CAPITAL SENIOR LIVING CORP
10-Q/A, 1999-11-08
NURSING & PERSONAL CARE FACILITIES
Previous: CAPITAL SENIOR LIVING CORP, 10-Q/A, 1999-11-08
Next: ADVANCED ENGINE TECHNOLOGIES INC, 10QSB, 1999-11-08




                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-Q/A


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

For the quarterly period ended June 30, 1999

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

Commission file number 1-13445.

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

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

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


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



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

As of August 13, 1999, the Registrant had outstanding  19,717,347  shares of its
Common Stock, $.01 par value.



                                        1

<PAGE>



         Capital  Senior  Living  Corporation,   a  Delaware   corporation  (the
"Company"),  hereby amends and restates in its entirety, the Company's Quarterly
Report  on Form  10-Q for the  quarter  ended  June  30,  1999,  filed  with the
Securities and Exchange Commission on August 13, 1999.

<TABLE>
<CAPTION>

                                         CAPITAL SENIOR LIVING CORPORATION

                                                       INDEX



                                                                                                PAGE
                                                                                               NUMBER
                                                                                               ------

Part I.  Financial Information

         Item 1.      Financial Statements

<S>                   <C>                                                                         <C>
                      Consolidated Balance Sheets - -
                      June 30, 1999 and December 31, 1998                                          3

                      Consolidated Statements of Income - -
                      Three and Six Months Ended June 30, 1999 and 1998                            4

                      Consolidated Statements of Cash Flows  -  -
                      Six Months Ended June 30, 1999 and 1998                                      5

                      Notes to Consolidated Financial Statements                                   6

         Item 2.      Management's Discussion and Analysis of Financial
                      Condition and Results of Operations                                         10

         Item 3.      Quantitative and Qualitative Disclosures About Market Risk                  21

Part II. Other Information

         Item 1.      Legal Proceedings                                                           22

         Item 2.      Changes in Securities                                                       22

         Item 6.      Exhibits and Reports on Form 8-K                                            23

Signature

</TABLE>



                                        2

<PAGE>


PART 1.       FINANCIAL INFORMATION

<TABLE>
<CAPTION>

Item 1.           Financial Statements

                                         CAPITAL SENIOR LIVING CORPORATION
                                            CONSOLIDATED BALANCE SHEETS


                                                                                         JUNE 30,          DECEMBER 31,
                                                                                           1999                1998
                                                                                        -----------        ------------
                                    ASSETS                                              (UNAUDITED)          (AUDITED)
<S>                                                                                  <C>                  <C>
Current assets:
      Cash and cash equivalents...............................................       $  19,214,014        $  35,827,270
      Accounts receivable, net................................................           3,950,304            2,955,507
      Accounts receivable from affiliates.....................................          13,033,951            7,217,127
      Interest receivable.....................................................             563,097              189,482
      Federal and state income taxes receivable...............................             596,156                   --
      Deferred taxes..........................................................             287,040              287,040
      Prepaid expenses and other..............................................             388,631              448,790
                                                                                     -------------        -------------
            Total current assets..............................................          38,033,193           46,925,216
Property and equipment, net...................................................         117,976,570          118,943,953
Deferred taxes................................................................           9,906,895           10,108,715
Notes receivable from affiliates..............................................          27,709,141           11,728,162
Investments in limited partnerships...........................................          14,025,943           14,536,972
Management contract rights, net...............................................             171,667              195,631
Goodwill, net.................................................................           1,192,017            1,213,876
Deferred financing charges, net...............................................             398,248              530,531
Other assets..................................................................           2,314,907            1,083,679
                                                                                     -------------        -------------
            Total assets......................................................       $ 211,728,581        $ 205,266,735
                                                                                     =============        =============

                     LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
      Accounts payable........................................................       $   2,130,708        $   2,780,513
      Accrued expenses........................................................           1,997,872            2,231,895
      Current portion of notes payable........................................          48,459,703           48,419,050
      Customer deposits.......................................................             840,480              851,375
      Federal and state income taxes payable..................................                   -            1,668,602
                                                                                     -------------        -------------
            Total current liabilities.........................................          53,428,763           55,951,435
Deferred income from affiliates...............................................           1,643,672              792,240
Deferred income...............................................................             198,978              115,062
Notes payable, net of current portion.........................................          13,283,972           13,696,797
Line of credit................................................................          19,395,275           18,974,186
Minority interest in consolidated partnership.................................          11,426,343           11,220,836
Commitments and contingencies
Shareholders' equity:
      Preferred stock, $.01 par value:
            Authorized shares 15,000,000; no shares issued or outstanding.....                  --                   --
      Common stock, $.01 par value:
            Authorized shares 65,000,000; issued and outstanding
            19,717,347 at June 30, 1999 and December 31, 1998.................             197,173              197,173
      ADDITIONAL PAID-IN CAPITAL..............................................          91,740,251           91,740,251
      Retained earnings.......................................................          20,414,154           12,578,755
                                                                                     -------------        -------------
            Total shareholders' equity........................................         112,351,578          104,516,179
                                                                                     -------------        -------------
            Total liabilities and shareholders' equity........................       $ 211,728,581        $ 205,266,735
                                                                                     =============        =============
</TABLE>

                                              See accompanying notes.

                                                         3

<PAGE>

<TABLE>
<CAPTION>


                                                             CAPITAL SENIOR LIVING CORPORATION

                                                             CONSOLIDATED STATEMENTS OF INCOME


                                                                Three Months Ended                   Six Months Ended
                                                                ------------------                   ----------------
                                                             June 30,          June 30,          June 30,          June 30,
                                                              1999              1998              1999               1998
                                                           -----------       -----------       -----------        -----------
                                                           (Unaudited)       (Unaudited)       (Unaudited)        (Unaudited)
<S>                                                       <C>               <C>               <C>                <C>
Revenues:
      Resident and healthcare revenue..............       $10,009,314       $ 5,108,841       $19,911,991        $10,043,736
      Rental and lease income......................         1,102,271         1,063,469         2,195,042          2,130,970
      Unaffiliated management services revenue.....           644,849           569,875         1,342,253          1,207,803
      Affiliated management services revenue.......           115,013           437,635           227,265            817,084
      Unaffiliated development fees................           294,896           307,553           847,499            778,271
      Affiliated development fees..................         3,496,250         1,515,270         6,301,335          2,154,982
      Other........................................           294,489           231,557           599,302            455,469
                                                          -----------       -----------       -----------        -----------
          Total revenues...........................        15,957,082         9,234,200        31,424,687         17,588,315

Expenses:
      Operating expenses...........................         6,022,986         3,556,435        11,991,007          7,312,415
      General and administrative expenses..........         2,249,766         1,717,563         4,355,951          3,425,378
      Depreciation and amortization................         1,133,488           563,326         2,254,201          1,123,498
                                                          -----------       -----------       -----------        -----------
          Total expenses...........................         9,406,240         5,837,324        18,601,159         11,861,291
                                                          -----------       -----------       -----------        -----------

Income from operations.............................         6,550,842         3,396,876        12,823,528          5,727,024

Other income (expense):
      Interest income..............................         1,659,757         1,103,070         3,392,372          2,195,889
      Interest expense.............................        (1,490,103)         (181,912)       (2,968,530)          (359,889)
                                                          -----------       -----------       -----------        -----------
Income before income taxes and minority interest in
      consolidated partnerships....................         6,720,496         4,318,034        13,247,370          7,563,024
Provision for income taxes.........................        (2,473,306)       (1,664,493)       (4,988,493)        (2,896,745)
                                                          -----------       -----------       -----------
Income before minority interest in consolidated             4,247,190         2,653,541         8,258,877          4,666,279
      partnerships.................................
Minority interest in consolidated partnerships.....          (264,169)         (142,960)         (423,478)          (229,532)
                                                          -----------       -----------       -----------        -----------
Net income.........................................       $ 3,983,021       $ 2,510,581       $ 7,835,399        $ 4,436,747
                                                          ===========       ===========       ============       ===========

Net income per share:
      Basic and diluted............................       $      0.20       $      0.13       $      0.40        $      0.23
                                                          -----------       -----------       -----------        -----------
      Weighted average shares outstanding..........        19,717,347        19,717,347        19,717,347         19,717,347
                                                          ===========       ===========       ===========        ===========

</TABLE>

                                              See accompanying notes.


                                        4

<PAGE>


<TABLE>
<CAPTION>

                                         CAPITAL SENIOR LIVING CORPORATION

                                       CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                                   SIX MONTHS ENDED JUNE 30,
                                                                                -------------------------------
                                                                                    1999               1998
                                                                                -----------         -----------
                                                                                (UNAUDITED)         (UNAUDITED)
<S>                                                                             <C>                 <C>
OPERATING ACTIVITIES
Net income.............................................................         $ 7,835,399         $ 4,436,747
Adjustments to reconcile net income to net
  cash provided by operating activities:
      Depreciation and amortization....................................           2,254,202           1,123,498
      Amortization of deferred financing charges.......................             302,057                  --
      Minority interest in consolidated partnerships...................             423,478             229,532
      Deferred tax expense.............................................             201,820             201,820
      Deferred income from affiliated..................................             851,432                  --
      Deferred income..................................................              83,916             139,989
      Changes in operating assets and liabilities, net of acquisitions:
          Accounts receivable..........................................            (994,797)           (365,642)
          Accounts receivable from affiliates..........................          (5,816,824)         (1,878,954)
          Interest receivable..........................................            (373,615)                 --
          Prepaid expenses and other...................................              60,159              54,264
          Other assets and due to affiliates...........................          (1,231,228)            106,854
          Federal and state income taxes...............................          (2,264,758)           (398,303)
          Accounts payable and accrued expenses........................            (883,828)            122,047
          Customer deposits............................................             (10,895)             37,052
                                                                                -----------         -----------
Net cash provided by operating activities..............................             436,518           3,808,904
Investing Activities
Capital expenditures...................................................          (1,242,578)         (2,871,310)
Advances to affiliates.................................................         (15,980,979)         (4,976,205)
Distribution from (investments in) limited partnerships................             511,029          (1,944,586)
                                                                                -----------         -----------
Net cash used in investing activities..................................         (16,712,528)         (9,792,101)
FINANCING ACTIVITIES
Proceeds from notes payable and line of credit.........................              48,917           3,146,582
Repurchase of HCP limited partnership interests........................            (216,389)           (144,791)
Deferred loan charges paid.............................................            (169,774)            (59,061)
                                                                                -----------         -----------
Net cash (used in) provided by financing activities....................            (337,246)          2,942,730
                                                                                -----------         -----------

Decrease in cash and cash equivalents..................................         (16,613,256)         (3,040,467)
Cash and cash equivalents at beginning of period.......................          35,827,270          48,125,225
                                                                                -----------         -----------
Cash and cash equivalents at end of period.............................         $19,214,014         $45,084,758
                                                                                ===========         ===========

Supplemental disclosures:
Cash paid during the period for:
       Interest........................................................         $ 2,670,544         $   339,715
                                                                                ===========         ===========
       Income taxes....................................................         $ 7,056,182         $ 2,890,993
                                                                                ===========         ===========
</TABLE>

                                              See accompanying notes.


                                        5

<PAGE>



                        CAPITAL SENIOR LIVING CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 1999
                                   (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, 1998, has been
derived from audited  consolidated  financial  statements of the Company for the
year ended  December  31,  1998,  and the  accompanying  unaudited  consolidated
financial statements,  as of June 30, 1999 and 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, 1998  included in the  Company's  Annual Report on Form
10-K filed with the Securities and Exchange Commission on March 31, 1999.

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 June 30, 1999
and 1998, results of operations for the three and six months ended June 30, 1999
and 1998,  respectively,  and cash flows for the six months  ended June 30, 1999
and 1998.  The results of  operations  for the three and six month periods ended
June 30, 1999 are not necessarily  indicative of the results for the year ending
December 31, 1999.

2.   TRANSACTIONS WITH AFFILIATES

Effective April 1, 1998, the Company obtained a 19% limited partnership interest
in Triad Senior Living I, L.P.  ("Triad")  for $330,243 in cash.  The Company is
accounting for this  investment  under the equity method of accounting  based on
the provisions of the Triad I partnership  agreement.  The Company is developing
senior living communities for Triad I. Additionally, the Company loaned money to
Triad I pursuant to an unsecured loan facility not to exceed $10,000,000,  which
was  increased  to  $13,000,000  on March  31,  1999 and  further  increased  to
$15,000,000  on June 30, 1999.  The  principal is due March 13, 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 June 30,
1999,  $13,196,930 has been advanced to Triad I under this facility. The Company
has deferred



                                        6

<PAGE>



                        CAPITAL SENIOR LIVING CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 1999
                                   (UNAUDITED)

interest  income and  development  fees from Triad I of $146,598,  and $351,721,
respectively, as of June 30, 1999.

Effective  September 23, 1998,  the Company  obtained a 19% limited  partnership
interest in Triad Senior Living II, L.P.  ("Triad II") for $74,100 in cash.  The
Company is accounting for this investment  under the equity method of accounting
based on the  provisions of the Triad II partnership  agreement.  The Company is
developing  senior living  communities for Triad II.  Additionally,  the Company
loaned  money to Triad II pursuant to an unsecured  loan  facility not to exceed
$7,000,000,  which was  increased  to  $10,000,000  on  January  15,  1999.  The
principal is due September 25, 2003. The first draw under this loan facility was
made on September 25, 1998.  Interest is due quarterly at 10.5% per annum.  This
loan may be prepaid  without  penalty.  At June 30,  1999,  $5,361,115  has been
advanced to Triad II under this loan facility. The Company has deferred interest
income and development fees from Triad II of $45,730 and $141,871, respectively,
as of June 30, 1999.

Effective  November 10,  1998,  the Company  obtained a 19% limited  partnership
interest in Triad Senior  Living III,  L.P.  ("Triad III") for $142,500 in cash.
The  Company  is  accounting  for this  investment  under the  equity  method of
accounting based on the provisions of the Triad III partnership  agreement.  The
Company is developing senior living communities for Triad III. Additionally, the
Company  loaned money to Triad III pursuant to an unsecured loan facility not to
exceed $10,000,000.  The principal is due February 8, 2004. The first draw under
this loan  facility was made on February 9, 1999.  Interest is due  quarterly at
10.5% per annum.  This loan may be prepaid  without  penalty.  At June 30, 1999,
$5,725,812 has been advanced to Triad III under this loan facility.  The Company
has deferred  interest income and development fees from Triad III of $32,292 and
$272,935, respectively, as of June 30, 1999.

Effective  December 22,  1998,  the Company  obtained a 19% limited  partnership
interest in Triad Senior Living IV, L.P.  ("Triad IV") for $142,500 in cash. The
Company is accounting for this investment  under the equity method of accounting
based on the  provisions of the Triad IV partnership  agreement.  The Company is
developing  senior  communities for Triad IV.  Additionally,  the Company loaned
money  to  Triad  IV  pursuant  to an  unsecured  loan  facility  not to  exceed
$10,000,000.  The principal is due December 30, 2003.  The first draw under this
loan facility was made on December 20, 1998.  Interest is due quarterly at 10.5%
per  annum.  This  loan  may be  prepaid  without  penalty.  At June  30,  1999,
$3,425,283 has been advanced to Triad IV under this loan  facility.  The Company
has deferred  interest income and development  fees from Triad IV of $19,038 and
$233,829, respectively, as of June 30, 1999.



                                        7

<PAGE>



                        CAPITAL SENIOR LIVING CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 1999
                                   (UNAUDITED)

The management  agreements  with the Triad entities  provide the Company with an
option to purchase the  communities  developed by the Triad  entities 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
also can purchase the partnership  interests of the non-Company  partners for an
amount equal to the amount such party paid for its interest,  plus noncompounded
interest at 12% per annum.  The Company has no  commitments  or  obligations  to
acquire any properties or additional  partnership  interests.  Also, the Company
has no commitments  relating to any of the secured loan facilities of any of the
above Triad entities, except that the Company provides, to the Triad entities, a
guarantee of its subsidiaries'  development  agreement and management agreement,
which  includes an operating  deficit  obligation.  These  guarantees  have been
collaterally assigned to the Triad entities' lenders.


3.   NET INCOME PER SHARE

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

The average  daily price of the common  stock  during the first half of 1999 did
not exceed the exercise price of the options, and therefore, the options are not
considered dilutive for purposes of calculating diluted net income per share.

4.   CONTINGENCIES

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



                                        8

<PAGE>



                        CAPITAL SENIOR LIVING CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 1999
                                   (UNAUDITED)

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.   PENDING MERGERS

On February 7, 1999, the Company entered into definitive Agreements and Plans of
Merger  with ILM  Senior  Living,  Inc.  and ILM II Senior  Living,  Inc.  for a
combined  transaction  value  of  approximately  $174  million,  which  includes
approximately  $4 million of net  liabilities.  The primary assets of ILM Senior
Living,  Inc. and ILM II Senior Living,  Inc.  collectively are 13 senior living
communities  that have been managed by the Company under  management  agreements
since 1996. Under the two merger  agreements,  both ILM Senior Living,  Inc. and
ILM II Senior Living,  Inc. would  separately merge with and into a wholly owned
direct  subsidiary  of the Company  with the  aggregate  issued and  outstanding
shares of ILM Senior Living,  Inc. and ILM II Senior Living,  Inc.  common stock
eligible  to receive  65% of the  merger  consideration  in cash  (approximately
$110.5  million) and 35% in 8% convertible  trust preferred  securities  (with a
liquidation  value of  approximately  $59.5  million).  Both  mergers  have been
approved  by the  boards  of  directors  of each  company  and each  transaction
requires  the  approval  of the  applicable  shareholders  of either  ILM Senior
Living,  Inc. or ILM II Senior  Living,  Inc.  The  mergers  also are subject to
certain other customary  conditions,  including  regulatory  approvals,  and are
expected to be completed during the second half of 1999.

The Company, ILM Senior Living, Inc. and ILM II Senior Living, Inc. entered into
a letter agreement,  dated July 28, 1999,  agreeing to amend both Agreements and
Plans  of  Merger  in  the  following   respects:   (i)  the  aggregate   merger
consideration to be paid in the mergers will be increased to approximately  $176
million, including approximately $4 million of net liabilities;  (ii) ILM Senior
Living,  Inc. and ILM II Senior Living,  Inc.  shareholders  will be entitled to
elect to receive consideration for their shares entirely in cash or may elect to
receive up to 35% of the  consideration in the form of the 8% convertible  trust
preferred  securities;  and (iii) the outside termination date of the Agreements
and Plans of Merger will be extended to September  30, 2000.  The  execution and
delivery  of the amended  Agreements  and Plans of Merger will be subject to the
approval of the Board of Directors of each of the  Company,  ILM Senior  Living,
Inc. and ILM II Senior Living, Inc.



                                        9

<PAGE>


                        CAPITAL SENIOR LIVING CORPORATION
                                  JUNE 30, 1999

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

OVERVIEW

The following  discussion  and analysis  addresses (i) the Company's  results of
operations  for the  three  and  six  months  ended  June  30,  1999  and  1998,
respectively, and (ii) liquidity and capital resources of the Company and should
be read in  conjunction  with the Company's  consolidated  financial  statements
contained elsewhere in this report.

The Company  generates  revenue from a variety of sources.  For the three months
ended June 30, 1999,  the Company's  revenue was derived as follows:  62.7% from
the  operations of eleven owned senior living  communities  that are operated by
the  Company;  6.9% from lease  rentals  for triple net leases of three  skilled
nursing  communities  and  four  physical   rehabilitation  centers;  4.7%  from
management  fees arising from management  services  provided for three affiliate
owned and operated  senior living  communities and fifteen third party owned and
operated  senior living  communities;  and 23.7% derived from  development  fees
earned for  managing  the  development  and  construction  of new senior  living
communities for affiliated and unaffiliated  third parties,  including the Triad
entities.

For the six months ended June 30,  1999,  the  Company's  revenue was derived as
follows: 63.4% from the operation of eleven owned senior living communities that
are operated by the Company;  7.0% from lease  rentals from triple net leases of
three skilled nursing communities and four physical rehabilitation centers; 5.0%
from  management  fees  arising  from  management  services  provided  for three
affiliate owned and operated  senior living  communities and fifteen third party
owned and operated senior living communities; and 22.8% derived from development
fees earned for managing the development  and  construction of new senior living
communities for third parties, including the Triad entities.

The Company  believes that the factors  affecting the financial  performance  of
communities managed under contracts with third parties do not vary substantially
from the factors  affecting  the  performance  of owned and leased  communities,
although there are different  business risks  associated with these  activities.
The Company's third-party management fees are primarily based on a percentage of
gross revenues.  As a result, the cash flows and profitability of such contracts
to the Company are more dependent on the revenues  generated by such communities
and less  dependent on net cash flow than for owned  communities.  Further,  the
Company is not responsible for capital investments in managed communities. While
the management  contracts are generally  terminable  only for cause,  in certain
cases the contracts can be terminated  upon the sale of a community,  subject to
the Company's rights to offer to purchase such community.



                                       10

<PAGE>


                        CAPITAL SENIOR LIVING CORPORATION
                                  JUNE 30, 1999
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS (CONTINUED)


The Company's  triple net leases  extend  through the year 2000 for three of its
owned  communities and through the year 2001 for four of its owned  communities.
The base  payments  under  these  leases are fixed and are not subject to change
based upon the  operating  performance  of these  communities.  Certain of these
leases  have   additional  rent  based  on  operating   performance.   Following
termination of the lease agreements,  the Company may either convert and operate
the communities as assisted living and Alzheimer's  care  communities,  sell the
communities or evaluate other alternatives.

The  Company's  current  management  contracts  expire on various  dates between
December 1999 and September 2009 and provide for management fees based generally
upon rates that vary by contract  from 4% of net revenues to 7% of net revenues.
In addition,  certain of the contracts  provide for supplemental  incentive fees
that vary by  contract  based  upon the  financial  performance  of the  managed
community.

The  Company's  development  fees  are  generally  based  upon a  percentage  of
construction  costs and are earned over the period  commencing  with the initial
development activities and ending with the opening of the community.  As of June
30,  1999,  development  fees have been  earned  for  services  performed  on 46
communities under development or expansion for third parties.





                                       11

<PAGE>


                        CAPITAL SENIOR LIVING CORPORATION
                                  JUNE 30, 1999
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS (CONTINUED)
<TABLE>
<CAPTION>

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.


                                                      THREE MONTHS ENDED                         SIX MONTHS ENDED
                                                            JUNE 30,                                  JUNE 30,
                                      ----------------------------------------------------------------------------------------
                                                1999                  1998                   1999                   1998
                                      -------------------    -------------------    -------------------    --------------------
                                          $           %          $          %           $           %          $           %
                                      --------     ------    -------      ------    --------     ------    --------     ------
<S>                                   <C>          <C>       <C>          <C>       <C>          <C>       <C>          <C>
Revenues:
     Resident and healthcare revenue  $ 10,009      62.7%    $ 5,109       55.3%    $ 19,912      63.4%    $ 10,044      57.1%
     Rental and lease income......       1,102       6.9       1,063       11.5        2,195       7.0        2,131      12.1
     Unaffiliated management service
          revenue.................         645       4.0         570        6.2        1,342       4.3        1,208       6.9
     Affiliated management services
     revenue .....................         115       0.7         438        4.7          227       0.7          817       4.6
     Unaffiliated development fees         295       1.8         307        3.3          848       2.7          778       4.4
     Affiliated development fees..       3,496      21.9       1,515       16.4        6,302      20.1        2,155      12.3
     Other .......................         295       1.8         232        2.5          599       1.9          455       2.6
                                      --------     -----     -------      -----     --------     -----     --------     -----
     Total revenue................      15,957     100.0       9,234      100.0       31,425     100.0       17,588     100.0

Expenses:
     Operating expenses...........       6,023      37.7       3,556       38.5       11,991      38.2        7,312       41.6
     General and administrative
          expenses                       2,250      14.1       1,718       18.6        4,356      13.9        3,425       19.5
     Depreciation and amortization       1,133       7.1         563        6.1        2,254       7.2        1,124        6.4
                                      --------     -----     -------      -----     --------     -----     --------     ------
             Total expenses.......       9,406      58.9       5,837       63.2       18,601      59.2       11,861       67.4
                                      --------     -----     -------      -----     --------     -----     --------     ------

Income from operations ...........       6,551      41.1       3,397       36.8       12,824      40.8        5,727       32.6

Other income (expense):
     Interest income..............       1,659      10.4       1,103       11.9        3,392      10.8        2,196       12.5
     Interest expense.............      (1,490)     (9.3)       (182)      (2.0)      (2,969)     (9.4)        (360)      (2.0)
                                      --------     -----     -------      -----     --------     -----     --------     ------
     Income before income taxes and
          minority interest in con-
          solidated partnerships..       6,720      42.1       4,318       46.8       13,247      42.2        7,563       43.0
     Provision for income taxes...      (2,473)    (15.5)     (1,664)     (18.0)      (4,988)    (15.9)      (2,897)     (16.5)
                                      --------     -----     -------      -----     --------     -----     --------     ------
Income before minority interest in
          consolidated partnerships      4,247      26.6       2,654       28.7        8,259      26.3        4,666       26.5
     Minority interest in consolidated
         partnership..............        (264)     (1.7)       (143)      (1.5)        (424)     (1.3)        (229)      (1.3)
                                      --------     -----     -------      -----     --------     -----     --------     ------
Net income........................    $  3,983      25.0%    $ 2,511       27.2%    $  7,835       4.9%    $  4,437       25.2%
                                      ========     =====     =======      =====     ========     =====     ========     ======
</TABLE>


THREE  MONTHS  ENDED JUNE 30, 1999  COMPARED TO THE THREE  MONTHS ENDED JUNE 30,
1998

Revenues.  Total  revenues were  $15,957,000  in the three months ended June 30,
1999  compared  to  $9,234,000  for  the  three  months  ended  June  30,  1998,
representing an increase of $6,723,000 or 72.8%. The primary  components of this
increase were  increases in resident and  healthcare  revenue of $4,900,000  and
development  fee  revenue  of  $1,981,000,  offset by a decrease  in  affiliated
management services revenue of $323,000. The increase in resident and healthcare
revenue  reflects  revenue from six communities  that were acquired in the third
and fourth  quarters of 1998. The increase in development  fee revenue  reflects
the  addition of 25  development  contracts  for managing  the  development  and
construction of new senior living communities owned by third parties.



                                       12

<PAGE>


                        CAPITAL SENIOR LIVING CORPORATION
                                  JUNE 30, 1999
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS (CONTINUED)

Expenses. Total expenses of $9,406,000 in the second quarter of 1999 compared to
$5,837,000 in the second quarter of 1998, representing an increase of $3,569,000
or 61.1%.  This increase is primarily due to the  acquisition of six communities
in 1998.

Other income and expense.  Other income and expense decreased $752,000 due to an
increase  in  interest  income of  $556,000  offset by an  increase  in interest
expense of $1,308,000.  Interest  income  increased  primarily as a result of an
increase  in  interest  earned,  from loans to Triad I, Triad II,  Triad III and
Triad  IV  along  with  investment  income  from NHP  notes  due to the  partial
redemption of the NHP notes and payment of deferred  interest.  Interest expense
increased  due to  the  financing  of the  acquisition  of the  six  communities
acquired  in 1998 and the  funding of loans to Triad I, Triad II,  Triad III and
Triad IV.

Provision for income taxes.  Provision for income taxes in the second quarter of
1999 was  $2,473,000 or 38.3% of income before taxes,  compared to $1,664,000 or
39.9% of income  before taxes in the second  quarter of 1998.  The effective tax
rates for the second  quarter of 1999 and 1998,  differ from the  statutory  tax
rates because of state income taxes and certain permanent tax differences.

Minority  interest.  Minority interest  increased  $121,000 primarily due to the
increase in net income at HealthCare Properties, L.P. ("HCP").

Net  income.  As a  result  of  the  foregoing  factors,  net  income  increased
$1,472,000 to  $3,983,000  for the three months ended June 30, 1999, as compared
to $2,511,000 for the three months ended June 30, 1999.

SIX MONTHS ENDED JUNE 30, 1999 COMPARED TO THE SIX MONTHS ENDED JUNE 30, 1998

Revenues.  Total revenues were $31,425,000 in the six months ended June 30, 1999
compared to $17,588,000 for the six months ended June 30, 1998,  representing an
increase of $13,837,000,  or 78.7%. The primary components of this increase were
increases in resident and healthcare  revenue of $9,868,000 and  development fee
revenue of $4,217,000,  offset by a decrease in affiliated  management  services
revenue of $590,000.  The increase in resident and healthcare  revenue  reflects
revenue from six communities that were acquired in the third and fourth quarters
of 1998.  The increase in  development  fee revenue  reflects the addition of 25
development  contracts  for managing the  development  and  construction  of new
senior living communities owned by third parties.

Expenses.  Total  expenses of  $18,601,000 in the six months ended June 30, 1999
compared to $11,861,000 in the six months ended June 30, 1998,  representing  an
increase  of  $6,740,000  or  56.8%.  This  increase  is  primarily  due  to the
acquisition of six communities in 1998.



                                       13

<PAGE>


                        CAPITAL SENIOR LIVING CORPORATION
                                  JUNE 30, 1999
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS (CONTINUED)

Other income and expense.  Other income and expense decreased  $1,413,000 in the
first six months of 1999 due to an  increase in  interest  income of  $1,196,000
offset by an  increase  in  interest  expense  of  $2,609,000.  Interest  income
increased  primarily as a result of an increase in interest earned from loans to
Triad I, Triad II, Triad III and Triad IV along with investment  income from NHP
notes due to the  partial  redemption  of the NHP notes and  payment of deferred
interest.  Interest  expense increase due to the financing of the acquisition of
the six communities  acquired in 1998 and the funding of loans to Triad I, Triad
II, Triad III and Triad IV.

Provision for income taxes.  Provision for income taxes for the first six months
of 1999  increased to $4,988,000  or 38.9% of income  before taxes,  compared to
$2,987,000 or 39.5% of income before taxes in the first six months of 1998.  The
effective  tax rates for the first six months of 1999 and 1998  differ  from the
statutory  tax rates  because of state  income taxes and certain  permanent  tax
differences.

Minority  interest.  Minority interest  increased  $195,000 primarily due to the
increase in income at HCP.

Net  income.  As a  result  of  the  foregoing  factors,  net  income  increased
$3,398,000 to $7,835,000  for the six months ended June 30, 1999, as compared to
$4,437,000 for the six months ended June 30, 1998.

LIQUIDITY AND CAPITAL RESOURCES

In addition to approximately $19,214,000 of cash balances on hand as of June 30,
1999, the Company's principal sources of liquidity are expected to be cash flows
from operations and amounts  available for borrowing under its revolving line of
credit,  which was amended on April 8, 1999 to increase the commitment  from $20
million to $34 million.  The Company  expects the funds available under its line
of  credit  along  with its net  income  and cash  flow  from  operations  to be
sufficient to fund its  short-term  working  capital  requirements.  The Company
plans to refinance  $47,700,000 of short-term  variable rate debt to a long-term
loan in the third  quarter  of fiscal  1999.  The  Company's  long-term  capital
requirements,  primarily  for  acquisitions,  development  and  other  corporate
initiatives,  will be dependent on the  Company's  ability to access  additional
funds through the debt and/or equity markets. There can be no assurance that the
Company will continue to generate cash flows at or above current  levels or that
the Company will be able to obtain the capital  necessary to meet its  long-term
capital requirements.

The Company had net cash provided by operating  activities  of $437,000,  in the
first six months of fiscal 1999  compared to  $3,809,000 in the first six months
of the prior year. In the first six months of fiscal 1999,  cash from  operating
activities  was  primarily  derived  from net  income of  $7,835,000  along with
non-cash  charges of $4,100,000  offset by increases in accounts  receivable and
other assets of $6,812,000 and $1,231,000, respectively, along with a decease in
federal taxes payable of


                                       14

<PAGE>


                        CAPITAL SENIOR LIVING CORPORATION
                                  JUNE 30, 1999
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS (CONTINUED)

$2,265,000 and a decrease in accounts  payable and accrued expenses of $900,000.
Net cash provided by operating activities in the first six months of fiscal 1998
was  primarily  comprised of net income of  $4,437,000  and non-cash  charges of
$1,695,000 offset by an increase in accounts receivable of $2,244,000.

The Company had cash used in investing  activities of $16,713,000 and $9,792,000
in the first six months of fiscal 1999 and 1998, respectively.  In the first six
months of fiscal 1999,  the cash used in investing  activities was primarily the
result of $16,000,000 advanced to affiliates, under a working capital agreement,
along with capital expenditures of $1,243,000. In the first six months of fiscal
1998  cash  used in  investing  activities  consisted  primarily  of  $5,000,000
advanced to affiliates,  $2,900,000 used for capital expenditures and $1,900,000
invested in a limited partnership.

The  Company  had net cash used in  financing  activities,  in the first half of
1999, of $337,000,  primarily  from the  repurchase  of HCP limited  partnership
interest. In the first half of fiscal 1998, the Company had net cash provided by
financing  activities  of  $2,943,000  primarily  resulting  from  increase debt
outstanding under the Company's line of credit and notes payable.

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

The cash flows and  profitability  of the Company's owned  communities  that are
leased to third parties depend on the ability of the lessee to make timely lease
payments.  At June 30, 1999,  HCP was  operating one of its  properties  and had
leased seven of its owned  properties  under triple net leases to third  parties
until year 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  the  properties  which  are  still  operating.
HealthSouth closed one of these communities in 1994 and closed another community
in February of 1997 due to low  occupancy.  HealthSouth  has  continued  to make
lease payments on a timely basis for all four  properties.  Effective  August 5,
1999,  HealthSouth  agreed to transfer control of the two closed  communities to
HCP. HealthSouth agreed,  however, to continue making its full lease payments to
HCP with no  reduction  in payment.  HCP will explore its options with regard to
these two  communities,  including  the  possibility  of a sale of these assets.
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. Following termination of these leases, the Company will either
convert and operate the  communities  as assisted  living and  Alzheimer's  care
communities,  sell  the  communities  or  evaluate  other  alternatives.   HCP's
communities'  lessees are all current in their lease  obligations to HCP, except
the lessee for one community has notified HCP that it will be unable to make its
full August 1999 lease payment. The lessee for another property (other than


                                       15

<PAGE>


                        CAPITAL SENIOR LIVING CORPORATION
                                  JUNE 30, 1999
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS (CONTINUED)

HealthSouth)  continues to fund a deficit between the required lease payment and
operator's 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 contracts can be terminated upon the sale of a community,  subject
to the Company's rights to offer to purchase such community.

The Company plans to continue to develop and acquire senior living  communities.
The development of senior living  communities  typically  involves a substantial
commitment of capital over a 12-month  construction  period during which time no
revenues are generated, followed by a 12- to 14-month lease-up period.

Effective April 1, 1998, Tri Point  Communities,  L.P. ("Tri Point"),  a limited
partnership owned by the Company's founders (Messrs. Beck and Stroud ) and their
affiliates, was organized 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.  Tri Point was renamed Triad I. The new general partner
of Triad I, owning 1%, is Triad Senior  Living,  Inc.  The limited  partners are
Blake N. Fail (principal owner of Triad Senior Living, Inc.) owning 80%, and the
Company,  owning 19%. The development agreements between Triad I and the Company
provide for a development fee of 4% to the Company,  as well as reimbursement of
expenses and overhead not to exceed 4%. Triad I has also entered into management
agreements with the Company  providing for management fees in an amount equal to
the  greater of 5% of gross  revenues  or $5,000 per month per  community,  plus
overhead  reimbursement  not to exceed 1% of gross  revenues and a $500 per unit
lease up fee. The Company has 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 noncompounded interest of 12% per annum.
The  management  agreements  also provide the Company with an option to purchase
the communities  developed by Triad I 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).

Triad I has entered into construction loan facilities aggregating  approximately
$50,000,000  to  fund  its  development   activities  and  a  take-out  facility
aggregating approximately $50,000,000.

During 1998, the Company agreed to loan Triad I up to  $10,000,000.  On June 30,
1999, the loan amount was amended to $15,000,000. 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 June 30, 1999, approximately  $13,197,000 has been advanced to Triad
I under this loan facility.

Effective  September 24, 1998, the Company and Triad II, a limited  partnership,
entered into a Development and Turnkey Services Agreement in connection with the
development and management


                                       16

<PAGE>


                        CAPITAL SENIOR LIVING CORPORATION
                                  JUNE 30, 1999
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS (CONTINUED)

of the Company's planned new Waterford  communities where Triad II would own and
finance the  construction  of the new  communities.  Triad II was  organized  on
September  23,  1998.  The  general  partner  of Triad II,  owning  1%, is Triad
Partners II, Inc. The limited  partners are Triad Partner II, Inc.,  owning 80%,
and the Company, owning 19%.

The  Company  has an option  to  purchase  the  partnership  interests  of Triad
Partners  II, Inc. in Triad II for an amount equal to the amount such party paid
for its interest,  plus noncompounded  interest of 12% per annum. The management
agreements with Triad II also provide the Company with an option to purchase the
communities  developed by Triad II 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).

Triad II has entered into construction and mini-perm loan facilities aggregating
approximately $27,600,000 to fund its development activities.

During the third  quarter  of 1998,  the  Company  agreed to loan Triad II up to
$7,000,000.  On  January  15,  1999,  the  loan  amount  was  amended  to  up to
$10,000,000.  The principal is due September 25, 2003. The first draw under this
loan facility was made on September 25, 1998. Interest is due quarterly at 10.5%
per  annum.  This  loan  may be  prepaid  without  penalty.  At June  30,  1999,
approximately $5,361,000 has been advanced to Triad II under this loan facility.

Effective  November 10, 1998, the Company and Triad III, a limited  partnership,
entered into a Development and Turnkey Services Agreement in connection with the
development  and management of the Company's  planned new Waterford  communities
where Triad III would own and finance the  construction of the new  communities.
Triad III was organized on November 10, 1998. The general  partner of Triad III,
owning 1%, is Triad  Partners III, Inc. The limited  partners are Triad Partners
III, Inc., owning 80%, and the Company, owning 19%.

The  Company  has an option  to  purchase  the  partnership  interests  of Triad
Partners  III,  Inc.  in Triad III for an amount  equal to the amount such party
paid  for its  interest,  plus  noncompounded  interest  of 12% per  annum.  The
management  agreements with Triad III also provide the Company with an option to
purchase the  communities  developed by Triad III 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).

Triad  III  has  entered  into   construction   and  mini-perm  loan  facilities
aggregating approximately $56,000,000 to fund its development activities.

During the fourth  quarter of 1998,  the Company  agreed to loan Triad III up to
$10,000,000. The principal is due February 8, 2004. Interest is due quarterly at
10.5% per annum. This loan may be


                                       17

<PAGE>


                        CAPITAL SENIOR LIVING CORPORATION
                                  JUNE 30, 1999
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS (CONTINUED)

prepaid without  penalty.  At June 30, 1999,  approximately  $5,726,000 had been
advanced to Triad III under this loan facility.

Effective  December 30, 1998,  the Company and Triad IV, a limited  partnership,
entered into a Development and Turnkey Services Agreement in connection with the
development  and management of the Company's  planned new Waterford  communities
where Triad IV would own and finance the  construction  of the new  communities.
Triad IV was  organized on December 22, 1998.  The general  partner of Triad IV,
owning 1%, is Triad  Partners IV, Inc. The limited  partners are Triad  Partners
IV, Inc., owning 80%, and the Company, owning 19%.

The  Company  has an option  to  purchase  the  partnership  interests  of Triad
Partners  IV, Inc. in Triad IV for an amount equal to the amount such party paid
for its interest,  plus noncompounded  interest of 12% per annum. The management
agreements with Triad IV also provide the Company with an option to purchase the
communities  developed by Triad IV 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).

Triad IV has commitments for loan facilities  aggregating up to $27,000,000 (and
is currently negotiating for an additional  $23,000,000) to fund its development
activities.

During the fourth  quarter of 1998,  the  Company  agreed to loan Triad IV up to
$10,000,000.  The principal is due December 30, 2003.  The first draw under this
loan facility was made on December 30, 1998.  Interest is due quarterly at 10.5%
per  annum.  This  loan  may be  prepaid  without  penalty.  At June  30,  1999,
approximately $3,425,000 has been advanced to Triad IV under this loan facility.

The  Company  has made no  determination  as to  whether  it will  exercise  its
purchase  options in Triad I, Triad II, Triad III and Triad IV. The Company will
evaluate the possible  exercise of each purchase  option based upon the business
and  financial  factors  which  may  exist  at the  time  those  options  may be
exercised.

YEAR 2000 ISSUE

The Year 2000 Issue is the result of computer  programs  being written using two
digits  rather than four to define the  applicable  year.  Any of the  Company's
computer  programs or  hardware  that have  date-sensitive  software or embedded
chips may recognize the year 2000 as a date other than the Year 2000. This could
result in a system failure or miscalculations causing disruptions of operations,
including,  among other things, a temporary  inability to process  transactions,
send invoices or engage in similar normal business activities.

Based on ongoing  assessments,  the Company has developed a program to modify or
replace  significant  portions of its software and certain  hardware,  which are
generally PC-based systems, so


                                       18

<PAGE>


                        CAPITAL SENIOR LIVING CORPORATION
                                  JUNE 30, 1999
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS (CONTINUED)

that those systems will properly recognize and utilize dates beyond December 31,
1999.  The  Company  has  substantially  completed  software  reprogramming  and
software and hardware  replacement  as of June 30,  1999,  with 100%  completion
targeted  for  December  31,  1999.   The  cost  of  the  completed  and  future
modifications   and   replacement  of  hardware  and  software  will  result  in
expenditures   of   approximately   $100,000.   The  Company  expects  to  spend
approximately   $50,000  in  the  fourth  quarter  to  complete  its  Year  2000
initiative.  All of the Company's  systems have been upgraded with the exception
of its  general  ledger  program.  The  general  ledger  program  is  Year  2000
compliant,  however some of the  reporting  tools used in  conjunction  with the
general ledger will not work properly with the current  version of the Company's
general ledger after  December 31, 1999. As a result of this issue,  the Company
is  currently  in the  process  of  upgrading  its  current  general  ledger and
reporting  software  and expects  this  process to be  completed by December 31,
1999. The Company presently believes that these modifications and replacement of
existing  software  and  certain  hardware  will  mitigate  the Year 2000 Issue.
However,  if such  modifications and replacements are not completed timely,  the
Year 2000 Issue could have a material impact on the operations of the Company.

The  Company has  completed a survey and  required  written  responses  from its
critical service  providers.  Based on the responses from the Company's critical
services  providers,  90 to  95% of  the  respondents  indicate  that  they  are
currently Year 2000 compliant and the remaining  respondents  indicate that they
will be Year 2000 compliant by the end of the year. The Company therefore is not
aware of any  external  critical  service  provider  with a Year 2000 Issue that
would  materially  impact the  Company's  results of  operations,  liquidity  or
capital  resources.  However,  the  Company  has no other  means of  determining
whether or ensuring  that its  critical  service  providers  are or will be Year
2000-ready.  The inability of critical service  providers to complete their Year
2000 resolution process in a timely fashion could materially impact the Company.

The Company has assessed its exposure to operating equipment,  and such exposure
is not  significant  due to the nature of the  Company's  business.  The Company
operates  in a  relatively  low  technology  dependent  industry  and  does  not
anticipate  any  industry  or  Company  specific  Year 2000 risks  beyond  those
discussed above.

Significant Year 2000 problems could result in the Company not having timely the
operating  information  necessary to efficiently manage and monitor its business
activities. This could result disruptions of operations,  including, among other
things, a temporary inability to process  transactions,  send invoices or engage
in similar normal  business  activities.  The Company does not foresee Year 2000
issues effecting the day-to-day  operation of its senior living  communities due
to  their  limited  use of  technology  and the  Company's  evaluation  of their
operating  equipment.  The Company considers the possibility of significant Year
2000 problems based, on the evaluation of our internal  systems and the response
from our critical service providers, to be remote.

Management  of the  Company  believes  it has an  effective  program in place to
resolve the Year 2000


                                       19

<PAGE>


                        CAPITAL SENIOR LIVING CORPORATION
                                  JUNE 30, 1999
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS (CONTINUED)

Issue in a timely manner. As noted above, the Company has completed most but not
all  necessary  phases of its Year 2000  program.  In the event that the Company
does not  complete the current  program or any  additional  phases,  the Company
could incur  disruptions  to its  operations.  In addition,  disruptions  in the
economy  generally  resulting  from  Year  2000  Issues  could  also  materially
adversely  affect the Company.  The Company  could be subject to  litigation  or
computer systems failure.  The amount of potential  liability and cost cannot be
reasonably estimated at this time.

The Company currently has no contingency plans in place in the event it does not
complete all phases of its Year 2000  program.  The Company plans to continue to
monitor  the status of  completion  of its Year 2000  initiatives  to  determine
whether such a plan is necessary.

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.




                                       20

<PAGE>



                        CAPITAL SENIOR LIVING CORPORATION
                                  JUNE 30, 1999

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The  Company's  market  risk has not changed  significantly  from that set forth
under the caption "Quantitative and Qualitative  Disclosures About Market Risk",
in  Item  7A of  Part  II of its  1998  annual  report  on  Form  10-K/A.  Those
disclosures should be read in conjunction with this Form 10-Q/A.




                                       21

<PAGE>



                        CAPITAL SENIOR LIVING CORPORATION
                                  JUNE 30, 1999

PART II.      OTHER INFORMATION

Item 1.       LEGAL PROCEEDINGS

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

The Company 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 (And use of proceeds)

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 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;  (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; (iv) approximately $1,200,000 to repay indebtedness to affiliates;
(v) approximately  $8,246,000 to acquire the four senior living communities from
NHP;  (vi)  approximately  $505,000 of such net  proceeds  to  purchase  land in
Carmichael,  California;  and (vii)  approximately  $22,156,000  advanced to the
Triad  entities.  There has not been a  material  change in the use of  proceeds
described in the Company's prospectus.


                                       22

<PAGE>


                        CAPITAL SENIOR LIVING CORPORATION
                                  JUNE 30, 1999


Item 3.               DEFAULTS UPON SENIOR SECURITIES

                  Not Applicable


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

                  Not Applicable


Item 5.               OTHER INFORMATION

                  Not Applicable

Item 6.               EXHIBITS AND REPORTS ON FORM 8-K

               (A)  Exhibits:

                    *10.1  Amended and Restated Draw Promissory  Note dated June
                           30, 1999 of Triad Senior  Living I, L.P.  in favor of
                           Capital Senior Living Properties, Inc.

                    *10.2  Amended and Restated  Draw  Promissory  Note  (Plano,
                           Texas) dated January 15, 1999 of Triad Senior  Living
                           II, L.P.  in favor  of Capital  Senior Living Proper-
                           ties, Inc.

                    *10.3  Letter  Agreement  dated  July  28,  1999  among  the
                           Company and ILM Senior Living, Inc. and ILM II Senior
                           Living, Inc.

                    *27.1  Financial Data Schedule

               (B)  Reports on Form 8-K

                    None

- --------------------------------------------------------------------------------
*Previously  filed with the Company's  Report on Form 10-Q for the quarter ended
 June 30, 1999, filed with the Securities and Exchange  Commission on August 13,
 1999.




                                       23

<PAGE>


                        CAPITAL SENIOR LIVING CORPORATION
                                  JUNE 30, 1999


Signature

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this Form 10-Q/A to be signed on its behalf by the
undersigned thereunto duly authorized.

Capital Senior Living Corporation
(Registrant)



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

Date:    November 4, 1999


                                       24



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