CAPITAL SENIOR LIVING CORP
10-Q, 2000-11-14
NURSING & PERSONAL CARE FACILITIES
Previous: SFORZA ENTERPRISES INC, 10QSB, EX-27, 2000-11-14
Next: CAPITAL SENIOR LIVING CORP, 10-Q, EX-27, 2000-11-14





                       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 or 1934

For the quarterly period ended September 30, 2000

[ ]      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 November 13, 2000, the Registrant had outstanding 19,717,347 shares of its
Common Stock, $.01 par value.


<PAGE>


<TABLE>
<CAPTION>

                        CAPITAL SENIOR LIVING CORPORATION

                                      INDEX

                                                                                                 Page
                                                                                                 Number
<S>      <C>                                                                                     <C>

Part I.  Financial Information

         Item 1.      Financial Statements

                      Consolidated Balance Sheets -  -
                      September 30, 2000 and December 31, 1999                                   3

                      Consolidated Statements of Income -  -
                      Three and Nine Months Ended September 30, 2000 and 1999                    4

                      Consolidated Statements of Cash Flows  -   -
                      Nine Months Ended September 30, 2000 and 1999                              5

                      Notes to Consolidated Financial Statements                                 6

         Item 2.      Management's Discussion and Analysis of Financial
                      Condition and Results of Operations                                        11

         Item 3.      Quantitative and Qualitative Disclosures About Market Risk                 21

Part II. Other Information

         Item 1.      Legal Proceedings                                                          22

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

Signature
</TABLE>


<PAGE>


PART I.  FINANCIAL INFORMATION

Item 1.           Financial Statements
<TABLE>
<CAPTION>

                        CAPITAL SENIOR LIVING CORPORATION
                           CONSOLIDATED BALANCE SHEETS
                                 (in thousands)



                                                                                            September 30,       December 31,
                                                                                               2000                1999
                                                                                          ----------------     -------------
                                     ASSETS                                                  (Unaudited)         (Audited)
        <S>                                                                                 <C>                <C>

        Current assets:
              Cash and cash equivalents...........................................          $    27,858        $    32,988
              Accounts receivable, net............................................                3,381              3,392
              Accounts receivable from affiliates.................................                4,778              9,055
              Interest receivable.................................................                1,007                834
              Federal and state income taxes receivable...........................                4,269              6,035
              Deferred taxes......................................................                  565                910
              Prepaid expenses and other..........................................                2,517                508
                                                                                            -----------        -----------
                    Total current assets..........................................               44,375             53,722
        Property and equipment, net...............................................              205,189            104,723
        Deferred taxes............................................................                9,213              9,516
        Notes receivable..........................................................                  569                 --
        Notes receivable from affiliates..........................................               38,902             30,596
        Investments in limited partnerships.......................................                9,595              9,123
        Assets held for sale......................................................                7,945              9,549
        Other assets..............................................................                8,577              4,647
                                                                                            -----------       ------------
                    Total assets..................................................          $   324,365       $    221,876
                                                                                            ===========       ============



                       LIABILITIES AND SHAREHOLDERS' EQUITY

    Current liabilities:
          Accounts payable....................................................              $     4,436       $      2,512
          Accrued expenses....................................................                    2,382              2,127
          Current portion of notes payable....................................                    4,537              1,199
          Customer deposits...................................................                    1,044                911
                                                                                            -----------       ------------
          Total current liabilities.....................................                         12,399              6,749
    Deferred income...........................................................                      231                 --
    Deferred income from affiliates...........................................                    2,490              1,785
    Notes payable, net of current portion.....................................                  178,229             58,416
    Line of credit............................................................                    8,353             34,000
    Minority interest in consolidated partnership.............................                    9,257             11,377
    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 September 30, 2000 and December 31, 1999........                        197                197
           Additional paid-in capital..........................................                  91,935             91,935
           Retained earnings...................................................                  21,274             17,417
                                                                                            -----------        -----------
              Total shareholders' equity....................................                    113,406            109,549
                                                                                            -----------        -----------
              Total liabilities and shareholders' equity....................                $   324,365        $   221,876
                                                                                            ===========        ===========


                                               See accompanying notes.

</TABLE>

<PAGE>

<TABLE>
<CAPTION>


                                           CAPITAL SENIOR LIVING CORPORATION
                                           CONSOLIDATED STATEMENTS OF INCOME
                                    (in thousands, except earnings per share data)


                                                               Three Months Ended                Nine Months Ended
                                                                  September 30,                     September 30,
                                                               ------------------                -----------------
                                                             2000                1999          2000             1999
                                                        ---------------  ---------------   ---------------  ----------
                                                          (Unaudited)      (Unaudited)      (Unaudited)      (Unaudited)

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

Revenues:


      Resident and healthcare revenue...........         $    12,955     $     10,304     $     33,220     $     30,816
      Rental and lease income...................               1,032              993            3,054            3,188
      Unaffiliated management services revenue..                 523              641            1,783            1,983
      Affiliated management services revenue....                 285              113              690              341
      Unaffiliated development fees.............                 106              355              476            1,202
      Affiliated development fees...............               1,139            4,154            1,658           10,455
                                                         -----------     ------------     ------------     ------------
          Total revenues........................              16,040           16,560           40,881           47,985

 Expenses:
      Operating expenses........................               7,696            6,270           20,016           18,262
      General and administrative expenses.......               2,571            2,130            6,923            6,486
      Depreciation and amortization.............               1,460            1,143            3,462            3,397
                                                         -----------     ------------     ------------     ------------
          Total expenses........................              11,727            9,543           30,401           28,145
                                                         -----------     ------------     ------------     ------------

Income from operations..........................               4,313            7,017           10,480           19,840

Other income (expense):
  (Loss) gain on sale of assets....................            (653)              760            (350)              760
  Interest income..................................            1,489            1,798            4,322            5,190
  Interest expense.................................          (3,322)          (1,899)          (7,292)          (4,867)
Income before income taxes and minority interest in
   consolidated partnership........................            1,827            7,676            7,160           20,923
Provision for income taxes......................               (655)          (2,793)          (2,360)          (7,781)
                                                         -----------     ------------     ------------     ------------
Income before minority interest in consolidated
      partnership...............................               1,172            4,883            4,800           13,142
Minority interest in consolidated partnership...                (99)            (497)            (943)            (920)
                                                         -----------     ------------     ------------     ------------
Net income......................................         $     1,073     $      4,386     $      3,857     $     12,222
                                                         ===========     ============     ============     ============
Net income per share:
    Basic.......................................         $      0.05     $       0.22     $       0.20     $       0.62
                                                         ============    ============     ============     ============
    Diluted...................................           $      0.05     $       0.22     $       0.20     $       0.62
                                                         ============    ============     ============     ============
    Weighted average shares outstanding - basic               19,717           19,717           19,717           19,717
                                                         ===========     ============     ============     ============
    Weighted average shares outstanding - diluted             19,717           19,871           19,727           19,835
                                                         ===========     ============     ============     ============


                                               See accompanying notes.

</TABLE>

<PAGE>

<TABLE>
<CAPTION>


                                                  CAPITAL SENIOR LIVING CORPORATION
                                                CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                             (in thousands)


                                                                                   Nine Months Ended September 30,
                                                                                   -------------------------------
                                                                                         2000                1999
                                                                                   ---------------    -------------
                                                                                      (Unaudited)        (Unaudited)
    <S>                                                                         <C>                 <C>

    Operating Activities

    Net income..........................................................        $       3,857       $     12,222
    Adjustments to reconcile net income to net
      cash provided by operating activities:
          Depreciation and amortization.................................                3,462              3,397
          Amortization of deferred financing charges....................                  252                474
          Loss (gain) on sale of assets.................................                  350              (760)
          Minority interest in consolidated partnership.................                  943                920
          Deferred tax expense..........................................                  648                303
          Deferred income from affiliates...............................                  705              1,120
          Deferred income...............................................                  231              (110)
          Changes in operating assets and liabilities, net of acquisition:
             Accounts receivable.......................................                   11               (628)
              Accounts receivable from affiliates.......................                4,277            (9,897)
              Interest receivable.......................................                 (173)           (1,144)
              Notes receivable..........................................                 (569)                --
              Prepaid expenses and other................................               (2,009)               226
              Other assets..............................................                 (615)           (1,322)
              Federal and state income taxes............................                1,766            (2,990)
              Accounts payable and accrued expenses.....................                2,179            (1,071)
              Customer deposits.........................................                  133                 29
                                                                                -------------       ------------
    Net cash provided by operating activities...........................               15,448                769
    Investing Activities

    Capital expenditures................................................               (1,845)           (1,607)
    Cash paid for acquisition, net of cash acquired of $2,060...........             (102,014)                --
    Proceeds from the sale of assets....................................                4,504              2,727
    Advances to affiliates..............................................              (11,556)          (25,002)
    (Investments in) distribution from limited partnership..............                 (472)               895
                                                                                -------------       ------------
    Net cash used in investing activities...............................             (111,383)          (22,987)
    Financing Activities

    Proceeds from notes payable and line of credit......................              125,248             56,873
    Repayment of notes payable..........................................              (27,744)          (47,700)
    Distributions to minority partners..................................               (3,063)             (216)
    Deferred loan charges paid..........................................               (3,636)             (686)
                                                                                -------------       ------------
    Net cash provided by financing activities...........................               90,805              8,271
                                                                                -------------       ------------

    Decrease in cash and cash equivalents...............................               (5,130)          (13,947)
    Cash and cash equivalents at beginning of period....................               32,988             35,827
                                                                                -------------       ------------
    Cash and cash equivalents at end of period..........................        $      27,858       $     21,880
                                                                                =============       ============

    Supplemental disclosures:
    Cash paid during the period for:
           Interest.....................................................        $       7,068       $      3,940
                                                                                =============       ============
           Income taxes.................................................        $         354       $     10,473
                                                                                =============       ============


                                               See accompanying notes.
</TABLE>



<PAGE>


                        CAPITAL SENIOR LIVING CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (unaudited)

1.       BASIS OF PRESENTATION

Capital Senior Living Corporation,  a Delaware corporation (the "Company"),  was
incorporated  on October  25,  1996.  The  accompanying  consolidated  financial
statements include the financial statements of Capital Senior Living Corporation
and its subsidiaries and a limited  partnership  owned and controlled by it. All
intercompany balances and transactions have been eliminated in consolidation.

The accompanying  consolidated  balance sheet, as of December 31, 1999, has been
derived from audited  consolidated  financial  statements of the Company for the
year ended  December  31,  1999,  and the  accompanying  unaudited  consolidated
financial  statements,  as of September  30, 2000 and 1999,  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, 1999  included in the  Company's
Annual Report on Form 10-K filed with the Securities and Exchange  Commission on
March 30, 2000.

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 September 30,
2000, results of operations for the three months and nine months ended September
30,  2000 and  1999,  respectively,  and cash  flows for the nine  months  ended
September 30, 2000 and 1999.  The results of  operations  for the three and nine
months ended  September 30, 2000 are not  necessarily  indicative of the results
for the year ending December 31, 2000.

2.       TRANSACTIONS WITH AFFILIATES

The Company has entered into  development  and  management  agreements  with the
partnerships  set out below  (the  "Triad  Entities")  for the  development  and
management of new senior living communities.  The Triad Entities own and finance
the  construction  of the new senior living  communities.  The  communities  are
primarily  Waterford  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
14- to 18-month lease up period. The Company is accounting for these investments
under the  equity  method of  accounting  based on the  provisions  of the Triad
Entities partnership agreements.


<PAGE>


                        CAPITAL SENIOR LIVING CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

The following table sets forth the percentage  ownership the Company has in each
of the Triad Entities,  the capital invested,  information related to loans made
by the Company to each Triad Entity and  information on deferred  income related
to each Triad Entity (dollars in thousands):
<TABLE>
<CAPTION>

                                                        Notes Receivable                        Deferred Income
                                       --------------------------------------------- ---------------------------------
                                                     Balance
                Ownership   Capital    Committed    September               Interest          Development   Management
    Entity      Interest   Investment    Amount     30, 2000     Maturity    Rate    Interest    Fees          Fees
    ------      --------   ----------    ------     --------     --------    ----    --------    ----          ----
 <S>              <C>        <C>         <C>        <C>         <C>          <C>      <C>        <C>          <C>

 Triad Senior
  Living I, L.P.
  (Triad I)       19.0%      $3,000      $    --    $4,513(1)        --       8.0%    $ 251      $ 393        $ 114

 Triad Senior
  Living II,                                                    September
     L.P.         19.0         74        15,000       12,434     25, 2003    10.5       313        245           --
  (Triad II)

 Triad Senior
  Living III,                                                    February
     L.P.         19.0         143       15,000       10,703     8, 2004     10.5       268        456           --
 (Triad III)

 Triad Senior
  Living IV,                                                    December
     L.P.         19.0         143       10,000        6,130     30, 2003    10.5       175        120           --
  (Triad IV)

 Triad Senior
  Living V, L.P.                                                  June 30,
  (Triad V)       10.0         --        10,000        5,088       2004      12.0        58         92           --


 Triad Senior
  Living VI,                                                    October
     L.P.          5.0         --         3,000         34       1, 2004     12.0         6         --           --
  (Triad VI)

<FN>

----------------------------
(1) Pursuant to operating deficit loan obligations.
</FN>

</TABLE>

Each  Triad  Entity  finances  the  development  of new  communities  through  a
combination  of equity  funding,  traditional  construction  loans and permanent
financing with  institutional  lenders secured by first liens on the communities
and unsecured  loans from the Company.  The Company loans may be prepaid without
penalty. The financings from institutional lenders are secured by first liens on
the communities,  are solely the  responsibility of the Triad Entities,  and are
not guaranteed by the Company.  The financing agreements the Triad Entities have
with the institutional lenders also include the assignment to the lenders of the
construction  contracts and the development  and management  agreements with the
Company. The management  agreements contain an obligation of the Company to make
operating deficit loans to the Triad Entities if other funding sources available
to the Triad Entities have been fully  exhausted.  These operating  deficit loan
obligations  include  making  loans  to fund  debt  service  obligations  to the
lenders.

The Company typically receives a development fee of 4% of project costs, as well
as  reimbursement  of expenses and  overhead not to exceed 4% of project  costs.
These  fees are  recorded  over the term of the  development  project on a basis
approximating the percentage of completion method. In addition,  when properties
become operational,  the Company typically receives management fees in an amount
equal to the greater of 5% of gross  revenues or $5,000 per month per community,
and other fees relating to lease up, plus overhead  reimbursement  not to exceed
1% of gross revenue.

The Company has the option to purchase  the  partnership  interests of the other
parties in each of the Triad Entities, except in Triad I, for an amount equal to
the amount  paid for the  partnership  interest  by the other  partners,  plus a
noncompounded  return of 12% per annum. In addition,  each Triad Entity,  except
Triad I, provides the Company with an option to purchase the community developed
by the applicable  partnership  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) of the community.

In December 1999, Triad I completed a recapitalization  in which an affiliate of
Lehman  Brothers  purchased  from a third party 80% of the  limited  partnership
interests  in Triad I. The Company  continues  to own a 19% limited  partnership
interest  in Triad  I. The  Company  has the  option  to  purchase  the  Triad I
communities  prior  to  December  31,  2001  for  an  amount  specified  in  the
partnership agreement, has an option to purchase the partnership interest of the
other  partners for an amount  specified  in the  partnership  agreement  and is
subject to the buy-sell  provisions of the  partnership  agreement.  The Company
will continue to develop and manage the communities in the Triad I partnership.

The  Company has made no  determination  as to whether it will  exercise  any of
these purchase options.

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 following table sets forth the computation of basic and diluted earnings per
share (in thousands, except for per share amounts):
<TABLE>
<CAPTION>

                                                    Three Months Ended                     Nine Months Ended
                                                        September 30,                         September 30,
                                                 ---------------------------             --------------------
                                                    2000              1999               2000             1999
                                                 ---------         ---------          ---------        -------
        <S>                                      <C>               <C>              <C>              <C>

        Net income                               $   1,073         $   4,386        $   3,857        $  12,222
        Weighted average shares outstanding
           -  basic                                 19,717            19,717           19,717           19,717
        Effect of dilutive securities:
           Employee stock options                       --               154               10              118
                                                 ---------         ---------        ---------        ---------
        Weighted average shares outstanding
           -  diluted                               19,717            19,871           19,727           19,835
                                                 =========         =========        =========        =========

        Basic earnings per share                 $    0.05         $    0.22        $    0.20        $    0.62
                                                 =========         =========        =========        =========
        Diluted earnings per share               $    0.05         $    0.22        $    0.20        $    0.62
                                                 =========         =========        =========        =========
</TABLE>

Options to purchase 1.8 million  shares of common  stock at prices  ranging from
$3.63 to $13.50  per share  were not  included  in the  computation  of  diluted
earnings  per share for the three months  ended  September  30, 2000 because the
average daily price of the common stock during the second quarter of fiscal 2000
did not exceed the exercise  price of the  options,  and  therefore,  the effect
would be antidilutive.

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.  The  Company is unable to
estimate the liability related to this claim, if any.

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.       ACQUISITION AND PENDING MERGER

On August 15, 2000,  the Company  completed  its merger with ILM Senior  Living,
Inc.  ("ILM") and the acquisition of the Villa Santa Barbara  property  interest
held by ILM II Senior Living, Inc. ("ILM II"). This transaction  resulted in the
Company acquiring  ownership of eight senior living  communities with a capacity
of approximately  1,300  residents.  The Company had managed the ILM communities
since 1996  pursuant  to a  management  agreement  with ILM.  The  Company  will
continue  to  manage  the five  remaining  ILM II  communities  pursuant  to its
existing management agreement.

The merger was accounted for as a purchase and included total cash consideration
for the eight  communities of approximately  $97.6 million,  consisting of $87.5
million to the ILM  shareholders  and $10.1 million for ILM II's interest in the
Villa Santa Barbara property. The consideration was agreed upon as the result of
arm's-length negotiations between the parties to the merger and with ILM II. The
Company also refinanced  three of its existing  communities in conjunction  with
the merger and repaid  approximately  $25.8  million of a $34.0  million line of
credit  with Bank One  Texas,  N.A.,  as agent,  resulting  in an  amended  loan
facility of up to $9.0 million.  GMAC Commercial Mortgage  Corporation  ("GMAC")
provided  approximately  $102.0  million  and Newman  Financial  Services,  Inc.
provided  approximately  $20.0  million  of  financing  for the  merger  and the
refinancing.  The balance of the merger  consideration and amounts necessary for
the refinancing came from the Company's existing cash resources.  The GMAC loans
are for a five-year term, payable monthly,  bear interest at LIBOR plus a spread
of 240 basis points and are amortized over a twenty-five year period. The Newman
loans are for a two-year term, bear interest at LIBOR plus a spread of 550 basis
points with  interest  due monthly and the  principal  due at the loan  maturity
date. The Company has not completed its analysis of this merger  transaction and
as such the purchase accounting  information  disclosed in this report should be
considered preliminary.  The following unaudited pro forma financial information
combines the results of operations for the Company and ILM as if the acquisition
had taken  place at the  beginning  of  fiscal  1999.  The pro  forma  financial
information  is  presented  for   informational   purposes  only  and  does  not
necessarily  reflect  the  results of  operations  of Capital  which  would have
actually resulted with ILM if the mergers occurred as of the dates indicated, or
future results of operations of Capital.
<TABLE>
<CAPTION>

                                                                     Nine months ended
                                                                         Sept. 30,
                                                                       2000        1999
                                                                     ---------  -------
                   <S>                                             <C>         <C>

                   Net sales                                       $   53,762  $   63,927
                   Net income                                           2,225      10,261
                   Net income per share - basic                    $     0.11  $     0.52
                   Net income per share - diluted                  $     0.11  $     0.52

</TABLE>

As part of the above referenced transaction, the Company amended the partnership
agreement for Triad Senior Living II, L.P.  ("Triad II"), a partnership in which
the Company owns a 19% interest,  in order to allow the pledge as collateral for
the  Newman  loans of such  subsidiary's  loans and  interest  in Triad II.  The
Company  also  purchased  the $0.6  million  loan  held by Fleet  National  Bank
("Fleet")  in which ILM II is the  borrower.  This loan is  secured  by the five
communities owned by ILM II.

The Company is continuing discussions with various financing sources in order to
obtain the capital required to complete the merger with ILM II. In addition, the
Company and ILM II are discussing  modifications  of certain terms of the merger
agreement.  There can, however, be no assurance that such financing sources will
be available on terms  acceptable to the Company.  As previously  announced,  on
April 18, 2000, the Company reduced the merger consideration to the shareholders
of ILM II to $67.6 million.  The $10.1 million paid for ILM II's interest in the
Villa Santa Barbara property is a part of this $67.6 million. The primary assets
of ILM II are five  senior  living  communities  that have been  managed  by the
Company  under a  management  agreement  since 1996.  Under the  amended  merger
agreement,  ILM II will merge  with and into a wholly  owned  subsidiary  of the
Company with the aggregate issued and outstanding  shares of ILM II common stock
receiving  100% of the merger  consideration  in cash.  The merger is subject to
certain other customary conditions including regulatory  approvals.  The Company
filed a Current Report on Form 8-K on May 9, 2000,  with a copy of the amendment
to the amended merger agreement attached thereto.


<PAGE>


                        CAPITAL SENIOR LIVING CORPORATION

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 nine  months  ended  September  30, 2000 and 1999,
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  September 30, 2000, the Company's  revenue was derived as follows:  80.8%
from the operation of nineteen owned senior living communities that are operated
by the Company, including revenue from eight ILM communities acquired during the
quarter;  6.4% from lease rentals for triple net leases of three skilled nursing
communities  and  two  physical   rehabilitation  centers  owned  by  HealthCare
Properties  L.P.  ("HCP");  5.1% from  management  fees arising from  management
services  provided for eight  affiliate  owned  senior  living  communities  and
seventeen  third party owned  senior  living  communities  and 7.8% 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 nine months ended September 30, 2000, the Company's  revenue was derived
as  follows:   81.3%  from  the  operation  of  nineteen   owned  senior  living
communities;  7.5% from lease  rentals  for  triple net leases of three  skilled
nursing communities and two physical  rehabilitation  centers owned by HCP; 6.1%
from  management  fees  arising  from  management  services  provided  for eight
affiliate owned senior living communities and seventeen third party owned senior
living  communities and 5.3% 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.

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.

The  triple  net  leases  extend  through  the year  2000  for two of its  owned
communities  and through the year 2001 for three 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  (unless renewal options are utilized by the lessees),  the
Company may either convert and


<PAGE>


                        CAPITAL SENIOR LIVING CORPORATION
            MANAGEMENT DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                      AND RESULTS OF OPERATIONS (continued)

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 through June
2010 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, including fees related to
lease up,  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
September 30, 2000,  development fees have been earned for services performed on
18 communities under development or expansion for third parties.

Results of Operations

The following table sets forth for the periods indicated, selected statements of
income data in  thousands  of dollars and  expressed  as a  percentage  of total
revenues.

<TABLE>
<CAPTION>

                                               Three Months Ended                        Nine Months Ended
                                                   September 30,                            September 30,
                                            2000                1999                2000                   1999
                                     ------------------  ------------------  ------------------   -------------
                                         $          %        $         %          $         %          $          %
                                     ---------- -------- --------- --------- ---------- --------- ---------- -----------
  <S>                                 <C>          <C>   <C>          <C>      <C>         <C>      <C>         <C>

  Revenues:
       Resident and healthcare        $ 12,955     80.8  $ 10,304      62.2    $33,220      81.3    $30,816      64.2
       revenue...................
       Rental and lease income...        1,032      6.4       993       6.0      3,054       7.5      3,188       6.6
       Unaffiliated management
       service revenue...........          523      3.3       641       3.9      1,783       4.4      1,983       4.1
       Affiliated management
       service revenue...........          285      1.8       113       0.7        690       1.7        341       0.7
       Unaffiliated development            106      0.7       355       2.1        476       1.2      1,202       2.5
       fees......................
       Affiliated development fees       1,139      7.1      4,154     25.1      1,658       4.1     10,455      21.8
                                     ---------  -----    ----      --- ----  ---------  --------  ---------   -------
           Total revenue.........       16,040    100.0    16,560     100.0     40,881     100.0     47,985     100.0

  Expenses:
       Operating expenses........        7,696     48.0     6,270      37.9     20,016      49.0     18,262      38.1
       General and administrative        2,571     16.0     2,130      12.9      6,923      16.9      6,486      13.5
          expenses...............
       Depreciation and
        amortization...........          1,460      9.1     1,143       6.9      3,462       8.5      3,397        7.1
                                        ------     ----     -----      ----     ------      ----     ------      -----
                   Total expenses       11,727     73.1     9,543      57.6     30,401      74.4     28,145      58.7
                                        ------     ----     -----      ----     ------      ----     ------      -----

  Income from operations ........        4,313     26.9     7,017      42.4     10,480      25.6     19,840      41.3

  Other income (expense):
       (Loss) gain on sales of            (653)     (4.1)     760       4.6      (350)     (0.9)        760       1.6
       assets....................
       Interest income...........        1,489      9.3     1,798      10.9      4,322      10.6      5,190      10.8
       Interest expense..........       (3,322)   (20.7)    1,899     (11.5)   (7,292)    (17.8)    (4,867)    (10.1)
                                        ------     ----     -----      ----     ------      ----     ------      -----
  Income before income taxes and
       minority interest in
       consolidated
       partnership...............        1,827     11.4     7,676      46.4      7,160      17.5     20,923      43.6
  Provision for income taxes.....        (655)    (4.1)   (2,793)    (16.9)    (2,360)     (5.8)    (7,781)    (16.2)
                                        ------     ----     -----      ----     ------      ----     ------      -----
  Income before minority interest
  in consolidated partnership....        1,172      7.3     4,883      29.5      4,800      11.7     13,142      27.4
  Minority interest in consolidated
        partnership..............         (99)    (0.6)     (497)     (3.0)      (943)     (2.3)      (920)     (1.9)
                                        ------     ----     -----      ----     ------      ----     ------      -----
  Net income.....................       $1,073      6.7    $4,386      26.5     $3,857       9.4   $ 12,222      25.5
                                        ======     ====    ======      ====     ======      ====   ========      ====

</TABLE>


<PAGE>


Three  Months  Ended  September  30,  2000  Compared to the Three  Months  Ended
September 30, 1999

Revenues.  Total revenues were $16.0 million in the three months ended September
30, 2000  compared to $16.6  million for the three  months ended  September  30,
1999,  representing a decrease of $0.6 million or 3.1%. This decrease in revenue
is primarily the result of a $3.3 million  decrease in  development  fee revenue
offset by a $2.7  million  increase  in resident  and  healthcare  revenue.  The
reduction  in  development   fee  revenue   reflects  the  Company's   strategic
initiatives  aimed at enhancing  cash flows and  discontinuing  the use of joint
ventures for future  development.  During the third quarter of fiscal 2000,  the
Company  received  development  fee  revenue on 14  communities  compared  to 42
communities  in the third  quarter of fiscal 1999.  The increase in resident and
healthcare  revenue  primarily  reflects  revenue  from  the  eight  former  ILM
communities  the Company  acquired  during the third quarter of fiscal 2000. The
decrease  in  unaffiliated  management  services  revenue  reflects  the loss of
management  services  revenue  related  to the  ILM  communities  acquired.  The
increase in affiliated  management  services  revenue  reflects  additional fees
earned from the Triad Entities.

Expenses.  Total expenses were $11.7 million in the third quarter of fiscal 2000
compared to $9.5 million in the third  quarter of fiscal 1999,  representing  an
increase  of $2.2  million or 22.9%.  This  increase  is due to an  increase  in
operating  expenses of $1.4 million,  an increase in general and  administrative
expenses  of $0.4  million  and an increase  in  depreciation  and  amortization
expense of $0.3  million.  These  increases  are  primarily due to operating and
other costs associated with the eight former ILM communities acquired during the
current quarter.

Other income and expense. Other income and expense decreased from a gain of $0.7
million in the third  quarter of fiscal 1999 to a charge of $2.5  million in the
third  quarter of fiscal 2000.  This $3.1  million  reduction is the result of a
$1.4  million  increase  in  interest  expense,  a loss  on the  sale of two HCP
properties in fiscal 2000 of $0.7 million  compared to a gain on sale of one HCP
property for $0.8  million in fiscal 1999 and a reduction in interest  income of
$0.3 million.  The increased  interest  expense is the result of additional debt
outstanding from the financing of the Company's ILM acquisition. Interest income
decreased  primarily  as a result of a decrease in interest  earned from the NHP
notes due to the revaluation of the NHP notes in fiscal 1999.

Provision for income  taxes.  Provision for income taxes in the third quarter of
fiscal  2000 was $0.7  million  or 37.9% of  taxable  income,  compared  to $2.8
million or 38.9% of  taxable  income in the  comparable  quarter  for 1999.  The
effective  tax rates for the  second  quarter of 2000 and 1999  differ  from the
statutory tax rates because of state income taxes and permanent tax differences.

Minority  interest.  Minority  interest  decreased  $0.4 million to $0.1 million
primarily due to losses incurred by HCP on the sale of two properties during the
third  quarter of 2000  compared  to a gain on sale of a property  by HCP in the
third quarter of fiscal 1999.

Net income.  As a result of the foregoing  factors,  net income  decreased  $3.3
million to $1.1  million for the three  months  ended  September  30,  2000,  as
compared to $4.4 million for the three months ended September 30, 1999.

Nine Months Ended September 30, 2000 Compared to the Nine Months Ended September
30, 1999

Revenues.  For the nine months ended  September  30, 2000,  total  revenues were
$40.9 million  compared to $48.0 million for the nine months ended September 30,
1999, representing a decrease of $7.1 million or 14.8%. This decrease in revenue
is primarily the result of a $9.5 million  decrease in  development  fee revenue
offset by a $2.4  million  increase  in resident  and  healthcare  revenue.  The
reduction  in  development   fee  revenue   reflects  the  Company's   strategic
initiatives  aimed at enhancing  cash flows and  discontinuing  the use of joint
ventures  for future  development.  During the first nine months of fiscal 2000,
the Company  received  development fee revenue on 18 communities  compared to 46
communities  in the first  nine  months of fiscal  1999.  During  the first nine
months of fiscal 2000,  resident and healthcare revenue increased  primarily due
to the  acquisition of the eight ILM  communities in the third quarter of fiscal
2000.

Expenses.  Total expenses increased $2.3 million or 8.0% to $30.4 million in the
first nine  months of fiscal 2000  compared  to $28.1  million in the first nine
months of fiscal 1999.  This increase  primarily  results from the operating and
other costs  associated  with the eight former ILM  communities  acquired by the
Company in the third quarter of fiscal 2000.

Other income and expense. Other income and expense decreased to a charge of $3.3
million in the nine months ended  September 30, 2000 from a gain of $1.1 million
in the nine months ended  September  30, 1999.  This decrease of $4.4 million is
primarily due to an increase in interest expense of $2.4 million,  a decrease in
interest  income  of $0.9  million  along  with a net  loss  on  sale  of  three
properties  in fiscal  2000 of $0.4  million  compared to a gain on sale of $0.8
million in fiscal 1999.  Interest expense increased as a result of the financing
of the eight ILM communities acquired by the Company, along with slightly higher
interest rates. Interest income decreased primarily as a result of a decrease in
interest earned on the NHP notes.

Provision for income taxes.  Provision for income taxes in the first nine months
of fiscal  2000 was $2.4  million or 38.0% of taxable  income,  compared to $7.8
million or 38.9% of taxable income in the comparable  period of fiscal 1999. The
effective  tax rates for the  second  quarter of 2000 and 1999  differ  from the
statutory tax rates because of state income taxes and permanent tax differences.

Net income.  As a result of the foregoing  factors,  net income  decreased  $8.3
million to $3.9  million  for the nine  months  ended  September  30,  2000,  as
compared to $12.2 million for the nine months ended September 30, 1999.

Liquidity and Capital Resources

In  addition  to  approximately  $27.9  million of cash  balances  on hand as of
September 30, 2000, the Company's  principal  source of liquidity is expected to
be cash flows from operations. The Company expects its cash and cash equivalents
along with its net income and cash flow from  operations  and proceeds  from the
sale of assets held for sale to be  sufficient  to fund its  short-term  working
capital requirements.  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 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 $15.4 million and
$0.8 million in the first nine months of fiscal 2000 and 1999, respectively.  In
the first  nine  months of  fiscal  2000,  the net cash  provided  by  operating
activities was primarily  derived from net income of $3.9 million,  net non-cash
charges of $6.6  million,  a decrease in accounts and income tax  receivable  of
$6.0  million and an increase in accounts  payable and accrued  expenses of $2.2
million,  offset by an increase  in prepaid  expenses  of $2.0  million,  and an
increase in notes receivable and other assets of $1.2 million. In the first nine
months of fiscal 1999, cash from operating activities was primarily derived from
net income of $12.2 million along with non-cash charges of $5.3 million,  offset
by increases in accounts and interest  receivable of $11.7 million,  an increase
in other  assets of $1.3  million,  a decrease in federal and state income taxes
payable of $3.0 million and a decrease in accounts  payable and accrued expenses
of $1.1 million.

The  Company had net cash used in  investing  activities  of $111.4  million and
$23.0 million in the first nine months of fiscal 2000 and 1999, respectively. In
the first nine months of fiscal 2000,  the  Company's net cash used in investing
activities  was  primarily  the result of cash paid for the  acquisition  of the
eight ILM communities of $102.0 million,  net of cash acquired,  advances to the
Triad  Entities  of $11.6  million,  capital  expenditures  of $1.8  million and
investments in limited partnerships of $0.5 million, offset by the proceeds from
the sale of three of the HCP  properties in the amount of $4.5  million.  In the
first nine  months of fiscal  1999,  the  Company's  net cash used in  investing
activities  was primarily  from advances to the Triad  Entities of $25.0 million
and capital  expenditures of $1.6 million,  offset by the proceeds from the sale
of  one  community  in  the  amount  of  $2.7  million  and  distributions  from
partnerships of $0.9 million.

The Company had net cash  provided by financing  activities  of $90.8 million in
first nine months of fiscal  2000,  compared to net cash  provided by  financing
activities  of $8.3 million in the  comparable  period of fiscal  1999.  For the
first nine months of fiscal 2000, net cash provided by financing  activities was
primarily the result of increases in notes  payable,  net of note  payments,  of
$97.5  million  which  primarily  resulted  from the  financing of the Company's
acquisition  of eight  ILM  communities  offset  by  distributions  to  minority
partners of $3.1 million and deferred loan charges paid of $3.6 million. For the
first nine months of fiscal 1999, net cash provided by financing  activities was
the result of increases in notes payable, net of note payments,  of $9.1 million
offset by distributions  to minority  partners and deferred loan charges paid of
$0.9 million.

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 HCP's owned communities that are leased
to third  parties  depend on the  ability  of the  lessee to make  timely  lease
payments.  Four of these  properties  had been  leased  until  the year  2001 to
HealthSouth  Rehabilitation Corp.  ("HealthSouth"),  which provides acute spinal
injury  intermediate care at the property,  which is still operating.  In August
1999,  HealthSouth agreed to transfer control of two of these communities,  both
of which had been closed since 1997, to HCP.  HealthSouth  agreed,  however,  to
continue  making its full lease  payments to HCP. In the third quarter of fiscal
1999, the main campus of one property was sold for $2.7 million,  resulting in a
gain from sale of approximately $0.8 million.  Two small facilities not adjacent
to the main campus and the other  community  were marketed for sale.  During the
first  quarter  of  fiscal  2000,  HCP sold the  third of these  communities  to
HealthSouth for $2.3 million, resulting in a gain of approximately $0.3 million.
During the Company's third fiscal quarter the Company sold one community and one
of the small facilities  owned by HCP for $2.2 million,  resulting in a combined
net loss on sale of $0.7 million.  While HealthSouth has shut down its remaining
property,  effective April 1, 2000, it continues to make full lease payments for
all four properties. Except for three participation payments owed by one lessee,
HCP's other lessees are current in their lease obligations. However, two lessees
and their parent  companies  have filed for Chapter 11  bankruptcy in the United
States  Bankruptcy  Court for the  district  of  Delaware.  At this time,  it is
uncertain  if  bankruptcy  protection  would  disrupt  future  payments of lease
obligations.  Following  termination of these leases, unless otherwise extended,
the Company will either convert and operate the  communities as assisted  living
and Alzheimer's  care  communities,  attempt to sell the communities or evaluate
other alternatives. HCP currently operates one of its communities.

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 14 to 18-month lease up period.

The Company has entered into  development  and  management  agreements  with the
Triad  Entities  for  the  development  and  management  of  new  senior  living
communities. The Triad Entities will own and finance the construction of the new
communities.  These communities are primarily Waterford communities. The Company
typically  receives  a  development  fee of 4% of  project  costs,  as  well  as
reimbursement  of expenses and overhead  not to exceed 4% of project  costs.  In
addition, when the properties become operational, the Company typically receives
management  fees in an amount  equal to the  greater of 5% of gross  revenues or
$5,000 per month per  community,  other fees relating to lease up, plus overhead
reimbursement not to exceed 1% of gross revenue.

The Company holds 5% to 19% limited  partnership  interests in each of the Triad
Entities.  The Company has the option to purchase the  partnership  interests of
the other parties in the Triad Entities, except for Triad I, for an amount equal
to the amount paid for the partnership  interest by the other  partners,  plus a
noncompounded  return of 12% per annum. In addition,  each Triad Entity,  except
Triad I, provides the Company with an option to purchase the community developed
by the applicable  partnership  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) of the community.

In December 1999, Triad I completed a recapitalization  in which an affiliate of
Lehman  Brothers  purchased  from a third party 80% of the  limited  partnership
interests  in Triad I. The Company  continues  to own a 19% limited  partnership
interest  in Triad  I. The  Company  has the  option  to  purchase  the  Triad I
communities  prior  to  December  31,  2001  for  an  amount  specified  in  the
partnership agreement, has an option to purchase the partnership interest of the
other  partners for an amount  specified  in the  partnership  agreement  and is
subject to the buy-sell  provisions of the  partnership  agreement.  The Company
will continue to develop and manage the communities in the Triad I partnership.

The  Company has made no  determination  as to whether it will  exercise  any of
these purchase options.  The Company will evaluate the possible exercise of each
purchase  option based on the business and  financial  factors that may exist at
the time these options may be exercised.

Each  Triad  Entity  finances  the  development  of new  communities  through  a
combination  of equity  funding,  traditional  construction  loans and permanent
financing with  institutional  lenders secured by first liens on the communities
and unsecured  loans from the Company.  The Company loans may be prepaid without
penalty. The financings from institutional lenders are secured by first liens on
the communities, are solely the responsibility of the Triad Entities and are not
guaranteed by the Company. The financing agreements the Triad Entities have with
the  institutional  lenders  also include the  assignment  to the lenders of the
construction  contracts and the development  and management  agreements with the
Company. The management  agreements contain an obligation of the Company to make
operating deficit loans to the Triad Entities if other funding sources available
to the Triad Entities have been fully  exhausted.  These operating  deficit loan
obligations  include  making  loans  to fund  debt  service  obligations  to the
lenders.


<PAGE>



The chart below sets forth  information  about  Company  loans made to the Triad
Entities  and  financings  from  institutional  lenders  obtained  by the  Triad
Entities (dollars in thousands):
<TABLE>
<CAPTION>

                                Notes Receivable                              Construction Loan Facilities
                  ---------------------------------------------------  ----------------------------------------------
                                 Balance
                  Committed     Sept. 30,                    Interest
    Entity          Amount         2000         Maturity      Rate     Amount           Type             Lender
    ------          ------         ----         --------      ----     ------           ----             ------
<S>                <C>          <C>           <C>             <C>     <C>          <C>                <C>

Triad Senior
 Living I, L.P.                                                       $50,000      construction,      Bank One GMAC
   (Triad I)       $   --       $ 4,513(1)         --         8.0%    $50,000         take-out


 Triad Senior
 Living II, L.P.                              September 25,                         construction,           Key
  (Triad II)       $15,000       $12,434          2003        10.5%   $26,800        mini-perm            Bank


 Triad Senior
  Living III,                                 February 8,                          construction,        Guaranty
     L.P.          $15,000       $10,703          2004        10.5%   $56,300        mini-perm           Federal
  (Triad III)

Triad Senior
 Living IV, L.P.                               December 30,                         construction,         Compass
  (Triad IV)       $10,000       $ 6,130          2003        10.5%   $18,600        mini-perm            Bank

Triad Senior
 Living V, L.P.                                                                     construction,         Bank of
   (Triad V)       $10,000       $ 5,088     June 30, 2004    12.0%   $27,000        mini-perm           America

Triad Senior
 Living VI, L.P.                                October 1,
  (Triad VI)        $ 3,000        $ 34           2004        12.0%   $  --              --                --

</TABLE>

(1) Pursuant to operating deficit loan obligations.


ACQUISITION AND PENDING MERGER

On August 15, 2000,  the Company  completed  its merger with ILM Senior  Living,
Inc.  ("ILM") and the acquisition of the Villa Santa Barbara  property  interest
held by ILM II Senior Living, Inc. ("ILM II"). This transaction  resulted in the
Company acquiring  ownership of eight senior living  communities with a capacity
of approximately  1,300  residents.  The Company had managed the ILM communities
since 1996  pursuant  to a  management  agreement  with ILM.  The  Company  will
continue  to  manage  the five  remaining  ILM II  communities  pursuant  to its
existing management agreement.

The merger was accounted for as a purchase and included total cash consideration
for the eight  communities of approximately  $97.6 million,  consisting of $87.5
million to the ILM  shareholders  and $10.1 million for ILM II's interest in the
Villa Santa Barbara property. The consideration was agreed upon as the result of
arm's-length negotiations between the parties to the merger and with ILM II. The
Company also refinanced  three of its existing  communities in conjunction  with
the merger and repaid  approximately  $25.8  million of a $34.0  million line of
credit  with Bank One  Texas,  N.A.,  as agent,  resulting  in an  amended  loan
facility of up to $9.0 million.  GMAC Commercial Mortgage  Corporation  ("GMAC")
provided  approximately  $102.0  million  and Newman  Financial  Services,  Inc.
provided  approximately  $20.0  million  of  financing  for the  merger  and the
refinancing.  The balance of the merger  consideration and amounts necessary for
the refinancing came from the Company's existing cash resources.  The GMAC loans
are for a five-year term, payable monthly,  bear interest at LIBOR plus a spread
of 240 basis points and are amortized over a twenty-five year period. The Newman
loans are for a two-year term, bear interest at LIBOR plus a spread of 550 basis
points with  interest  due monthly and the  principal  due at the loan  maturity
date. The Company has not completed its analysis of this merger  transaction and
as such the purchase accounting  information  disclosed in this report should be
considered preliminary.

As part of the above referenced transaction, the Company amended the partnership
agreement for Triad Senior Living II, L.P.  ("Triad II"), a partnership in which
the Company owns a 19% interest,  in order to allow the pledge as collateral for
the  Newman  loans of such  subsidiary's  loans and  interest  in Triad II.  The
Company  also  purchased  the $0.6  million  loan  held by Fleet  National  Bank
("Fleet")  in which ILM II is the  borrower.  This loan is  secured  by the five
communities owned by ILM II.

The Company is continuing discussions with various financing sources in order to
obtain the capital required to complete the merger with ILM II. In addition, the
Company and ILM II are  discussing  the  modifications  of certain  terms of the
merger  agreement.  There can,  however,  be no  assurance  that such  financing
sources will be  available on terms  acceptable  to the Company.  As  previously
announced,  on April 18, 2000, the Company reduced the merger  consideration  to
the shareholders of ILM II to $67.6 million. The $10.1 million paid for ILM II's
interest in the Villa Santa  Barbara  property is a part of this $67.6  million.
The primary assets of ILM II are five senior living  communities  that have been
managed by the  Company  under a  management  agreement  since  1996.  Under the
amended merger agreement,  ILM II will merge with and into a wholly owned direct
subsidiary of the Company with the aggregate  issued and  outstanding  shares of
ILM II common stock  receiving  100% of the merger  consideration  in cash.  The
merger is subject to certain other  customary  conditions  including  regulatory
approvals. The Company a Current Report on filed Form 8-K on May 9, 2000, with a
copy of the amendment to the amended merger agreement attached thereto.

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.


<PAGE>


                        CAPITAL SENIOR LIVING CORPORATION

Item 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

The Company's  primary  market risk is exposure to changes in interest  rates on
debt  instruments.  As of September  30, 2000 the Company had $191.1  million in
outstanding  debt comprised of various fixed and variable rate debt  instruments
of $60.9 million and $130.2 million, respectively.

Changes in interest  rates would affect the fair market  value of the  Company's
fixed  rate debt  instruments  but  would  not have an  impact on the  Company's
earnings or cash flows. Fluctuations in interest rates on the Company's variable
rate debt  instruments,  which are tied to either  the LIBOR or the prime  rate,
would affect the Company's earnings and cash flows but would not affect the fair
market  value of the variable  rate debt.  For each  percentage  point change in
interest  rates  the  Company's   annual  interest  expense  would  increase  by
approximately $1.3 million based on its current  outstanding  variable debt. The
Company is  planning  to convert a portion of its  variable  rate loans to fixed
rate debt during fiscal 2001.


<PAGE>


                        CAPITAL SENIOR LIVING CORPORATION
                          OTHER INFORMATION (continued)
                               OTHER INFORMNATION

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 is unable to
estimate the liability related to this claim, if any.

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)

                  Not Applicable

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


<PAGE>


Item 6.       EXHIBITS AND REPORTS ON FORM 8-K

                  (A)      Exhibits:

                                    27.1Financial Data Schedule

                  (B)      Reports on Form 8-K

(i)                                 The  Registrant  filed a report on Form 8-K,
                                    dated   August   30,   2000  to  report  the
                                    completion  of  the  merger  of  ILM  Senior
                                    Living,  Inc.  with and into Capital  Senior
                                    Living ILM-A,  Inc.  pursuant to the Amended
                                    and Restated  Agreement  and Plan of Merger,
                                    dated as of October 19, 1999,  as amended by
                                    and among the Company and ILM.

(ii)                                The Registrant filed a report on Form 8-K/A,
                                    dated   October  30,  2000  to  provide  the
                                    financial  data related to the  consummation
                                    of the  merger of ILM  Senior  Living,  Inc.
                                    with and into Capital  Senior  Living ILM-A,
                                    Inc.  pursuant to the  Amended and  Restated
                                    Agreement  and Plan of  Merger,  dated as of
                                    October  19,  1999,  as amended by and among
                                    the Company and ILM.

(iii)                               The  Registrant  filed  an  amendment  to  a
                                    report  on Form  8-K/A,  dated  November  9,
                                    2000,  to amend  certain items of disclosure
                                    contained in the financial  statements,  and
                                    the  notes  thereto,  in a  report  on  Form
                                    8-K/A, dated October 30, 2000.


<PAGE>



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

Date:    November 13, 2000



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