-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, VyG7UM7nVnRxeTif9pQLKANE02usT71ybAL9zUxblqPg2QnxJ6wSg60AxBrZYwkt U99aBTghpi0edcbl0hqfsA== 0000950134-09-005002.txt : 20090311 0000950134-09-005002.hdr.sgml : 20090311 20090310212637 ACCESSION NUMBER: 0000950134-09-005002 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20090310 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20090311 DATE AS OF CHANGE: 20090310 FILER: COMPANY DATA: COMPANY CONFORMED NAME: CAPITAL SENIOR LIVING CORP CENTRAL INDEX KEY: 0001043000 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-NURSING & PERSONAL CARE FACILITIES [8050] IRS NUMBER: 752678809 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-13445 FILM NUMBER: 09671089 BUSINESS ADDRESS: STREET 1: 14160 DALLAS PARKWAY STREET 2: SUITE 300 CITY: DALLAS STATE: TX ZIP: 75254 BUSINESS PHONE: 9727705600 MAIL ADDRESS: STREET 1: 14160 DALLAS PARKWAY STREET 2: SUITE 300 CITY: DALLAS STATE: TX ZIP: 75254 8-K 1 d66775e8vk.htm FORM 8-K e8vk
 
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of report (Date of earliest event reported)      March 10, 2009                    
Capital Senior Living Corporation
 
(Exact Name of Registrant as Specified in Its Charter)
Delaware
 
(State or Other Jurisdiction of Incorporation)
     
1-13445   75-2678809
 
(Commission File Number)   (IRS Employer Identification No.)
     
14160 Dallas Parkway
Suite 300
Dallas, Texas
  75254
 
(Address of Principal Executive Offices)   (Zip Code)
(972) 770-5600
 
(Registrant’s Telephone Number, Including Area Code)
 
(Former Name or Former Address, if Changed Since Last Report)
     Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
  o   Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
  o   Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
  o   Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
  o   Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
 

 


 

Item 2.02 Results of Operations and Financial Condition.
     On March 10, 2009, Capital Senior Living Corporation (the “Company”) announced its financial results for the quarter ended December 31, 2008 and fiscal year 2008 by issuing a press release. The full text of the press release issued in connection with the announcement is attached hereto as Exhibit No. 99.1. The information being furnished under this Item 2.02 and Exhibit 99.1 shall not be deemed “filed” for purposes of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing. The press release contains, and may implicate, forward-looking statements regarding the Company and includes cautionary statements identifying important factors that could cause actual results to differ materially from those anticipated.
     In the press release, the Company’s management utilized non-GAAP financial measures to describe the Company’s adjusted EBITDAR, cash earnings, cash earnings per share and other items. These non-GAAP financial measures are used by management to evaluate financial performance and resource allocation for its facilities and for the Company as a whole. These measures are commonly used as an analytical indicator within the senior housing industry, and also serve as a measure of leverage capacity and debt service ability. The Company has provided this information in order to enhance investors overall understanding of the Company’s financial performance and prospects. In addition, because the Company has historically provided this type of information to the investment community, the Company believes that including this information provides consistency in its financial reporting.
     These non-GAAP financial measures should not be considered as measures of financial performance under generally accepted accounting principles, and items excluded from them are significant components in understanding and assessing financial performance. These measures should not be considered in isolation or as an alternative to net income, cash flows generated by operating, investing, or financing activities, earnings per share or other financial statement data presented in the consolidated financial statements as an indicator of financial performance or liquidity. Because these measures are not measurements determined in accordance with generally accepted accounting principles and are thus susceptible to varying calculations, these measures as presented may not be comparable to other similarly titled measures of other companies.
Item 9.01 Financial Statements and Exhibits.
     (a) Not applicable.
     (b) Not applicable.
     (c) Not applicable.
     (d) Exhibits.
     The following exhibit to this current report on Form 8-K is not being filed but is being furnished pursuant to Item 9.01:
          99.1 Press Release dated March 10, 2009.

 


 

SIGNATURES
     Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
         
Date: March 10, 2009  Capital Senior Living Corporation
 
 
  By:   /s/ Ralph A. Beattie    
  Name:   Ralph A. Beattie   
  Title:   Executive Vice President and
Chief Financial Officer 
 
 

 


 

EXHIBIT INDEX
     The following exhibit to this current report on Form 8-K is not being filed but is being furnished pursuant to Item 9.01:
          99.1 Press Release dated March 10, 2009.

 

EX-99.1 2 d66775exv99w1.htm EX-99.1 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 2008 RESULTS
DALLAS – (BUSINESS WIRE) – March 10, 2009 – 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 2008. Company highlights for the fourth quarter and 2008 fiscal year include:
Financial Highlights – Fourth Quarter
  Revenues were $48.0 million in the fourth quarter of 2008 compared to $48.2 million in the fourth quarter of 2007.
 
  Adjusted EBITDAR (income from operations plus depreciation and amortization and facility lease expense) was $13.7 million compared to $14.9 million in the prior year period. Adjusted EBITDAR in the fourth quarter of 2008 excludes unusual or non-operating items such as the write-off of preacquisition costs, property tax adjustments, separation pay, casualty losses and adjustments to deferred revenue as itemized on the last page of this release. Adjusted EBITDAR in the fourth quarter of 2007 excludes the write-off of preacquisition costs and property tax adjustments.
 
  Adjusted EBITDAR margin was 28.5 percent compared to 30.9 percent in the fourth quarter of the prior year.
 
  Net income reflected a loss of $0.2 million or $0.01 per share in the fourth quarter of 2008 compared to a profit of $1.3 million or $0.05 per diluted share in the fourth quarter of 2007.
 
  Adjusted net income was $0.8 million or $0.03 per diluted share, compared to adjusted net income of $1.8 million or $0.07 per diluted share in the fourth quarter of 2007. These comparisons exclude the adjustments to EBITDAR noted above along with excluding gains or losses on assets. These adjustments are listed on the last page of this release and reconciled to the most comparable GAAP measure.
 
  Adjusted cash earnings (adjusted net income plus depreciation and amortization) were $4.0 million or $0.15 per diluted share, versus $4.8 million or $0.18 per diluted share in the fourth quarter of 2007, with the adjustments noted above.
Financial Highlights – Full Year
  Revenues of $193.3 million increased $4.2 million or approximately 2.0 percent from the prior year.
 
  Adjusted EBITDAR of $56.6 million increased 2.0 percent from the prior year.
 
  Adjusted EBITDAR margin was 29.3 percent in both 2008 and 2007.

 


 

CAPITAL/Page 6
  Net income was $3.7 million or $0.14 per diluted share compared to $4.4 million or $0.16 per diluted share in 2007.
 
  Adjusted net income was $4.7 million or $0.18 per diluted share, versus adjusted net income of $5.2 million or $0.20 per diluted share in 2007. These comparisons exclude the adjustments noted above along with the write-off of deferred loan costs and non-cash charges related to joint venture amortization in 2007.
 
  Adjusted cash earnings were $17.1 million or $0.64 per diluted share, versus $16.5 million or $0.62 per diluted share in 2007, with the adjustments noted above.
Operational Highlights – Fourth Quarter
  Average physical occupancy rate for the 57 stabilized communities was 88 percent.
 
  Operating margins (before property taxes, insurance and management fees) were 48 percent in stabilized independent and assisted living communities.
 
  At communities under management, excluding the four communities undergoing conversions, same-store revenue increased 1.0 percent versus the fourth quarter of 2007 as a result of a 4.5 percent increase in average monthly rent. Same-store expenses, excluding the property tax adjustment and casualty losses, increased 1.1 percent and net income increased 0.9 percent from the comparable period of the prior year.
“We made progress during the fourth quarter in spite of the economic downturn,” said Lawrence A. Cohen, Chief Executive Officer of the Company. “Occupancy held relatively flat from the third quarter and average monthly rents increased 4.5 percent over the prior year and 1.4 percent sequentially from the third quarter. Our expense management and group purchasing limited growth in same-community expense, excluding adjustments, to 1.1 percent and operating expenses decreased sequentially from the third quarter. We are encouraged by the higher number of move-ins and deposits in the first two months of 2009 as compared to the same period in 2008. These results validate our focus on providing seniors with quality housing and care at affordable rates, and delivering exceptional value in challenging economic times.”
OPERATING AND FINANCIAL RESULTS
Fourth Quarter Results
For the fourth quarter of 2008, the Company reported revenue of $48.0 million, compared to revenue of $48.2 million in the fourth quarter of 2007. The reduction is largely due to lower development fees in the fourth quarter of 2008 as the Company winds down its development pipeline. Resident and healthcare revenue increased from the fourth quarter of the prior year by approximately $0.5 million, or 1 percent.
The number of consolidated communities increased from 49 in the fourth quarter of 2007 to 50 in the fourth quarter of 2008. Financial occupancy of the consolidated portfolio averaged 85.5 percent in the fourth quarter of 2008 with an average monthly rent of $2,506 per occupied unit. Excluding four communities with units being converted to higher levels of care, financial occupancy of the consolidated portfolio averaged 87.0 percent.

 


 

CAPITAL/Page 7
Revenue under management was $55.7 million in the fourth quarter of 2008 compared to $55.9 million in the fourth quarter of 2007. Revenue under management includes revenue generated by the Company’s consolidated communities, communities owned through 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 2008 increased by $0.8 million from the fourth quarter of 2007. As a percentage of resident and healthcare revenue, operating expenses were 63.5 percent in the fourth quarter of 2008 compared to 62.4 percent in the fourth quarter of 2007. Operating expenses for the quarter included approximately $0.4 million of casualty losses and real estate tax adjustments which applied to prior periods. Excluding these items, this quarter’s operating margins would have been approximately equal to the fourth quarter of 2007.
General and administrative expenses of $3.9 million were approximately $1.0 million higher than the fourth quarter of 2007. Approximately $0.6 million of the increase was the result of separation pay incurred as a result of discontinuing further development activities. An additional $0.2 million reflects the write-off of preacquisition costs for projects which are no longer being pursued. As a percentage of revenue under management, general and administrative expenses were 5.5 percent in the fourth quarter of 2008.
Facility lease expenses were $6.3 million in the fourth quarter of 2008, approximately $0.2 million higher than the fourth quarter of 2007, reflecting 25 leased communities this quarter versus 24 last year, along with increases in contingent rent. The Company has reclassified the amortization of deferred gains on sale leaseback transactions from gain on sale of assets to a reduction of facility lease expense to better conform with industry practice.
Depreciation and amortization expense increased $0.3 million from the fourth quarter of the prior year, as a result of capital improvements and new information systems which became operational at the beginning of this year.
Adjusted EBITDAR for the fourth quarter of 2008 was approximately $13.7 million, compared to $14.9 million in the fourth quarter of 2007. Adjusted EBITDAR margin was 28.5 percent for the period.
Interest income was $0.1 million in the current quarter as the Company earned interest on cash balances and lease deposits. Interest expense was $3.0 million in the fourth quarter of 2008, compared to $3.1 million in the fourth quarter of 2007, reflecting lower debt outstanding due to principal amortization.
The Company reported a pre-tax loss of approximately $0.4 million in the fourth quarter of 2008 compared to a pre-tax profit of approximately $2.6 million in the fourth quarter of 2007. Fourth quarter 2008 results include several infrequent non-operating items such as separation pay, casualty losses, write-off of preacquisition costs, property tax adjustments and other items identified on the last page of this release and reconciled to the most comparable GAAP measure. On an adjusted basis, the Company earned a

 


 

CAPITAL/Page 8
pre-tax profit of $1.2 million in the fourth quarter of 2008 compared to a pre-tax profit of $3.0 million in the fourth quarter of 2007. Adjusted net income was $0.8 million or $0.03 per diluted share in the fourth quarter of 2008 versus adjusted net income of $1.8 million or $0.07 per diluted share in the fourth quarter of 2007.
Adjusted cash earnings (adjusted net income plus depreciation and amortization) were $4.0 million or $0.15 per diluted share in the fourth quarter of 2008, versus $4.8 million or $0.18 per diluted share in the fourth quarter of 2007.
Full Year Results
For the 2008 fiscal year, the Company reported revenues of $193.3 million, compared to revenues of $189.1 million in the prior year, an increase of $4.2 million or approximately 2.0 percent.
Reflecting the adjustments noted above, adjusted EBITDAR for 2008 was $56.6 million, an increase of $1.2 million or 2.0 percent from the $55.4 million reported in 2007. Adjusted net income was $4.7 million or $0.18 per diluted share and adjusted cash earnings were $17.1 million or $0.64 per diluted share.
CAPITAL OVERVIEW AND FINANCING
Capital expenditures in 2008 were approximately $8.1 million including $4.6 million of recurring capital expenditures, $3.0 million of major projects or renovation and $0.5 million of information technology. The Company ended the year with approximately $25.9 million of cash and cash equivalents and approximately $185.8 million of mortgage debt at fixed interest rates averaging approximately 6.1 percent. With the exception of a $4.8 million mortgage maturing in September of 2009, the next closest maturity is July of 2015.
In January of 2009, the Company announced that its Board of Directors has authorized a stock repurchase program of up to $10 million of its common stock. Under the stock repurchase program, the Company is authorized to repurchase, from time to time, shares of its common stock in the open market and in privately negotiated transactions. The timing and extent to which the Company may repurchase its shares will depend upon market conditions and other corporate considerations. The Company anticipates that it will finance the repurchase program with available cash.
Q408 CONFERENCE CALL INFORMATION
The Company will host a conference call with senior management to discuss the Company’s fourth quarter and full year 2008 results. The call will be held on Wednesday, March 11, 2009 at 11:00 a.m. Eastern Time.
The call-in number is 913-312-0962, confirmation code 9944004. A link to a simultaneous webcast of the teleconference will be available at www.capitalsenior.com through Windows Media Player or RealPlayer. To pre-check your system compatibility prior to our event go to this link: http://www.investorcalendar.com/aboutus/HelpDesk.asp
For the convenience of the Company’s shareholders and the public, the conference call will be recorded and available for replay starting March 11, 2009 at 2:00 pm Eastern Time, until March 18, 2009 at 8:00 p.m. Eastern Time. To access the conference call replay, call 719-457-0820, confirmation code 9944004. 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.

 


 

CAPITAL/Page 9
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 9,500 residents, including 38 senior living communities which the Company owns or in which the Company has an ownership interest, 25 leased communities and one community it manages for a third party. Resident capacities in the communities operated by the Company indicate that 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.
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.
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.
Contact Ralph A. Beattie, Chief Financial Officer, at 972-770-5600.

 


 

CAPITAL/Page 10
CAPITAL SENIOR LIVING CORPORATION
CONSOLIDATED BALANCE SHEETS
(in thousands)
                 
    December 31,  
    2008     2007  
ASSETS
               
Current assets:
               
Cash and cash equivalents
  $ 25,880     $ 23,359  
Accounts receivable, net
    3,809       3,232  
Accounts receivable from affiliates
    1,152        846  
Federal and state income taxes receivable
    2,364       2,084  
Deferred taxes
    1,052        996  
Assets held for sale
     354       1,011  
Property tax and insurance deposits
    8,632       7,860  
Prepaid expenses and other
    5,930       4,526  
 
           
Total current assets
    49,173       43,914  
Property and equipment, net
    305,881       310,442  
Deferred taxes
    11,062       12,824  
Investments in limited partnerships
    7,173       6,199  
Other assets, net
    14,831       16,674  
 
           
Total assets
  $ 388,120     $ 390,053  
 
           
 
               
LIABILITIES AND SHAREHOLDERS’ EQUITY
               
Current liabilities:
               
Accounts payable
  $ 1,920     $ 1,201  
Accrued expenses
    13,661       13,561  
Current portion of notes payable
    12,026       9,035  
Current portion of deferred income
    6,174       5,174  
Customer deposits
    1,593       2,024  
 
           
Total current liabilities
    35,374       30,995  
Deferred income
    20,056       23,168  
Notes payable, net of current portion
    177,541       185,733  
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 26,681 and 26,596 in 2008 and 2007, respectively
     267        266  
Additional paid-in capital
    130,426       129,159  
Retained earnings
    24,456       20,732  
 
           
Total shareholders’ equity
    155,149       150,157  
 
           
Total liabilities and shareholders’ equity
  $ 388,120     $ 390,053  
 
           

 


 

CAPITAL SENIOR LIVING CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
                                 
    Three Months Ended     Year Ended  
    December 31,     December 31,  
    2008     2007     2008     2007  
Revenues:
                               
Resident and health care revenue
  $ 43,230     $ 42,721     $ 172,025     $ 167,563  
Unaffiliated management services revenue
    54       652       194       1,591  
Affiliated management services revenue
    702       1,082       4,882       3,117  
Community reimbursement revenue
    4,022       3,732       16,173       16,781  
 
                       
Total revenues
    48,008       48,187       193,274       189,052  
Expenses:
                               
Operating expenses (exclusive of facility lease expense and depreciation and amortization expense shown below)
    27,461       26,647       107,315       103,804  
General and administrative expenses
    3,921       2,866       13,654       12,046  
Facility lease expense
    6,283       6,057       25,057       23,811  
Provision for bad debts
    219       224       556       330  
Stock-based compensation expense
    250       216       1,036       979  
Depreciation and amortization
    3,210       2,934       12,468       11,295  
Community reimbursement expense
    4,022       3,732       16,173       16,781  
 
                       
Total expenses
    45,366       42,676       176,259       169,046  
 
                       
Income from operations
    2,642       5,511       17,015       20,006  
Other income (expense):
                               
Interest income
    59       165       422       674  
Interest expense
    (3,045 )     (3,148 )     (12,217 )     (12,763 )
(Loss) gain on sale of assets
    (49 )     34       681       108  
Write-down of assets held for sale
                (134 )      
Write-off of deferred loan costs
                      (538 )
Other income (expense)
    43       24       270       (37 )
 
                       
Income before provision for income taxes
    (350 )     2,586       6,037       7,450  
Benefit (provision) for income taxes
    136       (1,283 )     (2,313 )     (3,090 )
 
                       
Net income
  $ (214 )   $ 1,303     $ 3,724     $ 4,360  
 
                       
Per share data:
                               
Basic net (loss) income per share
  $ (0.01 )   $ 0.05     $ 0.14     $ 0.17  
 
                       
Diluted net (loss) income per share
  $ (0.01 )   $ 0.05     $ 0.14     $ 0.16  
 
                       
Weighted average shares outstanding — basic
    26,423       26,286       26,377       26,205  
 
                       
Weighted average shares outstanding — diluted
    26,423       26,624       26,620       26,637  
 
                       


 

Capital Senior Living Corporation
Supplemental Information
                                                 
    Communities   Resident Capacity   Units
    Q4 08   Q4 07   Q4 08   Q4 07   Q4 08   Q4 07
Portfolio Data
                                               
I. Community Ownership / Management
                                               
Consolidated communities
                                               
Owned
    25       25       3,926       3,926       3,503       3,503  
Leased
    25       24       3,775       3,710       3,152       3,105  
Joint Venture communities (equity method)
    13       12       1,602       1,406       1,367       1,221  
Third party communities managed
    1       3       148       502       115       408  
 
                                               
Total
    64       64       9,451       9,544       8,137       8,237  
Independent living
                    6,510       6,713       5,546       5,738  
Assisted living
                    2,286       2,176       1,973       1,881  
Continuing Care Retirement Communities
                    655       655       618       618  
 
                                               
Total
                    9,451       9,544       8,137       8,237  
II. Percentage of Operating Portfolio
                                               
Consolidated communities
                                               
Owned
    39.1 %     39.1 %     41.5 %     41.1 %     43.1 %     42.5 %
Leased
    39.1 %     37.5 %     39.9 %     38.9 %     38.7 %     37.7 %
Joint venture communities (equity method)
    20.3 %     18.8 %     17.0 %     14.7 %     16.8 %     14.8 %
Third party communities managed
    1.6 %     4.7 %     1.6 %     5.3 %     1.4 %     5.0 %
 
                                               
Total
    100.0 %     100.0 %     100.0 %     100.0 %     100.0 %     100.0 %
Independent living
                    68.9 %     70.3 %     68.2 %     69.7 %
Assisted living
                    24.2 %     22.8 %     24.2 %     22.8 %
Continuing Care Retirement Communities
                    6.9 %     6.9 %     7.6 %     7.5 %
 
                                               
Total
                    100.0 %     100.0 %     100.0 %     100.0 %
Selected Operating Results
                                               
I. Consolidated communities
                                               
Number of communities
    50       49                                  
Resident capacity
    7,701       7,636                                  
Unit capacity
    6,655       6,608                                  
Financial occupancy (1)
    85.5 %     88.5 %                                
Revenue (in millions)
    43.3       42.6                                  
Operating expenses (in millions) (2)
    24.6       24.0                                  
Operating margin
    43 %     44 %                                
Average monthly rent
    2,506       2,404                                  
II. Waterford / Wellington communities
                                               
Number of communities
    17       17                                  
Resident capacity
    2,426       2,426                                  
Unit capacity
    2,132       2,132                                  
Financial occupancy (1)
    89.6 %     91.7 %                                
Revenue (in millions)
    12.0       11.9                                  
Operating expenses (in millions) (2)
    6.6       6.5                                  
Operating margin
    45 %     45 %                                
Average monthly rent
    2,106       2,028                                  
III. Communities under management
                                               
Number of communities
    64       64                                  
Resident capacity
    9,451       9,544                                  
Unit capacity
    8,137       8,237                                  
Financial occupancy (1)
    84.2 %     88.8 %                                
Revenue (in millions)
    55.7       55.9                                  
Operating expenses (in millions) (2)
    31.1       30.6                                  
Operating margin
    44 %     45 %                                
Average monthly rent
    2,655       2,523                                  
IV. Same Store communities under management (excluding 4 communities with conversions)
                                               
Number of communities
    58       58                                  
Resident capacity
    8,534       8,534                                  
Unit capacity
    7,361       7,361                                  
Financial occupancy (1)
    87.3 %     89.7 %                                
Revenue (in millions)
    51.7       51.2                                  
Operating expenses (in millions) (2)
    28.6       28.1                                  
Operating margin
    45 %     45 %                                
Average monthly rent
    2,667       2,553                                  
V. General and Administrative expenses as a percent of Total Revenues under Management
                                               
Fourth Quarter (3)
    5.5 %     5.6 %                                
Fiscal 2008 (3)
    5.5 %     5.5 %                                
VI. Consolidated Debt Information (in thousands, except for interest rates)
                                               
Excludes insurance premium financing
                                               
Total debt (fixed rate)
    185,847       189,072                                  
Weighted average interest rate
    6.1 %     6.1 %                                
 
(1)   Financial occupancy represents actual days occupied divided by total number of available days during the quarter.
 
(2)   Excludes management fees, insurance and property taxes.
 
(3)   Excludes unusual legal/proxy costs, write-off of preacquisition costs, and separation pay.

 


 

CAPITAL SENIOR LIVING CORPORATION
NON-GAAP RECONCILIATIONS
                                 
    Three Months Ended December 31,     Year Ended December 31,  
    2008     2007     2008     2007  
Adjusted EBITDAR
                               
Net income from operations
  $ 2,642     $ 5,511     $ 17,015     $ 20,006  
Depreciation and amortization expense
    3,210       2,934       12,468       11,295  
Facility lease expense
    6,283       6,057       25,057       23,811  
Unusual legal/proxy costs
    25             205       63  
Write-off of preacquisition and project costs
    203       122       578       122  
Real estate tax settlements/adjustments
    240       267       240       107  
Retirement and separation costs
    624             624        
Casualty losses
    181             181        
Deferred revenue adjustment
    260             260        
 
                       
Adjusted EBITDAR
  $ 13,668     $ 14,891     $ 56,628     $ 55,404  
 
                       
 
                               
Adjusted EBITDAR Margin
                               
Adjusted EBITDAR
  $ 13,668     $ 14,891     $ 56,628     $ 55,404  
Total revenues
    48,008       48,187       193,274       189,052  
 
                       
Adjusted EBITDAR margin
    28.5 %     30.9 %     29.3 %     29.3 %
 
                       
 
                               
Adjusted net income and net income per share
                               
Net income
  $ (214 )   $ 1,303     $ 3,724     $ 4,360  
Unusual legal/proxy costs, net of tax
    15             126       39  
Write-off of preacquisition and project costs, net of tax
    125       75       357       75  
Adjustment to normalize tax rate
          287             222  
Real estate tax settlements/adjustments, net of tax
    148       164       148       66  
Retirement and separation costs, net of tax
    385             385        
Casualty losses, net of tax
    112             112        
Write-off deferred loan costs, net of tax
                      331  
Loss (gain) on assets, net of tax
    36       (3 )     (331 )     (48 )
Deferred revenue adjustment, net of tax
    160             160        
Joint venture noncash charge, net of tax
                      153  
 
                       
Adjusted net income
  $ 767     $ 1,826     $ 4,681     $ 5,198  
 
                       
 
                               
 
                       
Adjusted net income per share
  $ 0.03     $ 0.07     $ 0.18     $ 0.20  
 
                       
Diluted shares outstanding
    26,423       26,624       26,620       26,637  
 
                               
Adjusted cash earnings and cash earnings per share
                               
Net income
  $ (214 )   $ 1,303     $ 3,724     $ 4,360  
Depreciation and amortization expense
    3,210       2,934       12,468       11,295  
Unusual legal/proxy costs, net of tax
    15             126       39  
Write-off of preacquisition and project costs, net of tax
    125       75       357       75  
Adjustment to normalize tax rate
          287             222  
Real estate tax settlements/adjustments, net of tax
    148       164       148       66  
Retirement and separation costs, net of tax
    385             385        
Casualty losses, net of tax
    112             112        
Write-off deferred loan costs, net of tax
                      331  
Loss (gain) on assets, net of tax
    36       (3 )     (331 )     (48 )
Deferred revenue adjustment, net of tax
    160             160        
Joint venture noncash charge, net of tax
                      153  
 
                       
Adjusted cash earnings
  $ 3,977     $ 4,760     $ 17,149     $ 16,493  
 
                       
 
                               
 
                       
Adjusted cash earnings per share
  $ 0.15     $ 0.18     $ 0.64     $ 0.62  
 
                       
 
                               
Diluted shares outstanding
    26,423       26,624       26,620       26,637  
 
                               
Adjusted pretax income
                               
Pretax income as reported
  $ (350 )   $ 2,586     $ 6,037     $ 7,450  
Unusual legal/proxy costs
    25             205       63  
Write-off of preacquisition and project costs
    203       122       578       122  
Real estate tax settlements/adjustments
    240       267       240       107  
Retirement and separation costs
    624             624        
Casualty losses
    181             181        
Write-off deferred loan costs
                      538  
Loss (gain) on assets
    58       (4 )     (538 )     (78 )
Deferred revenue adjustment
    260             260        
Joint venture noncash charge
                      248  
 
                       
Adjusted pretax income
  $ 1,241     $ 2,971     $ 7,587     $ 8,450  
 
                       

 

GRAPHIC 3 d66775d6677501.gif GRAPHIC begin 644 d66775d6677501.gif M1TE&.#EAIP`_`.9_`)F8F,7$Q&!@8.GIZ3T\/)65E>SL[!H:&=C9V'9V=JVM MK>CHZ.7EY5!04$U-32PL+(J*B6YN;H*!@>[N[GU]?<_/S][>WN;FYO+R\D!` M0+>WMP0$!/3T]-K;VX6%A2`@(!`0$**BHKR\O0H*"GEY>::EI=SA45%(B8J+C(V.CY"1CGZ4E9:7F)F99T>:GI]^ MDJ*CI*6"H*B>1!TO/FJIL*&FL[2U@[&X`Q`?&P04G;B?MCHY.;;'D<&@0Q8) M'WU]/GD)0LJ>M3_0?2!!D7Q]QG]"0(@Y?7S(AM:>>74;T"!>?AHQ2>N8M-D" M.4(^?4*0PC(`!#EP!P9^NPK2-(DRH0*;V&LQ`"$-A`,*AG(H&2GK%(&6Q;Z MUD#?GV\??L0$^"W'CF<^=C!U:@Y=SE-&]7C0MN''I3$0C,ZJ>@@(.AU]_S(\ M3:@#A(^YQMBZ_0-7;M>O8'?*.*!MQH)+`S)TV+GVH"$=/_S%Q2LH)F6VD"7[ MQ?G5Z``6/Z]9^^'Q0[>8`G9,9OO',ENVL&5O]MIY9P&?T&H< MQD2$A8;4LWR`"-G#7\AH?S;*9*)E"$;$8$4,5H^%B2S$8EFG+.C"`UP<- M)@1C0!3C!4/+#L#%9:4C?]FICC)$//'0!CR\H0P?!:0AJ"EU^2!$#@UPUDB( M(RJJ4S`!C*"-'/8H@\`-"%Q:RFJ#\!'2'T"L9--35F4@`$&@"E*KK@\*!(2N M,RHS@`O:'&#'/4S<$&+`74D"X-1E+3@`9"HT.+/!__VT8T.RL&F;\WMQ*."!`&MM^$[)46TH,&S^!!_.RA$X$$6&-"'GD<#8M0N_>F@K/"` M_S8$%+5\)7P$@<;PIG@\B/N$)/K]?YXD0<)#;@#0Y/E^(+!&E)J@!?R>,BM# M]&I^]-.$%'"@#0>8CW^4`$`$V%>*`4O><,6P/Z@#P%`(U0CRX0&E!2!%RYO M""MP@!XR(4`9OD\N/B3(!^*#PSX0)!M5LAH0O9:)"XPO84%1X25(L`,FSF*` MD]F:B-SF+Y#A)5%\ZQLFAB"!1^V@0&*D!`(<$$9+--$0Y?)!?JS81D'<$"=Q M))$E>B"T#`@OCY0@P@N6@+:,G-&)A/\_,_/9SU;H0VA\0`:0 MQ,01OK"'2PAP/0DI%USZ,*M.4L8@4_3)%N5H"2X`K@\1>&0J*1&"-9#!CVNQ MV@D,?.$$,"0%W-;3-#(%H1M5P^0C_&`$`#S*`3P(JE"'2M2B&O6H2$5J!")` M!5K$)"0Z\&$^9Y0HDM)H"G/_6,\&MLK5KGKUJV`-JUC'J@((--446V,-A$1: MD&=\('(@B<8.6/(,M;957[/ZP0]\^`,@2*8!.O"KOEA3$I&X%:Y">(8`"F$$ M&\#RL9"-K&0G2]GPL$"B,15%')F6`Q]2!1HE@8H0LH$.SGKV8S6\"@@8Y#:5 M3"NG?S#M/^;B`T[1DA!;T%-E=\O;WGX``/3,K"3B.,5!%/<;:OW&K(I;7$$4 M=RH0`D*($I*HR33W#\>=K?S^H`$)*/.[X`VO>,=+WO`N`;.61,IL/9+)]E#F MO9;A&<@L(XBKX+,_L)4O9;9+T9QL;;&"@%6V!*&<]WZC)04>,+^@1M^-:$H( MU,7)C&047&"V\+>_"O'A/N1EC&QT0S;HH,TW]&:.Q7HXM@FAKSDZ0MJ;V&0R M)P;Q?CV%885`YB>S,N>\/!D.ID!#;WSI%#0`3%]^_1@$'9$6R":CXR'S&+\U M!@PQMMB#'%2K2CRN
-----END PRIVACY-ENHANCED MESSAGE-----