UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT
PURSUANT TO SECTION 13 or 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

 Date of report (Date of earliest event reported):       October 6, 2016

AdCare Health Systems, Inc.
(Exact Name of Registrant as Specified in Charter)
Georgia
 
001-33135
 
  31-1332119
(State or Other Jurisdiction of
Incorporation)
 
(Commission File Number)
 
(I.R.S. Employer
Identification No.)
 
 

454 Satellite Boulevard
Suite 100
Suwanee, Georgia 30024


 
 
(Address of Principal Executive Offices)
 
 
 
 
 

(678) 869-5116
(Registrant’s telephone number, including area code)

Not applicable.
(Former Name or Former Address, if Changed Since Last Report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

¨
 
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
 
 
¨
 
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
 
 
¨
 
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
 
 
¨
 
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 
 
 



Item 2.01
Completion of Acquisition or Disposition of Assets.

On October 6, 2016, nine wholly-owned subsidiaries (the “Sellers”) of AdCare Health Systems, Inc. (the “Company”) completed the sale of nine facilities located in Arkansas, together with substantially all of the fixtures, equipment, furniture and other assets relating to such facilities (the “Arkansas Facilities”), to Little Ark Realty Holdings, LLC (the “Purchaser”), an affiliate of Skyline Healthcare LLC (“Skyline”), pursuant to a Purchase and Sale Agreement, dated May 10, 2016, as subsequently amended (the “Purchase Agreement”), among the Sellers and the Purchaser. The Arkansas Facilities consist of :

River Valley Health and Rehabilitation Center, a 129-bed skilled nursing facility located in Fort Smith, Arkansas;
Heritage Park Nursing Center, a 110-bed skilled nursing facility located in Rogers, Arkansas;
Homestead Manor Nursing Home, a 104-bed skilled nursing facility located in Stamps, Arkansas;
Stone County Nursing and Rehabilitation Center, a 97-bed skilled nursing facility located in Mountain View, Arkansas;
Stone County Residential Care Center, a 32-bed assisted living facility located in Mountain View, Arkansas;
Northridge Health Care, a 140-bed skilled nursing facility located in North Little Rock, Arkansas;
Little Rock Health & Rehabilitation, a 154-bed skilled nursing facility located in Little Rock, Arkansas;
Woodland Hills Health & Rehabilitation, a 140-bed skilled nursing facility located in Little Rock, Arkansas;
Cumberland Health & Rehabilitation Center, a 120-bed skilled nursing facility located in Little Rock, Arkansas.

Prior to the closing of the sale of the Arkansas Facilities (the “Closing”), the Sellers leased the Arkansas Facilities to Skyline pursuant to a Master Lease Agreement, dated February 5, 2016, as subsequently amended (the “Lease Agreement”), among the Sellers and Skyline. For a description of the terms of the Lease Agreement, see “Notes to Consolidated Financial Statements (unaudited) - Note 7. Leases - Leased and Subleased Facilities to Third-Party Operators” included in Part I, Item 1 of the Company’s Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2016, which description is incorporated herein by reference. In connection with the Lease Agreement, the Sellers entered into an Option Agreement, dated February 5, 2016, with Joseph Schwartz, the manager of Skyline, pursuant to which Mr. Schwartz, or an entity designated by him, had an exclusive and irrevocable option to purchase the Arkansas Facilities until May 1, 2016 (the “Purchase Option”). The Purchaser delivered notice of its intent to exercise the Purchase Option on April 22, 2016.

The aggregate purchase price paid to the Sellers for the Arkansas Facilities was $55.0 million, which purchase price consisted of: (i) a non-refundable deposit of $1.75 million; (ii) cash consideration of $50.25 million paid to the Sellers at the Closing; and (iii) a promissory note, dated September 30, 2016 (the “Note”), from JS Highland Holdings LLC, an affiliate of Skyline (the “Borrower”), in favor of the Company with a principal amount of $3.0 million. The purchase price for the Arkansas Facilities was negotiated on an arm’s length basis at the time the Sellers and Skyline entered into the Lease Agreement.


1



The principal amount of the Note, together with all accrued and unpaid interest, is due and payable on March 31, 2022 (the “Maturity Date”). The Borrower is required to make payments of interest only commencing on October 30, 2016 and on the last day of each month thereafter until the Maturity Date. The Note provides that simple interest shall accrue on the unpaid balance of the Note at rate of ten percent (10%) per annum. Such interest rate will increase by two percent (2%) on each anniversary date of the Note beginning in year three if the Note is still outstanding at that time. Subject to the restrictions set forth in the Subordination Agreement (as defined below), the Note provides that the Borrower may prepay the principal amount of the Note, together with accrued interest, at any time without penalty. The Note is guaranteed by Joseph Schwartz and Roselyn Schwartz (collectively, the “Guarantors”), pursuant to a Guaranty Agreement, dated September 30, 2016 (the “Guaranty”), executed by the Guarantors in favor of the Company.

In connection with the Closing, the Company entered into a Subordination and Standstill Agreement, dated September 26, 2016 (the “Subordination Agreement”), with The PrivateBank and Trust Company, as agent for the lenders specified therein (collectively, the “Lenders”). Pursuant to the Subordination Agreement, the Company agreed to subordinate its claims and rights to receive payment under the Note or any document which may evidence or secure the indebtedness evidenced by the Note, other than the Guaranty (collectively, the “Subordinated Debt”), to the claims and rights of the Lenders to receive payment under certain revolving loans, with an initial aggregate principal amount of $6.0 million, and certain term loans, with an aggregate principal amount of $45.6 million,(collectively, the “Loans”), each extended by certain of the Lenders to affiliates of Skyline (collectively, the Skyline Borrowers”). Pursuant to the Subordination Agreement, the Company may not accept payment of the Subordinated Debt, or take any action to collect such payment, if: (i) the Company has received notice from the Lenders that the Skyline Borrowers have failed to meet a specified financial covenant with respect to the Loans; or (ii) a default has occurred or is continuing with respect to the Loans. Pursuant to the Guaranty, the Guarantors have agreed to pay the outstanding principal amount of the Note, together with all accrued and unpaid interest: (x) on the date on which the Borrower or an affiliate thereof repays or refinances any of the Loans; (y) on the date on which the Borrower or its affiliates sells any of the Arkansas Facilities which the Borrower or its affiliates purchased with proceeds from the Loans; or (z) upon written notice from the Company to the Guarantors any time on or after the two year anniversary of the Note.

Item 9.01
Financial Statements and Exhibits.

(b)      Pro Forma Financial Information. Unaudited pro forma consolidated financial statements of the Company to give effect to the Closing are filed as Exhibit 99.4 to this Current Report on Form 8-K and are incorporated herein by reference.
    
Unaudited Pro Forma Consolidated Balance Sheet as of June 30, 2016;

Unaudited Pro Forma Consolidated Statement of Operations for the Six Months ended June 30, 2016;

Unaudited Pro Forma Consolidated Statement of Operations for the Year ended December 31, 2015.




2



(d)      Exhibits.

2.1
Purchase and Sale Agreement, dated May 10, 2016, by and among Valley River Property Holdings, LLC, Homestead Property Holdings, LLC, Park Heritage Property Holdings, LLC, Mt. V Property Holdings, LLC, Mountain Top Property Holdings, LLC, Little Rock HC&R Property Holdings, LLC, Woodland Hills HC Property Holdings, LLC, Northridge HC&R Property Holdings, LLC, APH&R Property Holdings, LLC, and Little Ark Realty Holdings, LLC (Incorporated by reference to Exhibit 2.1 of the Registrant’s Quarterly Report on Form 10-Q for the three months ended March 31, 2016)
           
2.2
Letter Agreement, dated July 14, 2016, by and among Valley River Property Holdings, LLC, Homestead Property Holdings, LLC, Park Heritage Property Holdings, LLC, Mt. V Property Holdings, LLC, Mountain Top Property Holdings, LLC, Little Rock HC&R Property Holdings, LLC, Woodland Hills HC Property Holdings, LLC, Northridge HC&R Property Holdings, LLC, APH&R Property Holdings, LLC, Little Ark Realty Holdings, LLC and Skyline Healthcare LLC (Incorporated by reference to Exhibit 2.2 of the Registrant’s Quarterly Report on Form 10-Q for the three months ended June 30, 2016)

2.3
Letter Agreement, dated August 22, 2016, by and among Valley River Property Holdings, LLC, Homestead Property Holdings, LLC, Park Heritage Property Holdings, LLC, Mt. V Property Holdings, LLC, Mountain Top Property Holdings, LLC, Little Rock HC&R Property Holdings, LLC, Woodland Hills HC Property Holdings, LLC, Northridge HC&R Property Holdings, LLC, APH&R Property Holdings, LLC, Little Ark Realty Holdings, LLC and Skyline Healthcare LLC
 
2.4
Letter Agreement, dated September 29, 2016, by and among Valley River Property Holdings, LLC, Homestead Property Holdings, LLC, Park Heritage Property Holdings, LLC, Mt. V Property Holdings, LLC, Mountain Top Property Holdings, LLC, Little Rock HC&R Property Holdings, LLC, Woodland Hills HC Property Holdings, LLC, Northridge HC&R Property Holdings, LLC, APH&R Property Holdings, LLC, Little Ark Realty Holdings, LLC and Skyline Healthcare LLC

99.1
Promissory Note, dated September 30, 2016, issued by JS Highland Holdings LLC in favor of AdCare Health Systems, Inc.

99.2
Guaranty Agreement, dated September 30, 2016, executed by Joseph Schwartz and Roselyn Schwartz in favor of AdCare Health Systems, Inc.

99.3
Subordination and Standstill Agreement, dated September 26, 2016, by and between AdCare Health Systems, Inc. and The PrivateBank and Trust Company, as agent for the Operator Loan Lenders (as defined therein) and the Owner Loan Lenders (as defined therein)

99.4
Unaudited Pro Forma Consolidated Financial Statements of AdCare Health Systems, Inc. as of June 30, 2016, for the Six Months ended June 30, 2016, and for the Year ended December 31, 2015






3



EXHIBIT INDEX
 
 
 
Exhibit No.
 
Exhibit Description
2.1
 
Purchase and Sale Agreement, dated May 10, 2016, by and among Valley River Property Holdings, LLC, Homestead Property Holdings, LLC, Park Heritage Property Holdings, LLC, Mt. V Property Holdings, LLC, Mountain Top Property Holdings, LLC, Little Rock HC&R Property Holdings, LLC, Woodland Hills HC Property Holdings, LLC, Northridge HC&R Property Holdings, LLC, APH&R Property Holdings, LLC, and Little Ark Realty Holdings, LLC (Incorporated by reference to Exhibit 2.1 of the Registrant’s Quarterly Report on Form 10-Q for the three months ended March 31, 2016)
2.2
 
Letter Agreement, dated July 14, 2016, by and among Valley River Property Holdings, LLC, Homestead Property Holdings, LLC, Park Heritage Property Holdings, LLC, Mt. V Property Holdings, LLC, Mountain Top Property Holdings, LLC, Little Rock HC&R Property Holdings, LLC, Woodland Hills HC Property Holdings, LLC, Northridge HC&R Property Holdings, LLC, APH&R Property Holdings, LLC, Little Ark Realty Holdings, LLC and Skyline Healthcare LLC (Incorporated by reference to Exhibit 2.2 of the Registrant’s Quarterly Report on Form 10-Q for the three months ended June 30, 2016)
2.3
 
Letter Agreement, dated August 22, 2016, by and among Valley River Property Holdings, LLC, Homestead Property Holdings, LLC, Park Heritage Property Holdings, LLC, Mt. V Property Holdings, LLC, Mountain Top Property Holdings, LLC, Little Rock HC&R Property Holdings, LLC, Woodland Hills HC Property Holdings, LLC, Northridge HC&R Property Holdings, LLC, APH&R Property Holdings, LLC, Little Ark Realty Holdings, LLC and Skyline Healthcare LLC
2.4
 
Letter Agreement, dated September 29, 2016, by and among Valley River Property Holdings, LLC, Homestead Property Holdings, LLC, Park Heritage Property Holdings, LLC, Mt. V Property Holdings, LLC, Mountain Top Property Holdings, LLC, Little Rock HC&R Property Holdings, LLC, Woodland Hills HC Property Holdings, LLC, Northridge HC&R Property Holdings, LLC, APH&R Property Holdings, LLC, Little Ark Realty Holdings, LLC and Skyline Healthcare LLC
99.1
 
Promissory Note, dated September 30, 2016, issued by JS Highland Holdings LLC in favor of AdCare Health Systems, Inc.
99.2
 
Guaranty Agreement, dated September 30, 2016, executed by Joseph Schwartz and Roselyn Schwartz in favor of AdCare Health Systems, Inc.
99.3
 
Subordination and Standstill Agreement, dated September 26, 2016, by and between AdCare Health Systems, Inc. and The PrivateBank and Trust Company, as agent for the Operator Loan Lenders (as defined therein) and the Owner Loan Lenders (as defined therein)
99.4
 
Unaudited Pro Forma Consolidated Financial Statements of AdCare Health Systems, Inc. as of June 30, 2016, for the Six Months ended June 30, 2016, and for the Year ended December 31, 2015


4



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 hereunto duly authorized.

Date: October 11, 2016
ADCARE HEALTH SYSTEMS, INC.
 
 
 
 
 
 
 
 
/s/ Allan J. Rimland
 
   
 
Allan J. Rimland
 
 
President and Chief Financial Officer




5
Exhibit 2.3

A23LETTERAGREEMENT082216001.JPG






Exhibit 2.3

A23LETTERAGREEMENT082216002.JPG


Exhibit 2.4

A24LETTERAGREEMENT092816001.JPG






Exhibit 2.4

A24LETTERAGREEMENT092816002.JPG



Exhibit 99.1

THIS PROMISSORY NOTE IS SUBORDINATED TO OBLIGATIONS OF THE MAKER (AS DEFINED HEREIN) UNDER A REVOLVING LOAN AND SECURITY AGREEMENT OF EVEN DATE HEREWITH BY AND AMONG THE MAKER AND OTHER PARTIES AS BORROWERS, THE LENDERS THEREUNDER, AND THE PRIVATEBANK AND TRUST COMPANY, AN ILLINOIS BANKING CORPORATION (“ PRIVATEBANK ”), AS ADMINISTRATIVE AGENT FOR SAID LENDERS (THE “ OPERATOR LOAN AGREEMENT ”), AND TO OBLIGATIONS OF THE MAKER UNDER DOCUMENTS EXECUTED BY THE MAKER IN CONNECTION WITH LOANS UNDER A TERM LOAN AND SECURITY AGREEMENT OF EVEN DATE HEREWITH BY AND AMONG THE BORROWERS NAMED THEREIN, THE LENDERS THEREUNDER, AND PRIVATEBANK, AS ADMINISTRATIVE AGENT FOR SAID LENDERS (THE “ OWNER LOAN AGREEMENT ”), ALL AS PROVIDED IN A SUBORDINATION AND STANDSTILL AGREEMENT OF EVEN DATE HEREWITH BY AND AMONG THE MAKER, PRIVATEBANK AS ADMINISTRATIVE AGENT UNDER THE OPERATOR LOAN AGREEMENT, AND PRIVATEBANK AS ADMINISTRATIVE AGENT UNDER THE OWNER LOAN AGREEMENT. THIS NOTE IS PERSONALLY GUARANTEED BY JOSEPH AND ROSELYN SCHWARTZ (THE " GUARANTOR ") PURSUANT TO THAT CERTAIN PERSONAL GUARANTY OF EVEN DATE HEREWITH (THE " PERSONAL GUARANTY ").


$3,000,000.00      Atlanta, Georgia
As of September 30, 2016
PROMISSORY NOTE
FOR VALUE RECEIVED, JS HIGHLAND HOLDINGS LLC, an Arkansas limited liability company (“Maker”), promises to pay to the order of ADCARE HEALTH SYSTEMS, INC. , a Georgia corporation (hereinafter, together with any other holder hereof, referred to as “Holder”), at Two Buckhead Plaza, 3050 Peachtree Road, NW, Suite 355, Atlanta, Georgia 30305, or to such other party or parties as Holder from may from time to time designate in writing, the principal sum of THREE MILLION AND 00/100 DOLLARS ($3,000,000.00), together with simple interest accruing on the unpaid balance of this Note at a rate equal to ten percent (10%) per annum (the “Interest Rate”) which rate shall increase by two hundred basis points (two percent (2%)) on each anniversary date of the Note beginning in year three if the Note is still outstanding at that time.
Payments of interest only shall be made monthly commencing on October 30, 2016 and continuing on the last day of each month thereafter. The principal sum of this Note together with all accrued and unpaid interest is due and payable on March 31, 2022 (the “Maturity Date” ).
Notwithstanding any provision of this Note, Holder shall not at any time have the right to seek payment of any amount due under this Note from, or to take legal action against Maker to collect any amount due under this Note, if at that time Maker is restricted from making payment to Holder pursuant to the terms of that certain Subordination and Standstill Agreement (the "Agreement") between Holder and Maker's lender, and Holder shall instead seek payment solely and only from the Guarantors pursuant to the Personal Guaranty.
The principal amount of the Note together with accrued interest may be prepaid in whole from time to time and at any time without premium or penalty.

1

Exhibit 99.1

If the payment obligation under this Note is not paid within seven (7) days of when due, Maker shall pay a late charge equal to seven and one half percent (7.5%) of the installment then due, together with the Holder’s costs of collection, including reasonable attorney fees actually incurred. Any payment which is not paid within five (5) days of when due (including that which may become due upon acceleration as hereinafter provided) will bear interest at the rate which is eight percent (8%) per annum in excess of the Interest Rate (the “Default Rate”), from the date of the payment default until paid.
If Maker fails to pay when due any amount payable hereunder, then, after the notice and expiration of the cure period described above, the entire unpaid principal balance of this Note, together with accrued interest thereon, will, at the option of Holder, be immediately due and payable, and Holder may proceed forthwith to collect the same regardless of the stipulated date of maturity, TIME BEING OF THE ESSENCE HEREOF FOR ALL PURPOSES. Neither Holder’s failure to exercise this right of acceleration of the maturity of the indebtedness evidenced hereby, nor Holder’s acceptance of one or more past due installments, nor Holder’s granting of any indulgences from time to time, will constitute a novation of this contract or a waiver of the right of Holder thereafter to insist upon strict compliance with the terms of this Note. However, notwithstanding the foregoing provisions of this paragraph or any other provision of this Note, Holder shall not have the right to seek such payment from Maker, or to take legal action against Maker to enforce such payment against Maker, if Maker is otherwise restricted from making payment to Holder pursuant to the terms of the Agreement, and Holder shall instead seek payment solely and only from Guarantors pursuant to the Personal Guaranty.

No extension of time for the payment of this Note or any installment due hereunder will release, discharge, modify or change the liability of the Maker or any endorser or guarantor under this Note.

This Note may not be assigned to or assumed by any other party, by operation of law or otherwise without the express written consent of the Holder.
The terms of this Note are binding upon and inure to the benefit of the parties, and their respective legal representatives, successors and assigns. Whenever the singular or plural number or the masculine, feminine or neuter gender is used herein, it will equally include the other.
Notwithstanding anything to the contrary contained herein, at no time shall Maker be obligated to pay interest on this Note at a rate which exceeds the maximum interest rate permitted under applicable law. If the terms of this Note would otherwise require Maker to pay interest on the loan at a rate in excess of such maximum rate, the rate of interest on the loan shall immediately be reduced to such maximum rate, the interest payable on the loan shall be computed at such maximum rate, and all prior payments of interest in excess of such maximum rate shall be applied as payments in reduction of principal.
THE PARTIES HERETO AGREE THAT THE VALIDITY, INTERPRETATION, ENFORCEMENT AND EFFECT OF THIS NOTE SHALL BE GOVERNED BY, AND CONSTRUED IN ACCORDANCE WITH, THE LAWS OF THE STATE OF GEORGIA AND THE PARTIES HERETO SUBMIT (AND WAIVE ALL RIGHTS TO OBJECT) TO NON-EXCLUSIVE PERSONAL JURISDICTION IN THE STATE OF GEORGIA, FOR THE ENFORCEMENT OF ANY AND ALL OBLIGATIONS UNDER THE THIS NOTE EXCEPT THAT IF ANY SUCH ACTION OR PROCEEDING ARISES UNDER THE CONSTITUTION, LAWS OR TREATIES OF THE UNITED STATES OF AMERICA, OR IF THERE IS A DIVERSITY OF CITIZENSHIP BETWEEN THE PARTIES THERETO, SO THAT IT IS TO BE BROUGHT IN A UNITED STATES DISTRICT COURT, IT SHALL BE BROUGHT IN THE UNITED STATES DISTRICT COURT FOR THE NORTHERN DISTRICT OF GEORGIA .

2

Exhibit 99.1

A991ADCARE.JPG

3
Exhibit 99.2

A992GUARANTYAGREEMENT0930011.JPG






Exhibit 99.2


VIEW1.JPG




Exhibit 99.2

VIEW3A01.JPG



Exhibit 99.2

VIEW6.JPG



Exhibit 99.2

VIEW5.JPG


Exhibit 99.3

28890919                                              (A.23/A.23)
09-26-16

SUBORDINATION AND STANDSTILL AGREEMENT

September 26, 2016

To:
The Private Bank and Trust Company, as Administrative Agent for Operator Loan Lenders
120 South LaSalle Street
Chicago, Illinois 60603

The Private Bank and Trust Company, as Administrative Agent for Owner Loan Lenders
120 South LaSalle Street
Chicago, Illinois 60603

Ladies and Gentlemen:

1.      For purposes of this Subordination and Standstill Agreement (this Agreement ), the term Operator Loan Borrowers means the following parties, each of which is an Arkansas limited liability company, except Little Ark Investments LLC, which is a New Jersey limited liability company:
JS Highland Holdings LLC, Little Ark Investments LLC, Highlands of Little Rock West Markham Holdings, LLC, Highlands of Little Rock Riley Holdings, LLC, Highlands of Little Rock South Cumberland Holdings, LLC, Highlands of North Little Rock John Ashley Holdings, LLC, Highlands of Fort Smith Holdings, LLC, Highlands of Mountain View SNF Holdings, LLC, Highlands of Mountain View RCF Holdings, LLC, Highlands of Rogers Dixieland Holdings, LLC, and Highlands of Stamps Holdings, LLC,
the term Owner Loan Borrowers means the following parties, each of which is an Arkansas limited liability company:
Little Ark Realty Holdings, LLC, 5720 West Markham Street Holdings, LLC, 8701 Riley Drive Holdings, LLC, 1516 S. Cumberland Street Holdings, LLC, 2501 John Ashley Drive Holdings, LLC, 5301 Wheeler Avenue Holdings, LLC, 706 Oak Grove Road Holdings, LLC, 414 Massey Avenue Holdings, LLC, 1513 S. Dixieland Road Holdings, LLC, and 826 North Street Holdings, LLC,
and the term Borrowers means the Operator Loan Borrowers and the Owner Loan Borrowers, collectively.
2.      The undersigned AdCare Health Systems, Inc., a Georgia corporation (the Subordinating Party ), understands that it is proposed that The PrivateBank and Trust Company, an Illinois banking corporation ( PrivateBank ), and other Lenders (the Operator Loan Lenders ) will extend revolving loans in the initial aggregate principal amount of $6,000,000 (the Operator Loan ) to the Operator Loan Borrowers under a Revolving Loan and Security Agreement of even date with this Agreement (the Operator Loan Agreement ), and that PrivateBank will be the Administrative Agent for the Operator Loan Lenders under such Revolving Loan and Security Agreement (the Operator Loan Agent ). The Subordinating Party also understands that it is proposed that PrivateBank and other Lenders (the Owner Loan Lenders ) will extend term loans in the aggregate principal amount of $45,600,000 (the Owner Loan ) to the Owner Loan Borrowers under a Term Loan and Security Agreement of even date with this Agreement (the Owner Loan Agreement ), and that PrivateBank will be the Administrative Agent for the Owner Loan Lenders under such Term Loan and Security Agreement (the Owner Loan Agent , and in its capacities as the Operator Loan Agent and as the Owner Loan Agent, the Agent ). The Subordinating Party further

1

Exhibit 99.3

understands that the Operator Loan and the Owner Loan will be cross collateralized and cross defaulted, and that the Owner Loan Borrowers will be guarantors of the Operator Loan and the Operator Loan Borrowers will be guarantors of the Owner Loan.
3.      The Subordinating Party is an affiliate of nine parties (the Current Owners ) that are the current owners of nine skilled nursing facilities (the Facilities ) that are being sold by the Current Owners to nine of the Owner Loan Borrowers. At the time of the closing of such purchase, the Facilities will be leased by said nine Owner Loan Borrowers to nine of the Operator Loan Borrowers. A portion of the proceeds of the Owner Loan will be used to pay a portion of the purchase price payable to the Current Owners for the Facilities. The payment of a $3,000,000 portion of the purchase price payable to the Current Owners for the Facilities will be deferred, and paid pursuant to a Promissory Note of even date with this Agreement in the principal amount of $3,000,000, executed by JS Highland Holdings LLC, an Arkansas limited liability company (the Maker ), as Maker, and payable to the Subordinating Party (the Subordinated Note ). The Maker is one of the Operator Loan Borrowers. The Operator Loan will be a revolving loan to be used to provide working capital financing to the Operator Loan Borrowers for the Facilities.
4.      The Subordinating Party acknowledges and agrees that it understands that as a condition to extending the Operator Loan and the Owner Loan to the Operator Loan Borrowers and the Owner Loan Borrowers, respectively, the Operator Loan Lenders and the Owner Loan Lenders require that the Subordinated Note be subordinated to the Operator Loan and the Owner Loan and subject to a standstill agreement, that the Subordinated Note not be guaranteed by any of the Borrowers, and that the Subordinated Note not be secured by any property of the Maker or any of the other Borrowers. Accordingly, the Subordinating Party is executing and delivering this Agreement, for good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, and in order to induce the Operator Loan Lenders and the Owner Loan Lenders to extend the Operator Loan and the Owner Loan, respectively, to the Operator Loan Borrowers and the Owner Loan Borrowers, respectively, and in consideration of the Operator Loan Lenders’ and the Owner Loan Lenders’ doing so.
5.      The Subordinating Party agrees to and hereby does subordinate its claims and rights to receive payment of any and all amounts which may at any time become due from the Maker under the Subordinated Note or any other document which may at any time evidence or secure the indebtedness evidenced by the Subordinated Note (the Subordinated Indebtedness ), to the Operator Loan Lenders’ and the Owner Loan Lenders’ claim and right to receive payment in full of any and all indebtedness and obligations of the Borrowers to the Operator Loan Lenders and the Owner Loan Lenders under the Operator Loan and the Owner Loan and any guaranties thereof except for the Personal Guaranty referenced in the Subordinated Note, each as from time to time modified, amended, increased, renewed and extended (the Senior Indebtedness ). The Subordinating Party hereby agrees not to accept payment from any of the Operator Loan Borrowers or Owner Loan Borrowers of, and not to take any action to collect from any of the Operator Loan Borrowers or Owner Loan Borrowers, any Subordinated Indebtedness, including interest thereon, or any part thereof, if it has received notice from the Operator Loan Lenders and the Owner Loan Lenders (i) that Operator Loan Borrowers or Owner Loan Borrowers have failed to meet the EBITDAR First Requirement Satisfaction Date (as defined in the Operator Loan Agreement and the Owner Loan Agreement), or (ii) that a Default or Event of Default has occurred and is continuing under either the Operator Loan or the Owner Loan. The Agent hereby agrees to notify the Subordinating Party whether the said EBITDAR First Requirement Satisfaction Date has occurred, or whether the Agent claims that any Default or Event of Default has occurred and is continuing under either the Operator Loan or the Owner Loan.
6.      In the event of any distribution, division or application, partial or complete, voluntary or involuntary, by operation of law or otherwise, of all or any part of the assets of any Borrower or the proceeds thereof, in whatever form, to creditors of such Borrower or upon any indebtedness of such Borrower occurring

2

Exhibit 99.3

by reason of the liquidation, dissolution or other winding up of such Borrower or by reason of any execution sale, receivership, insolvency or bankruptcy proceedings or assignments for the benefit of creditors or proceedings for reorganization or readjustment of such Borrower or its properties, then and in such event, the Senior Indebtedness shall first be paid in full before any payment is made upon the Subordinated Indebtedness, and any payment or distribution of any kind or character either in cash, property or securities which shall be payable or deliverable upon or in respect of the Subordinated Indebtedness and interest thereon shall be paid or delivered directly to the Agent for application in payment of the amounts then due on the Senior Indebtedness until the Senior Indebtedness shall have been indefeasibly paid in full.
7.      In order to enable the Agent to enforce the Operator Loan Lenders’ and Owner Loan Lenders’ rights under the preceding paragraph hereof in any action or proceeding, the Subordinating Party hereby irrevocably authorizes and empowers the Agent at its discretion to make and present for or on behalf of the Subordinating Party such proof of claims or claims against any Borrower on account of the Subordinated Indebtedness as the Agent may deem expedient and proper, and to vote such claims in any such proceedings and to receive and collect any and all dividends or other payments or disbursements made thereon in whatever form the same may be paid or issued and to apply same on account of the Senior Indebtedness. The Subordinating Party agrees to and does hereby assign all such claims to the Agent, and the Subordinating Party further agrees to execute such instruments as may be reasonably required by the Agent to enable the Agent to enforce any and all such claims and collect any and all dividends or other payments or disbursements which may be made on account of the Subordinated Indebtedness.
8.      Should any payment or distribution be received by the Subordinating Party on the Subordinated Indebtedness in contravention of the terms of this Agreement, said payment or distribution shall be held in trust for the Agent and immediately remitted to the Agent.
9.      The Subordinating Party hereby represents and warrants to the Agent that the Subordinated Note is an obligation solely of the Maker, that the Subordinated Note is not guaranteed by any of the other Borrowers, and that the Subordinated Note is not secured by any property of the Maker or any of the other Borrowers. The Subordinating Party hereby agrees that prior to the time that the Operator Loan and the Owner Loan have been indefeasibly paid in full and the Operator Loan Lenders and the Owner Loan Lenders have no obligation to make any additional disbursements on the Operator Loan or the Owner Loan, the Subordinating Party will not accept any guaranty or other undertaking by any Borrower with respect to the Subordinated Indebtedness (other than by the Maker as the maker of the Subordinated Note), and will not accept any collateral or security from the Maker or any other Borrower for the Subordinated Indebtedness. Nothing contained in this paragraph or in any other provision of this Agreement shall restrict the Subordinating Party from accepting the Personal Guaranty referenced in the Subordinated Note or collateral from any person or party that is not a Borrower.
10.      No renewal or extension of time of payment of the Senior Indebtedness and no release or surrender of any security for the Senior Indebtedness, and no delay in enforcement of payment of the Senior Indebtedness or in the enforcement of this Agreement, and no delay or omission in exercising any right or power under the Senior Indebtedness or under this Agreement, shall in any manner impair or affect the rights of the Operator Loan Lenders, the Owner Loan Lenders or the Agent hereunder. The Subordinating Party waives notice of and hereby consents to the creation, existence, extension, renewal, modification, amendment and increase of the Senior Indebtedness.
11.      The Subordinating Party agrees not to transfer or assign the Subordinated Indebtedness, and agrees to place a legend on the Subordinated Note and any other documents evidencing the Subordinated Indebtedness, stating that the Subordinated Indebtedness has been subordinated pursuant to this Agreement.

3

Exhibit 99.3

12.      The address of the Operator Loan Agent and the Owner Loan Agent for the purpose of notices are the addresses shown above. The address of Subordinating Party for the purpose of notices is as follows:
AdCare Health Systems, Inc.
454 Satellite Blvd. NW,
Suite 100
Suwanee, GA 30024
13.      The Subordinating Party acknowledges and agrees that this Agreement sets forth all of the covenants, promises, agreements, conditions and understandings of the parties relating to the subject matter of this Agreement, and that there are no covenants, promises, agreements, conditions or understandings, either oral or written, among parties relating to the subject matter of this Agreement other than as are herein set forth. The Subordinating Party also acknowledges that it is executing this Agreement without relying on any statements, representations or warranties, either oral or written, that are not expressly set forth in this Agreement.
14.      This Agreement may be amended, changed, modified, altered or terminated only by a written instrument executed by all of the parties hereto.
15.      This Agreement shall be binding on and shall inure to the benefit of the Operator Loan Agent, the Owner Loan Agent and the Subordinating Party and their respective successors and assigns.
16.      This Agreement may be executed in any number of counterparts and by the different parties hereto on separate counterparts and each such counterpart shall be deemed to be an original, but all such counterparts shall together constitute but one and the same Agreement. Receipt of an executed signature page to this Agreement by facsimile or other electronic transmission shall constitute effective delivery thereof. An electronic record of this executed Agreement maintained by the Agent shall be deemed to be an original.
17.      This Agreement shall be governed by the laws of the State of Illinois.
18.      EACH PARTY TO THIS AGREEMENT HEREBY WAIVES TRIAL BY JURY IN ANY LEGAL PROCEEDING RELATING TO THIS AGREEMENT.

[SIGNATURES FOLLOW THIS PAGE]




















4

Exhibit 99.3

VIEW10.JPG

5
Exhibit 99.4

ADK2Q2016ER_IMAGE1A01.JPG

UNAUDITED PRO FORMA FINANCIAL INFORMATION

On October 6, 2016, nine wholly-owned subsidiaries (the “Sellers”) of AdCare Health Systems, Inc. (the “Company”) completed the sale of nine facilities located in Arkansas, together with substantially all of the fixtures, equipment, furniture and other assets relating to such facilities (the “Arkansas Facilities”), to Little Ark Realty Holdings, LLC (the “Purchaser”), an affiliate of Skyline Healthcare LLC (“Skyline”). Prior to the closing of the sale of the Arkansas Facilities (the “Closing”), the Sellers leased the Arkansas Facilities to Skyline.
The aggregate purchase price paid to the Sellers for the Arkansas Facilities was $55.0 million, which purchase price consisted of: (i) a non-refundable deposit of $1.75 million; (ii) cash consideration of $50.25 million paid to the Sellers at the Closing; and (iii) a promissory note (the “Note”) from JS Highland Holdings LLC, an affiliate of Skyline (the “Borrower”), in favor of the Company with a principal amount of $3.0 million.
The principal amount of the Note, together with all accrued and unpaid interest, is due and payable on March 31, 2022 (the “Maturity Date”). The Borrower is required to make payments of interest only commencing on October 30, 2016 and on the last day of each month thereafter until the Maturity Date. The Note provides that simple interest shall accrue on the unpaid balance of the Note at rate of ten percent (10%) per annum. Such interest rate will increase by two percent (2%) on each anniversary date of the Note beginning in year three if the Note is still outstanding at that time. The Note is guaranteed by Joseph Schwartz, the manager of Skyline, and Roselyn Schwartz (collectively, the “Guarantors”). The Guarantors have agreed to pay the outstanding principal amount of the Note, together with all accrued and unpaid interest, upon, among other events, written notice from the Company to the Guarantors any time on or after the two year anniversary of the Note. In connection with the Closing, the Company agreed to subordinate its right to receive payment under the Note to the rights of lenders under certain revolving and term loans made to affiliates of Skyline.

1

Exhibit 99.4

The following unaudited pro forma financial information are based on the Company's historical consolidated financial statements after giving effect to the sale of the Arkansas Facilities.
The unaudited pro forma consolidated balance sheet as of June 30, 2016, has been prepared to give effect to the sale of the the Arkansas Facilities as if it had occurred June 30, 2016. The unaudited pro forma consolidated statement of operations for the six months ended June 30, 2016 and the twelve months ended December 31, 2015, have been prepared to give effect to the sale of the Arkansas Facilities as if it had occurred on January 1, 2016 and January 1, 2015, respectively.
The unaudited pro forma financial information was prepared utilizing the Company's historical financial data derived from the interim consolidated financial statements included in the Company's Quarterly Report on Form 10-Q filed with the SEC on August 15, 2016 and from the audited consolidated financial statements for the year ended December 31, 2015, included in the Company's Annual Report on Form 10-K filed with the SEC on March 30, 2016. The pro forma adjustments are described in the notes to the unaudited pro forma information and are based upon the available information and assumptions that management believes are reasonable.
The unaudited pro forma financial information are for informational purposes only and are not necessarily indicative of what the Company's financial performance and financial position would have been had the transactions completed on the dates assumed nor is such unaudited pro forma financial information necessarily indicative of the results to be expected in any future period.
    







2

Exhibit 99.4

ADCARE HEALTH SYSTEMS, INC. AND SUBSIDIARIES
UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEETS
JUNE 30, 2016
(Amounts in 000’s)
 
(Unaudited)
 
 
 
Pro Forma
ASSETS
June 30, 2016
 
Adjustments
 
June 30, 2016
Current assets:
 
 
 
 
 
Cash and cash equivalents  1
$
3,249

 
$
19,652

 
$
22,901

Restricted cash
1,443

 

 
1,443

Accounts receivable, net
3,994

 

 
3,994

Prepaid expenses and other
1,817

 

 
1,817

Assets of disposal group held for sale 2
49,353

 
(49,175
)
 
178

Total current assets
59,856

 
(29,523
)
 
30,333

 
 
 
 
 
 
Restricted cash and investments
3,535

 

 
3,535

Property and equipment, net
79,617

 

 
79,617

Intangible assets - bed licenses
2,471

 

 
2,471

Intangible assets - lease rights, net
3,087

 

 
3,087

Goodwill
2,105

 

 
2,105

Lease deposits
1,411

 

 
1,411

Other assets 3
3,352

 
2,964

 
6,316

Total assets
$
155,434

 
$
(26,559
)
 
$
128,875

LIABILITIES AND DEFICIT
 
 
 
 
 
Current liabilities:
 
 
 
 
 
Current portion of notes payable and other debt
$
19,306

 
$

 
$
19,306

Current portion of convertible debt
7,700

 

 
7,700

Accounts payable
4,340

 

 
4,340

Accrued expenses and other 4
5,329

 
(1,674
)
 
3,655

Liabilities of disposal group held for sale 5
32,160

 
(32,160
)
 

Total current liabilities
68,835

 
(33,834
)
 
35,001

 
 
 
 
 
 
Notes payable and other debt, net of current portion:
 
 
 
 
 
Senior debt, net
48,614

 

 
48,614

Bonds, net
6,547

 

 
6,547

Convertible debt, net
1,352

 

 
1,352

Other debt, net
295

 

 
295

Other liabilities 6
4,078

 
(900
)
 
3,178

Deferred tax liability
389

 

 
389

Total liabilities
130,110

 
(34,734
)
 
95,376

 
 
 
 
 
 
Preferred stock
59,261

 

 
59,261

 
 
 
 
 
 
Stockholders' equity:
 
 
 
 
 
Common stock and additional paid-in capital
61,366

 

 
61,366

Accumulated deficit  7
(95,303
)
 
8,175

 
(87,128
)
Total stockholders' deficit
(33,937
)
 
8,175

 
(25,762
)
Total liabilities and stockholders' deficit
$
155,434

 
$
(26,559
)
 
$
128,875

Notes:
1.Cash impact from the sale of the Arkansas Facilities, net of liabilities held for sale.
2.Removal of Arkansas Facilities held for sale.
3.Addition of Skyline Note of $3.0 million, net of other adjustments of $36.
4.Application of earnest deposit of $1.0 million toward purchase consideration of Arkansas Facilities, and payment of outstanding accrued property taxes and accrued interest expense.
5.Repayment of associated mortgage debt and write-off of deferred financing costs.
6.Application of lease security deposit toward purchase consideration of Arkansas Facilities.
7.Equity impact on sale of Arkansas Facilities.




3

Exhibit 99.4


ADCARE HEALTH SYSTEMS, INC. AND SUBSIDIARIES
UNAUDITED PRO FORMA CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE SIX MONTHS ENDED JUNE 30, 2016
(Amounts in 000’s, except per share data)
 
Unaudited
 
 
 
Pro Forma
 
Six Months Ended
 
 
 
Six Months Ended
 
June 30, 2016
 
Adjustments
 
June 30, 2016
Revenues:
 
 
 
 
 
Rental revenues 1
$
13,739

 
$
(2,545
)
 
$
11,194

Management fee and other revenues
507

 

 
507

Total revenues
14,246

 
(2,545
)
 
11,701

Expenses:
 
 
 
 
 
Facility rent expense
4,347

 

 
4,347

Depreciation and amortization 2
3,052

 
(756
)
 
2,296

General and administrative expense
4,677

 

 
4,677

Other operating expense 3
1,172

 
(394
)
 
778

Total expenses
13,248

 
(1,150
)
 
12,098

 
 
 
 
 
 
Income (loss) from operations
998

 
(1,395
)
 
(397
)
 
 
 
 
 
 
Other (income) / expense:
 
 
 
 
 
Interest expense, net 4
3,576

 
(1,254
)
 
2,322

Loss on extinguishment of debt 5

 
763

 
763

Gain on disposal of assets 6

 
(8,008
)
 
(8,008
)
Other expense 7
51

 
290

 
341

Total other (income) / expense, net
3,627

 
(8,209
)
 
(4,582
)
 
 
 
 
 
 
(Loss) / income from continuing operations before income taxes
(2,629
)
 
6,814

 
4,185

Income tax expense

 

 

(Loss) / income from continuing operations
(2,629
)
 
6,814

 
4,185

 
 
 
 
 
 
Preferred stock dividends
(3,578
)
 

 
(3,578
)
 
 
 
 
 
 
Net (loss) / income attributable to AdCare Health Systems, Inc. Common Stockholders 8
$
(6,207
)
 
$
6,814

 
$
607

 
 
 
 
 
 
Net loss (income) per share of common stock attributable to
 
 
 
 
 
AdCare Health Systems, Inc.
 
 
 
 
 
Basic and diluted:
 
 
 
 
 
     Continuing operations
$
(0.31
)
 
 
 
$
0.03

 
 
 
 
 
 
Weighted average shares of common stock outstanding:
 
 
 
 
 
     Basic and diluted
19,896

 
 
 
19,896

Notes:
1.Eliminates the results of rent revenues for the Arkansas Facilities.
2.Adjusts depreciation for the Arkansas Facilities.
3.Eliminates other operating expenses, such as private mortgage insurance associated with the Arkansas Facilities.
4.Interest expense eliminated on sale of Arkansas Facilities, net of $150 interest income on the Skyline Note.
5.Costs associated with write-off of deferred financing costs and the incurrence of prepayment penalties on early retirement of debt.
6.Gain on sale of the Arkansas Facilities.
7.Expenses associated with payment of property taxes on the Arkansas Facilities.
8.Amount excludes net loss from discontinued operations of $4,303.



4

Exhibit 99.4


ADCARE HEALTH SYSTEMS, INC. AND SUBSIDIARIES
UNAUDITED PRO FORMA CONSOLIDATED STATEMENTS OF OPERATIONS
TWELVE MONTHS ENDED DECEMBER 31, 2015
(Amounts in 000’s, except per share data)
 
Audited
 
 
 
Pro Forma
 
Twelve Months Ended
 
 
 
Twelve Months Ended
 
December 31, 2015
 
Adjustments
 
December 31, 2015
Revenues:
 
 
 
 
 
Rental revenues 1
$
17,254

 
$
(3,147
)
 
$
14,107

Management fee and other revenues
910

 

 
910

Other revenues
236

 

 
236

Total revenues
18,400

 
(3,147
)
 
15,253

Expenses:
 
 
 
 
 
Facility rent expense
5,758

 

 
5,758

Depreciation and amortization 2
7,345

 
(2,085
)
 
5,260

General and administrative expense
10,544

 

 
10,544

Other operating expense 3
2,394

 
(103
)
 
2,291

Total expenses
26,041

 
(2,188
)
 
23,853

 
 
 
 
 
 
Loss from operations
(7,641
)
 
(959
)
 
(8,600
)
 
 
 
 
 
 
Other (income) / expense:
 
 
 
 
 
Interest expense, net 4
8,462

 
(2,598
)
 
5,864

Loss on extinguishment of debt 5
680

 
1,076

 
1,756

Gain on disposal of assets 6

 
(6,679
)
 
(6,679
)
Other expense 7
918

 
(228
)
 
690

Total other (income) / expense, net
10,060

 
(8,429
)
 
1,631

 
 
 
 
 
 
Loss from continuing operations before income taxes
(17,701
)
 
7,470

 
(10,231
)
Income tax expense
110

 

 
110

Loss from continuing operations
(17,811
)
 
7,470

 
(10,341
)
 
 
 
 
 
 
Preferred stock dividends
(5,208
)
 

 
(5,208
)
 
 
 
 
 
 
Net loss attributable to AdCare Health Systems, Inc. Common Stockholders 8
$
(23,019
)
 
$
7,470

 
$
(15,549
)
 
 
 
 
 
 
Net loss (income) per share of common stock attributable to

 
 
 

AdCare Health Systems, Inc.

 
 
 
 
Basic and diluted:
 
 
 
 
 
     Continuing operations
$
(1.17
)
 
 
 
$
(0.79
)
 
 
 
 
 
 
Weighted average shares of common stock outstanding:
 
 
 
 
 
     Basic and diluted
19,680

 
 
 
19,680

Notes:
1.Eliminates the results of rent revenues for the Arkansas Facilities.
2.Adjusts depreciation for the Arkansas Facilities.
3.Eliminates other operating expenses, such as private mortgage insurance associated with the Arkansas Facilities.
4.Interest expense eliminated on sale of Arkansas Facilities, net of $300 interest income on the Skyline Note.
5.Costs associated with write-off of deferred financing costs and prepayment penalties on early retirement of debt.
6.Gain on sale of Arkansas Facilities.
7.Expenses saved associated with payment of property taxes on sold Arkansas Facilities.
8. Amount excludes net loss from discontinued operations of $4,892 and loss attributable to non controlling interests of $815.

5