These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
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
|
Accelerated filer
|
|
|
Non-accelerated filer
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
|
|
PAGE
|
|
|
PART I.
|
FINANCIAL INFORMATION
|
|
|
|
|
|
|
Item 1.
|
Financial Statements
|
|
|
|
|
|
|
|
Condensed Consolidated Balance Sheets -
|
|
|
|
As of September 30, 2016 (Unaudited) and December 31, 2015
|
3
|
|
|
|
|
|
|
Condensed Consolidated Statements of Operations -
|
|
|
|
Three and nine months ended September 30, 2016 and 2015 (Unaudited)
|
4
|
|
|
|
|
|
|
Condensed Consolidated Statement of Equity -
|
|
|
|
Nine months ended September 30, 2016 (Unaudited)
|
5
|
|
|
|
|
|
|
Condensed Consolidated Statements of Cash Flows -
|
|
|
|
Nine months ended September 30, 2016 and 2015 (Unaudited)
|
6
|
|
|
|
|
|
|
Notes to Condensed Consolidated Financial Statements (Unaudited)
|
7
|
|
|
|
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
20
|
|
|
|
|
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
43
|
|
|
|
|
|
Item 4.
|
Controls and Procedures
|
44
|
|
|
|
|
|
|
|
|
|
PART II.
|
OTHER INFORMATION
|
|
|
|
|
|
|
Item 1.
|
Legal Proceedings
|
44
|
|
|
|
|
|
Item 1A.
|
Risk Factors
|
44
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
45
|
|
|
|
|
|
Item 6.
|
Exhibits
|
45
|
|
|
|
|
|
Signatures
|
|
46
|
|
|
September 30,
2016
|
December 31,
2015
|
||||||
|
Assets
|
(Unaudited)
|
|||||||
|
Current assets
|
||||||||
|
Cash and cash equivalents
|
$
|
74,184
|
$
|
88,029
|
||||
|
Cash and escrow deposits – restricted
|
38,225
|
32,570
|
||||||
|
Accounts receivable, net
|
135,455
|
144,053
|
||||||
|
Assets held for sale
|
173,481
|
110,620
|
||||||
|
Prepaid expenses and other current assets, net
|
132,549
|
122,671
|
||||||
|
Total current assets
|
553,894
|
497,943
|
||||||
|
Property, plant and equipment and leasehold intangibles, net
|
7,621,903
|
8,031,376
|
||||||
|
Cash and escrow deposits – restricted
|
29,537
|
33,382
|
||||||
|
Investment in unconsolidated ventures
|
366,800
|
371,639
|
||||||
|
Goodwill
|
697,128
|
725,696
|
||||||
|
Other intangible assets, net
|
113,619
|
129,186
|
||||||
|
Other assets, net
|
249,402
|
259,342
|
||||||
|
Total assets
|
$
|
9,632,283
|
$
|
10,048,564
|
||||
|
Liabilities and Equity
|
||||||||
|
Current liabilities
|
||||||||
|
Current portion of long-term debt
|
$
|
196,683
|
$
|
173,454
|
||||
|
Current portion of capital and financing lease obligations
|
68,693
|
62,150
|
||||||
|
Trade accounts payable
|
70,669
|
128,006
|
||||||
|
Accrued expenses
|
345,398
|
372,874
|
||||||
|
Refundable entrance fees and deferred revenue
|
115,029
|
99,277
|
||||||
|
Tenant security deposits
|
3,694
|
4,387
|
||||||
|
Total current liabilities
|
800,166
|
840,148
|
||||||
|
Long-term debt, less current portion
|
3,442,677
|
3,459,371
|
||||||
|
Capital and financing lease obligations, less current portion
|
2,422,841
|
2,427,438
|
||||||
|
Line of credit
|
100,000
|
310,000
|
||||||
|
Deferred liabilities
|
260,140
|
266,537
|
||||||
|
Deferred tax liability
|
72,854
|
69,051
|
||||||
|
Other liabilities
|
183,209
|
217,292
|
||||||
|
Total liabilities
|
7,281,887
|
7,589,837
|
||||||
|
Preferred stock, $0.01 par value, 50,000,000 shares authorized at September 30, 2016 and December 31, 2015; no shares issued and outstanding
|
—
|
—
|
||||||
|
Common stock, $0.01 par value, 400,000,000 shares authorized at September 30, 2016 and December 31, 2015; 193,198,262 and 190,767,191 shares issued and 190,769,861 and 188,338,790 shares outstanding (including 4,711,791 and 3,453,991 unvested restricted shares), respectively
|
1,908
|
1,883
|
||||||
|
Additional paid-in-capital
|
4,096,963
|
4,069,283
|
||||||
|
Treasury stock, at cost; 2,428,401 shares at September 30, 2016 and December 31, 2015
|
(46,800
|
)
|
(46,800
|
)
|
||||
|
Accumulated deficit
|
(1,701,388
|
)
|
(1,565,478
|
)
|
||||
|
Total Brookdale Senior Living Inc. stockholders' equity
|
2,350,683
|
2,458,888
|
||||||
|
Noncontrolling interest
|
(287
|
)
|
(161
|
)
|
||||
|
Total equity
|
2,350,396
|
2,458,727
|
||||||
|
Total liabilities and equity
|
$
|
9,632,283
|
$
|
10,048,564
|
||||
|
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
||||||||||||||
|
|
2016
|
2015
|
2016
|
2015
|
||||||||||||
|
Revenue
|
||||||||||||||||
|
Resident fees
|
$
|
1,042,831
|
$
|
1,040,082
|
$
|
3,158,547
|
$
|
3,136,292
|
||||||||
|
Management fees
|
15,532
|
14,694
|
50,498
|
44,630
|
||||||||||||
|
Reimbursed costs incurred on behalf of managed communities
|
187,763
|
184,065
|
559,067
|
543,984
|
||||||||||||
|
Total revenue
|
1,246,126
|
1,238,841
|
3,768,112
|
3,724,906
|
||||||||||||
|
|
||||||||||||||||
|
Expense
|
||||||||||||||||
|
Facility operating expense (excluding depreciation and amortization of $118,756, $148,120, $351,667 and $571,059, respectively)
|
704,221
|
699,720
|
2,113,226
|
2,091,600
|
||||||||||||
|
General and administrative expense (including non-cash stock-based compensation expense of $8,455, $10,147, $27,218 and $25,871, respectively)
|
63,425
|
99,534
|
246,741
|
278,609
|
||||||||||||
|
Transaction costs
|
659
|
—
|
1,950
|
7,163
|
||||||||||||
|
Facility lease expense
|
92,519
|
91,144
|
281,890
|
276,953
|
||||||||||||
|
Depreciation and amortization
|
130,783
|
160,715
|
391,314
|
606,787
|
||||||||||||
|
Asset impairment
|
19,111
|
—
|
26,638
|
—
|
||||||||||||
|
Loss on facility lease termination
|
—
|
—
|
—
|
76,143
|
||||||||||||
|
Costs incurred on behalf of managed communities
|
187,763
|
184,065
|
559,067
|
543,984
|
||||||||||||
|
Total operating expense
|
1,198,481
|
1,235,178
|
3,620,826
|
3,881,239
|
||||||||||||
|
Income (loss) from operations
|
47,645
|
3,663
|
147,286
|
(156,333
|
)
|
|||||||||||
|
|
||||||||||||||||
|
Interest income
|
809
|
399
|
2,239
|
1,208
|
||||||||||||
|
Interest expense:
|
||||||||||||||||
|
Debt
|
(43,701
|
)
|
(43,972
|
)
|
(131,422
|
)
|
(130,004
|
)
|
||||||||
|
Capital and financing lease obligations
|
(50,401
|
)
|
(53,217
|
)
|
(151,561
|
)
|
(159,463
|
)
|
||||||||
|
Amortization of deferred financing costs and debt premium (discount)
|
(2,380
|
)
|
(616
|
)
|
(6,978
|
)
|
(835
|
)
|
||||||||
|
Change in fair value of derivatives
|
—
|
(164
|
)
|
(28
|
)
|
(790
|
)
|
|||||||||
|
Debt modification and extinguishment costs
|
(1,944
|
)
|
(6,736
|
)
|
(3,240
|
)
|
(6,780
|
)
|
||||||||
|
Equity in (loss) earnings of unconsolidated ventures
|
(878
|
)
|
(1,578
|
)
|
478
|
(766
|
)
|
|||||||||
|
Other non-operating income
|
3,281
|
3,089
|
13,137
|
8,234
|
||||||||||||
|
Income (loss) before income taxes
|
(47,569
|
)
|
(99,132
|
)
|
(130,089
|
)
|
(445,529
|
)
|
||||||||
|
(Provision) benefit for income taxes
|
(4,159
|
)
|
30,796
|
(5,947
|
)
|
161,677
|
||||||||||
|
Net income (loss)
|
(51,728
|
)
|
(68,336
|
)
|
(136,036
|
)
|
(283,852
|
)
|
||||||||
|
Net (income) loss attributable to noncontrolling interest
|
43
|
116
|
126
|
634
|
||||||||||||
|
Net income (loss) attributable to Brookdale Senior Living Inc. common stockholders
|
$
|
(51,685
|
)
|
$
|
(68,220
|
)
|
$
|
(135,910
|
)
|
$
|
(283,218
|
)
|
||||
|
|
||||||||||||||||
|
Basic and diluted net income (loss) per share attributable to Brookdale Senior Living Inc. common stockholders
|
$
|
(0.28
|
)
|
$
|
(0.37
|
)
|
$
|
(0.73
|
)
|
$
|
(1.54
|
)
|
||||
|
|
||||||||||||||||
|
Weighted average shares used in computing basic and diluted net income (loss) per share
|
185,946
|
184,570
|
185,641
|
184,175
|
||||||||||||
|
|
Common Stock
|
|||||||||||||||||||||||||||||||
|
|
Shares
|
Amount
|
Additional
Paid-In-
Capital
|
Treasury
Stock
|
Accumulated
Deficit
|
Stockholders'
Equity
|
Noncontrolling
Interest
|
Total Equity
|
||||||||||||||||||||||||
|
Balances at January 1, 2016
|
188,339
|
$
|
1,883
|
$
|
4,069,283
|
$
|
(46,800
|
)
|
$
|
(1,565,478
|
)
|
$
|
2,458,888
|
$
|
(161
|
)
|
$
|
2,458,727
|
||||||||||||||
|
Compensation expense related to restricted stock grants
|
—
|
—
|
27,218
|
—
|
—
|
27,218
|
—
|
27,218
|
||||||||||||||||||||||||
|
Net income (loss)
|
—
|
—
|
—
|
—
|
(135,910
|
)
|
(135,910
|
)
|
(126
|
)
|
(136,036
|
)
|
||||||||||||||||||||
|
Issuance of common stock under Associate Stock Purchase Plan
|
125
|
1
|
1,814
|
—
|
—
|
1,815
|
—
|
1,815
|
||||||||||||||||||||||||
|
Restricted stock, net
|
2,400
|
24
|
(24
|
)
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||||
|
Other
|
(94
|
)
|
—
|
(1,328
|
)
|
—
|
—
|
(1,328
|
)
|
—
|
(1,328
|
)
|
||||||||||||||||||||
|
Balances at September 30, 2016
|
190,770
|
$
|
1,908
|
$
|
4,096,963
|
$
|
(46,800
|
)
|
$
|
(1,701,388
|
)
|
$
|
2,350,683
|
$
|
(287
|
)
|
$
|
2,350,396
|
||||||||||||||
|
|
Nine Months Ended
September 30,
|
|||||||
|
|
2016
|
2015
|
||||||
|
Cash Flows from Operating Activities
|
||||||||
|
Net income (loss)
|
$
|
(136,036
|
)
|
$
|
(283,852
|
)
|
||
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
||||||||
|
Loss on extinguishment of debt, net
|
375
|
44
|
||||||
|
Depreciation and amortization, net
|
398,292
|
607,622
|
||||||
|
Asset impairment
|
26,638
|
—
|
||||||
|
Equity in (loss) earnings of unconsolidated ventures
|
(478
|
)
|
766
|
|||||
|
Distributions from unconsolidated ventures from cumulative share of net earnings
|
6,400
|
7,825
|
||||||
|
Amortization of deferred gain
|
(3,279
|
)
|
(3,279
|
)
|
||||
|
Amortization of entrance fee revenue
|
(3,111
|
)
|
(2,316
|
)
|
||||
|
Proceeds from deferred entrance fee revenue
|
11,327
|
8,887
|
||||||
|
Deferred income tax provision (benefit)
|
3,804
|
(164,014
|
)
|
|||||
|
Change in deferred lease liability
|
2,553
|
6,451
|
||||||
|
Change in fair value of derivatives
|
28
|
790
|
||||||
|
Gain on sale of assets
|
(2,126
|
)
|
(1,723
|
)
|
||||
|
Non-cash stock-based compensation
|
27,218
|
25,871
|
||||||
|
Non-cash interest expense on financing lease obligations
|
19,728
|
17,458
|
||||||
|
Amortization of (above) below market lease, net
|
(5,165
|
)
|
(5,425
|
)
|
||||
|
Other
|
(6,360
|
)
|
(2,272
|
)
|
||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Accounts receivable, net
|
8,183
|
(2,907
|
)
|
|||||
|
Prepaid expenses and other assets, net
|
(7,338
|
)
|
39,897
|
|||||
|
Accounts payable and accrued expenses
|
(73,892
|
)
|
(23,192
|
)
|
||||
|
Tenant refundable fees and security deposits
|
(693
|
)
|
(738
|
)
|
||||
|
Deferred revenue
|
11,213
|
(23,708
|
)
|
|||||
|
Net cash provided by operating activities
|
277,281
|
202,185
|
||||||
|
|
||||||||
|
Cash Flows from Investing Activities
|
||||||||
|
(Increase) decrease in lease security deposits and lease acquisition deposits, net
|
(1,776
|
)
|
12,541
|
|||||
|
(Increase) decrease in cash and escrow deposits — restricted
|
(1,810
|
)
|
6,822
|
|||||
|
Additions to property, plant and equipment and leasehold intangibles, net
|
(263,950
|
)
|
(301,778
|
)
|
||||
|
Acquisition of assets, net of related payables
|
(12,157
|
)
|
(193,451
|
)
|
||||
|
Investment in unconsolidated ventures
|
(6,071
|
)
|
(40,709
|
)
|
||||
|
Distributions received from unconsolidated ventures
|
4,836
|
7,038
|
||||||
|
Proceeds from sale of assets, net
|
219,471
|
8,072
|
||||||
|
Other
|
7,083
|
3,163
|
||||||
|
Net cash used in investing activities
|
(54,374
|
)
|
(498,302
|
)
|
||||
|
|
||||||||
|
Cash Flows from Financing Activities
|
||||||||
|
Proceeds from debt
|
202,132
|
550,131
|
||||||
|
Repayment of debt and capital and financing lease obligations
|
(217,696
|
)
|
(453,389
|
)
|
||||
|
Proceeds from line of credit
|
1,276,500
|
970,000
|
||||||
|
Repayment of line of credit
|
(1,486,500
|
)
|
(760,000
|
)
|
||||
|
Payment of financing costs, net of related payables
|
(1,414
|
)
|
(32,251
|
)
|
||||
|
Refundable entrance fees:
|
||||||||
|
Proceeds from refundable entrance fees
|
1,986
|
1,510
|
||||||
|
Refunds of entrance fees
|
(2,893
|
)
|
(3,251
|
)
|
||||
|
Cash portion of loss on extinguishment of debt
|
—
|
(44
|
)
|
|||||
|
Payment on lease termination
|
(9,250
|
)
|
(12,375
|
)
|
||||
|
Other
|
383
|
2,094
|
||||||
|
Net cash (used in) provided by financing activities
|
(236,752
|
)
|
262,425
|
|||||
|
Net decrease in cash and cash equivalents
|
(13,845
|
)
|
(33,692
|
)
|
||||
|
Cash and cash equivalents at beginning of period
|
88,029
|
104,083
|
||||||
|
Cash and cash equivalents at end of period
|
$
|
74,184
|
$
|
70,391
|
||||
|
|
Shares Granted
|
Value Per Share
|
Total Value
|
|||||||||
|
Three months ended March 31, 2016
|
2,855
|
$
|
14.49 – 18.46
|
$
|
41,371
|
|||||||
|
Three months ended June 30, 2016
|
115
|
$
|
15.68 – 18.03
|
$
|
2,058
|
|||||||
|
Three months ended September 30, 2016
|
61
|
$
|
15.90 – 17.45
|
$
|
1,029
|
|||||||
|
|
September 30, 2016
|
December 31, 2015
|
||||||||||||||||||||||
|
|
Gross
Carrying
Amount
|
Dispositions and Other Reductions
|
Net
|
Gross
Carrying
Amount
|
Dispositions and Other Reductions
|
Net
|
||||||||||||||||||
|
Retirement Centers
|
$
|
28,141
|
$
|
(820
|
)
|
$
|
27,321
|
$
|
28,141
|
$
|
(721
|
)
|
$
|
27,420
|
||||||||||
|
Assisted Living
|
591,814
|
(48,817
|
)
|
542,997
|
591,814
|
(20,348
|
)
|
571,466
|
||||||||||||||||
|
Brookdale Ancillary Services
|
126,810
|
—
|
126,810
|
126,810
|
—
|
126,810
|
||||||||||||||||||
|
Total
|
$
|
746,765
|
$
|
(49,637
|
)
|
$
|
697,128
|
$
|
746,765
|
$
|
(21,069
|
)
|
$
|
725,696
|
||||||||||
|
|
September 30, 2016
|
December 31, 2015
|
||||||||||||||||||||||
|
|
Gross
Carrying
Amount
|
Accumulated
Amortization
|
Net
|
Gross
Carrying
Amount
|
Accumulated
Amortization
|
Net
|
||||||||||||||||||
|
Community purchase options
|
$
|
32,970
|
$
|
—
|
$
|
32,970
|
$
|
40,270
|
$
|
—
|
$
|
40,270
|
||||||||||||
|
Health care licenses
|
66,612
|
—
|
66,612
|
66,612
|
—
|
66,612
|
||||||||||||||||||
|
Trade names
|
27,800
|
(20,490
|
)
|
7,310
|
27,800
|
(14,209
|
)
|
13,591
|
||||||||||||||||
|
Other
|
13,531
|
(6,804
|
)
|
6,727
|
13,531
|
(4,818
|
)
|
8,713
|
||||||||||||||||
|
Total
|
$
|
140,913
|
$
|
(27,294
|
)
|
$
|
113,619
|
$
|
148,213
|
$
|
(19,027
|
)
|
$
|
129,186
|
||||||||||
|
|
September 30,
2016
|
December 31,
2015
|
||||||
|
Land
|
$
|
454,263
|
$
|
486,567
|
||||
|
Buildings and improvements
|
5,141,813
|
5,260,826
|
||||||
|
Leasehold improvements
|
124,339
|
100,430
|
||||||
|
Furniture and equipment
|
966,014
|
895,447
|
||||||
|
Resident and leasehold operating intangibles
|
765,859
|
783,434
|
||||||
|
Construction in progress
|
86,678
|
138,054
|
||||||
|
Assets under capital and financing leases
|
2,933,688
|
2,909,653
|
||||||
|
|
10,472,654
|
10,574,411
|
||||||
|
Accumulated depreciation and amortization
|
(2,850,751
|
)
|
(2,543,035
|
)
|
||||
|
Property, plant and equipment and leasehold intangibles, net
|
$
|
7,621,903
|
$
|
8,031,376
|
||||
|
|
September 30,
2016
|
December 31,
2015
|
||||||
|
Mortgage notes payable due 2017 through 2047;
weighted average interest
rate of 4.58% for
the nine months ended September 30, 2016, including net debt premium and deferred financing costs o
f $2.4 million and $3.3 million
at September 30, 2016 and December 31, 2015, respectively (weighted average interest rate of 4.51% in 2015)
|
$
|
3,240,934
|
$
|
3,246,513
|
||||
|
Capital and financing lease obligations payable through 2031; weighted average interest rate of 8.06%
fo
r the nine months ended September 30, 2016 (weighted average interest rate of 8.11% in 2015)
|
2,491,534
|
2,489,588
|
||||||
|
Convertible notes payable in aggregate principal amount of $316.3 million, less debt discount and deferred financing costs of $24.3 million and $34.3 million at September 30, 2016 and December 31, 2015, respectively, interest at 2.75% per annum, due June 2018
|
291,936
|
281,902
|
||||||
|
Construction financing due 2019 through 2032; weighted average interest rate of 7.77%
f
or the nine months ended September 30, 2016 (weighted average interest rate of 4.84% in 2015)
|
24,202
|
24,105
|
||||||
|
Notes payable issued to finance insurance premiums, weighted average interest rate of 2.94% for the nine months ended September 30, 2016, due 2016
|
4,452
|
—
|
||||||
|
Other notes payable, weighted average interest rate of 5.29% for t
he nine months ended September 30, 2016 (weighted average interest rate of 5.16% in 2015)
and maturity dates ranging from 2016 to 2020
|
77,836
|
80,305
|
||||||
|
Total debt and capital and financing lease obligations
|
6,130,894
|
6,122,413
|
||||||
|
Less current portion
|
265,376
|
235,604
|
||||||
|
Total long-term debt and capital and financing lease obligations
|
$
|
5,865,518
|
$
|
5,886,809
|
||||
|
(dollars in thousands):
|
Nine Months Ended
September 30,
|
|||||||
|
|
2016
|
2015
|
||||||
|
Supplemental Disclosure of Cash Flow Information:
|
||||||||
|
Interest paid
|
$
|
260,504
|
$
|
270,352
|
||||
|
Income taxes paid
|
$
|
2,195
|
$
|
2,806
|
||||
|
Additions to property, plant and equipment and leasehold intangibles, net:
|
||||||||
|
Property, plant and equipment and leasehold intangibles, net
|
$
|
230,837
|
$
|
301,778
|
||||
|
Accounts payable
|
33,113
|
—
|
||||||
|
Net cash paid
|
$
|
263,950
|
$
|
301,778
|
||||
|
Acquisition of assets, net of related payables:
|
||||||||
|
Prepaid expenses and other assets
|
$
|
—
|
$
|
(50,756
|
)
|
|||
|
Property, plant and equipment and leasehold intangibles, net
|
19,457
|
196,196
|
||||||
|
Other intangible assets, net
|
(7,300
|
)
|
(7,293
|
)
|
||||
|
Capital and financing lease obligations
|
—
|
75,619
|
||||||
|
Long-term debt
|
—
|
(20,000
|
)
|
|||||
|
Other liabilities
|
—
|
(315
|
)
|
|||||
|
Net cash paid
|
$
|
12,157
|
$
|
193,451
|
||||
|
Proceeds from sale of assets, net:
|
||||||||
|
Assets held for sale
|
$
|
218,343
|
$
|
—
|
||||
|
Prepaid expenses and other assets
|
1,036
|
7,434
|
||||||
|
Property, plant and equipment and leasehold intangibles, net
|
—
|
7,516
|
||||||
|
Capital and financing lease obligations
|
—
|
(8,907
|
)
|
|||||
|
Other liabilities
|
(2,034
|
)
|
2,029
|
|||||
|
Gain on sale of assets
|
2,126
|
—
|
||||||
|
Net cash received
|
$
|
219,471
|
$
|
8,072
|
||||
|
Supplemental Schedule of Non-cash Operating, Investing and Financing Activities:
|
||||||||
|
Capital and financing leases:
|
||||||||
|
Property, plant and equipment and leasehold intangibles, net
|
$
|
—
|
$
|
24,535
|
||||
|
Other intangible assets, net
|
—
|
(5,202
|
)
|
|||||
|
Capital and financing lease obligations
|
—
|
(21,629
|
)
|
|||||
|
Other liabilities
|
—
|
2,296
|
||||||
|
Net
|
$
|
—
|
$
|
—
|
||||
|
Assets designated as held for sale:
|
||||||||
|
Property, plant and equipment and leasehold intangibles, net
|
$
|
(261,639
|
)
|
$
|
—
|
|||
|
Assets held for sale
|
280,604
|
—
|
||||||
|
Prepaid expenses and other assets
|
(2,130
|
)
|
—
|
|||||
|
Goodwill
|
(28,568
|
)
|
—
|
|||||
|
Asset impairment
|
11,733
|
—
|
||||||
|
Net
|
$
|
—
|
$
|
—
|
||||
|
Contribution to CCRC Venture:
|
||||||||
|
Property, plant and equipment and leasehold intangibles, net
|
$
|
—
|
$
|
(25,459
|
)
|
|||
|
Investment in unconsolidated ventures
|
—
|
7,344
|
||||||
|
Long-term debt
|
—
|
18,115
|
||||||
|
Net
|
$
|
—
|
$
|
—
|
||||
|
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
||||||||||||||
|
|
2016
|
2015
|
2016
|
2015
|
||||||||||||
|
Cash basis payment
|
$
|
96,170
|
$
|
92,132
|
$
|
287,781
|
$
|
279,206
|
||||||||
|
Straight-line (income) expense
|
(859
|
)
|
1,731
|
2,553
|
6,451
|
|||||||||||
|
Amortization of (above) below market lease, net
|
(1,699
|
)
|
(1,626
|
)
|
(5,165
|
)
|
(5,425
|
)
|
||||||||
|
Amortization of deferred gain
|
(1,093
|
)
|
(1,093
|
)
|
(3,279
|
)
|
(3,279
|
)
|
||||||||
|
Facility lease expense
|
$
|
92,519
|
$
|
91,144
|
$
|
281,890
|
$
|
276,953
|
||||||||
|
VIE Type
|
Asset Type
|
Maximum Exposure to Loss
|
Carrying Amount
|
||||||
|
CCRC Venture opco
|
Investment in unconsolidated ventures
|
$
|
174.9
|
$
|
174.9
|
||||
|
RIDEA Ventures
|
Investment in unconsolidated ventures
|
$
|
122.7
|
$
|
122.7
|
||||
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||||||
|
|
2016
|
2015
|
2016
|
2015
|
||||||||||||
|
Revenue
|
||||||||||||||||
|
Retirement Centers
(1)
|
$
|
170,706
|
$
|
164,415
|
$
|
510,122
|
$
|
492,310
|
||||||||
|
Assisted Living
(1)
|
607,345
|
608,393
|
1,837,632
|
1,837,575
|
||||||||||||
|
CCRCs - Rental
(1)
|
147,517
|
149,572
|
448,002
|
457,124
|
||||||||||||
|
Brookdale Ancillary Services
(1)
|
117,263
|
117,702
|
362,791
|
349,283
|
||||||||||||
|
Management Services
(2)
|
203,295
|
198,759
|
609,565
|
588,614
|
||||||||||||
|
|
$
|
1,246,126
|
$
|
1,238,841
|
$
|
3,768,112
|
$
|
3,724,906
|
||||||||
|
Segment Operating Income
(3)
|
||||||||||||||||
|
Retirement Centers
|
$
|
73,112
|
$
|
70,334
|
$
|
222,315
|
$
|
212,902
|
||||||||
|
Assisted Living
|
217,878
|
211,213
|
672,773
|
658,078
|
||||||||||||
|
CCRCs - Rental
|
32,996
|
41,395
|
102,059
|
115,826
|
||||||||||||
|
Brookdale Ancillary Services
|
14,624
|
17,420
|
48,174
|
57,886
|
||||||||||||
|
Management Services
|
15,532
|
14,694
|
50,498
|
44,630
|
||||||||||||
|
|
354,142
|
355,056
|
1,095,819
|
1,089,322
|
||||||||||||
|
General and administrative (including non-cash stock-based compensation expense)
|
63,425
|
99,534
|
246,741
|
278,609
|
||||||||||||
|
Transaction costs
|
659
|
—
|
1,950
|
7,163
|
||||||||||||
|
Facility lease expense
|
92,519
|
91,144
|
281,890
|
276,953
|
||||||||||||
|
Depreciation and amortization
|
130,783
|
160,715
|
391,314
|
606,787
|
||||||||||||
|
Asset impairment
|
19,111
|
—
|
26,638
|
—
|
||||||||||||
|
Loss on facility lease termination
|
—
|
—
|
—
|
76,143
|
||||||||||||
|
Income (loss) from operations
|
$
|
47,645
|
$
|
3,663
|
$
|
147,286
|
$
|
(156,333
|
)
|
|||||||
|
|
As of
|
|||||||
|
|
September 30,
2016
|
December 31,
2015
|
||||||
|
Total assets
|
||||||||
|
Retirement Centers
|
$
|
1,527,373
|
$
|
1,556,169
|
||||
|
Assisted Living
|
6,032,315
|
6,354,415
|
||||||
|
CCRCs - Rental
|
1,001,930
|
1,037,384
|
||||||
|
Brookdale Ancillary Services
|
279,003
|
292,540
|
||||||
|
Corporate and Management Services
|
791,662
|
808,056
|
||||||
|
Total assets
|
$
|
9,632,283
|
$
|
10,048,564
|
||||
| (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 facility operating expenses (excluding depreciation and amortization).
|
|
•
|
HCP and affiliates of Blackstone Real Estate Advisors VIII L.P. (collectively, "Blackstone") entered into an agreement pursuant to which HCP has agreed to sell 64 communities—which are currently leased to the Company at above market rates and have a remaining average lease term of approximately 12 years—to Blackstone for a purchase price of $1.125 billion. Separately, the Company entered into an agreement with Blackstone pursuant to which the Company and Blackstone have agreed to form a venture (the "Blackstone Venture") into which Blackstone will contribute the 64 communities and into which the Company expects to contribute a total of approximately $170.0 million to purchase a 15% equity interest, terminate the underwater leases and fund its share of anticipated closing costs and working capital. Following closing, the Company will manage the communities on behalf of the venture. The Company expects the Blackstone Venture transactions to close during the three months ended March 31, 2017.
|
|
•
|
The Company and HCP agreed to terminate triple-net leases with respect to eight communities. HCP has agreed to immediately thereafter contribute four of such communities to an existing unconsolidated venture with HCP in which the Company has a 10% equity interest. We expect these transactions to close during the three months ended December 31, 2016.
|
|
•
|
The Company and HCP agreed to terminate triple-net leases with respect to 25 communities, which is expected to occur in stages through the end of fiscal 2017.
|
|
•
|
The Company and HCP agreed to cause the CCRC Venture to obtain non-recourse mortgage financing on certain communities, and, upon completion of the transactions, the Company expects to receive distributions of more than $200.0 million of net proceeds from the venture. The Company expects the CCRC Venture to close this financing during the three months ended December 31, 2016.
|
|
•
|
Enhance our customer and associate experience
. With this priority, we intend to simplify the role of the executive directors of our communities to allow them to focus on our customers and associates, to improve our model for recruiting and retaining community associates, to implement new talent development and training programs, and to implement a system to gauge and improve the quality of our relationships with our customers and associates.
|
|
•
|
Improve our marketing and sales processes
. We intend to design and implement a network sales model, to implement a new lead management system, and to segment our communities to align operating standards with optimal market positions.
|
|
•
|
Simplify our organization
. We are actively identifying and executing on initiatives to simplify our organization in order to align our structure around our customers' priorities while improving our operational effectiveness and efficiency.
|
|
•
|
Optimize our portfolio and leverage scale
. Our initiatives will focus on maximizing the value and performance of our ancillary services, optimizing our community portfolio through selective dispositions, capturing synergies from our scale, and making strategic and cost effective capital expenditure investments.
|
|
•
|
Innovate for growth
. We intend to evaluate, test and implement innovations that enhance customer and associate experience and to explore models to drive new economics.
|
|
•
|
As of December 31, 2015, 17 of our owned communities were classified as held for sale. During the three months ended March 31, 2016, we sold seven of these communities for an aggregate sales price of $46.7 million. The results of operations of these communities are reported in the Assisted Living (six communities; 389 units) and CCRCs – Rental (one community; 359 units) segments within the condensed consolidated financial statements through the respective disposition dates. The remaining ten communities are classified as held for sale as of September 30, 2016.
|
|
•
|
During the three months ended June 30, 2016, we entered into an agreement with a third party to sell a 12-state portfolio of 44 owned communities for an aggregate sales price of $252.5 million. During the three months ended September 30, 2016, we sold 32 of these communities (1,771 units) for an aggregate sales price of $177.5 million. The proceeds from the sale were primarily utilized to extinguish the mortgage debt related to communities sold during the period and to pay down the balance of the revolving credit facility. The results of operations of these 32 communities are reported within the Assisted Living segment within the condensed consolidated financial statements through the disposition date. The remaining 12 communities (682 units) within the portfolio were classified as held for sale as of September 30, 2016. On November 1, 2016, we completed the sale of nine of these communities (444 units) for an aggregate sales price of $47.7 million.
|
|
•
|
During the three months ended June 30, 2016, we identified six additional owned communities as held for sale (691 units). These six communities were classified as held for sale as of September 30, 2016.
|
|
•
|
HCP, Inc. ("HCP") and affiliates of Blackstone Real Estate Advisors VIII L.P. (collectively, "Blackstone") entered into an agreement pursuant to which HCP has agreed to sell 64 communities (5,967 units)—which are currently leased to us at above market rates and have a remaining average lease term of approximately 12 years—to Blackstone for a purchase price of $1.125 billion. Separately, we entered into an agreement with Blackstone pursuant to which we have agreed to form a venture (the "Blackstone Venture") into which Blackstone will contribute the 64 communities and into which we expect to contribute a total of approximately $170.0 million to purchase a 15% equity interest, terminate the underwater leases, and fund our share of anticipated closing costs and working capital. Following closing, we will manage the communities on behalf of the venture. We expect the Blackstone Venture transactions to close during the three months ended March 31, 2017.
|
|
•
|
We and HCP agreed to terminate triple-net leases with respect to eight communities (867 units). HCP has agreed to immediately thereafter contribute four of such communities, consisting of 527 units, to an existing unconsolidated venture with HCP in which we have a 10% equity interest. We expect these transactions to close during the three months ended December 31, 2016.
|
|
•
|
We and HCP agreed to terminate triple-net leases with respect to 25 communities (2,031 units), which is expected to occur in stages through the end of fiscal 2017.
|
|
•
|
We and HCP agreed to cause the CCRC Venture to obtain non-recourse mortgage financing on certain communities, and, upon completion of the transactions, we expect to receive distributions of more than $200 million of net proceeds from the venture. We expect the CCRC Venture to close this financing during the three months ended December 31, 2016.
|
|
Three Months Ended
September 30,
|
Increase
(Decrease)
|
|||||||||||||||
|
2016
|
2015
|
Amount
|
Percent
|
|||||||||||||
|
Total revenues
|
$
|
1,246.1
|
$
|
1,238.8
|
$
|
7.3
|
0.6
|
%
|
||||||||
|
Facility operating expense
|
$
|
704.2
|
$
|
699.7
|
$
|
4.5
|
0.6
|
%
|
||||||||
|
Net income (loss)
|
$
|
(51.7
|
)
|
$
|
(68.3
|
)
|
$
|
(16.6
|
)
|
(24.3
|
)%
|
|||||
|
Net income (loss) attributable to Brookdale Senior Living Inc. common stockholders
|
$
|
(51.7
|
)
|
$
|
(68.2
|
)
|
$
|
(16.5
|
)
|
(24.2
|
)%
|
|||||
|
Adjusted EBITDA
(1)
|
$
|
202.3
|
$
|
173.5
|
$
|
28.8
|
16.6
|
%
|
||||||||
|
Net cash provided by operating activities
|
$
|
99.4
|
$
|
91.4
|
$
|
8.1
|
8.8
|
%
|
||||||||
|
Cash From Facility Operations
(1)
|
$
|
85.2
|
$
|
50.8
|
$
|
34.4
|
67.8
|
%
|
||||||||
|
Nine Months Ended
September 30,
|
Increase
(Decrease)
|
|||||||||||||||
|
2016
|
2015
|
Amount
|
Percent
|
|||||||||||||
|
Total revenues
|
$
|
3,768.1
|
$
|
3,724.9
|
$
|
43.2
|
1.2
|
%
|
||||||||
|
Facility operating expense
|
$
|
2,113.2
|
$
|
2,091.6
|
$
|
21.6
|
1.0
|
%
|
||||||||
|
Net income (loss)
|
$
|
(136.0
|
)
|
$
|
(283.9
|
)
|
$
|
(147.8
|
)
|
(52.1
|
)%
|
|||||
|
Net income (loss) attributable to Brookdale Senior Living Inc. common stockholders
|
$
|
(135.9
|
)
|
$
|
(283.2
|
)
|
$
|
(147.3
|
)
|
(52.0
|
)%
|
|||||
|
Adjusted EBITDA
(1)
|
$
|
586.6
|
$
|
550.2
|
$
|
36.4
|
6.6
|
%
|
||||||||
|
Net cash provided by operating activities
|
$
|
277.3
|
$
|
202.2
|
$
|
75.1
|
37.1
|
%
|
||||||||
|
Cash From Facility Operations
(1)
|
$
|
246.1
|
$
|
194.4
|
$
|
51.7
|
26.6
|
%
|
||||||||
| (1) |
Our definitions and calculations of Adjusted EBITDA and Cash From Facility Operations have changed from prior periods. Prior period amounts of Adjusted EBITDA and Cash From Facility Operations included in this Quarterly Report on Form 10-Q have been recast to conform to the new definition. See "Non-GAAP Financial Measures" below for important information regarding these measures, including a description of the changes to such definitions.
|
|
(dollars in thousands, except average monthly revenue per unit)
|
Three Months Ended
September 30,
|
|||||||||||||||
|
|
2016
|
2015
|
Increase
(Decrease)
|
% Increase
(Decrease)
|
||||||||||||
|
Statement of Operations Data:
|
||||||||||||||||
|
Revenue
|
||||||||||||||||
|
Resident fees
|
||||||||||||||||
|
Retirement Centers
|
$
|
170,706
|
$
|
164,415
|
$
|
6,291
|
3.8
|
%
|
||||||||
|
Assisted Living
|
607,345
|
608,393
|
(1,048
|
)
|
(0.2
|
)%
|
||||||||||
|
CCRCs – Rental
|
147,517
|
149,572
|
(2,055
|
)
|
(1.4
|
)%
|
||||||||||
|
Brookdale Ancillary Services
|
117,263
|
117,702
|
(439
|
)
|
(0.4
|
)%
|
||||||||||
|
Total resident fees
|
1,042,831
|
1,040,082
|
2,749
|
0.3
|
%
|
|||||||||||
|
Management services
(1)
|
203,295
|
198,759
|
4,536
|
2.3
|
%
|
|||||||||||
|
Total revenue
|
1,246,126
|
1,238,841
|
7,285
|
0.6
|
%
|
|||||||||||
|
Expense
|
||||||||||||||||
|
Facility operating expense
|
||||||||||||||||
|
Retirement Centers
|
97,594
|
94,081
|
3,513
|
3.7
|
%
|
|||||||||||
|
Assisted Living
|
389,467
|
397,180
|
(7,713
|
)
|
(1.9
|
)%
|
||||||||||
|
CCRCs – Rental
|
114,521
|
108,177
|
6,344
|
5.9
|
%
|
|||||||||||
|
Brookdale Ancillary Services
|
102,639
|
100,282
|
2,357
|
2.4
|
%
|
|||||||||||
|
Total facility operating expense
|
704,221
|
699,720
|
4,501
|
0.6
|
%
|
|||||||||||
|
General and administrative expense
|
63,425
|
99,534
|
(36,109
|
)
|
(36.3
|
)%
|
||||||||||
|
Transaction costs
|
659
|
—
|
659
|
NM
|
||||||||||||
|
Facility lease expense
|
92,519
|
91,144
|
1,375
|
1.5
|
%
|
|||||||||||
|
Depreciation and amortization
|
130,783
|
160,715
|
(29,932
|
)
|
(18.6
|
)%
|
||||||||||
|
Asset impairment
|
19,111
|
—
|
19,111
|
NM
|
||||||||||||
|
Costs incurred on behalf of managed communities
|
187,763
|
184,065
|
3,698
|
2.0
|
%
|
|||||||||||
|
Total operating expense
|
1,198,481
|
1,235,178
|
(36,697
|
)
|
(3.0
|
)%
|
||||||||||
|
Income (loss) from operations
|
47,645
|
3,663
|
43,982
|
NM
|
||||||||||||
|
Interest income
|
809
|
399
|
410
|
102.8
|
%
|
|||||||||||
|
Interest expense
|
(96,482
|
)
|
(97,969
|
)
|
(1,487
|
)
|
(1.5
|
)%
|
||||||||
|
Debt modification and extinguishment costs
|
(1,944
|
)
|
(6,736
|
)
|
(4,792
|
)
|
(71.1
|
)%
|
||||||||
|
Equity in loss of unconsolidated ventures
|
(878
|
)
|
(1,578
|
)
|
(700
|
)
|
(44.4
|
)%
|
||||||||
|
Other non-operating income
|
3,281
|
3,089
|
192
|
6.2
|
%
|
|||||||||||
|
Income (loss) before income taxes
|
(47,569
|
)
|
(99,132
|
)
|
(51,563
|
)
|
(52.0
|
)%
|
||||||||
|
(Provision) benefit for income taxes
|
(4,159
|
)
|
30,796
|
(34,955
|
)
|
(113.5
|
)%
|
|||||||||
|
Net income (loss)
|
(51,728
|
)
|
(68,336
|
)
|
(16,608
|
)
|
(24.3
|
)%
|
||||||||
|
Net (income) loss attributable to noncontrolling interest
|
43
|
116
|
(73
|
)
|
(62.9
|
)%
|
||||||||||
|
Net income (loss) attributable to Brookdale Senior Living Inc. common stockholders
|
$
|
(51,685
|
)
|
$
|
(68,220
|
)
|
$
|
(16,535
|
)
|
(24.2
|
)%
|
|||||
|
|
Three Months Ended
September 30,
|
|||||||||||||||
|
|
2016
|
2015
|
Increase
(Decrease)
|
% Increase
(Decrease)
|
||||||||||||
|
Selected Operating and Other Data:
|
||||||||||||||||
|
Total number of communities (period end)
|
1,077
|
1,132
|
(55
|
)
|
(4.9
|
)%
|
||||||||||
|
Total units operated
(2)
|
||||||||||||||||
|
Period end
|
104,545
|
108,887
|
(4,342
|
)
|
(4.0
|
)%
|
||||||||||
|
Weighted average
|
106,147
|
108,986
|
(2,839
|
)
|
(2.6
|
)%
|
||||||||||
|
Owned/leased communities units
(2)
|
||||||||||||||||
|
Period end
|
78,562
|
82,321
|
(3,759
|
)
|
(4.6
|
)%
|
||||||||||
|
Weighted average
|
80,059
|
82,396
|
(2,337
|
)
|
(2.8
|
)%
|
||||||||||
|
Owned/leased communities occupancy rate (weighted average)
|
86.2
|
%
|
86.7
|
%
|
(0.5
|
)%
|
(0.6
|
)%
|
||||||||
|
Senior Housing average monthly revenue per unit
(3)
|
$
|
4,465
|
$
|
4,303
|
$
|
162
|
3.8
|
%
|
||||||||
|
|
||||||||||||||||
|
Selected Segment Operating and Other Data:
|
||||||||||||||||
|
Retirement Centers
|
||||||||||||||||
|
Number of communities (period end)
|
95
|
98
|
(3
|
)
|
(3.1
|
)%
|
||||||||||
|
Total units
(2)
|
||||||||||||||||
|
Period end
|
17,105
|
17,291
|
(186
|
)
|
(1.1
|
)%
|
||||||||||
|
Weighted average
|
17,105
|
17,289
|
(184
|
)
|
(1.1
|
)%
|
||||||||||
|
Occupancy rate (weighted average)
|
89.3
|
%
|
88.7
|
%
|
0.6
|
%
|
0.7
|
%
|
||||||||
|
Senior Housing average monthly revenue per unit
(3)
|
$
|
3,727
|
$
|
3,573
|
$
|
154
|
4.3
|
%
|
||||||||
|
Assisted Living
|
||||||||||||||||
|
Number of communities (period end)
|
783
|
832
|
(49
|
)
|
(5.9
|
)%
|
||||||||||
|
Total units
(2)
|
||||||||||||||||
|
Period end
|
51,494
|
54,550
|
(3,056
|
)
|
(5.6
|
)%
|
||||||||||
|
Weighted average
|
52,991
|
54,592
|
(1,601
|
)
|
(2.9
|
)%
|
||||||||||
|
Occupancy rate (weighted average)
|
85.6
|
%
|
86.5
|
%
|
(0.9
|
)%
|
(1.0
|
)%
|
||||||||
|
Senior Housing average monthly revenue per unit
(3)
|
$
|
4,461
|
$
|
4,292
|
$
|
169
|
3.9
|
%
|
||||||||
|
CCRCs - Rental
|
||||||||||||||||
|
Number of communities (period end)
|
43
|
45
|
(2
|
)
|
(4.4
|
)%
|
||||||||||
|
Total units
(2)
|
||||||||||||||||
|
Period end
|
9,963
|
10,480
|
(517
|
)
|
(4.9
|
)%
|
||||||||||
|
Weighted average
|
9,963
|
10,515
|
(552
|
)
|
(5.2
|
)%
|
||||||||||
|
Occupancy rate (weighted average)
|
84.0
|
%
|
83.9
|
%
|
0.1
|
%
|
0.1
|
%
|
||||||||
|
Senior Housing average monthly revenue per unit
(3)
|
$
|
5,833
|
$
|
5,626
|
$
|
207
|
3.7
|
%
|
||||||||
|
Management Services
|
||||||||||||||||
|
Number of communities (period end)
|
156
|
157
|
(1
|
)
|
(0.6
|
)%
|
||||||||||
|
Total units
(2)
|
||||||||||||||||
|
Period end
|
25,983
|
26,566
|
(583
|
)
|
(2.2
|
)%
|
||||||||||
|
Weighted average
|
26,088
|
26,590
|
(502
|
)
|
(1.9
|
)%
|
||||||||||
|
Occupancy rate (weighted average)
|
87.2
|
%
|
85.8
|
%
|
1.4
|
%
|
1.6
|
%
|
||||||||
|
Brookdale Ancillary Services
|
||||||||||||||||
|
Outpatient Therapy treatment codes
|
419,619
|
612,970
|
(193,351
|
)
|
(31.5
|
)%
|
||||||||||
|
Home Health average daily census
|
15,270
|
14,126
|
1,144
|
8.1
|
%
|
|||||||||||
|
Hospice average daily census
|
813
|
486
|
327
|
67.3
|
%
|
|||||||||||
| (1) |
Management services segment revenue includes management fees and 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 Brookdale Ancillary Services segment revenue, divided by average occupied units.
|
|
(dollars in thousands, except average monthly revenue per unit)
|
Nine Months Ended
September 30,
|
|||||||||||||||
|
2016
|
2015
|
Increase
(Decrease)
|
% Increase
(Decrease)
|
|||||||||||||
|
Statement of Operations Data:
|
||||||||||||||||
|
Revenue
|
||||||||||||||||
|
Resident fees
|
||||||||||||||||
|
Retirement Centers
|
$
|
510,122
|
$
|
492,310
|
$
|
17,812
|
3.6
|
%
|
||||||||
|
Assisted Living
|
1,837,632
|
1,837,575
|
57
|
0.0
|
%
|
|||||||||||
|
CCRCs – Rental
|
448,002
|
457,124
|
(9,122
|
)
|
(2.0
|
)%
|
||||||||||
|
Brookdale Ancillary Services
|
362,791
|
349,283
|
13,508
|
3.9
|
%
|
|||||||||||
|
Total resident fees
|
3,158,547
|
3,136,292
|
22,255
|
0.7
|
%
|
|||||||||||
|
Management services
(1)
|
609,565
|
588,614
|
20,951
|
3.6
|
%
|
|||||||||||
|
Total revenue
|
3,768,112
|
3,724,906
|
43,206
|
1.2
|
%
|
|||||||||||
|
Expense
|
||||||||||||||||
|
Facility operating expense
|
||||||||||||||||
|
Retirement Centers
|
287,807
|
279,408
|
8,399
|
3.0
|
%
|
|||||||||||
|
Assisted Living
|
1,164,859
|
1,179,497
|
(14,638
|
)
|
(1.2
|
)%
|
||||||||||
|
CCRCs – Rental
|
345,943
|
341,298
|
4,645
|
1.4
|
%
|
|||||||||||
|
Brookdale Ancillary Services
|
314,617
|
291,397
|
23,220
|
8.0
|
%
|
|||||||||||
|
Total facility operating expense
|
2,113,226
|
2,091,600
|
21,626
|
1.0
|
%
|
|||||||||||
|
General and administrative expense
|
246,741
|
278,609
|
(31,868
|
)
|
(11.4
|
)%
|
||||||||||
|
Transaction costs
|
1,950
|
7,163
|
(5,213
|
)
|
(72.8
|
)%
|
||||||||||
|
Facility lease expense
|
281,890
|
276,953
|
4,937
|
1.8
|
%
|
|||||||||||
|
Depreciation and amortization
|
391,314
|
606,787
|
(215,473
|
)
|
(35.5
|
)%
|
||||||||||
|
Asset impairment
|
26,638
|
—
|
26,638
|
NM
|
||||||||||||
|
Loss on facility lease termination
|
—
|
76,143
|
(76,143
|
)
|
NM
|
|||||||||||
|
Costs incurred on behalf of managed communities
|
559,067
|
543,984
|
15,083
|
2.8
|
%
|
|||||||||||
|
Total operating expense
|
3,620,826
|
3,881,239
|
(260,413
|
)
|
(6.7
|
)%
|
||||||||||
|
Income (loss) from operations
|
147,286
|
(156,333
|
)
|
303,619
|
194.2
|
%
|
||||||||||
|
Interest income
|
2,239
|
1,208
|
1,031
|
85.3
|
%
|
|||||||||||
|
Interest expense
|
(289,989
|
)
|
(291,092
|
)
|
(1,103
|
)
|
(0.4
|
)%
|
||||||||
|
Debt modification and extinguishment costs
|
(3,240
|
)
|
(6,780
|
)
|
(3,540
|
)
|
(52.2
|
)%
|
||||||||
|
Equity in earnings (loss) of unconsolidated ventures
|
478
|
(766
|
)
|
1,244
|
162.4
|
%
|
||||||||||
|
Other non-operating income
|
13,137
|
8,234
|
4,903
|
59.5
|
%
|
|||||||||||
|
Income (loss) before income taxes
|
(130,089
|
)
|
(445,529
|
)
|
(315,440
|
)
|
(70.8
|
)%
|
||||||||
|
(Provision) benefit for income taxes
|
(5,947
|
)
|
161,677
|
(167,624
|
)
|
(103.7
|
)%
|
|||||||||
|
Net income (loss)
|
(136,036
|
)
|
(283,852
|
)
|
(147,816
|
)
|
(52.1
|
)%
|
||||||||
|
Net (income) loss attributable to noncontrolling interest
|
126
|
634
|
(508
|
)
|
(80.1
|
)%
|
||||||||||
|
Net income (loss) attributable to Brookdale Senior Living Inc. common stockholders
|
$
|
(135,910
|
)
|
$
|
(283,218
|
)
|
$
|
(147,308
|
)
|
(52.0
|
)%
|
|||||
|
Nine Months Ended
September 30,
|
||||||||||||||||
|
2016
|
2015
|
Increase
(Decrease)
|
% Increase
(Decrease)
|
|||||||||||||
|
Selected Operating and Other Data:
|
||||||||||||||||
|
Total number of communities (period end)
|
1,077
|
1,132
|
(55
|
)
|
(4.9
|
)%
|
||||||||||
|
Total units operated
(2)
|
||||||||||||||||
|
Period end
|
104,545
|
108,887
|
(4,342
|
)
|
(4.0
|
)%
|
||||||||||
|
Weighted average
|
106,945
|
109,571
|
(2,626
|
)
|
(2.4
|
)%
|
||||||||||
|
Owned/leased communities units
(2)
|
||||||||||||||||
|
Period end
|
78,562
|
82,321
|
(3,759
|
)
|
(4.6
|
)%
|
||||||||||
|
Weighted average
|
80,566
|
82,614
|
(2,048
|
)
|
(2.5
|
)%
|
||||||||||
|
Owned/leased communities occupancy rate (weighted average)
|
86.1
|
%
|
86.8
|
%
|
(0.7
|
)%
|
(0.8
|
)%
|
||||||||
|
Senior Housing average monthly revenue per unit
(3)
|
$
|
4,475
|
$
|
4,313
|
$
|
162
|
3.8
|
%
|
||||||||
|
Selected Segment Operating and Other Data:
|
||||||||||||||||
|
Retirement Centers
|
||||||||||||||||
|
Number of communities (period end)
|
95
|
98
|
(3
|
)
|
(3.1
|
)%
|
||||||||||
|
Total units
(2)
|
||||||||||||||||
|
Period end
|
17,105
|
17,291
|
(186
|
)
|
(1.1
|
)%
|
||||||||||
|
Weighted average
|
17,099
|
17,312
|
(213
|
)
|
(1.2
|
)%
|
||||||||||
|
Occupancy rate (weighted average)
|
89.0
|
%
|
88.6
|
%
|
0.4
|
%
|
0.5
|
%
|
||||||||
|
Senior Housing average monthly revenue per unit
(3)
|
$
|
3,723
|
$
|
3,565
|
$
|
158
|
4.4
|
%
|
||||||||
|
Assisted Living
|
||||||||||||||||
|
Number of communities (period end)
|
783
|
832
|
(49
|
)
|
(5.9
|
)%
|
||||||||||
|
Total units
(2)
|
||||||||||||||||
|
Period end
|
51,494
|
54,550
|
(3,056
|
)
|
(5.6
|
)%
|
||||||||||
|
Weighted average
|
53,340
|
54,789
|
(1,449
|
)
|
(2.6
|
)%
|
||||||||||
|
Occupancy rate (weighted average)
|
85.5
|
%
|
86.7
|
%
|
(1.2
|
)%
|
(1.4
|
)%
|
||||||||
|
Senior Housing average monthly revenue per unit
(3)
|
$
|
4,477
|
$
|
4,297
|
$
|
180
|
4.2
|
%
|
||||||||
|
CCRCs - Rental
|
||||||||||||||||
|
Number of communities (period end)
|
43
|
45
|
(2
|
)
|
(4.4
|
)%
|
||||||||||
|
Total units
(2)
|
||||||||||||||||
|
Period end
|
9,963
|
10,480
|
(517
|
)
|
(4.9
|
)%
|
||||||||||
|
Weighted average
|
10,127
|
10,513
|
(386
|
)
|
(3.7
|
)%
|
||||||||||
|
Occupancy rate (weighted average)
|
84.0
|
%
|
84.5
|
%
|
(0.5
|
)%
|
(0.6
|
)%
|
||||||||
|
Senior Housing average monthly revenue per unit
(3)
|
$
|
5,812
|
$
|
5,689
|
$
|
123
|
2.2
|
%
|
||||||||
|
Management Services
|
||||||||||||||||
|
Number of communities (period end)
|
156
|
157
|
(1
|
)
|
(0.6
|
)%
|
||||||||||
|
Total units
(2)
|
||||||||||||||||
|
Period end
|
25,983
|
26,566
|
(583
|
)
|
(2.2
|
)%
|
||||||||||
|
Weighted average
|
26,379
|
26,957
|
(578
|
)
|
(2.1
|
)%
|
||||||||||
|
Occupancy rate (weighted average)
|
87.0
|
%
|
85.8
|
%
|
1.2
|
%
|
1.4
|
%
|
||||||||
|
Brookdale Ancillary Services
|
||||||||||||||||
|
Outpatient Therapy treatment codes
|
1,405,800
|
1,917,219
|
(511,419
|
)
|
(26.7
|
)%
|
||||||||||
|
Home Health average daily census
|
15,959
|
13,926
|
2,033
|
14.6
|
%
|
|||||||||||
|
Hospice average daily census
|
735
|
447
|
288
|
64.4
|
%
|
|||||||||||
| (1) |
Management services segment revenue includes management fees and 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 Brookdale Ancillary Services segment revenue, divided by average occupied units.
|
|
Nine Months Ended
September 30,
|
||||||||
|
2016
|
2015
|
|||||||
|
Net cash provided by operating activities
|
$
|
277,281
|
$
|
202,185
|
||||
|
Net cash used in investing activities
|
(54,374
|
)
|
(498,302
|
)
|
||||
|
Net cash (used in) provided by financing activities
|
(236,752
|
)
|
262,425
|
|||||
|
Net decrease in cash and cash equivalents
|
(13,845
|
)
|
(33,692
|
)
|
||||
|
Cash and cash equivalents at beginning of period
|
88,029
|
104,083
|
||||||
|
Cash and cash equivalents at end of period
|
$
|
74,184
|
$
|
70,391
|
||||
|
•
|
cash balances on hand;
|
|
•
|
cash flows from operations;
|
|
•
|
proceeds from our credit facilities;
|
|
•
|
funds generated through unconsolidated venture arrangements;
|
|
•
|
proceeds from mortgage financing, refinancing of various assets or sale-leaseback transactions;
|
|
•
|
funds raised in the debt or equity markets; and
|
|
•
|
proceeds from the selective disposition of underperforming and/or non-core assets.
|
|
•
|
working capital;
|
|
•
|
operating costs such as employee compensation and related benefits, general and administrative expense and supply costs;
|
|
•
|
debt service and lease payments;
|
|
•
|
acquisition consideration and transaction and integration costs;
|
|
•
|
capital expenditures and improvements, including the expansion, renovation, redevelopment and repositioning of our current communities and the development of new communities;
|
|
•
|
cash collateral required to be posted in connection with our financial instruments and insurance programs;
|
|
•
|
purchases of common stock under our share repurchase authorizations;
|
|
•
|
other corporate initiatives (including integration, information systems, branding and other strategic projects); and
|
|
•
|
prior to 2009, dividend payments.
|
|
•
|
working capital;
|
|
•
|
operating costs such as employee compensation and related benefits, general and administrative expense and supply costs;
|
|
•
|
debt service and lease payments;
|
|
•
|
acquisition consideration, capital contributions in connection with the pending transaction with Blackstone, and transaction and integration costs;
|
|
•
|
capital expenditures and improvements, including the expansion, renovation, redevelopment and repositioning of our existing communities;
|
|
•
|
cash funding needs of our unconsolidated ventures for operating, capital expenditure and financing needs;
|
|
•
|
purchases of common stock under our share repurchase authorization; and
|
|
•
|
other corporate initiatives (including information systems and other strategic projects).
|
|
Actual Nine Months Ended
September 30, 2016
|
Anticipated 2016 Range
|
|||||||
|
Recurring
|
$
|
50.7
|
$
|
69.0 - 76.0
|
||||
|
Less: reimbursements
|
(6.9
|
)
|
(9.0 - 11.0
|
)
|
||||
|
Net recurring
(1)
|
43.8
|
60.0 - 65.0
|
||||||
|
Net EBITDA-enhancing / Major Projects
(2)
|
81.7
|
115.0 - 120.0
|
||||||
|
Corporate, integration and other
(3)
|
45.9
|
55.0 - 60.0
|
||||||
|
Non-development capital expenditures
|
171.4
|
230.0 - 245.0
|
||||||
|
Development capital expenditures (Net Program Max
(4)
)
|
16.7
|
30.0 - 30.0
|
||||||
|
Total capital expenditures
|
$
|
188.1
|
$
|
260.0 - 275.0
|
||||
| (1) |
Payments are included in Cash From Facility Operations.
|
| (2) |
Includes EBITDA-enhancing projects (primarily community renovations and apartment upgrades) and other major building infrastructure projects. Amount shown for the nine months ended September 30, 2016 is the amount invested, net of third party lessor reimbursements of $18.0 million. Anticipated amounts shown for 2016 are amounts invested or anticipated to be invested, net of approximately $19.0 million to $22.0 million of lessor reimbursements received or anticipated to be received.
|
| (3) |
Corporate, integration and other includes capital expenditures for information technology systems and equipment and expenditures supporting the expansion of our support platform and ancillary services programs.
|
| (4) |
Includes community expansions and major repositioning or upgrade projects. Also includes de novo community developments. Amount shown for the nine months ended September 30, 2016 is the amount invested, net of third party lessor reimbursements of $17.9 million. Anticipated amounts shown for 2016 are amounts invested or anticipated to be invested, net of approximately $35.0 million to $38.0 million of lessor reimbursements received or anticipated to be received.
|
|
•
|
provision (benefit) for income taxes;
|
|
•
|
non-operating (income) expense items;
|
|
•
|
depreciation and amortization (including non-cash impairment charges);
|
|
•
|
(gain) loss on sale or acquisition of communities (including gain (loss) on facility lease termination);
|
|
•
|
straight-line lease expense (income), net of amortization of (above) below market rents;
|
|
•
|
amortization of deferred gain;
|
|
•
|
non-cash stock-based compensation expense; and
|
|
•
|
change in future service obligation.
|
|
•
|
the cash portion of interest expense, income tax (benefit) provision and non-recurring charges related to gain (loss) on sale of communities (or facility lease termination) and extinguishment of debt activities generally represent charges (gains), which may significantly affect our operating results; and
|
|
•
|
depreciation and amortization and asset impairment represent the wear and tear and/or reduction in value of our communities and other assets, which affects the services we provide to residents and may be indicative of future needs for capital expenditures.
|
|
|
Three Months Ended
September 30,
(1)
|
Nine Months Ended
September 30,
(1)
|
||||||||||||||
|
|
2016
|
2015
|
2016
|
2015
|
||||||||||||
|
Net income (loss)
|
$
|
(51,728
|
)
|
$
|
(68,336
|
)
|
$
|
(136,036
|
)
|
$
|
(283,852
|
)
|
||||
|
Provision (benefit) for income taxes
|
4,159
|
(30,796
|
)
|
5,947
|
(161,677
|
)
|
||||||||||
|
Equity in loss (earnings) of unconsolidated ventures
|
878
|
1,578
|
(478
|
)
|
766
|
|||||||||||
|
Debt modification and extinguishment costs
|
1,944
|
6,736
|
3,240
|
6,780
|
||||||||||||
|
Other non-operating income
|
(3,281
|
)
|
(3,089
|
)
|
(13,137
|
)
|
(8,234
|
)
|
||||||||
|
Interest expense
|
96,482
|
97,969
|
289,989
|
291,092
|
||||||||||||
|
Interest income
|
(809
|
)
|
(399
|
)
|
(2,239
|
)
|
(1,208
|
)
|
||||||||
|
Income (loss) from operations
|
47,645
|
3,663
|
147,286
|
(156,333
|
)
|
|||||||||||
|
Depreciation and amortization
|
130,783
|
160,715
|
391,314
|
606,787
|
||||||||||||
|
Asset impairment
|
19,111
|
—
|
26,638
|
—
|
||||||||||||
|
Loss on facility lease termination
|
—
|
—
|
—
|
76,143
|
||||||||||||
|
Straight-line lease expense (income)
|
(859
|
)
|
1,731
|
2,553
|
6,451
|
|||||||||||
|
Amortization of (above) below market lease, net
|
(1,699
|
)
|
(1,626
|
)
|
(5,165
|
)
|
(5,425
|
)
|
||||||||
|
Amortization of deferred gain
|
(1,093
|
)
|
(1,093
|
)
|
(3,279
|
)
|
(3,279
|
)
|
||||||||
|
Non-cash stock-based compensation expense
|
8,455
|
10,147
|
27,218
|
25,871
|
||||||||||||
|
Adjusted EBITDA
|
$
|
202,343
|
$
|
173,537
|
$
|
586,565
|
$
|
550,215
|
||||||||
| (1) |
For the three and nine months ended September 30, 2016, the calculation of Adjusted EBITDA includes integration, transaction, transaction-related and strategic project costs of $7.1 million and $44.2 million, respectively. For the three and nine months ended September 30, 2015, the calculation of Adjusted EBITDA includes integration, transaction, transaction-related and strategic project costs of $35.8 million and $92.1 million, respectively. Integration costs include transition costs associated with the Emeritus merger and organizational restructuring (such as severance and retention payments and recruiting expenses), third party consulting expenses directly related to the integration of Emeritus (in areas such as cost savings and synergy realization, branding and technology and systems work), and internal costs such as training, travel and labor, reflecting time spent by Company personnel on integration activities and projects. Transaction and transaction-related costs include third party costs directly related to the acquisition of Emeritus, other acquisition and disposition activity, community financing and leasing activity and corporate capital structure assessment activities (including shareholder relations advisory matters), and are primarily comprised of legal, finance, consulting, professional fees and other third party costs. Strategic project costs include costs associated with certain strategic projects related to refining our strategy, building out enterprise-wide capabilities for the post-merger platform (including the EMR roll-out project) and reducing costs and achieving synergies by capitalizing on scale.
|
|
•
|
changes in operating assets and liabilities;
|
|
•
|
gain (loss) on facility lease termination;
|
|
•
|
distributions from unconsolidated ventures from cumulative share of net earnings;
|
|
•
|
recurring capital expenditures, net;
|
|
•
|
lease financing debt amortization with fair market value or no purchase options;
|
|
•
|
proceeds from refundable entrance fees;
|
|
•
|
refunds of entrance fees; and
|
|
•
|
other.
|
|
•
|
CFFO does not represent cash available for dividends or discretionary expenditures, since we have mandatory debt service requirements and other non-discretionary expenditures not reflected in the measure;
|
|
•
|
the cash portion of non-recurring charges related to gain (loss) on lease termination and extinguishment of debt activities generally represent charges (gains), which may significantly affect our financial results; and
|
|
•
|
our proportionate share of CFFO of unconsolidated ventures does not represent cash available directly for use by our consolidated business except to the extent actually distributed to us, and we do not have control, or we share control in determining, the timing and amount of distributions from our unconsolidated ventures and, therefore, we may never receive such cash.
|
|
|
Three Months Ended
September 30,
(1)
|
Nine Months Ended
September 30,
(1)
|
||||||||||||||
|
|
2016
|
2015
|
2016
|
2015
|
||||||||||||
|
Net cash provided by operating activities
|
$
|
99,442
|
$
|
91,361
|
$
|
277,281
|
$
|
202,185
|
||||||||
|
Net cash provided by (used in) investing activities
|
102,362
|
(121,805
|
)
|
(54,374
|
)
|
(498,302
|
)
|
|||||||||
|
Net cash (used in) provided by financing activities
|
(166,673
|
)
|
22,339
|
(236,752
|
)
|
262,425
|
||||||||||
|
Net increase (decrease) in cash and cash equivalents
|
$
|
35,131
|
$
|
(8,105
|
)
|
$
|
(13,845
|
)
|
$
|
(33,692
|
)
|
|||||
|
Net cash provided by operating activities
|
$
|
99,442
|
$
|
91,361
|
$
|
277,281
|
$
|
202,185
|
||||||||
|
Changes in operating assets and liabilities
|
23,967
|
(6,324
|
)
|
62,527
|
10,648
|
|||||||||||
|
Refundable entrance fee received
|
840
|
924
|
1,986
|
1,510
|
||||||||||||
|
Entrance fee refunds disbursed
|
(1,148
|
)
|
(1,434
|
)
|
(2,893
|
)
|
(3,251
|
)
|
||||||||
|
Recurring capital expenditures, net
|
(16,890
|
)
|
(14,531
|
)
|
(43,839
|
)
|
(46,959
|
)
|
||||||||
|
Lease financing debt amortization with fair market value or no purchase options
|
(14,599
|
)
|
(12,852
|
)
|
(42,525
|
)
|
(38,047
|
)
|
||||||||
|
Loss on facility lease termination
|
—
|
—
|
—
|
76,143
|
||||||||||||
|
Distributions from unconsolidated ventures from cumulative share of net earnings
|
(6,400
|
)
|
(6,375
|
)
|
(6,400
|
)
|
(7,825
|
)
|
||||||||
|
CFFO
|
$
|
85,212
|
$
|
50,769
|
$
|
246,137
|
$
|
194,404
|
||||||||
| (1) |
For the three and nine months ended September 30, 2016, the calculation of CFFO includes integration, transaction, transaction-related and strategic project costs of $8.8 million and $47.0 million (including $1.7 million and $2.9 million of debt modification costs excluded from Adjusted EBITDA for the three and nine months ended September 30, 2016, respectively). For the three and nine months ended September 30, 2015, the calculation of CFFO includes integration, transaction, transaction-related and strategic project costs of $42.5 million and $98.8 million, respectively (including $6.7 million of debt modification costs excluded from Adjusted EBITDA). Integration costs include transition costs associated with the Emeritus merger and organizational restructuring (such as severance and retention payments and recruiting expenses), third party consulting expenses directly related to the integration of Emeritus (in areas such as cost savings and synergy realization, branding and technology and systems work), and internal costs such as training, travel and labor, reflecting time spent by Company personnel on integration activities and projects. Transaction and transaction-related costs include third party costs directly related to the acquisition of Emeritus, other acquisition and disposition activity, community financing and leasing activity and corporate capital structure assessment activities (including shareholder relations advisory matters), and are primarily comprised of legal, finance, consulting, professional fees and other third party costs. Strategic project costs include costs associated with certain strategic projects related to refining our strategy, building out enterprise-wide capabilities for the post-merger platform (including the EMR roll-out project) and reducing costs and achieving synergies by capitalizing on scale.
|
|
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
||||||||||||||
|
|
2016
|
2015
|
2016
|
2015
|
||||||||||||
|
Net cash provided by operating activities
|
$
|
47,095
|
$
|
57,202
|
$
|
157,530
|
$
|
112,427
|
||||||||
|
Net cash used in investing activities
|
(40,885
|
)
|
(36,471
|
)
|
(124,491
|
)
|
(1,042,857
|
)
|
||||||||
|
Net cash (used in) provided by financing activities
|
(12,073
|
)
|
(25,021
|
)
|
(32,708
|
)
|
931,856
|
|||||||||
|
Net (decrease) increase in cash and cash equivalents
|
$
|
(5,863
|
)
|
$
|
(4,290
|
)
|
$
|
331
|
$
|
1,426
|
||||||
|
Net cash provided by operating activities
|
$
|
47,095
|
$
|
57,202
|
$
|
157,530
|
$
|
112,427
|
||||||||
|
Changes in operating assets and liabilities
|
(3,600
|
)
|
(11,936
|
)
|
(11,125
|
)
|
9,640
|
|||||||||
|
Refundable entrance fee received
|
11,972
|
7,609
|
33,878
|
24,099
|
||||||||||||
|
Entrance fee refunds disbursed
|
(11,940
|
)
|
(10,875
|
)
|
(36,622
|
)
|
(33,098
|
)
|
||||||||
|
Recurring capital expenditures, net
|
(5,256
|
)
|
(5,437
|
)
|
(14,761
|
)
|
(13,590
|
)
|
||||||||
|
CFFO of unconsolidated ventures
|
$
|
38,271
|
$
|
36,563
|
$
|
128,900
|
$
|
99,478
|
||||||||
|
Brookdale weighted average ownership percentage
|
36.2
|
%
|
35.8
|
%
|
35.0
|
%
|
38.7
|
%
|
||||||||
|
Brookdale's proportionate share of CFFO of unconsolidated ventures
|
$
|
13,837
|
$
|
13,093
|
$
|
45,130
|
$
|
38,483
|
||||||||
|
(a)
|
Not applicable.
|
|
(b)
|
Not applicable.
|
|
(c)
|
The following table contains information regarding purchases of our common stock made during the quarter ended September 30, 2016 by or on behalf of the Company or any ''affiliated purchaser,'' as defined by Rule 10b-18(a)(3) of the Exchange Act:
|
|
Period
|
Total
Number of
Shares
Purchased (1)
|
|
|
Average
Price Paid
per Share
|
|
|
Total Number of
Shares Purchased as
Part of Publicly
Announced Plans
or Programs
|
|
|
Maximum Number of
Shares that May Yet Be
Purchased Under the
Plans or Programs (2)
|
|
|||||
|
7/1/2016 - 7/31/2016
|
4,183
|
16.90
|
-
|
-
|
||||||||||||
|
8/1/2016 - 8/31/2016
|
12,766
|
16.91
|
-
|
-
|
||||||||||||
|
9/1/2016 - 9/30/2016
|
8,618
|
17.36
|
-
|
-
|
||||||||||||
|
Total
|
|
|
25,567
|
17.06
|
|
|
-
|
|
|
|
-
|
|
||||
|
(1)
|
Consists entirely of shares withheld to satisfy tax liabilities due upon the vesting of restricted stock.
|
|
(2)
|
See Note 14 to the consolidated financial statements contained in Part II, Item 8 of our Annual Report on Form 10-K for the year ended December 31, 2015, filed with the SEC on February 12, 2016, which is incorporated herein by reference, for information regarding our share repurchase program during the third quarter of 2016. No shares were purchased pursuant to this authorization during the nine months ended September 30, 2016. As of September 30, 2016, approximately $82.4 million remained available under this share repurchase authorization. As described in Note 15 to the condensed consolidated financial statements included in Part I, Item 1 of this Quarterly Report on form 10-Q, on November 1, 2016, the Company announced that its Board of Directors had approved a new share repurchase program for up to $100.0 million, which replaced and terminated the prior repurchase authorization.
|
|
|
BROOKDALE SENIOR LIVING INC.
|
|
|
|
|
(Registrant)
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Lucinda M. Baier
|
|
|
|
Name:
|
Lucinda M. Baier
|
|
|
|
Title:
|
Chief Financial Officer
(Principal Financial Officer)
|
|
|
|
Date:
|
November 2, 2016
|
|
|
|
|
|
|
|
Exhibit No.
|
Description
|
|
|
2.1
|
Agreement and Plan of Merger, dated as of February 20, 2014, by and among Brookdale Senior Living Inc. (the "Company"), Emeritus Corporation and Broadway Merger Sub Corporation (incorporated by reference to Exhibit 2.1 to the Company's Current Report on Form 8-K filed on February 21, 2014 (File No. 001-32641)).
|
|
|
2.2
|
Master Contribution and Transactions Agreement, dated as of April 23, 2014, by and between the Company and HCP, Inc. (incorporated by reference to Exhibit 2.2 to the Company's Quarterly Report on Form 10-Q filed on August 11, 2014 (File No. 001-32641)).
|
|
|
3.1
|
Amended and Restated Certificate of Incorporation of the Company (incorporated by reference to Exhibit 3.1 to the Company's Annual Report on Form 10-K filed on February 26, 2010 (File No. 001-32641)).
|
|
|
3.2
|
Certificate of Amendment to the Amended and Restated Certificate of Incorporation of the Company, dated July 30, 2014 (incorporated by reference to Exhibit 3.1 to the Company's Current Report on Form 8-K filed on August 5, 2014 (File No. 001-32641)).
|
|
|
3.3
|
Amended and Restated Bylaws of the Company (incorporated by reference to Exhibit 3.1 to the Company's Current Report on Form 8-K filed on July 3, 2012 (File No. 001-32641)).
|
|
|
4.1
|
Form of Certificate for common stock (incorporated by reference to Exhibit 4.1 to the Company's Registration Statement on Form S-1 (Amendment No. 3) filed on November 7, 2005 (File No. 333-127372)).
|
|
|
4.2
|
Indenture, dated as of June 14, 2011, between the Company and American Stock Transfer & Trust Company, LLC, as Trustee (incorporated by reference to Exhibit 4.1 to the Company's Current Report on Form 8-K filed on June 14, 2011 (File No. 001-32641)).
|
|
|
4.3
|
Supplemental Indenture, dated as of June 14, 2011, between the Company and American Stock Transfer & Trust Company, LLC, as Trustee (incorporated by reference to Exhibit 4.2 to the Company's Current Report on Form 8-K filed on June 14, 2011 (File No. 001-32641)).
|
|
|
4.4
|
Form of 2.75% Convertible Senior Note due 2018 (included as part of Exhibit 4.3).
|
|
|
31.1
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
31.2
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
32
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
101.INS
|
XBRL Instance Document.
|
|
|
101.SCH
|
XBRL Taxonomy Extension Schema Document.
|
|
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document.
|
|
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase Document.
|
|
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase Document.
|
|
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|