Exhibit 99.4

One Lantern Senior

Living Inc and Subsidiaries

Condensed Consolidated Financial Statements as of

and for the Nine Months Ended September 30, 2010

and 2009 (unaudited)


 

ONE LANTERN SENIOR LIVING INC AND SUBSIDIARIES

TABLE OF CONTENTS

 

 

     Page  

CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited):

  

Statements of Operations

     1   

Balance Sheets as of September 30, 2010 and December 31, 2009

     2-3   

Statements of Equity

     4   

Statements of Cash Flows

     5–6   

Notes to Condensed Consolidated Financial Statements

     7–11   


 

ONE LANTERN SENIOR LIVING INC AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2010 AND 2009 (unaudited)

(In thousands)

 

 

     September 30,     September 30,  
     2010     2009  

REVENUES:

    

Assisted and independent living revenues

   $ 123,149      $ 114,634   

Management fees and other revenues

     577        125   
                

Total operating revenues

     123,726        114,759   
                

OPERATING EXPENSES:

    

Managed facility reimbursed expenses

     46,700        44,914   

Assisted and independent living operating expenses

     29,006        28,778   

General and administrative expenses

     498        1,113   

Depreciation and amortization

     17,040        24,668   

Management fees

     6,822        6,045   

Loss on disposition of assets — net

     1,972        1,828   

Development expenses

     981        85   

Community rent expense

     126        110   

Integration-related expenses

     —          702   
                

Total operating expenses

     103,145        108,243   
                

OPERATING INCOME

     20,581        6,516   

OTHER INCOME (EXPENSE):

    

Interest expense

     (35,267     (36,311

(Loss) gain on derivative instruments

     (5,834     25,663   

Interest income

     66        201   

Loss on debt extinguishment

     —          (115

Equity earnings (loss) in joint ventures

     75        (41

Other — net

     (25     (13
                

LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

     (20,404     (4,100

INCOME TAX EXPENSE

     —          —     
                

LOSS FROM CONTINUING OPERATIONS

     (20,404     (4,100

GAIN FROM DISCONTINUED OPERATIONS

     —          4,421   
                

NET (LOSS) INCOME

     (20,404     321   

LOSS (INCOME) ATTRIBUTABLE TO NONCONTROLLING INTEREST

     2,962        (3,270
                

NET LOSS ATTRIBUTABLE TO ONE LANTERN SENIOR LIVING INC

   $ (17,442   $ (2,949
                

SUMMARY OF LOSS ATTRIBUTABLE TO ONE LANTERN SENIOR LIVING INC:

    

Loss from continuing operations

   $ (17,442   $ (6,136

Gain from discontinued operations

     —          3,187   
                

NET LOSS ATTRIBUTABLE TO ONE LANTERN SENIOR LIVING INC

   $ (17,442   $ (2,949
                

See notes to condensed consolidated financial statements.

 

- 1 -


 

ONE LANTERN SENIOR LIVING INC AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

SEPTEMBER 30, 2010 AND DECEMBER 31, 2009 (unaudited)

(In thousands, except share amounts)

 

 

     September 30,      December 31,  
     2010      2009  

ASSETS(1)

     

CURRENT ASSETS:

     

Cash and cash equivalents

   $ 21,085       $ 31,437   

Restricted cash — current

     7,011         5,538   

Resident accounts receivable — net

     1,255         1,364   

Due from affiliates

     166         201   

Other current assets

     5,350         3,113   
                 

Total current assets

     34,867         41,653   

PROPERTY AND EQUIPMENT — Net

     716,539         714,485   

INTANGIBLE ASSETS — Net

     4,789         5,910   

DEFERRED FINANCING COSTS — Net

     4,343         5,273   

INVESTMENT IN JOINT VENTURE

     1,288         1,214   

RESTRICTED CASH AND OTHER NONCURRENT ASSETS

     30,996         39,417   
                 

TOTAL

   $ 792,822       $ 807,952   
                 

 

(Continued)

 

- 2 -


ONE LANTERN SENIOR LIVING INC AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

SEPTEMBER 30, 2010 AND DECEMBER 31, 2009 (unaudited)

(In thousands, except share amounts)

 

 

     September 30,     December 31,  
     2010     2009  

LIABILITIES AND EQUITY(2)

    

CURRENT LIABILITIES:

    

Accounts payable

   $ 1,895      $ 2,081   

Accrued liabilities

     23,964        16,348   

Due to affiliates

     3,633        7,517   

Capital lease obligations due within one year

     4        8   

Long-term debt due within one year

     5,897        3,713   

Bonds payable due within one year

     545        530   
                

Total current liabilities

     35,938        30,197   

CAPITAL LEASE OBLIGATIONS

     143,132        142,143   

LONG-TERM DEBT

     354,363        353,906   

BONDS PAYABLE

     147,239        146,750   

OTHER LONG-TERM LIABILITIES

     17,583        19,985   
                

Total liabilities

     698,255        692,981   
                

COMMITMENTS AND CONTINGENCIES

     —          —     

EQUITY:

    

Common stock, $.01 par value — 100 shares authorized, issued, and outstanding

     —          —     

Paid-in-capital

     188,429        188,429   

Accumulated deficit

     (131,595     (114,153
                

Equity attributable to One Lantern Senior Living Inc

     56,834        74,276   

Noncontrolling interest in majority owned entities

     37,733        40,695   
                

Total equity

     94,567        114,971   
                

TOTAL

   $ 792,822      $ 807,952   
                

(Concluded)

 

(1) The following represent assets of consolidated Variable Interest Entities (“VIEs”) as of September 30, 2010 which can only be used to settle obligations of the VIEs: Cash and cash equivalents - $1.6 million, Restricted cash - current - $0.8 million, Resident accounts receivable - $0.3 million, Other current assets - $0.4 million, Property and equipment $18.2 million, Restricted cash and other noncurrent assets - $1.1 million.
(2) The following represents liabilities of VIEs as of September 30, 2010 for which the creditors do not have recourse to the general liability of the Company: Accounts payable - $0.4 million, Accrued liabilities - $5.5 million, Due to affiliates - $0.4 million, Long-term debt (current and noncurrent) - $9.5 million, Other long-term liabilities - $0.5 million.

See notes to condensed consolidated financial statements.

 

- 3 -


 

ONE LANTERN SENIOR LIVING INC AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF EQUITY

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2010 AND 2009 (unaudited)

(In thousands, except share amounts)

 

 

     Common                                   
     Stock             Paid-In      Accumulated     Noncontrolling     Total  
     Shares      Amount      Capital      Deficit     Interest     Equity  

BALANCE — January 1, 2009

     100       $ —         $ 148,079       $ (99,016   $ 18,306      $ 67,369   

Equity contributions

     —           —           40,300         —          22,060        62,360   

Net (loss) income

     —           —           —           (2,949     3,270        321   
                                                   

BALANCE — September 30, 2009

     100       $ —         $ 188,379       $ (101,965   $ 43,636      $ 130,050   
                                                   

BALANCE — January 1, 2010

     100       $ —         $ 188,429       $ (114,153   $ 40,695      $ 114,971   

Net loss

     —           —           —           (17,442     (2,962     (20,404
                                                   

BALANCE — September 30, 2010

     100       $ —         $ 188,429       $ (131,595   $ 37,733      $ 94,567   
                                                   

 

- 4 -


 

ONE LANTERN SENIOR LIVING INC AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2010 AND 2009 (unaudited)

(In thousands)

 

 

     September 30,     September 30,  
     2010     2009  

CASH FLOWS FROM OPERATING ACTIVITIES OF CONTINUING OPERATIONS:

    

Loss from continuing operations

   $ (20,404   $ (4,100

Adjustments to reconcile loss from continuing operations to net cash provided by operating activities of continuing operations:

    

Depreciation and amortization

     17,040        24,668   

Loss (gain) on derivative instruments

     5,834        (25,663

Noncash interest expense

     3,639        3,196   

Loss on disposition of assets — net

     1,972        1,828   

Deferred financing costs amortization

     801        1,256   

(Earnings) loss from joint venture — net of distributions

     (75     41   

Provision for doubtful accounts

     34        331   

Loss on debt extinguishment

     —          115   

Change in operating assets and liabilities:

    

Resident accounts receivable

     75        28   

Other current assets

     (2,202     (916

Accounts payable and other liabilities

     239        1,366   
                

Net cash provided by operating activities

     6,953        2,150   
                

CASH FLOWS FROM INVESTING ACTIVITIES OF CONTINUING OPERATIONS:

    

Purchase of property and equipment

     (18,108     (10,825

Change in restricted cash

     (788     (7,385

Proceeds from disposal of property and equipment

     19        9   

Acquisitions — net of cash received

     —          (27,217
                

Net cash used in investing activities

     (18,877     (45,418
                

 

(Continued)

 

- 5 -


ONE LANTERN SENIOR LIVING INC AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2010 AND 2009 (unaudited)

(In thousands)

 

 

     September 30,     September 30,  
     2010     2009  

CASH FLOWS FROM FINANCING ACTIVITIES OF CONTINUING OPERATIONS:

    

Issuance of long-term debt

     5,128        71,092   

Repayment of long-term debt, bonds payable, and capital lease obligations

     (3,511     (91,066

Fees related to issuance of long-term debt

     (45     (2,268

Equity contribution

     —          40,300   

Noncontrolling interest equity contribution

     —          22,060   

Other

     —          (215
                

Net cash provided by financing activities

     1,572        39,903   

NET CASH USED IN CONTINUING OPERATIONS

     (10,352     (3,365

NET CASH USED IN DISCONTINUED OPERATIONS:

    

Net cash used in operating activities

     —          (995

Net cash provided by investing activities

     —          606   
                

CHANGE IN CASH AND CASH EQUIVALENTS

     (10,352     (3,754

CASH AND CASH EQUIVALENTS — Beginning of period

     31,437        29,358   
                

CASH AND CASH EQUIVALENTS — End of period

   $ 21,085      $ 25,604   
                

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:

    

Cash paid during the year for interest payments

   $ 29,911      $ 30,869   
                

Purchase of property and equipment included in accrued liabilities

   $ 4,275      $ 1,527   
                

Noncash increase (decrease) to property and equipment and capital lease obligations due to purchase option price adjustment and lease modification

   $ 469      $ (30,482
                

 

See notes to condensed consolidated financial statements.    (Concluded)

 

- 6 -


 

ONE LANTERN SENIOR LIVING INC AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

AS OF AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2010 AND 2009 (unaudited)

 

 

1. THE COMPANY AND BACKGROUND

Organization — One Lantern Senior Living Inc (“OLSL INC”) and subsidiaries (the “Company”) is a wholly owned subsidiary of Lazard Senior Housing Partners LP (“LSHP”), a real estate opportunity fund formed for the purpose of making debt and/or equity investments in senior housing assets located in the United States.

Background — As of September 30, 2010, the Company owned, operated, or managed 31 communities located in the Northeastern United States with a total of 3,097 units. Of the 31 communities, 16 were owned by the Company, 11 were operated by the Company pursuant to lease agreements, and two were managed by the Company on behalf of third parties. The Company also manages two communities in which it has a partial equity interest.

The Company owns a 72.09% interest in SG Senior Living LLC (“SGSL LLC”) as the managing member and LSHP Coinvestment Partnership I LP (“Coinvestment Partnership”) indirectly holds the remaining 27.91% membership interest. As of September 30, 2010, SGSL LLC owned and operated 12 properties.

Each of the 31 communities is managed by Atria Senior Living Group, Inc., a related entity, via various management and sub-management agreements.

 

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation — The accompanying condensed consolidated financial statements include the Company’s majority-owned subsidiaries and all variable interest entities where the Company is considered the primary beneficiary. Intercompany transactions have been eliminated. Investments in entities not controlled by ownership or contractual obligations are accounted for under the equity method.

In the opinion of management, these financial statements include all adjustments necessary to present fairly the financial position, results of operations, and cash flows of the Company as of September 30, 2010, and for all periods presented. Those adjustments are of a normal and recurring nature.

Certain information and footnote disclosures normally included in annual financial statements prepared in accordance with U.S. generally accepted accounting principles have been condensed or omitted. The Company believes that the disclosures included are adequate and provide a fair presentation of interim period results. Interim financial statements are not necessarily indicative of the financial position or operating results for an entire year. It is suggested that these interim financial statements be read in conjunction with the audited financial statements and the notes thereto for the fiscal year ended December 31, 2009.

 

- 7 -


 

Recently Issued Accounting Standards — In June 2009, the FASB issued guidance under ASC Topic 810 (previously SFAS No. 167, Amendments to FASB Interpretation No. 46(R)), which amended the consolidation guidance for variable interest entities (“VIE”). The new guidance requires a company to perform an analysis to determine whether its variable interest gives it a controlling financial interest in a VIE. The amendment, which requires ongoing reassessments, redefines the primary beneficiary as the party that (1) has the power to direct the activities of a VIE that most significantly impact the entity’s economic performance and (2) has the obligation to absorb losses of the entity that could potentially be significant to the VIE or the right to receive benefits from the entity that could potentially be significant to the VIE. The guidance includes enhanced disclosures about a company’s involvement in a VIE and eliminates the exemption for qualifying special purpose entities. The Company adopted this guidance as of January 1, 2010. Other than the required disclosures, the adoption of this guidance did not have a material impact on the Company’s financial position, results of operations, and cash flows as of and for the nine months ended September 30, 2010.

In January 2010, the FASB issued guidance under ASC Topic 820, Improving Disclosure about Fair Value Measurements, which requires additional disclosures to recurring and non-recurring fair value measurements. A reporting entity is to disclose significant transfers in and out of Level 1 and Level 2, and describe the reason for those transfers. Additionally, an entity is to present separately, on a gross basis, information about purchases, sales, issuances, and settlements pertaining to the activity in Level 3. The guidance also clarifies the level of disaggregation and disclosures about input and valuation techniques used to determine Level 2 and Level 3 measurements. The ASC Topic 820 update is effective for reporting periods beginning after December 15, 2009 (except for the requirement to separately disclose purchases, sales, issuances and settlements relating to Level 3 measurements, which becomes effective for fiscal periods beginning after December 15, 2010). The adoption of this guidance did not have a material impact on the Company’s financial position, results of operations, or cash flows as of and for the nine months ended September 30, 2010.

 

3. LEASES

In March 2010, the Company amended a lease agreement and exercised its purchase option for two of its communities. The original purchase option prices were based on the landlord’s investment amounts plus increases in the consumer price index occurring after the landlord’s investment. The amendment altered the purchase option to a fixed amount of $26.8 million with a closing date between 2013 and 2020. The lease also encompassed an additional community which had a purchase option equal to the fair market value minus 50% of the amount by which such fair market value exceeded $5.0 million. The amendment altered the purchase option to a fixed amount of $10.2 million which is exercisable in 2012.

As of September 30, 2010, the Company failed to comply with its current ratio requirement under a lease agreement. The noncompliance was primarily a result of a $7.7 million loan being reclassified to current liabilities based on its September 2011 maturity date. The Company has received a waiver of this lease covenant violation from the lessor and has subsequently extended the maturity of the loan until September 2012. The balance of the lease obligation as of September 30, 2010 is $108.9 million. The $7.7 million loan has been reclassified to long-term debt on the condensed consolidated financial statements.

 

4. FINANCIAL INSTRUMENTS

The Company is a party to multiple total return interest rate swap agreements which effectively convert fixed rate Bonds Payable to variable rate obligations. The Company is also a party to two interest rate cap agreements.

The Company entered into the total return interest rate swap agreements with notional amounts of $172.1 million and $172.2 million, respectively, as of September 30, 2010 and December 31, 2009, in order to mitigate the fair value risk associated with the underlying debt. The Company entered into the interest rate cap agreements in order to mitigate interest rate risk. Under ASC Topic 815, Derivatives and Hedging, however, the Company did not qualify for hedge accounting. The fair values of the derivatives are recorded in other noncurrent assets and other long-term liabilities. Gains and losses associated with the derivatives are recorded in gain (loss) on derivative instruments.

 

- 8 -


 

ASC Topic 820 defines fair value, provides a framework for measuring fair value, and expands disclosures required for fair value measurements. This guidance defines a fair value hierarchy that prioritizes observable and unobservable inputs used to measure fair value into three broad levels. These levels, in order of highest to lowest priority, are described below:

Level 1 — Quoted prices (unadjusted) in active markets that are accessible at the measurement date for identical assets or liabilities.

Level 2 — Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

Level 3 — Unobservable inputs that are supported by little or no market activity and are significant to the fair value of the assets or liabilities. Level 3 includes values determined using pricing models, discounted cash flow methodologies, or similar techniques reflecting the Company’s own assumptions.

The following methods and assumptions were used in estimating fair value disclosures for financial instruments:

Interest Rate Caps — The fair value is determined with the assistance of a third party using forward yield curves and other relevant information generated by market transactions involving comparable instruments.

Interest Rate Swaps — The fair value is derived using hypothetical market transactions involving comparable instruments as well as alternative financing rates derived from market based financing rates, forward yield curves, discount rates, and the Company’s own credit risk.

The effect of derivative instruments on the condensed consolidated statements of operations as of September 30, 2010 and 2009, is as follows (in thousands):

 

     Amount of (Loss) Gain  
     Recognized in Income  
     2010     2009  

Interest rate swap agreements

   $ (5,630   $ 25,663   

Interest rate cap agreements

     (204     —     
                

Total

   $ (5,834   $ 25,663   
                

 

- 9 -


 

The fair value of financial instruments as of September 30, 2010 and December 31, 2009, is as follows (in thousands):

 

     Carrying Amount at      Fair Value  
     September 30, 2010      Level 1      Level 2      Level 3  

Interest rate swap agreements

   $ 4,397       $         $ 4,397       $     

Interest rate cap agreements

     11            11      
                                   

Total assets

   $ 4,408       $         $ 4,408       $     
                                   

Interest rate swap agreements

   $ 6,036       $         $ 6,036       $     
                                   

Total liabilities

   $ 6,036       $         $ 6,036       $     
                                   
     Carrying Amount at      Fair Value  
     December 31, 2009      Level 1      Level 2      Level 3  

Interest rate swap agreements

   $ 8,800       $ —         $ 8,800       $ —     

Interest rate cap agreements

     215         —           215         —     
                                   

Total assets

   $ 9,015       $ —         $ 9,015       $ —     
                                   

Interest rate swap agreements

   $ 4,809       $ —         $ 4,809       $ —     
                                   

Total liabilities

   $ 4,809       $ —         $ 4,809       $ —     
                                   

At September 30, 2010 and December 31, 2009, the assets related to the fair value of interest rate swap and cap agreements were recorded in other noncurrent assets at approximately $4.4 million and $9.0 million, respectively. Liabilities related to the interest rate swap agreements were recorded in other long-term liabilities at approximately $6.0 million and $4.8 million at September 30, 2010 and December 31, 2009, respectively. A net (loss) gain on derivative financial instruments of approximately $(5.8) million and $25.7 million was recorded in the condensed consolidated statements of operations for the nine months ended September 30, 2010 and 2009, respectively.

 

5. INCOME TAXES

The Company’s effective tax rate for the nine months ended September 30, 2010 and 2009 was 0.0%. The Company has a valuation allowance reducing its deferred tax assets to an amount that is more likely than not to be realized. The difference between the Company’s effective tax rate and the federal statutory rate is primarily due to increases in the valuation allowance resulting from recurring tax losses.

 

6. CONTINGENCIES AND GUARANTEES

The Company is subject to claims and legal actions in the ordinary course of its business. The Company believes that any liability resulting from these matters, after taking into consideration its insurance coverages and amounts recorded in the consolidated financial statements, will not have a material adverse effect on its consolidated financial position, results of operations, and cash flows.

The Company has made certain guarantees to third parties. These guarantees may survive the expiration of the term of the agreements or extend into perpetuity (unless subject to a legal statute of limitations).

 

- 10 -


There are no specific limitations on the maximum potential amount of future payments to be made under these guarantees, as the triggering events are not subject to predictability. The Company believes the likelihood of any losses resulting from these guarantees is remote.

The Company and certain partners have guaranteed certain obligations of Maplewood Place, an equity method investee. These guarantees include the payment of a monthly replacement reserve deposit in the amount of $3,474 if not paid by Maplewood Place. Additionally, the Company and certain partners have guaranteed to make payments in the event of certain tax credit recapture events. As of September 30, 2010 and December 31, 2009, no payments were required under these guarantees and the fair value of these guarantees was not material.

 

7. SUBSEQUENT EVENTS

The Company’s financial statements are available for issue as of October 28, 2010. Any subsequent events have been evaluated through this date.

On October 21, 2010, the Company announced that it has signed a definitive agreement to merge its real estate with Ventas, Inc., a healthcare real estate investment trust. As part of this transaction, Ventas will acquire all of the Company’s senior living communities. Subject to certain approvals, the transaction is expected to close in the first half of 2011.

* * * * * *

 

- 11 -