Sonida Senior Living
SNDA
#5225
Rank
$1.51 B
Marketcap
$32.02
Share price
-1.39%
Change (1 day)
54.99%
Change (1 year)

Sonida Senior Living - 10-Q quarterly report FY


Text size:
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

[X] Quarterly Report pursuant to Section 13
or 15(d) of the Securities Exchange Act or 1934

For the quarterly period ended March 31, 2001

[ ] Transition report under Section 13
or 15(d) of the Securities Exchange Act of 1934

Commission file number 1-13445.

CAPITAL SENIOR LIVING CORPORATION
---------------------------------
(Exact name of Registrant as specified in its charter)

DELAWARE 75-2678809
-------- ----------
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)

14160 Dallas Parkway, Suite 300, Dallas, Texas 75240
----------------------------------------------------
(Address of principal executive offices)


972-770-5600
------------
(Registrant's telephone number, including area code)


Indicate by check whether the registrant (1) has filed all reports required to
be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 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 x No

As of May 11, 2001, the Registrant had outstanding 19,717,347 shares of its
Common Stock, $.01 par value.
CAPITAL SENIOR LIVING CORPORATION

INDEX
<TABLE>
<CAPTION>
PAGE
NUMBER
------
<S> <C>
Part I. Financial Information

Item 1. Financial Statements

Consolidated Balance Sheets - -
March 31, 2001 and December 31, 2000 3

Consolidated Statements of Income - -
Three Months Ended March 31, 2001 and 2000 4

Consolidated Statements of Cash Flows - -
Three Months Ended March 31, 2001 and 2000 5

Notes to Consolidated Financial Statements 6

Item 2. Management's Discussion and Analysis of Financial

Condition and Results of Operations 10

Item 3. Quantitative and Qualitative Disclosures About

Market Risk 16

Part II. Other Information

Item 1. Legal Proceedings 17

Item 6. Exhibits and Reports on Form 8-K 17
</TABLE>
Signature

2
PART I.  FINANCIAL INFORMATION

Item 1. Financial Statements

CAPITAL SENIOR LIVING CORPORATION
CONSOLIDATED BALANCE SHEETS
(IN THOUSANDS)
<TABLE>
<CAPTION>
MARCH 31, DECEMBER 31,
2001 2000
---------------- ----------------
ASSETS (UNAUDITED) (AUDITED)
<S> <C> <C>
Current assets:
Cash and cash equivalents........................................... $ 16,725 $ 23,975
Accounts receivable, net............................................ 3,108 3,221
Accounts receivable from affiliates................................. 4,005 3,764
Interest receivable................................................. 2,994 2,074
Federal and state income taxes receivable........................... 3,718 3,728
Deferred taxes...................................................... 1,208 1,208
Prepaid expenses and other.......................................... 954 1,935
---------------- ----------------
Total current assets.......................................... 32,712 39,905
Property and equipment, net............................................... 204,002 204,764
Deferred taxes............................................................ 8,771 8,872
Notes receivable.......................................................... 570 570
Notes receivable from affiliates.......................................... 47,309 43,388
Investments in limited partnerships....................................... 6,247 6,526
Assets held for sale...................................................... 6,920 6,920
Other assets.............................................................. 7,726 7,599
---------------- ----------------
Total assets.................................................. $ 314,257 $ 318,544
================ ================

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Accounts payable.................................................... $ 2,618 $ 3,907
Accrued expenses.................................................... 3,275 3,194
Current portion of notes payable.................................... 6,547 4,770
Customer deposits................................................... 1,025 1,012
---------------- ----------------
Total current liabilities..................................... 13,465 12,883
Deferred income from affiliates........................................... 2,161 2,241
Notes payable, net of current portion..................................... 173,222 176,507
Line of credit............................................................ 7,553 7,553
Minority interest in consolidated partnership............................. 6,641 8,572
Commitments and contingencies
Shareholders' equity:
Preferred stock, $.01 par value:
Authorized shares 15,000,000; no shares issued or outstanding. -- --
Common stock, $.01 par value:
Authorized shares 65,000,000; issued and outstanding
19,717,347 at March 31, 2001 and December 31, 2000............ 197 197
Additional paid-in capital.......................................... 91,935 91,935
Retained earnings................................................... 19,083 18,656
---------------- ----------------
Total shareholders' equity.................................... 111,215 110,788
---------------- ----------------
Total liabilities and shareholders' equity.................... $ 314,257 $ 318,544
================ ================
</TABLE>

See accompanying notes.

3
CAPITAL SENIOR LIVING CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
(IN THOUSANDS, EXCEPT EARNINGS PER SHARE)
<TABLE>
<CAPTION>
THREE MONTHS ENDED MARCH 31,
-------------------------------
2001 2000
--------------- ---------------
(UNAUDITED) (UNAUDITED)
<S> <C> <C>
Revenues:
Resident and healthcare revenue................ $ 16,040 $ 10,267
Rental and lease income........................ 1,031 993
Unaffiliated management services revenue....... 504 726
Affiliated management services revenue......... 387 120
Unaffiliated development fees.................. 24 241
Affiliated development fees.................... 57 163
--------------- ---------------
Total revenues............................. 18,043 12,510

Expenses:
Operating expenses............................. 9,304 6,234
General and administrative expenses............ 3,114 2,147
Depreciation and amortization.................. 1,743 1,034
--------------- ---------------
Total expenses............................. 14,161 9,415
--------------- ---------------

Income from operations............................... 3,882 3,095

Other income (expense):
Interest income................................ 1,541 1,378
Interest expense............................... (4,249) (1,959)
Equity in the losses of affiliates............. (253) --
Gain on sale of properties..................... -- 303
--------------- ---------------
Income before income taxes and minority interest in
consolidated partnership....................... 921 2,817
Provision for income taxes........................... (262) (890)
--------------- ---------------
Income before minority interest in consolidated
partnership.................................... 659 1,927
Minority interest in consolidated partnership........ (232) (455)
--------------- ---------------
Net income........................................... $ 427 $ 1,472
=============== ===============
Net income per share:
Basic.......................................... $ 0.02 $ 0.07
=============== ===============
Diluted........................................ $ 0.02 $ 0.07
=============== ===============
Weighted average shares outstanding - basic.... 19,717 19,717
=============== ===============
Weighted average shares outstanding - diluted.. 19,717 19,746
=============== ===============
</TABLE>

See accompanying notes.

4
CAPITAL SENIOR LIVING CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(IN THOUSANDS)
<TABLE>
<CAPTION>
THREE MONTHS ENDED MARCH 31,
----------------------------
2001 2000
--------------- -----------------
(UNAUDITED) (UNAUDITED)
<S> <C> <C>
OPERATING ACTIVITIES
Net income.......................................................... $ 427 $ 1,472
Adjustments to reconcile net income to net
cash provided by operating activities:
Depreciation and amortization................................. 1,743 1,034
Amortization of deferred financing charges.................... 234 46
Gain on sale of assets........................................ -- (303)
Equity in the losses of affiliates............................ 253 --
Minority interest in consolidated partnership................. 232 455
Deferred tax expense.......................................... 101 101
Deferred income from affiliates............................... (80) 185
Changes in operating assets and liabilities, net of acquisitions:
Restricted cash........................................... -- (2,274)
Accounts receivable....................................... 113 794
Accounts receivable from affiliates....................... (241) 822
Interest receivable....................................... (920) (198)
Prepaid expenses and other................................ 981 22
Other assets.............................................. (383) (681)
Federal and state income taxes............................ 10 801
Accounts payable and accrued expenses..................... (1,208) (1,267)
Customer deposits......................................... 13 17
---------------- -----------------
Net cash provided by operating activities........................... 1,275 1,026
INVESTING ACTIVITIES
Capital expenditures................................................ (959) (302)
Proceeds from the sale of assets.................................... -- 2,279
Advances to affiliates.............................................. (3,997) (4,455)
Distribution from (investments in) limited partnership.............. 102 (202)
---------------- -----------------
Net cash used in investing activities............................... (4,854) (2,680)
FINANCING ACTIVITIES
Proceeds from notes payable and line of credit...................... -- 206
Repayment of notes payable.......................................... (1,508) (411)
Distributions to minority partners.................................. (2,163) --
Deferred loan charges refunded...................................... -- (51)
---------------- -----------------
Net cash used in financing activities............................... (3,671) (256)
---------------- -----------------
Decrease in cash and cash equivalents............................... (7,250) (1,910)
Cash and cash equivalents at beginning of period.................... 23,975 32,988
---------------- -----------------
Cash and cash equivalents at end of period.......................... $ 16,725 $ 31,078
================ =================

SUPPLEMENTAL DISCLOSURES:
Cash paid during the period for:
Interest..................................................... $ 3,985 $ 2,083
================ =================
Income taxes................................................. $ 164 $ 30
================ =================
</TABLE>
See accompanying notes.

5
CAPITAL SENIOR LIVING CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
MARCH 31, 2000
(UNAUDITED)

1. BASIS OF PRESENTATION

Capital Senior Living Corporation, a Delaware corporation, (the "Company") was
incorporated on October 25, 1996. The accompanying consolidated financial
statements include the financial statements of Capital Senior Living Corporation
and its subsidiaries. All intercompany balances and transactions have been
eliminated in consolidation.

The accompanying consolidated balance sheet, as of December 31, 2000, has been
derived from audited consolidated financial statements of the Company for the
year ended December 31, 2000, and the accompanying unaudited consolidated
financial statements, as of March 31, 2001 and 2000, have been prepared pursuant
to the rules and regulations of the Securities and Exchange Commission. Certain
information and note disclosures normally included in the annual financial
statements prepared in accordance with accounting principles generally accepted
in the United States have been condensed or omitted pursuant to those rules and
regulations. For further information, refer to the financial statements and
notes thereto for the year ended December 31, 2000 included in the Company's
Annual Report on Form 10-K filed with the Securities and Exchange Commission on
March 21, 2001.

In the opinion of the Company, the accompanying consolidated financial
statements contain all adjustments (all of which were normal recurring accruals)
necessary to present fairly the Company's financial position as of March 31,
2001, and results of operations and cash flows for the three months ended March
31, 2001 and 2000. The results of operations for the three months ended March
31, 2001 are not necessarily indicative of the results for the year ending
December 31, 2001.

The Financial Accounting Standards Board issued Statement 133 ("FAS 133"),
"Accounting for Derivative Instruments and Hedging Activities" in June 1998.
The Statement is effective for all fiscal quarters of all fiscal years beginning
after June 15, 2000. Because of the Company's minimal use of derivatives the
adoption of FAS 133 by the Company in the first quarter of fiscal 2001 did not
have a material effect on the Company's earnings or financial position.

2. TRANSACTIONS WITH AFFILIATES

The Company has entered into development and management agreements with the
partnerships set out below (the "Triad Entities") for the development and
management of new senior living communities. The Triad Entities own and finance
the construction of the new senior living communities. The communities are
primarily Waterford communities. The development of senior living communities
typically involves a substantial commitment of capital over a 12-month
construction period during which time no revenues are generated, followed by a
18- to 24-month lease up period. The Company is accounting for these investments
under the equity method of accounting based on the provisions of the Triad
Entities partnership agreements.

6
CAPITAL SENIOR LIVING CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

The following table, as of March 31, 2001, sets forth the percentage ownership
and capital investment the Company has in each of the Triad Entities,
information related to loans made by the Company to each Triad Entity and
information on deferred income related to each Triad Entity (dollars in
thousands):
<TABLE>
<CAPTION>
Notes Receivable Deferred Income
------------------------------------------------------------------------------
LP
Ownership Capital Committed Interest Development Management
Entity Interest Investment Amount Balance Maturity Rate Interest Fees Fees
------ -------- ---------- ------ ------- -------- ---- -------- ---- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Triad Senior
Living I,
L.P.
(Triad I) 1.0% $ -- $ -- $ 10,321 -- 8.0% $ 178 $ 380 $110

Triad Senior
Living II,
L.P. September 25,
(Triad II) 1.0 -- 15,000 13,377 2003 8.0 266 220 1

Triad Senior
Living III,
L.P. February 8,
(Triad III) 1.0 -- 15,000 12,757 2004 8.0 233 424 1

Triad Senior
Living IV,
L.P. December 30,
(Triad IV) 1.0 -- 10,000 7,268 2003 8.0 138 120 --

Triad Senior
Living V, L.P.
(Triad V) June 30
1.0 -- 10,000 3,586 2004 8.0 56 32 --
</TABLE>

The Company typically receives a development fee of 4% of project costs, as well
as reimbursement of expenses and overhead not to exceed 4% of project costs.
These fees are recorded over the term of the development project on a basis
approximating the percentage of completion method. In addition, when properties
become operational, the Company typically receives management fees in an amount
equal to the greater of 5% of gross revenues or $5,000 per month per community,
plus overhead expenses.

The Company has the option to purchase the partnership interests of the other
parties in each of the Triad Entities, except in Triad I, for an amount equal to
the amount paid for the partnership interest by the other partners, plus a
noncompounded return of 12% per annum. In addition, each Triad Entity, except
Triad I, provides the Company with an option to purchase the communities
developed by the applicable partnership upon such community's completion for an
amount equal to the fair market value (based on a third-party appraisals but not
less than hard and soft costs and lease-up costs) of the community.

In December 1999, Triad I completed a recapitalization in which an affiliate of
Lehman Brothers purchased from a third party 80% of the limited partnership
interests in Triad I. The Company has the option to purchase the Triad I
communities prior to December 31, 2001 for an amount specified in the
partnership agreement, has an option to purchase the partnership interest of the
other partners for an amount specified in the partnership agreement and is
subject to the buy-sell provisions of the partnership agreement. The Company
continues to manage the communities in the Triad I partnership. The

7
CAPITAL SENIOR LIVING CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

Company has made no determination as to whether it will exercise any of these
purchase options.

3. NET INCOME PER SHARE

Basic net income per share is calculated by dividing net income by the weighted
average number of common shares outstanding during the period. Diluted net
income per share considers the dilutive effect of outstanding options calculated
using the treasury stock method.

The following table sets forth the computation of basic and diluted earnings per
share (in thousands, except for per share amounts):

Three Months Ended
March 31,
--------------------------
2000 2000
------------ ------------
Net income $ 427 $ 1,472
Weighted average shares outstanding - basic 19,717 19,717
Effect of dilutive securities:
Employee stock options -- 29
----------- -----------
Weighted average shares outstanding - diluted 19,717 19,746

Basic earnings per share $ 0.02 $ 0.07
=========== ============
Diluted earnings per share $ 0.02 $ 0.07
=========== ============

Options to purchase 1.0 million shares of common stock at prices ranging from
$3.63 to $13.50 per share were not included in the computation of diluted
earnings per share because the average daily price of the common stock during
the first three months of fiscal 2001 did not exceed the exercise price of the
options, and therefore, the effect would be antidulitive.

4. ACQUISITIONS

On August 15, 2000, the Company completed its merger with ILM Senior
Living, Inc. ("ILM") and the acquisition of the Villa Santa Barbara property
interest held by ILM II Senior Living, Inc. ("ILM II"). This transaction
resulted in the Company acquiring ownership of eight senior living communities
with a capacity of approximately 1,300 residents. The Company had managed the
ILM communities since 1996 pursuant to a management agreement with ILM. The
merger was accounted for as a purchase and included total cash consideration for
the eight communities of approximately $97.6 million, net of closing costs of
$4.4 million, consisting of $87.5 million to the ILM shareholders and $10.1
million for ILM II's interest in the Villa Santa Barbara property. The
consideration was agreed upon as the result of arm's-length negotiations between
the parties to the merger and with ILM II. The Company also refinanced three of
its existing communities in conjunction with the merger and repaid approximately
$25.8 million of a $34.0 million line of credit with Bank One Texas, N.A., as
agent, resulting in an amended loan facility of up to $9.0 million. GMAC
Commercial Mortgage Corporation ("GMAC") provided approximately $102.0 million
and Newman Financial Services, Inc. ("Newman") provided approximately $20.0
million of financing for the merger and the refinancing. The balance of the
merger consideration and amounts necessary for the refinancing came from the
Company's existing cash resources. The allocation of the purchase price of the
ILM acquisition is tentative pending the resolution of certain tax issues that
existed at the time of acquisition. The allocation may change with the
resolution of these tax issues.

8
CAPITAL SENIOR LIVING CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


The results of operations for the above acquisitions are included in the
Company's statement of income from the date of acquisition.

The following pro forma consolidated results of operations for the
three months ended March 31, 2000, have been prepared as if the above-mentioned
acquisitions had occurred on January 1, 2000, and are as follows (in thousands):

2000
----------
Net sales $ 17,887
Net income 825
Net income per share - basic $ 0.04
Net income per share - diluted $ 0.04

The unaudited pro forma consolidated amounts are presented for
informational purposes only and do not necessarily reflect the financial
position or results of operations of the Company that would have actually
resulted had the acquisitions occurred on January 1, 2000.

On February 9, 2001, the Company announced that it was terminating its
merger agreement with ILM II Senior Living, Inc. ("ILM II'). A tax issue
disclosed in ILM II's Form 10-K filed on January 31, 2001 could cause a material
adverse change under the merger agreement with ILM II, and therefore put the
Company in the position of having to terminate the merger. The Company does not
expect to incur any additional costs related to this terminated merger. The
Company continues to manage the five ILM II communities pursuant to the existing
management agreement.

4. CONTINGENCIES

On or about October 23, 1998, Robert Lewis filed a putative class action
complaint on behalf of certain holders of assignee interests (the "Assignee
Interests") in NHP Retirement Housing Partners I Limited Partnership ("NHP") in
the Delaware Court of Chancery against NHP, the Company, Capital Senior Living
Properties 2-NHPCT, Inc. and Capital Realty Group Senior Housing, Inc.
(collectively, the "Defendants"). Mr. Lewis purchased ninety Assignee Interests
in NHP in February 1993 for $180. The complaint alleges, among other things,
that the Defendants breached, or aided and abetted a breach of, the express and
implied terms of the NHP Partnership Agreement in connection with the sale of
four properties by NHP to Capital Senior Living Properties 2-NHPCT, Inc. The
complaint seeks, among other relief, rescission of the sale of those properties
and unspecified damages. The Company believes the complaint is without merit and
is vigorously defending itself in this action. The Company has filed a Motion to
Dismiss in this case, which is currently pending. The Company is unable to
estimate any liability related to this claim, if any.

The Company has pending claims incurred in the normal course of business, that,
in the opinion of management, based on the advice of legal counsel, will not
have a material effect on the financial statements of the Company.


9
CAPITAL SENIOR LIVING CORPORATION

MARCH 31, 2001

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

OVERVIEW

The following discussion and analysis addresses (i) the Company's results of
operations for the three months ended March 31, 2001 and 2000, respectively, and
(ii) liquidity and capital resources of the Company and should be read in
conjunction with the Company's consolidated financial statements contained
elsewhere in this report.

The Company generates revenue from a variety of sources. For the three months
ended March 31, 2001, the Company's revenue was derived as follows: 88.9% from
the operation of 19 owned senior living communities that are operated by the
Company; 5.7% from lease rentals for triple net leases; 5.0% from management
fees arising from management services provided for 17 affiliate owned senior
living communities and 11 third party owned senior living communities and 0.4%
derived from development fees earned for managing the development and
construction of new senior living communities for the Triad Entities.

The Company believes that the factors affecting the financial performance of
communities managed under contracts with third parties do not vary substantially
from the factors affecting the performance of owned and leased communities,
although there are different business risks associated with these activities.

The Company's third-party management fees are primarily based on a percentage of
gross revenues. As a result, the cash flows and profitability of such contracts
to the Company are more dependent on the revenues generated by such communities
and less dependent on net cash flow than for owned communities. Further, the
Company is not responsible for capital investments in managed communities. While
the management contracts are generally terminable only for cause, in certain
cases the contracts can be terminated upon the sale of a community, subject to
the Company's rights to offer to purchase such community.

The Company's triple net leases extend through the year 2001 for five of its
owned communities (three of which were sold in fiscal 2000), to 2006 for one of
its owned communities and two communities leases expired in fiscal 2000. The
Company is currently attempting to renew one of the expired leases with the
current operator and the Company has renewed the other lease with a new
operator. The base payments under these leases are fixed and are not subject to
change based upon the operating performance of these communities. Following
termination of the lease agreements, unless the operators extend their leases,
the Company may either convert and operate the communities as assisted living
and Alzheimer's care communities, sell the communities or evaluate other
alternatives.

The Company's current management contracts expire on various dates through
January 2011 and provide for management fees based generally upon rates that
vary by contract from 4% of net revenues to 7% of net revenues. In addition,
certain of the contracts provide for supplemental incentive fees that vary by
contract based upon the financial performance of the managed community.

10
CAPITAL SENIOR LIVING CORPORATION
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATONS (CONTINUED)

The Company's development fees are generally based upon a percentage of
construction costs and are earned over the period commencing with the initial
development activities and ending with the opening of the community. As of March
31, 2001, development fees have been earned for services performed on three
communities under development for the Triad Entities.

RESULTS OF OPERATIONS

The following table sets forth for the periods indicated, selected statements of
income data in thousands of dollars and expressed as a percentage of total
revenues.
<TABLE>
<CAPTION>
THREE MONTHS ENDED
MARCH 31,
--------------------------------------
2001 2000
------------------ ------------------
$ % $ %
--------- -------- -------- --------
Revenues:
<S> <C> <C> <C> <C>
Resident and healthcare revenue.. $ 16,040 88.9 $ 10,267 82.1
Rental and lease income.......... 1,031 5.7 993 7.9
Unaffiliated management service
revenue..................... 504 2.8 726 5.8
Affiliated management service
revenue....................... 387 2.2 120 1.0
Unaffiliated development fees.... 24 0.1 241 1.9
Affiliated development fees...... 57 0.3 163 1.3
--------- -------- -------- --------
Total revenue.................... 18,043 100.0 12,510 100.0

Expenses:
Operating expenses............... 9,304 51.6 6,234 49.8
General and administrative expenses 3,114 17.2 2,147 17.2
Depreciation and amortization.... 1,743 9.7 1,034 8.3
--------- -------- -------- --------
Total expenses........ 14,161 78.5 9,415 75.3
--------- -------- -------- --------

Income from operations ............... 3,882 21.5 3,095 24.7

Other income (expense):
Interest income.................. 1,541 8.5 1,378 11.0
Interest expense................. (4,249) (23.5) (1,959) (15.6)
Equity in the losses of affiliates (253) (1.4) -- --
Gain on sales of assets.......... -- -- 303 2.4
--------- -------- -------- --------
Income before income taxes and minority
interest in consolidated partnership 921 5.1 2,817 22.5
Provision for income taxes............ (262) (1.4) (890) (7.1)
--------- -------- -------- --------
Income before minority interest in consolidated
partnership.......... 659 3.7 1,927 15.4
Minority interest in consolidated partnership (232) (1.3) (455) (3.6)
--------- -------- -------- --------
Net income............................ $ 427 2.4 $ 1,472 11.8
========= ======== ======== ========
</TABLE>

11
CAPITAL SENIOR LIVING CORPORATION
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATONS (CONTINUED)


THREE MONTHS ENDED MARCH 31, 2001 COMPARED TO THE THREE MONTHS ENDED MARCH 31,
2000

REVENUES. Total revenues were $18.0 million in the three months ended March 31,
2001 compared to $12.5 million for the three months ended March 31, 2000,
representing an increase of $5.5 million or 44.0%. This increase in revenue is
primarily the result of a $5.8 million increase in resident and healthcare
revenue, offset by a decease of $0.3 million in development fee revenue. The
increase in resident and healthcare revenue reflects revenue from the eight
communities that were acquired in the third quarter of fiscal 2000. The decease
in development fee revenue reflects the Company's strategic initiative aimed at
discontinuing the use of joint ventures for future development. During the first
quarter of fiscal 2001, the Company received development fee revenue on three
communities compared to 15 communities in the first quarter of fiscal 2000.

EXPENSES. Total expenses were $14.2 million in the first quarter of fiscal 2001
compared to $9.4 million in the first quarter of fiscal 2000, representing an
increase of $4.8 million or 51.1%. This increase is primarily due to the
operations related to the eight communities acquired in the third quarter of
fiscal 2000 and slightly higher operating costs at the Company's senior living
communities.

OTHER INCOME AND EXPENSE. Other income and expense decreased $2.7 million due to
an increase in interest expense of $2.3 million, startup losses of $0.3 million
related to the Company's equity in affiliates, a reduction in the gain on sale
of assets of $0.3 million offset by an increase in interest income of $0.2
million. The increase in interest expense reflects additional debt incurred by
the Company as a result of the Company acquiring the eight communities and
refinancing three of the Company's owned communities. The Company's equity in
the losses of affiliates represents the Company's share of the startup losses
incurred by the Triad Entities. The gain on sale in fiscal 2000 relates to the
sale of a community owned by HealthCare Properties, L.P. ("HCP"). Interest
income increased primarily as a result of additional loans outstanding to the
Triad Entities.

PROVISION FOR INCOME TAXES. Provision for income taxes in the first quarter of
fiscal 2001 was $0.3 million or 38.0% of taxable income, compared to $0.9
million or 37.7% of taxable income in the comparable quarter for 2000. The
effective tax rates for the first quarter of 2001 and 2000 differ from the
statutory tax rates because of state income taxes and permanent tax differences.

MINORITY INTEREST. Minority interest decreased $0.2 million primarily due to the
sale of one of the HCP communities in fiscal 2000 and a decrease in net income
at HCP in the first quarter of fiscal 2001 compared to fiscal 2000. The sale of
the HCP community increased minority interest in fiscal 2000 by approximately
$0.1 million.

NET INCOME. As a result of the foregoing factors, net income decreased $1.1
million to $0.4 million for the three months ended March 31, 2001, as compared
to $1.5 million for the three months ended March 31, 2000.

LIQUIDITY AND CAPITAL RESOURCES

In addition to approximately $16.7 million of cash balances on hand as of March
31, 2001, the Company's principal source of liquidity is expected to be cash
flows from operations. The Company

12
CAPITAL SENIOR LIVING CORPORATION
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATONS (CONTINUED)

expects its cash and cash equivalents along with its net income and cash flow
from operations to be sufficient to fund its short-term working capital
requirements. The Company's long-term capital requirements, primarily for
acquisitions and other corporate initiatives, will be dependent on the Company's
ability to access funds through the debt and/or equity markets. There can be no
assurance that the Company will continue to generate cash flows at or above
current levels or that the Company will be able to obtain the capital necessary
to meet its long-term capital requirements.

The Company had net cash provided by operating activities of $1.3 million and
$1.0 million in the first three months of fiscal 2001 and 2000, respectively. In
the first quarter of 2001, the net cash provided by operating activities was
primarily derived from net income of $0.4 million, net non-cash charges of $2.5
million, a decrease in prepaid and other expenses of $1.0 million offset by an
increase in interest receivable of $1.0 million, a decrease in accounts payable
and accrued expenses of $1.2 million and other working capital charges of $0.5
million. In the first quarter of fiscal 2000, the net cash provided by operating
activities was primarily derived from net income of $1.5 million, net non-cash
charges of $1.5 million and a decrease in accounts and income tax receivable of
$2.4 million, offset by an increase in restricted cash of $2.3 million,
increases in interest receivable and other assets of $0.9 million and a decrease
in accounts payable and accrued expenses of $1.3 million.

The Company had net cash used in investing activities of $4.9 million and $2.7
million in the first three months of fiscal 2001 and 2000, respectively. In the
first three months of fiscal 2001, net cash used in investing activities was
primarily derived from advances to affiliates of $4.0 million, capital
expenditures of $1.0 million offset by distributions from limited partnerships
of $0.1 million. In the first three months of fiscal 2000, the Company's net
cash used in investing activities was primarily the result of advances to
affiliates of $4.5 million, capital expenditures of $0.3 million and investments
in limited partnerships of $0.2 million, offset by the proceeds from the sale of
one of the HCP communities for $2.3 million.

The Company had net cash used in financing activities of $3.7 million and $0.3
million in first quarter of fiscal 2001 and 2000, respectively. Net cash used in
financing activities in the first three months of fiscal 2001 resulted from
repayment of notes payable of $1.5 million and distribution to minority partners
of $2.2 million. For the first three months of fiscal 2000, net cash used in
financing activities was primarily the result of reductions in the Company's
debt outstanding under the Company's notes payable.

The Company derives the benefits and bears the risks attendant to the
communities it owns. The cash flows and profitability of owned communities
depends on the operating results of such communities and are subject to certain
risks of ownership, including the need for capital expenditures, financing and
other risks such as those relating to environmental matters.

The cash flows and profitability of the HCP owned communities that are leased to
third parties depend on the ability of the lessee to make timely lease payments.
Four of these properties are leased until the end of fiscal 2001 to HealthSouth
Rehabilitation Corp. ("HealthSouth"), under a master lease agreement. Three of
the four properties were closed by the lessee and effective August 25, 1999,
HealthSouth agreed to transfer control of the closed communities to the Company.
The Company has subsequently sold the three properties with the exception of a
small facility not adjacent to the main campus of one of the properties.
HealthSouth, however, agreed to continue making its full lease payments related
to all four properties. The leases on two of HCP's triple net leased properties
expired in fiscal 2000 and a third will expire in November 2001. The Company has
leased one of these properties to an unaffiliated third party.


13
CAPITAL SENIOR LIVING CORPORATION
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATONS (CONTINUED)

The Company is attempting to renew the other lease with the current operator.
One of the three lessees has filed for Chapter 11 bankruptcy in the United
States Bankruptcy Court and the Company is uncertain if the bankruptcy
protection will disrupt future payments of lease obligations. Two of these three
lessees are in default on their rent payments. Following termination of these
leases, the Company will either convert and operate the communities as assisted
living and Alzheimer's care communities, attempt to sell the communities or
evaluate other alternatives. HCP currently operates one of its communities.

The cash flows and profitability of the Company's third-party management fees
are dependent upon the revenues and profitability of the communities managed.
While the management contracts are generally terminable only for cause, in
certain cases contracts can be terminated upon the sale of a community, subject
to the Company's rights to offer to purchase such community.

The Company has entered into development and management agreements with the
Triad Entities for the development and management of new senior living
communities. The Triad Entities will own and finance the construction of the new
communities. These communities are primarily Waterford communities. The Company
typically receives a development fee of 4% of project costs, as well as
reimbursement of expenses and overhead not to exceed 4% of project costs. In
addition, when the properties become operational, the Company typically receives
management fees in an amount equal to the greater of 5% of gross revenues or
$5,000 per month per community, plus overhead expenses.

At March 31, 2001, the Company holds one percent limited partnership interests
in each of the Triad Entities. The Company has the option to purchase the
partnership interests of the other parties in the Triad Entities, except for
Triad I, for an amount equal to the amount paid for the partnership interest by
the other partners, plus a noncompounded return of 12% per annum. In addition,
each Triad Entity, except Triad I, provides the Company with an option to
purchase the communities developed by the applicable partnership upon such
community's completion for an amount equal to the fair market value (based on a
third-party appraisals but not less than hard and soft costs and lease-up costs)
of the community.

In December 1999, Triad I completed a recapitalization in which an affiliate of
Lehman Brothers purchased from a third party 80% of the limited partnership
interests in Triad I. The Company has the option to purchase the Triad I
communities prior to December 31, 2001 for an amount specified in the
partnership agreement, has an option to purchase the partnership interest of the
other partners for an amount specified in the partnership agreement and is
subject to the buy-sell provisions of the partnership agreement. The Company
continues to manage the communities in the Triad I partnership.

The Company has made no determination as to whether it will exercise any of
these purchase options. The Company will evaluate the possible exercise of each
purchase option based on the business and financial factors that may exist at
the time these options may be exercised.

Each Triad Entity finances the development of new communities through a
combination of equity funding, traditional construction loans and permanent
financing with institutional lenders secured by first liens on the communities
and unsecured loans from the Company. The Company loans may be prepaid without
penalty. The financings from institutional lenders are secured by first liens on
the communities as well as assignment to the lenders of the construction
contracts and the development and management agreements with the Company. Each
development and management agreement assigned to an

14
CAPITAL SENIOR LIVING CORPORATION
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATONS (CONTINUED)

institutional lender is also guaranteed by the Company and those guarantees are
also assigned to the lenders. In certain cases, the management agreements
contain an obligation of the Company to make operating deficit loans to the
Triad Entities if the other financing sources of the Triad Entities have been
fully utilized. These operating deficit loan obligations, which are guaranteed
by the Company, include making loans to fund debt service obligations to the
lenders.

The chart below sets forth information, as of March 31, 2001, about Company
loans made to the Triad Entities and financings from institutional lenders
obtained by the Triad Entities (dollars in thousands):
<TABLE>
<CAPTION>
Notes Receivable Construction Loan Facilities
-------------------------------------------------- -----------------------------------------
Committed Interest
Entity Amount Balance Maturity Rate Amount Type Lender
------ ------ ------- -------- ---- ------ ---- ------
<S> <C> <C> <C> <C> <C>
TriadSenior
Living I, L.P. $50,000 construction, Bank One
(Triad I) $ -- $10,321 -- 8.0% $50,000 take-out GMAC


Triad Senior
Living II, L.P. September 25, construction, Key
(Triad II) 15,000 13,377 2003 8.0% 26,800 mini-perm Bank


TriadSenior
Living III, February 8, construction, Guaranty
L.P. 15,000 12,757 2004 8.0% 56,300 mini-perm Federal
(Triad III)


TriadSenior
Living IV, L.P. December 30, construction, Compass
(Triad IV) 10,000 7,268 2003 8.0% 18,600 mini-perm Bank


TriadSenior
Living V, L.P. June 30, construction, Bank of
(Triad V) 10,000 3,586 2004 8.0% 9,000 mini-perm America

</TABLE>

On February 9, 2001, the Company announced that it was terminating its
merger agreement with ILM II Senior Living, Inc. ("ILM II'). A tax issue
disclosed in ILM II's Form 10-K filed on January 31, 2001 could cause a material
adverse change under the merger agreement with ILM II, and therefore put the
Company in the position of having to terminate the merger. The Company does not
expect to incur any additional costs related to this terminated merger. The
Company continues to manage the five ILM II communities pursuant to the existing
management agreement.


15
CAPITAL SENIOR LIVING CORPORATION
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATONS (CONTINUED)


FORWARD-LOOKING STATEMENTS

Certain information contained in this report constitutes "Forward-Looking
Statements" within the meaning of Section 27A of the Securities Act of 1933, as
amended, and Section 21E of the Securities Exchange Act of 1934, as amended,
which can be identified by the use of forward-looking terminology such as "may,"
"will," "expect," "anticipate," "estimate" or "continue" or the negative thereof
or other variations thereon or comparable terminology. The Company cautions
readers that forward-looking statements, including, without limitation, those
relating to the Company's future business prospects, revenues, working capital,
liquidity, capital needs, interest costs and income, are subject to certain
risks and uncertainties that could cause actual results to differ materially
from those indicated in the forward-looking statements, due to several important
factors herein identified, among others, and their risks and factors identified
from time to time in the Company's reports filed with the Securities and
Exchange Commission.

ITEM 3. QUANTITATIVE AND QUALIITATIVE DISCLOSURES ABOUT MARKET RISK.

The Company's primary market risk is exposure to changes in interest rates on
debt instruments. As of March 31, 2001 the Company had $187.3 million in
outstanding debt comprised of various fixed and variable rate debt instruments
of $58.5 million and $128.8 million, respectively.

Changes in interest rates would affect the fair market value of the Company's
fixed rate debt instruments but would not have an impact on the Company's
earnings or cash flows. Fluctuations in interest rates on the Company's variable
rate debt instruments, which are tied to either the LIBOR or the prime rate,
would affect the Company's earnings and cash flows but would not affect the fair
market value of the variable rate debt. For each percentage point change in
interest rates the Company's annual interest expense would increase by
approximately $1.3 million based on its current outstanding variable debt.


16
CAPITAL SENIOR LIVING CORPORATION
PART II. OTHER INFORMATION

PART II. OTHER INFORMATION

Item 1. LEGAL PROCEEDINGS

On or about October 23, 1998, Robert Lewis filed a putative class action
complaint on behalf of certain holders of assignee interests (the "Assignee
Interests") in NHP in the Delaware Court of Chancery against NHP, the Company,
Capital Senior Living Properties 2-NHPCT, Inc. and Capital Realty Group Senior
Housing, Inc. (collectively, the "Defendants"). Mr. Lewis purchased ninety
Assignee Interests in NHP in February 1993 for $180. The complaint alleges,
among other things, that the Defendants breached, or aided and abetted a breach
of, the express and implied terms of the NHP Partnership Agreement in connection
with the sale of four properties by NHP to Capital Senior Living Properties
2-NHPCT, Inc. The complaint seeks, among other relief, rescission of the sale of
those properties and unspecified damages. The Company believes the complaint is
without merit and is vigorously defending itself in this action. The Company has
filed a Motion to Dismiss in this case, which is currently pending. The Company
is unable to estimate any liability related to this claim, if any.

The Company has pending claims incurred in the normal course of business,
that, in the opinion of management, based on the advice of legal counsel, will
not have a material effect on the financial statements of the Company.

Item 2. CHANGES IN SECURITIES

Not Applicable

Item 3. DEFAULTS UPON SENIOR SECURITIES

Not Applicable

Item 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

Not Applicable

Item 5. OTHER INFORMATION

Not Applicable

Item 6. EXHIBITS AND REPORTS ON FORM 8-K

(A) Exhibits:

Not Applicable

(B) Reports on Form 8-K

Not Applicable

17
CAPITAL SENIOR LIVING CORPORATION
MARCH 31, 2000

Signature

Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

Capital Senior Living Corporation
(Registrant)


By: /s/ Ralph A. Beattie
--------------------
Ralph A. Beattie
Executive Vice President and Chief Financial Officer
(Principal Financial Officer and Duly Authorized Officer)

Date: May 11, 2001


18