Attached files

file filename
8-K - 8-K - CAPITAL SENIOR LIVING CORPd44368d8k.htm

Exhibit 99.1

 

LOGO                          

Investor Contact:

Carey Hendrickson, Chief Financial Officer

Phone: 1-972-770-5600

chendrickson@capitalsenior.com

FOR IMMEDIATE RELEASE

CAPITAL SENIOR LIVING CORPORATION

REPORTS SECOND QUARTER 2020

RESULTS

Provides Update Related to COVID-19

DALLAS – August 6, 2020 – Capital Senior Living Corporation (the “Company”) (NYSE: CSU), one of the nation’s largest operators of senior housing communities, announced today operating and financial results for the second quarter ended June 30, 2020.

Recent Highlights

 

   

Consolidated occupancy declined 240 bps in the second quarter of 2020 as compared to the first quarter of 2020 due to the impacts of COVID-19.

 

   

The Company incurred $2.9 million of incremental COVID-19-related costs, which were mitigated by reductions in other expenses.

 

   

The Company entered into short-term forbearance agreements with certain lenders, which provided $5.7 million of debt service payment deferrals in the second quarter of 2020.

 

   

Agreements reached with REIT partners in the first quarter of 2020 reduced facility lease expense, resulting in a lesser Net Loss for the second quarter of 2020, which declined from $(47.2) million in the first quarter of 2020 to $(12.8) million in the second quarter of 2020, and a $0.8 million increase in Adjusted CFFO in the second quarter of 2020 as compared to the first quarter of 2020.

 

   

As the next step in the Company’s plan to restructure its balance sheet, the Company initiated a process in July 2020 which is intended to transfer the operations and ownership of 18 communities that are either underperforming or are in underperforming loan pools to Fannie Mae, the holder of non-recourse debt on such communities. The transfer will reduce the Company’s debt by $216.3 million and improve annual cash flow by approximately $10 million. The Company is in negotiations with Fannie Mae related to an agreement that is intended to assure the orderly transition of such communities.

“During the second quarter we continued our intense operational focus on mitigating the effects of COVID-19 while remaining steadfast in our commitment to protect and care for our residents and employees,” said Kimberly S. Lody, President and Chief Executive Officer. “While occupancy declined during the second quarter, our physical occupancy trend improved each month, and in June we experienced positive net move-ins. In addition, our Adjusted CFFO increased sequentially in the second quarter due to reductions in facility lease expense, an outcome of the agreements reached with our REIT partners earlier this year.


“We announced today that we have made the decision to turn back 18 communities to Fannie Mae. These communities have been heavily impacted by the current COVID environment. With their unsustainably high debt load and generally difficult operating conditions, it did not make sense for us to continue incurring steep losses after debt service. While a difficult decision, turning back these communities to improve our operating performance and liquidity is in the best interest of the Company and its shareholders. We are working together with Fannie Mae to ensure a smooth transition of these communities to other operators.”

Ms. Lody, continued, “While we expect our financial results will continue to be impacted by the pandemic for the next several months, we believe that the strength of our operations teams, coupled with actions to improve our financial foundation, will further facilitate our operational turnaround as market conditions stabilize.”

Financial Results - Second Quarter

For the second quarter of 2020, the Company reported revenue of $101.5 million, compared with revenue of $113.1 million in the second quarter of 2019. The disposition of five communities during or since the second quarter of 2019 accounted for $5.8 million of the decrease, and the conversion of six formerly leased communities to management agreements effective March 1, 2020, accounted for $3.3 million of the decrease. Revenue in the second quarter of 2020 includes $0.5 million of COVID-19 relief related to Medicaid residents at one of our North Carolina communities. Total occupancy in the second quarter of 2020 was 77.6%, a decrease of 480 basis points as compared to the second quarter of 2019, largely due to the impacts of COVID-19. Monthly average rent was $3,749, an increase of 3.3% as compared to the second quarter of 2019. As compared to the first quarter of 2020, total occupancy declined 240 basis points in the second quarter.

Operating expenses for the second quarter of 2020 were $71.3 million, a decrease of $3.1 million as compared to the second quarter of 2019. The second quarter of 2019 included $3.9 million of operating expenses related to five communities disposed of during or since the second quarter of 2019 and $2.0 million for the six formerly leased communities that were converted to management agreements effective March 1, 2020. Also, the Company had $1.2 million in business interruption credits related to the Company’s two communities previously impacted by Hurricane Harvey in the second quarter of 2019 but did not have any such credits in the second quarter of 2020. Operating expenses for the second quarter of 2020 included $2.9 million of costs directly related to COVID-19, primarily for employee hazard pay, specialized sterilization services and personal protective equipment.

General and administrative expenses for the second quarter of 2020 were $6.5 million versus $6.6 million in the second quarter of 2019. Excluding transaction and conversion costs in both periods, general and administrative expenses decreased $0.8 million in the second quarter of 2020 versus the second quarter of 2019 due to lower healthcare claims under the Company’s self-insured healthcare plan. As a percentage of revenues under management, general and administrative expenses, excluding transaction and conversion costs, were 5.4% in the second quarter of 2020.

 

2


Net loss for the second quarter of 2020 was $12.8 million as compared to $12.5 million for the second quarter of 2019.

Adjusted EBITDAR for the second quarter of 2020 was $23.9 million. Adjusted EBITDAR excluding COVID-19 relief and expenses was $26.3 million. Adjusted CFFO for the second quarter of 2020 was $0.5 million. Adjusted CFFO excluding COVID-19 relief and expenses was $2.9 million. (See “Non-GAAP Financial Measures” below).

Same Community Results

Same community results exclude the five non-core communities the Company has disposed of during or since the second quarter of 2019 and the six Healthpeak communities converted to management agreements effective March 1, 2020. Same-community results also exclude COVID-19 relief of $0.5 million and COVID-19 expenses of $2.9 million in the second quarter of 2020.

Same-community revenue in the second quarter of 2020 was $98.9 million, a decrease of 4.4% versus the second quarter of 2019, primarily due to the impact of COVID-19 on the Company’s occupancy in the second quarter of 2020. Same-community occupancy in the second quarter was 77.6%, a decrease of 460 basis points as compared to the second quarter of 2019 and average monthly rent was $3,729, an increase of 0.6% as compared to the second quarter of 2019. As compared to the first quarter of 2020, same-community occupancy declined 230 basis points in the second quarter.

Same-community operating expenses decreased 0.3% in the second quarter of 2020 versus the second quarter of 2019. Same store labor costs, including benefits, increased $2.1 million, or 4.9%, while all other expense categories declined $2.4 million on a combined basis. Contract labor decreased $1.4 million, with other significant decreases in food, advertising and promotion, repairs and maintenance, and supplies. Same-community net operating income decreased 13.9% in the second quarter of 2020 when compared with the second quarter of 2019. Same-community net operating income decreased $0.8 million, or 2.7%, in the second quarter of 2020 as compared to the first quarter of 2020.

COVID-19 Update

Since the onset of COVID-19, the Company has responded swiftly, thoughtfully and aggressively to the unprecedented challenges raised by the pandemic. The Company has relentlessly focused on the safety and wellbeing of its residents, employees and caregivers. In an effort to protect its residents and employees and slow the spread of COVID-19, and in response to quarantines, shelter-in-place orders and other limitations imposed by federal, state and local governments, the Company has restricted or limited access to its communities, including limitations on in-person prospective resident tours and, in certain cases, new resident admissions.

Access restrictions have resulted in declines in the occupancy levels at the Company’s communities, which has, and will continue to, negatively impact revenues and operating results in the near- to mid-term. During the second half of March, new resident leads, visits, and move-in activity began to decline compared to typical levels. This trend intensified in April and began to adversely impact occupancy as move-ins

 

3


for the month of April were approximately 45% of average pre-COVID move-ins. The Company’s consolidated senior housing occupancy decreased from 79.9% at March 31, 2020, to 78.7% at April 30, 2020. While the number of move-ins increased by 51% in May as compared to April, move-ins for the month remained significantly lower than normal at approximately 68% of average pre-COVID move-ins. Occupancy declined to 77.4% at May 31, 2020. June move-ins returned to pre-COVID levels and exceeded move-outs for the month. Occupancy at June 30, 2020, increased to 77.7%.

During the COVID crisis, the Company has incurred significant additional operating costs and expenses in order to implement enhanced infection control protocols and otherwise care for its residents. In the second quarter of 2020, the Company incurred substantial costs for procurement of additional PPE, cleaning and disposable food service supplies, enhanced cleaning, infection control, environmental sanitation costs, and increased labor expenses for hazard pay at certain communities with COVID-19 positive residents. CSL has also incurred costs for COVID-19 testing of residents and employees. In total, the Company incurred approximately $2.9 million in incremental COVID costs in the second quarter and expects to continue to incur such incremental costs until the pandemic subsides. To mitigate these new expenses, the Company reduced spending on non-essential supplies, travel, and other discretionary items.

The Company received $0.5 million of COVID-19 relief funds from a North Carolina state Medicaid program in the second quarter. This program also provided $0.1 million to offset certain COVID-related expenses. The Company expects to receive funds from state Medicaid programs in Wisconsin and Nebraska in the third quarter, but the amounts are unknown. The Company has also applied for relief from a CARES Act provider relief fund for eligible Medicaid providers; if relief is granted, we would expect to receive such funds in the third quarter, but the amount of potential relief is unknown. The Company is utilizing the payroll tax deferral program under the Coronavirus Aid, Relief, and Economic Security Act of 2020 (CARES Act) to defer the employer portion of payroll taxes from April 2020 through December 2020. One-half of the deferred payroll taxes will be due by December 2021, with the other half due by December 2022. In the second quarter of 2020, the Company deferred $2.7 million of payroll taxes under such program. The Company has also received debt service payment relief of $5.7 million in the second quarter of 2020 under short-term debt forbearance agreements with certain of its lenders.

Balance Sheet and Liquidity

The Company ended the second quarter with $28.8 million of cash and cash equivalents, including restricted cash. As of June 30, 2020, the Company financed its owned communities with mortgages totaling $921.7 million at interest rates averaging 4.6%. The majority of the Company’s debt is at fixed interest rates excluding three bridge loans totaling approximately $82.9 million, all with maturities in the fourth quarter of 2021, and approximately $50 million of long-term variable rate debt under the Company’s Master Credit Facility. The earliest maturity date for the Company’s fixed-rate debt is in 2022.

While the transfer of ownership decision related to 18 communities with Fannie Mae loans was made subsequent to June 30, debt of $216.3 million associated with such communities is classified as current on the June 30, 2020, balance sheet in accordance with GAAP.

 

4


Q2 2020 Conference Call Information

The Company will host a conference call with senior management to discuss the Company’s second quarter 2020 financial results on Thursday, August 6, 2020, at 10:30 a.m. Eastern Time. To participate, dial 212-231-2914 (no passcode is required). A link to a simultaneous webcast of the teleconference will be available at www.capitalsenior.com.

For the convenience of the Company’s shareholders and the public, the conference call will be recorded and available for replay starting August 6, 2020, through August 13, 2020. To access the conference call replay, call 412-317-6671, passcode 21966938. The conference call will also be available for playback via the Company’s corporate website, https://www.capitalsenior.com/investor-relations/conference-calls/.

Non-GAAP Financial Measures of Operating Performance

Adjusted EBITDAR and Adjusted EBITDAR excluding COVID-19 impact are financial valuation measures and Adjusted Net Income/(Loss), Adjusted Net Income/(Loss) excluding COVID-19 impact, Adjusted CFFO and Adjusted CFFO excluding COVID-19 impact are financial performance measures that are not calculated in accordance with U.S. generally accepted accounting principles (“GAAP”). Non-GAAP financial measures may have material limitations in that they do not reflect all of the costs associated with our results of operations as determined in accordance with GAAP. As a result, these non-GAAP financial measures should not be considered a substitute for, nor superior to, financial results and measures determined or calculated in accordance with GAAP.

The Company believes that presenting Adjusted EBITDAR excluding COVID-19 impact, Adjusted Net Income/(Loss) excluding COVID-19 impact, and Adjusted CFFO excluding COVID-19 impact is useful to investors to assess certain recent impacts of the COVID-19 pandemic on the Company’s financial position, results of operations and the non-GAAP financial valuation and performance measures that the Company has historically presented to investors.

Adjusted EBITDAR is a valuation measure commonly used by Company management, research analysts and investors to value companies in the senior living industry. Since Adjusted EBITDAR excludes interest expense and rent expense, it allows Company management, research analysts and investors to compare the enterprise values of different companies without regard to differences in capital structures and leasing arrangements. The Company believes Adjusted EBITDAR excluding COVID-19 impact is a valuable measure as it normalizes the impact of COVID-19 for valuation purposes.

The Company believes that Adjusted Net Income/(Loss), Adjusted Net Income/(Loss) excluding COVID-19 impact, Adjusted CFFO and Adjusted CFFO excluding COVID-19 impact are useful as performance measures in identifying trends in day-to-day operations because they exclude the costs associated with acquisitions and conversions and other items that do not ordinarily reflect the ongoing operating results

 

5


of our primary business. Adjusted Net Income/(Loss), Adjusted Net Income/(Loss) excluding COVID-19 impact, Adjusted CFFO and Adjusted CFFO excluding COVID-19 impact provide indicators to management of progress in achieving both consolidated and individual business unit operating performance and are used by research analysts and investors to evaluate the performance of companies in the senior living industry.

The Company strongly urges you to review the reconciliation of net loss to Adjusted EBITDAR and Adjusted EBITDAR excluding COVID-19 impact and the reconciliation of net income/(loss) to Adjusted Net Income/(Loss), Adjusted Net Income/(Loss) excluding COVID-19 impact, Adjusted CFFO and Adjusted CFFO excluding COVID-19 impact, along with the Company’s consolidated balance sheets, statements of operations, and statements of cash flows. This is included on the last page of this press release.

About the Company

Dallas-based Capital Senior Living Corporation is one of the nation’s largest operators of independent living, assisted living and memory care communities for senior adults. The Company operates 124 communities that are home to more than 10,000 residents across 23 states and provide compassionate, resident-centric service and care as well as engaging programming. Capital Senior Living offers seniors the freedom and opportunity to successfully, comfortably and happily age in place. For more information, visit www.capitalsenior.com or connect with the Company on Facebook.

Safe Harbor

The forward-looking statements in this release are subject to certain risks and uncertainties that could cause the Company’s actual results and financial condition to differ materially, including, but not limited to, the continued spread of COVID-19, including the speed, depth, geographic reach and duration of such spread, new information that may emerge concerning the severity of COVID-19, the actions taken to prevent or contain the spread of COVID-19 or treat its impact, the legal, regulatory and administrative developments that occur at the federal, state and local levels in response to the COVID-19 pandemic, and the frequency and magnitude of legal actions and liability claims that may arise due to COVID-19 or the Company’s response efforts; the impact of COVID-19 on the Company’s ability to continue as a going concern, the Company’s ability to generate sufficient cash flows from operations, additional proceeds from debt refinancings, and proceeds from the sale of assets to satisfy its short and long-term debt and lease obligations and to fund the Company’s capital improvement projects to expand, redevelop, and/or reposition its senior living communities; the Company’s ability to obtain additional capital on terms acceptable to it; the Company’s ability to extend or refinance its existing debt as such debt matures; the Company’s compliance with its debt and lease agreements, including certain financial covenants, and the risk of cross-default in the event such non-compliance occurs; the Company’s ability to complete acquisitions and dispositions upon favorable terms or at all; the risk of oversupply and increased competition in the markets which the Company operates; the risk of increased competition for skilled workers due to wage pressure and changes in regulatory requirements; the departure of the Company’s key officers and personnel; the cost and difficulty of complying with applicable licensure, legislative oversight, or regulatory changes; the risks associated with a decline in economic conditions generally; the adequacy and continued availability of the Company’s insurance policies and the Company’s ability to recover any losses it sustains under such policies; changes in accounting principles and interpretations; and the other risks and factors identified from time to time in the Company’s reports filed with the Securities and Exchange Commission.

 

6


For information about Capital Senior Living, visit www.capitalsenior.com.

Investor Contact Carey P. Hendrickson, Chief Financial Officer, at 972-770-5600 or chendrickson@capitalsenior.com.

Press Contact Susan J. Turkell at 303-766-4343 or sturkell@capitalsenior.com.

 

7


CAPITAL SENIOR LIVING CORPORATION

CONSOLIDATED BALANCE SHEETS

(in thousands)

 

     June 30,
2020
    December 31,
2019
 
     (Unaudited)        

ASSETS

 

Current assets:

    

Cash and cash equivalents

   $ 25,460     $ 23,975  

Restricted cash

     3,382       13,088  

Accounts receivable, net

     8,832       8,143  

Federal and state income taxes receivable

     76       72  

Property tax and insurance deposits

     7,955       12,627  

Prepaid expenses and other

     5,823       5,308  
  

 

 

   

 

 

 

Total current assets

     51,528       63,213  

Property and equipment, net

     895,127       969,211  

Operating lease right-of-use assets, net

     12,068       224,523  

Deferred taxes, net

     76       76  

Other assets, net

     5,454       10,673  
  

 

 

   

 

 

 

Total assets

   $ 964,253     $ 1,267,696  
  

 

 

   

 

 

 
LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT)

 

Current liabilities:

    

Accounts payable

   $ 8,776     $ 10,382  

Accrued expenses

     52,427       46,227  

Current portion of notes payable, net of deferred loan costs

     232,678       15,819  

Deferred income

     7,017       7,201  

Current portion of financing obligations

     —         1,741  

Current portion of lease liabilities

     20,336       45,988  

Federal and state income taxes payable

     647       420  

Customer deposits

     1,126       1,247  
  

 

 

   

 

 

 

Total current liabilities

     323,007       129,025  

Financing obligations, net of current portion

     —         9,688  

Lease liabilities, net of current portion

     645       208,967  

Notes payable, net of deferred loan costs and current portion

     685,081       905,637  

Commitments and contingencies

    

Shareholders’ equity (deficit):

    

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 31,432 and 31,469 in 2020 and 2019, respectively

     319       319  

Additional paid-in capital

     191,461       190,386  

Retained deficit

     (232,830     (172,896

Treasury stock, at cost — 494 shares in 2020 and 2019

     (3,430     (3,430
  

 

 

   

 

 

 

Total shareholders’ equity (deficit)

     (44,480     14,379  
  

 

 

   

 

 

 

Total liabilities and shareholders’ equity (deficit)

   $ 964,253     $ 1,267,696  
  

 

 

   

 

 

 


CAPITAL SENIOR LIVING CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

(unaudited, in thousands, except per share data)

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2020     2019     2020     2019  
      

Revenues:

        

Resident revenue

   $ 99,442     $ 113,126     $ 205,058     $ 227,302  

Management fees

     159       —         215       —    

Community reimbursement revenue

     1,876       —         2,333       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     101,477       113,126       207,606       227,302  
  

 

 

   

 

 

   

 

 

   

 

 

 

Expenses:

        

Operating expenses (exclusive of facility lease expense and depreciation and amortization expense shown below)

     71,307       74,430       146,709       149,835  

General and administrative expenses

     6,473       6,642       12,908       14,212  

Facility lease expense

     6,520       14,238       17,308       28,473  

Stock-based compensation expense

     478       1,638       1,074       660  

Depreciation and amortization expense

     16,321       15,975       32,036       31,949  

Long-lived asset impairment

     —         —         35,954       —    

Community reimbursement expense

     1,876       —         2,333       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

     102,975       112,923       248,322       225,129  
  

 

 

   

 

 

   

 

 

   

 

 

 

Other income (expense):

        

Interest income

     15       57       69       114  

Interest expense

     (11,233     (12,602     (22,903     (25,166

Write down of assets held for sale

     —         —         —         (2,340

Gain on facility lease modification and termination, net

     —         (97     11,240       (97

Loss on disposition of assets, net

     —         38       (7,356     38  

Other income

     (8     (16     (7     7  
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss from continuing operations before provision for income taxes

     (12,724     (12,417     (59,673     (25,271

Provision for income taxes

     (29     (117     (261     (247
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss from operations

   $ (12,753   $ (12,534   $ (59,934   $ (25,518
  

 

 

   

 

 

   

 

 

   

 

 

 

Per share data:

        

Basic net loss per share

   $ (0.42   $ (0.41   $ (1.97   $ (0.85
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted net loss per share

   $ (0.42   $ (0.41   $ (1.96   $ (0.85
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares outstanding — basic

     30,592       30,279       30,502       30,191  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares outstanding — diluted

     30,592       30,279       30,502       30,191  
  

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive loss

   $ (12,753   $ (12,534   $ (59,934   $ (25,518
  

 

 

   

 

 

   

 

 

   

 

 

 


CAPITAL SENIOR LIVING CORPORATION

CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY

(unaudited, in thousands)

 

     Common Stock     Additional
Paid-In

Capital
    Retained
Deficit
    Treasury
Stock
    Total  
     Shares     Amount  

Balance at December 31, 2018

     31,273     $ 318     $ 187,879     $ (149,502   $ (3,430   $ 35,265  

Adoption of ASC 842

     —         —         —         12,636       —         12,636  

Restricted stock awards (cancellations), net

     (150     (2     2       —         —         —    

Stock-based compensation

     —         —         1,638       —         —         1,638  

Net loss

     —         —         —         (12,984     —         (12,984
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at March 31, 2019

     31,123     $ 316     $ 189,519     $ (149,850   $ (3,430   $ 36,555  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Restricted stock awards (cancellations), net

     346       4       (4     —         —         —    

Stock-based compensation

     —         —         1,638       —         —         1,638  

Net loss

     —         —         —         (12,534     —         (12,534
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at June 30, 2019

     31,469       320       191,153       (162,384     (3,430     25,659  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at December 31, 2019

     31,441     $ 319     $ 190,386     $ (172,896   $ (3,430   $ 14,379  

Restricted stock awards (cancellations), net

     (52     —         —         —         —         —    

Stock-based compensation

     —         —         597       —         —         597  

Net loss

     —         —         —         (47,181     —         (47,181
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at March 31, 2020

     31,389     $ 319     $ 190,983     $ (220,077   $ (3,430   $ (32,205
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Restricted stock awards (cancellations), net

     43       —         —         —         —         —    

Stock-based compensation

     —         —         478       —         —         478  

Net loss

     —         —         —         (12,753     —         (12,753
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at June 30, 2020

     31,432     $ 319     $ 191,461     $ (232,830   $ (3,430   $ (44,480
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


CAPITAL SENIOR LIVING CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited, in thousands)

 

     Six months ended June 30,  
     2020     2019  

Operating Activities

    

Net loss

   $ (59,934   $ (25,518

Adjustments to reconcile net loss to net cash used in operating activities:

    

Depreciation and amortization

     32,036       31,949  

Amortization of deferred financing charges

     931       857  

Amortization of deferred lease costs and lease intangibles, net

     —         97  

Deferred income

     (51     209  

Operating lease expense adjustment

     (14,562     (2,457

Loss on disposition of assets, net

     7,356       (38

Gain on facility lease modification and termination, net

     (11,240     —    

Long-lived asset impairment

     35,954       —    

Write-down of assets held for sale

     —         2,340  

Provision for bad debts

     1,409       1,613  

Stock-based compensation expense

     1,074       660  

Changes in operating assets and liabilities:

    

Accounts receivable

     (1,576     (1,744

Property tax and insurance deposits

     2,671       2,233  

Prepaid expenses and other

     (16     (2,251

Other assets

     (1,715     (745

Accounts payable

     (193     (7,083

Accrued expenses

     6,217       1,207  

Other liabilities

     —         —    

Federal and state income taxes receivable/payable

     227       (227

Deferred resident revenue

     (55     (336

Customer deposits

     (121     (15
  

 

 

   

 

 

 

Net cash used in operating activities

     (1,588     751  

Investing Activities

    

Capital expenditures

     (8,081     (7,812

Proceeds from disposition of assets

     6,396       4,888  
  

 

 

   

 

 

 

Net cash provided by (used in) investing activities

     (1,685     (2,924

Financing Activities

    

Proceeds from notes payable

     2,881       5,268  

Repayments of notes payable

     (7,504     (11,905

Cash payments for financing obligations

     (311     (538

Deferred financing charges paid

     (14     (221
  

 

 

   

 

 

 

Net cash used in financing activities

     (4,948     (7,396
  

 

 

   

 

 

 

Decrease in cash and cash equivalents

     (8,221     (9,569

Cash and cash equivalents and restricted cash at beginning of period

     37,063       44,320  
  

 

 

   

 

 

 

Cash and cash equivalents and restricted cash at end of period

   $ 28,842     $ 34,751  
  

 

 

   

 

 

 

Supplemental Disclosures

    

Cash paid during the year for:

    

Interest

   $ 16,907     $ 23,509  
  

 

 

   

 

 

 

Lease modification and termination

   $ 6,791     $ —    
  

 

 

   

 

 

 

Income taxes

   $ 11     $ 505  
  

 

 

   

 

 

 


Capital Senior Living Corporation

Supplemental Information

 

     Communities     Average Resident Capacity     Average Units  
     Q2 20     Q2 19     Q2 20     Q2 19     Q2 20     Q2 19  

Portfolio Data

            

I. Community Ownership / Management

            

Consolidated communities

            

Owned

     79       82       10,055       10,629       7,634       8,189  

Leased

     39       46       4,981       5,756       3,754       4,412  

Third party communities managed

     6       —         549       —         476       —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     124       128       15,585       16,385       11,864       12,601  

Independent living

         6,251       6,879       4,266       4,872  

Assisted living

         9,334       9,506       7,598       7,729  

Memory Care

         —         —         —         —    
      

 

 

   

 

 

   

 

 

   

 

 

 

Total

         15,585       16,385       11,864       12,601  

II. Percentage of Operating Portfolio

            

Consolidated communities

            

Owned

     63.7     64.1     64.5     64.9     64.3     65.0

Leased

     31.5     35.9     32.0     35.1     31.6     35.0

Third party communities managed

     4.8     0.0     3.5     0.0     4.0     0.0
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     100.0     100.0     100.0     100.0     100.0     100.0

Independent living

         40.1     42.0     36.0     38.7

Assisted living

         59.9     58.0     64.0     61.3

Memory Care

         0.0     0.0     0.0     0.0
      

 

 

   

 

 

   

 

 

   

 

 

 

Total

         100.0     100.0     100.0     100.0


Capital Senior Living Corporation

Supplemental Information

 

Selected Operating Results    Q2 20     Q2 19  

I. Owned communities

    

    

   Number of communities      79       82  
   Resident capacity      10,055       10,629  
   Unit capacity      7,634       8,189  
   Financial occupancy (1)      78.5     83.5
   Revenue (in millions)      64.8       72.5  
   Operating expenses (in millions) (2)      46.3       49.9  
   Operating margin      29     31
   Average monthly rent      3,601       3,534  

II. Leased communities

    
   Number of communities      39       46  
   Resident capacity      4,981       5,756  
   Unit capacity      3,754       4,412  
   Financial occupancy (1)      75.8     80.5
   Revenue (in millions)      34.2       40.6  
   Operating expenses (in millions) (2)      22.2       24.8  
   Operating margin      35     39
   Average monthly rent      4,001       3,814  

III. Consolidated communities

    
   Number of communities      118       128  
   Resident capacity      15,036       16,385  
   Unit capacity      11,388       12,601  
   Financial occupancy (1)      77.6     82.4
   Revenue (in millions)      98.9       113.1  
   Operating expenses (in millions) (2)      68.5       74.6  
   Operating margin      31     34
   Average monthly rent      3,730       3,630  

IV. Communities under management

    
   Number of communities      124       128  
   Resident capacity      15,585       16,385  
   Unit capacity      11,864       12,601  
   Financial occupancy (1)      78.0     82.4
   Revenue (in millions)      102.1       113.1  
   Operating expenses (in millions) (2)      70.6       74.6  
   Operating margin      31     34
   Average monthly rent      3,678       3,630  

V. Same Store communities

    
   Number of communities      118       118  
   Resident capacity      15,036       15,036  
   Unit capacity      11,388       11,389  
   Financial occupancy (1)      77.6     82.2
   Revenue (in millions)      98.9       104.0  
   Operating expenses (in millions) (2)      68.6       68.8  
   Operating margin      31     34
   Average monthly rent      3,729       3,705  

VI. General and Administrative expenses as a percent of Total Revenues under Management

    
   Current Quarter (3)      5.4     5.1
   Year to Date (3)      5.2     5.1

VII. Consolidated Debt Information (in thousands, except for interest rates)

    
  

(Excludes insurance premium financing)

    
   Total fixed rate mortgage debt      788,662       844,567  
   Total variable rate mortgage debt      132,992       126,385  
   Weighted average interest rate      4.53     4.86

(1) - Financial occupancy represents actual days occupied divided by total number of available days during the quarter.

(2) - Excludes management fees, provision for bad debts, and transaction and conversion costs.

(3) - Excludes transaction and conversion costs.

NOTE: Supplemental information for the second quarter of 2020 excludes COVID-19 revenue relief and COVID-19 costs, which total $0.5 million and $2.9 million, respectively, for all consolidated and same-store communities. COVID-19 revenue relief consists of the relief funds the Company received from a North Carolina state Medicaid program. COVID-19 costs consist of additional costs and expenses the Company incurred for the procurement of additional PPE, enhanced cleaning and sterilization services, cleaning and disposable food service supplies, and increased labor expenses for hazard pay.


CAPITAL SENIOR LIVING CORPORATION

NON-GAAP RECONCILIATIONS

(In thousands, except per share data)

 

     Three months ended June 30,     Six months ended June 30,  
     2020     2019     2020     2019  
        

Adjusted EBITDAR

        

Net loss

     (12,753     (12,534     (59,942     (25,518

Depreciation and amortization expense

     16,321       15,975       32,036       31,949  

Stock-based compensation expense

     479       1,638       1,075       660  

Facility lease expense

     6,520       14,238       17,308       28,473  

Provision for bad debts

     664       808       1,409       1,613  

Interest income

     (15     (57     (69     (114

Interest expense

     11,233       12,602       22,903       25,166  

Write-off of deferred loan costs and prepayment premiums

     —         97       —         97  

Long-lived asset impairment

     —         —         35,954       —    

Loss (gain) on lease related transactions, net

     —         —         (11,240     2,340  

Loss (gain) on disposition of assets, net

     —         (38     7,356       (38

Other expense (income)

     —         16       7       (7

Provision for income taxes

     29       117       261       247  

Casualty losses

     241       257       664       525  

Transaction and conversion costs

     1,048       328       2,216       960  

Employee placement and separation costs

     112       534       202       1,896  

Communities excluded due to repositioning/lease-up

     —         (18     —         37  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDAR

   $ 23,879     $ 33,963     $ 50,140     $ 68,286  
  

 

 

   

 

 

   

 

 

   

 

 

 

COVID-19 relief revenue

     (502     —         (502     —    

COVID-19 expenses

     2,902       —         3,193       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDAR excluding COVID-19 impact

   $ 26,279     $ 33,963     $ 52,831     $ 68,286  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted revenues

        

Total revenues

   $ 101,477     $ 113,126     $ 207,606     $ 227,302  

COVID-19 relief revenue

     (502     —         (502     —    

Communities excluded due to repositioning/lease-up

     —         (1,260     —         (2,550
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted revenues

   $ 100,975     $ 111,866     $ 207,104     $ 224,752  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net loss and Adjusted net loss per share

        

Net loss

     (12,753     (12,534     (59,942     (25,518

Casualty losses

     241       257       664       525  

Transaction and conversion costs

     1,048       328       2,216       977  

Employee placement and separation costs

     112       534       202       1,896  

Write-off of deferred loan costs and prepayment premiums

     —         97       —         97  

Write down of asset held for sale

     —         —         —         2,340  

Long-lived asset impairment

     —         —         35,954       —    

Loss (gain) on lease related transactions, net

     —         —         (11,240     —    

Loss (gain) on disposition of assets, net

     —         (38     7,356       (38

Tax impact of Non-GAAP adjustments (25%)

     (353     (295     (8,790     (1,449

Deferred tax asset valuation allowance

     —         2,762       —         5,663  

Communities excluded due to repositioning/lease-up

     —         594       —         1,277  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net loss

   $ (11,705 )    $ (8,295 )    $ (33,580 )    $ (14,230 ) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted shares outstanding

     30,592       30,279       30,502       30,191  

Adjusted net income (loss) per share

   $ (0.38 )    $ (0.27 )    $ (1.10 )    $ (0.47 ) 

COVID-19 relief revenue

     (502     —         (502     —    

COVID-19 expenses

     2,902       —         3,193       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net loss excluding COVID-19 impact

   $ (8,803 )    $ (8,295 )    $ (30,387 )    $ (14,230 ) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income (loss) per share excluding COVID-19 impact

   $ (0.29 )    $ (0.27 )    $ (1.00 )    $ (0.47 ) 

Adjusted CFFO

        

Net loss

     (12,753     (12,534     (59,942     (25,518

Non-cash charges, net*

     13,034       17,400       59,449       35,230  

Operating lease payment adjustment to normalize lease commitments

     —         —         —         (910

Recurring capital expenditures

     (1,136     (1,148     (2,272     (2,297

Casualty losses

     241       257       664       525  

Transaction and conversion costs

     1,048       328       2,216       977  

Employee placement and separation costs

     112       534       202       1,896  

Communities excluded due to repositioning/lease-up

     —         357       —         795  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted CFFO

   $ 546     $ 5,194     $ 317     $ 10,698  
  

 

 

   

 

 

   

 

 

   

 

 

 

COVID-19 relief revenue

     (502     —         (502     —    

COVID-19 expenses

     2,902       —         3,193       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted CFFO excluding COVID-19 impact

   $ 2,946     $ 5,194     $ 3,008     $ 10,698  
  

 

 

   

 

 

   

 

 

   

 

 

 
        

 

*

Non-cash charges, net, for the three and six months ended June 30, 2020, are exclusive of a one-time $6.5 million forfeiture of letters of credit associated with the Welltower Forbearance Agreement that was executed in the first quarter of 2020.

NOTE: COVID-19 relief revenue consists of the relief funds the Company received from a North Carolina state Medicaid program. COVID-19 costs consist of additional costs and expenses the Company incurred for the procurement of additional PPE, enhanced cleaning and sterilization services, cleaning and disposable food service supplies, and increased labor expenses for hazard pay.