EX-99.1 2 d54880exv99w1.htm PRESS RELEASE exv99w1
 

Exhibit 99.1
(CAPITAL SENIOR LIVING CORPORATION LOGO)
     
For Immediate Release   Contact: Ralph A. Beattie
    972/770-5600
CAPITAL SENIOR LIVING CORPORATION
REPORTS FOURTH QUARTER AND FULL YEAR 2007 RESULTS
DALLAS — (BUSINESS WIRE) — March 11, 2008 — Capital Senior Living Corporation (NYSE:CSU), one of the country’s largest operators of senior living communities, today announced operating results for the fourth quarter and full year 2007. Company highlights for the fourth quarter and 2007 fiscal year include:
Financial Highlights — Fourth Quarter
  Revenues of $48.2 million increased $5.2 million or approximately 12 percent from the fourth quarter of 2006.
  Adjusted EBITDAR (income from operations plus depreciation and amortization and facility lease expense) of $14.9 million increased 25 percent from the prior year period. Adjusted EBITDAR excludes the write-off of Hearthstone transaction costs and includes the normalization of real estate taxes as explained later and reconciled on the last page of this release.
  Adjusted EBITDAR margin of 30.9 percent improved 320 basis points from the fourth quarter of the prior year.
  Net income of $1.3 million versus $0.8 million in the fourth quarter of 2006.
  Adjusted net income of $1.8 million or $0.07 per diluted share, versus net income of $0.7 million or $0.03 per diluted share in the fourth quarter of 2006. These comparisons exclude the write-off of Hearthstone transaction costs, the normalization of real estate and income taxes and the write-off contract rights.
  Adjusted cash earnings (net income plus depreciation and amortization) of $4.8 million or $0.18 per diluted share, versus $3.4 million or $0.13 per diluted share in the fourth quarter of 2006, with the adjustments noted above.
Financial Highlights — Full Year
  Revenues of $189.1 million increased $30.0 million or approximately 19 percent from the prior year.
  Adjusted EBITDAR of $55.3 million increased 37 percent from the prior year.
  Adjusted EBITDAR margin of 29.3 percent improved 380 basis points from 2006.
  Net income of $4.4 million versus a loss of $2.6 million in 2006.
  Adjusted net income of $5.2 million or $0.20 per diluted share, versus a loss of $0.5 million or a $0.02 loss per share in 2006. These comparisons exclude the fourth quarter adjustments noted above along with the write-off of deferred loan costs and non-cash charges related to joint venture amortization.
  Adjusted cash earnings of $16.5 million or $0.62 per diluted share, versus $11.8 million or $0.45 per diluted share in 2006, with the adjustments noted above.

 


 

CAPITAL/Page 6
Operational Highlights — Fourth Quarter
  Average physical occupancy rate for the 60 stabilized communities was 90.0 percent.
  Operating margins (before property taxes, insurance and management fees) were 48 percent in stabilized independent and assisted living communities.
  At communities under management, same-store revenue increased 4.1 percent versus the fourth quarter of 2006 as a result of a 4.7 percent increase in average monthly rent and a 0.5 percent decrease in occupancy. Same-community expenses increased 0.4 percent and net income increased 10.1 percent from the comparable period of the prior year. Incremental EBITDAR margin on same-store revenue increases was approximately 93 percent.
Significant Transactions — Fourth Quarter
The Company and Prudential Real Estate Investors (PREI®), acting on behalf of institutional investors in its Senior Housing Partners III fund, formed a third joint venture to develop a senior housing community. The community under development is located in Perrysburg, Ohio and will consist of 101 independent living units and 45 assisted living units. The community is expected to open in the first quarter of 2009.
The equity in the new venture will be funded 10 percent by the Company and 90 percent by PREI. This equity represents approximately 35 percent of the project costs and the venture has obtained a construction loan for the remaining 65 percent. Under the venture agreement, the Company will earn development and management fees and may receive incentive distributions.
In February of 2008, the Company entered into a lease on the Whitley Place community located in Keller, Texas. This 47-unit assisted living community has capacity for 65 seniors and is expected to produce annual revenues of approximately $1.4 million.
Whitley Place was purchased by a publicly traded healthcare REIT from a third party for approximately $5 million. The Company has leased this community on a ten-year term with two five-year renewal options. The initial lease rate of 7.75 percent is subject to conditional escalation provisions.
“The Company continues to benefit from leveraging its operating platform and tightly controlling expenses,” said James A. Stroud, Chairman of the Company. “We achieved a $14.8 million increase in annual EBITDAR on a $30.0 million increase in revenues. Our full year EBITDAR margin improved by 380 basis points and was nearly 31 percent in the most recent quarter. The successful execution of our 2007 Business Plan is the foundation for these gains.”

 


 

CAPITAL/Page 7
OPERATING AND FINANCIAL RESULTS
Fourth Quarter Results
For the fourth quarter of 2007, the Company reported revenue of $48.2 million, compared to revenue of $43.0 million in the fourth quarter of 2006, an increase of approximately $5.2 million or 12 percent. Resident and healthcare revenue increased from the fourth quarter of the prior year by approximately $4.4 million, or 12 percent. The number of consolidated communities increased from 48 in the fourth quarter of 2006 to 49 in the fourth quarter of 2007. Financial occupancy of the consolidated portfolio averaged 88.5 percent in the fourth quarter of 2007 with an average monthly rent of $2,404 per occupied unit.
Revenue under management increased approximately 9 percent to $55.9 million in the fourth quarter of 2007 from $51.5 million in the fourth quarter of 2006. Revenue under management includes revenue generated by the Company’s consolidated communities, communities owned in joint ventures and communities owned by third parties that are managed by the Company. There were 64 communities under management in both periods.
Operating expenses for the fourth quarter of 2007 increased by $2.5 million from the fourth quarter of 2006. As a percentage of resident and healthcare revenue, operating expenses improved from 63.0 percent in the fourth quarter of 2006 to 62.4 percent in the fourth quarter of 2007, an improvement of 60 basis points. Operating expenses for the quarter included approximately $0.3 million of real estate tax adjustments as a result of assessments which applied to 2006 and 2007. Had these property taxes been booked in the earlier periods to which they applied rather than the fourth quarter, this quarter’s operating expenses would have been 61.7 percent of resident and healthcare revenue.
General and administrative expenses of $2.9 million were approximately $0.2 million higher than the fourth quarter of 2006. Approximately half of this increase was due to expenses associated with the Company’s investment in information technology and half was due to transaction costs for the Hearthstone acquisition, which the Company terminated in February of 2008. As a percentage of revenue under management, general and administrative expenses were 5.6 percent in the fourth quarter of 2007.
Facility lease expenses were $6.9 million in the fourth quarter of 2007, approximately $1.3 million higher than the fourth quarter of 2006, reflecting 24 leased communities at the end of the fourth quarter of 2007 versus 23 at the end of the fourth quarter of 2006. Depreciation and amortization expense was $2.9 million in the fourth quarter of 2007, compared to $2.7 million in the fourth quarter of the prior year.
Excluding the Hearthstone transaction costs and normalizing the effect of the real estate tax adjustments, adjusted EBITDAR for the fourth quarter of 2007 was approximately $14.9 million, an increase of 25 percent from $11.9 million in the fourth quarter of 2006. Adjusted EBITDAR margin was 30.9 percent for the period, a 320 basis point improvement from the comparable period of the prior year.

 


 

CAPITAL/Page 8
Interest expense was $3.1 million in the fourth quarter of 2007, compared to $3.5 million in the fourth quarter of 2006, as a result of refinancings and other debt retirement earlier this year.
The Company reported a gain on sale of assets of $0.8 million in the fourth quarter of 2007 from the recognition of deferred gains. As of December 31, 2007, the Company had deferred gains of $26.4 million that are being amortized over the initial lease terms of the underlying assets.
The Company reported pre-tax income of approximately $2.6 million in the fourth quarter of 2007 compared to approximately $1.2 million in the fourth quarter of 2006. Pre-tax income in the fourth quarter of 2007 is net of approximately $0.1 million of Hearthstone transaction costs and approximately $0.3 million of real estate tax adjustments. Excluding these items, adjusted pre-tax income in the fourth quarter of 2007 was $3.0 million.
The Company reported net income of $1.3 million, or $0.05 per diluted share, in the fourth quarter of 2007 versus net income of $0.8 million, or $0.03 per diluted share, in the fourth quarter of 2006. The Company’s tax rate in the fourth quarter of 2007 was 49.6 percent, approximately 11 percentage points higher than normal. The higher rate is due to true-ups of 2006 taxes which occurred when federal and state income tax returns were prepared in late 2007. Approximately $0.3 million of additional taxes were booked in the fourth quarter of 2007, primarily reflecting additional state taxes on gains resulting from sale-leaseback transactions in 2006. These gains were deferred and amortized under GAAP, but not for tax purposes. Normalizing this tax provision at a rate of 38.5 percent, along with the pre-tax adjustments noted above, would increase net income from the reported $1.3 million, or $0.05 per diluted share, to an adjusted net income of $1.8 million, or $0.07 per diluted share. On this same basis, adjusted cash earnings were $4.8 million, or $0.18 per diluted share, in the fourth quarter of 2007, versus $3.4 million, or $0.13 per diluted share, in the fourth quarter of 2006.
Full Year Results
For the 2007 fiscal year, the Company produced revenues of $189.1 million, compared to revenues of $159.1 million in the prior year, an increase of $30.0 million or approximately 19 percent.
Reflecting the adjustments noted above, adjusted EBITDAR for 2007 was $55.3 million, an increase of $14.8 million or 37 percent from the $40.5 million reported in 2006. Adjusted net income was $5.2 million or $0.20 per diluted share and adjusted cash earnings were $16.5 million or $0.62 per diluted share.
“We made progress on a number of fronts in 2007,” said Lawrence A. Cohen, Chief Executive Officer. “Revenues, EBITDAR and net income all increased significantly as margins expanded through higher rents and sound expense controls. Our 2008 business plan is focused on increasing capacity and levels of care to meet the needs of our residents with an average age of 85 through expansions, conversions, new developments and home health care. These investments typically produce excellent returns on invested capital and are expected to build shareholder value.”

 


 

CAPITAL/Page 9
CAPITAL OVERVIEW AND FINANCING
Capital expenditures in the fourth quarter of 2007 were approximately $3.4 million, including $1.6 million of systems development, $0.7 million of community renovations and the balance for recurring items. The Company ended the quarter with approximately $23.4 million of cash and cash equivalents and approximately $189.1 million of mortgage debt at fixed interest rates averaging approximately 6.1 percent.
Q407 CONFERENCE CALL INFORMATION
The Company will host a conference call with senior management to discuss the Company’s fourth quarter and full year 2007 results. The call will be held on Wednesday, March 12, 2008 at 11:00 a.m. Eastern Time.
The call-in number is 913-312-1467, confirmation code 3845712. 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 March 12, 2008 at 2:00 p.m. Eastern Time, until March 19, 2008 at 8:00 p.m. Eastern Time. To access the conference call replay, call 719-457-0820, confirmation code 3845712. The conference call will also be made available for playback via the Company’s corporate website, www.capitalsenior.com , and will be available until the next earnings release date.
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 philosophy emphasizes 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 currently operates 64 senior living communities in 23 states with an aggregate capacity of approximately 9,400 residents, including 37 senior living communities which the Company owns or in which the Company has an ownership interest, 25 leased communities and 2 communities it manages for third parties. In the communities operated by the Company, 69 percent of residents live independently, 24 percent of residents require assistance with activities of daily living and 7 percent of residents live in continuing care retirement communities.
This release contains certain financial information not derived in accordance with generally accepted accounting principles (GAAP), including adjusted EBITDAR, cash earnings, cash earnings per share and other items. The Company believes this information is useful to investors and other interested parties. Such information should not be considered as a substitute for any measures derived in accordance with GAAP, and may not be comparable to other similarly titled measures of other companies. Reconciliation of this information to the most comparable GAAP measures is included as an attachment to this release.

 


 

CAPITAL/Page 10
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, 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.
Contact Ralph A. Beattie, Chief Financial Officer, at 972-770-5600 or Cameron Donahue or Brett Maas, Hayden Communications, Inc., at 646-653-1854 for more information.

 


 

CAPITAL SENIOR LIVING CORPORATION
CONSOLIDATED BALANCE SHEETS
(In thousands)
                 
    December 31,  
    2007     2006  
ASSETS
               
Current assets:
               
Cash and cash equivalents
  $ 23,359     $ 25,569  
Accounts receivable, net
    3,232       3,838  
Accounts receivable from affiliates
    846       784  
Federal and state income taxes receivable
    2,084       241  
Deferred taxes
    996       672  
Assets held for sale
    1,011       2,034  
Property tax and insurance deposits
    7,954       6,460  
Prepaid expenses and other
    4,652       3,493  
 
           
Total current assets
    44,134       43,091  
Property and equipment, net
    310,442       313,569  
Deferred taxes
    12,824       15,448  
Investments in limited partnerships
    6,199       5,253  
Other assets, net
    16,454       17,127  
 
           
Total assets
  $ 390,053     $ 394,488  
 
           
 
               
LIABILITIES AND SHAREHOLDERS’ EQUITY
               
Current liabilities:
               
Accounts payable
  $ 1,980     $ 3,566  
Accrued expenses
    12,782       11,224  
Current portion of notes payable
    9,035       6,110  
Current portion of deferred income
    5,174       4,306  
Customer deposits
    2,024       2,478  
 
           
Total current liabilities
    30,995       27,684  
Deferred income
    23,168       26,073  
Notes payable, net of current portion
    185,733       196,647  
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 26,596 and 26,424 in 2007 and 2006, respectively
    266       264  
Additional paid-in capital
    129,159       127,448  
Retained earnings
    20,732       16,372  
 
           
Total shareholders’ equity
    150,157       144,084  
 
           
Total liabilities and shareholders’ equity
  $ 390,053     $ 394,488  
 
           

 


 

CAPITAL SENIOR LIVING CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share amounts)
                                 
    Three Months Ended     Year Ended  
    December 31,     December 31,  
    2007     2006     2007     2006  
Revenues:
                               
Resident and health care revenue
  $ 42,721     $ 38,281     $ 167,563     $ 139,456  
Unaffiliated management services revenue
    652       136       1,591       994  
Affiliated management services revenue
    1,082       651       3,117       1,767  
Community reimbursement revenue
    3,732       3,902       16,781       16,853  
 
                       
Total revenues
    48,187       42,970       189,052       159,070  
 
                               
Expenses:
                               
Operating expenses (exclusive of facility lease expense and depreciation and amortization expense shown below)
    26,647       24,100       103,804       89,184  
General and administrative expenses
    2,866       2,692       12,046       11,420  
Facility lease expense
    6,870       5,528       27,054       16,610  
Provision for bad debts
    224       22       330       121  
Stock-based compensation expense
    216       318       979       870  
Depreciation and amortization
    2,934       2,702       11,295       12,345  
Community reimbursement expense
    3,732       3,902       16,781       16,853  
 
                       
Total expenses
    43,489       39,264       172,289       147,403  
 
                       
Income from operations
    4,698       3,706       16,763       11,667  
 
                               
Other income (expense):
                               
Interest income
    165       377       674       843  
Interest expense
    (3,148 )     (3,459 )     (12,763 )     (16,610 )
Gain on sale of assets
    847       781       3,351       2,495  
Write-off of deferred loan costs
                (538 )     (1,867 )
Other income (expense)
    24       (249 )     (37 )     (37 )
 
                       
Income (loss) before (provision) benefit for income taxes
    2,586       1,156       7,450       (3,509 )
(Provision) benefit for income taxes
    (1,283 )     (340 )     (3,090 )     909  
 
                       
Net income (loss)
  $ 1,303     $ 816     $ 4,360     $ (2,600 )
 
                       
 
                               
Per share data:
                               
Basic net income (loss) per share
  $ 0.05     $ 0.03     $ 0.17     $ (0.10 )
 
                       
Diluted net income (loss) per share
    0.05       0.03       0.16       (0.10 )
 
                       
Weighted average shares outstanding — basic
    26,286       26,127       26,205       26,014  
 
                       
Weighted average shares outstanding — diluted
    26,624       26,559       26,637       26,014  
 
                       

 


 

CAPITAL SENIOR LIVING CORPORATION
SUPPLEMENTAL INFORMATION
                                                 
    Communities     Resident Capacity     Units  
    Q4 07     Q4 06     Q4 07     Q4 06     Q4 07     Q4 06  
Portfolio Data
                                               
I. Community Ownership / Management
                                               
Consolidated communities
                                               
Owned
    25       25       3,926       3,926       3,503       3,503  
Leased
    24       23       3,710       3,625       3,105       3,025  
Joint Venture communities (equity method)
    12       12       1,406       1,406       1,221       1,221  
Third party communities managed
    3       4       502       587       408       488  
 
                                   
Total
    64       64       9,544       9,544       8,237       8,237  
 
                                               
Independent living
                    6,713       6,713       5,738       5,738  
Assisted living
                    2,176       2,176       1,881       1,881  
Continuing Care Retirement Communities
                    655       655       618       618  
 
                                       
Total
                    9,544       9,544       8,237       8,237  
 
                                               
II. Percentage of Operating Portfolio
                                               
Consolidated communities
                                               
Owned
    39.1 %     39.1 %     41.1 %     41.1 %     42.5 %     42.5 %
Leased
    37.5 %     35.9 %     38.9 %     38.0 %     37.7 %     36.7 %
Joint venture communities (equity method)
    18.8 %     18.8 %     14.7 %     14.7 %     14.8 %     14.8 %
Third party communities managed
    4.7 %     6.3 %     5.3 %     6.2 %     5.0 %     5.9 %
 
                                   
Total
    100.0 %     100.0 %     100.0 %     100.0 %     100.0 %     100.0 %
 
                                               
Independent living
                    70.3 %     70.3 %     69.7 %     69.7 %
Assisted living
                    22.8 %     22.8 %     22.8 %     22.8 %
Continuing Care Retirement Communities
                    6.9 %     6.9 %     7.5 %     7.5 %
 
                                       
Total
                    100.0 %     100.0 %     100.0 %     100.0 %
Selected Operating Results
                                               
I. Consolidated communities
                                               
Number of communities
    49       48                                  
Resident capacity
    7,636       7,551                                  
Unit capacity
    6,608       6,528                                  
Financial occupancy (1)
    88.5 %     90.4 %                                
Revenue (in millions)
    42.6       38.3                                  
Operating expenses (in millions) (2)
    24.0       21.9                                  
Operating margin
    44 %     43 %                                
Average monthly rent
    2,404       2,269                                  
II. Waterford / Wellington communities
                                               
Number of communities
    17       17                                  
Resident capacity
    2,426       2,426                                  
Unit capacity
    2,132       2,132                                  
Financial occupancy (1)
    91.7 %     91.7 %                                
Revenue (in millions)
    11.9       11.3                                  
Operating expenses (in millions) (2)
    6.5       6.4                                  
Operating margin
    45 %     43 %                                
Average monthly rent
    2,028       1,942                                  
III. Communities under management
                                               
Number of communities
    64       64                                  
Resident capacity
    9,544       9,544                                  
Unit capacity
    8,237       8,237                                  
Financial occupancy (1)
    88.8 %     89.2 %                                
Revenue (in millions)
    55.9       51.5                                  
Operating expenses (in millions) (2)
    30.6       29.0                                  
Operating margin
    45 %     44 %                                
Average monthly rent
    2,523       2,394                                  
IV. Same Store communities under management
                                               
Number of communities
    60       60                                  
Resident capacity
    9,124       9,124                                  
Unit capacity
    7,910       7,910                                  
Financial occupancy (1)
    88.7 %     89.2 %                                
Revenue (in millions)
    52.5       50.5                                  
Operating expenses (in millions) (2)
    28.8       28.0                                  
Operating margin
    45 %     45 %                                
Average monthly rent
    2,501       2,388                                  
V. General and Administrative expenses as a percent of Total Revenues under Management
                                               
Fourth Quarter
    5.6 %     5.3 %                                
Fiscal 2007
    5.5 %     5.6 %                                

 


 

VI. Consolidated Debt Information (in thousands, except for interest rates) Excludes insurance premium financing
                                               
Fixed rate debt
    189,072       159,439                                  
Variable rate debt, with a cap
          33,000                                  
Variable rate debt, no cap or floor
          4,801                                  
 
                                           
Total debt
    189,072       197,240                                  
 
                                           
 
                                               
Fixed rate debt — weighted average rate
    6.1 %     6.2 %                                
Variable rate debt — weighted average rate
    0.0 %     7.6 %                                
Total debt — weighted average rate
    6.1 %     6.5 %                                
 
(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.

 


 

CAPITAL SENIOR LIVING CORPORATION
NON-GAAP RECONCILIATIONS
                                 
    Three Months Ended December 31,     Year Ended December 31,  
    2007     2006     2007     2006  
                         
Adjusted EBITDAR
                               
Net income from operations
  $ 4,698     $ 3,706     $ 16,763     $ 11,667  
Depreciation and amortization expense
    2,934       2,702       11,295       12,345  
Facility lease expense
    6,870       5,528       27,054       16,610  
Write-off of Hearthstone transaction costs
    122             122        
Real estate tax adjustments
    267       (27 )     107       (107 )
 
                       
Adjusted EBITDAR
  $ 14,891     $ 11,909     $ 55,341     $ 40,515  
 
                       
 
                               
Adjusted EBITDAR Margin
                               
Adjusted EBITDAR
  $ 14,891     $ 11,909     $ 55,341     $ 40,515  
Total revenues
    48,187       42,970       189,052       159,070  
 
                       
Adjusted EBITDAR margin
    30.9 %     27.7 %     29.3 %     25.5 %
 
                       
 
                               
Adjusted net income (loss) and net income (loss) per share
                               
Net income (loss)
  $ 1,303     $ 816     $ 4,360     $ (2,600 )
Write-off of Hearthstone transaction costs, net of tax
    75             75        
Adjustment to normalize tax rate of 38.5%
    287       (105 )     222       442  
Real estate tax adjustments, net of tax
    164       (17 )     66       (66 )
Write-off deferred loan costs, net of tax
                331       1,148  
Write-off contract rights costs, net of tax
    18             18       533  
Joint venture noncash charge
                153        
 
                       
Adjust net income (loss)
  $ 1,847     $ 694     $ 5,225     $ (543 )
 
                       
 
                               
 
                       
Adjusted net income (loss) per share
  $ 0.07     $ 0.03     $ 0.20     $ (0.02 )
 
                       
 
                               
Diluted shares outstanding
    26,624       26,559       26,637       26,014  
 
                               
Adjusted cash earnings and cash earnings per share
                               
Net income (loss)
  $ 1,303     $ 816     $ 4,360     $ (2,600 )
Depreciation and amortization expense
    2,934       2,702       11,295       12,345  
Write-off of Hearthstone transaction costs, net of tax
    75             75        
Adjustment to normalize tax rate of 38.5%
    287       (105 )     222       442  
Real estate tax adjustments, net of tax
    164       (17 )     66       (66 )
Write-off deferred loan costs, net of tax
                331       1,148  
Write-off contract rights costs, net of tax
    18             18       533  
Joint venture noncash charge
                153        
 
                       
Adjusted cash earnings
  $ 4,781     $ 3,396     $ 16,520     $ 11,802  
 
                       
 
                               
 
                       
Adjusted cash earnings per share
  $ 0.18     $ 0.13     $ 0.62     $ 0.45  
 
                       
 
                               
Diluted shares outstanding
    26,624       26,559       26,637       26,014  
 
                               
Adjusted pretax income (loss)
                               
Pretax income (loss) as reported
  $ 2,586     $ 1,156     $ 7,450     $ (3,509 )
Write-off of Hearthstone transaction costs
    122             122        
Real estate tax adjustements
    267       (27 )     107       (107 )
Write-off deferred loan costs
                538       1,867  
Write-off contract rights costs
    30             30       866  
Joint venture noncash charge
                248        
 
                       
Adjusted pretax income (loss)
  $ 3,005     $ 1,129     $ 8,495     $ (883 )