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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
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
|
x
|
|
Accelerated filer
|
¨
|
|
|
|
Non-accelerated filer
|
¨
|
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
¨
|
|
|
|
|
|
|
Emerging growth company
|
¨
|
|
|
|
PAGE
|
|
|
PART I.
|
FINANCIAL INFORMATION
|
|
|
|
|
|
|
Item 1.
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
Item 2.
|
||
|
|
|
|
|
Item 3.
|
||
|
|
|
|
|
Item 4.
|
||
|
|
|
|
|
|
|
|
|
PART II.
|
|
|
|
|
|
|
|
Item 1.
|
||
|
|
|
|
|
Item 1A.
|
||
|
|
|
|
|
Item 2.
|
||
|
|
|
|
|
Item 5.
|
||
|
|
|
|
|
Item 6.
|
||
|
|
|
|
|
|
||
|
|
September 30,
2017 |
|
December 31,
2016 |
||||
|
Assets
|
(Unaudited)
|
|
|
||||
|
Current assets
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
291,554
|
|
|
$
|
216,397
|
|
|
Marketable securities
|
246,376
|
|
|
—
|
|
||
|
Cash and escrow deposits – restricted
|
43,724
|
|
|
32,864
|
|
||
|
Accounts receivable, net
|
130,943
|
|
|
141,705
|
|
||
|
Assets held for sale
|
106,435
|
|
|
97,843
|
|
||
|
Prepaid expenses and other current assets, net
|
116,820
|
|
|
130,695
|
|
||
|
Total current assets
|
935,852
|
|
|
619,504
|
|
||
|
Property, plant and equipment and leasehold intangibles, net
|
6,180,376
|
|
|
7,379,305
|
|
||
|
Cash and escrow deposits – restricted
|
23,541
|
|
|
28,061
|
|
||
|
Investment in unconsolidated ventures
|
185,880
|
|
|
167,826
|
|
||
|
Goodwill
|
505,783
|
|
|
705,476
|
|
||
|
Other intangible assets, net
|
64,877
|
|
|
83,007
|
|
||
|
Other assets, net
|
195,857
|
|
|
234,508
|
|
||
|
Total assets
|
$
|
8,092,166
|
|
|
$
|
9,217,687
|
|
|
Liabilities and Equity
|
|
|
|
|
|
||
|
Current liabilities
|
|
|
|
|
|
||
|
Current portion of long-term debt
|
$
|
553,567
|
|
|
$
|
145,649
|
|
|
Current portion of capital and financing lease obligations
|
92,937
|
|
|
69,606
|
|
||
|
Trade accounts payable
|
76,977
|
|
|
77,356
|
|
||
|
Accrued expenses
|
317,927
|
|
|
328,037
|
|
||
|
Refundable entrance fees and deferred revenue
|
83,672
|
|
|
106,946
|
|
||
|
Tenant security deposits
|
3,316
|
|
|
3,548
|
|
||
|
Total current liabilities
|
1,128,396
|
|
|
731,142
|
|
||
|
Long-term debt, less current portion
|
3,384,211
|
|
|
3,413,998
|
|
||
|
Capital and financing lease obligations, less current portion
|
1,484,652
|
|
|
2,415,914
|
|
||
|
Deferred liabilities
|
236,901
|
|
|
267,364
|
|
||
|
Deferred tax liability
|
134,622
|
|
|
80,646
|
|
||
|
Other liabilities
|
213,698
|
|
|
230,891
|
|
||
|
Total liabilities
|
6,582,480
|
|
|
7,139,955
|
|
||
|
Preferred stock, $0.01 par value, 50,000,000 shares authorized at September 30, 2017 and December 31, 2016; no shares issued and outstanding
|
—
|
|
|
—
|
|
||
|
Common stock, $0.01 par value, 400,000,000 shares authorized at September 30, 2017 and December 31, 2016; 194,716,651 and 193,224,082 shares issued and 191,538,250 and 190,045,681 shares outstanding (including 5,147,149 and 4,608,187 unvested restricted shares), respectively
|
1,915
|
|
|
1,900
|
|
||
|
Additional paid-in-capital
|
4,120,963
|
|
|
4,102,397
|
|
||
|
Treasury stock, at cost; 3,178,401 shares at September 30, 2017 and December 31, 2016
|
(56,440
|
)
|
|
(56,440
|
)
|
||
|
Accumulated deficit
|
(2,556,351
|
)
|
|
(1,969,875
|
)
|
||
|
Total Brookdale Senior Living Inc. stockholders' equity
|
1,510,087
|
|
|
2,077,982
|
|
||
|
Noncontrolling interest
|
(401
|
)
|
|
(250
|
)
|
||
|
Total equity
|
1,509,686
|
|
|
2,077,732
|
|
||
|
Total liabilities and equity
|
$
|
8,092,166
|
|
|
$
|
9,217,687
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Revenue
|
|
|
|
|
|
|
|
||||||||
|
Resident fees
|
$
|
922,892
|
|
|
$
|
1,042,831
|
|
|
$
|
2,873,889
|
|
|
$
|
3,158,547
|
|
|
Management fees
|
18,138
|
|
|
15,532
|
|
|
56,474
|
|
|
50,498
|
|
||||
|
Reimbursed costs incurred on behalf of managed communities
|
236,958
|
|
|
187,763
|
|
|
650,863
|
|
|
559,067
|
|
||||
|
Total revenue
|
1,177,988
|
|
|
1,246,126
|
|
|
3,581,226
|
|
|
3,768,112
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Expense
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Facility operating expense (excluding depreciation and amortization of $105,424, $118,756, $325,976, and $351,667, respectively)
|
650,654
|
|
|
704,221
|
|
|
1,967,601
|
|
|
2,113,226
|
|
||||
|
General and administrative expense (including non-cash stock-based compensation expense of $7,527, $8,455, $22,547 and $27,218, respectively)
|
63,779
|
|
|
63,425
|
|
|
196,429
|
|
|
246,741
|
|
||||
|
Transaction costs
|
1,992
|
|
|
659
|
|
|
12,924
|
|
|
1,950
|
|
||||
|
Facility lease expense
|
84,437
|
|
|
92,519
|
|
|
257,934
|
|
|
281,890
|
|
||||
|
Depreciation and amortization
|
117,649
|
|
|
130,783
|
|
|
366,023
|
|
|
391,314
|
|
||||
|
Goodwill and asset impairment
|
368,551
|
|
|
19,111
|
|
|
390,816
|
|
|
26,638
|
|
||||
|
Loss on facility lease termination
|
4,938
|
|
|
—
|
|
|
11,306
|
|
|
—
|
|
||||
|
Costs incurred on behalf of managed communities
|
236,958
|
|
|
187,763
|
|
|
650,863
|
|
|
559,067
|
|
||||
|
Total operating expense
|
1,528,958
|
|
|
1,198,481
|
|
|
3,853,896
|
|
|
3,620,826
|
|
||||
|
Income (loss) from operations
|
(350,970
|
)
|
|
47,645
|
|
|
(272,670
|
)
|
|
147,286
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Interest income
|
1,285
|
|
|
809
|
|
|
2,720
|
|
|
2,239
|
|
||||
|
Interest expense:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Debt
|
(44,382
|
)
|
|
(43,701
|
)
|
|
(126,472
|
)
|
|
(131,422
|
)
|
||||
|
Capital and financing lease obligations
|
(31,999
|
)
|
|
(50,401
|
)
|
|
(114,086
|
)
|
|
(151,561
|
)
|
||||
|
Amortization of deferred financing costs and debt premium (discount)
|
(3,544
|
)
|
|
(2,380
|
)
|
|
(8,827
|
)
|
|
(6,978
|
)
|
||||
|
Change in fair value of derivatives
|
(74
|
)
|
|
—
|
|
|
(159
|
)
|
|
(28
|
)
|
||||
|
Debt modification and extinguishment costs
|
(11,129
|
)
|
|
(1,944
|
)
|
|
(11,883
|
)
|
|
(3,240
|
)
|
||||
|
Equity in (loss) earnings of unconsolidated ventures
|
(6,722
|
)
|
|
(878
|
)
|
|
(10,311
|
)
|
|
478
|
|
||||
|
(Loss) gain on sale of assets, net
|
(233
|
)
|
|
(425
|
)
|
|
(1,383
|
)
|
|
2,126
|
|
||||
|
Other non-operating income
|
2,621
|
|
|
3,706
|
|
|
6,519
|
|
|
11,011
|
|
||||
|
Income (loss) before income taxes
|
(445,147
|
)
|
|
(47,569
|
)
|
|
(536,552
|
)
|
|
(130,089
|
)
|
||||
|
Benefit (provision) for income taxes
|
31,218
|
|
|
(4,159
|
)
|
|
(50,075
|
)
|
|
(5,947
|
)
|
||||
|
Net income (loss)
|
(413,929
|
)
|
|
(51,728
|
)
|
|
(586,627
|
)
|
|
(136,036
|
)
|
||||
|
Net (income) loss attributable to noncontrolling interest
|
44
|
|
|
43
|
|
|
151
|
|
|
126
|
|
||||
|
Net income (loss) attributable to Brookdale Senior Living Inc. common stockholders
|
$
|
(413,885
|
)
|
|
$
|
(51,685
|
)
|
|
$
|
(586,476
|
)
|
|
$
|
(135,910
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic and diluted net income (loss) per share attributable to Brookdale Senior Living Inc. common stockholders
|
$
|
(2.22
|
)
|
|
$
|
(0.28
|
)
|
|
$
|
(3.15
|
)
|
|
$
|
(0.73
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average shares used in computing basic and diluted net income (loss) per share
|
186,298
|
|
|
185,946
|
|
|
186,068
|
|
|
185,641
|
|
||||
|
|
Common Stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|
Shares
|
|
Amount
|
|
Additional
Paid-In-
Capital
|
|
Treasury
Stock
|
|
Accumulated
Deficit
|
|
Stockholders'
Equity
|
|
Noncontrolling
Interest
|
|
Total Equity
|
|||||||||||||||
|
Balances at January 1, 2017
|
190,046
|
|
|
$
|
1,900
|
|
|
$
|
4,102,397
|
|
|
$
|
(56,440
|
)
|
|
$
|
(1,969,875
|
)
|
|
$
|
2,077,982
|
|
|
$
|
(250
|
)
|
|
$
|
2,077,732
|
|
|
Compensation expense related to restricted stock grants
|
—
|
|
|
—
|
|
|
22,547
|
|
|
—
|
|
|
—
|
|
|
22,547
|
|
|
—
|
|
|
22,547
|
|
|||||||
|
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(586,476
|
)
|
|
(586,476
|
)
|
|
(151
|
)
|
|
(586,627
|
)
|
|||||||
|
Issuance of common stock under Associate Stock Purchase Plan
|
130
|
|
|
1
|
|
|
1,585
|
|
|
—
|
|
|
—
|
|
|
1,586
|
|
|
—
|
|
|
1,586
|
|
|||||||
|
Restricted stock, net
|
1,755
|
|
|
18
|
|
|
(18
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Shares withheld for employee taxes
|
(393
|
)
|
|
(4
|
)
|
|
(5,662
|
)
|
|
—
|
|
|
—
|
|
|
(5,666
|
)
|
|
—
|
|
|
(5,666
|
)
|
|||||||
|
Other
|
—
|
|
|
—
|
|
|
114
|
|
|
—
|
|
|
—
|
|
|
114
|
|
|
—
|
|
|
114
|
|
|||||||
|
Balances at September 30, 2017
|
191,538
|
|
|
$
|
1,915
|
|
|
$
|
4,120,963
|
|
|
$
|
(56,440
|
)
|
|
$
|
(2,556,351
|
)
|
|
$
|
1,510,087
|
|
|
$
|
(401
|
)
|
|
$
|
1,509,686
|
|
|
|
Nine Months Ended
September 30, |
||||||
|
|
2017
|
|
2016
|
||||
|
Cash Flows from Operating Activities
|
|
|
|
||||
|
Net income (loss)
|
$
|
(586,627
|
)
|
|
$
|
(136,036
|
)
|
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
|
|
||
|
Loss on extinguishment of debt, net
|
669
|
|
|
375
|
|
||
|
Depreciation and amortization, net
|
374,850
|
|
|
398,292
|
|
||
|
Goodwill and asset impairment
|
390,816
|
|
|
26,638
|
|
||
|
Equity in loss (earnings) of unconsolidated ventures
|
10,311
|
|
|
(478
|
)
|
||
|
Distributions from unconsolidated ventures from cumulative share of net earnings
|
1,365
|
|
|
6,400
|
|
||
|
Amortization of deferred gain
|
(3,277
|
)
|
|
(3,279
|
)
|
||
|
Amortization of entrance fees
|
(2,457
|
)
|
|
(3,111
|
)
|
||
|
Proceeds from deferred entrance fee revenue
|
4,519
|
|
|
11,327
|
|
||
|
Deferred income tax provision
|
48,669
|
|
|
3,804
|
|
||
|
Change in deferred lease liability
|
(9,204
|
)
|
|
2,553
|
|
||
|
Change in fair value of derivatives
|
159
|
|
|
28
|
|
||
|
Loss (gain) on sale of assets, net
|
1,383
|
|
|
(2,126
|
)
|
||
|
Loss on facility lease termination
|
11,306
|
|
|
—
|
|
||
|
Non-cash stock-based compensation
|
22,547
|
|
|
27,218
|
|
||
|
Non-cash interest expense on financing lease obligations
|
13,960
|
|
|
19,728
|
|
||
|
Amortization of (above) below market lease, net
|
(5,091
|
)
|
|
(5,165
|
)
|
||
|
Other
|
(4,699
|
)
|
|
(6,360
|
)
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
||
|
Accounts receivable, net
|
10,765
|
|
|
8,183
|
|
||
|
Prepaid expenses and other assets, net
|
23,323
|
|
|
(7,338
|
)
|
||
|
Accounts payable and accrued expenses
|
(21,459
|
)
|
|
(73,892
|
)
|
||
|
Tenant refundable fees and security deposits
|
(232
|
)
|
|
(693
|
)
|
||
|
Deferred revenue
|
1,513
|
|
|
11,213
|
|
||
|
Net cash provided by operating activities
|
283,109
|
|
|
277,281
|
|
||
|
|
|
|
|
||||
|
Cash Flows from Investing Activities
|
|
|
|
|
|
||
|
Change in lease security deposits and lease acquisition deposits, net
|
(411
|
)
|
|
(1,776
|
)
|
||
|
Change in cash and escrow deposits — restricted
|
(6,340
|
)
|
|
(1,810
|
)
|
||
|
Purchase of marketable securities
|
(246,376
|
)
|
|
—
|
|
||
|
Additions to property, plant and equipment and leasehold intangibles, net
|
(140,044
|
)
|
|
(263,950
|
)
|
||
|
Acquisition of assets, net of related payables and cash received
|
(400
|
)
|
|
(12,157
|
)
|
||
|
Investment in unconsolidated ventures
|
(187,600
|
)
|
|
(6,071
|
)
|
||
|
Distributions received from unconsolidated ventures
|
11,491
|
|
|
4,836
|
|
||
|
Proceeds from sale of assets, net
|
34,570
|
|
|
219,471
|
|
||
|
Property insurance proceeds
|
4,430
|
|
|
6,360
|
|
||
|
Other
|
962
|
|
|
723
|
|
||
|
Net cash used in investing activities
|
(529,718
|
)
|
|
(54,374
|
)
|
||
|
|
|
|
|
||||
|
Cash Flows from Financing Activities
|
|
|
|
|
|
||
|
Proceeds from debt
|
1,293,047
|
|
|
202,132
|
|
||
|
Repayment of debt and capital and financing lease obligations
|
(958,703
|
)
|
|
(217,696
|
)
|
||
|
Proceeds from line of credit
|
100,000
|
|
|
1,276,500
|
|
||
|
Repayment of line of credit
|
(100,000
|
)
|
|
(1,486,500
|
)
|
||
|
Payment of financing costs, net of related payables
|
(5,705
|
)
|
|
(1,414
|
)
|
||
|
Proceeds from refundable entrance fees, net of refunds
|
(2,241
|
)
|
|
(907
|
)
|
||
|
Payment on lease termination
|
(552
|
)
|
|
(9,250
|
)
|
||
|
Payments of employee taxes for withheld shares
|
(5,666
|
)
|
|
(1,435
|
)
|
||
|
Other
|
1,586
|
|
|
1,818
|
|
||
|
Net cash provided by (used in) financing activities
|
321,766
|
|
|
(236,752
|
)
|
||
|
Net increase (decrease) in cash and cash equivalents
|
75,157
|
|
|
(13,845
|
)
|
||
|
Cash and cash equivalents at beginning of period
|
216,397
|
|
|
88,029
|
|
||
|
Cash and cash equivalents at end of period
|
$
|
291,554
|
|
|
$
|
74,184
|
|
|
•
|
Resident Fees
: The Company does not anticipate that the adoption of ASU 2014-09 will result in a significant change to the amount and timing of the recognition of resident fee revenue.
|
|
•
|
Management Fees and Reimbursed Costs Incurred on Behalf of Managed Communities
: The Company manages certain communities under contracts which provide for payment to the Company of a periodic management fee plus reimbursement of certain operating expenses. The Company does not anticipate that there will be any significant change to the amount and timing of revenue recognized for these periodic management fees. Certain management contracts also provide for an annual incentive fee to be paid to the Company upon achievement of certain metrics identified in the contract. Upon adoption of ASU 2014-09, the Company anticipates that incentive fee revenue may be recognized earlier during the annual contract period. The Company continues to evaluate the performance obligations and assessing the transfer of control for each operating service identified in the contracts, which may impact the amount of revenue recognized for reimbursed costs incurred on behalf of managed communities with no net impact to the amount of income from operations.
|
|
•
|
Equity in Earnings (Loss) of Unconsolidated Ventures
: Certain of the Company's unconsolidated ventures accounted for under the equity method have residency agreements which require the resident to pay an upfront entrance fee prior to moving into the community and a portion of the upfront entrance fee is non-refundable. The Company's unconsolidated ventures continue to evaluate the impact of the adoption of ASU 2014-09, which may impact the recognition of equity in earnings of unconsolidated ventures.
|
|
•
|
The Company and HCP, Inc. ("HCP") agreed to terminate triple-net leases with respect to
eight
communities. HCP agreed to contribute immediately thereafter
four
of such communities, to an existing unconsolidated venture with HCP in which the Company has a
10%
equity interest. During the three months ended December 31, 2016, the triple-net leases with respect to
seven
communities were terminated and HCP contributed
four
of the communities to the existing unconsolidated venture. The triple-net lease with respect to the remaining community was terminated during January 2017. The results of operations of the
eight
communities are reported in the following segments within the condensed consolidated financial statements through the respective disposition dates: Assisted Living (
six
communities), Retirement Centers (
one
community) and CCRCs-Rental (
one
community).
|
|
•
|
The Company and HCP agreed to terminate triple-net leases with respect to
25
communities. During the three months ended September 30, 2017, the triple-net leases with respect to
two
communities were terminated. The Company’s triple net lease obligations with respect to the remaining
23
communities either have been terminated, or are expected to be terminated, during the three months ended December 31, 2017. Following the termination of the Company’s triple net
|
|
|
Shares Granted
|
|
Value Per Share
|
|
Total Value
|
|||||
|
Three months ended March 31, 2017
|
2,392
|
|
|
$
|
14.84
|
|
|
$
|
35,497
|
|
|
Three months ended June 30, 2017
|
71
|
|
|
$
|
13.11
|
|
|
$
|
937
|
|
|
Three months ended September 30, 2017
|
67
|
|
|
$
|
13.19
|
|
|
$
|
889
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||||||||||
|
|
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
|
|
|
$
|
(820
|
)
|
|
$
|
27,321
|
|
|
Assisted Living
|
605,469
|
|
|
(253,817
|
)
|
|
351,652
|
|
|
600,162
|
|
|
(48,817
|
)
|
|
551,345
|
|
||||||
|
Brookdale Ancillary Services
|
126,810
|
|
|
—
|
|
|
126,810
|
|
|
126,810
|
|
|
—
|
|
|
126,810
|
|
||||||
|
Total
|
$
|
760,420
|
|
|
$
|
(254,637
|
)
|
|
$
|
505,783
|
|
|
$
|
755,113
|
|
|
$
|
(49,637
|
)
|
|
$
|
705,476
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||||||||||
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
|
||||||||||||
|
Community purchase options
|
$
|
4,738
|
|
|
$
|
—
|
|
|
$
|
4,738
|
|
|
$
|
4,738
|
|
|
$
|
—
|
|
|
$
|
4,738
|
|
|
Health care licenses
|
51,825
|
|
|
—
|
|
|
51,825
|
|
|
65,126
|
|
|
—
|
|
|
65,126
|
|
||||||
|
Trade names
|
27,800
|
|
|
(23,070
|
)
|
|
4,730
|
|
|
27,800
|
|
|
(21,135
|
)
|
|
6,665
|
|
||||||
|
Management contracts
|
13,531
|
|
|
(9,947
|
)
|
|
3,584
|
|
|
13,531
|
|
|
(7,053
|
)
|
|
6,478
|
|
||||||
|
Total
|
$
|
97,894
|
|
|
$
|
(33,017
|
)
|
|
$
|
64,877
|
|
|
$
|
111,195
|
|
|
$
|
(28,188
|
)
|
|
$
|
83,007
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
Land
|
$
|
449,295
|
|
|
$
|
455,307
|
|
|
Buildings and improvements
|
4,911,597
|
|
|
5,053,204
|
|
||
|
Leasehold improvements
|
126,185
|
|
|
126,325
|
|
||
|
Furniture and equipment
|
995,975
|
|
|
974,516
|
|
||
|
Resident and leasehold operating intangibles
|
609,518
|
|
|
705,000
|
|
||
|
Construction in progress
|
52,003
|
|
|
69,803
|
|
||
|
Assets under capital and financing leases
|
2,038,476
|
|
|
2,879,996
|
|
||
|
|
9,183,049
|
|
|
10,264,151
|
|
||
|
Accumulated depreciation and amortization
|
(3,002,673
|
)
|
|
(2,884,846
|
)
|
||
|
Property, plant and equipment and leasehold intangibles, net
|
$
|
6,180,376
|
|
|
$
|
7,379,305
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
Mortgage notes payable due 2017 through 2047; weighted average interest rate of 4.58% for the nine months ended September 30, 2017, less debt discount and deferred financing costs of $15.6 million and $4.5 million as of September 30, 2017 and December 31, 2016, respectively (weighted average interest rate of 4.50% in 2016)
|
$
|
3,550,927
|
|
|
$
|
3,184,229
|
|
|
Capital and financing lease obligations payable through 2032; weighted average interest rate of 7.95% for the nine months ended September 30, 2017 (weighted average interest rate of 8.08% in 2016)
|
1,577,589
|
|
|
2,485,520
|
|
||
|
Convertible notes payable in aggregate principal amount of $316.3 million, less debt discount and deferred financing costs of $10.1 million and $20.9 million as of September 30, 2017 and December 31, 2016, respectively, interest at 2.75% per annum, due June 15, 2018
|
306,145
|
|
|
295,397
|
|
||
|
Construction financing (weighted average interest rate of 8.00% in 2016)
|
—
|
|
|
3,644
|
|
||
|
Notes payable issued to finance insurance premiums, weighted average interest rate of 2.94% for the nine months ended September 30, 2017, due 2017
|
4,347
|
|
|
—
|
|
||
|
Other notes payable, weighted average interest rate of 5.80% for the nine months ended September 30, 2017 (weighted average interest rate of 5.33% in 2016) and maturity dates ranging from 2018 to 2021
|
76,359
|
|
|
76,377
|
|
||
|
Total long-term debt and capital and financing lease obligations
|
5,515,367
|
|
|
6,045,167
|
|
||
|
Less current portion
|
646,504
|
|
|
215,255
|
|
||
|
Total long-term debt and capital and financing lease obligations, less current portion
|
$
|
4,868,863
|
|
|
$
|
5,829,912
|
|
|
|
Nine Months Ended
September 30, |
||||||
|
(in thousands)
|
2017
|
|
2016
|
||||
|
Supplemental Disclosure of Cash Flow Information:
|
|
|
|
||||
|
Interest paid
|
$
|
223,929
|
|
|
$
|
260,504
|
|
|
Income taxes paid, net of refunds
|
$
|
1,595
|
|
|
$
|
2,195
|
|
|
Additions to property, plant and equipment and leasehold intangibles, net:
|
|
|
|
|
|
||
|
Property, plant and equipment and leasehold intangibles, net
|
$
|
139,734
|
|
|
$
|
230,837
|
|
|
Accounts payable
|
310
|
|
|
33,113
|
|
||
|
Net cash paid
|
$
|
140,044
|
|
|
$
|
263,950
|
|
|
Acquisition of assets, net of related payables:
|
|
|
|
|
|
||
|
Property, plant and equipment and leasehold intangibles, net
|
$
|
—
|
|
|
$
|
19,457
|
|
|
Other intangible assets, net
|
400
|
|
|
(7,300
|
)
|
||
|
Net cash paid
|
$
|
400
|
|
|
$
|
12,157
|
|
|
Proceeds from sale of assets, net:
|
|
|
|
|
|
||
|
Prepaid expenses and other assets
|
$
|
(14,387
|
)
|
|
$
|
(1,036
|
)
|
|
Assets held for sale
|
(20,952
|
)
|
|
(218,343
|
)
|
||
|
Property, plant and equipment and leasehold intangibles, net
|
(19,184
|
)
|
|
—
|
|
||
|
Investments in unconsolidated ventures
|
(26,301
|
)
|
|
—
|
|
||
|
Long-term debt
|
7,552
|
|
|
—
|
|
||
|
Capital and financing lease obligations
|
7,646
|
|
|
—
|
|
||
|
Refundable entrance fees and deferred revenue
|
30,771
|
|
|
—
|
|
||
|
Other liabilities
|
39
|
|
|
2,034
|
|
||
|
Loss (gain) on sale of assets, net
|
1,408
|
|
|
—
|
|
||
|
(Gain) loss on lease termination
|
(1,162
|
)
|
|
(2,126
|
)
|
||
|
Net cash received
|
$
|
(34,570
|
)
|
|
$
|
(219,471
|
)
|
|
Formation of the Blackstone Venture:
|
|
|
|
||||
|
Prepaid expenses and other assets
|
$
|
(8,173
|
)
|
|
$
|
—
|
|
|
Property, plant and equipment and leasehold intangibles, net
|
(768,897
|
)
|
|
—
|
|
||
|
Investments in unconsolidated ventures
|
66,816
|
|
|
—
|
|
||
|
Capital and financing lease obligations
|
879,959
|
|
|
—
|
|
||
|
Deferred liabilities
|
7,504
|
|
|
—
|
|
||
|
Other liabilities
|
1,998
|
|
|
—
|
|
||
|
Net cash paid
|
$
|
179,207
|
|
|
$
|
—
|
|
|
Supplemental Schedule of Non-cash Operating, Investing and Financing Activities:
|
|
|
|
|
|
||
|
Assets designated as held for sale:
|
|
|
|
|
|
||
|
Prepaid expenses and other assets
|
$
|
199
|
|
|
$
|
(2,130
|
)
|
|
Assets held for sale
|
(29,544
|
)
|
|
280,604
|
|
||
|
Property, plant and equipment and leasehold intangibles, net
|
29,345
|
|
|
(261,639
|
)
|
||
|
Goodwill
|
—
|
|
|
(28,568
|
)
|
||
|
Asset impairment
|
—
|
|
|
11,733
|
|
||
|
Net
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Cash basis payment
|
$
|
90,303
|
|
|
$
|
96,170
|
|
|
$
|
275,506
|
|
|
$
|
287,781
|
|
|
Straight-line (income) expense
|
(3,078
|
)
|
|
(859
|
)
|
|
(9,204
|
)
|
|
2,553
|
|
||||
|
Amortization of (above) below market lease, net
|
(1,697
|
)
|
|
(1,699
|
)
|
|
(5,091
|
)
|
|
(5,165
|
)
|
||||
|
Amortization of deferred gain
|
(1,091
|
)
|
|
(1,093
|
)
|
|
(3,277
|
)
|
|
(3,279
|
)
|
||||
|
Facility lease expense
|
$
|
84,437
|
|
|
$
|
92,519
|
|
|
$
|
257,934
|
|
|
$
|
281,890
|
|
|
VIE Type
|
Asset Type
|
Maximum Exposure
to Loss
|
|
Carrying Amount
|
||||
|
CCRC Venture opco
|
Investment in unconsolidated ventures
|
$
|
47.2
|
|
|
$
|
47.2
|
|
|
RIDEA Ventures
|
Investment in unconsolidated ventures
|
$
|
73.9
|
|
|
$
|
73.9
|
|
|
Blackstone Venture
|
Investment in unconsolidated ventures
|
$
|
40.4
|
|
|
$
|
40.4
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Revenue
|
|
|
|
|
|
|
|
||||||||
|
Retirement Centers
(1)
|
$
|
161,986
|
|
|
$
|
170,706
|
|
|
$
|
496,854
|
|
|
$
|
510,122
|
|
|
Assisted Living
(1)
|
542,227
|
|
|
607,345
|
|
|
1,680,194
|
|
|
1,837,632
|
|
||||
|
CCRCs-Rental
(1)
|
108,075
|
|
|
147,517
|
|
|
364,075
|
|
|
448,002
|
|
||||
|
Brookdale Ancillary Services
(1)
|
110,604
|
|
|
117,263
|
|
|
332,766
|
|
|
362,791
|
|
||||
|
Management Services
(2)
|
255,096
|
|
|
203,295
|
|
|
707,337
|
|
|
609,565
|
|
||||
|
|
$
|
1,177,988
|
|
|
$
|
1,246,126
|
|
|
$
|
3,581,226
|
|
|
$
|
3,768,112
|
|
|
Segment Operating Income
(3)
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Retirement Centers
|
$
|
65,907
|
|
|
$
|
73,112
|
|
|
$
|
207,206
|
|
|
$
|
222,315
|
|
|
Assisted Living
|
173,576
|
|
|
217,878
|
|
|
577,936
|
|
|
672,773
|
|
||||
|
CCRCs-Rental
|
22,932
|
|
|
32,996
|
|
|
82,591
|
|
|
102,059
|
|
||||
|
Brookdale Ancillary Services
|
9,823
|
|
|
14,624
|
|
|
38,555
|
|
|
48,174
|
|
||||
|
Management Services
|
18,138
|
|
|
15,532
|
|
|
56,474
|
|
|
50,498
|
|
||||
|
|
290,376
|
|
|
354,142
|
|
|
962,762
|
|
|
1,095,819
|
|
||||
|
General and administrative (including non-cash stock-based compensation expense)
|
63,779
|
|
|
63,425
|
|
|
196,429
|
|
|
246,741
|
|
||||
|
Transaction costs
|
1,992
|
|
|
659
|
|
|
12,924
|
|
|
1,950
|
|
||||
|
Facility lease expense
|
84,437
|
|
|
92,519
|
|
|
257,934
|
|
|
281,890
|
|
||||
|
Depreciation and amortization
|
117,649
|
|
|
130,783
|
|
|
366,023
|
|
|
391,314
|
|
||||
|
Goodwill and asset impairment
|
368,551
|
|
|
19,111
|
|
|
390,816
|
|
|
26,638
|
|
||||
|
Loss on facility lease termination
|
4,938
|
|
|
—
|
|
|
11,306
|
|
|
—
|
|
||||
|
Income (loss) from operations
|
$
|
(350,970
|
)
|
|
$
|
47,645
|
|
|
$
|
(272,670
|
)
|
|
$
|
147,286
|
|
|
|
As of
|
||||||
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
Total assets
|
|
|
|
||||
|
Retirement Centers
|
$
|
1,275,250
|
|
|
$
|
1,452,546
|
|
|
Assisted Living
|
4,830,074
|
|
|
5,831,434
|
|
||
|
CCRCs-Rental
|
696,964
|
|
|
935,389
|
|
||
|
Brookdale Ancillary Services
|
261,919
|
|
|
280,530
|
|
||
|
Corporate and Management Services
|
1,027,959
|
|
|
717,788
|
|
||
|
Total assets
|
$
|
8,092,166
|
|
|
$
|
9,217,687
|
|
|
(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) and costs incurred on behalf of managed communities.
|
|
•
|
Master Lease Transactions.
The Company and HCP amended and restated triple-net leases covering substantially all of the communities it leases from HCP into the Master Lease. The Company will acquire
two
communities for an aggregate purchase price of
$35 million
, upon which time the
two
communities will be removed from the Master Lease. In addition,
32
communities will be removed from the Master Lease on or before November 1, 2018. However, if HCP has not transitioned operations and/or management of such communities to a third party prior to such date, the Company will continue to operate such
32
communities on an interim basis and such communities will, from and after such time, be reported in the Management Services segment. In addition to the foregoing
34
communities, the Company continues to lease
44
communities pursuant to the terms of the Master Lease, which have the same lease rates and expiration and renewal terms as the applicable prior instruments, except that effective January 1, 2018, the Company will receive a
$5 million
annual rent reduction for
three
communities. The Master Lease also provides that the Company may engage in certain change in control and other transactions without the need to obtain HCP's consent, subject to the satisfaction of certain conditions.
|
|
•
|
RIDEA Ventures Restructuring.
Pursuant to the Company's agreement with HCP, HCP will acquire the Company's
10%
ownership interest in
two
of the Company's existing RIDEA Ventures with HCP for
$99 million
. The Company provides management services to
59
communities on behalf of the
two
RIDEA Ventures. The Company will acquire
four
of such communities for an aggregate purchase price of
$239 million
and will retain management of
18
of such communities. The amended and restated management agreements for such
18
communities have a term set to expire in 2030, subject to certain early termination rights. In addition, HCP will be entitled to sell or transition operations and/or management of
37
of such communities.
|
|
•
|
Master Lease Transactions.
We and HCP amended and restated triple-net leases covering substantially all of the communities we lease from HCP into the Master Lease. We will acquire two communities (208 units) for an aggregate purchase price of $35 million, upon which time the two communities will be removed from the Master Lease. In addition, 32 communities (2,962 units) will be removed from the Master Lease on or before November 1, 2018. However, if HCP has not transitioned operations and/or management of such communities to a third party prior to such date, we will continue to operate the foregoing 32 communities on an interim basis and such communities will, from and after such time, be reported in the Management Services segment. In addition to such 34 communities, we continue to lease 44 communities pursuant to the terms of the Master Lease, which have the same lease rates and expiration and renewal terms as the applicable prior instruments, except that effective January 1, 2018, we will receive a $5 million annual rent reduction for three communities. The Master Lease also provides that we may engage in certain change in control and other transactions without the need to obtain HCP's consent, subject to the satisfaction of certain conditions.
|
|
•
|
RIDEA Ventures Restructuring.
Pursuant to the Company's agreement with HCP, HCP will acquire our 10% ownership interest in two of our existing RIDEA Ventures with HCP for $99 million. We provide management services to 59 communities (9,585 units) on behalf of the two RIDEA Ventures. We will acquire four of such communities (787 units) for an aggregate purchase price of $239 million and will retain management of 18 of such communities (3,276 units). The amended and restated management agreements for such 18 communities have a term set to expire in 2030, subject to certain early termination rights. In addition, HCP will be entitled to sell or transition operations and/or management of 37 of such communities (5,522 units).
|
|
•
|
We and HCP agreed to terminate triple-net leases with respect to
eight
communities (
867
units). HCP agreed to contribute immediately thereafter
four
of such communities, consisting of
527
units, to an existing unconsolidated venture with HCP in which we have a
10%
equity interest. During the three months ended December 31, 2016, the triple-net leases with respect to
seven
communities (
773
units) were terminated and HCP contributed
four
of the communities to the existing unconsolidated venture. The triple-net lease with respect to the remaining community was terminated during January 2017. The results of operations of the
eight
communities are reported in the following segments within the
|
|
•
|
We and HCP agreed to terminate triple-net leases with respect to
25
communities (2,031 units). During the three months ended September 30, 2017, the triple-net leases with respect to
two
communities were terminated. Our triple net lease obligations with respect to the remaining 23 communities either have been terminated, or are expected to be terminated, during the three months ended December 31, 2017. Following the termination of our triple net lease obligations for these communities, we will continue to operate certain of these communities on an interim basis, and such communities will be reported in the Management Services segment from and after termination of such triple net lease obligations. Our condensed consolidated financial statements include resident fee revenue of $18.0 million and $18.1 million, facility operating expenses of $14.8 million and $14.6 million, and cash lease payments of $2.6 million and $4.9 million for the 25 communities for the three months ended September 30, 2017 and September 30, 2016, respectively. Our condensed consolidated financial statements include resident fee revenue of $54.9 million and $54.6 million, facility operating expenses of $44.7 million and $44.0 million, and cash lease payments of $8.1 million and $14.7 million for the 25 communities for the nine months ended September 30, 2017 and September 30, 2016, respectively.
|
|
|
Three Months Ended
September 30, |
|
Increase
(Decrease) |
|||||||||||
|
|
2017
|
|
2016
|
|
Amount
|
|
Percent
(2)
|
|||||||
|
Total revenues
|
$
|
1,178.0
|
|
|
$
|
1,246.1
|
|
|
$
|
(68.1
|
)
|
|
(5.5
|
)%
|
|
Facility operating expense
|
$
|
650.7
|
|
|
$
|
704.2
|
|
|
$
|
(53.6
|
)
|
|
(7.6
|
)%
|
|
Net income (loss)
|
$
|
(413.9
|
)
|
|
$
|
(51.7
|
)
|
|
$
|
362.2
|
|
|
NM
|
|
|
Net income (loss) attributable to Brookdale Senior Living Inc. common stockholders
|
$
|
(413.9
|
)
|
|
$
|
(51.7
|
)
|
|
$
|
362.2
|
|
|
NM
|
|
|
Adjusted EBITDA
(1)
|
$
|
141.8
|
|
|
$
|
202.3
|
|
|
$
|
(60.5
|
)
|
|
(29.9
|
)%
|
|
Net cash provided by operating activities
|
$
|
83.2
|
|
|
$
|
99.4
|
|
|
$
|
(16.2
|
)
|
|
(16.3
|
)%
|
|
Adjusted Free Cash Flow
(1)
|
$
|
5.8
|
|
|
$
|
47.8
|
|
|
$
|
(42.0
|
)
|
|
(87.9
|
)%
|
|
|
Nine Months Ended
September 30, |
|
Increase
(Decrease)
|
|||||||||||
|
|
2017
|
|
2016
|
|
Amount
|
|
Percent
(2)
|
|||||||
|
Total revenues
|
$
|
3,581.2
|
|
|
$
|
3,768.1
|
|
|
$
|
(186.9
|
)
|
|
(5.0
|
)%
|
|
Facility operating expense
|
$
|
1,967.6
|
|
|
$
|
2,113.2
|
|
|
$
|
(145.6
|
)
|
|
(6.9
|
)%
|
|
Net income (loss)
|
$
|
(586.6
|
)
|
|
$
|
(136.0
|
)
|
|
$
|
450.6
|
|
|
NM
|
|
|
Net income (loss) attributable to Brookdale Senior Living Inc. common stockholders
|
$
|
(586.5
|
)
|
|
$
|
(135.9
|
)
|
|
$
|
450.6
|
|
|
NM
|
|
|
Adjusted EBITDA
(1)
|
$
|
500.5
|
|
|
$
|
586.6
|
|
|
$
|
(86.1
|
)
|
|
(14.7
|
)%
|
|
Net cash provided by operating activities
|
$
|
283.1
|
|
|
$
|
277.3
|
|
|
$
|
5.8
|
|
|
2.1
|
%
|
|
Adjusted Free Cash Flow
(1)
|
$
|
109.2
|
|
|
$
|
120.6
|
|
|
$
|
(11.4
|
)
|
|
(9.4
|
)%
|
|
(1)
|
Adjusted EBITDA and Adjusted Free Cash Flow are non-GAAP financial measures we use to assess our operating performance and liquidity. We changed our definition and calculation of Adjusted EBITDA when we reported results for the second quarter of 2016. Prior period amounts of Adjusted EBITDA 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 both measures, including a description of the changes to the definition of Adjusted EBITDA.
|
|
(2)
|
NM - Not meaningful
|
|
(dollars in thousands, except Total RevPAR, RevPAR and RevPOR)
|
Three Months Ended
September 30, |
|
Increase (Decrease)
|
|||||||||||
|
|
2017
|
|
2016
|
|
Amount
|
|
Percent
(6)
|
|||||||
|
Statement of Operations Data:
|
|
|
|
|
|
|
|
|||||||
|
Revenue
|
|
|
|
|
|
|
|
|||||||
|
Resident fees
|
|
|
|
|
|
|
|
|||||||
|
Retirement Centers
|
$
|
161,986
|
|
|
$
|
170,706
|
|
|
$
|
(8,720
|
)
|
|
(5.1
|
)%
|
|
Assisted Living
|
542,227
|
|
|
607,345
|
|
|
(65,118
|
)
|
|
(10.7
|
)%
|
|||
|
CCRCs-Rental
|
108,075
|
|
|
147,517
|
|
|
(39,442
|
)
|
|
(26.7
|
)%
|
|||
|
Brookdale Ancillary Services
|
110,604
|
|
|
117,263
|
|
|
(6,659
|
)
|
|
(5.7
|
)%
|
|||
|
Total resident fees
|
922,892
|
|
|
1,042,831
|
|
|
(119,939
|
)
|
|
(11.5
|
)%
|
|||
|
Management services
(1)
|
255,096
|
|
|
203,295
|
|
|
51,801
|
|
|
25.5
|
%
|
|||
|
Total revenue
|
1,177,988
|
|
|
1,246,126
|
|
|
(68,138
|
)
|
|
(5.5
|
)%
|
|||
|
Expense
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Facility operating expense
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Retirement Centers
|
96,079
|
|
|
97,594
|
|
|
(1,515
|
)
|
|
(1.6
|
)%
|
|||
|
Assisted Living
|
368,651
|
|
|
389,467
|
|
|
(20,816
|
)
|
|
(5.3
|
)%
|
|||
|
CCRCs-Rental
|
85,143
|
|
|
114,521
|
|
|
(29,378
|
)
|
|
(25.7
|
)%
|
|||
|
Brookdale Ancillary Services
|
100,781
|
|
|
102,639
|
|
|
(1,858
|
)
|
|
(1.8
|
)%
|
|||
|
Total facility operating expense
|
650,654
|
|
|
704,221
|
|
|
(53,567
|
)
|
|
(7.6
|
)%
|
|||
|
General and administrative expense
|
63,779
|
|
|
63,425
|
|
|
354
|
|
|
0.6
|
%
|
|||
|
Transaction costs
|
1,992
|
|
|
659
|
|
|
1,333
|
|
|
NM
|
|
|||
|
Facility lease expense
|
84,437
|
|
|
92,519
|
|
|
(8,082
|
)
|
|
(8.7
|
)%
|
|||
|
Depreciation and amortization
|
117,649
|
|
|
130,783
|
|
|
(13,134
|
)
|
|
(10.0
|
)%
|
|||
|
Goodwill and asset impairment
|
368,551
|
|
|
19,111
|
|
|
349,440
|
|
|
NM
|
|
|||
|
Loss on facility lease termination
|
4,938
|
|
|
—
|
|
|
4,938
|
|
|
NM
|
|
|||
|
Costs incurred on behalf of managed communities
|
236,958
|
|
|
187,763
|
|
|
49,195
|
|
|
26.2
|
%
|
|||
|
Total operating expense
|
1,528,958
|
|
|
1,198,481
|
|
|
330,477
|
|
|
27.6
|
%
|
|||
|
Income from operations
|
(350,970
|
)
|
|
47,645
|
|
|
(398,615
|
)
|
|
NM
|
|
|||
|
Interest income
|
1,285
|
|
|
809
|
|
|
476
|
|
|
58.8
|
%
|
|||
|
Interest expense
|
(79,999
|
)
|
|
(96,482
|
)
|
|
(16,483
|
)
|
|
(17.1
|
)%
|
|||
|
Debt modification and extinguishment costs
|
(11,129
|
)
|
|
(1,944
|
)
|
|
9,185
|
|
|
NM
|
|
|||
|
Equity in (loss) earnings of unconsolidated ventures
|
(6,722
|
)
|
|
(878
|
)
|
|
5,844
|
|
|
NM
|
|
|||
|
(Loss) gain on sale of assets, net
|
(233
|
)
|
|
(425
|
)
|
|
(192
|
)
|
|
(45.2
|
)%
|
|||
|
Other non-operating income
|
2,621
|
|
|
3,706
|
|
|
(1,085
|
)
|
|
(29.3
|
)%
|
|||
|
Income (loss) before income taxes
|
(445,147
|
)
|
|
(47,569
|
)
|
|
397,578
|
|
|
NM
|
|
|||
|
Benefit (provision) for income taxes
|
31,218
|
|
|
(4,159
|
)
|
|
35,377
|
|
|
NM
|
|
|||
|
Net income (loss)
|
(413,929
|
)
|
|
(51,728
|
)
|
|
362,201
|
|
|
NM
|
|
|||
|
Net (income) loss attributable to noncontrolling interest
|
44
|
|
|
43
|
|
|
1
|
|
|
2.3
|
%
|
|||
|
Net income (loss) attributable to Brookdale Senior Living Inc. common stockholders
|
$
|
(413,885
|
)
|
|
$
|
(51,685
|
)
|
|
$
|
362,200
|
|
|
NM
|
|
|
|
Three Months Ended
September 30, |
|
Increase (Decrease)
|
|||||||||||
|
|
2017
|
|
2016
|
|
Amount
|
|
Percent
(6)
|
|||||||
|
Selected Operating and Other Data:
|
|
|
|
|
|
|
|
|||||||
|
Total number of communities (period end)
|
1,031
|
|
|
1,077
|
|
|
(46
|
)
|
|
(4.3
|
)%
|
|||
|
Total units operated
(2)
|
|
|
|
|
|
|
|
|
|
|
||||
|
Period end
|
101,202
|
|
|
104,545
|
|
|
(3,343
|
)
|
|
(3.2
|
)%
|
|||
|
Weighted average
|
101,529
|
|
|
106,147
|
|
|
(4,618
|
)
|
|
(4.4
|
)%
|
|||
|
Owned/leased communities units
(2)
|
|
|
|
|
|
|
|
|
|
|
||||
|
Period end
|
69,675
|
|
|
78,562
|
|
|
(8,887
|
)
|
|
(11.3
|
)%
|
|||
|
Weighted average
|
70,112
|
|
|
80,059
|
|
|
(9,947
|
)
|
|
(12.4
|
)%
|
|||
|
Total RevPAR
(3)
|
$
|
4,386
|
|
|
$
|
4,337
|
|
|
$
|
49
|
|
|
1.1
|
%
|
|
RevPAR
(4)
|
$
|
3,860
|
|
|
$
|
3,849
|
|
|
$
|
11
|
|
|
0.3
|
%
|
|
Owned/leased communities occupancy rate (weighted average)
|
84.8
|
%
|
|
86.2
|
%
|
|
(1.4
|
)%
|
|
(1.6
|
)%
|
|||
|
RevPOR
(5)
|
$
|
4,552
|
|
|
$
|
4,465
|
|
|
$
|
87
|
|
|
1.9
|
%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Selected Segment Operating and Other Data:
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Retirement Centers
|
|
|
|
|
|
|
|
|
|
|
||||
|
Number of communities (period end)
|
85
|
|
|
95
|
|
|
(10
|
)
|
|
(10.5
|
)%
|
|||
|
Total units
(2)
|
|
|
|
|
|
|
|
|
|
|
||||
|
Period end
|
15,961
|
|
|
17,105
|
|
|
(1,144
|
)
|
|
(6.7
|
)%
|
|||
|
Weighted average
|
16,061
|
|
|
17,105
|
|
|
(1,044
|
)
|
|
(6.1
|
)%
|
|||
|
RevPAR
(4)
|
$
|
3,362
|
|
|
$
|
3,327
|
|
|
$
|
35
|
|
|
1.1
|
%
|
|
Occupancy rate (weighted average)
|
87.6
|
%
|
|
89.3
|
%
|
|
(1.7
|
)%
|
|
(1.9
|
)%
|
|||
|
RevPOR
(5)
|
$
|
3,836
|
|
|
$
|
3,727
|
|
|
$
|
109
|
|
|
2.9
|
%
|
|
Assisted Living
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Number of communities (period end)
|
705
|
|
|
783
|
|
|
(78
|
)
|
|
(10.0
|
)%
|
|||
|
Total units
(2)
|
|
|
|
|
|
|
|
|
|
|
||||
|
Period end
|
46,520
|
|
|
51,494
|
|
|
(4,974
|
)
|
|
(9.7
|
)%
|
|||
|
Weighted average
|
46,858
|
|
|
52,991
|
|
|
(6,133
|
)
|
|
(11.6
|
)%
|
|||
|
RevPAR
(4)
|
$
|
3,857
|
|
|
$
|
3,820
|
|
|
$
|
37
|
|
|
1.0
|
%
|
|
Occupancy rate (weighted average)
|
84.2
|
%
|
|
85.6
|
%
|
|
(1.4
|
)%
|
|
(1.6
|
)%
|
|||
|
RevPOR
(5)
|
$
|
4,582
|
|
|
$
|
4,461
|
|
|
$
|
121
|
|
|
2.7
|
%
|
|
CCRCs-Rental
|
|
|
|
|
|
|
|
|
|
|
||||
|
Number of communities (period end)
|
30
|
|
|
43
|
|
|
(13
|
)
|
|
(30.2
|
)%
|
|||
|
Total units
(2)
|
|
|
|
|
|
|
|
|
|
|
||||
|
Period end
|
7,194
|
|
|
9,963
|
|
|
(2,769
|
)
|
|
(27.8
|
)%
|
|||
|
Weighted average
|
7,193
|
|
|
9,963
|
|
|
(2,770
|
)
|
|
(27.8
|
)%
|
|||
|
RevPAR
(4)
|
$
|
4,989
|
|
|
$
|
4,896
|
|
|
$
|
93
|
|
|
1.9
|
%
|
|
Occupancy rate (weighted average)
|
82.6
|
%
|
|
84.0
|
%
|
|
(1.4
|
)%
|
|
(1.7
|
)%
|
|||
|
RevPOR
(5)
|
$
|
6,046
|
|
|
$
|
5,833
|
|
|
$
|
213
|
|
|
3.7
|
%
|
|
Management Services
|
|
|
|
|
|
|
|
|
|
|
||||
|
Number of communities (period end)
|
211
|
|
|
156
|
|
|
55
|
|
|
35.3
|
%
|
|||
|
Total units
(2)
|
|
|
|
|
|
|
|
|
|
|
||||
|
Period end
|
31,527
|
|
|
25,983
|
|
|
5,544
|
|
|
21.3
|
%
|
|||
|
Weighted average
|
31,417
|
|
|
26,088
|
|
|
5,329
|
|
|
20.4
|
%
|
|||
|
Occupancy rate (weighted average)
|
84.5
|
%
|
|
87.2
|
%
|
|
(2.7
|
)%
|
|
(3.1
|
)%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
|
Brookdale Ancillary Services
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Outpatient Therapy treatment codes
|
178,851
|
|
|
419,619
|
|
|
(240,768
|
)
|
|
(57.4
|
)%
|
|||
|
Home Health average daily census
|
14,844
|
|
|
14,457
|
|
|
387
|
|
|
2.7
|
%
|
|||
|
Hospice average daily census
|
1,169
|
|
|
813
|
|
|
356
|
|
|
43.8
|
%
|
|||
|
(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)
|
Weighted average units operated represents the average units operated during the period.
|
|
(3)
|
Total RevPAR, or average monthly resident fee revenues per available unit, is defined by the Company as resident fee revenues, excluding entrance fee amortization, for the corresponding portfolio for the period, divided by the weighted average number of available units in the corresponding portfolio for the period, divided by the number of months in the period.
|
|
(4)
|
RevPAR, or average monthly senior housing resident fee revenues per available unit, is defined by the Company as resident fee revenues, excluding Brookdale Ancillary Services segment revenue and entrance fee amortization, for the corresponding portfolio for the period, divided by the weighted average number of available units in the corresponding portfolio for the period, divided by the number of months in the period.
|
|
(5)
|
RevPOR, or average monthly senior housing resident fee revenues per occupied unit, is defined by the Company as resident fee revenues, excluding Brookdale Ancillary Services segment revenue and entrance fee amortization, for the corresponding portfolio for the period, divided by the weighted average number of occupied units in the corresponding portfolio for the period, divided by the number of months in the period.
|
|
(6)
|
NM - Not meaningful
|
|
(dollars in thousands, except Total RevPAR, RevPAR and RevPOR)
|
Nine Months Ended
September 30, |
|
Increase (Decrease)
|
|||||||||||
|
|
2017
|
|
2016
|
|
Amount
|
|
Percent
(6)
|
|||||||
|
Statement of Operations Data:
|
|
|
|
|
|
|
|
|||||||
|
Revenue
|
|
|
|
|
|
|
|
|||||||
|
Resident fees
|
|
|
|
|
|
|
|
|||||||
|
Retirement Centers
|
$
|
496,854
|
|
|
$
|
510,122
|
|
|
$
|
(13,268
|
)
|
|
(2.6
|
)%
|
|
Assisted Living
|
1,680,194
|
|
|
1,837,632
|
|
|
(157,438
|
)
|
|
(8.6
|
)%
|
|||
|
CCRCs-Rental
|
364,075
|
|
|
448,002
|
|
|
(83,927
|
)
|
|
(18.7
|
)%
|
|||
|
Brookdale Ancillary Services
|
332,766
|
|
|
362,791
|
|
|
(30,025
|
)
|
|
(8.3
|
)%
|
|||
|
Total resident fees
|
2,873,889
|
|
|
3,158,547
|
|
|
(284,658
|
)
|
|
(9.0
|
)%
|
|||
|
Management services
(1)
|
707,337
|
|
|
609,565
|
|
|
97,772
|
|
|
16.0
|
%
|
|||
|
Total revenue
|
3,581,226
|
|
|
3,768,112
|
|
|
(186,886
|
)
|
|
(5.0
|
)%
|
|||
|
Expense
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Facility operating expense
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Retirement Centers
|
289,648
|
|
|
287,807
|
|
|
1,841
|
|
|
0.6
|
%
|
|||
|
Assisted Living
|
1,102,258
|
|
|
1,164,859
|
|
|
(62,601
|
)
|
|
(5.4
|
)%
|
|||
|
CCRCs-Rental
|
281,484
|
|
|
345,943
|
|
|
(64,459
|
)
|
|
(18.6
|
)%
|
|||
|
Brookdale Ancillary Services
|
294,211
|
|
|
314,617
|
|
|
(20,406
|
)
|
|
(6.5
|
)%
|
|||
|
Total facility operating expense
|
1,967,601
|
|
|
2,113,226
|
|
|
(145,625
|
)
|
|
(6.9
|
)%
|
|||
|
General and administrative expense
|
196,429
|
|
|
246,741
|
|
|
(50,312
|
)
|
|
(20.4
|
)%
|
|||
|
Transaction costs
|
12,924
|
|
|
1,950
|
|
|
10,974
|
|
|
NM
|
|
|||
|
Facility lease expense
|
257,934
|
|
|
281,890
|
|
|
(23,956
|
)
|
|
(8.5
|
)%
|
|||
|
Depreciation and amortization
|
366,023
|
|
|
391,314
|
|
|
(25,291
|
)
|
|
(6.5
|
)%
|
|||
|
Goodwill and asset impairment
|
390,816
|
|
|
26,638
|
|
|
364,178
|
|
|
NM
|
|
|||
|
Loss on facility lease termination
|
11,306
|
|
|
—
|
|
|
11,306
|
|
|
NM
|
|
|||
|
Costs incurred on behalf of managed communities
|
650,863
|
|
|
559,067
|
|
|
91,796
|
|
|
16.4
|
%
|
|||
|
Total operating expense
|
3,853,896
|
|
|
3,620,826
|
|
|
233,070
|
|
|
6.4
|
%
|
|||
|
Income (loss) from operations
|
(272,670
|
)
|
|
147,286
|
|
|
(419,956
|
)
|
|
NM
|
|
|||
|
Interest income
|
2,720
|
|
|
2,239
|
|
|
481
|
|
|
21.5
|
%
|
|||
|
Interest expense
|
(249,544
|
)
|
|
(289,989
|
)
|
|
(40,445
|
)
|
|
(13.9
|
)%
|
|||
|
Debt modification and extinguishment costs
|
(11,883
|
)
|
|
(3,240
|
)
|
|
8,643
|
|
|
NM
|
|
|||
|
Equity in (loss) earnings of unconsolidated ventures
|
(10,311
|
)
|
|
478
|
|
|
(10,789
|
)
|
|
NM
|
|
|||
|
(Loss) gain on sale of assets, net
|
(1,383
|
)
|
|
2,126
|
|
|
(3,509
|
)
|
|
NM
|
|
|||
|
Other non-operating income
|
6,519
|
|
|
11,011
|
|
|
(4,492
|
)
|
|
(40.8
|
)%
|
|||
|
Income (loss) before income taxes
|
(536,552
|
)
|
|
(130,089
|
)
|
|
406,463
|
|
|
NM
|
|
|||
|
Provision for income taxes
|
(50,075
|
)
|
|
(5,947
|
)
|
|
44,128
|
|
|
NM
|
|
|||
|
Net income (loss)
|
(586,627
|
)
|
|
(136,036
|
)
|
|
450,591
|
|
|
NM
|
|
|||
|
Net (income) loss attributable to noncontrolling interest
|
151
|
|
|
126
|
|
|
25
|
|
|
19.8
|
%
|
|||
|
Net income (loss) attributable to Brookdale Senior Living Inc. common stockholders
|
$
|
(586,476
|
)
|
|
$
|
(135,910
|
)
|
|
$
|
450,616
|
|
|
NM
|
|
|
|
Nine Months Ended
September 30, |
|
Increase (Decrease)
|
|||||||||||
|
|
2017
|
|
2016
|
|
Amount
|
|
Percent
(6)
|
|||||||
|
Selected Operating and Other Data:
|
|
|
|
|
|
|
|
|||||||
|
Total number of communities (period end)
|
1,031
|
|
|
1,077
|
|
|
(46
|
)
|
|
(4.3
|
)%
|
|||
|
Total units operated
(2)
|
|
|
|
|
|
|
|
|
|
|
||||
|
Period end
|
101,202
|
|
|
104,545
|
|
|
(3,343
|
)
|
|
(3.2
|
)%
|
|||
|
Weighted average
|
102,096
|
|
|
106,945
|
|
|
(4,849
|
)
|
|
(4.5
|
)%
|
|||
|
Owned/leased communities units
(2)
|
|
|
|
|
|
|
|
|
|
|
||||
|
Period end
|
69,675
|
|
|
78,562
|
|
|
(8,887
|
)
|
|
(11.3
|
)%
|
|||
|
Weighted average
|
72,603
|
|
|
80,566
|
|
|
(7,963
|
)
|
|
(9.9
|
)%
|
|||
|
Total RevPAR
(3)
|
$
|
4,394
|
|
|
$
|
4,352
|
|
|
$
|
42
|
|
|
1.0
|
%
|
|
RevPAR
(4)
|
$
|
3,885
|
|
|
$
|
3,851
|
|
|
$
|
34
|
|
|
0.9
|
%
|
|
Owned/leased communities occupancy rate (weighted average)
|
84.9
|
%
|
|
86.1
|
%
|
|
(1.2
|
)%
|
|
(1.4
|
)%
|
|||
|
RevPOR
(5)
|
$
|
4,577
|
|
|
$
|
4,475
|
|
|
$
|
102
|
|
|
2.3
|
%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Selected Segment Operating and Other Data:
|
|
|
|
|
|
|
|
|
|
|||||
|
Retirement Centers
|
|
|
|
|
|
|
|
|
|
|||||
|
Number of communities (period end)
|
85
|
|
|
95
|
|
|
(10
|
)
|
|
(10.5
|
)%
|
|||
|
Total units
(2)
|
|
|
|
|
|
|
|
|
|
|
||||
|
Period end
|
15,961
|
|
|
17,105
|
|
|
(1,144
|
)
|
|
(6.7
|
)%
|
|||
|
Weighted average
|
16,413
|
|
|
17,099
|
|
|
(686
|
)
|
|
(4.0
|
)%
|
|||
|
RevPAR
(4)
|
$
|
3,364
|
|
|
$
|
3,315
|
|
|
$
|
49
|
|
|
1.5
|
%
|
|
Occupancy rate (weighted average)
|
87.6
|
%
|
|
89.0
|
%
|
|
(1.4
|
)%
|
|
(1.6
|
)%
|
|||
|
RevPOR
(5)
|
$
|
3,838
|
|
|
$
|
3,723
|
|
|
$
|
115
|
|
|
3.1
|
%
|
|
Assisted Living
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Number of communities (period end)
|
705
|
|
|
783
|
|
|
(78
|
)
|
|
(10.0
|
)%
|
|||
|
Total units
(2)
|
|
|
|
|
|
|
|
|
|
|
||||
|
Period end
|
46,520
|
|
|
51,494
|
|
|
(4,974
|
)
|
|
(9.7
|
)%
|
|||
|
Weighted average
|
48,215
|
|
|
53,340
|
|
|
(5,125
|
)
|
|
(9.6
|
)%
|
|||
|
RevPAR
(4)
|
$
|
3,872
|
|
|
$
|
3,828
|
|
|
$
|
44
|
|
|
1.1
|
%
|
|
Occupancy rate (weighted average)
|
84.3
|
%
|
|
85.5
|
%
|
|
(1.2
|
)%
|
|
(1.4
|
)%
|
|||
|
RevPOR
(5)
|
$
|
4,595
|
|
|
$
|
4,477
|
|
|
$
|
118
|
|
|
2.6
|
%
|
|
CCRCs-Rental
|
|
|
|
|
|
|
|
|
|
|
||||
|
Number of communities (period end)
|
30
|
|
|
43
|
|
|
(13
|
)
|
|
(30.2
|
)%
|
|||
|
Total units
(2)
|
|
|
|
|
|
|
|
|
|
|
||||
|
Period end
|
7,194
|
|
|
9,963
|
|
|
(2,769
|
)
|
|
(27.8
|
)%
|
|||
|
Weighted average
|
7,975
|
|
|
10,127
|
|
|
(2,152
|
)
|
|
(21.3
|
)%
|
|||
|
RevPAR
(4)
|
$
|
5,038
|
|
|
$
|
4,881
|
|
|
$
|
157
|
|
|
3.2
|
%
|
|
Occupancy rate (weighted average)
|
83.1
|
%
|
|
84.0
|
%
|
|
(0.9
|
)%
|
|
(1.1
|
)%
|
|||
|
RevPOR
(5)
|
$
|
6,069
|
|
|
$
|
5,812
|
|
|
$
|
257
|
|
|
4.4
|
%
|
|
Management Services
|
|
|
|
|
|
|
|
|
|
|||||
|
Number of communities (period end)
|
211
|
|
|
156
|
|
|
55
|
|
|
35.3
|
%
|
|||
|
Total units
(2)
|
|
|
|
|
|
|
|
|
|
|
||||
|
Period end
|
31,527
|
|
|
25,983
|
|
|
5,544
|
|
|
21.3
|
%
|
|||
|
Weighted average
|
29,493
|
|
|
26,379
|
|
|
3,114
|
|
|
11.8
|
%
|
|||
|
Occupancy rate (weighted average)
|
85.1
|
%
|
|
87.0
|
%
|
|
(1.9
|
)%
|
|
(2.2
|
)%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
|
Brookdale Ancillary Services
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Outpatient Therapy treatment codes
|
563,322
|
|
|
1,405,800
|
|
|
(842,478
|
)
|
|
(59.9
|
)%
|
|||
|
Home Health average daily census
|
15,010
|
|
|
15,223
|
|
|
(213
|
)
|
|
(1.4
|
)%
|
|||
|
Hospice average daily census
|
1,042
|
|
|
735
|
|
|
307
|
|
|
41.8
|
%
|
|||
|
(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)
|
Weighted average units operated represents the average units operated during the period.
|
|
(3)
|
Total RevPAR, or average monthly resident fee revenues per available unit, is defined by the Company as resident fee revenues, excluding entrance fee amortization, for the corresponding portfolio for the period, divided by the weighted average number of available units in the corresponding portfolio for the period, divided by the number of months in the period.
|
|
(4)
|
RevPAR, or average monthly senior housing resident fee revenues per available unit, is defined by the Company as resident fee revenues, excluding Brookdale Ancillary Services segment revenue and entrance fee amortization, for the corresponding portfolio for the period, divided by the weighted average number of available units in the corresponding portfolio for the period, divided by the number of months in the period.
|
|
(5)
|
RevPOR, or average monthly senior housing resident fee revenues per occupied unit, is defined by the Company as resident fee revenues, excluding Brookdale Ancillary Services segment revenue and entrance fee amortization, for the corresponding portfolio for the period, divided by the weighted average number of occupied units in the corresponding portfolio for the period, divided by the number of months in the period.
|
|
(6)
|
NM - Not meaningful
|
|
|
Nine Months Ended
September 30, |
|
|
|
|||||||||
|
|
2017
|
|
2016
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
|||||||
|
Net cash provided by operating activities
|
$
|
283,109
|
|
|
$
|
277,281
|
|
$
|
5,828
|
|
|
2.1
|
%
|
|
Net cash used in investing activities
|
(529,718
|
)
|
|
(54,374
|
)
|
475,344
|
|
|
874.2
|
%
|
|||
|
Net cash provided by (used in) financing activities
|
321,766
|
|
|
(236,752
|
)
|
558,518
|
|
|
235.9
|
%
|
|||
|
Net increase (decrease) in cash and cash equivalents
|
75,157
|
|
|
(13,845
|
)
|
89,002
|
|
|
642.8
|
%
|
|||
|
Cash and cash equivalents at beginning of period
|
216,397
|
|
|
88,029
|
|
128,368
|
|
|
145.8
|
%
|
|||
|
Cash and cash equivalents at end of period
|
$
|
291,554
|
|
|
$
|
74,184
|
|
$
|
217,370
|
|
|
293.0
|
%
|
|
•
|
cash balances on hand, cash equivalents and marketable securities;
|
|
•
|
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 disposition of 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, including repayment of the
$316.3 million
outstanding principal amount of our
2.75%
convertible senior notes due
June 15, 2018
, and lease payments;
|
|
•
|
capital expenditures and improvements, including the expansion, renovation, redevelopment and repositioning of our existing communities;
|
|
•
|
acquisition consideration and transaction costs;
|
|
•
|
cash funding needs of our unconsolidated ventures for operating, capital expenditure and financing needs;
|
|
•
|
cash collateral required to be posted in connection with our financial instruments and insurance programs;
|
|
•
|
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, 2017
|
|
Anticipated 2017 Range
|
|||
|
Community-level capital expenditures, net
(1)
|
$
|
93.1
|
|
|
$
|
140.0 - 145.0
|
|
Corporate
(2)
|
21.5
|
|
|
|
40.0 - 45.0
|
|
|
Non-development capital expenditures, net
(3)
|
114.6
|
|
|
|
180.0 - 190.0
|
|
|
Development capital expenditures, net
(4)
|
7.2
|
|
|
|
10.0 - 20.0
|
|
|
Total capital expenditures, net
|
$
|
121.8
|
|
|
$
|
190.0 - 210.0
|
|
(1)
|
Amount shown for the
nine
months ended
September 30, 2017
is the amount invested, net of lessor reimbursements of
$12.3 million
. Anticipated amounts shown for
2017
are amounts invested or anticipated to be invested, net of approximately
$14.0 million
of lessor reimbursements received or anticipated to be received.
|
|
(2)
|
Amount includes capitalized costs for physical plant remediation and acquisition of generators resulting from the impact of the hurricanes. Anticipated total additional costs of approximately
$10.0 million
to
$12.0 million
are expected to be incurred during the fourth quarter of 2017. Amounts exclude the impact of expected reimbursement from our property and casualty insurance policies of approximately
$2.0 million
to
$3.0 million
for the fourth quarter of 2017.
|
|
(3)
|
Amounts are included in Adjusted Free Cash Flow.
|
|
(4)
|
Amount shown for the
nine
months ended
September 30, 2017
is the amount invested, net of lessor reimbursements of
$5.7 million
. Anticipated amounts shown for
2017
are amounts invested or anticipated to be invested, net of approximately
$7.0 million
to
$9.0 million
of lessor reimbursements received or anticipated to be received.
|
|
•
|
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)
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net income (loss)
|
$
|
(413,929
|
)
|
|
$
|
(51,728
|
)
|
|
$
|
(586,627
|
)
|
|
$
|
(136,036
|
)
|
|
(Benefit) provision for income taxes
|
(31,218
|
)
|
|
4,159
|
|
|
50,075
|
|
|
5,947
|
|
||||
|
Equity in loss (earnings) of unconsolidated ventures
|
6,722
|
|
|
878
|
|
|
10,311
|
|
|
(478
|
)
|
||||
|
Debt modification and extinguishment costs
|
11,129
|
|
|
1,944
|
|
|
11,883
|
|
|
3,240
|
|
||||
|
Loss (gain) on sale of assets, net
|
233
|
|
|
425
|
|
|
1,383
|
|
|
(2,126
|
)
|
||||
|
Other non-operating income
|
(2,621
|
)
|
|
(3,706
|
)
|
|
(6,519
|
)
|
|
(11,011
|
)
|
||||
|
Interest expense
|
79,999
|
|
|
96,482
|
|
|
249,544
|
|
|
289,989
|
|
||||
|
Interest income
|
(1,285
|
)
|
|
(809
|
)
|
|
(2,720
|
)
|
|
(2,239
|
)
|
||||
|
Income (loss) from operations
|
(350,970
|
)
|
|
47,645
|
|
|
(272,670
|
)
|
|
147,286
|
|
||||
|
Depreciation and amortization
|
117,649
|
|
|
130,783
|
|
|
366,023
|
|
|
391,314
|
|
||||
|
Goodwill and asset impairment
|
368,551
|
|
|
19,111
|
|
|
390,816
|
|
|
26,638
|
|
||||
|
Loss on facility lease termination
|
4,938
|
|
|
—
|
|
|
11,306
|
|
|
—
|
|
||||
|
Straight-line lease (income) expense
|
(3,078
|
)
|
|
(859
|
)
|
|
(9,204
|
)
|
|
2,553
|
|
||||
|
Amortization of (above) below market lease, net
|
(1,697
|
)
|
|
(1,699
|
)
|
|
(5,091
|
)
|
|
(5,165
|
)
|
||||
|
Amortization of deferred gain
|
(1,091
|
)
|
|
(1,093
|
)
|
|
(3,277
|
)
|
|
(3,279
|
)
|
||||
|
Non-cash stock-based compensation
|
7,527
|
|
|
8,455
|
|
|
22,547
|
|
|
27,218
|
|
||||
|
Adjusted EBITDA
|
$
|
141,829
|
|
|
$
|
202,343
|
|
|
$
|
500,450
|
|
|
$
|
586,565
|
|
|
(1)
|
For the
three and nine
months ended
September 30, 2017
, the calculation of Adjusted EBITDA includes
$2.8 million
and
$14.5 million
of transaction and strategic project costs, respectively. For the
three and nine
months ended
September 30, 2016
, the calculation of Adjusted EBITDA includes
$7.1 million
and
$44.2 million
of integration, transaction, transaction-related and strategic project costs, respectively. Integration costs include transition costs associated with organizational restructuring (such as severance and retention payments and recruiting expenses), third party consulting expenses directly related to the integration of acquired communities (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 acquisition and disposition activity, community financing and leasing activity, our ongoing assessment of options and alternatives to enhance stockholder value, and corporate capital structure assessment activities (including stockholder relations advisory matters), and are primarily comprised of legal, finance, consulting, professional fees and other third party costs. Strategic project costs
|
|
•
|
Adjusted Free Cash Flow 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 this measure; and
|
|
•
|
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.
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net cash provided by operating activities
|
$
|
83,235
|
|
|
$
|
99,442
|
|
|
$
|
283,109
|
|
|
$
|
277,281
|
|
|
Net cash (used in) provided by investing activities
|
(268,503
|
)
|
|
102,362
|
|
|
(529,718
|
)
|
|
(54,374
|
)
|
||||
|
Net cash provided by (used in) financing activities
|
325,294
|
|
|
(166,673
|
)
|
|
321,766
|
|
|
(236,752
|
)
|
||||
|
Net increase (decrease) in cash and cash equivalents
|
$
|
140,026
|
|
|
$
|
35,131
|
|
|
$
|
75,157
|
|
|
$
|
(13,845
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net cash provided by operating activities
|
$
|
83,235
|
|
|
$
|
99,442
|
|
|
$
|
283,109
|
|
|
$
|
277,281
|
|
|
Changes in operating assets and liabilities
|
(22,101
|
)
|
|
23,967
|
|
|
(13,910
|
)
|
|
62,527
|
|
||||
|
Proceeds from refundable entrance fees, net of refunds
|
(687
|
)
|
|
(308
|
)
|
|
(2,241
|
)
|
|
(907
|
)
|
||||
|
Lease financing debt amortization
|
(14,626
|
)
|
|
(16,024
|
)
|
|
(46,256
|
)
|
|
(46,858
|
)
|
||||
|
Distributions from unconsolidated ventures from cumulative share of net earnings
|
(473
|
)
|
|
(6,400
|
)
|
|
(1,365
|
)
|
|
(6,400
|
)
|
||||
|
Non-development capital expenditures, net
|
(41,005
|
)
|
|
(55,611
|
)
|
|
(114,559
|
)
|
|
(171,404
|
)
|
||||
|
Property insurance proceeds
|
1,461
|
|
|
2,763
|
|
|
4,430
|
|
|
6,360
|
|
||||
|
Adjusted Free Cash Flow
|
$
|
5,804
|
|
|
$
|
47,829
|
|
|
$
|
109,208
|
|
|
$
|
120,599
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net cash provided by operating activities
|
$
|
62,054
|
|
|
$
|
47,095
|
|
|
$
|
207,845
|
|
|
$
|
157,530
|
|
|
Net cash used in investing activities
|
(20,267
|
)
|
|
(40,885
|
)
|
|
(1,238,932
|
)
|
|
(124,491
|
)
|
||||
|
Net cash (used in) provided by financing activities
|
(32,514
|
)
|
|
(12,073
|
)
|
|
1,083,379
|
|
|
(32,708
|
)
|
||||
|
Net increase in cash and cash equivalents
|
$
|
9,273
|
|
|
$
|
(5,863
|
)
|
|
$
|
52,292
|
|
|
$
|
331
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net cash provided by operating activities
|
$
|
62,054
|
|
|
$
|
47,095
|
|
|
$
|
207,845
|
|
|
$
|
157,530
|
|
|
Changes in operating assets and liabilities
|
(5,615
|
)
|
|
(3,600
|
)
|
|
(20,088
|
)
|
|
(11,125
|
)
|
||||
|
Proceeds from refundable entrance fees, net of refunds
|
(6,309
|
)
|
|
32
|
|
|
(15,702
|
)
|
|
(2,744
|
)
|
||||
|
Non-development capital expenditures, net
|
(28,659
|
)
|
|
(25,761
|
)
|
|
(69,425
|
)
|
|
(72,073
|
)
|
||||
|
Property insurance proceeds
|
614
|
|
|
—
|
|
|
1,841
|
|
|
—
|
|
||||
|
Adjusted Free Cash Flow of unconsolidated ventures
|
$
|
22,085
|
|
|
$
|
17,766
|
|
|
$
|
104,471
|
|
|
$
|
71,588
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Brookdale weighted average ownership percentage
|
30.4
|
%
|
|
42.2
|
%
|
|
22.4
|
%
|
|
36.1
|
%
|
||||
|
Brookdale's proportionate share of Adjusted Free Cash Flow of unconsolidated ventures
|
$
|
6,709
|
|
|
$
|
7,502
|
|
|
$
|
23,379
|
|
|
$
|
25,867
|
|
|
(a)
|
Not applicable.
|
|
(b)
|
Not applicable.
|
|
(c)
|
The following table contains information regarding purchases of our common stock made during the three months ended
September 30, 2017
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 |
|
Approximate Dollar Value of
Shares that May Yet Be Purchased Under the Plans or Programs ($ in thousands) (2) |
|||||
|
7/1/2017 - 7/31/2017
|
81
|
|
|
13.08
|
|
|
—
|
|
|
90,360
|
|
|
|
8/1/2017 - 8/31/2017
|
19,706
|
|
|
$
|
12.00
|
|
|
—
|
|
|
90,360
|
|
|
9/1/2017 - 9/30/2017
|
9,305
|
|
|
11.71
|
|
|
—
|
|
|
90,360
|
|
|
|
Total
|
29,092
|
|
|
$
|
11.97
|
|
|
—
|
|
|
|
|
|
(1)
|
Consists entirely of shares withheld to satisfy tax liabilities due upon the vesting of restricted stock. The average price paid per share for such share withholding is based on the closing price per share on the vesting date of the restricted stock or, if such date is not a trading day, the trading day immediately prior to such vesting date.
|
|
(2)
|
On November 1, 2016, the Company announced that its Board of Directors had approved a share repurchase program that authorizes the Company to purchase up to
$100.0 million
in the aggregate of its common stock. The share repurchase program is intended to be implemented through purchases made from time to time using a variety of methods, which may include open market purchases, privately negotiated transactions or block trades, or by any combination of such methods, in accordance with applicable insider trading and other securities laws and regulations. The size, scope and timing of any purchases will be based on business, market and other conditions and factors, including price, regulatory and contractual requirements, and capital availability. The repurchase program does not obligate the Company to acquire any particular amount of common stock and the program may be suspended, modified or discontinued at any time at the Company's discretion without prior notice. Shares of stock repurchased under the program will be held as treasury shares. No shares were purchased pursuant to the repurchase program during the three months ended
September 30, 2017
, and approximately
$90.4 million
remained available under the repurchase program as of
September 30, 2017
.
|
|
|
|
|
|
Exhibit No.
|
|
Description
|
|
|
|
|
|
3.1
|
|
|
|
3.2
|
|
|
|
3.3
|
|
|
|
4.1
|
|
|
|
4.2
|
|
|
|
4.3
|
|
|
|
4.4
|
|
|
|
10.1
|
|
|
|
10.2
|
|
|
|
10.3
|
|
|
|
31.1
|
|
|
|
31.2
|
|
|
|
32
|
|
|
|
101.INS
|
|
XBRL Instance Document.
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document.
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document.
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document.
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document.
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document.
|
|
|
BROOKDALE SENIOR LIVING INC.
|
|
|
|
|
(Registrant)
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Lucinda M. Baier
|
|
|
|
Name:
|
Lucinda M. Baier
|
|
|
|
Title:
|
Chief Financial Officer
(Principal Financial Officer)
|
|
|
|
Date:
|
November 7, 2017
|
|
|
|
|
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | 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 |
|---|