CAPITAL SENIOR LIVING CORP
10-Q, 1998-05-15
NURSING & PERSONAL CARE FACILITIES
Previous: IMPERIAL CREDIT COMMERCIAL MORTGAGE INVESTMENT CORP, 10-Q, 1998-05-15
Next: U S TIMBERLANDS CO LP, 10-Q, 1998-05-15




                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q



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

For the quarterly period ended March 31, 1998

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

Commission file number 1-13445.

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


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

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


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




     Indicated  by check  whether  the  registrant  (1) has  filed  all  reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934 during the past 12 months (or for such shorter  period that the  registrant
was  required  to file such  reports),  and (2) has been  subject to such filing
requirements for the past 90 days. Yes x   No 
                                      ---     --- 

     As of May 14, 1998, the Registrant had outstanding 19,717,347 shares of its
Common Stock, $.01 par value.



                                        1

<PAGE>



                        CAPITAL SENIOR LIVING CORPORATION

                                      INDEX


                                                                           Page
                                                                          Number
                                                                          ------

Part I.    Financial Information

           Item 1.       Financial Statements

                         Consolidated Balance Sheets --
                         March 31, 1998 and December 31, 1997                  3

                         Consolidated Statements of Income--
                         Three Months Ended March 31, 1998 and 1997            4

                         Consolidated Statements of Equity--
                         Three Months Ended March 31, 1998                     5

                         Consolidated Statements of Cash Flows--
                         Three Months Ended March 31, 1998 and 1997            6

                         Notes to Consolidated Financial Statements            7

           Item 2.       Management's Discussion and Analysis of Financial
                         Condition and Results of Operations                   9

Part II.   Other Information

           Item 6.       Exhibits and Reports on Form 8-K

Signature




                                        2

<PAGE>

PART I.           FINANCIAL INFORMATION

Item 1.           FINANCIAL STATEMENTS
<TABLE>
<CAPTION>

                        CAPITAL SENIOR LIVING CORPORATION

                           CONSOLIDATED BALANCE SHEETS

                                     ASSETS
<S>                                                                                  <C>                  <C>
                                                                                    March 31,         December 31,
                                                                                      1998                1997
                                                                               ------------------  -----------
                                                                                  (Unaudited)           (Audited)
Current assets:
     Cash and cash equivalents...............................................         $47,403,644          $48,125,225
     Accounts receivable, net................................................           1,971,552            1,578,002
     Accounts receivable from affiliates.....................................           1,214,974              415,051
     Deferred taxes..........................................................               8,280                8,280
     Prepaid expenses and other..............................................             410,927              481,149
                                                                                  ---------------      ---------------
        Total current assets.................................................          51,009,377           50,607,707
Deferred taxes...............................................................          10,090,997           10,090,997
Property and equipment, net..................................................          42,118,310           41,120,448
Investments in limited partnerships..........................................          14,046,940           13,741,940
Note receivable from affiliate...............................................           1,791,707                   --
Management contract rights, net..............................................             231,577              243,559
Goodwill, net................................................................           1,246,665            1,257,595
Deferred financing charges, net..............................................             108,000              108,435
Other assets.................................................................             575,740              200,229
                                                                                  ---------------      ---------------
        Total assets.........................................................        $121,219,313         $117,370,910
                                                                                  ===============      ===============

                      LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
     Accounts payable........................................................          $2,630,978           $2,566,392
     Accrued expenses........................................................           1,452,746            1,259,410
     Line of credit..........................................................           3,273,423            1,830,130
     Current portion of notes payable........................................             580,061              932,664
     Customer deposits.......................................................             291,823              277,413
     Federal and state income taxes payable..................................           1,332,099              831,682
     Due to affiliates.......................................................                  --               50,064
                                                                                  ---------------      ---------------
        Total current liabilities............................................           9,561,130            7,747,755
Deferred income..............................................................             197,250              231,256
Notes payable, net of current portion........................................           5,959,737            5,744,767
Minority interest in consolidated partnerships...............................          11,015,410           11,087,512
Commitments and contingencies
Shareholders' equity:
     Preferred stock, $.01 par value:
        Authorized shares -- 15,000,000; no shares issued or outstanding.....                  --                   --
     Common stock, $.01 par value:
        Authorized shares -- 65,000,000
           Issued and outstanding shares -- 19,717,347 at March 31, 1998
           and December 31, 1997.............................................             197,173              197,173
     Additional paid-in capital..............................................          91,740,251           91,740,251
     Retained earnings.......................................................           2,548,362              622,196
                                                                                  ---------------      ---------------
        Total shareholders' equity...........................................          94,485,786           92,559,620
                                                                                  ---------------      ---------------
        Total liabilities and shareholders' equity...........................        $121,219,313         $117,370,910

                                                                                  ===============      ===============
</TABLE> 
                            See accompanying notes.

                                       3
 
<PAGE>
<TABLE>
<CAPTION>

                        CAPITAL SENIOR LIVING CORPORATION

                        CONSOLIDATED STATEMENTS OF INCOME


<S>                                                                                   <C>                  <C>
                                                                               Three Months Ended March 31,
                                                                                      1998                1997
                                                                               ------------------  -----------
                                                                                  (Unaudited)          (Unaudited)
Revenues:
     Resident and health care revenue........................................          $4,934,895           $4,765,141
     Rental and lease income.................................................           1,067,501            1,098,224
     Unaffiliated management services revenue................................             637,928              448,626
     Affiliated management services revenue..................................             379,449              353,199
     Development fees........................................................           1,110,430              185,205
     Other...................................................................             223,912              240,195
                                                                                    -------------        -------------
        Total revenues.......................................................           8,354,115            7,090,590
Expenses:
     Operating expenses......................................................           4,013,966            3,970,227
     General and administrative expenses.....................................           1,449,829            1,521,289
     Depreciation and amortization...........................................             560,172              474,712
                                                                                    -------------        -------------
        Total expenses.......................................................           6,023,967            5,966,228
                                                                                    -------------        -------------
Income from operations.......................................................           2,330,148            1,124,362
Other income (expense):
     Interest income.........................................................           1,092,819              143,099
     Interest expense........................................................            (177,977)            (189,035)
     Other ..................................................................                  --                4,200
                                                                                    -------------        -------------
Income before income taxes and minority interest in
      consolidated partnerships..............................................           3,244,990            1,082,626
Provision for income taxes...................................................          (1,232,252)                  --
                                                                                    -------------        -------------
Income before minority interest in consolidated partnerships.................           2,012,738            1,082,626
Minority interest in consolidated partnerships...............................             (86,572)            (499,691)
                                                                                    -------------        -------------
Net income...................................................................        $  1,926,166        $     582,935
                                                                                    =============        =============

Net income per share:
     Basic and diluted.......................................................        $       0.10        $        0.06
                                                                                    =============        =============
     Weighted average shares outstanding.....................................          19,717,347            9,367,347
                                                                                    =============        =============

Pro forma net income:
     Net income..............................................................                            $     582,935
     Pro forma income taxes..................................................                                 (227,345)
                                                                                                         -------------
Pro forma net income.........................................................                            $     355,590
                                                                                                         =============
</TABLE>

                             See accompanying notes.




                                        4

<PAGE>

<TABLE>
<CAPTION>


                        CAPITAL SENIOR LIVING CORPORATION

                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY


<S>                                           <C>                <C>         <C>              <C>              <C> 

                                                   Common Stock               Additional
                                          -------------------------------       Paid-In         Retained
                                                Shares            Amount        Capital         Earnings          Total
                                          ---------------      ----------     ----------        --------        ---------
Balance at December 31, 1997............      19,717,347         $197,173     $91,740,251      $  622,196      $92,559,620
  Net income............................                   --           -              --       1,926,166        1,926,166
                                          ------------------------------- -------------------   ---------     ------------
Balance at March 31, 1998...............      19,717,347         $197,173     $91,740,251      $2,548,362      $94,485,786
                                              ==========         ========     ===========      ==========      ===========
</TABLE>

                             See accompanying notes.

                                       5

<PAGE>


<TABLE>
<CAPTION>

                                         CAPITAL SENIOR LIVING CORPORATION

                                       CONSOLIDATED STATEMENTS OF CASH FLOWS

<S>                                                                                   <C>                 <C>         

                                                                                        Three Months Ended March 31,
                                                                                     -----------------------------------
                                                                                         1998                   1997
                                                                                     ------------------  ---------------
                                                                                        (Unaudited)        (Unaudited)
Operating Activities
Net income...................................................................          $1,926,166          $   582,935
Adjustments to reconcile net income to net
  cash (used in) provided by operating activities:
     Depreciation and amortization...........................................             560,172              474,712
     Minority interest in consolidated partnerships..........................              86,572              499,691
     Changes in operating assets and liabilities, net of acquisition:
        Accounts receivable..................................................          (1,185,059)            (199,302)
        Accounts receivable from affiliates..................................              (8,414)             (33,372)
        Note receivable from affiliate......................................           (1,791,707)                  --
        Federal and state income taxes payable...............................             500,417                   --
        Prepaid expenses and other...........................................              70,222               21,900
        Accounts payable and accrued expenses................................             257,922              461,107
        Customer deposits....................................................              14,410                7,405
        Deferred income......................................................             (34,006)             (29,156)
        Other assets and due to affiliates...................................            (417,469)              (1,332)
                                                                                     -------------     ----------------
Net cash (used in) provided by operating activities..........................             (20,774)           1,784,588
Investing Activities
Capital expenditures.........................................................          (1,465,805)            (333,439)
Cash acquired upon acquisition of HCP........................................                  --            8,995,455
Investments in limited partnerships..........................................            (406,072)          (7,918,858)
                                                                                     -------------     ----------------
Net cash (used in) provided by investing activities..........................          (1,871,877)             743,158
Financing Activities
Proceeds from notes payable and line of credit...............................           1,658,263                   --
(129,521)s of notes payable..................................................            (352,603)            (129,521)
Repurchase of HCP limited partnership interests..............................            (125,529)                  --
Repurchase of Beneficial Unit Certificates of CSLC, L.P......................                  --             (329,620)
Deferred loan charges paid...................................................              (9,061)                  --
                                                                                     -------------     ----------------
Net cash provided by (used in) financing activities..........................           1,171,070             (459,141)
                                                                                     -------------     ----------------
(Decrease) increase in cash and cash equivalents.............................            (721,581)           2,068,605
Cash and cash equivalents at beginning of period.............................          48,125,225           10,818,512
                                                                                     -------------     ----------------
Cash and cash equivalents at end of period...................................         $47,403,644          $12,887,117
                                                                                     =============     ================
</TABLE>

                             See accompanying notes.

                                       6

<PAGE>


                        CAPITAL SENIOR LIVING CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 March 31, 1998
                                   (Unaudited)



1.       BASIS OF PRESENTATION

Capital Senior Living Corporation,  a Delaware corporation,  was incorporated on
October 25, 1996. The accompanying consolidated financial statements include the
financial  statements of Capital Senior Living  Corporation  (the "Company") and
its  subsidiaries and limited  partnerships  owned and controlled by it or under
common  ownership  prior to the  transfer of ownership  in  connection  with the
November 5, 1997 public offering and formation  transactions.  All  intercompany
balances and transactions have been eliminated in consolidation.

The accompanying  consolidated  balance sheet, as of December 31, 1997, has been
derived from audited  consolidated  financial  statements of the Company for the
year ended  December  31,  1997,  and the  accompanying  unaudited  consolidated
financial  statements,  as of March 31, 1998, have been prepared pursuant to the
rules  and  regulations  of the  Securities  and  Exchange  Commission.  Certain
information  and note  disclosures  normally  included  in the annual  financial
statements prepared in accordance with generally accepted accounting  principles
have been  condensed  or omitted  pursuant to those rules and  regulations.  For
further information, refer to the financial statements and notes thereto for the
year ended  December 31, 1997  included in the  Company's  Annual Report on Form
10-K filed with the Securities and Exchange Commission on March 31, 1998.

In  the  opinion  of  the  Company,  the  accompanying   consolidated  financial
statements contain all adjustments (all of which were normal recurring accruals)
necessary to present  fairly the  Company's  financial  position as of March 31,
1998 and 1997, its results of operations,  changes in  shareholders'  equity and
cash  flows for the three  month  periods  ended  March 31,  1998 and 1997.  The
results of operations  for the  three-month  period ended March 31, 1998 are not
necessarily indicative of the results for the year ending December 31, 1998.

2.       NOTE RECEIVABLE FROM AFFILIATE

During the three months ended March 31, 1998,  the Company loaned money to Triad
Senior Living I, L.P.  ("Triad")  pursuant to an unsecured  loan facility not to
exceed  $10,000,000.  The principal is due March 12, 2003.  The first draw under
this loan  facility was made on March 12, 1998.  Interest is due quarterly at 8%
per  annum.  This  loan may be  prepaid  without  penalty.  At March  31,  1998,
approximately $1,800,000 has been advanced to Triad under this loan facility.

3.       NET INCOME PER SHARE

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

The average daily price of the common stock during the first quarter of 1998 was
$12.13 per share,  and therefore,  the options are not  considered  dilutive for
purposes of calculating diluted net income per share.


                                       7

<PAGE>


                        CAPITAL SENIOR LIVING CORPORATION
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                 March 31, 1998
                                   (Unaudited)

4. CONTINGENCIES

Angeles Housing Concepts,  Inc. ("AHC") has filed a lawsuit currently pending in
the U.S.  District  Court of  California  against the Company and certain of its
subsidiaries and officers alleging that the defendants  intentionally interfered
with AHC's property  management  agreements  with a third party by inducing such
party to terminate the  agreements.  The complaint  seeks damages of at least $2
million.  Trial in the action is  currently  expected  to occur in June 1998 and
discovery in the action is ongoing.  The Company is vigorously  defending  these
claims. While the Company believes that ultimately its insurance will cover this
claim if determined  adversely to the Company,  the Company's  insurance carrier
formally  denied  coverage.  The Company has filed suit  against the carrier for
coverage and the insurance carrier has indicated it will reconsider its original
decision. No assurance can be made that the Company will have adequate insurance
coverage for any damage award against the Company in this lawsuit.

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

5.       PRO FORMA INCOME TAXES

The income  taxes on earnings of the S  corporations  and  partnerships  for the
period from January 1, 1997 through March 31, 1997, were the  responsibility  of
the  stockholders  and  partners.  The pro  forma  adjustment  reflected  on the
statement  of income for the three  month  period  ended  March 31, 1997 assumes
these S corporations  and  partnerships  were subject to income taxes. Pro forma
income tax expense has been  calculated  using  statutory  federal and state tax
rates, estimated at 39%.

                                       8

<PAGE>


                        CAPITAL SENIOR LIVING CORPORATION
                                 March 31, 1998

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Overview

The following  discussion  and analysis  addresses (i) the Company's  results of
operations for the three months ended March 31, 1998 and 1997 and (ii) liquidity
and capital  resources of the Company and should be read in conjunction with the
Company's consolidated financial statements contained elsewhere in this report.

The Company  generates  revenue from a variety of sources.  For the three months
ended March 31, 1998, the Company's  revenue was derived as follows:  59.1% from
the  operation of five owned and one leased  senior  living  community  that are
operated  by the  Company;  12.8% from lease  rentals  from triple net leases of
three skilled nursing facilities and four physical rehabilitation centers; 12.1%
from  management  fees  arising  from  management  services  provided  for  five
affiliate owned and operated  senior living  communities and fifteen third party
owned and operated senior living communities; and 13.3% derived from development
fees earned for managing the development  and  construction of new senior living
communities for third parties, including Triad.

As the Company  continues to implement its business  plan,  management  believes
that  the  mix of the  Company's  revenues  will  change  and  that  development
activities  will take on increased  importance.  Development  fees are generally
based upon a  percentage  of  construction  cost and are earned  over the period
commencing with the initial  development  activities and ending with the opening
of the community. Development fees as a percent of total revenues increased from
2.6% in the first quarter of 1997 to 13.3% in the first quarter of 1998.

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

The  Company's  management  fees are  primarily  based on a percentage  of gross
revenues and expire on various  dates  between July 1998 and February  2004.  In
addition,  certain of the contracts provide for supplemental incentive fees that
vary by contract based upon the financial performance of the managed community.



                                       9

<PAGE>

<TABLE>
<CAPTION>

                        CAPITAL SENIOR LIVING CORPORATION
                                 March 31, 1998

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATIONS (CONTINUED)

Results of Operations

The following tables set forth for the periods indicated, selected Statements of
Income data in  thousands  of dollars and  expressed  as a  percentage  of total
revenues.

<S>                                                                 <C>                <C>          <C>              <C>

                                                                                    Three Months Ended
                                                                                          March 31,
                                                                 ------------------------------------------------------------
                                                                             1998                           1997
                                                                 ------------------------------  ----------------------------
                                                                        $                 %            $               %
Revenues:                                                        ------------       -----------  ------------     -----------
     Resident and healthcare revenue                                 $4,935             59.1%       $4,765            67.2%
     Rental and lease income                                          1,068             12.8         1,098            15.5
     Unaffiliated management services revenue                           638              7.6           449             6.3
     Affiliated management services revenue                             379              4.5           353             5.0
     Development fees                                                 1,110             13.3           185             2.6
     Other                                                              224              2.7           241             3.4
                                                                    -------          -------       -------         -------
        Total revenue                                                 8,354            100.0         7,091           100.0
                                                                    -------          -------       -------         -------
Expenses:
     Operating expenses                                               4,014             48.0         3,970            56.0
     General and administrative expenses                              1,450             17.4         1,522            21.5
     Depreciation and amortization                                      560              6.7           475             6.7
                                                                    -------          -------       -------         -------
        Total expenses                                                6,024             72.1         5,967            84.2
                                                                    -------          -------       -------         -------
Income from operations                                                2,330             27.9         1,124            15.8
                                                                                                                      ----
Other income (expense)
     Interest income                                                  1,093             13.0           143             2.0
     Interest expense                                                  (178)            (2.1)         (189)           (2.7)
     Other                                                               --              0.0             4             0.1
                                                                    -------          -------       -------         -------
Income before income taxes and minority interest
     in consolidated partnerships                                     3,245             38.8         1,082            15.2
Provision for income taxes                                           (1,232)           (14.7)           --             0.0
                                                                    -------          -------       -------         -------
Income before minority interest in
     consolidated partnerships                                        2,013             24.1         1,082            15.2
Minority interest in consolidated partnerships                          (87)            (1.0)         (499)           (7.0)
                                                                    -------          -------       -------         -------
Net income                                                          $ 1,926             23.1%      $   583             8.2%
                                                                    =======          =======       =======         =======
</TABLE>

Three Months  Ended March 31, 1998  Compared to the Three Months Ended March 31,
1997

Revenues.  Total  revenues  were  $8,354,000 in the three months ended March 31,
1998  compared  to  $7,091,000  for the  three  months  ended  March  31,  1997,
representing an increase of $1,263,000, or 17.8%. The primary components of this
increase were  improvements in development fees of $925,000,  management fees of
$215,000 and resident and healthcare  revenue of $170,000.  These increases were
due to the addition of six  development  contracts for managing the  development
and  construction  of new  senior  living  communities  owned by third  parties,
including  Triad,  improved  incentive  management  fees on 13 properties due to
better  operating  efficiencies  and the addition of one third-party  management
contract in January 1998.

                                       10

<PAGE>


                        CAPITAL SENIOR LIVING CORPORATION
                                 March 31, 1998

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATIONS (CONTINUED)

Expenses.  Total  expenses  of  $6,024,000  in the  first  quarter  of 1998 were
relatively  unchanged  compared to $5,967,000 in the first quarter of 1997,  due
mainly to corporate  management  and  property  management  controlling  expense
levels through greater efficiency.

Other income and expenses.  Interest income increased  $950,000,  primarily as a
result of an increase  in  interest  income  from the  temporary  investment  of
approximately $47,000,000 of the Company's cash balances.

Provision for income  taxes.  Provision for income taxes in the first quarter of
1998 was $1,232,000  compared to no provision in the first quarter of 1997. This
increase  was  due  to  the  Company  and  its  consolidated   subsidiaries  and
partnerships  not being subject to income taxes in the first quarter of 1997, as
all of its taxable income was taxable to its  stockholders and partners prior to
the initial public offering of the Common Stock of the Company.

Minority interest.  Minority interest in limited partnerships decreased $412,000
primarily as a result of the  elimination of Capital Senior Living  Communities,
L.P.  ("CSLC,  L.P.")  minority  interest  as a result  of the  initial  public
offering of the Common Stock of the Company and the additional  acquisitions  of
limited  partnership  interests in HealthCare  Properties,  L.P.  ("HCP") by the
Company.

Net  income.  As a  result  of  the  foregoing  factors,  net  income  increased
$1,343,000 to $1,926,000  for the three months ended March 31, 1998, as compared
to $583,000 for the three months ended March 31, 1997.

Liquidity and Capital Resources

In addition to  approximately  $47,000,000  of cash balances of hand as of March
31, 1998, the Company's  principal  sources of liquidity are expected to be cash
flows from operations and amounts  available for borrowing under its $20,000,000
revolving line of credit. There can be no assurance,  however,  that the Company
will  continue to  generate  cash flows at or above  current  levels or that the
Company will be able to meet its anticipated needs for working capital.

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

The cash flows and  profitability  of the Company's owned  communities  that are
leased to third parties depend on the ability of the lessee to make timely lease
payments.  At March 31, 1998,  HCP was operating one of its  properties  and had
leased seven of its owned  properties  under triple net leases to third  parties
until  2000 or 2001.  Four of these  properties  are  leased  until year 2001 to
HealthSouth  Rehabilitation Corp.  ("HealthSouth"),  which provides acute spinal
injury  intermediate care at these properties.  HealthSouth  closed one of these
facilities  in 1994 and closed  another  facility  in  February  1997 due to low
occupancy.  HealthSouth  has continued to make lease  payments on a timely basis
for all four  properties.  Following  termination  of these leases,  the Company
intends to convert and operate the facilities as assisted living and Alzheimer's

                                       11

<PAGE>


                        CAPITAL SENIOR LIVING CORPORATION
                                 March 31, 1998

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATIONS (CONTINUED)

care  facilities.  Should  the  operators  of the leased  properties  default on
payment of their lease obligations prior to termination of the lease agreements,
six of the seven lease contracts  contain a continuing  guarantee of payment and
performance by the parent company of the operators, which the Company intends to
pursue in the event of default.  HCP's other facility  leases are all current in
their lease obligations to HCP. The lessee for the remaining  property continues
to fund the deficit between the required lease payment and operating cash flow.

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

On  September  16,  1997,  the Company  and Tri Point  Communities,  L.P.  ("Tri
Point"), a limited partnership owned by the Company's founders (Messrs.  Jeffrey
L. Beck and James A. Stroud) and their  affiliates,  entered into a  Development
and Turnkey Services Agreement in connection with the development and management
of the Company's planned new communities (Waterford Communities) where Tri Point
will own and finance the construction of planned new Waterford Communities.

Effective  April 1, 1998, Tri Point was reorganized and the interests of Messrs.
Beck and Stroud were sold at their cost to Triad  Senior  Living,  Inc.  and its
affiliates, which are unrelated third-parties. Triad Senior Living, Inc. and its
affiliates have  previously  owned,  developed,  operated and sold senior living
communities for their own account.  Tri Point was renamed Triad Senior Living I,
L.P.  ("Triad").  The new general  partner of Triad,  owning 1%, is Triad Senior
Living,  Inc. The limited  partners are Blake N. Fail (principal  owner of Triad
Senior Living, Inc.), owning 80%, and a wholly-owned  subsidiary of the Company,
owning 19%.  Triad will  continue to be bound by the  existing  Development  and
Turnkey Services Agreement and all existing development  agreements,  except the
development  fee will be reduced from 7% to 4%, but will include  reimbursements
for  expenses.  Triad will also  continue to be bound by all  existing  property
management agreements.  The Company's subsidiary will have an option to purchase
the partnership  interests of Triad Senior Living, Inc. and Blake N. Fail for an
amount equal to the amount such party paid for its interest, plus non-compounded
interest of 12% per annum. The property  management  agreements also provide the
Company with an option to purchase the communities developed by Triad upon their
completion  for an amount equal to the fair market value (based on a third-party
appraisal but not less than hard and soft costs and lease-up costs). The Company
has made no determination  as to whether it will exercise its purchase  options.
The Company will evaluate the possible  exercise of each purchase based upon the
business and financial factors,  which may exist at the time those options,  may
be exercised.

Triad has received and accepted  commitments for loan facilities  aggregating up
to $100,000,000 to fund its development activities.

During 1998, the Company agreed to loan Triad up to  $10,000,000.  The principal
is due March 12, 2003. The first draw under this loan facility was made on March
12, 1998.  Interest is due  quarterly at 8% per annum.  This loan may be prepaid
without penalty. At March 31, 1998,  approximately  $1,800,000 has been advanced
to Triad under this loan facility.

                                       12

<PAGE>


                        CAPITAL SENIOR LIVING CORPORATION
                                 March 31, 1998

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATIONS (CONTINUED)

Year 2000 Issue

         The Company has developed a plan to modify its  information  technology
to be ready for the Year 2000. The Company relies upon PC-based systems and does
not expect to incur material costs to transition to Year 2000 compliant  systems
in its internal  operations.  The Company does not expect this project to have a
significant effect on operations. The Company will continue to implement systems
and all new investments are expected to be with Year 2000 compliant software.

Forward Looking Statements

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

                                       13

<PAGE>



                        CAPITAL SENIOR LIVING CORPORATION
                                 March 31, 1998


PART II.          OTHER INFORMATION

Item 1.           LEGAL PROCEEDINGS

On  July  29,  1996,  ILM I Lease  Corporation  and  ILM  II  Lease  Corporation
(collectively,  "ILM")  terminated  management  agreements  with Angeles Housing
Concepts,  Inc. ("AHC") covering the management of its senior living communities
and entered into  Management  Agreements  with the Company.  AHC filed a lawsuit
currently pending in the U.S.  District Court of California  against the Company
and  certain of its  subsidiaries  and  officers  alleging  that the  defendants
intentionally  interfered with AHC's property management  agreements with ILM by
inducing ILM to terminate  the  Agreements.  The  complaint  seeks damages of at
least $2  million.  Trial in the action is  currently  expected to occur in June
1998 and discovery in the action is ongoing. The Company is vigorously defending
these claims.  The Company  believes that it has  meritorious  defenses to AHC's
claims and is  evaluating  with counsel the various legal options it has against
AHC and others.  While the Company  believes that  ultimately its insurance will
cover this claim if determined adversely to the Company, the Company's insurance
carrier formally denied coverage. The Company has filed suit against the carrier
for coverage and the  insurance  carrier has  indicated it will  reconsider  its
original decision.  No assurance can be made that the Company will have adequate
insurance  coverage for any damage award against the Company in the AHC lawsuit.
In an action  pending in the U.S.  District  Court for the  Eastern  District of
Virginia in which the Company is not a party,  ILM  initiated a lawsuit  against
AHC for breach of contract and other claims and AHC filed a counterclaim against
ILM. AHC has obtained a judgment  against ILM in this action in the amount of $1
million, which judgment ILM has appealed.

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


Item 2.           CHANGES IN SECURITIES (Use of proceeds from public offering)

The Company's  initial  Registration  Statement on Form S-1, File No. 333-33379,
was declared effective by the Securities and Exchange  Commission on October 30,
1997 (the  "Offering").  The Offering was managed by Lehman  Brothers Inc., J.C.
Bradford & Co., Donaldson,  Lufkin & Jenrette  Securities  Corporation and Smith
Barney Inc. A total of 10,350,000  shares of Common Stock,  including  1,350,000
shares subject to an over-allotment option, were registered. The net proceeds to
the Company from the sale of such shares were approximately $128,407,000,  after
deducting underwriting discounts and commissions of approximately $9,742,000 and
Offering  expenses of  approximately  $1,576,000  paid by the Company.  From the
effective date of the Registration  Statement through the end date of the period
covered by this report, the Company has used approximately $1,600,000 of the net
proceeds of the Offering for expenses associated with the Offering. In addition,
the Company  used a portion of such net proceeds as follows:  (i)  approximately
$70,800,000  of such net  proceeds  to repay the  indebtedness  incurred  by the
Company  to  acquire  assets   (including   construction  in  progress)  in  the
transactions   undertaken  at  the  closing  of  the  Offering  (the  "Formation
Transactions");  (ii) approximately $18,100,000 to repay certain notes issued in
conjunction  with the  Formation  Transactions  (the  "Formation  Note");  (iii)
approximately  $5,800,000  to pay  the  balance  of  the  purchase  price  to an
affiliate related to the purchase of assets on the Formation  Transactions;  and
(iv)  approximately  $1,200,000 of such net proceeds to repay  indebtedness  to
affiliates.  There  has  not  been a  material  change  in the  use of  proceeds
described in the Company's prospectus.

                                       14

<PAGE>




Item 3.           DEFAULTS UPON SENIOR SECURITIES

                  Not Applicable


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

                  Not Applicable


Item 5.           OTHER INFORMATION

                  Not Applicable


Item 6.           EXHIBITS AND REPORTS ON FORM 8-K

                  (A)      Exhibit:

                           10.39    Draw Promissory  Note,  dated April 1, 1998,
                                    of Triad  Senior  Living I, L.P. in favor of
                                    Capital Senior Living Properties, Inc.

                           27.1     Financial Data Schedule

                  (B)      Reports on Form 8-K

                           The  Company  did not  file any  reports  on Form 8-K
                           during the quarterly period ended March 31, 1998.


                                       15

<PAGE>



                                         CAPITAL SENIOR LIVING CORPORATION
                                                  March 31, 1998


Signature

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

Capital Senior Living Corporation
(Registrant)

By:      /s/ Lawrence A. Cohen
         --------------------------------------------------------
         Lawrence A. Cohen
         Chief Financial Officer
         (Principal Financial Officer and Duly Authorized Officer)


Date:    May 14, 1998

                                       16





                                                                   Exhibit 10.39

                              DRAW PROMISSORY NOTE

Amount:  $10,000,000.00                                     Date:  April 1, 1998

         FOR VALUE RECEIVED, the undersigned,  promises to pay to Capital Senior
Living  Properties,  Inc.,  a Texas  corporation,  the sum  draw  down up to Ten
Million and No/100  Dollars  ($10,000,000.00),  the principal due five (5) years
from the date of the first draw down and interest  due  quarterly at the rate of
eight percent (8%) per annum,  both principal and interest  payable at office at
14160 Dallas Parkway, Suite 300, Dallas, Texas 75240.

         The accrued interest on this note is payable  quarterly after the first
draw down.

         All past due principal  and interest  shall bear interest from maturity
at the rate of twelve percent (12%) per annum.

         This note may be prepaid without penalty.

         Failure to pay any installment of principal and interest,  or any other
part thereof,  when due shall, at the election of the holder and without notice,
mature the whole note and it shall at once become due and payable.

         It is  hereby  specifically  agreed  that if this note is placed in the
hands of an attorney  for  collection,  or if  collected  by suit or through the
Probate  Court or any other legal  proceedings,  the  undersigned  agrees to pay
reasonable attorneys' fees.

         All makes, endorsers,  sureties and guarantors hereby waive presentment
or payment of this  note,  notice of  nonpayment,  protest,  notice of  protest,
diligence,  or  any  notice  of,  or  defense  on  account  of,  any  extension,
extensions, renewal, renewals, or change in any manner of or in this note, or in
any of its terms,  provisions or covenants, or of any delay, indulgence or other
act of any holder of the aforesaid note.

                                  TRIAD SENIOR LIVING I, L.P.,
                                  a Texas limited partnership

                                          By:      Triad Senior Living, Inc.,
                                                   Its General Partner


                                                       By:    /s/ Blake N. Fail
                                                              ------------------
                                                       Title:  President


                                       17


<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
Article 5 - Financial Data Schedule for Capital Senior Living Corporation
</LEGEND>
<CIK>                         0001043000
<NAME>                        Capital Senior Living Corporation
<MULTIPLIER>                  1
<CURRENCY>                    U.S. Dollars
       
<S>                             <C>
<PERIOD-TYPE>                 3-MOS
<FISCAL-YEAR-END>             DEC-31-1998
<PERIOD-START>                JAN-01-1998
<PERIOD-END>                  MAR-31-1998
<EXCHANGE-RATE>               1
<CASH>                        47,403,644
<SECURITIES>                  14,046,940
<RECEIVABLES>                 3,689,426
<ALLOWANCES>                  (502,900)
<INVENTORY>                   0
<CURRENT-ASSETS>              51,009,377
<PP&E>                        56,313,998
<DEPRECIATION>                (14,195,688)
<TOTAL-ASSETS>                121,219,313
<CURRENT-LIABILITIES>         9,561,130
<BONDS>                       0
         0
                   0
<COMMON>                      0
<OTHER-SE>                    94,485,786
<TOTAL-LIABILITY-AND-EQUITY>  121,219,313
<SALES>                       0
<TOTAL-REVENUES>              9,446,933
<CGS>                         0
<TOTAL-COSTS>                 6,023,967
<OTHER-EXPENSES>              86,572
<LOSS-PROVISION>              0
<INTEREST-EXPENSE>            177,977
<INCOME-PRETAX>               3,158,418
<INCOME-TAX>                  1,232,252
<INCOME-CONTINUING>           0
<DISCONTINUED>                0
<EXTRAORDINARY>               0
<CHANGES>                     0
<NET-INCOME>                  1,926,166
<EPS-PRIMARY>                 0
<EPS-DILUTED>                 0
        


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission