DALLAS--(BUSINESS WIRE)--Capital Senior Living Corporation (the “Company”) (NYSE:CSU), one of the nation’s largest operators of senior living communities, today announced operating and financial results for the second quarter of 2015. Company highlights for the second quarter include:
Operating and Financial Summary (all amounts in this operating and financial summary exclude four communities that are undergoing repositioning, lease-up or significant renovation and conversion, unless otherwise noted; also, see Non-GAAP Financial Measures below)
- Revenue in the second quarter of 2015, including all communities, was $101.6 million, an $8.2 million, or 8.7%, increase from the second quarter of 2014.
- Occupancy for the Company’s consolidated communities was 88.0% in the second quarter of 2015, an increase of 70 basis points from the second quarter of 2014 and 70 basis points from the first quarter of 2015. Same-community occupancy was 87.8% for the second quarter of 2015, a 40 basis point increase from the second quarter of 2014 and a 60 basis point increase from the first quarter of 2015.
- Average monthly rent for the Company’s consolidated communities in the second quarter of 2015 was $3,364, an increase of $207 per occupied unit, or 6.6%, as compared to the second quarter of 2014, and a 210 basis point improvement from the first quarter of 2015. Same-community average monthly rent was $3,327, an increase of $81 per occupied unit, or 2.5%, from the second quarter of 2014, and a 120 basis point improvement from the first quarter of 2015.
- Adjusted EBITDAR was $35.7 million in the second quarter of 2015, an 11.0% increase from the second quarter of 2014. The four communities undergoing repositioning, lease-up or significant renovation and conversion generated an additional $0.9 million of EBITDAR. The Company’s Adjusted EBITDAR margin was 36.8% for the second quarter of 2015, a record-high second quarter margin for the Company and an increase of 120 basis points versus the second quarter of the prior year.
- Adjusted Cash From Facility Operations (“CFFO”) was $11.7 million, or $0.41 per share, in the second quarter of 2015, a 22.3% increase versus the second quarter of the prior year. Beginning in 2015, the Company no longer includes the change in prepaid resident rent as a component of Adjusted CFFO as it is a non-economic timing item. On a comparable basis, Adjusted CFFO was $9.6 million, or $0.34 per share in the second quarter of 2014.
- The Company’s Net Loss for the second quarter of 2015, including all communities, was $5.2 million, or $0.18 per share, due mostly to non-cash amortization of resident leases of $4.1 million associated with communities acquired by the Company in the previous 12 months. Adjusted Net Income was $0.2 million, or $0.01 per share, for the second quarter of 2015.
- The Company completed the acquisition of three communities during the second quarter of 2015 for a combined purchase price of approximately $26.9 million. These communities are expected to generate incremental annual CFFO of approximately $0.05 per share.
- The Company announced today that it closed on the acquisition of an additional community in late July for a purchase price of approximately $13.3 million. This community is expected to generate incremental annual CFFO of approximately $0.02 per share.
“We are successfully executing on our strategic plan which resulted in significant growth during the second quarter in all of our key metrics, including revenue, occupancy, average monthly rent, NOI, Adjusted EBITDAR and Adjusted CFFO as compared to the prior year,” said Lawrence A. Cohen, Chief Executive Officer of the Company. “Our same-community NOI grew 4.7%, our Adjusted CFFO increased 22.3% and we reported a record-high second quarter Adjusted EBITDAR margin of 36.8%. We were particularly pleased with the second quarter growth in our same-community occupancy, which increased 60 basis points from the first quarter of 2015 and 40 basis points from the second quarter of 2014. We continue to see limited new supply and construction in our local markets. Also, our conversions of independent living units to assisted living and memory care units continue to show timely progress.
“Complementing this growth is a robust pipeline that allows us to continue our disciplined and strategic acquisition program that increases our ownership of high-quality senior living communities in geographically concentrated regions and generates meaningful increases in CFFO, earnings and real estate value. We have closed on six such communities so far this year, and we continue to pursue additional opportunities.
“We believe that we are well positioned to make meaningful gains in shareholder value as a substantially all private-pay business in an industry that benefits from need-driven demand, limited new supply in our local markets, a strong housing market and an improving economy.”
Recent Investment Activity
-
In the second quarter of 2015, the Company completed acquisitions of
three senior living communities for a combined purchase price of $26.9
million. These communities expand the Company’s operations in
Wisconsin and New York, and are comprised of 203 units offering
independent living, assisted living and memory care services.
Combined highlights of the transactions include:- Increases annual Adjusted CFFO by approximately $1.3 million, or $0.05 per share.
- Adds approximately $0.7 million to earnings, or $0.03 per share.
- Increases annual revenue by approximately $8.1 million.
- Average monthly rents for the communities are approximately $3,450.
The communities were financed with an aggregate of approximately $20.3 million of non-recourse 10-year mortgage debt at an average fixed interest rate of 4.68%.
-
In July 2015, the Company completed the acquisition of a senior living
community for a purchase price of approximately $13.3 million. This
community expands the Company’s operations in Ohio, and is comprised
of 68 units offering independent living and assisted living services.
Highlights of the transaction include:- Increases annual Adjusted CFFO by approximately $0.5 million, or $0.02 per share.
- Adds approximately $0.2 million to earnings, or $0.01 per share.
- Increases annual revenue by approximately $2.5 million.
- Average monthly rents for the communities are approximately $3,350.
The community was financed with approximately $9.9 million of non-recourse 10-year mortgage debt at an average fixed rate of 4.25%.
- The Company expects to close on the sale of its only community in Kansas in August for approximately $14.8 million. The transaction will be structured as a like-kind exchange with the net proceeds accretively reinvested in another community the Company expects to purchase in August.
- Subject to completion of due diligence and customary closing conditions, acquisitions of three communities totaling approximately $74.5 million are expected to close by the end of September 2015, which will bring the Company’s total acquisitions in 2015 to $163.4 million. The Company is conducting due diligence on additional acquisitions of high-quality senior living communities in states with extensive existing operations.
Financial Results - Second Quarter
For the second quarter of 2015, the Company reported revenue of $101.6 million, compared to revenue of $93.4 million in the second quarter of 2014, an increase of 8.7%. Resident and healthcare revenue increased from the second quarter of the prior year by approximately $10.0 million, or 10.9%, mostly due to the acquisition of 12 communities during or after the second quarter of 2014. As expected, community reimbursement revenue and affiliated management revenue decreased approximately $1.8 million in the second quarter of 2015 as compared to the second quarter of 2014. The acquisition of three Ohio communities in which the Company previously held a 10% interest as a joint venture on June 30, 2014, resulted in the elimination of these two revenue items as well as community reimbursement expense.
Operating expenses for the second quarter of 2015 were $60.7 million, an increase of $5.1 million from the second quarter of 2014, primarily due to the acquisition of 12 communities during or after the second quarter of 2014.
General and administrative expenses for the second quarter of 2015 were $5.7 million, which includes $0.8 million of transaction and other one-time costs. Excluding transaction and other one-time costs, general and administrative expenses increased $0.9 million in the second quarter of 2015 as compared to the second quarter of 2014. As a percentage of revenues under management, general and administrative expenses, excluding transaction and other one-time costs, were 4.8% in the second quarter of 2015 as compared to 4.2% in the second quarter of 2014.
The Company’s Non-GAAP financial measures exclude four communities that are undergoing repositioning, lease-up of higher-licensed units or significant renovation and conversion (see “Non-GAAP Financial Measures” below). Also, as previously noted, beginning in 2015, the Company no longer includes the change in prepaid resident rent as a component of Adjusted CFFO as it is a non-economic timing item.
Adjusted EBITDAR for the second quarter of 2015 was approximately $35.7 million, an increase of $3.5 million, or 11.0%, from the second quarter of 2014. This does not include EBITDAR of $0.9 million related to four communities undergoing repositioning, lease-up or significant renovation and conversion. The Adjusted EBITDAR margin for the second quarter of 2015 was 36.8%, which is a record-high second quarter margin for the Company and an increase of 120 basis points from the second quarter 2014 margin of 35.6%.
The Company recorded a net loss of $5.2 million in the second quarter. Excluding non-recurring or non-economic items reconciled on the final page of this release, the Company’s adjusted net income was $0.2 million, or $0.01 per share, in the second quarter of 2015. Adjusted CFFO was $11.7 million, or $0.41 per share, in the second quarter of 2015, a 22.3% increase from the second quarter of the prior year. On a comparable basis, Adjusted CFFO was $9.6 million, or $0.34 per share, in the second quarter of 2014.
Operating Activities
Same-community results exclude the four communities previously noted that are undergoing repositioning, lease-up or significant renovation and conversion, and transaction and other one-time costs.
Same-community revenue in the second quarter of 2015 increased 2.1% versus the second quarter of 2014. Same-community expenses decreased 0.2% from the second quarter of the prior year. Labor costs, including benefits, increased 0.6%, while food costs decreased 1.5% and utilities decreased 3.3% in the second quarter of 2015 as compared to the second quarter of the prior year. Same-community net operating income increased 4.7% in the second quarter of 2015 as compared to the second quarter of 2014.
Capital expenditures for the second quarter of 2014 were $8.0 million, representing approximately $6.6 million of investment spending and approximately $1.4 million of recurring capital expenditures. If annualized, spending for recurring capital expenditures was approximately $495 per unit.
Balance Sheet
The Company ended the quarter with $51.7 million of cash and cash equivalents, including restricted cash, a decrease of $11.7 million since March 31, 2015. During the second quarter of 2015, the Company invested $6.6 million of cash as equity to complete the acquisitions of three communities and spent $8.0 million on capital improvements.
As of June 30, 2015, the Company financed its owned communities with mortgages totaling $679.8 million at interest rates averaging 4.6%. All of the Company’s debt is at fixed interest rates, except for two bridge loans totaling approximately $20.3 million at June 30, 2015, at variable rates averaging 4.3%. The Company expects to refinance one of the bridge loans that matures during the fourth quarter of 2015 with 10-year fixed-rate debt during the third quarter of 2015. Otherwise, the Company has no mortgage maturities before the second quarter of 2017.
The Company’s cash on hand and cash flow from operations are expected to be sufficient for working capital, prudent reserves and the equity needed to fund the Company’s acquisition program.
Q2 2015 Conference Call Information
The Company will host a conference call with senior management to discuss the Company’s second quarter 2015 financial results. The call will be held on Tuesday, August 4, 2015, at 5:00 p.m. Eastern Time. The call-in number is 913-312-0653, confirmation code 2595372. A link to a simultaneous webcast of the teleconference will be available at www.capitalsenior.com through Windows Media Player or RealPlayer.
For the convenience of the Company’s shareholders and the public, the conference call will be recorded and available for replay starting August 4, 2015 at 8:00 p.m. Eastern Time, until August 13, 2015 at 8:00 p.m. Eastern Time. To access the conference call replay, call 719-457-0820, confirmation code 2595372. The conference call will also be made available for playback via the Company’s corporate website, www.capitalsenior.com, beginning August 5, 2015.
Non-GAAP Financial Measures
Adjusted EBITDAR, Adjusted EBITDAR Margin, Adjusted Net Income and Adjusted CFFO are financial measures of operating performance that are not calculated in accordance with U.S. generally accepted accounting principles (“GAAP”). Non-GAAP financial measures may have material limitations in that they do not reflect all of the amounts associated with our results of operations as determined in accordance with GAAP. As a result, these non-GAAP financial measures should not be considered a substitute for, nor superior to, financial results and measures determined or calculated in accordance with GAAP. The Company believes that these non-GAAP measures are useful in identifying trends in day-to-day performance because they exclude items that are of little or no significance to operations and provide indicators to management of progress in achieving optimal operating performance. In addition, these measures are used by many research analysts and investors to evaluate the performance and the value of companies in the senior living industry. The Company strongly urges you to review the reconciliation of net income from operations to Adjusted EBITDAR and Adjusted EBITDAR Margin and the reconciliation of net loss to Adjusted Net Income and Adjusted CFFO, along with the Company’s consolidated balance sheets, statements of operations, and statements of cash flows.
About the Company
Capital Senior Living Corporation is one of the nation’s largest operators of residential communities for senior adults. The Company’s operating strategy is to provide value to residents by providing quality senior living services at reasonable prices. The Company’s communities emphasize a continuum of care, which integrates independent living, assisted living, and home care services, to provide residents the opportunity to age in place. The Company operates 119 senior living communities in geographically concentrated regions with an aggregate capacity of approximately 15,200 residents.
Safe Harbor
The forward-looking statements in this release are subject to certain risks and uncertainties that could cause results to differ materially, including, but not without limitation to, the Company’s ability to find suitable acquisition properties at favorable terms, financing, refinancing, community sales, licensing, business conditions, risks of downturns in economic conditions generally, satisfaction of closing conditions such as those pertaining to licensure, availability of insurance at commercially reasonable rates, and changes in accounting principles and interpretations among others, and other risks and factors identified from time to time in our reports filed with the Securities and Exchange Commission.
For information about Capital Senior Living, visit www.capitalsenior.com.
| CAPITAL SENIOR LIVING CORPORATION | ||||||||||
| CONSOLIDATED BALANCE SHEETS | ||||||||||
| (in thousands, except per share data) | ||||||||||
| June 30, | December 31, | |||||||||
| 2015 | 2014 | |||||||||
| (unaudited) | ||||||||||
| ASSETS | ||||||||||
| Current assets: | ||||||||||
| Cash and cash equivalents | $ | 39,403 | $ | 39,209 | ||||||
| Restricted cash | 12,251 | 12,241 | ||||||||
| Accounts receivable, net | 7,453 | 5,903 | ||||||||
| Accounts receivable from affiliates | 3 | 5 | ||||||||
| Federal and state income taxes receivable | 310 | — | ||||||||
| Deferred taxes | — | 460 | ||||||||
| Assets held for sale | — | 35,761 | ||||||||
| Property tax and insurance deposits | 10,698 | 12,198 | ||||||||
| Prepaid expenses and other | 5,418 | 6,797 | ||||||||
| Total current assets | 75,536 | 112,574 | ||||||||
| Property and equipment, net | 811,052 | 747,613 | ||||||||
| Other assets, net | 35,386 | 37,514 | ||||||||
| Total assets | $ | 921,974 | $ | 897,701 | ||||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||
| Current liabilities: | ||||||||||
| Accounts payable | $ | 2,055 | $ | 2,540 | ||||||
| Accounts payable to affiliates | — | 7 | ||||||||
| Accrued expenses | 29,934 | 32,154 | ||||||||
| Notes payable of assets held for sale | — | 15,076 | ||||||||
| Current portion of notes payable | 23,022 | 33,664 | ||||||||
| Current portion of deferred income and resident revenue | 13,844 | 14,603 | ||||||||
| Current portion of capital lease and financing obligations | 1,074 | 1,054 | ||||||||
| Federal and state income taxes payable | — | 219 | ||||||||
| Customer deposits | 1,451 | 1,499 | ||||||||
| Total current liabilities | 71,380 | 100,816 | ||||||||
| Deferred income | 14,996 | 15,949 | ||||||||
| Capital lease and financing obligations, net of current portion | 39,563 | 40,016 | ||||||||
| Deferred taxes | — | 460 | ||||||||
| Other long-term liabilities | 1,359 | 1,426 | ||||||||
| Notes payable, net of current portion | 660,172 | 597,860 | ||||||||
| Commitments and contingencies | ||||||||||
| Shareholders' equity: | ||||||||||
| Preferred stock, $.01 par value: | ||||||||||
| Authorized shares – 15,000; no shares issued or outstanding | — | — | ||||||||
| Common stock, $.01 par value: | ||||||||||
|
Authorized shares – 65,000; issued and outstanding shares – 29,502 and 29,097 in 2015 and 2014, respectively |
299 | 294 | ||||||||
| Additional paid-in capital | 155,599 | 151,069 | ||||||||
| Retained deficit | (20,460 | ) | (9,255 | ) | ||||||
| Treasury stock, at cost – 350 shares | (934 | ) | (934 | ) | ||||||
| Total shareholders' equity | 134,504 | 141,174 | ||||||||
| Total liabilities and shareholders' equity | $ | 921,974 | $ | 897,701 | ||||||
| See accompanying notes to unaudited consolidated financial statements. | ||||||||||
| CAPITAL SENIOR LIVING CORPORATION | |||||||||||||||||||||
| CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS | |||||||||||||||||||||
| (unaudited, in thousands, except per share data) | |||||||||||||||||||||
|
Three Months Ended June 30, |
Six Months Ended June 30, |
||||||||||||||||||||
| 2015 | 2014 | 2015 | 2014 | ||||||||||||||||||
| Revenues: | |||||||||||||||||||||
| Resident and healthcare revenue | $ | 101,588 | $ | 91,600 | $ | 200,228 | $ | 181,774 | |||||||||||||
| Affiliated management services revenue | — | 207 | — | 415 | |||||||||||||||||
| Community reimbursement revenue | — | 1,618 | — | 3,093 | |||||||||||||||||
| Total revenues | 101,588 | 93,425 | 200,228 | 185,282 | |||||||||||||||||
| Expenses: | |||||||||||||||||||||
| Operating expenses (exclusive of facility lease expense and depreciation and amortization expense shown below) | 60,707 | 55,585 | 120,838 | 111,276 | |||||||||||||||||
| General and administrative expenses | 5,718 | 4,651 | 10,731 | 9,622 | |||||||||||||||||
| Facility lease expense | 15,298 | 14,889 | 30,554 | 29,683 | |||||||||||||||||
| Stock-based compensation expense | 2,717 | 2,717 | 4,444 | 4,077 | |||||||||||||||||
| Depreciation and amortization | 13,468 | 10,816 | 26,263 | 21,767 | |||||||||||||||||
| Community reimbursement expense | — | 1,618 | — | 3,093 | |||||||||||||||||
| Total expenses | 97,908 | 90,276 | 192,830 | 179,518 | |||||||||||||||||
| Income from operations | 3,680 | 3,149 | 7,398 | 5,764 | |||||||||||||||||
| Other income (expense): | |||||||||||||||||||||
| Interest income | 11 | 16 | 24 | 28 | |||||||||||||||||
| Interest expense | (8,673 | ) | (7,393 | ) | (17,028 | ) | (14,530 | ) | |||||||||||||
| Write-off of deferred loan costs and prepayment premiums | — | (6,979 | ) | (871 | ) | (6,979 | ) | ||||||||||||||
| Joint venture equity investment valuation gain | — | 1,519 | — | 1,519 | |||||||||||||||||
| Loss on disposition of assets, net | (65 | ) | (14 | ) | (171 | ) | (10 | ) | |||||||||||||
| Equity in earnings of unconsolidated joint ventures, net | — | 64 | — | 105 | |||||||||||||||||
| Other income | — | 9 | 1 | 17 | |||||||||||||||||
| Loss before provision for income taxes | (5,047 | ) | (9,629 | ) | (10,647 | ) | (14,086 | ) | |||||||||||||
| Provision for income taxes | (119 | ) | (190 | ) | (558 | ) | (380 | ) | |||||||||||||
| Net loss | $ | (5,166 | ) | $ | (9,819 | ) | $ | (11,205 | ) | $ | (14,466 | ) | |||||||||
| Per share data: | |||||||||||||||||||||
| Basic net loss per share | $ | (0.18 | ) | $ | (0.34 | ) | $ | (0.38 | ) | $ | (0.50 | ) | |||||||||
| Diluted net loss per share | $ | (0.18 | ) | $ | (0.34 | ) | $ | (0.38 | ) | $ | (0.50 | ) | |||||||||
| Weighted average shares outstanding — basic | 28,705 | 28,298 | 28,636 | 28,222 | |||||||||||||||||
| Weighted average shares outstanding — diluted | 28,705 | 28,298 | 28,636 | 28,222 | |||||||||||||||||
| Comprehensive loss | $ | (5,166 | ) | $ | (9,819 | ) | $ | (11,205 | ) | $ | (14,466 | ) | |||||||||
| CAPITAL SENIOR LIVING CORPORATION | ||||||||||
| CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||
| (unaudited, in thousands) | ||||||||||
|
Six Months Ended
June 30, |
||||||||||
| 2015 | 2014 | |||||||||
| Operating Activities | ||||||||||
| Net loss | $ | (11,205 | ) | $ | (14,466 | ) | ||||
| Adjustments to reconcile net loss to net cash provided by operating activities: | ||||||||||
| Depreciation and amortization | 26,263 | 21,767 | ||||||||
| Amortization of deferred financing charges | 582 | 646 | ||||||||
| Amortization of deferred lease costs and lease intangibles | 652 | 615 | ||||||||
| Deferred income | (131 | ) | (109 | ) | ||||||
| Write-off of deferred loan costs and prepayment premiums | 870 | 6,979 | ||||||||
| Joint venture equity investment valuation gain | — | (1,519 | ) | |||||||
| Loss on disposition of assets, net | 171 | 10 | ||||||||
| Equity in earnings of unconsolidated joint ventures | — | (105 | ) | |||||||
| Provision for bad debts | 544 | 372 | ||||||||
| Stock-based compensation expense | 4,444 | 4,077 | ||||||||
| Changes in operating assets and liabilities: | ||||||||||
| Accounts receivable | (2,090 | ) | (1,554 | ) | ||||||
| Accounts receivable from affiliates | 2 | 4 | ||||||||
| Property tax and insurance deposits | 1,500 | 1,931 | ||||||||
| Prepaid expenses and other | 1,379 | 2,143 | ||||||||
| Other assets | 208 | (46 | ) | |||||||
| Accounts payable | (492 | ) | (2,790 | ) | ||||||
| Accrued expenses | (2,220 | ) | (2,726 | ) | ||||||
| Federal and state income taxes receivable/payable | (529 | ) | (278 | ) | ||||||
| Customer deposits | (48 | ) | 136 | |||||||
| Deferred resident revenue | (1,581 | ) | 153 | |||||||
| Net cash provided by operating activities | 18,319 | 15,240 | ||||||||
| Investing Activities | ||||||||||
| Capital expenditures | (13,540 | ) | (7,887 | ) | ||||||
| Cash paid for acquisitions | (74,710 | ) | (98,180 | ) | ||||||
| Proceeds from disposition of assets | 35,807 | 4 | ||||||||
| Proceeds from SHPIII/CSL Transaction | — | 2,532 | ||||||||
| Distributions from unconsolidated joint ventures | — | 102 | ||||||||
| Net cash used in investing activities | (52,443 | ) | (103,429 | ) | ||||||
| Financing Activities | ||||||||||
| Proceeds from notes payable | 102,332 | 231,122 | ||||||||
| Repayments of notes payable | (66,315 | ) | (125,917 | ) | ||||||
| Increase in restricted cash | (10 | ) | (12 | ) | ||||||
| Cash payments for capital lease and financing obligations | (433 | ) | (391 | ) | ||||||
| Cash proceeds from the issuance of common stock | 42 | 169 | ||||||||
| Excess tax benefits on stock option exercised | 49 | (82 | ) | |||||||
| Deferred financing charges paid | (1,347 | ) | (2,377 | ) | ||||||
| Net cash provided by financing activities | 34,318 | 102,512 | ||||||||
| Increase in cash and cash equivalents | 194 | 14,323 | ||||||||
| Cash and cash equivalents at beginning of period | 39,209 | 13,611 | ||||||||
| Cash and cash equivalents at end of period | $ | 39,403 | $ | 27,934 | ||||||
| Supplemental Disclosures | ||||||||||
| Cash paid during the period for: | ||||||||||
| Interest | $ | 16,112 | $ | 13,980 | ||||||
| Income taxes | $ | 1,020 | $ | 695 | ||||||
| Capital Senior Living Corporation | ||||||||||||||||||||||||||||||
| Supplemental Information | ||||||||||||||||||||||||||||||
| Average | ||||||||||||||||||||||||||||||
| Communities | Resident Capacity | Average Units | ||||||||||||||||||||||||||||
| Q2 15 | Q2 14 | Q2 15 | Q2 14 | Q2 15 | Q2 14 | |||||||||||||||||||||||||
| Portfolio Data | ||||||||||||||||||||||||||||||
| I. Community Ownership / Management | ||||||||||||||||||||||||||||||
| Consolidated communities | ||||||||||||||||||||||||||||||
| Owned | 68 | 63 | 8,744 | 8,363 | 6,608 | 6,626 | ||||||||||||||||||||||||
| Leased | 50 | 50 | 6,333 | 6,333 | 4,907 | 5,000 | ||||||||||||||||||||||||
| Total | 118 | 113 | 15,077 | 14,696 | 11,515 | 11,626 | ||||||||||||||||||||||||
| Independent living | 7,090 | 7,597 | 5,512 | 6,191 | ||||||||||||||||||||||||||
| Assisted living | 7,987 | 7,099 | 6,003 | 5,435 | ||||||||||||||||||||||||||
| Total | 15,077 | 14,696 | 11,515 | 11,626 | ||||||||||||||||||||||||||
| II. Percentage of Operating Portfolio | ||||||||||||||||||||||||||||||
| Consolidated communities | ||||||||||||||||||||||||||||||
| Owned | 57.6 | % | 55.8 | % | 58.0 | % | 56.9 | % | 57.4 | % | 57.0 | % | ||||||||||||||||||
| Leased | 42.4 | % | 44.2 | % | 42.0 | % | 43.1 | % | 42.6 | % | 43.0 | % | ||||||||||||||||||
| Total | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||||||||||||||||
| Independent living | 47.0 | % | 51.7 | % | 47.9 | % | 53.3 | % | ||||||||||||||||||||||
| Assisted living | 53.0 | % | 48.3 | % | 52.1 | % | 46.7 | % | ||||||||||||||||||||||
| Total | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||||||||||||||||||||
|
Capital Senior Living Corporation |
|||||||||||
| Supplemental Information (excludes communities being repositioned/leased up) | |||||||||||
| Selected Operating Results | Q2 15 | Q2 14 | |||||||||
| I. Owned communities | |||||||||||
| Number of communities | 65 | 60 | |||||||||
| Resident capacity | 8,135 | 7,103 | |||||||||
| Unit capacity | 6,159 | 5,700 | |||||||||
| Financial occupancy (1) | 89.2 | % | 88.4 | % | |||||||
| Revenue (in millions) | 53.1 | 43.8 | |||||||||
| Operating expenses (in millions) (2) | 29.4 | 25.0 | |||||||||
| Operating margin | 45 | % | 43 | % | |||||||
| Average monthly rent | 3,221 | 2,899 | |||||||||
| II. Leased communities | |||||||||||
| Number of communities | 49 | 49 | |||||||||
| Resident capacity | 6,107 | 6,107 | |||||||||
| Unit capacity | 4,766 | 4,839 | |||||||||
| Financial occupancy (1) | 86.5 | % | 85.9 | % | |||||||
| Revenue (in millions) | 44.0 | 43.3 | |||||||||
| Operating expenses (in millions) (2) | 21.6 | 21.7 | |||||||||
| Operating margin | 51 | % | 50 | % | |||||||
| Average monthly rent | 3,555 | 3,469 | |||||||||
| III. Consolidated communities | |||||||||||
| Number of communities | 114 | 109 | |||||||||
| Resident capacity | 14,242 | 13,210 | |||||||||
| Unit capacity | 10,925 | 10,540 | |||||||||
| Financial occupancy (1) | 88.0 | % | 87.3 | % | |||||||
| Revenue (in millions) | 97.1 | 87.1 | |||||||||
| Operating expenses (in millions) (2) | 51.0 | 46.6 | |||||||||
| Operating margin | 47 | % | 46 | % | |||||||
| Average monthly rent | 3,364 | 3,157 | |||||||||
| IV. Communities under management | |||||||||||
| Number of communities | 114 | 109 | |||||||||
| Resident capacity | 14,242 | 13,861 | |||||||||
| Unit capacity | 10,925 | 10,968 | |||||||||
| Financial occupancy (1) | 88.0 | % | 87.3 | % | |||||||
| Revenue (in millions) | 97.1 | 91.2 | |||||||||
| Operating expenses (in millions) (2) | 51.0 | 48.9 | |||||||||
| Operating margin | 47 | % | 46 | % | |||||||
| Average monthly rent | 3,364 | 3,177 | |||||||||
| V. Same communities under management | |||||||||||
| Number of communities | 105 | 105 | |||||||||
| Resident capacity | 13,239 | 13,239 | |||||||||
| Unit capacity | 10,341 | 10,421 | |||||||||
| Financial occupancy (1) | 87.8 | % | 87.4 | % | |||||||
| Revenue (in millions) | 90.6 | 88.7 | |||||||||
| Operating expenses (in millions) (2) | 47.2 | 47.3 | |||||||||
| Operating margin | 48 | % | 47 | % | |||||||
| Average monthly rent | 3,327 | 3,246 | |||||||||
| VI. General and Administrative expenses as a percent of Total Revenues under Management | |||||||||||
| Second Quarter (3) | 4.8 | % | 4.2 | % | |||||||
| First six months (3) | 4.7 | % | 4.5 | % | |||||||
| VII. Consolidated Mortgage Debt Information (in thousands, except interest rates) | |||||||||||
| (excludes insurance premium and auto financing) | |||||||||||
| Total fixed rate mortgage debt |
659,485 |
524,018 | |||||||||
| Total variable rate mortgage debt | 20,272 | 65,222 | |||||||||
| Weighted average interest rate |
4.64 |
% | 4.74 | % | |||||||
| (1) | Financial occupancy represents actual days occupied divided by total number of available days during the month of the quarter. | ||||||||||
| (2) | Excludes management fees, insurance and property taxes. | ||||||||||
| (3) | Excludes transaction costs. | ||||||||||
| CAPITAL SENIOR LIVING CORPORATION | ||||||||||||||||||||||
| NON-GAAP RECONCILIATIONS | ||||||||||||||||||||||
| (In thousands, except per share data) | ||||||||||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||||||||
| Adjusted EBITDAR | ||||||||||||||||||||||
| Net income from operations | $ | 3,680 | $ 3,149 | $ | 7,398 | $ | 5,764 | |||||||||||||||
| Depreciation and amortization expense | 13,468 | 10,816 | 26,263 | 21,767 | ||||||||||||||||||
| Stock-based compensation expense | 2,717 | 2,717 | 4,444 | 4,077 | ||||||||||||||||||
| Facility lease expense | 15,298 | 14,889 | 30,554 | 29,683 | ||||||||||||||||||
| Provision for bad debts | 280 | 134 | 544 | 372 | ||||||||||||||||||
| Casualty losses | 260 | 101 | 521 | 415 | ||||||||||||||||||
| Transaction and conversion costs | 876 | 754 | 1,463 | 1,241 | ||||||||||||||||||
| Communities being repositioned/leased up | (872 | ) | (401 | ) | (1,354 | ) | (401 | ) | ||||||||||||||
| Adjusted EBITDAR | $ | 35,707 | $ 32,159 | $ | 69,833 | $ | 62,918 | |||||||||||||||
| Adjusted EBITDAR Margin | ||||||||||||||||||||||
| Adjusted EBITDAR | $ | 35,707 | $ 32,159 | $ | 69,833 | $ | 62,918 | |||||||||||||||
| Total revenues | $ | 101,588 | $ 93,425 | $ | 200,228 | $ | 185,282 | |||||||||||||||
| Communities being repositioned/leased up | (4,428 | ) | (2,995 | ) | (8,783 | ) | (6,012 | ) | ||||||||||||||
| Adjusted revenues | $ | 97,160 | $ 90,430 | $ | 191,445 | $ | 179,270 | |||||||||||||||
| Adjusted EBITDAR margin | 36.8 | % | 35.6 | % | 36.5 | % | 35.1 | % | ||||||||||||||
| Adjusted net income and net income per share | ||||||||||||||||||||||
| Net loss | $ | (5,166 | ) | $ (9,819 | ) | $ | (11,205 | ) | $ | (14,466 | ) | |||||||||||
| Casualty losses, net of tax | 164 | 64 | 328 | 261 | ||||||||||||||||||
| Transaction and conversion costs, net of tax | 552 | 476 | 922 | 782 | ||||||||||||||||||
| Resident lease amortization, net of tax | 2,582 | 1,991 | 4,919 | 4,196 | ||||||||||||||||||
| Write-off of deferred loan costs and prepayment premium, net of tax | - | 4,397 | 549 | 4,397 | ||||||||||||||||||
| Joint venture equity investment valuation gain, net of tax | - | (957 | ) | - | (957 | ) | ||||||||||||||||
| Loss (Gain) on disposition of assets, net of tax | 41 | 9 | 110 | 6 | ||||||||||||||||||
| Deferred tax asset valuation allowance | 1,851 | 3,703 | 4,350 | 5,395 | ||||||||||||||||||
| Tax impact of 4 property sale | 9 | - | 291 | - | ||||||||||||||||||
| Communities being repositioned/leased up, net of tax | 215 | 153 | 705 | 604 | ||||||||||||||||||
| Adjusted net income | $ | 248 | $ 17 | $ | 969 | $ | 218 | |||||||||||||||
| Adjusted net income per share | $ | 0.01 | $ 0.00 | $ | 0.03 | $ | 0.01 | |||||||||||||||
| Diluted shares outstanding | 28,707 | 28,301 | 28,638 | 28,228 | ||||||||||||||||||
| Adjusted CFFO and Adjusted CFFO per share | ||||||||||||||||||||||
| Net loss | $ | (5,166 | ) | $ (9,819 | ) | $ | (11,205 | ) | $ | (14,466 | ) | |||||||||||
| Non-cash charges, net | 17,068 | 19,689 | 33,395 | 32,733 | ||||||||||||||||||
| Recurring capital expenditures | (1,095 | ) | (1,036 | ) | (2,182 | ) | (2,065 | ) | ||||||||||||||
| Casualty losses | 260 | 101 | 521 | 415 | ||||||||||||||||||
| Transaction and conversion costs | 876 | 754 | 1,463 | 1,241 | ||||||||||||||||||
| Tax impact of 4 property sale | 9 | - | 291 | - | ||||||||||||||||||
| Tax impact of Spring Meadows Transaction | (106 | ) | (106 | ) | (212 | ) | (212 | ) | ||||||||||||||
| Communities being repositioned/leased up, net of tax | (138 | ) | (10 | ) | 152 | 318 | ||||||||||||||||
| Adjusted CFFO | $ | 11,708 | $ 9,573 | $ | 22,223 | $ | 17,964 | |||||||||||||||
| Adjusted CFFO per share | $ | 0.41 | $ 0.34 | $ | 0.78 | $ | 0.64 | |||||||||||||||
