EX-99 4 exhibit992release.htm EXHIBIT 99.2 Sun Healthcare Group, Inc

EXHIBIT 99.2

 

 

Sun Healthcare Group, Inc. Announces Change in Application of FIN 46
- No Impact on Results of Continuing Operations
-

Contact: Investor Inquiries (505) 468-2341
Media Inquiries (505) 468-4582

     Irvine, Calif. (Nov. 3, 2004) - Sun Healthcare Group, Inc. (NASDAQ: SUNH) today announced that the financial information expressed in its press release of Nov. 2, 2004 will be adjusted to reflect a change in its auditor's guidance regarding the Company's application of FASB Interpretation No. 46 ("FIN 46"). The Company previously recognized the effect of consolidating the real estate ownership of nine facilities, due to an option agreement giving the other equity owners of the real estate the right to sell their interest to the Company, as a cumulative effect of change in accounting principle, which increased the Company's net income by $11.9 million.

     Based upon additional discussion and guidance from its auditors, the Company has now determined that the effect of the option agreement should have been recognized as a reduction in the carrying value of the nine facilities and, accordingly, the cumulative effect of change in accounting principle should not have been recorded. The revised application of FIN 46 results in a $4.8 million improvement in the Company's balance sheet versus the $13.1 million originally reported. The adjustment has a recurring effect on positive quarterly EBITDA of approximately $0.8 million, as well as additional depreciation and interest charges totaling $1.3 million. Those impacts therefore remain as previously reported.

     The revision to the Company's application of FIN 46 will not change the Company's results from continuing operations nor alter the guidance stated in the Nov. 2, 2004 press release as to revenues, EBITDAR, and EBITDA. The elimination of the previously reported non-cash $11.9 million cumulative effect of change in accounting principle causes the Company's net income in the third quarter to be reduced by $11.9 million from $0.8 million to a loss of $11.1 million. That adjustment also affects the net income for the nine months ended Sept. 30, 2004 and the Company's guidance as to net income by the same amount.

     Attached to this press release are the revised financial statements and statistics reflecting the revised application of FIN 46.

About Sun Healthcare Group, Inc.

     Sun Healthcare Group, Inc., with executive offices located in Irvine, California, owns SunBridge Healthcare Corporation and other affiliated companies that operate long-term and postacute care facilities in many states. In addition, the Sun Healthcare Group family of companies provides therapy through SunDance Rehabilitation Corporation, medical staffing through CareerStaff Unlimited, Inc., home care through SunPlus Home Health Services, Inc., and medical laboratory and mobile radiology services through SunAlliance Healthcare Services, Inc.

# # #


     Statements made in this release that are not historical facts may be "forward-looking" statements (as defined in the Private Securities Litigation Reform Act of 1995) that involve risks and uncertainties and are subject to change at any time. These forward-looking statements may include, but are not limited to, statements containing words such as "anticipate," "believe," "plan," "estimate," "expect," "hope," "intend," "may" and similar expressions. Factors that could cause actual results to differ materially include, but are not limited to, the following: continued compliance by the Company under its loan agreement; changes in Medicare and Medicaid reimbursements; efforts of third-party payors to control costs; the impact of federal and state regulations and investigations; changes in payor mix and payment methodologies; further consolidation of managed care organizations and other third-party payors; competition in our business; potential liability for losses not covered by, or in excess of, our insurance; competition for qualified staff in the healthcare industry; our ability to control operating costs, return to profitability and generate sufficient cash flow to meet operational and financial requirements; and the potential impact of an economic downturn or changes in the laws affecting our business in those markets in which we operate. More information on factors that could affect our business and financial results are included in our Annual Report on Form 10-K for the year ended Dec. 31, 2003, and other public filings made with the Securities and Exchange Commission, copies of which are available at Sun's web site, www.sunh.com.


     The forward-looking statements involve known and unknown risks, uncertainties and other factors that are, in some cases, beyond our control. We caution investors that any forward-looking statements made by us are not guarantees of future performance. We disclaim 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.

 

2


SUN HEALTHCARE GROUP, INC. AND SUBSIDIARIES

CONDENSED
CONSOLIDATED BALANCE SHEETS
(in thousands)

ASSETS

September 30, 2004

December 31, 2003

 

(unaudited)

 

(audited)

 

Current assets:

       

  Cash and cash equivalents

$                     28,946

$                     25,574

  Accounts receivable, net

96,780

109,775

  Restricted cash

26,024

 

33,699

 

  Other current assets

                    22,409

 

                   13,036

 

Total current assets

174,159

 

182,084

 
         

Property and equipment, net

108,505

 

59,532

 

Goodwill, net

3,834

 

3,834

 

Restricted cash, non-current

34,889

 

                33,920

 

Other assets, net

                    16,349

 

                     21,028

 
         

Total assets

$                  337,736

 

$                  300,398

 
 

============

 

============

 


LIABILITIES AND STOCKHOLDERS' DEFICIT

       
         

Current liabilities:

       

  Current portion of long-term debt

$                     16,984

 

$                    24,600

 

  Accounts payable

36,689

 

46,339

 

  Accrued compensation and benefits

35,371

 

41,333

 

  Accrued self-insurance obligations

40,393

 

59,029

 

  Other accrued liabilities

                     64,740

 

                      68,160

 
         

Total current liabilities

194,177

 

239,461

 
         

Accrued self-insurance obligations, net of current portion

143,410

 

138,072

 

Long-term debt, net of current portion

91,044

 

54,278

 

Other long-term liabilities

                     17,488

 

                    34,985

 
         

Total liabilities

446,119

 

466,796

 
         

Minority interest

10,658

 

-

 
         

Stockholders' deficit

                 (119,041

)

               ( 166,398

)

         

Total liabilities and stockholders' deficit

$                  337,736

 

$                  300,398

 
 

============

 

============

 

3


SUN HEALTHCARE GROUP, INC. AND SUBSIDIARIES

CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)

   

For the
Three Months Ended
September 30, 2004

 

For the
Three Months Ended
September 30, 2003

 

(unaudited)

(unaudited)

Total net revenues

 

$                     204,470

 

$                    203,429

 

Costs and expenses:

         

  Operating salaries and benefits

 

122,633

 

126,836

 

  Self insurance for workers' compensation and general and
    professional liability

 


11,395



8,496

 

  Other operating costs

 

42,356

 

40,450

 

  Facility rent expense

 

9,738

 

9,910

 

  General and administrative expenses

 

13,387

 

17,082

 

  Depreciation and amortization

 

2,871

 

1,827

 

  Provision for losses on accounts receivable

 

2,062

 

1,727

 

  Interest, net

2,397

4,084

  Restructuring costs, net

329

4,092

  Loss on sale of assets, net

 

                         1,537

 

                            729

 

Total costs and expenses

 

                     208,705

 

                      215,233

 
           

Loss before income taxes and discontinued operations

 

(4,235

)

(11,804

)

Income tax expense

 

                                  -

 

                            175

 

Loss before discontinued operations

 

                         (4,235

)

                     (11,979

)

           

Discontinued operations:

         

   Loss from discontinued operations

(3,177

)

(5,965

)

   (Loss) gain on disposal of discontinued operations, net

                        (3,680

)

                      57,054

(Loss) income on discontinued operations

 

                        (6,857

)

                       51,089

 
           

Net (loss) income

 

$                     (11,092

)

$                      39,110

 
   

============

 

============

 

Basic and diluted (loss) income per common

         

   and common equivalent share:

         

   Loss before discontinued operations

 

$                         (0.28

)

$                         (1.19

)

   (Loss) income on discontinued operations

 

                          (0.45

)

                          5.08

 

Net (loss) income

 

$                         (0.73

)

$                          3.89

 
   

============

 

============

 

Shares used in computing (loss) income

         

   per common share:

         

   Basic

 

15,275

 

10,060

 

   Diluted

 

15,354

 

10,060

 

4


SUN HEALTHCARE GROUP, INC. AND SUBSIDIARIES

CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)

   

For the
Nine Months Ended
September 30, 2004

 

For the
Nine Months Ended
September 30, 2003

 

(unaudited)

(unaudited)

Total net revenues

 

$                       619,609

 

$                    592,224

 

Costs and expenses:

         

  Operating salaries and benefits

 

367,658

 

363,947

 

  Self insurance for workers' compensation and general and
    professional liability

 


31,518



26,243

 

  Other operating costs

 

128,513

 

113,927

 

  Facility rent expense

 

29,792

 

29,504

 

  General and administrative expenses

 

44,991

 

50,232

 

  Depreciation and amortization

 

6,330

 

5,486

 

  Provision for losses on accounts receivable

 

5,584

 

5,291

 

  Interest, net

6,354

14,726

  Restructuring costs, net

1,616

10,012

  (Loss) gain on sale of assets, net

 

1,162

 

(2,225

)

  Gain on extinguishment of debt, net

 

                        (3,734

)

                                 -

 

Total costs and expenses

 

                     619,784

 

                      617,143

 
           

Loss before income taxes and discontinued operations

 

(175

)

(24,919

)

Income tax (benefit) expense

 

                        (1,122

)

                            665

 

Income (loss) before discontinued operations

 

                            947

 

                      (25,584

)

           

Discontinued operations:

         

   Loss from discontinued operations

(12,746

)

(18,509

)

   (Loss) gain on disposal of discontinued operations, net

                         (2,418

)

                      58,368

(Loss) income on discontinued operations

 

                       (15,164

)

                       39,859

 
           

Net (loss) income

 

$                      (14,217

)

$                     14,275

 
   

============

 

============

 

Basic and diluted (loss) income

         

   per common and common equivalent share:

         

   Income (loss) before discontinued operations

 

$                           0.07

 

$                        (2.55

)

   (Loss) income on discontinued operations

 

                          (1.07

)

                         3.97

 

Net (loss) income

 

$                          (1.00

)

$                         1.42

 
   

============

 

============

 

Shares used in computing (loss) income

         

   per common share:

         

   Basic

 

14,181

 

10,047

 

   Diluted

 

14,261

 

10,047

 

5


SUN HEALTHCARE GROUP, INC. AND SUBSIDIARIES

CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)

   

For the
Three Months Ended
September 30, 2004
(unaudited)

 

For the
Three Months Ended
September 30, 2003
(unaudited)

 

Cash flows from operating activities:

         

 Net (loss) income

 

$                    (11,092

)

$                 39,110

 
           

Adjustments to reconcile net (loss) income to net cash provided
  by (used for) operating activities, including discontinued
  operations:

         

   Depreciation and amortization

 

2,990

 

1,727

 

   Amortization of favorable and unfavorable lease intangibles

 

(546

)

(2,005

)

   Provision for losses on accounts receivable

 

4,376

 

2,799

 

   Loss on sale of assets, net

 

1,537

 

729

 

   Gain on disposal of discontinued operations, net

 

3,680

 

(57,054

)

   Restricted stock and stock option compensation

 

325

 

202

 

   Other, net

 

119

 

151

 

   Changes in operating assets and liabilities

 

                        7,212

 

                 12,893

 

      Net cash provided by (used for) operating activities before
         reorganization costs

 


8,601

 


(1,448


)

      Net cash paid for reorganization costs

 

                                -

 

                  (1,606

)

      Net cash provided by (used for) operating activities

 

                        8,601

 

                  (3,054

)

Cash flows from investing activities:

         

   Capital expenditures, net

 

(3,383

)

(3,135

)

   Proceeds from sale of assets held for sale

 

1,357

 

77,285

 

   Repayment of long-term notes receivable

 

                            91

 

                        77

 

     Net cash (used for) provided by investing activities

 

                     (1,935

)

                 74,227

 
           

Cash flows from financing activities:

         

   Net payments under Revolving Loan Agreement

 

-

 

(72,113

)

   Long-term debt repayments

 

                         (896

)

                    (776

)

      Net cash provided by (used for) financing activities

 

                         (896

)

               (72,889

)

           

Net increase (decrease) in cash and cash equivalents

 

$                      5,770

 

$                (1,716

)

   

============

 

==========

 

6


SUN HEALTHCARE GROUP, INC. AND SUBSIDIARIES

CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)

   

For the
Nine Months Ended
September 30, 2004
(unaudited)

 

For the
Nine Months Ended
September 30, 2003
(unaudited)

 

Cash flows from operating activities:

         

 Net (loss) income

 

$                    (14,217

)

$                14,275

 
           

Adjustments to reconcile net (loss) income to net cash (used for)
   provided by operating activities, including discontinued
   operations:

         

   Gain on extinguishment of debt, net

 

(3,734

)

-

 

   Depreciation and amortization

 

6,634

 

7,597

 

   Amortization of favorable and unfavorable lease intangibles

 

(2,770

)

(6,934

)

   Provision for losses on accounts receivable

 

10,324

 

13,104

 

   Gain on sale of assets, net

 

1,162

 

(2,225

)

   Gain on disposal of discontinued operations, net

 

2,418

 

(58,368

)

   Restricted stock compensation and option compensation

 

891

 

742

 

   Other, net

 

1,254

 

617

 

   Changes in operating assets and liabilities

 

                     (24,605

)

                 45,303

 

      Net cash (used for) provided by operating activities before
         reorganization costs

 


(22,643


)


14,111


      Net cash paid for reorganization costs

 

                          (499

)

                 (9,846

)

      Net cash (used for) provided by operating activities

 

                     (23,142

)

                   4,265

 

Cash flows from investing activities:

         

   Capital expenditures, net

 

(8,305

)

(13,578

)

   Proceeds from sale of assets held for sale

 

1,357

 

77,637

 

   Repayment of long-term notes receivable

 

                          147

 

                     748

 

      Net cash (used for) provided by investing activities

 

                      (6,801

)

                64,807

 
           

Cash flows from financing activities:

         

   Net payments under Revolving Loan Agreement

 

(13,091

)

(67,969

)

   Long-term debt repayments

 

(5,860

)

           (4,350

)

   Net proceeds from issuance of common stock

 

                     52,266

 

                         -

 

      Net cash provided by (used for) financing activities

 

                     33,315

 

              (72,319

)

           

Net increase (decrease) in cash and cash equivalents

 

$                       3,372

 

$               (3,247

)

   

============

 

==========

 

7


Sun Healthcare Group, Inc.

Reconciliation of Net (Loss) Income to EBITDA and EBITDAR
(in thousands)

For the

For the

Three Months Ended

Three Months Ended

September 30, 2004

September 30, 2003

(unaudited)

(unaudited)

Total net revenues

$                       204,470

$                      203,429

  Net (loss) income

$                       (11,092

)

$                        39,110

  Loss before discontinued operations

$                          (4,235

)

$                      (11,979

)

  Income tax expense

-

175

  Restructuring costs, net

329

4,092

  Loss on sale of assets, net

                            1,537

                             729

  Net segment loss

$                         (2,369

)

$                         (6,983

)

  Interest, net

2,397

4,084

  Depreciation and amortization

                            2,871

                          1,827

EBITDA

$                          2,899

$                        (1,072

)

  Facility rent

                            9,738

                          9,910

EBITDAR

$                        12,637

$                          8,838

=============

=============

EBITDA is defined as earnings before depreciation, amortization, interest expense, interest income, income tax expense (benefit), restructuring costs, net, gain on sale of assets, net and gain (loss) on discontinued operations. EBITDAR is defined as EBITDA before facility rent expense. EBITDA and EBITDAR are used by management to evaluate financial performance and resource allocation for each entity within the operating units and for the Company as a whole. EBITDA and EBITDAR are commonly used as analytical indicators within the healthcare industry and also serve as measures of leverage capacity and debt service ability. EBITDA and EBITDAR should not be considered as measures of financial performance under generally accepted accounting principles. As the items excluded from EBITDA and EBITDAR are significant components in understanding and assessing financial performance, EBITDA and EBITDAR should not be considered in isolation or as alternatives to net income, cash flows generated by operating, investing or financing activities or other financial statement data presented in the consolidated financial statements as indicators of financial performance or liquidity. Because EBITDA and EBITDAR are not measurements determined in accordance with generally accepted accounting principles and are thus susceptible to varying calculations, EBITDA and EBITDAR as presented may not be comparable to other similarly titled measures of other companies.

8


Sun Healthcare Group, Inc.

Reconciliation of Net (Loss) Income to EBITDA and EBITDAR
(in thousands)

For the

For the

Nine Months Ended

Nine Months Ended

September 30, 2004

September 30, 2003

(unaudited)

(unaudited)

Total net revenues

$                       619,609

$                      592,224

  Net (loss) income

$                        (14,217

)

$                        14,275

  Income (loss) before discontinued operations

$                              947

$                      (25,584

)

  Income tax (benefit) expense

(1,122

)

665

  Restructuring costs, net

1,616

10,012

  Loss (gain) on sale of assets, net

                           1,162

                         (2,225

)

Net segment income (loss)

$                          2,603

$                      (17,132

)

  Interest, net

6,354

14,726

  Depreciation and amortization

                            6,330

                          5,486

EBITDA

$                         15,287

$                          3,080

  Facility rent

                          29,792

                        29,504

EBITDAR

$                         45,079

$                        32,584

=============

=============

EBITDA is defined as earnings before depreciation, amortization, interest expense, interest income, income tax expense (benefit), restructuring costs, net, gain on sale of assets, net and gain (loss) on discontinued operations. EBITDAR is defined as EBITDA before facility rent expense. EBITDA and EBITDAR are used by management to evaluate financial performance and resource allocation for each entity within the operating units and for the Company as a whole. EBITDA and EBITDAR are commonly used as analytical indicators within the healthcare industry and also serve as measures of leverage capacity and debt service ability. EBITDA and EBITDAR should not be considered as measures of financial performance under generally accepted accounting principles. As the items excluded from EBITDA and EBITDAR are significant components in understanding and assessing financial performance, EBITDA and EBITDAR should not be considered in isolation or as alternatives to net income, cash flows generated by operating, investing or financing activities or other financial statement data presented in the consolidated financial statements as indicators of financial performance or liquidity. Because EBITDA and EBITDAR are not measurements determined in accordance with generally accepted accounting principles and are thus susceptible to varying calculations, EBITDA and EBITDAR as presented may not be comparable to other similarly titled measures of other companies.

 

9