Jefferies 2014
Global Healthcare Conference
June 2, 2014
Filed pursuant to Rule 425 under the Securities
Act of 1933, as amended
Filer: Kindred Healthcare, Inc.
(Commission File No. 001-14057)
Subject Company: Gentiva Health Services, Inc.
(Commission File No. 001-15669) |
2
Forward-Looking Statements
2
This presentation includes forward-looking statements within the meaning of Section 27A of
the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements regarding the Companys expected future
financial position, results of operations, cash flows, financing plans, business strategy,
budgets, capital expenditures, competitive positions, growth opportunities, plans and objectives of management and statements containing the words such as anticipate,
approximate, believe, plan, estimate,
expect, project, could, should, will, intend, may and other similar expressions, are forward-looking statements. Statements in this presentation concerning the
Companys business outlook or future economic performance, anticipated
profitability, revenues, expenses or other financial items, and product or services line growth, together with other statements that are not historical facts, are forward-looking statements that are estimates reflecting the best judgment of the
Company based upon currently available information.
Such forward-looking statements are inherently uncertain, and stockholders and other
potential investors must recognize that actual results may differ materially from the Companys expectations as a result of a variety of factors, including, without limitation, those
discussed below. Such forward-looking statements are based upon managements current
expectations and include known and unknown risks, uncertainties and other factors, many of which the Company is unable to predict or control, that may cause the Companys
actual results or performance to differ materially from any future results or performance
expressed or implied by such forward-looking statements. These statements involve risks, uncertainties and other factors discussed below and detailed from time to time in
Kindreds filings with the Securities and Exchange Commission.
In addition to the factors set forth above, other factors that may affect Kindreds plans,
results or stock price include, without limitation, (a) the impact of healthcare reform, which will initiate significant changes to the United States healthcare system, including
potential material changes to the delivery of healthcare services and the reimbursement paid
for such services by the government or other third party payors, including reforms resulting from the Patient Protection and Affordable Care Act and the Healthcare
Education and Reconciliation Act (collectively, the ACA) or future deficit
reduction measures adopted at the federal or state level. Healthcare reform is affecting each of Kindreds businesses in some manner. Potential future efforts in the U.S. Congress to repeal,
amend, modify or retract funding for various aspects of the ACA create additional uncertainty
about the ultimate impact of the ACA on Kindred and the healthcare industry. Due to the substantial regulatory changes that will need to be implemented by the Centers for
Medicare and Medicaid Services (CMS) and others, and the numerous processes
required to implement these reforms, Kindred cannot predict which healthcare initiatives will be implemented at the federal or state level, the timing of any such reforms, or the effect
such reforms or any other future legislation or regulation will have on Kindreds
business, financial position, results of operations and liquidity, (b) the impact of the final rules issued by CMS on August 1, 2012 which, among other things, will reduce Medicare
reimbursement to Kindreds transitional care (TC) hospitals in 2013 and beyond
by imposing a budget neutrality adjustment and modifying the short-stay outlier rules, (c) the impact of the final rules issued by CMS on July 29, 2011 which significantly reduced
Medicare reimbursement to Kindreds nursing centers and changed payments for the provision
of group therapy services effective October 1, 2011, (d) the impact of the Budget Control Act of 2011 (as amended by the American Taxpayer Relief Act of 2012 (the
Taxpayer Relief Act)) which instituted an automatic 2% reduction on each claim
submitted to Medicare beginning April 1, 2013, (e) Kindreds ability to adjust to the new patient criteria for long-term acute care (LTAC) hospitals under the Pathway for SGR Reform
Act of 2013, which will reduce the population of patients eligible for Kindreds hospital
services and change the basis upon which Kindred is paid, (f) the impact of the Taxpayer Relief Act which, among other things, reduces Medicare payments by an additional 25% for
subsequent procedures when multiple therapy services are provided on the same day. At this
time, Kindred believes that the rules related to multiple therapy services will reduce its Medicare revenues by $25 million to $30 million on an annual basis, (g) changes in the
reimbursement rates or the methods or timing of payment from third party payors, including
commercial payors and the Medicare and Medicaid programs, changes arising from and related to the Medicare prospective payment system for LTAC hospitals, including
potential changes in the Medicare payment rules, the Medicare Prescription Drug, Improvement,
and Modernization Act of 2003, and changes in Medicare and Medicaid reimbursement for Kindreds TC hospitals, nursing centers, inpatient rehabilitation hospitals and
home health and hospice operations, and the expiration of the Medicare Part B therapy cap
exception process, (h) the effects of additional legislative changes and government regulations, interpretation of regulations and changes in the nature and enforcement of
regulations governing the healthcare industry, (i) the ability of Kindreds hospitals and
nursing centers to adjust to medical necessity reviews, (j) the costs of defending and insuring against alleged professional liability and other claims (including those related to
pending whistleblower and wage and hour class action lawsuits against Kindred) and
Kindreds ability to predict the estimated costs and reserves related to such claims, including the impact of differences in actuarial assumptions and estimates compared to eventual
outcomes, (k) the impact of Kindreds significant level of indebtedness on Kindreds
funding costs, operating flexibility and ability to fund ongoing operations, development capital expenditures or other strategic acquisitions with additional borrowings, (l) Kindreds
ability to successfully redeploy its capital and proceeds of asset sales in pursuit of its
business strategy and pursue its development activities, including through acquisitions, and successfully integrate new operations, including the realization of anticipated revenues,
economies of scale, cost savings and productivity gains associated with such operations, as and
when planned, including the potential impact of unanticipated issues, expenses and liabilities associated with those activities, (m) Kindreds ability to pay a dividend as,
when and if declared by the Board of Directors, in compliance with applicable laws and
Kindreds debt and other contractual arrangements, (n) the failure of Kindreds facilities to meet applicable licensure and certification requirements, (o) the further consolidation
and cost containment efforts of managed care organizations and other third party payors, (p)
Kindreds ability to meet its rental and debt service obligations, (q) Kindreds ability to operate pursuant to the terms of its debt obligations, and comply with its covenants
thereunder, and Kindreds ability to operate pursuant to its master lease agreements with
Ventas, Inc. (NYSE:VTR), (r) the condition of the financial markets, including volatility and weakness in the equity, capital and credit markets, which could limit the availability
and terms of debt and equity financing sources to fund the requirements of Kindreds
businesses, or which could negatively impact Kindreds investment portfolio, (s) Kindreds ability to control costs, particularly labor and employee benefit costs, (t) Kindreds ability to
successfully reduce (by divestiture of operations or otherwise) its exposure to professional
liability and other claims, (u) Kindreds obligations under various laws to self-report suspected violations of law by Kindred to various government agencies, including any
associated obligation to refund overpayments to government payors, fines and other sanctions,
(v) national and regional economic, financial, business and political conditions, including their effect on the availability and cost of labor, credit, materials and other
services, (w) increased operating costs due to shortages in qualified nurses, therapists and
other healthcare personnel, (x) Kindreds ability to attract and retain key executives and other healthcare personnel, (y) Kindreds ability to successfully dispose of unprofitable
facilities, (z) events or circumstances which could result in the impairment of an asset or
other charges, such as the impact of the Medicare reimbursement regulations that resulted in Kindred recording significant impairment charges in the last three fiscal years, (aa)
changes in generally accepted accounting principles or practices, and changes in tax accounting
or tax laws (or authoritative interpretations relating to any of these matters), and (bb) Kindreds ability to maintain an effective system of internal control over financial
reporting.
This presentation also includes forward-looking statements regarding Kindreds
proposed business combination transaction with Gentiva Health Services, Inc. (Gentiva) (including financing of the proposed transaction and the benefits, results, effects and timing of a
transaction), all statements regarding Kindreds (and Kindred and Gentivas combined)
expected future financial position, results of operations, cash flows, dividends, financing plans, business strategy, budgets, capital expenditures, competitive positions, growth
opportunities, plans and objectives of management, and statements containing the words such as
anticipate, approximate, believe, plan, estimate, expect, project, could, would, should, will, intend,
may, potential, upside, and other similar
expressions. Statements in this presentation concerning the business outlook or future economic performance, anticipated profitability, revenues, expenses, dividends or other financial items, and product or services line growth of Kindred (and the
combined businesses of Kindred and Gentiva), together with other statements that are not
historical facts, are forward-looking statements that are estimates reflecting the best judgment of Kindred based upon currently available information.
Risks and uncertainties related to the proposed transaction with Gentiva include, but are not
limited to, uncertainty as to whether Kindred will further pursue, enter into or consummate the transaction on the terms set forth in the proposal or on other terms, potential
adverse reactions or changes to business relationships resulting from the announcement or
completion of the transaction, uncertainties as to the timing of the transaction, adverse effects on Kindreds stock price resulting from the announcement or consummation of
the transaction or any failure to complete the transaction, competitive responses to the
announcement or consummation of the transaction, the risk that regulatory, licensure or other approvals and financing required for the consummation of the transaction are not
obtained or are obtained subject to terms and conditions that are not anticipated, costs and
difficulties related to the integration of Gentivas businesses and operations with Kindreds businesses and operations, the inability to obtain, or delays in obtaining, cost
savings and synergies from the transaction, unexpected costs, liabilities, charges or expenses
resulting from the transaction, litigation relating to the transaction, the inability to retain key personnel, and any changes in general economic and/or industry specific
conditions.
Many of these factors are beyond Kindreds control. Kindred cautions investors that any
forward-looking statements made by Kindred are not guarantees of future performance. Kindred disclaims any obligation to update any such factors or to announce publicly the
results of any revisions to any of the forward-looking statements to reflect future events
or developments Kindred has provided information in this presentation to compute certain non-GAAP
measurements for specified periods before certain charges or on a core basis. A reconciliation of the non-GAAP measurements to the GAAP measurements is included in this
presentation and on our website at www.kindredhealthcare.com under the heading investors.
Additional Information
This presentation is provided for informational purposes only and does not constitute an offer
to purchase or the solicitation of an offer to sell any securities. Subject to future developments, Kindred may file a registration statement and/or tender offer documents with
the SEC in connection with a possible business combination transaction with Gentiva. Kindred
and Gentiva shareholders should read those filings, and any other filings made by Kindred with the SEC in connection with a possible business combination, if any, as they will
contain important information. Those documents, if and when filed, as well as Kindreds
other public filings with the SEC, may be obtained without charge at the SECs website at www.sec.gov and at Kindreds website at
www.kindredhealthcare.com .
|
Kindred
Healthcares Diversified Business and Revenue Mix
(1) Revenues for the twelve months ended March 31, 2014 (before intercompany
eliminations). (2) March 31, 2014.
(3) For the twelve months ended March 31, 2014.
40%
($2.0 billion)
Medicare
Medicaid
Revenue
Mix
(1
)
Business
Mix
(1)
21%
($1.1 billion)
Business-to-
Business
Commercial
Insurance/
Private
12%
($0.6 billion)
27%
($1.4 billion)
25%
($1.3 billion)
21%
($1.1 billion)
49%
($2.5 billion)
Hospitals
(LTAC/IRF)
RehabCare
Nursing and
Rehabilitation
Centers
5%
($0.2 billion)
Care
Management
3
$5.1 billion total revenues
2,313 locations, 309 facilities in 47 states
503,000 patients and residents
63,000 dedicated employees
(1)
(2)
(3)
(2) |
Leading
Diversified Post-Acute Provider With Focus on Developing
Integrated Care Market Capabilities
Transitional Care Hospitals (100)
Inpatient Rehabilitation Hospitals (5)
Hospital-Based Acute Rehab Units (105)
Nursing and Rehabilitation Centers (99)
RehabCare Total Sites of Service (1,825)
Home Health, Hospice and Private Duty
in 16 Integrated Care Markets (157)
Regional Support Centers
As of March 31, 2014
Integrated Care Market (12)
Targeted Integrated Care Market (10)
4 |
Kindreds
Value Proposition and our Continue
The
Care
Campaign
Be a leader in helping to coordinate and deliver high quality care at the
lowest
cost
(particularly
for
those
patients
who
are
the
highest
users
of
healthcare
services)
By providing superior clinical outcomes in the most appropriate setting, with
an approach which is patient-centered, disciplined and transparent
Lower healthcare costs by reducing rehospitalizations and lengths-of-stay
in acute care hospitals and throughout an episode of care
By transitioning patients home at the highest possible level of function
and wellness
Participate in the development of new care delivery and payment models
To better coordinate care and manage patients with chronic conditions,
including the dual-eligibles, with our partners through our integrated care
management teams and protocols
5 |
and More Quickly
(Reducing Average
Length-of-Stay)
2
Sending More Patients
Home
1
Kindred Healthcare
Delivering on Quality, Value and Innovation in Patient Care Delivery
Outperforming
National Quality Benchmarks
503,000
Patients and Residents were
cared for in settings across the
continuum
Kindred Hospitals, Nursing Centers, and Home Health and Hospice
continue to improve on quality indicators and beat industry benchmarks
Reducing
Rehospitalization
2
56%
of our Nursing Center
patients go home
after
32
days
70%
of our Hospital patients
go home or to a Lower Level
of Care after
27 days
Reduced the total average length
of stay
by
10.3%
in our Hospitals
by
11%
in
our
Nursing
Centers
Kindred Hospitals reduced
rehospitalization rates by
14%
Kindred Nursing Centers have
reduced rehospitalization rates by
15%
(1)
2013 Results
(2)
Same store Comparison 2013 to 2009
6 |
Kindreds
Five-Year Strategic Plan Creating Value for Patients, Payors, Teammates and
Shareholders Fee-For-Service World
Succeed Today
in a
Value-Based Payment World
Prepare for a Future
Succeed In
The Core
Reposition
Portfolio
Aggressively Grow
Kindred at Home,
RehabCare, and
Assisted Living
Businesses
Develop Care
Management
Capabilities
Advance
Integrated Care
Market Strategy
Improve Capital
Structure and Enhance
Shareholder Returns
1
2
3
4
5
6
In Integrated
Care Markets
Redeploy
Capital to
Higher
Margin
Businesses
To Operationalize
Continue
The
Care
Support new Risk-
Based Payment
Systems
People Services
Quality and
Clinical
Outcomes
Organic Growth
Manage Cost
and Capital
Partner with
Hospitals, Payors
and ACOs
Continue to Delever
Acquire Facility Real
Grow Dividend
7
Estate |
2010 Actual
2014 Est.
8
Growth Phase Begins
Repositioning
Strategy Complete
2
Executing on Kindreds 5-Year Strategic Plan
Business
Mix
Owned vs
Leased
Facilities
Capital
Structure
(1)
(2)
(1)
Revenue before intercompany eliminations;
(2)
Leases capitalized using 6x rent; Equity represents market cap and Funded Debt
calculated as of 12/31 for 2010 Actual and 2014 Est. and calculated as of 3/31 for the
twelve months ended March 31, 2014. |
Pursuing Highly
Accretive External Opportunities to Accelerate Growth and Advance Our Continue the
Care Strategy
Aggressively Grow Kindred
at Home and RehabCare
3
Executing on Kindreds 5-Year Strategic Plan
9
Kindred has invested approximately $121 million in
Acquisitions for its Kindred at Home and RehabCare
Divisions over the Last Twelve Months, Advancing Care
Management Capabilities
Integration of Senior Home Care acquisition ahead
of plan
Volumes, revenue and operating margins are all
exceeding our pro forma plan in its first full quarter
of operations
Kindred Home Based Primary Care (formerly Western
Reserve Senior Care) has exceeded expectations
Strengthens our commitment to further expand our
Care Management division
Senior Home Care
(December 2013)
Operates 47 home health locations
throughout Florida and Louisiana
$143 million in revenues
Western Reserve Senior Care
(October 2013)
Kindreds entry into the home-based
primary care physician practice sector
TherEX (September 2013)
Provides on-site, hospital-based
rehabilitation services nationwide
Other Acquisitions include Virginia
Beach Home Health, Dignity Home
Health Joint Venture, and 3 TCCs
and 2 IRFs being developed on
hospital campuses in Integrated
Care Markets
Kindred has a history of thoughtful, disciplined growth, and successfully integrating
acquisitions and achieving synergies. Gentiva is a compelling opportunity to build on
this track record of success |
10
Kindred s New Care Management Division
Optimized for Episodic Care, Bundled Payment and Risk
Develop Care
Management Capabilities
4
Executing on Kindreds 5-Year Strategic Plan |
Boston
Cleveland
Indianapolis
Las Vegas
Houston
New
Dallas/Fort
Worth
Single Market
Leadership
Incentive Alignment
Post-Acute Physician
Leadership
Standardized Quality
Measures
Centralized
Placement and
Admissions
Dedicated Care
Managers
I-T Interoperability /
Info Sharing
Integrated Care Market Strategy
Market Implementation Update
Advance Integrated Care
Market Strategy and
Implement Care
Management
Capabilities
5
Executing on Kindreds 5-Year Strategic Plan
11 |
Attractive
Investment Considerations Kindred Substantially Repositioned for Growth Going Into
2015 12
Repositioned to faster growth, higher
margin and less capital intensive businesses
Through repositioning, $1 billion of
revenues shifted from Nursing Centers
to
Hospital, Rehab and Home Health Care
since 2011.
1)
As of 3/31/14
2)
Pro Forma 2014 rents of $335M at 6x
Improving Business
Mix
(Revenues)
Enhanced Future
Earnings, Margin and
Free Cash Flow
Profile
(as of May 7, 2014)
($ in millions)
$125 -
$145 million of free cash flows
Dividend Yield: 2.0%
Improved Capital
Structure
($ in millions)
Enterprise EBITDAR Multiple: 6.8x
Free Cash Flow Yield
4
: 10.5 %
TAD / EBITDAR: 5.1x
3) Market value calculated as of close of business on 3/31/14 ($23.42).
4) Free Cash Flow Yield represents free cash flow mid-point divided by Market
Value of Equity. 2010
2014E
Hospital Services
42%
48%
Rehab Services
10%
24%
Nursing Center
47%
21%
Care Management /
Home Health Care
1%
7%
Total
100%
100%
EBITDAR
Cash Flows from
Operations
CAPEX
Free Cash Flow
Outstanding Share Count
Dividend
$120 -
$130
$715-
$732
$26
$125 -
$145
$245 -
$275
55 million
Funded debt
1
$1,669
Lease obligations
2
$2,010
Total adjusted debt (TAD)
$3,679
Market value of equity
3
$1,283
Enterprise Value
$4,962 |
Legislative and
Financial Review 13 |
LTAC Legislation
Enacted Providing Long Term Strategic Opportunity and Visibility
Key Provisions, Timeline and
Preliminary View of Impact
Strategic Considerations and
Opportunities
14
6%
34%
Medicare Fee-For-Service
Medicaid
Insurance/Medicare
Advantage/Other
60%
The Bipartisan Budget Act of 2013, signed by the President
on December 26, brings long-sought patient and facility
criteria to long-term care hospitals
Hospital
Division
Revenue
Mix
(1)
(1)
Revenues for the twelve months ended March 31, 2014 (divisional revenues before intercompany
eliminations). |
Overview of Key Payment Provisions
in LTAC Criteria Legislation
Definition of Patients Eligible for LTAC Rate
Patients will continue to be eligible for payment under the current LTAC PPS if they meet
either one of two criteria: patients with 3 or more days in an acute care
hospital Intensive Care Unit (ICU); or patients receiving
prolonged
mechanical
ventilation
(greater
than
96
hours)
in
the
LTAC
Definition of Patients Eligible for Site Neutral
Rate
Other
medically
complex
patients
may
still
be
admitted
to
LTACs
and
receive
a
site
neutral
rate
that
is
either
at
LTAC
cost
or
at
a
per
diem
rate
comparable
to
payments
made
to
acute
care
hospitals
under
the IPPS payment system
Effective Date and Phase-In
Effective date: Two-year Phase-in of criteria begins after October 1, 2015, linked to
each LTACs cost- reporting period
About 70% of Kindred LTACs have cost-reporting periods that begin July of each year;
phase-in of new criteria would not begin for most Kindred LTACs until Summer
2016
During
phase-in,
cases
receiving
site
neutral
rate
get
paid
50%
based
on
current
LTAC
rate
and
50%
based
on
the
site
neutral
rate
15
The new criteria would not become fully effective until Summer 2018
for most Kindred LTACS. |
16
2014
2015
2016
2017
2018
Oct. 1
July 1
Oct. 1
July 1
Oct. 1
July 1
Oct. 1
July 1
Oct. 1
July 1
1. Patient Criteria
2. Site Neutral IPPS
Equivalent Rate:
50/50 Blend
Full Site Neutral
Rate
3. 25-Day Length of Stay
Rule Relief
4. 25% Rule Relief
5. Moratorium
6. 50%
Compliance
Test
2020
LTAC Legislation Phase-in and Timeline for the
Majority of Kindreds Hospitals
Jan 1, 2014
Jan 1, 2015
Summer 2016
Summer 2016
Summer 2016
Summer
2018 |
17
Preliminary View of Impact on Kindreds Medicare Fee
For
Service
Business
(60%
of
Current
Hospital
Revenues)
Payment Categories under
Current LTAC PPS
Payment Categories under
New LTAC Criteria
1.
LTAC DRG (with outlier
payment)
~ 70% of current cases
2.
LTAC Cost (for short
stays)
3.
IPPS
Per
Diem
(for
very
short stays)
1.
LTAC DRG (with outlier
payment) for defined cases
~ 40% of current cases
2.
LTAC Cost; or
3.
IPPS Per Diem
~ 60% of
current cases
~ 30% of
current
cases
Site
Neutral
Rate
When
fully
phased-in
(Summer
2018),
an
additional
30%
of
cases
will
be
paid
at
the
site
neutral
rate
under
the
new
criteria,
but
without
the
current
restraints
imposed
by
the
25-day length of stay requirement. |
18
Comparison of IPPS and LTAC Per Diem Rates
for Top Diagnostic Categories
IPPS Per Diem
LTAC Per Diem
Percent of Kindred Discharges
1.
Pulmonary Edema
$1,812
$1,722
12.8%
2.
Septicemia
$2,106
$1,569
9.5%
3.
Respiratory Infections
$1,806
$1,610
3.9%
4.
Skin Ulcers
$1,607
$1,338
2.5%
5.
Ventilator < 96 hours
$2,653
$2,061
2.3%
6.
Osteomyletitis
$1,743
$1,411
2.1%
7.
Chronic Obstructive Pulmonary
Disease
$1,617
$1,536
1.8%
Subject
to
effective
care
management,
IPPS
per
diem
rates
are
at
or
above
LTAC per diem rates for Kindreds most frequent cases and creates a
platform for innovative arrangements with managed care payors for a
broader range of patients. |
Incremental
Volume from:
Increased Medicare Advantage volume, where the 25 ALOS
requirement will no longer be an issue (patient revenues priced to
match cost)
Potential for increased Direct Admissions to Kindred Hospitals
Incremental Volume from:
Opportunity to go upstream and take market share
Identify patients discharged from acute to SNF that are LTAC Eligible
The
New
LTAC
Criteria
Presents
Potential
Incremental
Medicare
Volume
for
Kindred
Hospitals
19
New
Patients
through
Repositioning of
Hospital Services
New Patients through
Site Neutral Payment
New Patients that
Meet LTAC Criteria
IRFs
Psych
Sub Acute
Managed Care Hospitals
Incremental Volume through:
Creation of new service lines
or whole hospital conversions |
Strategic
Considerations
Affirms role of LTACs in healthcare continuum for severely ill, medically
complex patients at LTAC rate and many other medically complex patients
at site neutral rate.
Creates strategic platform for managed care
and episodic
LTAC services
Elimination of 25-day length of stay requirement for MA patients
Direct admits to LTACs at site neutral IPPS comparable rates
Continued development of co-located Sub-Acute Units to create patient
care continuum for recovering critically chronically ill patients in need of
inpatient and rehabilitation services
Opportunity to develop clinical programs and services that better align cost
and care (including risk-based arrangements) over the implementation
period to appeal to ACOs, managed care organizations and others
20
LTAC legislation provides significant clarity and will allow Kindred to
organically grow patient volumes and leverage existing capacity. |
Kindred and
Gentiva A Compelling Opportunity for
American Healthcare and Shareholders
21 |
Proposed
Transaction Highlights 22
1
Per FactSet consensus estimates.
Kindred has submitted a proposal to the Gentiva Board of Directors to acquire all of the
outstanding shares of Gentiva common stock
Transaction is supported by a strong strategic and financial rationale and creates significant
value for all shareholders
Kindred
has
a
strong
desire
to
reach
a
negotiated
agreement
with
Gentiva
We urge Gentivas shareholders to impress upon Gentiva's Board of Directors and Management
the value of engaging with Kindred immediately on a potential combination
Our Proposal
Purchase
Consideration
$14.00 per share
50% stock / 50% cash or 100% cash at Gentiva Boards option
Premium &
Valuation
64% premium to May 14, 2014 closing price
59% premium to the 60-day volume weighted average price
40% premium to the median Wall Street analysts one year price target of $10 per share
8.9x 2014E EBITDA
Financing
Mix of debt, equity and other instruments such that pro forma leverage profile is consistent
with Kindred stand alone
Pro Forma
Impact
Significantly and immediately accretive to Kindreds earnings and cash flows
Pro forma leverage remains similar to Kindreds current standalone leverage
Approximately $60-80 million in annual pre-tax operating and financial
synergies
Increased financial flexibility and meaningful capital structure
synergies by replacing Gentivas highly levered
capital structure
1 |
Combination Creates
Premier Post-Acute Care Provider 23
($ in millions)
Kindred
Gentiva
Pro Forma
States
47
40
47
Locations
2,313
500
2,813
Employees
63,000
47,000
110,000
2014 Revenue
$5,200
1
$2,000
2
$7,200
2014 EBITDAR
$724
1
$226
2
$1,005
3
1
Based on midpoint of Kindreds managements guidance, issued on May 7, 2014.
2
Gentiva revenue based on management guidance. Gentiva EBITDAR based on consensus
estimate. 3
Pro forma Kindred includes $55mm of non-finance cost synergies.
4
Peer group based on FactSet consensus estimates.
Benchmarking Peers
4
2014 Revenue
($ in millions)
2014 EBITDAR
($ in millions)
The acquisition of Gentiva further strengthens Kindreds ability to serve patients
across the full continuum of post-acute care
2014 Revenue
($ in millions)
2014 EBITDAR
($ in millions)
Pro Forma
(1)
Pro Forma
(1)
$7,200
$5,200
$3,065
$2,373
$2,000
$1,206
$839
$711
$485
$1,005
$724
$630
$535
$226
$93
$70
$67
$37 |
Strategic
Rationale 24
Creates leading national provider of diversified and integrated post-acute care
services across the full spectrum of care
Expands and enhances presence in Kindreds Integrated Care Markets, driving
coordinated care to more communities in a more efficient and cost-effective
manner
Increased financial flexibility, lower cost of capital and substantial cost / revenue
synergies will allow for investment to improve care management, support further
clinical investments and create career opportunities for employees
Combined
company
will
be
well
positioned
not
just
to
respond
to,
but
to
help
shape,
the
evolution
of
the
American
Healthcare
Delivery
System
Shareholder value creation through significant and immediate premium and
synergies, a meaningful dividend and combined Companys growth potential
|
Compelling Value
for Gentiva Shareholders 25
Source: FactSet as of 5/14/2014.
Gentiva Share Price Performance
$14.00 per share value represents a substantial premium to its current share price
50%
stock
/
50%
cash
deal
allows
for
investors
to
participate
in
the
greater
growth
prospects,
meaningful
dividend and increased financial flexibility of the combined company
On an NTM EBITDA multiple basis, this proposal is higher than any multiple Gentiva has traded
at over the previous five years
2.00
6.00
10.00
14.00
$18.00
May-12
Sep-12
Jan-13
May-13
Sep-13
Jan-14
May-14
Gentiva
Offer Price: $14.00 per share
60-Day VWAP as of 5/14/14: $8.82
39%
Premium
59%
Premium
VWAP Since 5/1/2012: $10.05
$8.54
Current
Price
64% premium to May 14, 2014 closing price of $8.54
59% premium to the 60-day volume weighted average price
Cash election provides opportunity for immediate liquidity |
Offer Supported by
Wall Street Analysts 26
Source:
Bloomberg.
Broker
Support for
Combination
Selected Commentary
Knowing Gentiva management pretty well . . . these really nice people
will ultimately realize that independence is no longer an option and that
it is time to come to the table to meet its new family.
Combined entity could create a post-acute titan with the
ability to provide integrated population health management to patients at
home. This deal would be a good exit strategy for Gentiva
shareholders, as the companys several large acquisitions have not translated
to returns. Value in expanding the breadth and scope of services throughout
the post-acute space. The greater density and scale will also provide
benefits
as
uncertainty
remains
with
the
underlying
fundamentals.
Over the long term Kindreds integrated
post-acute model could have strategic
advantages
vs.
Gentivas
current
home
based
only
structure
This is likely a pretty good deal for Gentiva shareholders given the
execution / reimbursement risks.
Wall Street analysts who cover Gentiva have universally supported our proposal, noting the
compelling price delivers greater value than Gentiva could hope to achieve through its
standalone plans and that the combined company would provide the kind of integrated,
patient-centered care that our country and healthcare system need |
Kindred Is
Helping to Shape the Future of Healthcare Delivery
As the U.S. population ages, demand for patient-centered healthcare is growing
rapidlyand
Kindred
is
pioneering
an
integrated
approach
to
address
this
demand
Continue
The
Care
strategy delivers the services that patients need across the full
spectrum of care, from inpatient hospitalization to post-acute rehab services to home
and hospice care
Kindred is enhancing scale and fostering innovation to provide more communities
with integrated, patient-centered care in the lowest-cost setting
Gentivas complementary capabilities are one way to advance this strategy
27
Kindred is at the forefront of healthcare reform: we are implementing a better
model to improve outcomes, smooth care transitions and lower costs
|
|
Jefferies 2014
Global Healthcare Conference
June 2, 2014 |
Appendix
30 |
Hospital
Division $2.5
billion
Revenues
(1)
$533
million
Operating
Income
(2)(4)
Transitional Care Hospitals (certified as LTAC hospitals)
100
Transitional
Care
Hospitals
(3)
7,324
licensed
beds
(3)
Inpatient Rehabilitation Hospitals (IRFs)
5
IRFs
(3)
215
licensed
beds
(3)
(1)
Revenues for the twelve months ended March 31, 2014 (divisional revenues before
intercompany eliminations).
(2)
Operating income for the twelve months ended March 31, 2014.
(3)
As of March 31, 2014.
(4)
Before certain disclosed items.
#2 Operator of Long-Term Acute
Care Hospitals and Inpatient
Rehabilitation Facilities
Consistently outperforms national benchmarks on key
quality indicators
Sale of 16 facilities to Vibra Healthcare, LLC
Divestiture of 14 Transitional Care Hospitals, 1 inpatient
rehabilitation hospital and 1 skilled nursing facility
$180 million of net sales proceeds
In Q1 2014, cost per patient day outpaced revenue compared
to Q1 2013, which resulted in an operating income margin
decline
to
22.3%
from
23.5%
(4)
Q1 2014 operating income declined to $147 million versus
$158
million
last
year
(4)
6%
34%
Medicare
Medicaid
Insurance/Other
Revenue
Mix
(1)
60%
31
117
105
100
44
27
19
16
0
20
40
60
80
100
120
140 |
Revenue
Mix
(1)
Nursing Center Division
47 Transitional Care Centers (Sub-Acute facilities licensed
as
SNFs)
(3)
13 Nursing and Rehabilitation Centers
(with
Transitional
Care
Units)
(3)
12
Hospital-Based
Sub-Acute
Units
(3)
39
Skilled
Nursing
Centers
(Traditional
SNFs)
(3)
Challenging operating environment
under RUGs IV rules and ongoing
Medicaid rate pressures
Divestiture or non-renewal of 123
nursing centers proceeding toward
completion
New Transitional Care Centers
(TCCs) and hospital based sub-acute
core growth continuing
Division overhead restructuring near
completion, allowing for a smaller, but
more profitable business
HCP transaction to acquire real estate
will eliminate $9 million of annual rent
for the Nursing Center Division
39%
33%
28%
Medicaid
Medicare
Private/Other
$1.1
billion
Revenues
(1)
$145
million
Operating
Income
(2)(4)
(1)
Revenues for the twelve months ended March 31, 2014 (divisional revenues before
intercompany eliminations).
(2)
Operating income for the twelve months ended March 31, 2014.
(3)
As of March 31, 2014.
(4)
Before certain disclosed items.
32 |
2,230 sites of service served through
20,200 therapists
(3)
Including 105 hospital-based acute
rehabilitation units
(3)
#1 Contract Rehab Manager
Third Party
Affiliated
Provides a compelling value proposition to our Hospital
(HRS) and Skilled Nursing (SRS) partners through
advanced tech systems, clinical programs and highly
trained therapist team
Q1 2014 operating margin at 11.4%, showing stability
while implementing significant recent Medicare rule
changes
In October 2013, acquired TherEX which provides
on-site, hospital-based rehabilitation services in 11 states
$1.3 billion Revenues
(1)
$144 million Operating Income
(2)(4)
Business
Mix
(1)
HRS
SRS
22%
$0.3 billion
78%
$1.0 billion
(1)
Revenues for the twelve months ended March 31, 2014 (divisional revenues before
intercompany eliminations).
(2)
Operating income for the twelve months ended March 31, 2014.
(3)
As of March 31, 2014.
(4)
Before certain disclosed items.
2,230
1,350
1,000
471
33
308
1,940
1,042
700
471
290
300
0
500
1,000
1,500
2,000
2,500 |
Acquired Senior Home Care which operated 47
home health locations throughout Florida and
Louisiana with $143 million in revenue
Building management team, including sales,
clinical operations and IT capabilities to support
accelerated expansion
While implementation of Homecare Homebase
IT system contributed to performance issues in
2013, all branches (including Senior Home Care)
fully operational and standardized Q1 2014
Q1 2014 revenues of $88 million
34
Including our key affiliates:
Senior Home
Care
IntegraCare
Professional Healthcare at
Home Signature
Health Services
Acclaim Hospice and
Palliative Care
207 sites of service in 13 states
71 in Kindreds Integrated Care Markets
5,000
caregivers serving 17,000 patients on
a daily basis
Care Management Division/Kindred At Home
$356
million
Pro
Forma
Annualized
Revenues
(1
)
Care Management Division and
(1)
Includes historical results of Senior Home Care acquisition, plus Kindred at Home revenues for
the twelve months ended March 31, 2014 (divisional revenues before intercompany
eliminations). Commercial
Insurance/
Other
($71 million)
Private Duty
Hospice
Home Health
Revenue Mix
(1)
Business Mix
(1)
Medicaid
($13 million)
Medicare
($272 million)
4%
76%
20%
80%
15%
5% |
2014 Earnings
Guidance ($ millions, except statistics)
35
As of May 7, 2014
As of February 20, 2014
Low
High
Low
High
Operating income
715
$
732
$
725
$
742
$
Rent
335
335
338
338
Depreciation and amortization
163
163
165
165
Interest, net
98
98
106
106
Income from continuing operations before income taxes
119
136
116
133
Provision for income taxes
46
53
45
52
Income from continuing operations
73
83
71
81
Earnings attributable to noncontrolling interests
(15)
(15)
(13)
(13)
Income from continuing operations attributable to the Company
58
68
58
68
Allocation to participating unvested restricted stockholders
(2)
(2)
(2)
(2)
Available to common stockholders
56
$
66
$
56
$
66
$
Earnings per diluted share
1.05
$
1.25
$
1.05
$
1.25
$
Shares used in computing earnings per diluted share
53.2
53.2
53.2
53.2
The earnings guidance excludes the effect of reimbursement changes, severance, retirement and
retention costs, litigation costs, transaction-related costs, any further
acquisitions or divestitures, any impairment charges, and any repurchases of common
stock. |
36
Explanation of Non-GAAP Measures
The enclosed presentation includes financial measures referred to as operating income, or
earnings before interest, income taxes, depreciation, amortization and rent. The
Companys management uses operating income as a meaningful measure of operational performance in addition to other
measures. The Company uses operating income to assess the relative performance of its
operating divisions as well as the employees that operate these businesses. In
addition, the Company believes this measurement is important because securities analysts and investors use this measurement to compare
the Companys performance to other companies in the healthcare industry. The Company
believes that income (loss) from continuing operations is the most comparable
GAAP measure. Readers of the Companys financial information should consider income (loss) from continuing operations as an important
measure of the Companys financial performance because it provides the most complete
measure of its performance. Operating income should be considered in addition to,
not as a substitute for, or superior to, financial measures based upon GAAP as an indicator of operating performance. A
reconciliation of operating income to income (loss) from continuing operations is provided in
the enclosed Appendix.
In addition to the results provided in accordance with GAAP, the Company provides information
in the enclosed presentation to compute certain non-GAAP measurements for the
twelve months ended March 31, 2014 and three months ended March 31, 2013 before certain charges or on a core basis. The
charges that were excluded from core operating results are denoted in the tables in the
enclosed Appendix. The use of these non-GAAP measurements are not intended to replace the presentation of the
Company's financial results in accordance with GAAP. The Company believes that the
presentation of core operating results provides additional information to investors to facilitate the comparison between periods
by excluding certain charges for the twelve months ended March 31, 2014 and three months ended
March 31, 2013 that the Company believes are not representative of its ongoing
operations due to the materiality and nature of the charges. The Company's core operating results also represent a key
performance measure for the purpose of evaluating performance internally. |
Reconciliation of
Non-GAAP Measures ($ in thousands)
37
First
Twelve
2013 Quarters
Quarter
months ended
First
Second
Third
Fourth
2014
March 31, 2014
Revenues:
Hospital division
671,206
$
618,598
$
604,169
$
616,721
$
657,453
$
2,496,941
$
Nursing center division
275,141
269,501
270,210
274,908
281,572
1,096,191
Rehabilitation division:
Skilled nursing rehabilitation services
257,884
248,710
244,384
242,376
253,285
988,755
Hospital rehabilitation services
74,523
69,777
68,296
74,017
73,964
286,054
332,407
318,487
312,680
316,393
327,249
1,274,809
Care management division
51,621
53,039
53,801
66,466
87,704
261,010
1,330,375
1,259,625
1,240,860
1,274,488
1,353,978
5,128,951
Eliminations:
Skilled nursing rehabilitation services
(29,303)
(29,257)
(28,698)
(28,728)
(30,070)
(116,753)
Hospital rehabilitation services
(24,200)
(23,706)
(22,944)
(22,553)
(23,689)
(92,892)
Nursing centers
(1,213)
(1,001)
(1,161)
(875)
(662)
(3,699)
(54,716)
(53,964)
(52,803)
(52,156)
(54,421)
(213,344)
1,275,659
$
1,205,661
$
1,188,057
$
1,222,332
$
1,299,557
$
4,915,607
$
Income (loss) from continuing operations:
Operating income (loss):
Hospital division
149,698
$
131,676
$
113,147
$
127,898
$
146,895
$
519,616
$
Nursing center division
29,844
36,678
32,146
36,694
39,095
144,613
Rehabilitation division:
Skilled nursing rehabilitation services
12,373
20,686
(8,155)
13,356
17,358
43,245
Hospital rehabilitation services
18,132
19,573
18,215
18,005
19,820
75,613
30,505
40,259
10,060
31,361
37,178
118,858
Care management division
2,786
3,961
1,085
2,131
4,697
11,874
Corporate:
Overhead
(45,585)
(43,196)
(39,157)
(48,557)
(44,050)
(174,960)
Insurance subsidiary
(509)
(384)
(482)
(539)
(406)
(1,811)
(46,094)
(43,580)
(39,639)
(49,096)
(44,456)
(176,771)
Impairment charges
(187)
(438)
(441)
(76,127)
(74)
(77,080)
Transaction costs
(944)
(108)
(613)
(447)
(683)
(1,851)
Operating income
165,608
168,448
115,745
72,414
182,652
539,259
Rent
(77,957)
(78,796)
(78,228)
(82,381)
(82,474)
(321,879)
Depreciation and amortization
(42,249)
(39,228)
(37,190)
(38,361)
(40,210)
(154,989)
Interest, net
(28,084)
(27,609)
(24,399)
(23,906)
(25,624)
(101,538)
Income (loss) from continuing operations
before income taxes
17,318
22,815
(24,072)
(72,234)
34,344
(39,147)
Provision (benefit) for income taxes
6,481
9,160
(7,217)
(20,903)
13,102
(5,858)
10,837
$
13,655
$
(16,855)
$
(51,331)
$
21,242
$
(33,289)
$
|
Reconciliation
of
Non-GAAP
Measures
(continued)
($ in thousands)
38
Twelve months ended March 31, 2014
Severance
Facility
Senior debt
Before
and retirement
closing
Impairment
Transaction
modification
As
charges
costs
costs
Litigation
charges
costs
charges
Total
Reported
Income (loss) from continuing operations:
Operating income (loss):
Hospital division
533,342
$
-
$
(6,026)
$
(7,700)
$
-
$
-
$
-
$
(13,726)
$
519,616
$
Nursing center division
144,677
-
(64)
-
-
-
-
(64)
144,613
Rehabilitation division:
Skilled nursing rehabilitation services
66,534
(139)
-
(23,150)
-
-
-
(23,289)
43,245
Hospital rehabilitation services
76,989
(1,376)
-
-
-
-
-
(1,376)
75,613
143,523
(1,515)
-
(23,150)
-
-
-
(24,665)
118,858
Care management division
13,002
(676)
(452)
-
-
-
-
(1,128)
11,874
Corporate:
Overhead
(171,135)
(3,366)
-
-
-
-
(459)
(3,825)
(174,960)
Insurance subsidiary
(1,811)
-
-
-
-
-
-
-
(1,811)
(172,946)
(3,366)
-
-
-
-
(459)
(3,825)
(176,771)
Impairment charges
(998)
-
-
-
(76,082)
-
-
(76,082)
(77,080)
Transaction costs
-
-
-
-
-
(1,851)
-
(1,851)
(1,851)
Operating income
660,600
(5,557)
(6,542)
(30,850)
(76,082)
(1,851)
(459)
(121,341)
539,259
Rent
(321,879)
-
-
-
-
-
-
-
(321,879)
Depreciation and amortization
(154,989)
-
-
-
-
-
-
-
(154,989)
Interest, net
(100,077)
-
-
-
-
-
(1,461)
(1,461)
(101,538)
Income (loss) from continuing operations
before income taxes
83,655
(5,557)
(6,542)
(30,850)
(76,082)
(1,851)
(1,920)
(122,802)
(39,147)
Provision (benefit) for income taxes
29,869
(2,186)
(2,312)
(12,139)
(17,803)
(532)
(755)
(35,727)
(5,858)
53,786
$
(3,371)
$
(4,230)
$
(18,711)
$
(58,279)
$
(1,319)
$
(1,165)
$
(87,075)
$
(33,289)
$
Charges |
Reconciliation
of
Non-GAAP
Measures
(continued)
($ in thousands)
39
Three months ended March 31, 2013
Charges
Before
One-time
Transaction
As
charges
bonus
costs
Total
reported
Income from continuing operations:
Operating income (loss):
Hospital division
157,661
$
(7,963)
$
-
$
(7,963)
$
149,698
$
Nursing center division
34,550
(4,706)
-
(4,706)
29,844
Rehabilitation division:
Skilled nursing rehabilitation services
17,425
(5,052)
-
(5,052)
12,373
Hospital rehabilitation services
19,387
(1,255)
-
(1,255)
18,132
36,812
(6,307)
-
(6,307)
30,505
Care management division
3,619
(833)
-
(833)
2,786
Corporate:
Overhead
(45,270)
(315)
-
(315)
(45,585)
Insurance subsidiary
(509)
-
-
-
(509)
(45,779)
(315)
-
(315)
(46,094)
Impairment charges
(187)
-
-
-
(187)
Transaction costs
-
-
(944)
(944)
(944)
Operating income
186,676
(20,124)
(944)
(21,068)
165,608
Rent
(77,957)
-
-
-
(77,957)
Depreciation and amortization
(42,249)
-
-
-
(42,249)
Interest, net
(28,084)
-
-
-
(28,084)
Income from continuing operations
before income taxes
38,386
(20,124)
(944)
(21,068)
17,318
Provision for income taxes
15,008
(8,145)
(382)
(8,527)
6,481
23,378
$
(11,979)
$
(562)
$
(12,541)
$
10,837
$ |
Jefferies 2014
Global Healthcare Conference
June 2, 2014 |