10-K
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-K
|
|
|
þ |
|
Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the fiscal year ended December 31, 2005
or
|
|
|
o |
|
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
Commission File Number 001-32641
BROOKDALE SENIOR LIVING INC.
(Exact name of registrant as specified in its charter)
|
|
|
Delaware
|
|
20-3068069 |
(State or Other Jurisdiction of
Incorporation or Organization)
|
|
(I.R.S. Employer
Identification No.) |
330 North Wabash, Suite 1400, Chicago, Illinois 60611
(Address of Principal Executive Offices)
Telephone: (312) 977-3700
(Registrants telephone number, including area code)
SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:
|
|
|
Title of Each Class |
|
Name of Each Exchange on Which Registered |
Common Stock, $0.01 Par Value Per Share
|
|
New York Stock Exchange |
SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:
None
Indicate by check mark whether the Registrant: (1) has filed all reports required to be filed by
Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that
the registrant was required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.
Yes þ No o
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of
the Securities Act. Yes o No þ
Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K
(§229.405 of this chapter) is not contained herein, and will not be contained, to the best of
Registrants knowledge, in definitive proxy or information statements incorporated by reference in
Part III of this Form 10-K or any amendment to this Form 10-K. þ
Indicate by a check mark whether the Registrant is a large accelerated filer, an accelerated filer,
or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in
Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer o Accelerated filer o Non-accelerated filer þ
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Exchange Act). Yes o No þ
Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or
Section 15(d) of the Act. Yes o No þ
The aggregate market value of the voting common stock held by non-affiliates of the Registrant
on June 30, 2005 is not applicable as the registrant was not publicly traded as of June 30, 2005.
The aggregate market value of the voting and non-voting common equity held by non-affiliates
computed by reference to the price of $38.65 per share at which the common equity was last sold
as of March 27, 2006 was $2.5 billion.
As of
March 27, 2006, the number of shares of the Registrants common stock outstanding was
65,006,833.
DOCUMENTS INCORPORATED BY REFERENCE
Certain sections of Registrants Definitive Proxy Statement relating to its 2006 Annual
Stockholders Meeting are incorporated by reference into Part III of this Annual Report on Form
10-K.
TABLE OF CONTENTS
TABLE OF CONTENTS
BROOKDALE SENIOR LIVING INC.
FORM 10-K
FOR THE YEAR ENDED DECEMBER 31, 2005
SAFE HARBOR STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995
Certain items in this Annual Report on Form 10-K, and other information we provide from time to
time may constitute forward-looking statements within the meaning of the Private Securities
Litigation Reform Act of 1995 including, but not necessarily limited to, statements relating to our
ability to deploy capital, close accretive acquisitions, close dispositions of under-performing
facilities, close acquisitions under letters of intent, close the Southern Assisted Living Inc, the
Wellington Group LLC, American Senior Living L.P. and AEW Capital Management transactions,
anticipate, manage and address industry trends and their effect on our business, pay and grow
dividends, generate growth organically or through acquisitions, secure financing and increase
revenues, earnings, Adjusted EBITDA, Cash From Facility Operations, and/or Facility Operating
Income and add residents. Words such as anticipate(s), expect(s), intend(s), plan(s),
target(s), project(s), believe(s), will, would, seek(s), estimate(s) and similar
expressions are intended to identify such forward-looking statements. These statements are based
on managements current expectations and beliefs and are subject to a number of factors that could
lead to actual results materially different from those described in the forward-looking statements;
Brookdale Senior Living Inc. can give no assurance that its expectations will be attained. Factors
that could cause actual results to differ materially from Brookdale Senior Livings expectations
include, but are not limited to, our continued ability to acquire facilities at attractive prices
which will generate returns consistent with expectations; the possibility that the facilities that
we have acquired and will acquire may not generate sufficient additional income to justify their
acquisition; possibilities that conditions to closing of certain transactions will not be
satisfied; our ability to close on facilities under non-binding letters of intent, which is
generally less probable than closing on facilities under definitive agreements; the possibilities
that changes in the capital markets, including changes in interest rates and/or credit spreads, or
other factors could make financing more expensive or unavailable to us; a decrease in the overall
demand for senior housing; general economic conditions and economic conditions in the markets in
which we operate; real estate markets in the regions where our facilities are located; competitive
pressures within the industry and/or markets in which we operate; the creditworthiness of our
residents; interest rate fluctuations; licensing risks; our failure to comply with federal, state
and local laws and regulations; our failure to comply with environmental laws; the effect of future
legislation or regulatory changes in our operations; and other risks detailed from time to time in
Brookdale Senior Livings SEC reports including in Risk Factors included elsewhere in this Annual
Report on Form 10-K. Such forward-looking statements speak only as of the date of this Annual
Report. Brookdale Senior Living expressly disclaims any obligation to release publicly any updates
or revisions to any forward-looking statements contained herein to reflect any change in our
expectations with regard thereto or change in events, conditions or circumstances on which any
statement is based.
PART I
Item 1. BUSINESS
Overview
As of December 31, 2005, we are the third largest operator of senior living facilities in the
United States based on total capacity, with over 380 facilities in 31 states and the ability to
serve over 30,000 residents. We offer our residents access to a full continuum of services across
all sectors of the senior living industry. As of December 31, 2005, we operated 80 independent
living facilities with 14,439 units/beds, 295 assisted living facilities with 12,529 units/beds,
seven continuing care retirement communities, or CCRCs, with 3,005 units/beds (including 817
resident-owned cottages on our CCRC campuses managed by us) and one skilled nursing facility with
82 units/beds. The majority of our units/beds are located in campus settings or facilities
containing multiple services, including CCRCs. As of December 31, 2005, our facilities were on
average 89.8% occupied. We generate over 96% of our revenues from private pay customers, which
limits our exposure to government reimbursement risk. In addition, we control all financial and
operational decisions regarding our facilities through property ownership and long-term leases. We
believe we operate in the most attractive sectors of the senior living industry with significant
opportunities to increase our revenues through providing a combination of housing, hospitality
services and health care services. For the year ended December 31, 2005, 28.7% of our revenues were
generated from owned facilities, 70.8% from leased facilities and 0.5% from management fees from
facilities we operate on behalf of third parties and affiliates.
We were formed in June 2005 for the purpose of combining two leading senior living operating
companies, Brookdale Living Communities, Inc., or BLC, and Alterra Healthcare Corporation, or
Alterra. BLC and Alterra have been operating independently since 1986 and 1981, respectively. Since
December 2003, BLC and Alterra have been under the common control of Fortress Investment Group
(Fortress or FIG). Fortress owns 43,407,000 shares, or over 65%, of our common stock. On
November 22, 2005, we completed our initial public offering of 12,732,800 shares of our common
stock, including 8,560,800 primary shares, at $19.00 per share, for which we received proceeds,
after fees and expenses, of approximately $144.8 million.
We plan to grow our revenue and operating income through a combination of: (i) organic growth
in our existing portfolio; (ii) acquisitions of additional operating companies and facilities; and
(iii) the realization of economies of scale, including those created by the BLC and Alterra
combination. Given the size and breadth of our nationwide platform, we believe that we are well
positioned to invest in a broad spectrum of assets in the senior living industry, including
independent living, assisted living, CCRC and skilled nursing assets. For the period January 2001
through December 31, 2005, we have begun leasing or acquired the ownership or management of 55
senior living facilities (not including those facilities we acquired and subsequently disposed of)
with approximately 10,900 units/beds. In 2005, prior to our initial public offering in November
2005, we acquired 15 senior living facilities with 4,077 units/beds (including 817 resident-owned
cottages on our CCRC campuses managed by us) and two additional facilities with an aggregate of 422
units/beds, which were sold in the third quarter of 2005, and one of which we continued to manage
to January 2006. Since our initial public offering in November 2005, we have purchased or has
committed to purchase $743 million in senior housing assets representing 101 facilities (9,015
units/beds).
We believe that the senior living industry is the preferred alternative to meet the growing
demand for a cost-effective residential setting in which to care for the elderly who cannot, or as
a lifestyle choice choose not to, live independently due to physical or cognitive frailties and who
may, as a result, require assistance with some of the activities of daily living or the
availability of nursing or other medical care. Housing alternatives for seniors include a broad
spectrum of senior living service and care options, including independent living, assisted living,
memory care and skilled nursing care. More specifically, senior living consists of a combination of
housing and the availability of 24-hour a day personal support services and assistance with certain
activities of daily living.
1
We completed our formation transactions on September 30, 2005. Results prior to that represent
the combined operations of Brookdale Facility Group, which is
comprised of BLC, Alterra, Fortress CCRC Acquisition LLC, or Fortress
CCRC, and FIT REN LLC, or FIT REN, (collectively, the Predecessor Company). For comparative
purposes the three months ended December 31, 2005, and nine months ended September 30, 2005,
have been aggregated for the year ended December 31, 2005. For the three months ended December
31, 2005, the nine months ended September 30, 2005 and years ended December 31, 2005, 2004, and
2003 we generated ($ in millions):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brookdale Senior |
|
|
Brookdale Facility Group |
|
|
|
Living Inc. |
|
|
(Predecessor Company) |
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
|
|
|
December 31, |
|
|
September 30, |
|
|
Years Ended(3) |
|
|
|
2005 |
|
|
2005 |
|
|
2004 |
|
|
2003 |
|
Total revenues |
|
$ |
213.0 |
|
|
$ |
577.5 |
|
|
$ |
660.9 |
|
|
$ |
222.6 |
|
Net loss |
|
$ |
(24.5 |
) |
|
$ |
(26.5 |
) |
|
$ |
(9.8 |
) |
|
$ |
(9.0 |
) |
Adjusted EBITDA (1) |
|
$ |
27.0 |
|
|
$ |
39.6 |
|
|
$ |
104.4 |
|
|
$ |
43.3 |
|
Cash From Facility
Operations(2) |
|
$ |
10.9 |
|
|
$ |
(4.3 |
) |
|
$ |
27.9 |
|
|
$ |
27.8 |
|
Facility Operating Income (1) |
|
$ |
84.7 |
|
|
$ |
208.1 |
|
|
$ |
242.2 |
|
|
$ |
84.1 |
|
|
|
|
(1) |
|
Adjusted EBITDA and Facility Operating Income are non-GAAP financial measures we use in
evaluating our operating performance. See Item 7. Managements Discussion and Analysis of
Financial Condition and Results of Operations Non-GAAP Financial Measures for an
explanation of how we define each of these measures, a detailed description of why we believe
such measures are useful and the limitations of each measure, and a reconciliation of net
income (loss) to each of these measures. |
|
(2) |
|
Cash From Facility Operations is a non-GAAP financial measure we use in evaluating our
liquidity. See Item 7. Managements Discussion and Analysis of Financial Condition and
Results of Operations Non-GAAP Financial Measures for an explanation of how we define this
measure, a detailed description of why we believe such measure is useful and the limitations
of such measure, and a reconciliation of net cash provided by (used in) operating activities
to such measure. |
|
(3) |
|
The net loss is after an allocation of $16.1 million, $12.1 million and $7.5 million minority
interest for the nine months ended September 30, 2005 and years ended December 31, 2004 and
2003, respectively. |
Growth Strategy
Our objective is to increase our revenues, Adjusted EBITDA, Cash From Facility Operations and
dividends per share of our common stock, while remaining one of the premier senior living providers
in the United States. Key elements of our strategy to achieve these objectives include:
|
|
|
Organic growth in our existing operations. We plan to grow our existing operations by: |
|
|
|
increasing revenues through a combination of occupancy growth and resident fee
increases as a result of growing demand for senior living facilities. For the 343
facilities we owned, leased or managed since 2003 (excluding four development
facilities), for the year ended December 31, 2005 our facility operating income has
increased approximately 8.3% on an annualized basis and, including the four development
facilities, our facility operating income has increased approximately 9.5% on an
annualized basis; and |
|
|
|
|
taking advantage of our sophisticated operating and marketing expertise to retain
existing residents and attract new residents to our facilities. As of December 31, 2005,
our facilities were on average 89.8% occupied. |
|
|
|
Growth through operating efficiencies. We intend to utilize our expertise and size to
capitalize on economies of scale resulting from our national platform. Our geographic
footprint and centralized infrastructure provide us with a significant operational
advantage over local and regional operators of senior living facilities. As a result, we
are able to achieve economies of scale with respect to the goods |
2
|
|
|
and services we purchase. In connection with the combination of BLC and Alterra, we
negotiated new contracts for food, insurance and other goods and services. In addition, we
have and will continue to consolidate corporate functions such as accounting, finance, human
resources, legal, information technology and marketing. Collectively, we expect these
initiatives to result in recurring operating and general and administrative expense savings,
net of additional recurring costs expected to be incurred as a public company, of between
approximately $13.0 million and $15.0 million per year. We began to realize these savings upon the
completion of our formation transactions in September 2005 and expect to realize the
remainder subsequent to the formation. |
|
|
|
Growth through the acquisition and consolidation of asset portfolios and other senior
living companies. We plan to take advantage of the fragmented independent living and
assisted living sectors by selectively purchasing existing operating companies and
facilities. For the period January 2001 through December 2005 (not including those
facilities we acquired and subsequently disposed of), we have begun leasing or acquired the
ownership or management of 55 senior living facilities with approximately 10,900
units/beds. In 2005, we acquired the ownership or management of 15 senior living facilities
with 4,077 units/beds (including 817 resident-owned cottages on our CCRC campuses managed
by us) and an additional two facilities with an aggregate of 422 units/beds, which were
sold in the third quarter of 2005, one of which we continued to manage until January 2006.
In 2006, we have already acquired two facilities with 114 units/beds and have definitive
agreements to acquire or lease an additional 83 facilities with 7,087 units/beds, which we
expect to close in 2006. However, there can be no assurance we will acquire or lease these
facilities. Our acquisition strategy will continue to focus primarily on facilities where
we can improve service delivery, occupancy rates and cash flow. We expect to finance our
acquisitions, on a long-term basis, by using primarily equity issuances combined with
fixed- and floating-rate debt. |
|
|
|
|
Expansion of existing facilities where economically advantageous. Certain of our
facilities with stabilized occupancies and excess demand in their respective markets may
benefit from additions and expansions (which additions and expansions may be subject to
landlord, lender and other third party consents) offering increased capacity, as well as
additional levels of service for residents requiring higher levels of care. |
Competitive Strengths
We believe our nationwide network of senior living facilities is well positioned to benefit
from the growth and increasing demand in the industry. Some of our most significant competitive
strengths are:
|
|
|
Skilled management team with extensive experience. Our senior management team has
extensive experience in acquiring, operating and managing a broad range of senior living
assets. Our chairman and top five executive officers have over 115 years of combined
experience in the senior living, hospitality and real estate industries. In addition, as
stockholders, our management team is incentivized to continue to grow our business. Our
senior management team owns approximately 3.8% of our common stock on a diluted basis. |
|
|
|
|
Proven track record of successful acquisitions. For the period January 2001 through
December 31, 2005, we have begun leasing or acquired the ownership or management of 55
senior living facilities (not including those facilities we acquired and subsequently
disposed of) with approximately 10,900 units/beds. Our experience in acquiring senior
living facilities enables us to consider a wide range of acquisition targets in the senior
living industry. In addition, we believe our expertise in integrating these facilities onto
our operating platform enables us to acquire facilities while causing minimal disruption to
either the residents or facility operating staff. |
|
|
|
|
High-quality purpose-built facilities. We operate a nationwide base of over 380
purpose-built facilities in 31 states, including 66 facilities in eight of the top ten
standard metropolitan statistical areas. The average age of our facilities is 10.2 years.
We have experienced significant facility operating income growth and occupancy growth over
the past year. Our facility operating income increased 20.9%, from $242.2 million for the
year ended December 31, 2004 to $292.8 million for the |
3
|
|
|
year ended December 31, 2005, and our occupancy rate increased 1.8%, from 88.2% as of
December 31, 2004 to 89.8% as of December 31, 2005. |
|
|
|
Ability to provide a broad spectrum of care. Given our diverse mix of independent and
assisted living facilities and CCRCs, we are able to meet a wide range of our customers
needs. We believe that we are one of the few companies in the senior living industry with
this capability. We believe that our multiple product offerings create marketing synergies
and cross-marketing opportunities. |
|
|
|
|
The size of our business allows us to realize cost efficiencies. We are the third
largest operator of senior living facilities in the United States based on total capacity.
The size of our business allows us to realize cost savings in the purchasing of goods and
services and also allows us to achieve increased efficiencies with respect to various
corporate functions, most of which have yet to be realized in our operating results given
the recent combination of BLC and Alterra in September 2005. In addition, our size and
broad geographical footprint gives us an advantage in executing our acquisition strategy.
When we acquire a facility in one of our existing markets, we are able to integrate that
facility at little or no incremental cost. This allows us to acquire assets more
efficiently and to better compete against other operators for acquisitions with a more
geographically limited presence. |
History
We are a holding company formed in June 2005 for the purpose of combining, through a series of
mergers, two leading senior living operating companies, BLC and Alterra, which have been operating
independently since 1986 and 1981, respectively. Fortress has been the majority owner of BLC since
September 2000 and of Alterra since December 2003. Fortress owns 43,407,000 shares, or over 65% of
our common stock. On November 22, 2005, we completed our initial public offering of 12,732,800
shares of our common stock, including 8,560,800 primary shares, at $19.00 per share, for which we
received proceeds, after fees and expenses, of approximately $144.8 million. In addition, prior to
our initial public offering, we acquired, through affiliates of Fortress, 15 additional senior
living facilities and two facilities which were sold in the third quarter of 2005, one of which we
continued to manage until January 2006. In June and July 2005, FIT REN purchased eight senior
living facilities and one senior living facility, respectively, consisting of 1,261 units/beds from
affiliates of Prudential Financial, Inc. for an aggregate purchase price of approximately $282.4
million, before closing costs. In April 2005, Fortress CCRC purchased eight senior living
facilities with 3,238 units/beds from The National Benevolent Association of the Christian Church
(Disciples of Christ), or the NBA, as debtor-in-possession under Chapter 11 of the U.S. bankruptcy
code for an aggregate purchase price of approximately $181.4 million, before closing costs. Of
these eight facilities, Fortress CCRC sold one on July 1, 2005 for $2.5 million, and one on
September 14, 2005 for $9.0 million, before closing costs. Subsequent to the acquisition of these
facilities by FIT REN and Fortress CCRC, the facilities were managed by affiliates of BLC. As
described below, we acquired ownership of the properties purchased by FIT REN and Fortress CCRC in
September 2005 at a price equal to the purchase price for which each of FIT REN and Fortress CCRC
acquired the respective facilities. It is our intention to continue to own and manage the nine
facilities originally purchased by FIT REN and six facilities originally purchased by Fortress
CCRC. In September 2005, the following series of transactions occurred:
|
|
|
A wholly-owned subsidiary of ours merged with and into BLC. In the merger, the
stockholders of BLC, including affiliates of Fortress, an affiliate of Capital Z Partners
and certain members of our management, including our chief executive
officer, received an aggregate of 20,000,000 shares of our
common stock, representing 34.5% of our outstanding common stock prior to the initial
public offering of our common stock for all of their outstanding common stock of BLC. As a
result of the merger, BLC became our wholly-owned subsidiary. |
|
|
|
|
FEBC-ALT Investors purchased from Fortress Investment Trust II, an affiliate of
Fortress, all of the outstanding membership interests of FIT REN, which had recently
acquired certain senior living facilities from Prudential Financial, Inc., as described in
Acquisition and History of Alterra Healthcare Corporation, for an aggregate purchase
price of approximately $282.4 million before closing costs (including the assumption of
approximately $171.0 million of debt). Immediately after the purchase, the membership
interests of FIT REN were contributed to Alterra. As a result, FIT REN became a
wholly-owned subsidiary of Alterra and Fortress Investment Trust II became a member of |
4
|
|
|
FEBC-ALT Investors, Alterras indirect parent company. In connection with the merger of
FEBC-ALT Investors described below, Fortress Investment Trust II received 11,750,000 shares
of our common stock, representing 20.3% of our outstanding common stock prior to the initial
public offering of our common stock, for its interest in FIT REN. |
|
|
|
A wholly-owned subsidiary of ours merged with and into FEBC-ALT Investors, Alterras
indirect parent company. In the merger, FIT-ALT Investor, Fortress Investment Trust II,
Emeritus, NW Select and certain members of our management, each of which was a member of
FEBC-ALT Investors, received an aggregate of 29,750,000 shares of our common stock,
representing 51.3% of our outstanding common stock prior to the initial public offering of
our common stock, for all of the outstanding membership interests of FEBC-ALT Investors.
FIT-ALT Investor and Fortress Investment Trust II are affiliates of Fortress. As a result
of the merger, Alterra became our wholly-owned subsidiary. Each of Emeritus and NW Select
sold all of its shares in our initial public offering. |
|
|
|
|
A wholly-owned subsidiary of ours merged with and into Fortress CCRC. In the merger,
Fortress Investment Trust II received an aggregate of 8,250,000 shares of our common stock,
representing 14.2% of our outstanding common stock prior to the initial public offering of
our common stock, for all of the outstanding membership interests of Fortress CCRC.
Fortress CCRC owns, through its wholly-owned subsidiaries, seven senior living facilities,
including one facility currently under contract for sale. As a result of the merger,
Fortress CCRC became our wholly-owned subsidiary. |
On August 5, 2005 and September 14, 2005, BLC granted an aggregate of 988 shares of its stock
and FEBC-ALT Investors granted 3.33% of its membership interests to certain members of our
management, which shares and percentage interests are or were subject to substantial risk of
forfeiture until the occurrence of certain events, as specified in the applicable restricted stock
or restricted securities award agreements. In accordance with the terms of the plans, a portion of
these securities are no longer subject to a risk of forfeiture following the consummation of our
initial public offering. In addition, the remaining securities will vest over a five-year period
following the issuance if the executive remains continuously employed by the Company. Securities
that are subject to risk of forfeiture may not be sold or transferred. In connection with the
merger transactions described above, these shares were automatically converted into an aggregate of
2,575,405 shares of our common stock, representing 4.4% of our outstanding common stock prior to
the initial public offering of our common stock.
As a holding company, subsequent to the formation transactions we own 100% of the outstanding
stock and membership interests of the operating companies of our business. The previous
stockholders of the operating companies contributed their ownership interests to us in exchange for
shares of our common stock. For financial reporting purposes, the Fortress entities that own the
stock or membership interests in the operating companies are considered the control group as
defined under paragraph 3 of EITF 02-5, Definition of Common Control in relation to FASB
Statement No. 141. Accordingly, our pre-formation combined financial statements reflect the
historical cost of the operating companies. Upon the completion of the formation transactions on
September 30, 2005, the non-controlling interests were accounted for as a purchase in accordance
with SFAS No. 141.
As a result of these formation transactions, prior to the consummation of our initial public
offering, all of our outstanding common stock was held by FIT-ALT Investor, Fortress Investment
Trust II, Fortress Brookdale Acquisition LLC, or FBA, each of which is an affiliate of Fortress,
Health Partners, which is an affiliate of Capital Z Partners, Emeritus Corporation, NW Select LLC,
and certain members of our management. Each of Emeritus and NW Select sold all of the shares of
our common stock it owned in our initial public offering. Fortress and its affiliates did not sell
any of the shares of our common stock that they owned in our initial public offering.
Acquisition History of Brookdale Senior Living Inc.
5
On February 28, 2006, we acquired two facilities in Orlando, Florida (114 units/beds) from
Orlando Madison Ivy, LLC for an aggregate purchase price of $13.0 million. In connection with the
acquisition, we obtained an $8.8 million first mortgage bearing interest at a variable rate of
LIBOR plus 1.70%.
On December 30, 2005, we acquired from Capstead Mortgage Corporation all of the outstanding
stock of CMCP-Properties, Inc. (CMCP), which owns six senior living facilities (1,394 units/beds)
that we operated since May 2002 under a long-term operating lease. We refer to this transaction in
this Annual Report as the Chambrel transaction. We paid $57.5 million in cash to acquire all of
the outstanding stock of CMCP, and assumed $119.8, million of debt and $5.2 million of working
capital and cash and investments-restricted. In connection with the acquisition, we obtained a
$30.0 million first mortgage related to one facility that refinanced the existing $18.9 million
first mortgage on that facility, and we incurred a loss of $2.5 million in connection with the
early extinguishment of debt.
On December 22, 2005, we acquired four facilities (187 units/beds) from Merrill Gardens for an
aggregate purchase price of $16.3 million. On November 30, 2005, we completed our acquisition of
six facilities (237 units/beds) from Omega Healthcare Investors, Inc. pursuant to our exercise of a
purchase option, for an aggregate purchase price of $20.4 million. These acquisitions were
financed in part by $24.0 million first mortgage financing bearing interest at a variable rate of
LIBOR plus 1.70% and in part using a portion of the proceeds from our initial public offering.
On December 21, 2005, we signed a definitive agreement to acquire Southern Assisted Living
Inc. (SALI), a company based in North Carolina that operates a portfolio of 41 senior living
facilities with 2,887 units/beds, all of which are leased, for $82.9 million.
On January 11, 2006, we signed a definitive agreement to purchase 18 assisted living
facilities with 944 units/beds from The Wellington Group LLC for $95.0 million. The portfolio is
located in Alabama, California, Florida, Georgia, Mississippi, and Tennessee and is divided into 14
owned and four leased properties. The transaction is expected to close in the second quarter of
2006 and is subject to customary closing conditions and possible multiple closings.
On January 12, 2006, we signed a definitive agreement to purchase 18 owned and leased senior
living facilities with 2,239 units/beds from American Senior Living L.P. for $124.0 million. The
portfolio is located in Alabama, California, Delaware, Florida, Georgia, Louisiana, Ohio,
Tennessee, Virginia and Washington and is divided into seven owned and 11 leased facilities.
On February 7, 2006, we signed a definitive agreement to acquire six properties from AEW
Capital Management for $209.5 million. The portfolio located in California, Ohio and Washington is
comprised of 6 independent living, assisted living and CCRC facilities, containing a total of 1,107
units/beds. The transaction is subject to customary closing conditions and possible multiple
closings.
Acquisition and History of Brookdale Living Communities, Inc.
In September 2005, a wholly-owned subsidiary of ours merged with and into BLC, resulting in
the issuance of an aggregate of 20,000,000 shares of our common stock to the previous holders of
all of the outstanding common stock of BLC. As a result of this transaction, BLC became our
wholly-owned subsidiary and (1) Fortress Brookdale Acquisition LLC, or FBA, an affiliate of
Fortress and the former holder of a majority of the outstanding common stock of BLC, and (2) Health
Partners, a former member of FBA, became significant stockholders of ours.
In June and July of 2005, subsidiaries of BLC entered into management agreements/operating
leases to operate eight senior living facilities and one senior living facility, respectively,
consisting of 1,261 units/beds, which we refer to as the Prudential Portfolio. See Acquisition
and History of Alterra Healthcare Corporation for a description of the acquisition history of the
Prudential Portfolio. Fortress and BLC received regulatory authorization to operate these
facilities in June and July 2005, respectively.
In April 2005, subsidiaries of BLC entered into management agreements to operate eight
facilities, six of which we own, two of which we sold and no longer manage, consisting of 3,238
units/beds, in the Fortress
6
CCRC Portfolio. Fortress and BLC received regulatory licenses required to operate these
facilities in April 2005.
In October 2004, Provident Senior Living Trust, or Provident, a real estate investment trust,
acquired 21 senior living facilities from BLC through a stock acquisition, for a total purchase
price of approximately $742.4 million (including the assumption of approximately $433.6 million of
non-recourse and limited recourse property-level and other debt). BLC currently leases and operates
all of the facilities that it sold to Provident pursuant to long-term operating leases and
management agreements. In October 2004, BLC paid a dividend of $254.6 million to all of its
stockholders, which represented a return of capital. The dividend was funded with a portion of the
proceeds from the Provident transaction.
In August 2004, BLC entered into management agreements to operate nine facilities consisting
of more than 1,900 units/beds owned by Cypress Senior Living, which we refer to as the Town Village
Portfolio. The Town Village Portfolio consists of entirely independent living facilities, ranging
in size from 176 to 276 units/beds each. The facilities are located in the metro areas of Detroit,
Kansas City, Memphis, Dallas, Birmingham, Fort Worth, and Tulsa, all of which opened in the last
three years, and Oklahoma City, which opened in December 2004. One facility located in Oklahoma
City was sold in January 2006, and we no longer manage it. Four other facilities located in Texas
and Kansas totaling 914 units/beds were sold in February 2006, and we no longer manage them.
During the first quarter of 2004, the limited partnerships that owned 14 facilities, in which
subsidiaries of BLC held general and limited partnership interests, sold those facilities to Ventas
Realty, Limited Partnership, or Ventas, for approximately $114.6 million. Ventas also acquired
another facility from a third party in a separate transaction. Simultaneously with such sales,
wholly-owned subsidiaries of BLC, or the Ventas Tenants, entered into and became the tenants under
a master lease with Ventas pursuant to which the Ventas Tenants currently lease 13 facilities. Two
additional facilities are leased to the Ventas Tenants pursuant to individual leases substantially
similar to the master lease. BLC has guaranteed the leases for the full and prompt payment and
performance of all of Ventas Tenants obligations thereunder. The guaranty requires that BLC
maintain a net worth of not less than $100.0 million (as defined).
Acquisition and History of Alterra Healthcare Corporation
In September 2005, a wholly-owned subsidiary of ours merged with and into FEBC-ALT Investors
LLC, resulting in the issuance of an aggregate of 29,750,000 shares of our common stock for all of
the outstanding membership interests of FEBC-ALT Investors. Alterra is an indirect wholly-owned
subsidiary of FEBC-ALT Investors and, as a result of this transaction, Alterra became our indirect
wholly-owned subsidiary. FIT-ALT Investor, Fortress Investment Trust II, Emeritus Corporation and
NW Select LLC (each a former member of FEBC-ALT Investors) each became significant stockholders of
ours. Each of FIT-ALT Investor and Fortress Investment Trust II is an affiliate of Fortress. Each
of Emeritus and NW Select sold all of its shares in our initial public offering.
In June and July 2005, FIT REN LLC, an affiliate of Fortress, purchased eight senior living
facilities and one senior living facility, respectively, consisting of 1,261 units, or the
Prudential Portfolio, from affiliates of Prudential Financial, Inc. for an aggregate purchase price
of approximately $282.4 million, before closing costs. Prior to our acquisition of Alterra, Alterra
purchased from Fortress Investment Trust II, an affiliate of Fortress, all of the outstanding
membership interests in FIT REN for an aggregate purchase price of approximately $282.4 million
before closing costs (including the assumption of approximately $171.0 million of debt). As a
result of the purchase, FIT REN became a wholly-owned subsidiary of Alterra and Fortress Investment
Trust II became a member of FEBC-ALT Investors. In connection with the FEBC-ALT Investors merger
described above, Fortress Investment Trust II received 11,750,000 shares of our common stock, and
became a significant stockholder of ours. Subsidiaries of BLC operate each of the facilities in
the Prudential Portfolio pursuant to management agreements with the property owners. See
Acquisition and History of Brookdale Living Communities, Inc.
In June 2005, FIT-ALT Investor, an affiliate of Fortress, purchased membership interests
representing an approximately 25% membership interest in FEBC-ALT Investors from Emeritus and NW
Select, for an aggregate purchase price of $50.0 million. In connection with this transaction,
FEBC-ALT Investors paid a
7
dividend of $20.0 million to FIT-ALT Investor, its sole Class A Preferred stockholder. FIT-ALT
Investor used the proceeds of the dividend to pay a portion of the purchase price.
During the fourth quarter of 2004, Provident acquired 47 assisted living facilities from
Alterra through the acquisition of 100% of the outstanding capital stock of certain Alterra
subsidiaries for a total purchase price of approximately $240.4 million (including the assumption
of approximately $49.5 million of non-recourse and limited recourse property-level debt). Alterra
currently leases and operates all of the facilities that it sold to Provident pursuant to long-term
operating leases. In October 2004, Alterra paid a dividend of $50.0 million to FIT-ALT Investor,
its sole Class A Preferred stockholder, which represented a partial return of capital, and included
repayment of approximately $17.2 million of debt owed to Fortress, including accrued interest. The
dividend was funded with a portion of the proceeds received from the Provident transaction.
In December 2004, AHC Purchaser Inc., a wholly-owned subsidiary of Alterra, and Merrill Lynch
Capital entered into a series of agreements through which Alterra borrowed $72.5 million to
refinance two other debt arrangements. The financing is secured by 21 facilities with a capacity
for 860 residents.
In February 2003, ALS-Venture II, Inc., a now inactive subsidiary of Alterra, and Wynwood of
Chapel Hill, LLC, sold 25 assisted living properties pursuant to a Purchase and Sale Agreement to
SNH ALT Leased Properties Trust, or SNH, for approximately $61.0 million. Subsequently, AHC
Trailside, Inc., a subsidiary of Alterra, entered into and became the tenant at these 25 assisted
living facilities pursuant to a lease with SNH.
Alterra completed an initial public offering of its common stock in August 1996 and remained a
public company until 2003. In January 2003, in order to facilitate and complete its ongoing
restructuring initiatives, Alterra filed a voluntary petition for bankruptcy under Chapter 11 of
the U.S. Bankruptcy Code. Alterra emerged from bankruptcy in December 2003 when it was acquired and
recapitalized by FEBC-ALT Investors, a joint venture that included an affiliate of Fortress. Since
2001, in connection with its bankruptcy and reorganization efforts, Alterra has sold more than 200
facilities and parcels of land to third parties for in excess of $150.0 million.
Acquisition and History of Fortress CCRC Portfolio
In September 2005, a wholly-owned subsidiary of ours merged with and into Fortress CCRC
Acquisition LLC, or Fortress CCRC, resulting in the issuance of an aggregate of 8,250,000 shares of
our common stock for all of the outstanding membership interests of Fortress CCRC. As a result of
this transaction, Fortress CCRC became our wholly-owned subsidiary and Fortress Investment Trust
II, the former sole member of Fortress CCRC, received shares of our common stock and became a
significant stockholder of ours.
The NBA is a 501(c)(3) not-for-profit organization founded in 1887. As a result of
deteriorating operating performance and unsuccessful negotiations to restructure the NBAs debt and
management, bonds issued by the NBA were trading at a discount to their par value. Between January
and February 2004, FIT CCRC LLC, an affiliate of Fortress, acquired the NBA debt and helped form
the unsecured creditors committee to lead a restructuring of the NBA. In February 2004, the NBA
elected to file for bankruptcy protection. In September 2004, Fortress CCRC negotiated an asset
purchase agreement to acquire 11 CCRC facilities consisting of 4,053 units/beds (including 817
resident-owned cottages or our CCRC campuses managed by us) across ten states from the NBA as
debtor in possession under Chapter 11 of the U.S. bankruptcy code. Fortress CCRC was subsequently
selected as the winning bidder through a bankruptcy auction in December 2004. In April and May
2005, Fortress CCRC purchased 11 of the facilities consisting of 4,053 units/beds (including 825
resident-owned cottages or our CCRC campuses managed by us) from the NBA for an aggregate purchase
price of approximately $210.5 million, including closing costs and the assumption of $24.4 million
of refundable entrance fees. Three of these facilities were sold by Fortress CCRC to other
purchasers for $30.3 million simultaneously with or shortly after their purchase. Of the eight
facilities that remained, Fortress CCRC sold one on July 1, 2005 for $2.5 million and one on
September 14, 2005 for $9.0 million. It is our intention to retain ownership of the six remaining
facilities. We refer to these six facilities as the Fortress CCRC Portfolio. We plan to improve
the operation of the Fortress CCRC Portfolio, which we believe has been severely under-managed as a
result of significant turmoil at the NBA prior to and during the bankruptcy process.
8
Operations
Segments
We have seven reportable segments which we determined based on the way that management
organizes the segments within the enterprise for making operating decisions and assessing
performance. In addition, the management approach focuses on financial information that an
enterprises decision makers use to make decisions about the enterprises operating matters. We
continue to evaluate the type of financial information necessary for the decision makers as we
implement our growth strategies. Prior to formation on September 30, 2005 and presently, each of
Brookdale Living Communities, Inc., the Fortress CCRC Portfolio and the Prudential Portfolio, and
Alterra, had and has distinct chief operating decision makers, or CODMS. Each of our facilities
are considered separate operating segments because they each engage in business activities from
which they earn revenues and incur expenses, their operating results are regularly reviewed by the
CODMS to make decisions about resources to be allocated to the segment and assess its performance,
and discrete financial information is available.
SFAS No. 131, Disclosures about Segments of an Enterprise and Related Information, permits
aggregation of operating segments that share all common operating characteristics (similar products
and services, similar methods used to deliver or provide their products and services, and similar
type and class of customer for their products and services) and similar economic characteristics
(revenue recognition and gross margin). We believe that each of our facilities provides similar
services, delivers these services in a similar manner, and has common type and class of customer.
In addition, all of our facilities recognize and report revenue in a similar manner. However, our
individual facility gross margins vary significantly. Therefore, we have aggregated our segments
based upon the lowest common economic characteristic of each of our facilities: gross margin. The
CODMS allocate resources in large part based on margin and analyze each of the facilities as having
either (1) less than 20% operating margins, (2) more than 20% operating margins but less than 40%
operating margins, or (3) greater than 40% operating margins. The CODMS believe that the margin is
the primary, most significant and most useful indicator of the necessary allocation of resources to
each individual facility because it is the best indicator of a facilitys operating performance and
resource requirements. Accordingly, our operating segments are aggregated into six reportable
segments based on comparable operating margins within each of Brookdale Living and Alterra. We
defined our operating margin for each group of facilities as that groups operating income divided
by its revenue. Operating income represents revenue less operating expenses (excluding
depreciation and amortization). See Note 14 to the consolidated financial statements included
herein on Item 8.
We also present a reportable segment for management services because the economic and
operating characteristics of these services are different from our facilities aggregated above.
Our Product Offerings
We offer a variety of senior living housing and service alternatives in facilities located
across the United States. Our primary product offerings consist mainly of (i) Independent Living
Facilities, (ii) Assisted Living Facilities, (iii) Memory Care Facilities, and (iv) CCRCs.
Following is a description of each:
|
|
|
Independent Living Facilities |
Our Independent Living Facilities are primarily designed for middle to upper income senior
citizens age 70 and older who desire an upscale residential environment providing the highest
quality of service.
The majority of our Independent Living Facilities consist of both independent living and
assisted living units in a single facility, which allows residents to age-in-place by providing
them with a continuum of senior independent and assisted living services. While the number varies
depending upon the particular facility, 85% of all of the units at our Independent Living
Facilities are independent living units (of our facilities with both independent and assisted
living units, approximately 77.0% of the total units are designated as independent living units),
with a smaller number of units licensed for assisted living.
9
Our Independent Living Facilities are large multi-story buildings containing from 74 to 341
units. Residents may choose from studio, one-bedroom and two-bedroom units, depending upon the
specific facility.
Each Independent Living Facility provides residents with basic services such as meal service,
24-hour emergency response, housekeeping, concierge services, transportation and recreational
activities. Most of these facilities also offer custom tailored supplemental care services at an
additional charge under the Personally Yours program, which may include medication reminders,
check-in services and escort and companion services. Additional fees that we collect in connection
with our Personally Yours program vary by facility and range from $5 to $50 per service.
In addition to the basic services, our Independent Living Facilities that include assisted
living also provide residents with supplemental care services options to provide assistance with
ADLs. The levels of care provided to residents vary from facility to facility depending, among
other things, upon the licensing requirements of the state in which the facility is located.
Residents in these facilities are able to maintain their residency for an extended period of
time due to the range of service options available to residents (not including skilled nursing) as
their needs change. Residents with cognitive or physical frailties and higher level service needs
are accommodated with supplemental services in their own units or, in certain facilities, are cared
for in a more structured and supervised environment on a separate wing or floor. These facilities
also have a dedicated assisted living staff, including nurses at the majority of facilities, and
separate assisted living dining rooms and activity areas.
Our Independent Living Facilities represent approximately 48.0% of our total senior living
capacity.
|
|
|
Assisted Living Facilities |
Our Assisted Living Facilities offer housing and 24-hour assistance with ADLs to mid-acuity
frail and elderly residents.
Our Assisted Living Facilities include both freestanding, multi-story facilities with more
than 30 beds and smaller, freestanding single story facilities with less than 30 beds. Depending
upon the specific location, the facility may include (i) private studio, one-bedroom and
one-bedroom deluxe apartments, or (ii) individual rooms for one or two residents in wings or
neighborhoods scaled to a single-family home, which includes a living room, dining room, patio or
enclosed porch, laundry room and personal care area, as well as a caregiver work station.
All residents at these facilities receive the basic care level, which includes ongoing health
assessments, three meals per day and snacks, coordination of special diets planned by a registered
dietitian, assistance with coordination of physician care, social and recreational activities,
housekeeping and personal laundry services. In some locations we offer our residents exercise
programs and programs designed to address issues associated with early stages of Alzheimers and
other forms of dementia. In addition, we offer higher levels of personal care services to residents
at these facilities that are very physically frail or experiencing early stages of Alzheimers
disease or other dementia and who require more frequent or intensive physical assistance or
increased personal care and supervision due to cognitive impairments. For example, physically frail
residents may require medication management, two-person transfer from a wheelchair or incontinence
care. These additional services, which we offer for an additional cost, are part of our YourCare
program. Additional fees that we collect in connection with our YourCare program vary by facility
and range from $0 to $3,600 per month per resident.
Our Assisted Living Facilities represent approximately 31.3% of our senior living capacity.
Our Memory Care Facilities are specially designed freestanding facilities for residents with
Alzheimers disease and other dementias requiring the attention, personal care and services needed
to help cognitively impaired residents maintain a higher quality of life.
10
Our Memory Care Facilities have from 20 to 60 beds and some are part of a campus setting,
which includes a free-standing assisted living facility.
As a result of their progressive decline in cognitive abilities, including impaired memory,
thinking and behavior, residents at these facilities typically require higher levels of personal
care and services. In addition, residents require increased supervision because they are typically
highly confused, wander prone and incontinent. Specialized services include assistance with ADLs,
behavior management and an activities program, the goal of which is to provide a normalized
environment that supports residents remaining functional abilities. Whenever possible, residents
participate in all facets of daily life at the residence, such as assisting with meals, laundry and
housekeeping.
Our Memory Care Facilities represent approximately 10.4% of our senior living capacity.
Our CCRCs offer a variety of living arrangements and services to accommodate all levels of
physical ability and health. Most of our CCRCs have independent living, assisted living and skilled
nursing available on one campus, and some also include memory care and Alzheimers units. In
addition, four of our CCRC facilities also contain single-family homes that are owned by the
resident, who pays a monthly maintenance charge to the community for various maintenance services.
Some of our CCRCs require the residents in the independent living apartment units to pay a
one-time upfront entrance fee, which fee is partially refundable upon the subsequent sale of the
unit or, in certain cases, upon the sale of a comparable unit.
In addition, we have one skilled nursing facility Westbury Care Center that is not part
of a CCRC.
Our CCRCs represent approximately 10.0% of our total senior living capacity. Our single
skilled nursing facility represents approximately 0.3% of our total senior living capacity.
Operations Overview
We continually review opportunities to expand the amount of services we provide to our
residents. To date, we have been able to increase our monthly resident fees each year and we have
generally experienced increasing facility operating margins through a combination of the
implementation of efficient operating procedures and the economies of scale associated with the
size and number of our facilities. Our operating procedures include securing national vendor
contracts to obtain the lowest possible pricing for certain services such as food, energy and
insurance, implementing strict budgeting and financial controls at each facility, and establishing
standardized training and operations procedures.
We also purchase annual insurance policies in the ordinary course of business for property,
auto, workers compensation and excess auto/employer liability and most recently purchased a
three-year general/professional liability policy, with a one-year excess general liability policy.
We believe that successful senior living operators must effectively combine the business
disciplines of housing, hospitality, health care, marketing, finance and real estate expertise.
We have implemented intensive standards, policies and procedures and systems, including
detailed staff manuals, which we believe have contributed to our facility operating margins. We
have centralized accounting controls, finance and other operating functions so that, consistent
with our operating philosophy, facility-based personnel can focus on resident care and efficient
operations. Staff in both our headquarters in Chicago, Illinois and at our operations support
center in Milwaukee, Wisconsin are responsible for the establishment of company-wide policies and
procedures relating to, among other things, resident care; facility design and facility operations;
billings and collections; accounts payable; finance and accounting; risk management; development of
employee training materials and programs; marketing activities; the hiring and
11
training of management and other facility-based personnel; compliance with applicable local
and state regulatory requirements; and implementation of our acquisition, development and leasing
plans.
Consolidated Corporate Operations Support
We have developed a centralized infrastructure and services platform, which provides us with a
significant operational advantage over local and regional operators of senior living facilities.
The size of our business also allows us to achieve increased efficiencies with respect to various
corporate functions such as human resources, finance, accounting, legal, information technology and
marketing. We are also able to realize cost efficiencies in the purchasing of food, supplies,
insurance, benefits, and other goods and services. In addition, we have established an operations
group to support all of our product lines and facilities in areas such as training, regulatory
affairs, asset management, dining and procurement.
Facility Staffing and Training
Each facility has an Executive Director or Residence Director, each a Director, responsible
for the overall day-to-day operations of the facility, including quality of care, social services
and financial performance. Each Director receives specialized training from us. In addition, a
portion of each Directors compensation is directly tied to the operating performance of the
facility and to the maintenance of high occupancy levels. We believe that the quality of our
facilities, coupled with our competitive compensation philosophy, has enabled us to attract
high-quality, professional Directors.
Depending upon the size of the facility, each Director is supported by a facility staff member
who is directly responsible for day-to-day care of the residents and either facility staff or
regional support to oversee the facilitys marketing and community outreach programs. Other key
positions supporting each facility may include individuals responsible for food service,
activities, housekeeping, and engineering.
We believe that quality of care and operating efficiency can be maximized by direct resident
and staff contact. Employees involved in resident care, including the administrative staff, are
trained in the support and care needs of the residents and emergency response techniques. We have
adopted formal training and evaluation procedures to help ensure quality care for our residents. We
have extensive policy and procedure manuals and hold frequent training sessions for management and
staff at each site.
Quality Assurance
We maintain quality assurance programs at each of our facilities through our corporate staff.
Our quality assurance program is designed to achieve a high degree of resident and family member
satisfaction with the care and services that we provide. Our quality control measures include,
among other things, facility inspections conducted by corporate staff on a regular basis. These
inspections cover the appearance of the exterior and grounds; the appearance and cleanliness of the
interior; the professionalism and friendliness of staff; resident care; the quality of activities
and the dining program; observance of residents in their daily living activities; and compliance
with government regulations. Our quality control measures also include the survey of residents and
family members on a regular basis to monitor their perception of the quality of services provided
to residents.
In order to foster a sense of community as well as to respond to residents desires, at our
facilities, we have established a resident council or other resident advisory committee that meets
monthly with the Director of the facility. Separate resident committees also exist at many of these
facilities for food service, activities, marketing and hospitality. These committees promote
resident involvement and satisfaction and enable facility management to be more responsive to the
residents needs and desires.
Marketing and Sales
Our marketing strategy is intended to create awareness of us, our facilities, our products and
our services among potential residents and their family members and among referral sources,
including hospital discharge planners, physicians, clergy, area agencies for the elderly, skilled
nursing facilities, home health agencies and
12
social workers. Our marketing staff develops overall strategies for promoting our facilities
and monitors the success of our marketing efforts, including outreach programs. In addition to
direct contacts with prospective referral sources, we also rely on print advertising, yellow pages
advertising, direct mail, signage and special events, health fairs and community receptions.
Certain resident referral programs have been established and promoted within the limitations of
federal and state laws at many facilities.
Competition
The senior living industry is highly competitive. We compete with numerous other companies
that provide similar senior living alternatives, such as home health care agencies, community-based
service programs, retirement communities, convalescent centers and other senior living providers.
In general, regulatory and other barriers to competitive entry in the independent living and
assisted living segments of the senior living industry are not substantial, except in the skilled
nursing segment. Although new construction of senior living communities has declined in recent
years, we have experienced and expect to continue to experience competition in our efforts to
acquire and operate senior living facilities. Some of our present and potential senior living
competitors have, or may obtain, greater financial resources than us and may have a lower cost of
capital. Consequently, we may encounter competition that could limit our ability to attract
residents or expand our business, which could have a material adverse effect on our revenues and
earnings. Our major competitors are Sunrise Senior Living, Inc., Colson & Colson/Holiday Retirement
Corp., American Retirement Corporation, Professional Community Management Life Care Services, LLC
and Atria Senior Living Group.
Customers
Our target independent living residents are senior citizens age 70 and older who desire or
need a more supportive living environment. The average independent living resident resides in an
independent living facility for 30 months. A number of our independent living residents relocate to
one of our facilities in order to be in a metropolitan area that is closer to their adult children.
Our target assisted living residents are predominantly female senior citizens age 85 and older
who require daily assistance with two or three ADLs. The average assisted living resident resides
in an assisted living facility for 22 months. Residents typically enter an assisted living facility
due to a relatively immediate need for services that might have been triggered by a medical event
or need.
We believe our combination of independent and assisted living operating expertise and the
broad base of customers that this enables us to target creates a unique opportunity for us to
invest in a broad spectrum of assets in the senior living industry, including independent living,
assisted living, CCRC and skilled nursing assets.
Our Employees
As of December 31, 2005 we had approximately 9,860 full-time employees and approximately 5,900
part time employees, of which 145 work in our Chicago headquarters office and 155 work in our
Milwaukee operations support center. Five of our employees are unionized. We currently consider
our relationship with our employees to be good.
Government Regulation
The regulatory environment surrounding the senior living industry continues to intensify in
the amount and type of laws and regulations affecting it. In addition, federal, state and local
officials are increasingly focusing their efforts on enforcement of these laws. This is
particularly true for large for-profit, multi-facility providers like us. Some of the laws and
regulations that impact our industry include: state and local laws impacting licensure, protecting
consumers against deceptive practices, and generally affecting the facilities management of
property and equipment and how we otherwise conduct our operations, such as fire, health and safety
laws and regulations and privacy laws, federal and state laws designed to protect Medicare and
Medicaid, which mandate what are allowable costs, pricing, quality of services, quality of care,
food service,
13
resident rights (including abuse and neglect) and fraud; federal and state residents rights
statutes and regulations; Anti-Kickback and physicians referral (Stark) laws; and safety and
health standards set by the Occupational Safety and Health Administration. We are unable to predict
the future course of federal, state and local legislation or regulation. Changes in the regulatory
framework could have a material adverse effect on our business.
Many senior living facilities are also subject to regulation and licensing by state and local
health and social service agencies and other regulatory authorities. Although requirements vary
from state to state, these requirements may address, among others, the following: personnel
education, training and records; facility services, including administration of medication,
assistance with self-administration of medication and the provision of nursing services; staffing
levels; monitoring of resident wellness; physical plant specifications; furnishing of resident
units; food and housekeeping services; emergency evacuation plans; professional licensing and
certification of staff prior to beginning employment; and resident rights and responsibilities,
including in some states the right to receive health care services from providers of a residents
choice that are not our employees. In several of the states in which we operate or may operate, we
are prohibited from providing certain higher levels of senior care services without first obtaining
the appropriate licenses. In addition, in several of the states in which we operate or intend to
operate, assisted living facilities and/or skilled nursing facilities require a certificate of need
before the facility can be opened or the services at an existing facility can be expanded. Senior
living facilities may also be subject to state and/or local building, zoning, fire and food service
codes and must be in compliance with these local codes before licensing or certification may be
granted. These laws and regulatory requirements could affect our ability to expand into new markets
and to expand our services and facilities in existing markets. In addition, if any of our presently
licensed facilities operates outside of its licensing authority, it may be subject to penalties,
including closure of the facility.
The intensified regulatory and enforcement environment impacts providers like us because of
the increase in the number of inspections or surveys by governmental authorities and consequent
citations for failure to comply with regulatory requirements. Unannounced surveys or inspections
may occur annually or bi-annually, or following a states receipt of a complaint about the
facility. From time to time in the ordinary course of business, we receive deficiency reports from
state regulatory bodies resulting from such inspections or surveys. Most inspection deficiencies
are resolved through an agreed-to plan of corrective action relating to the facilitys operations,
but the reviewing agency typically has the authority to take further action against a licensed or
certified facility, which could result in the imposition of fines, imposition of a provisional or
conditional license, suspension or revocation of a license, suspension or denial of admissions,
loss of certification as a provider under federal health care programs or imposition of other
sanctions, including criminal penalties. Loss, suspension or modification of a license may also
cause us to default under our leases and/or trigger cross-defaults. Sanctions may be taken against
providers or facilities without regard to the providers or facilities history of compliance. We
may also expend considerable resources to respond to federal and state investigations or other
enforcement action under applicable laws or regulations. To date, none of the deficiency reports
received by us has resulted in a suspension, fine or other disposition that has had a material
adverse effect on our revenues. However, any future substantial failure to comply with any
applicable legal and regulatory requirements could result in a material adverse effect to our
business as a whole. In addition, state Attorneys General vigorously enforce consumer protection
laws as those laws relate to the senior living industry. State Medicaid Fraud and Abuse Units may
investigate assisted living facilities even if the facility or any of its residents do not receive
federal or state funds.
Regulation of the senior living industry is evolving at least partly because of the growing
interests of a variety of advocacy organizations and political movements attempting to standardize
regulations for certain segments of the industry, particularly assisted living. Our operations
could suffer if future regulatory developments, such as federal assisted living laws and
regulations, as well as mandatory increases in the scope and severity of deficiencies determined by
survey or inspection officials, increase the number of citations that can result in civil or
criminal penalties. Certain current state laws and regulations allow enforcement officials to make
determinations on whether the care provided by one or more of our facilities exceeds the level of
care for which the facility is licensed. A finding that a facility is delivering care beyond its
license might result in the immediate transfer and discharge of residents, which may create market
instability and other adverse consequences. Furthermore, certain states may allow citations in one
facility to impact other facilities in the state. Revocation of a license at a given facility could
therefore impact our
14
ability to obtain new licenses or to renew existing licenses at other facilities, which may
also cause us to be in default under our leases and trigger cross-defaults or may also trigger
defaults under certain of our credit agreements, or adversely affect our ability to operate and/or
obtain financing in the future. If a state were to find that one facilitys citation will impact
another of our facilities, this will also increase costs and result in increased surveillance by
the state survey agency. If regulatory requirements increase, whether through enactment of new laws
or regulations or changes in the enforcement of existing rules, including increased enforcement
brought about by advocacy groups, in addition to federal and state regulators, our operations could
be adversely affected. In addition, any adverse finding by survey and inspection officials may
serve as the basis for false claims lawsuits by private plaintiffs and may lead to investigations
under federal and state laws, which may result in civil and/or criminal penalties against the
facility or individual.
There are various extremely complex federal and state laws governing a wide array of
referrals, relationships and arrangements and prohibiting fraud by health care providers, including
those in the senior living industry, and governmental agencies are devoting increasing attention
and resources to such anti-fraud initiatives. The Health Insurance Portability and Accountability
Act of 1996, or HIPAA, and the Balanced Budget Act of 1997 expanded the penalties for health care
fraud. In addition, with respect to our participation in federal health care reimbursement
programs, the government or private individuals acting on behalf of the government may bring an
action under the False Claims Act alleging that a health care provider has defrauded the government
and seek treble damages for false claims and the payment of additional monetary civil penalties.
Recently, other health care providers have faced enforcement action under the False Claims Act. The
False Claims Act allows a private individual with knowledge of fraud to bring a claim on behalf of
the federal government and earn a percentage of the federal governments recovery. Because of these
incentives, so-called whistleblower suits have become more frequent. Also, if any of our
facilities exceeds its level of care, we may be subject to private lawsuits alleging transfer
trauma by residents. Such allegations could also lead to investigations by enforcement officials,
which could result in penalties, including the closure of facilities. The violation of any of these
regulations may result in the imposition of fines or other penalties that could jeopardize our
business.
Additionally, in several states, we operate facilities that participate in federal and/or
state health care reimbursement programs, including state Medicaid waiver programs for assisted
living facilities and the Medicare skilled nursing facility benefit program, or other federal
and/or state health care programs. Consequently, we are subject to federal and state laws that
prohibit anyone from presenting, or causing to be presented, claims for reimbursement which are
false, fraudulent or are for items or services that were not provided as claimed. Similar state
laws vary from state to state and we cannot be sure that these laws will interpret consistently or
in keeping with past practices. Violation of any of these laws can result in loss of licensure,
civil or criminal penalties and exclusion of health care providers or suppliers from furnishing
covered items or services to beneficiaries of the applicable federal and/or state health care
reimbursement program. Loss of licensure may also cause us to default under our leases and/or
trigger cross-defaults.
We are also subject to certain federal and state laws that regulate financial arrangements by
health care providers, such as the Federal Anti-Kickback Law, the Stark laws and certain state
referral laws. The Federal Anti-Kickback Law makes it unlawful for any person to offer or pay (or
to solicit or receive) any remuneration ... directly or indirectly, overtly or covertly, in cash
or in kind for referring or recommending for purchase any item or service which is eligible for
payment under the Medicare and/or Medicaid programs. Authorities have interpreted this statute very
broadly to apply to many practices and relationships between health care providers and sources of
patient referral. If a health care provider were to violate the Federal Anti-Kickback Law, it may
face criminal penalties and civil sanctions, including fines and possible exclusion from government
programs such as Medicare and Medicaid, which may also cause us to default under our leases and/or
trigger cross-defaults. Adverse consequences may also result if we violate federal Stark laws
related to certain Medicare and Medicaid physician referrals. While we endeavor to comply with all
laws that regulate the licensure and operation of our senior living communities, it is difficult to
predict how our revenues could be affected if we were subject to an action alleging such
violations.
We are also subject to federal and state laws designed to protect the confidentiality of
patient health information. The U.S. Department of Health and Human Services, or HHS, has issued
rules pursuant to HIPAA relating to the privacy of such information. Rules that became effective
April 14, 2003 govern our use and disclosure of health information at certain HIPAA covered
facilities. We established procedures to
15
comply with HIPAA privacy requirements at these facilities. We were required to be in
compliance with the HIPAA rule establishing administrative, physical and technical security
standards for health information by April 2005. To the best of our knowledge, we are in compliance
with this rule. Although both current and pending HIPAA requirements affect the manner in which we
handle health data and communicate with payors at covered facilities, we believe that the cost of
compliance will not have a material adverse effect on our business, financial condition or results
of operations.
Environmental Matters
Under various federal, state and local environmental laws, a current or previous owner or
operator of real property, such as us, may be held liable in certain circumstances for the costs of
investigation, removal or remediation of certain hazardous or toxic substances, including, among
others, petroleum and materials containing asbestos, that could be located on, in, at or under a
property, regardless of how such materials came to be located there. Additionally, such an owner or
operator of real property may incur costs relating to the release of hazardous or toxic substances,
including government fines and payments for personal injuries or damage to adjacent property. The
cost of any required investigation remediation, removal, mitigation, compliance, fines or personal
or property damages and our liability therefore could exceed the propertys value and/or our
assets value. In addition, the presence of such substances, or the failure to properly dispose of
or remediate the damage caused by such substances, may adversely affect our ability to sell such
property, to attract additional residents and retain existing residents, to borrow using such
property as collateral or to develop or redevelop such property. In addition, such laws impose
liability for investigation, remediation, removal and mitigation costs on persons who disposed of
or arranged for the disposal of hazardous substances at third-party sites. Such laws and
regulations often impose liability without regard to whether the owner or operator knew of, or was
responsible for, the presence, release or disposal of such substances as well as without regard to
whether such release or disposal was in compliance with law at the time it occurred. Moreover, the
imposition of such liability upon us could be joint and several, which means we could be required
to pay for the cost of cleaning up contamination caused by others who have become insolvent or
otherwise judgment proof.
We do not believe that we have incurred such liabilities as would have a material adverse
effect on our business, financial condition and results of operations.
Our operations are subject to regulation under various federal, state and local environmental
laws, including those relating to: the handling, storage, transportation, treatment and disposal of
medical waste products generated at our facilities; identification and warning of the presence of
asbestos-containing materials in buildings, as well as removal of such materials; the presence of
other substances in the indoor environment, and protection of the environment and natural resources
in connection with development or construction of our properties.
Some of our facilities generate infectious or other hazardous medical waste due to the illness
or physical condition of the residents, including, for example, blood-soaked bandages, swabs and
other medical waste products and incontinence products of those residents diagnosed with an
infectious disease. The management of infectious medical waste, including its handling, storage,
transportation, treatment and disposal, is subject to regulation under various federal, state and
local environmental laws. These environmental laws set forth the management requirements for such
waste, as well as related permit, record-keeping, notice and reporting obligations. Each of our
facilities has an agreement with a waste management company for the proper disposal of all
infectious medical waste. The use of such waste management companies does not immunize us from
alleged violations of such medical waste laws for operations for which we are responsible even if
carried out by such waste management companies, nor does it immunize us from third-party claims for
the cost to cleanup disposal sites at which such wastes have been disposed. Any finding that we are
not in compliance with environmental laws could adversely affect our business operations and
financial condition.
Federal regulations require building owners and those exercising control over a buildings
management to identify and warn, via signs and labels, their employees and certain other employers
operating in the building of potential hazards posed by workplace exposure to installed
asbestos-containing materials and potential asbestos-containing materials in their buildings. The
regulations also set forth employee training, record-keeping requirements and sampling protocols
pertaining to asbestos-containing materials and potential
16
asbestos-containing materials. Significant fines can be assessed for violation of these
regulations. Building owners and those exercising control over a buildings management may be
subject to an increased risk of personal injury lawsuits by workers and others exposed to
asbestos-containing materials and potential asbestos-containing materials. The regulations may
affect the value of a building containing asbestos-containing materials and potential
asbestos-containing materials in which we have invested. Federal, state and local laws and
regulations also govern the removal, encapsulation, disturbance, handling and/or disposal of
asbestos-containing materials and potential asbestos-containing materials when such materials are
in poor condition or in the event of construction, remodeling, renovation or demolition of a
building. Such laws may impose liability for improper handling or a release to the environment of
asbestos-containing materials and potential asbestos-containing materials and may provide for fines
to, and for third parties to seek recovery from, owners or operators of real properties for
personal injury or improper work exposure associated with asbestos-containing materials and
potential asbestos-containing materials.
The presence of mold, lead-based paint, contaminants in drinking water, radon and/or other
substances at any of the facilities we own or may acquire may lead to the incurrence of costs for
remediation, mitigation or the implementation of an operations and maintenance plan. Furthermore,
the presence of mold, lead-based paint, contaminants in drinking water, radon and/or other
substances at any of the facilities we own or may acquire may present a risk that third parties
will seek recovery from the owners, operators or tenants of such properties for personal injury or
property damage. In some circumstances, areas affected by mold may be unusable for periods of time
for repairs, and even after successful remediation, the known prior presence of extensive mold
could adversely affect the ability of a facility to retain or attract residents and could adversely
affect a facilitys market value.
We believe that we are in material compliance with applicable environmental laws.
We are unable to predict the future course of federal, state and local environmental
regulation and legislation. Changes in the environmental regulatory framework could have a material
adverse effect on our business. In addition, because environmental laws vary from state to state,
expansion of our operations to states where we do not currently operate may subject us to
additional restrictions on the manner in which we operate our facilities.
Intellectual Property
Brookdale®, Hallmark®, Devonshire®, Alterra®, Crossings®, Wynwood®, Sterling House®, Clare
Bridge® and Clare Bridge Cottage® are registered service marks of ours. We also own various domain
names in connection with our facilities.
Leases
Provident Sale-Leasebacks
In each of the following sale-leaseback transactions, Provident entered into the relevant
purchase agreement and master lease agreement with certain of our affiliated entities in 2004. On
June 7, 2005, Ventas announced that it had completed the acquisition of Provident pursuant to the
terms of the Agreement and Plan of Merger dated as of April 12, 2005, pursuant to which Provident
was merged with and into a wholly-owned subsidiary of Ventas.
Alterras Sale of the Alterra/Provident Properties
In the fourth quarter of 2004, pursuant to a stock purchase agreement, or the
Alterra/Provident Purchase Agreement, entered into in June 2004, as amended in October 2004,
between Alterra and Provident, Alterra sold to Provident 100% of the outstanding capital stock of
certain Alterra subsidiaries for an aggregate purchase price of approximately $240.4 million
(including $3.5 million of transaction expenses), or the Alterra/Provident Sale. Pursuant to the
terms of the Alterra/Provident Purchase Agreement, Alterra consummated the Alterra/Provident
Acquisition in two separate closings. The Alterra subsidiaries owned a total of 47 assisted living
facilities, or the Alterra/Provident Properties, together in each case with certain related
personal property. Certain other real and personal property owned by the Alterra subsidiaries and
all
17
of the liabilities and obligations of the Alterra subsidiaries other than certain liabilities
relating to the Alterra/Provident Properties that are not required to be reflected or reserved on a
balance sheet in accordance with GAAP were transferred to or assumed by Alterra or a subsidiary of
Alterra prior to the completion of the Alterra/Provident Sale.
Alterra agreed to indemnify Provident for any losses it may incur as a result of (a) any
inaccuracy or breach of any representation or warranty made by Alterra in the Alterra/Provident
Purchase Agreement, (b) any breach or failure by Alterra to perform its obligations under the
Alterra/Provident Purchase Agreement, (c) any Alterra/Provident Excluded Assets and
Alterra/Provident Excluded Liabilities, (d) certain environmental claims relating to the
Alterra/Provident Properties, (e) any third party claims arising out of actions, omissions, events
or facts occurring on or prior to the closing of the Alterra/Provident Sale relating to the assets,
properties and business of Alterra, and (f) certain fees and expenses of Alterras advisors.
Alterra is not required to indemnify Provident for any loss arising from matters set forth in
clauses (a) and (e) above, which does not exceed $25,000 and has no obligation to indemnify
Provident with respect to any losses until such losses exceed $650,000 and in no event will Alterra
be required to indemnify Provident for losses in excess of $25.0 million that arise from those
matters set forth in clauses (a), (d) and (e) above; provided, however, that such cap shall not
apply to any third-party claim relating to or arising out of the operation of the senior living
business conducted by Alterra and its affiliates, including prior to the closing date of the
Alterra/Provident sale of certain Alterra subsidiaries. In addition, Alterra is not required to
indemnify Provident for breaches of representations and warranties of which Providents officers
obtained actual knowledge prior to the execution of the Alterra/Provident Purchase Agreement.
Alterra is also not required to indemnify Provident for matters of which Providents officers
obtained actual knowledge prior to the closing of the Alterra/Provident Acquisition, unless on or
before such date Provident notified them of such matters and Alterra agreed prior to such date that
Provident was not obligated to close the transactions contemplated by the Alterra/Provident
Purchase Agreement. Moreover, Alterra has generally agreed to indemnify Provident against any tax
liability with respect to periods ending on or before, and transactions occurring before, the
Alterra/Provident Sale. Provident has agreed to release the stockholders of Alterra and their
affiliates (other than Alterra and its subsidiaries) from any claims or losses arising out of the
transactions contemplated by the Alterra/Provident Purchase Agreement.
Provident agreed to indemnify Alterra for any losses it may incur as a result of (a) any
inaccuracy or breach of any representation or warranty made by it, (b) any breach or failure by
Provident to perform its obligations under the Alterra/Provident Purchase Agreement and (c) any
third party claims as a result of any inspections of the Alterra/Provident Properties performed by
Provident. Provident is not required to indemnify Alterra for any loss arising from matters set
forth in clauses (a) and (e) above, which does not exceed $25,000 and Provident has no obligation
to indemnify Alterra with respect to any losses until such losses exceed $650,000 and in no event
will Provident be required to indemnify for losses in excess of $25.0 million that arise from those
matters set forth in clauses (a) and (c) above. Moreover, Provident has generally agreed to
indemnify Alterra against any tax liability (other than tax liability required to be borne or paid
by the Alterra/Provident Tenants (as defined below) pursuant to the Alterra/Provident Property
Leases (as defined below)) with respect to periods beginning after, and transactions occurring
after, the closing of the Alterra/Provident Sale.
Alterra paid all of the expenses incurred in connection with the consummation of the
Alterra/Provident Sale, including certain of Providents expenses. However, upon Alterras request
and pursuant to the terms of the Alterra/Provident Purchase Agreement, Provident funded these
transaction expenses in the aggregate amount of $3.5 million, which were contemplated as part of
the purchase price and lease basis upon which base rent is calculated.
Providents Master Lease Arrangements with Alterra
Each of the Alterra/Provident Properties is owned by a subsidiary of Provident, each an
Alterra/Provident Landlord and leased to a subsidiary of Alterra, each an Alterra/Provident Tenant.
Each Alterra/Provident Tenant entered into a master sublease agreement with Alterra relating to the
possession, management and operation of each of the Alterra/Provident Properties, or the
Alterra/Provident Sublease Agreements.
18
Concurrently with the consummation of the Alterra/Provident Sale, subsidiaries and/or
affiliates of Alterra entered into master lease arrangements with Provident, which include (a) two
master lease agreements covering the Alterra/Provident Properties, each an Alterra/Provident
Property Lease, (b) an agreement regarding leases, or the Alterra/Provident Agreement Regarding
Leases, entered into between the parent company of the Alterra/Provident Tenants or ALS Holdings
and the parent company of each of the owners of the Alterra/Provident Properties, or PSLT-ALS
Holdings, (c) a lease guaranty by ALS Holdings with respect to each Alterra/Provident Property
Lease, and (d) a guaranty of the Alterra/Provident Agreement Regarding Leases by Alterra.
Each Alterra/Provident Property Lease is for an initial term of 15 years, with two five-year
renewal options at Alterras election, provided that, among other things, (i) no event of default
exists under any Alterra/Provident Property Lease or under the Alterra/Provident Agreement
Regarding Leases and (ii) no management termination event (as defined in the Alterra/Provident
Agreement Regarding Leases) has occurred and is continuing beyond any applicable cure period.
Pursuant to the Alterra/Provident Agreement Regarding Leases, the renewal option may only be
exercised with respect to all of the Alterra/Provident Properties.
Under the terms of the Alterra/Provident Property Leases, the Alterra/Provident Tenants are
obligated to pay base rent in an amount equal to the Alterra/Provident Lease Rate (as defined
below) multiplied by the sum of the purchase price (including certain transaction costs incurred in
connection with the Alterra/Provident Sale which, at Alterras election, Provident actually paid
(including financing costs and debt assumption fees) in the amount of $3.5 million) plus any
subsequent amounts Provident funds in connection with capital improvements as described in each
Alterra/Provident Property Lease and the Alterra/Provident Agreement Regarding Leases, such sum,
the Alterra/Provident Lease Basis.
The initial lease rate for the first year of each of the Alterra/Provident Property Leases is
9.625%, as the same may be escalated, the Alterra/Provident Lease Rate. Commencing on November 1,
2005 and January 1, 2006, respectively, for each of the Alterra/Provident Leases, and annually
thereafter, the Alterra/Provident Lease Rate will be increased by an amount equal to the lesser of
(i) four times the percentage increase in the Consumer Price Index during the immediately preceding
year or (ii) 2.5%, or the Alterra/Provident Annual Increase. During the first year of each renewal
term of the Alterra/Provident Property Leases, the Alterra/Provident Lease Basis will be adjusted
to equal the greater of (i) the then current fair market value of the Alterra/Provident Properties
as increased by amounts delivered by the Alterra/Provident Landlord to the Alterra/Provident Tenant
for capital expenditures (as determined by mutual agreement, or if no such agreement is reached, by
an acceptable appraisal method) or (ii) the Alterra/Provident Lease Basis for the immediately
preceding calendar month. Rent under the Alterra/Provident Property Leases will continue to be
escalated in accordance with the Alterra/Provident Annual Increase during each renewal term. Rent
under the Alterra/Provident Property Leases is paid in arrears on a monthly basis.
The Alterra/Provident Property Leases include representations, warranties and covenants
customary for sale-leaseback transactions. Lease payments are absolute triple-net, with the
Alterra/Provident Tenants responsible for the payment of all taxes, assessments, utility expenses,
insurance premiums and other expenses relating to the operation of the Alterra/Provident
Properties. In addition, the Alterra/Provident Tenants are required to comply with the terms of the
mortgage financing documents encumbering the Alterra/Provident Properties, if and to the extent
that, among other things, the terms of such mortgage financings are commercially reasonable and
consistent with other mortgage financings of comparable properties in the then current market.
Provident may, in Providents sole discretion, upon the request of any Alterra/Provident
Tenant, fund additional necessary capital improvements to the properties. If Provident funds any
such amounts, the Alterra/Provident Lease Basis shall be increased on a dollar-for-dollar basis for
the amounts Provident funds. In addition, if PSLT-ALS Holdings, ALS Holdings and Alterra mutually
determine that there is an extraordinary capital expenditure requirement at one or more of the
Alterra/Provident Properties, or if PSLT-ALS Holdings and ALS Holdings mutually agree that a
capital improvement at one or more of the Alterra/Provident Properties is necessary for the
applicable Alterra/Provident Property to be in compliance with legal requirements, PSLT-ALS
Holdings agreed to fund up to $5 million in the aggregate over the term of the Alterra/Provident
Property Leases with respect to all of the Alterra/Provident Properties and the
19
amount that Provident funds will be added to the Alterra/Provident Lease Basis. The
Alterra/Provident Tenants have covenanted to keep the Alterra/Provident Properties in good
condition and repair.
The Alterra/Provident Property Leases also require the Alterra/Provident Tenants to spend on
capital expenditures and improvements, in the aggregate among the Alterra/Provident Properties, at
least $400 per unit per year, or the Alterra/Provident Capital Improvement Amount, which amount
will be increased annually by the percentage increase in the Consumer Price Index. If in any year
the Alterra/Provident Tenants do not expend the entire Alterra/Provident Capital Improvement
Amount, the unspent portion of such funds will be deposited into an escrow account with Provident
or with Providents mortgage lender, which funds will be available for property capital
expenditures and capital improvements; provided that such funds will not be made available to the
Alterra/Provident Tenants until such time as the Alterra/Provident Tenants have expended the
Alterra/Provident Capital Improvement Amount, in the aggregate, in such year. In addition,
Provident has the right to require reserve funding of the Alterra/Provident Capital Improvement
Amount upon its request or as required by a mortgage lender. Provident and the Alterra/Provident
Tenants have also agreed to review periodically the Alterra/Provident Capital Improvement Amount to
adjust as necessary to properly maintain the properties in accordance with the requirements of the
Alterra/Provident Property Leases.
The Alterra/Provident Agreement Regarding Leases provides that, commencing on the first month
of the first calendar quarter which occurs after the commencement date of the Alterra/Provident
Agreement Regarding Leases, and on the first month of each calendar quarter thereafter, ALS
Holdings shall deposit with PSLT-ALS Holdings as security for the performance of the terms,
conditions and provisions of the Alterra/Provident Agreement Regarding Leases and the
Alterra/Provident Property Leases, 50% of excess cash flow for the prior calendar quarter, until
such time as the amount held as the security deposit is equal to $10 million. At ALS Holdings
option, ALS Holdings may post letters of credit in such amounts in lieu of depositing a cash
security deposit. For the foregoing purposes, excess cash flow will be computed by taking the net
operating income for all of the Alterra/Provident Properties and subtracting the Alterra/Provident
Base Rent payable in the aggregate under all of the Alterra/Provident Property Leases. If the
Alterra/Provident Properties achieve and maintain a lease coverage ratio of at least 1.15 to 1.00
for two consecutive six month periods, then the security deposit will be returned to ALS Holdings.
For the foregoing purposes, the lease coverage ratio will be computed by taking the net operating
income for all of the Alterra/Provident Properties (subject to certain adjustments), and dividing
it by the applicable Alterra/Provident Base Rent payable in the aggregate under all of the
Alterra/Provident Property Leases.
The Alterra/Provident Agreement Regarding Leases also provides that PSLT-ALS Holdings may
cause to be terminated the Alterra/Provident Sublease Agreements upon the occurrence of certain
events, including if any Alterra/Provident Tenant fails to make a rental payment under the
Provident/Alterra Master Lease and ALS Holdings fails to make rental payments under the Agreement
Regarding Leases and the failure goes uncured for more than 30 days, if an event of default has
occurred and remains uncured under any of the Alterra/Provident Property Leases or under the
Alterra/Provident Agreement Regarding Leases, or if the Alterra operator becomes bankrupt or
insolvent, has bankruptcy proceedings filed against it or voluntarily files for bankruptcy. In
addition, PSLT-ALS Holdings may cause to be terminated the Alterra/Provident Sublease Agreements if
the Alterra/Provident Properties fail to maintain on a quarterly basis a lease coverage ratio
(measured quarterly on a rolling four-quarter basis) of at least 1.05 to 1.00 during any of the
first through third lease years, and at least 1.10 to 1.00 during any of the fourth through
fifteenth lease years and during each renewal term. ALS Holdings or the Alterra operator has the
right to cure a failure to maintain the required lease coverage ratio by posting cash or a letter
of credit in an amount sufficient to decrease, on a dollar-for-dollar basis, the aggregate
applicable Alterra/Provident Base Rent reflected in the denominator of the lease coverage ratio
calculation to the extent necessary to be within compliance. This cure option may only be exercised
two times during the first through tenth years of the initial term. If PSLT-ALS Holdings terminates
any Alterra/Provident Sublease Agreement and replaces the Alterra operator with a manager or
operator other than an affiliate of Alterra, the Alterra/Provident Tenant has the right to
terminate the Alterra/Provident Property Lease with respect to the facility to which such
Alterra/Provident Sublease Agreement has been terminated. If PSLT-ALS Holdings terminates one or
more of the Alterra/Provident Management Agreements but the Alterra/Provident Tenants for such
applicable Alterra/Provident Properties do not terminate the applicable Alterra/Provident Property
Leases with respect to the applicable facilities, the Alterra/Provident Tenant will enter into a
new management agreement with a replacement manager designated by PSLT-ALS Holdings and is required
to pay such replacement manager the management fee
20
pursuant to the replacement management agreements, provided that the Alterra/Provident Tenants
will be entitled to a credit against base rent for any payments (excluding out-of-pocket
reimbursements) payable to such replacement manager in excess of an amount equal to five percent of
gross revenues.
Each Alterra/Provident Property Lease is unconditionally guaranteed by ALS Holdings, and ALS
Holdings obligations under the Alterra/Provident Agreement Regarding Leases are unconditionally
guaranteed by Alterra. Under the Alterra/Provident Property Leases, the Alterra/Provident Tenants
agreed to indemnify Provident from liabilities related to the occupancy and operation of the
Alterra/Provident Properties prior to and during the term of the Alterra/Provident Property Leases,
with such indemnification continuing for 24 months following the termination of any such
Alterra/Provident Property Lease.
In connection with Providents existing mortgage financing for the Alterra/Provident
Properties, the applicable Alterra/Provident Tenant has subordinated its rights to those of the
applicable mortgage lender, and such mortgage lender has entered into a subordination,
non-disturbance and attornment agreement agreeing not to disturb such Alterra/Provident Tenants
right to possession. Additionally, Alterra has agreed to guaranty certain payments under the
existing mortgage financing including, without limitation, payments required in connection with
failure to meet certain debt service coverage ratios.
Each Alterra/Provident Property Lease prohibits the assignment of any Alterra/Provident
Property Lease by the applicable Alterra/Provident Tenant. The Alterra/Provident Agreement
Regarding Leases also prohibits certain other changes of control of certain Alterra entities,
which includes with certain exceptions (i) the acquisition or attainment by any means by any
person, or two or more persons acting in concert, of direct or indirect beneficial ownership
(within the meaning of Rule 13d-3 promulgated under the Exchange Act) or control of 50% or more, or
rights, options or warrants to acquire 50% or more, of the voting stock or membership interests in
Alterra, ALS Holdings or in any of the Alterra/Provident Tenants, or (ii) the merger or
consolidation of Alterra, ALS Holdings, any Alterra/Provident Tenant or any Person that directly or
indirectly owns more than 50% of the membership interests in ALS Holdings or any Alterra/Provident
Tenant with or into any other person, or (iii) any one or more sales or conveyances to any person
of all or substantially all of the assets of Alterra, ALS Holdings or any Alterra/Provident Tenant.
However, the sale of 50% or more of Alterras outstanding stock by its stockholders, or the sale of
50% or more of the voting stock or membership interests in any direct or indirect parent of
Alterra, does not require Providents or PSLT-ALS Holdings consent if, among other things, ALS
Holdings provides evidence reasonably satisfactory to PSLT-ALS Holdings that Alterra or any
successor guarantor under the terms of such transaction (i) has industry experience in owning,
operating and managing senior living properties that is at least comparable to or better than that
of Alterra and (ii) has a net worth at least equal to the net worth of Alterra immediately prior to
such transaction (which net worth determination shall not take into account any extraordinary and
non-recurring transactions during the 12 months prior to such transaction which reduces the net
worth of Alterra), both of which conditions were met in connection with the formation transactions
described in Business History. In addition, Providents consent is not required in connection
with any initial public offering or other equity-raising transaction of Alterra or any direct or
indirect parent of Alterra or any direct or indirect transfer of less than 50% of the ownership
interest in Alterra, provided that the stockholders who control management of Alterra as of the
date of the Lease continue to do so.
Each Alterra/Provident Lease provides that a default pertaining to a single facility covered
by one of the Alterra/Provident Leases is an event of default with respect to all of the facilities
covered by such lease. In addition, a default by any Alterra/Provident Tenant under its respective
lease also causes a default under the Alterra/Provident Agreement Regarding Leases in certain
circumstances.
BLCs Sale of the BLC/Provident Properties
In October 2004, pursuant to a stock purchase agreement, or the BLC/Provident Purchase
Agreement, entered into in June 2004 between Fortress Brookdale Acquisition LLC, or FBA, and
Provident, FBA sold 100% of the outstanding capital stock of the predecessor to BLC, Brookdale
Living Communities, Inc., or Old Brookdale, to Provident for an aggregate purchase price of
approximately $742.4 million (including $7.4 million of transaction expenses), or the BLC/Provident
Sale. Old Brookdale indirectly owned 21 senior living facilities, or the BLC/Provident Properties,
together with certain related personal property. Prior to the closing of the BLC/Provident Sale in
October 2004, all of the other real and personal property owned by Old
21
Brookdale, all of the liabilities and obligations of Old Brookdale other than the mortgage
debt Provident assumed, and certain liabilities relating to the BLC/Provident Properties that are
not required to be reflected or reserved on a balance sheet in accordance with GAAP, the
BLC/Provident Excluded Assets and BLC/Provident Excluded Liabilities were transferred to or assumed
by BLC Senior Holdings Inc., which was subsequently renamed Brookdale Living Communities, Inc.
(which we refer to as New Brookdale or BLC), or one of its wholly-owned subsidiaries.
New Brookdale agreed to indemnify Provident for any losses Provident may incur as a result of
or in connection with (a) any inaccuracy or breach of any representation or warranty made by
Fortress Brookdale Acquisition LLC or New Brookdale in the BLC/Provident Purchase Agreement, (b)
any breach or failure by FBA or New Brookdale to perform its obligations under the BLC/Provident
Purchase Agreement, (c) any BLC/Provident Excluded Assets and BLC/Provident Excluded Liabilities,
(d) certain environmental claims relating to the BLC/Provident Properties, (e) any third party
claims arising out of actions, omissions, events or facts occurring on or prior to the closing of
Providents purchase of the BLC/Provident Properties relating to the assets, properties and
business of Old Brookdale, and (f) certain fees and expenses of FBAs, New Brookdales and Old
Brookdales advisers. New Brookdale is not required to indemnify Provident for any loss which does
not exceed $100,000 and has no obligation to indemnify Provident with respect to certain losses
until such losses exceed $2.0 million, and in no event will New Brookdale be required to indemnify
Provident for losses in excess of $75.0 million that arise from those matters set forth in clauses
(a), (d) and (e) above; provided that such cap shall not apply to any third-party claim relating to
or arising out of the senior living business conducted by FBA, the Indemnitor and their respective
affiliates (prior to the closing date), by Old Brookdale and its subsidiaries. In addition, New
Brookdale is not required to indemnify Provident for breaches of representations and warranties of
which Providents officers obtained actual knowledge prior to the execution of the BLC/Provident
Purchase Agreement. New Brookdale is also not required to indemnify Provident for breaches of
representations and warranties of which Providents officers obtained actual knowledge prior to the
closing of the BLC/Provident Sale, unless on or before such date Provident notified them of such
matters and New Brookdale and FBA agreed prior to such date that Provident was not obligated to
close the transactions contemplated by the BLC/Provident Purchase Agreement. Moreover, New
Brookdale has generally agreed to indemnify Provident against any tax liability with respect to
periods ending on or before, and transactions occurring before, the BLC/Provident Sale. Provident
has agreed to release FBA and its affiliates (other than New Brookdale and its subsidiaries) from
any claims or losses arising out of the transactions contemplated by the BLC/Provident Purchase
Agreement.
Provident agreed to indemnify FBA and New Brookdale against any losses that either may incur
as a result of (a) any inaccuracy or breach of any representation or warranty made by Provident,
(b) any breach by Provident to perform its obligations under the BLC/Provident Purchase Agreement
and (c) certain third party claims as a result of any inspections of the BLC/Provident Properties
performed by Provident. Provident is not required to indemnify FBA and New Brookdale for any loss
which does not exceed $75,000 and Provident has no obligation to indemnify with respect to certain
losses until such losses exceed $2.0 million, and in no event will Provident be required to
indemnify for losses in excess of $75.0 million which arise from those matters set forth in clauses
(a) and (c) above. Moreover, Provident has generally agreed to indemnify New Brookdale against any
tax liability (other than tax liability required to be borne or paid by the BLC/Provident Tenants
(as defined below) pursuant to the BLC/Provident Property Leases) with respect to periods
beginning, and transactions occurring, after the closing of the BLC/Provident Sale.
All of the expenses incurred in connection with the consummation of the BLC/Provident Sale,
including certain of Providents expenses, were payable by FBA. However, upon New Brookdales
request and pursuant to the terms of the BLC/Provident Purchase Agreement, Provident funded these
transaction expenses in the aggregate amount of $7.4 million, which were contemplated as part of
the purchase price and lease basis upon which base rent is calculated.
BLCs Master Lease Arrangements With Provident
Each BLC/Provident Property is owned by a separate subsidiary of Provident and leased to a
subsidiary of BLC, each a BLC/Provident Tenant. Each BLC/Provident Tenant entered into a management
agreement with another subsidiary of BLC relating to the management and operation of each of the
BLC/Provident Properties, or the BLC/Provident Management Agreements.
22
Concurrently with the consummation of the BLC/Provident Sale, subsidiaries and/or affiliates
of BLC entered into master lease arrangements with Provident, which include (a) property lease
agreements for each of the BLC/Provident Properties, each a BLC/Provident Property Lease, (b) an
agreement regarding leases, or the BLC/Provident Agreement Regarding Leases, entered into between
the parent company of the BLC/Provident Tenants, or BLC Holdings, and the parent company of each of
the owners of the BLC/Provident Properties, or PSLT-BLC Holdings, (c) a lease guaranty by BLC
Holdings with respect to each BLC/Provident Property Lease, and (d) a guaranty of the BLC/Provident
Agreement Regarding Leases by BLC.
Each BLC/Provident Property Lease is for an initial term of 15 years ending December 31, 2019,
with two ten-year renewal options at BLCs election, provided that, among other things, (i) no
event of default exists under any BLC/Provident Property Lease or under the BLC/Provident Agreement
Regarding Leases and (ii) no management termination event (as defined in the BLC/ Provident
Agreement Regarding Leases) has occurred on the date that BLC Holdings exercises the renewal option
or on the commencement date of the renewal period. Pursuant to the BLC/Provident Agreement
Regarding Leases, the renewal option may be exercised only with respect to all of the BLC/Provident
Properties.
Under the terms of the BLC/Provident Property Leases, the BLC/Provident Tenants are obligated
to pay base rent in an amount equal to the BLC/Provident Lease Rate (as defined below) multiplied
by the sum of the purchase price (including certain transaction costs incurred in connection with
the BLC/Provident Sale which, at BLCs election, Provident actually paid (including financing costs
and debt assumption fees) in the amount of $7.4 million) plus any subsequent amounts Provident
funds in connection with capital improvements as described in each BLC/Provident Property Lease and
the BLC/Provident Agreement Regarding Leases, such sum, the BLC/Provident Lease Basis.
The initial lease rate for the first year of each BLC/Provident Property Lease is 8.1%, or the
BLC/Provident Lease Rate. Commencing on January 1, 2006, and annually thereafter, the BLC/Provident
Lease Rate will be increased, as the same may be escalated, the BLC/Provident Annual Increase, by
an amount equal to the lesser of (i) four times the percentage increase in the Consumer Price Index
during the immediately preceding year or (ii) 3%. During the first year of each renewal term of the
BLC/Provident Property Leases, (a) the BLC/Provident Lease Rate will be adjusted to equal the
greater of (i) the then current fair market BLC/Provident Lease Rate (as determined by mutual
agreement, or if no such agreement is
reached, by an acceptable appraisal method) or (ii) the prior years BLC/Provident Lease Rate
times the BLC/Provident Annual Increase, and (b) the BLC/Provident Lease Basis will be adjusted to
equal the greater of (i) the then current fair market value of the BLC/Provident Properties (as
determined by mutual agreement, or if no such agreement is reached, by an acceptable appraisal
method) or (ii) the BLC/Provident Lease Basis for the immediately preceding calendar month (as such
amounts in (i) and (ii) above are increased by amounts Provident funds in connection with capital
improvements, as described in each BLC/ Provident Property Lease and the BLC/Provident Agreement
Regarding Leases).
In addition, base rent will be increased or decreased by a floating adjustment tied to
fluctuations in Providents floating rate-based mortgage indebtedness. The floating adjustment is
an amount computed monthly equal to the increase or decrease in the applicable index (LIBOR, Prime
or BMA) from a base value multiplied by the aggregate outstanding principal amount of all floating
rate mortgages encumbering the BLC/Provident Properties (i.e., the dollar amount of the
BLC/Provident Floating Rate Debt (as defined below) assumed by Provident at the inception of the
BLC/Provident Property Leases, plus any additional amounts related to any refinancing advanced by
Provident to the BLC/Provident Tenants pursuant to the terms of the BLC/Provident Property Leases
and the BLC/Provident Agreement Regarding Leases) other than from refinancings under which BLC
Holdings has not elected to receive any proceeds, or the BLC/Provident Floating Rate Debt. Rent
under the BLC/Provident Property Leases will continue to be escalated in accordance with the
BLC/Provident Annual Increase and the floating adjustment during each renewal term; provided,
however, that with respect to any floating rate mortgages, the floating adjustment will apply only
through the maturity date of any underlying BLC/Provident Floating Rate Debt encumbering the
BLC/Provident Property at the commencement date of the respective BLC/Provident Property Lease and
with respect to any refinancings that BLC either requests or under which BLC requests net proceeds
(as described below). Rent under the BLC/Provident Property Leases is to be paid in arrears on a
monthly basis.
23
The BLC/Provident Property Leases include representations, warranties and covenants customary
for sale-leaseback transactions. Lease payments are absolute triple-net, with the BLC/Provident
Tenants responsible for the payment of all taxes, assessments, utility expenses, insurance premiums
and other expenses relating to the operation of the BLC/Provident Properties. In addition, the
BLC/Provident Tenants are required to comply with the terms of the mortgage financing documents
encumbering the BLC/Provident Properties, if and to the extent that, among other things, the terms
of such mortgage financings are commercially reasonable and consistent with other mortgage
financings of comparable properties in the then-current market.
Provident may, in its sole discretion, upon the request of the BLC/Provident Tenant, fund
additional necessary capital improvements to the properties. If Provident funds any such amounts,
the BLC/Provident Lease Basis shall be increased on a dollar for dollar basis for the amounts
Provident funds. In addition, if Provident, the BLC/Provident Tenant and the manager mutually
determine that there is an extraordinary capital expenditure requirement at one or more of the
BLC/Provident Properties, or if Provident and any BLC/Provident Tenant mutually agree that a
capital improvement at one or more of the BLC/Provident Properties is necessary for the applicable
BLC/Provident Property to be in compliance with legal requirements, Provident has agreed to fund up
to $5.0 million in the aggregate over the term of the BLC/Provident Property Leases with respect to
all of the BLC/Provident Properties and the amount that Provident funds will be added to the
BLC/Provident Lease Basis. The BLC/Provident Tenants have covenanted to keep the BLC/Provident
Properties in good condition and repair and operate them in a fashion similar to their operations
on the commencement date of the BLC/Provident Property Leases.
The BLC/Provident Property Leases also require the BLC/Provident Tenants to spend, in the
aggregate among the BLC/Provident Properties, at least $450 per unit per year, or the BLC/Provident
Capital Improvement Amount, which amount will be increased annually by the percentage increase in
the Consumer Price Index. Provident has the right to require reserved funding of the BLC/Provident
Capital Improvement Amount upon its request or as required by a mortgage lender. Provident and the
BLC/Provident Tenants have also agreed to review periodically BLC/Provident Capital Improvement
Amount to adjust as necessary to properly maintain the properties in accordance with the
requirements of the BLC/Provident Property Leases.
If PSLT-BLC Holdings or any of the lessors under the BLC/Provident Property Leases desire to
enter into a new mortgage financing or a refinancing of an existing mortgage or otherwise obtain
additional mortgage
debt encumbering any of the BLC/Provident Properties through December 31, 2010, provided there
is no event of default, Provident will deliver notice thereof to BLC Holdings together with a copy
of a bona fide term sheet setting forth the proposed terms of such mortgage financing. BLC Holdings
may elect to have the applicable BLC/Provident Tenant obtain the net proceeds of any such financing
or may request that Provident obtain a financing that will provide additional net proceeds for the
applicable BLC/Provident Tenant. In addition, BLC Holdings has the right, through December 31,
2010, to request two times per calendar year that Provident attempt to obtain a new mortgage or a
refinancing of an existing mortgage with respect to the BLC/Provident Properties. Provident has
agreed that it will use commercially reasonable efforts to obtain any such financing but will be
obligated only to seek such new financing from the holder of the mortgage financing then in place
with respect to the applicable BLC/Provident Property.
Net financing or refinancing proceeds advanced by Provident to the BLC/Provident Tenants as
described in the immediately preceding paragraph, each a BLC/Provident Tenant Refinance Advance,
will be added to the BLC/Provident Lease Basis under the applicable BLC/Provident Property Lease.
All fees, penalties, premiums or other costs related to any BLC/Provident Tenant Refinance Advance
will also be included in the BLC/Provident Lease Basis, except that if the applicable BLC/Provident
Tenant obtains net proceeds of any financing Provident initiates, then only such portion of the
fees, penalties, premiums or other costs related to any such BLC/Provident Tenant Refinance
Advance, as it relates to the proceeds disbursed to the applicable BLC/Provident Tenant, will be
included in the BLC/Provident Lease Basis. In addition, if the monthly debt service relating to a
BLC/Provident Tenant Refinance Advance exceeds the amount of rent that will be payable relating to
the increase in the BLC/Provident Lease Basis as a result of such BLC/Provident Tenant Refinance
Advance, then the applicable BLC/Provident Tenant is required to pay the excess, and under certain
circumstances the applicable BLC/Provident Tenant will also be required to pay additional amounts
24
relating to increases in debt service and other costs with respect to the remaining portion of the
balance of the refinancing, or the Additional Debt Service Costs.
Under the BLC/Provident Agreement Regarding Leases, Provident agreed that, through December
31, 2010, PSLT-BLC Holdings will not (i) pledge or otherwise encumber its interest in any of the
lessors under the BLC/Provident Property Leases, or (ii) permit the lessors under the BLC/Provident
Property Leases to pledge or otherwise encumber the BLC/Provident Properties or their interests in
the BLC/Provident Property Leases, other than any existing mortgages, new mortgages, refinancings
of existing mortgages or other additional mortgage debt encumbering the BLC/Provident Properties.
In addition, Provident agreed that it will not, and that PSLT-BLC Holdings and the lessors under
the BLC/Provident Property Leases will not, enter into any agreement which contains covenants or
other agreements expressly restricting the ability of any lessor under the BLC/Provident Property
Leases to enter into a financing which has been requested by BLC Holdings, as described above, or
expressly limiting the amount that may be borrowed thereunder, except for any existing mortgages,
new mortgages, refinancings of existing mortgages or other additional mortgage debt that may
encumber the BLC/Provident Properties from time to time.
Pursuant to the BLC/Provident Agreement Regarding Leases, FBA deposited $20.0 million at
closing with PSLT-BLC Holdings as security for the performance of the terms, conditions and
provisions of the BLC/Provident Agreement Regarding Leases and the BLC/Provident Property Leases.
Provided there is no event of default under the BLC/Provident Agreement Regarding Leases, BLC
Holdings has the right to request that portions of the security deposit be paid to the
BLC/Provident Tenants to reimburse them for the expenditure requirement under each of the
BLC/Provident Property Leases with respect to capital improvements of $450 per unit per year (in
the aggregate) among the BLC/Provident Properties, up to a maximum amount of $600 per unit per
year. If the BLC/Provident Properties achieve and maintain a lease coverage ratio of at least 1.10
to 1.00 for a consecutive twelve month period, then $10.0 million of the security deposit will be
returned to BLC Holdings. If the BLC/Provident Properties achieve and maintain a lease coverage
ratio of at least 1.15 to 1.00 for a consecutive twelve month period, then $15.0 million of the
security deposit will be returned to BLC Holdings. Any balance of the security deposit will be
returned to BLC Holdings if the BLC/Provident Properties achieve and maintain a lease coverage
ratio of at least 1.20 to 1.00 for twelve consecutive months. For the foregoing purposes, the lease
coverage ratio will be computed by taking the net operating income for all of the BLC/Provident
Properties (subject to certain adjustments, including reductions for management fees and capital
expenditure requirements), and dividing it by base rent payable and Additional Debt Service Costs
in the aggregate under all of the BLC/Provident Property Leases.
The BLC/Provident Agreement Regarding Leases also provides that PSLT-BLC Holdings may
terminate the BLC/Provident Management Agreements upon the occurrence of certain events, including
if any BLC/Provident Tenant fails to make a rental payment and the failure goes uncured for more
than 30 days, if an event of default has occurred and remains uncured under any of the
BLC/Provident Property Leases or under the BLC/Provident Agreement Regarding Leases, or if the
Brookdale manager becomes bankrupt or insolvent, has bankruptcy proceedings filed against it or
voluntarily files for bankruptcy. In addition, PSLT-BLC Holdings may terminate the BLC/Provident
Management Agreements if the BLC/Provident Properties fail to maintain on a quarterly basis a lease
coverage ratio (subject to certain adjustments) of at least 1.05 to 1.00 from January 1, 2009
through December 31, 2011; 1.10 to 1.00 from January 1, 2012 through December 31, 2016; and 1.15 to
1.00 from January 1, 2017 through December 31, 2019 and during each renewal term. BLC Holdings or
the Brookdale manager has the right to cure a failure to maintain the required lease coverage ratio
by posting cash or a letter of credit in an amount sufficient to increase on a dollar-for- dollar
basis the net operating income reflected in the numerator of the lease coverage ratio calculation
to the extent necessary to be within compliance. This cure option is available through December 31,
2014 and may only be exercised two times thereafter through December 31, 2019. If PSLT-BLC Holdings
terminates the BLC/Provident Management Agreement and replaces the Brookdale manager with a manager
other than an affiliate of Brookdale, the BLC/Provident Tenant has the right to terminate the
BLC/Provident Property Leases as to which the BLC/Provident Management Agreements have been
terminated. If PSLT-BLC Holdings terminates one or more of the BLC/Provident Management Agreements
but the BLC/Provident Tenants for such applicable BLC/Provident Properties do not terminate the
applicable BLC/Provident Property Leases, the BLC/Provident Tenants will enter into new management
agreements with a replacement manager designated by PSLT-BLC Holdings and will be required to pay
any replacement manager the management fee pursuant to the replacement management agreements,
provided that the BLC/Provident
25
Tenants will be entitled to a credit against base rent for any
payments (excluding out-of-pocket reimbursements) payable to such replacement manager in excess of
an amount equal to five percent of gross revenues.
Each BLC/Provident Property Lease is unconditionally guaranteed by BLC Holdings and BLC
Holdings obligations under the BLC/Provident Agreement Regarding Leases are unconditionally
guaranteed by BLC. Under the BLC/Provident Agreement Regarding Leases, it is a default if the net
worth of BLC declines to less than $75.0 million; provided that Brookdale may cure any such default
by depositing cash collateral in the amount of (i) one months rent under all of the BLC/Provident
Property Leases, if BLCs net worth is between $50.0 million and $75.0 million; (ii) three months
rent, if BLCs net worth is between $25.0 million and $50.0 million; and (iii) six months rent, if
BLCs net worth is $25.0 million or less. For purposes of the foregoing net worth test, BLCs net
worth means the sum of BLCs net worth, determined in accordance with GAAP, plus the deferred
gain that results from the transactions contemplated by the BLC/Provident Stock Purchase
Agreement, which, for the purposes of the BLC/Provident Agreement Regarding Leases is deemed not to
exceed $110.0 million. Under the BLC/Provident Property Leases, the BLC/Provident Tenants agreed to
indemnify Provident from all liabilities related to the occupancy and operation of the
BLC/Provident Properties prior to and during the term of the BLC/Provident Property Leases, with
such indemnification continuing for twelve months following any termination of the BLC/Provident
Property Leases for any claims made with respect to incidents occurring prior to the end of the
lease term.
In connection with any new mortgage financing, the applicable BLC/Provident Tenant will
subordinate its rights to those of such new mortgage lender, provided such mortgage lender enters
into a subordination, non-disturbance and attornment agreement and agrees not to disturb such
BLC/Provident Tenants right to possession.
BLC has a right of first refusal if certain conditions set forth in that certain letter
agreement dated March 28, 2005 are met. If, during the initial term, Provident receives a bona fide
offer to purchase any of the properties leased to BLC that Provident seeks to accept, Provident
will notify BLC of the offer and BLC has five days from receipt of the notice of proposed sale to
notify Provident of its election to purchase all but not less than all of the property or
properties that are the subject of said notice (or ownership interests in the applicable
BLC/Provident Landlords) at the price reflected in the bona fide offer, or the BLC/Provident
Purchase Notice. BLC is also required to pay Provident a non-refundable deposit of 2% of the
purchase price within three business days of the BLC/Provident Purchase Notice and to close on the
purchase of the properties within 60 days following the BLC/Provident Purchase Notice. In the event
BLC does not give
notice that it wishes to acquire the properties in question, or pay the deposit or close on
the properties within these time frames, the right of first refusal is deemed waived with regard to
the proposed sale. Further, if BLC gives the BLC/Provident Purchase Notice and pays the deposit,
but then fails to close (except under limited circumstances out of BLCs control), the entire right
of first refusal automatically becomes null and void as to all of the properties leased to BLC.
Notwithstanding the receipt of a BLC/Provident Purchase Notice, at any time prior to the closing of
the sale of the properties to BLC under the right of first refusal, Provident may nevertheless
proceed to sell the properties that were the subject of the bona fide offer to any third party so
long as Provident pays BLC an amount equal to two times the amount of the deposit upon the closing
of such sale (which amount includes a refunding of the deposit).
Each of the BLC/Provident Property Leases prohibits the assignment of any BLC/Provident
Property Lease by the applicable BLC/Provident Tenant. The BLC/Provident Agreement Regarding Leases
also prohibits certain other changes of control of BLC entities, which includes (i) the
acquisition or attainment by any means by any person, or two or more persons acting in concert, of
direct or indirect beneficial ownership (within the meaning of Rule 13d-3 promulgated under the
Exchange Act) or control of 50% or more, or rights, options or warrants to acquire 50% or more, of
the voting stock or membership interests in BLC, BLC Holdings or in any of the BLC/Provident
Tenants, or (ii) the merger or consolidation of BLC, BLC Holdings, any of the BLC/Provident Tenants
or any Person that directly or indirectly owns more than 50% of the membership interests in BLC,
BLC Holdings or any of the BLC/Provident Tenants with or into any other Person, or (iii) any one or
more sales or conveyances to any Person of all or substantially all of the assets of BLC, BLC
Holdings or any of the BLC/Provident Tenants. However, any sale by BLC of all or substantially all
of its assets or any sale of more than 50% of BLCs outstanding stock by its stockholders, or the
sale of more than 50% of the membership interests in FBA, does not require Providents consent if
(i)
26
BLC Holdings provides evidence reasonably satisfactory to PSLT-BLC Holdings that the industry
experience of the guarantor under the terms of such transaction in owning, operating and managing
senior living properties similar to BLCs properties is at least comparable to or better than that
of BLC and (ii) the guarantor under the terms of such transaction has a net worth at least equal to
$75.0 million both of which conditions were met in connection with the formation transactions
described in Business History. In addition, Providents consent is not required in connection
with (a) any initial public offering or other equity-raising transaction of BLC or (b) any direct
or indirect transfer of less than 50% of the ownership interest in BLC or FBA, if, in the case of a
transfer contemplated by clause (b), the current stockholders or members of BLC or FBA, as the case
may be, continue to control BLC or FBA, as the case may be, following such transfer.
A default by any BLC/Provident Tenant under its BLC/Provident Property Lease causes a default
under the BLC/Provident Agreement Regarding Leases in certain circumstances. In addition, in
certain circumstances termination of some of the BLC/Provident Property Leases may cause an event
of default under facility mortgages.
Ventas Lease Arrangement with BLC
During the first quarter of 2004, the limited partnerships that owned 14 facilities, in which
subsidiaries of BLC held general and limited partnership interests, sold those facilities to Ventas
for approximately $114.6 million. Ventas also acquired another facility from a third party in a
separate transaction. Simultaneously with such sales, six wholly-owned subsidiaries of BLC, or the
Ventas Tenants, entered into and became the tenants under a master lease, or the Ventas Master
Lease, with Ventas. The Ventas Master Lease currently covers 13 facilities, or the Ventas
Properties, and there are two additional facilities that, because of restrictions contained in
their current financings, are leased to Ventas Tenants pursuant to individual leases, or the Other
Ventas Leases (together with the Ventas Master Lease, the Ventas Lease), substantially similar to
the Ventas Master Lease and which will be added to the Ventas Master Lease when their current
financing expires. BLC has guaranteed the Ventas Master Lease for the full and prompt payment and
performance of all of Ventas Tenants obligations under the Ventas Master Lease. The guaranty
requires that BLC maintain a net worth (as defined) of not less than $100.0 million. For purposes
of the foregoing net worth test, BLCs net worth means the sum of BLCs net worth, determined in
accordance with generally accepted accounting principles, or GAAP, plus the deferred gain that
results from the BLC/Provident Stock Purchase Agreement.
The Ventas Master Leases initial term is for 15 years and expires on January 31, 2019. The
Ventas Tenants have two ten-year renewal options under the Ventas Master Lease.
The Ventas Tenants and BLC have posted a security deposit with Ventas in the amount of six
months of lease payments, or $7.4 million (all in the form of letters of credit).
Under the terms of the Ventas Master Lease, the Ventas Tenants currently are obligated to pay
per annum rent of $14.6 million, which amount is net of a $0.2 million rent credit for one
property, or the Ventas Base Rent, in equal monthly installments during the first year of the
lease. The Ventas Base Rent increases annually by the greater of (i) 2.0% and (ii) 75% of the
increase in the consumer price index.
Under the Ventas Master Lease, Ventas Tenants are required to maintain, as of the end of each
fiscal quarter, a portfolio coverage ratio of not less than 1.10:1.00. Failure to do so shall not
be an event of default if (i) the portfolio coverage ratio is greater than or equal to 1.00:1.00
subject to certain adjustments, including reductions for management fees, insurance costs and
capital expenditure requirements, and (ii) within 15 days following the date on which Ventas
Tenants were required to deliver its computation of the portfolio coverage ratio for such fiscal
quarter, Ventas Tenants deposit with Ventas an additional security deposit equal to an amount that,
had such amount been added to the cash flow for such 12 month period, the portfolio coverage ratio
for such period would have been equal to 1.10:1.00. Notwithstanding the forgoing, Ventas Tenants
shall have the ability to cure a breach of the portfolio coverage ratio in such a manner no more
than five times during the term of the lease.
No Ventas Tenant shall amend or otherwise change, by consent, acquiescence or otherwise, the
number of units at any facility (in excess of 2% of the number of such units at any such facility
as of the lease
27
commencement date) or the type and/or licensed capacity at such facility (by more
than 2% of the type and/or licensed capacity at any such facility as of the lease commencement
date).
The Ventas Tenants were required to expend $350 per unit in the first year of the Ventas
Master Lease for capital expenditures. Each year thereafter, the required amount of capital
expenditures is increased by the greater of (x) 1.5% and (y) 75% of the actual increase in the
consumer price index. If the Ventas Tenants fail to make such required capital expenditures, then
Ventas has the right to require the Ventas Tenants to fund a reserve to satisfy Ventas Tenants
annual capital expenditure requirements equal to 1/12 of the difference between the annual capital
expenditure spending requirement and the actual amount budgeted and/or spent by the Ventas Tenants
in the applicable year. Ventas Tenants are also required to deposit into escrow one years worth of
real estate taxes and insurance premiums in monthly installments as a real estate tax reserve and
insurance premium reserve, respectively, all of which has been funded.
Ventas Tenants, BLC, and each of their respective affiliates (excluding, however, Fortress and
Capital Z Partners, and affiliates of each (other than BLC and its direct or indirect
subsidiaries)) shall not participate in the development or construction of any assisted living
facility or senior independent living facility that (i) competes in any way with, directly or
indirectly, or is comparable in any way to, any Ventas Properties, and (ii) is located within a 5
mile radius of any Ventas Property.
The Ventas Tenants have a one time purchase option for all facilities except the Seasons of
Glenview facility located in Glenview, Illinois, during the 15th year of the Ventas Master Lease,
pursuant to which they may purchase the Ventas Properties at their fair market value adjusted to
reflect above or below market financing on the existing financings on the Ventas Properties at the
commencement date of the Ventas Master Lease, provided that there is a minimum purchase price equal
to Ventas purchase price for the Ventas Properties as increased annually by the greater of (i)
1.5% and (ii) 75% of the increase in consumer price index.
The Ventas Master Lease does not permit (i) a conveyance, sale, assignment, transfer, pledge,
hypothecation, encumbrance or other disposition of the direct or indirect interests in the Ventas
Tenants or BLC such that after such disposition any person, together with its affiliates, owns or
controls, directly or indirectly, in the aggregate more than fifty percent of the beneficial
ownership interests of the Ventas Tenants or BLC or possesses, directly or indirectly, the power to
direct or cause the direction of the management or policies of the Ventas Tenants or BLC, whether
through the ability to exercise voting power, by contract or
otherwise, or a Ventas Change of Control; or (ii) BLC from merging or consolidating with any
other person or selling all or substantially all or its assets to any other person on or subsequent
to the date of the entering into of the Ventas Master Lease, unless (a) immediately following such
Ventas Change of Control, BLC has a net worth, as defined above, equal to or greater than $100.0
million; (b) there is no then existing monetary event of default; and (c) such change of control
would not otherwise result in a default or event of default under, and as defined in, the Ventas
Master Lease, the guaranty or the property management contract.
It shall be an event of default if there is (i) a default under the BLC/Provident Lease and
related documents that in the aggregate results in obligations of $2.0 million or more becoming due
and payable, (ii) a default or breach by BLC of any other contract or agreement that in the
aggregate results in more than $10.0 million becoming due and payable; (iii) with certain
exceptions, any material default under any material agreement between the tenants under the Ventas
Lease and the Ventas Landlord (and its affiliates); (iv) a default under any credit, guaranty or
similar agreement where BLC is a party and maintains recourse obligations or provides credit
enhancement support if such default results in acceleration aggregating $25.0 million or more of
indebtedness; or (v) with certain exceptions, any material default under the Other Ventas Leases.
In addition, with certain exceptions any default pertaining to a single facility constitutes an
event of default with respect to all facilities covered by the Ventas Master Lease.
Health Care REITs Master Lease Arrangement with Alterra
In July 2001, individual leases on 38 residences that were previously leased by Alterra from
HCR and its affiliates were terminated, and Alterra entered into a single master lease with HCR and
its affiliates with respect to 36 of such residences. In subsequent amendments, ten additional
properties with a capacity for 424 residents were refinanced out of unaffiliated lender/lessor
portfolios and added to the master lease, and one
28
property originally included in the master lease
was sold and removed from the master lease. As a result, Alterra currently leases 45 facilities
from HCR and its affiliates under the master lease.
The HCR Master Lease is for an initial term that expires March 19, 2017. Alterra has one
fifteen-year renewal option.
Under the terms of the HCR Master Lease, Alterra is obligated to pay monthly base rent, as the
same may be increased from time to time, the HCR Base Rent, based upon the aggregate amount of any
funds advanced by HCR to Alterra pursuant to the terms of the HCR Master Lease (approximately $81.7
million as of time of execution of the HCR Master Lease; subject to adjustment as properties are or
have been added to or removed from the portfolio) multiplied by 10.72%. HCR Base Rent increases
annually to an amount equal to the HCR Base Rent for the prior year plus the lesser of (i) the
maximum rent adjustment (which is equal to the prior years HCR Base Rent multiplied by 1.025) and
(ii) an amount determined by multiplying the prior years HCR Base Rent by the increase in the
consumer price index. If any annual adjustment based on the increase in the consumer price index is
in excess of the maximum rent adjustment, then the excess is applied to previous years in which the
increase was less than the maximum rent adjustment. The current rent payable under the HCR Master
Lease is approximately $13.5 million. The rent payable under the HCR Master Lease is a net rent
payable to HCR, with Alterra responsible for the payment of all taxes, assessments, utility
expenses, insurance premiums and other expenses relating to the operation of the HCR Properties.
Alterra has the option to purchase the HCR Properties upon notice given during the last six
months of the initial term or renewal term, with an option price equal to the greater of (i) any
funds advanced by HCR to Alterra pursuant to the terms of the HCR Master Lease, including the
initial lease advance of approximately $81.7 million, as the same may be adjusted as properties are
or have been added to or removed from the portfolio and (ii) the fair market value of the HCR
Properties at the time of the exercise of the option.
Alterra is required to maintain a letter of credit with HCR as a security deposit for the
performance of Alterras obligations under the HCR Master Lease. The letter of credit currently
held by HCR is approximately $1.1 million provided such amount may be increased to reflect any
additional amounts advanced to Alterra by HCR. Alterras obligation to maintain the letter of
credit terminates if the portfolio coverage ratio (the ratio of (i) portfolio cash flow to (ii) the
rent payments under the HCR Master Lease and all other debt service and lease payments relating to
the HCR Properties) equals or exceeds 1.75:1.00 for four
consecutive fiscal quarters. In addition, Alterra has agreed to use its best efforts to
deliver to HCR additional letters of credit as security deposits equal to approximately $0.7
million.
The HCR Master Lease prohibits the assignment of Alterras interest in the HCR Master Lease
without HCRs consent. A change in Alterras stock ownership is not a prohibited assignment. If
Alterra seeks to effect a merger, consolidation, or other structural change without HCRs consent,
then Alterra must have a net worth (calculated in accordance with GAAP) of $50.0 million
immediately following such transaction.
Alterra must maintain a portfolio coverage ratio in excess of 1.00 for 2005 and 1.20 for each
year thereafter. Alterra must also maintain available working capital per property in the amount of
$100,000. Failure to comply with the aforementioned financial covenants will not constitute an
event of default unless such failure negatively affects 5% or more of the total beds at the HCR
Properties. If the failure affects less than 5% of total beds at the HCR Properties, then Alterra
shall have 90 days after the occurrence of the potential event of default to cure such failure to
comply with the financial covenant. If such potential event of default is not cured within the 90
day period, then Alterra is obligated within 12 months thereafter to either (i) provide a
substitute property for that portion of the HCR Properties that caused the potential event of
default, which substitute property must satisfy all of HCRs underwriting requirements, or (ii)
acquire that portion of the HCR Property which caused the potential event of default at a price
equal to the greater of (a) the fair market value of such HCR Property and (b) the allocated lease
amount for the HCR Property plus 10% of the allocated lease amount. A loss of licensure or a bed
reduction in excess of 3% at any HCR Property shall also constitute an event of default.
If Alterra achieves a facility coverage ratio in excess of 1.30:1.00 for eight consecutive
quarters by July 2005 for the four residences in Valparaiso, Indiana and Vero Beach, Florida, then
HCR has agreed to disburse $250,000 to Alterra as an earn out amount provided that HCRs investment
amount for such residences is less
29
than 90% of their appraised value and provided certain other
conditions in the HCR Master Lease are satisfied. Alterra has satisfied this required facility
coverage ratio through 2004 and expects to continue to do so.
An event of default pertaining to a single facility covered by the HCR Master Lease
constitutes an event of default with respect to all facilities covered by the HCR Master Lease.
SNHs Sale-Leaseback Arrangement with Alterra
On February 28, 2003, pursuant to a purchase and sale agreement, or the SNH Purchase
Agreement, two subsidiaries of Alterra, ALS-Venture II, Inc., now inactive, and Wynwood of Chapel
Hill, LLC, together the Alterra SNH Sellers, sold 25 assisted living properties, or the SNH
Properties, to SNH ALT Leased Properties Trust, or SNH, for an aggregate purchase price of
approximately $61.0 million, or the SNH Sale. Simultaneously, AHC Trailside, Inc., a subsidiary of
Alterra, or AHC Trailside, entered into and became the tenant under a lease with SNH for the SNH
Properties. Pursuant to the SNH Purchase Agreement, the Alterra SNH Sellers have agreed to
indemnify SNH against all obligations, claims, losses, damages, liabilities and expenses arising
out of (i) events, contractual obligations, acts or omissions of the Alterra SNH Sellers occurring
in connection with the ownership or operation of any of the SNH Properties prior to closing of the
SNH Sale or (ii) any damage to property of others or injury to or death of any person or any claims
or any debts or obligations occurring on or about or in connection with any of the SNH Properties
at any time prior to such closing. Subject to the terms of the SNH Lease, SNH has agreed to
indemnify the Alterra SNH Sellers against all obligations, claims, losses, damages, liabilities and
expenses arising out of (i) events, contractual obligations, acts or omissions of SNH that occur in
connection with ownership or operation of any of the SNH Properties on or after closing of the SNH
Sale, or (ii) any damage to property of others or injury to or death of any person or any claims or
any debts or obligations occurring on or about any of the SNH Properties at any time after such
closing.
Effective March 9, 2006, we have guaranteed the payment and performance of AHC Trailsides
obligations under the SNH Lease. Alterra has guaranteed the payment and performance of the
obligations of the Alterra SNH Sellers under the SNH Purchase Agreement. Prior to March 9, 2006,
the lease was guaranteed by Alterra. The obligations of AHC Trailside under the SNH Lease, the
obligations of the Alterra SNH Sellers under the SNH Purchase Agreement and the obligations of
Alterra under its guaranty are secured
by Alterras pledge of 100% of the capital stock of AHC Trailside, security liens on all of
AHC Trailsides personal assets and security liens on all of Alterras personal assets arising from
or used in connection with the SNH Properties.
The SNH Leases initial term, or the SNH Initial Term, expires on December 31, 2017. AHC
Trailside has two fifteen-year renewal options, each, an SNH Renewal Term.
Under the terms of the SNH Lease, AHC Trailside must pay, on a monthly basis, base rent, as
the same may be increased from time to time, the SNH Base Rent, in an amount equal to approximately
$0.6 million. If SNH is required to pay for any repairs, maintenance, renovations, or replacements
at the SNH Properties, the SNH Base Rent increases yearly by an amount equal to (i) the greater of
(a) 10% and (b) the per annum rate for 15 year U.S. treasury obligations plus 500 basis points not
to exceed 11.5% times (ii) the amount so disbursed for such items. AHC Trailside must also pay
additional rent with respect to each lease year, in an amount equal to 10% of the net resident
revenues for each property in excess of the net resident revenue for 2003. Notwithstanding the
above, in no event shall the aggregate amount of SNH Base Rent and additional rent payable in any
calendar year exceed an amount equal to approximately $7.2 million in 2004, as subsequently
increased by 3% per year. The current amount of SNH Base Rent and additional rent payable is
approximately $7.3 million per annum, as may be adjusted simultaneously with an adjustment to SNH
Base Rent pursuant to the SNH Lease or any decrease in the additional rent as a result of the
reduction in the number of units available at the SNH Properties.
The SNH Lease includes representations, warranties and covenants customary for sale-leaseback
transactions. The rent paid by AHC Trailside is absolutely net to SNH, so that the payments yield
to SNH the full amount of the installments or amounts of rent throughout the term. AHC Trailside
has covenanted to keep
30
the leased property and all private roadways, sidewalks, and curbs
appurtenant thereto in good order and repair, reasonable wear and tear excepted.
AHC Trailside has covenanted to maintain a positive tangible net worth (which is defined as
the excess of total assets over total liabilities, excluding from the determination of assets any
items that are treated as intangibles in conformity with GAAP) at all times. AHC Trailside is also
prohibited from creating, incurring, assuming or guaranteeing, or permitting to exist, or becoming
or remaining liable upon any additional indebtedness (with typical exceptions for items incurred in
the ordinary course of operating the SNH Properties). AHC Trailside may not engage in any trade or
business other than the leasing and operating of the SNH Properties.
It is an event of default if there is any direct or indirect change in control of AHC
Trailside or Alterra without consent. A change of control includes (i) the acquisition by any
person, or group of persons acting in concert, of record ownership of, or the right to vote, or the
power to direct the vote of, in excess of 50% of the voting power of the outstanding shares of
voting stock of AHC Trailside or Alterra, (ii) the merger or consolidation of AHC Trailside or
Alterra with or into any other person, (iii) any one or more sales or conveyances to any person of
all or substantially all of its assets or business of AHC Trailside or Alterra, and (iv) a change
in majority of AHC Trailsides or Alterras board of directors (excluding changes where a new
director is elected or approved by a majority of the board in office on the effective date of
Alterra Plan of Reorganization or previously so elected or approved); provided, however, that no
change of control shall be deemed to have occurred as a result or arising out of any acquisition
referred to in clause (i) immediately above with respect to the voting power of the outstanding
shares of voting stock of any parent of AHC Trailside so long as such parent is a guarantor and at
the time of such acquisition and immediately thereafter such parent has a consolidated tangible net
worth at least equal to $50.0 million. Following the purchase of FIT REN by Alterra, as described
in Business History, Alterra had a net worth in excess of $50.0 million and remained a
guarantor of the SNH Lease.
A default pertaining to one facility under the SNH Lease causes a default with respect to all
facilities covered by the SNH Lease. In addition, the following constitute an event of default
under the SNH Lease: (i) if any obligation of AHC Trailside in respect of any indebtedness for
money borrowed or material property or services, or any guaranty related thereto becomes due prior
to maturity; and (ii) a material default by AHC Trailside, Alterra, us or any of their affiliates
under the other documents relating to the SNH Portfolio (e.g., the purchase agreement, stock pledge
agreement, guaranty, etc.).
LTCs Master Lease Arrangement with Alterra
Effective January 1, 2003, individual leases on 35 of the residences that were previously
leased by Alterra from LTC Properties, Inc., or LTC, and its affiliates were either terminated or
amended and restated, and Alterra entered into four separate leases or the LTC Master Leases, which
we are now parties to or have guaranteed, with LTC and its affiliates with respect to such
residences. The term of the LTC Master Leases expires on December 31, 2020, or the LTC Initial
Term. We have two ten-year renewal options, each a LTC Extended Term, under the LTC Master Leases.
LTC, at its option upon meeting certain conditions precedent, may cause Alterra and the Company to
consolidate the LTC Master Leases into a single master lease on substantially the same terms and
conditions as the LTC Master Leases.
Aggregate current LTC Initial Term Minimum Rent is $9.3 million per annum. The LTC Initial
Term Minimum Rent increases annually to an amount equal to the LTC Initial Term Minimum Rent for
the prior lease year plus an amount determined by multiplying the prior years LTC Initial Term
Minimum Rent by the increase in the consumer price index, subject to a 2% cap. For any year in
which the increase is more than 2%, such excess is applied to any prior or future year in which the
increase in the consumer price index was less than 2%.
The minimum rent payable at the commencement of the first LTC Extended Term shall be the
greater of (i) the previous years minimum rent increased by 2%, and (ii) the minimum rent during
the first lease year of the Initial Term multiplied by a fraction, the numerator of which is the
consumer price index as of the commencement date of the first LTC Extended Term and the denominator
of which is the consumer price index as of the LTC Initial Term commencement date. In no event
shall the minimum rent for the first year of
31
the first LTC Extended Term exceed 15% or more of the
amount of minimum rent at the end of the LTC Initial Term. The initial minimum rent payable during
the second LTC Extended Term shall be the greater of (a) the minimum rent payable during the last
12 months of the previous LTC Extended Term increased by 2%, (b) the fair market rent as determined
pursuant to the terms of the LTC Master Leases, and (c) the minimum rent during the first lease
year of the first LTC Extended Term multiplied by a fraction, the numerator of which is the
consumer price index as of the commencement date of the second LTC Extended Term and the
denominator of which is the consumer price index as of the commencement date of the first LTC
Extended Term. In no event shall the minimum rent for the first year of
the second LTC Extended
Term exceed by 15% or more the amount of minimum rent at the end of the first LTC Extended Term.
The minimum rent during any LTC Extended Term increases annually in the same manner as during the
LTC Initial Term.
LTC agreed to provide us (provided certain conditions were met) with $2.5 million for capital
expenditures over the three year period following December 2003, and up to an additional $2.5
million over the following three year period for expansions of the LTC Properties. If such funds
are advanced, LTC Initial Term Minimum Rent will thereafter be increased by an amount equal to 10%
of all such funds advanced.
LTC Master Leases are triple net and we are responsible for the payment of all taxes,
assessments, utility expenses, insurance premiums and other expenses relating to the operation of
the LTC Properties.
The LTC Master Leases prohibit any assignment of the lessees interest in the lease without
LTCs consent. In addition, the LTC Master Leases prohibit any change of control without LTCs
consent. A change of control includes the following: (i) any change in the person which ultimately
exerts effective control over the management of the affairs of the tenant under the LTC leases, or
LTC Tenant (which person is deemed to be the Company); (ii) any person or persons is or becomes the
beneficial owner, directly or indirectly, of securities of LTC Tenant and/or the Company, whether
by operation of law or otherwise, representing thirty percent (30%) or more of the combined voting
power of the then outstanding securities of LTC Tenant and/or the Company; (iii) the stockholders
of LTC Tenant or the Company approve a merger or consolidation of LTC Tenant or the Company with
any other corporation, other than a merger or consolidation which would result in the voting
securities of LTC Tenant or the Company (as applicable) which are outstanding immediately prior
thereto continuing to represent more than fifty percent (50%) of the combined voting power of the
voting securities of LTC Tenant or the Company or such surviving entity immediately after such
merger or consolidation; provided, however, that a merger or consolidation effected to implement a
recapitalization of LTC Tenant or the Company (or similar transaction) in which no person
acquires more than thirty percent (30%) of the combined voting power of the then outstanding
securities of LTC Tenant and/or the Company shall not constitute a change of control; or (iv) the
stockholders of LTC Tenant or the Company approve a plan of complete liquidation of LTC Tenant or
the Company (as applicable) or an agreement for the sale or disposition by LTC Tenant or the
Company of all or substantially all of the assets of LTC Tenant or the Company, provided, a change
of control shall not constitute an event of default if at all times the Company has an audited
consolidated tangible net worth equal to or greater than $150.0 million and has issued or
outstanding securities which are publicly traded on the New York Stock Exchange, American Stock
Exchange or NASDAQ. In addition, upon the payment of certain waiver fees, the Company having a net
worth of between $50.0 million and $150.0 million shall not constitute an event of default under
the LTC Master Lease.
We are obligated to comply with terms of all mortgages and have the right (but not obligation)
to cure LTCs defaults to a mortgagee on behalf of LTC and to offset rental payments to LTC by
amounts expended.
Under two of the LTC Master Leases containing 25 of the facilities, if LTC Tenant (or any of
its affiliates) commits an event of default under any other lease or sublease entered into between
LTC (or any of its affiliates) and the LTC Tenant (or any of its affiliates), such event of default
will be a default under each respective LTC Master Lease. The other two LTC Leases are not
cross-defaulted against each other but are cross-defaulted against the two LTC Master Leases
containing the 25 facilities. In addition, a default pertaining to one facility covered by an LTC
Master Lease is a default with respect to all facilities covered by such LTC Master Lease.
NHPs Master Lease Arrangement with Alterra
32
In April 2002, Alterra entered into a single master lease, or the NHP Master Lease, with NHP
and its affiliates with respect to 57 facilities which included six facilities that were previously
leased by Alterra from Meditrust. Of the entire original NHP-Alterra portfolio, six additional
facilities were not included in the master lease due to underlying ground leases or bond related
indebtedness, and Alterra is obligated to amend the master lease to add such facilities when
consents are obtained. One of the six facilities was added to the NHP Master Lease in June 2005.
Since the time of entry into the master lease, six facilities have been sold. As a result, 52
facilities, or the NHP Properties, remain under the master lease. The Company has guaranteed the
payment and performance of all of Alterras obligations under the NHP Lease. Alterra is required to
maintain unrestricted cash and/or availability under lines of credit or revolving loan agreements
in the aggregate amount of at least $10.0 million.
The NHP Master Lease expires on December 31, 2021, or the NHP Initial Term. Alterra has two
ten-year renewal options, each a NHP Renewal Term, under the NHP Master Lease.
Alterra is obligated to pay, on a monthly basis, base rent, as the same may be increased from
time to time, the NHP Base Rent, in an amount equal to approximately $20.0 million per annum plus
NHP Base Rent was to increase upon disbursements of any subsequent amounts by NHP to Alterra to
fund the cost of capital improvements at the NHP Properties within three years of April 9, 2002, as
described in the NHP Master Lease, up to $4.0 million, or the CapEx Funds. To date, approximately
$1.8 million of the CapEx Funds have been funded. The rental increase would be the product of (a)
the amount of such CapEx Funds disbursed, and (b) a percentage equal to the greater of (i) 11.5%
per annum and (ii) NHPs then market lease rate, not to exceed 13% per annum. In addition, Alterra
is obligated to pay, on a quarterly basis, additional rent, as the same may be increased from time
to time, the NHP Additional Rent, and together with the NHP Base Rent, collectively, the NHP Rent,
in an amount equal to 16% of the amount by which gross revenues of the NHP Properties for the
applicable quarter exceed one-fourth of the gross revenues of the NHP Properties for the 2002
calendar year for the initial term. Base year for renewal terms is the first year of the applicable
renewal term. The current NHP Rent is $20.4 million.
The NHP Base Rent increases at the beginning of each NHP Renewal Term in an amount equal to
the product of (a) 3.0% over the ten year United States treasury rate as determined immediately
prior to the tenants notice of election to renew and (b) the greater of (i) the fair market value
of the NHP Properties on the date Alterra sent NHP notice of its election to extend the term of the
NHP Master Lease or (ii) NHPs cost
of acquiring the NHP Properties, which was approximately $172.9 million, plus the CapEx Funds
plus any other amount for alterations or other amounts funded by NHP in accordance with the NHP
Master Lease, less any amount received by NHP in connection with any sales of the NHP Properties,
NHPs receipt of condemnation proceeds in connection with a public taking of a portion of any of
the NHP Properties or any other net capital proceeds received by NHP with respect to any of the NHP
Properties.
The total amount of NHP Rent paid in any year shall not be less than the total amount of NHP
Rent paid in the prior year. The increase in the NHP Rent due during any year shall not exceed more
than 2.7% of the NHP Rent from the prior year other than in connection with the first year of a NHP
Renewal Term where the increase in the NHP Rent shall not exceed 15% of the prior year. To the
extent the increase in the NHP Rent from one year to the next would otherwise exceed 2.7%, such
excess over 2.7% is carried forward and applied to future years in which the rent increases for
such year would be below such capped amount. To the extent that the increase in the NHP Rent in the
first year of an NHP Renewal Term would otherwise exceed 15%, such excess over 15% is carried
forward and evenly divided over the months of the subsequent NHP Renewal Term to the extent the
increase in such subsequent renewal term is less than 15%.
Alterra is required to maintain with NHP cash and/or letters of credit as a security deposit
for the performance of its obligations under the NHP Master Lease in an amount not less than
approximately $4.8 million. Tenant has an obligation to replace cash with letters of credit when
letters of credit become available to Tenant on commercially reasonable terms.
NHP Rent is a net rent payable to NHP, with Alterra responsible for the payment of all taxes,
assessments, utility expenses, insurance premiums and other expenses relating to the operation of
the NHP Properties. Alterra has covenanted to keep the NHP Properties in good condition and repair.
The NHP Master
33
Lease also requires Alterra to make annual expenditures at each NHP property to
upgrade the NHP Properties ranging between $150-$200 per unit, which amounts will be increased
annually by the percent increase in the consumer price index. In addition, Alterra is required to
spend a minimum of $3.0 million for capital improvements to the Canterbury Gardens facility prior
to June 30, 2006.
Alterra is obligated to operate each of the NHP Properties in compliance with a scheduled
required bed count. Alterra may permit, at any one time, the number of beds or living units, as
applicable, at no more than 30 individual NHP Properties (and not in the aggregate) to be one bed
or unit less than the required bed count for such property.
A material default by Alterra or any affiliate of Alterra under: (i) the letter of credit
agreement, (ii) the NHP Master Lease, the JER I Master Lease, the JER II Master Lease, and the
individual leases for Union Park, Albany, Forest Grove, McMinnville, and Mt. Hood, or the NHP
Designated Leases, (iii) any other lease, agreement or obligation between Alterra or any affiliate
of Alterra and NHP or any of their affiliates, which is not cured within any applicable cure period
specified therein or (iv) any other obligation which affects the Premises which material default
has not been waived or cured in accordance with the applicable agreement shall constitute a default
under the NHP Master Lease. In addition, any default pertaining to a single facility constitutes an
event of default with respect to all facilities covered by the NHP Master Lease.
The NHP Master Lease prohibits the assignment of Alterras interest in the NHP Master Lease
without NHPs consent. There are no restrictions on changes of ownership in Company nor
restrictions on the Companys ability to merge or engage in a business combination, so long as the
Company has a consolidated net worth equal to or greater than $100.0 million and otherwise complies
with any applicable licensing requirements arising out of such change of ownership, merger or
business combination.
Alterra has agreed that during the term of the NHP Master Lease and for one year thereafter,
neither Alterra nor any of its affiliates will, without the prior written consent of NHP, (a)
operate, own, participate in or otherwise receive revenues from any other business providing
services similar to those at any of the NHP Properties within an eight mile radius of each
property, though Alterra and its affiliates may continue to operate, own, manage, participate in or
otherwise receive revenues from certain expressly exempt facilities so long as no aspects of the
operations or management of such other facility are changed in a manner that will result in the
other facility becoming more competitive with the NHP Properties; (b) recommend or solicit the
removal or transfer of any residents or patients to any other facility owned or operated by Alterra
or its
affiliates, unless necessary to provide an alternate level of care not provided within the
proximate NHP Property; or (c) employ any management or supervisory personnel working on or in
connection with any portion of the NHP Properties.
Alterra has an option to purchase the Canterbury Gardens facility commencing on January 1,
2008 for the purchase price set forth in the NHP Master Lease.
JER Is Master Lease Arrangement with Alterra
In April 2002, ALS Leasing, Inc. and Assisted Living Properties, Inc, each wholly owned
subsidiaries of Alterra, or the JER I Tenant, entered into a single master lease, or the JER I
Master Lease, with JER I. The JER I Master Lease currently covers 37 assisted living and memory
care properties, or the JER I Properties. Alterra agreed to guaranty the payment of all amounts due
by JER I Tenant under the JER I Master Lease. The Company has guaranteed the payment and
performance of all of Alterras obligations under the JER I Master Lease. Alterra is required to
maintain unrestricted cash and/or availability under lines of credit or revolving loan agreements
in the aggregate amount of at least $10.0 million.
The JER I Master Lease is for an initial term of approximately 18 years and expires on
December 31, 2020, or the JER I Initial Term. JER I Tenant has two ten-year renewal options, each a
JER I Renewal Term, under the JER I Master Lease.
The JER I Tenant is obligated to pay an initial term base rent, or the JER I Initial Term Base
Rent, of approximately $10.8 million per annum (which represents JER Is original investment in the
JER I Properties of approximately $96.4 million (as reduced to approximately $94.4 million based
upon the consummation of the sale of six properties and as the same may be further increased or
decreased pursuant to the terms of the JER I Master Lease), or JER Is Investment, multiplied by a
rate of 11.5%, or the Initial Term Base Rate, as
34
the same is increased each year as provided
below). Concurrently with any adjustment to JER Is Investment, the base rent for the balance of
the applicable lease year and term is recalculated and reset based on such adjustment.
The JER I Initial Term Base Rate increases at the beginning of each year in an amount equal to
the Initial Term Base Rate plus the increase in the consumer price index (as calculated pursuant to
the terms of the lease) not to exceed .30% for the first four lease years and .25% for the 5th
lease year and each lease year thereafter during the JER I Initial Term. The current Initial Term
Base Rate is 12.40% and the JER I Initial Term Base Rent payable is approximately $11.1 million.
Renewal term base rent, or the JER I Renewal Term Base Rent, shall be in an annual amount
equal to the product of the greater of (a) (i) JER Is Investment in the JER I Properties on the
exercise date of such JER I Renewal Term and (ii) the fair market value of the JER I Properties on
such date and (b) 629 basis points over the ten-year U.S. treasury rate in effect on the exercise
date, or the JER I Renewal Term Base Rate. The JER I Renewal Term Base Rate shall increase at the
beginning of each year in an amount equal to the JER I Renewal Term Base Rate in effect in the
immediately preceding lease year plus the increase in the consumer price index not to exceed .25%
in any year. In no event shall the JER I Renewal Term Base Rent for the first lease year of any JER
I Renewal Term exceed 125% or be less than 100% of the base rent due for the last lease year of the
JER I Initial Term or the preceding JER I Renewal Term.
JER I Tenant is also required to pay amounts due and payable in connection with the financing
of the Wynwood of Manlius property directly to JER I s lender. Any amounts paid by JER I Tenant in
any calendar month in connection with the Manlius Property financing are credited against the
amount of JER I Initial Term Base Rent payable in such month provided certain conditions are met.
JER I Tenant is required to make monthly escrows of taxes equal to 1/12 of the estimated
annual taxes due and make monthly escrow payments for a capital expenditure reserve in an amount
equal to 1/12 of (i) $250 (as adjusted each year for increases in the consumer price index (as
calculated pursuant to the terms of the lease), multiplied by (ii) the aggregate number of living
units or beds in all of the JER I Properties on the date the payment is due. Both the tax escrow
and the capital expenditure reserve are held by JER I in interest bearing accounts. JER I retains
amounts remaining in the capital expenditure reserve at the expiration or earlier termination of
the term as supplemental rent. There is no requirement for an insurance escrow.
JER I Tenant shall maintain with JER I the amount of approximately $2.7 million, comprised of
approximately $2.5 million of cash and $243,200 represented by letters of credit, as a security
deposit for the performance of JER I Tenants obligations under the JER I Master Lease. Tenant has
an obligation to replace cash with letters of credit when letters of credit become available to
Tenant on commercially reasonable terms. All interest earned on the cash portion of the security
deposit is added to and becomes a part of the capital expenditure reserve.
If at any time the coverage ratio, which is the ratio of (i) the net income of JER I Tenant
for any applicable fiscal quarter, adjusted to add interest expenses, income tax expenses,
depreciation and amortization expenses, rental expenses, and management fee expenses to (ii) the
amount of minimum rent for the JER I Properties and debt service due with respect to the Manilus
property payable for any applicable fiscal quarter, falls below 1.4:1.0, and there is any material
suspension, termination or restriction placed upon the JER I Tenant or the JER I Properties that
continues for more than 60 days, or a Sixty Day Inference, such event shall constitute an event of
default under the JER I Master Lease.
JER I Tenant is obligated to operate each of the JER I Properties in compliance with a
scheduled required bed count. JER I Tenant may permit, at any one time, the number of beds or units
at no more than 20 individual JER I Properties (and not in the aggregate) to be one bed or unit
less than the required bed count for such property. JER I Tenant shall not allow the average
occupancy for any trailing three month period to (i) drop below 40% of the required unit/bed count
for more than 4 properties if the coverage ratio is less than 1.0:1.0 or (ii) allow the overall
occupancy for the entire portfolio to be less than 65% of the required unit/bed count.
A default by JER I Tenant or any guarantor or any affiliate of either under (i) the documents
applicable to the JER I Portfolio (e.g., the guaranty, letter of credit agreement and stock pledge
agreement), (ii) the NHP Designated Leases, (iii) any other lease, agreement or obligation between
JER I Tenant or any guarantor or
35
any affiliate of either and JER I or any of its affiliates, which
is not cured within any applicable cure period specified therein, or (iv) any other obligation in
excess of $1.0 million under any other lease or financing agreement with any other party and with
respect to which such party has accelerated such obligation or has otherwise exercised any material
remedy as a result of such material default that has not been cured or waived, shall constitute an
event of default under the JER I Master Lease. In addition, any default pertaining to a single
facility constitutes an event of default with respect to all facilities covered by the JER I Master
Lease.
Upon (a) the failure to perform or comply with the provisions of, or a breach or default
under, the section of the JER I Master Lease relating to regulatory compliance (a loss of
licensure), (b) the closure of any material portion of the business, (c) the sale or transfer of
all or any portion of any certificate of need, bed rights or other similar certificate or license
relating to any portion of the business or properties, (d) the use of any portion of the JER I
Properties other than for a licensed facility engaged in the applicable business and for ancillary
services relating thereto, or (e) a Sixty Day Inference occurs JER I shall have the right to put,
or the PUT, the applicable JER I Property to the JER I Tenant and/or petition any appropriate court
for the appointment of a receiver to manage the operation of the JER I Property. If JER I exercises
the PUT, JER I Tenant shall purchase the applicable portion of the JER I Property from JER I for a
cash price equal to the greater of (a) JER Is investment with respect to such property plus the
product of JER Is investment and the current JER I Initial Term applicable rate or JER I Renewal
Term applicable rate, as applicable, and (b) fair market value on the date of JER Is exercise of
the PUT without taking into account the event of default, plus, in either case, all of JER Is
costs and expenses related to the PUT.
JER I Master Lease is triple net with JER I Tenant responsible for the payment of all taxes,
assessments, utility expenses, insurance premiums and other expenses relating to the operation of
the JER I Properties. JER I is responsible for certain maintenance costs at the JER I Properties.
The JER I Master Lease prohibits the assignment of JER I Tenants interest in the JER I Master
Lease without JER Is consent. There are no restrictions on changes of ownership in the Company nor
restrictions on the Companys ability to merge or engage in a business combination, so long as the
Company has a consolidated net worth equal to or greater than $100.0 million and otherwise complies
with any applicable licensing requirements arising out of such change of ownership, merger or
business combination.
JER I Tenant and Alterra have agreed that during the term of the JER I Master Lease and for
one year thereafter, neither JER I Tenant, Alterra nor any of their affiliates will (i) operate,
own participate in or otherwise receive revenues from any other business providing services similar
to those at any of the JER I Properties within an eight mile radius of each property, though JER I
Tenant and their affiliates may continue to operate, own, manage, participate in or otherwise
receive revenues from certain expressly exempt facilities so long as no aspects of the operations
or management of such other facility are changed in a manner that will result in the other facility
becoming more competitive with the JER I Properties, (ii) recommend or solicit the removal or
transfer of any residents or patients to any other facility owned or operated by the JER I Tenant
or its affiliates, unless necessary to provide an alternate level of care not provided within the
proximate JER I Property, or (iii) employ any management or supervisory personnel working on or in
connection with any portion of the JER I Properties.
JER IIs Master Lease Arrangement with Alterra
In October 2002, JER II leased nine residences to ALS Leasing, Inc., or JER II Tenant, in a
single master lease, or the JER II Master Lease. The JER II Master Lease is for an initial term of
approximately 18 years and expires on December 31, 2020, or the JER II Initial Term. JER II Tenant
has two ten-year renewal options, each a JER II Renewal Term, under the JER II Master Lease. The
Company has guaranteed the payment and performance of all of Alterras obligations under the JER II
Master Lease. Alterra is required to maintain unrestricted cash and/or availability under lines of
credit or revolving loan agreements in the aggregate amount of at least $10.0 million.
The JER II Tenant is obligated to pay an initial term base rent, or the JER II Initial Term
Base Rent, of approximately $3.2 (which represents JER IIs original investment in the JER II
Properties of approximately $28.8 million multiplied by a rate of 11.5%, (or the Initial Term Base
Rate), decreased by $0.4 million (and
36
as the same may be further increased or decreased pursuant to
the terms of the JER II Master Lease), or JER IIs Investment, as the same is increased each year
as provided below). The $750,000 security deposit is included in JER IIs original investment until
the JER II Tenant fully funds the security deposit. JER II Tenant has an obligation to replace cash
with letters of credit when letters of credit become available to Tenant on commercially reasonable
terms. All interest earned on the cash security deposit is added to and becomes a part of the
capital expenditure reserves. Concurrently with any adjustment to JER IIs Investment, the base
rent for the balance of the applicable lease year and term is recalculated and reset based on such
adjustment.
The JER II Initial Term Base Rate increases at the beginning of each year in an amount equal
to the Initial Term Base Rate plus the increase in the consumer price index (as calculated pursuant
to the terms of the Lease) not to exceed .30% for the first four lease years, and .25% for the
fifth lease year and each lease year thereafter during the JER II Initial Term. The current Initial
Term Base Rate is 12.4% and the JER II Initial Term Base Rent payable is $3.6 million.
Renewal term base rent, or JER II Renewal Term Base Rent, shall be in an annual amount equal
to the product of (a) the greater of (i) JER IIs Investment in the JER II Properties on the
exercise date of such JER II Renewal Term and (ii) the fair market value of the JER II properties
on such date, and (b) 788 basis points over the ten-year U.S. treasury rate in effect on the
exercise date, or the JER II Renewal Term Base Rate. The JER II Renewal Term Base Rate shall
increase at the beginning of each year in an amount equal to the JER II Renewal Term Base Rate in
effect in the immediately preceding lease year plus the increase in the consumer price index (as
calculated pursuant to the terms of the Lease), not to exceed .25% in any year. In no event shall
the JER II Renewal Term Base Rent for the first lease year of any JER II Renewal Term exceed 125%
or be less than 100% of the base rent due for the last lease year of the JER II Initial Term or the
preceding JER II Renewal Term.
Upon execution of the JER II Master Lease, JER II Tenant deposited $103,022 in a tax escrow
with JER II. JER II Tenant is required to make monthly escrows of taxes in an amount equal to 1/12
of the estimated annual taxes due and JER II Tenant is required to make monthly escrow payments for
a capital expenditure reserve in an amount equal to 1/12 of (i) $250 (as adjusted each year for
increases in the consumer price index), multiplied by (ii) the aggregate number of living units or
beds in all of the JER II Properties on the
date the payment is due. Both the tax escrow and the capital expenditure reserve are held by
JER II in interest bearing accounts. JER II retains amounts remaining in the capital expenditure
reserve at the expiration or earlier termination of the term as supplemental rent. There is no
requirement for insurance escrows.
If at any time the coverage ratio (which is the ratio of (i) the net income of JER II Tenant
for any applicable fiscal quarter, adjusted to add interest expenses, income tax expenses,
depreciation and amortization expenses, rental expenses, and management fee expenses, to (ii) the
amount of minimum rent payable for any applicable fiscal quarter, falls below 1.4:1.0 and there is
any material suspension, termination or restriction placed upon the JER II Tenant or the JER II
Properties that continues for more than 60 days (a Sixty Day Inference), such event shall
constitute an event of default under the JER II Master Lease.
JER II Tenant is obligated to operate each of the JER II Properties in compliance with a
scheduled required bed count. JER II Tenant may permit at any one time the number of beds at no
more than an aggregate of five individual JER II Properties to be one bed less than the required
bed count for such property. JER II Tenant shall not (i) allow the average occupancy for any
trailing three month period to drop below 40% of the required bed count for more than two
properties if the debt service coverage ratio is less than 1.0:1.0, or (ii) allow the overall
occupancy for the entire portfolio to be less than 65% of the required bed count.
The following shall constitute an event of default under the JER II Master Lease: (i) a
default under the NHP Designated Leases or the Purchase and Sale Agreement among JER II, ALS
Holdings, Inc. and ALS National, Inc. prior to closing, (ii) a default by the JER II Tenant or any
guarantor or any affiliate under the documents applicable to the JER II Portfolio (e.g., the letter
of credit agreement, guaranty and stock pledge agreement), (iii) a default by JER II Tenant or any
guarantor or any affiliate under any other lease, agreement or obligation between JER II Tenant or
any guarantor or any affiliate thereunder and JER II or any of its affiliates (including the
Purchase Agreement with respect to any default by ALS Holdings, Inc. and ALS
37
National, Inc., which
is not cured within any applicable cure period specified therein), or (iv) a default by JER II
Tenant or any guarantor or any affiliate under any obligation in excess of $1.0 million under any
other lease or financing agreement with any other party and with respect to which such party has
accelerated such obligation or has otherwise exercised any material remedy as a result of such
material default that has not been cured or waived. In addition, any default pertaining to a single
facility constitutes an event of default with respect to all facilities covered by the JER II
Master Lease.
Upon (a) the failure to perform or comply with the provisions of, or a breach or default under
the JER II Master Lease section regarding regulatory compliance (loss of licensure), (b) the
closure of any material portion of the business, (c) the sale or transfer of all or any portion of
any certificate of need, bed rights or other similar certificate or license relating to any portion
of the business or properties, (d) the use of any portion of the JER II Properties other than for a
licensed facility engaged in the applicable business and for ancillary services relating thereto or
(e) a Sixty Day Inference occurs JER II shall have the right to put, or PUT, the applicable JER II
Property to the JER II Tenant and/or petition any appropriate court for the appointment of a
receiver to manage the operation of the JER II Property. If JER II exercises the PUT, JER II Tenant
shall purchase the applicable portion of the JER II Property from JER II for a cash price equal to
the greater of (A) JER Is investment with respect to such property plus the product of JER IIs
investment and the current JER II Initial Term applicable rate or JER II Renewal Term applicable
rate, as applicable, and (B) fair market value on the date of JER IIs exercise of the PUT without
taking into account the event of default, plus, in either case, all of JER IIs costs and expenses
related to the PUT.
The JER II Master Lease is triple net with JER II Tenant responsible for the payment of all
taxes, assessments, utility expenses, insurance premiums and other expenses relating to the
operation of the JER II Properties. JER II is responsible for certain maintenance costs at the JER
II Properties.
The JER II Master Lease prohibits the assignment of JER I Tenants interest in the JER II
Master Lease without JER IIs consent. There are no restrictions on changes of ownership in the
Company nor restrictions on the Companys ability to merge or engage in a business combination, so
long as the Company has a consolidated net worth equal to or greater than $100.0 million and
otherwise complies with any applicable licensing requirements arising out of such change of
ownership, merger or business combination.
JER II Tenant and Alterra have a purchase option with respect to all, but not part, of the JER
II Properties in the tenth year of the JER II Initial Term for a purchase price equal to the
product of JER IIs Investment on the closing date and the JER II Initial Term Base Rate to be in
effect in the eleventh lease year, divided by 9%.
JER I Tenant and Alterra have agreed that during the term of the JER II Master Lease and for
one year thereafter, neither JER I Tenant, Alterra nor any of their affiliates will (i) operate,
own, participate in or otherwise receive revenues from any other business providing services
similar to those at any of the JER II Properties within an eight mile radius of each property,
though JER II Tenant and their affiliates may continue to operate, own, manage, participate in or
otherwise receive revenues from certain expressly exempt facilities so long as no aspects of the
operations or management of such other facility are changed in a manner that will result in the
other facility becoming more competitive with the JER II Properties; (ii) recommend or solicit the
removal or transfer of any residents or patients to any other facility owned or operated by the JER
II Tenant or its affiliates, unless necessary to provide an alternate level of care not provided
within the proximate JER II Property; or (iii) employ any management or supervisory personnel
working on or in connection with any portion of the JER II Properties.
Web Site Postings
The annual report on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K,
and amendments to such reports, are available free of charge through the companys web site as soon
as reasonably practicable after the company electronically files such material with, or furnish it
to, the United States Securities and Exchange Commission, at the following address:
www.brookdaleliving.com. The information within, or that can be accessed through the web site is
not part of this report.
38
Management Certifications
The certifications of our chief executive officer and our chief financial officer required
under Section 302 of the Sarbanes-Oxley Act of 2002 have been filed as exhibits 31.1 and 31.2 to this Annual
Report on Form 10-K, which is available on our website at www.brookdaleliving.com and from the SEC
at www.sec.gov. In 2005, we were not required to file the CEO certification as required by the New
York Stock Exchange because we were not listed until November 2005, but we will file the CEO
certification within 30 days of our 2006 annual meeting of stockholders.
39
Item 1A. RISK FACTORS
Risks Related to Our Business
Our operating businesses were recently transferred to us, we have a limited operating history on a
combined basis, and we are therefore subject to the risks generally associated with the formation
of any new business and the combination of existing businesses.
In June 2005, we were formed for the purpose of combining two leading senior living operating
companies, BLC and Alterra, through a series of mergers that occurred in September 2005. Prior to
this combination, we had no operations or assets. We are therefore subject to the risks generally
associated with the formation of any new business and the combination of existing businesses,
including the risk that we will not be able to realize expected efficiencies and economies of scale
or implement our business strategies. As such, we have no meaningful combined and consolidated
operating history upon which investors may evaluate our performance as an integrated entity and
assess our future prospects. In addition, in 2005 prior to our initial public offering we acquired
15 additional senior living facilities and two additional facilities that were sold in the third
quarter of 2005, one of which we continued to manage until January 2006. Since our initial public
offering, we have purchased or have entered into definitive agreements to purchase $743 million in
senior housing assets, representing 101 facilities (9,015 units/beds). See Business History.
There can be no assurance that we will be able to successfully integrate and oversee the combined
operations of BLC and Alterra and these additional facilities. Accordingly, our financial
performance to date may not be indicative of our long-term future performance and may not
necessarily reflect what our results of operations, financial condition and cash flows would have
been had we not operated as separate, stand-alone entities pursuing independent strategies during
the periods presented. Failure to successfully integrate our operations could have a material
adverse effect on our revenues, earnings and growth prospects.
We have a history of losses and one of our operating subsidiaries, Alterra Healthcare Corporation,
emerged from Chapter 11 bankruptcy reorganization in December 2003; therefore, we may not be able
to achieve profitability.
We incurred net losses of approximately $24.5 million for three months ended December 31, 2005
and approximately $26.5 million for the nine months ended September 30, 2005 and approximately $9.8
million for the year ended December 31, 2004. In addition, Alterra emerged from Chapter 11
bankruptcy reorganization in December 2003, approximately 11 months after filing a voluntary
petition for bankruptcy reorganization, pursuant to which it sought to facilitate and complete its
ongoing restructuring initiatives. Prior to its reorganization, Alterras overall cash position had
declined to a level that it believed to be insufficient to operate the company. This resulted in
its failure to make certain scheduled debt service and lease payments, which caused it to be in
default under several of its principal financing arrangements. The principal components of
Alterras restructuring plan were to dispose of selected under-performing and non-strategic assets
and to restructure its capital structure. Alterra emerged from bankruptcy in December 2003 when it
was acquired and recapitalized by FEBC-ALT Investors. In connection with its reorganization,
Alterra adopted fresh start accounting as of December 4, 2003. Given our history of losses and
Alterras recent emergence from bankruptcy, there can be no assurance that we will be able to
achieve and/or maintain profitability in the future. If we do not effectively manage our cash flow
and combined business operations going forward or otherwise achieve profitability, our ability to
pay dividends to our stockholders and our stock price would be adversely affected.
You may not be able to compare our historical financial information to our current financial
information, which will make it more difficult to evaluate an investment in our common stock.
As a result of Alterras emergence from bankruptcy, we are operating a portion of our business
with a new capital structure and fewer properties and have adopted fresh start accounting
prescribed by generally accepted accounting principles. Accordingly, unlike companies that have not
previously filed for bankruptcy protection, a portion of our financial condition and results of
operations are not comparable to the financial condition and results of operations reflected in
Alterras historical financial statements for periods prior to December 4, 2003 contained in Item 8
of this Annual Report. Without historical financial statements to
40
compare to our current performance, it may be more difficult for you to assess our future
prospects when evaluating an investment in our common stock.
If we are unable to generate sufficient cash flow to cover required interest and long-term
operating lease payments, this would result in defaults of the related debt or operating leases and
cross-defaults under other debt or operating leases, which would adversely affect our ability to
continue to generate income.
At December 31, 2005, we had $754.3 million of outstanding indebtedness, bearing interest at a
weighted-average rate of 6.99%, including $66.3 million of capital and financing lease obligations.
In connection with our announced acquisitions, we expect to incur
approximately $269.4 million of
new indebtedness. We intend to continue financing our facilities through mortgage financing,
long-term operating leases and other types of financing, including borrowings under our lines of
credit and future credit facilities we may obtain. We cannot give any assurance that we will
generate sufficient cash flow from operations to cover required interest, principal and lease
payments. Any non-payment or other default under our financing arrangements could, subject to cure
provisions, cause the lender to foreclose upon the facility or facilities securing such
indebtedness or, in the case of a lease, cause the lessor to terminate the lease, each with a
consequent loss of income and asset value to us. Furthermore, in some cases, indebtedness is
secured by both a mortgage on a facility (or facilities) and a guaranty by us, BLC and/or Alterra.
In the event of a default under one of these scenarios, the lender could avoid judicial procedures
required to foreclose on real property by declaring all amounts outstanding under the guaranty
immediately due and payable, and requiring the respective guarantor to fulfill its obligations to
make such payments. The realization of any of these scenarios would have an adverse effect on our
financial condition and capital structure. Additionally, a foreclosure on any of our properties
could cause us to recognize taxable income, even if we did not receive any cash proceeds in
connection with such foreclosure. Further, because our mortgages and operating leases generally
contain cross-default and cross-collateralization provisions, a default by us related to one
facility could affect a significant number of facilities and their corresponding financing
arrangements and operating leases.
In addition, as of December 31, 2005, our lessors have invested a total of $1,705.6 million,
which includes capital and financing leases of $66.3 million, in facilities that we lease from
them. Lease financing transactions carry an inherently higher level of leverage than debt
financings, since typically the lessor finances 100% of the cost of a facility as compared to
traditional mortgage financings, which typically are financed with leverage of 65% to 75% of the
cost of a facility. For the year ended December 31, 2005, our overall lease coverage in our leased
portfolio was 1.32:1.00 (measuring coverage before capital spending reserves and central management
costs). Certain of our leases require minimum lease coverage ratios as defined in the applicable
agreement. The failure to comply would result in a default under such leases, subject to cure
provisions. As of December 31, 2005, we were in compliance with all of our lease coverage
calculations.
Our indebtedness and long-term operating leases could adversely affect our liquidity and our
ability to operate our business and our ability to execute our growth strategy.
At December 31, 2005, we had approximately $754.3 million of outstanding indebtedness bearing
interest at a weighted-average rate of 6.99%, including $66.3 million of capital and financing
lease obligations, and we may incur additional indebtedness or enter into additional leases in the
future. In connection with our announced acquisitions, we expect to
incur approximately $269.4
million of new indebtedness. Our level of indebtedness and our long-term operating leases could
adversely affect our future operations and/or impact our stockholders for several reasons,
including, without limitation:
|
|
|
We may have little or no cash flow apart from cash flow that is dedicated to the
payment of any interest, principal or amortization required with respect to outstanding
indebtedness and lease payments with respect to our long-term operating leases; |
|
|
|
|
Increases in our outstanding indebtedness, leverage and long-term operating leases will
increase our vulnerability to adverse changes in general economic and industry conditions,
as well as to competitive pressure; |
41
|
|
|
Increases in our outstanding indebtedness may limit our ability to obtain additional
financing for working capital, capital expenditures, acquisitions, general corporate and
other purposes; and |
|
|
|
|
Our ability to satisfy our obligations with respect to holders of our capital stock may
be limited. |
Our ability to make payments of principal and interest on our indebtedness and to make lease
payments on our operating leases depends upon our future performance, which will be subject to
general economic conditions, industry cycles and financial, business and other factors affecting
our operations, many of which are beyond our control. Our business might not continue to generate
cash flow at or above current levels. If we are unable to generate sufficient cash flow from
operations in the future to service our debt or to make lease payments on our operating leases, we
may be required, among other things, to seek additional financing in the debt or equity markets,
refinance or restructure all or a portion of our indebtedness, sell selected assets, reduce or
delay planned capital expenditures or delay or abandon desirable acquisitions. Such measures might
not be sufficient to enable us to service our debt or to make lease payments on our operating
leases. The failure to make required payments on our debt or operating leases or the delay or
abandonment of our planned growth strategy could result in an adverse effect on our future ability
to generate revenues and sustain profitability. In addition, any such financing, refinancing or
sale of assets might not be available on economically favorable terms to us.
Our existing credit facilities, mortgage loans and sale-leaseback arrangements contain covenants
that restrict our operations and any default under such facilities, loans or arrangements could
result in the acceleration of indebtedness, termination of the leases or cross-defaults, any of
which would negatively impact our liquidity and inhibit our ability to grow our business and
increase revenues.
As of December 31, 2005, we had $754.3 million of outstanding indebtedness bearing interest at
a weighted-average rate of 6.99%, including $66.3 million of capital and financing lease
obligations. Our outstanding indebtedness and leases contain restrictions and covenants and require
us to maintain or satisfy specified financial ratios and coverage tests, including maintaining debt
service and lease coverage ratios on a consolidated basis and on a facility or facilities basis
based on the debt securing the facilities. In addition, certain of our leases require us to
maintain lease coverage ratios on a lease portfolio basis (each as defined in the agreements) and
maintain stockholders equity or tangible net worth amounts. The debt service coverage ratios are
generally calculated as revenues less operating expenses, including an implied management fee and a
reserve for capital expenditures, divided by the debt (principal and interest) or lease payment.
Stockholders equity is calculated in accordance with GAAP, and in certain circumstances less
intangible assets or liabilities, or stockholders equity plus deferred gains from sale-leaseback
transactions. These restrictions may interfere with our ability to obtain financing or to engage
in other business activities, which may inhibit our ability to grow our business and increase
revenues. If we fail to comply with any of these requirements, then the related indebtedness could
become immediately due and payable. We cannot assure you that we could pay this debt if it became
due.
Our outstanding indebtedness and leases are secured by the facilities and, in certain cases, a
guaranty by us, BLC and/or Alterra. Therefore, an event of default under the outstanding
indebtedness or leases, subject to cure provisions in certain instances, would give the respective
lenders or lessors, as applicable, the right to declare all amounts outstanding to be immediately
due and payable, terminate the lease, foreclose on collateral securing the outstanding indebtedness
and leases and restrict our ability to make additional borrowings under the outstanding
indebtedness or continue to operate the properties subject to the lease. Certain of our outstanding
indebtedness and leases contain cross-default provisions so that a default under certain
outstanding indebtedness would cause a default under certain of our operating leases. Certain of
our outstanding indebtedness and long-term leases also restrict, among other things, our ability to
incur additional debt.
The substantial majority of our lease arrangements are structured as master leases. Under a
master lease, we may lease a large number of geographically dispersed properties through an
indivisible lease. As a result, it is difficult to restructure the composition of the portfolio or
economic terms of the lease without the consent of the landlord. Failure to comply with Medicare or
Medicaid provider requirements is a default under several of our master lease and debt financing
instruments. In addition, potential defaults related to an individual property may cause a default
of an entire master lease portfolio and could trigger cross-default provisions in
42
our outstanding indebtedness and other leases, which would have a negative impact on our
capital structure and our ability to generate future revenues, and could interfere with our ability
to pursue our growth strategy.
Certain of our master leases also contain radius restrictions which limit our ability to
develop or acquire new facilities within a specified distance from certain existing facilities
covered by such master leases.
Mortgage debt and long-term lease obligations expose us to increased risk of loss of property,
which could harm our ability to generate future revenues and could have an adverse tax effect.
Mortgage debt and long-term lease obligations increase our risk of loss because defaults on
indebtedness secured by properties or pursuant to the terms of the lease may result in foreclosure
actions initiated by lenders or lessors and ultimately our loss of the property securing any loans
for which we are in default or cause the lessor to terminate the lease. For tax purposes, a
foreclosure of any of our properties would be treated as a sale of the property for a purchase
price equal to the outstanding balance of the debt secured by the mortgage. If the outstanding
balance of the debt secured by the mortgage exceeds our tax basis in the property, we would
recognize taxable income on foreclosure, but would not receive any cash proceeds, which could
negatively impact our earnings. Further, our mortgage debt and long-term leases generally contain
cross-default and cross-collateralization provisions and a default on one facility could affect a
significant number of our facilities, financing arrangements and operating leases.
If
we do not effectively manage our growth, then our business, ability to maintain consistent
quality control and financial results could be adversely affected.
We plan to grow organically through our existing operations, through selectively purchasing
existing senior living operating companies and facilities, and through the expansion of our
existing facilities. In 2005, prior to our initial public offering we acquired the ownership or
management of 15 senior living facilities with 4,077 units/beds (including 817 resident-owned
cottages on our CCRC campuses managed by us) and two additional facilities with an aggregate of 422
units/beds, which were sold in the third quarter of 2005, one of which we continued to manage to
January 2006. Since our initial public offering in November 2005, we have purchased or have
committed to purchase $743 million in senior housing assets representing 101 facilities (9,015
units/beds). This growth will place significant demands on our current management resources. Our
ability to manage our growth effectively and to successfully integrate new acquisitions and
expansions into our existing business will require us to continue to expand our operational,
financial and management information systems and to continue to retain, attract, train, motivate
and manage key employees. For example, in connection with the purchase of the Prudential Portfolio,
we significantly expanded one of our operating divisions to manage these assets. Although we
believe we were successful in attracting qualified individuals to work in this division, there can
be no assurance that we will be successful in attracting qualified individuals in future
acquisitions to the extent necessary, and management may expend significant time and energy
attracting the appropriate personnel to manage assets we purchase in the future. Also, the
additional facilities will require us to maintain consistent quality control measures that allow
our management to effectively identify deviations that result in delivering care and services that
are substandard, which may result in litigation and/or loss of licensure or certification. If we
are unable to manage our growth effectively and successfully integrate new acquisitions and
expansions into our existing business or maintain consistent quality control measures, our
business, financial condition and results of operations could be adversely affected.
Unforeseen costs associated with the acquisition of new facilities could reduce our future
profitability.
Our growth strategy contemplates future acquisitions of existing senior living operating
companies and facilities. Despite our extensive underwriting and due diligence procedures,
facilities that we may acquire in the future may generate unexpectedly low or no returns or may not
meet a risk profile that our investors find acceptable. In addition, we might encounter
unanticipated difficulties and expenditures relating to any of the acquired facilities, including
contingent liabilities, or newly acquired facilities might require significant management attention
that would otherwise be devoted to our ongoing business. For example, a facility may require
capital expenditures in excess of budgeted amounts, or it may experience management turnover that
is higher than we project. These costs may negatively affect our future profitability.
43
Competition for the acquisition of strategic assets from buyers with lower costs of capital than us
or that have lower return expectations than we do could limit our ability to compete for strategic
acquisitions and therefore to grow our business effectively.
Several real estate investment trusts, or REITs, have similar asset acquisition objectives as
we do, along with greater financial resources and lower costs of capital than we are able to
obtain. This may increase competition for acquisitions that would be suitable to us, making it more
difficult for us to compete and successfully implement our growth strategy. There is significant
competition among potential acquirors in the senior living industry, including REITs, and there can
be no assurance that we will be able to successfully implement our growth strategy or complete
acquisitions, which could limit our ability to grow our business effectively.
We may need additional capital to fund our operations and finance our growth, and we may not be
able to obtain it on terms acceptable to us, or at all, which may limit our ability to grow.
Continued expansion of our business through the acquisition of existing senior living
operating companies and facilities and expansion of our existing facilities may require additional
capital, particularly if we were to accelerate our acquisition and expansion plans. Financing may
not be available to us or may be available to us only on terms that are not favorable. In addition,
certain of our outstanding indebtedness and long-term leases restrict, among other things, our
ability to incur additional debt. If we are unable to raise additional funds or obtain it on terms
acceptable to us, we may have to delay or abandon some or all of our growth strategies. Further, if
additional funds are raised through the issuance of additional equity securities, the percentage
ownership of our stockholders would be diluted. Any newly issued equity securities may have
rights, preferences or privileges senior to those of our common stock.
Due to the dependency of our revenues on private pay sources, events which adversely affect the
ability of seniors to afford our monthly resident fees could cause our occupancy rates, revenues
and results of operations to decline.
Costs to seniors associated with independent and assisted living services are not generally
reimbursable under government reimbursement programs such as Medicare and Medicaid. Accordingly,
over 96% of our resident fee revenues are derived from private pay sources consisting of income or
assets of residents and/or their family members. Only seniors with income or assets meeting or
exceeding the comparable median in the regions where our facilities are located typically can
afford to pay our monthly resident fees. Economic downturns or changes in demographics could
adversely affect the ability of seniors to afford our resident fees. In addition, downturns in the
housing markets would adversely affect the ability of seniors to afford our resident fees as our
customers frequently use the proceeds from the sale of their homes to cover the cost of our fees.
If we are unable to retain and/or attract seniors with sufficient income, assets or other resources
required to pay the fees associated with independent and assisted living services, our occupancy
rates, revenues and results of operations would decline.
The geographic concentration of our facilities could leave us vulnerable to an economic downturn,
regulatory changes or acts of nature in those areas, resulting in a decrease in our revenues or an
increase in our costs, or otherwise negatively impacting our results of operations.
For the years ended December 31, 2005 and 2004, our facilities located in Florida accounted
for approximately 13.6% and 13.7% of our revenue, our facilities located in Illinois accounted for
approximately 9.0% and 9.8% of our revenue and our facilities located in California accounted for
approximately 6.0% and 3.6%, respectively, of our revenue. As a result of this
concentration, the conditions of local economies and real estate markets, changes in governmental
rules and regulations, particularly with respect to assisted living facilities, acts of nature and
other factors that may result in a decrease in demand for senior living services in these states
could have an adverse effect on our revenues, costs and results of operations. In addition, since
these facilities are located in Florida and California, we are particularly susceptible to revenue
loss, cost increase or damage caused by hurricanes or other severe weather conditions or natural
disasters such as earthquakes. Any significant loss due to a natural disaster may not be covered by
insurance and may lead to an increase in the cost of insurance.
44
Termination of our resident agreements and vacancies in the living spaces we lease could adversely
affect our revenues, earnings and occupancy levels.
State regulations governing assisted living facilities require written resident agreements
with each resident. Several of these regulations also require that each resident have the right to
terminate the resident agreement for any reason on reasonable notice. Consistent with these
regulations, several of our assisted living resident agreements allow residents to terminate their
agreements upon 0 to 30 days notice. Unlike typical apartment leasing or independent living
arrangements that involve lease agreements with specified leasing periods of up to a year or
longer, in many instances we cannot contract with our assisted living residents to stay in those
living spaces for longer periods of time. Our independent living resident agreements generally
provide for termination of the lease upon death or allow a resident to terminate his or her lease
upon the need for a higher level of care not provided at the facility. The resident is usually
obligated to pay rent for the lesser of 60 days after the move out or until the unit is rented by
another resident. If multiple residents terminate their resident agreements at or around the same
time, our revenues, earnings and occupancy levels could be adversely affected. In addition, because
of the demographics of our typical residents, including age and health, resident turnover rates in
our facilities are difficult to predict. As a result, the living spaces we lease may be unoccupied
for a period of time, which could adversely affect our revenues and earnings.
Early termination or non-renewal of our management agreements could cause a loss in revenues and
could negatively impact earnings.
Approximately 0.5% of our revenues were generated through third-party management agreements
for the year ended December 31, 2005. Our third-party management agreements generally have terms of
one to five years. In some cases, subject to our rights to cure defaults, a facility owner may
terminate us as manager if any licenses or certificates necessary for operation are revoked or upon
the sale of the facility. Under our management agreements in connection with sale-leaseback
transactions, we cannot be terminated as manager unless we default under the related lease or are
otherwise terminated for cause under the related lease. Early termination or non-renewal of our
management agreements, or renewal on less favorable terms, could cause a loss in revenues and could
negatively impact earnings.
Increased competition for or a shortage of skilled personnel could increase our staffing and labor
costs, which would have an adverse effect on our profitability and/or our ability to conduct our
business operations.
Our success depends on our ability to retain and attract skilled management personnel who are
responsible for the day-to-day operations of each of our facilities. Each facility has an Executive
Director or Residence Director, each a Director, responsible for the overall day-to-day operations
of the facility, including quality of care, social services and financial performance. Depending
upon the size of the facility, each Director is supported by a facility staff member who is
directly responsible for day-to-day care of the residents and either facility staff or regional
support to oversee the facilitys marketing and community outreach programs. Other key positions
supporting each facility may include individuals responsible for food service, healthcare services,
activities, housekeeping and engineering. We compete with various health care service providers,
including other senior living providers, in retaining and attracting qualified and skilled
personnel. Increased competition for or a shortage of nurses or other trained personnel, or general
inflationary pressures may require that we enhance our pay and benefits package to compete
effectively for such personnel. We may not be able to offset such added costs by increasing the
rates we charge to our residents. Turnover rates and the magnitude of the shortage of nurses or
other trained personnel varies substantially from facility to facility. Although reliable
industry-wide data on key employee retention does not exist, we believe that our employee retention
rates are consistent with those of other national senior housing operators. If there is an increase
in these costs, our profitability would be negatively affected. In addition, if we fail to attract
and retain qualified and skilled personnel, our ability to conduct our business operations
effectively and our overall operating results could be harmed.
45
Departure of our key officers could harm our business.
Our future success depends, to a significant extent, upon the continued service of our senior
management personnel, particularly: Mark J. Schulte, our chief executive officer; Mark W.
Ohlendorf, our co-president; John P. Rijos, our co-president; R. Stanley Young, our chief financial
officer; and Kristin A. Ferge, our treasurer. If we were to lose the services of any of these
individuals, our business and financial results could be adversely affected.
Increases in market interest rates could significantly increase the costs of our unhedged debt and
lease obligations, which could adversely affect our liquidity and earnings.
At December 31, 2005, we had approximately $191.7 million of unhedged obligations consisting
of $106.5 million and $85.2 million of unhedged floating-rate debt and lease payment obligations,
respectively, outstanding at a combined weighted-average floating interest rate of 5.00%. In
February 2006, we hedged $5.0 million of our debt obligations at 4.96% for five years. Our
unhedged debt and lease obligations include $180.9 million tied to the tax-exempt bond rates and
are subject to interest rate caps at a weighted average cap rate of 6.17%. This debt, and any
unhedged floating-rate debt incurred in the future, exposes us to interest rate risk. Therefore,
increases in prevailing interest rates could increase our payment obligations which would
negatively impact our liquidity and earnings. For example, a 1% increase in interest rates would
increase annual interest expense and lease expense by approximately $1.1 million and $0.9 million
based on the amount of unhedged floating-rate debt and leases, respectively.
We may not be able to pay or maintain dividends and the failure to do so would adversely affect our
stock price.
On December 15, 2005, our board of directors declared our second quarterly cash dividend of
$0.25 per share of our common stock, or an aggregate of $16.5 million, for the three months ended
December 31, 2005, which we paid on January 16, 2006. On March 13, 2006, our board of directors
declared a quarterly cash dividend of $0.35 per share of our common stock, or an aggregate of $23.2
million for the quarter ended March 31, 2006. The $0.35 per share dividend is payable on April 14,
2006, to holders of record of our common stock on March 31, 2006. We intend to continue to pay
regular quarterly dividends to the holders of our common stock. However, our ability to pay and
maintain cash dividends is based on many factors, including our ability to make and finance
acquisitions, our ability to negotiate favorable lease and other contractual terms, anticipated
operating expense levels, the level of demand for our units/beds, the rates we charge and actual
results that may vary substantially from estimates. Some of the factors are beyond our control and
a change in any such factor could affect our ability to pay or maintain dividends. We can give no
assurance as to our ability to pay or maintain dividends. We also cannot assure you that the level
of dividends will be maintained or increase over time or that increases in demand for our
units/beds and monthly resident fees will increase our actual cash available for dividends to
stockholders. We expect that in certain quarters we may pay dividends that exceed our net income
amount for such period as calculated in accordance with GAAP. The failure to pay or maintain
dividends would adversely affect our stock price.
Environmental contamination at any of our facilities could result in substantial liabilities to us
which may exceed the value of the underlying assets and which could materially and adversely effect
our liquidity and earnings.
Under various federal, state and local environmental laws, a current or previous owner or
operator of real property, such as us, may be held liable in certain circumstances for the costs of
investigation, removal or remediation of, or related to the release of, certain hazardous or toxic
substances, that could be located on, in, at or under a property, regardless of how such materials
came to be located there. The cost of any required investigation, remediation, removal, mitigation,
compliance, fines or personal or property damages and our liability therefore could exceed the
propertys value and/or our assets value. In addition, the presence of such substances, or the
failure to properly dispose of or remediate the damage caused by such substances, may adversely
affect our ability to sell such property, to attract additional residents and retain existing
residents, to borrow using such property as collateral or to develop or redevelop such property. In
addition, such laws impose liability, which may be joint and several, for investigation,
remediation, removal and mitigation costs on persons who disposed of or arranged for the disposal
of hazardous substances at third party sites. Such
46
laws and regulations often impose liability without regard to whether the owner or operator
knew of, or was responsible for, the presence, release or disposal of such substances as well as
without regard to whether such release or disposal was in compliance with law at the time it
occurred. Although we do not believe that we have incurred such liabilities as would have a
material adverse effect on our business, financial condition and results of operations, we could be
subject to substantial future liability for environmental contamination that we have no knowledge
about as of the date of this report and/or for which we may not be at fault.
Failure to comply with existing environmental laws could result in increased expenditures,
litigation and potential loss to our business and in our asset value, which would have an adverse
effect on our earnings and financial condition.
Our operations are subject to regulation under various federal, state and local environmental
laws, including those relating to: the handling, storage, transportation, treatment and disposal of
medical waste products generated at our facilities; identification and warning of the presence of
asbestos-containing materials in buildings, as well as removal of such materials; the presence of
other substances in the indoor environment; and protection of the environment and natural resources
in connection with development or construction of our properties.
Some of our facilities generate infectious or other hazardous medical waste due to the illness
or physical condition of the residents. Each of our facilities has an agreement with a waste
management company for the proper disposal of all infectious medical waste, but the use of such
waste management companies does not immunize us from alleged violations of such laws for operations
for which we are responsible even if carried out by such waste management companies, nor does it
immunize us from third-party claims for the cost to cleanup disposal sites at which such wastes
have been disposed.
Federal regulations require building owners and those exercising control over a buildings
management to identify and warn their employees and certain other employers operating in the
building of potential hazards posed by workplace exposure to installed asbestos-containing
materials and potential asbestos-containing materials in their buildings. Significant fines can be
assessed for violation of these regulations. Building owners and those exercising control over a
buildings management may be subject to an increased risk of personal injury lawsuits. Federal,
state and local laws and regulations also govern the removal, encapsulation, disturbance, handling
and/or disposal of asbestos-containing materials and potential asbestos-containing materials when
such materials are in poor condition or in the event of construction, remodeling, renovation or
demolition of a building. Such laws may impose liability for improper handling or a release to the
environment of asbestos-containing materials and potential asbestos-containing materials and may
provide for fines to, and for third parties to seek recovery from, owners or operators of real
properties for personal injury or improper work exposure associated with asbestos-containing
materials and potential asbestos-containing materials.
The presence of mold, lead-based paint, contaminants in drinking water, radon and/or other
substances at any of the facilities we own or may acquire may lead to the incurrence of costs for
remediation, mitigation or the implementation of an operations and maintenance plan and may result
in third party litigation for personal injury or property damage. Furthermore, in some
circumstances, areas affected by mold may be unusable for periods of time for repairs, and even
after successful remediation, the known prior presence of extensive mold could adversely affect the
ability of a facility to retain or attract residents and could adversely affect a facilitys market
value.
Although we believe that we are currently in material compliance with applicable environmental
laws, if we fail to comply with such laws in the future, we would face increased expenditures both
in terms of fines and remediation of the underlying problem(s), potential litigation relating to
exposure to such materials, and potential decrease in value to our business and in the value of our
underlying assets. Therefore, our failure to comply with existing environmental laws would have an
adverse effect on our earnings, our financial condition and our ability to pursue our growth
strategy.
We are unable to predict the future course of federal, state and local environmental
regulation and legislation. Changes in the environmental regulatory framework could have a material
adverse effect on our business. In addition, because environmental laws vary from state to state,
expansion of our operations to
47
states where we do not currently operate may subject us to additional restrictions on the
manner in which we operate our facilities.
Risks Related to Pending Litigation
Two recent complaints filed against our subsidiary could, if adversely determined, subject us to a
material loss.
In connection with the sale of certain facilities to Ventas Realty Limited Partnership
(Ventas) in 2004, two legal actions have been filed. The first action was filed on September 15,
2005 by current and former limited partners in 36 investing partnerships in the United States
District Court for the Eastern District of New York captioned David T. Atkins et. al. v. Apollo
Real Estate Advisors, L.P., et al (the Action). On March 17, 2006, a third amended complaint was
filed in the Action. The third amended complaint is brought on behalf of current and former
limited partners in 14 investing partnerships. It names as defendants, among others, the Company,
Brookdale Living Communities, Inc. (BLCI), a subsidiary of the Company, GFB-AS Investors, LLC
(GFB-AS), a subsidiary of BLCI, the general partners of the 14 investing partnerships, which are
alleged to be subsidiaries of GFB-AS, Fortress Investment Group LLC (FIG), an affiliate of our
largest stockholder, and our Chief Financial Officer. The nine count third amended complaint
alleges, among other things, (i) that the defendants converted for their own use the property of
the limited partners of 11 partnerships, including through the failure to obtain consents the
plaintiffs contend were required for the sale of facilities indirectly owned by those partnerships
to Ventas; (ii) that the defendants fraudulently persuaded the limited partners of three
partnerships to give up a valuable property right based upon incomplete, false and misleading
statements in connection with certain consent solicitations; (iii) that certain defendants,
including GFB-AS, the general partners, and our Chief Financial Officer, but not including the
Company, BLCI, or FIG, committed mail fraud in connection with the sale of facilities indirectly
owned by the 14 partnerships at issue in the Action to Ventas; (iv) that certain defendants,
including GFB-AS and our Chief Financial Officer, but not including the Company, BLCI, the general
partners, or FIG, committed wire fraud in connection with certain communications with plaintiffs in
the Action and another investor in a limited partnership; (v) that the defendants, with the
exception of the Company, committed substantive violations of the Racketeer Influenced and Corrupt
Organizations Act (RICO); (vi) that the defendants conspired to violate RICO; (vii) that GFB-AS
and the general partners violated the partnership agreements of the 14 investing partnerships;
(viii) that GFB-AS, the general partners, and our Chief Financial Officer breached fiduciary duties
to the plaintiffs; and (ix) that the defendants were unjustly enriched. The plaintiffs have asked
for damages in excess of $100.0 million on each of the counts described above, including treble
damages for the RICO claims. We intend to file a motion to dismiss the claims, and to continue to
vigorously defend this Action. A putative class action lawsuit was also filed on March 22, 2006 by
certain limited partners in four of the same partnerships involved in the Action in the Court of
Chancery for the State of Delaware captioned Edith Zimmerman et al. v. GFB-AS Investors, LLC and
Brookdale Living Communities, Inc. (the Second Action). The putative class in the Second Action
consists only of those limited partners in the four investing partnerships who are not plaintiffs
in the Action. The Second Action names as defendants BLCI and GFB-AS. The complaint alleges a
claim for breach of fiduciary duty arising out of the sale of facilities indirectly owned by the
investing partnerships to Ventas and the subsequent lease of those facilities by Ventas to
subsidiaries of BLCI. The plaintiffs seek, among other relief, an accounting, damages in an
unspecified amount, and disgorgement of unspecified amounts by which the defendants were allegedly
unjustly enriched. We also intend to vigorously defend this Second Action. Because these actions
are in an early stage we cannot estimate the possible range of loss, if any.
Risks Related to Our Industry
The cost and difficulty of complying with increasing and evolving regulation and enforcement could
have an adverse effect on our business operations and profits.
The regulatory environment surrounding the senior living industry continues to evolve and
intensify in the amount and type of laws and regulations affecting it, many of which vary from
state to state. In addition, many senior living facilities are subject to regulation and licensing
by state and local health and social service agencies and other regulatory authorities. In several
of the states in which we operate or may operate, we are prohibited from providing certain higher
levels of senior care services without first obtaining the appropriate
48
licenses. Also, in several of the states in which we operate or intend to operate, assisted
living facilities and/or skilled nursing facilities require a certificate of need before the
facility can be opened or the services at an existing facility can be expanded. See Business
Government Regulation for a description of some of the specific laws and regulations applicable to
us. Furthermore, federal, state and local officials are increasingly focusing their efforts on
enforcement of these laws, particularly with respect to large for-profit, multi-facility providers
like us. These requirements, and the increased enforcement thereof, could affect our ability to
expand into new markets, to expand our services and facilities in existing markets and, if any of
our presently licensed facilities were to operate outside of its licensing authority, may subject
us to penalties including closure of the facility. Future regulatory developments as well as
mandatory increases in the scope and severity of deficiencies determined by survey or inspection
officials could cause our operations to suffer. We are unable to predict the future course of
federal, state and local legislation or regulation. If regulatory requirements increase, whether
through enactment of new laws or regulations or changes in the enforcement of existing rules, our
earnings and operations could be adversely affected.
The intensified regulatory and enforcement environment impacts providers like us because of
the increase in the number of inspections or surveys by governmental authorities and consequent
citations for failure to comply with regulatory requirements. We also expend considerable resources
to respond to federal and state investigations or other enforcement action. From time to time in
the ordinary course of business, we receive deficiency reports from state regulatory bodies
resulting from such inspections or surveys. Although most inspection deficiencies are resolved
through an agreed-to plan of corrective action, the reviewing agency typically has the authority to
take further action against a licensed or certified facility, which could result in the imposition
of fines, imposition of a provisional or conditional license, suspension or revocation of a
license, suspension or denial of admissions, loss of certification as a provider under federal
health care programs or imposition of other sanctions, including criminal penalties. Furthermore,
certain states may allow citations in one facility to impact other facilities in the state.
Revocation of a license at a given facility could therefore impact our ability to obtain new
licenses or to renew existing licenses at other facilities, which may also cause us to be in
default under our leases, trigger cross-defaults, trigger defaults under certain of our credit
agreements or adversely affect our ability to operate and/or obtain financing in the future. If a
state were to find that one facilitys citation would impact another of our facilities, this would
also increase costs and result in increased surveillance by the state survey agency. To date, none
of the deficiency reports received by us has resulted in a suspension, fine or other disposition
that has had a material adverse effect on our revenues. However, the failure to comply with
applicable legal and regulatory requirements in the future could result in a material adverse
effect to our business as a whole.
There are various extremely complex federal and state laws governing a wide array of referral
relationships and arrangements and prohibiting fraud by health care providers, including those in
the senior living industry, and governmental agencies are devoting increasing attention and
resources to such anti-fraud initiatives. Some examples are the Health Insurance Portability and
Accountability Act of 1996, or HIPAA, the Balanced Budget Act of 1997, and the False Claims Act,
which gives private individuals the ability to bring an action on behalf of the federal government.
See Business Government Regulation for a description of these laws. The violation of any of
these laws or regulations may result in the imposition of fines or other penalties that could
increase our costs and otherwise jeopardize our business.
Additionally, in several states, we operate facilities that participate in federal and/or
state health care reimbursement programs, which makes us subject to federal and state laws that
prohibit anyone from presenting, or causing to be presented, claims for reimbursement which are
false, fraudulent or are for items or services that were not provided as claimed. Similar state
laws vary from state to state and we cannot be sure that these laws will be interpreted
consistently or in keeping with past practice. Violation of any of these laws can result in loss of
licensure, civil or criminal penalties and exclusion of health care providers or suppliers from
furnishing covered items or services to beneficiaries of the applicable federal and/or state health
care reimbursement program. Loss of licensure may also cause us to default under our leases and/or
trigger cross-defaults.
We are also subject to certain federal and state laws that regulate financial arrangements by
health care providers, such as the Federal Anti-Kickback Law, the Stark laws and certain state
referral laws. See Business Government Regulation. Authorities have interpreted the Federal
Anti-Kickback Law very broadly to apply to many practices and relationships between health care
providers and sources of patient
49
referral. This could result in criminal penalties and civil sanctions, including fines and
possible exclusion from government programs such as Medicare and Medicaid, which may also cause us
to default under our leases and/or trigger cross-defaults. Adverse consequences may also result if
we violate federal Stark laws related to certain Medicare and Medicaid physician referrals. While
we endeavor to comply with all laws that regulate the licensure and operation of our senior living
facilities, it is difficult to predict how our revenues could be affected if we were subject to an
action alleging such violations.
Compliance with the Americans with Disabilities Act, Fair Housing Act and fire, safety and other
regulations may require us to make unanticipated expenditures which could increase our costs and
therefore adversely affect our earnings, financial condition and our ability to pay dividends to
stockholders.
All of our facilities are required to comply with the Americans with Disabilities Act, or ADA.
The ADA has separate compliance requirements for public accommodations and commercial
properties, but generally requires that buildings be made accessible to people with disabilities.
Compliance with ADA requirements could require removal of access barriers and non-compliance could
result in imposition of government fines or an award of damages to private litigants.
We must also comply with the Fair Housing Act, which prohibits us from discriminating against
individuals on certain bases in any of our practices if it would cause such individuals to face
barriers in gaining residency in any of our facilities. Additionally, the Fair Housing Act and
other state laws require that we advertise our services in such a way that we promote diversity and
not limit it. We may be required, among other things, to change our marketing techniques to comply
with these requirements.
In addition, we are required to operate our facilities in compliance with applicable fire and
safety regulations, building codes and other land use regulations and food licensing or
certification requirements as they may be adopted by governmental agencies and bodies from time to
time. Like other health care facilities, senior living facilities are subject to periodic survey or
inspection by governmental authorities to assess and assure compliance with regulatory
requirements. Surveys occur on a regular (often annual or bi-annual) schedule, and special surveys
may result from a specific complaint filed by a resident, a family member or one of our
competitors. We may be required to make substantial capital expenditures to comply with those
requirements.
Capital expenditures we have made to comply with any of the above to date have been
immaterial, however, the increased costs and capital expenditures that we may incur in order to
comply with any of the above would result in a negative effect on our earnings, financial condition
and our ability to pay dividends to stockholders.
Significant legal actions and liability claims against us in excess of insurance limits could
subject us to increased operating costs and substantial uninsured liabilities, which may adversely
affect our financial condition and operating results.
The senior living business entails an inherent risk of liability, particularly given the
demographics of our residents, including age and health, and the services we provide. In recent
years, we, as well as other participants in our industry, have been subject to an increasing number
of claims and lawsuits alleging that our services have resulted in resident injury or other adverse
effects. Many of these lawsuits involve large damage claims and significant legal costs. Many
states continue to consider tort reform and how it will apply to the senior living industry. We may
continue to be faced with the threat of large jury verdicts in jurisdictions that do not find favor
with large senior living providers. We maintain liability insurance policies in amounts and with
the coverage and deductibles we believe are adequate based on the nature and risks of our business,
historical experience and industry standards. In the past year, we have not had any claims that
exceeded our policy limits. However, there can be no guarantee that we will not have such claims in
the future.
We currently maintain the following liability insurance: a $25.0 million primary limit of
general and healthcare professional liability insurance coverage, inclusive of at least a $15.0
million sub-limit of healthcare professional liability ($25.0 million sub-limit for designated
locations). This insurance coverage is
50
on a per claim and aggregate basis with a self-insured retention of $1.0 million. The general
and professional liability coverage is arranged on a three-year, shared-limit basis, with a
pre-negotiated reinstatement of limit provision that will allow for the re-purchase of the lead
$15.0 million of general and professional liability coverage, at a set additional premium, should
adverse claims experience be realized during the policy term. In addition to this $25.0 million
primary limit, we have arranged $25.0 million excess general liability-only insurance coverage on a
per claim and aggregate basis.
Additionally, we maintain primary workers compensation insurance, which includes a $0.5
million deductible per occurrence, employers liability and auto liability insurance in compliance
with statutory limits and requirements and a $20.0 million excess auto liability and employers
liability coverage, over a primary auto and employers liability $1.0 million policy limit, on a
per-occurrence, annual aggregate basis.
We also currently maintain the following property insurance: a $300.0 million per-occurrence
primary policy limit, which contains various sub-limits of coverage, most notably for the perils of
flood and earthquake, limited to $50.0 million on a per-occurrence and annual aggregate basis.
Terrorism coverage is provided for other than the peril of earthquake to the noted policy limits.
If a successful claim is made against us and it is not covered by our insurance or exceeds the
policy limits, our financial condition and results of operations could be materially and adversely
affected. In some states, state law may prohibit or limit insurance coverage for the risk of
punitive damages arising from professional liability and general liability claims and/or
litigation. As a result, we may be liable for punitive damage awards in these states that either
are not covered or are in excess of our insurance policy limits. Also, the above deductibles, or
self-insured retention, are accrued based on an actuarial projection of future liabilities. If this
projection is inaccurate and if there are an unexpectedly large number of successful claims that
result in liabilities in excess of our self-insured retention, our operating results could be
negatively affected. Claims against us, regardless of their merit or eventual outcome, also could
have a material adverse effect on our ability to attract residents or expand our business and could
require our management to devote time to matters unrelated to the day-to-day operation of our
business. We also have to renew our policies every year and negotiate acceptable terms for
coverage, exposing us to the volatility of the insurance markets, including the possibility of rate
increases. There can be no assurance that we will be able to obtain liability insurance in the
future or, if available, that such coverage will be available on acceptable terms.
Overbuilding, increased competition and increased operating costs may adversely affect our ability
to generate and increase our revenues and profits and to pursue our growth strategy.
The senior living industry is highly competitive, and we expect that it may become more
competitive in the future. We compete with numerous other companies that provide long-term care
alternatives such as home healthcare agencies, life care at home, facility-based service programs,
retirement communities, convalescent centers and other independent living, assisted living and
skilled nursing providers, including not-for-profit entities. In general, regulatory and other
barriers to competitive entry in the independent living and assisted living segments of the senior
living industry are not substantial, except in the skilled nursing segment. We have experienced and
expect to continue to experience increased competition in our efforts to acquire and operate senior
living facilities. Consequently, we may encounter increased competition that could limit our
ability to attract new residents, raise resident fees or expand our business, which could have a
material adverse effect on our revenues and earnings.
In addition, overbuilding in the late 1990s in the senior living industry reduced the
occupancy rates of several newly constructed buildings and, in some cases, reduced the monthly rate
that some newly built and previously existing facilities were able to obtain for their services.
This resulted in lower revenues for certain of our facilities during that time. While we believe
that overbuilt markets have stabilized and should continue to be stabilized for the immediate
future, we cannot be certain that the effects of this period of overbuilding will not effect our
occupancy and resident fee rate levels in the future, nor can we be certain that another period of
overbuilding in the future will not have the same effects. Moreover, while we believe that the new
construction dynamics and the competitive environments in Florida, Illinois and California are
substantially similar to the national market, taken as a whole, if the dynamics or environment were
to be significantly adverse in one or more of those states, it would have a disproportionate effect
on our revenues (due to the large portion of our revenues that are generated in those states).
51
Risks Related to Our Organization and Structure
If the ownership of our common stock continues to be highly concentrated, it may prevent you and
other stockholders from influencing significant corporate decisions and may result in conflicts of
interest.
Entities affiliated with Fortress beneficially own 43,407,000 shares, or over 65%, of our
common stock. As a result, Fortress will be able to control fundamental and significant corporate
matters and transactions, including: the election of directors; mergers, consolidations or
acquisitions; the sale of all or substantially all of our assets and other decisions affecting our
capital structure; the amendment of our amended and restated certificate of incorporation and our
amended and restated by-laws; and the dissolution of the Company. Fortress interests may conflict
with your interests. Their control of the Company could delay, deter or prevent acts that may be
favored by our other stockholders such as hostile takeovers, changes in control of the Company and
changes in management. As a result of such actions, the market price of our common stock could
decline or stockholders might not receive a premium for their shares in connection with a change of
control of the Company.
Anti-takeover provisions in our amended and restated certificate of incorporation and our amended
and restated by-laws may discourage, delay or prevent a merger or acquisition that you may consider
favorable or prevent the removal of our current board of directors and management.
Certain provisions of our amended and restated certificate of incorporation and our amended
and restated by-laws may discourage, delay or prevent a merger or acquisition that you may consider
favorable or prevent the removal of our current board of directors and management. We have a number
of anti-takeover devices in place that will hinder takeover attempts, including:
|
|
|
a staggered board of directors consisting of three classes of directors, each of whom
serve three-year terms; |
|
|
|
|
removal of directors only for cause, and only with the affirmative vote of at least 80%
of the voting interest of stockholders entitled to vote; |
|
|
|
|
blank-check preferred stock; |
|
|
|
|
provisions in our amended and restated certificate of incorporation and amended and
restated by-laws preventing stockholders from calling special meetings (with the exception
of Fortress and its affiliates, so long as they collectively beneficially own at least
50.1% of our issued and outstanding common stock); |
|
|
|
|
advance notice requirements for stockholders with respect to director nominations and
actions to be taken at annual meetings; and |
|
|
|
|
no provision in our amended and restated certificate of incorporation for cumulative
voting in the election of directors, which means that the holders of a majority of the
outstanding shares of our common stock can elect all the directors standing for election. |
Additionally, our amended and restated certificate of incorporation provides that Section 203
of the Delaware General Corporation Law, which restricts certain business combinations with
interested stockholders in certain situations, will not apply to us. This may make it easier for a
third party to acquire an interest in some or all of us with Fortress approval, even though our
other stockholders may not deem such an acquisition beneficial to their interests.
We are a holding company with no operations and rely on our operating subsidiaries to provide us
with funds necessary to meet our financial obligations.
We are a holding company with no material direct operations. Our principal assets are the
equity interests we directly or indirectly hold in our operating subsidiaries. As a result, we are
dependent on loans, dividends
52
and other payments from our subsidiaries to generate the funds necessary to meet our financial
obligations, including paying dividends. Our subsidiaries are legally distinct from us and have no
obligation to make funds available to us.
Risks Related to Our Common Stock
The market price and trading volume of our common stock may be volatile, which could result in
rapid and substantial losses for our stockholders.
The market price of our common stock may be highly volatile and could be subject to wide
fluctuations. In addition, the trading volume in our common stock may fluctuate and cause
significant price variations to occur. If the market price of our common stock declines
significantly, you may be unable to resell your shares at or above your purchase price. We cannot
assure you that the market price of our common stock will not fluctuate or decline significantly in
the future. Some of the factors that could negatively affect our share price or result in
fluctuations in the price or trading volume of our common stock include:
|
|
|
variations in our quarterly operating results; |
|
|
|
|
changes in our earnings estimates; |
|
|
|
|
the contents of published research reports about us or the senior living
industry or the failure of securities analysts to cover our common stock; |
|
|
|
|
additions or departures of key management personnel; |
|
|
|
|
any increased indebtedness we may incur or lease obligations we may enter into in the future; |
|
|
|
|
actions by institutional stockholders; |
|
|
|
|
changes in market valuations of similar companies; |
|
|
|
|
announcements by us or our competitors of significant contracts, acquisitions,
strategic partnerships, joint ventures or capital commitments; |
|
|
|
|
speculation or reports by the press or investment community with respect to the
Company or the senior living industry in general; |
|
|
|
|
increases in market interest rates that may lead purchasers of our shares to
demand a higher yield; |
|
|
|
|
changes or proposed changes in laws or regulations affecting the senior living
industry or enforcement of these laws and regulations, or announcements relating to these
matters; and |
|
|
|
|
general market and economic conditions. |
Future offerings of debt or equity securities by us may adversely affect the market price of our
common stock.
In the future, we may attempt to increase our capital resources by offering debt or additional
equity securities, including commercial paper, medium-term notes, senior or subordinated notes,
series of preferred shares or shares of our common stock. Upon liquidation, holders of our debt
securities and preferred shares, and lenders with respect to other borrowings, would receive a
distribution of our available assets prior to the holders of our common stock. Additional equity
offerings may dilute the economic and voting rights of our existing stockholders or reduce the
market price of our common stock, or both. Preferred shares, if issued, could have a preference
with respect to liquidating distributions or a preference with respect to dividend payments that
could limit our ability to pay dividends to the holders of our common stock. Because our decision
to issue securities in any future offering will depend on market conditions and other factors
beyond our control, we cannot predict or estimate the amount, timing or nature of our future
offerings. Thus, holders
53
of our common stock bear the risk of our future offerings reducing the market price of our
common stock and diluting their share holdings in us.
As of December 31, 2005 we had an aggregate of 131,811,017 shares of common stock authorized
but unissued and not reserved for issuance under our option plans. We may issue all of these shares
without any action or approval by our stockholders. We intend to continue to actively pursue
acquisitions of senior living facilities and may issue shares of common stock in connection with
these acquisitions. Any shares issued in connection with our acquisitions, the exercise of
outstanding stock options or otherwise would dilute the holdings of our current stockholders.
Fluctuation of market interest rates may have an adverse effect on the value of your investment in
our common stock.
One of the factors that investors may consider in deciding whether to buy or sell our common
stock is our dividend payment per share as a percentage of our share price relative to market
interest rates. If market interest rates increase, prospective investors may desire a higher rate
of return on our common stock and therefore may seek securities paying higher dividends or interest
or offering a higher rate of return than shares of our common stock. As a result, market interest
rate fluctuations and other capital market conditions can affect the demand for and market value of
our common stock. For instance, if interest rates rise, it is likely that the market price of our
common stock will decrease, because current stockholders and potential investors will likely
require a higher dividend yield and rate of return on our common stock as interest-bearing
securities, such as bonds, offer more attractive returns.
The market price of our common stock could be negatively affected by sales of substantial amounts
of our common stock in the public markets.
As March 14, 2006, there are 65,006,833 shares of our common stock outstanding. All the
shares of our common stock sold in our initial public offering are freely transferable, except for
any shares held by our affiliates, as that term is defined in Rule 144 under the Securities Act
of 1933, as amended, or the Securities Act.
Pursuant to our Stockholders Agreement, Fortress and Health Partners, an affiliate of Capital
Z Partners, and certain of their related partnerships and permitted third-party transferees have
the right, in certain circumstances, to require us to register their 51,001,625 shares of our
common stock under the Securities Act for sale into the public markets. Upon the effectiveness of
such a registration statement, all shares covered by the registration statement will be freely
transferable.
In addition, following the completion of our initial public offering, we filed a registration
statement on Form S-8 under the Securities Act to register an aggregate of 2,000,000 shares of our
common stock reserved for issuance under our stock incentive programs. Subject to any restrictions
imposed on the shares granted under our stock incentive programs, shares registered under the
registration statement on Form S-8 will be available for sale into the public markets, subject to
the 120-day lock-up agreements described above. All participants in the directed shares program
also agreed to similar restrictions on the ability to sell their common stock.
Item 1B. UNRESOLVED STAFF COMMENTS.
As of December 31, 2005, we are not an accelerated filer or a large accelerated filer, as
defined in Rule 12b-2 of the Exchange Act, or a well-known seasoned issuer as defined in Rule 405
of the Securities Act.
Item 2. PROPERTIES
At December 31, 2005, we operated 383 facilities across 31 states, with the capacity to serve
over 30,000 residents. Of the facilities we operated at December 31, 2005, we owned 72, we leased
295 pursuant to operating and capital leases and 16 were owned by third parties.
54
The following table sets forth certain information regarding our facilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy |
|
|
Ownership Status at |
|
|
|
at December 31, 2005 |
|
|
December 31, 2005 |
|
State |
|
Units/Beds |
|
|
Occupancy |
|
|
Leased |
|
|
Owned |
|
|
Managed |
|
|
Total |
|
Alabama |
|
|
222 |
|
|
|
79.7 |
% |
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
1 |
|
Arizona |
|
|
661 |
|
|
|
90.6 |
% |
|
|
8 |
|
|
|
|
|
|
|
1 |
|
|
|
9 |
|
California |
|
|
2,031 |
|
|
|
90.4 |
% |
|
|
3 |
|
|
|
9 |
|
|
|
|
|
|
|
12 |
|
Colorado |
|
|
1,572 |
|
|
|
89.6 |
% |
|
|
15 |
|
|
|
3 |
|
|
|
|
|
|
|
18 |
|
Connecticut |
|
|
292 |
|
|
|
97.9 |
% |
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
2 |
|
Florida |
|
|
3,907 |
|
|
|
92.2 |
% |
|
|
34 |
|
|
|
11 |
|
|
|
2 |
|
|
|
47 |
|
Georgia |
|
|
280 |
|
|
|
96.4 |
% |
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
1 |
|
Idaho |
|
|
228 |
|
|
|
90.4 |
% |
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
3 |
|
Illinois |
|
|
2,306 |
|
|
|
91.0 |
% |
|
|
9 |
|
|
|
2 |
|
|
|
|
|
|
|
11 |
|
Indiana |
|
|
1,150 |
|
|
|
87.7 |
% |
|
|
10 |
|
|
|
4 |
|
|
|
|
|
|
|
14 |
|
Iowa |
|
|
139 |
|
|
|
82.0 |
% |
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
1 |
|
Kansas |
|
|
1,227 |
|
|
|
87.3 |
% |
|
|
10 |
|
|
|
8 |
|
|
|
2 |
|
|
|
20 |
|
Massachusetts. |
|
|
282 |
|
|
|
96.8 |
% |
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
1 |
|
Michigan |
|
|
1,851 |
|
|
|
88.5 |
% |
|
|
25 |
|
|
|
3 |
|
|
|
3 |
|
|
|
31 |
|
Minnesota |
|
|
643 |
|
|
|
98.7 |
% |
|
|
16 |
|
|
|
|
|
|
|
|
|
|
|
16 |
|
Missouri |
|
|
948 |
|
|
|
91.1 |
% |
|
|
1 |
|
|
|
2 |
|
|
|
|
|
|
|
3 |
|
Nevada |
|
|
306 |
|
|
|
99.7 |
% |
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
3 |
|
New Jersey |
|
|
343 |
|
|
|
94.5 |
% |
|
|
6 |
|
|
|
|
|
|
|
|
|
|
|
6 |
|
New Mexico |
|
|
344 |
|
|
|
95.6 |
% |
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
2 |
|
New York |
|
|
1,196 |
|
|
|
90.8 |
% |
|
|
10 |
|
|
|
6 |
|
|
|
|
|
|
|
16 |
|
North Carolina |
|
|
743 |
|
|
|
93.1 |
% |
|
|
12 |
|
|
|
1 |
|
|
|
|
|
|
|
13 |
|
Ohio |
|
|
1,657 |
|
|
|
88.7 |
% |
|
|
24 |
|
|
|
4 |
|
|
|
|
|
|
|
28 |
|
Oklahoma |
|
|
1,324 |
|
|
|
80.4 |
% |
|
|
26 |
|
|
|
1 |
|
|
|
2 |
|
|
|
29 |
|
Oregon |
|
|
823 |
|
|
|
88.0 |
% |
|
|
12 |
|
|
|
|
|
|
|
|
|
|
|
12 |
|
Pennsylvania |
|
|
541 |
|
|
|
76.5 |
% |
|
|
3 |
|
|
|
3 |
|
|
|
1 |
|
|
|
7 |
|
South Carolina |
|
|
336 |
|
|
|
91.1 |
% |
|
|
8 |
|
|
|
|
|
|
|
|
|
|
|
8 |
|
Tennessee |
|
|
390 |
|
|
|
94.9 |
% |
|
|
4 |
|
|
|
1 |
|
|
|
1 |
|
|
|
6 |
|
Texas |
|
|
2,632 |
|
|
|
87.4 |
% |
|
|
26 |
|
|
|
6 |
|
|
|
3 |
|
|
|
35 |
|
Virginia |
|
|
353 |
|
|
|
98.3 |
% |
|
|
1 |
|
|
|
1 |
|
|
|
|
|
|
|
2 |
|
Washington |
|
|
906 |
|
|
|
91.5 |
% |
|
|
8 |
|
|
|
3 |
|
|
|
|
|
|
|
11 |
|
Wisconsin |
|
|
422 |
|
|
|
91.9 |
% |
|
|
13 |
|
|
|
2 |
|
|
|
|
|
|
|
15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
30,055 |
|
|
|
89.8 |
% |
|
|
295 |
|
|
|
72 |
|
|
|
16 |
|
|
|
383 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The table below sets forth certain information regarding the top 15 facilities, by number of
units, for BLC and Alterra, as well as all of the properties in the Prudential Portfolio and the
Fortress CCRC Portfolio.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Units/Beds |
Facility Name |
|
Location |
|
Independent Living |
|
Assisted Living |
|
Memory Care |
|
Skilled Nursing |
|
Equity Homes |
|
Total |
Brookdale Living
Communities(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Hallmark-Chicago.
|
|
Chicago, IL
|
|
|
341 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
341 |
|
The Hallmark-Battery Park.
|
|
New York, NY
|
|
|
197 |
|
|
|
20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
217 |
|
The Devonshire of Lisle.
|
|
Lisle, IL
|
|
|
296 |
|
|
|
25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
321 |
|
Classic at West Palm Beach.
|
|
West Palm Beach, FL
|
|
|
237 |
|
|
|
64 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
301 |
|
The Atrium of San Jose.
|
|
San Jose, CA
|
|
|
291 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
291 |
|
River Bay Club.
|
|
Quincy, MA
|
|
|
282 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
282 |
|
The Chambrel at Roswell.
|
|
Roswell, GA
|
|
|
224 |
|
|
|
24 |
|
|
|
|
|
|
|
|
|
|
|
32 |
|
|
|
280 |
|
Grand Court Overland Park.
|
|
Overland Park, KS
|
|
|
276 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
276 |
|
Woodside Terrace.
|
|
Redwood City, CA
|
|
|
177 |
|
|
|
93 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
270 |
|
Chambrel at Island Lake.
|
|
Longwood, FL
|
|
|
213 |
|
|
|
40 |
|
|
|
|
|
|
|
|
|
|
|
16 |
|
|
|
269 |
|
Kenwood of Lakeview.
|
|
Chicago, IL
|
|
|
220 |
|
|
|
44 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
264 |
|
Devonshire of Hoffman Estates
|
|
Hoffman Estates, IL
|
|
|
228 |
|
|
|
34 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
262 |
|
55
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Units/Beds |
Facility Name |
|
Location |
|
Independent Living |
|
Assisted Living |
|
Memory Care |
|
Skilled Nursing |
|
Equity Homes |
|
Total |
Chambrel at Club Hill.
|
|
Garland, TX
|
|
|
176 |
|
|
|
68 |
|
|
|
|
|
|
|
|
|
|
|
16 |
|
|
|
260 |
|
The Chambrel at Williamsburg.
|
|
Williamsburg, VA
|
|
|
201 |
|
|
|
54 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
255 |
|
The Heritage of Des Plaines.
|
|
Des Plaines, IL
|
|
|
226 |
|
|
|
29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
255 |
|
Meadows of Glen Ellyn.
|
|
Glen Ellyn, IL
|
|
|
190 |
|
|
|
44 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
234 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Alterra(2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wynwood & Villas at
Canterbury Gardens.
|
|
Aurora, CO
|
|
|
153 |
|
|
|
65 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
218 |
|
Wynwood of Columbia Edgewater
|
|
Richland, WA
|
|
|
|
|
|
|
128 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
128 |
|
Villas at Union Park.
|
|
Tacoma, WA
|
|
|
119 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
119 |
|
Wynwood of Kenmore.
|
|
Kenmore, NY
|
|
|
|
|
|
|
113 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
113 |
|
Wynwood of Northampton Manor.
|
|
Richboro, PA
|
|
|
|
|
|
|
113 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
113 |
|
Wynwood of Niskayuna.
|
|
Niskayuna, NY
|
|
|
|
|
|
|
100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
100 |
|
Wynwood of Rogue Valley.
|
|
Medford, OR
|
|
|
|
|
|
|
95 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
95 |
|
Villas of Sparks.
|
|
Sparks, NV
|
|
|
90 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
90 |
|
Wynwood of Forest Grove.
|
|
Forest Grove, OR
|
|
|
|
|
|
|
88 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
88 |
|
Villas of McMinnville.
|
|
McMinnville, OR
|
|
|
87 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
87 |
|
Villas of Sherman Brook.
|
|
Clinton, NY
|
|
|
84 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
84 |
|
Villas of Summerfield Village
|
|
Syracuse, NY
|
|
|
84 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
84 |
|
Villas at the Atrium.
|
|
Boulder, CO
|
|
|
82 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
82 |
|
Wynwood of River Place.
|
|
Boise, ID
|
|
|
|
|
|
|
80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
80 |
|
Wynwood of Manilus.
|
|
Manilus, NY
|
|
|
|
|
|
|
80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Prudential Portfolio(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lodge at Paulin Creek.
|
|
Santa Rosa, CA
|
|
|
250 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
250 |
|
Oak Tree Villa.
|
|
Scotts Valley, CA
|
|
|
126 |
|
|
|
70 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
196 |
|
Pacific Inn.
|
|
Torrance, CA
|
|
|
134 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
134 |
|
Inn at the Park.
|
|
Irvine, CA
|
|
|
70 |
|
|
|
64 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
134 |
|
Nohl Ranch Inn.
|
|
Anaheim Hills, CA
|
|
|
85 |
|
|
|
42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
127 |
|
Mirage Inn.
|
|
Rancho Mirage, CA
|
|
|
94 |
|
|
|
31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
125 |
|
Ocean House.
|
|
Santa Monica, CA
|
|
|
50 |
|
|
|
67 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
117 |
|
The Lexington.
|
|
Ventura, CA
|
|
|
56 |
|
|
|
58 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
114 |
|
The Gables.
|
|
Monrovia, CA
|
|
|
41 |
|
|
|
23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
64 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fortress CCRC Portfolio(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cypress Village.
|
|
Jacksonville, FL
|
|
|
364 |
|
|
|
39 |
|
|
|
60 |
|
|
|
60 |
|
|
|
292 |
|
|
|
815 |
|
Foxwood Springs.
|
|
Raymore, MO
|
|
|
141 |
|
|
|
62 |
|
|
|
50 |
|
|
|
58 |
|
|
|
246 |
|
|
|
557 |
|
Village at Skyline.
|
|
Colorado Springs, CO
|
|
|
347 |
|
|
|
86 |
|
|
|
13 |
|
|
|
57 |
|
|
|
59 |
|
|
|
562 |
|
Robin Run Village.
|
|
Indianapolis, IN
|
|
|
199 |
|
|
|
|
|
|
|
24 |
|
|
|
60 |
|
|
|
228 |
|
|
|
511 |
|
Patriot Heights.
|
|
San Antonio, TX
|
|
|
162 |
|
|
|
10 |
|
|
|
|
|
|
|
60 |
|
|
|
|
|
|
|
232 |
|
Ramsey Home/Ramsey Village.
|
|
Des Moines, IA
|
|
|
10 |
|
|
|
51 |
|
|
|
24 |
|
|
|
54 |
|
|
|
|
|
|
|
139 |
|
|
|
|
(1) |
|
Operate within our Brookdale Living group of facilities |
|
(2) |
|
Operate within our Alterra group of facilities. |
In addition, on July 1, 2005 and September 14, 2005, Fortress CCRC sold Heatherwood Village
and Heritage Crossing, 189- and 223-unit facilities located in Newton, Kansas and Edmond, Oklahoma,
respectively. A subsidiary of BLC continued to manage Heatherwood Village pursuant to a management
agreement with the new owner through January 2006.
56
Corporate Offices
Our main corporate offices are all leased, including our 30,314 square foot corporate
headquarters facility in Chicago, Illinois, and our 59,800 square foot operations support center in
Milwaukee, Wisconsin.
Item 3. LEGAL PROCEEDINGS
In connection with the sale of certain facilities to Ventas Realty Limited Partnership
(Ventas) in 2004, two legal actions have been filed. The first action was filed on September 15,
2005 by current and former limited partners in 36 investing partnerships in the United States
District Court for the Eastern District of New York captioned David T. Atkins et. al. v. Apollo
Real Estate Advisors, L.P., et al (the Action). On March 17, 2006, a third amended complaint was
filed in the Action. The third amended complaint is brought on behalf of current and former
limited partners in 14 investing partnerships. It names as defendants, among others, the Company,
BLC, GFB-AS Investors, LLC (GFB-AS), a subsidiary of BLC, the general partners of the 14
investing partnerships, which are alleged to be subsidiaries of GFB-AS, Fortress Investment Group
LLC, an affiliate of our largest stockholder, and our Chief Financial Officer. The nine count
third amended complaint alleges, among other things, (i) that the defendants converted for their
own use the property of the limited partners of 11 partnerships, including through the failure to
obtain consents the plaintiffs contend were required for the sale of facilities indirectly owned by
those partnerships to Ventas; (ii) that the defendants fraudulently persuaded the limited partners
of three partnerships to give up a valuable property right based upon incomplete, false and
misleading statements in connection with certain consent solicitations; (iii) that the defendants
committed mail fraud in connection with the sale of facilities indirectly owned by the 14
partnerships at issue in the Action to Ventas; (iv) that the defendants committed wire fraud in
connection with certain communications with plaintiffs in the Action and another investor in a
limited partnership; (v) that the defendants, with the exception of the Company, committed
substantive violations of the Racketeer Influenced and Corrupt Organizations Act (RICO); (vi)
that the defendants conspired to violate RICO; (vii) that GFB-AS and the general partners violated
the partnership agreements of the 14 investing partnerships; (viii) that GFB-AS, the general
partners, and our Chief Financial Officer breached fiduciary duties to the plaintiffs; and (vii)
that the defendants were unjustly enriched. The plaintiffs have asked for damages in excess of
$100.0 million on each of the counts described above, including treble damages for the RICO claims.
We intend to file a motion to dismiss the claims, and to continue to vigorously defend this
Action. A putative class action lawsuit was also filed on March 22, 2006 by certain limited
partners in four of the same partnerships involved in the Action in the Court of Chancery for the
State of Delaware captioned Edith Zimmerman et al. v. GFB-AS Investors, LLC and Brookdale Living
Communities, Inc. (the Second Action). The putative class in the Second Action consists only of
those limited partners in the four investing partnerships who are not plaintiffs in the Action.
The Second Action names as defendants BLC and GFB-AS. The complaint alleges a claim for breach of
fiduciary duty arising out of the sale of facilities indirectly owned by the investing partnerships
to Ventas and the subsequent lease of those facilities by Ventas to subsidiaries of BLC. The
plaintiffs seek, among other relief, an accounting, damages in an unspecified amount, and
disgorgement of unspecified amounts by which the defendants were allegedly unjustly enriched. We
also intend to vigorously defend this Second Action. Because these actions are in an early stage
we cannot estimate the possible range of loss, if any.
In addition, we have been involved in litigation and claims incidental to the conduct of our
business comparable to other companies in the senior living industry. Certain claims and lawsuits
allege large damage claims and may require significant legal costs to defend and resolve.
Similarly, our industry is always subject to scrutiny by governmental regulators, which could
result in litigation related to regulatory compliance matters. As a result, we maintain insurance
policies in amounts and with the coverage and deductibles we believe are adequate, based on the
nature and risks of our business, historical experience and industry standards. We believe that the
cost of defending any pending or future litigation or challenging any pending or future regulatory
compliance matter will not have a material adverse effect on our business.
Item 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
No stockholder votes took place during the fourth quarter of the year ended December 31, 2005.
57
EXECUTIVE OFFICERS OF THE REGISTRANT
The following table sets forth certain information concerning our executive officers as of
March 14, 2006:
|
|
|
|
|
|
|
Name |
|
Age |
|
Position |
Mark J. Schulte
|
|
|
52 |
|
|
Chief Executive Officer |
Mark W. Ohlendorf
|
|
|
46 |
|
|
Co-President |
John P. Rijos
|
|
|
53 |
|
|
Co-President |
R. Stanley Young
|
|
|
53 |
|
|
Executive Vice President and Chief
Financial Officer |
Kristin A. Ferge
|
|
|
32 |
|
|
Executive Vice President and
Treasurer |
Deborah C. Paskin
|
|
|
54 |
|
|
Executive Vice President, Secretary
and General Counsel |
Mark J. Schulte became our Chief Executive Officer in August 2005. Previously, Mr. Schulte
served as Chief Executive Officer and director of BLC since 1997, and was also Chairman of the
board from September 2001 to June 2005. From January 1991 to May 1997, he was employed by BLCs
predecessor company, The Prime Group, Inc., in its Senior Housing Division, most recently serving
as its Executive Vice President, with primary responsibility for overseeing all aspects of Primes
Senior Housing Division. Mr. Schulte has 25 years of experience in the development and operation of
multi-family housing, senior housing, senior independent and assisted living and health care
facilities. He is a former Chairman of ASHA and remains on ASHAs board of directors. Mr. Schulte
received a B.A. in English and a J.D. from St. Louis University, and is licensed to practice law in
the State of New York.
Mark W. Ohlendorf became our Co-President in August 2005. Mr. Ohlendorf has also served as
Chief Executive Officer and President of Alterra since December 2003. From January 2003 through
December 2003, Mr. Ohlendorf served as Chief Financial Officer and President of Alterra, and from
1999 through 2002 he served as Senior Vice President and Chief Financial Officer. Mr. Ohlendorf has
over 20 years of experience in the health care and long-term care industries, having held
leadership positions with such companies as Sterling House Corporation, Vitas Healthcare
Corporation and Horizon/CMS Healthcare Corporation. He is a member of the board of directors of the
Assisted Living Federation of America (ALFA) and ASHA. He received a B.A. in Political Science from
Illinois Wesleyan University, and is a certified public accountant.
John P. Rijos became our Co-President in August 2005. Previously, Mr. Rijos served as
President, Chief Operating Officer and director of BLC since August 2000. Prior to joining BLC in
August 2000, Mr. Rijos spent 16 years with Lane Hospitality Group, owners and operators of over 40
hotels and resorts, as its President and Chief Operating Officer. From 1981 to 1985 he served as
President of High Country Corporation, a Denver-based hotel development and management company.
Prior to that time, Mr. Rijos was Vice President of Operations and Development of several large
real estate trusts specializing in hotels. Mr. Rijos has over 25 years of experience in the
acquisition, development and operation of hotels and resorts. He received a B.S. in Hotel
Administration from Cornell University and serves on many tourist-related operating boards and
committees, as well as advisory committees for Holiday Inns, Sheraton Hotels and the City of
Chicago and the Board of Trustees for Columbia College. Mr. Rijos is a certified hospitality
administrator.
R. Stanley Young became our Executive Vice President and Chief Financial Officer in August
2005. Previously, Mr. Young served as Executive Vice President, Chief Financial Officer and
Treasurer of BLC since December 1999. From August 1998 to December 1999, Mr. Young was Senior Vice
President Finance and Treasurer of BLC. From 1977 to 1998, Mr. Young practiced public accounting
with KPMG LLP, where he was admitted to the partnership in 1987. Mr. Young received a B.A. in
Business Administration from Illinois Wesleyan University, an MBA from the University of Illinois,
and is a certified public accountant.
Kristin A. Ferge became our Executive Vice President and Treasurer in August 2005. Ms. Ferge
has also served as Vice President, Chief Financial Officer and Treasurer of Alterra since December
2003. From April 2000 through December 2003, Ms. Ferge served as Alterras Vice President of
Finance and Treasurer. Prior to joining Alterra, she worked in the audit division of KPMG LLP. Ms.
Ferge received a B.A. in Accounting from Marquette University, an MBA from the University of
Wisconsin, and is a certified public accountant.
58
Deborah C. Paskin became our Executive Vice President, Secretary and General Counsel in August
2005. Previously, Ms. Paskin served as Senior Vice President, Secretary and General Counsel of BLC
since November 2002. Prior to joining BLC, from 1999 to 2002, she served as Chief Administrative
Officer, Executive Vice President, Secretary and General Counsel for Clark Retail Enterprises, Inc.
Prior to that time, she served as General Counsel for two other Chicago-based companies, Dominicks
Finer Foods, Inc. and Helene Curtis, Inc. Prior to that, Ms. Paskin practiced law in the Chicago
office of Latham & Watkins. Ms. Paskin graduated from Northwestern University School of Law. She
also received a Masters Degree in Library Science from Dominican University and a B.A. in English
from Indiana University in Bloomington, Indiana.
PART II
Item 5. MARKET FOR REGISTRANTS COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF
EQUITY SECURITIES
Our common stock has been traded on the New York Stock Exchange, or the NYSE, under the symbol
BKD since our initial public offering on November 22, 2005. The following table shows the high
and low sale prices of our common stock as reported by the NYSE since our initial public offering
on November 22, 2005.
|
|
|
|
|
|
|
|
|
|
|
High |
|
|
Low |
|
FISCAL 2006: |
|
|
|
|
|
|
|
|
First
quarter (through March 27, 2006) |
|
$ |
39.65 |
|
|
$ |
29.30 |
|
FISCAL 2005: |
|
|
|
|
|
|
|
|
From November 22, 2005 through
December 31, 2005 |
|
$ |
31.73 |
|
|
$ |
23.00 |
|
The closing sale price of the companys common stock as reported on the New York Stock
Exchange on March 27, 2006 was $38.65 per share. As of that date there were 29 holders of
record and approximately 3,181 beneficial owners registered in nominee and street name.
On November 22, 2005, we consummated our initial public offering of 12,732,800 shares of
common stock, par value $0.01 per share, consisting of 8,560,800 primary shares (including
1,660,800 shares pursuant to the option granted by us to the Underwriters to purchase up to an
additional 1,660,800 shares of common stock to cover over-allotments) and 4,172,000 shares sold by
the selling stockholders. We did not receive any proceeds from the shares sold by the selling
stockholders. The shares of common stock sold in the offering were registered under the Securities
Act on a Registration Statement on Form S-1 (Registration No. 333-127372) that was declared
effective by the Securities and Exchange Commission on November 21, 2005. The managing
underwriters were Goldman, Sachs & Co., Lehman Brothers Inc., Citigroup Global Markets Inc. and UBS
Securities LLC. All of the shares sold by us and by the selling stockholders were sold at a price
of $19.00 per share. The aggregate gross proceeds from the shares of common stock sold by us and
the selling stockholders were $241.9 million. We received net proceeds of approximately $144.8
million, after deducting an aggregate of $16.9 million in underwriting discounts and commissions
paid to the underwriters and an estimated $6.4 million in other direct expenses incurred in
connection with the offering. None of the proceeds from the offering were paid, directly or
indirectly, to any of the Companys officers or directors or any of their associates, or to any
persons owning ten percent or more of the Companys outstanding shares of common stock or to any of
the Companys affiliates.
Upon consummation of the offering, we applied approximately (i) $7.8 million of the net
proceeds of the offering to the repayment of the debt outstanding under a first mortgage loan
encumbering our Westbury Care Center facility; (ii) $32.3 million to the repayment of the notes B
portion of our $182.0 million first mortgage loan entered into in March 2005 with Guaranty Bank;
(iii) $9.5 million to the repayment in full of our term loan from LaSalle bank National
Association; (iv) $2.5 million to the repayment in full of the debt outstanding related to Assisted
Living Residence Revenue Bonds encumbering four Alterra facilities located in Kansas (repaid
January 2006); (v) $8.9 million to repayment of unsecured notes that were issued in conjunction
with Alterras acquisition of joint venture partnership interests; (vi) $2.2 million to the
repayment in full of lessor advances to fund certain escrow deposits and costs in connection with
the Chambrel
59
Portfolio; (vii) $12.7 million toward the purchase price of approximately $20.4 million to
exercise our purchase option with respect to six facilities that Alterra previously leased from
Omega Healthcare Investors, LLC and certain of its facilities and four facilities from Merrill
Gardens for $16.3 million; and (viii) $51.1 million, net of refinancing proceeds, toward the
purchase price of approximately $181.0 million to purchase all of the shares of capital stock of
CMCP Properties Inc., a wholly-owned subsidiary of Capstead Mortgage Corporation. We have invested
the remaining net proceeds of the offering in long-term, investment-grade, interest bearing
instruments.
Dividends
On March 14, 2006, our board of directors declared a quarterly cash dividend of $0.35 per
share of our common stock, or an aggregate of $23.2 million for the quarter ended March 31, 2005.
The $0.35 per share dividend is payable on April 14, 2006, to holders of record of our common stock
on March 31, 2006.
On December 15, 2005, our board of directors declared a quarterly cash dividend of $0.25 per
share of our common stock, or an aggregate of $16.5 million for the quarter ending December 31,
2005, which we paid on January 16, 2006.
On September 30, 2005, we paid a dividend of $0.25 per share of our common stock, or an
aggregate of $14.4 million for the quarter ended September 30, 2005, which we paid on October 7,
2005.
We intend to continue to pay regular quarterly dividends to the holders of our common stock.
However, our ability to pay and maintain cash dividends is based on many factors, including our
ability to make and finance acquisitions, our ability to negotiate favorable lease and other
contractual terms, anticipated operating expense levels, the level of demand for our units/beds,
the rates we charge and actual results that may vary substantially from estimates. Some of the
factors are beyond our control and a change in any such factor could affect our ability to pay or
maintain dividends. We can give no assurance as to our ability to pay or maintain dividends. We
also cannot assure you that the level of dividends will be maintained or increase over time or that
increases in demand for our units/beds and monthly resident fees will increase our actual cash
available for dividends to stockholders. We expect that in certain quarters we may pay dividends
that exceed our net income amount for such period as calculated in accordance with GAAP. The
failure to pay or maintain dividends would adversely affect our stock price.
Equity Compensation Plans Information
The following table sets forth securities authorized for issuance under equity compensation
plans as of December 31, 2005:
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of securities |
|
|
Number of |
|
|
|
remaining available |
|
|
securities to be |
|
|
|
for |
|
|
issued upon |
|
|
|
future issuance under |
|
|
exercise of |
|
Weighted-average |
|
equity compensation |
|
|
outstanding |
|
exercise price of |
|
plans (excluding |
|
|
options, warrants |
|
outstanding options, |
|
securities reflected |
|
|
and rights |
|
warrants and rights |
|
in column (a)) |
|
|
(a) |
|
(b) |
|
(c) |
Equity compensation
plans approved by
security holders
|
|
|
|
|
|
1,462,600 |
|
|
|
|
|
|
|
Equity compensation
plans not approved
by security holders
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
1,462,600 |
Under the
terms of our Omnibus Stock Incentive Plan, the number of shares
available for future issuance will increase annually each January 1st
by the lesser of (1) 400,000 shares and (2) 2% of the number of
outstanding shares of our common stock on the last day of the
immediately preceding year.
60
Under the terms of our Omnibus Stock Incentive Plan, the number of shares available for
future issuance automatically increased by 400,000 of shares on January 1, 2006, and will increase
annually each January 1st by the lesser of (1) 400,000 shares and (2) 2% of the number of
outstanding shares of our common stock on the last day of the immediately preceding fiscal year.
Recent Sales of Unregistered Securities
The following is a summary of transactions by us involving sales of our securities that were
not registered under the Securities Act during the last three years preceding the date of this
Annual Report on Form 10-K. Each of the following transactions were private transactions entered
into in connection with the formation transactions described in Business History and were
exempt from registration under the Securities Act by virtue of the exemption provided under Section
4(2) of the Securities Act. In September 2005:
|
|
|
A wholly-owned subsidiary of ours merged with and into BLC. In connection with the
merger, FBA, an affiliate of Capital Z Partners, and certain members of our management,
including our chief executive officer, received an aggregate of 20,000,000 shares of our
common stock, representing 34.5% of our outstanding common stock prior to our initial
public offering, for all of their outstanding common stock of BLC or membership interests
in FBA, as applicable. As a result of the merger, BLC became our wholly-owned subsidiary. |
|
|
|
|
FEBC-ALT Investors purchased from Fortress Investment Trust II, an affiliate of
Fortress, all of the outstanding membership interests of FIT REN, which had recently
acquired certain senior living facilities from Prudential Financial, Inc., for an
aggregate purchase price of approximately $282.4 million (including the assumption of
approximately $171.0 million of debt). Immediately after the purchase, the membership
interests of FIT REN were contributed to Alterra. As a result FIT REN became a
wholly-owned subsidiary of Alterra and Fortress Investment Trust II became a member of
FEBC-ALT Investors, Alterras indirect parent company. In connection with the merger of
FEBC-ALT Investors described below, Fortress Investment Trust II received 11,750,000
shares of our common stock, representing 20.3% of our outstanding common stock prior to
our initial public offering, for its interest in FIT REN. |
|
|
|
|
A wholly-owned subsidiary of ours merged with and into FEBC-ALT Investors, Alterras
indirect parent company. In the merger, FIT-ALT Investor, Fortress Investment Trust II,
Emeritus, NW Select and certain members of our management, each of which was a member of
FEBC-ALT Investors, received an aggregate of 29,750,000 shares of our common stock,
representing 51.3% of our outstanding common stock prior to our initial public offering,
for all of the outstanding membership interests of FEBC-ALT Investors. FIT-ALT Investor is
an affiliate of Fortress. As a result of the merger, Alterra became our wholly-owned
subsidiary. |
|
|
|
|
A wholly-owned subsidiary of ours merged with and into Fortress CCRC. In the merger,
Fortress Investment Trust II received an aggregate of 8,250,000 shares of our common
stock, representing 14.2% of our outstanding common stock prior to our initial public
offering, for all of the outstanding membership interests of Fortress CCRC. Fortress CCRC
owns, through its wholly-owned subsidiaries, six senior living facilities. As a result of
the merger, Fortress CCRC became our wholly-owned subsidiary. |
In addition, on August 5, 2005 and September 14, 2005, BLC granted an aggregate of 988 shares
of its stock and FEBC-ALT Investors granted 3.33% of its membership interests, to certain members
of our management. Certain of these shares, other than those shares described below, and
percentage interests are subject to substantial risk of forfeiture until the occurrence of certain
events, as specified in the applicable restricted stock or restricted securities award agreements.
Of the 988 shares of BLC stock granted, 25 shares were granted to Paul Froning, a member of our
management, in exchange for a cash payment to BLC by Mr. Froning of $500,000. These 25 shares are
fully vested and are not subject to risk of forfeiture. In accordance with the terms of the plans,
a portion of these securities are no longer subject to a risk of forfeiture following the
consummation of our initial public offering. In addition, the remaining securities will vest over a
five-year period following the issuance if the executive remains continuously employed by the
Company. Securities that are subject to a risk of forfeiture may not be sold or transferred. In
connection with the merger transactions described in above, these shares and membership interests
were automatically converted into an aggregate of 2,575,405 shares of our common stock,
representing 4.4% of our outstanding common stock
61
prior to our initial public offering. A portion of these grants were exempt from the
registration requirements of the Securities Act pursuant to Section 4(2) and the remainder of these
grants were exempt from the registration requirements of the Securities Act pursuant to Rule 701.
Item 6. SELECTED FINANCIAL DATA
The following table sets forth our selected historical consolidated and combined financial
data as of and for each of the years in the five-year period ended December 31, 2005. The combined
financial statement includes Brookdale Living Communities, Inc. for all periods presented and
Alterra Healthcare Corporation effective December 1, 2003, Fortress CCRC Portfolio, effective April
5, 2005, and the acquisition of eight of the nine facilities in the Prudential Portfolio on June
21, 2005 and the ninth facility on July 22, 2005. You should read this information in conjunction
with the information under Managements Discussion and Analysis of Financial Condition and Results
of Operations, Business and our historical combined financial statements and the related notes
thereto included elsewhere in this report. Our historical statement of operations data and balance
sheet data as of and for each of the years in the five-year period ended December 31, 2005 have
been derived from our audited financial statements.
62
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brookdale |
|
|
|
|
|
|
Senior |
|
|
Brookdale Facility Group |
|
|
|
Living Inc. |
|
|
(Predecessor Company) |
|
|
|
For the |
|
|
For the |
|
|
|
|
|
|
Period |
|
|
Period |
|
|
|
|
|
|
October 1, |
|
|
January 1, |
|
|
|
|
|
|
2005 to |
|
|
2005 to |
|
|
|
|
|
|
December 31, |
|
|
September 30, |
|
|
Year Ended December 31, |
|
|
|
2005 |
|
|
2005 |
|
|
2004 |
|
|
2003 |
|
|
2002 |
|
|
2001 |
|
Statement of Operations Data (in
thousands, except per share data): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
213,047 |
|
|
$ |
577,530 |
|
|
$ |
660,872 |
|
|
$ |
222,584 |
|
|
$ |
161,516 |
|
|
$ |
123,935 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Facility operating expenses |
|
|
127,105 |
|
|
|
366,782 |
|
|
|
415,169 |
|
|
|
133,119 |
|
|
|
92,980 |
|
|
|
72,467 |
|
Lease expense |
|
|
48,487 |
|
|
|
140,852 |
|
|
|
99,997 |
|
|
|
30,744 |
|
|
|
31,003 |
|
|
|
26,016 |
|
Depreciation and amortization |
|
|
19,022 |
|
|
|
30,861 |
|
|
|
52,307 |
|
|
|
22,480 |
|
|
|
13,708 |
|
|
|
11,230 |
|
Amortization of goodwill |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,382 |
|
General and administrative expenses
(including non-cash stock compensation
of $11,534 and $11,146 respectively,
for 2005) |
|
|
27,690 |
|
|
|
54,006 |
|
|
|
43,640 |
|
|
|
15,997 |
|
|
|
12,540 |
|
|
|
12,138 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
222,304 |
|
|
|
592,501 |
|
|
|
611,113 |
|
|
|
202,340 |
|
|
|
150,231 |
|
|
|
124,233 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations |
|
|
(9,257 |
) |
|
|
(14,971 |
) |
|
|
49,759 |
|
|
|
20,244 |
|
|
|
11,285 |
|
|
|
(298 |
) |
Interest income |
|
|
1,588 |
|
|
|
2,200 |
|
|
|
637 |
|
|
|
14,037 |
|
|
|
18,004 |
|
|
|
18,251 |
|
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt |
|
|
(12,809 |
) |
|
|
(33,439 |
) |
|
|
(63,634 |
) |
|
|
(25,106 |
) |
|
|
(9,490 |
) |
|
|
(8,247 |
) |
Change in fair value of derivatives |
|
|
(88 |
) |
|
|
4,080 |
|
|
|
3,176 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on sale of properties |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(24,513 |
) |
|
|
|
|
|
|
|
|
Loss (gain) on extinguishment of debt |
|
|
(3,543 |
) |
|
|
(453 |
) |
|
|
1,051 |
|
|
|
12,511 |
|
|
|
|
|
|
|
|
|
Equity in earnings (loss) of
unconsolidated ventures, net of
minority interest |
|
|
(197 |
) |
|
|
(641 |
) |
|
|
(931 |
) |
|
|
318 |
|
|
|
584 |
|
|
|
984 |
|
Other |
|
|
|
|
|
|
|
|
|
|
(114 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before taxes |
|
|
(24,306 |
) |
|
|
(43,224 |
) |
|
|
(10,056 |
) |
|
|
(2,509 |
) |
|
|
20,383 |
|
|
|
10,690 |
|
(Provision) benefit for income taxes |
|
|
(150 |
) |
|
|
247 |
|
|
|
(11,111 |
) |
|
|
(139 |
) |
|
|
(8,666 |
) |
|
|
(4,503 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before minority interest. |
|
|
(24,456 |
) |
|
|
(42,977 |
) |
|
|
(21,167 |
) |
|
|
(2,648 |
) |
|
|
11,717 |
|
|
|
6,187 |
|
Minority interest |
|
|
|
|
|
|
16,575 |
|
|
|
11,734 |
|
|
|
1,284 |
|
|
|
(5,262 |
) |
|
|
(2,778 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before discontinued
operations and cumulative effect of a
change in accounting principle |
|
|
(24,456 |
) |
|
|
(26,402 |
) |
|
|
(9,433 |
) |
|
|
(1,364 |
) |
|
|
6,455 |
|
|
|
3,409 |
|
Loss on discontinued operations |
|
|
|
|
|
|
(128 |
) |
|
|
(361 |
) |
|
|
(322 |
) |
|
|
|
|
|
|
|
|
Cumulative effect of a change in
accounting principle, net of income
taxes of $8,095 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7,277 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
(24,456 |
) |
|
$ |
(26,530 |
) |
|
$ |
(9,794 |
) |
|
$ |
(8,963 |
) |
|
$ |
6,455 |
|
|
$ |
3,409 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings (loss) per share(1) |
|
$ |
(0.41 |
) |
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
Weighted average shares used in
computing basic earnings (loss) per
share |
|
|
59,710 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings (loss) per share
before extraordinary loss |
|
|
(0.41 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in
computing diluted earnings (loss) per
share |
|
|
59,710 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Operating Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of facilities (at end of period) |
|
|
383 |
|
|
|
380 |
|
|
|
367 |
|
|
|
359 |
|
|
|
60 |
|
|
|
51 |
|
Total units operated |
|
|
30,055 |
|
|
|
30,048 |
|
|
|
26,208 |
|
|
|
24,423 |
|
|
|
11,334 |
|
|
|
9,266 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy rate |
|
|
89.8 |
% |
|
|
88.9 |
% |
|
|
89.4 |
% |
|
|
87.5 |
% |
|
|
91.0 |
% |
|
|
82.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average monthly revenue per unit/bed
(same store) |
|
$ |
2,969 |
|
|
$ |
2,910 |
|
|
$ |
2,827 |
|
|
$ |
2,660 |
|
|
$ |
2,516 |
|
|
$ |
2,445 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, |
|
|
|
2005 |
|
|
2004 |
|
|
2003 |
|
|
2002 |
|
|
2001 |
|
Balance Sheet Data (in thousands): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
77,682 |
|
|
$ |
86,858 |
|
|
$ |
56,468 |
|
|
$ |
2,172 |
|
|
$ |
1,067 |
|
Total assets |
|
|
1,697,811 |
|
|
|
746,625 |
|
|
|
1,656,582 |
|
|
|
730,298 |
|
|
|
570,323 |
|
Total debt |
|
|
754,301 |
|
|
|
371,037 |
|
|
|
1,044,736 |
|
|
|
290,483 |
|
|
|
171,236 |
|
Total stockholders/owners equity |
|
|
630,403 |
|
|
|
40,091 |
|
|
|
237,744 |
|
|
|
183,807 |
|
|
|
177,352 |
|
63
(1) |
|
We have excluded the earnings (loss) per share data for the nine months ended
September 30, 2005 and years ended December 31, 2004, 2003, 2002 and 2001. We believe
these calculations are not meaningful to investors due to the different ownership and
legal structures (e.g., corporation and limited liability companies) of the various
entities prior to the combination transaction on September 30, 2005. |
Item 7. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion should be read in conjunction with our Selected Consolidated
Historical Financial And Operating Data and our consolidated and combined financial statements and
related notes appearing elsewhere in this Annual Report on Form 10-K. In addition to historical
information, this discussion contains forward-looking statements that involve risks, uncertainties
and assumptions that could cause actual results to differ materially from managements
expectations. Please see Safe Harbor Statement Under the Private Securities Litigation Reform Act
of 1995 for more information. Factors that could cause such differences include those described in
Risk Factors and elsewhere in this Annual Report on Form 10-K.
Executive Overview
As of December 31, 2005, we are the third largest operator of senior living facilities in the
United States based on total capacity with over 380 facilities in 31 states and the ability to
serve over 30,000 residents. We offer our residents access to a full continuum of services across
all sectors of the senior living industry. As of December 31, 2005, we operated 80 independent
living facilities with 14,439 units/beds, 295 assisted living facilities with 12,529 units/beds,
seven continuing care retirement communities, or CCRCs, with 3,005 units/beds (including 817
resident-owned cottages on our CCRC campuses managed by us) and one skilled nursing facility with
82 units/beds. The majority of our units/beds are located in campus settings or facilities
containing multiple services, including CCRCs. As of December 31, 2005, our facilities were on
average 89.8% occupied. We generate over 96% of our revenues from private pay customers, which
limits our exposure to government reimbursement risk. In addition, we control all financial and
operational decisions regarding our facilities through property ownership and long-term leases. As
of December 31, 2005, we are in compliance with the financial covenants of our debt and lease
agreements. We believe we operate in the most attractive sectors of the senior living industry with
significant opportunities to increase our revenues through providing a combination of housing,
hospitality services and health care services. For the year ended December 31, 2005, 28.7% of our
revenues were generated from owned facilities, 70.8% from leased facilities and 0.5% from
management fees from facilities we operate on behalf of third parties and affiliates.
We were formed in June 2005 for the purpose of combining two leading senior living operating
companies, Brookdale Living Communities, Inc., or BLC, and Alterra Healthcare Corporation, or
Alterra. BLC and Alterra have been operating independently since 1986 and 1981, respectively. Since
December 2003, BLC and Alterra have been under the common control of Fortress. Fortress owns
43,407,000 shares, or over 65% of our common stock. On November 22, 2005, we completed our initial
public offering of 12,732,800 shares of our common stock, including 8,560,800 primary shares, at
$19.00 per share, for which we received proceeds, after fees and expenses, of approximately $144.8
million.
We plan to grow our revenue and operating income through a combination of: (i) organic growth
in our existing portfolio; (ii) acquisitions of additional operating companies and facilities; and
(iii) the realization of economies of scale, including those created by the BLC and Alterra
combination. Given the size and breadth of our nationwide platform, we believe that we are well
positioned to invest in a broad spectrum of assets in the senior living industry, including
independent living, assisted living, CCRC and skilled nursing assets. Since January 2001, we have
begun leasing or acquired the ownership or management 55 senior living facilities (not including
those facilities we acquired and subsequently disposed of) with approximately 10,900 units/beds. In
2005, prior to our initial public offering, we acquired 15 senior living facilities with 4,077
units/beds (including 817 resident-owned cottages on our CCRC campuses managed by us) and two
additional facilities with an aggregate of 422 units/beds, which were sold in the third quarter of
2005, one of which we continued to manage through January, 2006. Since our initial public
offering, we have purchased
64
or committed to purchase $743 million in senior housing assets representing 101 facilities
with 9,015 units/beds.
Our senior living facilities offer residents a supportive home-like setting, assistance with
activities of daily living, or ADLs, and, in a few facilities, licensed skilled nursing services.
By providing residents with a range of service options as their needs change, we provide greater
continuity of care, enabling seniors to age-in-place and thereby maintain residency with us for a
longer period of time. The ability of residents to age-in-place is also beneficial to our residents
and their families who are burdened with care decisions for their elderly relatives.
Our independent living facilities average resident is 83 years old and desires or needs a
more supportive living environment. The average independent living resident resides in an
independent living facility for 32 months. Many of our residents relocate to one of our independent
living facilities in order to be in a metropolitan area that is closer to their adult children. Our
assisted living facilities average resident is an 83 year old who requires assistance with two or
three ADLs. 85% of our assisted living residents require medication management. The average
assisted living resident resides in an assisted living facility for 22 months. Residents typically
enter an assisted living facility due to a relatively immediate need for services that might have
been triggered by a medical event or need. Our assisted living facilities consist of 75%
traditional assisted living facilities and 25% memory care facilities.
Overbuilding in the late 1990s in the senior living industry put downward pressure on the
occupancy rates and the resident fees of certain senior living providers. The slowdown in
construction and lack of construction financing since 1999 has led to a reduction in the supply of
new units being constructed. Growing demand for senior living services has resulted in a recent
trend towards increasing occupancy rates and resident fees for operators of existing facilities.
Growing consumer awareness among seniors and their families concerning the types of services
provided by independent and assisted living operators has further contributed to the opportunities
in the senior living industry. Also, seniors possess greater financial resources, which makes it
more likely that they are able to afford to live in market-rate senior housing. Seniors in the
geographic areas in which we operate tend to have a significant amount of assets generated from
savings, pensions and, due to strong national housing markets, the sale of private homes.
Challenges in our industry include increased state and local regulation of the assisted living
industry, which has led to an increase in the cost of doing business; the regulatory environment
continues to intensify in the amount and types of laws and regulations affecting us, accompanied by
an increase by state and local officials in enforcement thereof. In addition, like other companies,
our financial results may be negatively impacted by increasing employment costs including salaries,
wages and benefits, such as health care, for our employees. Increases in the costs of utilities and
real estate taxes will also have a negative impact on our financial results.
Formation Transactions
We are a holding company formed in June 2005 for the purpose of combining, through a series of
mergers, two leading senior living operating companies, BLC and Alterra. The combination of these
two companies created a nationwide operating platform to grow our existing portfolio, realize
economies of scale and add to our existing portfolio through strategic acquisitions of existing
assets and/or senior living portfolios. In connection with the combination of BLC and Alterra, we
negotiated new contracts for food, insurance and other goods and services and have and will
continue to consolidate our corporate functions such as accounting, finance, human resources and
legal, which are collectively expected to result in recurring operating and general and
administrative expense savings, net of additional recurring costs expected to be incurred as a
public company, of between approximately $13.0 million and
$15.0 million per year. We began to realize these savings
upon completion of the formation transactions in September 2005 and expect to realize the remainder
before the end of 2006.
In addition to the combination of BLC and Alterra, Fortress contributed the Prudential
Portfolio to Alterra in exchange for membership interests in FEBC-ALT Investors and merged the
Fortress CCRC Portfolio with
65
and into a wholly-owned subsidiary of the Company in exchange for shares of our common stock.
Alterra purchased the Prudential Portfolio to expand its western presence and to strengthen its
overall financial position. These portfolios together consisted of 17 senior living facilities with
an aggregate of 4,499 units, of which two facilities with an aggregate of 422 units/beds were sold
on July 1, 2005 and September 14, 2005, for $2.5 million and $9.0 million, respectively, and the
proceeds of which were contributed to us in the series of formation transactions described in
Business History. An affiliate of BLC managed one of these facilities through January 2006.
All of the preceding were purchased in the second and third quarter of 2005 by affiliates of
Fortress.
As a holding company, we own 100% of the outstanding stock and membership interests of the
operating companies of our business. The previous stockholders and members of the operating
companies contributed their ownership interests to us in exchange for shares of our common stock.
For financial reporting purposes, the Fortress entities that own the stock or membership interests
in the operating companies are considered the control group as defined under paragraph 3 of EITF
No. 02-5, Definition of Common Control in relation to FASB Statement No. 141. Accordingly, the
combined financial statements of the Predecessor Company reflect the historical cost of the
operating companies. Upon the completion of the formation transactions on September 30, 2005, the
non-controlling minority interests were accounted for as a purchase in accordance with Statement of
Financial Accounting Standards (SFAS) No. 141.
As a result of these transactions we are the third largest operator of senior living
facilities in the United States based on total capacity.
Segments
We have seven reportable segments which we determined based on the way that management
organizes the segments within the enterprise for making operating decisions and assessing
performance. In addition, the management approach focuses on financial information that an
enterprises decision makers use to make decisions about the enterprises operating matters. We
continue to evaluate the type of financial information necessary for the decision makers as we
implement our growth strategies. Prior to September 30, 2005 (the date of the formation
transactions described in Business History) and presently, each of Brookdale Living, which
includes BLC, the Fortress CCRC Portfolio and the Prudential Portfolio, and Alterra, had and has
distinct chief operating decision makers, or CODMS. Each of our facilities are considered separate
operating segments because they each engage in business activities from which they earn revenues
and incur expenses, their operating results are regularly reviewed by the CODMS to make decisions
about resources to be allocated to the segment and assess its performance, and discrete financial
information is available.
SFAS No. 131, Disclosures about Segments of an Enterprise and Related Information, permits
aggregation of operating segments that share all common operating characteristics (similar products
and services, similar methods used to deliver or provide their products and services, and similar
type and class of customer for their products and services) and similar economic characteristics
(revenue recognition and gross margin). We believe that each of our 380 facilities provides similar
services, delivers these services in a similar manner, and has common type and class of customer.
In addition, all of our facilities recognize and report revenue in a similar manner. However, our
individual facility gross margins vary significantly. Therefore, we have aggregated our segments
based upon the lowest common economic characteristic of each of our facilities: gross margin. The
CODMS allocate resources in large part based on margin and analyze each of the facilities as having
either (1) less than 20% operating margins, (2) more than 20% operating margins but less than 40%
operating margins, or (3) greater than 40% operating margins. The CODMS believe that the margin is
the primary, most significant and most useful indicator of the necessary allocation of resources to
each individual facility because it is the best indicator of a facilitys operating performance and
resource requirements. Accordingly, our operating segments are aggregated into six reportable
segments based on comparable operating margins within each of Brookdale Living and Alterra. We
define our operating margin for each group of facilities as that groups operating income divided
by its revenue. Operating income represents revenue less operating expenses (excluding depreciation
and amortization). See Note 14 to the consolidated financial statements.
We also present a seventh reportable segment for management services because the economic and
operating characteristics of these services are different from our facilities aggregated above.
66
Brookdale Living. Our Brookdale Living group of facilities operates independent living
facilities and CCRCs that provide a continuum of services, including independent living, assisted
living, Alzheimers care, dementia care and skilled nursing care. Our facilities include rental
facilities and three entrance fee facilities. We also provide various ancillary services to our
residents, including extensive wellness programs, personal care and therapy services for all levels
of care. Our facilities are large, often in campus or high-rise settings, with an average unit/bed
capacity of 211units/beds. These facilities generally maintain high and consistent occupancy
levels. We operate 64 facilities, with an aggregate capacity of 13,554 units/beds, representing
approximately 45% of the total unit/bed capacity of our facilities.
Alterra. Our Alterra group of facilities operates primarily assisted living facilities that
provide specialized assisted living care to residents in a comfortable residential atmosphere. Most
of our facilities provide specialized care, including Alzheimers and other dementia programs.
These facilities are designed to provide care in a home-like setting, as opposed to a more
institutional setting. Our assisted living facilities target residents generally requiring
assistance with two or three ADLs and are generally smaller than our Brookdale Living facilities,
with an average unit/bed capacity of 44 units/beds. We operate 303 facilities, with an aggregate
capacity of 13,251 units/beds, representing approximately 44% of the total unit/bed capacity of our
facilities.
Management Services. Our management services segment includes 16 facilities owned by others
and operated by us pursuant to management agreements. Under our management agreements for these
facilities, we receive management fees as well as reimbursed expense revenues, which represent the
reimbursement of certain expenses we incur on behalf of the owners. These 16 facilities have an
aggregate capacity of 3,250 units/beds, representing approximately 11% of the total unit/bed
capacity of our facilities.
Revenues
We generate all of our revenues from resident fees, entrance fees and management fees. For the
years ended December 31, 2005, 2004 and 2003, approximately 99.5% and 0.5%, 99.5% and 0.5% and
97.6% and 2.4% of our revenues were generated from resident fees and management fees, respectively.
In addition, we generated a small amount of revenue from entrance fees during 2005, which
accounted for less than 0.1% of our revenue during this period.
We derive over 96% of our resident fees from private pay sources. Our resident fees are paid,
on a monthly basis in advance, by residents, their families or other responsible parties, typically
out of personal income, assets or other savings. As a result, economic downturns or changes in
demographics, among other things, could impact our ability to charge and collect resident fees.
Ancillary charges are billed in arrears.
Resident Fees. We generate resident fee revenue on a monthly basis from each resident in each
facility that we own and operate or lease and operate. The rates we charge are highly dependent on
local market conditions and the competitive environment in which the facilities operate.
Substantially all of our independent and assisted living residency agreements allow for adjustments
in the monthly fee payable thereunder not less frequently than 12 or 13 months, or monthly,
respectively, thereby enabling us to seek increases in monthly fees due to inflation, increased
levels of care or other factors. Any such pricing increase would be subject to market and
competitive conditions and could result in a decrease in occupancy in the facilities. In addition,
regulations governing assisted living facilities in several states stipulate that each resident
must have the right to terminate the resident agreement for any reason on reasonable notice.
Consistent with these regulations, a majority of our assisted living resident agreements allow
residents to terminate their agreements upon 0 to 30 days notice. Our independent living
facilities generally allow residents to terminate their leases upon the need for a higher level of
care not provided at the facility or death. Upon termination of a lease, the resident is usually
obligated to pay rent for the lesser of 60 days after he or she vacates the unit or until the unit
is rented by another resident.
On average, for the years ended December 31, 2005, 2004 and 2003, we generated resident fees
of approximately $2,921, $2,827 and $2,660 per unit/bed per month, respectively, and approximately
$786.7 million, $657.3 million and $217.2 million, respectively, in resident fee revenue. The
increases were
67
attributable to the leasing of 15 properties from Ventas during the first half 2004 and the
integration of the Fortress CCRC and Prudential portfolios into our
operations and increased revenue from the 347 facilities operated
during both periods which includes the lease-up of four facilities.
Entrance Fees. In three of our CCRC facilities, independent living residents pay an entrance
fee upon moving into the facility in addition to a monthly fee. We have two types of entrance fee
arrangements, as described below.
In two of our facilities, a portion of the entrance fee is generally non-refundable and a
portion is refundable. The non-refundable portion of the fee is initially recorded as deferred
revenue and amortized to revenue over the estimated stay of the resident in the facility. The
refundable portion of the fee is generally refundable upon the resale of the unit, or in certain
agreements upon resale of a comparable unit or 12 months after the resident vacates the unit and is
classified as current liabilities. Based on market conditions and resident preferences we
periodically review our entrance fee arrangements to determine the amount of the fee and the
allocation between the refundable and non-refundable portions.
In one facility the entrance fee is refundable to the resident pro rata over a 67-month
period. Accordingly, the fee is amortized to revenue over 67 months.
For the years ended December 31, 2005 we received $5.2 million of entrance fees and refunded
$2.7 million. We had no entrance fees prior to 2005. Of the amount received, $1.2 million is
deferred and amortized and $30.7 million, including net obligations assumed in connection with the
purchase, is refundable to the resident generally upon resale of the unit or a comparable unit.
Management Fees. Management fees are monthly fees that we collect from owners of facilities
for which we are the manager. Management fees typically range from 2.8% to 5.0% of the facilitys
total gross revenues. All management fees are recognized as revenues when services are provided.
For the years ended December 31, 2005, 2004 and 2003, we earned approximately $3.9 million, $3.5
million and $5.4 million, respectively, in management fee revenue. Management fee revenues have
declined since 2003 primarily due to the lease of the 14 facilities from Ventas during the quarter
ended March 31, 2004, that were previously managed by us, partially offset by the additional nine
facilities for which we took over management in August and December 2004.
The terms of our management agreements generally range from one to three years and can be
cancelled by the property owners for cause, sale of the facility or upon 30 to 60 days notice at
renewal.
Operating Expenses
We classify our operating expenses into the following categories: (i) facility operating
expenses, which include labor, food, marketing and other direct facility expenses, insurance and
real estate taxes; (ii) general and administrative expenses, which primarily include the cost to
staff and maintain our corporate headquarters, our regional and divisional operating infrastructure
and other overhead costs; (iii) facility lease payments; and (iv) depreciation and amortization.
Alterra Reorganization
In the second half of 2000, two issues emerged that had a materially adverse effect on
Alterras liquidity. First, costs associated with operating Alterras residences, labor and
liability insurance costs in particular, increased significantly in the second half of 2000. Labor
costs increased due to an increase in demand for skilled nursing professionals and an overall low
unemployment rate. The costs of obtaining liability insurance increased due to an increase in the
number of professional liability claims. Second, due both to a generally unfavorable financing
market for assisted living residences and the declining credit fundamentals at both the residence
and corporate level, Alterra was unable to complete its anticipated financing transactions in 2000
and 2001. Declining credit fundamentals relates to a reduction in Alterras liquidity position and
negative equity value caused by its inability to meet the projections in its business plan. These
declining credit fundamentals and its assessment of future market conditions caused management to
decide to reorganize its business under Chapter 11 (as discussed below). Throughout 2000 and 2001,
Alterra sought to implement several strategic initiatives designed to strengthen its balance sheet
and to enable management to focus on
68
stabilizing and enhancing its core business operations. The principal components of these
strategic initiatives included: (i) discontinuing its development activity; (ii) reducing its use
of and reliance upon joint venture arrangements; (iii) reducing the amount of outstanding debt; and
(iv) focusing on improving its cash flow.
On January 22, 2003, Alterra filed a voluntary petition with the Bankruptcy Court to
reorganize under Chapter 11 of the Bankruptcy Code. Alterra believed that its Chapter 11 Filing was
an appropriate and necessary step to conclude its reorganization initiatives commenced in 2001.
On November 26, 2003, the United States Bankruptcy Court for the District of Delaware entered
an order confirming Alterras Second Amended Plan of Reorganization, or the Plan. Alterra executed
an Agreement and Plan of Merger, or the Merger Agreement, with FEBC-ALT Investors pursuant to which
FEBC-ALT Investors purchased 100% of the common stock of Alterra upon emergence from the Chapter 11
bankruptcy proceeding. FEBC-ALT Investors is a limited liability company with the following
members: FIT-ALT Investor LLC, an affiliate of Fortress, or FIT-ALT Investor; Emeritus; NW Select;
and certain members of our management. Prior to Alterras bankruptcy, there was no relationship
between Alterra and Emeritus, NW Select or Fortress. However, Daniel R. Baty, an affiliate of
Emeritus and NW Select, through his affiliates, participated in an investment in convertible debt
of Alterra prior to the bankruptcy which was expunged in the bankruptcy proceedings. Pursuant to
the Merger Agreement, FEBC-ALT Investors was capitalized with $76.0 million, including (i) a $15.0
million senior loan to FEBC-ALT Investors from an affiliate of Fortress Investment Trust II, or FIT
II, a private equity fund, and (ii) $61.0 million of aggregate equity contributions. FIT II
provided approximately 75% of the equity investment to FEBC-ALT Investors and was entitled to
appoint a majority of the directors of Alterra. Emeritus and NW Select provided the remaining
equity capital to FEBC-ALT Investors and each was entitled to appoint one director. The merger
consideration was used to fund (i) costs of Alterras bankruptcy and reorganization and to provide
for the working capital and other cash needs of Alterra and (ii) a distribution to the unsecured
creditors. In connection with the execution of the Merger Agreement, Emeritus and FIT II delivered
a Payment Guaranty to Alterra pursuant to which Emeritus and FIT II guaranteed up to $6.9 million
and $69.1 million, respectively, of the merger consideration.
Alterra emerged from bankruptcy on December 4, 2003, which we refer to as the Effective Date.
Since FEBC-ALT Investors purchased Alterra in December 2003, a number of actions have been taken in
an effort to resolve the issues which led to Alterras bankruptcy filing. These actions included,
but were not limited to, (i) implementing the various strategic initiatives that were begun by
management in 2000 and 2001 described above, (ii) selling or otherwise disposing of more than 200
facilities and vacant land parcels that either generated negative cash flow or were in
non-strategic markets (with the proceeds from most of these sales being used to pay down existing
debt or reduce other liabilities), and (iii) reducing recurring general and administrative
expenses. We believe these initiatives have adequately addressed the problems that resulted in the
bankruptcy.
Prior to the execution of the Merger Agreement, Alterra was a publicly traded company. Public
holders of Alterras common stock prior to Alterras bankruptcy received no payment or equity
interest in exchange for their common stock following the companys emergence from bankruptcy.
Pursuant to the Merger Agreement, the maximum distribution to holders of unsecured claims was
approximately $23.0 million (which includes payments pursuant to settlement agreements with holders
of deficiency claims), which was to be adjusted pursuant to the Merger Agreement based on working
capital and the cash requirements of the Plan through the Effective Date. Alterra has distributed
all of the approximately $23.0 million. Certain liabilities deemed subject to compromise were
subsequently repaid by Alterra, pursuant to the Plan.
The working capital settlement between Alterra and the committee of unsecured creditors was
finalized and approved by the Bankruptcy Court on December 29, 2004, for a total fixed
distributable amount of $2.5 million. Through December 31, 2005, $1.0 million has been distributed.
Payment of the remaining $1.5 million distributable amount was made on March 14, 2006, when all
unsecured claims were determined and liquidated.
On the Effective Date, Alterra adopted fresh start accounting pursuant to the guidance
provided by the American Institute of Certified Public Accountants Statement of Position (SOP)
90-7, Financial Reporting
69
by Entities in Reorganization Under the Bankruptcy Code. For financial reporting purposes,
Alterra adopted the provisions of fresh start accounting effective December 1, 2003. In accordance
with the principles of fresh start accounting, Alterra adjusted its assets and liabilities to their
fair values as of December 1, 2003. Alterras reorganization value was determined to be equal to
the cash amount paid for all of the outstanding common stock of post-bankruptcy Alterra plus the
post-emergence liabilities existing at the reorganization date of December 4, 2003. To the extent
the fair value of its tangible and identifiable intangible assets, net of liabilities, exceeded the
reorganization value, the excess was recorded as a reduction of the amount allocated to property,
plant and equipment and intangible assets.
Acquisitions and Dispositions
Our financial results are impacted by the timing, size and number of acquisitions, leases and
sale-leasebacks we complete in a period. Since January 2001, the number of facilities we owned or
leased increased by 43, which resulted in an increase of approximately 8,500 units/beds, for an
aggregate purchase price or lease value of approximately $819.4 million (including two facilities
held for sale, which were sold at no gain or loss on July 1, 2005 and September 14, 2005 for $2.5
million and $9.0 million, respectively). During this time period, we managed an additional 14
facilities with approximately 2,800 units/beds for a total of 57 facilities with approximately
10,900 units/beds that we began to own, lease or manage since January 2001.
On February 28, 2006, we acquired two facilities in Orlando, Florida (114 units/beds) from
Orlando Madison Ivy, LLC for an aggregate purchase price of $13.0 million. In connection with the
acquisition, we obtained an $8.8 million first mortgage bearing interest at a variable rate of
LIBOR plus 1.70%.
On December 30, 2005, we completed the acquisition of all of the shares of capital stock of
CMCP Properties Inc. from Capstead Mortgage Corporation, or Capstead. The purchase was structured
as a stock transaction, at a total cost of $181 million, consisting of a $57.5 million cash payment
and assumption of $119.8 million of debt. At closing we obtained a $30.0 million first mortgage
loan against one of the facilities bearing interest at 6.085% payable interest only until February,
2011 and principal and interest thereafter until maturity in February, 2013 and we repaid an
existing $19.0 million loan against the facility. In connection with the refinancing we incurred a
loss on extinguishment of $2.5 million. The portfolio is comprised of six independent and assisted
living facilities, containing a total of 1,394 units and is located in Florida, Georgia, Virginia,
Ohio and Texas (the CMCP Properties). Subsidiaries of BLC have leased and operated the facilities
since May 1, 2002.
On December 22, 2005, we acquired four assisted living facilities (187 units/beds) from
Merrill Gardens for an aggregate purchase price of $16.3 million. On November 30, 2005, we
completed our acquisition of six facilities (237 units/beds) from Omega Healthcare Investors, Inc
(Omega) pursuant to our exercise of a purchase option, for an aggregate purchase price of $20.4
million. These acquisitions were financed by $24.0 million of first mortgage financing bearing
interest at LIBOR plus 1.70%.
During the fourth quarter of 2004, we completed a sale-leaseback with Provident Senior Living
Trust, or Provident, whereby we sold 68 facilities (which included 6,819 units/beds) to Provident
for an aggregate sales price of $982.8 million and leased the facilities back through October 31,
2019 and December 31, 2019 with extension rights at our option. On June 7, 2005, Ventas announced
that it had completed the acquisition of Provident pursuant to the terms of the Agreement and Plan
of Merger, dated as of April 12, 2005, under which Provident was merged with and into a
wholly-owned subsidiary of Ventas.
During the first quarter of 2004, the limited partnerships that owned 14 facilities in which
our subsidiaries had general and limited partnership interests sold these facilities to affiliates
of Ventas for an aggregate sales price of $114.6 million. Ventas also acquired another facility
from a third party in a separate transaction. Simultaneously with such sales, certain of our
subsidiaries entered into agreements to lease the 15 facilities (which included 2,215 units/beds)
from Ventas pursuant to either a master lease or individual leases (collectively, the Ventas
Leases).
Asset dispositions consist of facilities and land parcels previously identified during
Alterras bankruptcy as non-core assets and facilities acquired in connection with the Fortress
CCRC acquisition that have been
70
classified as held for sale. For the years ended December 31, 2005,
2004 and 2003, we disposed of 5, 13 and 13 facilities and land parcels that included 543, 790 and
551 units/beds, respectively.
Financial Developments
The following are certain changes in our financial results that have occurred or that we
expect to occur in 2006 and beyond, as compared to our 2005 results.
As a new public company, we have incurred, and will continue to incur, significant legal,
accounting and other expenses that we did not incur as a private company related to corporate
governance, Securities and Exchange Commission, or SEC, reporting requirements under the Securities
Exchange Act of 1934, as amended, or the Exchange Act, and compliance with the various provisions
of the Sarbanes-Oxley Act of 2002. In particular, we expect to incur significant incremental
expenses associated with Sarbanes-Oxley Section 404 compliance documentation and remediation. In
addition, as a New York Stock Exchange-listed company, we were required to establish an internal
audit function, and did so, on an outsourced basis. As a result, we will incur additional cost
associated with this function. We also expect these new rules and regulations to make it more
difficult and more expensive for us to obtain director and officer liability insurance, and we may
be required to accept reduced coverage or incur substantially higher costs to obtain coverage. We
expect the legal, accounting and other expenses that we will incur as a public company to result in
general and administrative costs of approximately $4.1 million in 2006 and approximately $2.5
million thereafter on an annual basis. We expect to fund these additional costs using cash flows
from operations and from financing activities such as this offering and additional indebtedness,
including availability under our expected lines of credit.
As of December 31, 2005, our facilities were 89.8% occupied. We expect to maintain and
increase these occupancy levels due to the projected demand for senior living services; however,
there can be no assurance that we will maintain or increase this occupancy level or the resident
fees we charge for our services. Due to the stable nature of our portfolio, we do not expect to add
significant personnel to our facilities as occupancy increases; however, we are subject to wage and
benefit cost increases as we strive to attract and retain skilled management and staff at our
facilities. In addition, we are subject to increases in other operating expenses such as: real
estate taxes, as the taxing authorities are under increasing pressure to raise revenues; utilities,
as a result of the recent oil shortages and supply problems; and insurance costs.
General and administrative costs have increased primarily due to the inclusion of Alterra in
our operations, effective December 1, 2003, and the increase in the number of properties we own,
lease and manage. During 2005, we purchased the Fortress CCRC Portfolio (eight facilities with
3,238 units/beds of which 817 are resident-owned cottages managed by us; we sold two of these
facilities in the third quarter of 2005, one of which we continued to manage through January 2006),
we purchased the Prudential Portfolio (nine facilities with 1,261 units/beds), we purchased six
facilities (1,394/beds) from Capstead that we previously leased, we purchased four facilities (187
units/beds) from Merrill Gardens, and we purchased six facilities (237 units/beds) from Omega that
we previously leased. These acquisitions, excluding the Capstead and Omega acquisitions, required
us to add incremental corporate staff to oversee these facilities, and we expect to incur similar
incremental and general and administrative costs in the future as we acquire additional senior
housing facilities.
Historically we have leased facilities under long-term leases. We intend to finance our future
acquisitions primarily through a combination of traditional mortgage debt and equity and to reduce
our use of sale-leaseback transactions. As a result, we expect the overall percentage of our
revenues derived from our leased portfolio to decline. From a business standpoint, there is no
fundamental difference in the way we manage the operations of our leased versus owned facilities,
while from a financial standpoint, financing future acquisitions with traditional mortgage
financing and equity is expected to generate more cash flow to distribute to our stockholders and
the opportunity to generate additional proceeds from future refinancing opportunities.
Due to the fact that we are an acquisition-focused company, as we evaluate operating companies
and facilities for potential acquisition, we incur costs both internally and for various third
parties assistance, including in connection with due diligence, negotiation and structuring of
these acquisitions. These third
party costs are capitalized once the acquisition is deemed probable. If an acquisition is
abandoned, these
71
costs will be expensed. If the acquisition is consummated, these third party
costs will be capitalized as a part of the total purchase price.
Results of Operations
Comparison of Year Ended December 31, 2005 to Year Ended December 31, 2004
The following table sets forth, for the periods indicated, statement of operations items and
the amount and percentage of increase or decrease of these items. The results of operations for any
particular period are not necessarily indicative of results for any future period. The following
data should be read in conjunction with our consolidated and combined financial statements and the
notes thereto, which are included herein. Our results reflect the inclusion of the Fortress CCRC,
Prudential, Capstead, Omega and Merrill Gardens Portfolios into our operations effective April,
June/July, November and December 2005, respectively. Brookdale Senior Living Inc. completed its
formation transaction on September 30, 2005. Results prior to that date represent the combined
operations of Brookdale Facility Group (Predecessor Company). For comparative purposes the three
months ended September 30, 2005, and nine months ended September 30, 2005, have been aggregated for
the year ended December 31, 2005 presentation ($ in 000s):
72
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brookdale |
|
|
|
|
|
|
Senior |
|
|
Brookdale Facility Group |
|
|
|
Living Inc. |
|
|
(Predecessor Company) |
|
|
|
For Period October |
|
|
For the Period |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1, 2005 to December |
|
|
January 1, 2005 to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31, |
|
|
September 30, |
|
|
|
|
|
|
|
|
|
|
Increase |
|
|
% Increase |
|
Statement of Operations Data: |
|
2005 |
|
|
2005 |
|
|
2005 |
|
|
2004 |
|
|
(Decrease) |
|
|
(Decrease) |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Resident fees: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brookdale Living: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 20% operating margin |
|
$ |
13,685 |
|
|
$ |
29,903 |
|
|
$ |
43,588 |
|
|
$ |
17,475 |
|
|
$ |
26,113 |
|
|
|
149.4 |
% |
20% - 40% operating margin |
|
|
30,299 |
|
|
|
102,269 |
|
|
|
132,568 |
|
|
|
86,290 |
|
|
|
46,278 |
|
|
|
53.6 |
% |
Greater than 40% operating margin |
|
|
60,251 |
|
|
|
129,228 |
|
|
|
189,479 |
|
|
|
159,844 |
|
|
|
29,635 |
|
|
|
18.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
104,235 |
|
|
|
261,400 |
|
|
|
365,635 |
|
|
|
263,609 |
|
|
|
102,026 |
|
|
|
38.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Alterra: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 20% operating margin |
|
|
7,904 |
|
|
|
38,773 |
|
|
|
46,677 |
|
|
|
52,267 |
|
|
|
(5,590 |
) |
|
|
(10.7 |
%) |
20% - 40% operating margin |
|
|
38,045 |
|
|
|
153,973 |
|
|
|
192,018 |
|
|
|
179,857 |
|
|
|
12,161 |
|
|
|
6.8 |
% |
Greater than 40% operating margin |
|
|
61,676 |
|
|
|
120,709 |
|
|
|
182,385 |
|
|
|
161,594 |
|
|
|
20,791 |
|
|
|
12.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
107,625 |
|
|
|
313,455 |
|
|
|
421,080 |
|
|
|
393,718 |
|
|
|
27,362 |
|
|
|
6.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total resident fees |
|
|
211,860 |
|
|
|
574,855 |
|
|
|
786,715 |
|
|
|
657,327 |
|
|
|
129,388 |
|
|
|
19.7 |
% |
Management fees |
|
|
1,187 |
|
|
|
2,675 |
|
|
|
3,862 |
|
|
|
3,545 |
|
|
|
317 |
|
|
|
8.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
|
213,047 |
|
|
|
577,530 |
|
|
|
790,577 |
|
|
|
660,872 |
|
|
|
129,705 |
|
|
|
19.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Facility operating: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brookdale Living: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 20% operating margin |
|
|
11,836 |
|
|
|
26,176 |
|
|
|
38,002 |
|
|
|
15,225 |
|
|
|
22,777 |
|
|
|
149.6 |
% |
20% - 40% operating margin |
|
|
20,560 |
|
|
|
69,778 |
|
|
|
90,338 |
|
|
|
59,682 |
|
|
|
30,656 |
|
|
|
51.4 |
% |
Greater than 40% operating margin |
|
|
29,598 |
|
|
|
65,423 |
|
|
|
95,021 |
|
|
|
83,737 |
|
|
|
11,284 |
|
|
|
13.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
61,984 |
|
|
|
161,377 |
|
|
|
223,361 |
|
|
|
158,644 |
|
|
|
64,717 |
|
|
|
40.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Alterra: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 20% operating margin |
|
|
7,219 |
|
|
|
34,999 |
|
|
|
12,218 |
|
|
|
46,593 |
|
|
|
(4,375 |
) |
|
|
(9.4 |
%) |
20% - 40% operating margin |
|
|
25,974 |
|
|
|
104,190 |
|
|
|
130,164 |
|
|
|
122,060 |
|
|
|
8,104 |
|
|
|
6.6 |
% |
Greater than 40% operating margin |
|
|
31,928 |
|
|
|
66,216 |
|
|
|
98,144 |
|
|
|
87,872 |
|
|
|
10,272 |
|
|
|
11.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
65,121 |
|
|
|
205,405 |
|
|
|
270,526 |
|
|
|
256,525 |
|
|
|
14,001 |
|
|
|
5.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total facility operating expenses |
|
|
127,105 |
|
|
|
366,782 |
|
|
|
493,887 |
|
|
|
415,169 |
|
|
|
78,718 |
|
|
|
19.0 |
% |
Lease expense |
|
|
48,487 |
|
|
|
140,852 |
|
|
|
189,339 |
|
|
|
99,997 |
|
|
|
89,342 |
|
|
|
89.3 |
% |
General and administrative |
|
|
27,690 |
|
|
|
54,006 |
|
|
|
81,696 |
|
|
|
43,640 |
|
|
|
38,056 |
|
|
|
87.2 |
% |
Depreciation and amortization |
|
|
19,022 |
|
|
|
30,861 |
|
|
|
49,883 |
|
|
|
52,307 |
|
|
|
(2,424 |
) |
|
|
(4.6 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
222,304 |
|
|
|
592,501 |
|
|
|
814,805 |
|
|
|
611,113 |
|
|
|
203,692 |
|
|
|
33.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
(9,257 |
) |
|
|
(14,971 |
) |
|
|
(24,228 |
) |
|
|
49,759 |
|
|
|
(73,987 |
) |
|
|
(148.7 |
%) |
Interest income |
|
|
1,588 |
|
|
|
2,200 |
|
|
|
3,788 |
|
|
|
637 |
|
|
|
3,151 |
|
|
|
494.7 |
% |
Interest expense:
Debt |
|
|
(12,809 |
) |
|
|
(33,439 |
) |
|
|
(46,248 |
) |
|
|
(63,634 |
) |
|
|
17,386 |
|
|
|
(27.3 |
%) |
Change in fair value of derivatives |
|
|
(88 |
) |
|
|
4,080 |
|
|
|
3,992 |
|
|
|
3,176 |
|
|
|
816 |
|
|
|
25.7 |
% |
Gain on extinguishment of debt |
|
|
(3,543 |
) |
|
|
(453 |
) |
|
|
(3,996 |
) |
|
|
1,051 |
|
|
|
(5,047 |
) |
|
|
(480.2 |
%) |
Equity in earnings (loss) of
unconsolidated ventures, net of
minority interests |
|
|
(197 |
) |
|
|
(641 |
) |
|
|
(838 |
) |
|
|
(931 |
) |
|
|
93 |
|
|
|
(10.0 |
%) |
Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(114 |
) |
|
|
114 |
|
|
|
N/A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes |
|
|
(24,306 |
) |
|
|
(43,224 |
) |
|
|
(67,530 |
) |
|
|
(10,056 |
) |
|
|
(57,474 |
) |
|
|
571.5 |
% |
(Provision) benefit for income taxes |
|
|
(150 |
) |
|
|
247 |
|
|
|
97 |
|
|
|
(11,111 |
) |
|
|
11,208 |
|
|
|
(100.9 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income loss before minority interest |
|
|
(24,456 |
) |
|
|
(42,977 |
) |
|
|
(67,433 |
) |
|
|
(21,167 |
) |
|
|
(46,266 |
) |
|
|
(218.6 |
%) |
Minority interest |
|
|
|
|
|
|
16,575 |
|
|
|
16,575 |
|
|
|
11,734 |
|
|
|
4,841 |
|
|
|
41.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before discontinued
operations and cumulative effect of a
change in accounting principle |
|
|
(24,456 |
) |
|
|
(26,402 |
) |
|
|
(50,858 |
) |
|
|
(9,433 |
) |
|
|
(41,425 |
) |
|
|
(439.1 |
%) |
Discontinued operations |
|
|
|
|
|
|
(128 |
) |
|
|
(128 |
) |
|
|
(361 |
) |
|
|
233 |
|
|
|
64.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(24,456 |
) |
|
$ |
(26,530 |
) |
|
$ |
(50,986 |
) |
|
$ |
(9,794 |
) |
|
$ |
(41,192 |
) |
|
|
(420.6 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selected Operating and Other Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of facilities (at end of period). |
|
|
383 |
|
|
|
380 |
|
|
|
383 |
|
|
|
367 |
|
|
|
16 |
|
|
|
4.4 |
% |
Total units/beds operated(1) |
|
|
30,055 |
|
|
|
30,048 |
|
|
|
30,055 |
|
|
|
26,208 |
|
|
|
3,847 |
|
|
|
14.7 |
% |
Owned/leased facilities units/beds |
|
|
26,805 |
|
|
|
26,618 |
|
|
|
26,805 |
|
|
|
22,540 |
|
|
|
4,265 |
|
|
|
18.9 |
% |
Owned/leased facilities occupancy rate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period end |
|
|
89.8 |
% |
|
|
88.9 |
% |
|
|
89.6 |
% |
|
|
89.4 |
% |
|
|
0.2 |
% |
|
|
0.0 |
% |
Weighted average |
|
|
89.4 |
% |
|
|
88.5 |
% |
|
|
88.9 |
% |
|
|
87.4 |
% |
|
|
1.5 |
% |
|
|
1.7 |
% |
Average monthly revenue per unit/beds(2) |
|
$ |
3,062 |
|
|
$ |
2,972 |
|
|
$ |
2,991 |
|
|
$ |
2,827 |
|
|
|
164 |
|
|
|
5.8 |
% |
73
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brookdale |
|
|
|
|
|
|
Senior |
|
|
Brookdale Facility Group |
|
|
|
Living Inc. |
|
|
(Predecessor Company) |
|
|
|
For Period October |
|
|
For the Period |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1, 2005 to December |
|
|
January 1, 2005 to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31, |
|
|
September 30, |
|
|
|
|
|
|
|
|
|
|
Increase |
|
|
% Increase |
|
Statement of Operations Data: |
|
2005 |
|
|
2005 |
|
|
2005 |
|
|
2004 |
|
|
(Decrease) |
|
|
(Decrease) |
|
Selected Segment Operating and Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Data |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brookdale Living: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Facilities (period end) |
|
|
64 |
|
|
|
64 |
|
|
|
64 |
|
|
|
49 |
|
|
|
15 |
|
|
|
30.6 |
% |
|
|
|
|
Total Units/beds |
|
|
13,554 |
|
|
|
13,554 |
|
|
|
13,554 |
|
|
|
9,476 |
|
|
|
4,078 |
|
|
|
43.0 |
% |
|
|
|
|
Occupancy Rate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period end |
|
|
91.0 |
% |
|
|
90.3 |
% |
|
|
91.0 |
% |
|
|
92.8 |
% |
|
|
(1.8 |
%) |
|
|
(1.9 |
%) |
|
|
|
|
Weighted average |
|
|
90.9 |
% |
|
|
91.1 |
% |
|
|
91.0 |
% |
|
|
91.5 |
% |
|
|
(0.5 |
%) |
|
|
(0.1 |
%) |
|
|
|
|
Average monthly rate per unit/bed(2). |
|
$ |
3,002 |
|
|
$ |
2,857 |
|
|
$ |
2,887 |
|
|
$ |
2,655 |
|
|
$ |
232 |
|
|
|
8.7 |
% |
|
|
|
|
Alterra: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Facilities (period end) |
|
|
303 |
|
|
|
299 |
|
|
|
303 |
|
|
|
299 |
|
|
|
4 |
|
|
|
1.3 |
% |
|
|
|
|
Total Units/beds |
|
|
13,251 |
|
|
|
13,064 |
|
|
|
13,251 |
|
|
|
13,064 |
|
|
|
187 |
|
|
|
1.4 |
% |
|
|
|
|
Occupancy Rate
Period end |
|
|
88.2 |
% |
|
|
87.5 |
% |
|
|
88.2 |
% |
|
|
86.9 |
% |
|
|
1.3 |
% |
|
|
1.5 |
% |
|
|
|
|
Weighted average |
|
|
88.0 |
% |
|
|
86.7 |
% |
|
|
87.2 |
% |
|
|
84.4 |
% |
|
|
2.8 |
% |
|
|
3.3 |
% |
|
|
|
|
Average monthly rate per unit/bed(2). |
|
$ |
3,122 |
|
|
$ |
3,076 |
|
|
$ |
3,088 |
|
|
$ |
2,976 |
|
|
$ |
112 |
|
|
|
3.8 |
% |
|
|
|
|
Managed: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Facilities (period end) |
|
|
16 |
|
|
|
17 |
|
|
|
16 |
|
|
|
19 |
|
|
|
(3 |
) |
|
|
(15.8 |
%) |
|
|
|
|
Total Units/beds |
|
|
3,250 |
|
|
|
3,430 |
|
|
|
3,250 |
|
|
|
3,668 |
|
|
|
(418 |
) |
|
|
(11.4 |
%) |
|
|
|
|
Occupancy Rate(3): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period end |
|
|
88.4 |
% |
|
|
89.9 |
% |
|
|
88.4 |
% |
|
|
79.8 |
% |
|
|
8.6 |
% |
|
|
10.8 |
% |
|
|
|
|
Weighted average |
|
|
87.5 |
% |
|
|
89.7 |
% |
|
|
84.5 |
% |
|
|
84.6 |
% |
|
|
(0.1 |
%) |
|
|
0.0 |
% |
|
|
|
|
Average monthly rate per unit/beds(2) |
|
$ |
2,246 |
|
|
$ |
2,286 |
|
|
$ |
2,225 |
|
|
$ |
2,581 |
|
|
$ |
(356 |
) |
|
|
(13.8 |
%) |
|
|
|
|
|
|
|
(1) |
|
Total units/beds operated represent the total units/beds operated as of the end of the
period. Occupancy rate is calculated by dividing total occupied units/beds by total units/beds
operated as of the end of the period. |
|
(2) |
|
Average monthly revenue per unit/bed represents the average of the total monthly revenues
divided by occupied units/beds at the end of the period averaged over the respective period
presented. |
|
(3) |
|
Includes facilities managed by us but excludes Town Village Oklahoma City, which is under
development and was sold January, 2006. |
Revenues
Total revenues increased primarily due to increased resident fees of approximately $129.4
million, or 19.7% and an increase in management fees of $0.3 million, or 8.9%.
Resident fee revenue
Resident fees increased by approximately $39.0 million, or 5.9%, at the 347 facilities we
operated during both periods which includes the lease-up of four facilities. The remaining
increase in resident fee revenue was primarily due to the addition of the Fortress CCRC Portfolio,
the Prudential Portfolio and the Merrill Gardens facilities into our operations effective April,
June/July, and December 2005, respectively.
Brookdale Living revenue increased $102.0 million, or 38.7%, primarily due to the addition of
the Fortress CCRC Portfolio, the Prudential Portfolio and the Merrill Gardens facilities into our
operations effective April, June/July and December 2005, respectively, and the 15 facilities leased
from Ventas in January through March and May 2004. The inclusion of these facilities offset
increases in occupancy and average rate for the 34 facilities operated in the same period in the
prior year. The Fortress CCRC Portfolio has a lower average rate as the independent living
units/beds at three facilities charge an entrance fee which is deferred and amortized over the
expected stay of the resident.
Alterra revenue increased $27.4 million, or 6.9%, primarily due to a 2.8% increase in average
occupancy and a 3.8% increase in average monthly rent per unit/bed.
74
Management fee revenue
Management fee revenue increased over this period primarily due to the addition of nine new
management agreements entered during the second half of 2004 and an early termination fee of $0.3
million received relating to a facility we no longer manage due to its sale, offset by the 14
properties leased from Ventas that were previously managed by us for a portion of the first quarter
of 2004.
Operating Expenses
The increase in total operating expenses was attributable to the following: (i) facility
operating expenses increased $78.7 million, or 19.0%; (ii) general and administrative expenses
increased $38.1 million, or 87.2%; (iii) lease expenses increased $89.3 million, or 89.3%; and (iv)
depreciation and amortization expenses decreased $2.4 million, or 4.6%.
Explanations of significant variances noted in individual line-item expenses for the year
ended December 31, 2005 as compared to the year ended December 31, 2004 are as follows:
|
|
|
Of our increased facility operating expenses, $11.4 million, or 14.5% of the increase,
was attributable to the 347 facilities we operated during both periods. The remaining
increase was primarily due to increases in salaries, wages and benefits, the operations
from the 15 facilities that we leased from Ventas, and the addition of the Fortress CCRC
Portfolio, the Prudential Portfolio and Merrill Gardens facilities into our operations
effective April, June/July, and December 2005, respectively. |
|
|
|
|
Brookdale Living facility operating expenses increased $64.7 million, or 40.8%, primarily due
to the addition of the Fortress CCRC Portfolio and the Prudential Portfolio into our
operations effective April and June/July 2005, respectively. The balance was primarily due to
increases in salaries, wages and benefits. |
|
|
|
|
Alterra facility operating expenses increased $14.0 million, or 5.5%, primarily due to
increased salaries, wages and benefits as a result of increased occupancy and level of care
provided to residents and net of a non-cash benefit of $4.7 million related to the reversal
of an accrual established in connection with Alterras emergence from bankruptcy in December
2003. |
|
|
|
|
General and administrative expenses increased $38.1 million, or 87.2%, primarily as a
result of the $12.5 million of merger and integration costs in connection with our
formation in September 2005 which includes $6.6 million of bonuses to reimburse key
management for their Federal and state income taxes in connection with our restricted stock
grant, non-cash compensation expense of $22.7 million as a result of the restricted stock
grant and our adoption of SFAS No. 123R, an increase in salaries, wages and benefits, an
increase in the number of employees in anticipation of and in connection with the addition
of nine new management agreements and the addition of the Fortress CCRC Portfolio, the
Prudential Portfolio and the Merrill Gardens facilities into our operations effective
April, June/July and December 2005, respectively. General and administrative expense as a
percentage of total revenue, including revenue generated by the facilities we manage was
5.4% and 6.0% for the years ended December 31, 2005 and 2004, respectively, calculated as
follows ($ in 000s): |
|
|
|
|
|
|
|
|
|
|
|
Year Ended |
|
|
|
December 31, |
|
|
|
2005 |
|
|
2004 |
|
Combined resident fee revenues |
|
$ |
786,715 |
|
|
$ |
657,327 |
|
Resident fee revenues under management |
|
|
77,375 |
|
|
|
64,191 |
|
|
|
|
|
|
|
|
Total |
|
$ |
864,090 |
|
|
$ |
721,518 |
|
|
|
|
|
|
|
|
General and administrative expenses (excluding merger and
integration expenses, non-cash stock compensation expense
and bonuses in connection with the restricted stock grant
totaling $35.2 million in 2005) |
|
$ |
46,504 |
|
|
$ |
43,640 |
|
|
|
|
|
|
|
|
General and administrative expenses as of % of total revenues |
|
|
5.4 |
% |
|
|
6.0 |
% |
|
|
|
|
|
|
|
75
|
|
|
Lease expense increased $89.3 million, or 89.3%, primarily due the addition of 15
operating leases executed during the first half of 2004 for the Ventas facilities, and the
addition of 68 operating leases executed during the fourth quarter 2004 for the Provident
facilities, including $23.8 million of additional straight-line rent expense, partially
offset by $7.9 million of additional deferred gain amortization. |
|
|
|
|
Total depreciation and amortization expense decreased by $2.4 million, or 4.6%,
primarily due to sale-leaseback arrangements entered into with respect to the 68 facilities
sold and leased back from Provident in the fourth quarter of 2004 and fully depreciated
lease intangibles as of December 31, 2004 from the 5 Variable Interest Entities, or VIEs
consolidated as of December 31, 2003, partially offset by increased depreciation and
amortization on the step-up in minority interest recorded in connection with the initial
public offering, increased capital expenditures and leasehold improvements and the addition
of the Fortress CCRC Portfolio, the Prudential Portfolio and the Merrill Gardens facilities
into our operations effective April, June/July and December 2005, respectively. |
|
|
|
|
Interest income increased $3.2 million, or 494.7%, primarily due to an increase in cash
and cash equivalents invested from our initial public offering, Provident transaction
proceeds, and increased lease security deposits. |
|
|
|
|
Interest expense decreased $18.2 million, or 30.1%, primarily due to approximately
$433.6 million of our debt that was assumed by Provident or repaid using proceeds from the
sale-leaseback arrangements in the fourth quarter of 2004, partially offset by the addition
of the Fortress CCRC Portfolio, the Prudential Portfolio and the Merrill Gardens facilities
into our operations effective April, June/July and December 2005, respectively, and
increased interest rates on floating-rate debt. This increase was partially offset by a
$0.8 million decrease in the fair value liability of the interest rate swaps from December
31, 2004 to December 31, 2005. |
76
Comparison of Year Ended December 31, 2004 to Year Ended December 31, 2003
The following table sets forth, for the periods indicated, statement of operations items and
the amount and percentage of increase or decrease of these items. The results of operations for any
particular period are not necessarily indicative of results for any future period. The following
data should be read in conjunction with our combined financial statements and the notes thereto,
which are included herein ($ in 000s). Our results reflect the inclusion of Alterra in our
operations effective December 1, 2003.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase |
|
|
% Increase |
|
|
|
2004 |
|
|
2003 |
|
|
(Decrease) |
|
|
(Decrease) |
|
Statement of Operations Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Resident fees: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brookdale Living: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 20% operating margin |
|
$ |
17,475 |
|
|
$ |
6,719 |
|
|
|
10,756 |
|
|
|
160.1 |
% |
20% - 40% operating margin |
|
|
86,290 |
|
|
|
67,879 |
|
|
|
18,411 |
|
|
|
27.1 |
% |
Greater than 40% operating margin |
|
|
159,844 |
|
|
|
109,836 |
|
|
|
50,008 |
|
|
|
45.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
263,609 |
|
|
|
184,434 |
|
|
|
79,175 |
|
|
|
42.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Alterra: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 20% operating margin |
|
|
52,267 |
|
|
|
5,744 |
|
|
|
46,523 |
|
|
|
809.9 |
% |
20% - 40% operating margin |
|
|
179,857 |
|
|
|
15,814 |
|
|
|
164,043 |
|
|
|
1,037.3 |
% |
Greater than 40% operating margin |
|
|
161,594 |
|
|
|
11,224 |
|
|
|
150,370 |
|
|
|
1,339.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
393,718 |
|
|
|
32,782 |
|
|
|
360,936 |
|
|
|
1,101.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total resident fees |
|
|
657,327 |
|
|
|
217,216 |
|
|
|
440,111 |
|
|
|
202.6 |
% |
Management fees |
|
|
3,545 |
|
|
|
5,368 |
|
|
|
(1,823 |
) |
|
|
(34.0 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
660,872 |
|
|
|
222,584 |
|
|
|
438,288 |
|
|
|
196.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Facility operating: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brookdale Living: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 20% operating margin |
|
|
15,225 |
|
|
|
6,381 |
|
|
|
8,844 |
|
|
|
138.6 |
% |
20% - 40% operating margin |
|
|
59,682 |
|
|
|
47,227 |
|
|
|
12,455 |
|
|
|
26.4 |
% |
Greater than 40% operating margin |
|
|
83,737 |
|
|
|
56,821 |
|
|
|
26,916 |
|
|
|
47.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
158,644 |
|
|
|
110,429 |
|
|
|
48,215 |
|
|
|
43.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Alterra: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 20% operating margin |
|
|
46,593 |
|
|
|
5,452 |
|
|
|
41,141 |
|
|
|
754.6 |
% |
20% - 40% operating margin |
|
|
122,060 |
|
|
|
11,013 |
|
|
|
111,047 |
|
|
|
1,008.3 |
% |
Greater than 40% operating margin |
|
|
87,872 |
|
|
|
6,225 |
|
|
|
81,647 |
|
|
|
1,311.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
256,525 |
|
|
|
22,690 |
|
|
|
233,835 |
|
|
|
1,030.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total facility operating expenses |
|
|
415,169 |
|
|
|
133,119 |
|
|
|
282,050 |
|
|
|
211.9 |
% |
Lease expense |
|
|
99,997 |
|
|
|
30,744 |
|
|
|
69,253 |
|
|
|
225.3 |
% |
General and administrative |
|
|
43,640 |
|
|
|
15,997 |
|
|
|
27,643 |
|
|
|
172.8 |
% |
Depreciation and amortization |
|
|
52,307 |
|
|
|
22,480 |
|
|
|
29,827 |
|
|
|
132.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
611,113 |
|
|
|
202,340 |
|
|
|
408,773 |
|
|
|
202.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
49,759 |
|
|
|
20,244 |
|
|
|
29,515 |
|
|
|
145.8 |
% |
Interest income |
|
|
637 |
|
|
|
14,037 |
|
|
|
(13,400 |
) |
|
|
(95.5 |
)% |
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt |
|
|
(63,634 |
) |
|
|
(25,106 |
) |
|
|
(38,528 |
) |
|
|
(153.5 |
)% |
Change in fair value of derivatives |
|
|
3,176 |
|
|
|
|
|
|
|
3,176 |
|
|
|
N/A |
|
Loss from sale of properties |
|
|
|
|
|
|
(24,513 |
) |
|
|
24,513 |
|
|
|
100.0 |
% |
Gain on extinguishment of debt |
|
|
1,051 |
|
|
|
12,511 |
|
|
|
(11,460 |
) |
|
|
(91.6 |
)% |
Equity in earnings (loss) of
unconsolidated ventures, net of minority
interests |
|
|
(931 |
) |
|
|
318 |
|
|
|
(1,249 |
) |
|
|
(392.8 |
)% |
Other |
|
|
(114 |
) |
|
|
|
|
|
|
(114 |
) |
|
|
N/A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes |
|
|
(10,056 |
) |
|
|
(2,509 |
) |
|
|
(7,547 |
) |
|
|
(300.8 |
)% |
(Provision) benefit for income taxes |
|
|
(11,111 |
) |
|
|
(139 |
) |
|
|
(10,972 |
) |
|
|
(7,893.5 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before minority interest |
|
|
(21,167 |
) |
|
|
(2,648 |
) |
|
|
(18,519 |
) |
|
|
(699.4 |
%) |
Minority interest |
|
|
11,734 |
|
|
|
1,284 |
|
|
|
10,450 |
|
|
|
813.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before discontinued
operations and cumulative effect of a
change in accounting principle |
|
|
(9,433 |
) |
|
|
(1,364 |
) |
|
|
(8,069 |
) |
|
|
(591.6 |
)% |
Discontinued operations |
|
|
(361 |
) |
|
|
(322 |
) |
|
|
(39 |
) |
|
|
(12.1 |
%) |
Cumulative effect of change in
accounting principle, net of income
taxes of $4,460 |
|
|
|
|
|
|
(7,277 |
) |
|
|
7,277 |
|
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(9,794 |
) |
|
$ |
(8,963 |
) |
|
$ |
(831 |
) |
|
|
(9.3 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selected Operating and Other Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of facilities (at end of period) |
|
|
367 |
|
|
|
359 |
|
|
|
8 |
|
|
|
2.2 |
% |
Total units/beds operated(1) |
|
|
26,208 |
|
|
|
24,423 |
|
|
|
1,785 |
|
|
|
7.3 |
% |
Owned/leased facilities units/beds |
|
|
22,540 |
|
|
|
20,324 |
|
|
|
2,216 |
|
|
|
10.9 |
% |
Owned/leased facilities occupancy rate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period end |
|
|
89.4 |
% |
|
|
87.5 |
% |
|
|
1.9 |
% |
|
|
2.2 |
% |
Weighted average |
|
|
87.4 |
% |
|
|
88.0 |
% |
|
|
(0.6 |
)% |
|
|
(0.7 |
)% |
Average monthly revenue per unit/beds(2) |
|
$ |
2,827 |
|
|
$ |
2,660 |
|
|
$ |
167 |
|
|
|
6.3 |
% |
77
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase |
|
|
% Increase |
|
|
|
2004 |
|
|
2003 |
|
|
(Decrease) |
|
|
(Decrease) |
|
Selected Segment Operating and Other Data |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brookdale Living: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Facilities (period end) |
|
|
49 |
|
|
|
34 |
|
|
|
15 |
|
|
|
44.1 |
% |
Total Units/beds |
|
|
9,476 |
|
|
|
7,260 |
|
|
|
2,216 |
|
|
|
30.5 |
% |
Occupancy Rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period end |
|
|
92.8 |
% |
|
|
89.7 |
% |
|
|
3.1 |
% |
|
|
3.5 |
% |
Weighted average |
|
|
91.5 |
% |
|
|
91.8 |
% |
|
|
(0.3 |
)% |
|
|
|
|
Average monthly rate per unit/bed(2) |
|
$ |
2,655 |
|
|
$ |
2,720 |
|
|
$ |
(65 |
) |
|
|
(2.4 |
)% |
Alterra: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Facilities (period end) |
|
|
299 |
|
|
|
299 |
|
|
|
n/a |
|
|
|
n/a |
|
Total Units/beds |
|
|
13,064 |
|
|
|
13,064 |
|
|
|
n/a |
|
|
|
n/a |
|
Occupancy Rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period end |
|
|
86.9 |
% |
|
|
85.4 |
% |
|
|
1.5 |
% |
|
|
1.8 |
% |
Weighted average |
|
|
84.4 |
% |
|
|
86.4 |
% |
|
|
(2.0 |
)% |
|
|
(2.3 |
)% |
Average monthly rate per unit/bed(2) |
|
$ |
2,976 |
|
|
$ |
2,848 |
|
|
$ |
128 |
|
|
|
4.5 |
% |
Managed: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Facilities (period end) |
|
|
19 |
|
|
|
26 |
|
|
|
(7 |
) |
|
|
(26.9 |
)% |
Total Units/beds |
|
|
3,668 |
|
|
|
4,099 |
|
|
|
(431 |
) |
|
|
(10.5 |
)% |
Occupancy Rate(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period end |
|
|
79.8 |
% |
|
|
89.2 |
% |
|
|
(9.4 |
)% |
|
|
(10.5 |
)% |
Weighted average |
|
|
84.6 |
% |
|
|
83.6 |
% |
|
|
1.0 |
% |
|
|
1.2 |
% |
Average monthly rate per unit/bed(2) |
|
$ |
2,581 |
|
|
$ |
2,263 |
|
|
$ |
318 |
|
|
|
14.1 |
% |
|
|
|
(1) |
|
Total units/beds operated represent the total units/beds operated as of the end of the
period. Occupancy rate is calculated by dividing total occupied units/beds by total units/beds
operated as of the end of the period. |
|
(2) |
|
Average monthly revenue per unit/bed represents the average of the total monthly revenues
divided by occupied units/beds at the end of the period averaged over the respective period
presented. |
|
(3) |
|
Includes facilities managed by us but excludes Town Village Oklahoma City, which is currently
under development. |
Revenues
Total revenues increased primarily due to increased resident fees of $440.1 million, or
202.6%, the inclusion of Alterra into our operations for a full year following the Effective Date
in December 2003, leasing of the 15 Ventas facilities in the first half of 2004 (14 of which were
leased in the three months ended March 31, 2004 and one of which was leased on May 13, 2004),
partially offset by a decrease in management fee revenue of $1.8 million, or 34.0%.
Resident fee revenue
Resident fees increased by $11.6 million, or 6.5%, at the 29 facilities we operated during
both periods. The remaining increase was primarily due to the addition of Alterra into our
operations for a full year following the Effective Date, the consolidation of the five facilities
as of December 31, 2003 developed and managed by us pursuant to revised Interpretation No. 46,
Consolidation of Variable Interest Entities, an interpretation of ARB No. 51 (FIN 46R) and an
increase in resident fees resulting from the 15 facilities leased from Ventas in the first half of
2004.
Brookdale Living revenue increased $79.2 million, or 42.9%, primarily due to the consolidation
of the five facilities developed and managed by us pursuant to FIN 46R and the 15 facilities leased
from Ventas in the first half of 2004.
Alterra revenue increased $360.9 million, or 1,101.0%, due to the addition of Alterra in our
results effective December 1, 2003.
Management fee revenue
Management fee revenue decreased over this period primarily due to the 14 properties leased
from Ventas that were previously managed by us, partially offset by the additional nine facilities
(which include 1,915
78
units/beds) for which we took over management in August and December 2004, and consolidation
of five facilities developed and managed by us pursuant to FIN 46R at December 31, 2003.
Operating Expenses
The increase in total operating expenses was attributable to the following: (i) facility
operating expenses increased $282.1 million, or 211.9%; (ii) general and administrative expenses
increased $27.6 million, or 172.8%; (iii) lease expenses increased $69.3 million, or 225.3%; and
(iv) depreciation and amortization expenses increased $29.8 million, or 132.7%.
Explanations of significant variances noted in individual line-item expenses for the year
ended December 31, 2004 as compared to the year ended December 31, 2003 are as follows:
|
|
|
Of our increased facility operating expenses, $4.6 million, or 1.6% of the increase,
was attributable to the 29 facilities we operated during both periods. The remaining
increase was primarily a result of the inclusion of Alterra into our operations for a full
year following the Effective Date in December 2003, the consolidation of the five
facilities pursuant to FIN 46R developed and managed by us and expenses associated with
operating an additional 15 facilities leased from Ventas in the first half of 2004. |
|
|
|
|
Brookdale Living facility operating expenses increased $48.2 million, or 43.7%, primarily due
to the consolidation of the five facilities developed and managed by us pursuant to FIN 46R
and the 15 facilities leased from Ventas in the first half of 2004. |
|
|
|
|
Alterra facility operating expenses increased $233.8 million, or 1,030.6%, due to the
inclusion of Alterra in our results, effective December 1, 2003. |
|
|
|
|
General and administrative expenses increased $27.6 million, or 172.8%, primarily as a
result of the inclusion of Alterra into our operations for a full year following the
Effective Date in December 2003, and an increase in salaries, wages and number of personnel
(due to wage and salary increases and an additional nine properties we managed during the
second half of 2004). General and administrative expense as a percentage of total revenue,
including revenue generated by the facilities we manage was 6.0% and 4.9% for the years
ended December 31, 2004 and 2003, respectively, calculated as follows ($ in 000s): |
|
|
|
|
|
|
|
|
|
|
|
Year Ended |
|
|
|
December 31, |
|
|
|
2004 |
|
|
2003 |
|
Combined resident fee revenues |
|
$ |
657,327 |
|
|
$ |
217,216 |
|
Resident fee revenues under management |
|
|
64,191 |
|
|
|
108,320 |
|
|
|
|
|
|
|
|
Total |
|
$ |
721,518 |
|
|
$ |
325,536 |
|
|
|
|
|
|
|
|
General and administrative expenses |
|
$ |
43,640 |
|
|
$ |
15,997 |
|
|
|
|
|
|
|
|
General and administrative expenses as of % of total revenues |
|
|
6.0 |
% |
|
|
4.9 |
% |
|
|
|
|
|
|
|
|
|
|
Lease expense increased $69.3 million, or 225.3%, primarily due to lease expense
associated with a full years operation of Alterra following the Effective Date in December
2003, the addition of 15 operating leases executed during the first half of 2004 for the
Ventas facilities, and the addition of 68 operating leases executed during the fourth
quarter 2004 for the Provident facilities, including $3.5 million of additional
straight-line rent expense, partially offset by $1.7 million of additional deferred gain
amortization. |
|
|
|
|
Total depreciation and amortization expense increased by $29.8 million, or 132.7%,
primarily due to depreciation and amortization on Alterras owned facilities, taking into
account a full years operation of Alterra following the Effective Date in December 2003,
capital additions (including capital additions from 15 additional facilities leased from
Ventas in 2004); the purchase of 15 facilities previously leased by us and the
consolidation of five facilities pursuant to FIN 46R developed and managed by us at
December 31, 2003. |
79
|
|
|
Interest income decreased $13.4 million, or 95.5%, primarily due to the reduction in
lease security deposits resulting from the purchase of 15 facilities in 2003 and one
facility in 2002 that were previously leased by us. |
|
|
|
|
Interest expense increased $35.4 million, or 140.8%, primarily due to the cost of
servicing Alterras debt obligations for a full year following the Effective Date in
December 2003, five facilities consolidated at December 31, 2003, pursuant to FIN 46R, and
interest expense from 15 facilities purchased in 2003 and one facility purchased in 2002
that were previously leased by us. This increase was partially offset by a $3.2 million
decrease in the fair value liability of the interest rate swaps from December 31, 2003 to
December 31, 2004. |
Liquidity and Capital Resources
We had $77.7 million of cash and cash equivalents at December 31, 2005, excluding cash and
investments restricted and lease security deposits of $86.7 million. In addition, we had $2.6
million available under our credit facilities.
As discussed below, we had a net decrease in cash and cash equivalents of $9.2 million for the
year ended December 31, 2005.
Net cash provided by operating activities was $16.9 million and $50.1 million for the years
ended December 31, 2005 and 2004, respectively. The decrease of $33.2 million was primarily due to
the increase in lease expense as a result of the Provident sale-leaseback transactions completed in
the fourth quarter of 2004, which was partially offset by improved operations and reduction in debt
service as a result of the Provident transaction. Changes in current assets and current liabilities
primarily relate to the timing of collections of resident fees and payment of operating expenses,
including salaries and wages, real estate taxes and insurance.
Net cash provided by (used in) investing activities was $(580.4) million and $524.7 million
for the years ended December 31, 2005 and 2004, respectively. During the year ended December, 2005
we used $595.3 million to purchase the Fortress CCRC, Prudential, Capstead, Omega and Merrill
Gardens Portfolios, respectively, and to fund capital improvements at our existing facilities.
During the year ended December 31, 2004 we received $13.0 million in distributions and proceeds
from the sale of the Grand Court partnerships facilities, $520.0 million in sale proceeds from the
sale and leaseback of the Provident facilities and $24.0 million from the sale of property, plant
and equipment, offset by a cash outflow of $38.0 million for additions to property, plant and
equipment.
Net cash provided by (used in) financing activities was $554.3 million and $(544.5) million
for the years ended December 31, 2005 and 2004, respectively. During the year ended December 31,
2005, we received $151.8 million from issuance of common stock from our initial public offering,
$522.8 million of net proceeds from debt primarily as a result of the debt incurred in connection
with the purchase of the Fortress CCRC, Prudential, Capstead, Omega and Merrill Gardens Portfolios
and refinancing of the five development facilities and $196.7 million of equity contributed by
Fortress in connection with the purchase of the Fortress CCRC Portfolio and the Prudential
Portfolio, partially offset by the repayment of $260.0 million of debt payment of a $20.0 million
dividend to Fortress by Alterra and payment of a $14.4 million dividend in October 2005. During the
year ended December 31, 2004, we used $312.4 million primarily to repay debt.
To date we have financed our operations primarily with cash generated from operations, both
short- and long-term borrowings and proceeds from our sale-leaseback transaction completed in the
fourth quarter of 2004. We financed the acquisitions completed during fiscal year 2005 with
long-term borrowings, equity contributed by Fortress, and proceeds from the initial public
offering. In connection with the formation transactions Fortress contributed the Prudential
Portfolio and the Fortress CCRC Portfolio to us in exchange for shares of our common stock.
At December 31, 2005, we had $754.3 million of debt outstanding at a weighted-average interest
rate of 6.53%, of which $0.1 million was due in the next 12 months. We had a $10.0 million line of
credit, of which $7.4 million was used for letters of credit to secure our obligations under the
Ventas lease, leaving an
80
available balance of $2.6 million. In addition, in February 2006 we entered into a $330.0
million credit agreement, consisting of a $250.0 million term loan, a $20.0 million revolving loan,
and a $60.0 million letters of credit commitment. See New Credit Facility below.
Our liquidity requirements have historically arisen from, and we expect they will continue to
arise from, working capital, general and administrative costs, debt service and lease payments,
acquisition costs, employee compensation and related benefits, capital improvements and dividend
payments. In the past, we have met our cash requirements for operations using cash flows from
operating revenues, the receipt of resident fees and the receipt of management fees from
third-party-managed facilities. In addition to using cash flows from operating revenues, we use
available funds from our indebtedness and long-term leasing of our facilities to meet our cash
obligations. Over 96% of our resident fee revenues are generated from private pay residents with
less than 4% of our resident fee revenues coming from reimbursement programs such as Medicare and
Medicaid. The primary use of our cash is for operating costs, which includes debt service and lease
payments and capital expenditures. We currently estimate that our existing cash flows from
operations, together with existing working capital, asset sales and the credit facility we recently
entered into will be sufficient to fund our short-term liquidity needs. In addition to normal
recurring capital expenditures of $12.6 million, net of reimbursements, we expect to spend
approximately $15.4 million for major improvements at the six Fortress CCRC Portfolio and several
existing Alterra facilities that we own. The source of these funds is the prior sale of two
Fortress CCRC facilities for $11.5 million in the aggregate, before closing costs, during the third
quarter of 2005 and cash on hand and generated from operations and financings. There can be no
assurance that financing or refinancing will be available to us or available on acceptable terms.
We expect to fund the growth of our business through cash flows from operations and cash flows
from financing activities, such as equity offerings, and through the incurrence of additional
indebtedness or leasing arrangements. We expect to assess our financing alternatives periodically
and access the capital markets opportunistically. If our existing resources are insufficient to
satisfy our liquidity requirements, or if we enter into an acquisition or strategic arrangement
with another company, we may need to sell additional equity or debt securities. Any such sale of
additional equity securities will dilute the interests of our existing stockholders, and we cannot
be certain that additional public or private financing will be available in amounts or on terms
acceptable to us, if at all. If we are unable to obtain this additional financing, we may be
required to delay, reduce the scope of, or eliminate one or more aspects of our business
development activities, which could harm the growth of our business. At December 31, 2005, we had
approximately $77.7 million in cash and cash equivalents. We may incur additional indebtedness or
lease financing to fund such acquisitions. In addition, we may incur additional indebtedness or
lease financing to fund future dividends.
Our actual liquidity and capital funding requirements depend on numerous factors, including
our operating results, our ability to acquire new facilities, general economic conditions and the
cost of capital.
Cash Flows
We had cash and cash equivalents of $77.7 million, $86.9 million and $56.5 million at December
31, 2005, 2004 and 2003, respectively. These amounts exclude cash and investments-restricted and
lease security deposits totaling $86.7 million, $74.2 million and $61.6 million, respectively,
escrowed pursuant to the terms of our indebtedness, leases, residency agreements and insurance
programs. Restricted cash amounts are generally available to pay real estate taxes and insurance
premiums, reimbursements of capital improvements and refundable tenant security deposits, and to
collateralize our debt, lease and self-insured retention obligations.
The increase in cash and cash equivalents at December 31, 2005 as compared to December 31,
2004 was primarily due to the following:
|
|
|
Net cash provided by operating activities for the year ended December 31, 2005 totaled
approximately $16.9 million, compared to approximately $50.1 million for the year ended
December 31, 2004, primarily due to increased facility lease expense related to the
Provident sale-leaseback that occurred in the fourth quarter of 2004 partially offset by
reduced interest expense for the properties related to the Provident sale-leaseback; |
81
|
|
|
Net cash provided by (used in) investing activities for the year ended December 31,
2005 totaled approximately $(580.4) million, compared to approximately $524.7 million for
the year ended December 31, 2004, primarily due to the 2005 purchase of the Fortress CCRC,
Prudential, Omega and Merrill Gardens Portfolios compared to the 2004 sale leaseback of the
Provident facilities, the proceeds of which were used to repay debt and to pay dividends,
the 2004 sale of the Grand Court partnerships facilities, the proceeds of which were used
to repay loans and amounts due from the partnerships and to pay distributions to the
general and limited partners (of which we owned interests through our investment in GFB-AS
Investors, LLC), and the release of cash from cash and investments-restricted; and |
|
|
|
|
Net cash provided by (used in) financing activities for the year ended December 31,
2005 totaled approximately $554.3 million, compared to approximately $(544.5 million) for
the year ended December 31, 2004, primarily due to the $151.8 million we received from
issuance of common stock from our initial public offering, financing of the purchase of the
Fortress CCRC, Prudential, Omega and Merrill Gardens Portfolios as compared to repayment of
outstanding indebtedness related to the sale of properties and dividends in 2004. |
The increase in cash and cash equivalents at December 31, 2004 from December 31, 2003 was
primarily due to the following:
|
|
|
Net cash provided by operating activities for the year ended December 31, 2004 totaled
approximately $50.1 million, compared to approximately $34.1 million for the year ended
December 31, 2003, primarily due to the inclusion of Alterra into our operations following
the Effective Date in December 2003 and improved operations and partially offset by the
consolidation of five facilities pursuant to FIN 46R, effective December 31, 2003, that
were still in lease up and generating operating deficits; |
|
|
|
|
Net cash provided by investing activities for the year ended December 31, 2004 totaled
approximately $524.7 million, compared to approximately $105.9 million for the year ended
December 31, 2003, primarily due to the receipt of proceeds from the Provident sale-
leaseback transaction, partially offset by the inclusion of Alterra effective December 1,
2003; and |
|
|
|
|
Net cash used in financing activities for the year ended December 31, 2004 totaled
approximately $544.5 million, compared to approximately $85.7 million for the year ended
December 31, 2003, primarily due to payment of a dividend of $304.6 million to our
stockholders, of which $254.6 million was paid in connection with the Provident
sale-leaseback in the fourth quarter 2004, and the repayment of approximately $312.4
million of outstanding indebtedness. |
The increase in cash and cash equivalents at December 31, 2003 from December 31, 2002 was
primarily due to the following:
|
|
|
Net cash provided by operating activities for the year ended December 31, 2003 totaled
approximately $34.1 million, compared to approximately $39.6 million for the year ended
December 31, 2002, primarily due to the inclusion of Alterra into our operations following
the Effective Date in December 2003, the purchase of three facilities in November 2002 that
were previously managed by us and were still in lease up and generating operating deficits
and additional interest expense related to stockholder loans; |
|
|
|
|
Net cash provided by (used in) investing activities for the year ended December 31,
2003 totaled approximately $105.9 million, compared to approximately ($47.3 million) for
the year ended December 31, 2002, primarily due to the receipt of proceeds from the sale of
properties and additional receipts from cash and investments-restricted during 2003; and |
|
|
|
|
Net cash (used in) provided by financing activities for the year ended December 31,
2003 totaled approximately ($85.7 million), compared to approximately $8.7 million for the
year ended December 31, 2002, due to formation of our joint venture with Northwestern
Mutual Life Insurance Co., or Northwestern, and repayment of outstanding indebtedness from
the sale of two of the facilities to the joint venture and refinancing of the third
facility during 2003. |
82
New Credit Facility
On February 10, 2006, we entered into a $330.0 million credit agreement (the Credit
Agreement), consisting of a $250.0 million term loan, a $20.0 million revolving loan and a $60.0
million letters of credit commitment, with the several lenders from time to time parties thereto,
Lehman Brothers Inc., as lead arranger, LaSalle Bank National Association, as syndication agent,
Goldman Sachs Credit Partners L.P., Citigroup Global Markets Inc., Citicorp North America, Inc.,
and LaSalle Bank National Association, as co-arrangers, Goldman Sachs Credit Partners L.P. and
Citicorp North America, Inc., as co-documentation agents and Lehman Commercial Paper Inc., as
administrative agent. Concurrent with the Credit Agreement we terminated our existing line of
credit.
In connection with the Credit Agreement, we and certain of our subsidiaries (the Guarantors)
made a Guarantee and Pledge Agreement (the Guarantee and Pledge Agreement) in favor of Lehman
Commercial Paper Inc., as administrative agent for the banks and other financial institutions from
time to time parties to the Credit Agreement, pursuant to which certain of the Guarantors guarantee
the prompt and complete payment and performance when due by us of our obligations under the Credit
Agreement and certain of the Guarantors pledge certain assets for the benefit of the secured
parties as collateral security for the payment and performance of our obligations under the Credit
Agreement and under the guarantee. The pledged assets include, among other things, equity
interests in certain of our subsidiaries, all related books and records and, to the extent not
otherwise included, all proceeds and products of any and all of the foregoing, all supporting
obligations in respect of any of the foregoing and all collateral security and guarantees given by
any person with respect to any of the foregoing.
The term loan under the Credit Agreement and the revolving loan and the letters of credit
commitment is scheduled to expire on February 10, 2007. We have the option of requesting a
six-month extension of any or all of the maturity or expiration dates.
At our option, the term loan and the revolving loan bear interest at either (i) the greater of
(a) the prime lending rate as set forth on the British Banking Association Telerate Page 5 plus a
margin of 0.50% and (b) the Federal Funds Effective Rate plus 1/2 of 1% plus a margin of 0.50%, or
(ii) the Eurodollar rate plus a margin of 1.50%. In connection with the revolving loan and the
letters of credit commitment, we will pay a commitment fee of 0.25% per annum on the average daily
amount of undrawn funds. In connection with the term loan, we will pay a commitment fee of 0.125%
of the average daily amount of undrawn funds so long as we draw less than $150.0 million, or 0.25%
if we draw $150.0 million or more.
The proceeds of the loans under the Credit Agreement shall be used to finance a portion of
acquisitions of fee-simple and leasehold and stock ownership interests in senior housing real
estate and to pay related fees and expenses and for general corporate purposes. The letters of
credit shall be used for the purpose of securing the payment obligation of us which could properly
be paid from the proceeds of the loans.
The Credit Agreement contains typical representations and covenants for loans of this type. A
violation of any of these covenants could result in a default under the Credit Agreement, which
would result in termination of all commitments and loans under the Credit Agreement and all other
amounts owing under the Credit Agreement and other loan and lease agreements to become immediately
due and payable.
83
Contractual Commitments
The following table presents a summary of our material indebtedness, including the related
interest payments, lease and other contractual commitments, as of December 31, 2005.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
2006 |
|
|
2007 |
|
|
2008 |
|
|
2009 |
|
|
2010 |
|
|
Thereafter |
|
|
|
($ in 000s) |
|
Contractual Obligations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt(1) |
|
$ |
754,301 |
|
|
$ |
132 |
|
|
$ |
71,233 |
|
|
$ |
150,025 |
|
|
$ |
17,851 |
|
|
$ |
129,997 |
|
|
$ |
385,063 |
|
Capital lease obligations(1) |
|
|
99,667 |
|
|
|
7,944 |
|
|
|
7,944 |
|
|
|
7,944 |
|
|
|
7,944 |
|
|
|
7,944 |
|
|
|
59,947 |
|
Operating lease obligations(2) |
|
|
2,508,516 |
|
|
|
162,129 |
|
|
|
165,183 |
|
|
|
167,543 |
|
|
|
170,455 |
|
|
|
173,702 |
|
|
|
1,669,504 |
|
Purchase obligations(3) |
|
|
1,438 |
|
|
|
956 |
|
|
|
438 |
|
|
|
44 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
3,363,922 |
|
|
$ |
171,161 |
|
|
$ |
244,798 |
|
|
$ |
325,556 |
|
|
$ |
196,250 |
|
|
$ |
311,643 |
|
|
$ |
2,114,514 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Includes contractual interest for all fixed-rate obligations and assumes interest on variable
rate instruments at the December 31, 2005 rate. |
|
(2) |
|
Reflects future cash payments after giving effect to lease escalators and assumes payments on
variable rate instruments at the December 31, 2005 rate. |
|
(3) |
|
Represents minimum purchase commitments pursuant to contracts with suppliers. |
Company Indebtedness, Long-term Leases and Hedging Agreements
Indebtedness
As of December 31, 2005, 2004 and 2003, our outstanding property-specific debt was
approximately $754.3 million, $371.1 million and $1029.3 million, respectively. The increase from
December 31, 2004 to December 31, 2005 was primarily due to debt incurred to fund the acquisition
of the Fortress CCRC, Prudential, Capstead, Omega and Merrill Gardens Portfolios and the
refinancing of our $182.0 million Guaranty Bank loan, partially offset by scheduled principal
payments and repayment of debt from the proceeds of our initial public offering. The decrease from
December 31, 2003 to December 31, 2004, was primarily due to the assumption by Provident of
approximately $483.3 million of indebtedness, including first mortgage loans, mezzanine loans and
an unsecured line of credit, in connection with the Provident sale-leaseback and net repayment of
approximately $232.5 million of indebtedness, including $19.4 million of loans to the members of
Fortress Brookdale Acquisition LLC.
On February 10, 2006, we entered into a new Credit Agreement. See New Credit Facility
above.
We had an unsecured line of credit of $23.5 million at December 31, 2005, of which $13.5
million was restricted for certain letters of credit and bore interest at the prime rate plus
1.00%. Of the balance, $7.4 million was in the form of outstanding letters of credit for a security
deposit under leases with Ventas, which left an available balance of $2.6 million. As of December
31, 2005, we had no outstanding borrowings (excluding letters of credit) on our unsecured line of
credit. In connection with the Credit Agreement we terminated our line of credit.
On March 30, 2005, we refinanced the construction loans secured by five facilities with new
construction loans in the aggregate amount of $182.0 million, bearing interest at 30-day LIBOR plus
3.05% to 5.60% (with a weighted average of 3.50%), payable in monthly installments of interest only
through the maturity of April 1, 2008. The loans can be extended for two additional one-year terms
(subject to certain performance covenants and payment of an annual extension fee of 0.25% of the
amount outstanding). Upon completion of our initial public offering, we repaid $32.0 million of
this loan that bore interest at LIBOR plus 5.60%. The remaining loan bears interest at LIBOR plus
3.05%.
We have secured our self-insured retention risk under our workers compensation and general
liability and professional liability programs and our lease security deposits with $42.3 million
and $6.6 million, respectively, of cash and letters of credit at December 31, 2005.
84
As of December 31, 2005, we are in compliance with the financial covenants of our outstanding
debt, including those covenants measuring facility operating income to gauge debt coverage.
Long-term Leases
We have historically financed our acquisitions and current portfolio with a combination of
mortgage financing and long-term leases. During 2004, we entered into two long-term leases with
Ventas and Provident (which was acquired by Ventas in June 2005). In connection with the leases, we
substantially reduced our outstanding debt during 2004 by $483.3 million. Our strategy going
forward is to finance acquisitions through traditional mortgage financing of up to 65% of the cost
of a facility, with the balance in the form of our equity. The source of equity is expected to be
from current cash and cash equivalents, cash generated from operations, lines of credit,
refinancing of our existing facilities, joint ventures or additional equity offerings.
As of December 31, 2005, we have 295 facilities under long-term leases. Our lessors invested a
total of $1,705.6 million in the facilities we lease from them. The leased facilities are generally
fixed rate leases with annual escalators that are either fixed or tied to the consumer price index.
The following two leases have or had a floating-rate debt component built into the lease
payment:
We acquired the Chambrel portfolio from Capstead on December 30, 2005. Prior to the
acquisition, the Chambrel portfolio lease payment was a pass through of debt service, which
includes $100.8 million of floating rate tax-exempt debt that is credit enhanced by Fannie Mae and
subject to interest rate caps at 6.0% and $18.9 million of fixed rate debt, and a stated equity
return subject to annual escalation based on the CPI.
The Brookdale Provident leases contain $109.7 million of variable rate mortgages, which
includes $80.0 million of floating-rate tax-exempt debt that is credit enhanced by Freddie Mac. The
payments under the lease are subject to interest rate caps with a weighted-average rate of 6.39%.
$24.5 million is hedged by an interest rate swap of 4.4% and the balance of $5.2 million is
unhedged and matures in May 2006.
For the year ended December 31, 2005, our minimum annual lease payments for our capital and
financing leases and operating leases was $8.0 million and $173.5 million, respectively. This
amount excludes the straight-line rent expense associated with our annual escalators and the
amortization of the deferred gains recognized in connection with the sale-leasebacks.
For the year ended December 31, 2004, our minimum annual lease payments for our capital and
financing leases and operating leases was $7.9 million and $169.3 million, respectively. This
amount excludes the straight-line rent expense associated with our annual escalators and the
amortization of the deferred gains recognized in connection with the sale-leasebacks.
As of December 31, 2005, we are in compliance with the financial covenants of our capital and
operating leases, including those covenants measuring facility operating income to gauge debt
coverage.
Hedging
We had one interest rate swap agreement with Firstar Bank, N.A. (now doing business as US Bank
Corp.) that converts $37.3 million of its floating-rate construction debt to a fixed-rate basis of
5.19% through maturity on April 1, 2005. This interest rate swap agreement was designated as a
fair value hedge. The market value of the fair value hedge at December 31, 2004 was a liability of
$0.2 million, which is included in other current liabilities.
We had four 10-year forward interest rate swaps with LaSalle Bank, N.A. to fix $97.3 million
of future mortgage debt at 7.03%-7.325% with maturity dates ranging from August 2012 to March 2013.
In May 2004, we extended the termination dates of these swaps to June 2006. The terms of the
forward interest rate swaps required us to pay a fixed-interest rate to the counterparties and to
receive a variable rate from the counterparties. The fair value of the forward interest rate swaps
at December 31, 2004 was a liability of $17.9 million. Included in cash and investments-restricted
at December 31, 2004 is a deposit of $8.0 million to collateralize our swap obligations.
85
On March 30, 2005, we terminated our four 10-year forward interest rate swaps and incurred a
termination payment of $15.8 million, including accrued interest of $1.7 million, which was funded
by a $10.0 million unsecured loan bearing interest payable monthly at prime plus 1% and principal
payable in quarterly installments of $500 commencing July 1, 2005 and maturing March 31, 2007. The
loan was repaid in November 2005 from the proceeds of our initial public offering.
We had interest rate caps with notional amounts of approximately $62.3 million and
approximately $15.0 million and strike prices of 6.35% and 6.58% that expired at June 1, 2009 and
December 1, 2004, respectively. The interest rate caps were assigned to Provident in October 2004.
Pursuant to the terms of our lease with Provident, the floating rate adjustment we are required to
pay is limited to the rate under the assumed interest rate caps.
In connection with the funding of $182.0 million of loans secured by five facilities on March
30, 2005, we entered into interest rate swaps for a notional amount of $182.0 million to hedge the
floating rate debt and lease payments where we pay an average fixed rate of 4.64% and receive
30-day LIBOR from the counterparty. The interest rate swaps are comprised of a $145.0 million
notional amount for seven years and a $37.0 million notional amount for three years. In connection
with the swaps, we posted approximately $2.3 million as cash collateral with the counterparty,
which was returned in March 2006, and are required to post additional cash collateral based on
changes in the fair value of the swaps. The swaps are recorded as
cash flow hedges. Upon completion of our initial public offering, we
repaid the $32.0 million series B portion of the
$182.0 million loan.
On March 28, 2005, we entered into a seven-year $70.0 million interest rate swap with Merrill
Lynch Capital Services, Inc., to hedge Alterras $72.2 million floating rate debt, pursuant to
which we pay a fixed rate of 4.70% and receive 30-day LIBOR. The swap is treated as a cash flow
hedge.
In March 2005, in connection with the acquisition of the Prudential Portfolio, we entered into
a $170.0 million five-year forward interest rate swap with Merrill Lynch Capital Services Inc. to
hedge the anticipated floating-rate debt under which we paid 4.6375% and received 30-day LIBOR from
the counterparty. In connection with the acquisition of eight facilities in June 2005 and one
facility in July 2005, we obtained fixed-rate debt and terminated $151.0 million and $19.0 million
of the forward interest rate swap and paid $2.4 million and $0.2 million, respectively. The
termination of the loan is recorded as a component of other comprehensive loss and amortized as
additional interest expense over the term of the debt.
In connection with the purchase of the Chambrel portfolio we assumed interest rate caps with
an aggregate notional amount of $100.8 million, a strike price of 6.0% and a maturity date of
November/December 2007.
In December 2004, in connection with the acquisition of the Fortress CCRC Portfolio, we
entered into a $120.0 million three-year forward interest rate swap of which $12.0 million is
amortizing to hedge floating-rate debt where we pay 3.615% and receive 30-day LIBOR from the
counterparty. In connection with the acquisition, we obtained $105.8 million of first mortgage
debt. Accordingly, $105.8 million of the interest rate swap is treated as a cash flow hedge with
fair value adjustments recorded as a component of other comprehensive income in the combined
balance sheet and $2.2 million is marked to market and recorded as an adjustment to income. In
December 2005, we redesignated $12.0 million of the forward interest rate swap to our Omega
Portfolio debt, this swap was recorded as a cash flow hedge.
At December 31, 2005, we had interest swaps with an aggregate notional amount of $370.0
million and a fair value of $4.0 million.
In February 2006, we entered into five-year forward interest rate swaps in the aggregate
notional amounts of $283.3 million whereby we pay an average fixed rate of 4.97% and receive 30-day
LIBOR from the counterparty.
Impacts of Inflation
Resident fees for the facilities we own or lease and management fees from facilities we manage
for third parties are our primary source of revenue. These revenues are affected by the amount of
monthly resident fee
86
rates and facility occupancy rates. The rates charged are highly dependent on local market
conditions and the competitive environment in which our facilities operate. Substantially all of
our independent and assisted living residency agreements allow for adjustments in the monthly fee
payable thereunder not less frequently than 12 or 13 months, or monthly, respectively, thereby
enabling us to seek increases in monthly fees due to inflation, increased levels of care or other
factors. Any pricing increase would be subject to market and competitive conditions and could
result in a decrease in occupancy in the facilities. We believe, however, that our ability to
periodically adjust the monthly fee serves to reduce the adverse affect of inflation. In addition,
employee compensation expense is a principal cost element of facility operations and is also
dependent upon local market conditions. There can be no assurance that resident fees will increase
or that costs will not increase due to inflation or other causes. At December 31, 2005,
approximately $561.7 million of our indebtedness and lease payments bore interest at floating
rates. We have mitigated $550.9 million of our exposure to floating rates by using $370.0 million
of interest rate swaps and $180.9 million of interest rate caps under our lease arrangements.
Inflation, and its impact on floating interest rates, could affect the amount of interest payments
due on such debt.
Application of Critical Accounting Policies and Estimates
The preparation of our financial statements in conformity with accounting principles generally
accepted in the United States, or GAAP, requires us to make estimates and judgments that affect our
reported amounts of assets and liabilities, revenues and expenses. We consider an accounting
estimate to be critical if it requires assumptions to be made that were uncertain at the time the
estimate was made and changes in the estimate, or different estimates that could have been
selected, could have a material impact on our combined results of operations or financial
condition. We have identified the following critical accounting policies that affect significant
estimates and judgments.
Self-Insurance Liability Accruals
We are subject to various legal proceedings and claims that arise in the ordinary course of
our business. Although we maintain general liability and professional liability insurance policies
for our owned, leased and managed facilities under a master insurance program, our current policy
provides for deductibles of $1.0 million for each and every claim. As a result, we are effectively
self-insured for most claims. In addition, we maintain a self-insured workers compensation program
(with excess loss coverage above $0.5 million per individual claim) and a self-insured employee
medical program (with excess loss coverage above $0.2 million to $0.3 million per individual
claim). We are self-insured for amounts below these excess loss coverage amounts. We review the
adequacy of our accruals related to these liabilities on an ongoing basis, using historical claims,
actuarial valuations, third-party administrator estimates, consultants, advice from legal counsel
and industry data, and adjust accruals periodically. Estimated costs related to these
self-insurance programs are accrued based on known claims and projected claims incurred but not yet
reported. Subsequent changes in actual experience are monitored and estimates are updated as
information is available.
Tax Valuation Allowance
We account for income taxes under the provisions of SFAS No. 109, Accounting for Income Taxes.
Under this method, deferred tax assets and liabilities are determined based on the difference
between the financial statement and tax bases of assets and liabilities using tax rates in effect
for the year in which the differences are expected to affect taxable income. Valuation allowances
are established when necessary to reduce deferred tax assets to the amounts that are expected to be
realized. As of December 31, 2005 and 2004, we have a valuation allowance against deferred tax
assets of approximately $47.5 million and $89.3 million, respectively. When we determine that it is
more likely than not that we will be able to realize our deferred tax assets in the future in
excess of our net recorded amount, an adjustment to the deferred tax asset would be made and
reflected in either income or as an adjustment to Goodwill. This determination will be made by
considering various factors, including our expected future results, that in our judgment will make
it more likely than not that these deferred tax assets will be realized.
87
Lease Accounting
We determine whether to account for our leases as either operating or capital leases depending
on the underlying terms. As of December 31, 2005, we operated 295 facilities under long-term leases
with $1,639.3 million of operating and $66.3 million of capital and financing lease obligations.
The determination of this classification is complex and in certain situations requires a
significant level of judgment. Our classification criteria is based on estimates regarding the fair
value of the leased facilities, minimum lease payments, effective cost of funds, the economic life
of the facility and certain other terms in the lease agreements as stated in our consolidated
financial statements included elsewhere in this Annual Report on Form 10-K. Facilities under
operating leases are accounted for in our statement of operations as lease expenses for actual rent
paid plus or minus straight-line adjustments for fixed or estimated minimum lease escalators and
amortization of deferred gains. For facilities under capital lease and lease financing obligation
arrangements, a liability is established on our balance sheet and a corresponding long-term asset
is recorded. Lease payments are allocated between principal and interest on the remaining base
lease obligations and the lease asset is depreciated over the term of the lease. In addition, we
amortize leasehold improvements purchased during the term of the lease over the shorter of their
economic life or the lease term. Sale-leaseback transactions are recorded as lease financing
obligations when the transactions include a form of continuing involvement, such as purchase
options.
One of our leases provide for various additional lease payments based on changes in the
interest rates on the debt underlying the lease. All of our leases contain fixed or formula based
rent escalators. To the extent that the escalator increases are tied to a fixed index or rate,
lease payments are accounted for on a straight-line basis over the life of the lease. In addition,
we recognize all rent-free or rent holiday periods in operating leases on a straight-line basis
over the lease term, including the rent holiday period.
Allowance for Doubtful Accounts
Accounts receivable are reported net of an allowance for doubtful accounts, to represent our
estimate of the amount that ultimately will be realized in cash. The allowance for doubtful
accounts was $3.0 million and $2.9 million as of December 31, 2005 and 2004, respectively. The
adequacy of our allowance for doubtful accounts is reviewed on an ongoing basis, using historical
payment trends, write-off experience, analyses of receivable portfolios by payor source and aging
of receivables, as well as a review of specific accounts, and adjustments are made to the allowance
as necessary. Changes in legislation are not expected to have a material impact on collections;
however, changes in economic conditions could have an impact on the collection of existing
receivable balances or future allowance considerations.
Long-lived Assets and Goodwill
As of December 31, 2005, 2004 and 2003, our long-lived assets were comprised primarily of
$1,408.7 million, $523.6 million and $1,395.3 million, respectively, of property, plant and
equipment. In accounting for our long-lived assets, other than goodwill, we apply the provisions of
SFAS No. 141, Business Combinations, and SFAS No. 144, Accounting for the Impairment or Disposal of
Long-Lived Assets. In connection with our formation transactions, for financial reporting purposes
we recorded the non-controlling stockholders interest at fair value. Goodwill associated with the
step-up was allocated to the carrying value of each facility and included in our application of the
provisions of SFAS No. 142. Beginning January 1, 2002, we accounted for goodwill under the
provisions of SFAS No. 142, Goodwill and Other Intangible Assets. As of December 31, 2005 and 2004,
we had $65.6 million and $9.0 million, respectively, of goodwill.
In determining the allocation of the purchase price of facilities to net tangible and
identified intangible assets acquired, we make estimates of the fair value of the tangible and
intangible assets using information obtained as a result of pre-acquisition due diligence,
marketing, leasing activities and independent appraisals. We allocate a portion of the purchase
price to the value of leases acquired based on the difference between the facility valued with
existing leases adjusted to market rental rates and the facility valued as if vacant.
The determination and measurement of an impairment loss under these accounting standards
requires the significant use of judgment and estimates. The determination of fair value of these
assets utilizes cash flow projections that assume certain future revenue and cost levels, assumed
cap and discount rates based upon
88
current market conditions and other valuation factors, all of which involve the use of
significant judgment and estimation. Future events may indicate differences from managements
current judgments and estimates, which could, in turn, result in impairment. Future events that may
result in impairment charges include increases in interest rates, which would impact discount
rates, differences in projected occupancy rates and changes in the cost structure of existing
communities.
Recently Issued Accounting Pronouncements
SFAS No. 123, Share-Based Payment
In December 2004, the Financial Accounting Standards Board (FASB) issued SFAS No. 123
(revised), Share-Based Payment, which addresses the accounting for transactions in which an entity
exchanges its equity instruments for goods or services, with a primary focus on transactions in
which an entity obtains employee services in share-based payment transactions. SFAS No. 123R is a
revision to SFAS No. 123 and supersedes Accounting Principles Board Opinion No. 25, Accounting for
Stock Issued to Employees, and its related implementation guidance. For all companies, this
Statement will require measurement of the cost of employee services received in exchange for stock
compensation based on the grant-date fair value of the employee stock options. Incremental
compensation costs arising from subsequent modifications of stock awards after the grant date must
be recognized. This Statement will be effective for us as of January 1, 2006, although early
adoption is permitted. We adopted SFAS 123R in connection with our initial stock compensation grant
of restricted stock effective August 2005. We recorded initial compensation expense of $18.5
million, based on an offering price of $19.00 per share, for the vested shares from the date of
grant to the date of our initial public offering, and total compensation expense of $22.7 million
was recorded as of December 31, 2005. In addition, we paid a cash bonus of $6.4 million to the
grantees to reimburse them for their Federal and state taxes incurred on the grant.
EITF Issue No. 04-05, General Partner Controls a Limited Partnership
In June 2005, the FASB issued EITF Issue No. 04-05, Determining Whether a General Partner, or
the General Partners as a Group, Controls a Limited Partnership or Similar Entity When the Limited
Partners Have Certain Rights (EITF 04-05). EITF 04-05 provides guidance in determining whether a
general partner controls a limited partnership that is not a VIE and thus should consolidate the
limited partnership. The effective date is June 29, 2005, for all new limited partnerships and
existing limited partnerships for which the partnership agreements are modified and no later than
the beginning of the first reporting period in fiscal years beginning after December 15, 2005 for
all other limited partnerships. We adopted EITF 04-05 effective January 1, 2006 and do not
anticipate a significant impact on our consolidated financial statements.
FASB Interpretation No. 46, Consolidation of Variable Interest Entities
In December 2003, the FASB issued FIN 46R. This Interpretation addresses the consolidation
by business enterprises of primary beneficiaries in variable interest entities (VIEs) as defined
in the Interpretation.
We developed and manage five facilities for third-party entities, for which we have guaranteed
certain debt obligations and have the right to purchase or lease the facilities. We evaluated our
relationship with the entities that own the facilities pursuant to FIN 46R, and determined they are
VIEs, of which we are the primary beneficiary. We elected to adopt FIN 46R as of December 31, 2003
and accordingly, consolidated the entities as of December 31, 2003 in the accompanying financial
statements. On March 1, 2005, we obtained legal title to four of the VIEs (The Meadows of Glen
Ellyn, The Heritage of Raleigh, Trillium Place and The Hallmark of Creve Coeur facilities).
Additionally, on December 30, 2005 we obtained legal title to the Hallmark of Battery Park City.
The five VIEs were previously consolidated pursuant to FIN 46R. The legal acquisition of the
facilities had minimal accounting impact.
89
Off-Balance Sheet Arrangements
We
have one joint venture, Brookdale Senior Housing, LLC, with an affiliate of Northwestern Mutual Life which owns and
operates two facilities, The Heritage of Southfield, Southfield, Michigan (which includes 217
units/beds) and The Devonshire of Mt. Lebanon, Mt. Lebanon (Pittsburgh), Pennsylvania (which
includes 218 units/beds). The venture partner made a first mortgage loan to a third facility owned
by us, The Heritage at Gaines Ranch, Austin, Texas (which includes 208 units/beds) and the venture
made a mezzanine loan of $12.7 million to the entity that owns the facility. Pursuant to the terms
of the mezzanine loan, all net cash flow, including sale or refinancing proceeds, is payable to the
venture. Pursuant to the terms of the venture agreements all net cash flow, including sale or
refinancing proceeds, is distributed to the venture partner until it receives a 16% compounded
return and then net cash flow is distributed 60% to the venture partner and 40% to us. Capital
contributions, if any, are contributed 75% by the venture partner and 25% by us.
We developed and managed eight facilities for a third party. In addition, we indemnified the
owner for any federal or state tax liabilities associated with the ownership of the facilities.
Three of the facilities were purchased in 2002 and in September 2003 they were sold or refinanced
by the joint venture described above. As described above, effective December 31, 2003, the
remaining five facilities (which include 1,104 units/beds) were consolidated in our financial
statements pursuant to FIN 46R. Prior to purchasing and consolidating the facilities in our
financial statements, we recorded management fees of 5% 7% of gross revenues with respect to the
facilities in our combined financial statements.
As described above, on March 1 and December 30, 2005, we purchased four and one of the five
facilities (which include 887 and 217 units/beds), respectively. Although the facilities were
consolidated effective December 31, 2003, pursuant to FIN 46R, they were not included in our
Federal and state income tax returns until we purchased them. On March 30, 2005, we obtained
$182.0 million of first mortgage financing to refinance the existing indebtedness on the five
facilities.
Non-GAAP Financial Measures
A non-GAAP financial measure is generally defined as one that purports to measure historical
or future financial performance, financial position or cash flows, but excludes or includes amounts
that would not be so adjusted in the most comparable GAAP measure. In this report, we define and
use the non-GAAP financial measures Adjusted EBITDA, Cash From Facility Operations and Facility
Operating Income, as set forth below.
Adjusted EBITDA
Definition of Adjusted EBITDA
We define Adjusted EBITDA as follows:
Net income before:
|
|
|
provision (benefit) for income taxes; |
|
|
|
|
non-operating (income) loss items; |
|
|
|
|
depreciation and amortization; |
|
|
|
|
straight-line rent expense (income); |
|
|
|
|
amortization of deferred entrance fees; |
|
|
|
|
and non-cash compensation expense; |
and including:
|
|
|
entrance fee receipts and refunds. |
90
Managements Use of Adjusted EBITDA
We use Adjusted EBITDA to assess our overall financial and operating performance. We believe
this non-GAAP measure, as we have defined it, is helpful in identifying trends in our day-to-day
performance because the items excluded have little or no significance on our day-to-day operations.
This measure provides an assessment of controllable expenses and affords management the ability to
make decisions which are expected to facilitate meeting current financial goals as well as achieve
optimal financial performance. It provides an indicator for management to determine if adjustments
to current spending decisions are needed.
Adjusted EBITDA provides us with a measure of financial performance, independent of items that
are beyond the control of management in the short-term, such as depreciation and amortization,
straight-line rent expense (income), taxation and interest expense associated with our capital
structure. This metric measures our financial performance based on operational factors that
management can impact in the short-term, namely the cost structure or expenses of the organization.
Adjusted EBITDA is one of the metrics used by senior management and the board of directors to
review the financial performance of the business on a monthly basis. Adjusted EBITDA is also used
by research analysts and investors to evaluate the performance of and value companies in our
industry.
Limitations of Adjusted EBITDA
Adjusted EBITDA has limitations as an analytical tool. It should not be viewed in isolation
or as a substitute for GAAP measures of earnings. Material limitations in making the adjustments
to our earnings to calculate Adjusted EBITDA, and using this non-GAAP financial measure as compared
to GAAP net income (loss), include:
|
|
|
the cash portion of interest expense, income tax (benefit) provision and
non-recurring charges related to gain (loss) on sale of facilities and extinguishment
of debt activities generally represent charges (gains), which may significantly affect
our financial results; and |
|
|
|
|
depreciation and amortization, though not directly affecting our current cash
position, represent the wear and tear and/or reduction in value of our facilities,
which affects the services we provide to our residents and may be indicative of future
needs for capital expenditures. |
An investor or potential investor may find this item important in evaluating our performance,
results of operations and financial position. We use non-GAAP financial measures to supplement our
GAAP results in order to provide a more complete understanding of the factors and trends affecting
our business.
Adjusted EBITDA is not an alternative to net income, income from operations or cash flows
provided by or used in operations as calculated and presented in accordance with GAAP. You should
not rely on Adjusted EBITDA as a substitute for any such GAAP financial measure. We strongly urge
you to review the reconciliation of Adjusted EBITDA to GAAP net income (loss), along with our
consolidated and combined financial statements included below. We also strongly urge you to not
rely on any single financial measure to evaluate our business. In addition, because Adjusted
EBITDA is not a measure of financial performance under GAAP and is susceptible to varying
calculations, the Adjusted EBITDA measure, as presented in this report, may differ from and may not
be comparable to similarly titled measures used by other companies.
The calculation of Adjusted EBITDA includes non-recurring merger and integration expenses,
acquisition transition costs and cash bonuses in connection with the restricted stock grants
totaling $12.5 for the year ended December 31, 2005.
91
The table below shows the reconciliation of net income (loss) to Adjusted EBITDA for the three
months ended December 31, 2005, nine months ended September 30, 2005 and years ended December 31,
2005, 2004 and 2003:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months |
|
|
Nine Months |
|
|
|
|
|
|
Ended |
|
|
Ended |
|
|
|
|
|
|
December 31, |
|
|
September 30, |
|
|
Years Ended December 31, |
|
|
|
2005(1) |
|
|
2005(1) |
|
|
2005(1) |
|
|
2004 |
|
|
2003 |
|
Net loss |
|
$ |
(24,456 |
) |
|
$ |
(26,530 |
) |
|
$ |
(50,986 |
) |
|
$ |
(9,794 |
) |
|
$ |
(8,963 |
) |
Cumulative effect of a change in
accounting principle, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,277 |
|
Loss on discontinued operations |
|
|
|
|
|
|
128 |
|
|
|
128 |
|
|
|
361 |
|
|
|
322 |
|
Provision (benefit) for income taxes |
|
|
150 |
|
|
|
(247 |
) |
|
|
(97 |
) |
|
|
11,111 |
|
|
|
139 |
|
Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
114 |
|
|
|
|
|
Minority interest |
|
|
|
|
|
|
(16,575 |
) |
|
|
(16,575 |
) |
|
|
(11,734 |
) |
|
|
(1,284 |
) |
Equity in (earnings) loss of
unconsolidated ventures |
|
|
197 |
|
|
|
641 |
|
|
|
838 |
|
|
|
931 |
|
|
|
(318 |
) |
Loss (gain) extinguishment of debt |
|
|
3,543 |
|
|
|
453 |
|
|
|
3,996 |
|
|
|
(1,051 |
) |
|
|
(12,511 |
) |
Loss on sale of properties |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24,513 |
|
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt |
|
|
10,485 |
|
|
|
26,564 |
|
|
|
37,049 |
|
|
|
55,851 |
|
|
|
24,484 |
|
Capitalized lease obligation |
|
|
2,324 |
|
|
|
6,875 |
|
|
|
9,199 |
|
|
|
7,783 |
|
|
|
622 |
|
Change in fair value of
Derivatives |
|
|
88 |
|
|
|
(4,080 |
) |
|
|
(3,992 |
) |
|
|
(3,176 |
) |
|
|
|
|
Interest Income |
|
|
(1,588 |
) |
|
|
(2,200 |
) |
|
|
(3,788 |
) |
|
|
(637 |
) |
|
|
(14,037 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) From Operations |
|
|
(9,257 |
) |
|
|
(14,971 |
) |
|
|
(24,228 |
) |
|
|
49,759 |
|
|
|
20,244 |
|
Depreciation and amortization |
|
|
19,022 |
|
|
|
30,861 |
|
|
|
49,883 |
|
|
|
52,307 |
|
|
|
22,480 |
|
Straight-line lease expense |
|
|
5,895 |
|
|
|
17,857 |
|
|
|
23,752 |
|
|
|
4,588 |
|
|
|
1,102 |
|
Amortization of deferred gain |
|
|
(1,152 |
) |
|
|
(6,786 |
) |
|
|
(7,938 |
) |
|
|
(2,260 |
) |
|
|
(539 |
) |
Amortization of entrance fees |
|
|
(15 |
) |
|
|
(18 |
) |
|
|
(33 |
) |
|
|
|
|
|
|
|
|
Non-cash compensation expense |
|
|
11,534 |
|
|
|
11,146 |
|
|
|
22,680 |
|
|
|
|
|
|
|
|
|
Entrance fee receipts |
|
|
1,999 |
|
|
|
3,230 |
|
|
|
5,229 |
|
|
|
|
|
|
|
|
|
Entrance fee disbursements |
|
|
(1,065 |
) |
|
|
(1,670 |
) |
|
|
(2,735 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
$ |
26,961 |
|
|
$ |
39,649 |
|
|
$ |
66,610 |
|
|
$ |
104,394 |
|
|
$ |
43,287 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Brookdale Senior Living completed its formation transactions on September 30, 2005. Results
prior to that date represent the combined operations of the Predecessor entities. For
comparative purposes the three months ended December 31, 2005, and nine months ended September
30, 2005, have been aggregated in the year ended December 31, 2005 presentation. |
Cash From Facility Operations
Definition of Cash From Facility Operations
We define Cash From Facility Operations as follows:
Net cash provided by (used in) operating activities adjusted for;
|
|
|
changes in operating assets and liabilities; |
|
|
|
|
deferred interest and fees added to principal; |
|
|
|
|
non refundable entrance fees; |
|
|
|
|
entrance fees disbursed; |
|
|
|
|
other; and |
|
|
|
|
recurring capital expenditures. |
92
Recurring capital expenditures include expenditures capitalized in accordance with GAAP that
are funded from Cash From Facility Operations. Amounts excluded from recurring capital expenditures
consist primarily of unusual or non-recurring capital items and facility purchases and/or major
renovations that are funded using financing proceeds and/or proceeds from the sale of facilities
that are held for sale.
Managements Use of Cash From Facility Operations
We use Cash From Facility Operations to assess our overall liquidity. This measure provides
an assessment of controllable expenses and affords management the ability to make decisions which
are expected to facilitate meeting current financial and liquidity goals as well as to achieve
optimal financial performance. It provides an indicator for management to determine if adjustments
to current spending decisions are needed.
This metric measures our liquidity based on operational factors that management can impact in
the short-term, namely the cost structure or expenses of the organization. Cash From Facility
Operations is one of the metrics used by our senior management and board of directors (i) to review
our ability to service our outstanding indebtedness (including our credit facilities and long-term
leases), (ii) our ability to pay dividends to stockholders, (iii) our ability to make regular
recurring capital expenditures to maintain and improve our facilities on a period-to-period basis
and (iv) for planning purposes, including preparation of our annual budget. Our credit facility,
which we entered into on February 10, 2006 with Lehman Brothers Inc., LaSalle Bank National
Association, Goldman Sachs Credit Partners L.P., and Citicorp North America, Inc. contains a
concept similar to Cash From Facility Operations as part of a formula to calculate availability of
borrowing under the credit facility. In addition, our operating leases and loan agreements
generally contain provisions requiring us to make minimum annual capital expenditures. These
agreements generally require us to escrow or spend a minimum of between $250 and $450 per unit/bed
per year. Historically, we have spent in excess of these per unit/bed amounts; however, there is
no assurance that we will have funds available to escrow or spend these per unit/bed amounts in the
future. If we do not escrow or spend the required minimum annual amounts, we would be in default
of the applicable debt or lease agreement which could trigger cross default provisions in our
outstanding indebtedness and lease arrangements.
Limitations of Cash From Facility Operations
Cash From Facility Operations has limitations as an analytical tool. It should not be viewed
in isolation or as a substitute for GAAP measures of cash flow from operations. Cash From Facility
Operations does not represent cash available for dividends or discretionary expenditures, since we
may have mandatory debt service requirements or other non-discretionary expenditures not reflected
in the measure. Material limitations in making the adjustment to our cash flow from operations to
calculate Cash From Facility Operations, and using this non-GAAP financial measure as compared to
GAAP operating cash flows, include:
|
|
|
the cash portion of interest expense, income tax (benefit) provision and non-recurring
charges related to gain (loss) on sale of facilities and extinguishment of debt activities
generally represent charges (gains), which may significantly affect our financial results;
and |
|
|
|
|
depreciation and amortization, though not directly affecting our current cash position,
represent the wear and tear and/or reduction in value of our facilities, which affects the
services we provide to our residents and may be indicative of future needs for capital
expenditures. |
We believe Cash From Facility Operations is useful to investors because it assists their
ability to meaningfully evaluate (1) our ability to service our outstanding indebtedness, including
our credit facilities and capital and financing leases, (2) our ability to pay dividends to
stockholders and (3) our ability to make regular recurring capital expenditures to maintain and
improve our facilities.
Cash From Facility Operations is not an alternative to cash flows provided by or used in
operations as calculated and presented in accordance with GAAP. You should not rely on Cash From
Facility Operations as a substitute for any such GAAP financial measure. We strongly urge you to
review the reconciliation of Cash From Facility Operations to GAAP net cash provided by (used in)
operating activities, along with our
93
combined financial statements included below. We also strongly urge you to not rely on any
single financial measure to evaluate our business. In addition, because Cash From Facility
Operations is not a measure of financial performance under GAAP and is susceptible to varying
calculations, the Cash From Facility Operations measure, as presented in this report, may differ
from and may not be comparable to similarly title measures used by other companies.
The calculation of Cash From Facility Operations includes non-recurring combination expenses,
acquisition transition costs and cash bonuses in connection with the restricted stock grants of
$12.5 for the year ended December 31, 2005.
The table below shows the reconciliation of net cash provided by operating activities to Cash
From Facility Operations for the three months ended December 31, 2005, nine months ended September
30, 2005, and years ended December 31, 2005, 2004 and 2003:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three |
|
|
|
|
|
|
|
|
|
Months |
|
|
Nine Months |
|
|
|
|
|
|
Ended |
|
|
Ended |
|
|
|
|
|
|
December 31, |
|
|
September 30, |
|
|
Years Ended December 31, |
|
|
|
2005(1) |
|
|
2005(1) |
|
|
2005(1) |
|
|
2004 |
|
|
2003 |
|
Net cash provided by operating
activities |
|
$ |
9,093 |
|
|
$ |
7,807 |
|
|
$ |
16,900 |
|
|
$ |
50,128 |
|
|
$ |
34,111 |
|
Changes in operating assets and
liabilities |
|
|
6,199 |
|
|
|
(257 |
) |
|
|
5,942 |
|
|
|
(7,465 |
) |
|
|
(1,095 |
) |
Long-term deferred interest and
fee added to principal |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,380 |
) |
|
|
(798 |
) |
Refundable entrance fees received |
|
|
1,513 |
|
|
|
2,530 |
|
|
|
4,043 |
|
|
|
|
|
|
|
|
|
Entrance fees disbursed |
|
|
(1,065 |
) |
|
|
(1,670 |
) |
|
|
(2,735 |
) |
|
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
114 |
|
|
|
|
|
Recurring capital expenditures |
|
|
(4,868 |
) |
|
|
(12,640 |
) |
|
|
(17,508 |
) |
|
|
(13,527 |
) |
|
|
(4,434 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash From Facility Operations |
|
$ |
10,872 |
|
|
$ |
(4,230 |
) |
|
$ |
6,642 |
|
|
$ |
27,870 |
|
|
$ |
27,784 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Brookdale Senior Living completed its formation transactions on September 30, 2005. Results
prior to that date represent the combined operations of the Predecessor entities. For
comparative purposes the three months ended December 31, 2005, and nine months ended September
30, 2005, have been aggregated in the year ended December 31, 2005 presentation. |
Facility Operating Income
Definition of Facility Operating Income
We define Facility Operating Income as follows:
Net income before:
|
|
|
provision (benefit) for income taxes; |
|
|
|
|
non-operating (income) loss items; |
|
|
|
|
depreciation and amortization; |
|
|
|
|
facility lease expense; |
|
|
|
|
general and administrative expense |
|
|
|
|
compensation expense; |
|
|
|
|
amortization of deferred entrance fee revenue; and |
|
|
|
|
management fees. |
94
Managements Use of Facility Operating Income
We use Facility Operating Income to assess our facility operating performance. We believe
this non-GAAP measure, as we have defined it, is helpful in identifying trends in our day-to-day
facility performance because the items excluded have little or no significance on our day-to-day
facility operations. This measure provides an assessment of revenue generation and expense
management and affords management the ability to make decisions which are expected to facilitate
meeting current financial goals as well as to achieve optimal facility financial performance. It
provides an indicator for management to determine if adjustments to current spending decisions are
needed.
Facility Operating Income provides us with a measure of facility financial performance,
independent of items that are beyond the control of management in the short-term, such as
depreciation and amortization, lease expense, taxation and interest expense associated with our
capital structure. This metric measures our facility financial performance based on operational
factors that management can impact in the short-term, namely the cost structure or expenses of the
organization. Facility Operating Income is one of the metrics used by our senior management and
board of directors to review the financial performance of the business on a monthly basis.
Facility Operating Income is also used by research analysts and investors to evaluate the
performance of and value companies in our industry by investors, lenders and lessors. In addition,
Facility Operating Income is a common measure used in the industry to value the acquisition or
sales price of facilities and is used as a measure of the returns expected to be generated by a
facility.
A number of our debt and lease agreements contain covenants measuring Facility Operating
Income to gauge debt or lease coverages. The debt or lease coverage covenants are generally
calculated as facility net operating income (defined as total operating revenue less operating
expenses, all as determined on an accrual basis in accordance with GAAP). For purposes of the
coverage calculation, the lender or lessor will further require a pro forma adjustment to facility
operating income to include a management fee (generally 4%-5% of operating revenue) and an annual
capital reserve (generally $250-$450 per unit/bed). As of December 31, 2005, we are in compliance
with the financial covenants of all of our debt and lease agreements. An investor or potential
investor may find this item important in evaluating our performance, results of operations and
financial position, particularly on a facility-by-facility basis.
Limitations of Facility Operating Income
Facility Operating Income has limitations as an analytical tool. It should not be viewed in
isolation or as a substitute for GAAP measures of earnings. Material limitations in making the
adjustments to our earnings to calculate Facility Operating Income, and using this non-GAAP
financial measure as compared to GAAP net income (loss), include:
|
|
|
interest expense, income tax (benefit) provision and non-recurring charges related to
gain (loss) on sale of facilities and extinguishment of debt activities generally
represent charges (gains), which may significantly affect our financial results; and |
|
|
|
|
depreciation and amortization, though not directly affecting our current cash position,
represent the wear and tear and/or reduction in value of our facilities, which affects the
services we provide to our residents and may be indicative of future needs for capital
expenditures. |
An investor or potential investor may find this item important in evaluating our performance,
results of operations and financial position on a facility-by-facility basis. We use non-GAAP
financial measures to supplement our GAAP results in order to provide a more complete understanding
of the factors and trends affecting our business. Facility Operating Income is not an alternative
to net income, income from operations or cash flows provided by or used in operations as calculated
and presented in accordance with GAAP. You should not rely on Facility Operating Income as a
substitute for any such GAAP financial measure. We strongly urge you to review the reconciliation
of Facility Operating Income to GAAP net income (loss), along with our combined financial
statements included below. We also strongly urge you to not rely on any single financial measure
to evaluate our business. In addition, because Facility Operating Income is not a measure of
financial performance under GAAP and is susceptible to varying calculations, the Facility Operating
95
Income measure, as presented in this report, may differ from and may not be comparable to
similarly titled measures used by other companies.
The table below shows the reconciliation of net income (loss) to Facility Operating Income for
the three months ended December 31, 2005, nine months ended September 30, 2005, and the years ended
December 31, 2005, 2004 and 2003:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three |
|
|
|
|
|
|
|
|
|
Months |
|
|
Nine |
|
|
|
|
|
|
Ended |
|
|
Months Ended |
|
|
|
|
|
|
December 31, |
|
|
September 30, |
|
|
Years Ended December 31, |
|
|
|
2005(1), (2) |
|
|
2005(1) |
|
|
2005(1), (2) |
|
|
2004 |
|
|
2003 |
|
Net loss |
|
$ |
(24,456 |
) |
|
$ |
(26,530 |
) |
|
$ |
(50,986 |
) |
|
$ |
(9,794 |
) |
|
$ |
(8,963 |
) |
Cumulative effect of a change in
accounting principle, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,277 |
|
Loss on discontinued operations |
|
|
|
|
|
|
128 |
|
|
|
128 |
|
|
|
361 |
|
|
|
322 |
|
Provision (benefit) for income taxes |
|
|
150 |
|
|
|
(247 |
) |
|
|
(97 |
) |
|
|
11,111 |
|
|
|
139 |
|
Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
114 |
|
|
|
|
|
Minority interest |
|
|
|
|
|
|
(16,575 |
) |
|
|
(16,575 |
) |
|
|
(11,734 |
) |
|
|
(1,284 |
) |
Equity in (earning) loss of
unconsolidated ventures |
|
|
197 |
|
|
|
641 |
|
|
|
838 |
|
|
|
931 |
|
|
|
(318 |
) |
Loss (gain) on extinguishment of debt |
|
|
3,543 |
|
|
|
453 |
|
|
|
3,996 |
|
|
|
(1,051 |
) |
|
|
(12,511 |
) |
Loss on sale of properties |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24,513 |
|
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt |
|
|
10,485 |
|
|
|
26,564 |
|
|
|
37,049 |
|
|
|
55,851 |
|
|
|
24,484 |
|
Capitalized lease obligation |
|
|
2,324 |
|
|
|
6,875 |
|
|
|
9,199 |
|
|
|
7,783 |
|
|
|
622 |
|
Change in fair value of derivatives |
|
|
88 |
|
|
|
(4,080 |
) |
|
|
(3,992 |
) |
|
|
(3,176 |
) |
|
|
|
|
Interest income |
|
|
(1,588 |
) |
|
|
(2,200 |
) |
|
|
(3,788 |
) |
|
|
(637 |
) |
|
|
(14,037 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations |
|
|
(9,257 |
) |
|
|
(14,971 |
) |
|
|
(24,228 |
) |
|
|
49,759 |
|
|
|
20,244 |
|
Depreciation and amortization |
|
|
19,022 |
|
|
|
30,861 |
|
|
|
49,883 |
|
|
|
52,307 |
|
|
|
22,480 |
|
Facility lease expense |
|
|
48,487 |
|
|
|
140,852 |
|
|
|
189,339 |
|
|
|
99,997 |
|
|
|
30,744 |
|
General and administrative
(including non-cash stock
compensation expense) |
|
|
27,690 |
|
|
|
54,006 |
|
|
|
81,696 |
|
|
|
43,640 |
|
|
|
15,997 |
|
Amortization of entrance fees |
|
|
(15 |
) |
|
|
(18 |
) |
|
|
(33 |
) |
|
|
|
|
|
|
|
|
Management fees |
|
|
(1,187 |
) |
|
|
(2,675 |
) |
|
|
(3,862 |
) |
|
|
(3,545 |
) |
|
|
(5,368 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Facility operating income |
|
$ |
84,740 |
|
|
$ |
208,055 |
|
|
$ |
292,795 |
|
|
$ |
242,158 |
|
|
$ |
84,097 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Brookdale Senior Living completed its formation transactions on September 30, 2005.
Results prior to that date represent the combined operations of the Predecessor entities.
For comparative purposes the three months ended December 31, 2005, and nine months ended
September 30, 2005, have been aggregated in the year ended December 31, 2005 presentation. |
|
(2) |
|
Includes non-cash benefit of $4.7 million related to the reversal of an accrual
established in connection with Alterras bankruptcy in December 2003. |
Item 7A. Quantitative and Qualitative Disclosures About Market Risk
We are subject to market risks from changes in interest rates charged on our credit facilities
used to finance acquisitions on an interim basis, floating-rate indebtedness and lease payments
subject to floating rates. The impact on earnings and the value of our long-term debt and lease
payments are subject to change as a result of movements in market rates and prices. As of December
31, 2005, we had approximately $223.4 million of long-term fixed rate debt, $464.6 million of
long-term variable rate debt, and $66.3 million of operating lease obligations. As of December 31,
2005, our total fixed-rate debt and variable-rate debt outstanding had weighted-average interest
rates of 6.99%.
We do not expect changes in interest rates to have a material effect on earnings or cash flows
since 100% of our debt and lease payments either have fixed rates or variable rates that are
subject to swap or interest rate cap agreements with major financial institutions to manage our risk.
96
The following table presents future principal payment obligations and weighted-average
interest rates as of December 31, 2005 associated with long-term debt instruments ($ in 000s).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted |
|
|
|
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
|
|
|
Interest |
|
|
|
|
|
|
Expected Maturity Date Year Ended December 31, |
|
|
|
Rate(1) |
|
|
Total |
|
|
2006 |
|
|
2007 |
|
|
2008 |
|
|
2009 |
|
|
2010 |
|
|
Thereafter |
|
Mortgage notes payable 2008 through 2012 |
|
|
5.55 |
% |
|
$ |
70,422 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
16,422 |
|
|
$ |
24,000 |
|
|
$ |
30,000 |
|
Mortgage notes payable 2005 through 2037 |
|
|
9.12 |
% |
|
|
74,704 |
|
|
|
132 |
|
|
|
71,233 |
|
|
|
25 |
|
|
|
28 |
|
|
|
30 |
|
|
|
3,256 |
|
Mortgage notes payable through 2010 |
|
|
6.615 |
% |
|
|
105,756 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,401 |
|
|
|
104,355 |
|
|
|
|
|
Mortgage notes payable through 2010 |
|
|
5.38 |
% |
|
|
171,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,612 |
|
|
|
169,388 |
|
Construction loans |
|
|
8.14 |
% |
|
|
150,000 |
|
|
|
|
|
|
|
|
|
|
|
150,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital and financing lease obligation |
|
|
11.83 |
% |
|
|
66,284 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
66,284 |
|
Mezzanine loan |
|
|
(2 |
) |
|
|
12,739 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,739 |
|
Tax exempt and taxable bonds |
|
|
3.54 |
% |
|
|
100,841 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
100,841 |
|
Serial and term revenue bonds |
|
|
7.48 |
% |
|
|
2,555 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,555 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Debt |
|
|
6.99 |
% |
|
$ |
754,301 |
|
|
$ |
132 |
|
|
$ |
71,233 |
|
|
$ |
150,025 |
|
|
$ |
17,851 |
|
|
$ |
129,997 |
|
|
$ |
385,063 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Variable rate debt reflected at the swapped rate. |
|
(2) |
|
Payable to the extent of all available net cash flow (as defined). |
97
BROOKDALE SENIOR LIVING INC. AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS
(In thousands)
Item 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
See the F-Pages contained herein, which include our audited consolidated financial statements.
Item 9. Changes in and Disagreements With Accountants on Accounting and Financial Disclosure.
None.
Item 9A. Controls and Procedures.
Managements Assessment of Internal Control over Financial Reporting
We were not required to provide managements assessment of our internal control over financial
reporting or the attestation report of our independent registered public accounting firm about
managements assessment, for our fiscal year 2005. We will be required to provide these for 2006.
Disclosure Controls and Procedures
Our management, with the participation of our Chief Executive Officer and Chief Financial
Officer, has evaluated the effectiveness of our disclosure controls and procedures (as such term is
defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the period
covered by this report. Based on such evaluation, our Chief Executive Officer and Chief Financial
Officer concluded that, as of December 31, 2005, our disclosure controls and procedures were
effective.
Internal Control Over Financial Reporting
There have not been any changes in our internal control over financial reporting (as such term
is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the last fiscal quarter
to which this report relates that have materially affected, or are reasonably likely to materially
affect, our internal control over financial reporting.
Item 9B. Other Information.
None.
98
BROOKDALE SENIOR LIVING INC. AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS
(In thousands)
PART III
Item 10. Directors and Executive Officers of the Registrant.
Information regarding our Directors and Section 16(a) beneficial ownership reporting
compliance is incorporated by reference from the discussion under Proposal 1 in our Definitive
Proxy Statement for the 2006 Annual Meeting of Shareholders. The balance of the response to this
item is contained in the discussion entitled Executive Officers of the Registrant. under Item 4
of Part I of this report.
Information about our audit committee financial expert is incorporated by reference to our
Definitive Proxy Statement for the 2006 Annual Meeting of Shareholders.
We have adopted a Code of Business Conduct and Ethics that applies to all employees, directors
and officers, including our Chief Executive Officer, principal financial officer and principal
accounting officer, as well as a Code of Ethics for Chief Executive and Senior Financial Officers,
which applies to our Chief Executive Officer, Co-Presidents, Chief Financial Officer, Treasurer,
and Controller, both of which are available on our website at
www.Brookdaleliving.com. Any
amendment to, or waiver from, a provision of such codes of ethics will be posted on our website.
Item 11. Executive Compensation
Information about executive compensation is incorporated by reference from the discussion
under the heading Executive Compensation in our Definitive Proxy Statement for the 2006 Annual
Meeting of Shareholders.
Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder
Matters.
Information about security ownership of certain beneficial owners and management, and
information about our equity compensation plans are incorporated by reference from the discussion
under the headings Common Share and Unit Ownership by Trustees and Executive Officers and Equity
Compensation Plan Information in our Definitive Proxy Statement for the 2006 Annual Meeting of
Shareholders.
Item 13. Certain Relationships and Related Transactions.
Information about certain relationships and transactions with related parties is incorporated
herein by reference from the discussion under the heading Certain Relationships and Related
Transactions in our Definitive Proxy Statement fro the 2006 Annual Meeting of Shareholders.
Item 14. Principal Accounting Fees and Services.
Information about principal accountant fees and services is incorporated by reference from the
discussion under the heading Proposal 2: Ratification of the Audit Committees Appointment of
Independent Auditors in our Definitive Proxy Statement for the 2006 Annual Meeting of Shareholders.
99
BROOKDALE SENIOR LIVING INC. AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS
(In thousands)
PART IV
Item 15. Exhibits and Financial Statement Schedules.
(a) The following documents are filed as part of this report:
|
|
|
|
|
|
|
|
|
Report of Independent Registered Public Accounting Firm |
|
|
|
|
|
|
|
|
|
1) Our
audited consolidated financial statements |
|
|
|
|
|
|
|
|
|
Balance Sheets for the Company as of December 31, 2005 and for the
Predecessor Company as of December 31, 2004 |
|
|
|
|
|
|
|
|
|
Statements of Operations for the Company for the Period from
October 1, 2005 through December 31, 2005 and for the Predecessor
Company for the Period From January 1, 2005 Through September 30,
2005 and the Years Ended December 31, 2004 and 2003 |
|
|
|
|
|
|
|
|
|
Statements of Stockholders Equity for the Company for the Period
From October 1, 2005 Through December 31, 2005 and for the
Predecessor Company for the Period From January 1, 2005 Through
September 30, 2005 and the Years Ended December 31, 2004 and 2003 |
|
|
|
|
|
|
|
|
|
Statements of Cash Flows for the Company for the Period From
October 1, 2005 Through December 31, 2005 and for the Predecessor
Company for the Period From January 1, 2005 Through September 30,
2005 and the Years Ended December 31, 2004 and 2003 |
|
|
|
|
|
|
|
|
|
Notes to the Consolidated and Combined Financial Statements |
|
|
|
|
|
|
|
|
|
Schedule II Valuation and Qualifying Accounts |
|
|
|
|
|
|
|
|
|
2)
Exhibits (See (b) below) |
|
|
|
|
|
|
|
|
|
(b) Exhibits |
|
|
|
|
100
EXHIBIT INDEX
|
|
|
Exhibit No. |
|
Description |
2.1.1
|
|
Asset Purchase Agreement, dated as of September 3,
2004, by and among Fortress CCRC Acquisition LLC, as
purchaser, Fortress Investment Fund II LLC, as
guarantor, and The National Benevolent Association of
the Christian Church (Disciples of Christ) and certain
of its affiliated entities, as sellers (incorporated by
reference to Exhibit 2.2.1 to the Companys
Registration Statement on Form S-1 (No. 333-127372) filed on August 9, 2005). |
2.1.2
|
|
Letter Agreement, dated March 9, 2005, by and among The
National Benevolent Association of the Christian Church
(Disciples of Christ), Fortress CCRC Acquisition LLC
and Fortress Investment Fund II LLC, regarding
amendment of the Asset Purchase Agreement, dated as of
September 3, 2004 (incorporated by reference to Exhibit
2.2.2 to the Companys Registration Statement on Form
S-1 (No. 333-127372) filed on August 9, 2005). |
2.1.3
|
|
Letter Agreement dated April 6, 2005, by and among The
National Benevolent Association of the Christian Church
(Disciples of Christ), Fortress CCRC Acquisition, LLC,
and Fortress Investment Fund II LLC, regarding Asset
Purchase Agreement, dated as of September 3, 2004
(incorporated by reference to Exhibit 2.2.3 to the
Companys Registration Statement on Form S-1 (No.
333-127372) filed on August 9, 2005). |
2.1.4
|
|
Letter Agreement, dated April 14, 2005, by and among
The National Benevolent Association of the Christian
Church (Disciples of Christ), Fortress NBA Acquisition
LLC, and Fortress Investment Fund II LLC, regarding
Asset Purchase Agreement, dated as of September 3, 2004
(incorporated by reference to Exhibit 2.2.4 to the
Companys Registration Statement on Form S-1 (No.
333-127372) filed on August 9, 2005). |
2.1.5
|
|
Supplemental Agreement with Respect to the Asset
Purchase Agreement, dated as of September 30, 2004, by
and among Fortress CCRC Acquisition LLC, Fortress
Investment Fund II LLC, The National Benevolent
Association of the Christian Church (Disciples of
Christ) and certain of its affiliated entities and the
Official Committee of Residents appointed in Chapter 11
Case of The National Benevolent Association of the
Christian Church (Disciples of Christ) (incorporated by
reference to Exhibit 2.2.5 to the Companys
Registration Statement on Form S-1 (No. 333-127372)
filed on August 9, 2005). |
2.2.1
|
|
Purchase and Sale Agreement, dated March 16, 2005, by
and among SHP Pacific Inn, LLC; SHP Nohl Ranch, LLC;
SHP Gables, LLC; SHP Oak Tree Villa, LLC; SHP
Lexington, LLC; SHP Inn at the Park, LLC; SHP Paulin
Creek, LLC; SHP Mirage Inn, LLC; SHP Ocean House, LLC,
as sellers, and FIT REN LLC, as purchaser
((incorporated by reference to Exhibit 2.3.1 to the
Companys Registration Statement on Form S-1 (No.
333-127372) filed on August 9, 2005). |
2.2.2
|
|
First Amendment to Purchase and Sale Agreement, dated
June 10, 2005, by and between SHP Pacific Inn, LLC; SHP
Nohl Ranch, LLC; SHP Gables, LLC; SHP Oak Tree Villa,
LLC; SHP Lexington, LLC; SHP Inn at the Park, LLC; SHP
Paulin Creek, LLC; SHP Mirage Inn, LLC; and SHP Ocean
House, LLC, as seller, and FIT REN LLC, as buyer
(incorporated by reference to Exhibit 2.3.2 to the
Companys Registration Statement on Form S-1 (No.
333-127372) filed on August 9, 2005). |
2.3
|
|
Membership Interest Purchase Agreement (Creve Coeur),
dated as of March 1, 2005, between Brookdale
Development, LLC and DBF Consulting, LLC (incorporated
by reference to Exhibit 2.7 to the Companys
Registration Statement on Form S-1 (No. 333-127372)
filed on August 9, 2005). |
2.4
|
|
Stock Purchase Agreement (Raleigh), dated as of March
1, 2005, between Brookdale Development, LLC and DBF
Consulting, LLC (incorporated by reference to Exhibit
2.8 to the Companys Registration Statement on Form S-1
(No. 333-127372) filed on August 9, 2005). |
2.5
|
|
Stock Purchase Agreement (Glen Ellyn), dated as of
March 1, 2005, between Brookdale Development, LLC and
DBF Consulting, LLC (incorporated by reference to
Exhibit 2.9 to the Companys Registration Statement on
Form S-1 (No. 333-127372) filed on August 9, 2005). |
2.6
|
|
Membership Interest Purchase Agreement (Trillium
Place), dated as of March 1, 2005, between Brookdale
Development, LLC and DBF Consulting, LLC (incorporated
by reference to Exhibit 2.10 to the Companys
Registration Statement on Form S-1 (No. 333-127372)
filed on August 9, |
|
|
|
Exhibit No. |
|
Description |
|
|
2005). |
2.7
|
|
Membership Interest Purchase Agreement (Battery Park),
dated as of December 1, 2005, between Brookdale
Development, LLC and Alliance Holdings Inc. |
2.8
|
|
Membership Interest Purchase Agreement, dated June 29,
2005, by and among NW Select LLC, Emeritus Corporation,
FIT-ALT Investor LLC and Brookdale Senior Living Inc.
(incorporated by reference to Exhibit 2.11 to the
Companys Registration Statement on Form S-1 (No.
333-127372) filed on August 9, 2005). |
2.9
|
|
Conveyance Agreement, dated as of September 30, 2005,
by and among Brookdale Senior Living Inc., Brookdale
Living Communities, Inc., BSL Brookdale Merger Inc.,
BSL CCRC Merger Inc., BSL FEBC Merger Inc., Emeritus
Corporation, FEBC-ALT Investors LLC, FIT-ALT Investor
LLC, Fortress CCRC Acquisition LLC, Fortress Investment
Trust II, Fortress Registered Investment Trust,
Fortress Brookdale Acquisition LLC, Health Partners and
NW Select LLC (incorporated by reference to Exhibit
2.12 to the Companys Registration Statement on Form
S-1 (Amendment No. 2) (No. 333-127372) filed on October
11, 2005). |
2.10
|
|
Amended and Restated Agreement and
Plan of Merger, dated March 30, 2006, by and among
BLC Acquisitions, Inc., SALI Merger Sub Inc. and
Southern Assisted Living, Inc.* |
2.11
|
|
Stock Purchase Agreement, dated December 30, 2005, by
and between Brookdale Communities, Inc. and Capstead
Mortgage Corporation (incorporated by reference to
Exhibit 2.1 to the Companys Current Report on Form 8-K
filed on December 30, 2005). |
2.12
|
|
Asset Purchase Agreement, dated January 11, 2006, by
and between BLC Acquisitions, Inc., as purchaser, and
Health Care Properties I, LLC; Health Care Properties
IV, LLC; Health Care Properties VI, LLC; Health Care
Properties VII, LLC; Health Care Properties VIII, LLC;
Health Care Properties IX, LLC; Health Care Properties
X, LLC; Health Care Properties XI, LLC; Health Care
Properties XII, LLC; Health Care Properties XIII, LLC;
Health Care Properties XV, Ltd.; Health Care Properties
XVI, LLC; Health Care Properties XVII, Ltd.; Health
Care Properties XVIII, LLC; Health Care Properties XX,
LLC; Health Care Properties XXIII, LLC; Health Care
Properties XXIV, LLC; Health Care Properties XXV, LLC;
Health Care Properties XXVII, LLC; Cleveland Health
Care Investors, LLC; and Wellington SPE, LLC, as
sellers.* |
2.13
|
|
Asset Purchase Agreement, dated January 12, 2006, by
and between AHC Acquisitions, Inc., as purchaser, and
American Senior Living Limited Partnership; American
Senior Living of Fort Walton Beach, FL, LLC; American
Senior Living of Jacksonville, LLC; American Senior
Living of Jacksonville-SNF, LLC; American Senior Living
of Titusville, FL, LLC; ASL Senior Housing, LLC;
American Senior Living of Destin, FL, LLC; and American
Senior Living of New Port Richey, FL, LLC, as sellers.* |
2.14
|
|
Purchase and Sale Agreement, dated February 7, 2006,
among PG Santa Monica Senior Housing, LP; PG Tarzana
Senior Housing, LP; PG Chino Senior Housing, LP; The
Fairways Senior Housing, LLC; AEW/Careage Federal
Way, LLC; AEW/Careage Bakersfield, LLC; and
AEW/Careage Bakersfield SNF, LLC, as sellers, and BLC
Acquisitions, Inc., as buyer.* |
3.1
|
|
Amended and Restated Certificate of Incorporation of
the Company (incorporated by reference to Exhibit 3.1
to the Companys Registration Statement on Form S-1
(Amendment No. 2) (No. 333-127372) filed on October 11,
2005). |
3.2
|
|
Amended and Restated By-laws of the Company
(incorporated by reference to Exhibit 3.2 to the
Companys Registration Statement on Form S-1 (Amendment
No. 2) (No. 333-127372) filed on October 11, 2005). |
4.1
|
|
Form of Certificate for common stock (incorporated by
reference to Exhibit 4.1 to the Companys Registration
Statement on Form S-1 (Amendment No. 2) (No.
333-127372) filed on October 11, 2005). |
4.2
|
|
Stockholders Agreement, dated as of November 28, 2005,
by and among Brookdale Senior Living Inc., FIT-ALT
Investor LLC, Fortress Brookdale Acquisition LLC,
Fortress Investment Trust II and Health Partners. |
10.1.1
|
|
Agreement Regarding Leases, dated October 19, 2004, by
and between Brookdale Provident Properties, LLC and
PSLT-BLC Properties Holdings, LLC (incorporated by
reference to Exhibit 10.1.1 to the Companys
Registration Statement on Form S-1 (No. 333-127372)
filed on August 9, 2005). |
|
|
|
Exhibit No. |
|
Description |
10.1.2
|
|
Letter Agreement, dated March 28, 2005, regarding the
Agreement Regarding Leases, dated October 19, 2004, by
and between Brookdale Provident Properties, LLC and
PSLT-BLC Properties Holdings, LLC (incorporated by
reference to Exhibit 10.1.2 to the Companys
Registration Statement on Form S-1 (No. 333-127372)
filed on August 9, 2005). |
10.2
|
|
Guaranty of Agreement Regarding Leases, dated October
19, 2004, by Brookdale Living Communities, Inc., in
favor of PSLT-BLC Properties Holdings, LLC
(incorporated by reference to Exhibit 10.2 to the
Companys Registration Statement on Form S-1 (No.
333-127372) filed on August 9, 2005). |
10.3.1
|
|
Tax Matters Agreement, dated as of June 18, 2004, by
and among Fortress Brookdale Acquisition LLC, Provident
Senior Living Trust and Brookdale Living Communities,
Inc. (incorporated by reference to Exhibit 10.3.1 to
the Companys Registration Statement on Form S-1 (No.
333-127372) filed on August 9, 2005). |
10.3.2
|
|
Letter Agreement, dated March 28, 2005, amending the
Tax Matters Agreement, dated as of June 18, 2004, by
and among Fortress Brookdale Acquisition LLC, Provident
Senior Living Trust and Brookdale Living Communities,
Inc., related to the Brookdale Agreement Regarding
Leases (incorporated by reference to Exhibit 10.3.2 to
the Companys Registration Statement on Form S-1 (No.
333-127372) filed on August 9, 2005). |
10.4.1
|
|
Master Lease Agreement, dated January 28, 2004, between
Ventas Realty, Limited Partnership, BLC Adrian-GC, LLC,
BLC Albuquerque-GC, LLC, BLC Dayton-GC, LLC and BLC
Fort Myers-GC, LLC (incorporated by reference to
Exhibit 10.4.1 to the Companys Registration Statement
on Form S-1 (No. 333-127372) filed on August 9, 2005). |
10.4.2
|
|
First Amendment to Master Lease Agreement, dated
February 20, 2004, by and between Ventas Realty,
Limited Partnership; BLC Adrian-GC, LLC; BLC
Albuquerque-GC, LLC; BLC Dayton-GC, LLC; BLC Fort
Myers-GC, LLC; BLC Bristol-GC, LLC; and BLC Tavares-GC,
LLC (incorporated by reference to Exhibit 10.4.2 to the
Companys Registration Statement on Form S-1 (No.
333-127372) filed on August 9, 2005). |
10.4.3
|
|
Second Amendment to Master Lease Agreement, dated March
30, 2004, by and between Ventas Realty, Limited
Partnership; BLC Adrian-GC, LLC; BLC Albuquerque-GC,
LLC; BLC Dayton-GC, LLC; BLC Fort Myers-GC, LLC; BLC
Bristol-GC, LLC; BLC Tavares-GC, LLC; BLC Las Vegas-GC,
LLC; BLC Lubbock-GC, L.P.; and BLC Overland Park-GC,
LLC (incorporated by reference to Exhibit 10.4.3 to the
Companys Registration Statement on Form S-1 (No.
333-127372) filed on August 9, 2005). |
10.4.4
|
|
Third Amendment to Master Lease Agreement, dated May
13, 2004, by and between Ventas Realty, Limited
Partnership; BLC Adrian-GC, LLC; BLC Albuquerque-GC,
LLC; BLC Dayton-GC, LLC; BLC Fort Myers-GC, LLC; BLC
Bristol-GC, LLC; BLC Tavares-GC, LLC; BLC Las Vegas-GC,
LLC; BLC Lubbock-GC, L.P.; BLC Overland Park-GC, LLC;
and Brookdale Living Communities of Illinois-GV, LLC
(incorporated by reference to Exhibit 10.4.4 to the
Companys Registration Statement on Form S-1 (No.
333-127372) filed on August 9, 2005). |
10.4.5
|
|
Fourth Amendment to Master Lease Agreement, dated
October 19, 2004, by and among Ventas Realty, Limited
Partnership; BLC Adrian-GC, LLC; BLC Albuquerque-GC,
LLC; BLC Dayton-GC, LLC; BLC Fort Myers-GC, LLC; BLC
Bristol-GC, LLC; BLC Tavares-GC, LLC; BLC Las Vegas-GC,
LLC; BLC Lubbock-GC, L.P.; BLC Overland Park-GC, LLC;
and Brookdale Living Communities of Illinois-GV, LLC
(incorporated by reference to Exhibit 10.4.5 to the
Companys Registration Statement on Form S-1 (No.
333-127372) filed on August 9, 2005). |
10.4.6
|
|
Fifth Amendment to Master Lease Agreement, dated May
18, 2005, effective as of April 30, 2005, by and
between Ventas Realty, Limited Partnership, BLC
Adrian-GC, LLC, BLC Albuquerque-GC, LLC, BLC Dayton-GC,
LLC, BLC Fort Myers-GC, LLC, BLC Bristol-GC, LLC, BLC
Tavares-GC, LLC, BLC Las Vegas-GC, LLC, BLC Lubbock-GC,
L.P., BLC Overland Park-GC, LLC, Brookdale Living
Communities Of Illinois-GV, LLC, BLC Belleville-GC,
LLC, BLC Findlay-GC, LLC, and BLC Springfield-GC, LLC
(incorporated by reference to Exhibit 10.4.6 to the
Companys Registration Statement on Form S-1 (No.
333-127372) filed on August 9, 2005). |
10.5
|
|
Form of Property Lease Agreement with respect to the
Provident-Brookdale properties (incorporated by
reference to Exhibit 10.5 to the Companys Registration
Statement on Form S-1 |
|
|
|
Exhibit No. |
|
Description |
|
|
(No. 333-127372) filed on August
9, 2005). |
10.6
|
|
Form of Lease Guaranty with respect to the
Provident-Brookdale properties (incorporated by
reference to Exhibit 10.6 to the Companys Registration
Statement on Form S-1 (No. 333-127372) filed on August
9, 2005). |
10.7.1
|
|
Guaranty of Lease, dated as of January 28, 2004, by
Brookdale Living Communities, Inc., for the benefit of
Ventas Realty, Limited Partnership (incorporated by
reference to Exhibit 10.7.1 to the Companys
Registration Statement on Form S-1 (No. 333-127372)
filed on August 9, 2005). |
10.7.2
|
|
First Amendment to Guaranty of Lease, dated as of
February 20, 2004, by Brookdale Living Communities,
Inc. for the benefit of Ventas Realty, Limited
Partnership (incorporated by reference to Exhibit
10.7.2 to the Companys Registration Statement on Form
S-1 (No. 333-127372) filed on August 9, 2005). |
10.7.3
|
|
Second Amendment to Guaranty of Lease, dated as of
February 26, 2004, by Brookdale Living Communities,
Inc. for the benefit of Ventas Realty, Limited
Partnership (incorporated by reference to Exhibit
10.7.3 to the Companys Registration Statement on Form
S-1 (No. 333-127372) filed on August 9, 2005). |
10.7.4
|
|
Third Amendment to Guaranty of Lease, dated as of March
10, 2004, by Brookdale Living Communities, Inc. for the
benefit of Ventas Realty, Limited Partnership and
Ventas Kansas City I, LLC (incorporated by reference to
Exhibit 10.7.4 to the Companys Registration Statement
on Form S-1 (No. 333-127372) filed on August 9, 2005). |
10.7.5
|
|
Fourth Amendment to Guaranty of Lease, dated as of
March 30, 2004, by Brookdale Living Communities, Inc.
for the benefit of Ventas Realty, Limited Partnership;
Ventas Kansas City I, LLC; Ventas Belleville, LLC; and
Ventas Springfield/Findlay, LLC (incorporated by
reference to Exhibit 10.7.5 to the Companys
Registration Statement on Form S-1 (No. 333-127372)
filed on August 9, 2005). |
10.7.6
|
|
Fifth Amendment to Guaranty of Lease, dated as of May
13, 2004, by Brookdale Living Communities, Inc. for the
benefit of Ventas Realty, Limited Partnership; Ventas
Kansas City I, LLC; Ventas Belleville, LLC; Ventas
Farmington Hills, LLC; and Ventas Springfield/Findlay,
LLC (incorporated by reference to Exhibit 10.7.6 to the
Companys Registration Statement on Form S-1 (No.
333-127372) filed on August 9, 2005). |
10.7.7
|
|
Sixth Amendment to Guaranty of Lease, dated as of June
18, 2004, by Brookdale Living Communities, Inc. for the
benefit of Ventas Realty, Limited Partnership; Ventas
Kansas City I, LLC; Ventas Belleville, LLC; Ventas
Springfield/Findlay, LLC; and Ventas Farmington Hills,
LLC (incorporated by reference to Exhibit 10.7.7 to the
Companys Registration Statement on Form S-1 (No.
333-127372) filed on August 9, 2005). |
10.7.8
|
|
Seventh Amendment to Guaranty of Lease, dated as of
April 30, 2005, by Brookdale Living Communities, Inc.
for the benefit of Ventas Realty, Limited Partnership;
Ventas Kansas City I, LLC; Ventas Belleville, LLC;
Ventas Springfield/Findlay, LLC; and Ventas Farmington
Hills, LLC (incorporated by reference to Exhibit 10.7.8
to the Companys Registration Statement on Form S-1
(No. 333-127372) filed on August 9, 2005). |
10.8
|
|
Amended and Restated Limited Liability Company
Agreement of Brookdale Senior Housing, LLC, dated
October 19, 2004, among The Northwestern Mutual Life
Insurance Company, AH Michigan Owner Limited
Partnership, and AH Pennsylvania Owner Limited
Partnership (incorporated by reference to Exhibit 10.17
to the Companys Registration Statement on Form S-1
(No. 333-127372) filed on August 9, 2005). |
10.9
|
|
Master Agreement regarding Brookdale Senior Housing,
LLC and related matters, dated September 30, 2003, by
and among The Northwestern Mutual Life Insurance
Company, Brookdale Senior Housing, LLC, AH Michigan
Owner Limited Partnership, AH Pennsylvania Owner
Limited Partnership, AH Texas Owner Limited Partnership
and Brookdale Living Communities, Inc. (incorporated by
reference to Exhibit 10.18 to the Companys
Registration Statement on Form S-1 (No. 333-127372)
filed on August 9, 2005). |
10.10
|
|
Guarantee, dated September 30, 2003, by Brookdale
Living Communities, Inc. on behalf of AH Pennsylvania
Owner Limited Partnership and AH Michigan Owner Limited
Partnership (incorporated by reference to Exhibit 10.19
to the Companys Registration Statement on Form S-1
(No. 333-127372) filed on August 9, 2005). |
|
|
|
Exhibit No. |
|
Description |
10.11
|
|
Guarantee, dated September 30, 2003, by AH Pennsylvania
Owner Limited Partnership, in favor of Brookdale Senior
Housing, LLC (incorporated by reference to Exhibit
10.20 to the Companys Registration Statement on Form
S-1 (No. 333-127372) filed on August 9, 2005). |
10.12
|
|
Southfield Guarantee of Recourse Obligations (Single
Guarantor), dated September 30, 2003, by Brookdale
Living Communities, Inc. in connection with the loan
made by Northwestern Mutual Life Insurance Company to
Brookdale Senior Housing, LLC (incorporated by
reference to Exhibit 10.21 to the Companys
Registration Statement on Form S-1 (No. 333-127372)
filed on August 9, 2005). |
10.13
|
|
Guarantee of Member Obligations, dated September 30,
2003, among The Northwestern Mutual Life Insurance
Company, AH Michigan Owner Limited Partnership, and AH
Pennsylvania Owner Limited Partnership for Brookdale
Senior Housing, LLC (incorporated by reference to
Exhibit 10.22 to the Companys Registration Statement
on Form S-1 (No. 333-127372) filed on August 9, 2005). |
10.14
|
|
Devonshire First Open-End Mortgage and Security
Agreement, dated September 30, 2003, between Brookdale
Senior Housing, LLC and The Northwestern Mutual Life
Insurance Company (incorporated by reference to Exhibit
10.23 to the Companys Registration Statement on Form
S-1 (No. 333-127372) filed on August 9, 2005). |
10.15
|
|
Devonshire Second Open-End Mortgage and Security
Agreement, dated September 30, 2003, between Brookdale
Senior Housing, LLC and The Northwestern Mutual Life
Insurance Company (incorporated by reference to Exhibit
10.24 to the Companys Registration Statement on Form
S-1 (No. 333-127372) filed on August 9, 2005). |
10.16
|
|
Southfield First Mortgage and Security Agreement, dated
September 30, 2003, between Brookdale Senior Housing,
LLC and The Northwestern Mutual Life Insurance Company
(incorporated by reference to Exhibit 10.25 to the
Companys Registration Statement on Form S-1 (No.
333-127372) filed on August 9, 2005). |
10.17
|
|
Southfield Second Mortgage and Security Agreement,
dated September 30, 2003, between Brookdale Senior
Housing, LLC and The Northwestern Mutual Life Insurance
Company (incorporated by reference to Exhibit 10.26 to
the Companys Registration Statement on Form S-1 (No.
333-127372) filed on August 9, 2005). |
10.18
|
|
Gaines Ranch First Deed of Trust and Security
Agreement, dated September 30, 2003, between AH Texas
Owner Limited Partnership, Henry F. Lange, and The
Northwestern Mutual Life Insurance Company
(incorporated by reference to Exhibit 10.27 to the
Companys Registration Statement on Form S-1 (No.
333-127372) filed on August 9, 2005). |
10.19
|
|
Gaines Ranch Second Deed of Trust and Security
Agreement, dated September 30, 2003, among AH Texas
Owner Limited Partnership, Henry F. Lange, and
Brookdale Senior Housing, LLC (incorporated by
reference to Exhibit 10.28 to the Companys
Registration Statement on Form S-1 (No. 333-127372)
filed on August 9, 2005). |
10.20
|
|
Gaines Ranch Third Deed of Trust and Security
Agreement, dated September 30, 2003, among AH Texas
Owner Limited Partnership, Henry F. Lange and The
Northwestern Mutual Life Insurance Company
(incorporated by reference to Exhibit 10.29 to the
Companys Registration Statement on Form S-1 (No.
333-127372) filed on August 9, 2005). |
10.21
|
|
Loan Agreement, dated March 30, 2005, among AH Battery
Park Owner, LLC, KG Missouri-CC Owner, LLC, AH Illinois
Owner, LLC, AH North Carolina, Owner, LLC, AH
Ohio-Columbus Owner, LLC, Guarantee Bank, GMAC
Commercial Mortgage Corporation and GMAC Commercial
Mortgage Bank (incorporated by reference to Exhibit
10.30 to the Companys Registration Statement on Form
S-1 (No. 333-127372) filed on August 9, 2005). |
10.22
|
|
Guaranty, dated March 30, 2005, among Brookdale Living
Communities, Inc., Guarantee Bank, GMAC Commercial
Mortgage Corporation and GMAC Commercial Mortgage Bank
(incorporated by reference to Exhibit 10.31 to the
Companys Registration Statement on Form S-1 (No.
333-127372) filed on August 9, 2005). |
10.23.1
|
|
Loan Agreement, dated October 19, 2004, between LaSalle
Bank National Association and Brookdale Living
Communities, Inc. (incorporated by reference to Exhibit
10.32.1 to the Companys Registration Statement on Form
S-1 (No. 333-127372) filed on August 9, 2005). |
10.23.2
|
|
Amendment No. 1 to Loan Agreement, dated March 1, 2005,
between LaSalle National Bank |
|
|
|
Exhibit No. |
|
Description |
|
|
National Association and
Brookdale Living Communities, Inc. (incorporated by
reference to Exhibit 10.32.2 to the Companys
Registration Statement on Form S-1 (No. 333-127372)
filed on August 9, 2005). |
10.23.3
|
|
Amendment No. 2 to Loan Agreement, dated March 24,
2005, between LaSalle National Bank National
Association and Brookdale Living Communities, Inc.
(incorporated by reference to Exhibit 10.32.3 to the
Companys Registration Statement on Form S-1 (No.
333-127372) filed on August 9, 2005). |
10.23.4
|
|
Amendment No. 3 to Loan Agreement, dated May 26, 2005,
between LaSalle National Bank National Association and
Brookdale Living Communities, Inc. (incorporated by
reference to Exhibit 10.32.4 to the Companys
Registration Statement on Form S-1 (No. 333-127372)
filed on August 9, 2005). |
10.24
|
|
Agreement for Management Services, dated July 13, 2004,
effective as of August 1, 2004 by and between Cyprus
Senior Management Services Limited Partnership and
Brookdale Cyprus Management LLC (incorporated by
reference to Exhibit 10.33 to the Companys
Registration Statement on Form S-1 (No. 333-127372)
filed on August 9, 2005). |
10.25
|
|
Loan Agreement, dated as of April 6, 2005, among
General Electric Capital Corporation, Merrill Lynch
Capital, FIT NBA Cypress Village LLC, FIT NBA Foxwood
Springs LLC, FIT NBA Kansas Christian LLC, FIT NBA
Patriot Heights LP, FIT NBA Ramsey LLC, FIT NBA Robin
Run LP, and FIT NBA Skyline LLC (incorporated by
reference to Exhibit 10.34 to the Companys
Registration Statement on Form S-1 (No. 333-127372)
filed on August 9, 2005). |
10.26
|
|
Assumption Agreement, dated September 30, 2005, by FIT
Cypress Village LLC (F/K/A FIT NBA Cypress Village
LLC), FIT Foxwood Springs LLC (F/K/A FIT NBA Foxwood
Springs LLC), FIT Patriot Heights LP (F/K/A FIT NBA
Patriot Heights LP), FIT Ramsey LLC (F/K/A FIT NBA
Ramsey LLC), FIT Robin Run LP (F/K/A FIT NBA Robin Run
LP), and FIT Skyline LLC (F/K/A FIT NBA Skyline LLC),
Fortress Investment Trust II, Brookdale Senior Living
Inc., Fortress CCRC Acquisition LLC (F/K/A Fortress NBA
Acquisition, LLC), FIT Patriot Heights GP, Inc. (F/K/A
FIT NBA Patriot Heights GP, Inc.), FIT Robin Run GP,
Inc. (F/K/A FIT NBA Robin Run GP, Inc.), BLC-Cypress
Village, LLC, BLC-Foxwood Springs, LLC, BLC-Ramsey,
LLC, BLC-Village At Skyline, LLC, BLC-Patriot Heights,
L.P., BLC-Robin Run, L.P., General Electric Capital
Corporation, and Merrill Lynch Capital (incorporated by
reference to Exhibit 10.35 to the Companys
Registration Statement on Form S-1 (Amendment No. 2)
(No. 333-127372) filed on October 11, 2005). |
10.27
|
|
Loan Agreement, dated December 31, 2004, by and between
AHC Purchaser, Inc. and Merrill Lynch Capital
(incorporated by reference to Exhibit 10.36 to the
Companys Registration Statement on Form S-1 (No.
333-127372) filed on August 9, 2005). |
10.28
|
|
Guaranty, dated as of December 31, 2004, by Alterra
Healthcare Corporation and AHC Purchaser Holding, Inc.
for the benefit of Merrill Lynch Capital (incorporated
by reference to Exhibit 10.37 to the Companys
Registration Statement on Form S-1 (No. 333-127372)
filed on August 9, 2005). |
10.29
|
|
Loan Agreement, dated as of December 31, 2004, by and
between AHC Purchaser Holding II, Inc. and Merrill
Lynch Capital (incorporated by reference to Exhibit
10.38 to the Companys Registration Statement on Form
S-1 (No. 333-127372) filed on August 9, 2005). |
10.30
|
|
Guaranty, dated as of December 31, 2004, by Alterra
Healthcare Corporation for the benefit of Merrill Lynch
Capital (incorporated by reference to Exhibit 10.39 to
the Companys Registration Statement on Form S-1 (No.
333-127372) filed on August 9, 2005). |
10.31
|
|
Cross-Collateralization, Cross-Default and
Cross-Guaranty Agreement, dated May 31, 2005, among AHC
Purchaser, Inc., AHC Purchaser Holding II, Inc.,
Alterra Healthcare Corp., Ithaca Bundy Tenant, Inc.,
Ithaca Sterling Cottage Operator, Inc., Niagara
Sterling Cottage Operator, Inc., Niagara Nash Tenant,
Inc., and Clinton Sterling Cottage Operator, Inc., AHC
Purchaser Holding, Inc. and Alternative Living
ServicesNew York, Inc., and Merrill Lynch Capital
(incorporated by reference to Exhibit 10.40 to the
Companys Registration Statement on Form S-1 (No.
333-127372) filed on August 9, 2005). |
10.32.1
|
|
Amended and Restated Master Lease Agreement, dated as
of July 1, 2001, by and among Health Care REIT, Inc.;
HCRI North Carolina Properties, LLC; HCRI Tennessee
Properties, Inc.; HCRI |
|
|
|
Exhibit No. |
|
Description |
|
|
Texas Properties, Ltd. and
Alterra Healthcare Corporation (incorporated by
reference to Exhibit 10.41.1 to the Companys
Registration Statement on Form S-1 (No. 333-127372)
filed on August 9, 2005). |
10.32.2
|
|
First Amendment to the Amended and Restated Master
Lease Agreement, dated as of July 16, 2001, by and
among Health Care REIT, Inc.; HCRI North Carolina
Properties, LLC; HCRI Tennessee Properties, Inc.; HCRI
Texas Properties, Ltd. and Alterra Healthcare
Corporation (incorporated by reference to Exhibit
10.41.2 to the Companys Registration Statement on Form
S-1 (No. 333-127372) filed on August 9, 2005). |
10.32.3
|
|
Second Amendment to the Amended and Restated Master
Lease Agreement, dated as of December 21, 2001, by and
among Health Care REIT, Inc.; HCRI Indiana Properties,
LLC; HCRI North Carolina Properties, LLC; HCRI
Tennessee Properties, Inc.; HCRI Texas Properties,
Ltd.; HCRI Wisconsin Properties, LLC; and Alterra
Healthcare Corporation (incorporated by reference to
Exhibit 10.41.3 to the Companys Registration Statement
on Form S-1 (No. 333-127372) filed on August 9, 2005). |
10.32.4
|
|
Third Amendment to the Amended and Restated Master
Lease Agreement, dated as of March 19, 2002, by and
among Health Care REIT, Inc.; HCRI Indiana Properties,
LLC; HCRI North Carolina Properties, LLC; HCRI
Tennessee Properties, Inc.; HCRI Texas Properties,
Ltd.; HCRI Wisconsin Properties, LLC; and Alterra
Healthcare Corporation (incorporated by reference to
Exhibit 10.41.4 to the Companys Registration Statement
on Form S-1 (No. 333-127372) filed on August 9, 2005). |
10.32.5
|
|
Fourth Amendment to the Amended and Restated Master
Lease Agreement, dated as of December 27, 2002, by and
among Health Care REIT, Inc.; HCRI Indiana Properties,
LLC; HCRI North Carolina Properties, LLC; HCRI
Tennessee Properties, Inc.; HCRI Texas Properties,
Ltd.; HCRI Wisconsin Properties, LLC; and Alterra
Healthcare Corporation (incorporated by reference to
Exhibit 10.41.5 to the Companys Registration Statement
on Form S-1 (No. 333-127372) filed on August 9, 2005). |
10.32.6
|
|
Fifth Amendment to Amended and Restated Master Lease
Agreement, dated as of December 4, 2003, by and among
Health Care REIT, Inc.; HCRI Indiana Properties, LLC;
HCRI North Carolina Properties, LLC; HCRI Tennessee
Properties, Inc.; HCRI Texas Properties, Ltd.; HCRI
Wisconsin Properties, LLC; and Alterra Healthcare
Corporation (incorporated by reference to Exhibit
10.41.6 to the Companys Registration Statement on Form
S-1 (No. 333-127372) filed on August 9, 2005). |
10.32.7
|
|
Sixth Amendment to Amended and Restated Master Lease
Agreement, dated as of June 30, 2004, by and among
Health Care REIT, Inc.; HCRI Indiana Properties, LLC;
HCRI North Carolina Properties III, Limited
Partnership; HCRI Tennessee Properties, Inc.; HCRI
Texas Properties, Ltd.; HCRI Wisconsin Properties, LLC;
and Alterra Healthcare Corporation (incorporated by
reference to Exhibit 10.41.7 to the Companys
Registration Statement on Form S-1 (No. 333-127372)
filed on August 9, 2005). |
10.33.1
|
|
Master Lease, dated as of April 9, 2002, by and between
Alterra Healthcare Corporation and Nationwide Health
Properties, Inc. and its affiliates (incorporated by
reference to Exhibit 10.42.1 to the Companys
Registration Statement on Form S-1 (No. 333-127372)
filed on August 9, 2005). |
10.33.2
|
|
First Amendment to Master Lease and Consent to
Transfer, dated as of December 2, 2003, by and among
Alterra Healthcare Corporation; Nationwide Health
Properties, Inc.; NHP Texas Properties Limited
Partnership; MLD Delaware trust; MLD Properties, LLC;
NHP Silverwood Investments, Inc.; and NHP Westwood
Investments, Inc. (incorporated by reference to Exhibit
10.42.2 to the Companys Registration Statement on Form
S-1 (No. 333-127372) filed on August 9, 2005). |
10.33.3
|
|
Second Amendment to Master Lease, dated as of June 28,
2005, by and among Alterra Healthcare Corporation and
Nationwide Health Properties, Inc., NH Texas Properties
Limited Partnership, MLD Delaware Trust, MLD
Properties, LLC, NHP Silverwood Investments, Inc., and
NHP Westwood Investments, Inc. (incorporated by
reference to Exhibit 10.42.3 to the Companys
Registration Statement on Form S-1 (Amendment No. 1)
(No. 333-127372) filed on September 21, 2005). |
|
|
|
Exhibit No. |
|
Description |
10.34.1
|
|
Master Lease, dated as of April 9, 2002, by and among
JER/NHP Senior Living Acquisition, LLC, JER/NHP Senior
Living Texas, L.P., JER/NHP Senior Living Wisconsin,
LLC, JER/NHP Senior Living Kansas, Inc., ALS Leasing,
Inc. and Assisted Living Properties, Inc. (incorporated
by reference to Exhibit 10.43.1 to the Companys
Registration Statement on Form S-1 (No. 333-127372)
filed on August 9, 2005). |
10.34.2
|
|
First Amendment to Master Lease, Affirmation of
Guaranty and Consent to Transfer, dated as of September
12, 2003, by and among ALS Leasing, Inc., Assisted
Living Properties, Inc., JER/NHP Senior Living
Acquisition, LLC, JER/NHP Senior Living Texas, LP,
JER/NHP Senior Living Wisconsin, LLC, JER/NHP Senior
Living Kansas, Inc., and Alterra Healthcare Corporation
(incorporated by reference to Exhibit 10.43.2 to the
Companys Registration Statement on Form S-1 (No.
333-127372) filed on August 9, 2005). |
10.34.3
|
|
Second Amendment to Master Lease, dated as of February
23, 2004, by and among ALS Leasing, Inc., Assisted
Living Properties, Inc., JER/NHP Senior Living
Acquisition, LLC, JER/NHP Senior Living Texas, LP,
JER/NHP Senior Living Wisconsin, LLC, JER/NHP Senior
Living Kansas, Inc., and Alterra Healthcare Corporation
(incorporated by reference to Exhibit 10.43.3 to the
Companys Registration Statement on Form S-1 (No.
333-127372) filed on August 9, 2005). |
10.35
|
|
Guaranty of Lease and Letter of Credit Agreement dated
as of April 9, 2002 by and among Alterra Healthcare
Corporation, JER/NHP Senior Living Acquisition, LLC,
JER/NHP Senior Living Texas, L.P., JER/NHP Senior
Living Wisconsin, LLC, and JER/NHP Senior Living
Kansas, Inc. (incorporated by reference to Exhibit
10.44 to the Companys Registration Statement on Form
S-1 (No. 333-127372) filed on August 9, 2005). |
10.36.1
|
|
Master Lease (Alterra Pool 2), dated as of October 7,
2002, by and between JER/NHP Senior Living Acquisition,
LLC and ALS Leasing, Inc. (incorporated by reference to
Exhibit 10.45.1 to the Companys Registration Statement
on Form S-1 (No. 333-127372) filed on August 9, 2005). |
10.36.2
|
|
First Amendment to Master Lease, Affirmation of
Guaranty and Consent to Transfer, dated September 12,
2003, by and among ALS Leasing, Inc., JER/NHP Senior
Living Acquisition, LLC and Alterra Healthcare
Corporation (incorporated by reference to Exhibit
10.45.2 to the Companys Registration Statement on Form
S-1 (No. 333-127372) filed on August 9, 2005). |
10.37
|
|
Guaranty of Lease and Letter of Credit Agreement, dated
as of October 7, 2002, by and between Alterra
Healthcare Corporation and JER/NHP Senior Living
Acquisition, LLC (incorporated by reference to Exhibit
10.46 to the Companys Registration Statement on Form
S-1 (No. 333-127372) filed on August 9, 2005). |
10.38
|
|
Amended and Restated Lease, dated December 15, 2002,
between LTC-K1 Inc., as lessor and Alterra Healthcare
Corporation, as lessee (incorporated by reference to
Exhibit 10.47 to the Companys Registration Statement
on Form S-1 (No. 333-127372) filed on August 9, 2005). |
10.39
|
|
Amended and Restated Lease, dated December 15, 2002,
between LTC-K2 Limited Partnership, as lessor and
Alterra Healthcare Corporation, as lessee (incorporated
by reference to Exhibit 10.48 to the Companys
Registration Statement on Form S-1 (No. 333-127372)
filed on August 9, 2005). |
10.40
|
|
Master Lease Agreement, dated December 15, 2002,
between Kansas-LTC Corporation, as lessor, and Alterra
Healthcare Corporation, as lessee (incorporated by
reference to Exhibit 10.49 to the Companys
Registration Statement on Form S-1 (No. 333-127372)
filed on August 9, 2005). |
10.41
|
|
Master Lease Agreement, dated December 15, 2002 among
LTC Properties, Inc., Texas-LTC Limited Partnership,
and North Carolina Real Estate Investments, LLC, as
lessor, and Alterra Healthcare Corporation, as lessee
(incorporated by reference to Exhibit 10.50 to the
Companys Registration Statement on Form S-1 (No.
333-127372) filed on August 9, 2005). |
10.42.1
|
|
Lease Agreement, dated as of February 28, 2003, by AHC
Trailside, Inc. in favor of SNH ALT Leased Properties
Trust (incorporated by reference to Exhibit 10.51.1 to
the Companys Registration Statement on Form S-1 (No.
333-127372) filed on August 9, 2005). |
10.42.2
|
|
First Amendment to Lease Agreement, dated as of
December 4, 2003, by and between AHC Trailside, Inc.,
and SNH ALT Leased Properties Trust (incorporated by
reference to Exhibit 10.51.2 to the Companys
Registration Statement on Form S-1 (No. 333-127372)
filed on August 9, 2005). |
|
|
|
Exhibit No. |
|
Description |
10.43.1
|
|
Guaranty Agreement, dated as of February 28, 2003, by
Alterra Healthcare Corporation in favor of SNH ALT
Leased Properties Trust (incorporated by reference to
Exhibit 10.52.1 to the Companys Registration Statement
on Form S-1 (No. 333-127372) filed on August 9, 2005). |
10.43.2
|
|
First Amendment to Guaranty Agreement, dated as of
December 4, 2003, by Alterra Healthcare Corporation in
favor of SNH ALT Leased Properties Trust (incorporated
by reference to Exhibit 10.52.2 to the Companys
Registration Statement on Form S-1 (No. 333-127372)
filed on August 9, 2005). |
10.44
|
|
Tri-Party Agreement, dated December 4, 2003, by and
among SNH ALT Mortgaged Properties Trust, SNH ALT
Leased Properties Trust, FIT-ALT SNH Loan LLC, Pomacy
Corporation, AHC Trailside, Inc., and Alterra
Healthcare Corporation (incorporated by reference to
Exhibit 10.53 to the Companys Registration Statement
on Form S-1 (No. 333-127372) filed on August 9, 2005). |
10.45.1
|
|
Property Lease Agreement, dated October 20, 2004, by
and between PSLT-ALS Properties I, LLC, and ALS
Properties Tenant I, LLC (incorporated by reference to
Exhibit 10.54.1 to the Companys Registration Statement
on Form S-1 (No. 333-127372) filed on August 9, 2005). |
10.45.2
|
|
Amended and Restated Property Lease Agreement, dated as
of December 16, 2004, by and between PSLT-ALS
Properties II, LLC and ALS Properties Tenant II, LLC
(incorporated by reference to Exhibit 10.54.2 to the
Companys Registration Statement on Form S-1 (No. 333-127372) filed on August 9, 2005). |
10.46
|
|
Sublease Agreement, dated October 21, 2004, by and
between ALS Properties Tenant I, LLC and Alterra
Healthcare Corporation (incorporated by reference to
Exhibit 10.55 to the Companys Registration Statement
on Form S-1 (No. 333-127372) filed on August 9, 2005). |
10.47
|
|
Agreement Regarding Leases, dated October 20, 2004, by
and between ALS Properties Holding Company, LLC and
PSLT-ALS Properties Holdings, LLC (incorporated by
reference to Exhibit 10.56 to the Companys
Registration Statement on Form S-1 (No. 333-127372)
filed on August 9, 2005). |
10.48
|
|
Guaranty of Agreement Regarding Leases, dated October
20, 2004, by Alterra Healthcare Corporation in favor of
PSLT-ALS Properties Holdings, LLC (incorporated by
reference to Exhibit 10.57 to the Companys
Registration Statement on Form S-1 (No. 333-127372)
filed on August 9, 2005). |
10.49
|
|
Form of Property Lease Agreement with respect to the
Provident-Alterra properties (incorporated by reference
to Exhibit 10.58 to the Companys Registration
Statement on Form S-1 (No. 333-127372) filed on August
9, 2005). |
10.50
|
|
Form of Lease Guaranty with respect to the
Provident-Alterra Properties (incorporated by reference
to Exhibit 10.59 to the Companys Registration
Statement on Form S-1 (No. 333-127372) filed on August
9, 2005). |
10.51.1
|
|
Multifamily Deed of Trust, Assignment of Rents,
Security Agreement and Fixture Filing (California),
dated June 21, 2005, by FIT REN Park LP, as borrower,
to Fidelity National Title Company, as trustee, for the
benefit of GMAC Commercial Mortgage Bank, as lender
(incorporated by reference to Exhibit 10.60.1 to the
Companys Registration Statement on Form S-1 (No. 333-127372) filed on August 9, 2005). |
10.51.2
|
|
Multifamily Note in the amount of $22,545,000, dated
June 21, 2005, from FIT REN Park, LP to GMAC Commercial
Mortgage Bank (incorporated by reference to Exhibit
10.60.2 to the Companys Registration Statement on Form
S-1 (No. 333-127372) filed on August 9, 2005). |
10.51.3
|
|
Exceptions to Non Recourse Guaranty, dated June 21,
2005, by Fortress Investment Trust II for the benefit
of GMAC Commercial Mortgage Bank (incorporated by
reference to Exhibit 10.60.3 to the Companys
Registration Statement on Form S-1 (No. 333-127372)
filed on August 9, 2005). |
10.51.4
|
|
Consent to Transfer and Release Agreement, dated
September 30, 2005, by and among Fortress Investment
Trust II, Alterra Healthcare Corporation, Brookdale
Senior Living Inc., FIT REN Park LP and Fannie Mae
(incorporated by reference to Exhibit 10.60.4 to the
Companys Registration Statement on Form S-1 (Amendment
No. 2) (No. 333-127372) filed on October 11, 2005). |
10.52.1
|
|
Multifamily Deed of Trust, Assignment of Rents,
Security Agreement and Fixture Filing (California),
dated June 21, 2005, by FIT REN Nohl Ranch LP, as
borrower, to Fidelity National Title Company, as
trustee, for the benefit of GMAC Commercial Mortgage
Bank, as lender |
|
|
|
Exhibit No. |
|
Description |
|
|
(incorporated by reference to Exhibit
10.61.1 to the Companys Registration Statement on Form
S-1 (No. 333-127372) filed on August 9, 2005). |
10.52.2
|
|
Multifamily Note in the amount of $7,920,000, dated
June 21, 2005, from FIT REN Nohl Ranch, LP to GMAC
Commercial Mortgage Bank (incorporated by reference to
Exhibit 10.61.2 to the Companys Registration Statement
on Form S-1 (No. 333-127372) filed on August 9, 2005). |
10.52.3
|
|
Exceptions to Non Recourse Guaranty, dated June 21,
2005, by Fortress Investment Trust II for the benefit
of GMAC Commercial Mortgage Bank (incorporated by
reference to Exhibit 10.61.3 to the Companys
Registration Statement on Form S-1 (No. 333-127372)
filed on August 9, 2005). |
10.52.4
|
|
Consent to Transfer and Release Agreement, dated
September 30, 2005, by and among Fortress Investment
Trust II, Alterra Healthcare Corporation, Brookdale
Senior Living Inc., FIT REN Nohl Ranch LP and Fannie
Mae (incorporated by reference to Exhibit 10.61.4 to
the Companys Registration Statement on Form S-1
(Amendment No. 2) (No. 333-127372) filed on October 11,
2005). |
10.53.1
|
|
Multifamily Deed of Trust, Assignment of Rents,
Security Agreement and Fixture Filing (California),
dated June 21, 2005, by FIT REN Mirage Inn LP, as
borrower, to Fidelity National Title Company, as
trustee, for the benefit of GMAC Commercial Mortgage
Bank, as lender (incorporated by reference to Exhibit
10.62.1 to the Companys Registration Statement on Form
S-1 (No. 333-127372) filed on August 9, 2005). |
10.53.2
|
|
Multifamily Note in the amount of $15,000,000, dated
June 21, 2005, from FIT REN Mirage Inn, LP to GMAC
Commercial Mortgage Bank (incorporated by reference to
Exhibit 10.62.2 to the Companys Registration Statement
on Form S-1 (No. 333-127372) filed on August 9, 2005). |
10.53.3
|
|
Exceptions to Non Recourse Guaranty, dated June 21,
2005, by Fortress Investment Trust II for the benefit
of GMAC Commercial Mortgage Bank (incorporated by
reference to Exhibit 10.62.3 to the Companys
Registration Statement on Form S-1 (No. 333-127372)
filed on August 9, 2005). |
10.53.4
|
|
Consent to Transfer and Release Agreement, dated
September 30, 2005, by and among Fortress Investment
Trust II, Alterra Healthcare Corporation, Brookdale
Senior Living Inc., FIT REN Mirage Inn LP and Fannie
Mae (incorporated by reference to Exhibit 10.62.4 to
the Companys Registration Statement on Form S-1
(Amendment No. 2) (No. 333-127372) filed on October 11,
2005). |
10.54.1
|
|
Multifamily Deed of Trust, Assignment of Rents,
Security Agreement and Fixture Filing (California),
dated June 21, 2005, by FIT REN Pacific Inn LP, as
borrower, to Fidelity National Title Company, as
trustee, for the benefit of GMAC Commercial Mortgage
Bank, as lender (incorporated by reference to Exhibit
10.63.1 to the Companys Registration Statement on Form
S-1 (No. 333-127372) filed on August 9, 2005). |
10.54.2
|
|
Multifamily Note in the amount of $25,775,000, dated
June 21, 2005, from FIT REN Pacific Inn, LP to GMAC
Commercial Mortgage Bank (incorporated by reference to
Exhibit 10.63.2 to the Companys Registration Statement
on Form S-1 (No. 333-127372) filed on August 9, 2005). |
10.54.3
|
|
Exceptions to Non Recourse Guaranty, dated June 21,
2005, by Fortress Investment Trust II for the benefit
of GMAC Commercial Mortgage Bank (incorporated by
reference to Exhibit 10.63.3 to the Companys
Registration Statement on Form S-1 (No. 333-127372)
filed on August 9, 2005). |
10.54.4
|
|
Consent to Transfer and Release Agreement, dated
September 30, 2005, by and among Fortress Investment
Trust II, Alterra Healthcare Corporation, Brookdale
Senior Living Inc., FIT REN Pacific Inn LP and Fannie
Mae (incorporated by reference to Exhibit 10.63.4 to
the Companys Registration Statement on Form S-1
(Amendment No. 2) (No. 333-127372) filed on October 11,
2005). |
10.55.1
|
|
Multifamily Deed of Trust, Assignment of Rents,
Security Agreement and Fixture Filing (California),
dated June 21, 2005, by FIT REN The Gables LP, as
borrower, to Fidelity National Title Company, as
trustee, for the benefit of GMAC Commercial Mortgage
Bank, as lender (incorporated by reference to Exhibit
10.64.1 to the Companys Registration Statement on Form
S-1 (No. 333-127372) filed on August 9, 2005). |
10.55.2
|
|
Multifamily Note in the amount of $5,255,000, dated
June 21, 2005, from FIT REN The Gables, |
|
|
|
Exhibit No. |
|
Description |
|
|
LP to GMAC
Commercial Mortgage Bank (incorporated by reference to
Exhibit 10.64.2 to the Companys Registration Statement
on Form S-1 (No. 333-127372) filed on August 9, 2005). |
10.55.3
|
|
Exceptions to Non Recourse Guaranty, dated June 21,
2005, by Fortress Investment Trust II for the benefit
of GMAC Commercial Mortgage Bank (incorporated by
reference to Exhibit 10.64.3 to the Companys
Registration Statement on Form S-1 (No. 333-127372)
filed on August 9, 2005). |
10.55.4
|
|
Consent to Transfer and Release Agreement, dated
September 30, 2005, by and among Fortress Investment
Trust II, Alterra Healthcare Corporation, Brookdale
Senior Living Inc., FIT REN The Gables LP and Fannie
Mae (incorporated by reference to Exhibit 10.64.4 to
the Companys Registration Statement on Form S-1
(Amendment No. 2) (No. 333-127372) filed on October 11,
2005). |
10.56.1
|
|
Multifamily Deed of Trust, Assignment of Rents,
Security Agreement and Fixture Filing (California),
dated June 21, 2005, by FIT REN The Lexington LP, as
borrower, to Fidelity National Title Company, as
trustee, for the benefit of GMAC Commercial Mortgage
Bank, as lender (incorporated by reference to Exhibit
10.65.1 to the Companys Registration Statement on Form
S-1 (No. 333-127372) filed on August 9, 2005). |
10.56.2
|
|
Multifamily Note in the amount of $10,867,974.00, dated
June 21, 2005 from FIT REN The Lexington, LP to GMAC
Commercial Mortgage Bank (incorporated by reference to
Exhibit 10.65.2 to the Companys Registration Statement
on Form S-1 (No. 333-127372) filed on August 9, 2005). |
10.56.3
|
|
Exceptions to Non Recourse Guaranty, dated June 21,
2005, by Fortress Investment Trust II for the benefit
of GMAC Commercial Mortgage Bank (incorporated by
reference to Exhibit 10.65.3 to the Companys
Registration Statement on Form S-1 (No. 333-127372)
filed on August 9, 2005). |
10.56.4
|
|
Consent to Transfer and Release Agreement, dated
September 30, 2005, by and among Fortress Investment
Trust II, Alterra Healthcare Corporation, Brookdale
Senior Living Inc., FIT REN The Lexington LP and Fannie
Mae (incorporated by reference to Exhibit 10.65.4 to
the Companys Registration Statement on Form S-1
(Amendment No. 2) (No. 333-127372) filed on October 11,
2005). |
10.57.1
|
|
Multifamily Deed of Trust, Assignment of Rents,
Security Agreement and Fixture Filing (California),
dated June 21, 2005, by FIT REN Oak Tree LP, as
borrower, to Fidelity National Title Company, as
trustee, for the benefit of GMAC Commercial Mortgage
Bank, as lender (incorporated by reference to Exhibit
10.66.1 to the Companys Registration Statement on Form
S-1 (No. 333-127372) filed on August 9, 2005). |
10.57.2
|
|
Multifamily Note in the amount of $23,305,026, dated
June 21, 2005, from FIT REN Oak Tree, LP to GMAC
Commercial Mortgage Bank (incorporated by reference to
Exhibit 10.66.2 to the Companys Registration Statement
on Form S-1 (No. 333-127372) filed on August 9, 2005). |
10.57.3
|
|
Exceptions to Non Recourse Guaranty, dated June 21,
2005, by Fortress Investment Trust II for the benefit
of GMAC Commercial Mortgage Bank (incorporated by
reference to Exhibit 10.66.3 to the Companys
Registration Statement on Form S-1 (No. 333-127372)
filed on August 9, 2005). |
10.57.4
|
|
Consent to Transfer and Release Agreement, dated
September 30, 2005, by and among Fortress Investment
Trust II, Alterra Healthcare Corporation, Brookdale
Senior Living Inc., FIT REN Oak Tree LP and Fannie Mae
(incorporated by reference to Exhibit 10.66.4 to the
Companys Registration Statement on Form S-1 (Amendment
No. 2) (No. 333-127372) filed on October 11, 2005). |
10.58.1
|
|
Multifamily Deed of Trust, Assignment of Rents,
Security Agreement and Fixture Filing (California),
dated June 21, 2005, by FIT REN Paulin Creek LP, as
borrower, to Fidelity National Title Company, as
trustee, for the benefit of GMAC Commercial Mortgage
Bank, as lender (incorporated by reference to Exhibit
10.67.1 to the Companys Registration Statement on Form
S-1 (No. 333-127372) filed on August 9, 2005). |
10.58.2
|
|
Multifamily Note in the amount of $40,732,000, dated
June 21, 2005, from FIT REN Paulin Creek, LP to GMAC
Commercial Mortgage Bank (incorporated by reference to
Exhibit 10.67.2 to the Companys Registration Statement
on Form S-1 (No. 333-127372) filed on August 9, |
|
|
|
Exhibit No. |
|
Description |
|
|
2005). |
10.58.3
|
|
Exceptions to Non Recourse Guaranty, dated June 21,
2005, by Fortress Investment Trust II for the benefit
of GMAC Commercial Mortgage Bank (incorporated by
reference to Exhibit 10.67.3 to the Companys
Registration Statement on Form S-1 (No. 333-127372)
filed on August 9, 2005). |
10.58.4
|
|
Consent to Transfer and Release Agreement, dated
September 30, 2005, by and among Fortress Investment
Trust II, Alterra Healthcare Corporation, Brookdale
Senior Living Inc., FIT REN Paulin Creek LP and Fannie
Mae (incorporated by reference to Exhibit 10.67.4 to
the Companys Registration Statement on Form S-1
(Amendment No. 2) (No. 333-127372) filed on October 11,
2005). |
10.59.1
|
|
Multifamily Deed of Trust, Assignment of Rents,
Security Agreement and Fixture Filing (California),
dated July 22, 2005, by FIT REN Ocean House LP, as
borrower, to Fidelity National Title Company, as
trustee, for the benefit of GMAC Commercial Mortgage
Bank, as lender (incorporated by reference to Exhibit
10.68.1 to the Companys Registration Statement on Form
S-1 (No. 333-127372) filed on August 9, 2005). |
10.59.2
|
|
Multifamily Note in the amount of $19,600,000, dated
July 22, 2005, from FIT REN Ocean House, LP to GMAC
Commercial Mortgage Bank (incorporated by reference to
Exhibit 10.68.2 to the Companys Registration Statement
on Form S-1 (No. 333-127372) filed on August 9, 2005). |
10.59.3
|
|
Exceptions to Non Recourse Guaranty, dated July 22,
2005, by Fortress Investment Trust II for the benefit
of GMAC Commercial Mortgage Bank (incorporated by
reference to Exhibit 10.68.3 to the Companys
Registration Statement on Form S-1 (No. 333-127372)
filed on August 9, 2005). |
10.59.4
|
|
Consent to Transfer and Release Agreement, dated
September 30, 2005, by and among Fortress Investment
Trust II, Alterra Healthcare Corporation, Brookdale
Senior Living Inc., FIT REN Ocean House LP and Fannie
Mae (incorporated by reference to Exhibit 10.68.4 to
the Companys Registration Statement on Form S-1
(Amendment No. 2) (No. 333-127372) filed on October 11,
2005). |
10.60
|
|
Employment Agreement dated August 9, 2005, by and
between Brookdale Senior Living Inc., Brookdale Living
Communities, Inc. and Mark J. Schulte (incorporated by
reference to Exhibit 10.69 to the Companys
Registration Statement on Form S-1 (Amendment No. 1)
(No. 333-127372) filed on September 21, 2005). |
10.61
|
|
Employment Agreement dated September 8, 2005, by and
between Brookdale Senior Living Inc., Alterra
Healthcare Corporation and Mark W. Ohlendorf
(incorporated by reference to Exhibit 10.70 to the
Companys Registration Statement on Form S-1 (Amendment
No. 1) (No. 333-127372) filed on September 21, 2005). |
10.62
|
|
Employment Agreement dated August 9, 2005, by and
between Brookdale Senior Living Inc., Brookdale Living
Communities, Inc. and John P. Rijos (incorporated by
reference to Exhibit 10.71 to the Companys
Registration Statement on Form S-1 (Amendment No. 1)
(No. 333-127372) filed on September 21, 2005). |
10.63
|
|
Employment Agreement dated August 9, 2005, by and
between Brookdale Senior Living Inc., Brookdale Living
Communities, Inc. and R. Stanley Young (incorporated by
reference to Exhibit 10.72 to the Companys
Registration Statement on Form S-1 (Amendment No. 1)
(No. 333-127372) filed on September 21, 2005). |
10.64
|
|
Employment Agreement dated September 8, 2005, by and
between Brookdale Senior Living Inc., a Delaware
corporation, Alterra Healthcare Corporation and Kristin
A. Ferge (incorporated by reference to Exhibit 10.73 to
the Companys Registration Statement on Form S-1
(Amendment No. 1) (No. 333-127372) filed on September
21, 2005). |
10.65
|
|
Employment Agreement dated August 9, 2005, by and
between Brookdale Senior Living Inc., Brookdale Living
Communities, Inc. and Deborah C. Paskin (incorporated
by reference to Exhibit 10.74 to the Companys
Registration Statement on Form S-1 (Amendment No. 1)
(No. 333-127372) filed on September 21, 2005). |
10.66
|
|
Brookdale Living Communities, Inc. Employee Restricted
Stock Plan (incorporated by reference to Exhibit 10.75
to the Companys Registration Statement on Form S-1
(Amendment No. 1) (No. |
|
|
|
Exhibit No. |
|
Description |
|
|
333-127372) filed on September
21, 2005). |
10.67
|
|
Award Agreement dated August 9, 2005, by and between
Brookdale Living Communities, Inc. and Mark J. Schulte
(incorporated by reference to Exhibit 10.76 to the
Companys Registration Statement on Form S-1 (Amendment
No. 1) (No. 333-127372) filed on September 21, 2005). |
10.68
|
|
Award Agreement dated August 9, 2005, by and between
Brookdale Living Communities, Inc. and John P. Rijos
(incorporated by reference to Exhibit 10.77 to the
Companys Registration Statement on Form S-1 (Amendment
No. 1) (No. 333-127372) filed on September 21, 2005). |
10.69
|
|
Award Agreement dated August 9, 2005, by and between
Brookdale Living Communities, Inc. and R. Stanley Young
(incorporated by reference to Exhibit 10.78 to the
Companys Registration Statement on Form S-1 (Amendment
No. 1) (No. 333-127372) filed on September 21, 2005). |
10.70
|
|
Award Agreement dated August 9, 2005, by and between
Brookdale Living Communities, Inc. and Deborah C. Paskin (incorporated by reference to Exhibit 10.79 to
the Companys Registration Statement on Form S-1
(Amendment No. 1) (No. 333-127372) filed on September
21, 2005). |
10.71
|
|
FEBC-ALT Investors LLC Employee Restricted Securities
Plan (incorporated by reference to Exhibit 10.80 to the
Companys Registration Statement on Form S-1 (Amendment
No. 1) (No. 333-127372) filed on September 21, 2005). |
10.72
|
|
Award Agreement dated August 9, 2005, by and between
FEBC-ALT Investors LLC and Mark W. Ohlendorf
(incorporated by reference to Exhibit 10.81 to the
Companys Registration Statement on Form S-1 (Amendment
No. 1) (No. 333-127372) filed on September 21, 2005). |
10.73
|
|
Award Agreement dated August 9, 2005, by and between
FEBC-ALT Investors LLC and Kristin A. Ferge
(incorporated by reference to Exhibit 10.82 to the
Companys Registration Statement on Form S-1 (Amendment
No. 1) (No. 333-127372) filed on September 21, 2005). |
10.74.1
|
|
ISDA Master Agreement, dated as of December 3, 2004,
between Merrill Lynch Capital Services, Inc. and
Fortress NBA Acquisition LLC (incorporated by reference
to Exhibit 10.83.1 to the Companys Registration
Statement on Form S-1 (Amendment No. 1) (No. 333-127372) filed on September 21, 2005). |
10.74.2
|
|
Confirmation Letter, dated December 3, 2004, from
Merrill Lynch Capital Services, Inc. to Fortress NBA
Acquisition LLC (incorporated by reference to Exhibit
10.83.2 to the Companys Registration Statement on Form
S-1 (Amendment No. 1) (No. 333-127372) filed on
September 21, 2005). |
10.74.3
|
|
Confirmation Letter, dated December 3, 2004, from
Merrill Lynch Capital Services, Inc. to Fortress NBA
Acquisition LLC (incorporated by reference to Exhibit
10.83.3 to the Companys Registration Statement on Form
S-1 (Amendment No. 1) (No. 333-127372) filed on
September 21, 2005). |
10.74.4
|
|
Confirmation Letter, dated December 8, 2004, from
Merrill Lynch Capital Services, Inc. to Fortress NBA
Acquisition LLC (incorporated by reference to Exhibit
10.83.4 to the Companys Registration Statement on Form
S-1 (Amendment No. 1) (No. 333-127372) filed on
September 21, 2005). |
10.75.1
|
|
ISDA Master Agreement, dated as of March 18, 2005,
between Merrill Lynch Capital Services, Inc. and
Alterra Healthcare Corporation (incorporated by
reference to Exhibit 10.84.1 to the Companys
Registration Statement on Form S-1 (Amendment No. 1)
(No. 333-127372) filed on September 21, 2005). |
10.75.2
|
|
Confirmation Letter, dated March 28, 2005, from Merrill
Lynch Capital Services, Inc. to Alterra Healthcare
Corporation (incorporated by reference to Exhibit
10.84.2 to the Companys Registration Statement on Form
S-1 (Amendment No. 1) (No. 333-127372) filed on
September 21, 2005). |
10.76.1 |
|
ISDA Master Agreement dated as of March 18, 2005,
between LaSalle Bank National Association and Brookdale
Living Communities, Inc. (incorporated by reference to
Exhibit 10.85.1 to the Companys Registration Statement
on Form S-1 (Amendment No. 1) (No. 333-127372) filed
on September 21, 2005). |
10.76.2
|
|
Confirmation Letter, dated March 18, 2005, from LaSalle
Bank National Association to Brookdale Living
Communities, Inc. (incorporated by reference to Exhibit
10.85.2 to the Companys Registration Statement on Form
S-1 (Amendment No. 1) (No. 333-127372) filed on |
|
|
|
Exhibit No. |
|
Description |
|
|
September 21, 2005). |
10.76.3
|
|
Confirmation Letter, dated March 24, 2005, from LaSalle
Bank National Association to Brookdale Living
Communities, Inc. (incorporated by reference to Exhibit
10.85.3 to the Companys Registration Statement on Form
S-1 (Amendment No. 1) (No. 333-127372) filed on
September 21, 2005). |
10.76.4
|
|
Confirmation Letter, dated March 24, 2005, from LaSalle
Bank National Association to Brookdale Living
Communities, Inc. (incorporated by reference to Exhibit
10.85.4 to the Companys Registration Statement on Form
S-1 (Amendment No. 1) (No. 333-127372) filed on
September 21, 2005). |
10.77
|
|
Exchange and Stockholder Agreement, dated September 30,
2005, by and among Brookdale Senior Living Inc.,
Fortress Brookdale Acquisition LLC and Mark J. Schulte. (incorporated by reference to Exhibit 10.86 to the
Companys Registration Statement on Form S-1 (Amendment
No. 1) (No. 333-127372) filed on September 21, 2005). |
10.78
|
|
Brookdale Senior Living Omnibus Stock Incentive Plan
(incorporated by reference to Exhibit 10.87 to the
Companys Registration Statement on Form S-1 (Amendment
No. 1) (No. 333-127372) filed on September 21, 2005). |
10.79.1
|
|
Credit Agreement, dated as of February 10, 2006, among
Brookdale Senior Living Inc., as Borrower, the several
lenders from time to time parties thereto, Lehman
Brothers Inc, as Lead Arranger, LaSalle Bank National
Association, as Syndication Agent, Goldman Sachs Credit
Partners L.P., Citigroup Global Markets Inc. and
LaSalle Bank National Association, as Co-Arrangers, and
Lehman Commercial Paper Inc., as Administrative Agent
(incorporated by reference to Exhibit 10.1 to the
Companys Current Report on Form 8-K filed on February
13, 2006). |
10.79.2
|
|
Guarantee and Pledge Agreement, dated as of February
10, 2006, made by Brookdale Senior Living Inc. and
certain of its Subsidiaries in favor of Lehman
Commercial Paper Inc., as Administrative Agent
(incorporated by reference to Exhibit 10.2 to the
Companys Current Report on Form 8-K filed on February
13, 2006). |
21.1
|
|
Subsidiaries of the registrant. |
23.1
|
|
Consent of Ernst & Young. |
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. |
32.1
|
|
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. |
|
*
|
|
Schedules and exhibits omitted
pursuant to Item 601(b)(2) of Reg. S-K. The
Company agrees to furnish supplementally a copy of any omitted
schedule to the
Commission upon request. |
BROOKDALE SENIOR LIVING INC.
INDEX TO FINANCIAL STATEMENTS
|
|
|
|
|
|
|
PAGE |
|
|
|
F-2 |
|
|
|
F-3 |
|
|
|
F-4 |
|
|
|
F-5 |
|
|
|
F-6 |
|
|
|
F-9 |
|
|
|
F-42 |
|
F-1
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and Stockholders of Brookdale Senior Living, Inc.
We have audited the accompanying consolidated balance sheet of Brookdale Senior Living, Inc.
(the Company) as of December 31, 2005 and the combined balance sheet of the Brookdale Facility
Group (the Predecessor Company), as defined in Note 1, as of December 31, 2004 and the Companys
consolidated statements of operations, stockholders equity, and cash flows for the period October
1, 2005 to December 31, 2005, and the Predecessor Companys combined statements of operations,
owners equity, and cash flows from the period January 1, 2005 to September 30, 2005, and the years
ended December 31, 2004 and 2003. Our audits also included the financial statement schedule listed
in the index. These financial statements and schedule are the responsibility of the Companys
management. Our responsibility is to express an opinion on these financial statements and schedule
based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting
Oversight Board (United States). Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of material
misstatement. We were not engaged to perform an audit of the Companys internal control over
financial reporting. Our audits included consideration of internal control over financial reporting
as a basis for designing audit procedures that are appropriate in the circumstances, but not for
the purpose of expressing an opinion on the effectiveness of the Companys internal control over
financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on
a test basis, evidence supporting the amounts and disclosures in the financial statements,
assessing the accounting principles used and significant estimates made by management, and
evaluating the overall financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.
As discussed in Note 2 to the combined financial statements, the Predecessor Company changed
its method of accounting for variable interest entities in 2003.
In our opinion, the financial statements referred to above present fairly, in all material
respects, the consolidated financial position of the Company at December 31, 2005 and the combined
financial position of the Predecessor Company at December 31, 2004 and the Companys consolidated
results of operations and cash flows for the period from October 1, 2005 to December 31, 2005 and
the Predecessor Companys combined results of operations and cash flows for the period from January
1, 2005 to September 30, 2005 and the years ended December 31, 2004 and 2003, in conformity with
U.S. generally accepted accounting principles. Also, in our opinion, the related financial
statement schedule, when considered in relation to the basic financial statements taken as a whole,
presents fairly in all material respects the information set forth therein.
Chicago, Illinois
March 17, 2006
F-2
BROOKDALE SENIOR LIVING INC.
CONSOLIDATED BALANCE SHEET AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
COMBINED BALANCE SHEET
(In thousands, except stock amounts)
|
|
|
|
|
|
|
|
|
|
|
Brookdale Senior |
|
|
Brookdale Facility |
|
|
|
Living |
|
|
Group (Predecessor |
|
|
|
Inc. |
|
|
Company) |
|
|
|
December 31, |
|
|
|
2005 |
|
|
2004 |
|
Assets |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
77,682 |
|
|
$ |
86,858 |
|
Cash and investments restricted |
|
|
37,314 |
|
|
|
20,528 |
|
Accounts receivable, net |
|
|
10,623 |
|
|
|
8,062 |
|
Assets held for sale |
|
|
|
|
|
|
2,964 |
|
Prepaid expenses and other, net |
|
|
20,258 |
|
|
|
16,891 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
145,877 |
|
|
|
135,303 |
|
|
|
|
|
|
|
|
Property, plant and equipment |
|
|
1,479,587 |
|
|
|
557,293 |
|
Accumulated depreciation |
|
|
(70,855 |
) |
|
|
(33,674 |
) |
|
|
|
|
|
|
|
Property, plant and equipment, net |
|
|
1,408,732 |
|
|
|
523,619 |
|
|
|
|
|
|
|
|
Cash and investments restricted |
|
|
24,099 |
|
|
|
27,459 |
|
Investment in unconsolidated ventures |
|
|
14,086 |
|
|
|
14,805 |
|
Goodwill |
|
|
65,646 |
|
|
|
8,961 |
|
Lease security deposits |
|
|
25,271 |
|
|
|
26,233 |
|
Other, net |
|
|
14,100 |
|
|
|
10,245 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
1,697,811 |
|
|
$ |
746,625 |
|
|
|
|
|
|
|
|
Liabilities and Stockholders/Owners Equity |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Current portion of debt |
|
$ |
132 |
|
|
$ |
3,888 |
|
Trade accounts payable |
|
|
9,253 |
|
|
|
7,437 |
|
Accrued expenses |
|
|
85,392 |
|
|
|
77,333 |
|
Refundable entrance fees |
|
|
30,693 |
|
|
|
|
|
Tenant refundable fees and security deposits |
|
|
16,333 |
|
|
|
14,756 |
|
Deferred revenue |
|
|
13,093 |
|
|
|
14,588 |
|
Dividends payable |
|
|
16,547 |
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
171,443 |
|
|
|
118,002 |
|
|
|
|
|
|
|
|
Long-term debt, less current portion |
|
|
754,169 |
|
|
|
367,149 |
|
Deferred gains |
|
|
60,681 |
|
|
|
138,402 |
|
Deferred lease liability |
|
|
19,234 |
|
|
|
9,527 |
|
Deferred tax liability |
|
|
41,689 |
|
|
|
|
|
Other |
|
|
20,156 |
|
|
|
42,055 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
1,067,372 |
|
|
|
675,135 |
|
|
|
|
|
|
|
|
Minority interests |
|
|
36 |
|
|
|
31,399 |
|
|
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
Stockholders/Owners Equity: |
|
|
|
|
|
|
|
|
Preferred stock, $.01 par value, 50,000,000 shares
authorized at December 31, 2005; no shares issued
and outstanding |
|
|
|
|
|
|
|
|
Common stock, $.01 par value, 200,000,000
shares authorized at December 31, 2005; 65,006,833
shares issued and outstanding |
|
|
650 |
|
|
|
|
|
Additional paid-in-capital |
|
|
690,950 |
|
|
|
|
|
Accumulated deficit |
|
|
(62,626 |
) |
|
|
|
|
Accumulated other comprehensive income |
|
|
1,429 |
|
|
|
|
|
Owners equity |
|
|
|
|
|
|
40,091 |
|
|
|
|
|
|
|
|
Total stockholders/owners equity |
|
|
630,403 |
|
|
|
40,091 |
|
|
|
|
|
|
|
|
Total liabilities and stockholders/owners equity |
|
$ |
1,697,811 |
|
|
$ |
746,625 |
|
|
|
|
|
|
|
|
See accompanying notes to consolidated and combined financial statements.
F-3
BROOKDALE SENIOR LIVING INC.
CONSOLIDATED STATEMENT OF OPERATIONS AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
COMBINED STATEMENTS OF OPERATIONS
(In thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brookdale |
|
|
|
|
|
|
Senior Living |
|
|
Brookdale Facility Group |
|
|
|
Inc. |
|
|
(Predecessor Company) |
|
|
|
For the Period from |
|
|
For the Period from |
|
|
For the Years Ended |
|
|
|
October 1, 2005 to |
|
|
January 1, 2005 to |
|
|
December 31, |
|
|
|
December 31, |
|
|
September 30, |
|
|
|
|
|
|
|
|
|
2005 |
|
|
2005 |
|
|
2004 |
|
|
2003 |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Resident fees |
|
$ |
211,860 |
|
|
$ |
574,855 |
|
|
$ |
657,327 |
|
|
$ |
217,216 |
|
Management fees |
|
|
1,187 |
|
|
|
2,675 |
|
|
|
3,545 |
|
|
|
5,368 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
|
213,047 |
|
|
|
577,530 |
|
|
|
660,872 |
|
|
|
222,584 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Facility operating, excluding
depreciation and amortization of
$17,657, $27,586, $48,885 and
$20,383, respectively) |
|
|
127,105 |
|
|
|
366,782 |
|
|
|
415,169 |
|
|
|
133,119 |
|
General and administrative
(including non-cash stock
compensation expense of $11,534 and
$11,146 for 2005, respectively) |
|
|
27,690 |
|
|
|
54,006 |
|
|
|
43,640 |
|
|
|
15,997 |
|
Facility lease expense |
|
|
48,487 |
|
|
|
140,852 |
|
|
|
99,997 |
|
|
|
30,744 |
|
Depreciation and amortization |
|
|
19,022 |
|
|
|
30,861 |
|
|
|
52,307 |
|
|
|
22,480 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
222,304 |
|
|
|
592,501 |
|
|
|
611,113 |
|
|
|
202,340 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations |
|
|
(9,257 |
) |
|
|
(14,971 |
) |
|
|
49,759 |
|
|
|
20,244 |
|
Interest income |
|
|
1,588 |
|
|
|
2,200 |
|
|
|
637 |
|
|
|
14,037 |
|
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt |
|
|
(12,809 |
) |
|
|
(33,439 |
) |
|
|
(63,634 |
) |
|
|
(25,106 |
) |
Change in fair value of derivatives. |
|
|
(88 |
) |
|
|
4,080 |
|
|
|
3,176 |
|
|
|
|
|
Loss from sale of properties |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(24,513 |
) |
Gain (loss) on extinguishment of debt |
|
|
(3,543 |
) |
|
|
(453 |
) |
|
|
1,051 |
|
|
|
12,511 |
|
Equity in earnings (loss) of
unconsolidated ventures, net of
minority interest $, $, $(6) and
$11, respectively |
|
|
(197 |
) |
|
|
(641 |
) |
|
|
(931 |
) |
|
|
318 |
|
Other |
|
|
|
|
|
|
|
|
|
|
(114 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes |
|
|
(24,306 |
) |
|
|
(43,224 |
) |
|
|
(10,056 |
) |
|
|
(2,509 |
) |
(Provision) benefit for income taxes. |
|
|
(150 |
) |
|
|
247 |
|
|
|
(11,111 |
) |
|
|
(139 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before minority interest |
|
|
(24,456 |
) |
|
|
(42,977 |
) |
|
|
(21,167 |
) |
|
|
(2,648 |
) |
Minority interest |
|
|
|
|
|
|
16,575 |
|
|
|
11,734 |
|
|
|
1,284 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before discontinued operations
and cumulative effect of a change in
accounting principle |
|
|
(24,456 |
) |
|
|
(26,402 |
) |
|
|
(9,433 |
) |
|
|
(1,364 |
) |
Loss on discontinued operations, net
of taxes and minority interest |
|
|
|
|
|
|
(128 |
) |
|
|
(361 |
) |
|
|
(322 |
) |
Cumulative effect of a change in
accounting principle, net of income
taxes of $4,460 and minority
interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7,277 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(24,456 |
) |
|
$ |
(26,530 |
) |
|
$ |
(9,794 |
) |
|
$ |
(8,963 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted (loss) per share |
|
$ |
(0.41 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in
computing basic and diluted
(loss) per share |
|
|
59,710 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to consolidated and combined financial statements.
F-4
BROOKDALE SENIOR LIVING INC.
CONSOLIDATED STATEMENT OF STOCKHOLDERS EQUITY
For the Period from October 1, 2005 through December 31, 2005 and
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
COMBINED STATEMENTS OF OWNERS EQUITY
For the Period From January 1, 2005 through September 30, 2005 and
Years Ended December 31, 2004 and 2003
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brookdale Facility Group |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Predecessor Company) |
|
|
|
|
|
|
Brookdale Senior Living Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
Common Stock |
|
|
Additional |
|
|
Accumulated |
|
|
Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Paid-In |
|
|
Earnings |
|
|
Comprehensive |
|
|
|
|
|
|
|
|
|
Shares |
|
|
Amount |
|
|
Capital |
|
|
(Deficit) |
|
|
Income (Loss) |
|
|
Equity |
|
|
Total |
|
Balances at January 1, 2003 |
|
|
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
183,807 |
|
|
$ |
183,807 |
|
Combination of Alterra |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
62,900 |
|
|
|
62,900 |
|
Net loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(8,963 |
) |
|
|
(8,963 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances at December 31, 2003 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
237,744 |
|
|
|
237,744 |
|
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(190,253 |
) |
|
|
(190,253 |
) |
Net loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(9,794 |
) |
|
|
(9,794 |
) |
Tax effect of pre-fresh start
accounting net operating loss
carryforward |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,394 |
|
|
|
2,394 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances at December 31, 2004 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
40,091 |
|
|
|
40,091 |
|
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(34,355 |
) |
|
|
(34,355 |
) |
Purchase of non controlling
interest in Alterra |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
50,000 |
|
|
|
50,000 |
|
Combination of Fortress CCRC
LLC and FIT REN LLC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
199,423 |
|
|
|
199,423 |
|
Compensation expense related
to restricted stock grant |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,399 |
|
|
|
6,399 |
|
Allocation of minority
interest in connection with
stock grant |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,717 |
) |
|
|
(2,717 |
) |
Net loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(26,530 |
) |
|
|
(26,530 |
) |
Unrealized loss on derivative |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(666 |
) |
|
|
|
|
|
|
(666 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal at September 30, 2005. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(666 |
) |
|
|
232,311 |
|
|
|
231,645 |
|
Reclassify predecessor equity
and minority interest |
|
|
|
|
|
|
|
|
|
|
316,048 |
|
|
|
(63,045 |
) |
|
|
(280 |
) |
|
|
(232,311 |
) |
|
|
20,412 |
|
Minority step-up in basis |
|
|
|
|
|
|
|
|
|
|
236,663 |
|
|
|
24,875 |
|
|
|
|
|
|
|
|
|
|
|
261,538 |
|
Shares issued in connection
with the formation of BSL |
|
|
56,446 |
|
|
|
564 |
|
|
|
(564 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances at September 30, 2005. |
|
|
56,446 |
|
|
|
564 |
|
|
|
552,147 |
|
|
|
(38,170 |
) |
|
|
(946 |
) |
|
|
|
|
|
|
513,595 |
|
Dividends |
|
|
|
|
|
|
|
|
|
|
(16,548 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(16,548 |
) |
Compensation expense related
to restricted stock grant |
|
|
|
|
|
|
|
|
|
|
11,534 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,534 |
|
Reversal of tax effect of
pre-fresh start accounting net
operating loss carryforward |
|
|
|
|
|
|
|
|
|
|
(932 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(932 |
) |
Issuance of common stock from
initial public offering, net |
|
|
8,561 |
|
|
|
86 |
|
|
|
144,749 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
144,835 |
|
Net loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(24,456 |
) |
|
|
|
|
|
|
|
|
|
|
(24,456 |
) |
Amortization of payments from
settlement of forward interest
rate swaps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
94 |
|
|
|
|
|
|
|
94 |
|
Unrealized income on derivative |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,281 |
|
|
|
|
|
|
|
2,375 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances at December 31, 2005 |
|
|
65,007 |
|
|
$ |
650 |
|
|
$ |
690,950 |
|
|
$ |
(62,626 |
) |
|
$ |
1,429 |
|
|
$ |
|
|
|
$ |
630,403 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to consolidated and combined financial statements.
F-5
BROOKDALE SENIOR LIVING INC.
CONSOLDIATED STATEMENT OF CASH FLOWS AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
COMBINED STATEMENTS OF CASH FLOWS
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brookdale |
|
|
|
|
|
|
Senior Living |
|
|
Brookdale Facility Group |
|
|
|
Inc. |
|
|
(Predecessor Company) |
|
|
|
For the Period from |
|
|
For the Period from |
|
|
For the Years Ended |
|
|
|
October 1, 2005 to |
|
|
January 1, 2005 to |
|
|
December 31, |
|
|
|
December 31, |
|
|
September 30, |
|
|
|
|
|
|
|
|
|
2005 |
|
|
2005 |
|
|
2004 |
|
|
2003 |
|
Cash Flows from Operating Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(24,456 |
) |
|
$ |
(26,530 |
) |
|
$ |
(9,794 |
) |
|
$ |
(8,963 |
) |
Adjustments to reconcile net loss to net cash provided by
operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on sale of properties |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24,513 |
|
Loss (gain) on extinguishment of debt |
|
|
3,543 |
|
|
|
453 |
|
|
|
(1,051 |
) |
|
|
(12,511 |
) |
Cumulative effect of a change in accounting principle |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,277 |
|
Depreciation and amortization |
|
|
19,022 |
|
|
|
30,861 |
|
|
|
52,307 |
|
|
|
22,480 |
|
Minority interest |
|
|
|
|
|
|
(16,575 |
) |
|
|
(11,734 |
) |
|
|
(1,284 |
) |
Equity in (earnings) loss of unconsolidated ventures, net |
|
|
197 |
|
|
|
641 |
|
|
|
931 |
|
|
|
(318 |
) |
Loss on discontinued operations |
|
|
|
|
|
|
128 |
|
|
|
842 |
|
|
|
751 |
|
Amortization of deferred gain |
|
|
(1,152 |
) |
|
|
(6,786 |
) |
|
|
(2,260 |
) |
|
|
(539 |
) |
Amortization of entrance fees |
|
|
(15 |
) |
|
|
(18 |
) |
|
|
|
|
|
|
|
|
Proceeds from deferred entrance fee revenue |
|
|
486 |
|
|
|
700 |
|
|
|
|
|
|
|
|
|
Deferred income taxes provision (benefit) |
|
|
150 |
|
|
|
(247 |
) |
|
|
10,630 |
|
|
|
(290 |
) |
Change in deferred lease liability |
|
|
5,895 |
|
|
|
17,857 |
|
|
|
4,588 |
|
|
|
1,102 |
|
Change in fair value of derivatives |
|
|
88 |
|
|
|
(4,080 |
) |
|
|
(3,176 |
) |
|
|
|
|
Compensation expenses related to restricted stock grants. |
|
|
11,534 |
|
|
|
11,146 |
|
|
|
|
|
|
|
|
|
Long-term debt deferred interest and subsequent fee
added to principal, net of $, $, $2,342 and $2,176
paid, respectively |
|
|
|
|
|
|
|
|
|
|
1,380 |
|
|
|
798 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable, net |
|
|
917 |
|
|
|
(3,478 |
) |
|
|
1,457 |
|
|
|
887 |
|
Prepaid expenses and other assets, net |
|
|
(3,825 |
) |
|
|
703 |
|
|
|
1,057 |
|
|
|
1,146 |
|
Accounts payable and accrued expenses |
|
|
8,555 |
|
|
|
5,192 |
|
|
|
3,865 |
|
|
|
(1,901 |
) |
Tenant refundable fees and security deposits |
|
|
108 |
|
|
|
1,715 |
|
|
|
1,938 |
|
|
|
13 |
|
Other |
|
|
(11,954 |
) |
|
|
(3,875 |
) |
|
|
(852 |
) |
|
|
950 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
9,093 |
|
|
|
7,807 |
|
|
|
50,128 |
|
|
|
34,111 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-6
BROOKDALE SENIOR LIVING INC.
CONSOLIDATED STATEMENT OF CASH FLOWS (Continued) AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
COMBINED STATEMENTS OF CASH FLOWS
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brookdale |
|
|
|
|
|
|
Senior Living |
|
|
Brookdale Facility Group |
|
|
|
Inc. |
|
|
(Predecessor Company) |
|
|
|
For the Period from |
|
|
For the Period from |
|
|
For the Years Ended |
|
|
|
October 1, 2005 to |
|
|
January 1, 2005 to |
|
|
December 31, |
|
|
|
December 31, |
|
|
September 30, |
|
|
|
|
|
|
|
|
|
2005 |
|
|
2005 |
|
|
2004 |
|
|
2003 |
|
Cash Flows from Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition of leased facilities |
|
$ |
(79,979 |
) |
|
$ |
|
|
|
$ |
265 |
|
|
$ |
|
|
Increase in lease security deposits and lease acquisition deposits, net |
|
|
491 |
|
|
|
254 |
|
|
|
(70 |
) |
|
|
(6,518 |
) |
(Increase) decrease in cash and investments restricted |
|
|
6,729 |
|
|
|
(8,266 |
) |
|
|
5,421 |
|
|
|
5,891 |
|
Increase in investment certificates restricted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5,004 |
) |
Net proceeds from sale of property, plant and equipment |
|
|
|
|
|
|
15,446 |
|
|
|
24,023 |
|
|
|
80,622 |
|
Additions to property, plant and equipment, net of related payables |
|
|
(25,872 |
) |
|
|
(489,206 |
) |
|
|
(37,951 |
) |
|
|
(7,291 |
) |
Proceeds from sale leaseback, net of costs |
|
|
|
|
|
|
|
|
|
|
520,043 |
|
|
|
|
|
Cash and cash equivalents from the combination of Alterra |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
57,972 |
|
Increase in reimbursable development costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(11,139 |
) |
Purchase of venture partners interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(10,533 |
) |
Distribution from unconsolidated venture |
|
|
|
|
|
|
|
|
|
|
3,772 |
|
|
|
1,915 |
|
Proceeds from sale of partnerships, net of minority interests |
|
|
|
|
|
|
|
|
|
|
9,228 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) investing activities |
|
|
(98,631 |
) |
|
|
(481,772 |
) |
|
|
524,731 |
|
|
|
105,915 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from debt |
|
|
54,000 |
|
|
|
468,756 |
|
|
|
79,809 |
|
|
|
29,161 |
|
Repayment of debt |
|
|
(77,459 |
) |
|
|
(182,558 |
) |
|
|
(312,355 |
) |
|
|
(111,220 |
) |
Payment of dividends |
|
|
(14,355 |
) |
|
|
(20,000 |
) |
|
|
(304,577 |
) |
|
|
|
|
Proceeds from unsecured lines of credit |
|
|
|
|
|
|
|
|
|
|
94,200 |
|
|
|
96,500 |
|
Repayment of unsecured lines of credit |
|
|
|
|
|
|
|
|
|
|
(99,200 |
) |
|
|
(109,702 |
) |
Proceeds from notes payable to affiliates |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,633 |
|
Payment of financing costs |
|
|
|
|
|
|
(3,425 |
) |
|
|
(2,346 |
) |
|
|
(1,102 |
) |
Refundable entrance fees: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from refundable entrance fees |
|
|
1,513 |
|
|
|
2,530 |
|
|
|
|
|
|
|
|
|
Refunds of entrance fees |
|
|
(1,065 |
) |
|
|
(1,670 |
) |
|
|
|
|
|
|
|
|
Payment of swap termination |
|
|
|
|
|
|
(14,065 |
) |
|
|
|
|
|
|
|
|
Proceeds from issuance of common stock, net of underwriters discount |
|
|
151,269 |
|
|
|
500 |
|
|
|
|
|
|
|
|
|
Costs incurred related to initial public offering |
|
|
(6,434 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Capital contributions from controlling shareholder |
|
|
|
|
|
|
196,790 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities |
|
|
107,469 |
|
|
|
446,858 |
|
|
|
(544,469 |
) |
|
|
(85,730 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents |
|
|
17,931 |
|
|
|
(27,107 |
) |
|
|
30,390 |
|
|
|
54,296 |
|
Cash and cash equivalents at beginning of period |
|
|
59,751 |
|
|
|
86,858 |
|
|
|
56,468 |
|
|
|
2,172 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
$ |
77,682 |
|
|
$ |
59,751 |
|
|
$ |
86,858 |
|
|
$ |
56,468 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-7
BROOKDALE SENIOR LIVING INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued) AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
COMBINED STATEMENTS OF CASH FLOWS
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brookdale |
|
|
|
|
|
|
Senior Living |
|
|
Brookdale Facility Group |
|
|
|
Inc. |
|
|
(Predecessor Company) |
|
|
|
For the Period from |
|
|
For the Period from |
|
|
For the Years Ended |
|
|
|
October 1, 2005 to |
|
|
January 1, 2005 to |
|
|
December 31, |
|
|
|
December 31, |
|
|
September 30, |
|
|
|
|
|
|
|
|
|
2005 |
|
|
2005 |
|
|
2004 |
|
|
2003 |
|
Supplemental Disclosure of Cash Flow Information: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest paid |
|
$ |
12,896 |
|
|
$ |
32,896 |
|
|
$ |
61,844 |
|
|
$ |
25,656 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes paid |
|
$ |
259 |
|
|
$ |
2,377 |
|
|
$ |
836 |
|
|
$ |
149 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reorganization costs paid |
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
10,846 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Write-off of fully amortized intangible asset |
|
$ |
3,815 |
|
|
$ |
4,403 |
|
|
$ |
|
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Write-off of deferred costs |
|
$ |
702 |
|
|
$ |
453 |
|
|
$ |
|
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Schedule of Noncash Operating,
Investing and Financing Activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In connection with net operating lease transactions
and property acquisitions assets acquired and
liabilities assumed were as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment excluding
write-off of accumulated depreciation totaling
$9,577 in 2003 |
|
$ |
164,903 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
415,761 |
|
Cash and investments restricted, current |
|
|
|
|
|
|
|
|
|
|
1,300 |
|
|
|
14,023 |
|
Accounts receivable assumed |
|
|
|
|
|
|
|
|
|
|
47 |
|
|
|
|
|
Prepaid expenses and other assumed |
|
|
5,157 |
|
|
|
|
|
|
|
22 |
|
|
|
|
|
Other asset assumed |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
485 |
|
Lease security deposits redeemed |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(156,787 |
) |
Deferred costs paid by lessor |
|
|
|
|
|
|
|
|
|
|
112 |
|
|
|
|
|
Accrued real estate taxes assumed |
|
|
|
|
|
|
|
|
|
|
(454 |
) |
|
|
|
|
Trade accounts payable assumed |
|
|
|
|
|
|
|
|
|
|
(117 |
) |
|
|
|
|
Tenant refundable entrance fees and security
deposits assumed |
|
|
|
|
|
|
|
|
|
|
(1,036 |
) |
|
|
|
|
Other current liabilities assumed |
|
|
|
|
|
|
|
|
|
|
(139 |
) |
|
|
|
|
Debt assumed |
|
|
(119,775 |
) |
|
|
|
|
|
|
|
|
|
|
(274,641 |
) |
Accrued interest assumed |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,088 |
) |
Other liabilities |
|
|
7,215 |
|
|
|
|
|
|
|
|
|
|
|
2,247 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash paid (received) |
|
$ |
57,500 |
|
|
$ |
|
|
|
$ |
(265 |
) |
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidation of the development properties
pursuant to FIN 46R (note 2): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment |
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
300,405 |
|
Other assets assumed |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,789 |
|
Investment certificates restricted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(58,484 |
) |
Development fees receivable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(9,000 |
) |
Reimbursable development costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(42,584 |
) |
Debt assumed |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(191,543 |
) |
Accrued interest assumed |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,912 |
) |
Accrued real estate taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(768 |
) |
Security deposits assumed |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,415 |
) |
Other liabilities assumed |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,488 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash paid |
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment in unconsolidated ventures, net purchase
of venture partners interest in GFB-AS Investors,
LLC Other assets acquired |
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
12,641 |
|
Investment in unconsolidated ventures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,926 |
) |
Minority interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(182 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash paid |
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
10,533 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reclassification of property, plant and equipment to
investment in unconsolidated ventures in connection
with formation of Brookdale Senior Housing, LLC, net. |
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
15,229 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to consolidated and combined financial statements.
F-8
BROOKDALE SENIOR LIVING INC. AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS
(In thousands)
1. Organization
Brookdale Senior Living Inc. (BSL) was formed as a Delaware corporation on June 28, 2005.
Under the Certificate of Incorporation, the Company was initially authorized to issue up to 5,000
common shares and 5,000 of preferred shares. On September 30, 2005, our Certificate of
Incorporation was amended to authorize up to 200,000 common shares and 50,000 preferred shares. We
provide services to the elderly through facilities located in urban and suburban areas of major
markets in the United States.
On September 30, 2005, the holders of all equity shares or membership interests in Brookdale
Living Communities, Inc. (BLC), Alterra Healthcare Corporation (Alterra), FIT REN LLC (FIT
REN) and Fortress CCRC Acquisition LLC (Fortress CCRC) (collectively all such entities are
referred to as the Brookdale Facility Group) contributed their ownership interests to BSL for
common shares of BSL. Simultaneously with the formation transaction, FIT II, as defined below,
contributed its membership interest in FIT REN to FEBC in exchange for common shares of BSL. A
summary of the common shares issued by BSL for the respective interests is as follows:
|
|
|
|
|
|
|
|
|
BLC
|
|
|
|
|
|
|
20,000 |
|
Alterra
|
|
|
18,000 |
|
|
|
|
|
FIT REN
|
|
|
11,750 |
|
|
|
29,750 |
|
|
|
|
|
|
|
|
|
|
Fortress CCRC
|
|
|
|
|
|
|
8,250 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
58,000 |
|
|
|
|
|
|
|
|
|
|
On November 22, 2005, we consummated our initial public offering of 12,732,800 shares of
common stock, par value $0.01 per share, consisting of 8,560,800 primary shares (including
1,660,800 shares pursuant to the option granted by us to the Underwriters to purchase up to an
additional 1,660,800 shares of common stock to cover over-allotments) and 4,172,000 shares sold by
the selling stockholders. We did not receive any proceeds from the shares sold by the selling
stockholders. We received net proceeds of approximately $144.8 million, after deducting an
aggregate of $16.9 million in underwriting discounts and commissions paid to the underwriters and
an estimated $6.4 million in other direct expenses incurred in connection with the offering.
Prior to the merger transaction described above, Fortress Investment Group (FIG) controlled
BLC, Alterra, FIT REN and Fortress CCRC through its ability to exercise voting, financial and
investment control over each of the entities through contractual control relationships with and
investment advisory agreements over the various entities that own the majority of BLC, Alterra, FIT
REN and Fortress CCRC.
Ownership interests in BLC and Alterra representing all interests in the merger not controlled
by FIG (Non-FIG Shareholders owned approximately 10.1 million and 4.8 million shares of BLC and
Alterra, respectively, collectively 14.9 million of the above shares of common stock representing
50.5% and 26.7% of BLC and Alterra, respectively, collectively 25.7% of the shares outstanding in
BSL) were adjusted for financial reporting purposes to the fair value as if their ownership
interests in BLC and Alterra were purchased by BSL as of September 30, 2005. This results in
partial step-up to the fair value in the assets, liabilities and equity of BSL.
The following table summarizes the step-up in basis to reflect the fair value adjustments
relating to the ownership interests of the Non-FIG Shareholders.
F-9
BROOKDALE
SENIOR LIVING INC. AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS
(In thousands)
|
|
|
|
|
|
|
Fair Value |
|
|
|
Adjustment |
|
Property, plant and equipment, net |
|
$ |
176,013 |
|
Deferred costs |
|
|
(2,004 |
) |
Investment in unconsolidated ventures |
|
|
(217 |
) |
Goodwill |
|
|
56,686 |
|
|
|
|
|
Total assets |
|
$ |
230,478 |
|
|
|
|
|
Deferred gains |
|
$ |
(60,262 |
) |
Deferred lease liability |
|
|
(12,487 |
) |
Deferred tax liability |
|
|
41,689 |
|
|
|
|
|
Total liabilities |
|
|
(31,060 |
) |
Stockholders equity |
|
|
261,538 |
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
230,478 |
|
|
|
|
|
The fair value adjustment to stockholders equity was calculated as the difference between the
historical carrying value of Non-FIG shareholders in BLC and Alterra and their estimated fair value
as of September 30, 2005. The fair value was based upon the total number of shares issued by BSL to
the Non-FIG
F-10
BROOKDALE SENIOR LIVING INC. AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS
(In thousands)
Shareholders and valued at the offering price of $19 per share and allocated to BLC and Alterra
based upon the fair value of underlying assets and liabilities. Current assets, certain long-term
assets, current liabilities, long-term debt and certain long-term liabilities were valued at their
historical costs since fair value approximated their costs. Property, plant and equipment, deferred
costs, goodwill, deferred gains and deferred lease liability were valued based upon our accounting
policies with regards to these asset and liability categories. Fair value for property, plant and
equipment was determined utilizing discounted cash flows derived from the operations of the
facilities owned or leased within each company. The discount rates and cap rates used in the
valuations are deemed by management to represent current market rates. Deferred costs, deferred
gains and deferred lease liability were deemed to have no fair value since there is no future
benefit or costs associated with these accounts.
|
|
|
|
|
|
|
Total |
|
|
|
Equity |
|
Contribution from Brookdale Facility Group |
|
$ |
231,645 |
|
Reclass of minority interest to equity in connection with combination |
|
|
20,412 |
|
Minority step-up in basis |
|
|
261,538 |
|
|
|
|
|
Stockholders equity at September 30, 2005 |
|
$ |
513,595 |
|
|
|
|
|
In June 2005, prior to the formation of BSL, FIT II purchased 50% of the membership
interests held by minority members for $50.0 million. In connection with the purchase Alterra
recorded a step-up in basis of assets and liabilities related to the purchase to reflect their fair
values.
The combined financial statements include the accounts of Brookdale Living Communities, Inc,
(BLC) a wholly-owned subsidiary of Fortress Brookdale Acquisition LLC, (FBA) and effective
December 1, 2003, Alterra Healthcare Corporation (Alterra or Successor Alterra), a wholly-owned
subsidiary of FEBC ALT Investors, LLC (FEBC), effective April 5, 2005, Fortress CCRC Acquisition
LLC (Fortress CCRC), a wholly-owned subsidiary of Fortress Investment Trust II (FIT II) and
effective June 21, 2005, FIT REN LLC (FIT REN), a wholly-owned subsidiary of FIT II (collectively
referred to as the Brookdale Facility Group). All entities are indirectly controlled by
affiliates of FIG and as such are presented on a combined basis due to their common control.
These combined statements are presented on a combined basis due to that fact that FIG
controlled each of BLC, Alterra, Fortress CCRC and FIT REN through its voting, financial and
investment control over Fortress Registered Investment Trust (FRIT) and FIT II. FRIT owned 50.51%
of FBA, which owned 100% and 90.1% of BLC as of December 31, 2004 and August 2005, respectively.
FIT II owned 100% of each of Fortress CCRC, FIT REN and FIT-ALT Investor LLC (FIT-ALT), which
owned 73.49% of FEBC, the indirect parent of Alterra, as of August 2005 (as of December 31, 2004,
FIT II owned 50% of FEBC and had the right to appoint a majority of the members of the FEBC board).
FIG exercises control over FRIT and FIT II through contractual control relationships with, and
investment advisory control over, each of FRIT and FIT II. FRIT and FIT II are wholly-owned
subsidiaries of Fortress Investment Fund (FIF) and Fortress Investment Fund II (FIF II),
respectively. Pursuant to various agreements, Fortress Fund MM LLC (Fund MM) and Fortress Fund MM
II LLC (Fund MM II), as managing member of FIF and FIF II, respectively, have the full,
exclusive and absolute right, power and authority to manage and control each of FIF and FIF II,
and the property, assets, affairs, and business thereof. In addition, the formulation of
investment policy of FIF and FIF II is vested exclusively in each of Fund MM and Fund MM II, and
any and all rights, including voting rights, pertaining to any Portfolio Investments (as defined
in the agreements) may be exercised only by each of Fund MM and Fund MM II. In addition, pursuant
to these agreements, the control vested in each of Fund MM and Fund MM II is irrevocably delegated
to FIG, which serves as the managing member of each of these funds. Finally, FIG, through its
wholly-owned subsidiary, FIG Advisors LLC, further exercises control over each of FRIT and FIT II
in its capacity as investment advisor of each of these funds.
F-11
BROOKDALE SENIOR LIVING INC. AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS
(In thousands)
As set forth in the preceding paragraphs, since FIG controls more than 50 percent of the
voting ownership interest of BLC, Alterra, Fortress CCRC and FIT REN, pursuant to EITF Opinion No.
02-5 Definition of Common Control in relation to FASB Statement No. 141, the Company is
presenting combined financial statements.
A summary of the changes in total owners equity and minority interests from December 31, 2004
to September 30, 2005 prior to the contribution to BSL is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
|
|
|
Owners' |
|
|
Minority |
|
|
|
|
|
|
Equity |
|
|
Interests |
|
|
Total |
|
Balance at December 31, 2004 |
|
$ |
40,091 |
|
|
$ |
31,363 |
(1) |
|
$ |
71,454 |
|
Dividends |
|
|
(34,355 |
) |
|
|
|
|
|
|
(34,355 |
) |
Purchase of non-controlling interest in Alterra |
|
|
50,000 |
|
|
|
(2,543 |
) |
|
|
47,457 |
|
Combination of Fortress CCRC LLC and FIT REN LLC |
|
|
199,423 |
|
|
|
|
|
|
|
199,423 |
|
Issuance of stock in BLC |
|
|
|
|
|
|
500 |
|
|
|
500 |
|
Vesting of restricted shares |
|
|
6,399 |
|
|
|
4,747 |
|
|
|
11,146 |
|
Allocation to minority interest in connection with stock grant |
|
|
(2,717 |
) |
|
|
2,717 |
|
|
|
|
|
Loss from continuing operations |
|
|
(26,402 |
) |
|
|
(16,575 |
) |
|
|
(42,977 |
) |
Discontinued operations |
|
|
(128 |
) |
|
|
483 |
|
|
|
355 |
|
Unrealized loss on derivatives |
|
|
(666 |
) |
|
|
(280 |
) |
|
|
(946 |
) |
|
|
|
|
|
|
|
|
|
|
Balance at September 30, 2005 prior to contribution to BSL |
|
$ |
231,645 |
|
|
$ |
20,412 |
|
|
$ |
252,057 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Reconciliation to December 31, 2004 combined balance sheet: |
|
|
|
|
|
Minority interest per above |
|
$ |
31,363 |
|
Minority interest related to unconsolidated joint ventures |
|
|
36 |
|
|
|
|
|
Minority interest at December 31, 2004 |
|
$ |
31,399 |
|
|
|
|
|
Predecessor Presentation
BLC
BLC was incorporated in Delaware on September 4, 1996 and commenced operations upon completion
of its initial public offering which closed on May 7, 1997. During the year ended December 2000,
FBA acquired the outstanding stock of BLC in an all cash transaction and Health Partners, a Bermuda
exempted partnership (Health Partners) agreed to contribute its convertible subordinated note
originally due 2009 in exchange for stock of FBA. FBA was owned by FRIT, Health Partners, Fortress
Brookdale Investment Fund LLC, and management prior to September 30, 2005. As of December 31, 2004,
BLC owned or leased 49 facilities and managed or served as management consultant for 19 facilities
for third party and affiliated owners.
FBA sold 100% of the common stock of the predecessor to BLC, which was also known as Brookdale
Living Communities, Inc., or Old Brookdale, to Provident Senior Living Trust (Provident) on
October 19,
F-12
BROOKDALE SENIOR LIVING INC. AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS
(In thousands)
2004. Prior to the sale, Old Brookdale distributed certain assets and liabilities to a newly formed
subsidiary which was later renamed Brookdale Living Communities, Inc. For financial reporting
purposes our operations include that of Old Brookdale prior to and BLC subsequent to the Provident
transaction.
Alterra
Substantially all of the membership interests in FEBC were held by FIT-ALT, a wholly-owned
subsidiary of FIT II, Emeritus Corporation (Emeritus), and NW Select, LLC prior to September 30,
2005. Alterra owns and operates assisted living residences. As of December 31, 2004, the Successor
Alterra operated and managed 300 residences located in 21 states throughout the United States.
On November 26, 2003, a U.S. Bankruptcy Court entered an order confirming Alterras Second
Amended Plan of Reorganization. Alterra executed an Agreement and Plan of Merger (Merger
Agreement) with FEBC, pursuant to which FEBC would acquire 100% of the common stock of the Company
upon emergence from the Chapter 11 bankruptcy proceeding. Pursuant to the Merger Agreement, FEBC
would pay Successor Alterra $76.0 million of merger consideration, which may be adjusted downward
in certain circumstances. FEBC was capitalized with $76.0 million including (i) a $15.0 million
senior loan to FEBC from an affiliate of FIT II and (ii) $61.0 million of aggregate equity
contributions. FIT II provided approximately 75% of the equity investment to FEBC and is entitled
to appoint a majority of the directors of Alterra. Emeritus Corporation and NW Select LLC provided
the remaining equity capital to FEBC and is entitled to appoint one director.
Alterra emerged from bankruptcy on December 4, 2003 (the Effective Date).
Settlement between Alterra and the committee of unsecured creditors was finalized and approved
by the Bankruptcy Court on December 29, 2004, for a total fixed distributable amount of $2.45
million. Payment of the settlement will be made when all unsecured claims are determinable and
liquidated. This settlement was included in the fresh start adjustments recognized in 2004 as an
increase in current liabilities and an increase in property, plant and equipment.
On the Effective Date, Alterra adopted fresh start accounting pursuant to the guidance
provided by the American Institute of Certified Public Accountants Statement of Position (SOP)
90-7, Financial Reporting by Entities in Reorganization Under the Bankruptcy Code. For financial
reporting purposes, Alterra adopted the provisions of fresh start accounting effective December 1,
2003. In accordance with the principles of fresh start accounting, Alterra has adjusted its assets
and liabilities to their fair values as of December 1, 2003. Alterras reorganization value was
determined to be equal to the cash amount paid for all of the outstanding common stock of Alterra
plus the post-emergence liabilities existing at the reorganization date. To the extent the fair
value of its tangible and identifiable intangible assets net of liabilities exceeded the
reorganization value, the excess was recorded as a reduction of the amounts allocated to property
and equipment and leasehold intangibles.
F-13
BROOKDALE SENIOR LIVING INC. AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS
(In thousands)
Alterras condensed consolidated balance sheet reflecting the application of fresh start
accounting as of December 1, 2003 is summarized as follows ($ in 000s):
|
|
|
|
|
Assets |
|
|
|
|
Current assets: |
|
|
|
|
Cash and cash equivalents |
|
$ |
57,972 |
|
Accounts receivable, net |
|
|
8,014 |
|
Assets held for sale |
|
|
52,537 |
|
Prepaid expenses and supply inventory |
|
|
15,446 |
|
Other current assets |
|
|
8,881 |
|
|
|
|
|
Total current assets |
|
|
142,850 |
|
|
|
|
|
Property and equipment, net |
|
|
392,298 |
|
Other assets |
|
|
17,556 |
|
|
|
|
|
Total assets |
|
$ |
552,704 |
|
|
|
|
|
Current liabilities: |
|
|
|
|
Current installments of long-term obligations |
|
$ |
68,951 |
|
Current debt maturities on assets held for sale |
|
|
49,214 |
|
Accounts payable |
|
|
4,880 |
|
Accrued expenses |
|
|
74,777 |
|
Other liabilities |
|
|
12,381 |
|
|
|
|
|
Total current liabilities |
|
|
210,203 |
|
|
|
|
|
Long-term obligations, less current installments |
|
|
264,256 |
|
Other long-term liabilities |
|
|
2,245 |
|
|
|
|
|
Total liabilities |
|
|
476,704 |
|
|
|
|
|
Stockholders equity |
|
|
76,000 |
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
552,704 |
|
|
|
|
|
In June 2005, FIT II purchased 50% of the membership interests held by Emeritus and NW Select,
LLC for $50.0 million. In connection with the purchase Alterra recorded a step-up in the basis of
assets and liabilities related to the purchase to reflect their fair values. A summary of the
adjustment is as follows:
|
|
|
|
|
Property, plant and equipment |
|
$ |
9,964 |
|
Operating leases |
|
|
31,730 |
|
Deferred costs and other, net |
|
|
(645 |
) |
|
|
|
|
Total Assets |
|
$ |
41,049 |
|
|
|
|
|
Deferred gains |
|
|
(5,142 |
) |
Deferred lease liability |
|
|
(1,266 |
) |
|
|
|
|
Purchase of minority interest |
|
|
(2,543 |
) |
Total liabilities |
|
|
(8,951 |
) |
|
|
|
|
Equity |
|
|
50,000 |
|
|
|
|
|
Total liabilities and equity |
|
$ |
41,049 |
|
|
|
|
|
F-14
BROOKDALE SENIOR LIVING INC. AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS
(In thousands)
Fortress CCRC Portfolio
On April 5, 2005, an affiliate of FIT II, Fortress CCRC, purchased eight facilities for a
combined purchase price of $210.5 million, including closing costs and including the assumption of
$24.4 million, of refundable entrance fee obligations, which were allocated $199.5 million, to real
estate and $11.0 million, to lease intangibles.
Prudential Portfolio
On June 21, 2005, FIT REN purchased eight facilities for an aggregate of $258.0 million,
including closing costs, which was allocated as follows: $251.9 million to real estate and $6.1
million to lease intangibles. In connection with the purchase, FIT REN obtained $151.4 million of
first mortgage financing. Prior to the acquisition, FIT REN entered into a $170.0 million forward
swap of which $151.0 million was attributed to the eight facilities. At closing FIT REN terminated
$151.0 million of the forward swap and incurred a loss of $2.4 million. The loss is included in
other comprehensive loss and will be amortized as an adjustment to interest expense over the term
of the hedged debt.
On July 22, 2005 FIT REN acquired a ninth facility for $27.9 million located in Santa Monica,
CA. At closing, FIT REN terminated the remaining $19.0 million forward swap and incurred a loss of
$0.2 million which will be included in other comprehensive income and amortized as an adjustment to
interest expense over the term of the hedged debt.
2. Summary of Significant Accounting Policies
Basis of Presentation
The accompanying consolidated and combined financial statements have been prepared in
accordance with U.S. generally accepted accounting principles (GAAP). All significant
intercompany balances and transactions have been eliminated.
The financial statements of Brookdale Facility Group (Predecessor Company) are presented on a
combined basis, in accordance with GAAP for the periods of January 1, 2005 through September 30,
2005 and for the years ended December 31, 2004 and 2003. For financial reporting purposes the
non-controlling shareholders or members (ownership interests other than those controlled by FIG)
have been presented as minority interest. Upon consummation of the proposed formation transaction,
the minority interests were consolidated as shareholders of BSL and their interest reflected at
fair value in accordance with SFAS No. 141 Business Combinations.
Principles of Consolidation
In December 2003, the Financial Accounting Standards Board (FASB) issued a revised
Interpretation No. 46, Consolidation of Variable Interest Entities, an interpretation of ARB No. 51
(FIN 46R). This Interpretation addresses the consolidation by business enterprises of primary
beneficiaries in variable interest entities (VIE) as defined in the Interpretation. A company
that holds variable interests in an entity will need to consolidate the entity if its interest in
the VIE is such that it will absorb a majority of the VIEs losses and/or receive a majority of
expected residual returns, if they occur. We elected to adopt FIN 46R as of December 31, 2003 and
accordingly, consolidated the entities as of December 31, 2003 in the accompanying financial
statements.
On March 1, 2005 and December 30, 2005, we obtained legal title to four VIEs (The Meadows of
Glen Ellyn, The Heritage of Raleigh, Trillium Place and The Hallmark of Creve Coeur facilities) and
one VIE (the Hallmark of Battery Park City), respectively. The five VIEs were previously
consolidated pursuant to FIN 46R, the legal acquisition of the facilities had minimal accounting
impact.
F-15
BROOKDALE SENIOR LIVING INC. AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS
(In thousands)
|
|
|
|
|
Facilities |
|
Total Units |
|
|
|
(Unaudited) |
|
The Meadows of Glen Ellyn. |
|
|
234 |
|
The Heritage of Raleigh |
|
|
219 |
|
The Hallmark, Battery Park City |
|
|
217 |
|
Trillium Place |
|
|
216 |
|
The Hallmark of Creve Coeur |
|
|
218 |
|
|
|
|
|
|
|
|
1,104 |
|
|
|
|
|
Investment in Unconsolidated Ventures
The equity method of accounting has been applied in the accompanying financial statements with
respect to our investment in unconsolidated ventures that are not considered VIEs as we do not
possess a controlling financial interest (note 3).
New Accounting Pronouncements
In December 2004, the FASB issued Statement of Financial Accounting Standards (SFAS) No. 123
(revised), Share-Based Payment, which addresses the accounting for transactions in which an entity
exchanges its equity instruments for goods or services, with a primary focus on transactions in
which an entity obtains employee services in share-based payment transactions. SFAS No. 123R is a
revision to SFAS No. 123 and supersedes Accounting Principles Board (APB) Opinion No. 25,
Accounting for Stock Issued to Employees, and its related implementation guidance. This Statement
will require measurement of the cost of employee services received in exchange for stock
compensation based on the grant-date fair value of the employee stock options. Incremental
compensation costs arising from subsequent modifications of awards after the grant date must be
recognized. This Statement will be effective for us as of January 1, 2006. We adopted SFAS 123R in
connection with the granting of our predecessors initial stock compensation grant of restricted
stock effective August 2005 (note 15).
In June 2005, the FASB issued EITF Issue No. 04-05, Determining Whether a General Partner, or
the General Partners as a Group, Controls a Limited Partnership or Similar Entity When the Limited
Partners Have Certain Rights (EITF 04-05). EITF 04-05 provides guidance in determining whether a
general partner controls a limited partnership that is not a VIE and thus should consolidate the
limited partnership. The effective date is June 29, 2005, for all new limited partnerships and
existing limited partnerships for which the partnership agreements are modified and no later than
the beginning of the first reporting period in fiscal years beginning after December 15, 2005 for
all other limited partnerships. We adopted EITF 04-05 effective January 1, 2006 and do not expect
it to have a significant impact on our consolidated financial statements.
Use of Estimates
The preparation of the consolidated and combined financial statements in accordance with GAAP
requires management to make estimates and assumptions that affect amounts reported and disclosures
of contingent assets and liabilities in the consolidated balance sheet and accompanying notes.
Actual results could differ from those estimates and assumptions.
Cash and Cash Equivalents
We consider all investments with an original maturity of three months or less to be cash
equivalents.
Accounts Receivable
Accounts receivable are reported net of an allowance for doubtful accounts, to represent our
estimate of the amount that ultimately will be realized in cash. The allowance for doubtful
accounts was $3.0 million, and $2.9 million as of December 31, 2005 and 2004, respectively. The
adequacy of our allowance for doubtful
F-16
BROOKDALE SENIOR LIVING INC. AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS
(In thousands)
accounts is reviewed on an ongoing basis, using historical payment trends, write-off experience,
analyses of receivable portfolios by payor source and aging of receivables, as well as a review of
specific accounts, and adjustments are made to the allowance as necessary.
Revenue Recognition
Resident Fee Revenue
Resident fee revenue is recorded when services are rendered and consists of fees for basic
housing, support services and fees associated with additional services such as personalized health
and assisted living care. Residency agreements are generally for a term of 30 days to one year.
Entrance Fees
Three facilities have residency agreements which require the resident to pay an upfront fee
prior to occupying the facility. Generally we have no further obligation to provide healthcare or
reduce the future monthly fee paid by the tenant. In two of our facilities a portion of the
entrance fee is refundable and a portion non-refundable. In the third facility the entrance fee is
refundable to the resident pro rata over a 67-month period.
The non-refundable portion of the entrance fee is recorded as deferred revenue and amortized
over the estimated stay of the resident. The refundable portion is generally refundable upon the
sale of the unit, or in certain agreements upon the resale of a comparable unit or 12 months after
the resident vacates the unit. All refundable amounts due to residents are classified as current
liabilities.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brookdale Senior Living Inc. |
|
|
|
December 31, 2005 |
|
|
|
Refundable |
|
|
Nonrefundable |
|
|
|
|
|
|
Current |
|
|
(Deferred |
|
|
|
|
|
|
Liabilities |
|
|
Revenue) |
|
|
Total |
|
Balance at October 1, 2005 |
|
$ |
25,257 |
|
|
$ |
682 |
|
|
$ |
25,939 |
|
Additions |
|
|
1,513 |
|
|
|
486 |
|
|
|
1,999 |
|
Other |
|
|
4,991 |
|
|
|
|
|
|
|
4,991 |
|
Amortization |
|
|
(3 |
) |
|
|
(12 |
) |
|
|
(15 |
) |
Refunds |
|
|
(1,065 |
) |
|
|
|
|
|
|
(1,065 |
) |
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2005 |
|
$ |
30,693 |
|
|
$ |
1,156 |
|
|
$ |
31,849 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brookdale Facility Group |
|
|
|
(Predecessor Company) |
|
|
|
September 30, 2005 |
|
|
|
Refundable |
|
|
Nonrefundable |
|
|
|
|
|
|
Current |
|
|
(Deferred |
|
|
|
|
|
|
Liabilities |
|
|
Revenue) |
|
|
Total |
|
Beginning balance in April 2005 (assumed at closing) |
|
$ |
24,397 |
|
|
$ |
|
|
|
$ |
24,397 |
|
Additions |
|
|
2,530 |
|
|
|
700 |
|
|
|
3,230 |
|
Amortization |
|
|
|
|
|
|
(18 |
) |
|
|
(18 |
) |
Refunds |
|
|
(1,670 |
) |
|
|
|
|
|
|
(1,670 |
) |
|
|
|
|
|
|
|
|
|
|
Balance at September 30, 2005 |
|
$ |
25,257 |
|
|
$ |
682 |
|
|
$ |
25,939 |
|
|
|
|
|
|
|
|
|
|
|
Management Fee Revenue
Management fee revenue is recorded as services provided to the owners of the facilities.
Revenues are determined by an agreed upon percentage of gross revenues (as defined).
F-17
BROOKDALE SENIOR LIVING INC. AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS
(In thousands)
Cash and Investments Restricted
Cash and investments restricted consist principally of deposits required by certain lenders
and lessors pursuant to the applicable agreement and consist of the following:
|
|
|
|
|
|
|
|
|
|
|
Brookdale |
|
|
Brookdale Facility |
|
|
|
Senior Living |
|
|
Group (Predecessor |
|
|
|
Inc. |
|
|
Group) |
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2005 |
|
|
2004 |
|
Current: |
|
|
|
|
|
|
|
|
Real estate taxes |
|
$ |
10,385 |
|
|
$ |
8,281 |
|
Tenant security deposits |
|
|
12,241 |
|
|
|
5,089 |
|
Replacement reserve and other |
|
|
14,688 |
|
|
|
3,139 |
|
Construction loan collateral |
|
|
|
|
|
|
4,019 |
|
|
|
|
|
|
|
|
Subtotal |
|
|
37,314 |
|
|
|
20,528 |
|
|
|
|
|
|
|
|
Non-current: |
|
|
|
|
|
|
|
|
Collateral deposit for interest rate swaps |
|
|
3,966 |
|
|
|
8,004 |
|
Insurance reserves |
|
|
17,633 |
|
|
|
17,918 |
|
Debt service reserves |
|
|
2,500 |
|
|
|
1,537 |
|
|
|
|
|
|
|
|
Subtotal |
|
|
24,099 |
|
|
|
27,459 |
|
|
|
|
|
|
|
|
Total |
|
$ |
61,413 |
|
|
$ |
47,987 |
|
|
|
|
|
|
|
|
Eight facilities located in Illinois are required to make escrow deposits under the Illinois
Life Care Facility Act. As of December 31, 2005 and 2004, required deposits were $13.5 million and
$8.5 million, respectively, all of which were made in the form of letters of credit.
Assets Held for Sale
We record an impairment loss on facilities held for sale whenever their carrying value cannot
be fully recovered through the estimated cash flows, including net sale proceeds. The amount of the
impairment loss recognized is the difference between the carrying value and the estimated fair
value less costs to sell. Our policy is to consider a facility to be held for sale when we have
committed to a plan to sell such facility and active marketing activity has commenced or it is
expected to commence in the near term. Depreciation is suspended during the period the assets are
held for sale.
Income Taxes
Income taxes are accounted for under the asset and liability approach which requires
recognition of deferred tax assets and liabilities for the differences between the financial
reporting and tax bases of assets and liabilities. A valuation allowance reduces deferred tax
assets when it is more likely than not that some portion or all of the deferred tax assets will not
be realized.
Fortress CCRC and FIT REN are limited liability companies and as such the liability for such
taxes is that of the members. Accordingly, for purposes of the combined statements, no provision
for Federal and state income taxes has been included for these entities.
Property, Plant and Equipment
Property, plant and equipment are carried at cost less accumulated depreciation. Expenditures for
ordinary maintenance and repairs are expensed to operations as incurred. Renovations and
improvements, which improve and/or extend the useful life of the asset are capitalized and
depreciated over their estimated useful life, or if the renovations or improvements are made with
respect to facilities subject to an operating lease, over the shorter of the estimated useful life
of the renovations or improvements, or the term of the operating
F-18
BROOKDALE SENIOR LIVING INC. AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS
(In thousands)
lease. Facility operating expenses excludes depreciation and amortization directly attributable to
the operation of the facility.
In accordance with SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived
Assets and Long-Lived Assets to Be Disposed, we will record impairment losses on long-lived assets
used in operations when events and circumstances indicate that the assets might be impaired and the
undiscounted cash flows estimated to be generated by those assets during the expected hold period
are less than the carrying amounts of those assets. Impairment losses will be measured as the
difference between carrying value and fair value of assets.
We allocate the purchase price of facilities to net tangible and identified intangible assets
acquired based on their fair values in accordance with the provisions SFAS No. 141, Business
Combinations. In making estimates of the fair values of the tangible and intangible assets for
purposes of allocating purchase price, we consider information obtained about each property as a
result of its pre-acquisition due diligence, marketing, leasing activities and independent
appraisals.
We allocate a portion of the purchase price to the value of leases acquired based on the
difference between the facilities valued with existing in-place leases adjusted to market rental
rates and the property valued as if vacant. Factors management considers in its analysis include an
estimate of carrying costs during the expected lease-up periods considering current market
conditions and costs to execute similar leases. In estimating carrying costs, management includes
estimates of lost rentals during the lease-up period and estimated costs to execute similar leases.
The value of in-place leases is amortized to expense over the remaining initial term of the
respective leases.
Depreciation is provided on a straight-line basis over the estimated useful lives of assets,
which are as follows:
|
|
|
|
|
Asset Category |
|
Estimated Useful Life |
|
Buildings and improvements |
|
40 years |
Leasehold intangibles and improvements |
|
1 - 18 years |
Furniture and equipment |
|
3 -- 7 years |
Resident lease intangibles |
|
1 - 2 years |
Deferred Costs
Deferred financing and lease costs are recorded in other assets and amortized on a
straight-line basis, which approximates the level yield method, over the term of the related debt
or lease.
Fair Value of Financial Instruments
Cash and cash equivalents, cash and investments-restricted and variable rate debt are
reflected in the accompanying consolidated balance sheets at amounts considered by management to
reasonably approximate fair value. Management estimates the fair value of its long-term fixed rate
debt using a discounted cash flow analysis based upon our current borrowing rate for debt with
similar maturities. As of December 31, 2005 and 2004, the fair value of fixed rate debt
approximates its book value.
Derivative Financial Instruments
In the normal course of business, we use a variety of financial instruments to manage or hedge
interest rate risk. We have entered into certain interest rate protection and swap agreements to
effectively cap or convert floating rate debt to a fixed rate basis, as well as to hedge
anticipated future financing transactions. All derivative instruments are recognized as either
assets or liabilities in the consolidated and combined balance sheet at fair value. The change in
mark-to-market of the value of the derivative is recorded as an adjustment to income or other
comprehensive income (loss) depending upon whether it has been designated and qualifies as part of
a hedging relationship.
F-19
BROOKDALE SENIOR LIVING INC. AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS
(In thousands)
We do not enter into derivative contracts for trading or speculative purposes. Furthermore, we
have a policy of only entering into contracts with major financial institutions based upon their
credit rating and other factors.
Goodwill
Goodwill relates to the minority step-up in basis in connection with the formation transaction
and FBAs acquisition of BLC in 2000 at December 31, 2005 and 2004, respectively. This cost is not
amortized and we perform an annual impairment test in accordance with SFAS No. 142, Goodwill and
Other Intangible Assets. We will record impairment losses on the goodwill acquired when events and
circumstances indicate that the asset might be impaired. Impairment losses are measured as the
difference between carrying value and fair value of our net assets.
As more fully described in note 11, we sold certain facilities to which we had allocated the
goodwill based upon the relative fair values at the point in time that the original goodwill arose.
Included in the deferred gain calculation is the write-off of $35,689 of goodwill associated with
the facilities sold.
Self-Insurance Liability Accruals
We are subject to various legal proceedings and claims that arise in the ordinary course of our
business. Although we maintain general liability and professional liability insurance policies for
our owned, leased and managed facilities under a master insurance program, our current policy
provides for deductibles of $1.0 million for each and every claim. As a result, we are self-insured
for most claims. In addition, we maintain a self-insured workers compensation program and a self
insured employee medical program, for amounts below excess loss coverage amounts, as defined. We
review the adequacy of our accruals related to these liabilities on an ongoing basis, using
historical claims, actual valuations, third party administrator estimates, consultants, advice form
legal counsel and industry data, and adjust accruals periodically. Estimated costs related to these
self-insurance programs are accrued based on known claims and projected claims incurred but not yet
reported. Subsequent changes in actual experience are monitored and estimates are updated as
information is available.
Dividend
On March 14, 2006, our Board of Directors declared a quarterly cash dividend of our common
stock of $0.35 per share, or an aggregate of $23.2 million for the quarter ended March 31, 2006.
The $0.35 per share dividend is payable on April 14, 2006 to holders of record of our common stock
on March 31, 2006. On December 15, 2005, our Board of Directors declared a quarterly cash dividend
of our common stock of $0.25 per share, or an aggregate of $16.5 million for the three months ended
December 31, 2005. The $0.25 per share dividend is payable on January 16, 2006 to holders of
record of our common stock on December 30, 2005.
On September 30, 2005, our board of directors declared a dividend of $0.25 per share of our
common stock, or an aggregate of $14.4 million, for the three months ended September 30, 2005,
which we paid on October 7, 2005.
In June 2005, prior to the formation of BSL, FIT II declared and paid a $20.0 million dividend
to FIG.
Comprehensive Income
SFAS No. 130, Reporting Comprehensive Income, establishes guidelines for the reporting and
display of comprehensive income and its components in financial statements. Comprehensive income
includes net income and all other non-owner changes in shareholders equity during a period
including unrealized gains and losses on equity securities classified as available-for-sale and
unrealized fair value adjustments on certain derivative instruments net of any related income tax
effect. Net loss equals comprehensive loss for the
F-20
BROOKDALE SENIOR LIVING INC. AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS
(In thousands)
years
ended December 31, 2004 and 2003. Comprehensive loss for the three months ended December 31,
2005 and nine months ended September 30, 2005 equals $22.1 million and $27.2 million, respectively.
Earnings Per Share
The company computes earnings per share in accordance with SFAS No. 128, Earnings Per Share.
SFAS No. 128 requires companies to compute earnings per share under two different methods, basic
and diluted, and present per share data for all periods in which statements of operations are
presented. Basic earnings per share is computed by dividing net income/(net loss) by the weighted
average number of shares of common stock outstanding. Diluted earnings per share are computed by
dividing net income/(net loss) by the weighted average number of common stock and common stock
equivalents outstanding. Common stock equivalents consist of restricted stock grants issued during
2005. Common stock grants are excluded from the computation of diluted earnings per share for the
period from October 1, 2005 to December 31, 2005 of their effect is anti-dilutive. The weighted
average restricted stock grants excluded from the calculations of diluted net loss per share were
2.1 million for the year ended December 31, 2005.
The following table provides a reconciliation of the numerators and denominators used in
calculating basic and diluted earnings per share for the period from October 1, 2005 to December
31, 2005:
|
|
|
|
|
Numerator: |
|
|
|
|
Net loss |
|
$ |
(24,456 |
) |
|
|
|
|
|
|
|
|
|
Denominator: |
|
|
|
|
Basic and diluted loss per share: |
|
|
|
|
Weighted average common shares outstanding |
|
|
59,710 |
|
|
|
|
|
Basic and diluted loss per share |
|
$ |
(0.41 |
) |
|
|
|
|
We have excluded the earnings (loss) per share data for the nine months ended September 30, 2005
and years ended December 31, 2004 and 2003. We believe these calculations are not meaningful to
investors due to the different ownership and legal structures (e.g., corporation and limited
liability companies) of the various entities prior to the combination transaction on September 30,
2005.
Advertising Costs
Advertising costs are expensed as incurred and were $1.6 million for the period from October
1, 2005 to December 31, 2005, $4.6 million for the nine months ended September 30, 2005 and $6.0
million and $2.1 million for the years ended December 31, 2004 and 2003, respectively.
Facility Leases
We, as lessee, make a determination with respect to each of the facility leases whether they
should be accounted for as operating leases or capital leases. We base our classification criteria
on estimates regarding the fair value of the leased facility, minimum lease payments, our effective
cost of funds, the economic life of the facility and certain other terms in the lease agreements.
Facilities under operating leases are accounted for in our statement of operations as lease expense
for actual rent paid plus or minus a straight-line adjustment for estimated minimum lease
escalators and amortization of deferred gains in situations where sale-leaseback transactions have
occurred. For facilities under capital lease and lease financing obligation arrangements, a
liability is established on our balance sheet and a corresponding long-term asset is recorded. In
addition, we amortize leasehold improvements purchased during the term of the lease over the
shorter of their economic life or the lease term. Sale lease back transactions are recorded as
lease financing obligations when the transactions include a form of continuing involvement, such as
purchase options.
F-21
BROOKDALE SENIOR LIVING INC. AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS
(In thousands)
All of our leases contain fixed or formula based rent escalators. To the extent that the
escalator increases are tied to a fixed index or rate, lease payments are accounted for on a
straight-line basis over the life of the lease. In addition, we recognize all rent-free or rent
holiday periods in operating leases on a straight-line basis over the leased term, including the
rent holiday period.
A summary of facility lease expense and the impact of straight-line adjustment and
amortization of deferred gains are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brookdale |
|
|
|
|
|
|
Senior Living |
|
|
Brookdale Facility Group |
|
|
|
Inc. |
|
|
(Predecessor Company) |
|
|
|
For the Period |
|
|
For the Period |
|
|
|
|
|
|
from October 1, |
|
|
from January 1, |
|
|
For the Years Ended |
|
|
|
2005 to |
|
|
2005 to |
|
|
December 31, |
|
|
|
December 31, |
|
|
September 30, |
|
|
|
|
|
|
|
|
|
2005 |
|
|
2005 |
|
|
2004 |
|
|
2003 |
|
Cash basis payment |
|
$ |
43,744 |
|
|
$ |
129,781 |
|
|
$ |
97,669 |
|
|
$ |
30,181 |
|
Straight-line expense |
|
|
5,895 |
|
|
|
17,857 |
|
|
|
4,588 |
|
|
|
1,102 |
|
Amortization of deferred gain |
|
|
(1,152 |
) |
|
|
(6,786 |
) |
|
|
(2,260 |
) |
|
|
(539 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Facility lease expense |
|
$ |
48,487 |
|
|
$ |
140,852 |
|
|
$ |
99,997 |
|
|
$ |
30,744 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sale Leaseback
Sale leaseback accounting is applied to transactions in which a residence is sold and leased
back from the buyer. Under sale leaseback accounting, we remove the property and related
liabilities from the balance sheet. Gain on the sale is deferred and recognized as a reduction of
rent expense for operating leases and a reduction of amortization expense for capital leases.
Reclassifications
Certain prior period amounts have been reclassified to conform to the current financial
statement presentation, with no effect on our consolidated financial position or results of
operations.
3. Investment in Unconsolidated Ventures
GFB-AS Investors, LLC
On January 30, 2001, BLC acquired a 45% interest in GFB-AS Investors, LLC (GFB), a Delaware
limited liability company, and GFB, in turn, acquired management contract rights, loans receivable,
and the equity interests in the general partners of various partnerships (the GC Property
Partnerships) previously owned or controlled by affiliates of Grand Court Lifestyles, Inc. Each GC
Property Partnership owns a senior housing facility (the GC Facilities).
The total initial investment in GFB was $12.8 million, of which our share was $5.7 million. On
September 7, 2002, GFB purchased a portion of the limited partners interests in 15 of the GC
Property Partnerships. The members contributed an additional $2.6 million to fund these purchases
of which the Companys share was $1.1 million. Our investment in GFB was funded from the proceeds
of a loan made by our majority shareholder which bore interest at 15% per annum. We accounted for
GFBs limited partner interests in the GC Property Partnerships under the equity method of
accounting.
On May 29, 2003, we purchased the remaining 55% interest in GFB for $10.5 million, all of
which was funded by additional loans made by the shareholders of FBA. The existing loan to the
majority shareholder was amended and restated in connection with the transaction and a restatement
fee (as defined) of $0.9 million incurred and included in interest expense in the accompanying
consolidated statement of operations.
F-22
BROOKDALE SENIOR LIVING INC. AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS
(In thousands)
We incurred interest totaling $1.1 million and $3.4 million on the shareholder loans for the
years ended December 31, 2004 and 2003, respectively.
F-23
BROOKDALE SENIOR LIVING INC. AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS
(In thousands)
For financial reporting purposes, the assets acquired and liabilities assumed, as well as the
results of operations of GFB subsequent to May 29, 2003, are included in our consolidated financial
statements. We accounted for our investment in GFB under the equity method prior to that date due
to lack of control. The portion of the purchase price allocated to GFBs assets is included in
other long-term assets in the accompanying combined balance sheets.
As of December 31, 2005, 2004 and 2003, we have management consulting and supervisory
agreements with 3, 3 and 19 GC Facilities, respectively, providing for a fee payable in the amount
of 2.8% of the gross revenues. Fees from the GC Facilities totaled $0.1 million for the three
months ended December 31, 2005, $0.3 million for the nine months ended September 30, 2005 and $0.8
million and $2.4 million for the years ended December 31, 2004 and 2003, respectively.
During the three months ended March 31, 2004, 14 GC Property Partnerships in which GFB had
general and limited partnership interests, sold the facilities to Ventas, Inc. (note 9). Upon the
sale of the 14 GC Facilities and one additional GC Facility, we received approximately $9.2 million
from our investment in loans receivable and $4.0 million from our general and limited partnership
interests. We did not recognize any gain or loss related to these transactions.
Brookdale Senior Housing, LLC
On November 27, 2002, we purchased The Heritage at Gaines Ranch, a 208-unit facility located
in Austin, Texas (Austin), The Heritage of Southfield, a 217-unit facility located in Southfield,
Michigan (Southfield), and The Devonshire of Mt. Lebanon, a 218-unit facility located in Mt.
Lebanon (Pittsburgh), Pennsylvania (Mt. Lebanon) which were developed and managed for third party
owners. The total purchase price included cash of $41 plus the assumption of all liabilities,
including $76.1 million of first mortgage loans and $13.4 million of mezzanine financing.
The first mortgage notes payable totaling $76.1 million were originally due September 26, 2002
and March 11, 2003. The mortgage loans were cross-collateralized and partially guaranteed by BLC.
Upon the non-payment of the mortgage loans due September 26, 2002, the first mortgage lender
declared an event of default and accelerated the due date on the remaining loan.
We reached an agreement with the first mortgage lender on August 8, 2003 to restructure the
first mortgage loans which gave us the right to payoff the first mortgage loans at an agreed upon
amount on or before December 31, 2003. For the period November 1, 2002, through August 8, 2003 the
lender retained all rental receipts and we paid certain of the facilities operating expenses. The
agreement also provided, among other things, for the first mortgage lender to forbear with respect
to the acceleration notices and interest to accrue on the loan balances at the stated rate of LIBOR
plus 3%. The mezzanine loans related to the Austin and Southfield facilities also matured on
September 26, 2002 and we reached an agreement with the subordinated lender to forbear on all
claims until February 1, 2004.
On September 30, 2003, we formed the Brookdale Senior Housing, LLC joint venture (Venture)
with a third party (Venture Partner) and effectively sold 75% of our interest in the Southfield
and Mt. Lebanon facilities. The Venture owns the Southfield and Mt. Lebanon facilities and provided
mezzanine financing for the Austin facility. The Venture was capitalized with $66.3 million of cash
of which $144 was contributed by us and the balance of $66.2 million from the Venture Partner in
the form of $35.8 million of equity and $30.3 million first mortgage financing. The first mortgage
loans are secured by the Southfield and Mt. Lebanon facilities payable interest only at the rate of
6.75% through September 30, 2008 and 7.25% through maturity on October 1, 2009. The difference
between the carrying amount of this investment and the value of the underlying equity is amortized
as an adjustment to earnings from unconsolidated joint ventures.
The Venture made a $12.7 million mezzanine loan to the Austin facility payable interest at the
rate of all available cash flow, as defined, and entitled the Venture to receive all appreciation
in the facility. In addition,
F-24
BROOKDALE SENIOR LIVING INC. AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS
(In thousands)
the Venture Partner made a first mortgage loan of $16.4 million secured by the Austin facility
and on the same terms as the Southfield and Mt. Lebanon first mortgage loans.
The Venture agreement provides that all operating cash flow is distributed to the Venture
Partner until they receive a 16% cumulative preferred return and then 60% to the Venture Partner
and 40% to us. Sale or refinancing proceeds are to be distributed first to the Venture Partner
until they receive their cumulative preferred return; second to the venture partner until they
receive the return of their contributed equity; and then 60% to the Venture Partner and 40% to us.
Additional capital contributions, if any, are to be contributed 75% by the Venture Partner and 25%
by us.
In connection with the sale of its interest in the Southfield and Mt. Lebanon facilities to
the Venture, we received net proceeds of $51.6 million, which resulted in a loss on the sale of
$24.5 million. The Company used the proceeds to repay the existing first mortgage and mezzanine
loans on the Southfield, Mt. Lebanon and Austin facilities and recognized a gain on extinguishment
of debt of $12.5 million, net of closing costs.
We manage the facilities for a fee equal to 5% of gross revenues. Under certain limited
circumstances the venture partner has the right to terminate the management agreement.
Combined summarized financial information of the unconsolidated joint ventures accounted for
using the equity method as of December 31, are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 |
|
|
2004 |
|
|
2003 |
|
Statement of Operations Data: |
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
$ |
11,179 |
|
|
$ |
10,701 |
|
|
$ |
3,977 |
|
|
|
|
|
|
|
|
|
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Facility operating |
|
|
8,897 |
|
|
|
8,162 |
|
|
|
2,047 |
|
Depreciation and amortization |
|
|
1,629 |
|
|
|
2,216 |
|
|
|
690 |
|
Interest expense |
|
|
2,049 |
|
|
|
2,049 |
|
|
|
522 |
|
Interest income |
|
|
(2,035 |
) |
|
|
(1,602 |
) |
|
|
(423 |
) |
Other expense |
|
|
|
|
|
|
81 |
|
|
|
168 |
|
|
|
|
|
|
|
|
|
|
|
Total expense |
|
|
10,540 |
|
|
|
10,906 |
|
|
|
3,004 |
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
639 |
|
|
$ |
(205 |
) |
|
$ |
973 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 |
|
|
2004 |
|
|
|
|
|
Balance Sheet Data: |
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
444 |
|
|
$ |
1,017 |
|
|
|
|
|
Mezzanine loan receivable |
|
|
12,739 |
|
|
|
12,739 |
|
|
|
|
|
Property, plant and equipment, net |
|
|
49,245 |
|
|
|
50,777 |
|
|
|
|
|
Other |
|
|
1,455 |
|
|
|
1,131 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
63,883 |
|
|
$ |
65,664 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses |
|
$ |
1,555 |
|
|
$ |
1,631 |
|
|
|
|
|
Long-term debt |
|
|
30,355 |
|
|
|
30,355 |
|
|
|
|
|
Members equity |
|
|
31,973 |
|
|
|
33,678 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and members equity |
|
$ |
63,883 |
|
|
$ |
65,664 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Members equity consists of: |
|
|
|
|
|
|
|
|
|
|
|
|
Invested capital |
|
$ |
35,973 |
|
|
$ |
35,973 |
|
|
|
|
|
Cumulative net income (loss) |
|
|
400 |
|
|
|
(239 |
) |
|
|
|
|
Cumulative distributions |
|
|
(4,400 |
) |
|
|
(2,056 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Members equity |
|
$ |
31,973 |
|
|
$ |
33,678 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-25
BROOKDALE SENIOR LIVING INC. AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS
(In thousands)
4. Property, Plant and Equipment
Property, plant and equipment consist of the following as of December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brookdale |
|
|
|
|
|
|
|
Facility |
|
|
|
Brookdale |
|
|
Group |
|
|
|
Senior Living |
|
|
(Predecessor |
|
|
|
Inc. |
|
|
Company) |
|
|
|
2005 |
|
|
2004 |
|
Land |
|
$ |
133,280 |
|
|
$ |
44,062 |
|
Buildings and improvements |
|
|
1,212,986 |
|
|
|
463,490 |
|
Furniture and equipment |
|
|
71,155 |
|
|
|
40,083 |
|
Resident and operating lease intangibles |
|
|
62,166 |
|
|
|
9,658 |
|
|
|
|
|
|
|
|
|
|
|
1,479,587 |
|
|
|
557,293 |
|
Accumulated depreciation and amortization |
|
|
(70,855 |
) |
|
|
(33,674 |
) |
|
|
|
|
|
|
|
Property, plant and equipment, net |
|
$ |
1,408,732 |
|
|
$ |
523,619 |
|
|
|
|
|
|
|
|
5. Assets Sold or Held for Sale
For the nine months ended September 30, 2005 and year ending December 31, 2004, five and
thirteen facilities were sold or disposed, none and two land parcels were sold and approximately
$0.8 million and $6.7 million in debt was repaid, respectively. As of December 31, 2005, we have
no assets held for sale. We have presented separately as discontinued operations in all periods,
the results of operations for all consolidated assets disposed of or held for sale.
The following table represents operating information included in the loss on discontinued
operations in the consolidated statements of operations are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brookdale Facility Group |
|
|
|
(Predecessor Company) |
|
|
|
For the Period |
|
|
|
|
|
|
from January 1, |
|
|
|
|
|
|
2005 to |
|
|
For the Years Ended |
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2005 |
|
|
2004 |
|
|
2003 |
|
Revenues |
|
$ |
4,676 |
|
|
$ |
15,265 |
|
|
$ |
2,669 |
|
Operating expenses |
|
|
5,642 |
|
|
|
16,533 |
|
|
|
3,059 |
|
|
|
|
|
|
|
|
|
|
|
Operating loss |
|
|
(966 |
) |
|
|
(1,268 |
) |
|
|
(390 |
) |
Loss on debt extinguishment |
|
|
|
|
|
|
|
|
|
|
(580 |
) |
Gain (loss) on sale or disposal of residences |
|
|
1,321 |
|
|
|
65 |
|
|
|
(102 |
) |
Benefit for income taxes |
|
|
|
|
|
|
481 |
|
|
|
429 |
|
|
|
|
|
|
|
|
|
|
|
Income (loss) on discontinued operations before
minority interest |
|
|
355 |
|
|
|
(722 |
) |
|
|
(643 |
) |
Minority interest |
|
|
(483 |
) |
|
|
361 |
|
|
|
321 |
|
|
|
|
|
|
|
|
|
|
|
Loss on discontinued operations |
|
$ |
(128 |
) |
|
$ |
(361 |
) |
|
$ |
(322 |
) |
|
|
|
|
|
|
|
|
|
|
6. Other Assets
Other assets are comprised of deferred financing costs, net, employee loan receivable (note
13), and other.
7. Debt
Line of Credit Agreement
As of December 31, 2005 and 2004, we had an available unsecured line of credit of $23.5
million and $18.6 million ($13.5 million and $8.6 million is only available for certain letters of
credit), and there were no borrowings outstanding. Borrowings under the line of credit accrue
interest at the prime rate plus 1.00% (prime rate 7.25% and 5.25% at December 31, 2005 and 2004).
We pay a quarterly fee of 1/8% per annum on the unused amounts under the lines of credit. Pursuant
to the terms of the credit agreement, we must maintain certain debt service coverage ratios. The
line of credit was terminated on February 10, 2006 (note 17).
F-26
BROOKDALE SENIOR LIVING INC. AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS
(In thousands)
As of December 31, 2005 and 2004, we had additional outstanding letters of credit totaling
$6.6 million and $3.3 million with other financial institutions to secure our obligations under
self-insured retention risks and required lease deposits. The total amount of letters of credit
outstanding as of December 31, 2005 and 2004 were $31.0 million and $15.7 million.
Long-term Debt, Capital Leases and Financing Obligations
Long-term debt, capital leases and financing obligations consist of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brookdale |
|
|
|
Brookdale |
|
|
Facility |
|
|
|
Senior |
|
|
Group |
|
|
|
Living |
|
|
(Predecessor |
|
|
|
Inc. |
|
|
Company) |
|
|
|
December 31, |
|
|
|
2005 |
|
|
2004 |
|
Mortgage notes
payable due 2008
through 2012 weighted
average interest at
rates of 5.55% in 2005
(weighted average
interest rate 6.42% in
2004) |
|
$ |
70,422 |
|
|
$ |
24,578 |
|
Mortgages payable, due
from 2005 through
2037; weighted average
interest rate of 9.12%
in 2005 (weighted
average interest rate
of 6.46% in 2004) |
|
|
74,704 |
|
|
|
75,903 |
|
$150,000 Series A and
$32,000 Series B
(repaid from initial
public offering
proceeds in November
2005) notes payable,
secured by development
properties, bearing
interest at LIBOR plus
3.05% and 5.60%,
respectively (weighted
average rate 3.50%),
payable in monthly
installments of
interest only, with an
initial maturity date
of April 1, 2008 and
50% guaranteed by
BLC(a) |
|
|
150,000 |
|
|
|
|
|
Construction and
mezzanine loans
payable secured by
development properties
consolidated pursuant
to FIN 46R bearing
interest at rates
ranging from LIBOR
plus 2.30% to LIBOR
plus 3.50% (floor of
5.50%) and
15.65%-19.50%,
respectively, payable
in monthly
installments and
$153,567 guaranteed by
BLC (b) |
|
|
|
|
|
|
179,248 |
|
Mortgages payable due
2012, weighted average
interest rate of
5.38%, payable
interest only through
June 2010 and payable
in monthly
installments of
principal and interest
through maturity in
June 2012 secured by
the FIT REN portfolio |
|
|
171,000 |
|
|
|
|
|
Mortgages payable due
2010, bearing interest
of LIBOR plus 3%,
payable in monthly
installments of
interest only until
April 2009 and payable
in monthly
installments of
principal and interest
through maturity in
April 2010, secured by
the Fortress CCRC
portfolio |
|
|
105,756 |
|
|
|
|
|
Variable rate
tax-exempt bonds
credit-enhanced by
Fannie Mae, due 2032
secured by the
Chambrel portfolio,
payable interest only
until maturity plus
required deposits to
sinking fund |
|
|
100,841 |
|
|
|
|
|
Capital and financing
lease obligation
payable through 2020;
weighted average
interest rate of
11.83% in 2005
(weighted average
interest rate of
11.48%) |
|
|
66,284 |
|
|
|
66,284 |
|
Mezzanine loan payable
to Brookdale Senior
Housing, LLC joint
venture with respect
to The Heritage at
Gaines Ranch facility,
payable to the extent
of all available cash
flow (as defined) |
|
|
12,739 |
|
|
|
12,739 |
|
Serial and term
revenue bonds maturing
serially from 2003
through 2013; interest
rate of 7.36% in 2004
(repaid January 2006) |
|
|
2,555 |
|
|
|
2,865 |
|
Notes payable to
former joint venture
partners bearing
interest rates at 9.0%. |
|
|
|
|
|
|
9,420 |
|
|
|
|
|
|
|
|
Total debt |
|
|
754,301 |
|
|
|
371,037 |
|
Less current portion |
|
|
132 |
|
|
|
3,888 |
|
|
|
|
|
|
|
|
Total long-term debt |
|
$ |
754,169 |
|
|
$ |
367,149 |
|
|
|
|
|
|
|
|
F-27
BROOKDALE SENIOR LIVING INC. AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS
(In thousands)
|
|
|
(a) |
|
The notes can be extended to two one-year terms based on meeting certain covenants. |
|
(b) |
|
Includes first mortgage and mezzanine loan payable to an affiliate of FIG with a
balance, including accrued long-term interest, of $51,238 and $14,458,
respectively, at December 31, 2004 originally due December 31, 2005. The first
mortgage loan was guaranteed by BLC and bore interest at LIBOR plus 2.70% payable
interest only monthly and net cash flow (as defined). The mezzanine loan accrued
interest at 19.5% payable at maturity.
In connection with the Provident transaction BLC posted $4,000 in an interest
bearing account as collateral for one construction loan maturing March 2005. Upon
completion of the refinancing the collateral was released. |
|
(c) |
|
Certain of our debt agreements require us to maintain financial ratios, including
debt service coverage and occupancy ratios and are guaranteed by us. |
The annual aggregate scheduled maturities of long-term debt obligations outstanding as of
December 31, 2005 are as follows:
|
|
|
|
|
Year Ending December 31, |
|
Amount |
|
2006 |
|
$ |
132 |
|
2007 |
|
|
71,233 |
|
2008 |
|
|
150,025 |
|
2009 |
|
|
17,851 |
|
2010 |
|
|
129,997 |
|
Thereafter |
|
|
385,063 |
|
|
|
|
|
|
|
$ |
754,301 |
|
|
|
|
|
Substantially all the property, plant and equipment has been pledged as collateral for the
outstanding debt, capital lease and financing obligations.
8. Derivative Financial Instruments
We recorded $37.3 million of interest rate swaps and $97.3 million of forward-starting
interest rate swaps when we consolidated the developmental facilities in accordance with FIN 46R on
December 31, 2003. Upon consolidation, we recorded a cumulative effect of a change in accounting
principle resulting in a loss of $13.2 million, net of income taxes, which was the fair value of
the swaps on the date of consolidation. Subsequent changes in the fair market of these derivative
instruments are recorded in the statement of operations.
Interest Rate Swaps
The interest rate swap agreement that converts $37.3 million of our floating-rate construction
debt to a fixed-rate basis of 5.19% through maturity on April 1, 2005. The market value of the
fair value hedge at December 31, 2004 was a liability of $.2 million, which is included in other
current liabilities.
Forward Interest Rate Swaps
We had four 10-year forward interest rate swaps to fix $97.3 million of forward interest rate
swaps at 7.03%-7.325% with a maturity date of August 2012 to March 2013. In May 2004, the Company
extended the termination dates to June 2006. The terms of the forward interest rate swaps required
the Company to pay a fixed-interest rate to the counterparties and to receive a variable rate from
the counterparties. The fair value of the forward interest rate swaps at December 31, 2004 was a
liability of $17.9 million. Included in cash and investments-restricted at December 31, 2004 is a
deposit of $8.0 million to collateralize our swap obligations.
On March 30, 2005, we terminated the $97.3 million forward interest rate swaps and incurred a
termination payment of $15.8 million, including accrued interest of $1.7 million, which was funded
in part by
F-28
BROOKDALE SENIOR LIVING INC. AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS
(In thousands)
a $10.0 million unsecured loan bearing interest payable monthly at prime plus 1% and principal
payable in quarterly installments of $.5 million commencing July 1, 2005 and maturing March 31,
2007. The loan was repaid in November 2005 from initial public offering proceeds.
Interest Rate Swaps
In March 2005, we entered into interest rate swaps with a notional amount of $182.0 million to
hedge floating rate debt where we pay an average fixed rate of 4.64% and receive 30-day LIBOR from
the counterparty. The interest rate swaps are comprised of a $145.0 million notional amount for
seven years and a $37.0 million notional amount for three years. In connection with the swaps, we
posted approximately $2.3 million as cash collateral, which was released March 10, 2006, with the
counterparty and are required to post additional cash collateral based on changes in the fair value
of the swaps. The swaps are recorded as cash flow hedges.
On March 28, 2005, we entered into a seven-year $70.0 million interest rate swap with Merrill
Lynch Capital Services, Inc., to hedge Alterras $72.2 million floating rate debt, pursuant to
which we pay a fixed rate of 4.70% and receive 30-day LIBOR. The interest rate swap is treated as
a cash flow hedge.
In March 2005, in connection with the proposed acquisition of the Prudential Portfolio, we
entered into a $170.0 million five-year forward interest rate swap to hedge the anticipated
floating-rate debt under which we paid 4.6375% and received 30-day LIBOR from the counterparty. In
connection with the acquisition of eight facilities in June 2005 and one facility in July 2005, we
obtained fixed-rate debt and terminated $151.0 million and $19.0 million of the forward interest
rate swap and paid $2.4 million and $0.2 million, respectively. The termination of the swap is
recorded as a component of other comprehensive loss and amortized as additional interest expense
over the term of the debt.
In December 2004, in connection with the acquisition of the Fortress CCRC Portfolio, we
entered into a $120.0 million three-year forward interest rate swap to hedge floating-rate debt
where we pay 3.615% and receive 30-day LIBOR from the counterparty. In connection with the
acquisition, we obtained $105.8 million of first mortgage debt. Accordingly, $105.8 million of the
interest rate swap is treated as a cash flow hedge with fair value adjustments recorded as a
component of other comprehensive income in the combined balance sheet and $12.2 million is marked
to market and recorded as an adjustment to earnings.
In connection with the purchase of the Chambrel Portfolio (note 16) we assumed interest rate
caps with an aggregate notional amount of $100.8 million, a strike price of 6.0% and a maturity
date of November/December 2007.
The fair value of the outstanding swaps are included in other current assets and other current
liabilities with the corresponding fair value included as a separate component of stockholders
equity.
For the three months ended December 31, 2005, nine months ended September 30, 2005 and for the
year ended December 31, 2004 an adjustment to interest expense
was recorded for $(0.1) million, $4.0
million and $3.2 million, respectively, the majority of which resulted from the change in the fair
value of interest rate and forward starting interest rate swaps not previously designated as
hedging instruments.
At December 31, 2005, we have interest rate swaps outstanding with an aggregate notional
amount of $370.0 million and a fair value of $4.0 million.
Interest Rate Caps
We had interest rate caps with notional amounts of approximately $62.3 million and approximately
$15.0 million and strike prices of 6.35% and 6.58% that expired at June 1, 2009 and December 1,
2004, respectively. The interest rate caps were assigned to Provident in October 2004. Pursuant
to the terms of our
F-29
BROOKDALE SENIOR LIVING INC. AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS
(In thousands)
lease with Provident, the floating rate adjustment we are required to pay is limited to the rate
under the assumed interest rate caps.
9. Accrued Expenses
Accrued expenses at December 31, comprise of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brookdale |
|
|
|
Brookdale |
|
|
Facility Group |
|
|
|
Senior Living |
|
|
(Predecessor |
|
|
|
Inc. |
|
|
Group) |
|
|
|
2005 |
|
|
2004 |
|
Accrued salaries and wages |
|
$ |
14,350 |
|
|
$ |
13,521 |
|
Accrued interest |
|
|
4,078 |
|
|
|
3,622 |
|
Accrued insurance reserves |
|
|
12,877 |
|
|
|
15,795 |
|
Accrued real estate taxes |
|
|
12,088 |
|
|
|
11,877 |
|
Accrued income taxes |
|
|
314 |
|
|
|
2,173 |
|
Accrued vacation |
|
|
6,169 |
|
|
|
5,406 |
|
Accrued professional fees |
|
|
3,045 |
|
|
|
2,936 |
|
Accrued lease payable |
|
|
7,202 |
|
|
|
6,614 |
|
Other |
|
|
25,269 |
|
|
|
15,389 |
|
|
|
|
|
|
|
|
Total |
|
$ |
85,392 |
|
|
$ |
77,333 |
|
|
|
|
|
|
|
|
10. Income Taxes
The (provision) benefit for income taxes is comprised of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brookdale |
|
|
|
|
|
|
Senior |
|
|
Brookdale Facility Group |
|
|
|
Living Inc. |
|
|
(Predecessor Company) |
|
|
|
For the Period |
|
|
For the Period |
|
|
|
|
|
|
from October 1, |
|
|
from January 1, |
|
|
|
|
|
|
2005 to |
|
|
2005 to |
|
|
For the Years Ended |
|
|
|
December 31, |
|
|
September 30, |
|
|
December 31, |
|
Federal: |
|
2005 |
|
|
2005 |
|
|
2004 |
|
|
2003 |
|
Current |
|
$ |
|
|
|
$ |
540 |
|
|
$ |
(5,032 |
) |
|
$ |
|
|
Deferred |
|
|
|
|
|
|
|
|
|
|
(2,895 |
) |
|
|
340 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
540 |
|
|
|
(7,927 |
) |
|
|
340 |
|
|
|
|
aa aaaa |
|
|
|
|
|
|
|
|
|
|
State: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
|
(150 |
) |
|
|
(293 |
) |
|
|
(2,368 |
) |
|
|
(127 |
) |
Deferred |
|
|
|
|
|
|
|
|
|
|
(335 |
) |
|
|
77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(150 |
) |
|
|
(293 |
) |
|
|
(2,703 |
) |
|
|
(50 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
(150 |
) |
|
$ |
247 |
|
|
$ |
(10,630 |
) |
|
$ |
290 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A reconciliation of the (provision) benefit for income taxes to the amount computed at the
U.S. Federal statutory rate of 35% is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brookdale |
|
|
|
|
|
|
Senior |
|
|
Brookdale Facility Group |
|
|
|
Living Inc. |
|
|
(Predecessor Company) |
|
|
|
For the Period |
|
|
For the Period |
|
|
|
|
|
|
from October 1, |
|
|
from January 1, |
|
|
|
|
|
|
2005 to |
|
|
2005 to |
|
|
For the Years Ended |
|
|
|
December 31, |
|
|
September 30, |
|
|
December 31, |
|
|
|
2005 |
|
|
2005 |
|
|
2004 |
|
|
2003 |
|
Tax (provision) benefit at U.S. Statutory Rate |
|
$ |
8,507 |
|
|
|
15,079 |
|
|
|
3,721 |
|
|
|
1,241 |
|
Variable interest entities (VIEs) |
|
|
(244 |
) |
|
|
(2,210 |
) |
|
|
(10,342 |
) |
|
|
|
|
Valuation allowance |
|
|
(8,728 |
) |
|
|
(10,299 |
) |
|
|
(3,491 |
) |
|
|
|
|
State taxes, net of federal income tax |
|
|
632 |
|
|
|
1,120 |
|
|
|
(1,444 |
) |
|
|
73 |
|
Other, net |
|
|
(317 |
) |
|
|
(3,443 |
) |
|
|
926 |
|
|
|
(1,024 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
(150 |
) |
|
$ |
247 |
|
|
$ |
(10,630 |
) |
|
$ |
290 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-30
BROOKDALE SENIOR LIVING INC. AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS
(In thousands)
As discussed in note 2, we adopted FIN 46R as of December 31, 2003 and consolidated the VIEs
for financial reporting purposes. For Federal and state income tax purposes, we were not
historically the legal owner of the entities and were not entitled to receive tax benefits
generated from the losses associated with these VIEs. The Company did obtain legal title to four
of the facilities on March 1, 2005 and the remaining facility on December 30, 2005.
Significant components of our deferred tax assets and liabilities at December 31, are as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brookdale |
|
|
|
Brookdale |
|
|
Facility Group |
|
|
|
Senior Living |
|
|
(Predecessor |
|
|
|
Inc. |
|
|
Company) |
|
|
|
2005 |
|
|
2004 |
|
Deferred income tax assets: |
|
|
|
|
|
|
|
|
Operating loss carryforwards |
|
$ |
50,104 |
|
|
$ |
34,106 |
|
Prepaid revenue |
|
|
1,346 |
|
|
|
1,171 |
|
Accrued expenses |
|
|
18,184 |
|
|
|
10,650 |
|
Property, plant and equipment |
|
|
|
|
|
|
13,829 |
|
Fair value of swaps (a cumulative effect
of a change in accounting principle in
2003, note 8) |
|
|
2,288 |
|
|
|
6,833 |
|
Deferred gain on sale leaseback |
|
|
18,231 |
|
|
|
41,186 |
|
Other |
|
|
9,615 |
|
|
|
2,332 |
|
|
|
|
|
|
|
|
Total gross deferred income tax asset |
|
|
99,768 |
|
|
|
110,107 |
|
Valuation allowance |
|
|
(47,511 |
) |
|
|
(89,282 |
) |
|
|
|
|
|
|
|
Net deferred income tax assets |
|
|
52,257 |
|
|
|
20,825 |
|
|
|
|
|
|
|
|
Deferred income tax liabilities: |
|
|
|
|
|
|
|
|
Property, plant and equipment |
|
|
(86,090 |
) |
|
|
(12,352 |
) |
Investment in Brookdale Senior Housing, LLC |
|
|
(5,353 |
) |
|
|
(5,402 |
) |
Other |
|
|
(2,503 |
) |
|
|
(3,071 |
) |
|
|
|
|
|
|
|
Total gross deferred income tax liability |
|
|
(93,946 |
) |
|
|
(20,825 |
) |
|
|
|
|
|
|
|
Net deferred income tax liability |
|
$ |
(41,689 |
) |
|
$ |
|
|
|
|
|
|
|
|
|
As described in note 1, BSL was formed by the exchange of common shares or membership
interests in entities controlled by FIG. In connection with the transaction the assets and
liabilities of the Non-FIG Shareholders were recorded at their respective fair values for financial
reporting purposes. The assets and liabilities were recorded at carryover basis for Federal income
tax purposes. The difference between the basis recorded for financial reporting purposes and the
basis recorded for Federal income tax purposes is reflected as a deferred tax liability. As a
result of the transaction, we have determined that it is more likely than not that we will
recognize certain deferred tax assets and have adjusted our valuation allowance to $38.7 million at
September 30, 2005. In accordance with SFAS No. 109, the reduction in the allowance was reflected
in the fair value adjustments described in note 1. During the fourth quarter 2005, the deferred
tax assets increased $8.7 million and the valuation allowance was increased for the same amount.
The valuation allowance is $47.5 million at December 31, 2005.
As of December 31, 2005, BSL had operating net operating loss carryforwards of approximately
$128.5 million, which are available to offset future taxable income, if any, through 2025. The
formation of BSL constituted an ownership change under Section 382 of the Internal Revenue Code, as
amended. As a result, BSLs ability to utilize the net operating loss carryforward to offset future
taxable income is subject to certain limitations and restrictions.
At December 31, 2004, BLC has net operating loss carryforwards for Federal and state income
tax purposes of approximately $13,611 and $19,331, respectively, which are available to offset
future taxable income, if any, through 2024. We have recorded a valuation allowance due to
uncertainties regarding our ability to utilize these losses in the future.
F-31
BROOKDALE SENIOR LIVING INC. AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS
(In thousands)
As described in note 11, in 2004 we sold the stock of BLC to Provident who assumed BLCs
income tax positions resulting in a non-taxable gain for income tax purposes. For financial
reporting purposes we recorded a deferred tax asset of $41.2 million from the gain. Included in the
deferred gain on sale leaseback is a net deferred tax liability of $51.7 million assumed by
Provident comprised primarily of deferred tax liabilities related to the stock sale, net of
operating loss carryforwards and related valuation allowance.
In connection with fresh start accounting, Alterras assets and liabilities were recorded at
their respective fair market values. Deferred tax assets and liabilities were recognized for the
tax effects of the difference between the fair values and the tax bases of Alterras assets and
liabilities. In addition, deferred tax assets were recognized for the future use of net operating
losses. The valuation allowance established to reduce deferred tax assets as of December 31, 2004
was $28.4 million. The reduction in this valuation allowance relating to net deferred tax items
existing at the Effective Date will increase additional paid in
capital. At December 31,
2004, Alterra increased additional paid-in capital by $4.8 million as a result of a reduction in
valuation allowance related to net deferred tax assets not benefited under fresh-start accounting,
but realized in the year ended December 31, 2004. During 2005, Alterra reduced additional paid-in
capital by $0.9 million due to a reversal of the valuation allowance, related to net deferred tax
asset.
The reorganization of Alterra constituted an ownership change under section 382 of the
Internal Revenue Code. The use of any of its net operating losses generated prior to the ownership
change that are not reduced pursuant to the provisions discussed above will be subject to an
overall annual limitation of approximately $3.6 million. Further utilization of net operating
losses can be achieved by increasing the net operating loss limitation (under section 382) for
recognized built-in gains. During 2004, Alterra increased the section 382 limitation by $63.3
million as a result of recognizing built-in gains.
Alterra has approximately $71.3 million of net operating losses subject to the section 382
limitation and $6.2 million of regular net operating loss carryforwards at December 31, 2004. Any
unused net operating loss carryforwards will expire commencing in years 2021 through 2023.
11. Facility Operating Leases
We have entered into sale leaseback and lease agreements with certain real estate investment
trusts (REITs). Under these agreements we either sell facilities to the REIT or enter into a
long-term lease agreement for such facilities. The lease terms vary from 10 to 20 years and include
renewal options ranging from 5 to 30 years. We are responsible for all operating costs, including
repairs, property taxes and insurance. The substantial majority of our lease arrangements are
structured as master leases. Under a master lease, we lease numerous facilities through an
indivisible lease. We typically guarantee our performance and the lease payments under the master
lease and are subject to net worth, minimum capital expenditure requirements per facility per annum
and minimum lease coverage ratios. Failure to comply with these covenants could result in an event
of default.
Ventas Portfolio
During the first quarter of 2004, the limited partnerships that owned 14 GC Facilities (1,994
units), in which GFB had general and limited partnership interests, sold the facilities to Ventas,
Inc. (Ventas) and we entered into an operating lease agreement to lease the facilities from
Ventas for an initial aggregate annual lease rate of $10,598 (the Ventas Lease). The Ventas Lease
has an initial term of 15 years with our right to extend for up to two 10-year periods and is
guaranteed by BLC. We also have the right to purchase the facilities in year 15 at the greater of
the fair market value or a stated minimum purchase price.
On May 13, 2004, we amended the operating lease agreement with Ventas to include a 221-unit
facility with an initial annual lease rate of $3.5 million except that we do not have a purchase
option. On October 19, 2004, the Ventas Lease was amended to provide for: (i) annual escalations
of the greater of 2.0% (increased from 1.5%) or 75% of the CPI increase and, (ii) a purchase option
in year 15 (from year 10) of the lease.
F-32
BROOKDALE SENIOR LIVING INC. AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS
(In thousands)
In May 2005, the Ventas Lease was amended to provide for a security deposit of $7.2 million
(increased from $1.2 million) which is in the form of letters of credit.
Provident Portfolio
On October 19, 2004, FBA sold the stock of BLC to Provident Senior Living Trust (Provident).
On June 7, 2005, Ventas acquired Provident. Prior to the sale, BLC distributed all the assets and
liabilities, except for the real estate of 21 owned facilities (4,474 units/beds) and related
property debt, certain other mezzanine loans and the unsecured line of credit, to a new entity
representing the continuing BLC entity. In connection with the stock sale, Provident assumed BLCs
income tax positions.
In October and December 2004, Alterra sold 38 (1,732 units/beds) and nine facilities (613
units/beds), respectively, to Provident.
The aggregate sales price was $982.8 million including transaction costs, assumed debt and
other liabilities. Simultaneously with the closing, we entered into an operating lease agreements
to lease back the facilities, resulting in the gain on the sale of $130.8 million being deferred
and amortized over the initial lease term. In addition, we recognized a gain of $1.1 million on the
assumption of the mezzanine loans. A summary of the deferred gain is as follows:
|
|
|
|
|
Sales price |
|
$ |
982,798 |
|
Net carrying value |
|
|
(856,339 |
) |
Transaction costs |
|
|
(11,663 |
) |
Goodwill write-off |
|
|
(35,689 |
) |
Net deferred tax liability assumed by Provident (note 10) |
|
|
51,669 |
|
|
|
|
|
Deferred gain |
|
$ |
130,776 |
|
|
|
|
|
|
|
|
|
|
Proceeds from the sale were distributed as follows: |
|
|
|
|
Sales price |
|
$ |
982,798 |
|
Assumption of debt and accrued interest |
|
|
(461,248 |
) |
Assumption of mezzanine loans and unsecured line of credit |
|
|
(114,202 |
) |
Transaction costs, net |
|
|
(10,494 |
) |
Lease security deposit |
|
|
(20,000 |
) |
Dividend to shareholders |
|
|
(254,577 |
) |
|
|
|
|
Net working capital retained |
|
$ |
122,277 |
|
|
|
|
|
BLCs operating lease has an initial term ending on December 31, 2019, with our right to
extend for up to two 10-year periods and is guaranteed by BLC. The lease rate can be adjusted for
changes in interest rates on variable rate mortgages assumed by the lessor and increases annually
starting on January 1, 2006 by the lesser of 3% or four times the percentage increase in CPI.
Alterras operating lease has an initial term ending on October 31, 2019 with our right to
extend for two five-year periods and is guaranteed by Alterra. The lease increases annually by the
lesser of 2.5% or four times the percentage increase in CPI.
In connection with the transaction, FBA made a $20.0 million lease security deposit in an
interest bearing account at the time of closing and Alterra has agreed to deposit 50% of excess
cash flow until the security deposit is $10.0 million. The lease deposits will be released upon
achieving coverage ratios, as defined. We agreed to spend a minimum of $400 and $450 per unit per
year on capital improvements on the Alterra facilities and the BLC facilities, respectively, of
which Provident will reduce BLCs security deposit by that same amount up to $600 per unit or $2.7
million per year.
12. Commitments and Contingencies
F-33
BROOKDALE SENIOR LIVING INC. AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS
(In thousands)
We have two operating lease agreements for 30,314 and 59,800 square feet of office space that
extends through 2010 and 2009, respectively. The leases require the payment of base rent which
escalates annually, plus operating expenses (as defined). We incurred rent expense of $1.6 million,
$2.4 million and $1.2 million for the years ended December 31, 2005, 2004 and 2003, respectively,
under the office leases.
The aggregate amounts of all future minimum operating lease payments, including
facilities and office leases, as of December 31, 2005, are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital/ |
|
|
|
|
|
|
|
|
|
Financing |
|
|
Operating |
|
|
|
|
Year Ending December 31, |
|
Leases |
|
|
Leases |
|
|
Total |
|
2006 |
|
$ |
7,944 |
|
|
$ |
162,129 |
|
|
$ |
170,073 |
|
2007 |
|
|
7,944 |
|
|
|
165,183 |
|
|
|
173,127 |
|
|
|
|
|
|
|
|
|
|
|
2008 |
|
|
7,944 |
|
|
|
167,543 |
|
|
|
175,487 |
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
7,944 |
|
|
|
170,455 |
|
|
|
178,399 |
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
7,944 |
|
|
|
173,702 |
|
|
|
181,646 |
|
|
|
|
|
|
|
|
|
|
|
Thereafter |
|
|
59,947 |
|
|
|
1,669,504 |
|
|
|
1,729,451 |
|
|
|
|
|
|
|
|
|
|
|
Total minimum lease payments |
|
|
99,667 |
|
|
|
2,508,516 |
|
|
|
2,608,183 |
|
Less amount representing interest (11.83%) |
|
|
(33,383 |
) |
|
|
|
|
|
|
(33,383 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
66,284 |
|
|
$ |
2,508,516 |
|
|
$ |
2,574,800 |
|
|
|
|
|
|
|
|
|
|
|
We have employment agreements with certain officers of the Company that grant these
employees the right to receive their base salary and continuation of certain benefits, for a
defined period of time, in the event of certain terminations of the officers employment, as
described in those agreements.
Litigation
In connection with the sale of certain facilities to Ventas Realty Limited Partnership
(Ventas) in 2004, two legal actions have been filed. The first action was filed on September 15,
2005 by current and former limited partners in 36 investing partnerships in the United States
District Court for the Eastern District of New York captioned David T. Atkins et. al. v. Apollo
Real Estate Advisors, L.P., et al (the Action). On March 17, 2006, a third amended complaint was
filed in the Action. The third amended complaint is brought on behalf of current and former
limited partners in 14 investing partnerships. It names as defendants, among others, the Company,
Brookdale Living Communities, Inc. (BLCI), a subsidiary of the Company, GFB-AS Investors, LLC
(GFB-AS), a subsidiary of BLCI, the general partners of the 14 investing partnerships, which are
alleged to be subsidiaries of GFB-AS, Fortress Investment Group LLC (FIG), an affiliate of our
largest stockholder, and our Chief Financial Officer. The nine count third amended complaint
alleges, among other things, (i) that the defendants converted for their own use the property of
the limited partners of 11 partnerships, including through the failure to obtain consents the
plaintiffs contend were required for the sale of facilities indirectly owned by those partnerships
to Ventas; (ii) that the defendants fraudulently persuaded the limited partners of three
partnerships to give up a valuable property right based upon incomplete, false and misleading
statements in connection with certain consent solicitations; (iii) that that certain defendants,
including GFB-AS, the general partners, and our Chief Financial Officer, but not including the
Company, BLCI, or FIG, committed mail fraud in connection with the sale of facilities indirectly
owned by the 14 partnerships at issue in the Action to Ventas; (iv) that certain defendants,
including GFB-AS and our Chief Financial Officer, but not including the Company, BLCI, the general
partners, or FIG, committed wire fraud in connection with certain communications with plaintiffs in
the Action and another investor in a limited partnership; (v) that the defendants, with the
exception of the Company, committed substantive violations of the Racketeer Influenced and Corrupt
Organizations Act (RICO); (vi) that the defendants conspired to violate RICO; (vii) that GFB-AS
and the general partners violated the partnership agreements of the 14 investing partnerships;
(viii) that GFB-AS, the general partners, and our Chief Financial Officer breached fiduciary duties
to the plaintiffs; and (ix) that the defendants were unjustly enriched. The plaintiffs have asked
for damages in excess of $100.0 million on each of the counts described above, including treble
damages for the RICO claims. We intend to file a motion to dismiss the claims, and to continue to
vigorously defend this Action. A putative class action lawsuit was also filed on March 22, 2006 by
certain limited partners in four of the same partnerships involved in the Action in the Court of
Chancery for the State of Delaware captioned Edith Zimmerman et al. v. GFB-AS Investors, LLC and
Brookdale Living Communities,
F-34
BROOKDALE SENIOR LIVING INC. AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS
(In thousands)
Inc. (the Second Action). The putative class in the Second Action consists only of those limited
partners in the four investing partnerships who are not plaintiffs in the Action. The Second
Action names as defendantsBLCI and GFB-AS. The complaint alleges a claim for breach of
fiduciary duty arising out of the sale of facilities indirectly owned by the investing partnerships
to Ventas and the subsequent lease of those facilitiesby Ventas to subsidiaries of BLCI.
The plaintiffs seek, among other relief, an accounting, damages in an unspecified amount, and
disgorgement of unspecified amounts by which the defendants were allegedly unjustly enriched. We
also intend to vigorously defend this Second Action. Because these actions are in an early stage
we cannot estimate the possible range of loss, if any.
In addition, we are involved in various lawsuits and are subject to various claims
arising in the normal course of business. In the opinion of management, although the outcomes of
these suits and claims are uncertain, in the aggregate, they should not have a material adverse
effect on our business, financial condition and results of operations.
13. Insurance, Benefits and Employee Loan
Insurance
We obtain various insurance coverages from commercial carriers at stated amounts as defined in
the applicable policy. Losses related to deductible amounts are accrued based on the Companys
estimate of expected losses plus incurred but not reported claims. As of December 31, 2005 and
2004, we have accrued $30.5 million and $35.4 million, respectively, for our self-insured programs.
We have secured our self-insured retention risk under our workers compensation and general
liability and professional liability programs with cash and letters of credit aggregating $17.1
million and $6.6 million, and $17.9 million and $3.3 million as of December 31, 2005 and 2004,
respectively.
Employee Benefit Plan
We maintain 401(k) Retirement Savings Plans for all employees that meet minimum employment
criteria. The plans provide that the participants may defer eligible compensation on a pre-tax
basis subject to certain Internal Revenue Code maximum amounts. We make matching contributions in
amounts equal to 25% of the employees contribution to the plans. Employees are always 100% vested
in their own contributions and vest in our contributions over five years. We made contributions to
such plans in the amount of $0.7 million for the three months ended December 31, 2005, $0.3
million for the nine months ended September 30, 2005 and $0.9 and $0.5 million for the years ended
December 31, 2004 and 2003, respectively. Such amounts are included in facility operating and
general and administrative expense in the accompanying consolidated statements of operations.
Employee Loan
Pursuant to the terms of his employment agreement, BLC loaned approximately $2.0 million to
our Chief Executive Officer. In exchange, BLC received a ten-year, secured, non-recourse promissory
note, which note bears interest at a rate of 6.09% per annum, of which 2.0% is payable in cash and
of which the remainder accrues and is due at maturity on October 2, 2010. The note is secured by a
portion of our Chief Executive Officers stock.
14. Segment Information
Pursuant to SFAS No. 131, Disclosures about Segments of an Enterprise and Related Information, we
have seven reportable segments which we determined based on the way that management organizes the
segments within the enterprise for making operating decisions and assessing performance. In
addition, the management approach focuses on financial information that an enterprises decision
makers use to make decisions about the enterprises operating matters. We continue to evaluate the
type of financial information necessary for the decision makers as we implement our growth
strategies. Prior to September 30, 2005 (the date of the formation transactions) and presently,
each of Brookdale Living, which includes BLC, the Fortress
F-35
BROOKDALE SENIOR LIVING INC. AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS
(In thousands)
CCRC Portfolio and the Prudential Portfolio, and Alterra, had and has distinct chief operating
decision makers, or CODMS. Our facilities are considered separate operating segments because they
each engage inbusiness activities from which they earn revenues and incur expenses, their
operating results are regularly reviewed by the CODMS to make decisions about resources to be
allocated to the segment and assess its performance, and discrete financial information is
available.
SFAS No. 131 permits aggregation of operating segments that share all common operating
characteristics (similar products and services, similar methods used to deliver or provide their
products and services, and similar type and class of customer for their products and services) and
similar economic characteristics (revenue recognition and gross margin). We believe that
each of our facilities provides similar services, delivers these services in a similar manner, and
has a common type and class of customer. In addition, all of our facilities recognize and
report revenue in a similar manner. However, our individual facility gross margins vary
significantly. Therefore, we have aggregated our segments based upon the lowest common
economic characteristic of each of our facilities: gross margin. The CODMS allocate
resources in large part based on margin and analyze each of the facilities as having either (1)
less than 20% operating margins, (2) more than 20% operating margins but less than 40% operating
margins, or (3) greater than 40% operating margins. The CODMS believe that the margin is the
primary, most significant and most useful indicator of the necessary allocation of resources to
each individual facility because it is the best indicator of a facilitys operating performance and
resource requirements. Accordingly, our operating segments are aggregated into six reportable
segments based on comparable operating margins within each of Brookdale Living and Alterra. We
define our operating margin for each group of facilities as that groups operating income divided
by its revenue. Operating income represents revenue less operating expenses (excluding depreciation
and amortization).
F-36
BROOKDALE SENIOR LIVING INC. AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS
(In thousands)
We also present a seventh reportable segment for management services because the economic and
operating characteristics of these services are different from our facilities aggregated above.
Brookdale Living. Our Brookdale Living group of facilities operates independent living
facilities and CCRCs that provide a continuum of services, including independent living, assisted
living, Alzheimers care, dementia care and skilled nursing care. Our facilities include rental
facilities and three entrance fee facilities. We also provide various ancillary services to our
residents, including extensive wellness programs, personal care and therapy services for all levels
of care.
Alterra. Our Alterra group of facilities operates primarily assisted living facilities that
provide specialized assisted living care to residents in a comfortable residential atmosphere. Most
of our facilities provide specialized care, including Alzheimers and other dementia programs.
These facilities are designed to provide care in a home-like setting, as opposed to a more
institutional setting.
Management Services. Our management services segment includes facilities owned by others and
operated by us pursuant to management agreements. Under our management agreements for these
facilities, we receive management fees as well as reimbursed expense revenues, which represent the
reimbursement of certain expenses we incur on behalf of the owners.
The accounting policies of our reporting segments are the same as those described in the
summary of significant accounting policies. The following table sets forth certain segment
financial and operating data.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brookdale Senior |
|
|
Brookdale Facility Group |
|
|
|
Living Inc. |
|
|
(Predecessor Company) |
|
|
|
For the |
|
|
|
|
|
|
|
|
|
Period |
|
|
For the Period |
|
|
|
|
|
|
October 1, |
|
|
January 1, |
|
|
|
|
|
|
2005 to |
|
|
2005 to September |
|
|
Year Ended |
|
|
|
December 31, |
|
|
30, |
|
|
December 31, |
|
|
|
2005 |
|
|
2005 |
|
|
2004 |
|
|
2003 |
|
Revenue(3): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brookdale Living |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 20% operating margin |
|
$ |
13,685 |
|
|
$ |
29,903 |
|
|
$ |
17,475 |
|
|
$ |
6,719 |
|
20% - 40% operating margin |
|
|
30,299 |
|
|
|
102,269 |
|
|
|
86,290 |
|
|
|
67,879 |
|
Greater than 40% operating margin |
|
|
60,251 |
|
|
|
129,228 |
|
|
|
159,844 |
|
|
|
109,836 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Brookdale Living |
|
|
104,235 |
|
|
|
261,400 |
|
|
|
263,609 |
|
|
|
184,434 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Alterra |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 20% operating margin |
|
|
7,904 |
|
|
|
38,773 |
|
|
|
52,267 |
|
|
|
5,744 |
|
20% - 40% operating margin |
|
|
38,045 |
|
|
|
153,973 |
|
|
|
179,857 |
|
|
|
15,814 |
|
Greater than 40% operating margin |
|
|
61,676 |
|
|
|
120,709 |
|
|
|
161,594 |
|
|
|
11,224 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Alterra |
|
|
107,625 |
|
|
|
313,455 |
|
|
|
393,718 |
|
|
|
32,782 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Management Services |
|
|
1,187 |
|
|
|
2,675 |
|
|
|
3,545 |
|
|
|
5,368 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
213,047 |
|
|
$ |
577,530 |
|
|
$ |
660,872 |
|
|
$ |
222,584 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Operating Income(1): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brookdale Living |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 20% operating margin |
|
|
1,859 |
|
|
|
3,727 |
|
|
|
2,250 |
|
|
|
338 |
|
20% - 40% operating margin |
|
|
9,739 |
|
|
|
32,491 |
|
|
|
26,608 |
|
|
|
20,652 |
|
Greater than 40% operating margin |
|
|
30,653 |
|
|
|
63,805 |
|
|
|
76,107 |
|
|
|
53,015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Brookdale Living |
|
|
42,251 |
|
|
|
100,023 |
|
|
|
104,965 |
|
|
|
74,005 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Margin |
|
|
40.5 |
% |
|
|
38.3 |
% |
|
|
39.8 |
% |
|
|
40.1 |
% |
Alterra |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 20% operating margin |
|
|
685 |
|
|
|
3,774 |
|
|
|
5,674 |
|
|
|
292 |
|
20% - 40% operating margin |
|
|
12,071 |
|
|
|
49,783 |
|
|
|
57,791 |
|
|
|
4,801 |
|
Greater than 40% operating margin |
|
|
29,748 |
|
|
|
54,493 |
|
|
|
73,728 |
|
|
|
4,999 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Alterra |
|
|
42,504 |
|
|
|
108,050 |
|
|
|
137,193 |
|
|
|
10,092 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Margin |
|
|
39.5 |
% |
|
|
34.5 |
% |
|
|
34.8 |
% |
|
|
30.8 |
% |
Management Services |
|
|
831 |
|
|
|
1,873 |
|
|
|
2,482 |
|
|
|
3,758 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
85,586 |
|
|
$ |
209,946 |
|
|
$ |
244,640 |
|
|
$ |
87,855 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-37
BROOKDALE SENIOR LIVING INC. AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and
administrative
(including non-cash
stock compensation
expense)(2) |
|
|
27,334 |
|
|
|
53,204 |
|
|
|
42,577 |
|
|
|
14,387 |
|
Facility lease expense |
|
|
48,487 |
|
|
|
140,852 |
|
|
|
99,997 |
|
|
|
30,744 |
|
Depreciation and amortization |
|
|
19,022 |
|
|
|
30,861 |
|
|
|
52,307 |
|
|
|
22,480 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
$ |
(9,257 |
) |
|
$ |
(14,971 |
) |
|
$ |
49,759 |
|
|
$ |
20,244 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brookdale Living |
|
$ |
1,256,833 |
|
|
$ |
1,089,410 |
(4) |
|
$ |
467,320 |
|
|
$ |
1,147,469 |
|
Alterra |
|
|
440,978 |
|
|
|
382,525 |
(4) |
|
|
279,305 |
|
|
|
509,113 |
|
Management Services |
|
|
|
|
|
|
|
(4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,697,811 |
|
|
$ |
1,471,935 |
(4) |
|
$ |
746,625 |
|
|
$ |
1,656,582 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Segment operating income defined as segment revenues less segment operating expenses
(excluding depreciation and amortization). |
|
(2) |
|
Net of general and administrative costs allocated to management services reporting segment. |
|
(3) |
|
All revenue is earned from external third parties in the United States. |
|
(4) |
|
Unaudited. |
15. Employee Restricted Stock Plans and Omnibus Stock Incentive Plan
On August 5, 2005, BLC and Alterra adopted employee restricted stock plans to attract,
motivate, and retain key employees. The plans provide for the grant of shares of common stock to
those participants selected by the board of directors. Upon adoption of the plans, restricted
shares of BLC and Alterra were granted to employees. At September 30, 2005, as a result of the
formation transactions described in Note 1, these restricted shares were converted into a total of
2.6 million shares of restricted stock in BSL at a value of $19 per share. Pursuant to the plans,
25% to 50% of each individuals award vested upon completion of the initial public offering on
November 22, 2005. The remaining awards vest over a period of three to five years.
On October 14, 2005, we adopted a new equity incentive plan for our employees, the Brookdale
Senior Living Omnibus Stock Incentive Plan, which was approved by our stockholders on October 14,
2005, to strengthen the commitment of our employees, motivate them to faithfully and diligently
perform their responsibilities and attract and retain competent and dedicated persons who are
essential to the success of our business and whose efforts will result in our long-term growth and
profitability. The plan provides for the issuance of stock options, stock appreciation rights,
restricted shares, deferred shares, performance shares, unrestricted shares and other stock-based
awards. While we intend to issue stock in the future to key employees as a recruiting and
retention tool, we have not established specific parameters regarding future grants of restricted
stock.
A total of 2,000,000 shares of our common stock has been reserved for issuance under
the plan; provided, however, that commencing on the first day of our fiscal year beginning in
calendar year 2006, the number of shares reserved and available for issuance will be increased by
an amount equal to the lesser of (1) 400,000 shares and (2) 2% of the number of outstanding shares
of our common stock on the last day of the immediately preceding fiscal year. When Section 162(m)
of the Internal Revenue Code becomes applicable, the maximum aggregate number of shares that will
be subject to stock options or stock appreciation rights that may be granted to any individual
during any fiscal year will be 400,000, and the maximum aggregate number of shares that will be
subject to awards of restricted stock, deferred shares, unrestricted shares or other stock-based
awards that may be granted to any individual during any fiscal year will be 400,000.
The plan will initially be administered by our board of directors, although it may be
administered by either our board of directors or any committee of our board of directors, including
a committee that complies with the applicable requirements of Section 162(m) of the Internal
Revenue Code, Section 16 of the Exchange Act and any other applicable legal or stock exchange
listing requirements.
Except as otherwise provided by the plan administrator, on the first business day after our annual
meeting of stockholders and each such annual meeting thereafter during the term of the plan, each
of our independent
F-38
BROOKDALE SENIOR LIVING INC. AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS
(In thousands)
directors who is then serving will automatically be granted under the plan a number of unrestricted
shares of our common stock having a fair market value of $15,000 as of the date of grant; however,
those of ourindependent directors who were granted restricted common stock upon the
consummation of our initial public offering will not be eligible to receive these automatic annual
grants.
The terms of the plan provide that the board may amend, alter or discontinue the plan, but no
such action may impair the rights of any participant with respect to outstanding awards without the
participants consent. Unless the board determines otherwise, stockholder approval of any such
action will be obtained if required to comply with applicable law. The plan will terminate on
October 13, 2015.
As a result of the formation transactions described in Note 1, the employee restricted stock
plans described above were merged into the Omnibus Stock Incentive Plan.
Under our Omnibus Stock Incentive Plan, additional grants of 0.02 million and 0.5 million
restricted shares were granted in 2005 at $28.52 and $19.00 per share for a total value of $0.6
million and $10.1 million, respectively.
Compensation expense of $11.1 and $11.5 million was recorded using graded vesting for the nine
months ended September 30, 2005, and three months ended December 31, 2005, respectively, in
connection with the vested shares and the balance of the expense will
be recorded over the remaining
vested period, net of forfeitures estimated at 5% of the shares granted.
16. Acquisitions
On December 30, 2005, we completed the acquisition of all of the shares of capital stock of
CMCP Properties Inc. from Capstead Mortgage Corporation, or Capstead. The purchase was structured
as a stock transaction, at a total cost of $181 million, consisting of a $57.5 million cash payment
and assumption of $119.8 million of debt. At closing we obtained a $30.0 million first mortgage
loan against one of the facilities bearing interest at 6.085% payable interest only until February,
2011 and principal and interest thereafter until maturity in February, 2013 and we repaid an
existing $19.0 million loan against the facility. In connection with the refinancing we incurred a
loss on extinguishment of $2.5 million. The portfolio is comprised of six independent and assisted
living facilities located in Florida, Georgia, Virginia,
Ohio and Texas (the CMCP Properties). Subsidiaries of BLC have leased and operated the facilities
since May 1, 2002.
On December 22, 2005, we acquired four assisted living facilities (which included 187
units/beds) from Merrill Gardens for an aggregate purchase price of $16.3 million. The
acquisition was financed by $15.2 million of first mortgage financing bearing interest at a
variable rate of LIBOR plus 1.70%.
On November 30, 2005, we completed our acquisition of six facilities (which included
237 units/beds from Omega Healthcare Investors, Inc (Omega) pursuant to our exercise of a
purchase option, for an aggregate purchase price of $20.4 million. The Merrill Gardens and Omega
acquisitions were financed by $8.8 million of first mortgage financing bearing interest at LIBOR
plus 1.70% and $6.7 million of the net proceeds of our initial public offering.
The above acquisitions were accounted for using the purchase method of accounting and the
purchase price was allocated to the assets and liabilities based on their estimated fair values.
The following unaudited pro forma condensed consolidated financial information sets forth
the historical financial information for the period October 1, 2005 to December 31, 2005 derived
from the consolidated financial statements of Brookdale Senior Living Inc., as adjusted to give
effect to:
|
|
|
acquisition of the capital stock of CMCP Properties, Inc. and the Merrill Gardens
portfolio as if these transactions closed on October 1, 2005. |
The following unaudited pro forma condensed combined financial information sets forth the
historical financial information for the nine months ended September 30, 2005 and for the year
ended December 31, 2004 derived from the combined historical financial statements, as adjusted to
give effect to:
|
|
|
pro forma adjustments to give effect to the Provident sale-leaseback and Ventas
operating lease on the combined statement of operations as if these transactions closed on
January 1, 2004; |
|
|
|
|
pro forma adjustments to give effect to the refinancing of five facilities, tax effect
of the purchase of four of these facilities and termination of forward interest rate swaps
as if these transactions closed on January 1, 2005 and 2004; |
|
|
|
|
pro forma adjustments to give effect to the Fortress CCRC Portfolio and the Prudential
Portfolio acquisitions on the combined statements of operations as if these transactions
closed on January 1, 2004; |
|
|
|
|
pro forma adjustment to give effect to the September 30, 2005 step-up in basis of
non-controlling ownership (ownership interests not controlled or owned by affiliates of
Fortress Investment Group LLC, Minority Shareholders) due to the exchanges of Brookdale
Facility Group minority ownership for Company ownership as if the transaction was completed
on January 1, 2004; |
|
|
|
|
pro forma adjustment to give effect to the compensation expense in connection with the
grants under the restricted stock plan; |
|
|
|
|
incremental general and administrative expenses related to operating as a public company; |
|
|
|
|
our initial public offering, repayment of indebtedness and other use of proceeds; and |
|
|
|
|
acquisition of the Chambrel portfolio and Merrill Gardens portfolio subsequent to our
initial public offering. |
The unaudited pro forma condensed consolidated and combined financial information is presented
for informational purposes only, and we do not expect that this information will reflect our future
results of operations. The unaudited pro forma adjustments are based on available information and
upon assumptions that we believe are reasonable. The unaudited pro forma financial information
assumes that the transactions and our initial offering were completed as of January 1, 2005 and
2004 for purposes of the unaudited pro forma condensed combined financial information.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brookdale |
|
|
|
|
|
|
|
|
|
|
|
Senior Living |
|
|
|
|
|
|
|
|
|
|
|
Inc. |
|
|
Brookdale Facility Group |
|
|
|
For the Period |
|
|
(Predecessor Company) |
|
|
|
From October 1, |
|
|
For the nine |
|
|
|
|
|
|
|
2005 to |
|
|
months ended |
|
|
For the year ended |
|
|
|
December 31, |
|
|
September 30, |
|
|
December 31, |
|
|
|
2005 |
|
|
2005 |
|
|
2004 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
$ |
214,259 |
|
|
$ |
623,722 |
|
|
$ |
795,360 |
|
|
|
|
|
|
|
|
|
|
|
Loss from operations |
|
|
(8,629 |
) |
|
|
(44,249 |
) |
|
|
(37,391 |
) |
|
|
|
|
|
|
|
|
|
|
Loss before income taxes |
|
|
(24,438 |
) |
|
|
(81,948 |
) |
|
|
(89,553 |
) |
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations |
|
|
(25,588 |
) |
|
|
(82,881 |
) |
|
|
(93,474 |
) |
|
|
|
|
|
|
|
|
|
|
Weighted average basic and diluted loss per share |
|
$ |
(0.43 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in computing
basic and diluted loss per share |
|
|
59,710 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-39
BROOKDALE SENIOR LIVING INC. AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS
(In thousands)
17. Subsequent Events
On December 21, 2005, we signed an agreement to acquire Southern
Assisted Living Inc. (SALI),
a company based in North Carolina that operates a portfolio of 41
senior living facilities, all of which are leased, for $82.9 million.
On January 12, 2006, we signed a definitive agreement to
purchase 18 owned and leased senior
living facilities from American Senior Living L.P. for $124.0 million. The
portfolio is located in Alabama, California, Delaware, Florida, Georgia, Louisiana, Ohio,
Tennessee, Virginia and Washington and is divided into seven owned and 11 leased facilities. The
transaction is subject to customary closing conditions and multiple closings.
On February 7, 2006, we signed a definitive agreement to
acquire six properties from AEW
Capital Management for $209.5 million. The portfolio located in California, Ohio and Washington is
comprised of six independent living, assisted living and CCRC
facilities. The transaction is subject to customary closing conditions and possible multiple
closings.
On February 10, 2006, we entered into a $330.0 million
credit agreement, consisting of a
$250.0 million term loan available for acquisitions and an $80.0 million revolving loan with a
$60.0 million sublimit for letters of credit. Concurrent with the new credit agreement we
terminated our existing line of credit. The credit agreement bears interest at either prime plus
0.5% or LIBOR plus 1.50% and matures on February 10, 2007, subject to extension at our option for
six months. In connection with the revolving loan we paid a commitment fee of 0.5% and a non-use
fee on the term loan of 0.125% of the average daily amount of undrawn funds so long as we draw less
than $150.0 million, 0.25% if we draw $150.0 million or more.
In February 2006, we entered into five-year forward interest rate swaps in the aggregate
notional amounts of $283.3 million whereby we pay an average fixed rate of 4.97% and receive 30-day
LIBOR from the counterparty.
On February 28, 2006, we terminated the management agreement for four facilities due to a
sale. Management fees for these four facilities was $0.8 million for the year ended December 31,
2005, and we received a termination fee of $0.2 million.
On February 28, 2006, we acquired two facilities in
Orlando, Florida from Orlando Madison Ivy, LLC. for an aggregate purchase price of $13.0 million. In
connection with the acquisition, we obtained an $8.8 million first mortgage bearing interest at a
variable rate of LIBOR plus 1.70%.
F-40
BROOKDALE SENIOR LIVING INC. AND
BROOKDALE FACILITY GROUP (PREDECESSOR COMPANY)
NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS
(In thousands)
On
March 13, 2006, our Board of Directors declared a quarterly cash dividend of our common
stock of $0.35 per share, or an aggregate of $23.2 million for the quarter ended March 31, 2006.
The $0.35 per share dividend is payable on April 14, 2006 to holders of record of our common stock
on March 31, 2006.
On March 17, 2006, under our Omnibus Stock Incentive Plan, an additional grant of 0.04
million restricted shares were granted at $32.88 per share for a total value of $1.5 million.
(Unaudited)
On
March 28, 2006, we purchased 17
assisted living facilities
from The Wellington Group LLC for $95.0 million. The acquisition
was funded in part with $52.6 million of first mortgage debt
bearing interest at LIBOR plus 1.70%. The portfolio is located in
Alabama, California, Florida, Georgia, Mississippi, and Tennessee and is divided into 14 owned and
four leased properties.
18. Quarterly Results of Operations (Unaudited)
The following is a summary of quarterly results of operations for the fiscal quarters (in
thousands, expect per share amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brookdale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior Living |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inc. |
|
|
|
Brookdale Facility Group |
|
|
For the Period |
|
|
|
(Predecessor Company) |
|
|
From October 1, |
|
|
|
For the Quarters Ended |
|
|
2005 to |
|
|
|
March 31, |
|
|
June 30, |
|
|
September 30, |
|
|
December 31, |
|
|
|
2005 |
|
|
2005 |
|
|
2005 |
|
|
2005 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
$ |
174,983 |
|
|
$ |
193,188 |
|
|
$ |
209,359 |
|
|
$ |
213,047 |
|
Income (loss) from operations |
|
|
878 |
|
|
|
1,702 |
|
|
|
(17,551 |
) |
|
|
(9,257 |
) |
Loss before income taxes |
|
|
(4,129 |
) |
|
|
(8,980 |
) |
|
|
(30,115 |
) |
|
|
(24,306 |
) |
Loss before discontinued operations |
|
|
(4,295 |
) |
|
|
(8,999 |
) |
|
|
(29,683 |
) |
|
|
(24,456 |
) |
Net loss |
|
|
(4,365 |
) |
|
|
(8,811 |
) |
|
|
(29,446 |
) |
|
|
(24,456 |
) |
Weighted average basic and diluted earnings
(loss) per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
(0.41 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in computing
basic and diluted loss per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
59,710 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brookdale Facility Group |
|
|
|
(Predecessor Company) |
|
|
|
|
|
|
|
For the Quarters Ended |
|
|
|
|
|
|
March 31, |
|
|
June 30, |
|
|
September 30, |
|
|
December 31, |
|
|
|
2004 |
|
|
2004 |
|
|
2004 |
|
|
2004 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
$ |
155,633 |
|
|
$ |
163,220 |
|
|
$ |
166,161 |
|
|
$ |
175,858 |
|
Income from operations |
|
|
13,162 |
|
|
|
16,136 |
|
|
|
15,611 |
|
|
|
4,850 |
|
Income (loss) before income taxes |
|
|
(8,960 |
) |
|
|
6,630 |
|
|
|
(5,675 |
) |
|
|
(2,051 |
) |
Income (loss) before discontinued operations |
|
|
(8,247 |
) |
|
|
2,336 |
|
|
|
(5,095 |
) |
|
|
(10,161 |
) |
Net income (loss) |
|
|
(9,067 |
) |
|
|
1,924 |
|
|
|
(5,209 |
) |
|
|
(9,537 |
) |
Note: The earnings per share disclosure pertain only to the operations of Brookdale Senior
Living Inc. from October 1, 2005 through December 31, 2005.
F-41
SCHEDULE II
VALUATION AND QUALIFYING ACCOUNTS
December 31, 2005
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at |
|
|
Charged to |
|
|
Charged |
|
|
|
|
|
|
|
|
|
|
Balance at |
|
|
|
Beginning of |
|
|
costs and |
|
|
To other |
|
|
Combination |
|
|
|
|
|
|
End of |
|
Description |
|
Period |
|
|
expenses |
|
|
Accounts |
|
|
of Alterra |
|
|
Deductions |
|
|
Period |
|
Allowance for Doubtful
Accounts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2003 |
|
$ |
300 |
|
|
$ |
560 |
|
|
$ |
|
|
|
$ |
7,374 |
|
|
$ |
588 |
|
|
$ |
7,646 |
|
(Predecessor Company) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2004 |
|
$ |
7,646 |
|
|
$ |
831 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
5,614 |
|
|
$ |
2,863 |
|
(Predecessor Company) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2005 |
|
$ |
2,863 |
|
|
$ |
1,571 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
1,413 |
|
|
$ |
3,021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred Tax Valuation
Account: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2003 |
|
$ |
13,573 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
32,703 |
|
|
$ |
|
|
|
$ |
46,276 |
|
(Predecessor Company) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2004 |
|
$ |
46,276 |
|
|
$ |
|
|
|
$ |
43,006 |
(1) |
|
$ |
|
|
|
$ |
|
|
|
$ |
89,282 |
|
(Predecessor Company) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2005 |
|
$ |
89,282 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
41,771 |
(2) |
|
$ |
47,511 |
|
(1) Change
in valuation allowance
(2) Change
in valuation allowance due to minority step-up in basis
See accompanying report of independent registered public accounting firm.
F-42
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto
duly authorized.
|
|
|
|
|
|
|
BROOKDALE SENIOR LIVING INC.
(Registrant) |
|
|
|
|
|
|
|
By:
|
|
/s/ Mark J. Schulte |
|
|
|
|
|
|
|
|
|
Name: Mark J. Schulte
Title: Chief Executive Officer
Date: March 31, 2006 |
Pursuant to the requirements of the Securities Act of 1934, this Report has been signed below
by the following persons on behalf of the registrant and in the capacities and on the dates
indicated.
|
|
|
|
|
Signature |
|
Title |
|
Date |
|
|
|
|
|
|
|
Chairman of the Board
|
|
March 31, 2006 |
Wesley R. Edens |
|
|
|
|
|
|
|
|
|
|
|
Chief Executive Officer
|
|
March 31, 2006 |
Mark J. Schulte |
|
|
|
|
|
|
|
|
|
|
|
Executive Vice President,
|
|
March 31, 2006 |
R. Stanley Young
|
|
Chief Financial Officer and
Principal Accounting Officer |
|
|
|
|
|
|
|
|
|
Director
|
|
March 31, 2006 |
William B. Doniger |
|
|
|
|
|
|
|
|
|
|
|
Director
|
|
March 31, 2006 |
Bradley E. Cooper |
|
|
|
|
|
|
|
|
|
|
|
Director
|
|
March 31, 2006 |
Jackie M. Clegg |
|
|
|
|
|
|
|
|
|
/s/ Jeffrey G. Edwards
Jeffrey G. Edwards
|
|
Director
|
|
March 31, 2006 |
|
|
|
|
|
|
|
Director
|
|
March 31, 2006 |
Jeffrey R. Leeds |
|
|
|
|
|
|
|
|
|
|
|
Director
|
|
March 31, 2006 |
Samuel Waxman |
|
|
|
|