Capital Senior Living Corporation Reports Third Quarter 2016 Results

Capital Senior Living Corporation (the "Company") (NYSE:CSU), one of the nation's largest operators of senior housing communities, today announced operating and financial results for the third quarter 2016. Company highlights for the third quarter include:

Operating and Financial Summary (all amounts in this operating and financial summary exclude three communities that are undergoing repositioning, lease-up or significant renovation and conversion, unless otherwise noted; also, see Non-GAAP Financial Measures below and reconciliation of Non-GAAP measures to the most directly comparable GAAP measure on the final page of this release. Note that following the Securities and Exchange Commission's recent issuance of updated guidance on the use of non-GAAP financial measures, the Company no longer presents Adjusted CFFO on a per share basis.)
  • Revenue in the third quarter of 2016, including all communities, was $111.4 million, a $7.0 million, or 6.7%, increase from the third quarter of 2015.
    • Revenue for consolidated communities, which excludes the three communities undergoing repositioning, lease-up or significant renovation and conversion, increased 7.3% in the third quarter of 2016 as compared to the third quarter of 2015.
    • Occupancy for the Company's consolidated communities was 88.4% in the third quarter of 2016, which is even with the second quarter of 2016 and a decrease of 50 basis points from the third quarter of 2015. Same-community occupancy was 88.6% for the third quarter of 2016, a 10 basis point increase from the second quarter of 2016 and a 30 basis point decrease from the third quarter of 2015.
    • Average monthly rent for the Company's consolidated communities in the third quarter of 2016 was $3,489, an increase of $106 per occupied unit, or 3.2%, as compared to the third quarter of 2015. Same-community average monthly rent was $3,458, an increase of $74 per occupied unit, or 2.2%, from the third quarter of 2015.
  • Income from operations, including all communities, was $3.7 million in the third quarter of 2016.
    • Adjusted EBITDAR was $38.0 million in the third quarter of 2016, a 4.3% increase from the third quarter of 2015. The Company's Adjusted EBITDAR margin was 35.5% for the third quarter of 2016. The three communities undergoing repositioning, lease-up or significant renovation and conversion, not included in Adjusted EBITDAR, generated an additional $0.8 million of EBITDAR.
  • The Company's Net Loss for the third quarter of 2016, including all communities, was $7.1 million, which includes non-cash amortization of resident leases of $2.6 million associated with communities acquired by the Company in the previous 12 months.
    • Excluding non-recurring or non-economic items, the Company's adjusted net loss was $0.7 million in the third quarter of 2016.
    • Adjusted Cash From Facility Operations ("CFFO") was $11.6 million in the third quarter of 2016 compared to $12.0 million in the third quarter of 2015.
  • The Company completed the acquisitions of two communities during the third quarter and is scheduled to close on an additional community this week. These three acquisitions have a combined purchase price of approximately $74 million and are expected to generate incremental annual CFFO of approximately $3.0 million. These acquisitions bring the Company's total acquisitions completed in 2016 to approximately $138.4 million.
  • The Company announced today that it has agreed to purchase four communities that it currently leases for a total purchase price of approximately $85 million. This transaction will result in incremental annual CFFO of approximately $1.9 million, releases the Company from certain lease obligations under the lease related to these four communities, including annual rent escalations, provides the Company greater flexibility related to these communities and increases its percentage of assets owned versus leased. The Company currently expects to close on this transaction in January 2017.

"We made steady progress in the third quarter on important operational and corporate objectives related to positioning the Company for sustained solid growth, including the announcement of the pending strategic purchase of four communities we currently lease, as we look to continue to increase our real estate ownership," said Lawrence A. Cohen, Chief Executive Officer of the Company. "The Company's third quarter results were impacted by two non-controllable items, attrition and healthcare claims. We experienced very strong demand at our communities in the third quarter of 2016, with same-community move-ins increasing 5.4% over the third quarter of 2015; however, same-community attrition increased an unusually high 9.5% during the quarter, which impacted our occupancy and revenue. We also experienced an unusual spike in healthcare claims in the third quarter, resulting in a significant increase in the Company's G&A expense.

"We continue to have a robust acquisition pipeline that allows us to increase our ownership of high-quality senior housing communities in geographically concentrated regions and generate meaningful increases in our key performance metrics and real estate value. We closed on the acquisitions of two communities during the third quarter and on the acquisition of an additional community in November. We are also pleased to announce the pending acquisition of four communities that we currently lease, and we continue to pursue additional opportunities.

"We believe that we are well positioned to create long-term shareholder value as a larger company with scale, competitive advantages and a substantially all private-pay business model in a highly fragmented industry that benefits from long-term demographics, need-driven demand, limited competitive new supply in our local markets, a strong housing market and a growing economy."

Recent Investment Activity
  • The Company completed acquisitions of two senior housing communities for a combined purchase price of approximately $45 million in late September, and are scheduled to complete the acquisition of another senior housing community this week for a purchase price of approximately $29 million. These communities expand the Company's operations in Texas, Massachusetts and Ohio, and are comprised of 405 units offering independent living, assisted living and memory care services.Combined highlights of the transactions include:
    • Increases annual Adjusted CFFO by approximately $3.0 million.
    • Adds approximately $1.3 million to earnings.
    • Increases annual revenue by approximately $18.4 million.
    • Average monthly rents for the communities are approximately $4,100.

    The communities were financed with an aggregate of approximately $55.3 million of non-recourse mortgage debt with terms of 10 and 15 years at an average fixed interest rate of approximately 4.2%.
  • As noted above, acquisitions of four communities totaling approximately $85 million are expected to close in January 2017, subject to completion of due diligence and customary closing conditions. The Company has a strong pipeline of near- to medium-term targets and is conducting due diligence on additional acquisitions of high-quality senior housing communities in states with extensive existing operations. With a strong reputation among sellers, the Company sources the majority of its acquisitions off-market and at attractive terms.
  • During the third quarter of 2016, the Company completed supplemental loans on three communities that resulted in $9.3 million in net cash proceeds, which recognizes the significant value that has been created in these communities since the date of their primary loans in 2012. These loans have an average interest rate of 4.88% and mature coterminous with the original loans in the second quarter of 2022.
  • In the fourth quarter of 2016, the Company anticipates closing on additional supplemental loans which are expected to result in approximately $12 million of net cash proceeds. These additional supplemental loans will be on terms similar to other supplemental loans closed by the Company. Closing of these anticipated new supplemental loans is subject to customary conditions, including lender approval.

Financial Results - Third Quarter

For the third quarter of 2016, the Company reported revenue of $111.4 million, compared to revenue of $104.4 million in the third quarter of 2015, an increase of 6.7%, mostly due to the acquisition of 11 communities during or since the third quarter of 2015. Revenue for consolidated communities excluding the three communities undergoing repositioning, lease-up or significant renovation and conversion increased 7.3% in the third quarter of 2016 as compared to the third quarter of 2015. These increases were achieved with fewer units available for lease in the third quarter of 2016 than the third quarter of 2015, exclusive of acquisitions, due to the disposition of one community in the third quarter of 2015 and conversion and refurbishment projects currently in progress at certain communities.

Operating expenses for the third quarter of 2016 were $69.6 million, an increase of $6.0 million from the third quarter of 2015, also primarily due to the acquisitions of senior housing communities made during or since the third quarter of 2015.

General and administrative expenses for the third quarter of 2016 were $5.7 million compared to $4.8 million in the third quarter of 2015. Excluding transaction and conversion costs of approximately $0.5 million from the third quarter of both 2016 and 2015, general and administrative expenses increased $1.0 million in the third quarter of 2016 as compared to the third quarter of 2015, primarily related to an unusual spike in healthcare claims in the third quarter of 2016. As a percentage of revenues under management, general and administrative expenses, excluding transaction and conversion costs, were 4.7% in the third quarter of 2016.

Income from operations for the third quarter of 2016 was $3.7 million. The Company recorded a net loss on a GAAP basis of $7.1 million in the third quarter of 2016. Excluding non-recurring or non-economic items reconciled on the final page of this release, the Company's adjusted net loss was $0.7 million in the third quarter of 2016.

The Company's Non-GAAP financial measures exclude three communities that are undergoing repositioning, lease-up of higher-licensed units or significant renovation and conversion (see "Non-GAAP Financial Measures" below).

Adjusted EBITDAR for the third quarter of 2016 was $38.0 million, an increase of $1.6 million, or 4.3%, from the third quarter of 2015. The Adjusted EBITDAR margin for the third quarter of 2016 was 35.5%. The three communities undergoing repositioning, lease-up or significant renovation and conversion, not included in Adjusted EBITDAR, generated an additional $0.8 million of EBITDAR.

Adjusted CFFO was $11.6 million in the third quarter of 2016, as compared to $12.0 million in the third quarter of 2015.

Operating Activities

Same-community results exclude the three 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 third quarter of 2016 increased 1.4% versus the third quarter of 2015. Due to conversion and refurbishment projects currently in progress at certain communities, fewer units were available for rent in the third quarter of this year than the third quarter of last year. With a like number of units available in both years, same-community revenue would have increased approximately 1.8% in the third quarter of 2016 as compared to the third quarter of the prior year.

Same-community expenses increased 1.7% from the third quarter of the prior year, excluding conversion costs in both periods. On the same basis, labor costs, including benefits, increased 2.5%, food costs increased 0.7% and utilities increased 0.5%, all as compared to the third quarter of 2015, and same-community net operating income increased 0.8% in the third quarter of 2016 as compared to the third quarter of 2015.

Capital expenditures for the third quarter of 2016 were $17.6 million, representing approximately $16.2 million of investment spending and approximately $1.4 million of recurring capital expenditures. If annualized, spending for recurring capital expenditures was approximately $460 per unit.

Balance Sheet

The Company ended the quarter with $43.1 million of cash and cash equivalents, including restricted cash. During the third quarter of 2016, the Company received net cash proceeds of $9.3 million related to supplemental loans for three communities, invested $11.8 million in the two communities acquired during the third quarter, and spent $17.6 million on capital improvements. The Company received reimbursements totaling $2.0 million in the third quarter for capital improvements and expects to receive additional reimbursements as the remaining projects are completed.

As of September 30, 2016, the Company financed its owned communities with mortgages totaling $873.5 million at interest rates averaging 4.6%. All of the Company's debt is at fixed interest rates, except for one bridge loan totaling approximately $11.8 million at September 30, 2016, which matures in the third quarter of 2018. The earliest maturity date for the Company's fixed-rate debt is in 2021.

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, conversion and renovation programs.

Q3 2016 Conference Call Information

The Company will host a conference call with senior management to discuss the Company's third quarter 2016 financial results. The call will be held on Tuesday, November 1, 2016, at 5:00 p.m. Eastern Time. The call-in number is 913-312-1481, confirmation code 2308411. 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 November 1, 2016 at 8:00 p.m. Eastern Time, until November 10, 2016 at 8:00 p.m. Eastern Time. To access the conference call replay, call 719-457-0820, confirmation code 2308411. The conference call will also be made available for playback via the Company's corporate website, www.capitalsenior.com.

Non-GAAP Financial Measures of Operating Performance

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 of operating performance 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 of operating performance 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 performance measures are useful as they are performance measures used by management in identifying trends in day-to-day performance because they exclude the costs associated with acquisitions and conversions and items that do not reflect the ordinary performance of our operations and provide indicators to management of progress in achieving both consolidated and business unit 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 on the last page of this release the reconciliation of 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. Following the SEC's recent issuance of updated guidance on the use of non-GAAP financial measures, the Company no longer presents Adjusted CFFO on a per share basis.

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 housing 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 129 senior housing communities in geographically concentrated regions with an aggregate capacity of approximately 16,300 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
(unaudited, in thousands, except per share data)
 
September 30, December 31,
2016 2015
 
ASSETS
Current assets:
Cash and cash equivalents $ 29,834 $ 56,087
Restricted cash 13,292 13,159
Accounts receivable, net 11,065 9,254
Property tax and insurance deposits 13,209 14,398
Prepaid expenses and other   6,482     4,370  
Total current assets 73,882 97,268
Property and equipment, net 1,005,027 890,572
Other assets, net   29,590     31,193  
Total assets $ 1,108,499   $ 1,019,033  
 
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Accounts payable $ 2,309 $ 3,362
Accrued expenses 32,665 34,300
Current portion of notes payable, net of deferred loan costs 17,454 13,634
Current portion of deferred income and resident revenue 16,597 16,059
Current portion of capital lease and financing obligations 1,211 1,257
Federal and state income taxes payable 14 111
Customer deposits   1,570     1,819  
Total current liabilities 71,820 70,542
Deferred income 12,685 13,992
Capital lease and financing obligations, net of current portion 37,892 38,835
Other long-term liabilities 13,058 4,969
Notes payable, net of deferred loan costs and current portion 849,780 754,949
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 - 29,996 and 29,539 in 2016 and 2015, respectively
305 299
Additional paid-in capital 167,435 159,920
Retained deficit (41,046 ) (23,539 )
Treasury stock, at cost - 494 and 350 shares in 2016 and 2015, respectively   (3,430 )   (934 )
Total shareholders' equity   123,264     135,746  
Total liabilities and shareholders' equity $ 1,108,499   $ 1,019,033  
       
 
CAPITAL SENIOR LIVING CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE (LOSS) INCOME
(unaudited, in thousands, except per share data)
 

Three Months Ended September 30,

Nine Months Ended September 30,
2016     2015 2016     2015
Revenues:
Resident revenue $ 111,436 $ 104,420 $ 331,643 $ 304,648
Expenses:
Operating expenses (exclusive of facility lease expense and depreciation and amortization expense shown below) 69,622 63,649 203,307 184,487
General and administrative expenses 5,749 4,751 16,969 15,482
Facility lease expense 15,500 15,321 46,150 45,875
Stock-based compensation expense 2,479 2,301 7,482 6,745
Depreciation and amortization expense   14,400     12,722     44,103     38,985  
Total expenses   107,750     98,744     318,011     291,574  
Income from operations 3,686 5,676 13,632 13,074
Other income (expense):
Interest income 15 12 50 36
Interest expense (10,636 ) (8,994 ) (30,966 ) (26,022 )
Write-off of deferred loan costs and prepayment premiums (102 ) (973 )
(Loss) Gain on disposition of assets, net (16 ) 6,418 (53 ) 6,247
Other income           233     1  
(Loss) Income before provision for income taxes (6,951 ) 3,010 (17,104 ) (7,637 )
Provision for income taxes   (126 )   (139 )   (403 )   (697 )
Net (loss) income $ (7,077 ) $ 2,871   $ (17,507 ) $ (8,334 )
Per share data:
Basic net (loss) income per share $ (0.24 ) $ 0.10   $ (0.61 ) $ (0.28 )
Diluted net (loss) income per share $ (0.24 ) $ 0.10   $ (0.61 ) $ (0.28 )
Weighted average shares outstanding — basic   28,959     28,732     28,879     28,668  
Weighted average shares outstanding — diluted   28,959     28,733     28,879     28,668  
 
Comprehensive (loss) income $ (7,077 ) $ 2,871   $ (17,507 ) $ (8,334 )
   
 
CAPITAL SENIOR LIVING CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited, in thousands)
 

Nine Months Ended September 30,
2016     2015
Operating Activities
Net loss $ (17,507 ) $ (8,334 )
Adjustments to reconcile net loss to net cash provided by operating activities:
Depreciation and amortization 44,103 38,985
Amortization of deferred financing charges 870 853
Amortization of deferred lease costs and lease intangibles (129 ) 987
Deferred income 15 (308 )
Lease incentives 5,858
Write-off of deferred loan costs and prepayment premiums 973
Loss (Gain) on disposition of assets, net 53 (6,247 )
Provision for bad debts 1,214 873
Stock-based compensation expense 7,482 6,745
Changes in operating assets and liabilities:
Accounts receivable (231 ) (3,240 )
Accounts receivable from affiliates 2
Property tax and insurance deposits 1,189 35
Prepaid expenses and other (2,112 ) 2,076
Other assets (462 ) (324 )
Accounts payable (1,053 ) (1,853 )
Accrued expenses (1,586 ) 2,683
Federal and state income taxes receivable/payable (97 ) (356 )
Deferred resident revenue (784 ) (1,526 )
Customer deposits   (249 )   451  
Net cash provided by operating activities 36,574 32,475
Investing Activities
Capital expenditures (47,311 ) (23,665 )
Cash paid for acquisitions (109,750 ) (124,460 )
Proceeds from disposition of assets   32     43,460  
Net cash used in investing activities (157,029 ) (104,665 )
Financing Activities
Proceeds from notes payable 112,492 150,034
Repayments of notes payable (12,881 ) (78,705 )
Increase in restricted cash (133 ) (914 )
Cash payments for capital lease and financing obligations (989 ) (697 )
Cash proceeds from the issuance of common stock 66 42
Excess tax benefits on stock options exercised (27 ) 7
Purchases of treasury stock (2,496 )
Deferred financing charges paid   (1,830 )   (2,099 )
Net cash provided by financing activities   94,202     67,668  
Decrease in cash and cash equivalents (26,253 ) (4,522 )
Cash and cash equivalents at beginning of period   56,087     39,209  
Cash and cash equivalents at end of period $ 29,834   $ 34,687  
Supplemental Disclosures
Cash paid during the period for:
Interest $ 30,056   $ 24,707  
Income taxes $ 564   $ 1,028  
Non-cash transactions:
Assumption of debt related to disposition of assets (Sedgwick Sale Transaction) $   $ 6,764  
                       
 
Capital Senior Living Corporation
Supplemental Information
 
Average
Communities Resident Capacity Average Units
Q3 16 Q3 15 Q3 16 Q3 15 Q3 16 Q3 15
Portfolio Data
I. Community Ownership / Management
Consolidated communities
Owned 78 70 9,771 8,945 7,255 6,737
Leased 50   50   6,333   6,333   4,900   4,930  
Total 128 120 16,104 15,278 12,155 11,667
 
Independent living 6,911 6,984 5,227 5,432
Assisted living 9,193   8,294   6,928   6,235  
Total 16,104 15,278 12,155 11,667
 
 
II. Percentage of Operating Portfolio
Consolidated communities
Owned 60.9 % 58.3 % 60.7 % 58.5 % 59.7 % 57.7 %
Leased 39.1 % 41.7 % 39.3 % 41.5 % 40.3 % 42.3 %
Total 100.0 % 100.0 % 100.0 % 100.0 % 100.0 % 100.0 %
 
Independent living 42.9 % 45.7 % 43.0 % 46.6 %
Assisted living 57.1 % 54.3 % 57.0 % 53.4 %
Total 100.0 % 100.0 % 100.0 % 100.0 %
       
 

Capital Senior Living Corporation

Supplemental Information (excludes communities being repositioned/leased up)
Selected Operating Results Q3 16 Q3 15
I. Owned communities
Number of communities 76 68
Resident capacity 9,226 8,400
Unit capacity (1) 6,853 6,337
Financial occupancy (2) 89.1 % 90.2 %
Revenue (in millions) 62.4 55.9
Operating expenses (in millions) (3) 39.2 34.5
Operating margin 37 % 38 %
Average monthly rent 3,406 3,261
II. Leased communities
Number of communities 49 49
Resident capacity 6,107 6,107
Unit capacity (1) 4,713 4,758
Financial occupancy (2) 87.3 % 87.0 %
Revenue (in millions) 44.6 44.1
Operating expenses (in millions) (3) 24.9 24.6
Operating margin 44 % 44 %
Average monthly rent 3,612 3,551
III. Consolidated communities
Number of communities 125 117
Resident capacity 15,333 14,507
Unit capacity (1) 11,566 11,095
Financial occupancy (2) 88.4 % 88.9 %
Revenue (in millions) 107.0 100.0
Operating expenses (in millions) (3) 64.1 59.1
Operating margin 40 % 41 %
Average monthly rent 3,489 3,383
IV. Communities under management
Number of communities 125 117
Resident capacity 15,333 14,507
Unit capacity (1) 11,566 11,095
Financial occupancy (2) 88.4 % 88.9 %
Revenue (in millions) 107.0 100.0
Operating expenses (in millions) (3) 64.1 59.1
Operating margin 40 % 41 %
Average monthly rent 3,489 3,383
V. Same communities under management
Number of communities 113 113
Resident capacity 14,077 14,077
Unit capacity (1) 10,832 10,881
Financial occupancy (2) 88.6 % 88.9 %
Revenue (in millions) 99.5 98.2
Operating expenses (in millions) (3) 58.9 57.9
Operating margin 41 % 41 %
Average monthly rent 3,458 3,384
VI. General and Administrative expenses as a percent of Total Revenues under Management
Third quarter (4) 4.7 % 4.1 %
First nine months (4) 4.6 % 4.5 %
VII. Consolidated Mortgage Debt Information (in thousands, except interest rates)
(excludes insurance premium and auto financing)
Total fixed rate mortgage debt 861,657 697,729
Total variable rate mortgage debt 11,800 11,800
Weighted average interest rate     4.6 %     4.6 %
(1)   Due to conversion and refurbishment projects currently in progress at certain communities, unit capacity is lower in Q3 16 than Q3 15 for same communities under management, which affects all groupings of communities.
(2) Financial occupancy represents actual days occupied divided by total number of available days during the month of the quarter.
(3) Excludes management fees, provision for bad debts and transaction and conversion costs.
(4) Excludes transaction and conversion costs.
 
 
CAPITAL SENIOR LIVING CORPORATION
NON-GAAP RECONCILIATIONS
(In thousands, except per share data)
               
Three Months Ended September 30, Nine Months Ended September 30,
2016     2015 2016 2015
Adjusted EBITDAR
Income from operations $ 3,686 $ 5,676 $ 13,633 $ 13,074
Depreciation and amortization expense 14,400 12,722 44,103 38,985
Stock-based compensation expense 2,479 2,301 7,482 6,745
Facility lease expense 15,500 15,321 46,150 45,875
Provision for bad debts 405 329 1,214 873
Casualty losses 634 306 1,069 827
Transaction and conversion costs 1,663 543 3,063 2,007
Communities excluded due to repositioning/lease up   (779 ) (776 )   (2,434 )   (2,127 )
Adjusted EBITDAR $ 37,988   $ 36,422   $ 114,280   $ 106,259  
 
Adjusted EBITDAR Margin
Adjusted EBITDAR $ 37,988 $ 36,422 $ 114,280 $ 106,259
 
Total revenues $ 111,436 $ 104,420 $ 331,643 $ 304,648
Communities excluded due to repositioning/lease up   (4,399 ) (4,648 )   (13,198 )   (13,431 )
Adjusted revenues $ 107,037   $ 99,772   $ 318,445   $ 291,217  
       
Adjusted EBITDAR margin   35.5 % 36.5 %   35.9 %   36.5 %
 
Adjusted net income and Adjusted net income per share
Net (loss) income $ (7,076 ) $ 2,871 $ (17,507 ) $ (8,334 )
Casualty losses 634 306 1,069 827
Transaction and conversion costs 1,663 543 2,831 2,007
Resident lease amortization 2,583 3,029 9,593 10,836
Write-off of deferred loan costs and prepayment premium - 102 - 973
Loss (Gain) on disposition of assets 16 (6,418 ) 53 (6,247 )
Tax impact of Non-GAAP adjustments (37%) (1,812 ) 902 (5,012 ) (3,107 )
Deferred tax asset valuation allowance 2,976 (1,306 ) 6,398 3,044
Tax impact of 4 property sale - 1 - 292
Communities excluded due to repositioning/lease up   334   289     994     995  
Adjusted net (loss) income $ (682 ) $ 319   $ (1,581 ) $ 1,286  
 
Diluted shares outstanding 28,959 28,733 28,879 28,670
       
Adjusted net (loss) income per share $ (0.02 ) $ 0.01   $ (0.05 ) $ 0.04  
 

Adjusted CFFO
Net (loss) income $ (7,076 ) $ 2,871 $ (17,507 ) $ (8,334 )
Non-cash charges, net 19,597 9,466 59,466 42,861
Lease incentives (1,968 ) - (5,858 ) -
Recurring capital expenditures (1,155 ) (1,109 ) (3,451 ) (3,291 )
Casualty losses 634 306 1,069 827
Transaction and conversion costs 1,663 543 2,831 2,007
Tax impact of 4 property sale - 1 - 292
Tax impact of Spring Meadows Transaction (106 ) (106 ) (318 ) (318 )
Communities excluded due to repositioning/lease up   (1 ) (14 )   (92 )   143  
Adjusted CFFO $ 11,588   $ 11,958   $ 36,140   $ 34,187  

View source version on businesswire.com: http://www.businesswire.com/news/home/20161101006758/en/

Copyright Business Wire 2010