|
T
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
|
£
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
Delaware
|
20-3068069
|
(State
or other jurisdiction
of
incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
111
Westwood Place, Suite 200, Brentwood, Tennessee
|
37027
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Large
accelerated filer T
|
Accelerated
filer £
|
|
Non-accelerated
filer £ (Do not
check if a smaller reporting company)
|
Smaller
reporting company £
|
PAGE
|
||
Item 5. | Other Information | 48 |
|
September
30,
2009
|
December
31,
2008
|
|||||||
Assets
|
(Unaudited)
|
|||||||
Current
assets
|
||||||||
Cash
and cash equivalents
|
$ | 159,313 | $ | 53,973 | ||||
Cash
and escrow deposits — restricted
|
104,434 | 86,723 | ||||||
Accounts
receivable, net
|
81,583 | 91,646 | ||||||
Deferred
tax asset
|
14,677 | 14,677 | ||||||
Prepaid
expenses and other current assets, net
|
46,195 | 33,766 | ||||||
Total
current assets
|
406,202 | 280,785 | ||||||
Property,
plant and equipment and leasehold intangibles, net
|
3,620,469 | 3,697,834 | ||||||
Cash
and escrow deposits — restricted
|
66,971 | 29,988 | ||||||
Investment
in unconsolidated ventures
|
22,180 | 28,420 | ||||||
Goodwill
|
109,967 | 109,967 | ||||||
Other
intangible assets, net
|
206,438 | 231,589 | ||||||
Other
assets, net
|
69,455 | 70,675 | ||||||
Total
assets
|
$ | 4,501,682 | $ | 4,449,258 | ||||
Liabilities
and Stockholders’ Equity
|
||||||||
Current
liabilities
|
||||||||
Current
portion of long-term debt
|
$ | 155,397 | $ | 158,476 | ||||
Current
portion of line of credit
|
― | 4,453 | ||||||
Trade
accounts payable
|
42,541 | 29,105 | ||||||
Accrued
expenses
|
184,873 | 170,366 | ||||||
Refundable
entrance fees and deferred revenue
|
256,061 | 253,647 | ||||||
Tenant
security deposits
|
14,920 | 29,965 | ||||||
Total
current liabilities
|
653,792 | 646,012 | ||||||
Long-term
debt, less current portion
|
2,304,168 | 2,235,000 | ||||||
Line
of credit, less current portion
|
― | 155,000 | ||||||
Deferred
entrance fee revenue
|
81,221 | 76,410 | ||||||
Deferred
liabilities
|
145,998 | 135,947 | ||||||
Deferred
tax liability
|
159,389 | 178,647 | ||||||
Other
liabilities
|
55,460 | 61,641 | ||||||
Total
liabilities
|
3,400,028 | 3,488,657 | ||||||
Commitments
and contingencies
|
||||||||
Stockholders’
Equity
|
||||||||
Preferred
stock, $0.01 par value, 50,000,000 shares authorized at September 30, 2009
and December 31, 2008; no shares issued and outstanding
|
— | — | ||||||
Common
stock, $0.01 par value, 200,000,000 shares authorized at September 30,
2009 and December 31, 2008; 124,386,194 and 106,467,764 shares issued and
123,174,893 and 105,256,463 shares outstanding (including 4,556,436 and
3,542,801 unvested restricted shares), respectively
|
1,232 | 1,053 | ||||||
Additional
paid-in-capital
|
1,876,783 | 1,690,851 | ||||||
Treasury
stock, at cost; 1,211,301 shares at September 30, 2009 and December 31,
2008
|
(29,187 | ) | (29,187 | ) | ||||
Accumulated
deficit
|
(746,176 | ) | (700,720 | ) | ||||
Accumulated
other comprehensive loss
|
(998 | ) | (1,396 | ) | ||||
Total
stockholders’ equity
|
1,101,654 | 960,601 | ||||||
Total
liabilities and stockholders’ equity
|
$ | 4,501,682 | $ | 4,449,258 |
Three
Months Ended
September
30,
|
Nine
Months Ended
September
30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Revenue
|
||||||||||||||||
Resident
fees
|
$ | 503,856 | $ | 480,750 | $ | 1,499,544 | $ | 1,435,522 | ||||||||
Management
fees
|
1,987 | 1,527 | 5,002 | 5,604 | ||||||||||||
Total
revenue
|
505,843 | 482,277 | 1,504,546 | 1,441,126 | ||||||||||||
Expense
|
||||||||||||||||
Facility
operating expense (excluding depreciation and amortization of $45,851,
$45,670, $137,102 and $143,765, respectively)
|
328,939 | 322,601 | 963,637 | 934,186 | ||||||||||||
General
and administrative expense (including non-cash stock-based compensation
expense of $7,869, $6,737, $21,549 and $23,368,
respectively)
|
34,720 | 32,948 | 100,148 | 109,633 | ||||||||||||
Hurricane
and named tropical storms expense
|
― | 3,613 | ― | 3,613 | ||||||||||||
Facility
lease expense
|
68,036 | 67,017 | 204,211 | 202,028 | ||||||||||||
Depreciation
and amortization
|
66,983 | 67,066 | 202,378 | 207,882 | ||||||||||||
Total
operating expense
|
498,678 | 493,245 | 1,470,374 | 1,457,342 | ||||||||||||
Income
(loss) from operations
|
7,165 | (10,968 | ) | 34,172 | (16,216 | ) | ||||||||||
Interest
income
|
623 | 1,383 | 1,771 | 6,169 | ||||||||||||
Interest
expense
|
||||||||||||||||
Debt
|
(30,574 | ) | (37,599 | ) | (96,845 | ) | (110,894 | ) | ||||||||
Amortization
of deferred financing costs
|
(2,167 | ) | (3,004 | ) | (7,099 | ) | (6,940 | ) | ||||||||
Change
in fair value of derivatives and amortization
|
(2,478 | ) | (8,454 | ) | 1,137 | (17,344 | ) | |||||||||
Loss
on extinguishment of debt
|
(1,178 | ) | ― | (2,918 | ) | (3,052 | ) | |||||||||
Equity
in earnings (loss) of unconsolidated ventures
|
42 | 358 | 1,218 | (750 | ) | |||||||||||
Other
non-operating (expense) income
|
(52 | ) | 69 | 4,172 | (424 | ) | ||||||||||
Loss
before income taxes
|
(28,619 | ) | (58,215 | ) | (64,392 | ) | (149,451 | ) | ||||||||
Benefit
for income taxes
|
7,329 | 22,338 | 18,936 | 54,996 | ||||||||||||
Net
loss
|
$ | (21,290 | ) | $ | (35,877 | ) | $ | (45,456 | ) | $ | (94,455 | ) | ||||
Basic
and diluted loss per share
|
$ | (0.18 | ) | $ | (0.36 | ) | $ | (0.42 | ) | $ | (0.93 | ) | ||||
Weighted
average shares used in
computing
basic and diluted loss per share
|
118,455 | 101,398 | 108,807 | 101,748 | ||||||||||||
Dividends
declared per share
|
$ | ― | $ | 0.25 | $ | ― | $ | 0.75 |
Common
Stock
|
||||||||||||||||||||||||||||
Shares
|
Amount
|
Additional
Paid-In-
Capital
|
Treasury
Stock
|
Accumulated
Deficit
|
Accumulated
Other Comprehensive Loss
|
Total
|
||||||||||||||||||||||
Balances
at January 1, 2009
|
105,256 | $ | 1,053 | $ | 1,690,851 | $ | (29,187 | ) | $ | (700,720 | ) | $ | (1,396 | ) | $ | 960,601 | ||||||||||||
Compensation
expense related to restricted stock and restricted stock unit
grants
|
― | ― | 21,549 | ― | ― | ― | 21,549 | |||||||||||||||||||||
Net
loss
|
― | ― | ― | ― | (45,456 | ) | ― | (45,456 | ) | |||||||||||||||||||
Issuance
of common stock under Associate Stock Purchase Plan
|
92 | 1 | 742 | ― | ― | ― | 743 | |||||||||||||||||||||
Restricted
stock, net
|
1,780 | 18 | (18 | ) | ― | ― | ― | ― | ||||||||||||||||||||
Reclassification
of net loss on derivatives into earnings
|
― | ― | ― | ― | ― | 369 | 369 | |||||||||||||||||||||
Amortization
of payments from settlement of forward interest rate swaps
|
― | ― | ― | ― | ― | 282 | 282 | |||||||||||||||||||||
Issuance
of common stock from equity offering, net
|
16,047 | 160 | 163,667 | ― | ― | ― | 163,827 | |||||||||||||||||||||
Other
|
― | ― | (8 | ) | ― | ― | (253 | ) | (261 | ) | ||||||||||||||||||
Balances
at September 30, 2009
|
123,175 | $ | 1,232 | $ | 1,876,783 | $ | (29,187 | ) | $ | (746,176 | ) | $ | (998 | ) | $ | 1,101,654 |
Nine
Months Ended
September
30,
|
||||||||
2009
|
2008
|
|||||||
Cash
Flows from Operating Activities
|
||||||||
Net
loss
|
$ | (45,456 | ) | $ | (94,455 | ) | ||
Adjustments
to reconcile net loss to net cash provided by operating
activities:
|
||||||||
Loss
on extinguishment of debt
|
2,918 | 3,052 | ||||||
Depreciation
and amortization
|
209,477 | 214,822 | ||||||
Equity
in (earnings) loss of unconsolidated ventures
|
(1,218 | ) | 750 | |||||
Distributions
from unconsolidated ventures from cumulative share of net
earnings
|
455 | 1,918 | ||||||
Amortization
of deferred gain
|
(3,259 | ) | (3,257 | ) | ||||
Amortization
of entrance fees
|
(16,084 | ) | (16,527 | ) | ||||
Proceeds
from deferred entrance fee revenue
|
23,225 | 15,210 | ||||||
Deferred
income tax benefit
|
(19,440 | ) | (57,243 | ) | ||||
Change
in deferred lease liability
|
12,073 | 15,675 | ||||||
Change
in fair value of derivatives and amortization
|
(1,137 | ) | 17,344 | |||||
Gain
on sale of assets
|
(4,352 | ) | ― | |||||
Non-cash
stock-based compensation
|
21,549 | 23,368 | ||||||
Changes
in operating assets and liabilities:
|
||||||||
Accounts
receivable, net
|
11,234 | (18,165 | ) | |||||
Prepaid
expenses and other assets, net
|
(10,734 | ) | 1,263 | |||||
Accounts
payable and accrued expenses
|
29,557 | 3,051 | ||||||
Tenant
refundable fees and security deposits
|
(14,297 | ) | (439 | ) | ||||
Deferred
revenue
|
1,811 | (3,392 | ) | |||||
Other
|
(10,350 | ) | 4,379 | |||||
Net
cash provided by operating activities
|
185,972 | 107,354 | ||||||
Cash
Flows from Investing Activities
|
||||||||
Decrease
in lease security deposits and lease acquisition deposits,
net
|
2,071 | 2,416 | ||||||
Increase
in cash and escrow deposits — restricted
|
(54,694 | ) | (7,795 | ) | ||||
Net
proceeds from the sale of property, plant and equipment
|
210 | ― | ||||||
Additions
to property, plant and equipment and leasehold intangibles, net of related
payables
|
(87,507 | ) | (134,179 | ) | ||||
Acquisition
of assets, net of related payables and cash received
|
(1,227 | ) | (5,105 | ) | ||||
(Issuance
of) payment on notes receivable, net
|
(590 | ) | 39,661 | |||||
Investment
in unconsolidated ventures
|
(1,246 | ) | (1,163 | ) | ||||
Distributions
received from unconsolidated ventures
|
969 | 300 | ||||||
Proceeds
from sale leaseback transaction
|
9,166 | ― | ||||||
Proceeds
from sale of unconsolidated venture
|
8,831 | 4,165 | ||||||
Net
cash used in investing activities
|
(124,017 | ) | (101,700 | ) | ||||
Cash
Flows from Financing Activities
|
||||||||
Proceeds
from debt
|
67,986 | 467,769 | ||||||
Repayment
of debt and capital lease obligation
|
(21,194 | ) | (229,210 | ) | ||||
Proceeds
from line of credit
|
60,446 | 264,757 | ||||||
Repayment
of line of credit
|
(219,899 | ) | (378,000 | ) | ||||
Payment
of dividends
|
― | (103,696 | ) | |||||
Purchase
of treasury stock
|
― | (29,187 | ) | |||||
Payment
of financing costs, net of related payables
|
(7,258 | ) | (13,720 | ) | ||||
Proceeds
from public equity offering, net
|
163,827 | ― | ||||||
Other
|
(713 | ) | (1,373 | ) | ||||
Refundable
entrance fees:
|
||||||||
Proceeds
from refundable entrance fees
|
17,032 | 15,185 | ||||||
Refunds
of entrance fees
|
(16,842 | ) | (14,331 | ) | ||||
Recouponing
and payment of swap termination
|
― | (27,627 | ) | |||||
Cash
portion of loss on extinguishment of debt
|
― | (1,240 | ) | |||||
Net
cash provided by (used in) financing activities
|
43,385 | (50,673 | ) | |||||
Net
increase (decrease) in cash and cash equivalents
|
105,340 | (45,019 | ) | |||||
Cash
and cash equivalents at beginning of period
|
53,973 | 100,904 | ||||||
Cash
and cash equivalents at end of period
|
$ | 159,313 | $ | 55,885 |
Shares
/ Restricted
Stock
Units Granted
|
Value
Per Share
|
Total
Value
|
||||||||||
Three
months ended March 31, 2009
|
84 | $ | 3.48 – $6.15 | $ | 301 | |||||||
Three
months ended June 30, 2009
|
2,562 | $ | 5.14 – $9.39 | $ | 24,030 | |||||||
Three
months ended September 30, 2009
|
65 | $ | 9.83 – $10.71 | $ | 694 |
Retirement
Centers
|
Assisted
Living
|
Total
|
||||||||||
Goodwill
|
$ | 7,155 | $ | 102,812 | $ | 109,967 |
September
30, 2009
|
December
31, 2008
|
|||||||||||||||||||||||
Gross
Carrying
Amount
|
Accumulated
Amortization
|
Net
|
Gross
Carrying
Amount
|
Accumulated
Amortization
|
Net
|
|||||||||||||||||||
Community
purchase options
|
$ | 147,682 | $ | (9,245 | ) | $ | 138,437 | $ | 147,682 | $ | (6,457 | ) | $ | 141,225 | ||||||||||
Management
contracts and other
|
158,041 | (101,538 | ) | 56,503 | 158,041 | (77,807 | ) | 80,234 | ||||||||||||||||
Home
health licenses
|
11,498 | — | 11,498 | 10,130 | — | 10,130 | ||||||||||||||||||
Total
|
$ | 317,221 | $ | (110,783 | ) | $ | 206,438 | $ | 315,853 | $ | (84,264 | ) | $ | 231,589 |
September
30,
2009
|
December
31,
2008
|
|||||||
Land
|
$ | 252,297 | $ | 253,453 | ||||
Buildings
and improvements
|
2,736,184 | 2,626,079 | ||||||
Furniture
and equipment
|
301,577 | 277,680 | ||||||
Resident
and operating lease intangibles
|
625,228 | 607,256 | ||||||
Construction
in progress
|
16,741 | 98,418 | ||||||
Assets
under capital and financing leases
|
575,351 | 555,872 | ||||||
4,507,378 | 4,418,758 | |||||||
Accumulated
depreciation and amortization
|
(886,909 | ) | (720,924 | ) | ||||
Property,
plant and equipment and leasehold intangibles, net
|
$ | 3,620,469 | $ | 3,697,834 |
September
30,
2009
|
December
31,
2008
|
|||||||
Mortgage
notes payable due 2009 through 2039; weighted average interest rate of
4.64% for the nine months ended September 30, 2009 (weighted average
interest rate of 5.33% in 2008)
|
$ | 1,325,029 | $ | 1,246,204 | ||||
$150,000
Series A notes payable, secured by five communities and by a $3.0 million
letter of credit, bearing interest at LIBOR plus 0.88%, payable in monthly
installments of interest only until August 2011 and payable in monthly
installments of principal and interest through maturity in August
2013
|
150,000 | 150,000 | ||||||
Mortgages
payable due 2012; weighted average interest rate of 5.64% for the nine
months ended September 30, 2009 (weighted average interest rate of 5.64%
in 2008), payable interest only through July 2010 and payable in monthly
installments of principal and interest through maturity in July 2012,
secured by the underlying assets of the portfolio
|
212,407 | 212,407 | ||||||
Variable
rate tax-exempt bonds credit-enhanced by Fannie Mae; weighted average
interest rate of 1.91% for the nine months ended September 30, 2009
(weighted average interest rate of 4.40% in 2008), due 2032, payable
interest only until maturity, secured by the underlying assets of the
portfolio
|
100,841 | 100,841 | ||||||
Capital
and financing lease obligations payable through 2020; weighted average
interest rate of 8.82% for the nine months ended September 30, 2009
(weighted average interest rate of 8.81% in 2008)
|
323,474 | 318,440 | ||||||
Mortgage
note, bearing interest at a variable rate of LIBOR plus 0.70%, payable
interest only through maturity in August 2012. The note is
secured by 15 of the Company’s communities and an $11.5 million guaranty
by the Company
|
315,180 | 315,180 | ||||||
Construction
financing due 2011 through 2023; weighted average interest rate of 7.63%
for the nine months ended September 30, 2009 (weighted average interest
rate of 6.02% in 2008)
|
32,634 | 50,404 | ||||||
Total
debt
|
2,459,565 | 2,393,476 | ||||||
Less
current portion
|
155,397 | 158,476 | ||||||
Total
long-term debt
|
$ | 2,304,168 | $ | 2,235,000 |
Current
notional balance
|
$ | 351,840 | ||
Highest
possible notional
|
$ | 351,840 | ||
Lowest
interest rate
|
3.24 | % | ||
Highest
interest rate
|
4.47 | % | ||
Average
fixed rate
|
3.74 | % | ||
Earliest
maturity date
|
2011 | |||
Latest
maturity date
|
2014 | |||
Weighted
average original maturity
|
4.7
years
|
|||
Estimated
liability fair value (included in other liabilities at September 30,
2009)
|
$ | (19,564 | ) | |
Estimated
asset fair value (included in other assets, net at September 30,
2009)
|
$ | — |
Current
notional balance
|
$ | 734,621 | ||
Highest
possible notional
|
$ | 734,621 | ||
Lowest
interest rate
|
4.96 | % | ||
Highest
interest rate
|
6.50 | % | ||
Average
fixed rate
|
5.97 | % | ||
Earliest
maturity date
|
2011 | |||
Latest
maturity date
|
2012 | |||
Weighted
average original maturity
|
3.8
years
|
|||
Estimated
liability fair value (included in other liabilities at September 30,
2009)
|
$ | — | ||
Estimated
asset fair value (included in other assets, net at September 30,
2009)
|
$ | 942 |
Nine
Months Ended
September
30,
|
||||||||
2009
|
2008
|
|||||||
Supplemental
Disclosure of Cash Flow Information:
|
||||||||
Interest
paid
|
$ | 99,460 | $ | 110,998 | ||||
Income
taxes paid
|
$ | 1,846 | $ | 1,401 | ||||
Supplemental
Schedule of Non-cash Operating, Investing and Financing
Activities:
|
||||||||
Capital
leases:
|
||||||||
Property,
plant and equipment and leasehold intangibles, net
|
$ | 18,236 | $ | 35,942 | ||||
Long-term
debt
|
(18,236 | ) | (35,942 | ) | ||||
Net
|
$ | — | $ | — | ||||
Lease
Incentive:
|
||||||||
Property,
plant and equipment and leasehold intangibles, net
|
$ | 1,237 | $ | ― | ||||
Deferred
liabilities
|
(1,237 | ) | ― | |||||
Net
|
$ | — | $ | — | ||||
De-consolidation
of an entity pursuant to FIN 46(R):
|
||||||||
Accounts
receivable
|
$ | ― | $ | 92 | ||||
Prepaid
expenses and other current assets
|
― | 1,861 | ||||||
Property,
plant and equipment and leasehold intangibles, net
|
― | 35,268 | ||||||
Other
assets, net
|
― | 7 | ||||||
Investment
in unconsolidated ventures
|
― | 186 | ||||||
Long-term
debt
|
― | (29,159 | ) | |||||
Accrued
expenses
|
― | (1,252 | ) | |||||
Trade
accounts payable
|
― | (20 | ) | |||||
Tenant
security deposits
|
― | (173 | ) | |||||
Refundable
entrance fees and deferred revenue
|
― | (89 | ) | |||||
Additional
paid-in-capital
|
― | (9,217 | ) | |||||
Accumulated
deficit
|
― | 2,496 | ||||||
Net
|
$ | — | $ | — | ||||
Acquisition
of assets, net of related payables and cash received:
|
||||||||
Other
intangible assets, net
|
$ | 1,227 | $ | 5,105 | ||||
Reclassification
of other intangibles, net
|
$ | 141 | $ | — |
Three
Months Ended September 30,
|
Nine
Months Ended September 30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Cash
basis payment
|
$ | 65,331 | $ | 63,394 | $ | 195,397 | $ | 189,610 | ||||||||
Straight-line
expense
|
3,793 | 4,709 | 12,073 | 15,675 | ||||||||||||
Amortization
of deferred gain
|
(1,088 | ) | (1,086 | ) | (3,259 | ) | (3,257 | ) | ||||||||
Facility
lease expense
|
$ | 68,036 | $ | 67,017 | $ | 204,211 | $ | 202,028 |
Three
Months Ended
September
30,
|
Nine
Months Ended
September
30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Net
loss
|
$ | (21,290 | ) | $ | (35,877 | ) | $ | (45,456 | ) | $ | (94,455 | ) | ||||
Reclassification
of net loss (gains) on derivatives out of (into) earnings
|
123 | 124 | 369 | (492 | ) | |||||||||||
Amortization
of payments from settlement of forward interest rate swaps
|
94 | 94 | 282 | 282 | ||||||||||||
Other
|
(84 | ) | 85 | (253 | ) | 422 | ||||||||||
Total
comprehensive loss
|
$ | (21,157 | ) | $ | (35,574 | ) | $ | (45,058 | ) | $ | (94,243 | ) |
Total
Carrying
Value
at
September
30,
2009
|
Quoted
prices
in
active
markets
(Level
1)
|
Significant
other
observable
inputs
(Level
2)
|
Significant
unobservable
inputs
(Level
3)
|
|||||||||||||
Derivative
assets
|
$ | 942 | $ | — | $ | 942 | $ | — | ||||||||
Derivative
liabilities
|
(19,564 | ) | — | (19,564 | ) | — | ||||||||||
$ | (18,622 | ) | $ | — | $ | (18,622 | ) | $ | — |
Three
Months Ended September 30,
|
Nine
Months Ended September 30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Revenue(1)
|
||||||||||||||||
Retirement
Centers
|
$ | 135,664 | $ | 137,057 | $ | 405,507 | $ | 407,830 | ||||||||
Assisted
Living
|
217,843 | 211,888 | 653,052 | 631,682 | ||||||||||||
CCRCs
|
150,349 | 131,805 | 440,985 | 396,010 | ||||||||||||
Management
Services
|
1,987 | 1,527 | 5,002 | 5,604 | ||||||||||||
$ | 505,843 | $ | 482,277 | $ | 1,504,546 | $ | 1,441,126 | |||||||||
Segment
operating income(2)
|
||||||||||||||||
Retirement
Centers
|
$ | 58,700 | $ | 55,748 | $ | 173,948 | $ | 172,423 | ||||||||
Assisted
Living
|
73,655 | 65,900 | 231,713 | 214,826 | ||||||||||||
CCRCs
|
42,562 | 32,888 | 130,246 | 110,474 | ||||||||||||
Management
Services
|
1,391 | 1,069 | 3,501 | 3,923 | ||||||||||||
$ | 176,308 | $ | 155,605 | $ | 539,408 | $ | 501,646 | |||||||||
General
and administrative (including non-cash stock-based compensation
expense)(3)
|
$ | 34,124 | $ | 32,490 | $ | 98,647 | $ | 107,952 | ||||||||
Facility
lease expense
|
68,036 | 67,017 | 204,211 | 202,028 | ||||||||||||
Deprecation
and amortization
|
66,983 | 67,066 | 202,378 | 207,882 | ||||||||||||
Income
(loss) from operations
|
$ | 7,165 | $ | (10,968 | ) | $ | 34,172 | $ | (16,216 | ) | ||||||
As
of
|
||||||||||||||||
September
30,
2009
|
December
31,
2008
|
|||||||||||||||
Total
assets
|
||||||||||||||||
Retirement
Centers
|
$ | 1,193,576 | $ | 1,233,268 | ||||||||||||
Assisted
Living
|
1,273,855 | 1,393,223 | ||||||||||||||
CCRCs
|
1,666,573 | 1,476,206 | ||||||||||||||
Corporate
and Management Services
|
367,678 | 346,561 | ||||||||||||||
$ | 4,501,682 | $ | 4,449,258 |
(1)
|
All
revenue is earned from external third parties in the United
States.
|
(2)
|
Segment
operating income is defined as segment revenues less segment operating
expenses (excluding depreciation and amortization). Included in
segment operating income is hurricane and named tropical storms expense of
$3.6 million for the three and nine months ended September 30, 2008
consisting of $1.1 million in Retirement Centers, $1.3 million in Assisted
Living and $1.2 million in CCRCs.
|
(3)
|
Net
of general and administrative costs allocated to management services
reporting segment.
|
Three
Months Ended
September
30,
|
Increase
(Decrease)
|
|||||||||||||||
2009
|
2008(1)
|
Amount
|
Percent
|
|||||||||||||
Total
revenues
|
$ | 505.8 | $ | 482.3 | $ | 23.5 | 4.9 | % | ||||||||
Net
loss
|
$ | (21.3 | ) | $ | (35.9 | ) | $ | 14.6 | 40.7 | % | ||||||
Adjusted
EBITDA
|
$ | 85.6 | $ | 67.4 | $ | 18.2 | 27.0 | % | ||||||||
Cash
From Facility Operations
|
$ | 48.2 | $ | 22.5 | $ | 25.7 | 114.2 | % | ||||||||
Facility
Operating Income
|
$ | 169.2 | $ | 149.8 | $ | 19.4 | 13.0 | % |
Nine
Months Ended
September
30,
|
Increase
(Decrease)
|
|||||||||||||||
2009
|
2008(1)
|
Amount
|
Percent
|
|||||||||||||
Total
revenues
|
$ | 1,504.5 | $ | 1,441.1 | $ | 63.4 | 4.4 | % | ||||||||
Net
loss
|
$ | (45.5 | ) | $ | (94.5 | ) | $ | 49.0 | 51.9 | % | ||||||
Adjusted
EBITDA
|
$ | 263.6 | $ | 227.0 | $ | 36.6 | 16.1 | % | ||||||||
Cash
From Facility Operations
|
$ | 150.9 | $ | 97.7 | $ | 53.2 | 54.5 | % | ||||||||
Facility
Operating Income
|
$ | 519.8 | $ | 481.2 | $ | 38.6 | 8.0 | % |
(1)
|
The
calculation of Adjusted EBITDA and Cash From Facility Operations for the
three and nine months ended September 30, 2008 includes hurricane and
named tropical storms expense totaling $3.6
million.
|
Three
Months Ended
September
30,
|
||||||||||||||||
2009
|
2008
|
Increase
(Decrease)
|
%
Increase
(Decrease)
|
|||||||||||||
Statement
of Operations Data:
|
||||||||||||||||
Revenue
|
||||||||||||||||
Resident
fees
|
||||||||||||||||
Retirement
Centers
|
$ | 135,664 | $ | 137,057 | $ | (1,393 | ) | (1.0 | %) | |||||||
Assisted
Living
|
217,843 | 211,888 | 5,955 | 2.8 | % | |||||||||||
CCRCs
|
150,349 | 131,805 | 18,544 | 14.1 | % | |||||||||||
Total
resident fees
|
503,856 | 480,750 | 23,106 | 4.8 | % | |||||||||||
Management
fees
|
1,987 | 1,527 | 460 | 30.1 | % | |||||||||||
Total
revenue
|
505,843 | 482,277 | 23,566 | 4.9 | % | |||||||||||
Expense
|
||||||||||||||||
Facility
operating expense(1)
|
||||||||||||||||
Retirement
Centers
|
76,964 | 81,309 | (4,345 | ) | (5.3 | %) | ||||||||||
Assisted
Living
|
144,188 | 145,988 | (1,800 | ) | (1.2 | %) | ||||||||||
CCRCs
|
107,787 | 98,917 | 8,870 | 9.0 | % | |||||||||||
Total
facility operating expense
|
328,939 | 326,214 | 2,725 | 0.8 | % | |||||||||||
General
and administrative expense
|
34,720 | 32,948 | 1,772 | 5.4 | % | |||||||||||
Facility
lease expense
|
68,036 | 67,017 | 1,019 | 1.5 | % | |||||||||||
Depreciation
and amortization
|
66,983 | 67,066 | (83 | ) | (0.1 | %) | ||||||||||
Total
operating expense
|
498,678 | 493,245 | 5,433 | 1.1 | % | |||||||||||
Income
(loss) from operations
|
7,165 | (10,968 | ) | 18,133 | 165.3 | % | ||||||||||
Interest
income
|
623 | 1,383 | (760 | ) | (55.0 | %) | ||||||||||
Interest
expense
|
||||||||||||||||
Debt
|
(30,574 | ) | (37,599 | ) | 7,025 | 18.7 | % | |||||||||
Amortization
of deferred financing costs
|
(2,167 | ) | (3,004 | ) | 837 | 27.9 | % | |||||||||
Change
in fair value of derivatives and amortization
|
(2,478 | ) | (8,454 | ) | 5,976 | 70.7 | % | |||||||||
Equity
in earnings (loss) of unconsolidated ventures
|
42 | 358 | (316 | ) | (88.3 | %) | ||||||||||
Loss
on extinguishment of debt
|
(1,178 | ) | ― | (1,178 | ) | (100.0 | %) | |||||||||
Other
non-operating (expense) income
|
(52 | ) | 69 | (121 | ) | (175.4 | %) | |||||||||
Loss
before income taxes
|
(28,619 | ) | (58,215 | ) | 29,596 | 50.8 | % | |||||||||
Benefit
for income taxes
|
7,329 | 22,338 | (15,009 | ) | (67.2 | %) | ||||||||||
Net
loss
|
$ | (21,290 | ) | $ | (35,877 | ) | $ | 14,587 | 40.7 | % | ||||||
Selected
Operating and Other Data:
|
||||||||||||||||
Total
number of communities (at end of period)
|
547 | 550 | (3 | ) | (0.5 | %) | ||||||||||
Total
units/beds operated(2)
|
52,268 | 51,933 | 335 | 0.6 | % | |||||||||||
Owned/leased
communities units/beds
|
47,836 | 47,640 | 196 | 0.4 | % |
Owned/leased
communities occupancy rate (weighted average)
(3)
|
89.0 | % | 89.7 | % | (0.7 | %) | (0.8 | %) | ||||||||
Average
monthly revenue per unit/bed(4)
|
$ | 3,987 | $ | 3,786 | $ | 201 | 5.3 | % | ||||||||
Selected
Segment Operating and Other Data:
|
||||||||||||||||
Retirement
Centers
|
||||||||||||||||
Number
of communities (period end)
|
85 | 87 | (2 | ) | (2.3 | %) | ||||||||||
Total
units/beds(2)
|
15,255 | 15,710 | (455 | ) | (2.9 | %) | ||||||||||
Occupancy
rate (weighted average)
|
89.1 | % | 90.6 | % | (1.5 | %) | (1.7 | %) | ||||||||
Average
monthly revenue per unit/bed(4)
|
$ | 3,347 | $ | 3,232 | $ | 115 | 3.6 | % | ||||||||
Assisted
Living
|
||||||||||||||||
Number
of communities (period end)
|
405 | 410 | (5 | ) | (1.2 | %) | ||||||||||
Total
units/beds(2)
|
20,804 | 21,059 | (255 | ) | (1.2 | %) | ||||||||||
Occupancy
rate (weighted average)
|
90.7 | % | 90.2 | % | 0.5 | % | 0.6 | % | ||||||||
Average
monthly revenue per unit/bed(4)
|
$ | 3,850 | $ | 3,723 | $ | 127 | 3.4 | % | ||||||||
CCRCs
|
||||||||||||||||
Number
of communities (period end)
|
35 | 32 | 3 | 9.4 | % | |||||||||||
Total
units/beds(2)
|
11,777 | 10,871 | 906 | 8.3 | % | |||||||||||
Occupancy
rate (weighted average)
(3)
|
85.7 | % | 87.4 | % | (1.7 | %) | (1.9 | %) | ||||||||
Average
monthly revenue per unit/bed(4)
|
$ | 5,200 | $ | 4,810 | $ | 390 | 8.1 | % | ||||||||
Management
Services
|
||||||||||||||||
Number
of communities (period end)
|
22 | 21 | 1 | 4.8 | % | |||||||||||
Total
units/beds(2)
|
4,432 | 4,293 | 139 | 3.2 | % | |||||||||||
Occupancy
rate (weighted average)
|
83.9 | % | 85.3 | % | (1.4 | %) | (1.6 | %) | ||||||||
Selected
Entrance Fee Data:
|
||||||||||||||||
Non-refundable
entrance fees sales
|
$ | 12,635 | $ | 7,253 | ||||||||||||
Refundable
entrance fees sales(5)
|
9,296 | 4,273 | ||||||||||||||
Total
entrance fee receipts(6)
|
21,931 | 11,526 | ||||||||||||||
Refunds
|
(4,649 | ) | (5,856 | ) | ||||||||||||
Net
entrance fees
|
$ | 17,282 | $ | 5,670 |
(1)
|
Segment
facility operating expense for the three months ended September 30, 2008
includes hurricane and named tropical storms expense totaling $3.6 million
consisting of $1.1 million for Retirement Centers, $1.3 million for
Assisted Living and $1.2 million for
CCRCs.
|
(2)
|
Total
units/beds operated represent the total units/beds operated as of the end
of the period.
|
(3)
|
Excluding
the impact of current quarter expansion openings, for the three months
ended September 30, 2009, owned/leased communities occupancy rate was
89.2% and CCRCs occupancy rate was
86.4%.
|
(4)
|
Average
monthly revenue per unit/bed represents the average of the total monthly
revenues, excluding amortization of entrance fees, divided by average
occupied units/beds.
|
(5)
|
Refundable
entrance fee sales for the three months ended September 30, 2009 and 2008
include amounts received from residents participating in the MyChoice
program, which allows new and existing residents the option to pay
additional refundable entrance fee amounts in return for a reduced monthly
service fee. MyChoice amounts received from residents totaled
$0.1 million and $0.6 million for the three months ended September 30,
2009 and 2008, respectively.
|
(6)
|
Includes
$10.6 million of first generation entrance fee receipts which represent
initial entrance fees received from the sale of units at a newly opened
entrance fee CCRC.
|
Three
Months Ended September 30,
|
||||||||||||||||
2009
|
2008
|
|||||||||||||||
Resident
fee revenues
|
$ | 503,856 | 92.8 | % | $ | 480,750 | 92.9 | % | ||||||||
Resident
fee revenues under management
|
39,021 | 7.2 | % | 36,739 | 7.1 | % | ||||||||||
Total
|
$ | 542,877 | 100.0 | % | $ | 517,489 | 100.0 | % | ||||||||
General
and administrative expenses (excluding non-cash compensation, integration
and acquisition-related costs)
|
$ | 24,651 | 4.5 | % | $ | 22,311 | 4.3 | % | ||||||||
Non-cash
compensation expense
|
7,869 | 1.4 | % | 6,737 | 1.3 | % | ||||||||||
Integration
and acquisition-related costs
|
2,200 | 0.4 | % | 3,900 | 0.8 | % | ||||||||||
General
and administrative expenses (including non-cash compensation, integration
and acquisition-related costs)
|
$ | 34,720 | 6.4 | % | $ | 32,948 | 6.4 | % |
Nine
Months Ended
September
30,
|
||||||||||||||||
2009
|
2008
|
Increase
(Decrease)
|
%
Increase
(Decrease)
|
|||||||||||||
Statement
of Operations Data:
|
||||||||||||||||
Revenue
|
||||||||||||||||
Resident
fees
|
||||||||||||||||
Retirement
Centers
|
$ | 405,507 | $ | 407,830 | $ | (2,323 | ) | (0.6 | %) | |||||||
Assisted
Living
|
653,052 | 631,682 | 21,370 | 3.4 | % | |||||||||||
CCRCs
|
440,985 | 396,010 | 44,975 | 11.4 | % | |||||||||||
Total
resident fees
|
1,499,544 | 1,435,522 | 64,022 | 4.5 | % | |||||||||||
Management
fees
|
5,002 | 5,604 | (602 | ) | (10.7 | %) | ||||||||||
Total
revenue
|
1,504,546 | 1,441,126 | 63,420 | 4.4 | % | |||||||||||
Expense
|
||||||||||||||||
Facility
operating expense(1)
|
||||||||||||||||
Retirement
Centers
|
231,559 | 235,407 | (3,848 | ) | (1.6 | %) | ||||||||||
Assisted
Living
|
421,339 | 416,856 | 4,483 | 1.1 | % | |||||||||||
CCRCs
|
310,739 | 285,536 | 25,203 | 8.8 | % | |||||||||||
Total
facility operating expense
|
963,637 | 937,799 | 25,838 | 2.8 | % | |||||||||||
General
and administrative expense
|
100,148 | 109,633 | (9,485 | ) | (8.7 | %) | ||||||||||
Facility
lease expense
|
204,211 | 202,028 | 2,183 | 1.1 | % | |||||||||||
Depreciation
and amortization
|
202,378 | 207,882 | (5,504 | ) | (2.6 | %) | ||||||||||
Total
operating expense
|
1,470,374 | 1,457,342 | 13,032 | 0.9 | % | |||||||||||
Income
(loss) from operations
|
34,172 | (16,216 | ) | 50,388 | 310.7 | % | ||||||||||
Interest
income
|
1,771 | 6,169 | (4,398 | ) | (71.3 | %) | ||||||||||
Interest
expense
|
||||||||||||||||
Debt
|
(96,845 | ) | (110,894 | ) | 14,049 | 12.7 | % | |||||||||
Amortization
of deferred financing costs
|
(7,099 | ) | (6,940 | ) | (159 | ) | (2.3 | %) | ||||||||
Change
in fair value of derivatives and amortization
|
1,137 | (17,344 | ) | 18,481 | 106.6 | % | ||||||||||
Equity
in earnings (loss) of unconsolidated ventures
|
1,218 | (750 | ) | 1,968 | 262.4 | % | ||||||||||
Loss
on extinguishment of debt
|
(2,918 | ) | (3,052 | ) | 134 | 4.4 | % | |||||||||
Other
non-operating income (expense)
|
4,172 | (424 | ) | 4,596 | 1,084.0 | % |
Loss
before income taxes
|
(64,392 | ) | (149,451 | ) | 85,059 | 56.9 | % | |||||||||
Benefit
for income taxes
|
18,936 | 54,996 | (36,060 | ) | (65.6 | %) | ||||||||||
Net
loss
|
$ | (45,456 | ) | $ | (94,455 | ) | $ | 48,999 | 51.9 | % | ||||||
Selected
Operating and Other Data:
|
||||||||||||||||
Total
number of communities (at end of period)
|
547 | 550 | (3 | ) | (0.5 | %) | ||||||||||
Total
units/beds operated(2)
|
52,268 | 51,933 | 335 | 0.6 | % | |||||||||||
Owned/leased
communities units/beds
|
47,836 | 47,640 | 196 | 0.4 | % | |||||||||||
Owned/leased
communities occupancy rate (weighted average)
(3)
|
88.7 | % | 89.5 | % | (0.8 | %) | (0.9 | %) | ||||||||
Average
monthly revenue per unit/bed(4)
|
$ | 3,979 | $ | 3,778 | $ | 201 | 5.3 | % | ||||||||
Selected
Segment Operating and Other Data:
|
||||||||||||||||
Retirement
Centers
|
||||||||||||||||
Number
of communities (period end)
|
85 | 87 | (2 | ) | (2.3 | %) | ||||||||||
Total
units/beds(2)
|
15,255 | 15,710 | (455 | ) | (2.9 | %) | ||||||||||
Occupancy
rate (weighted average)
|
88.9 | % | 90.2 | % | (1.3 | %) | (1.4 | %) | ||||||||
Average
monthly revenue per unit/bed(4)
|
$ | 3,344 | $ | 3,216 | $ | 128 | 4.0 | % | ||||||||
Assisted
Living
|
||||||||||||||||
Number
of communities (period end)
|
405 | 410 | (5 | ) | (1.2 | %) | ||||||||||
Total
units/beds(2)
|
20,804 | 21,059 | (255 | ) | (1.2 | %) | ||||||||||
Occupancy
rate (weighted average)
|
90.0 | % | 89.6 | % | 0.4 | % | 0.4 | % | ||||||||
Average
monthly revenue per unit/bed(4)
|
$ | 3,877 | $ | 3,738 | $ | 139 | 3.7 | % | ||||||||
CCRCs
|
||||||||||||||||
Number
of communities (period end)
|
35 | 32 | 3 | 9.4 | % | |||||||||||
Total
units/beds(2)
|
11,777 | 10,871 | 906 | 8.3 | % | |||||||||||
Occupancy
rate (weighted average)
(3)
|
86.2 | % | 88.3 | % | (2.1 | %) | (2.4 | %) | ||||||||
Average
monthly revenue per unit/bed(4)
|
$ | 5,115 | $ | 4,759 | $ | 356 | 7.5 | % | ||||||||
Management
Services
|
||||||||||||||||
Number
of communities (period end)
|
22 | 21 | 1 | 4.8 | % | |||||||||||
Total
units/beds(2)
|
4,432 | 4,293 | 139 | 3.2 | % | |||||||||||
Occupancy
rate (weighted average)
|
84.9 | % | 84.1 | % | 0.8 | % | 1.0 | % | ||||||||
Selected
Entrance Fee Data:
|
||||||||||||||||
Non-refundable
entrance fees sales
|
$ | 23,225 | $ | 15,210 | ||||||||||||
Refundable
entrance fees sales(5)
|
17,032 | 15,185 | ||||||||||||||
Total
entrance fee receipts(6)
|
40,257 | 30,395 | ||||||||||||||
Refunds
|
(16,842 | ) | (14,331 | ) | ||||||||||||
Net
entrance fees
|
$ | 23,415 | $ | 16,064 |
(1)
|
Segment
facility operating expense for the nine months ended September 30, 2008
includes hurricane and named tropical storms expense totaling $3.6 million
consisting of $1.1 million for Retirement Centers, $1.3 million for
Assisted Living and $1.2 million for
CCRCs.
|
(2)
|
Total
units/beds operated represent the total units/beds operated as of the end
of the period.
|
(3)
|
Excluding
the impact of current quarter expansion openings, for the nine months
ended September 30, 2009, owned/leased communities occupancy rate was
88.8% and CCRCs occupancy rate was
86.4%.
|
(4)
|
Average
monthly revenue per unit/bed represents the average of the total monthly
revenues, excluding amortization of entrance fees, divided by average
occupied units/beds.
|
(5)
|
Refundable
entrance fee sales for the nine months ended September 30, 2009 and 2008
include amounts received from residents participating in the MyChoice
program, which allows new and existing residents the option to pay
additional refundable entrance fee amounts in return for a reduced monthly
service fee. MyChoice amounts received from residents totaled
$0.7 million and $1.8 million for the nine months ended September 30, 2009
and 2008, respectively.
|
(6)
|
Includes
$10.6 million of first generation entrance fee receipts which represent
initial entrance fees received from the sale of units at a newly opened
entrance fee CCRC.
|
Nine
Months Ended September 30,
|
||||||||||||||||
2009
|
2008
|
|||||||||||||||
Resident
fee revenues
|
$ | 1,499,544 | 92.7 | % | $ | 1,435,522 | 92.7 | % | ||||||||
Resident
fee revenues under management
|
118,018 | 7.3 | % | 112,539 | 7.3 | % | ||||||||||
Total
|
$ | 1,617,562 | 100.0 | % | $ | 1,548,061 | 100.0 | % | ||||||||
General
and administrative expenses (excluding non-cash compensation, integration,
non-recurring and acquisition-related costs)
|
$ | 75,900 | 4.7 | % | $ | 69,038 | 4.5 | % | ||||||||
Non-cash
compensation expense
|
21,549 | 1.3 | % | 23,368 | 1.5 | % | ||||||||||
Integration,
non-recurring and acquisition-related costs
|
2,699 | 0.2 | % | 17,227 | 1.1 | % | ||||||||||
General
and administrative expenses (including non-cash compensation, integration,
non-recurring and acquisition-related costs)
|
$ | 100,148 | 6.2 | % | $ | 109,633 | 7.1 | % |
Nine
Months Ended
September
30,
|
||||||||
2009
|
2008
|
|||||||
Cash
provided by operating activities
|
$ | 185,972 | $ | 107,354 | ||||
Cash
used in investing activities
|
(124,017 | ) | (101,700 | ) | ||||
Cash
provided by (used in) financing activities
|
43,385 | (50,673 | ) | |||||
Net
increase (decrease) in cash and cash equivalents
|
105,340 | (45,019 | ) | |||||
Cash
and cash equivalents at beginning of period
|
53,973 | 100,904 | ||||||
Cash
and cash equivalents at end of period
|
$ | 159,313 | $ | 55,885 |
|
·
|
cash
balances on hand;
|
|
·
|
cash
flows from operations;
|
|
·
|
proceeds
from our credit facilities;
|
|
·
|
proceeds
from mortgage financing or refinancing of various
assets;
|
|
·
|
funds
generated through joint venture arrangements or sale-leaseback
transactions; and
|
|
·
|
with
somewhat lesser frequency, funds raised in the debt or equity markets and
proceeds from the selective disposition of underperforming
assets.
|
|
·
|
working
capital;
|
|
·
|
operating
costs such as employee compensation and related benefits, general and
administrative expense and supply
costs;
|
|
·
|
debt
service and lease payments;
|
|
·
|
acquisition
consideration and transaction
costs;
|
|
·
|
cash
collateral required to be posted in connection with our interest rate
swaps and related financial
instruments;
|
|
·
|
capital
expenditures and improvements, including the expansion of our current
communities and the development of new
communities;
|
|
·
|
dividend
payments;
|
|
·
|
purchases
of common stock under our previous share repurchase authorization;
and
|
|
·
|
other
corporate initiatives (including integration and
branding).
|
|
·
|
working
capital;
|
|
·
|
operating
costs such as employee compensation and related benefits, general and
administrative expense and supply
costs;
|
|
·
|
debt
service and lease payments;
|
|
·
|
capital
expenditures and improvements, including the expansion of our current
communities and the development of new
communities;
|
|
·
|
other
corporate initiatives (including
systems);
|
|
·
|
acquisition
consideration and transaction costs;
and
|
|
·
|
to
a lesser extent, cash collateral required to be posted in connection with
our interest rate swaps and related financial
instruments.
|
|
·
|
provision
(benefit) for income taxes;
|
|
·
|
non-operating
(income) expense items;
|
|
·
|
depreciation
and amortization (including non-cash impairment
charges);
|
|
·
|
straight-line
lease expense (income);
|
|
·
|
amortization
of deferred gain;
|
|
·
|
amortization
of deferred entrance fees; and
|
|
·
|
non-cash
compensation expense;
|
|
·
|
entrance
fee receipts and refunds (excluding certain first generation entrance fee
receipts on newly opened entrance fee
CCRCs).
|
|
·
|
the
cash portion of interest expense, income tax (benefit) provision and
non-recurring charges related to gain (loss) on sale of communities and
extinguishment of debt activities generally represent charges (gains),
which may significantly affect our financial results;
and
|
|
·
|
depreciation
and amortization, though not directly affecting our current cash position,
represent the wear and tear and/or reduction in value of our communities,
which affects the services we provide to our residents and may be
indicative of future needs for capital
expenditures.
|
Three
Months Ended
September
30,
|
Nine
Months Ended
September
30,
|
|||||||||||||||
2009
(1)
|
2008(1)
|
2009(1)
|
2008(1)
|
|||||||||||||
Net
loss
|
$ | (21,290 | ) | $ | (35,877 | ) | $ | (45,456 | ) | $ | (94,455 | ) | ||||
Benefit
for income taxes
|
(7,329 | ) | (22,338 | ) | (18,936 | ) | (54,996 | ) | ||||||||
Equity
in (earnings) loss of unconsolidated ventures
|
(42 | ) | (358 | ) | (1,218 | ) | 750 | |||||||||
Loss
on extinguishment of debt
|
1,178 | — | 2,918 | 3,052 | ||||||||||||
Other
non-operating expense (income)
|
52 | (69 | ) | (4,172 | ) | 424 | ||||||||||
Interest
expense:
|
||||||||||||||||
Debt
|
23,276 | 30,743 | 75,071 | 90,365 | ||||||||||||
Capitalized
lease obligation
|
7,298 | 6,856 | 21,774 | 20,529 | ||||||||||||
Amortization
of deferred financing costs
|
2,167 | 3,004 | 7,099 | 6,940 | ||||||||||||
Change
in fair value of derivatives and amortization
|
2,478 | 8,454 | (1,137 | ) | 17,344 | |||||||||||
Interest
income
|
(623 | ) | (1,383 | ) | (1,771 | ) | (6,169 | ) | ||||||||
Income
(loss) from operations
|
7,165 | (10,968 | ) | 34,172 | (16,216 | ) | ||||||||||
Depreciation
and amortization
|
66,983 | 67,066 | 202,378 | 207,882 | ||||||||||||
Straight-line
lease expense
|
3,793 | 4,709 | 12,073 | 15,675 | ||||||||||||
Amortization
of deferred gain
|
(1,088 | ) | (1,086 | ) | (3,259 | ) | (3,257 | ) | ||||||||
Amortization
of entrance fees
|
(5,742 | ) | (4,707 | ) | (16,084 | ) | (16,527 | ) | ||||||||
Non-cash
compensation expense
|
7,869 | 6,737 | 21,549 | 23,368 | ||||||||||||
Entrance
fee receipts(2)
|
21,931 | 11,526 | 40,257 | 30,395 | ||||||||||||
First
generation entrance fees received(3)
|
(10,626 | ) | ― | (10,626 | ) | ― | ||||||||||
Entrance
fee disbursements
|
(4,649 | ) | (5,856 | ) | (16,842 | ) | (14,331 | ) | ||||||||
Adjusted
EBITDA
|
$ | 85,636 | $ | 67,421 | $ | 263,618 | $ | 226,989 |
|
(1)
|
The
calculation of Adjusted EBITDA includes integration and
acquisition-related costs for the three and nine months ended September
30, 2009 of $2.2 million and $2.7 million,
respectively. Integration and hurricane and named tropical
storms expense as well as other non-recurring costs were $7.5 million for
the three months ended September 30, 2008 and $20.8 million for the nine
months ended September 30, 2008. The amount for the nine months
ended September 30, 2008 includes the effect of an $8.0 million reserve
established for certain litigation.
|
|
(2)
|
Includes
the receipt of refundable and nonrefundable entrance
fees.
|
|
(3)
|
First
generation entrance fees received represents initial entrance fees
received from the sale of units at a newly opened entrance fee CCRC where
the Company is required to apply such entrance fee proceeds to satisfy
debt.
|
|
·
|
changes
in operating assets and
liabilities;
|
|
·
|
deferred
interest and fees added to
principal;
|
|
·
|
refundable
entrance fees received;
|
|
·
|
certain
first generation entrance fee receipts on newly opened entrance fee
CCRCs;
|
|
·
|
entrance
fee refunds disbursed;
|
|
·
|
lease
financing debt amortization with fair market value or no purchase
options;
|
|
·
|
other;
and
|
|
·
|
recurring
capital expenditures.
|
|
·
|
the
cash portion of interest expense, income tax (benefit) provision and
non-recurring charges related to gain (loss) on sale of communities and
extinguishment of debt activities generally represent charges (gains),
which may significantly affect our financial results;
and
|
|
·
|
depreciation
and amortization, though not directly affecting our current cash position,
represent the wear and tear and/or reduction in value of our communities,
which affects the services we provide to our residents and may be
indicative of future needs for capital
expenditures.
|
Three
Months Ended
September
30,
|
Nine
Months Ended
September
30,
|
|||||||||||||||
2009(1)
|
2008(1)
|
2009
(1)
|
2008(1)
|
|||||||||||||
Net
cash provided by operating activities
|
$ | 72,900 | $ | 30,630 | $ | 185,972 | $ | 107,354 | ||||||||
Changes
in operating assets and liabilities
|
(11,438 | ) | 2,062 | (7,221 | ) | 13,303 | ||||||||||
Refundable
entrance fees received(2)(3)
|
9,296 | 4,273 | 17,032 | 15,185 | ||||||||||||
First
generation entrance fees received(4)
|
(10,626 | ) | ― | (10,626 | ) | ― | ||||||||||
Entrance
fee refunds disbursed
|
(4,649 | ) | (5,856 | ) | (16,842 | ) | (14,331 | ) | ||||||||
Recurring
capital expenditures, net
|
(5,495 | ) | (6,965 | ) | (12,038 | ) | (19,616 | ) | ||||||||
Lease
financing debt amortization with fair market value or no purchase
options
|
(1,793 | ) | (1,688 | ) | (5,371 | ) | (4,975 | ) | ||||||||
Reimbursement
of operating expenses and other
|
― | ― | ― | 794 | ||||||||||||
Cash
From Facility Operations
|
$ | 48,195 | $ | 22,456 | $ | 150,906 | $ | 97,714 |
|
(1)
|
The
calculation of CFFO includes integration and acquisition-related costs for
the three and nine months ended September 30, 2009 of $2.2 million and
$2.7 million, respectively. Integration and hurricane and named
tropical storms expense as well as other non-recurring costs were $7.5
million for the three months ended September 30, 2008 and $20.8 million
for the nine months ended September 30, 2008. The amount for
the nine months ended September 30, 2008 includes the effect of an $8.0
million reserve established for certain
litigation.
|
|
(2)
|
Entrance
fee receipts include promissory notes issued to the Company by the
resident in lieu of a portion of the entrance fees due. Notes
issued (net of collections) for the three and nine months ended September
30, 2009 were $3.3 million and $6.8 million,
respectively. Notes issued (net of collections) for the three
and nine months ended September 30, 2008 were not
material.
|
|
(3)
|
Total
entrance fee receipts for the three months ended September 30, 2009 and
2008 were $21.9 million and $11.5 million, respectively, including $12.6
million and $7.3 million, respectively, of nonrefundable entrance fee
receipts included in net cash provided by operating
activities. Total entrance fee receipts for the nine months
ended September 30, 2009 and 2008 were $40.3 million and $30.4 million,
respectively, including $23.2 million and $15.2 million, respectively, of
nonrefundable entrance fee receipts included in net cash provided by
operating activities.
|
(4)
|
First
generation entrance fees received represents initial entrance fees
received from the sale of units at a newly opened entrance fee CCRC where
the Company is required to apply such entrance fee proceeds to satisfy
debt.
|
|
·
|
provision
(benefit) for income taxes;
|
|
·
|
non-operating
(income) expense items;
|
|
·
|
depreciation
and amortization (including non-cash impairment
charges);
|
|
·
|
facility
lease expense;
|
|
·
|
general
and administrative expense, including non-cash stock compensation
expense;
|
|
·
|
amortization
of deferred entrance fee revenue;
and
|
|
·
|
management
fees.
|
|
·
|
interest
expense, income tax (benefit) provision and non-recurring charges related
to gain (loss) on sale of communities and extinguishment of debt
activities generally represent charges (gains), which may significantly
affect our financial results; and
|
|
·
|
depreciation
and amortization, though not directly affecting our current cash position,
represent the wear and tear and/or reduction in value of our communities,
which affects the services we provide to our residents and may be
indicative of future needs for capital
expenditures.
|
Three
Months Ended
September
30,
|
Nine
Months Ended
September
30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Net
loss
|
$ | (21,290 | ) | $ | (35,877 | ) | $ | (45,456 | ) | $ | (94,455 | ) | ||||
Benefit
for income taxes
|
(7,329 | ) | (22,338 | ) | (18,936 | ) | (54,996 | ) | ||||||||
Equity
in (earnings) loss of unconsolidated ventures
|
(42 | ) | (358 | ) | (1,218 | ) | 750 | |||||||||
Loss
on extinguishment of debt
|
1,178 | ― | 2,918 | 3,052 | ||||||||||||
Other
non-operating expense (income)
|
52 | (69 | ) | (4,172 | ) | 424 | ||||||||||
Interest
expense:
|
||||||||||||||||
Debt
|
23,276 | 30,743 | 75,071 | 90,365 | ||||||||||||
Capitalized
lease obligation
|
7,298 | 6,856 | 21,774 | 20,529 | ||||||||||||
Amortization
of deferred financing costs
|
2,167 | 3,004 | 7,099 | 6,940 | ||||||||||||
Change
in fair value of derivatives and amortization
|
2,478 | 8,454 | (1,137 | ) | 17,344 | |||||||||||
Interest
income
|
(623 | ) | (1,383 | ) | (1,771 | ) | (6,169 | ) | ||||||||
Income
(loss) from operations
|
7,165 | (10,968 | ) | 34,172 | (16,216 | ) | ||||||||||
Depreciation
and amortization
|
66,983 | 67,066 | 202,378 | 207,882 | ||||||||||||
Facility
lease expense
|
68,036 | 67,017 | 204,211 | 202,028 | ||||||||||||
General
and administrative (including non-cash stock
compensation expense)
|
34,720 | 32,948 | 100,148 | 109,633 | ||||||||||||
Amortization
of entrance fees
|
(5,742 | ) | (4,707 | ) | (16,084 | ) | (16,527 | ) | ||||||||
Management
fees
|
(1,987 | ) | (1,527 | ) | (5,002 | ) | (5,604 | ) | ||||||||
Facility
Operating Income
|
$ | 169,175 | $ | 149,829 | $ | 519,823 | $ | 481,196 |
BROOKDALE
SENIOR LIVING INC.
|
||||||
(Registrant)
|
||||||
By:
|
/s/
Mark W. Ohlendorf
|
|||||
Name:
|
Mark
W. Ohlendorf
|
|||||
Title:
|
Co-President
and Chief Financial Officer
|
|||||
(Principal
Financial and Accounting Officer)
|
||||||
Date:
|
November
4, 2009
|
|||||
Exhibit No.
|
Description
|
|
3.1
|
Amended
and Restated Certificate of Incorporation of the Company (incorporated by
reference to Exhibit 3.1 to the Company’s Quarterly Report on Form 10-Q
filed on August 14, 2006).
|
|
3.2
|
Amended
and Restated Bylaws of the Company (incorporated by reference to Exhibit
3.1 to the Company’s Current Report on Form 8-K filed on December 20,
2007).
|
|
4.1
|
Form
of Certificate for common stock (incorporated by reference to Exhibit 4.1
to the Company’s Registration Statement on Form S-1 (Amendment No. 3) (No.
333-127372) filed on November 7, 2005).
|
|
4.2
|
Stockholders
Agreement, dated as of November 28, 2005, by and among Brookdale
Senior Living Inc., FIT-ALT Investor LLC, Fortress Brookdale Acquisition
LLC, Fortress Investment Trust II and Health Partners (incorporated by
reference to Exhibit 4.2 to the Company’s Annual Report on Form 10-K filed
on March 31, 2006).
|
|
4.3
|
Amendment
No. 1 to Stockholders Agreement, dated as of July 26, 2006, by
and among Brookdale Senior Living Inc., FIT-ALT Investor LLC, Fortress
Registered Investment Trust, Fortress Brookdale Investment Fund LLC, FRIT
Holdings LLC, and FIT Holdings LLC (incorporated by reference to Exhibit
4.3 to the Company’s Quarterly Report on Form 10-Q filed on
August 14, 2006).
|
|
4.4 | Amendment Number Two to Stockholders Agreement, dated as of November 4, 2009. | |
10.1
|
First
Amendment to Brookdale Senior Living Inc. Omnibus Stock Incentive Plan, as
amended and restated, effective as of October 30, 2009.
|
|
31.1
|
Certification
of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002.
|
|
31.2
|
Certification
of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002.
|
|
32
|
Certification
of Chief Executive Officer and Chief Financial Officer pursuant to 18
U.S.C. Section 1350, as adopted pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002.
|