Attached files

file filename
8-K - 8-K EARNINGS RELEASE 2ND QUARTER 2012 - EMERITUS CORP\WA\esc8kearningsrelease.htm

 
NEWS RELEASE
 
For Immediate Release


EMERITUS ANNOUNCES OPERATING RESULTS FOR
SECOND QUARTER 2012


SEATTLE, WA, August 2, 2012 - Emeritus Corporation (NYSE: ESC), a national provider of senior living services, today announced its second quarter 2012 results.  
 
Operating Summary for Second Quarter 2012 Compared to Second Quarter 2011
 
·  
Community and management fee revenue increased $16.6 million, or 5.4%, to $323.8 million
·  
Adjusted EBITDAR increased $5.5 million, or 6.4%, to $92.1 million
·  
CFFO per share, as adjusted, increased 15.0% to $0.46
·  
Same community average monthly revenue per occupied unit increased 0.9% to $4,136
·  
Same community average occupancy increased 10 basis points to 86.6%
·  
Same community operating margin increased to 34.0% from to 33.5%

Granger Cobb, President and Chief Executive Officer commented, “Our rate initiatives have started to gain traction, and we have continued to show very good expense controls – leading to a 50-basis point improvement in same community operating margin compared to the second quarter of last year.  We remain confident in our ability to maintain our year-over-year revenue growth rate ahead of our expense growth rate, resulting in enhanced margins and cash flow over time.”

2012 Second Quarter Consolidated Results

Total revenue in the second quarter of 2012 increased 3.1% to $374.8 million compared to the second quarter of 2011.  In the second quarter of 2012, we began recording as expense the costs incurred on behalf of and reimbursed by managed communities, with a corresponding amount recorded as revenues.  Prior-period amounts have been adjusted to reflect this new presentation, with no impact on net operating results, cashflow measures, or balance sheet accounts.  Excluding the impact of these reimbursed costs, community and management fee revenues increased  $16.6 million, or 5.4%, to $323.8 million.  The $16.6 million increase includes $13.2 million from the acquisition of communities (net of dispositions), including 24 communities that the Company acquired in June 2011 that it had previously managed on behalf of a joint venture with an affiliate of Blackstone Real Estate Advisors; the remaining increase is due primarily to improved rate and occupancy at our same community portfolio.

Total average monthly revenue per occupied unit for the consolidated portfolio increased 2.2% to $4,148 in the second quarter of 2012 from $4,057 in the second quarter of 2011.  This increase in rate was partially due to the 24 communities added in June 2011 that had higher average rates.

In the second quarter of 2012, total average occupancy for the consolidated portfolio increased 40 basis points to 86.4% compared to 86.0% in the second quarter of 2011. The increase was due to higher occupancy at acquired communities, as well as improved occupancy in the same community portfolio.

Community operating expenses increased $8.2 million to $213.6 million in the second quarter of 2012 compared to $205.4 million in the 2011 period.  Approximately $8.3 million of the increase resulted from the

 
1

 

acquisition of communities (net of dispositions) with the remaining difference due to same community expenses and unallocated community expenses, net.

Community operating income increased $8.7 million, or 9.0%, to $105.1 million in the second quarter of 2012 compared to $96.4 million in the second quarter of 2011.  As a result of improved occupancy and rate, combined with effective expense controls, community operating margin improved to 33.0%, compared to 31.9% in the second quarter of 2011.

Excluding noncash stock-based compensation expenses, general and administrative expenses as a percent of total operated community revenue (which includes revenues of managed communities but excludes reimbursed costs of managed communities) was 4.8% in the second quarter of 2012, compared to 4.7% in the second quarter of 2011.

For the second quarter of 2012, Adjusted EBITDAR increased $5.5 million, or 6.4%, to $92.1 million, with the increase primarily driven by the increase in community operating income.  For the quarter ended June 30, 2012, cash from facility operations (CFFO), as adjusted, increased to $20.3 million, or $0.46 per share, compared to $17.9 million, or $0.40 per share, in the second quarter of 2011.

2012 Second Quarter Same Community Results

As of June 30, 2012, the consolidated Emeritus portfolio consisted of 327 communities, of which 295 communities are included in the Company’s definition of same communities.  Total same community revenue increased $2.9 million to $290.5 million in the second quarter of 2012, due to rate and occupancy improvements.  Average monthly revenue per occupied unit increased 0.9% to $4,136 in the second quarter of 2012 compared to $4,101 in the corresponding period in 2011.  Average occupancy increased 10 basis points to 86.6% in the second quarter of 2012 from 86.5% in the prior-year period.

The Company’s same community operating expenses were held to an increase of 0.3%, totaling $191.8 million, in the second quarter of 2012 compared to $191.2 million in the prior-year period, primarily as a result of the Company’s efficiency initiatives.

Same community operating income increased by $2.3 million to $98.6 million in the second quarter of 2012 and same community operating income margin increased from 33.5% to 34.0% as compared to the second quarter of 2011.

2012 Guidance Update

The Company provides guidance for the Company’s existing portfolio and excludes future acquisitions and dispositions.

The Company’s guidance for 2012 is as follows:
·  
Community and management fee revenue in the range of $1.3 billion to $1.32 billion
·  
Routine capital expenditures in the range of $21.0 million to $23.0 million
·  
General and administrative expenses as a percent of total operated revenue of approximately 4.8%, excluding non-cash stock-based compensation expenses
·  
CFFO, as adjusted, in the range of $1.65 to $1.75 per share

Webcast and Conference Call

The Company will host a webcast and conference call on Thursday, August 2, 2012, at 5:00 P.M. Eastern Time to discuss its financial results for the second quarter of 2012.

 
2

 

The conference call will be webcast live over the internet from the Company’s web site at www.emeritus.com under the “Investors” section.  The conference call can also be accessed by dialing (877) 705-6003, or for international participants (201) 493-6725.  A replay of the conference call will be available after 8:00 P.M. Eastern Time on Thursday, August 2, 2012, until midnight Eastern Time on Thursday, August 9, 2012.  The dial-in numbers for the replay are (877) 870-5176 or, for international participants, (858) 384-5517.  To access the telephonic replay, enter the conference ID 397336.

Non-GAAP Financial Measures

Adjusted EBITDA/EBITDAR and CFFO are financial measures of operating performance that are not calculated in accordance with U.S. generally accepted accounting principles (GAAP).  The Company believes that these non-GAAP measures are useful in identifying trends in day-to-day performance because they exclude items that are of little or no significance to operations and provide indicators to management of progress in achieving optimal operating performance.  In addition, these measures are used by many research analysts and investors to evaluate the performance and the value of companies in the senior living industry.  The Company strongly urges you to review the reconciliation of net income (loss) to Adjusted EBITDA/EBITDAR and the reconciliation of net cash provided by operating activities to CFFO, provided below, along with the Company’s consolidated balance sheets, statements of operations, and statements of cash flows.  The Company defines Adjusted EBITDA/EBITDAR and CFFO and provides other information about these non-GAAP measures in the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2012, to be filed with the Securities and Exchange Commission.

The table below shows the reconciliation of net income (loss) to Adjusted EBITDA/EBITDAR for the three and six months ended June 30, 2012 and 2011 (in thousands):

   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
   
2012
   
2011
   
2012
   
2011
 
Net income (loss)
  $ (21,753 )   $ 22,096     $ (41,148 )   $ (582 )
Depreciation and amortization
    32,993       29,438       65,563       57,525  
Interest income
    (98 )     (123 )     (202 )     (234 )
Interest expense
    38,587       37,975       77,632       74,239  
 Net equity losses for unconsolidated joint ventures
    80       61       472       435  
Provision for income taxes
    324       294       596       575  
Loss from discontinued operations
    5,007       397       5,007       397  
Amortization of above/below market rents
    1,624       1,966       3,378       3,933  
Amortization of deferred gains
    (264 )     (284 )     (533 )     (572 )
Stock-based compensation
    2,834       2,366       5,679       4,709  
Change in fair value of derivative financial  instruments
    534       (509 )     745       (509 )
Deferred revenue
    (151 )     654       (450 )     1,140  
Deferred straight-line rent
    1,096       2,440       2,298       4,932  
Contract buyout costs
                      6,256  
Impairment of long-lived assets
                2,135        
Gain on sale of investments
                      (1,569 )
Acquisition gain
          (42,110 )           (42,110 )
Acquisition, development, and financing expenses
    1,112       1,957       1,433       2,470  
Self-insurance reserve adjustments
    1,849       3,141       2,246       3,173  
Adjusted EBITDA
    63,774       59,759       124,851       114,208  
Community lease expense, net
    28,296       26,796       56,511       53,333  
Adjusted EBITDAR
  $ 92,070     $ 86,555     $ 181,362     $ 167,541  

The following table shows the reconciliation of net cash provided by operating activities to CFFO and CFFO as adjusted for self-insurance reserves relating to prior years (in thousands):

 
3

 


   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
   
2012
   
2011
   
2012
   
2011
 
Net cash provided by operating activities
  $ 42,324     $ 17,736     $ 68,516     $ 17,470  
Changes in operating assets and liabilities, net
    (16,009 )     4,025       (17,273 )     19,793  
Contract buyout costs
                      6,256  
Repayment of capital lease and financing obligations
    (4,183 )     (3,503 )     (8,077 )     (6,898 )
Recurring capital expenditures
    (3,718 )     (4,310 )     (8,173 )     (8,632 )
Distributions from unconsolidated joint ventures, net
    61       801       87       1,351  
Cash From Facility Operations
    18,475       14,749       35,080       29,340  
Self-insurance reserve adjustments, prior years
    1,849       3,141       2,246       3,173  
Cash From Facility Operations, as adjusted
  $ 20,324     $ 17,890     $ 37,326     $ 32,513  
                                 
CFFO per share
  $ 0.41     $ 0.33     $ 0.79     $ 0.66  
CFFO per share, as adjusted
  $ 0.46     $ 0.40     $ 0.84     $ 0.73  


The Company defines recurring capital expenditures as actual costs incurred to maintain our communities for their intended business purpose and exclude expenditures for acquisitions, development, expansions and general corporate purposes.

For a more detailed understanding of Emeritus, please refer to the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2012, to be filed with the SEC, or visit the Company’s web site at www.emeritus.com to obtain copies.

About Emeritus Corporation

Emeritus Corporation is the nation’s largest assisted living and memory care provider with capacity to serve approximately 49,600 residents.  More than 28,000 employees serve residents at 477 communities throughout 44 states coast to coast.  Emeritus offers the spectrum of senior residential choices, care options and life enrichment programs that fulfill individual needs and promote purposeful living throughout the aging process.  Its experts provide insights on senior living, care, wellness, brain health, caregiving and family topics at www.emeritus.com, which also offers details on the organization’s services.  Emeritus’ common stock is traded on the New York Stock Exchange under the symbol ESC.

“Safe Harbor” Statement under the Private Securities Litigation Reform Act of 1995:  A number of the matters and subject areas discussed in this report that are not historical or current facts deal with potential future circumstances, operations, and prospects.  The discussion of such matters and subject areas is qualified by the inherent risks and uncertainties surrounding future expectations generally, and also may materially differ from our actual future experience as a result of such factors as: the effects of competition and economic conditions on the occupancy levels in our communities; our ability under current market conditions to maintain and increase our resident charges in accordance with our rate enhancement programs without adversely affecting occupancy levels; increases in interest costs as a result of refinancings; our ability to control community operation expenses without adversely affecting the level of occupancy and the level of resident charges; our ability to generate cash flow sufficient to service our debt and other fixed payment requirements; our ability to find sources of financing and capital on satisfactory terms to meet our cash requirements to the extent that they are not met by operations, and uncertainties related to professional liability and workers’ compensation claims.  We have attempted to identify, in context, certain of the factors that we currently believe may cause actual future experience and results to differ from our current expectations regarding the relevant matter or subject area.  These and other risks and uncertainties are detailed in our reports filed with the Securities and Exchange Commission, including “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2011 filed with the SEC.  The Company undertakes no obligation to update the information provided herein.

 
4

 


Contact:
Investor Relations
(206) 298-2909

Media Contacts:
Liz Brady
Liz.brady@icrinc.com
646-277-1226

Sari Martin
Sari.martin@icrinc.com
203-682-8345

 
5

 

EMERITUS CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(unaudited)
 (In thousands, except share data)



ASSETS
 
             
   
June 30,
   
December 31,
 
   
2012
   
2011
 
Current Assets:
           
Cash and cash equivalents
  $ 74,792     $ 43,670  
Short-term investments
    4,322       3,585  
Trade accounts receivable, net of allowance of $3,620 and $2,294
    24,429       26,195  
Other receivables
    16,226       16,117  
Tax, insurance, and maintenance escrows
    21,423       20,501  
Prepaid insurance expense
    35,867       36,020  
Deferred tax asset
    22,072       19,934  
Other prepaid expenses and current assets
    6,213       8,140  
Property held for sale
    7,857        
          Total current assets
    213,201       174,162  
Investments in unconsolidated joint ventures
    15,679       15,428  
Property and equipment, net of accumulated depreciation of $465,592 and $407,952
    2,301,824       2,355,425  
Restricted deposits
    18,166       16,427  
Goodwill
    118,590       118,725  
Other intangible assets, net of accumulated amortization of $57,420 and $48,722
    91,761       100,873  
Other assets, net
    26,801       29,288  
          Total assets
  $ 2,786,022     $ 2,810,328  
                 
LIABILITIES, SHAREHOLDERS' EQUITY AND NONCONTROLLING INTEREST
       
                 
Current Liabilities:
               
Current portion of long-term debt
  $ 63,689     $ 74,175  
Current portion of capital lease and financing obligations
    21,471       17,004  
Trade accounts payable
    19,091       7,959  
Accrued employee compensation and benefits
    71,777       70,936  
Accrued interest
    8,120       9,061  
Accrued real estate taxes
    11,872       11,791  
Accrued professional and general liability
    32,091       24,525  
Other accrued expenses
    21,095       19,477  
Deferred revenue
    15,402       16,348  
Unearned rental income
    21,639       22,965  
          Total current liabilities
    286,247       274,241  
Long-term debt obligations, less current portion
    1,521,920       1,528,710  
Capital lease and financing obligations, less current portion
    621,398       619,088  
Deferred gain on sale of communities
    4,256       4,789  
Deferred straight-line rent
    62,449       61,481  
Other long-term liabilities
    41,843       39,283  
          Total liabilities
    2,538,113       2,527,592  
Commitments and contingencies
               
Shareholders' Equity and Noncontrolling Interest:
               
Preferred stock, $0.0001 par value.  Authorized 20,000,000 shares, none issued
           
Common stock, $0.0001 par value.  Authorized 100,000,000 shares, issued and
               
outstanding 45,061,359 and 44,989,861 shares
    4       4  
Additional paid-in capital
    828,666       822,345  
Accumulated deficit
    (584,349 )     (543,249 )
Total Emeritus Corporation shareholders' equity
    244,321       279,100  
Noncontrolling interest-related party
    3,588       3,636  
Total shareholders' equity
    247,909       282,736  
Total liabilities, shareholders' equity, and noncontrolling interest
  $ 2,786,022     $ 2,810,328  




 
6

 


EMERITUS CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
(In thousands, except per share data)


   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
   
2012
   
2011
   
2012
   
2011
 
Revenues:
                       
Community revenue
  $ 318,628     $ 301,722     $ 636,551     $ 596,442  
Management fees
    5,141       5,485       10,197       10,946  
           Community and management fee revenue
    323,769       307,207       646,748       607,388  
Reimbursed costs incurred on behalf of managed communities
    51,033       56,480       102,645       114,604  
Total operating revenues
    374,802       363,687       749,393       721,992  
                                 
Expenses:
                               
Community operations
    213,571       205,358       427,044       404,389  
General and administrative
    22,987       21,721       46,410       44,934  
Transaction costs
    882       1,844       1,188       8,593  
Impairments of long-lived assets
                2,135        
Depreciation and amortization
    32,993       29,438       65,563       57,525  
Community leases
    31,016       31,202       62,187       62,198  
Costs incurred on behalf of managed communities
    51,033       56,480       102,645       114,604  
Total operating expenses
    352,482       346,043       707,172       692,243  
Operating income from continuing operations
    22,320       17,644       42,221       29,749  
                                 
Other income (expense):
                               
Interest income
    98       123       202       234  
Interest expense
    (38,587 )     (37,975 )     (77,632 )     (74,239 )
Change in fair value of derivative financial instruments
    (534  )     509       (745 )     509  
Net equity losses for unconsolidated joint ventures
    (80  )     (61  )     (472 )     (435 )
Acquisition gain
          42,110             42,110  
Other, net
    361       437       881       2,462  
Net other income (expense)
    (38,742 )     5,143       (77,766 )     (29,359 )
                                 
Income (loss) from continuing operations before income taxes
    (16,422 )     22,787       (35,545 )     390  
Provision for income taxes
    (324 )     (294 )     (596 )     (575 )
Income (loss) from continuing operations
    (16,746 )     22,493       (36,141 )     (185 )
Loss from discontinued operations
    (5,007 )     (397 )     (5,007 )     (397 )
Net income (loss)
    (21,753 )     22,096       (41,148 )     (582 )
Net loss attributable to the noncontrolling interests
    34       101       48       218  
Net income (loss) attributable to Emeritus Corporation
                               
   common shareholders
  $ (21,719 )   $ 22,197     $ (41,100 )   $ (364 )
                                 
Basic income (loss) per common share attributable to
                               
    Emeritus Corporation common shareholders:
                               
Continuing operations
  $ (0.38 )   $ 0.51     $ (0.81 )   $  
Discontinued operations
    (0.11 )     (0.01 )     (0.11 )     (0.01 )
    $ (0.49 )   $ 0.50     $ (0.92 )   $ (0.01 )
                                 
Weighted average common shares outstanding
    44,612       44,283       44,597       44,247  
                                 
Diluted income (loss) per common share attributable to
                               
   Emeritus Corporation common shareholders:
                               
   Continuing operations
  $ (0.38 )   $ 0.50     $ (0.81 )   $  
   Discontinued operations
    (0.11 )     (0.01 )     (0.11 )     (0.01 )
    $ (0.49 )   $ 0.49     $ (0.92 )   $ (0.01 )
                                 
Weighted average diluted common shares outstanding
    44,612       44,874       44,597       44,247  


 
7

 


EMERITUS CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
(In thousands)



   
Six Months Ended June 30,
 
   
2012
   
2011
 
Cash flows from operating activities:
           
Net loss
  $ (41,148 )   $ (582 )
Adjustments to reconcile net loss to net cash provided by (used in)
               
operating activities:
               
Depreciation and amortization
    65,563       57,525  
Amortization of above/below market rents
    3,378       3,933  
Amortization of deferred gains
    (533 )     (572 )
Acquisition gain
          (42,110 )
Loss on early extinguishment of debt
    625        
Impairments of long-lived assets
    6,678        
Gain on sale of investments
          (1,569 )
Gain (loss) on sale of assets
    (205 )     384  
Amortization of loan fees
    1,680       1,474  
Allowance for doubtful receivables
    5,225       4,507  
Equity investment losses
    473       435  
Stock-based compensation
    5,679       4,709  
Change in fair value of derivative financial instruments
    745       (509 )
Deferred straight-line rent
    2,298       4,932  
Deferred revenue
    (450 )     1,140  
Other
    1,235       3,566  
Change in other operating assets and liabilities
    17,273       (19,793 )
Net cash provided by operating activities
    68,516       17,470  
                 
Cash flows from investing activities:
               
Acquisition of property and equipment
    (11,399 )     (14,390 )
Community acquisitions, net of cash acquired
          (139,568 )
Proceeds from the sale of assets
    3,725       10,557  
Other assets
    (179 )     (304 )
Advances from (to) affiliates and other managed communities, net
    481       (450 )
Distributions from (contributions to) unconsolidated joint ventures, net
    (637 )     1,351  
Net cash used in investing activities
    (8,009 )     (142,804 )
                 
Cash flows from financing activities:
               
Sale of stock, net
    623       1,281  
Distribution to noncontrolling interest
          (4,078 )
Increase in restricted deposits
    (1,655 )     (2,342 )
Debt issuance and other financing costs
    (1,118 )     (3,510 )
Proceeds from long-term borrowings and financings
    10,553       108,316  
Repayment of long-term borrowings and financings
    (29,711 )     (40,880 )
Repayment of capital lease and financing obligations
    (8,077 )     (6,898 )
Net cash provided by (used in) financing activities
    (29,385 )     51,889  
                 
Net increase (decrease) in cash and cash equivalents
    31,122       (73,445 )
Cash and cash equivalents at the beginning of the period
    43,670       110,124  
Cash and cash equivalents at the end of the period
  $ 74,792     $ 36,679  


 
8

 


Emeritus Corporation
Cash Lease and Interest Expense
Three Months Ended June 30, 2012

             
         
Projected
 
   
Actual
   
Range
 
      Q2-12       Q3-2012  
Facility lease expense - GAAP
  $ 31,016     $ 31,000 - $31,300  
Less:
               
   Straight-line rents
    (1,096 )     (900) - (1,100 )
   Above/below market rents
    (1,624 )     (1,600) - (1,700 )
Plus:
               
   Capital lease interest
    12,986       12,900 -13,200  
   Capital lease principal
    3,943       5,000 - 5,300  
Facility lease expense - CASH
  $ 45,225     $ 46,400 - $47,000  
                 
                 
Interest expense - GAAP
  $ 38,587     $ 38,500 - $38,900  
Less:
               
   Capital lease interest
    (12,986 )     (12,900) - (13,100
   Loan fee amortization and other
    (845 )     (800) - (900 )
Interest expense - CASH
  $ 24,756     $ 24,800 - $24,900  
                 
                 
Depreciation - owned assets
  $ 19,011     $ 18,500 - 19,000  
Depreciation - capital leases
    11,300       11,200 - 11,400  
Amortization - intangible assets
    2,682       2,600 - 2,700  
Total depreciation and amortization
  $ 32,993     $ 32,300 - 33,100  





 
9

 


 
EMERITUS CORPORATION
 Consolidated Supplemental Financial Information
For the Quarters Ended
 (unaudited)
 (Dollars in thousands, except non-financial and per-unit data)
 
 

 
Non-Financial Data:
    Q2 2011       Q3 2011       Q4 2011        Q1 2012        Q2 2012  
Average consolidated communities
    316.0       333.3       332.8       328.0       327.0  
Average available units
    28,843       30,173       30,096       29,667       29,629  
Average occupied units
    24,793       26,095       26,059       25,694       25,603  
Average occupancy
    86.0 %     86.5 %     86.6 %     86.6 %     86.4 %
Average monthly revenue per occupied unit
  $ 4,057     $ 4,065     $ 4,080     $ 4,124     $ 4,148  
Calendar days
    91       92       92       91       91  
                                         
Community revenues:
                                       
Community revenues
  $ 297,501     $ 313,711     $ 313,613     $ 312,724     $ 314,170  
Move-in fees
    5,135       5,456       5,751       5,816       5,816  
Move-in incentives
    (914 )     (930 )     (378 )     (617 )     (1,358 )
     Total community revenues
  $ 301,722     $ 318,237     $ 318,986     $ 317,923     $ 318,628  
                                         
Community operating expenses:
                                       
Salaries and wages - regular and overtime
  $ 94,607     $ 100,223     $ 100,884     $ 98,277     $ 98,030  
Average daily salary and wages
  $ 1,040     $ 1,089     $ 1,097     $ 1,080     $ 1,077  
Average daily wages per occupied unit
  $ 41.93     $ 41.75     $ 42.08     $ 42.03     $ 42.08  
                                         
Payroll taxes and employee benefits
  $ 31,588     $ 33,366     $ 32,347     $ 34,839     $ 33,203  
Percent of salaries and wages
    33.4 %     33.3 %     32.1 %     35.4 %     33.9 %
                                         
Prior year self-insurance reserve adjustments
  $ 3,141     $ 8,605     $ 4,133     $ 397     $ 1,849  
                                         
Utilities
  $ 12,073     $ 15,351     $ 12,586     $ 13,532     $ 12,141  
Average monthly cost per occupied unit
  $ 162     $ 196     $ 161     $ 176     $ 158  
                                         
Facility maintenance and repairs
  $ 7,687     $ 8,498     $ 8,178     $ 7,877     $ 8,427  
Average monthly cost per occupied unit
  $ 103     $ 109     $ 105     $ 102     $ 110  
                                         
All other community operating expenses
  $ 56,262     $ 57,380     $ 61,227     $ 58,551     $ 59,921  
Average monthly cost per occupied unit
  $ 756     $ 733     $ 783     $ 760     $ 780  
                                         
Total community operating expenses
  $ 205,358     $ 223,423     $ 219,355     $ 213,473     $ 213,571  
                                         
Community operating income
  $ 96,364     $ 94,814     $ 99,631     $ 104,450     $ 105,057  
                                         
Operating income margin
    31.9 %     29.8 %     31.2 %     32.9 %     33.0 %



 
10

 


EMERITUS CORPORATION
 Selected Consolidated and Same Community Information
For the Quarters Ended
 (unaudited)
(Community revenue and operating expense in thousands)
 
 

      Q2 2011       Q3 2011       Q4 2011       Q1 2012       Q2 2012  
Consolidated:
                                       
    Average consolidated communities
    316.0       333.3       332.8       328.0       327.0  
    Community revenue
  $ 301,722     $ 318,237     $ 318,986     $ 317,923     $ 318,628  
    Community operating expense
  $ 205,358     $ 223,423     $ 219,355     $ 213,473     $ 213,571  
    Average occupancy
    86.0 %     86.5 %     86.6 %     86.6 %     86.4 %
    Average monthly revenue per unit
  $ 4,057     $ 4,065     $ 4,080     $ 4,124     $ 4,148  
    Operating income margin
    31.9 %     29.8 %     31.2 %     32.9 %     33.0 %
                                         
Same Community:
                                       
    Average consolidated communities
    295.0       295.0       295.0       295.0       295.0  
    Community revenue
  $ 287,536     $ 288,909     $ 288,455     $ 289,030     $ 290,479  
    Community operating expense
  $ 191,208     $ 192,434     $ 192,853     $ 193,012     $ 191,838  
    Average occupancy
    86.5 %     86.9 %     87.1 %     86.8 %     86.6 %
    Average monthly revenue per unit
  $ 4,101     $ 4,097     $ 4,083     $ 4,104     $ 4,136  
    Operating income margin
    33.5 %     33.4 %     33.1 %     33.2 %     34.0 %
                                         


 
11