Brookdale Announces Second Quarter 2019 Results

Published

NASHVILLE, Tenn., Aug. 5, 2019 /PRNewswire/ -- Brookdale Senior Living Inc. (NYSE: BKD) ("Brookdale" or the "Company") announced results for the quarter ended June 30, 2019.

SECOND QUARTER 2019 HIGHLIGHTS

  • Positive year-over-year same community move-in growth for the first time since the third quarter of 2017.
  • All Senior Housing segments grew same community revenue year over year.
  • Revenue per available unit (RevPAR) and revenue per occupied unit (RevPOR) increased year over year 1.9% and 3.3%, respectively, on a same community basis.
  • Health Care Services revenue grew 2.6% sequentially and 4.2% on a year-over-year basis.
  • Since the first quarter of 2018, community sales have generated over $230 million of net proceeds.
  • Net Promoter Score® (NPS®) is up over 20% since our last survey with over 50,000 customer responses.

Lucinda ("Cindy") Baier, Brookdale's President and CEO, said "This quarter is continuing evidence that we are building positive momentum and are making progress on our strategy to turn around Brookdale. Same community move-ins showed positive year-over-year growth and sequential occupancy growth in May, earlier than the past few years. Compared to last year, for the quarter and year-to-date, revenue grew for all three of our Senior Housing segments on a same community basis and also for our Health Care Services. In addition to our financial successes, total company associate turnover improved 5% in the second quarter, compared to last year. We are improving our operations in advance of the approaching demographic tailwind, and I am confident that we are executing on the right strategy to provide Brookdale shareholders with long term value."

SUMMARY OF SECOND QUARTER RESULTS

Same Community Senior Housing (Independent Living (IL), Assisted Living and Memory Care (AL/MC), and CCRCs)

The table below presents a summary of same community operating results and metrics of the Company's consolidated senior housing portfolio.(1)

($ in millions, except RevPAR and RevPOR) Year-Over-Year Increase / (Decrease) Sequential Increase / (Decrease)
2Q 2019 2Q 2018 Amount Percent 1Q 2019 Amount Percent
Resident fees $ 642.7 $ 631.0 $ 11.7 1.9% $ 648.2 $ (5.5) (0.8) %
Facility operating expense $ 446.1 $ 422.6 $ 23.5 5.6% $ 439.8 $ 6.3 1.4 %
RevPAR $ 4,125 $ 4,048 $ 77 1.9% $ 4,161 $ (36) (0.9) %
Weighted average occupancy 83.7 % 84.8 % (110) bps n/a 84.1 % (40) bps n/a
RevPOR $ 4,930 $ 4,773 $ 157 3.3% $ 4,946 $ (16) (0.3) %

Consolidated

The table below presents a summary of operating results.

($ in millions, except RevPAR and RevPOR) Year-Over-Year Increase / (Decrease) Sequential Increase / (Decrease) Increase / (Decrease) Change Attributable To:
2Q 2019 2Q 2018 Amount Percent 1Q 2019 Amount Percent ($ in millions) 2Q 2019 2Q 2018 Amount Percent Transactions New Lease Standard
Resident fees $ 642.7 $ 631.0 $ 11.7 1.9% $ 648.2 $ (5.5) (0.8) % Resident fee and      management fee revenue $ 817.3 $ 913.0 $ (95.7) (10.5) % $ (119.9) $ 5.3
Facility operating expense $ 446.1 $ 422.6 $ 23.5 5.6% $ 439.8 $ 6.3 1.4 % Facility operating expense 590.2 627.1 (36.9) (5.9) % (80.2) 11.8
RevPAR $ 4,125 $ 4,048 $ 77 1.9% $ 4,161 $ (36) (0.9) % Net income (loss) (56.1) (165.5) (109.4) (66.1) % See note (2) (6.5) (2)
Weighted average occupancy 83.7 % 84.8 % (110) bps n/a 84.1 % (40) bps n/a Adjusted EBITDA (3) 104.0 147.2 (43.2) (29.3) % (23.6) (6.5)
RevPOR $ 4,930 $ 4,773 $ 157 3.3% $ 4,946 $ (16) (0.3) %

NPS® and Net Promoter Score® are registered trademarks of Bain & Company, Inc., Fred Reichheld and Satmetrix Systems, Inc.

($ in millions, except RevPAR and RevPOR) Year-Over-Year Increase / (Decrease) Sequential Increase / (Decrease) Increase / (Decrease) Change Attributable To: (1)  The same community portfolio includes 650 communities utilizing the Company's methodology for determining same store communities. Operating results and data presented on a same community basis reflect results and data of the same store communities and, for the 2019 periods, exclude the additional resident fee revenue and facility operating expense recognized as a result of application of the new lease accounting standard under ASC 842 of approximately $2.5 million and $8.5 million, respectively, for the first quarter and approximately $4.9 million and $11.0 million, respectively, for the second quarter.
2Q 2019 2Q 2018 Amount Percent 1Q 2019 Amount Percent ($ in millions) 2Q 2019 2Q 2018 Amount Percent Transactions New Lease Standard
Resident fees $ 642.7 $ 631.0 $ 11.7 1.9% $ 648.2 $ (5.5) (0.8) % Resident fee and      management fee revenue $ 817.3 $ 913.0 $ (95.7) (10.5) % $ (119.9) $ 5.3 (2)  The change in net income (loss) attributable to transactions is not presented as certain impacts are not available without unreasonable effort.  The change attributable to the new lease standard represents the impact of the timing of the revenue and cost recognition associated with residency agreements related to the adoption of the new lease standard.
Facility operating expense $ 446.1 $ 422.6 $ 23.5 5.6% $ 439.8 $ 6.3 1.4 % Facility operating expense 590.2 627.1 (36.9) (5.9) % (80.2) 11.8
RevPAR $ 4,125 $ 4,048 $ 77 1.9% $ 4,161 $ (36) (0.9) % Net income (loss) (56.1) (165.5) (109.4) (66.1) % See note (2) (6.5) (2) (3)  Adjusted EBITDA is a financial measure that is not calculated in accordance with GAAP. See "Reconciliations of Non-GAAP Financial Measures" for the Company's definition of such measure, reconciliations to the most comparable GAAP financial measure, and other important information regarding the use of the Company's non-GAAP financial measures. During the first quarter of 2019, the Company modified its definition of Adjusted EBITDA to exclude transaction and organizational restructuring costs. Amounts for all periods herein reflect application of the modified definition.
Weighted average occupancy 83.7 % 84.8 % (110) bps n/a 84.1 % (40) bps n/a Adjusted EBITDA (3) 104.0 147.2 (43.2) (29.3) % (23.6) (6.5)
RevPOR $ 4,930 $ 4,773 $ 157 3.3% $ 4,946 $ (16) (0.3) %

Summary of Second Quarter Results - Consolidated

  • Transactions and lease standard impact:
    • Since April 1, 2018, the Company completed dispositions, through sales and lease terminations, of 124 communities (11,860 units).
    • The Company transitioned management arrangements on 80 net communities since April 1,2018, generally for interim management arrangements on formerly leased or owned communities and management arrangements on certain former unconsolidated ventures in which it sold its interest.
    • The Company adopted the new lease accounting standard (ASC 842) effective January 1, 2019. Adoption of the new lease standard and its application to residency agreements and costs related thereto resulted in the recognition of additional non-cash resident fees and facility operating expense for the second quarter of 2019, for a non-cash net impact of negative $6.5 million to net income (loss) and Adjusted EBITDA. For the full year 2019, the Company expects the non-cash net impact of such adoption and its application to residency agreements and costs related thereto to be negative $27 million to net income (loss) and Adjusted EBITDA.
    • To aid in comparability between periods, presentations in this press release of the Company's results on a same community basis and RevPAR and RevPOR exclude the impact of the adoption of the new lease accounting standard and its application to the Company's residency agreements and costs related thereto.
  • Resident fee and management fee revenue:
    • Excluding the impact of transactions and the new lease accounting standard, resident fee and management fee revenue increased 2.4% over the prior year quarter primarily due to a 3.3% increase in same community RevPOR, partially offset by a 110 basis point decrease in same community occupancy.
    • Second quarter 2019 consolidated RevPAR increased $149, or 3.8%, to $4,097 compared to the second quarter of the prior year as a result of an increase in consolidated RevPOR of $217, or 4.6%, to $4,909 and a decrease in consolidated occupancy of 60 basis points to 83.5% compared to the second quarter of the prior year.
  • Facility operating expense:
    • Excluding the impact of transactions and the new lease accounting standard, facility operating expense increased $31.5 million, or 5.8%, primarily due to an increase in labor expense attributable to wage rate increases and increased use of overtime.
    • Other facility operating expense also contributed to the increase as a result of investments in marketing and advertising, property remediation, and higher insurance premiums.
  • Net income (loss):
    • The improvement was primarily attributable to a loss on facility lease termination and modification in the second quarter of the prior year of $146.5 million, partially offset by a decrease in net gain on sale of assets of $20.5 million.
    • General and administrative expense of $57.6 million for the second quarter of 2019 represents a $5.3 million, or 8.5%, decrease from the prior year quarter, primarily due to $4.4 million less in transaction and organizational restructuring costs and $0.2 million less in non-cash stock-based compensation expense. Excluding such costs, general and administrative expense decreased $0.7 million, or 1.4%, on a year-over-year basis.
  • Adjusted EBITDA: The decrease was primarily attributable to the impact of transactions completed since the beginning of the prior year period, higher labor expense, and application of the new lease standard effective January 1, 2019, offset by lower cash facility operating lease payments.

Same Community Senior Housing (IL, AL/MC, and CCRCs)

  • Resident fees:
    • The year-over-year increase was primarily attributable to the increase in RevPAR, comprised of the increase in RevPOR partially offset by the 110 basis point decrease in same community weighted average occupancy. The increase in RevPOR was primarily the result of in-place rent increases compared to the prior year quarter.
    • The sequential decrease in weighted average occupancy reflects oversupply pressures from competition that entered the market over the past several years. Occupancy grew in the middle of the quarter, earlier than the Company's recent seasonal occupancy pattern.
  • Facility operating expense:
    • The year-over-year increase was primarily due to a 5.2% increase in labor expense arising from wage rate increases and increased use of overtime.
    • Other operating expense increased 6.3% year-over-year mainly due to investments in marketing and advertising, property remediation, and higher insurance premiums.

Health Care Services

($ in millions, except RevPAR and RevPOR) Year-Over-Year Increase / (Decrease) Sequential Increase / (Decrease) Increase / (Decrease) Change Attributable To: (1)  The same community portfolio includes 650 communities utilizing the Company's methodology for determining same store communities. Operating results and data presented on a same community basis reflect results and data of the same store communities and, for the 2019 periods, exclude the additional resident fee revenue and facility operating expense recognized as a result of application of the new lease accounting standard under ASC 842 of approximately $2.5 million and $8.5 million, respectively, for the first quarter and approximately $4.9 million and $11.0 million, respectively, for the second quarter. Increase / (Decrease)
2Q 2019 2Q 2018 Amount Percent 1Q 2019 Amount Percent ($ in millions) 2Q 2019 2Q 2018 Amount Percent Transactions New Lease Standard ($ in millions) 2Q 2019 2Q 2018 Amount Percent
Resident fees $ 642.7 $ 631.0 $ 11.7 1.9% $ 648.2 $ (5.5) (0.8) % Resident fee and      management fee revenue $ 817.3 $ 913.0 $ (95.7) (10.5) % $ (119.9) $ 5.3 (2)  The change in net income (loss) attributable to transactions is not presented as certain impacts are not available without unreasonable effort.  The change attributable to the new lease standard represents the impact of the timing of the revenue and cost recognition associated with residency agreements related to the adoption of the new lease standard. Resident fee revenue
Facility operating expense $ 446.1 $ 422.6 $ 23.5 5.6% $ 439.8 $ 6.3 1.4 % Facility operating expense 590.2 627.1 (36.9) (5.9) % (80.2) 11.8 Home health $ 85.2 $ 83.8 $ 1.4 1.7 %
RevPAR $ 4,125 $ 4,048 $ 77 1.9% $ 4,161 $ (36) (0.9) % Net income (loss) (56.1) (165.5) (109.4) (66.1) % See note (2) (6.5) (2) (3)  Adjusted EBITDA is a financial measure that is not calculated in accordance with GAAP. See "Reconciliations of Non-GAAP Financial Measures" for the Company's definition of such measure, reconciliations to the most comparable GAAP financial measure, and other important information regarding the use of the Company's non-GAAP financial measures. During the first quarter of 2019, the Company modified its definition of Adjusted EBITDA to exclude transaction and organizational restructuring costs. Amounts for all periods herein reflect application of the modified definition. Hospice 23.2 19.7 3.5 17.8 %
Weighted average occupancy 83.7 % 84.8 % (110) bps n/a 84.1 % (40) bps n/a Adjusted EBITDA (3) 104.0 147.2 (43.2) (29.3) % (23.6) (6.5) Outpatient therapy 6.0 6.4 (0.4) (6.3) %
RevPOR $ 4,930 $ 4,773 $ 157 3.3% $ 4,946 $ (16) (0.3) % Facility operating expense 105.3 99.7 5.6 5.6
  • Resident fee revenue:
    • Home health and Hospice revenue improved due to an increase in volume with a higher average daily census. These increases were offset by an unfavorable case-mix and community dispositions.
  • Facility operating expense:
    • The increase in facility operating expense was primarily attributable to an increase in labor costs arising from wage rate increases and the expansion of the Company's hospice services.

Management Services

($ in millions, except RevPAR and RevPOR) Year-Over-Year Increase / (Decrease) Sequential Increase / (Decrease) Increase / (Decrease) Change Attributable To: (1)  The same community portfolio includes 650 communities utilizing the Company's methodology for determining same store communities. Operating results and data presented on a same community basis reflect results and data of the same store communities and, for the 2019 periods, exclude the additional resident fee revenue and facility operating expense recognized as a result of application of the new lease accounting standard under ASC 842 of approximately $2.5 million and $8.5 million, respectively, for the first quarter and approximately $4.9 million and $11.0 million, respectively, for the second quarter. Increase / (Decrease) Increase / (Decrease)
2Q 2019 2Q 2018 Amount Percent 1Q 2019 Amount Percent ($ in millions) 2Q 2019 2Q 2018 Amount Percent Transactions New Lease Standard ($ in millions) 2Q 2019 2Q 2018 Amount Percent ($ in millions) 2Q 2019 2Q 2018 Amount Percent
Resident fees $ 642.7 $ 631.0 $ 11.7 1.9% $ 648.2 $ (5.5) (0.8) % Resident fee and      management fee revenue $ 817.3 $ 913.0 $ (95.7) (10.5) % $ (119.9) $ 5.3 (2)  The change in net income (loss) attributable to transactions is not presented as certain impacts are not available without unreasonable effort.  The change attributable to the new lease standard represents the impact of the timing of the revenue and cost recognition associated with residency agreements related to the adoption of the new lease standard. Resident fee revenue Management fees $ 15.4 $ 17.1 $ (1.7) (9.9) %
Facility operating expense $ 446.1 $ 422.6 $ 23.5 5.6% $ 439.8 $ 6.3 1.4 % Facility operating expense 590.2 627.1 (36.9) (5.9) % (80.2) 11.8 Home health $ 85.2 $ 83.8 $ 1.4 1.7 %
RevPAR $ 4,125 $ 4,048 $ 77 1.9% $ 4,161 $ (36) (0.9) % Net income (loss) (56.1) (165.5) (109.4) (66.1) % See note (2) (6.5) (2) (3)  Adjusted EBITDA is a financial measure that is not calculated in accordance with GAAP. See "Reconciliations of Non-GAAP Financial Measures" for the Company's definition of such measure, reconciliations to the most comparable GAAP financial measure, and other important information regarding the use of the Company's non-GAAP financial measures. During the first quarter of 2019, the Company modified its definition of Adjusted EBITDA to exclude transaction and organizational restructuring costs. Amounts for all periods herein reflect application of the modified definition. Hospice 23.2 19.7 3.5 17.8 %
Weighted average occupancy 83.7 % 84.8 % (110) bps n/a 84.1 % (40) bps n/a Adjusted EBITDA (3) 104.0 147.2 (43.2) (29.3) % (23.6) (6.5) Outpatient therapy 6.0 6.4 (0.4) (6.3) %
RevPOR $ 4,930 $ 4,773 $ 157 3.3% $ 4,946 $ (16) (0.3) % Facility operating expense 105.3 99.7 5.6 5.6
  • Management fees: The decrease in management fees was primarily attributable to the transition of management arrangements on 80 net communities since April 1, 2018, generally for interim management arrangements on formerly leased or owned communities and management arrangements on certain former unconsolidated ventures in which the Company sold its interest.

 

LIQUIDITY

The table below presents a summary of the Company's net cash provided by (used in) operating activities and Adjusted Free Cash Flow.

($ in millions, except RevPAR and RevPOR) Year-Over-Year Increase / (Decrease) Sequential Increase / (Decrease) Increase / (Decrease) Change Attributable To: (1)  The same community portfolio includes 650 communities utilizing the Company's methodology for determining same store communities. Operating results and data presented on a same community basis reflect results and data of the same store communities and, for the 2019 periods, exclude the additional resident fee revenue and facility operating expense recognized as a result of application of the new lease accounting standard under ASC 842 of approximately $2.5 million and $8.5 million, respectively, for the first quarter and approximately $4.9 million and $11.0 million, respectively, for the second quarter. Increase / (Decrease) Increase / (Decrease) Increase / (Decrease)
2Q 2019 2Q 2018 Amount Percent 1Q 2019 Amount Percent ($ in millions) 2Q 2019 2Q 2018 Amount Percent Transactions New Lease Standard ($ in millions) 2Q 2019 2Q 2018 Amount Percent ($ in millions) 2Q 2019 2Q 2018 Amount Percent ($ in millions) 2Q 2019 2Q 2018 Amount Percent
Resident fees $ 642.7 $ 631.0 $ 11.7 1.9% $ 648.2 $ (5.5) (0.8) % Resident fee and      management fee revenue $ 817.3 $ 913.0 $ (95.7) (10.5) % $ (119.9) $ 5.3 (2)  The change in net income (loss) attributable to transactions is not presented as certain impacts are not available without unreasonable effort.  The change attributable to the new lease standard represents the impact of the timing of the revenue and cost recognition associated with residency agreements related to the adoption of the new lease standard. Resident fee revenue Management fees $ 15.4 $ 17.1 $ (1.7) (9.9) % Net cash provided by (used in) operating activities $ 64.1 $ 60.6 $ 3.5 5.8%
Facility operating expense $ 446.1 $ 422.6 $ 23.5 5.6% $ 439.8 $ 6.3 1.4 % Facility operating expense 590.2 627.1 (36.9) (5.9) % (80.2) 11.8 Home health $ 85.2 $ 83.8 $ 1.4 1.7 % Adjusted Free Cash Flow (4) (16.4) 33.7 (50.1) (148.7)%
RevPAR $ 4,125 $ 4,048 $ 77 1.9% $ 4,161 $ (36) (0.9) % Net income (loss) (56.1) (165.5) (109.4) (66.1) % See note (2) (6.5) (2) (3)  Adjusted EBITDA is a financial measure that is not calculated in accordance with GAAP. See "Reconciliations of Non-GAAP Financial Measures" for the Company's definition of such measure, reconciliations to the most comparable GAAP financial measure, and other important information regarding the use of the Company's non-GAAP financial measures. During the first quarter of 2019, the Company modified its definition of Adjusted EBITDA to exclude transaction and organizational restructuring costs. Amounts for all periods herein reflect application of the modified definition. Hospice 23.2 19.7 3.5 17.8 %
Weighted average occupancy 83.7 % 84.8 % (110) bps n/a 84.1 % (40) bps n/a Adjusted EBITDA (3) 104.0 147.2 (43.2) (29.3) % (23.6) (6.5) Outpatient therapy 6.0 6.4 (0.4) (6.3) %
RevPOR $ 4,930 $ 4,773 $ 157 3.3% $ 4,946 $ (16) (0.3) % Facility operating expense 105.3 99.7 5.6 5.6

 

($ in millions, except RevPAR and RevPOR) Year-Over-Year Increase / (Decrease) Sequential Increase / (Decrease) Increase / (Decrease) Change Attributable To: (1)  The same community portfolio includes 650 communities utilizing the Company's methodology for determining same store communities. Operating results and data presented on a same community basis reflect results and data of the same store communities and, for the 2019 periods, exclude the additional resident fee revenue and facility operating expense recognized as a result of application of the new lease accounting standard under ASC 842 of approximately $2.5 million and $8.5 million, respectively, for the first quarter and approximately $4.9 million and $11.0 million, respectively, for the second quarter. Increase / (Decrease) Increase / (Decrease) Increase / (Decrease) (4)    Adjusted Free Cash Flow is a financial measure that is not calculated in accordance with GAAP. See "Reconciliations of Non-GAAP Financial Measures" for the Company's definition of such measure, reconciliations to the most comparable GAAP financial measure and other important information regarding the use of the Company's non-GAAP financial measures. During the first quarter of 2019, the Company modified its definition of Adjusted Free Cash Flow to no longer adjust net cash provided by (used in) operating activities for changes in working capital items other than changes in prepaid insurance premiums financed with notes payable and lease liability for lease termination and modification. Amounts for all periods herein reflect application of the modified definition.
2Q 2019 2Q 2018 Amount Percent 1Q 2019 Amount Percent ($ in millions) 2Q 2019 2Q 2018 Amount Percent Transactions New Lease Standard ($ in millions) 2Q 2019 2Q 2018 Amount Percent ($ in millions) 2Q 2019 2Q 2018 Amount Percent ($ in millions) 2Q 2019 2Q 2018 Amount Percent
Resident fees $ 642.7 $ 631.0 $ 11.7 1.9% $ 648.2 $ (5.5) (0.8) % Resident fee and      management fee revenue $ 817.3 $ 913.0 $ (95.7) (10.5) % $ (119.9) $ 5.3 (2)  The change in net income (loss) attributable to transactions is not presented as certain impacts are not available without unreasonable effort.  The change attributable to the new lease standard represents the impact of the timing of the revenue and cost recognition associated with residency agreements related to the adoption of the new lease standard. Resident fee revenue Management fees $ 15.4 $ 17.1 $ (1.7) (9.9) % Net cash provided by (used in) operating activities $ 64.1 $ 60.6 $ 3.5 5.8%
Facility operating expense $ 446.1 $ 422.6 $ 23.5 5.6% $ 439.8 $ 6.3 1.4 % Facility operating expense 590.2 627.1 (36.9) (5.9) % (80.2) 11.8 Home health $ 85.2 $ 83.8 $ 1.4 1.7 % Adjusted Free Cash Flow (4) (16.4) 33.7 (50.1) (148.7)%
RevPAR $ 4,125 $ 4,048 $ 77 1.9% $ 4,161 $ (36) (0.9) % Net income (loss) (56.1) (165.5) (109.4) (66.1) % See note (2) (6.5) (2) (3)  Adjusted EBITDA is a financial measure that is not calculated in accordance with GAAP. See "Reconciliations of Non-GAAP Financial Measures" for the Company's definition of such measure, reconciliations to the most comparable GAAP financial measure, and other important information regarding the use of the Company's non-GAAP financial measures. During the first quarter of 2019, the Company modified its definition of Adjusted EBITDA to exclude transaction and organizational restructuring costs. Amounts for all periods herein reflect application of the modified definition. Hospice 23.2 19.7 3.5 17.8 %
Weighted average occupancy 83.7 % 84.8 % (110) bps n/a 84.1 % (40) bps n/a Adjusted EBITDA (3) 104.0 147.2 (43.2) (29.3) % (23.6) (6.5) Outpatient therapy 6.0 6.4 (0.4) (6.3) %
RevPOR $ 4,930 $ 4,773 $ 157 3.3% $ 4,946 $ (16) (0.3) % Facility operating expense 105.3 99.7 5.6 5.6

 

  • Net cash provided by (used in) operating activities:
    • The increase in net cash provided by operating activities was primarily attributable to $46.6 million of cash paid to terminate community operating leases during the prior year period.
    • This change was partially offset by disposition activity, through sales and lease terminations, since the beginning of the prior year period, and an increase in facility operating expenses at the communities operated during both full periods.
  • Adjusted Free Cash Flow:
    • The decrease in Adjusted Free Cash Flow compared to the prior year second quarter was attributable to the Adjusted EBITDA factors noted above, as well as:
      • An $18.8 million year-over-year increase in non-development capital expenditures, net. Second quarter 2019 non-development capital expenditures, net were $66.5 million.
      • An $11.7 million increase in cash used in operating activities for changes in operating assets and liabilities, primarily due an increase in insurance payments in the current quarter.
  • Total Liquidity:
    • In July of 2019 we added three communities to the borrowing base of the secured credit facility. After giving effect to such change, total liquidity for the Company was $495.6 million, a decrease of $34.4 million from total liquidity of $530.0 million as of March 31, 2019.
    • Total liquidity as of June 30, 2019 included $256.0 million of unrestricted cash and cash equivalents, $58.8 million of marketable securities, and $180.8 million of availability on the Company's secured credit facility (after giving effect to the foregoing change).
  • Share Repurchases: In the second quarter of 2019, the Company repurchased $8.2 million of shares of common stock in open market transactions pursuant to the repurchase program publicly announced on November 1, 2016 (approximately 1.3 million shares at an average purchase price of $6.38 per share). As of June 30, 2019, approximately $67.7 million remained available under the repurchase program.

SUMMARY OF SECOND QUARTER RESULTS OF UNCONSOLIDATED VENTURES

The Company's proportionate share of Adjusted EBITDA of unconsolidated ventures declined 22.9% versus the second quarter of the prior year primarily as a result of the Company's sale of its interest in four unconsolidated ventures since the beginning of the prior year period. The Company's proportionate share of Adjusted Free Cash Flow of unconsolidated ventures declined 22.9% versus the prior year quarter primarily as a result of such dispositions.

TRANSACTION UPDATE

The closings of the various pending and expected transactions described below are, or will be, subject to the satisfaction of various closing conditions, including (where applicable) the receipt of regulatory approvals. However, there can be no assurance that the transactions will close or, if they do, when the actual closings will occur.

  • Dispositions of Owned Communities/Lease Terminations: During the three months ended June 30, 2019, the Company completed the sale of two owned communities (230 units) for cash proceeds of $9.6 million, net of associated debt and transaction costs, and terminated the lease on seven communities (538 units).
  • Assets Held for Sale: As of June 30, 2019, five communities were classified as held for sale, resulting in $46.3 million being recorded as assets held for sale and $18.5 million of mortgage debt being included in the current portion of long-term debt within the condensed consolidated balance sheet with respect to such communities. This debt is expected to be repaid with the proceeds from the sales.
  • Management Transitions: The Company transitioned management on 26 net communities to new operators during the second quarter of 2019, most of which were managed under management arrangements on certain former unconsolidated ventures in which it sold its interest. The Company expects terminations of additional management arrangements over the next year, including interim management arrangements on formerly leased communities and management arrangements on certain former unconsolidated ventures in which it sold its interest.

2019 OUTLOOK

Based on results year-to-date, the Company reiterates its full year 2019 guidance:

($ in millions, except RevPAR and RevPOR) Year-Over-Year Increase / (Decrease) Sequential Increase / (Decrease) Increase / (Decrease) Change Attributable To: (1)  The same community portfolio includes 650 communities utilizing the Company's methodology for determining same store communities. Operating results and data presented on a same community basis reflect results and data of the same store communities and, for the 2019 periods, exclude the additional resident fee revenue and facility operating expense recognized as a result of application of the new lease accounting standard under ASC 842 of approximately $2.5 million and $8.5 million, respectively, for the first quarter and approximately $4.9 million and $11.0 million, respectively, for the second quarter. Increase / (Decrease) Increase / (Decrease) Increase / (Decrease) (4)    Adjusted Free Cash Flow is a financial measure that is not calculated in accordance with GAAP. See "Reconciliations of Non-GAAP Financial Measures" for the Company's definition of such measure, reconciliations to the most comparable GAAP financial measure and other important information regarding the use of the Company's non-GAAP financial measures. During the first quarter of 2019, the Company modified its definition of Adjusted Free Cash Flow to no longer adjust net cash provided by (used in) operating activities for changes in working capital items other than changes in prepaid insurance premiums financed with notes payable and lease liability for lease termination and modification. Amounts for all periods herein reflect application of the modified definition. ($ in millions) Full Year 2019 Guidance
2Q 2019 2Q 2018 Amount Percent 1Q 2019 Amount Percent ($ in millions) 2Q 2019 2Q 2018 Amount Percent Transactions New Lease Standard ($ in millions) 2Q 2019 2Q 2018 Amount Percent ($ in millions) 2Q 2019 2Q 2018 Amount Percent ($ in millions) 2Q 2019 2Q 2018 Amount Percent Adjusted EBITDA $400 - $425
Resident fees $ 642.7 $ 631.0 $ 11.7 1.9% $ 648.2 $ (5.5) (0.8) % Resident fee and      management fee revenue $ 817.3 $ 913.0 $ (95.7) (10.5) % $ (119.9) $ 5.3 (2)  The change in net income (loss) attributable to transactions is not presented as certain impacts are not available without unreasonable effort.  The change attributable to the new lease standard represents the impact of the timing of the revenue and cost recognition associated with residency agreements related to the adoption of the new lease standard. Resident fee revenue Management fees $ 15.4 $ 17.1 $ (1.7) (9.9) % Net cash provided by (used in) operating activities $ 64.1 $ 60.6 $ 3.5 5.8% Adjusted Free Cash Flow ($100) - ($80)
Facility operating expense $ 446.1 $ 422.6 $ 23.5 5.6% $ 439.8 $ 6.3 1.4 % Facility operating expense 590.2 627.1 (36.9) (5.9) % (80.2) 11.8 Home health $ 85.2 $ 83.8 $ 1.4 1.7 % Adjusted Free Cash Flow (4) (16.4) 33.7 (50.1) (148.7)% Non-development capital expenditures Approx. $250
RevPAR $ 4,125 $ 4,048 $ 77 1.9% $ 4,161 $ (36) (0.9) % Net income (loss) (56.1) (165.5) (109.4) (66.1) % See note (2) (6.5) (2) (3)  Adjusted EBITDA is a financial measure that is not calculated in accordance with GAAP. See "Reconciliations of Non-GAAP Financial Measures" for the Company's definition of such measure, reconciliations to the most comparable GAAP financial measure, and other important information regarding the use of the Company's non-GAAP financial measures. During the first quarter of 2019, the Company modified its definition of Adjusted EBITDA to exclude transaction and organizational restructuring costs. Amounts for all periods herein reflect application of the modified definition. Hospice 23.2 19.7 3.5 17.8 % The Company's proportionate share of Adjusted EBITDA of unconsolidated ventures $30 - $40
Weighted average occupancy 83.7 % 84.8 % (110) bps n/a 84.1 % (40) bps n/a Adjusted EBITDA (3) 104.0 147.2 (43.2) (29.3) % (23.6) (6.5) Outpatient therapy 6.0 6.4 (0.4) (6.3) % The Company's proportionate share of Adjusted Free Cash Flow of unconsolidated ventures $10 - $20
RevPOR $ 4,930 $ 4,773 $ 157 3.3% $ 4,946 $ (16) (0.3) % Facility operating expense 105.3 99.7 5.6 5.6

 

Key Guidance Assumptions:

  • Includes the impact of transactions closed prior to the date hereof and the expected impact of the Company's plans to dispose of communities, including five communities classified as held for sale as of June 30, 2019 and several other communities being actively marketed, and expected lease and management terminations.
  • Except for the foregoing transactions, the Company's guidance excludes the impact of any future acquisition, disposition, financing or other transaction activity.
  • Adjusted EBITDA guidance includes the estimated non-recurring, non-cash net impact of negative $27 million resulting from the Company's adoption of the new lease accounting standard effective January 1, 2019. The lease accounting change has no impact on the Adjusted Free Cash Flow guidance.

Reconciliations of the non-GAAP financial measures included in the foregoing guidance to the most comparable GAAP financial measures are not available without unreasonable effort due to the inherent difficulty in forecasting the timing or amounts of items required to reconcile Adjusted EBITDA, Adjusted Free Cash Flow and the Company's proportionate share of Adjusted EBITDA and Adjusted Free Cash Flow of unconsolidated ventures from the Company's net income (loss), the Company's net cash provided by (used in) operating activities, and the unconsolidated ventures' net income (loss) and net cash provided by (used in) operating activities, as applicable. Variability in the timing or amounts of items required to reconcile each measure may have a significant impact on the Company's future GAAP results.

SUPPLEMENTAL INFORMATION

The Company will post on its website at www.brookdale.com/investor supplemental information relating to the Company's second quarter 2019 results, an updated investor presentation, and a copy of this earnings release. The supplemental information and a copy of this earnings release will also be furnished in a Form 8-K to be filed with the SEC.

EARNINGS CONFERENCE CALL

Brookdale's management will conduct a conference call to review the financial results of its second quarter ended June 30, 2019 on August 6, 2019 at 9:00 AM ET. The conference call can be accessed by dialing (866) 900-2996 (from within the U.S.) or (706) 643-2685 (from outside of the U.S.) ten minutes prior to the scheduled start and referencing the "Brookdale 2Q 2019 Earnings Call."

A webcast of the conference call will be available to the public on a listen-only basis at www.brookdale.com/investor. Please allow extra time prior to the call to visit the site and download the necessary software required to listen to the internet broadcast. A replay of the webcast will be available through the website following the call.

For those who cannot listen to the live call, a replay will be available until 11:59 PM ET on August 20, 2019 by dialing (855) 859-2056 (from within the U.S.) or (404) 537-3406 (from outside of the U.S.) and referencing access code "5164157".

ABOUT BROOKDALE SENIOR LIVING

Brookdale Senior Living Inc. is the leading operator of senior living communities throughout the United States. The Company is committed to providing senior living solutions primarily within properties that are designed, purpose-built, and operated to provide the highest-quality service, care, and living accommodations for residents. Brookdale operates and manages independent living, assisted living, memory care, and continuing care retirement communities, with 809 communities in 45 states and the ability to serve approximately 77,000 residents as of June 30, 2019. The Company also offers a range of home health, hospice, and outpatient therapy services to over 20,000 patients as of that date. Brookdale's stock is traded on the New York Stock Exchange under the ticker symbol BKD.

DEFINITIONS OF RevPAR AND RevPOR

RevPAR, or average monthly senior housing resident fee revenue per available unit, is defined by the Company as resident fee revenue for the corresponding portfolio for the period (excluding Health Care Services segment revenue and entrance fee amortization, and, for the 2019 periods, the additional resident fee revenue recognized as a result of the application of the new lease accounting standard under ASC 842), divided by the weighted average number of available units in the corresponding portfolio for the period, divided by the number of months in the period.

RevPOR, or average monthly senior housing resident fee revenue per occupied unit, is defined by the Company as resident fee revenue for the corresponding portfolio for the period (excluding Health Care Services segment revenue and entrance fee amortization, and, for the 2019 periods, the additional resident fee revenue recognized as a result of the application of the new lease accounting standard under ASC 842), divided by the weighted average number of occupied units in the corresponding portfolio for the period, divided by the number of months in the period.

SAFE HARBOR

Certain statements in this press release and the associated earnings conference call may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are subject to various risks and uncertainties and include all statements regarding the Company's guidance and any other statements that are not historical statements of fact and those regarding the Company's intent, belief or expectations. Forward-looking statements are generally identifiable by use of forward-looking terminology such as "may," "will," "should," "could," "would," "potential," "intend," "expect," "endeavor," "seek," "anticipate," "estimate," "believe," "project," "predict," "continue," "plan," "target" or other similar words or expressions. Although these forward looking statements are based on assumptions and expectations that the Company believes are reasonable, the Company can give no assurance that its assumptions or expectations will be attained and actual results and performance could differ materially from those projected. Factors which could have a material adverse effect on the Company's operations and future prospects or which could cause events or circumstances to differ from the forward-looking statements include, but are not limited to, events which adversely affect the ability of seniors to afford resident fees and entrance fees, including downturns in the economy, national or local housing markets, consumer confidence or the equity markets and unemployment among family members; changes in reimbursement rates, methods or timing under governmental reimbursement programs including the Medicare and Medicaid programs; the impact of ongoing healthcare reform efforts; the effects of continued new senior housing construction and development, oversupply and increased competition; disruptions in the financial markets that affect the Company's ability to obtain financing or extend or refinance debt as it matures and the Company's financing costs; the risks associated with current global economic conditions and general economic factors such as inflation, the consumer price index, commodity costs, fuel and other energy costs, interest rates and tax rates; the Company's ability to generate sufficient cash flow to cover required interest and long-term lease payments and to fund its planned capital projects; the effect of the Company's indebtedness and long-term leases on its liquidity; the effect of the Company's non-compliance with any of its debt or lease agreements (including the financial covenants contained therein), including the risk of lenders or lessors declaring a cross default in the event of the Company's non-compliance with any such agreements and the risk of loss of the Company's property securing leases and indebtedness due to any resulting lease terminations and foreclosure actions; the effect of the Company's borrowing base calculations and the Company's consolidated fixed charge coverage ratio on availability under its revolving credit facility; increased competition for or a shortage of personnel, wage pressures resulting from increased competition, low unemployment levels, minimum wage increases and changes in overtime laws, and union activity; failure to maintain the security and functionality of the Company's information systems or to prevent a cybersecurity attack or breach; the Company's ability to complete pending or expected disposition or other transactions on agreed upon terms or at all, including in respect of the satisfaction of closing conditions, the risk that regulatory approvals are not obtained or are subject to unanticipated conditions, and uncertainties as to the timing of closing, and the Company's ability to identify and pursue any such opportunities in the future; the Company's ability to obtain additional capital on terms acceptable to it; the Company's ability to complete its capital expenditures in accordance with its plans; the Company's ability to identify and pursue development, investment and acquisition opportunities and its ability to successfully integrate acquisitions; competition for the acquisition of assets; delays in obtaining regulatory approvals; risks associated with the lifecare benefits offered to residents of certain of the Company's entrance fee CCRCs; terminations, early or otherwise, or non-renewal of management agreements; conditions of housing markets, regulatory changes and acts of nature in geographic areas where the Company is concentrated; terminations of the Company's resident agreements and vacancies in the living spaces it leases; departures of key officers and potential disruption caused by changes in management; risks related to the implementation of the Company's strategy, including initiatives undertaken to execute on its strategic priorities and their effect on the Company's results; actions of activist stockholders; market conditions and capital allocation decisions that may influence the Company's determination from time to time whether to purchase any shares under its existing share repurchase program and the Company's ability to fund any repurchases; the Company's ability to maintain consistent quality control; a decrease in the overall demand for senior housing; environmental contamination at any of the Company's communities; failure to comply with existing environmental laws; an adverse determination or resolution of complaints filed against the Company; the cost and difficulty of complying with increasing and evolving regulation; costs to respond to, and adverse determinations resulting from, government reviews, audits and investigations; unanticipated costs to comply with legislative or regulatory developments; as well as other risks detailed from time to time in the Company's filings with the Securities and Exchange Commission, including those contained in the Company's Annual Report on Form 10-K and Quarterly Reports on Form 10-Q. When considering forward-looking statements, you should keep in mind the risk factors and other cautionary statements in such SEC filings. Readers are cautioned not to place undue reliance on any of these forward-looking statements, which reflect management's views as of the date of this press release and/or associated earnings call. The Company cannot guarantee future results, levels of activity, performance or achievements, and it expressly disclaims any obligation to release publicly any updates or revisions to any of these forward-looking statements to reflect any change in its expectations with regard thereto or change in events, conditions or circumstances on which any statement is based.

 

($ in millions, except RevPAR and RevPOR) Year-Over-Year Increase / (Decrease) Sequential Increase / (Decrease) Increase / (Decrease) Change Attributable To: (1)  The same community portfolio includes 650 communities utilizing the Company's methodology for determining same store communities. Operating results and data presented on a same community basis reflect results and data of the same store communities and, for the 2019 periods, exclude the additional resident fee revenue and facility operating expense recognized as a result of application of the new lease accounting standard under ASC 842 of approximately $2.5 million and $8.5 million, respectively, for the first quarter and approximately $4.9 million and $11.0 million, respectively, for the second quarter. Increase / (Decrease) Increase / (Decrease) Increase / (Decrease) (4)    Adjusted Free Cash Flow is a financial measure that is not calculated in accordance with GAAP. See "Reconciliations of Non-GAAP Financial Measures" for the Company's definition of such measure, reconciliations to the most comparable GAAP financial measure and other important information regarding the use of the Company's non-GAAP financial measures. During the first quarter of 2019, the Company modified its definition of Adjusted Free Cash Flow to no longer adjust net cash provided by (used in) operating activities for changes in working capital items other than changes in prepaid insurance premiums financed with notes payable and lease liability for lease termination and modification. Amounts for all periods herein reflect application of the modified definition. ($ in millions) Full Year 2019 Guidance Condensed Consolidated Statements of Operations
2Q 2019 2Q 2018 Amount Percent 1Q 2019 Amount Percent ($ in millions) 2Q 2019 2Q 2018 Amount Percent Transactions New Lease Standard ($ in millions) 2Q 2019 2Q 2018 Amount Percent ($ in millions) 2Q 2019 2Q 2018 Amount Percent ($ in millions) 2Q 2019 2Q 2018 Amount Percent Adjusted EBITDA $400 - $425
Resident fees $ 642.7 $ 631.0 $ 11.7 1.9% $ 648.2 $ (5.5) (0.8) % Resident fee and      management fee revenue $ 817.3 $ 913.0 $ (95.7) (10.5) % $ (119.9) $ 5.3 (2)  The change in net income (loss) attributable to transactions is not presented as certain impacts are not available without unreasonable effort.  The change attributable to the new lease standard represents the impact of the timing of the revenue and cost recognition associated with residency agreements related to the adoption of the new lease standard. Resident fee revenue Management fees $ 15.4 $ 17.1 $ (1.7) (9.9) % Net cash provided by (used in) operating activities $ 64.1 $ 60.6 $ 3.5 5.8% Adjusted Free Cash Flow ($100) - ($80) Three Months EndedJune 30, Six Months EndedJune 30,
Facility operating expense $ 446.1 $ 422.6 $ 23.5 5.6% $ 439.8 $ 6.3 1.4 % Facility operating expense 590.2 627.1 (36.9) (5.9) % (80.2) 11.8 Home health $ 85.2 $ 83.8 $ 1.4 1.7 % Adjusted Free Cash Flow (4) (16.4) 33.7 (50.1) (148.7)% Non-development capital expenditures Approx. $250 (in thousands, except per share data) 2019 2018 2019 2018
RevPAR $ 4,125 $ 4,048 $ 77 1.9% $ 4,161 $ (36) (0.9) % Net income (loss) (56.1) (165.5) (109.4) (66.1) % See note (2) (6.5) (2) (3)  Adjusted EBITDA is a financial measure that is not calculated in accordance with GAAP. See "Reconciliations of Non-GAAP Financial Measures" for the Company's definition of such measure, reconciliations to the most comparable GAAP financial measure, and other important information regarding the use of the Company's non-GAAP financial measures. During the first quarter of 2019, the Company modified its definition of Adjusted EBITDA to exclude transaction and organizational restructuring costs. Amounts for all periods herein reflect application of the modified definition. Hospice 23.2 19.7 3.5 17.8 % The Company's proportionate share of Adjusted EBITDA of unconsolidated ventures $30 - $40 Revenue
Weighted average occupancy 83.7 % 84.8 % (110) bps n/a 84.1 % (40) bps n/a Adjusted EBITDA (3) 104.0 147.2 (43.2) (29.3) % (23.6) (6.5) Outpatient therapy 6.0 6.4 (0.4) (6.3) % The Company's proportionate share of Adjusted Free Cash Flow of unconsolidated ventures $10 - $20 Resident fees $ 801,863 $ 895,969 $ 1,611,342 $ 1,802,235
RevPOR $ 4,930 $ 4,773 $ 157 3.3% $ 4,946 $ (16) (0.3) % Facility operating expense 105.3 99.7 5.6 5.6 Management fees 15,449 17,071 31,192 35,752
Reimbursed costs incurred on behalf of managed communities 202,145 242,160 418,967 504,447
Total revenue 1,019,457 1,155,200 2,061,501 2,342,434
Expense
Facility operating expense (excluding depreciation and amortization of $86,070, $105,316, $174,897, and $208,484, respectively) 590,246 627,076 1,176,340 1,259,401
General and administrative expense (including non-cash stock-based compensation expense of $6,030, $6,269, $12,386, and $14,675, respectively) 57,576 62,907 113,887 144,342
Facility operating lease expense 67,689 81,960 136,357 162,360
Depreciation and amortization 94,024 116,116 190,912 230,371
Goodwill and asset impairment 3,769 16,103 4,160 446,466
Loss on facility lease termination and modification, net 1,797 146,467 2,006 146,467
Costs incurred on behalf of managed communities 202,145 242,160 418,967 504,447
Total operating expense 1,017,246 1,292,789 2,042,629 2,893,854
Income (loss) from operations 2,211 (137,589) 18,872 (551,420)
Interest income 2,813 2,941 5,897 5,924
Interest expense:
Debt (45,193) (48,967) (90,836) (94,694)
Financing lease obligations (16,649) (22,389) (33,392) (45,320)
Amortization of deferred financing costs and debt discount (959) (2,328) (1,790) (6,284)
Change in fair value of derivatives (27) (217) (175) (143)
Debt modification and extinguishment costs (2,672) (9) (2,739) (44)
Equity in loss of unconsolidated ventures (991) (1,324) (1,517) (5,567)
Gain on sale of assets, net 2,846 23,322 2,144 66,753
Other non-operating income 3,199 5,505 6,187 8,091
Income (loss) before income taxes (55,422) (181,055) (97,349) (622,704)
Benefit (provision) for income taxes (633) 15,546 (1,312) (39)
Net income (loss) (56,055) (165,509) (98,661) (622,743)
Net (income) loss attributable to noncontrolling interest 585 21 596 67
Net income (loss) attributable to Brookdale Senior Living Inc. common stockholders $ (55,470) $ (165,488) $ (98,065) $ (622,676)
Basic and diluted net income (loss) per share attributable to Brookdale Senior Living Inc. common stockholders $ (0.30) $ (0.88) $ (0.53) $ (3.33)
Weighted average shares used in computing basic and diluted net income (loss) per share 186,140 187,585 186,442 187,234

 

 

($ in millions, except RevPAR and RevPOR) Year-Over-Year Increase / (Decrease) Sequential Increase / (Decrease) Increase / (Decrease) Change Attributable To: (1)  The same community portfolio includes 650 communities utilizing the Company's methodology for determining same store communities. Operating results and data presented on a same community basis reflect results and data of the same store communities and, for the 2019 periods, exclude the additional resident fee revenue and facility operating expense recognized as a result of application of the new lease accounting standard under ASC 842 of approximately $2.5 million and $8.5 million, respectively, for the first quarter and approximately $4.9 million and $11.0 million, respectively, for the second quarter. Increase / (Decrease) Increase / (Decrease) Increase / (Decrease) (4)    Adjusted Free Cash Flow is a financial measure that is not calculated in accordance with GAAP. See "Reconciliations of Non-GAAP Financial Measures" for the Company's definition of such measure, reconciliations to the most comparable GAAP financial measure and other important information regarding the use of the Company's non-GAAP financial measures. During the first quarter of 2019, the Company modified its definition of Adjusted Free Cash Flow to no longer adjust net cash provided by (used in) operating activities for changes in working capital items other than changes in prepaid insurance premiums financed with notes payable and lease liability for lease termination and modification. Amounts for all periods herein reflect application of the modified definition. ($ in millions) Full Year 2019 Guidance Condensed Consolidated Statements of Operations Condensed Consolidated Balance Sheets
2Q 2019 2Q 2018 Amount Percent 1Q 2019 Amount Percent ($ in millions) 2Q 2019 2Q 2018 Amount Percent Transactions New Lease Standard ($ in millions) 2Q 2019 2Q 2018 Amount Percent ($ in millions) 2Q 2019 2Q 2018 Amount Percent ($ in millions) 2Q 2019 2Q 2018 Amount Percent Adjusted EBITDA $400 - $425
Resident fees $ 642.7 $ 631.0 $ 11.7 1.9% $ 648.2 $ (5.5) (0.8) % Resident fee and      management fee revenue $ 817.3 $ 913.0 $ (95.7) (10.5) % $ (119.9) $ 5.3 (2)  The change in net income (loss) attributable to transactions is not presented as certain impacts are not available without unreasonable effort.  The change attributable to the new lease standard represents the impact of the timing of the revenue and cost recognition associated with residency agreements related to the adoption of the new lease standard. Resident fee revenue Management fees $ 15.4 $ 17.1 $ (1.7) (9.9) % Net cash provided by (used in) operating activities $ 64.1 $ 60.6 $ 3.5 5.8% Adjusted Free Cash Flow ($100) - ($80) Three Months EndedJune 30, Six Months EndedJune 30, (in thousands) June 30, 2019 December 31, 2018
Facility operating expense $ 446.1 $ 422.6 $ 23.5 5.6% $ 439.8 $ 6.3 1.4 % Facility operating expense 590.2 627.1 (36.9) (5.9) % (80.2) 11.8 Home health $ 85.2 $ 83.8 $ 1.4 1.7 % Adjusted Free Cash Flow (4) (16.4) 33.7 (50.1) (148.7)% Non-development capital expenditures Approx. $250 (in thousands, except per share data) 2019 2018 2019 2018 Cash and cash equivalents $ 255,999 $ 398,267
RevPAR $ 4,125 $ 4,048 $ 77 1.9% $ 4,161 $ (36) (0.9) % Net income (loss) (56.1) (165.5) (109.4) (66.1) % See note (2) (6.5) (2) (3)  Adjusted EBITDA is a financial measure that is not calculated in accordance with GAAP. See "Reconciliations of Non-GAAP Financial Measures" for the Company's definition of such measure, reconciliations to the most comparable GAAP financial measure, and other important information regarding the use of the Company's non-GAAP financial measures. During the first quarter of 2019, the Company modified its definition of Adjusted EBITDA to exclude transaction and organizational restructuring costs. Amounts for all periods herein reflect application of the modified definition. Hospice 23.2 19.7 3.5 17.8 % The Company's proportionate share of Adjusted EBITDA of unconsolidated ventures $30 - $40 Revenue Marketable securities 58,805 14,855
Weighted average occupancy 83.7 % 84.8 % (110) bps n/a 84.1 % (40) bps n/a Adjusted EBITDA (3) 104.0 147.2 (43.2) (29.3) % (23.6) (6.5) Outpatient therapy 6.0 6.4 (0.4) (6.3) % The Company's proportionate share of Adjusted Free Cash Flow of unconsolidated ventures $10 - $20 Resident fees $ 801,863 $ 895,969 $ 1,611,342 $ 1,802,235 Restricted cash 26,256 27,683
RevPOR $ 4,930 $ 4,773 $ 157 3.3% $ 4,946 $ (16) (0.3) % Facility operating expense 105.3 99.7 5.6 5.6 Management fees 15,449 17,071 31,192 35,752 Accounts receivable, net 137,902 133,905
Reimbursed costs incurred on behalf of managed communities 202,145 242,160 418,967 504,447 Assets held for sale 46,307 93,117
Total revenue 1,019,457 1,155,200 2,061,501 2,342,434 Prepaid expenses and other current assets, net 130,660 106,189
Total current assets 655,929 774,016
Expense Property, plant and equipment and leasehold intangibles, net 5,214,125 5,275,427
Facility operating expense (excluding depreciation and amortization of $86,070, $105,316, $174,897, and $208,484, respectively) 590,246 627,076 1,176,340 1,259,401 Operating lease right-of-use assets 1,245,735
General and administrative expense (including non-cash stock-based compensation expense of $6,030, $6,269, $12,386, and $14,675, respectively) 57,576 62,907 113,887 144,342 Other assets, net 343,693 417,817
Facility operating lease expense 67,689 81,960 136,357 162,360 Total assets $ 7,459,482 $ 6,467,260
Depreciation and amortization 94,024 116,116 190,912 230,371
Goodwill and asset impairment 3,769 16,103 4,160 446,466 Current liabilities $ 969,598 $ 773,331
Loss on facility lease termination and modification, net 1,797 146,467 2,006 146,467 Long-term debt, less current portion 3,305,419 3,345,754
Costs incurred on behalf of managed communities 202,145 242,160 418,967 504,447 Financing lease obligations, less current portion 798,159 851,341
Total operating expense 1,017,246 1,292,789 2,042,629 2,893,854 Operating lease obligations, less current portion 1,343,763
Income (loss) from operations 2,211 (137,589) 18,872 (551,420) Other liabilities 176,339 478,421
Total liabilities 6,593,278 5,448,847
Interest income 2,813 2,941 5,897 5,924 Total Brookdale Senior Living Inc. stockholders' equity 860,724 1,018,903
Interest expense: Noncontrolling interest 5,480 (490)
Debt (45,193) (48,967) (90,836) (94,694) Total equity 866,204 1,018,413
Financing lease obligations (16,649) (22,389) (33,392) (45,320) Total liabilities and equity $ 7,459,482 $ 6,467,260
Amortization of deferred financing costs and debt discount (959) (2,328) (1,790) (6,284)
Change in fair value of derivatives (27) (217) (175) (143)
Debt modification and extinguishment costs (2,672) (9) (2,739) (44)
Equity in loss of unconsolidated ventures (991) (1,324) (1,517) (5,567)
Gain on sale of assets, net 2,846 23,322 2,144 66,753
Other non-operating income 3,199 5,505 6,187 8,091
Income (loss) before income taxes (55,422) (181,055) (97,349) (622,704)
Benefit (provision) for income taxes (633) 15,546 (1,312) (39)
Net income (loss) (56,055) (165,509) (98,661) (622,743)
Net (income) loss attributable to noncontrolling interest 585 21 596 67
Net income (loss) attributable to Brookdale Senior Living Inc. common stockholders $ (55,470) $ (165,488) $ (98,065) $ (622,676)
Basic and diluted net income (loss) per share attributable to Brookdale Senior Living Inc. common stockholders $ (0.30) $ (0.88) $ (0.53) $ (3.33)
Weighted average shares used in computing basic and diluted net income (loss) per share 186,140 187,585 186,442 187,234

 

 

($ in millions, except RevPAR and RevPOR) Year-Over-Year Increase / (Decrease) Sequential Increase / (Decrease) Increase / (Decrease) Change Attributable To: (1)  The same community portfolio includes 650 communities utilizing the Company's methodology for determining same store communities. Operating results and data presented on a same community basis reflect results and data of the same store communities and, for the 2019 periods, exclude the additional resident fee revenue and facility operating expense recognized as a result of application of the new lease accounting standard under ASC 842 of approximately $2.5 million and $8.5 million, respectively, for the first quarter and approximately $4.9 million and $11.0 million, respectively, for the second quarter. Increase / (Decrease) Increase / (Decrease) Increase / (Decrease) (4)    Adjusted Free Cash Flow is a financial measure that is not calculated in accordance with GAAP. See "Reconciliations of Non-GAAP Financial Measures" for the Company's definition of such measure, reconciliations to the most comparable GAAP financial measure and other important information regarding the use of the Company's non-GAAP financial measures. During the first quarter of 2019, the Company modified its definition of Adjusted Free Cash Flow to no longer adjust net cash provided by (used in) operating activities for changes in working capital items other than changes in prepaid insurance premiums financed with notes payable and lease liability for lease termination and modification. Amounts for all periods herein reflect application of the modified definition. ($ in millions) Full Year 2019 Guidance Condensed Consolidated Statements of Operations Condensed Consolidated Balance Sheets Condensed Consolidated Statements of Cash Flows
2Q 2019 2Q 2018 Amount Percent 1Q 2019 Amount Percent ($ in millions) 2Q 2019 2Q 2018 Amount Percent Transactions New Lease Standard ($ in millions) 2Q 2019 2Q 2018 Amount Percent ($ in millions) 2Q 2019 2Q 2018 Amount Percent ($ in millions) 2Q 2019 2Q 2018 Amount Percent Adjusted EBITDA $400 - $425
Resident fees $ 642.7 $ 631.0 $ 11.7 1.9% $ 648.2 $ (5.5) (0.8) % Resident fee and      management fee revenue $ 817.3 $ 913.0 $ (95.7) (10.5) % $ (119.9) $ 5.3 (2)  The change in net income (loss) attributable to transactions is not presented as certain impacts are not available without unreasonable effort.  The change attributable to the new lease standard represents the impact of the timing of the revenue and cost recognition associated with residency agreements related to the adoption of the new lease standard. Resident fee revenue Management fees $ 15.4 $ 17.1 $ (1.7) (9.9) % Net cash provided by (used in) operating activities $ 64.1 $ 60.6 $ 3.5 5.8% Adjusted Free Cash Flow ($100) - ($80) Three Months EndedJune 30, Six Months EndedJune 30, (in thousands) June 30, 2019 December 31, 2018 Six Months Ended June 30,
Facility operating expense $ 446.1 $ 422.6 $ 23.5 5.6% $ 439.8 $ 6.3 1.4 % Facility operating expense 590.2 627.1 (36.9) (5.9) % (80.2) 11.8 Home health $ 85.2 $ 83.8 $ 1.4 1.7 % Adjusted Free Cash Flow (4) (16.4) 33.7 (50.1) (148.7)% Non-development capital expenditures Approx. $250 (in thousands, except per share data) 2019 2018 2019 2018 Cash and cash equivalents $ 255,999 $ 398,267 (in thousands) 2019 2018
RevPAR $ 4,125 $ 4,048 $ 77 1.9% $ 4,161 $ (36) (0.9) % Net income (loss) (56.1) (165.5) (109.4) (66.1) % See note (2) (6.5) (2) (3)  Adjusted EBITDA is a financial measure that is not calculated in accordance with GAAP. See "Reconciliations of Non-GAAP Financial Measures" for the Company's definition of such measure, reconciliations to the most comparable GAAP financial measure, and other important information regarding the use of the Company's non-GAAP financial measures. During the first quarter of 2019, the Company modified its definition of Adjusted EBITDA to exclude transaction and organizational restructuring costs. Amounts for all periods herein reflect application of the modified definition. Hospice 23.2 19.7 3.5 17.8 % The Company's proportionate share of Adjusted EBITDA of unconsolidated ventures $30 - $40 Revenue Marketable securities 58,805 14,855 Cash Flows from Operating Activities
Weighted average occupancy 83.7 % 84.8 % (110) bps n/a 84.1 % (40) bps n/a Adjusted EBITDA (3) 104.0 147.2 (43.2) (29.3) % (23.6) (6.5) Outpatient therapy 6.0 6.4 (0.4) (6.3) % The Company's proportionate share of Adjusted Free Cash Flow of unconsolidated ventures $10 - $20 Resident fees $ 801,863 $ 895,969 $ 1,611,342 $ 1,802,235 Restricted cash 26,256 27,683 Net income (loss) $ (98,661) $ (622,743)
RevPOR $ 4,930 $ 4,773 $ 157 3.3% $ 4,946 $ (16) (0.3) % Facility operating expense 105.3 99.7 5.6 5.6 Management fees 15,449 17,071 31,192 35,752 Accounts receivable, net 137,902 133,905 Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
Reimbursed costs incurred on behalf of managed communities 202,145 242,160 418,967 504,447 Assets held for sale 46,307 93,117 Debt modification and extinguishment costs 2,739 44
Total revenue 1,019,457 1,155,200 2,061,501 2,342,434 Prepaid expenses and other current assets, net 130,660 106,189 Depreciation and amortization, net 192,702 236,655
Total current assets 655,929 774,016 Goodwill and asset impairment 4,160 446,466
Expense Property, plant and equipment and leasehold intangibles, net 5,214,125 5,275,427 Equity in loss of unconsolidated ventures 1,517 5,567
Facility operating expense (excluding depreciation and amortization of $86,070, $105,316, $174,897, and $208,484, respectively) 590,246 627,076 1,176,340 1,259,401 Operating lease right-of-use assets 1,245,735 Distributions from unconsolidated ventures from cumulative share of net earnings 1,530 1,147
General and administrative expense (including non-cash stock-based compensation expense of $6,030, $6,269, $12,386, and $14,675, respectively) 57,576 62,907 113,887 144,342 Other assets, net 343,693 417,817 Amortization of deferred gain (2,179)
Facility operating lease expense 67,689 81,960 136,357 162,360 Total assets $ 7,459,482 $ 6,467,260 Amortization of entrance fees (772) (837)
Depreciation and amortization 94,024 116,116 190,912 230,371 Proceeds from deferred entrance fee revenue 1,739 1,398
Goodwill and asset impairment 3,769 16,103 4,160 446,466 Current liabilities $ 969,598 $ 773,331 Deferred income tax benefit 470 (991)
Loss on facility lease termination and modification, net 1,797 146,467 2,006 146,467 Long-term debt, less current portion 3,305,419 3,345,754 Operating lease expense adjustment (8,812) (12,169)
Costs incurred on behalf of managed communities 202,145 242,160 418,967 504,447 Financing lease obligations, less current portion 798,159 851,341 Change in fair value of derivatives 175 143
Total operating expense 1,017,246 1,292,789 2,042,629 2,893,854 Operating lease obligations, less current portion 1,343,763 (Gain) on sale of assets, net (2,144) (66,753)
Income (loss) from operations 2,211 (137,589) 18,872 (551,420) Other liabilities 176,339 478,421 Loss on facility lease termination and modification, net 2,006 133,423
Total liabilities 6,593,278 5,448,847 Non-cash stock-based compensation expense 12,386 14,675
Interest income 2,813 2,941 5,897 5,924 Total Brookdale Senior Living Inc. stockholders' equity 860,724 1,018,903 Non-cash interest expense on financing lease obligations 6,446
Interest expense: Noncontrolling interest 5,480 (490) Non-cash management contract termination gain (640) (5,076)
Debt (45,193) (48,967) (90,836) (94,694) Total equity 866,204 1,018,413 Other (4,401) (156)
Financing lease obligations (16,649) (22,389) (33,392) (45,320) Total liabilities and equity $ 7,459,482 $ 6,467,260 Changes in operating assets and liabilities:
Amortization of deferred financing costs and debt discount (959) (2,328) (1,790) (6,284) Accounts receivable, net (3,997) 10,956
Change in fair value of derivatives (27) (217) (175) (143) Prepaid expenses and other assets, net 30,823 14,303
Debt modification and extinguishment costs (2,672) (9) (2,739) (44) Prepaid insurance premiums financed with notes payable (12,090) (12,425)
Equity in loss of unconsolidated ventures (991) (1,324) (1,517) (5,567) Trade accounts payable and accrued expenses (43,385) (24,019)
Gain on sale of assets, net 2,846 23,322 2,144 66,753 Refundable fees and deferred revenue (17,226) 8,305
Other non-operating income 3,199 5,505 6,187 8,091 Operating lease assets and liabilities for lessor capital expenditure reimbursements 1,000
Income (loss) before income taxes (55,422) (181,055) (97,349) (622,704) Operating lease assets and liabilities for lease termination (33,596)
Benefit (provision) for income taxes (633) 15,546 (1,312) (39) Net cash provided by (used in) operating activities 59,119 98,584
Net income (loss) (56,055) (165,509) (98,661) (622,743) Cash Flows from Investing Activities
Net (income) loss attributable to noncontrolling interest 585 21 596 67 Change in lease security deposits and lease acquisition deposits, net (83) (2,962)
Net income (loss) attributable to Brookdale Senior Living Inc. common stockholders $ (55,470) $ (165,488) $ (98,065) $ (622,676) Purchase of marketable securities (98,059)
Sale of marketable securities 55,000 273,273
Basic and diluted net income (loss) per share attributable to Brookdale Senior Living Inc. common stockholders $ (0.30) $ (0.88) $ (0.53) $ (3.33) Capital expenditures, net of related payables (122,297) (120,458)
Acquisition of assets, net of related payables and cash received (271,320)
Weighted average shares used in computing basic and diluted net income (loss) per share 186,140 187,585 186,442 187,234 Investment in unconsolidated ventures (4,204) (8,864)
Distributions received from unconsolidated ventures 5,305 9,397
Proceeds from sale of assets, net 52,430 130,897
Proceeds from notes receivable 31,609 1,393
Property insurance proceeds 156
Net cash provided by (used in) investing activities (80,299) 11,512
Cash Flows from Financing Activities
Proceeds from debt 158,231 279,919
Repayment of debt and financing lease obligations (238,036) (466,267)
Proceeds from line of credit 200,000
Repayment of line of credit (200,000)
Purchase of treasury stock, net of related payables (18,401)
Payment of financing costs, net of related payables (3,342) (3,191)
Proceeds from refundable entrance fees, net of refunds 52
Payments for lease termination (10,548)
Payments of employee taxes for withheld shares (3,105) (2,715)
Other 574 770
Net cash provided by (used in) financing activities (104,079) (201,980)
Net increase (decrease) in cash, cash equivalents and restricted cash (125,259) (91,884)
Cash, cash equivalents and restricted cash at beginning of period 450,218 282,546
Cash, cash equivalents and restricted cash at end of period $ 324,959 $ 190,662

 

Reconciliations of Non-GAAP Financial Measures

This earnings release contains the financial measures Adjusted EBITDA and Adjusted Free Cash Flow, which are not calculated in accordance with U.S. GAAP. Presentations of these non-GAAP financial measures are intended to aid investors in better understanding the factors and trends affecting the Company's performance and liquidity. However, investors should not consider these non-GAAP financial measures as a substitute for financial measures determined in accordance with GAAP, including net income (loss), income (loss) from operations, or net cash provided by (used in) operating activities. Investors are cautioned that amounts presented in accordance with the Company's definitions of these non-GAAP financial measures may not be comparable to similar measures disclosed by other companies because not all companies calculate non-GAAP measures in the same manner. Investors are urged to review the reconciliations included below of these non-GAAP financial measures from the most comparable financial measures determined in accordance with GAAP.

Adjusted EBITDA

Adjusted EBITDA is a non-GAAP performance measure that the Company defines as net income (loss) excluding: benefit/provision for income taxes, non-operating income/expense items, and depreciation and amortization; and further adjusted to exclude income/expense associated with non-cash, non-operational, transactional, cost reduction or organizational restructuring items that management does not consider as part of the Company's underlying core operating performance and that management believes impact the comparability of performance between periods. For the periods presented herein, such other items include non-cash impairment charges, gain/loss on facility lease termination and modification, operating lease expense adjustment, amortization of deferred gain, change in future service obligation, non-cash stock-based compensation expense, and transaction and organizational restructuring costs. Transaction costs include those directly related to acquisition, disposition, financing, and leasing activity, the Company's assessment of options and alternatives to enhance stockholder value, and stockholder relations advisory matters, and are primarily comprised of legal, finance, consulting, professional fees and other third party costs. Organizational restructuring costs include those related to the Company's efforts to reduce general and administrative expense and its senior leadership changes, including severance and retention costs. During the first quarter of 2019, the Company modified its definition of Adjusted EBITDA to exclude transaction and organizational restructuring costs, and amounts for all periods herein reflect application of the modified definition.

The Company's proportionate share of Adjusted EBITDA of unconsolidated ventures is calculated based on its equity ownership percentage and in a manner consistent with the Company's definition of Adjusted EBITDA for its consolidated entities. The Company's investments in unconsolidated ventures are accounted for under the equity method of accounting and, therefore, the Company's proportionate share of Adjusted EBITDA of unconsolidated ventures does not represent the Company's equity in earnings or loss of unconsolidated ventures on its consolidated statement of operations.

The Company believes that presentation of Adjusted EBITDA as a performance measure is useful to investors because (i) it is one of the metrics used by the Company's management for budgeting and other planning purposes, to review the Company's historic and prospective core operating performance, and to make day-to-day operating decisions; (ii) it provides an assessment of operational factors that management can impact in the short-term, namely revenues and the controllable cost structure of the organization, by eliminating items related to the Company's financing and capital structure and other items that management does not consider as part of the Company's underlying core operating performance and that management believes impact the comparability of performance between periods; and (iii) the Company believes that this measure is used by research analysts and investors to evaluate the Company's operating results and to value companies in its industry. The Company believes that presentation of its proportionate share of Adjusted EBITDA of unconsolidated ventures is useful to investors for similar reasons with respect to the unconsolidated ventures.

Adjusted EBITDA has material limitations as a performance measure, including: (i) excluded interest and income tax are necessary to operate the Company's business under its current financing and capital structure; (ii) excluded depreciation, amortization and impairment charges may represent the wear and tear and/or reduction in value of the Company's communities, goodwill and other assets and may be indicative of future needs for capital expenditures; and (iii) the Company may incur income/expense similar to those for which adjustments are made, such as gain (loss) on sale of assets or facility lease termination and modification, debt modification and extinguishment costs, non-cash stock-based compensation expense, and transaction and other costs, and such income/expense may significantly affect the Company's operating results.

The table below reconciles the Company's Adjusted EBITDA from its net income (loss).

($ in millions, except RevPAR and RevPOR) Year-Over-Year Increase / (Decrease) Sequential Increase / (Decrease) Increase / (Decrease) Change Attributable To: (1)  The same community portfolio includes 650 communities utilizing the Company's methodology for determining same store communities. Operating results and data presented on a same community basis reflect results and data of the same store communities and, for the 2019 periods, exclude the additional resident fee revenue and facility operating expense recognized as a result of application of the new lease accounting standard under ASC 842 of approximately $2.5 million and $8.5 million, respectively, for the first quarter and approximately $4.9 million and $11.0 million, respectively, for the second quarter. Increase / (Decrease) Increase / (Decrease) Increase / (Decrease) (4)    Adjusted Free Cash Flow is a financial measure that is not calculated in accordance with GAAP. See "Reconciliations of Non-GAAP Financial Measures" for the Company's definition of such measure, reconciliations to the most comparable GAAP financial measure and other important information regarding the use of the Company's non-GAAP financial measures. During the first quarter of 2019, the Company modified its definition of Adjusted Free Cash Flow to no longer adjust net cash provided by (used in) operating activities for changes in working capital items other than changes in prepaid insurance premiums financed with notes payable and lease liability for lease termination and modification. Amounts for all periods herein reflect application of the modified definition. ($ in millions) Full Year 2019 Guidance Condensed Consolidated Statements of Operations Condensed Consolidated Balance Sheets Condensed Consolidated Statements of Cash Flows Three Months EndedJune 30, Six Months EndedJune 30,
2Q 2019 2Q 2018 Amount Percent 1Q 2019 Amount Percent ($ in millions) 2Q 2019 2Q 2018 Amount Percent Transactions New Lease Standard ($ in millions) 2Q 2019 2Q 2018 Amount Percent ($ in millions) 2Q 2019 2Q 2018 Amount Percent ($ in millions) 2Q 2019 2Q 2018 Amount Percent Adjusted EBITDA $400 - $425 (in thousands) 2019 2018 2019 2018
Resident fees $ 642.7 $ 631.0 $ 11.7 1.9% $ 648.2 $ (5.5) (0.8) % Resident fee and      management fee revenue $ 817.3 $ 913.0 $ (95.7) (10.5) % $ (119.9) $ 5.3 (2)  The change in net income (loss) attributable to transactions is not presented as certain impacts are not available without unreasonable effort.  The change attributable to the new lease standard represents the impact of the timing of the revenue and cost recognition associated with residency agreements related to the adoption of the new lease standard. Resident fee revenue Management fees $ 15.4 $ 17.1 $ (1.7) (9.9) % Net cash provided by (used in) operating activities $ 64.1 $ 60.6 $ 3.5 5.8% Adjusted Free Cash Flow ($100) - ($80) Three Months EndedJune 30, Six Months EndedJune 30, (in thousands) June 30, 2019 December 31, 2018 Six Months Ended June 30, Net income (loss) $ (56,055) $ (165,509) $ (98,661) $ (622,743)
Facility operating expense $ 446.1 $ 422.6 $ 23.5 5.6% $ 439.8 $ 6.3 1.4 % Facility operating expense 590.2 627.1 (36.9) (5.9) % (80.2) 11.8 Home health $ 85.2 $ 83.8 $ 1.4 1.7 % Adjusted Free Cash Flow (4) (16.4) 33.7 (50.1) (148.7)% Non-development capital expenditures Approx. $250 (in thousands, except per share data) 2019 2018 2019 2018 Cash and cash equivalents $ 255,999 $ 398,267 (in thousands) 2019 2018 Provision (benefit) for income taxes 633 (15,546) 1,312 39
RevPAR $ 4,125 $ 4,048 $ 77 1.9% $ 4,161 $ (36) (0.9) % Net income (loss) (56.1) (165.5) (109.4) (66.1) % See note (2) (6.5) (2) (3)  Adjusted EBITDA is a financial measure that is not calculated in accordance with GAAP. See "Reconciliations of Non-GAAP Financial Measures" for the Company's definition of such measure, reconciliations to the most comparable GAAP financial measure, and other important information regarding the use of the Company's non-GAAP financial measures. During the first quarter of 2019, the Company modified its definition of Adjusted EBITDA to exclude transaction and organizational restructuring costs. Amounts for all periods herein reflect application of the modified definition. Hospice 23.2 19.7 3.5 17.8 % The Company's proportionate share of Adjusted EBITDA of unconsolidated ventures $30 - $40 Revenue Marketable securities 58,805 14,855 Cash Flows from Operating Activities Equity in loss of unconsolidated ventures 991 1,324 1,517 5,567
Weighted average occupancy 83.7 % 84.8 % (110) bps n/a 84.1 % (40) bps n/a Adjusted EBITDA (3) 104.0 147.2 (43.2) (29.3) % (23.6) (6.5) Outpatient therapy 6.0 6.4 (0.4) (6.3) % The Company's proportionate share of Adjusted Free Cash Flow of unconsolidated ventures $10 - $20 Resident fees $ 801,863 $ 895,969 $ 1,611,342 $ 1,802,235 Restricted cash 26,256 27,683 Net income (loss) $ (98,661) $ (622,743) Debt modification and extinguishment costs 2,672 9 2,739 44
RevPOR $ 4,930 $ 4,773 $ 157 3.3% $ 4,946 $ (16) (0.3) % Facility operating expense 105.3 99.7 5.6 5.6 Management fees 15,449 17,071 31,192 35,752 Accounts receivable, net 137,902 133,905 Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: (Gain) loss on sale of assets, net (2,846) (23,322) (2,144) (66,753)
Reimbursed costs incurred on behalf of managed communities 202,145 242,160 418,967 504,447 Assets held for sale 46,307 93,117 Debt modification and extinguishment costs 2,739 44 Other non-operating income (3,199) (5,505) (6,187) (8,091)
Total revenue 1,019,457 1,155,200 2,061,501 2,342,434 Prepaid expenses and other current assets, net 130,660 106,189 Depreciation and amortization, net 192,702 236,655 Interest expense 62,828 73,901 126,193 146,441
Total current assets 655,929 774,016 Goodwill and asset impairment 4,160 446,466 Interest income (2,813) (2,941) (5,897) (5,924)
Expense Property, plant and equipment and leasehold intangibles, net 5,214,125 5,275,427 Equity in loss of unconsolidated ventures 1,517 5,567 Income (loss) from operations 2,211 (137,589) 18,872 (551,420)
Facility operating expense (excluding depreciation and amortization of $86,070, $105,316, $174,897, and $208,484, respectively) 590,246 627,076 1,176,340 1,259,401 Operating lease right-of-use assets 1,245,735 Distributions from unconsolidated ventures from cumulative share of net earnings 1,530 1,147 Depreciation and amortization 94,024 116,116 190,912 230,371
General and administrative expense (including non-cash stock-based compensation expense of $6,030, $6,269, $12,386, and $14,675, respectively) 57,576 62,907 113,887 144,342 Other assets, net 343,693 417,817 Amortization of deferred gain (2,179) Goodwill and asset impairment 3,769 16,103 4,160 446,466
Facility operating lease expense 67,689 81,960 136,357 162,360 Total assets $ 7,459,482 $ 6,467,260 Amortization of entrance fees (772) (837) Loss on facility lease termination and modification, net 1,797 146,467 2,006 146,467
Depreciation and amortization 94,024 116,116 190,912 230,371 Proceeds from deferred entrance fee revenue 1,739 1,398 Operating lease expense adjustment (4,429) (4,066) (8,812) (12,169)
Goodwill and asset impairment 3,769 16,103 4,160 446,466 Current liabilities $ 969,598 $ 773,331 Deferred income tax benefit 470 (991) Amortization of deferred gain (1,089) (2,179)
Loss on facility lease termination and modification, net 1,797 146,467 2,006 146,467 Long-term debt, less current portion 3,305,419 3,345,754 Operating lease expense adjustment (8,812) (12,169) Non-cash stock-based compensation expense 6,030 6,269 12,386 14,675
Costs incurred on behalf of managed communities 202,145 242,160 418,967 504,447 Financing lease obligations, less current portion 798,159 851,341 Change in fair value of derivatives 175 143 Transaction and organizational restructuring costs 634 5,006 1,095 22,162
Total operating expense 1,017,246 1,292,789 2,042,629 2,893,854 Operating lease obligations, less current portion 1,343,763 (Gain) on sale of assets, net (2,144) (66,753) Adjusted EBITDA(1) $ 104,036 $ 147,217 $ 220,619 $ 294,373
Income (loss) from operations 2,211 (137,589) 18,872 (551,420) Other liabilities 176,339 478,421 Loss on facility lease termination and modification, net 2,006 133,423
Total liabilities 6,593,278 5,448,847 Non-cash stock-based compensation expense 12,386 14,675
Interest income 2,813 2,941 5,897 5,924 Total Brookdale Senior Living Inc. stockholders' equity 860,724 1,018,903 Non-cash interest expense on financing lease obligations 6,446
Interest expense: Noncontrolling interest 5,480 (490) Non-cash management contract termination gain (640) (5,076)
Debt (45,193) (48,967) (90,836) (94,694) Total equity 866,204 1,018,413 Other (4,401) (156)
Financing lease obligations (16,649) (22,389) (33,392) (45,320) Total liabilities and equity $ 7,459,482 $ 6,467,260 Changes in operating assets and liabilities:
Amortization of deferred financing costs and debt discount (959) (2,328) (1,790) (6,284) Accounts receivable, net (3,997) 10,956
Change in fair value of derivatives (27) (217) (175) (143) Prepaid expenses and other assets, net 30,823 14,303
Debt modification and extinguishment costs (2,672) (9) (2,739) (44) Prepaid insurance premiums financed with notes payable (12,090) (12,425)
Equity in loss of unconsolidated ventures (991) (1,324) (1,517) (5,567) Trade accounts payable and accrued expenses (43,385) (24,019)
Gain on sale of assets, net 2,846 23,322 2,144 66,753 Refundable fees and deferred revenue (17,226) 8,305
Other non-operating income 3,199 5,505 6,187 8,091 Operating lease assets and liabilities for lessor capital expenditure reimbursements 1,000
Income (loss) before income taxes (55,422) (181,055) (97,349) (622,704) Operating lease assets and liabilities for lease termination (33,596)
Benefit (provision) for income taxes (633) 15,546 (1,312) (39) Net cash provided by (used in) operating activities 59,119 98,584
Net income (loss) (56,055) (165,509) (98,661) (622,743) Cash Flows from Investing Activities
Net (income) loss attributable to noncontrolling interest 585 21 596 67 Change in lease security deposits and lease acquisition deposits, net (83) (2,962)
Net income (loss) attributable to Brookdale Senior Living Inc. common stockholders $ (55,470) $ (165,488) $ (98,065) $ (622,676) Purchase of marketable securities (98,059)
Sale of marketable securities 55,000 273,273
Basic and diluted net income (loss) per share attributable to Brookdale Senior Living Inc. common stockholders $ (0.30) $ (0.88) $ (0.53) $ (3.33) Capital expenditures, net of related payables (122,297) (120,458)
Acquisition of assets, net of related payables and cash received (271,320)
Weighted average shares used in computing basic and diluted net income (loss) per share 186,140 187,585 186,442 187,234 Investment in unconsolidated ventures (4,204) (8,864)
Distributions received from unconsolidated ventures 5,305 9,397
Proceeds from sale of assets, net 52,430 130,897
Proceeds from notes receivable 31,609 1,393
Property insurance proceeds 156
Net cash provided by (used in) investing activities (80,299) 11,512
Cash Flows from Financing Activities
Proceeds from debt 158,231 279,919
Repayment of debt and financing lease obligations (238,036) (466,267)
Proceeds from line of credit 200,000
Repayment of line of credit (200,000)
Purchase of treasury stock, net of related payables (18,401)
Payment of financing costs, net of related payables (3,342) (3,191)
Proceeds from refundable entrance fees, net of refunds 52
Payments for lease termination (10,548)
Payments of employee taxes for withheld shares (3,105) (2,715)
Other 574 770
Net cash provided by (used in) financing activities (104,079) (201,980)
Net increase (decrease) in cash, cash equivalents and restricted cash (125,259) (91,884)
Cash, cash equivalents and restricted cash at beginning of period 450,218 282,546
Cash, cash equivalents and restricted cash at end of period $ 324,959 $ 190,662

 

($ in millions, except RevPAR and RevPOR) Year-Over-Year Increase / (Decrease) Sequential Increase / (Decrease) Increase / (Decrease) Change Attributable To: (1)  The same community portfolio includes 650 communities utilizing the Company's methodology for determining same store communities. Operating results and data presented on a same community basis reflect results and data of the same store communities and, for the 2019 periods, exclude the additional resident fee revenue and facility operating expense recognized as a result of application of the new lease accounting standard under ASC 842 of approximately $2.5 million and $8.5 million, respectively, for the first quarter and approximately $4.9 million and $11.0 million, respectively, for the second quarter. Increase / (Decrease) Increase / (Decrease) Increase / (Decrease) (4)    Adjusted Free Cash Flow is a financial measure that is not calculated in accordance with GAAP. See "Reconciliations of Non-GAAP Financial Measures" for the Company's definition of such measure, reconciliations to the most comparable GAAP financial measure and other important information regarding the use of the Company's non-GAAP financial measures. During the first quarter of 2019, the Company modified its definition of Adjusted Free Cash Flow to no longer adjust net cash provided by (used in) operating activities for changes in working capital items other than changes in prepaid insurance premiums financed with notes payable and lease liability for lease termination and modification. Amounts for all periods herein reflect application of the modified definition. ($ in millions) Full Year 2019 Guidance Condensed Consolidated Statements of Operations Condensed Consolidated Balance Sheets Condensed Consolidated Statements of Cash Flows Three Months EndedJune 30, Six Months EndedJune 30, (1) Adoption of the new lease accounting standard effective January 1, 2019 will have a non-recurring impact on the Company's full-year 2019 Adjusted EBITDA. Adjusted EBITDA for the three and six months ended June 30, 2019 includes a negative net impact of approximately $6.5 million and $13.0 million, respectively, from such adoption.
2Q 2019 2Q 2018 Amount Percent 1Q 2019 Amount Percent ($ in millions) 2Q 2019 2Q 2018 Amount Percent Transactions New Lease Standard ($ in millions) 2Q 2019 2Q 2018 Amount Percent ($ in millions) 2Q 2019 2Q 2018 Amount Percent ($ in millions) 2Q 2019 2Q 2018 Amount Percent Adjusted EBITDA $400 - $425 (in thousands) 2019 2018 2019 2018
Resident fees $ 642.7 $ 631.0 $ 11.7 1.9% $ 648.2 $ (5.5) (0.8) % Resident fee and      management fee revenue $ 817.3 $ 913.0 $ (95.7) (10.5) % $ (119.9) $ 5.3 (2)  The change in net income (loss) attributable to transactions is not presented as certain impacts are not available without unreasonable effort.  The change attributable to the new lease standard represents the impact of the timing of the revenue and cost recognition associated with residency agreements related to the adoption of the new lease standard. Resident fee revenue Management fees $ 15.4 $ 17.1 $ (1.7) (9.9) % Net cash provided by (used in) operating activities $ 64.1 $ 60.6 $ 3.5 5.8% Adjusted Free Cash Flow ($100) - ($80) Three Months EndedJune 30, Six Months EndedJune 30, (in thousands) June 30, 2019 December 31, 2018 Six Months Ended June 30, Net income (loss) $ (56,055) $ (165,509) $ (98,661) $ (622,743)
Facility operating expense $ 446.1 $ 422.6 $ 23.5 5.6% $ 439.8 $ 6.3 1.4 % Facility operating expense 590.2 627.1 (36.9) (5.9) % (80.2) 11.8 Home health $ 85.2 $ 83.8 $ 1.4 1.7 % Adjusted Free Cash Flow (4) (16.4) 33.7 (50.1) (148.7)% Non-development capital expenditures Approx. $250 (in thousands, except per share data) 2019 2018 2019 2018 Cash and cash equivalents $ 255,999 $ 398,267 (in thousands) 2019 2018 Provision (benefit) for income taxes 633 (15,546) 1,312 39
RevPAR $ 4,125 $ 4,048 $ 77 1.9% $ 4,161 $ (36) (0.9) % Net income (loss) (56.1) (165.5) (109.4) (66.1) % See note (2) (6.5) (2) (3)  Adjusted EBITDA is a financial measure that is not calculated in accordance with GAAP. See "Reconciliations of Non-GAAP Financial Measures" for the Company's definition of such measure, reconciliations to the most comparable GAAP financial measure, and other important information regarding the use of the Company's non-GAAP financial measures. During the first quarter of 2019, the Company modified its definition of Adjusted EBITDA to exclude transaction and organizational restructuring costs. Amounts for all periods herein reflect application of the modified definition. Hospice 23.2 19.7 3.5 17.8 % The Company's proportionate share of Adjusted EBITDA of unconsolidated ventures $30 - $40 Revenue Marketable securities 58,805 14,855 Cash Flows from Operating Activities Equity in loss of unconsolidated ventures 991 1,324 1,517 5,567
Weighted average occupancy 83.7 % 84.8 % (110) bps n/a 84.1 % (40) bps n/a Adjusted EBITDA (3) 104.0 147.2 (43.2) (29.3) % (23.6) (6.5) Outpatient therapy 6.0 6.4 (0.4) (6.3) % The Company's proportionate share of Adjusted Free Cash Flow of unconsolidated ventures $10 - $20 Resident fees $ 801,863 $ 895,969 $ 1,611,342 $ 1,802,235 Restricted cash 26,256 27,683 Net income (loss) $ (98,661) $ (622,743) Debt modification and extinguishment costs 2,672 9 2,739 44
RevPOR $ 4,930 $ 4,773 $ 157 3.3% $ 4,946 $ (16) (0.3) % Facility operating expense 105.3 99.7 5.6 5.6 Management fees 15,449 17,071 31,192 35,752 Accounts receivable, net 137,902 133,905 Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: (Gain) loss on sale of assets, net (2,846) (23,322) (2,144) (66,753)
Reimbursed costs incurred on behalf of managed communities 202,145 242,160 418,967 504,447 Assets held for sale 46,307 93,117 Debt modification and extinguishment costs 2,739 44 Other non-operating income (3,199) (5,505) (6,187) (8,091)
Total revenue 1,019,457 1,155,200 2,061,501 2,342,434 Prepaid expenses and other current assets, net 130,660 106,189 Depreciation and amortization, net 192,702 236,655 Interest expense 62,828 73,901 126,193 146,441
Total current assets 655,929 774,016 Goodwill and asset impairment 4,160 446,466 Interest income (2,813) (2,941) (5,897) (5,924)
Expense Property, plant and equipment and leasehold intangibles, net 5,214,125 5,275,427 Equity in loss of unconsolidated ventures 1,517 5,567 Income (loss) from operations 2,211 (137,589) 18,872 (551,420)
Facility operating expense (excluding depreciation and amortization of $86,070, $105,316, $174,897, and $208,484, respectively) 590,246 627,076 1,176,340 1,259,401 Operating lease right-of-use assets 1,245,735 Distributions from unconsolidated ventures from cumulative share of net earnings 1,530 1,147 Depreciation and amortization 94,024 116,116 190,912 230,371
General and administrative expense (including non-cash stock-based compensation expense of $6,030, $6,269, $12,386, and $14,675, respectively) 57,576 62,907 113,887 144,342 Other assets, net 343,693 417,817 Amortization of deferred gain (2,179) Goodwill and asset impairment 3,769 16,103 4,160 446,466
Facility operating lease expense 67,689 81,960 136,357 162,360 Total assets $ 7,459,482 $ 6,467,260 Amortization of entrance fees (772) (837) Loss on facility lease termination and modification, net 1,797 146,467 2,006 146,467
Depreciation and amortization 94,024 116,116 190,912 230,371 Proceeds from deferred entrance fee revenue 1,739 1,398 Operating lease expense adjustment (4,429) (4,066) (8,812) (12,169)
Goodwill and asset impairment 3,769 16,103 4,160 446,466 Current liabilities $ 969,598 $ 773,331 Deferred income tax benefit 470 (991) Amortization of deferred gain (1,089) (2,179)
Loss on facility lease termination and modification, net 1,797 146,467 2,006 146,467 Long-term debt, less current portion 3,305,419 3,345,754 Operating lease expense adjustment (8,812) (12,169) Non-cash stock-based compensation expense 6,030 6,269 12,386 14,675
Costs incurred on behalf of managed communities 202,145 242,160 418,967 504,447 Financing lease obligations, less current portion 798,159 851,341 Change in fair value of derivatives 175 143 Transaction and organizational restructuring costs 634 5,006 1,095 22,162
Total operating expense 1,017,246 1,292,789 2,042,629 2,893,854 Operating lease obligations, less current portion 1,343,763 (Gain) on sale of assets, net (2,144) (66,753) Adjusted EBITDA(1) $ 104,036 $ 147,217 $ 220,619 $ 294,373
Income (loss) from operations 2,211 (137,589) 18,872 (551,420) Other liabilities 176,339 478,421 Loss on facility lease termination and modification, net 2,006 133,423
Total liabilities 6,593,278 5,448,847 Non-cash stock-based compensation expense 12,386 14,675
Interest income 2,813 2,941 5,897 5,924 Total Brookdale Senior Living Inc. stockholders' equity 860,724 1,018,903 Non-cash interest expense on financing lease obligations 6,446
Interest expense: Noncontrolling interest 5,480 (490) Non-cash management contract termination gain (640) (5,076)
Debt (45,193) (48,967) (90,836) (94,694) Total equity 866,204 1,018,413 Other (4,401) (156)
Financing lease obligations (16,649) (22,389) (33,392) (45,320) Total liabilities and equity $ 7,459,482 $ 6,467,260 Changes in operating assets and liabilities:
Amortization of deferred financing costs and debt discount (959) (2,328) (1,790) (6,284) Accounts receivable, net (3,997) 10,956
Change in fair value of derivatives (27) (217) (175) (143) Prepaid expenses and other assets, net 30,823 14,303
Debt modification and extinguishment costs (2,672) (9) (2,739) (44) Prepaid insurance premiums financed with notes payable (12,090) (12,425)
Equity in loss of unconsolidated ventures (991) (1,324) (1,517) (5,567) Trade accounts payable and accrued expenses (43,385) (24,019)
Gain on sale of assets, net 2,846 23,322 2,144 66,753 Refundable fees and deferred revenue (17,226) 8,305
Other non-operating income 3,199 5,505 6,187 8,091 Operating lease assets and liabilities for lessor capital expenditure reimbursements 1,000
Income (loss) before income taxes (55,422) (181,055) (97,349) (622,704) Operating lease assets and liabilities for lease termination (33,596)
Benefit (provision) for income taxes (633) 15,546 (1,312) (39) Net cash provided by (used in) operating activities 59,119 98,584
Net income (loss) (56,055) (165,509) (98,661) (622,743) Cash Flows from Investing Activities
Net (income) loss attributable to noncontrolling interest 585 21 596 67 Change in lease security deposits and lease acquisition deposits, net (83) (2,962)
Net income (loss) attributable to Brookdale Senior Living Inc. common stockholders $ (55,470) $ (165,488) $ (98,065) $ (622,676) Purchase of marketable securities (98,059)
Sale of marketable securities 55,000 273,273
Basic and diluted net income (loss) per share attributable to Brookdale Senior Living Inc. common stockholders $ (0.30) $ (0.88) $ (0.53) $ (3.33) Capital expenditures, net of related payables (122,297) (120,458)
Acquisition of assets, net of related payables and cash received (271,320)
Weighted average shares used in computing basic and diluted net income (loss) per share 186,140 187,585 186,442 187,234 Investment in unconsolidated ventures (4,204) (8,864)
Distributions received from unconsolidated ventures 5,305 9,397
Proceeds from sale of assets, net 52,430 130,897
Proceeds from notes receivable 31,609 1,393
Property insurance proceeds 156
Net cash provided by (used in) investing activities (80,299) 11,512
Cash Flows from Financing Activities
Proceeds from debt 158,231 279,919
Repayment of debt and financing lease obligations (238,036) (466,267)
Proceeds from line of credit 200,000
Repayment of line of credit (200,000)
Purchase of treasury stock, net of related payables (18,401)
Payment of financing costs, net of related payables (3,342) (3,191)
Proceeds from refundable entrance fees, net of refunds 52
Payments for lease termination (10,548)
Payments of employee taxes for withheld shares (3,105) (2,715)
Other 574 770
Net cash provided by (used in) financing activities (104,079) (201,980)
Net increase (decrease) in cash, cash equivalents and restricted cash (125,259) (91,884)
Cash, cash equivalents and restricted cash at beginning of period 450,218 282,546
Cash, cash equivalents and restricted cash at end of period $ 324,959 $ 190,662

The table below reconciles the Company's proportionate share of Adjusted EBITDA of unconsolidated ventures from net income (loss) of such unconsolidated ventures. For purposes of this presentation, amounts for each line item represent the aggregate amounts of such line items for all of the Company's unconsolidated ventures.

($ in millions, except RevPAR and RevPOR) Year-Over-Year Increase / (Decrease) Sequential Increase / (Decrease) Increase / (Decrease) Change Attributable To: (1)  The same community portfolio includes 650 communities utilizing the Company's methodology for determining same store communities. Operating results and data presented on a same community basis reflect results and data of the same store communities and, for the 2019 periods, exclude the additional resident fee revenue and facility operating expense recognized as a result of application of the new lease accounting standard under ASC 842 of approximately $2.5 million and $8.5 million, respectively, for the first quarter and approximately $4.9 million and $11.0 million, respectively, for the second quarter. Increase / (Decrease) Increase / (Decrease) Increase / (Decrease) (4)    Adjusted Free Cash Flow is a financial measure that is not calculated in accordance with GAAP. See "Reconciliations of Non-GAAP Financial Measures" for the Company's definition of such measure, reconciliations to the most comparable GAAP financial measure and other important information regarding the use of the Company's non-GAAP financial measures. During the first quarter of 2019, the Company modified its definition of Adjusted Free Cash Flow to no longer adjust net cash provided by (used in) operating activities for changes in working capital items other than changes in prepaid insurance premiums financed with notes payable and lease liability for lease termination and modification. Amounts for all periods herein reflect application of the modified definition. ($ in millions) Full Year 2019 Guidance Condensed Consolidated Statements of Operations Condensed Consolidated Balance Sheets Condensed Consolidated Statements of Cash Flows Three Months EndedJune 30, Six Months EndedJune 30, (1) Adoption of the new lease accounting standard effective January 1, 2019 will have a non-recurring impact on the Company's full-year 2019 Adjusted EBITDA. Adjusted EBITDA for the three and six months ended June 30, 2019 includes a negative net impact of approximately $6.5 million and $13.0 million, respectively, from such adoption. Three Months EndedJune 30, Six Months EndedJune 30,
2Q 2019 2Q 2018 Amount Percent 1Q 2019 Amount Percent ($ in millions) 2Q 2019 2Q 2018 Amount Percent Transactions New Lease Standard ($ in millions) 2Q 2019 2Q 2018 Amount Percent ($ in millions) 2Q 2019 2Q 2018 Amount Percent ($ in millions) 2Q 2019 2Q 2018 Amount Percent Adjusted EBITDA $400 - $425 (in thousands) 2019 2018 2019 2018 (in thousands) 2019 2018 2019 2018
Resident fees $ 642.7 $ 631.0 $ 11.7 1.9% $ 648.2 $ (5.5) (0.8) % Resident fee and      management fee revenue $ 817.3 $ 913.0 $ (95.7) (10.5) % $ (119.9) $ 5.3 (2)  The change in net income (loss) attributable to transactions is not presented as certain impacts are not available without unreasonable effort.  The change attributable to the new lease standard represents the impact of the timing of the revenue and cost recognition associated with residency agreements related to the adoption of the new lease standard. Resident fee revenue Management fees $ 15.4 $ 17.1 $ (1.7) (9.9) % Net cash provided by (used in) operating activities $ 64.1 $ 60.6 $ 3.5 5.8% Adjusted Free Cash Flow ($100) - ($80) Three Months EndedJune 30, Six Months EndedJune 30, (in thousands) June 30, 2019 December 31, 2018 Six Months Ended June 30, Net income (loss) $ (56,055) $ (165,509) $ (98,661) $ (622,743) Net income (loss) $ (1,983) $ (13,417) $ (3,033) $ (36,079)
Facility operating expense $ 446.1 $ 422.6 $ 23.5 5.6% $ 439.8 $ 6.3 1.4 % Facility operating expense 590.2 627.1 (36.9) (5.9) % (80.2) 11.8 Home health $ 85.2 $ 83.8 $ 1.4 1.7 % Adjusted Free Cash Flow (4) (16.4) 33.7 (50.1) (148.7)% Non-development capital expenditures Approx. $250 (in thousands, except per share data) 2019 2018 2019 2018 Cash and cash equivalents $ 255,999 $ 398,267 (in thousands) 2019 2018 Provision (benefit) for income taxes 633 (15,546) 1,312 39 Benefit for income taxes 23 209 47 443
RevPAR $ 4,125 $ 4,048 $ 77 1.9% $ 4,161 $ (36) (0.9) % Net income (loss) (56.1) (165.5) (109.4) (66.1) % See note (2) (6.5) (2) (3)  Adjusted EBITDA is a financial measure that is not calculated in accordance with GAAP. See "Reconciliations of Non-GAAP Financial Measures" for the Company's definition of such measure, reconciliations to the most comparable GAAP financial measure, and other important information regarding the use of the Company's non-GAAP financial measures. During the first quarter of 2019, the Company modified its definition of Adjusted EBITDA to exclude transaction and organizational restructuring costs. Amounts for all periods herein reflect application of the modified definition. Hospice 23.2 19.7 3.5 17.8 % The Company's proportionate share of Adjusted EBITDA of unconsolidated ventures $30 - $40 Revenue Marketable securities 58,805 14,855 Cash Flows from Operating Activities Equity in loss of unconsolidated ventures 991 1,324 1,517 5,567 Debt modification and extinguishment costs 135 21 118
Weighted average occupancy 83.7 % 84.8 % (110) bps n/a 84.1 % (40) bps n/a Adjusted EBITDA (3) 104.0 147.2 (43.2) (29.3) % (23.6) (6.5) Outpatient therapy 6.0 6.4 (0.4) (6.3) % The Company's proportionate share of Adjusted Free Cash Flow of unconsolidated ventures $10 - $20 Resident fees $ 801,863 $ 895,969 $ 1,611,342 $ 1,802,235 Restricted cash 26,256 27,683 Net income (loss) $ (98,661) $ (622,743) Debt modification and extinguishment costs 2,672 9 2,739 44 (Gain) loss on sale of assets, net (23) 3,882 (23) 2,837
RevPOR $ 4,930 $ 4,773 $ 157 3.3% $ 4,946 $ (16) (0.3) % Facility operating expense 105.3 99.7 5.6 5.6 Management fees 15,449 17,071 31,192 35,752 Accounts receivable, net 137,902 133,905 Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: (Gain) loss on sale of assets, net (2,846) (23,322) (2,144) (66,753) Other non-operating income (967) (1,870)
Reimbursed costs incurred on behalf of managed communities 202,145 242,160 418,967 504,447 Assets held for sale 46,307 93,117 Debt modification and extinguishment costs 2,739 44 Other non-operating income (3,199) (5,505) (6,187) (8,091) Interest expense 7,348 23,182 14,728 50,009
Total revenue 1,019,457 1,155,200 2,061,501 2,342,434 Prepaid expenses and other current assets, net 130,660 106,189 Depreciation and amortization, net 192,702 236,655 Interest expense 62,828 73,901 126,193 146,441 Interest income (865) (829) (1,677) (1,586)
Total current assets 655,929 774,016 Goodwill and asset impairment 4,160 446,466 Interest income (2,813) (2,941) (5,897) (5,924) Income (loss) from operations 4,500 12,195 10,063 13,872
Expense Property, plant and equipment and leasehold intangibles, net 5,214,125 5,275,427 Equity in loss of unconsolidated ventures 1,517 5,567 Income (loss) from operations 2,211 (137,589) 18,872 (551,420) Depreciation and amortization 17,082 33,237 33,829 101,122
Facility operating expense (excluding depreciation and amortization of $86,070, $105,316, $174,897, and $208,484, respectively) 590,246 627,076 1,176,340 1,259,401 Operating lease right-of-use assets 1,245,735 Distributions from unconsolidated ventures from cumulative share of net earnings 1,530 1,147 Depreciation and amortization 94,024 116,116 190,912 230,371 Asset impairment 7 118 302 273
General and administrative expense (including non-cash stock-based compensation expense of $6,030, $6,269, $12,386, and $14,675, respectively) 57,576 62,907 113,887 144,342 Other assets, net 343,693 417,817 Amortization of deferred gain (2,179) Goodwill and asset impairment 3,769 16,103 4,160 446,466 Operating lease expense adjustment 4 8
Facility operating lease expense 67,689 81,960 136,357 162,360 Total assets $ 7,459,482 $ 6,467,260 Amortization of entrance fees (772) (837) Loss on facility lease termination and modification, net 1,797 146,467 2,006 146,467 Adjusted EBITDA of unconsolidated ventures $ 21,589 $ 45,554 $ 44,194 $ 115,275
Depreciation and amortization 94,024 116,116 190,912 230,371 Proceeds from deferred entrance fee revenue 1,739 1,398 Operating lease expense adjustment (4,429) (4,066) (8,812) (12,169)
Goodwill and asset impairment 3,769 16,103 4,160 446,466 Current liabilities $ 969,598 $ 773,331 Deferred income tax benefit 470 (991) Amortization of deferred gain (1,089) (2,179) Brookdale's proportionate share of Adjusted EBITDA      of unconsolidated ventures $ 10,878 $ 14,111 $ 22,197 $ 30,860
Loss on facility lease termination and modification, net 1,797 146,467 2,006 146,467 Long-term debt, less current portion 3,305,419 3,345,754 Operating lease expense adjustment (8,812) (12,169) Non-cash stock-based compensation expense 6,030 6,269 12,386 14,675
Costs incurred on behalf of managed communities 202,145 242,160 418,967 504,447 Financing lease obligations, less current portion 798,159 851,341 Change in fair value of derivatives 175 143 Transaction and organizational restructuring costs 634 5,006 1,095 22,162
Total operating expense 1,017,246 1,292,789 2,042,629 2,893,854 Operating lease obligations, less current portion 1,343,763 (Gain) on sale of assets, net (2,144) (66,753) Adjusted EBITDA(1) $ 104,036 $ 147,217 $ 220,619 $ 294,373
Income (loss) from operations 2,211 (137,589) 18,872 (551,420) Other liabilities 176,339 478,421 Loss on facility lease termination and modification, net 2,006 133,423
Total liabilities 6,593,278 5,448,847 Non-cash stock-based compensation expense 12,386 14,675
Interest income 2,813 2,941 5,897 5,924 Total Brookdale Senior Living Inc. stockholders' equity 860,724 1,018,903 Non-cash interest expense on financing lease obligations 6,446
Interest expense: Noncontrolling interest 5,480 (490) Non-cash management contract termination gain (640) (5,076)
Debt (45,193) (48,967) (90,836) (94,694) Total equity 866,204 1,018,413 Other (4,401) (156)
Financing lease obligations (16,649) (22,389) (33,392) (45,320) Total liabilities and equity $ 7,459,482 $ 6,467,260 Changes in operating assets and liabilities:
Amortization of deferred financing costs and debt discount (959) (2,328) (1,790) (6,284) Accounts receivable, net (3,997) 10,956
Change in fair value of derivatives (27) (217) (175) (143) Prepaid expenses and other assets, net 30,823 14,303
Debt modification and extinguishment costs (2,672) (9) (2,739) (44) Prepaid insurance premiums financed with notes payable (12,090) (12,425)
Equity in loss of unconsolidated ventures (991) (1,324) (1,517) (5,567) Trade accounts payable and accrued expenses (43,385) (24,019)
Gain on sale of assets, net 2,846 23,322 2,144 66,753 Refundable fees and deferred revenue (17,226) 8,305
Other non-operating income 3,199 5,505 6,187 8,091 Operating lease assets and liabilities for lessor capital expenditure reimbursements 1,000
Income (loss) before income taxes (55,422) (181,055) (97,349) (622,704) Operating lease assets and liabilities for lease termination (33,596)
Benefit (provision) for income taxes (633) 15,546 (1,312) (39) Net cash provided by (used in) operating activities 59,119 98,584
Net income (loss) (56,055) (165,509) (98,661) (622,743) Cash Flows from Investing Activities
Net (income) loss attributable to noncontrolling interest 585 21 596 67 Change in lease security deposits and lease acquisition deposits, net (83) (2,962)
Net income (loss) attributable to Brookdale Senior Living Inc. common stockholders $ (55,470) $ (165,488) $ (98,065) $ (622,676) Purchase of marketable securities (98,059)
Sale of marketable securities 55,000 273,273
Basic and diluted net income (loss) per share attributable to Brookdale Senior Living Inc. common stockholders $ (0.30) $ (0.88) $ (0.53) $ (3.33) Capital expenditures, net of related payables (122,297) (120,458)
Acquisition of assets, net of related payables and cash received (271,320)
Weighted average shares used in computing basic and diluted net income (loss) per share 186,140 187,585 186,442 187,234 Investment in unconsolidated ventures (4,204) (8,864)
Distributions received from unconsolidated ventures 5,305 9,397
Proceeds from sale of assets, net 52,430 130,897
Proceeds from notes receivable 31,609 1,393
Property insurance proceeds 156
Net cash provided by (used in) investing activities (80,299) 11,512
Cash Flows from Financing Activities
Proceeds from debt 158,231 279,919
Repayment of debt and financing lease obligations (238,036) (466,267)
Proceeds from line of credit 200,000
Repayment of line of credit (200,000)
Purchase of treasury stock, net of related payables (18,401)
Payment of financing costs, net of related payables (3,342) (3,191)
Proceeds from refundable entrance fees, net of refunds 52
Payments for lease termination (10,548)
Payments of employee taxes for withheld shares (3,105) (2,715)
Other 574 770
Net cash provided by (used in) financing activities (104,079) (201,980)
Net increase (decrease) in cash, cash equivalents and restricted cash (125,259) (91,884)
Cash, cash equivalents and restricted cash at beginning of period 450,218 282,546
Cash, cash equivalents and restricted cash at end of period $ 324,959 $ 190,662

 

Adjusted Free Cash Flow

Adjusted Free Cash Flow is a non-GAAP liquidity measure that the Company defines as net cash provided by (used in) operating activities before: distributions from unconsolidated ventures from cumulative share of net earnings, changes in prepaid insurance premiums financed with notes payable, changes in operating lease liability for lease termination and modification, cash paid/received for gain/loss on facility lease termination and modification, and lessor capital expenditure reimbursements under operating leases; plus: property insurance proceeds and proceeds from refundable entrance fees, net of refunds; less: Non-Development Capital Expenditures and payment of financing lease obligations. Non-Development Capital Expenditures is comprised of corporate and community-level capital expenditures, including those related to maintenance, renovations, upgrades and other major building infrastructure projects for the Company's communities and is presented net of lessor reimbursements. Non-Development Capital Expenditures does not include capital expenditures for community expansions and major community redevelopment and repositioning projects, including the Company's Program Max initiative, and the development of new communities. During the first quarter of 2019, the Company modified its definition of Adjusted Free Cash Flow to no longer adjust net cash provided by (used in) operating activities for changes in working capital items other than prepaid insurance premiums financed with notes payable and lease liability for lease termination and modification, and amounts for all periods herein reflect application of the modified definition.

The Company's proportionate share of Adjusted Free Cash Flow of unconsolidated ventures is calculated based on the Company's equity ownership percentage and in a manner consistent with the Company's definition of Adjusted Free Cash Flow for its consolidated entities. The Company's investments in its unconsolidated ventures are accounted for under the equity method of accounting and, therefore, the Company's proportionate share of Adjusted Free Cash Flow of unconsolidated ventures does not represent cash available to the Company's consolidated business except to the extent it is distributed to the Company.

The Company believes that presentation of Adjusted Free Cash flow as a liquidity measure is useful to investors because (i) it is one of the metrics used by the Company's management for budgeting and other planning purposes, to review the Company's historic and prospective sources of operating liquidity, and to review the Company's ability to service its outstanding indebtedness, pay dividends to stockholders, engage in share repurchases, and make capital expenditures, including development capital expenditures; (ii) it is used as a metric in the Company's performance-based compensation programs; and (iii) it provides an indicator to management to determine if adjustments to current spending decisions are needed. The Company believes that presentation of its proportionate share of Adjusted Free Cash Flow of unconsolidated ventures is useful to investors for similar reasons with respect to the unconsolidated ventures and, to the extent such cash is not distributed to the Company, it generally represents cash used or to be used by the ventures for the repayment of debt, investing in expansions or acquisitions, reserve requirements, or other corporate uses by such ventures, and such uses reduce the Company's potential need to make capital contributions to the ventures of the Company's proportionate share of cash needed for such items.

Adjusted Free Cash Flow has material limitations as a liquidity measure, including: (i) it does not represent cash available for dividends, share repurchases, or discretionary expenditures since certain non-discretionary expenditures, including mandatory debt principal payments, are not reflected in this measure; (ii) the cash portion of non-recurring charges related to gain (loss) on facility lease termination and modification generally represent charges (gains) that may significantly affect the Company's liquidity; and (iii) the impact of timing of cash expenditures, including the timing of Non-Development Capital Expenditures, limits the usefulness of the measure for short-term comparisons. In addition, the Company's proportionate share of Adjusted Free Cash Flow of unconsolidated ventures has material limitations as a liquidity measure because it does not represent cash available directly for use by the Company's consolidated business except to the extent actually distributed to the Company, and the Company does not have control, or the Company shares control in determining, the timing and amount of distributions from the Company's unconsolidated ventures and, therefore, the Company may never receive such cash.

The table below reconciles the Company's Adjusted Free Cash Flow from its net cash provided by (used in) operating activities.

($ in millions, except RevPAR and RevPOR) Year-Over-Year Increase / (Decrease) Sequential Increase / (Decrease) Increase / (Decrease) Change Attributable To: (1)  The same community portfolio includes 650 communities utilizing the Company's methodology for determining same store communities. Operating results and data presented on a same community basis reflect results and data of the same store communities and, for the 2019 periods, exclude the additional resident fee revenue and facility operating expense recognized as a result of application of the new lease accounting standard under ASC 842 of approximately $2.5 million and $8.5 million, respectively, for the first quarter and approximately $4.9 million and $11.0 million, respectively, for the second quarter. Increase / (Decrease) Increase / (Decrease) Increase / (Decrease) (4)    Adjusted Free Cash Flow is a financial measure that is not calculated in accordance with GAAP. See "Reconciliations of Non-GAAP Financial Measures" for the Company's definition of such measure, reconciliations to the most comparable GAAP financial measure and other important information regarding the use of the Company's non-GAAP financial measures. During the first quarter of 2019, the Company modified its definition of Adjusted Free Cash Flow to no longer adjust net cash provided by (used in) operating activities for changes in working capital items other than changes in prepaid insurance premiums financed with notes payable and lease liability for lease termination and modification. Amounts for all periods herein reflect application of the modified definition. ($ in millions) Full Year 2019 Guidance Condensed Consolidated Statements of Operations Condensed Consolidated Balance Sheets Condensed Consolidated Statements of Cash Flows Three Months EndedJune 30, Six Months EndedJune 30, (1) Adoption of the new lease accounting standard effective January 1, 2019 will have a non-recurring impact on the Company's full-year 2019 Adjusted EBITDA. Adjusted EBITDA for the three and six months ended June 30, 2019 includes a negative net impact of approximately $6.5 million and $13.0 million, respectively, from such adoption. Three Months EndedJune 30, Six Months EndedJune 30, Three Months EndedJune 30, Six Months EndedJune 30,
2Q 2019 2Q 2018 Amount Percent 1Q 2019 Amount Percent ($ in millions) 2Q 2019 2Q 2018 Amount Percent Transactions New Lease Standard ($ in millions) 2Q 2019 2Q 2018 Amount Percent ($ in millions) 2Q 2019 2Q 2018 Amount Percent ($ in millions) 2Q 2019 2Q 2018 Amount Percent Adjusted EBITDA $400 - $425 (in thousands) 2019 2018 2019 2018 (in thousands) 2019 2018 2019 2018 (in thousands) 2019 2018 2019 2018
Resident fees $ 642.7 $ 631.0 $ 11.7 1.9% $ 648.2 $ (5.5) (0.8) % Resident fee and      management fee revenue $ 817.3 $ 913.0 $ (95.7) (10.5) % $ (119.9) $ 5.3 (2)  The change in net income (loss) attributable to transactions is not presented as certain impacts are not available without unreasonable effort.  The change attributable to the new lease standard represents the impact of the timing of the revenue and cost recognition associated with residency agreements related to the adoption of the new lease standard. Resident fee revenue Management fees $ 15.4 $ 17.1 $ (1.7) (9.9) % Net cash provided by (used in) operating activities $ 64.1 $ 60.6 $ 3.5 5.8% Adjusted Free Cash Flow ($100) - ($80) Three Months EndedJune 30, Six Months EndedJune 30, (in thousands) June 30, 2019 December 31, 2018 Six Months Ended June 30, Net income (loss) $ (56,055) $ (165,509) $ (98,661) $ (622,743) Net income (loss) $ (1,983) $ (13,417) $ (3,033) $ (36,079) Net cash provided by (used in) operating activities $ 64,128 $ 60,620 $ 59,119 $ 98,584
Facility operating expense $ 446.1 $ 422.6 $ 23.5 5.6% $ 439.8 $ 6.3 1.4 % Facility operating expense 590.2 627.1 (36.9) (5.9) % (80.2) 11.8 Home health $ 85.2 $ 83.8 $ 1.4 1.7 % Adjusted Free Cash Flow (4) (16.4) 33.7 (50.1) (148.7)% Non-development capital expenditures Approx. $250 (in thousands, except per share data) 2019 2018 2019 2018 Cash and cash equivalents $ 255,999 $ 398,267 (in thousands) 2019 2018 Provision (benefit) for income taxes 633 (15,546) 1,312 39 Benefit for income taxes 23 209 47 443 Net cash provided by (used in) investing activities 19,774 (79,643) (80,299) 11,512
RevPAR $ 4,125 $ 4,048 $ 77 1.9% $ 4,161 $ (36) (0.9) % Net income (loss) (56.1) (165.5) (109.4) (66.1) % See note (2) (6.5) (2) (3)  Adjusted EBITDA is a financial measure that is not calculated in accordance with GAAP. See "Reconciliations of Non-GAAP Financial Measures" for the Company's definition of such measure, reconciliations to the most comparable GAAP financial measure, and other important information regarding the use of the Company's non-GAAP financial measures. During the first quarter of 2019, the Company modified its definition of Adjusted EBITDA to exclude transaction and organizational restructuring costs. Amounts for all periods herein reflect application of the modified definition. Hospice 23.2 19.7 3.5 17.8 % The Company's proportionate share of Adjusted EBITDA of unconsolidated ventures $30 - $40 Revenue Marketable securities 58,805 14,855 Cash Flows from Operating Activities Equity in loss of unconsolidated ventures 991 1,324 1,517 5,567 Debt modification and extinguishment costs 135 21 118 Net cash provided by (used in) financing activities (87,443) (185,876) (104,079) (201,980)
Weighted average occupancy 83.7 % 84.8 % (110) bps n/a 84.1 % (40) bps n/a Adjusted EBITDA (3) 104.0 147.2 (43.2) (29.3) % (23.6) (6.5) Outpatient therapy 6.0 6.4 (0.4) (6.3) % The Company's proportionate share of Adjusted Free Cash Flow of unconsolidated ventures $10 - $20 Resident fees $ 801,863 $ 895,969 $ 1,611,342 $ 1,802,235 Restricted cash 26,256 27,683 Net income (loss) $ (98,661) $ (622,743) Debt modification and extinguishment costs 2,672 9 2,739 44 (Gain) loss on sale of assets, net (23) 3,882 (23) 2,837 Net increase (decrease) in cash, cash equivalents and      restricted cash $ (3,541) $ (204,899) $ (125,259) $ (91,884)
RevPOR $ 4,930 $ 4,773 $ 157 3.3% $ 4,946 $ (16) (0.3) % Facility operating expense 105.3 99.7 5.6 5.6 Management fees 15,449 17,071 31,192 35,752 Accounts receivable, net 137,902 133,905 Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: (Gain) loss on sale of assets, net (2,846) (23,322) (2,144) (66,753) Other non-operating income (967) (1,870)
Reimbursed costs incurred on behalf of managed communities 202,145 242,160 418,967 504,447 Assets held for sale 46,307 93,117 Debt modification and extinguishment costs 2,739 44 Other non-operating income (3,199) (5,505) (6,187) (8,091) Interest expense 7,348 23,182 14,728 50,009 Net cash provided by (used in) operating activities $ 64,128 $ 60,620 $ 59,119 $ 98,584
Total revenue 1,019,457 1,155,200 2,061,501 2,342,434 Prepaid expenses and other current assets, net 130,660 106,189 Depreciation and amortization, net 192,702 236,655 Interest expense 62,828 73,901 126,193 146,441 Interest income (865) (829) (1,677) (1,586) Distributions from unconsolidated ventures from      cumulative share of net earnings (781) (739) (1,530) (1,147)
Total current assets 655,929 774,016 Goodwill and asset impairment 4,160 446,466 Interest income (2,813) (2,941) (5,897) (5,924) Income (loss) from operations 4,500 12,195 10,063 13,872 Changes in prepaid insurance premiums financed with      notes payable (6,752) (6,208) 12,090 12,425
Expense Property, plant and equipment and leasehold intangibles, net 5,214,125 5,275,427 Equity in loss of unconsolidated ventures 1,517 5,567 Income (loss) from operations 2,211 (137,589) 18,872 (551,420) Depreciation and amortization 17,082 33,237 33,829 101,122 Changes in operating lease liability related to lease      termination 33,596 33,596
Facility operating expense (excluding depreciation and amortization of $86,070, $105,316, $174,897, and $208,484, respectively) 590,246 627,076 1,176,340 1,259,401 Operating lease right-of-use assets 1,245,735 Distributions from unconsolidated ventures from cumulative share of net earnings 1,530 1,147 Depreciation and amortization 94,024 116,116 190,912 230,371 Asset impairment 7 118 302 273 Cash paid for loss on facility operating lease termination and modification, net 13,044 13,044
General and administrative expense (including non-cash stock-based compensation expense of $6,030, $6,269, $12,386, and $14,675, respectively) 57,576 62,907 113,887 144,342 Other assets, net 343,693 417,817 Amortization of deferred gain (2,179) Goodwill and asset impairment 3,769 16,103 4,160 446,466 Operating lease expense adjustment 4 8 Changes in assets and liabilities for lessor capital      expenditure reimbursements under operating leases (1,000) (1,000)
Facility operating lease expense 67,689 81,960 136,357 162,360 Total assets $ 7,459,482 $ 6,467,260 Amortization of entrance fees (772) (837) Loss on facility lease termination and modification, net 1,797 146,467 2,006 146,467 Adjusted EBITDA of unconsolidated ventures $ 21,589 $ 45,554 $ 44,194 $ 115,275 Non-development capital expenditures, net (66,464) (47,681) (121,066) (89,417)
Depreciation and amortization 94,024 116,116 190,912 230,371 Proceeds from deferred entrance fee revenue 1,739 1,398 Operating lease expense adjustment (4,429) (4,066) (8,812) (12,169) Property insurance proceeds 156
Goodwill and asset impairment 3,769 16,103 4,160 446,466 Current liabilities $ 969,598 $ 773,331 Deferred income tax benefit 470 (991) Amortization of deferred gain (1,089) (2,179) Brookdale's proportionate share of Adjusted EBITDA      of unconsolidated ventures $ 10,878 $ 14,111 $ 22,197 $ 30,860 Payment of financing lease obligations (5,500) (18,787) (10,953) (39,901)
Loss on facility lease termination and modification, net 1,797 146,467 2,006 146,467 Long-term debt, less current portion 3,305,419 3,345,754 Operating lease expense adjustment (8,812) (12,169) Non-cash stock-based compensation expense 6,030 6,269 12,386 14,675 Proceeds from refundable entrance fees, net of refunds (171) 52
Costs incurred on behalf of managed communities 202,145 242,160 418,967 504,447 Financing lease obligations, less current portion 798,159 851,341 Change in fair value of derivatives 175 143 Transaction and organizational restructuring costs 634 5,006 1,095 22,162 Adjusted Free Cash Flow (1) $ (16,369) $ 33,674 $ (63,340) $ 27,392
Total operating expense 1,017,246 1,292,789 2,042,629 2,893,854 Operating lease obligations, less current portion 1,343,763 (Gain) on sale of assets, net (2,144) (66,753) Adjusted EBITDA(1) $ 104,036 $ 147,217 $ 220,619 $ 294,373
Income (loss) from operations 2,211 (137,589) 18,872 (551,420) Other liabilities 176,339 478,421 Loss on facility lease termination and modification, net 2,006 133,423
Total liabilities 6,593,278 5,448,847 Non-cash stock-based compensation expense 12,386 14,675
Interest income 2,813 2,941 5,897 5,924 Total Brookdale Senior Living Inc. stockholders' equity 860,724 1,018,903 Non-cash interest expense on financing lease obligations 6,446
Interest expense: Noncontrolling interest 5,480 (490) Non-cash management contract termination gain (640) (5,076)
Debt (45,193) (48,967) (90,836) (94,694) Total equity 866,204 1,018,413 Other (4,401) (156)
Financing lease obligations (16,649) (22,389) (33,392) (45,320) Total liabilities and equity $ 7,459,482 $ 6,467,260 Changes in operating assets and liabilities:
Amortization of deferred financing costs and debt discount (959) (2,328) (1,790) (6,284) Accounts receivable, net (3,997) 10,956
Change in fair value of derivatives (27) (217) (175) (143) Prepaid expenses and other assets, net 30,823 14,303
Debt modification and extinguishment costs (2,672) (9) (2,739) (44) Prepaid insurance premiums financed with notes payable (12,090) (12,425)
Equity in loss of unconsolidated ventures (991) (1,324) (1,517) (5,567) Trade accounts payable and accrued expenses (43,385) (24,019)
Gain on sale of assets, net 2,846 23,322 2,144 66,753 Refundable fees and deferred revenue (17,226) 8,305
Other non-operating income 3,199 5,505 6,187 8,091 Operating lease assets and liabilities for lessor capital expenditure reimbursements 1,000
Income (loss) before income taxes (55,422) (181,055) (97,349) (622,704) Operating lease assets and liabilities for lease termination (33,596)
Benefit (provision) for income taxes (633) 15,546 (1,312) (39) Net cash provided by (used in) operating activities 59,119 98,584
Net income (loss) (56,055) (165,509) (98,661) (622,743) Cash Flows from Investing Activities
Net (income) loss attributable to noncontrolling interest 585 21 596 67 Change in lease security deposits and lease acquisition deposits, net (83) (2,962)
Net income (loss) attributable to Brookdale Senior Living Inc. common stockholders $ (55,470) $ (165,488) $ (98,065) $ (622,676) Purchase of marketable securities (98,059)
Sale of marketable securities 55,000 273,273
Basic and diluted net income (loss) per share attributable to Brookdale Senior Living Inc. common stockholders $ (0.30) $ (0.88) $ (0.53) $ (3.33) Capital expenditures, net of related payables (122,297) (120,458)
Acquisition of assets, net of related payables and cash received (271,320)
Weighted average shares used in computing basic and diluted net income (loss) per share 186,140 187,585 186,442 187,234 Investment in unconsolidated ventures (4,204) (8,864)
Distributions received from unconsolidated ventures 5,305 9,397
Proceeds from sale of assets, net 52,430 130,897
Proceeds from notes receivable 31,609 1,393
Property insurance proceeds 156
Net cash provided by (used in) investing activities (80,299) 11,512
Cash Flows from Financing Activities
Proceeds from debt 158,231 279,919
Repayment of debt and financing lease obligations (238,036) (466,267)
Proceeds from line of credit 200,000
Repayment of line of credit (200,000)
Purchase of treasury stock, net of related payables (18,401)
Payment of financing costs, net of related payables (3,342) (3,191)
Proceeds from refundable entrance fees, net of refunds 52
Payments for lease termination (10,548)
Payments of employee taxes for withheld shares (3,105) (2,715)
Other 574 770
Net cash provided by (used in) financing activities (104,079) (201,980)
Net increase (decrease) in cash, cash equivalents and restricted cash (125,259) (91,884)
Cash, cash equivalents and restricted cash at beginning of period 450,218 282,546
Cash, cash equivalents and restricted cash at end of period $ 324,959 $ 190,662

 

($ in millions, except RevPAR and RevPOR) Year-Over-Year Increase / (Decrease) Sequential Increase / (Decrease) Increase / (Decrease) Change Attributable To: (1)  The same community portfolio includes 650 communities utilizing the Company's methodology for determining same store communities. Operating results and data presented on a same community basis reflect results and data of the same store communities and, for the 2019 periods, exclude the additional resident fee revenue and facility operating expense recognized as a result of application of the new lease accounting standard under ASC 842 of approximately $2.5 million and $8.5 million, respectively, for the first quarter and approximately $4.9 million and $11.0 million, respectively, for the second quarter. Increase / (Decrease) Increase / (Decrease) Increase / (Decrease) (4)    Adjusted Free Cash Flow is a financial measure that is not calculated in accordance with GAAP. See "Reconciliations of Non-GAAP Financial Measures" for the Company's definition of such measure, reconciliations to the most comparable GAAP financial measure and other important information regarding the use of the Company's non-GAAP financial measures. During the first quarter of 2019, the Company modified its definition of Adjusted Free Cash Flow to no longer adjust net cash provided by (used in) operating activities for changes in working capital items other than changes in prepaid insurance premiums financed with notes payable and lease liability for lease termination and modification. Amounts for all periods herein reflect application of the modified definition. ($ in millions) Full Year 2019 Guidance Condensed Consolidated Statements of Operations Condensed Consolidated Balance Sheets Condensed Consolidated Statements of Cash Flows Three Months EndedJune 30, Six Months EndedJune 30, (1) Adoption of the new lease accounting standard effective January 1, 2019 will have a non-recurring impact on the Company's full-year 2019 Adjusted EBITDA. Adjusted EBITDA for the three and six months ended June 30, 2019 includes a negative net impact of approximately $6.5 million and $13.0 million, respectively, from such adoption. Three Months EndedJune 30, Six Months EndedJune 30, Three Months EndedJune 30, Six Months EndedJune 30, (1) The calculation of Adjusted Free Cash Flow includes transaction costs of $0.6 million and $1.1 million for the three and six months ended June 30, 2019, respectively, and transaction and organizational restructuring costs of $5.0 million and $22.2 million for the three and six months ended June 30, 2018, respectively.
2Q 2019 2Q 2018 Amount Percent 1Q 2019 Amount Percent ($ in millions) 2Q 2019 2Q 2018 Amount Percent Transactions New Lease Standard ($ in millions) 2Q 2019 2Q 2018 Amount Percent ($ in millions) 2Q 2019 2Q 2018 Amount Percent ($ in millions) 2Q 2019 2Q 2018 Amount Percent Adjusted EBITDA $400 - $425 (in thousands) 2019 2018 2019 2018 (in thousands) 2019 2018 2019 2018 (in thousands) 2019 2018 2019 2018
Resident fees $ 642.7 $ 631.0 $ 11.7 1.9% $ 648.2 $ (5.5) (0.8) % Resident fee and      management fee revenue $ 817.3 $ 913.0 $ (95.7) (10.5) % $ (119.9) $ 5.3 (2)  The change in net income (loss) attributable to transactions is not presented as certain impacts are not available without unreasonable effort.  The change attributable to the new lease standard represents the impact of the timing of the revenue and cost recognition associated with residency agreements related to the adoption of the new lease standard. Resident fee revenue Management fees $ 15.4 $ 17.1 $ (1.7) (9.9) % Net cash provided by (used in) operating activities $ 64.1 $ 60.6 $ 3.5 5.8% Adjusted Free Cash Flow ($100) - ($80) Three Months EndedJune 30, Six Months EndedJune 30, (in thousands) June 30, 2019 December 31, 2018 Six Months Ended June 30, Net income (loss) $ (56,055) $ (165,509) $ (98,661) $ (622,743) Net income (loss) $ (1,983) $ (13,417) $ (3,033) $ (36,079) Net cash provided by (used in) operating activities $ 64,128 $ 60,620 $ 59,119 $ 98,584
Facility operating expense $ 446.1 $ 422.6 $ 23.5 5.6% $ 439.8 $ 6.3 1.4 % Facility operating expense 590.2 627.1 (36.9) (5.9) % (80.2) 11.8 Home health $ 85.2 $ 83.8 $ 1.4 1.7 % Adjusted Free Cash Flow (4) (16.4) 33.7 (50.1) (148.7)% Non-development capital expenditures Approx. $250 (in thousands, except per share data) 2019 2018 2019 2018 Cash and cash equivalents $ 255,999 $ 398,267 (in thousands) 2019 2018 Provision (benefit) for income taxes 633 (15,546) 1,312 39 Benefit for income taxes 23 209 47 443 Net cash provided by (used in) investing activities 19,774 (79,643) (80,299) 11,512
RevPAR $ 4,125 $ 4,048 $ 77 1.9% $ 4,161 $ (36) (0.9) % Net income (loss) (56.1) (165.5) (109.4) (66.1) % See note (2) (6.5) (2) (3)  Adjusted EBITDA is a financial measure that is not calculated in accordance with GAAP. See "Reconciliations of Non-GAAP Financial Measures" for the Company's definition of such measure, reconciliations to the most comparable GAAP financial measure, and other important information regarding the use of the Company's non-GAAP financial measures. During the first quarter of 2019, the Company modified its definition of Adjusted EBITDA to exclude transaction and organizational restructuring costs. Amounts for all periods herein reflect application of the modified definition. Hospice 23.2 19.7 3.5 17.8 % The Company's proportionate share of Adjusted EBITDA of unconsolidated ventures $30 - $40 Revenue Marketable securities 58,805 14,855 Cash Flows from Operating Activities Equity in loss of unconsolidated ventures 991 1,324 1,517 5,567 Debt modification and extinguishment costs 135 21 118 Net cash provided by (used in) financing activities (87,443) (185,876) (104,079) (201,980)
Weighted average occupancy 83.7 % 84.8 % (110) bps n/a 84.1 % (40) bps n/a Adjusted EBITDA (3) 104.0 147.2 (43.2) (29.3) % (23.6) (6.5) Outpatient therapy 6.0 6.4 (0.4) (6.3) % The Company's proportionate share of Adjusted Free Cash Flow of unconsolidated ventures $10 - $20 Resident fees $ 801,863 $ 895,969 $ 1,611,342 $ 1,802,235 Restricted cash 26,256 27,683 Net income (loss) $ (98,661) $ (622,743) Debt modification and extinguishment costs 2,672 9 2,739 44 (Gain) loss on sale of assets, net (23) 3,882 (23) 2,837 Net increase (decrease) in cash, cash equivalents and      restricted cash $