|
| ||
|
EMERITUS CORPORATION | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
Page No. | |
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: |
Item 1, Item 3, and Item 5 of Part II are omitted because they are not applicable. | ||
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|||
|
| ||
|
| ||
| 1 | ||
|
| ||
|
CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||
|
(unaudited) | |||||||
|
(In thousands, except share data) | |||||||
|
ASSETS | |||||||
|
|
June 30, |
December 31, | |||||
|
|
2004 |
2003 | |||||
|
|
|
||||||
|
Current Assets: |
|
|
|||||
|
Cash and cash equivalents |
$ |
4,891 |
$ |
6,368 |
|||
|
Short-term investments |
1,247 |
987 |
|||||
|
Trade accounts receivable, net |
2,862 |
2,769 |
|||||
|
Other receivables |
2,436 |
1,961 |
|||||
|
Prepaid expenses and other current assets |
11,048 |
6,663 |
|||||
|
|
|
||||||
|
Total current assets |
22,484 |
18,748 |
|||||
|
Long-term investments |
6,884 |
7,678 |
|||||
|
Property and equipment, net |
116,322 |
117,546 |
|||||
|
Property held for development |
1,254 |
1,254 |
|||||
|
Notes receivable from and investments in affiliates |
1,822 |
2,409 |
|||||
|
Restricted deposits |
8,278 |
7,306 |
|||||
|
Lease acquisition costs, net |
24,434 |
19,052 |
|||||
|
Other assets, net |
6,608 |
5,581 |
|||||
|
|
|
||||||
|
Total assets |
$ |
188,086 |
$ |
179,574 |
|||
|
|
|
||||||
|
|
|
|
|||||
|
LIABILITIES AND SHAREHOLDERS' DEFICIT | |||||||
|
|
|
|
|||||
|
Current Liabilities: |
|
|
|||||
|
Short-term debt |
$ |
3,000 |
$ |
|
|||
|
Current portion of long-term debt |
5,380 |
4,750 |
|||||
|
Trade accounts payable |
4,783 |
6,774 |
|||||
|
Accrued employee compensation and benefits |
7,879 |
5,885 |
|||||
|
Accrued interest |
2,199 |
1,888 |
|||||
|
Accrued real estate taxes |
3,420 |
2,702 |
|||||
|
Accrued dividends on preferred stock |
9,372 |
8,228 |
|||||
|
Other accrued expenses |
7,895 |
7,941 |
|||||
|
Deferred revenue |
6,094 |
6,075 |
|||||
|
Other current liabilities |
11,703 |
6,879 |
|||||
|
|
|
||||||
|
Total current liabilities |
61,725 |
51,122 |
|||||
|
Long-term debt, less current portion |
136,343 |
136,388 |
|||||
|
Convertible debentures |
32,000 |
32,000 |
|||||
|
Deferred gain on sale of communities |
36,340 |
37,389 |
|||||
|
Deferred rent |
186 |
263 |
|||||
|
Other long-term liabilities |
1,985 |
1,506 |
|||||
|
|
|
||||||
|
Total liabilities |
268,579 |
258,668 |
|||||
|
|
|
||||||
|
Commitments and contingencies |
|
|
|||||
|
Shareholders' Deficit: |
|
|
|||||
|
Preferred stock, $.0001 par value. Authorized 5,000,000 shares. |
|
|
|||||
|
Series B, Authorized 70,000 shares, issued and outstanding 35,529 and 34,830 shares at |
|
|
|||||
|
June 30, 2004, and December 31, 2003, respectively |
|
|
|||||
|
Common stock, $.0001 par value. Authorized 40,000,000 shares; issued and outstanding |
|
|
|||||
|
10,762,375 and 10,297,449 shares at June 30, 2004, and December 31, 2003, respectively |
1 |
1 |
|||||
|
Additional paid-in capital |
74,779 |
71,703 |
|||||
|
Accumulated deficit |
(155,273 |
) |
(150,798 |
) | |||
|
|
|
||||||
|
Total shareholders' deficit |
(80,493 |
) |
(79,094 |
) | |||
|
|
|
||||||
|
Total liabilities and shareholders' deficit |
$ |
188,086 |
$ |
179,574 |
|||
|
|
|
||||||
|
|
|
|
|||||
|
| ||
| 2 | ||
|
| ||
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||
|
(unaudited) | ||||||||||||||||
|
(In thousands, except per share data) | ||||||||||||||||
|
|
|
|
1 |
|
| |||||||||||
|
|
|
|
1 |
|
| |||||||||||
|
|
|
|
1 |
|
| |||||||||||
|
|
Three Months ended June 30, |
1 |
Six Months ended June 30, | |||||||||||||
|
|
| |||||||||||||||
|
|
2004 |
2003 |
1 |
2004 |
2003 | |||||||||||
|
|
|
|
|
|||||||||||||
|
Revenues: |
|
|
|
|
|
|||||||||||
|
Community revenue |
$ |
75,880 |
$ |
45,160 |
|
$ |
139,418 |
$ |
88,246 |
|||||||
|
Other service fees |
1,641 |
1,041 |
|
3,006 |
2,035 |
|||||||||||
|
Management fees |
1,196 |
3,197 |
|
2,829 |
6,294 |
|||||||||||
|
|
|
|
|
|||||||||||||
|
Total operating revenues |
78,717 |
49,398 |
|
145,253 |
96,575 |
|||||||||||
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|||||||||||
|
Expenses: |
|
|
|
|
|
|||||||||||
|
Community operations |
48,770 |
29,785 |
|
91,225 |
58,430 |
|||||||||||
|
General and administrative |
6,546 |
5,811 |
|
12,778 |
11,215 |
|||||||||||
|
Depreciation and amortization |
2,328 |
1,840 |
|
4,391 |
3,687 |
|||||||||||
|
Facility lease expense |
17,674 |
9,325 |
|
32,366 |
17,929 |
|||||||||||
|
|
|
|
|
|||||||||||||
|
Total operating expenses |
75,318 |
46,761 |
|
140,760 |
91,261 |
|||||||||||
|
|
|
|
|
|||||||||||||
|
Income from operations |
3,399 |
2,637 |
|
4,493 |
5,314 |
|||||||||||
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|||||||||||
|
Other income (expense): |
|
|
|
|
|
|||||||||||
|
Interest income |
134 |
173 |
|
287 |
328 |
|||||||||||
|
Interest expense |
(4,211 |
) |
(3,229 |
) |
|
(8,004 |
) |
(6,502 |
) | |||||||
|
Other, net |
665 |
1,392 |
|
599 |
1,440 |
|||||||||||
|
|
|
|
|
|||||||||||||
|
Net other expense |
(3,412 |
) |
(1,664 |
) |
|
(7,118 |
) |
(4,734 |
) | |||||||
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|||||||||||
|
Net income (loss) |
(13 |
) |
973 |
|
(2,625 |
) |
580 |
|||||||||
|
|
|
|
|
|
|
|||||||||||
|
Preferred stock dividends |
||||||||||||||||