<PAGE> 1
FORM 10-Q
SECURITIES AND EXCHANGE COMMISSION
Washington D.C 20549
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 1998
OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
Commission File Number 333-43549
EXTENDICARE HEALTH SERVICES, INC.
(Exact Name of Registrant as Specified in its Charter)
<TABLE>
<S> <C> <C>
DELAWARE 8051 98-0066268
(State or other Jurisdiction of (Primary Standard Industrial (I.R.S. Employer
Incorporation or Organization) Classification Code Number) Identification Number)
</TABLE>
105 WEST MICHIGAN STREET
MILWAUKEE, WI 53203
(Address of Principal Executive Offices and Zip Code)
(414) 271-9696
(Registrant's telephone number, including area code)
SEE TABLE OF ADDITIONAL REGISTRANTS
Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.
Yes X No
------ ------
================================================================================
<PAGE> 2
EXTENDICARE HEALTH SERVICES, INC.
INDEX
PART I. FINANCIAL INFORMATION
Page
----
Item 1 Condensed Financial Statements
Consolidated Statements of Earnings
for the three months ended
March 31, 1998 and 1997 3
Consolidated Balance Sheets
March 31, 1998 and December 31, 1997 4
Consolidated Statements of Cash Flows
for the three months ended March 31,
1998 and 1997 5
Notes to Consolidated Financial Statements 6
Item 2 Management's Discussion and Analysis 8
PART II. OTHER INFORMATION
Item 1 Legal Proceedings 15
Item 2 Change in Securities 15
Item 3 Defaults Upon Senior Securities 15
Item 4 Submission of Matters to a
Vote of Security Holders 15
Item 5 Other Information 15
Item 6 Exhibits and Reports on Form 8-k 15
SIGNATURES 16
<PAGE> 3
PART I
FINANCIAL INFORMATION
Item 1. Financial Statements
EXTENDICARE HEALTH SERVICES, INC.
CONSOLIDATED STATEMENTS OF NET EARNINGS
FOR THE THREE MONTHS ENDED MARCH 31, 1998 AND 1997
(Dollars in Thousands)
(Unaudited)
<TABLE>
<CAPTION>
Three months ended
March 31
---------------------------
1998 1997
----------- -----------
<S> <C> <C>
REVENUES:
Routine care and assisted living $ 182,400 $ 135,127
Medical specialty 108,072 78,718
Other 1,900 2,163
----------- -----------
292,372 216,008
COSTS AND EXPENSES:
Operating 244,247 175,277
General and administrative 12,176 9,152
Lease costs 3,706 2,241
Depreciation and amortization 13,614 7,987
Interest expense 15,332 4,693
Interest income (703) (243)
----------- -----------
288,372 199,107
----------- -----------
Earnings from operations 4,000 16,901
PROVISION FOR INCOME TAXES 1,880 6,542
----------- -----------
Earnings before minority interests 2,120 10,359
MINORITY INTERESTS (213) (191)
----------- -----------
Net earnings $ 1,907 $ 10,168
=========== ===========
PER COMMON SHARE:
Net earnings per common share $ 2 $ 11
=========== ===========
</TABLE>
The accompanying notes are an integral part of these financial statements.
<PAGE> 4
EXTENDICARE HEALTH SERVICES, INC.
CONSOLIDATED BALANCE SHEETS
MARCH 31, 1998 AND DECEMBER 31, 1997
(Dollars in Thousands)
<TABLE>
<CAPTION>
March 31, December 31,
1998 1997
-------------- -----------------
(Unaudited)
<S> <C> <C>
ASSETS
CURRENT ASSETS:
Cash and cash equivalents $ 5,743 $ 1,418
Accounts receivable, less
reserves of $18,920 and $18,926 237,442 225,105
Inventories, supplies and prepaid expenses 17,905 18,879
Income taxes receivable 8,120 8,270
Deferred state income taxes 2,782 2,579
Debt service trust funds 246 493
Due from shareholder -
Federal income taxes receivable 587 2,970
Deferred federal income taxes 14,202 13,636
----------- ------------
Total current assets 287,027 273,350
PROPERTY AND EQUIPMENT, NET 697,395 688,169
GOODWILL, NET 169,974 170,419
IDENTIFIABLE INTANGIBLE ASSETS, NET 66,667 66,855
OTHER ASSETS 30,658 30,456
----------- ------------
$ 1,251,721 $ 1,229,249
=========== ============
LIABILITIES AND SHAREHOLDER'S EQUITY
CURRENT LIABILITIES:
Bank indebtedness $ -- $ 376
Accounts payable, accrued liabilities and due to shareholder 165,475 147,748
Current maturities of long-term debt 31,016 30,042
----------- ------------
Total current liabilities 196,491 178,166
LONG-TERM DEBT 684,890 683,282
OTHER LONG-TERM LIABILITIES 12,766 11,877
DUE TO SHAREHOLDER AND AFFILIATES
Deferred federal income taxes and other 60,409 60,883
DEFERRED STATE INCOME TAXES 10,919 10,955
MINORITY INTERESTS 2,427 2,314
SHAREHOLDER'S EQUITY:
Common stock, $1 par value, 1,000 shares authorized,
947 shares issued and outstanding 1 1
Additional paid-in capital 206,521 206,381
Retained earnings 77,297 75,390
----------- ------------
Total shareholder's equity 283,819 281,772
----------- ------------
$ 1,251,721 $ 1,229,249
=========== ============
</TABLE>
The accompanying notes are an integral part of these financial statements.
<PAGE> 5
EXTENDICARE HEALTH SERVICES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE THREE MONTHS ENDED MARCH 31, 1998 AND 1997
(Dollars in Thousands)
(Unaudited)
<TABLE>
<CAPTION>
Three months ended
March 31
----------------------------
1998 1997
--------- ---------
<S> <C> <C>
OPERATING ACTIVITIES:
Net earnings $ 1,907 $ 10,168
Adjustments to reconcile net income to net cash
provided from operating activities:
Depreciation and amortization 14,349 7,987
Provision for losses on accounts receivable 2,799 1,965
Deferred income taxes (1,279) (1,416)
Minority interests 213 191
--------- ---------
17,989 18,895
Changes in assets and liabilities:
Accounts receivable (15,173) (15,077)
Inventories, supplies and prepaid expenses 1,028 337
Debt service trust funds 247 (97)
Bank indebtedness (376) (3,290)
Accounts payable and accrued liabilities 20,146 6,697
Income taxes receivable 150 868
Other long-term liabilities 889 772
--------- ---------
Cash provided from operating activities 24,900 9,105
INVESTING ACTIVITIES:
Payment for acquisitions (3,786) (205)
Payments for purchase of property and equipment (17,312) (11,983)
Proceeds from sale of property and equipment 2,832 2,033
Changes in other non-current assets (2,111) (810)
--------- ---------
Cash used for investing activities (20,377) (10,965)
FINANCING ACTIVITIES:
Proceeds from issuance of long-term debt 9,000 6,003
Payments of long-term debt (9,098) (4,141)
Distribution of minority interest (100) -
--------- ---------
Cash (used for) provided from financing activities (198) 1,862
--------- ---------
INCREASE IN CASH AND CASH EQUIVALENTS 4,325 2
CASH AND CASH EQUIVALENTS BEGINNING OF PERIOD 1,418 215
--------- ---------
CASH AND CASH EQUIVALENTS END OF PERIOD $ 5,743 $ 217
========= =========
</TABLE>
The accompanying notes are an integral part of these financial statements.
<PAGE> 6
NOTES TO FINANCIAL STATEMENTS
1- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
ORGANIZATION
The accompanying financial statements reflect the operations of
Extendicare Health Services, Inc. ("Extendicare" or the "Company"). Extendicare,
a Delaware corporation is a wholly owned subsidiary of Extendicare Inc.
BASIS OF PRESENTATION
The accompanying financial statements include the accounts of the
Company and its majority-owned subsidiaries. All transactions between
Extendicare and its majority-owned subsidiaries have been eliminated.
The financial information presented as of any date other than December
31 has been prepared from the books and record without audit. The
accompanying consolidated financial statements have been prepared in accordance
with the instructions to Form 10-Q and do not include all of the information
and the footnotes required by generally accepted accounting principles for
complete financial statements. In the opinion of management, all adjustments,
consisting only of normal recurring adjustments, necessary for a fair
presentation of such financial statements, have been included.
The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.
These consolidated financial statements should be read in conjunction
with the consolidated financial statements and notes thereto for the year ended
December 31, 1997 contained in the Company's 1997 Annual Report.
2- COMMITMENTS AND CONTINGENCIES
CAPITAL EXPENDITURES
The Company as of March 31, 1998 had capital expenditure purchase commitments
outstanding of approximately $13,264.
<PAGE> 7
LITIGATION
The Company periodically is a defendant in actions brought against it in
connection with its operations. Management believes, on the basis of information
furnished by legal counsel, that none of these actions will have a material
effect on the financial position or results of operations of the Company.
YEAR 2000
The Company has conducted a review of its computer systems and its third-party
systems to identify those systems that could be affected by the "Year 2000"
issue. The Year 2000 issue is the result of computer systems being written using
two digits rather than four to define the applicable year. Any of the Company's
programs or programs of third-party providers that have time-sensitive software
may recognize a date using "00" as the year 1900 rather than the year 2000. If
not corrected, Year 2000 issues could result in a major system failure or
modifications and material costs to the Company. As a result of the Company's
review of its proprietary systems, the Company has implemented a plan and begun
the programming necessary to enable such systems to properly recognize the year
2000 in such applications. The Company's results of its reviews of third-party
software has identified those systems with the Year 2000 issue. The Company has
received assurances from such third-party software providers that plans are in
process to achieve compliance with year 2000 processing requirements or, as part
of the continuing evaluation and development of enhanced systems, will be
converting certain of those systems to systems which will be compliant with the
year 2000 requirement. The Company presently believes that, with modifications
to existing software and converting to new software, the Year 2000 issue will
not pose significant operational problems to the Company's computer systems as
so modified and converted, nor will compliance with the Year 2000 issue result
in material cost to the Company. However, if such modifications and conversions
are not completed timely, the Year 2000 issue may have a material adverse impact
on the operations of the Company.
INTEREST RATE SWAP AGREEMENT
On February 23, 1998 the Company entered into five interest rate swap
agreements (each $50,000 of principal) with three banks which effectively
change the interest rates on LIBOR based borrowings under the Credit Facility
to fixed rates ranging from 5.53% to 5.84% plus applicable margins, for periods
over three to seven years. The Company may be exposed to credit loss in the
event of non-performance by the banks under the swap agreements but does not
anticipate such non-performance.
<PAGE> 8
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
The Company is one of the largest providers of long-term care and
related services in the United States. The Company operated 197 nursing (21,213
operational beds) and 39 assisted living and retirement facilities (1,545 units)
at March 31, 1998. The Company's facilities are located in fifteen states. The
Company also operates an institutional pharmacy business, which at March 31,
1998, serviced approximately 49,300 beds in regional markets throughout the
United States.
The Company's revenues are derived through the provision of health care
services in its network of facilities, including long-term care
services such as skilled nursing care, assisted living care and related support
services and medical specialty services such as subacute care and
rehabilitative therapy, pharmacy supplies and services and medical equipment
supplies and service. The percentage of the Company's revenue derived from
routine care and assisted living care has declined from 66.7% in 1995 to 62.4%
at March 31, 1998, while the percentage of revenue derived from medical
specialty services has increased from 32.4% to 37.0%, respectively. The
increase in the percentage of revenue attributable to medical specialty
services reflects the Company's focus on expanding its provision of higher
revenue specialized subacute care services.
The Company receives payment for its services and products from Federal
(Medicare) and State (Medicaid) funded cost reimbursement programs, as well as
from private payors. The private pay classification includes payments from
individuals, commercial insurers, health maintenance organizations, and other
fee-based payment sources, including Blue Cross Associations and the Veterans
Administration. The following table sets forth the Company's private pay,
Medicare and Medicaid sources of revenue by percentage of total revenue:
<TABLE>
<CAPTION>
THREE MONTHS
ENDED
MARCH 31
-------------------
1998 1997
---- ----
<S> <C> <C>
Private Pay 35% 33%
Medicare 29 31
Medicaid 36 36
</TABLE>
Funds received by the Company under the Medicare and Medicaid programs
are subject to audit with respect to the application of various payment formulas
and such audits can result in retroactive adjustments to revenues. The Company
is reimbursed under the Medicare program for its direct costs plus an allocation
of indirect costs up to a regional limit. The costs of care for Medicare
patients receiving specialty medical services is often expected to exceed the
regional reimbursement limits. The Company in such cases files for routine cost
limit
<PAGE> 9
("RCL") exceptions in an attempt to recover such additional costs. There can be
no assurance that the Company will be able to recover such excess costs under
pending or future exception requests. In addition, on-going efforts by
third-party payors to contain healthcare costs by limiting reimbursement rates,
increasing case management reviews and negotiating reduced contract pricing
could affect the Company's future revenues and profitability. Most recently, the
Balanced Budget Act requires the establishment of a prospective payment system
("PPS") for Medicare residents in skilled nursing facilities under which
facilities will be paid a federal per diem rate for virtually all covered
nursing facility services in lieu of the current cost-based reimbursement rate.
This change will reward efficient providers and penalize those that are
inefficient. The law contains numerous other provisions that will adversely
affect payments to providers.
The following is a summary of acquisitions and expansion through
construction made by the Company during the three months ended March 31, 1998
and the year ended December 31, 1997 as part of its growth strategy:
ACQUISITIONS
- The Company acquired a nursing facility (100
operational beds) for $6.0 million, including the assumption
of $2.7 million of debt, and the assets of a medical specialty
services related business for $0.5 million during the first
three months of 1998.
- The Company, during 1997, acquired all of the
outstanding stock of Arbor Health Care Company ("Arbor"), a
company engaged in operating 31 nursing facilities (3,696
operational beds) for $448.8 million, including the assumption
of $109.7 million of Arbor's debt. Seven of the Arbor
facilities (802 operational beds) are leased under long-term
operating leases. The acquisition of Arbor also included
Arbor's institutional pharmacies and outpatient rehabilitation
businesses.
- The Company also acquired in 1997 nine facilities (890
operational beds) at purchase prices totaling $41.7 million,
which included two previously leased facilities. Five of the
facilities were acquired from Medi-Management for a purchase
price of approximately $24 million and the assumption of $9.2
million of debt. The Company also acquired the assets of seven
medical specialty services related businesses for a total of
$9.3 million during the year.
CONSTRUCTION
- The Company completed construction of two new nursing
facilities (196 operational beds), one assisted living
facility (40 units), and two therapy additions through the
first three months of 1998.
-2-
<PAGE> 10
- The Company completed construction of one new nursing facility
(74 operational beds), three nursing facility additions (79
operational beds), seven assisted living facilities (330
units), two assisted living facility additions (18 units) and
seven therapy additions during 1997.
The Company also sold one nursing facility (179 operational beds) for
$2.0 million during 1997. The price for the facility approximated its net book
value.
RESULTS OF OPERATIONS
The following table sets forth details of revenues and earnings as a
percentage of total revenues:
<TABLE>
<CAPTION>
THREE MONTHS
ENDED
MARCH 31
-------------------
1998 1997
------- -------
<S> <C> <C>
Revenues
Routine care and assisted living 62.4% 62.6%
Medical specialty services 37.0 36.4
Other 0.6 1.0
------- -------
100.0 100.0
Operating and administrative costs 87.7 85.4
Property costs 5.9 4.7
Interest, net 5.0 2.1
Earnings before taxes 1.4 7.8
Income taxes 0.6 3.0
Net earnings 0.7 4.7
</TABLE>
THREE MONTHS ENDED MARCH 31, 1998 COMPARED WITH THREE MONTHS ENDED
MARCH 31, 1997
Revenues in the three months ended March 31, 1998 were $292.4 million,
representing an increase of $76.4 million (35.4%) from $216.0 million in the
three months ended March 31, 1997. The majority of the Company's revenue was
derived from routine skilled nursing facility revenues (60.6%). The increase in
revenues of $76.4 million included increases in routine care and assisted living
revenues of $47.3 million and medical specialty services revenues of $29.4
million partially offset by a decrease in other revenues of $0.3 million.
-3-
<PAGE> 11
The increase in routine care and assisted living facility revenues of
$47.3 million resulted from the opening of newly constructed facilities and the
acquisition of five facilities effective June 1, 1997, two facilities effective
September 1, 1997, Arbor's thirty-one facilities effective November 26, 1997 and
one facility effective January 31, 1998, partially offset by a divestiture.
Revenues from facilities which the Company operated during each of 1998 and 1997
("same facilities") was unchanged when comparing periods. Same facility revenues
increased between periods due to rate increases. Partially offsetting the rate
increases was a decline in occupancy between periods. Same facility occupancy,
defined as patient days for nursing facilities and units occupied for assisted
living facilities, declined 1.4%. Average percentage occupancy for same
facilities, based on beds/units in operation, was 87.8% in the first quarter of
1998 compared with 88.5% in the comparable period of 1997. Revenues also
declined due to a $2.8 million decrease in adjustments related to prior years'
estimated settlement amounts when comparing periods.
The increase in medical specialty services revenues of $29.4 million
(37.3%) included $27.4 million from acquisitions during 1997 and 1998, net of
divestitures. The remaining increase of $2.0 million is due to a number of
factors. Pharmacy revenues increased approximately $3.0 million due to price and
product mix changes. Restorative therapy revenues decreased $0.6 million due to
a 10% decline in Medicare Part B rates. Reduction in oxygen rates by 25%
resulted in a decrease in medical specialty services revenues of $0.8 million.
Pharmacy operations, on a same store basis, serviced an average of
32,456 nursing facility beds during the three months ended March 31, 1998
compared to 31,329 beds during the comparable period of 1997. Pharmacy
operations were servicing approximately 49,300 beds at March 31, 1998, including
16,000 beds added as a result of the acquisition of Arbor in November 1997.
OPERATING AND GENERAL AND ADMINISTRATIVE COSTS
Operating and general and administrative costs increased $72.0 million
or 39.0% between periods. The increase included increases in costs relating to
acquisitions and newly constructed facilities, net of divestitures, of
approximately $63.9 million in 1998. The remaining increase in operating and
general and administrative costs of $8.1 million (4.4%) included wage-related
increased costs of $7.3 million to attract and retain qualified personnel. The
remaining increase, excluding wage-related costs, was increased medical
specialty services costs of $1.3 million, principally for therapy and pharmacy
related services and products, partially offset by a $0.5 million decrease
related to other routine care and general and administrative costs.
LEASE COSTS AND DEPRECIATION AND AMORTIZATION
Total lease costs and depreciation and amortization increased $7.1
million (69.3%) to $17.3 million in the three months ended March 31, 1998
compared with the three months ended March 31, 1997. The increase includes $5.9
million as a result of the Arbor acquisition. The remaining increase is
principally due to the overall increase in the number of facilities operated by
the Company and the construction of additions to the Company's facilities.
-4-
<PAGE> 12
INTEREST
Net interest expense increased $10.2 million to $14.6 million in the
three months ended March 31, 1998 compared with $4.4 million in the comparable
period in 1997. The increase is due to the effect of an increase in the average
debt level to $717.5 million during the first three months of 1998 from $234.8
million during the first three months of 1997 resulting from the Company's
acquisitions and capital expenditures and an increase in the weighted average
interest rate of all long-term debt to approximately 8.55% in the first three
months of 1998 compared to approximately 8.00% in the first three months of
1997. The increase was partially offset by favorable investment earnings in the
first three months of 1998 compared to the first three months of 1997.
START-UP LOSSES
The Company has absorbed pre-tax start-up losses associated with newly
constructed facilities in the first quarter of 1998 of $1.9 million compared to
$0.5 million in the first quarter of 1997. The $1.4 million increase when
comparing periods is due to the timing of facility openings in 1998 versus 1997.
INCOME TAXES
Income taxes in the three months ended March 31, 1998 decreased to
$1.9 million from $6.5 million in the comparable period in 1997 as a result of
decreased pre-tax earnings. The Company's effective tax rates were 47.0% in the
first three months of 1998 and 38.7% in the first three months of 1997. The
increase in the Company's effective tax rate between periods is primarily due to
non-deductible goodwill amortization associated with the Arbor acquisition in
combination with lower pre-tax earnings when comparing periods.
NET EARNINGS
Net earnings in the three months ended March 31, 1998 were $1.9
million, a decrease of $8.3 million (81.3%) over net earnings of $10.2 million
in the comparable period in 1997.
LIQUIDITY AND CAPITAL RESOURCES OF THE COMPANY
The Company's acquisition of Arbor in November 1997 resulted in a
substantial increase in its indebtedness and interest expense. The Company
arranged for new credit facilities totaling $800 million to finance the
acquisition and to refinance existing indebtedness of both Arbor and the
Company. The new credit facilities consisted of a $200 million Revolving Credit
Facility, a $200 million Tranche A Term Loan Facility, a $200 million Tranche B
Term Loan Facility and a $200 million Tranche C Loan Facility. The Revolving
Credit Facility and the Tranche A Term Loan Facility have a term of six years.
The Tranche B Term Loan Facility has a term of seven years. The Tranche C Loan
Facility was utilized to complete the acquisition of Arbor and was repaid upon
the
-5-
<PAGE> 13
subsequent completion of an offering of 9.35% Senior Subordinated Notes.
Extendicare, at the time of closing the acquisition, contributed an additional
$44.6 million of equity to the Company.
The Company had cash and cash equivalents of $5.7 million at March 31,
1998 and $1.4 million at December 31, 1997.
Cash flow generated from operations before working capital changes was
$18.0 million for the three months ended March 31, 1998 compared with $18.9
million in the comparable period of 1997. The decrease in cash flow from
operations before working capital changes is the result of decreased operating
earnings due to increased interest expense of $10.6 million when comparing
periods.
The Company experienced a decrease in working capital at March 31,
1998, excluding cash and borrowings included in current liabilities, of $8.4
million. The decrease in working capital requirements includes a decrease of
$17.7 as a result of the increase in accounts payable and accrued liabilities
and a decrease of $2.4 as a result of the current year Federal tax provision.
These decreases were partially offset by growth of accounts receivable. Accounts
receivable at March 31, 1998, were $237.4 million compared with $225.1 million
at December 31, 1997, representing an increase of $12.3 million. The increase in
accounts receivable includes increases within the nursing facility operations of
$8.2 million and an increase within the Company's UPC Health Network medical
specialty services operations of $4.1 million. Billed patient care and other
receivables increased $18.2 million while third-party payor settlement
receivables decreased $10.0 million within the nursing facility operations. The
increase in billed patient care receivables of $18.2 million included an
increase of $3.7 million due to increases in revenues for billed services. This
increase in revenues includes, in addition to rate and medical specialty
services volume increases, growth resulting from acquisitions during the period.
The remaining increase in billed patient care receivables of $14.5 million
includes increases due to the timing of the receipt of remittances between
periods and increased Federally mandated medical reviews. The decrease in
settlement receivables of $10.0 between periods includes $11.5 million due to
higher levels of interim reimbursements received for 1997 versus current year
estimated Medicare cost accruals, partially offset by an increase of $1.0
million due to an increase in Medicare RCL exception approvals expected and $0.5
million from the growth of Medicaid program settlements expected. The increase
in UPC Health Network receivables of $4.1 million between periods includes $2.7
million due to billing delays and the timing of the receipt of remittances with
the remaining increase of $1.4 million due to delays in obtaining a state issued
provider number related to an acquisition in 1997.
Property and equipment increased $9.2 million from December 31, 1997 to
a total of $697.4 million at March 31, 1998. The increase is the result of
acquisitions of $6.1 million and capital expenditures and asset transfers of
$17.3 million, partially offset by depreciation expense of $11.3 million and
asset disposals of $2.9 million. Property and equipment capital expenditures
during the three months ended March 31, 1998 included approximately $9.0 million
related to the construction of new facilities and bed and therapy unit additions
to existing facilities. The Company had under construction at March 31, 1998
three nursing facilities, one nursing
-6-
<PAGE> 14
facility addition and six assisted living facilities at a total cost of $40.4
million, of which $20.2 million was incurred prior to March 31, 1998.
The Company financed a portion of its acquisitions in the first three
months of 1998 through its bank credit financing as well as the assumption of
existing debt in connection with acquisitions. Existing debt assumed in
connection with acquisitions totaled $2.7 million.
Total borrowings, including bank indebtedness, notes payable and both
current and long-term maturities of debt, totaled $715.9 million at March 31,
1998 for an increase of $2.6 million from December 31, 1997. The increase is
attributable to the growth in property and equipment due to acquisitions and
capital expenditures. The weighted average interest rate of all long-term debt
was 7.94% at March 31, 1998 and such debt had maturities ranging from 1998 to
2015.
The Company had a $200 million revolving credit agreement at March 31,
1998. Borrowing availability under this line of credit totaled $101.7 million at
March 31, 1998.
The principal source of liquidity for the Company is cash flow from
operations and approximately $101.7 million (net of letters of credit
in the amount of $35.3 million) in additional borrowing availability under the
Revolving Credit Facility. The Company contemplates incurring capital
expenditures (excluding any acquisitions) of approximately $50.0 million for
the last nine months of 1998. Plans are to complete and open six assisted
living facilities (303 units), three nursing facilities (308 beds), and one
nursing facility addition (47 beds) during the last nine months of 1998, or
early 1999. The Company believes that internally generated cash flow, together
with borrowings under the Revolving Credit Facility, will be sufficient to meet
the Company's current operational cash requirements to fund its capital
expenditure program and to meet its current debt obligations.
-7-
<PAGE> 15
PART II
OTHER INFORMATION
Item 1. Legal Proceedings
There are no material pending legal proceedings other than litigation
arising in the ordinary course of business. Management believes, on
the basis of information furnished by legal counsel, that none of
these actions will have a material effect on the financial position
or results of operations of the Company.
Item 2. Change in Securities
None
Item 3. Defaults Upon Senior Securities
None
Item 4. Submission of Matters to a Vote of Security Holders
None
Item 5. Other Information
None
Item 6. Exhibits and Reports on Form 8-K
(a) List of Exhibits:
11.0 Computation of earnings per share for the three months ended
March 31, 1998
27.0 Financial Data Schedule
(b) Reports on Form 8-K
There were no reports on Form 8-K filed during the quarter ended
March 31, 1998.
<PAGE> 16
EXTENDICARE HEALTH SERVICES, INC.
EXHIBIT INDEX
Exhibit No. Description
11 Computation of earnings per share for the three months
ended March 31, 1998
27 Financial Data Schedule
<PAGE> 17
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
EXTENDICARE HEALTH SERVICES, INC.
Date: May 14, 1998 By: /s/ Wesley Carter
------------------------------------------
J. Wesley Carter
President, Chief Executive Officer
and Director (principal executive officer)
Date: May 14, 1998 By: /s/ Steven F. Dinely
------------------------------------------
Steven F. Dinely
Vice President, Chief Financial Officer,
Treasurer and Director (principal
financial officer and principal
accounting officer)
<PAGE> 1
EXHIBIT 11
EXTENDICARE HEALTH SERVICES, INC.
COMPUTATION OF EARNINGS PER COMMON SHARE
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>
Quarter ended
March 31
1998 1997
------ -------
<S> <C> <C>
Net earnings $1,907 $10,168
Weighted Average Number of
Common Shares Outstanding 947 947
------ -------
Net earnings per Common Share $ 2 $ 11
====== =======
</TABLE>
The Company does not have a complex capital structure and therefore, only has
basic earnings per share.
<TABLE> <S> <C>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
CONSOLIDATED FINANCIAL STATEMENTS OF EXTENDICARE HEALTH SERVICES, INC. FOR THE
QUARTERLY PERIOD ENDED MARCH 31, 1998 AND IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<S> <C>
<PERIOD-TYPE> 3-MOS
<FISCAL-YEAR-END> DEC-31-1998
<PERIOD-END> MAR-31-1998
<CASH> 5,743
<SECURITIES> 0
<RECEIVABLES> 256,362
<ALLOWANCES> 18,920
<INVENTORY> 9,972
<CURRENT-ASSETS> 287,027
<PP&E> 887,605
<DEPRECIATION> 190,210
<TOTAL-ASSETS> 1,251,721
<CURRENT-LIABILITIES> 196,491
<BONDS> 684,890
0
0
<COMMON> 1
<OTHER-SE> 283,819
<TOTAL-LIABILITY-AND-EQUITY> 1,251,721
<SALES> 0
<TOTAL-REVENUES> 292,372
<CGS> 0
<TOTAL-COSTS> 244,247
<OTHER-EXPENSES> 29,486
<LOSS-PROVISION> 2,871
<INTEREST-EXPENSE> 14,629
<INCOME-PRETAX> 4,000
<INCOME-TAX> 1,880
<INCOME-CONTINUING> 1,907
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 1,907
<EPS-PRIMARY> 2
<EPS-DILUTED> 2
</TABLE>
