T | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
£ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Delaware
|
20-3068069
|
(State or other jurisdiction
of incorporation or organization) |
(I.R.S. Employer Identification No.)
|
111 Westwood Place, Suite 400, Brentwood, Tennessee
|
37027
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
|
Large accelerated filer T
|
Accelerated filer £
|
|
Non-accelerated filer £ (Do not check if a smaller reporting company)
|
Smaller reporting company £
|
|
PAGE
|
|
|
||
|
|
|
|
||
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
2013
|
December 31,
2012
|
||||||
Assets
|
(Unaudited)
|
|||||||
Current assets
|
||||||||
Cash and cash equivalents
|
$
|
42,690
|
$
|
69,240
|
||||
Cash and escrow deposits — restricted
|
43,231
|
43,096
|
||||||
Accounts receivable, net
|
108,720
|
100,401
|
||||||
Deferred tax asset
|
13,377
|
13,377
|
||||||
Prepaid expenses and other current assets, net
|
85,860
|
82,924
|
||||||
Total current assets
|
293,878
|
309,038
|
||||||
Property, plant and equipment and leasehold intangibles, net
|
3,845,741
|
3,879,977
|
||||||
Cash and escrow deposits — restricted
|
60,146
|
62,767
|
||||||
Investment in unconsolidated ventures
|
46,050
|
31,386
|
||||||
Goodwill
|
109,553
|
109,553
|
||||||
Other intangible assets, net
|
159,954
|
159,942
|
||||||
Other assets, net
|
128,909
|
113,315
|
||||||
Total assets
|
$
|
4,644,231
|
$
|
4,665,978
|
||||
|
||||||||
Liabilities and Stockholders' Equity
|
||||||||
Current liabilities
|
||||||||
Current portion of long-term debt
|
$
|
72,172
|
$
|
509,543
|
||||
Trade accounts payable
|
46,873
|
43,184
|
||||||
Accrued expenses
|
216,919
|
200,895
|
||||||
Refundable entrance fees and deferred revenue
|
376,161
|
370,755
|
||||||
Tenant security deposits
|
5,245
|
6,521
|
||||||
Total current liabilities
|
717,370
|
1,130,898
|
||||||
Long-term debt, less current portion
|
2,490,109
|
2,089,826
|
||||||
Line of credit
|
45,000
|
80,000
|
||||||
Deferred entrance fee revenue
|
85,507
|
79,010
|
||||||
Deferred liabilities
|
155,346
|
150,788
|
||||||
Deferred tax liability
|
96,187
|
96,187
|
||||||
Other liabilities
|
38,175
|
42,283
|
||||||
Total liabilities
|
3,627,694
|
3,668,992
|
||||||
|
||||||||
Stockholders' Equity
|
||||||||
Preferred stock, $0.01 par value, 50,000,000 shares authorized at September 30, 2013 and December 31, 2012; no shares issued and outstanding
|
—
|
—
|
||||||
Common stock, $0.01 par value, 200,000,000 shares authorized at September 30, 2013 and December 31, 2012; 130,135,841 and 129,117,946 shares issued and 127,707,440 and 126,689,545 shares outstanding (including 3,422,273 and 3,951,950 unvested restricted shares), respectively
|
1,277
|
1,267
|
||||||
Additional paid-in-capital
|
2,020,096
|
1,997,946
|
||||||
Treasury stock, at cost; 2,428,401 shares at September 30, 2013 and December 31, 2012
|
(46,800
|
)
|
(46,800
|
)
|
||||
Accumulated deficit
|
(958,036
|
)
|
(955,427
|
)
|
||||
Total stockholders' equity
|
1,016,537
|
996,986
|
||||||
Total liabilities and stockholders' equity
|
$
|
4,644,231
|
$
|
4,665,978
|
||||
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
Revenue
|
||||||||||||||||
Resident fees
|
$
|
631,144
|
$
|
605,530
|
$
|
1,876,452
|
$
|
1,804,129
|
||||||||
Management fees
|
7,622
|
7,407
|
22,975
|
22,350
|
||||||||||||
Reimbursed costs incurred on behalf of managed communities
|
90,233
|
83,208
|
258,306
|
242,847
|
||||||||||||
Total revenue
|
728,999
|
696,145
|
2,157,733
|
2,069,326
|
||||||||||||
|
||||||||||||||||
Expense
|
||||||||||||||||
Facility operating expense (excluding depreciation and amortization of $60,896, $56,956, $177,595 and $172,982, respectively)
|
420,579
|
411,467
|
1,249,609
|
1,213,751
|
||||||||||||
General and administrative expense (including non-cash stock-based compensation expense of $6,894, $6,021, $20,776 and $19,185, respectively)
|
45,824
|
43,158
|
138,470
|
134,202
|
||||||||||||
Facility lease expense
|
69,232
|
71,167
|
207,028
|
213,240
|
||||||||||||
Depreciation and amortization
|
68,644
|
62,876
|
200,557
|
189,781
|
||||||||||||
Asset impairment
|
504
|
—
|
2,658
|
8,329
|
||||||||||||
Loss on acquisition
|
—
|
—
|
—
|
636
|
||||||||||||
Gain on facility lease termination
|
—
|
—
|
—
|
(2,780
|
)
|
|||||||||||
Costs incurred on behalf of managed communities
|
90,233
|
83,208
|
258,306
|
242,847
|
||||||||||||
Total operating expense
|
695,016
|
671,876
|
2,056,628
|
2,000,006
|
||||||||||||
Income from operations
|
33,983
|
24,269
|
101,105
|
69,320
|
||||||||||||
|
||||||||||||||||
Interest income
|
472
|
676
|
1,027
|
2,220
|
||||||||||||
Interest expense:
|
||||||||||||||||
Debt
|
(29,642
|
)
|
(32,262
|
)
|
(90,456
|
)
|
(96,743
|
)
|
||||||||
Amortization of deferred financing costs and debt discount
|
(4,100
|
)
|
(4,543
|
)
|
(13,017
|
)
|
(13,602
|
)
|
||||||||
Change in fair value of derivatives and amortization
|
(1,377
|
)
|
140
|
594
|
(371
|
)
|
||||||||||
Loss on extinguishment of debt
|
(53
|
)
|
—
|
(946
|
)
|
(221
|
)
|
|||||||||
Equity in earnings (loss) of unconsolidated ventures
|
431
|
(249
|
)
|
991
|
(211
|
)
|
||||||||||
Other non-operating income
|
279
|
500
|
1,365
|
392
|
||||||||||||
(Loss) income before income taxes
|
(7
|
)
|
(11,469
|
)
|
663
|
(39,216
|
)
|
|||||||||
Provision for income taxes
|
(960
|
)
|
(747
|
)
|
(3,272
|
)
|
(2,559
|
)
|
||||||||
Net loss
|
$
|
(967
|
)
|
$
|
(12,216
|
)
|
$
|
(2,609
|
)
|
$
|
(41,775
|
)
|
||||
|
||||||||||||||||
Basic and diluted net loss per share
|
$
|
(0.01
|
)
|
$
|
(0.10
|
)
|
$
|
(0.02
|
)
|
$
|
(0.34
|
)
|
||||
|
||||||||||||||||
Weighted average shares used in computing basic and diluted net loss per share
|
124,128
|
122,493
|
123,457
|
121,784
|
||||||||||||
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
|
||||||||||||||||
Net loss
|
$
|
(967
|
)
|
$
|
(12,216
|
)
|
$
|
(2,609
|
)
|
$
|
(41,775
|
)
|
||||
Other comprehensive income:
|
||||||||||||||||
Unrealized gain on marketable securities - restricted
|
—
|
980
|
—
|
1,818
|
||||||||||||
Other
|
—
|
—
|
—
|
61
|
||||||||||||
Total other comprehensive income, net of tax
|
—
|
980
|
—
|
1,879
|
||||||||||||
Comprehensive loss
|
$
|
(967
|
)
|
$
|
(11,236
|
)
|
$
|
(2,609
|
)
|
$
|
(39,896
|
)
|
||||
|
|
Common Stock
|
|||||||||||||||||||||||
|
Shares
|
Amount
|
Additional
Paid-In-
Capital
|
Treasury
Stock
|
Accumulated
Deficit
|
Total
|
||||||||||||||||||
Balances at January 1, 2013 as previously reported
|
126,689
|
$
|
1,267
|
$
|
1,997,946
|
$
|
(46,800
|
)
|
$
|
(949,696
|
)
|
$
|
1,002,717
|
|||||||||||
Retrospective adjustment for adoption of accounting policy
|
―
|
―
|
―
|
―
|
(5,731
|
)
|
(5,731
|
)
|
||||||||||||||||
Balances at January 1, 2013 as adjusted
|
126,689
|
1,267
|
1,997,946
|
(46,800
|
)
|
(955,427
|
)
|
996,986
|
||||||||||||||||
Compensation expense related to restricted stock grants
|
―
|
―
|
20,776
|
―
|
―
|
20,776
|
||||||||||||||||||
Net loss
|
―
|
―
|
―
|
―
|
(2,609
|
)
|
(2,609
|
)
|
||||||||||||||||
Issuance of common stock under Associate Stock Purchase Plan
|
47
|
―
|
1,135
|
―
|
―
|
1,135
|
||||||||||||||||||
Restricted stock, net
|
971
|
10
|
―
|
―
|
―
|
10
|
||||||||||||||||||
Other
|
―
|
―
|
239
|
―
|
―
|
239
|
||||||||||||||||||
Balances at September 30, 2013
|
127,707
|
$
|
1,277
|
$
|
2,020,096
|
$
|
(46,800
|
)
|
$
|
(958,036
|
)
|
$
|
1,016,537
|
|||||||||||
|
Nine Months Ended
September 30,
|
||||||||
|
2013
|
2012
|
||||||
Cash Flows from Operating Activities
|
||||||||
Net loss
|
$
|
(2,609
|
)
|
$
|
(41,775
|
)
|
||
Adjustments to reconcile net loss to net cash provided by operating activities:
|
||||||||
Loss on extinguishment of debt
|
946
|
221
|
||||||
Depreciation and amortization
|
213,574
|
203,383
|
||||||
Asset impairment
|
2,658
|
8,329
|
||||||
Equity in (earnings) loss of unconsolidated ventures
|
(991
|
)
|
211
|
|||||
Distributions from unconsolidated ventures from cumulative share of net earnings
|
2,089
|
1,435
|
||||||
Amortization of deferred gain
|
(3,279
|
)
|
(3,279
|
)
|
||||
Amortization of entrance fees
|
(21,178
|
)
|
(18,835
|
)
|
||||
Proceeds from deferred entrance fee revenue
|
30,584
|
30,303
|
||||||
Deferred income tax benefit
|
―
|
(435
|
)
|
|||||
Change in deferred lease liability
|
2,250
|
5,324
|
||||||
Change in fair value of derivatives and amortization
|
(594
|
)
|
371
|
|||||
(Gain) loss on sale of assets
|
(876
|
)
|
245
|
|||||
Loss on acquisition
|
―
|
636
|
||||||
Gain on facility lease termination
|
―
|
(2,780
|
)
|
|||||
Non-cash stock-based compensation
|
20,776
|
19,185
|
||||||
Other
|
―
|
(487
|
)
|
|||||
Changes in operating assets and liabilities:
|
||||||||
Accounts receivable, net
|
(9,482
|
)
|
(8,092
|
)
|
||||
Prepaid expenses and other assets, net
|
(2,805
|
)
|
1,653
|
|||||
Accounts payable and accrued expenses
|
20,595
|
9,552
|
||||||
Tenant refundable fees and security deposits
|
(828
|
)
|
(1,556
|
)
|
||||
Deferred revenue
|
(1,755
|
)
|
4,369
|
|||||
Net cash provided by operating activities
|
249,075
|
207,978
|
||||||
|
||||||||
Cash Flows from Investing Activities
|
||||||||
Increase in lease security deposits and lease acquisition deposits, net
|
(2,046
|
)
|
(6,767
|
)
|
||||
Decrease (increase) in cash and escrow deposits — restricted
|
2,484
|
(2,402
|
)
|
|||||
Purchase of marketable securities — restricted
|
―
|
(1,453
|
)
|
|||||
Additions to property, plant and equipment and leasehold intangibles, net
|
(161,522
|
)
|
(151,381
|
)
|
||||
Acquisition of assets, net of related payables and cash received
|
(7,394
|
)
|
(111,308
|
)
|
||||
Payments on (issuance of) notes receivable, net
|
95
|
(591
|
)
|
|||||
Investment in unconsolidated ventures
|
(17,172
|
)
|
(571
|
)
|
||||
Distributions received from unconsolidated ventures
|
100
|
256
|
||||||
Proceeds from sale of assets, net
|
7,554
|
325
|
||||||
Other
|
―
|
487
|
||||||
Net cash used in investing activities
|
(177,901
|
)
|
(273,405
|
)
|
||||
|
||||||||
Cash Flows from Financing Activities
|
||||||||
Proceeds from debt
|
597,852
|
193,607
|
||||||
Repayment of debt and capital lease obligations
|
(651,741
|
)
|
(136,957
|
)
|
||||
Proceeds from line of credit
|
320,000
|
280,000
|
||||||
Repayment of line of credit
|
(355,000
|
)
|
(265,000
|
)
|
||||
Payment of financing costs, net of related payables
|
(11,194
|
)
|
(2,810
|
)
|
||||
Refundable entrance fees:
|
||||||||
Proceeds from refundable entrance fees
|
29,265
|
29,512
|
||||||
Refunds of entrance fees
|
(24,504
|
)
|
(19,555
|
)
|
||||
Cash portion of loss on extinguishment of debt
|
(502
|
)
|
(118
|
)
|
||||
Purchase of derivatives and payment of swap termination
|
(2,863
|
)
|
(1,289
|
)
|
||||
Other
|
963
|
(295
|
)
|
|||||
Net cash (used in) provided by financing activities
|
(97,724
|
)
|
77,095
|
|||||
Net (decrease) increase in cash and cash equivalents
|
(26,550
|
)
|
11,668
|
|||||
Cash and cash equivalents at beginning of period
|
69,240
|
30,836
|
||||||
Cash and cash equivalents at end of period
|
$
|
42,690
|
$
|
42,504
|
||||
|
As of and for the Year Ended December 31, 2012
|
||||||||||||
As Reported
|
Adjustment
|
As Adjusted
|
||||||||||
Consolidated Balance Sheets
|
||||||||||||
Refundable entrance fees and deferred revenue
|
$
|
361,360
|
$
|
9,395
|
$
|
370,755
|
||||||
Deferred tax liability
|
99,851
|
(3,664
|
)
|
96,187
|
||||||||
Accumulated deficit
|
(949,696
|
)
|
(5,731
|
)
|
(955,427
|
)
|
||||||
Consolidated Statements of Operations
|
||||||||||||
Resident fees
|
$
|
2,414,283
|
$
|
(1,347
|
)
|
$
|
2,412,936
|
|||||
Total revenue
|
2,770,085
|
(1,347
|
)
|
2,768,738
|
||||||||
Loss before income taxes
|
(63,601
|
)
|
(1,347
|
)
|
(64,948
|
)
|
||||||
Provision for income taxes
|
(2,044
|
)
|
525
|
(1,519
|
)
|
|||||||
Net loss
|
(65,645
|
)
|
(822
|
)
|
(66,467
|
)
|
||||||
Basic and diluted net loss per share
|
(0.54
|
)
|
—
|
(0.54
|
)
|
Consolidated Statements of Cash Flows
|
||||||||||||
Net loss
|
$
|
(65,645
|
)
|
$
|
(822
|
)
|
$
|
(66,467
|
)
|
|||
Amortization of entrance fees
|
(26,709
|
)
|
1,347
|
(25,362
|
)
|
|||||||
Deferred income tax benefit
|
—
|
(525
|
)
|
(525
|
)
|
Year Ended December 31, 2011
|
||||||||||||
As Reported
|
Adjustment
|
As Adjusted
|
||||||||||
Consolidated Statements of Operations
|
||||||||||||
Resident fees
|
$
|
2,291,757
|
$
|
(1,435
|
)
|
$
|
2,290,322
|
|||||
Total revenue
|
2,457,918
|
(1,435
|
)
|
2,456,483
|
||||||||
Loss before income taxes
|
(65,835
|
)
|
(1,435
|
)
|
(67,270
|
)
|
||||||
Provision for income taxes
|
(2,340
|
)
|
560
|
(1,780
|
)
|
|||||||
Net loss
|
(68,175
|
)
|
(875
|
)
|
(69,050
|
)
|
||||||
Basic and diluted net loss per share
|
(0.56
|
)
|
(0.01
|
)
|
(0.57
|
)
|
||||||
Consolidated Statements of Cash Flows
|
||||||||||||
Net loss
|
$
|
(68,175
|
)
|
$
|
(875
|
)
|
$
|
(69,050
|
)
|
|||
Amortization of entrance fees
|
(25,401
|
)
|
1,435
|
(23,966
|
)
|
|||||||
Deferred income tax provision
|
943
|
(560
|
)
|
383
|
Three Months Ended September 30, 2012
|
||||||||||||
As Reported
|
Adjustment
|
As Adjusted
|
||||||||||
Condensed Consolidated Statements of Operations
|
||||||||||||
Resident fees
|
$
|
605,867
|
$
|
(337
|
)
|
$
|
605,530
|
|||||
Total revenue
|
696,482
|
(337
|
)
|
696,145
|
||||||||
Loss before income taxes
|
(11,132
|
)
|
(337
|
)
|
(11,469
|
)
|
||||||
Provision for income taxes
|
(878
|
)
|
131
|
(747
|
)
|
|||||||
Net loss
|
(12,010
|
)
|
(206
|
)
|
(12,216
|
)
|
||||||
Basic and diluted net loss per share
|
(0.10
|
)
|
—
|
(0.10
|
)
|
|||||||
Nine Months Ended September 30, 2012
|
||||||||||||
As Reported
|
Adjustment
|
As Adjusted
|
||||||||||
Condensed Consolidated Statements of Operations
|
||||||||||||
Resident fees
|
$
|
1,805,140
|
$
|
(1,011
|
)
|
$
|
1,804,129
|
|||||
Total revenue
|
2,070,337
|
(1,011
|
)
|
2,069,326
|
||||||||
Loss before income taxes
|
(38,205
|
)
|
(1,011
|
)
|
(39,216
|
)
|
||||||
Provision for income taxes
|
(2,953
|
)
|
394
|
(2,559
|
)
|
|||||||
Net loss
|
(41,158
|
)
|
(617
|
)
|
(41,775
|
)
|
||||||
Basic and diluted net loss per share
|
(0.34
|
)
|
—
|
(0.34
|
)
|
|||||||
Condensed Consolidated Statements of Cash Flows
|
||||||||||||
Net loss
|
$
|
(41,158
|
)
|
$
|
(617
|
)
|
$
|
(41,775
|
)
|
|||
Amortization of entrance fees
|
(19,846
|
)
|
1,011
|
(18,835
|
)
|
|||||||
Deferred income tax benefit
|
(41
|
)
|
(394
|
)
|
(435
|
)
|
Shares Granted
|
Value Per Share
|
Total Value
|
|||||||||||
Three months ended March 31, 2013
|
1,036
|
|
$25.32 − $27.36
|
$
|
27,858
|
||||||||
Three months ended June 30, 2013
|
156
|
|
$26.85 − $27.50
|
$
|
4,216
|
||||||||
Three months ended September 30, 2013
|
50
|
|
$26.84 − $29.20
|
$
|
1,445
|
September 30, 2013
|
December 31, 2012
|
|||||||||||||||||||||||
Gross
Carrying
Amount
|
Accumulated
Impairment
and Other
Charges
|
Net
|
Gross
Carrying
Amount
|
Accumulated
Impairment
and Other
Charges
|
Net
|
|||||||||||||||||||
Retirement Centers
|
$
|
7,642
|
$
|
(521
|
)
|
$
|
7,121
|
$
|
7,642
|
$
|
(521
|
)
|
$
|
7,121
|
||||||||||
Assisted Living
|
102,680
|
(248
|
)
|
102,432
|
102,680
|
(248
|
)
|
102,432
|
||||||||||||||||
CCRCs - Rental
|
56,281
|
(56,281
|
)
|
—
|
56,281
|
(56,281
|
)
|
—
|
||||||||||||||||
CCRCs - Entry Fee
|
158,718
|
(158,718
|
)
|
—
|
158,718
|
(158,718
|
)
|
—
|
||||||||||||||||
Total
|
$
|
325,321
|
$
|
(215,768
|
)
|
$
|
109,553
|
$
|
325,321
|
$
|
(215,768
|
)
|
$
|
109,553
|
September 30, 2013
|
December 31, 2012
|
|||||||||||||||||||||||
Gross
Carrying
Amount
|
Accumulated
Amortization
|
Net
|
Gross
Carrying
Amount
|
Accumulated
Amortization
|
Net
|
|||||||||||||||||||
Community purchase options
|
$
|
147,610
|
$
|
(24,037
|
)
|
$
|
123,573
|
$
|
147,610
|
$
|
(21,263
|
)
|
$
|
126,347
|
||||||||||
Health care licenses
|
33,850
|
—
|
33,850
|
31,082
|
—
|
31,082
|
||||||||||||||||||
Other
|
3,331
|
(800
|
)
|
2,531
|
2,585
|
(72
|
)
|
2,513
|
||||||||||||||||
Total
|
$
|
184,791
|
$
|
(24,837
|
)
|
$
|
159,954
|
$
|
181,277
|
$
|
(21,335
|
)
|
$
|
159,942
|
September 30,
2013
|
December 31,
2012
|
|||||||
Land
|
$
|
297,992
|
$
|
296,314
|
||||
Buildings and improvements
|
3,454,304
|
3,391,667
|
||||||
Leasehold improvements
|
73,832
|
60,186
|
||||||
Furniture and equipment
|
608,728
|
541,585
|
||||||
Resident and leasehold operating intangibles
|
441,657
|
441,603
|
||||||
Construction in progress
|
75,678
|
75,419
|
||||||
Assets under capital and financing leases
|
687,698
|
674,492
|
||||||
5,639,889
|
5,481,266
|
|||||||
Accumulated depreciation and amortization
|
(1,794,148
|
)
|
(1,601,289
|
)
|
||||
Property, plant and equipment and leasehold intangibles, net
|
$
|
3,845,741
|
$
|
3,879,977
|
September 30,
2013
|
December 31,
2012
|
|||||||
Mortgage notes payable due 2014 through 2023; weighted average interest rate of 4.09% for the nine months ended September 30, 2013, net of debt discount of $0.2 million (weighted average interest rate of 4.62% in 2012)
|
$
|
1,996,204
|
$
|
1,701,515
|
||||
$150,000 Series A notes payable, secured by five communities and by a $3.0 million cash collateral deposit, bearing interest at LIBOR plus 0.88%, payable in monthly installments of principal and interest through maturity in August 2013
|
—
|
144,384
|
||||||
Discount mortgage note payable due June 2013, net of debt discount of $1.0 million in 2012 (weighted average interest rate of 2.56% in 2012)
|
—
|
80,533
|
||||||
Variable rate tax-exempt bonds credit-enhanced by Fannie Mae; (weighted average interest rate of 1.65% in 2012), due 2032, payable in monthly installments of principal and interest through maturity, secured by the underlying assets of the portfolio
|
—
|
99,847
|
||||||
Capital and financing lease obligations payable through 2026; weighted average interest rate of 8.15% for the nine months ended September 30, 2013 (weighted average interest rate of 8.16% in 2012)
|
299,319
|
319,745
|
||||||
Convertible notes payable in aggregate principal amount of $316.3 million, less debt discount of $57.4 million and $65.0 million in 2013 and 2012, respectively, interest at 2.75% per annum, due June 2018
|
258,840
|
251,312
|
||||||
Construction financing due 2017 through 2027; weighted average interest rate of 4.37% for the nine months ended September 30, 2013 (weighted average interest rate of 8.0% in 2012)
|
438
|
1,280
|
||||||
Notes payable issued to finance insurance premiums, weighted average interest rate of 2.65% for the nine months ended September 30, 2013 (weighted average interest rate of 2.81% in 2012), due 2014
|
7,480
|
753
|
||||||
Total debt
|
2,562,281
|
2,599,369
|
||||||
Less current portion
|
72,172
|
509,543
|
||||||
Total long-term debt
|
$
|
2,490,109
|
$
|
2,089,826
|
||||
|
(dollars in thousands):
|
Nine Months Ended
September 30,
|
|||||||
2013
|
2012
|
|||||||
Supplemental Disclosure of Cash Flow Information:
|
||||||||
Interest paid
|
$
|
90,167
|
$
|
95,795
|
||||
Income taxes paid
|
$
|
2,089
|
$
|
1,954
|
||||
Write-off of deferred costs
|
$
|
444
|
$
|
744
|
||||
Supplemental Schedule of Non-cash Operating, Investing and Financing Activities:
|
||||||||
Acquisition of assets, net of related payables and cash received:
|
||||||||
Cash and escrow deposits-restricted
|
$
|
—
|
$
|
3,313
|
||||
Prepaid expenses and other current assets
|
(1,326
|
)
|
(2,817
|
)
|
||||
Property, plant and equipment and leasehold intangibles, net
|
17,157
|
123,450
|
||||||
Other intangible assets, net
|
3,514
|
6,641
|
||||||
Other assets, net
|
1,760
|
(7,327
|
)
|
|||||
Accrued expenses
|
(3,866
|
)
|
(580
|
)
|
||||
Other liabilities
|
—
|
3,628
|
||||||
Long-term debt
|
(9,845
|
)
|
(15,000
|
)
|
||||
Net
|
$
|
7,394
|
$
|
111,308
|
||||
Capital leases:
|
||||||||
Property, plant and equipment and leasehold intangibles, net
|
$
|
—
|
$
|
13,852
|
||||
Long-term debt
|
—
|
(13,852
|
)
|
|||||
Net
|
$
|
—
|
$
|
—
|
||||
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
Cash basis payment
|
$
|
69,507
|
$
|
70,142
|
$
|
208,057
|
$
|
211,195
|
||||||||
Straight-line expense
|
818
|
2,118
|
2,250
|
5,324
|
||||||||||||
Amortization of deferred gain
|
(1,093
|
)
|
(1,093
|
)
|
(3,279
|
)
|
(3,279
|
)
|
||||||||
Facility lease expense
|
$
|
69,232
|
$
|
71,167
|
$
|
207,028
|
$
|
213,240
|
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
||||||||||||||
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
Revenue(1)
|
||||||||||||||||
Retirement Centers
|
$
|
133,272
|
$
|
126,401
|
$
|
392,364
|
$
|
376,726
|
||||||||
Assisted Living
|
262,524
|
254,179
|
783,636
|
757,930
|
||||||||||||
CCRCs - Rental
|
100,076
|
96,681
|
297,965
|
287,051
|
||||||||||||
CCRCs - Entry Fee
|
74,110
|
71,413
|
222,434
|
213,990
|
||||||||||||
ISC
|
61,162
|
56,856
|
180,053
|
168,432
|
||||||||||||
Management Services(2)
|
97,855
|
90,615
|
281,281
|
265,197
|
||||||||||||
|
$
|
728,999
|
$
|
696,145
|
$
|
2,157,733
|
$
|
2,069,326
|
||||||||
Segment operating income(3)
|
||||||||||||||||
Retirement Centers
|
$
|
56,820
|
$
|
50,722
|
$
|
164,331
|
$
|
154,388
|
||||||||
Assisted Living
|
96,750
|
91,162
|
289,216
|
271,891
|
||||||||||||
CCRCs - Rental
|
27,013
|
25,100
|
81,657
|
79,883
|
||||||||||||
CCRCs - Entry Fee
|
18,218
|
15,164
|
55,561
|
47,486
|
||||||||||||
ISC
|
11,764
|
11,915
|
36,078
|
36,730
|
||||||||||||
Management Services
|
7,622
|
7,407
|
22,975
|
22,350
|
||||||||||||
|
218,187
|
201,470
|
649,818
|
612,728
|
||||||||||||
General and administrative (including non-cash stock-based compensation expense)
|
45,824
|
43,158
|
138,470
|
134,202
|
||||||||||||
Facility lease expense
|
69,232
|
71,167
|
207,028
|
213,240
|
||||||||||||
Depreciation and amortization
|
68,644
|
62,876
|
200,557
|
189,781
|
||||||||||||
Asset impairment
|
504
|
—
|
2,658
|
8,329
|
||||||||||||
Loss on acquisition
|
—
|
—
|
—
|
636
|
||||||||||||
Gain on facility lease termination
|
—
|
—
|
—
|
(2,780
|
)
|
|||||||||||
Income from operations
|
$
|
33,983
|
$
|
24,269
|
$
|
101,105
|
$
|
69,320
|
||||||||
|
As of
|
||||||||
September 30,
2013
|
December 31,
2012
|
|||||||
Total assets
|
||||||||
Retirement Centers
|
$
|
1,245,316
|
$
|
1,256,497
|
||||
Assisted Living
|
1,426,868
|
1,438,934
|
||||||
CCRCs - Rental
|
524,875
|
534,220
|
||||||
CCRCs - Entry Fee
|
951,475
|
951,584
|
||||||
ISC
|
95,906
|
90,357
|
||||||
Corporate and Management Services
|
399,791
|
394,386
|
||||||
Total assets
|
$
|
4,644,231
|
$
|
4,665,978
|
(1) | All revenue is earned from external third parties in the United States. |
(2) | Management services segment revenue includes reimbursements for which the Company is the primary obligor of costs incurred on behalf of managed communities. |
(3) | Segment operating income is defined as segment revenues less segment operating expenses (excluding depreciation and amortization). |
|
Three Months Ended
September 30,
|
Increase
(Decrease)
|
||||||||||||||
|
2013
|
2012
|
Amount
|
Percent
|
||||||||||||
Total revenues
|
$
|
729.0
|
$
|
696.1
|
$
|
32.9
|
4.7
|
%
|
||||||||
Net loss
|
$
|
(1.0
|
)
|
$
|
(12.2
|
)
|
$
|
(11.2
|
)
|
(92.1
|
%)
|
|||||
Adjusted EBITDA
|
$
|
114.1
|
$
|
106.8
|
$
|
7.3
|
6.8
|
%
|
||||||||
Cash From Facility Operations
|
$
|
70.6
|
$
|
61.5
|
$
|
9.1
|
14.8
|
%
|
||||||||
Facility Operating Income
|
$
|
203.6
|
$
|
187.6
|
$
|
16.0
|
8.5
|
%
|
Nine Months Ended
September 30,
|
Increase
(Decrease)
|
|||||||||||||||
2013
|
2012
|
Amount
|
Percent
|
|||||||||||||
Total revenues
|
$
|
2,157.7
|
$
|
2,069.3
|
$
|
88.4
|
4.3
|
%
|
||||||||
Net loss
|
$
|
(2.6
|
)
|
$
|
(41.8
|
)
|
$
|
(39.2
|
)
|
(93.8
|
%)
|
|||||
Adjusted EBITDA
|
$
|
338.2
|
$
|
307.9
|
$
|
30.3
|
9.8
|
%
|
||||||||
Cash From Facility Operations
|
$
|
209.6
|
$
|
177.5
|
$
|
32.1
|
18.0
|
%
|
||||||||
Facility Operating Income
|
$
|
605.7
|
$
|
571.5
|
$
|
34.2
|
6.0
|
%
|
(dollars in thousands, except average monthly revenue per unit)
|
Three Months Ended
September 30,
|
|||||||||||||||
2013
|
2012
|
Increase
(Decrease)
|
% Increase
(Decrease)
|
|||||||||||||
Statement of Operations Data:
|
||||||||||||||||
Revenue
|
||||||||||||||||
Resident fees
|
||||||||||||||||
Retirement Centers
|
$
|
133,272
|
$
|
126,401
|
$
|
6,871
|
5.4
|
%
|
||||||||
Assisted Living
|
262,524
|
254,179
|
8,345
|
3.3
|
%
|
|||||||||||
CCRCs – Rental
|
100,076
|
96,681
|
3,395
|
3.5
|
%
|
|||||||||||
CCRCs – Entry Fee
|
74,110
|
71,413
|
2,697
|
3.8
|
%
|
|||||||||||
ISC
|
61,162
|
56,856
|
4,306
|
7.6
|
%
|
|||||||||||
Total resident fees
|
631,144
|
605,530
|
25,614
|
4.2
|
%
|
|||||||||||
Management services(1)
|
97,855
|
90,615
|
7,240
|
8.0
|
%
|
|||||||||||
Total revenue
|
728,999
|
696,145
|
32,854
|
4.7
|
%
|
|||||||||||
Expense
|
||||||||||||||||
Facility operating expense
|
||||||||||||||||
Retirement Centers
|
76,452
|
75,679
|
773
|
1.0
|
%
|
|||||||||||
Assisted Living
|
165,774
|
163,017
|
2,757
|
1.7
|
%
|
|||||||||||
CCRCs – Rental
|
73,063
|
71,581
|
1,482
|
2.1
|
%
|
|||||||||||
CCRCs – Entry Fee
|
55,892
|
56,249
|
(357
|
)
|
(0.6
|
%)
|
||||||||||
ISC
|
49,398
|
44,941
|
4,457
|
9.9
|
%
|
|||||||||||
Total facility operating expense
|
420,579
|
411,467
|
9,112
|
2.2
|
%
|
|||||||||||
General and administrative expenses
|
45,824
|
43,158
|
2,666
|
6.2
|
%
|
|||||||||||
Facility lease expense
|
69,232
|
71,167
|
(1,935
|
)
|
(2.7
|
%)
|
||||||||||
Depreciation and amortization
|
68,644
|
62,876
|
5,768
|
9.2
|
%
|
|||||||||||
Asset impairment
|
504
|
¾
|
504
|
100.0
|
%
|
|||||||||||
Costs incurred on behalf of managed communities
|
90,233
|
83,208
|
7,025
|
8.4
|
%
|
|||||||||||
Total operating expense
|
695,016
|
671,876
|
23,140
|
3.4
|
%
|
|||||||||||
Income from operations
|
33,983
|
24,269
|
9,714
|
40.0
|
%
|
|||||||||||
Interest income
|
472
|
676
|
(204
|
)
|
(30.2
|
%)
|
||||||||||
Interest expense
|
||||||||||||||||
Debt
|
(29,642
|
)
|
(32,262
|
)
|
(2,620
|
)
|
(8.1
|
%)
|
||||||||
Amortization of deferred financing costs and debt discounts
|
(4,100
|
)
|
(4,543
|
)
|
(443
|
)
|
(9.8
|
%)
|
||||||||
Change in fair value of derivatives and amortization
|
(1,377
|
)
|
140
|
1,517
|
NM
|
|||||||||||
Loss on extinguishment of debt
|
(53
|
)
|
¾
|
53
|
100.0
|
%
|
||||||||||
Equity in earnings (loss) of unconsolidated ventures
|
431
|
(249
|
)
|
680
|
273.1
|
%
|
||||||||||
Other non-operating income
|
279
|
500
|
(221
|
)
|
(44.2
|
%)
|
||||||||||
Loss before income taxes
|
(7
|
)
|
(11,469
|
)
|
(11,462
|
)
|
(99.9
|
%)
|
||||||||
Provision for income taxes
|
(960
|
)
|
(747
|
)
|
213
|
28.5
|
%
|
|||||||||
Net loss
|
$
|
(967
|
)
|
$
|
(12,216
|
)
|
$
|
(11,249
|
)
|
(92.1
|
%)
|
Three Months Ended
September 30,
|
||||||||||||||||
2013
|
2012
|
Increase
(Decrease)
|
% Increase
(Decrease)
|
|||||||||||||
Selected Operating and Other Data:
|
||||||||||||||||
Total number of communities (period end)
|
651
|
648
|
3
|
0.5
|
%
|
|||||||||||
Total units operated(2)
|
||||||||||||||||
Period end
|
66,311
|
66,110
|
201
|
0.3
|
%
|
|||||||||||
Weighted average
|
66,243
|
66,090
|
153
|
0.2
|
%
|
|||||||||||
Owned/leased communities units(2)
|
||||||||||||||||
Period end
|
47,983
|
48,013
|
(30
|
)
|
(0.1
|
%)
|
||||||||||
Weighted average
|
47,952
|
48,009
|
(57
|
)
|
(0.1
|
%)
|
||||||||||
Owned/leased communities occupancy rate (weighted average)
|
89.0
|
%
|
88.0
|
%
|
1.0
|
%
|
1.1
|
%
|
||||||||
Senior Housing average monthly revenue per unit(3)
|
$
|
4,397
|
$
|
4,279
|
$
|
118
|
2.8
|
%
|
||||||||
|
||||||||||||||||
Selected Segment Operating and Other Data:
|
||||||||||||||||
Retirement Centers
|
||||||||||||||||
Number of communities (period end)
|
76
|
76
|
—
|
—
|
||||||||||||
Total units(2)
|
||||||||||||||||
Period end
|
14,453
|
14,438
|
15
|
0.1
|
%
|
|||||||||||
Weighted average
|
14,444
|
14,445
|
(1
|
)
|
—
|
|||||||||||
Occupancy rate (weighted average)
|
90.2
|
%
|
89.1
|
%
|
1.1
|
%
|
1.2
|
%
|
||||||||
Senior Housing average monthly revenue per unit(3)
|
$
|
3,408
|
$
|
3,275
|
$
|
133
|
4.1
|
%
|
||||||||
Assisted Living
|
||||||||||||||||
Number of communities (period end)
|
432
|
434
|
(2
|
)
|
(0.5
|
%)
|
||||||||||
Total units(2)
|
||||||||||||||||
Period end
|
21,519
|
21,655
|
(136
|
)
|
(0.6
|
%)
|
||||||||||
Weighted average
|
21,513
|
21,652
|
(139
|
)
|
(0.6
|
%)
|
||||||||||
Occupancy rate (weighted average)
|
90.0
|
%
|
89.1
|
%
|
0.9
|
%
|
1.0
|
%
|
||||||||
Senior Housing average monthly revenue per unit(3)
|
$
|
4,518
|
$
|
4,393
|
$
|
125
|
2.8
|
%
|
||||||||
CCRCs - Rental
|
||||||||||||||||
Number of communities (period end)
|
27
|
27
|
—
|
—
|
||||||||||||
Total units(2)
|
||||||||||||||||
Period end
|
6,687
|
6,691
|
(4
|
)
|
(0.1
|
%)
|
||||||||||
Weighted average
|
6,687
|
6,691
|
(4
|
)
|
(0.1
|
%)
|
||||||||||
Occupancy rate (weighted average)
|
86.7
|
%
|
85.8
|
%
|
0.9
|
%
|
1.0
|
%
|
||||||||
Senior Housing average monthly revenue per unit(3)
|
$
|
5,759
|
$
|
5,619
|
$
|
140
|
2.5
|
%
|
||||||||
CCRCs - Entry Fee
|
||||||||||||||||
Number of communities (period end)
|
14
|
14
|
—
|
—
|
||||||||||||
Total units(2)
|
||||||||||||||||
Period end
|
5,324
|
5,229
|
95
|
1.8
|
%
|
|||||||||||
Weighted average
|
5,308
|
5,221
|
87
|
1.7
|
%
|
|||||||||||
Occupancy rate (weighted average)
|
84.1
|
%
|
83.4
|
%
|
0.7
|
%
|
0.8
|
%
|
||||||||
Senior Housing average monthly revenue per unit(3)
|
$
|
4,994
|
$
|
4,975
|
$
|
19
|
0.4
|
%
|
||||||||
|
||||||||||||||||
Other Entry Fee Data
|
||||||||||||||||
Non-refundable entrance fees sales
|
$
|
9,223
|
$
|
12,926
|
$
|
(3,703
|
)
|
(28.6
|
%)
|
|||||||
Refundable entrance fees sales(4)
|
9,875
|
12,206
|
(2,331
|
)
|
(19.1
|
%)
|
||||||||||
Total entrance fee receipts
|
19,098
|
25,132
|
(6,034
|
)
|
(24.0
|
%)
|
Three Months Ended
September 30,
|
||||||||||||||||
2013
|
2012
|
Increase
(Decrease)
|
% Increase
(Decrease)
|
|||||||||||||
Refunds
|
(7,728
|
)
|
(6,024
|
)
|
1,704
|
28.3
|
%
|
|||||||||
Net entrance fees
|
$
|
11,370
|
$
|
19,108
|
$
|
(7,738
|
)
|
(40.5
|
%)
|
|||||||
Management Services
|
||||||||||||||||
Number of communities (period end)
|
102
|
97
|
5
|
5.2
|
%
|
|||||||||||
Total units(2)
|
||||||||||||||||
Period end
|
18,328
|
18,097
|
231
|
1.3
|
%
|
|||||||||||
Weighted average
|
18,291
|
18,081
|
210
|
1.2
|
%
|
|||||||||||
Occupancy rate (weighted average)
|
85.7
|
%
|
84.3
|
%
|
1.4
|
%
|
1.7
|
%
|
||||||||
|
||||||||||||||||
ISC
|
||||||||||||||||
Outpatient Therapy treatment codes
|
818,758
|
939,241
|
(120,483
|
)
|
(12.8
|
%)
|
||||||||||
Home Health average census
|
4,574
|
3,651
|
923
|
25.3
|
%
|
(1) | Management services segment revenue includes reimbursements for which we are the primary obligor of costs incurred on behalf of managed communities. |
(2) | Period end units operated excludes equity homes. Weighted average units operated represents the average units operated during the period, excluding equity homes. |
(3) | Senior Housing average monthly revenue per unit represents the average of the total monthly resident fee revenues, excluding amortization of entrance fees and ISC segment revenue, divided by average occupied units. |
(4) | Refundable entrance fee sales for the three months ended September 30, 2013 and 2012 include amounts received from residents participating in the MyChoice program, which allows new and existing residents the option to pay additional refundable entrance fee amounts in return for a reduced monthly service fee. MyChoice amounts received from residents totaled $3.2 million and $2.4 million for the three months ended September 30, 2013 and 2012, respectively. |
Three Months Ended September 30,
|
||||||||||||||||
2013
|
2012
|
|||||||||||||||
Resident fee revenues
|
$
|
631,144
|
78.8
|
%
|
$
|
605,530
|
79.2
|
%
|
||||||||
Resident fee revenues under management
|
169,373
|
21.2
|
%
|
158,600
|
20.8
|
%
|
||||||||||
Total
|
$
|
800,517
|
100.0
|
%
|
$
|
764,130
|
100.0
|
%
|
||||||||
General and administrative expenses (excluding non-cash stock-based compensation expense and integration, transaction-related and EMR roll-out costs)
|
$
|
34,269
|
4.3
|
%
|
$
|
32,513
|
4.3
|
%
|
||||||||
Non-cash stock-based compensation expense
|
6,894
|
0.9
|
%
|
6,021
|
0.8
|
%
|
||||||||||
Integration, transaction-related and EMR roll-out costs
|
4,661
|
0.6
|
%
|
4,624
|
0.6
|
%
|
||||||||||
General and administrative expenses (including non-cash stock-based compensation expense and integration, transaction-related and EMR roll-out costs)
|
$
|
45,824
|
5.7
|
%
|
$
|
43,158
|
5.6
|
%
|
(dollars in thousands, except average monthly revenue per unit)
|
Nine Months Ended
September 30,
|
|||||||||||||||
2013
|
2012
|
Increase
(Decrease)
|
% Increase
(Decrease)
|
|||||||||||||
Statement of Operations Data:
|
||||||||||||||||
Revenue
|
||||||||||||||||
Resident fees
|
||||||||||||||||
Retirement Centers
|
$
|
392,364
|
$
|
376,726
|
$
|
15,638
|
4.2
|
%
|
||||||||
Assisted Living
|
783,636
|
757,930
|
25,706
|
3.4
|
%
|
|||||||||||
CCRCs - Rental
|
297,965
|
287,051
|
10,914
|
3.8
|
%
|
|||||||||||
CCRCs - Entry Fee
|
222,434
|
213,990
|
8,444
|
3.9
|
%
|
|||||||||||
ISC
|
180,053
|
168,432
|
11,621
|
6.9
|
%
|
|||||||||||
Total resident fees
|
1,876,452
|
1,804,129
|
72,323
|
4.0
|
%
|
|||||||||||
Management services(1)
|
281,281
|
265,197
|
16,084
|
6.1
|
%
|
|||||||||||
Total revenue
|
2,157,733
|
2,069,326
|
88,407
|
4.3
|
%
|
|||||||||||
Expense
|
||||||||||||||||
Facility operating expense
|
||||||||||||||||
Retirement Centers
|
228,033
|
222,338
|
5,695
|
2.6
|
%
|
|||||||||||
Assisted Living
|
494,420
|
486,039
|
8,381
|
1.7
|
%
|
|||||||||||
CCRCs - Rental
|
216,308
|
207,168
|
9,140
|
4.4
|
%
|
|||||||||||
CCRCs - Entry Fee
|
166,873
|
166,504
|
369
|
0.2
|
%
|
|||||||||||
ISC
|
143,975
|
131,702
|
12,273
|
9.3
|
%
|
|||||||||||
Total facility operating expense
|
1,249,609
|
1,213,751
|
35,858
|
3.0
|
%
|
|||||||||||
General and administrative expense
|
138,470
|
134,202
|
4,268
|
3.2
|
%
|
|||||||||||
Facility lease expense
|
207,028
|
213,240
|
(6,212
|
)
|
(2.9
|
%)
|
||||||||||
Depreciation and amortization
|
200,557
|
189,781
|
10,776
|
5.7
|
%
|
|||||||||||
Asset impairment
|
2,658
|