Common stock, shares authorized (shares) | 20,000,000 | 20,000,000 |
Common stock, shares issued (shares) | 6,592,000 | 6,513,000 |
Common stock, shares outstanding (shares) | 6,360,000 | 6,281,000 |
Treasury stock, shares (shares) | 232,000 | 232,000 |
Interim Consolidated Statements of Operations (Unaudited) (Parenthetical) - USD ($) $ in Thousands |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2016 |
Sep. 30, 2015 |
Sep. 30, 2016 |
Sep. 30, 2015 |
|
Income Statement [Abstract] | ||||
Tax effect on operating income | $ 12 | $ 237 | $ 33 | $ 628 |
Interim Consolidated Statements of Comprehensive Income (Loss) - USD ($) $ in Thousands |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2016 |
Sep. 30, 2015 |
Sep. 30, 2016 |
Sep. 30, 2015 |
|
Statement of Comprehensive Income [Abstract] | ||||
NET INCOME (LOSS) | $ (975) | $ 431 | $ (3,236) | $ 681 |
OTHER COMPREHENSIVE INCOME: | ||||
Change in fair value of cash flow hedge, net of tax | 364 | 151 | 398 | 382 |
Less: reclassification adjustment for amounts recognized in net income | (118) | (109) | (381) | (345) |
Total other comprehensive income | 246 | 42 | 17 | 37 |
COMPREHENSIVE INCOME (LOSS) | $ (729) | $ 473 | $ (3,219) | $ 718 |
Business |
9 Months Ended |
---|---|
Sep. 30, 2016 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
BUSINESS | BUSINESS Diversicare Healthcare Services, Inc. (together with its subsidiaries, “Diversicare Healthcare Services” or the “Company”) provides long-term care services to nursing center patients in nine states, primarily in the Southeast, Midwest, and Southwest. The Company’s centers provide a range of health care services to their patients and residents that include nursing, personal care, and social services. Additionally, the Company’s nursing centers also offer a variety of comprehensive rehabilitation services, as well as nutritional support services. The Company's continuing operations include centers in Alabama, Florida, Indiana, Kansas, Kentucky, Missouri, Ohio, Tennessee, and Texas. As of September 30, 2016, the Company’s continuing operations consist of 54 nursing centers with 5,879 licensed nursing beds. The Company owns 17 and leases 37 of its nursing centers. Our nursing centers range in size from 48 to 320 licensed nursing beds. The licensed nursing bed count does not include 496 licensed assisted and residential living beds. |
Consolidation and Basis of Presentation of Financial Statements |
9 Months Ended |
---|---|
Sep. 30, 2016 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
CONSOLIDATION AND BASIS OF PRESENTATION OF FINANCIAL STATEMENTS | CONSOLIDATION AND BASIS OF PRESENTATION OF FINANCIAL STATEMENTS The interim consolidated financial statements include the operations and accounts of Diversicare Healthcare Services and its subsidiaries, all wholly-owned. All significant intercompany accounts and transactions have been eliminated in consolidation. The investment in an unconsolidated affiliate (a 50 percent-owned joint venture partnership) is accounted for using the equity method and is described in Note 8 to the interim consolidated financial statements. The interim consolidated financial statements for the three and nine month periods ended September 30, 2016 and 2015, included herein have been prepared by the Company, without audit, pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted pursuant to such rules and regulations. In the opinion of management of the Company, the accompanying interim consolidated financial statements reflect all normal, recurring adjustments necessary to present fairly the Company’s financial position at September 30, 2016, and the results of operations for the three and nine month periods ended September 30, 2016 and 2015, and cash flows for the nine month periods ended September 30, 2016 and 2015. The Company’s balance sheet information at December 31, 2015, was derived from its audited consolidated financial statements as of December 31, 2015. The results of operations for the periods ended September 30, 2016 and 2015 are not necessarily indicative of the operating results that may be expected for a full year. These interim consolidated financial statements should be read in connection with the audited consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2015. |
Recent Accounting Guidance |
9 Months Ended |
---|---|
Sep. 30, 2016 | |
Accounting Policies [Abstract] | |
RECENT ACCOUNTING GUIDANCE | RECENT ACCOUNTING GUIDANCE In May 2014, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") No. 2014-09, Revenue from Contracts with Customers (Topic 606), which requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers. In March 2016, the FASB issued an update to ASU No. 2014-09 in the form of ASU No. 2016-08, which amended the principal-versus-agent implementation guidance and illustrations in the new revenue guidance. The update clarifies that an entity should evaluate whether it is the principal or the agent for each specified good or service promised in a contract with a customer. In April 2016, the FASB issued another update to the new revenue standard in the form of ASU No. 2016-10, which amends the guidance on identifying performance obligations and the implementation guidance on licensing. In May 2016, ASU No. 2016-12 was issued, which amends the new revenue recognition guidance on transition, collectibility, noncash consideration and the presentation of taxes. The new revenue standard (including updates) will be effective for annual and interim reporting periods beginning after December 15, 2017, with early adoption permitted only as of annual reporting periods beginning after December 15, 2016. The Company will adopt the requirements of this standard effective January 1, 2018, and are currently evaluating the impact of the adoption on our financial condition and results of operations. In April 2015, the FASB issued ASU No. 2015-03, Simplifying the Presentation of Debt Issuance Costs (Topic 835), which amends and simplifies the presentation of debt issuance costs. The main provisions of the standard require that debt issuance costs related to a recognized liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, and amortization of the debt issuance costs must be reported as interest expense. The Company adopted ASU No. 2015-03 as of January 1, 2016. The new standard was applied on a retroactive basis and the Company has complied with the applicable disclosures for a change in accounting principle. The adoption of this guidance has not had a material impact on the Company's consolidated financial statements. In November 2015, the FASB issued ASU No. 2015-17, Balance Sheet Classification of Deferred Taxes, which changes how deferred taxes are classified on the Company's balance sheets and is effective for financial statements issued for annual periods beginning after December 15, 2016, with early adoption permitted. ASU 2015-17 requires all deferred tax assets and liabilities to be classified as non-current. Upon adoption, the Company anticipates reclassifying deferred income taxes of approximately $7,405,000 from current to non-current assets. In February 2016, the FASB issued ASU No. 2016-02, Leases. The new standard requires that a lessee of operating leases recognize in the statement of financial position a liability to make lease payments (the lease liability) and a right-of-use asset representing its right to use the underlying asset for the lease term. The lease liability will be equal to the present value of lease payments, with the right-of-use asset based upon the lease liability. The classification criteria for distinguishing between finance (or capital) leases and operating leases are substantially similar to the previous lease guidance. As such, operating leases will result in straight-line rent expense similar to current practice. For short-term leases (term of 12 months or less), a lessee is permitted to make an accounting election not to recognize lease assets and lease liabilities, which would generally result in lease expense being recognized on a straight-line basis over the lease term. The guidance is effective for annual and interim periods beginning after December 15, 2018, and will require application of the new guidance at the beginning of the earliest comparable period presented. Early adoption is permitted. The new standard must be adopted using a modified retrospective transition. The adoption of this standard is expected to have a material impact on the Company’s financial position. The Company is currently assessing the impact of this new accounting pronouncement on the Company's results of operations, financial position, and cash flows. In March 2016, the FASB issued ASU No. 2016-09, Compensation - Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting. The ASU was issued as part of the FASB Simplification Initiative and involves several aspects of accounting for shared-based payment transactions, including the income tax consequences and classification on the statement of cash flows. The guidance is effective for annual periods beginning after December 15, 2016, and interim periods within those annual periods. Early adoption is permitted. The Company is currently assessing the impact of this new accounting pronouncement on the Company's results of operations, financial position, and cash flows. In August 2016, the FASB issued ASU No. 2016-15, Statement of Cash Flows (Topic 230). The ASU provides clarification regarding how certain cash receipts and cash payments are presented and classified in the statement of cash flows. The guidance addresses eight specific cash flow issues with the objective of reducing the existing diversity in practice. The ASU is effective for annual and interim periods beginning after December 15, 2017, which will require the Company to adopt these provisions in the first quarter of fiscal 2018 using a retrospective approach. Early adoption is permitted. The Company does not expect the new accounting pronouncement to have a material impact on our consolidated financial statements. |
Long-Term Debt and Interest Rate Swap |
9 Months Ended |
---|---|
Sep. 30, 2016 | |
Debt Disclosure [Abstract] | |
LONG-TERM DEBT AND INTEREST RATE SWAP | LONG-TERM DEBT AND INTEREST RATE SWAP The Company has agreements with a syndicate of banks for a mortgage term loan ("Original Mortgage Loan") and the Company’s revolving credit agreement ("Original Revolver"). On February 26, 2016, the Company executed an Amended and Restated Credit Agreement (the "Credit Agreement") which modified the terms of the Original Mortgage Loan and the Original Revolver Agreements dated April 30, 2013. The Credit Agreement increases the Company's borrowing capacity to $100,000,000 allocated between a $72,500,000 Mortgage Loan ("Amended Mortgage Loan") and a $27,500,000 Revolver ("Amended Revolver"). The Amended Mortgage Loan consists of a $60,000,000 term loan facility and a $12,500,000 acquisition loan facility. Loan acquisition costs associated with the Amended Mortgage Loan and the Amended Revolver were capitalized in the amount of $1,812,000 and are being amortized over the five-year term of the agreements. Additionally, the Glasgow term loan balance was consolidated into the new Credit Agreement. Under the terms of the amended agreements, the syndicate of banks provided the Amended Mortgage Loan with an original balance of $72,500,000 with a five-year maturity through February 26, 2021, and a $27,500,000 Amended Revolver through February 26, 2021. The Amended Mortgage Loan has a term of five years, with principal and interest payable monthly based on a 25-year amortization. Interest on the term and acquisition loan facilities are based on LIBOR plus 4.0% and 4.75%, respectively. A portion of the Amended Mortgage Loan is effectively fixed at 5.79% pursuant to an interest rate swap with an initial notional amount of $30,000,000. As of September 30, 2016, the interest rate related to the Amended Mortgage Loan was 4.52%. The Amended Mortgage Loan is secured by seventeen owned nursing centers, related equipment and a lien on the accounts receivable of these centers. The Amended Mortgage Loan and the Amended Revolver are cross-collateralized. The Company’s Amended Revolver has an interest rate of LIBOR plus 4.0% and is secured by accounts receivable and is subject to limits on the maximum amount of loans that can be outstanding under the revolver based on borrowing base restrictions. The Amended Mortgage Loan balance was $61,484,000 as of September 30, 2016, consisting of $59,195,000 on the term loan facility and $2,289,000 on the acquisition loan facility. As of September 30, 2016, the Company had $9,000,000 borrowings outstanding under the Amended Revolver compared to $12,900,000 outstanding as of December 31, 2015. The outstanding borrowings on the revolver primarily compensate for accumulated Medicaid and Medicare receivables at recently acquired facilities as these facilities proceed through the change in ownership process with CMS. Annual fees for letters of credit issued under the Amended Revolver are 3.00% of the amount outstanding. The Company has ten letters of credit with a total value of $7,868,000 outstanding as of September 30, 2016. Considering the balance of eligible accounts receivable, the letters of credit, the amounts outstanding under the revolving credit facility and the maximum loan amount of $27,500,000, the balance available for borrowing under the Amended Revolver was $6,981,000 at September 30, 2016. The Company’s debt agreements contain various financial covenants, the most restrictive of which relates to debt service coverage ratios. As of September 30, 2016, the Company was compliant with the amended covenants as described in Note 10 to the interim consolidated financial statements. Interest Rate Swap Transaction As part of the debt agreements entered into in April 2013, the Company entered into an interest rate swap agreement with a member of the bank syndicate as the counterparty. The Company designated its interest rate swap as a cash flow hedge and the earnings component of the hedge, net of taxes, is reflected as a component of other comprehensive income. In conjunction with the Amendment to the Credit Agreement, the Company amended the terms of its interest rate swap on February 26, 2016. The interest rate swap agreement requires the Company to make fixed rate payments to the bank calculated on the initial notional amount of $30,000,000 at an annual fixed rate of 5.79% while the bank is obligated to make payments to the Company based on LIBOR on the same notional amount. The Company assesses the effectiveness of its interest rate swap on a quarterly basis, and at September 30, 2016, the Company determined that the interest rate swap was effective. The interest rate swap valuation model indicated a net liability of $957,000 at September 30, 2016. The fair value of the interest rate swap is included in “other noncurrent liabilities” on the Company’s interim consolidated balance sheet. The liability related to the interest rate swap included in accumulated other comprehensive loss at September 30, 2016 is $593,000, net of the income tax benefit of $364,000. As the Company’s interest rate swap is not traded on a market exchange, the fair value is determined using a valuation based on a discounted cash flow analysis. This analysis reflects the contractual terms of the interest rate swap agreement and uses observable market-based inputs, including estimated future LIBOR interest rates. The interest rate swap valuation is classified in Level 2 of the fair value hierarchy, in accordance with the FASB guidance set forth in ASC 820, Fair Value Measurement. |
Commitments and Contingencies |
9 Months Ended |
---|---|
Sep. 30, 2016 | |
Health Care Organizations [Abstract] | |
COMMITMENTS AND CONTINGENCIES | COMMITMENTS AND CONTINGENCIES Professional Liability and Other Liability Insurance The Company has professional liability insurance coverage for its nursing centers that, based on historical claims experience, is likely to be substantially less than the claims that are expected to be incurred. Effective July 1, 2013, the Company established a wholly-owned, consolidated offshore limited purpose insurance subsidiary, SHC Risk Carriers, Inc. (“SHC”) which has issued a policy insuring claims made against all of the Company's nursing centers in Florida and Tennessee, as well as the Company’s formerly operated Arkansas and West Virginia facilities. Several of the Company’s nursing centers in Alabama, Kentucky, Ohio, and Texas are also covered under this policy. The SHC policy provides coverage limits of either $500,000 or $1,000,000 per medical incident with a sublimit per center of $1,000,000 and total annual aggregate policy limits of $5,000,000. The remaining nursing centers are covered by one of seven claims made professional liability insurance policies purchased from entities unaffiliated with the Company. These policies provide coverage limits of $1,000,000 per claim and have sublimits of $3,000,000 per center, with varying self-insured retention levels per claim and varying aggregate policy limits. Reserve for Estimated Self-Insured Professional Liability Claims Because the Company’s actual liability for existing and anticipated professional liability and general liability claims will likely exceed the Company’s limited insurance coverage, the Company has recorded total liabilities for reported and estimated future claims of $19,878,000 as of September 30, 2016. This accrual includes estimates of liability for incurred but not reported claims, estimates of liability for reported but unresolved claims, actual liabilities related to settlements, including settlements to be paid over time, and estimates of legal costs related to these claims. All losses are projected on an undiscounted basis and are presented without regard to any potential insurance recoveries. Amounts are added to the accrual for estimates of anticipated liability for claims incurred during each period, and amounts are deducted from the accrual for settlements paid on existing claims during each period. The Company evaluates the adequacy of this liability on a quarterly basis. Semi-annually, the Company retains a third-party actuarial firm to assist in the evaluation of this reserve. Since May 2012, Merlinos & Associates, Inc. (“Merlinos”) has assisted management in the preparation of the appropriate accrual for incurred but not reported general and professional liability claims based on data furnished as of May 31 and November 30 of each year. Merlinos primarily utilizes historical data regarding the frequency and cost of the Company's past claims over a multi-year period, industry data and information regarding the number of occupied beds to develop its estimates of the Company's ultimate professional liability cost for current periods. On a quarterly basis, the Company obtains reports of asserted claims and lawsuits incurred. These reports, which are provided by the Company’s insurers and a third-party claims administrator, contain information relevant to the actual expense already incurred with each claim as well as the third-party administrator’s estimate of the anticipated total cost of the claim. This information is reviewed by the Company quarterly and provided to the actuary semi-annually. Based on the Company’s evaluation of the actual claim information obtained, the semi-annual estimates received from the third-party actuary, the amounts paid and committed for settlements of claims and on estimates regarding the number and cost of additional claims anticipated in the future, the reserve estimate for a particular period may be revised upward or downward on a quarterly basis. Any increase in the accrual decreases results of operations in the period and any reduction in the accrual increases results of operations during the period. As of September 30, 2016, the Company is engaged in 62 professional liability lawsuits. Ten lawsuits are currently scheduled for trial or arbitration during the next twelve months, and it is expected that additional cases will be set for trial or hearing. The Company’s cash expenditures for self-insured professional liability costs from continuing operations were $2,779,000 and $3,306,000 for the nine months ended September 30, 2016 and 2015, respectively. Although the Company adjusts its accrual for professional and general liability claims on a quarterly basis and retains a third-party actuarial firm semi-annually to assist management in estimating the appropriate accrual, professional and general liability claims are inherently uncertain, and the liability associated with anticipated claims is very difficult to estimate. Professional liability cases have a long cycle from the date of an incident to the date a case is resolved, and final determination of the Company’s actual liability for claims incurred in any given period is a process that takes years. As a result, the Company’s actual liabilities may vary significantly from the accrual, and the amount of the accrual has and may continue to fluctuate by a material amount in any given period. Each change in the amount of this accrual will directly affect the Company’s reported earnings and financial position for the period in which the change in accrual is made. Civil Investigative Demand ("CID") In July 2013, the Company learned that the United States Attorney for the Middle District of Tennessee ("DOJ") had commenced a civil investigation of potential violations of the False Claims Act ("FCA"). In October 2014, the Company learned that the investigation was started by the filing under seal of a false claims action against the two facilities that were the subject of the original CID. In connection with this matter, between July 2013 and early February 2016, the Company has received three civil investigative demands (a form of subpoena) for documents and information relating to our practices and policies for rehabilitation, and other services, our preadmission evaluation forms ("PAEs") required by TennCare and our Pre-Admission Screening and Resident Reviews ("PASRRs"). We have responded to those requests. The DOJ has also issued CID's for testimony from current and former employees of the Company. The DOJ’s civil investigation of the Company's practices and policies for rehabilitation now covers all of the Company’s facilities, but thus far only documents from six of our facilities have been requested. In June 2016, the Company received an authorized investigative demand (a form of subpoena) for documents in connection with a criminal investigation by the DOJ related to our practices with respect to PAEs and PASRRs, and the Company has provided documents responsive to this subpoena. The Company cannot predict the outcome of these investigations or any possible related proceedings, and the outcome could have a materially adverse effect on the Company, including the imposition of damages, criminal charges, fines, penalties and/or a corporate integrity agreement. The Company is committed to provide caring and professional services to its patients and residents in compliance with applicable laws and regulations. Other Insurance With respect to workers’ compensation insurance, substantially all of the Company’s employees became covered under either an indemnity insurance plan or state-sponsored programs in May 1997. The Company is completely self-insured for workers’ compensation exposures prior to May 1997. The Company has been and remains a non-subscriber to the Texas workers’ compensation system and is, therefore, completely self-insured for employee injuries with respect to its Texas operations. From June 30, 2003 until June 30, 2007, the Company’s workers’ compensation insurance programs provided coverage for claims incurred with premium adjustments depending on incurred losses. For the period from July 1, 2007 until June 30, 2008, the Company is completely self-insured for workers' compensation exposure. From July 1, 2008 through September 30, 2016, the Company is covered by a prefunded deductible policy. Under this policy, the Company is self-insured for the first $500,000 per claim, subject to an aggregate maximum of $3,000,000. The Company funds a loss fund account with the insurer to pay for claims below the deductible. The Company accounts for premium expense under this policy based on its estimate of the level of claims subject to the policy deductibles expected to be incurred. The liability for workers’ compensation claims is $193,000 at September 30, 2016. The Company has a non-current receivable for workers’ compensation policies covering previous years of $1,224,000 as of September 30, 2016. The non-current receivable is a function of payments paid to the Company’s insurance carrier in excess of the estimated level of claims expected to be incurred. As of September 30, 2016, the Company is self-insured for health insurance benefits for certain employees and dependents for amounts up to $175,000 per individual annually. The Company provides reserves for the settlement of outstanding self-insured health claims at amounts believed to be adequate. The liability for reported claims and estimates for incurred but unreported claims is $666,000 at September 30, 2016. The differences between actual settlements and reserves are included in expense in the period finalized. |
Stock-Based Compensation |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
STOCK-BASED COMPENSATION | STOCK-BASED COMPENSATION Overview of Plans In December 2005, the Compensation Committee of the Board of Directors adopted the 2005 Long-Term Incentive Plan (“2005 Plan”). The 2005 Plan allows the Company to issue stock options and other share and cash based awards. Under the 2005 Plan, 700,000 shares of the Company's common stock have been reserved for issuance upon exercise of equity awards granted thereunder. All grants under this plan expire 10 years from the date the grants were authorized by the Board of Directors. In June 2008, the Company adopted the Advocat Inc. 2008 Stock Purchase Plan for Key Personnel (“Stock Purchase Plan”). The Stock Purchase Plan provides for the granting of rights to purchase shares of the Company's common stock to directors and officers and 150,000 shares of the Company's common stock has been reserved for issuance under the Stock Purchase Plan. The Stock Purchase Plan allows participants to elect to utilize a specified portion of base salary, annual cash bonus, or director compensation to purchase restricted shares or restricted share units (“RSU's”) at 85% of the quoted market price of a share of the Company's common stock on the date of purchase. The restriction period under the Stock Purchase Plan is generally two years from the date of purchase and during which the shares will have the rights to receive dividends, however, the restricted share certificates will not be delivered to the shareholder and the shares cannot be sold, assigned or disposed of during the restriction period. In June 2016, our shareholders approved an amendment to the Stock Purchase Plan to increase the number of shares of our common stock authorized under the Plan from 150,000 shares to 350,000 shares. No grants can be made under the Stock Purchase Plan after April 25, 2028. In April 2010, the Compensation Committee of the Board of Directors adopted the 2010 Long-Term Incentive Plan (“2010 Plan”), followed by approval by the Company's shareholders in June 2010. The 2010 Plan allows the Company to issue stock appreciation rights, stock options and other share and cash based awards. Under the 2010 Plan, 380,000 shares of the Company's common stock have been reserved for issuance upon exercise of equity awards granted. Equity Grants and Valuations During the nine months ended September 30, 2016 and 2015, the Compensation Committee of the Board of Directors approved grants totaling approximately 83,000 and 74,000 shares of restricted common stock to certain employees and members of the Board of Directors, respectively. The fair value of restricted shares are determined as the quoted market price of the underlying common shares at the date of the grant. The restricted shares typically vest 33% on the first, second and third anniversaries of the grant date. Unvested shares may not be sold or transferred. During the vesting period, dividends accrue on the restricted shares, but are paid in additional shares of common stock upon vesting, subject to the vesting provisions of the underlying restricted shares. The restricted shares are entitled to the same voting rights as other common shares. Upon vesting, all restrictions are removed. Summarized activity of the equity compensation plans is presented below:
Summarized activity of the Restricted Share Units for the Stock Purchase Plan is as follows:
Prior to 2015, the Compensation Committee of the Board of Directors also approved grants of Stock Only Stock Appreciation Rights (“SOSARs”) and Stock Options at the market price of the Company's common stock on the grant date. The SOSARs and Options vest 33% on the first, second and third anniversaries of the grant date, and expire 10 years from the grant date. The SOSARs and Options were valued and recorded in the same manner, and will be settled with issuance of new stock for the difference between the market price on the date of exercise and the exercise price. The Company estimated the total recognized and unrecognized compensation related to SOSARs and stock options using the Black-Scholes-Merton equity grant valuation model. In computing the fair value estimates using the Black-Scholes-Merton valuation model, the Company took into consideration the exercise price of the equity grants and the market price of the Company's stock on the date of grant. The Company used an expected volatility that equals the historical volatility over the most recent period equal to the expected life of the equity grants. The risk free interest rate is based on the U.S. treasury yield curve in effect at the time of grant. The Company used the expected dividend yield at the date of grant, reflecting the level of annual cash dividends currently being paid on its common stock. While no SOSARs or Options were granted during 2016 and 2015, previously granted SOSARs and Options remain outstanding as of September 30, 2016. The following table summarizes information regarding stock options and SOSAR grants outstanding as of September 30, 2016:
Stock-based compensation expense is non-cash and is included as a component of general and administrative expense or operating expense based upon the classification of cash compensation paid to the related employees. The Company recorded total stock-based compensation expense of $721,000 and $924,000 in the nine month periods ended September 30, 2016 and 2015, respectively. |
Earnings (Loss) Per Common Share |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2016 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Earnings Per Share [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
EARNINGS (LOSS) PER COMMON SHARE | EARNINGS (LOSS) PER COMMON SHARE Information with respect to basic and diluted net income (loss) per common share is presented below in thousands, except per share:
The effects of 231,000 and 16,000 SOSARs and options outstanding were excluded from the computation of diluted earnings per common share in the nine months ended September 30, 2016 and 2015, respectively, because these securities would have been anti-dilutive. |
Equity Method Investment |
9 Months Ended |
---|---|
Sep. 30, 2016 | |
Equity Method Investments and Joint Ventures [Abstract] | |
EQUITY METHOD INVESTMENT | EQUITY METHOD INVESTMENT The investment in unconsolidated affiliate reflected on the interim consolidated balance sheet relates to a pharmacy joint venture partnership in which the Company owns 50%. This investment in unconsolidated affiliate is accounted for using the equity method as the Company exerts significant influence, but does not control or otherwise consolidate the entity. The investment in unconsolidated affiliate balance at September 30, 2016, was $989,000 as compared to $798,000 at December 31, 2015. Additionally, the Company's share of the net profits and losses of the unconsolidated affiliate are reported in equity in net earnings or losses of unconsolidated affiliate in our statement of operations. The Company's equity in the net income of unconsolidated affiliate for the quarter ended September 30, 2016, was $130,000 as compared to $97,000 for the quarter ended September 30, 2015. For the nine-month period ended September 30, 2016, the equity in the net income of unconsolidated affiliate was $191,000 compared to $280,000 for the nine-month period ended September 30, 2015. |
Business Developments and Other Significant Transactions |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2016 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Business Combinations [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
BUSINESS DEVELOPMENTS AND OTHER SIGNIFICANT TRANSACTIONS | BUSINESS DEVELOPMENTS AND OTHER SIGNIFICANT TRANSACTIONS 2016 Acquisitions On August 15, 2016, the Company entered into an Operation Transfer Agreement with Golden Living to assume the operations of 22 facilities in Alabama and Mississippi, which became effective in the fourth quarter of 2016. Refer to Note 10 of the interim consolidated financial statements for further discussion on the Company's acquisition of these facilities. On February 26, 2016, the Company exercised its purchase options to acquire the real estate assets for Diversicare of Hutchinson in Hutchinson, Kansas and Clinton Place in Clinton, Kentucky for $4,250,000 and $3,300,000, respectively. The Company has operated these facilities since February 2015 and April 2012, respectively. Hutchinson is an 85-bed skilled nursing facility, and Clinton is an 88-bed skilled nursing facility. As a result of the consummation of the Agreements, the Company allocated the purchase price and acquisition costs between the assets acquired. The allocation of the purchase price was determined with the assistance of HealthTrust LLC, a third-party real estate valuation firm. The allocation for the assets acquired is as follows:
2015 Acquisitions On February 1, 2015, the Company entered into an Asset Purchase Agreement (the “Purchase Agreement”) with Barren County Health Care Center, Inc. to acquire certain land, improvements, furniture, fixtures and equipment, personal property and intangible property, together comprising a 94-bed skilled nursing center in Glasgow, Kentucky, for an aggregate purchase price of $7,000,000. As a result of this business combination transaction, the Company allocated the purchase price of $7,000,000 based on the fair value of the acquired net assets. The allocation of the purchase price was determined with the assistance of HealthTrust LLC, a third-party real estate valuation firm. The allocation for the net assets acquired is as follows:
On November 1, 2015, the Company entered into an Asset Purchase Agreement with Haws Fulton Investors, LLC to acquire certain land, improvements, furniture, fixtures and equipment, personal property and intangible property, together comprising a 60-bed skilled nursing center in Fulton, Kentucky, for an aggregate purchase price of $3,900,000. As a result of this business combination transaction, the Company allocated the purchase price of $3,900,000 based on the fair value of the acquired net assets. The allocation for the net assets acquired is as follows:
2016 Lease Termination On May 31, 2016, the Company entered into an Agreement with Avon Ohio, LLC to amend the original lease agreement, thus terminating the Company's right of possession of the facility. As a result, the Company incurred lease termination costs of $2,008,000 in the second quarter of 2016. Under the amended agreement, the Company is required to pay $300,000 per year through the term of the original lease agreement, July 31, 2024. For accounting purposes, this transaction was not reported as a discontinued operation, which is in accordance with the modified authoritative guidance for reporting discontinued operations, effective January 1, 2015. A disposal is now required to be reported in discontinued operations only if the disposal represents a strategic shift that has (or will have) a major effect on the Company's operations and financial results. |
Subsequent Events |
9 Months Ended |
---|---|
Sep. 30, 2016 | |
Subsequent Events [Abstract] | |
Subsequent Events | SUBSEQUENT EVENTS Golden Living On October 1, 2016, the Company entered into a Master Lease Agreement (the "Lease") with Golden Living (the "Lessor") to directly lease eight facilities located in Mississippi from the Lessor, which resulted in the following business acquisitions: (i) a 152-bed skilled nursing facility known as Golden Living Center - Amory; (ii) a 130-bed skilled nursing facility known as Golden Living Center - Batesville; (iii) a 58-bed skilled nursing facility known as Golden Living Center - Brook Manor; (iv) a 119-bed skilled nursing facility known as Golden Living Center - Eupora; (v) a 140-bed skilled nursing facility known as Golden Living Center - Ripley; (vi) a 140-bed skilled nursing facility known as Golden Living Center - Southaven; (vii) a 120-bed skilled nursing facility known as Golden Living Center - Eason Blvd; (viii) a 60-bed skilled nursing facility known as Golden Living Center - Tylertown. The Lease has an initial term of ten years. The Company also assumed the individual leases of a 120-bed facility known as Broadmoor Nursing Home, with an initial lease term often years, and a 99-bed skilled nursing facility known as Leake County Nursing Home, with a lease term of two years. On November, 1 2016, the Company amended and restated the Lease ("Amended Lease") with the Lessor to directly lease an additional twelve facilities located in Alabama from the Lessor, which resulted in the following business acquisitions: (i) a 87-bed skilled nursing facility known as Golden Living Center - Arab; (ii) a 180-bed skilled nursing facility known as Golden Living Center - Meadowood; (iii) a 132-bed skilled nursing facility known as Golden Living Center - Riverchase; (iv) a 100-bed skilled nursing facility known as Golden Living Center - Boaz; (v) a 154-bed skilled nursing facility known as Golden Living Center - Foley; (vi) a 50-bed skilled nursing facility known as Golden Living Center - Hueytown; (vii) a 85-bed skilled nursing facility known as Golden Living Center - Lanett; (viii) a 138-bed skilled nursing facility known as Golden Living Center - Montgomery; (ix) a 120-bed skilled nursing facility known as Golden Living Center - Oneonta; (x) a 173-bed skilled nursing facility known as Golden Living Center - Oxford; (xi) a 94-bed skilled nursing facility known as Golden Living Center - Pell City; (xii) a 123-bed skilled nursing facility known as Golden Living Center - Winfield. The Amended Lease has an initial term of ten years. The completion of this acquisition brings the Company's operations to 76 nursing centers with 8,453 skilled nursings beds. They are expected to be accretive to earnings early in the Company's tenure as the operator of the Facilities. Debt Modification On October 3, 2016, the Company executed an Amendment to the Amended and Restated Revolving Loan and Security Agreement (the "Amended Revolver") with a syndicate of financial institutions and banks, including The PrivateBank and Trust Company, the administering agent, which modifies the terms of the Amended and Restated Revolving Loan and Security Agreement (the "Original Revolver"), dated February 26, 2016. The Amended Revolver increases the Company's maximum revolving facility to $52,250,000; provided that the maximum revolving facility be reduced to $42,250,000 on August 1, 2017. The Amended Revolver amends certain provisions to our financial covenants including the following: the minimum Adjusted EBITDA shall not be less than $8,500,000 for the quarter ending September 30, 2016; $9,500,000 for the quarter ending December 31, 2016; $10,000,000 for the quarter ending March 31, 2017; $11,500,000 for the quarter ending June 30, 2017; and $13,000,000 for the quarter ending September 30, 2017 and for each quarter thereafter. |
Consolidation and Basis of Presentation of Financial Statements (Policies) |
9 Months Ended |
---|---|
Sep. 30, 2016 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Consolidation | The interim consolidated financial statements include the operations and accounts of Diversicare Healthcare Services and its subsidiaries, all wholly-owned. All significant intercompany accounts and transactions have been eliminated in consolidation. The investment in an unconsolidated affiliate (a 50 percent-owned joint venture partnership) is accounted for using the equity method and is described in Note 8 to the interim consolidated financial statements. |
Basis of Accounting | The interim consolidated financial statements for the three and nine month periods ended September 30, 2016 and 2015, included herein have been prepared by the Company, without audit, pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted pursuant to such rules and regulations. In the opinion of management of the Company, the accompanying interim consolidated financial statements reflect all normal, recurring adjustments necessary to present fairly the Company’s financial position at September 30, 2016, and the results of operations for the three and nine month periods ended September 30, 2016 and 2015, and cash flows for the nine month periods ended September 30, 2016 and 2015. The Company’s balance sheet information at December 31, 2015, was derived from its audited consolidated financial statements as of December 31, 2015. The results of operations for the periods ended September 30, 2016 and 2015 are not necessarily indicative of the operating results that may be expected for a full year. These interim consolidated financial statements should be read in connection with the audited consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2015. |
Recent Accounting Guidance | In May 2014, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") No. 2014-09, Revenue from Contracts with Customers (Topic 606), which requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers. In March 2016, the FASB issued an update to ASU No. 2014-09 in the form of ASU No. 2016-08, which amended the principal-versus-agent implementation guidance and illustrations in the new revenue guidance. The update clarifies that an entity should evaluate whether it is the principal or the agent for each specified good or service promised in a contract with a customer. In April 2016, the FASB issued another update to the new revenue standard in the form of ASU No. 2016-10, which amends the guidance on identifying performance obligations and the implementation guidance on licensing. In May 2016, ASU No. 2016-12 was issued, which amends the new revenue recognition guidance on transition, collectibility, noncash consideration and the presentation of taxes. The new revenue standard (including updates) will be effective for annual and interim reporting periods beginning after December 15, 2017, with early adoption permitted only as of annual reporting periods beginning after December 15, 2016. The Company will adopt the requirements of this standard effective January 1, 2018, and are currently evaluating the impact of the adoption on our financial condition and results of operations. In April 2015, the FASB issued ASU No. 2015-03, Simplifying the Presentation of Debt Issuance Costs (Topic 835), which amends and simplifies the presentation of debt issuance costs. The main provisions of the standard require that debt issuance costs related to a recognized liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, and amortization of the debt issuance costs must be reported as interest expense. The Company adopted ASU No. 2015-03 as of January 1, 2016. The new standard was applied on a retroactive basis and the Company has complied with the applicable disclosures for a change in accounting principle. The adoption of this guidance has not had a material impact on the Company's consolidated financial statements. In November 2015, the FASB issued ASU No. 2015-17, Balance Sheet Classification of Deferred Taxes, which changes how deferred taxes are classified on the Company's balance sheets and is effective for financial statements issued for annual periods beginning after December 15, 2016, with early adoption permitted. ASU 2015-17 requires all deferred tax assets and liabilities to be classified as non-current. Upon adoption, the Company anticipates reclassifying deferred income taxes of approximately $7,405,000 from current to non-current assets. In February 2016, the FASB issued ASU No. 2016-02, Leases. The new standard requires that a lessee of operating leases recognize in the statement of financial position a liability to make lease payments (the lease liability) and a right-of-use asset representing its right to use the underlying asset for the lease term. The lease liability will be equal to the present value of lease payments, with the right-of-use asset based upon the lease liability. The classification criteria for distinguishing between finance (or capital) leases and operating leases are substantially similar to the previous lease guidance. As such, operating leases will result in straight-line rent expense similar to current practice. For short-term leases (term of 12 months or less), a lessee is permitted to make an accounting election not to recognize lease assets and lease liabilities, which would generally result in lease expense being recognized on a straight-line basis over the lease term. The guidance is effective for annual and interim periods beginning after December 15, 2018, and will require application of the new guidance at the beginning of the earliest comparable period presented. Early adoption is permitted. The new standard must be adopted using a modified retrospective transition. The adoption of this standard is expected to have a material impact on the Company’s financial position. The Company is currently assessing the impact of this new accounting pronouncement on the Company's results of operations, financial position, and cash flows. In March 2016, the FASB issued ASU No. 2016-09, Compensation - Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting. The ASU was issued as part of the FASB Simplification Initiative and involves several aspects of accounting for shared-based payment transactions, including the income tax consequences and classification on the statement of cash flows. The guidance is effective for annual periods beginning after December 15, 2016, and interim periods within those annual periods. Early adoption is permitted. The Company is currently assessing the impact of this new accounting pronouncement on the Company's results of operations, financial position, and cash flows. In August 2016, the FASB issued ASU No. 2016-15, Statement of Cash Flows (Topic 230). The ASU provides clarification regarding how certain cash receipts and cash payments are presented and classified in the statement of cash flows. The guidance addresses eight specific cash flow issues with the objective of reducing the existing diversity in practice. The ASU is effective for annual and interim periods beginning after December 15, 2017, which will require the Company to adopt these provisions in the first quarter of fiscal 2018 using a retrospective approach. Early adoption is permitted. The Company does not expect the new accounting pronouncement to have a material impact on our consolidated financial statements. |
Stock-Based Compensation (Tables) |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Summarized activity of equity compensation plans | Summarized activity of the equity compensation plans is presented below:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of summarized activity of Restricted Share Units |
Summarized activity of the Restricted Share Units for the Stock Purchase Plan is as follows:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of summarized information regarding stock options and SOSAR grants outstanding | The following table summarizes information regarding stock options and SOSAR grants outstanding as of September 30, 2016:
|
Earnings (Loss) Per Common Share (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2016 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Earnings Per Share [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Basic and diluted net income (loss) per common share | Information with respect to basic and diluted net income (loss) per common share is presented below in thousands, except per share:
|
Business Development and Other Significant Transactions(Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2016 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Diversicare of Hutchinson, Kansas and Clinton Place, Kentucky | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Business Acquisition [Line Items] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of allocation for net assets acquired | The allocation for the assets acquired is as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Skilled Nursing Center in Glasgow, Kentucky | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Business Acquisition [Line Items] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of allocation for net assets acquired | The allocation for the net assets acquired is as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Skilled Nursing Center in Fulton, Kentucky | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Business Acquisition [Line Items] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of allocation for net assets acquired | The allocation for the net assets acquired is as follows:
|
Consolidation and Basis of Presentation of Financial Statements (Narrative) (Details) |
Sep. 30, 2016 |
---|---|
Unnamed pharmacy joint venture | |
Schedule of Equity Method Investments [Line Items] | |
Percentage of owned joint venture Investment in nonconsolidated affiliate | 50.00% |
Recent Accounting Guidance (Narrative) (Details) - USD ($) $ in Thousands |
Sep. 30, 2016 |
Dec. 31, 2015 |
---|---|---|
Accounting Policies [Abstract] | ||
Reclassification of current deferred income tax assets | $ (7,405) | $ (7,999) |
Earnings (Loss) Per Common Share (Narrative) (Details) - shares shares in Thousands |
9 Months Ended | |
---|---|---|
Sep. 30, 2016 |
Sep. 30, 2015 |
|
Earnings Per Share [Abstract] | ||
Antidilutive shares excluded from computation of diluted earnings per share (shares) | 231 | 16 |
Equity Method Investment (Narrative) (Details) - USD ($) $ in Thousands |
3 Months Ended | 9 Months Ended | |||
---|---|---|---|---|---|
Sep. 30, 2016 |
Sep. 30, 2015 |
Sep. 30, 2016 |
Sep. 30, 2015 |
Dec. 31, 2015 |
|
Schedule of Equity Method Investments [Line Items] | |||||
Investment in unconsolidated affiliate | $ 989 | $ 989 | $ 798 | ||
Equity in net income of unconsolidated affiliate | $ 130 | $ 97 | $ 191 | $ 280 | |
Unnamed pharmacy joint venture | |||||
Schedule of Equity Method Investments [Line Items] | |||||
Percentage of owned joint venture Investment in nonconsolidated affiliate | 50.00% | 50.00% |
>=&+U4/8B7DR'2%P(YU<227]KWG2GBL(*QF^64H;
M_OT9TVUP=EO,A"[80GNDL!N]W3P,39@#OGQ3M /;F<03>U.DVU!1T(W&2,B*
M7:$@1LD"8U*P2Z&$SH$M2P+B!,1/!64$E!%0]I>@I<=#6+ CH#$!C4\%30AH
M0D"34T%3 IH2T/14T#D!G1/0^2'HLG%2@Z/!N"!?7!Q^L1^RS5@=]L9)Q\R:
MW5N@H \$].$0] !Y\.Z?/#<->J>?V.<&L;C+5+H1M6YT2+DU^NG=(]B*7<-J
M:W$;'*P5#).$HCH"1PR^,E4E?>M&R\&5AFF!SF5G72D5.(T8O/0F?WZ'88$
MJ; >NH-DHNZF$7D7PFH \G\W:];:LBO9+?2P/_7^>ZZ8JNOYG\S)KCTU9
M;,9"U7Y&QH195>P.T\5\?/:U6 RVB<\MZI/Z=OL/SK&R/68B( ?\$#'9Q)D'["?$E&'^J TV"!)!0NL# _7:&.Y R
M$/G$KQ/G9\H 7)XO[ ^Q6J_^Q"W G!*X#D)%,<
M$^.TA2>D$?$-OL-T#=K#$)$IP]N+RD($2&T3D"I]-T">]SB"R:Z\_@B(/>
MSO;W&K S#M/%W0EP/0?DLU;!/1H:\O/=,B:ZY D]48]\@)U-D((V*U,WHQ.*
MA#TYN?Y(,4S!=Q]!TK@Z&;5_$HG0)1PCK'R7B8P1DJS5C-']CX:!X#B#?X+-
M=V?#\?&[+15.X'WTXV)*G/G=
M #T"Q14DT,U;((Z38']G?PLOU$.,Q#2B:$@\W"#B8&6Q4I/IGS&$' *(O;G,
M X_PZW$I^$J*$F(OCI$(]A(=0ED%M18V>0''@A_O,[Q/9" V:M9$+;3+8,QA
M?+Q> DB D(G4"I8,#7@-P&$#0Z$B$A3B,N;G_>V=0[7O<,X(1_>;V5>8;*,@
MMRRV@6N@B#0'CC;7$N^]8!F+,$FR9'<_ZT-,&J,G#2'U--,76>TD 9(PBR.Y
M\ ;D
R3*X"/E+?:!-O3X 9Y&5UOWE#65*&XO &PO=V]R:W-H
M965T
MYO(7I0.SY
M>32Z^@*6:.4W?LN_HHC*"J6)89H+$I'#:9I19>Y\B+KE56RS97,("C\/$T]J
MI1)"R\B]I4XZ2H5A;#Y)A:VHS=IF(^A46? 12\%0:E#A*[M/P](&
MSK'XL]C%+ #X:2,@I8EZ<"W[M#I^>L9^Y(NT7-Q9H$)@;H*%>,C(%#R8^D1?
M%-'@-93D9!TM-]#E, 1](4W>.Q*2X)@P09TUE'"D(+BT=;]0SW!<358N]<')
MFDSPXRSYL6BW.*=&<1J1L=RP$#"WOFY."IZ=>O736_Z?ZPB3\-L!^U7C=I[;
M7"XF4@A5UH V$HB>@G5(LIH4UC.R(REF#1Y*'^VA]Q.X:O-.8#OVWM?.R@#_
M$);2I1P T):Y[P'D,
M3#>57H(JHJA2&_V8BI88YG6U<5Q1EY7*V8^.Z=LBOP,=JCI#/!@F>%%YNGW6
M)6+W]J$BG _34]8HA?B=_^-7.RD #QY"?>X^#)SZ7,T?KR_1!\Q0 %WYVG
M*LOE34A\A(DTUB#:*YA/,&R_FLG,)R^IR-$#+9D9=SX'?R%B^2/O@C3%3
M3]4BVE#>8Z0.D#K IH=5#2=
M6J@D\RP:EYR87I"N-PO/;=1")7M?L]IN$=""4!/ E(ZDC;<9;.PB$$J*;PKHO
M;!M$4B+M3"368*=%Q)AB5OOK!DQJBVR:L4.1;9/D"1:]
\$O;.HBH<>! 25G2($]*T.R-=I8^$M-O#
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M50_AM??U?_[2SXNLZ-W
8E]Z!H(*7_QD"EH)]6B([3Z; JC"R8@MLNR5O@$=9=%DR/(P&
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M4Q=>>.D^.6Q