Two paragraphs into its otherwise routine fourth-quarter
and year-end earnings report, Extendicare (NYSE: EXE) revealed that
it had engaged Lehman Brothers to help it "provide value to
shareholders," which, when decoded, means that the senior care provider is
poised to pursue alternatives that could include the sale of part or all
of the company.
Extendicare has grown to become one of the largest senior
care providers in North America, with 439 skilled nursing and assisted
living facilities. It generates annual revenue of about $1.7 billion, 75%
of which comes from its U.S. operations, with the remainder coming from
Canada.
The U.S. portion of the business, Extendicare Health
Services, is one of the largest skilled nursing operators. With its
$280 million acquisition of Texas-based Assisted Living Concepts, a
deal that closed in January 2005, EXE also has a strong presence in the
seniors housing side of the business. The Canadian side of operations
includes skilled nursing and seniors housing with revenues of $325
million, as well as a home health business with revenue of nearly $110
million.
But despite its growth, looking around at the current
market environment apparently persuaded insiders that they were sitting on
a group of assets, the sum of whose parts might prove to be worth more
than the whole. Investors readily agreed, sending the stock up 40% on the
first day of the news. The price has risen a bit since, hitting a high of
$21.48 per share.
Extendicare’s stock was stuck in the $2.00 to $4.00 per
share range from mid-1999 to mid-2003, when it finally took off, climbing
to a peak of $18.09 per share in 2005. In doing so, it managed to
outperform the overall market in the past three years.
Some equity analysts at Canadian firms, buoyed by the
recent news, have sharpened their pencils and calculated a breakup value
for EXE in the range of $24 to $27 per share, or a roughly 25% premium its
current price. At the current price, EXE boasts a market cap of $1.45
billion, to which net debt of about $650 million may be added, pushing the
total value of the company just over the $2.0 billion mark.
To "maximize" shareholder value, the Canadian operations
might be sold off to a Canadian buyer, perhaps a REIT, given the more
liberal REIT regulations north of the border. The remaining U.S.
operations could then go to another buyer with little interest in the
Canadian side of the business, even after recent elections tilted the
government more to the right and, theoretically, the United States.
Not enough is known about EXE’s home health business or
the relevant payor sources to determine whether there could be a third
buyer for that component. Finally, since the Assisted Living Concepts
operations may not be fully integrated into the overall business, they
could be spun out separately to take advantage of the high valuations in
the assisted living market (see the forthcoming Senior Care Acquisition
Report). With all these various combinations in the offing, bankers
must be very, very happy.
Who, then, would the buyers be? Though possible, we think
it unlikely that one of the major skilled nursing chains would want to buy
Extendicare Health Services lock, stock and barrel. What seems most likely
is that companies who have recently bid on such major portfolios as
Beverly Enterprises (NYSE: BEV), Skilled Healthcare Group and
Tandem Health, but who came up short, will want to have a run at
Extendicare’s skilled nursing business. (They will likely buy it along
with the assisted living business, which can then be spun off to help
finance the deal.) The Blackstone Group, KKR and
Formation Capital come foremost to mind, but there will be many
others.
Despite the optimism of the Canadian analysts, it seems to
us that any acquisition premium is already built into the now higher price
of $21 per share. While the sum of the parts may ultimately be worth more
than the whole, with two or three competing deals, one may risk bumping
into and hurting the others before closing, so navigating the
cross-currents will be key. Skilled nursing may also start receiving the
attention showered on the seniors housing market.