fwp
Filed Pursuant to Rule 433
Registration Statement No. 333-174766
Issuer
Free Writing Prospectus dated June 8, 2011 relating to the
Preliminary Prospectus Supplement dated June 7, 2011
Brookdale Senior Living Inc.
Final Term Sheet Relating to
$275,000,000
Aggregate Principal Amount of
2.75% Convertible Senior Notes due 2018
This term sheet relates only to the notes referenced above (the notes) and should be read
together with the preliminary prospectus supplement dated
June 7, 2011 (including the documents
incorporated by reference therein and the accompanying prospectus,
the preliminary prospectus supplement) relating to the offering before
deciding whether to invest in the notes.
This term sheet is qualified in its entirety by reference to the preliminary prospectus supplement.
The information in this term sheet supersedes the
information in the preliminary prospectus supplement to the extent that it is inconsistent
therewith. Terms used but not defined herein have the meanings ascribed to them in the preliminary
prospectus supplement.
|
|
|
General |
|
|
|
|
|
Issuer:
|
|
Brookdale Senior Living Inc., a Delaware corporation (Brookdale). |
|
|
|
Ticker/Exchange:
|
|
BKD / New York Stock Exchange. |
|
|
|
Last Reported Sale Price of
Common Stock on June 8,
2011:
|
|
$23.00 per share. |
|
|
|
Notes Offering |
|
|
|
|
|
Title of Securities:
|
|
2.75% Convertible Senior Notes due 2018. |
|
|
|
Aggregate Principal Amount Offered:
|
|
$275,000,000 aggregate principal amount of notes (or a total of
$316,250,000 if the underwriters over-allotment option to
purchase up to $41,250,000 of additional aggregate principal
amount of notes is exercised in full). |
|
|
|
Price to Public:
|
|
100%
of principal amount, plus accrued interest from June 14,
2011, if settlement occurs after that date; $275,000,000 total. |
|
|
|
Underwriting Discounts and
Commissions:
|
|
2.50% of principal amount; $6,875,000 (excluding the underwriters
over-allotment option) total. |
|
|
|
Proceeds, After Expenses,
to Brookdale:
|
|
Brookdale expects to receive
approximately $267.8 million (or
approximately $308.1 million if the underwriters exercise their
overallotment option in full) of proceeds from the notes offering
after deducting discounts and commissions payable to the
underwriters and deducting expenses payable by Brookdale related
to the notes offering. |
|
|
|
Concessions:
|
|
The underwriters may offer notes to dealers at a price that
represents a concession not in excess of 1.35% of the principal
amount of the notes. |
|
|
|
Expenses:
|
|
Brookdale estimates that its share of the total expenses for the
notes offering, excluding underwriting discounts and commissions,
will be approximately $354,000. The
underwriters have agreed to reimburse certain of Brookdales expenses in connection with this offering. |
|
|
|
Stated Maturity:
|
|
June 15, 2018, subject to earlier repurchase or conversion. |
|
|
|
Interest Rate:
|
|
2.75% per annum. |
|
|
|
Interest Payment Dates:
|
|
Interest will accrue from June 14, 2011, and will be payable
semi-annually in arrears on June 15 and December 15 of each year,
beginning on December 15, 2011, to holders of record at the
close of business on the preceding June 1 and December 1, respectively. |
|
|
|
Day Count Convention:
|
|
30/360. |
|
|
|
Initial Conversion Rate:
|
|
34.1006 shares of common stock per $1,000 aggregate
principal amount of notes. |
|
|
|
Initial Conversion Price:
|
|
Approximately $29.325 per share of common stock. |
|
|
|
Convertibility Trigger
Price under
the Market
Price Condition:
|
|
Approximately $38.12, which is 130% of the Initial Conversion Price. |
|
|
|
CUSIP Number:
|
|
112463 AA2. |
|
|
|
ISIN Number:
|
|
US112463AA27. |
|
|
|
Convertible Note Hedge and
Warrant Transactions:
|
|
In connection with the offering of the notes, Brookdale has
entered into convertible note hedge transactions (the convertible
note hedge transactions) with certain financial institutions affiliated with the underwriters
(the hedge counterparties). The convertible note hedge
transactions cover, subject to customary anti-dilution
adjustments, 9,377,665 shares of Brookdales common stock. Brookdale
also has entered into warrant transactions (the warrant
transactions) with the hedge counterparties. The warrants issued
to the hedge counterparties cover, subject to customary
anti-dilution adjustments, 9,377,665 shares of Brookdales common stock.
The cost to Brookdale of the convertible note hedge transactions,
taking into account the proceeds to Brookdale of the warrant
transactions, was approximately $27.8 million. If the underwriters exercise their
over-allotment option to purchase additional notes, Brookdale
expects to increase the number of shares underlying the
convertible note hedge transactions and the warrant transactions,
in each case on a pro rata basis. |
|
|
|
Joint Book-Running Managers:
|
|
Merrill Lynch, Pierce, Fenner & Smith Incorporated |
|
|
J.P. Morgan Securities LLC |
|
|
RBC Capital Markets, LLC |
|
|
|
Co-Managers:
|
|
CSCA Capital Advisors, LLC
Stifel,
Nicolaus & Company, Incorporated |
2
|
|
|
Adjustment to Conversion Rate
upon a
Make Whole Fundamental
Change:
|
|
The following table sets forth the
numbers of additional shares of
Brookdale common stock to be added
to the conversion rate for each
$1,000 principal amount of notes
upon conversion in connection with a
make whole fundamental change based
upon hypothetical stock prices and
effective dates. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock Price |
Effective Date |
|
$23.00 |
|
$25.00 |
|
$27.50 |
|
$29.33 |
|
$32.50 |
|
$35.00 |
|
$40.00 |
|
$45.00 |
|
$50.00 |
|
$60.00 |
|
$75.00 |
|
$90.00 |
|
$105.00 |
|
$120.00 |
June 14, 2011 |
|
|
9.3776 |
|
|
|
8.2049 |
|
|
|
6.8930 |
|
|
|
6.1417 |
|
|
|
5.1347 |
|
|
|
4.5292 |
|
|
|
3.6421 |
|
|
|
3.0294 |
|
|
|
2.5819 |
|
|
|
1.9870 |
|
|
|
1.4445 |
|
|
|
1.0984 |
|
|
|
0.8567 |
|
|
|
0.6787 |
|
June 15, 2012 |
|
|
9.3776 |
|
|
|
8.1254 |
|
|
|
6.7169 |
|
|
|
5.9197 |
|
|
|
4.8693 |
|
|
|
4.2490 |
|
|
|
3.3628 |
|
|
|
2.7688 |
|
|
|
2.3451 |
|
|
|
1.7914 |
|
|
|
1.3020 |
|
|
|
0.9926 |
|
|
|
0.7769 |
|
|
|
0.6174 |
|
June 15, 2013 |
|
|
9.3776 |
|
|
|
8.0444 |
|
|
|
6.5131 |
|
|
|
5.6587 |
|
|
|
4.5515 |
|
|
|
3.9133 |
|
|
|
3.0281 |
|
|
|
2.4573 |
|
|
|
2.0632 |
|
|
|
1.5651 |
|
|
|
1.1385 |
|
|
|
0.8703 |
|
|
|
0.6838 |
|
|
|
0.5455 |
|
June 15, 2014 |
|
|
9.3776 |
|
|
|
7.9071 |
|
|
|
6.2296 |
|
|
|
5.3093 |
|
|
|
4.1420 |
|
|
|
3.4888 |
|
|
|
2.6167 |
|
|
|
2.0828 |
|
|
|
1.7299 |
|
|
|
1.3059 |
|
|
|
0.9513 |
|
|
|
0.7304 |
|
|
|
0.5760 |
|
|
|
0.4612 |
|
June 15, 2015 |
|
|
9.3776 |
|
|
|
7.6443 |
|
|
|
5.8012 |
|
|
|
4.8098 |
|
|
|
3.5886 |
|
|
|
2.9318 |
|
|
|
2.1022 |
|
|
|
1.6318 |
|
|
|
1.3390 |
|
|
|
1.0123 |
|
|
|
0.7415 |
|
|
|
0.5722 |
|
|
|
0.4530 |
|
|
|
0.3638 |
|
June 15, 2016 |
|
|
9.3776 |
|
|
|
7.1808 |
|
|
|
5.1398 |
|
|
|
4.0742 |
|
|
|
2.8198 |
|
|
|
2.1889 |
|
|
|
1.4633 |
|
|
|
1.1016 |
|
|
|
0.9034 |
|
|
|
0.6906 |
|
|
|
0.5118 |
|
|
|
0.3971 |
|
|
|
0.3154 |
|
|
|
0.2541 |
|
June 15, 2017 |
|
|
9.3776 |
|
|
|
6.3459 |
|
|
|
4.0355 |
|
|
|
2.8963 |
|
|
|
1.6850 |
|
|
|
1.1673 |
|
|
|
0.6947 |
|
|
|
0.5258 |
|
|
|
0.4469 |
|
|
|
0.3532 |
|
|
|
0.2649 |
|
|
|
0.2062 |
|
|
|
0.1642 |
|
|
|
0.1326 |
|
June 15, 2018 |
|
|
9.3776 |
|
|
|
5.8994 |
|
|
|
2.2630 |
|
|
|
0.0000 |
|
|
|
0.0000 |
|
|
|
0.0000 |
|
|
|
0.0000 |
|
|
|
0.0000 |
|
|
|
0.0000 |
|
|
|
0.0000 |
|
|
|
0.0000 |
|
|
|
0.0000 |
|
|
|
0.0000 |
|
|
|
0.0000 |
|
The exact stock prices and effective dates may not be set forth in the table above, in which case:
|
|
if the stock price is between two stock prices in the table or the effective date is between two effective
dates in the table, the number of additional shares will be determined by a straight-line
interpolation between the number of additional shares set forth for the higher and lower stock
prices and the earlier and later effective dates, based on a 365-day year, as applicable; |
|
|
if the stock price is greater than $120.00 per share (subject to
adjustment), no additional shares will be added to the conversion rate; and |
|
|
if the stock price is less than $23.00 per share (subject to adjustment), no additional shares will be
added to the conversion rate. |
Notwithstanding the foregoing, in no event will the total number of shares of Brookdale common
stock issuable upon conversion of the notes exceed 43.4782 shares per $1,000 principal amount of such
notes, subject to adjustment in the same manner as the applicable conversion rate as set forth
under Conversion Rate Adjustments in the preliminary prospectus supplement relating to
the notes.
Other Offering Information
|
|
|
Trade Date:
|
|
June 8, 2011. |
|
|
|
Settlement Date:
|
|
June 14, 2011. |
3
CAPITALIZATION
The
following table sets forth Brookdales capitalization,
assuming that the underwriters do not exercise their overallotment
option in full,
as of March 31, 2011 presented (i) on an actual basis and (ii) as adjusted to reflect:
|
|
the net proceeds of approximately $267.8 million from the issuance of notes, after deducting the discounts, commissions and estimated expenses payable by Brookdale; |
|
|
the use of approximately $27.8 million to fund the
net costs of the convertible note hedge and warrant transactions; and |
|
|
the use of
approximately $240.0 million to repay a portion of Brookdales outstanding mortgage debt following
the completion of the offering. |
This allocation of the use of proceeds is illustrative of Brookdales intent with respect to
the net proceeds from the offering of the notes. See Use of Proceeds in the preliminary
prospectus supplement for further information. This table should be read in conjunction with
Brookdales unaudited consolidated financial statements (including the notes thereto) incorporated
by reference into the preliminary prospectus supplement.
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2011 |
|
|
|
Actual |
|
|
As Adjusted |
|
|
|
(in thousands) |
|
Cash
and cash
equivalents |
|
$ |
36,732 |
|
|
$ |
36,732 |
|
|
|
|
|
|
|
|
Other
assets, net (deferred financing costs) |
|
$ |
95,776 |
|
|
$ |
101,357 |
|
|
|
|
|
|
|
|
Total debt
(current and
long-term) |
|
$ |
2,464,287 |
|
|
|
2,436,584 |
|
|
|
|
|
|
|
|
Stockholders equity: |
|
|
|
|
|
|
|
|
Common Stock, $0.01 par value; 200,000,000
shares authorized, actual and as adjusted:
125,670,330 shares issued and 124,459,029
shares outstanding, actual and as
adjusted |
|
$ |
1,244 |
|
|
|
1,244 |
|
Preferred Stock, $0.01 par value; 50,000,000
shares authorized; actual and as adjusted; no
shares issued and outstanding, actual and as
adjusted |
|
|
|
|
|
|
|
|
Additional
paid-in
capital |
|
$ |
1,908,926 |
|
|
$ |
1,942,210 |
|
Treasury
stock, at cost |
|
$ |
(29,187 |
) |
|
$ |
(29,187 |
) |
|
|
|
|
|
|
|
Accumulated
deficit |
|
$ |
(828,181 |
) |
|
$ |
(828,181 |
) |
|
|
|
|
|
|
|
Accumulated
other comprehensive loss |
|
$ |
(43 |
) |
|
$ |
(43 |
) |
|
|
|
|
|
|
|
Total
stockholders equity |
|
$ |
1,052,759 |
|
|
|
1,086,043 |
|
|
|
|
|
|
|
|
Total
liabilities and stockholders
equity |
|
$ |
4,431,268 |
|
|
$ |
4,436,849 |
|
|
|
|
|
|
|
|
Correction to Certain United States Federal Income Tax ConsiderationsConsequences to U.S. Holders
Conversion of the Notes
If we elect to settle a conversion solely in shares of our common stock, a U.S. Holder will
not recognize any gain or loss upon the conversion (excluding an exchange with a designated
financial institution in lieu of conversion, as described in Description of the NotesExchange in
Lieu of Conversion, which would be taxable as described above), except with respect to cash
received in lieu of fractional shares. A U.S. Holders tax basis in the common stock received upon
a conversion (including any basis allocable to any fractional share deemed received, but excluding
any common stock attributable to accrued interest, the tax basis of which would equal the amount of
accrued interest with respect to which the common stock was received) will be the same as the
holders adjusted tax basis in the notes surrendered. A U.S. Holders holding period for such
common stock will include the holding period for the notes that were converted, except that the
holding period of any common stock received with respect to accrued interest would commence on the
day after the date of receipt.
The amount of gain or loss recognized on the receipt of cash in lieu of a fractional share
will generally be equal to the difference between the amount of cash a U.S. Holder would receive in
respect of the fractional share and the portion of the U.S. Holders adjusted tax basis in the
common stock received in the conversion (as described above) that is properly allocable to the
fractional share. A U.S. Holders tax basis in a fractional share will be determined by allocating
the holders tax basis in the common stock between the common stock received upon conversion and
the fractional share, in accordance with their respective fair market values.
If we elect to settle a conversion through the delivery of a combination of cash and shares of
common stock (excluding an exchange with a designated financial institution in lieu of conversion,
as described in Description of the NotesExchange in Lieu of Conversion, which would be taxable
as described above), while the U.S. federal income tax treatment of such a conversion is unclear,
the conversion should be treated as a recapitalization. A U.S. Holder generally should not
recognize any loss upon the conversion but should recognize gain on the conversion in an amount
equal to the lesser of (i) the gain realized (which is equal to the excess of the sum of the fair
market value of the common stock and cash received, other than amounts attributable to accrued but
unpaid interest over the U.S. Holders adjusted basis in the note) and (ii) the amount of cash
received (other than cash attributable to accrued interest). Any gain recognized on conversion
generally should be capital gain and should be long-term capital gain if, at the time of the
conversion, the note has been held for more than one year. The U.S. Holders adjusted tax basis in
the common stock received in such a conversion (excluding any common stock attributable to accrued
interest) should be the same as the U.S. Holders adjusted tax basis in the notes surrendered,
increased by the amount of gain recognized and decreased by the amount of cash received (other than
attributable to accrued interest). The U.S. Holders holding period for such common stock (other
than common stock attributable to accrued interest) should include the U.S. Holders holding period
for the notes that were converted.
If the conversion of a note into cash and common stock is not treated as a recapitalization,
the U.S. Holder may recognize an amount of gain that is different from the amount described above.
An alternative characterization would treat the conversion in part as a sale of a portion of the
note, and in part as a conversion of a portion of the note into common stock (not as part of a
recapitalization). The U.S. Holder generally would recognize capital gain or loss with respect to
the portion of the note treated as sold equal to the difference between the amount of the cash
received by the U.S. Holder (other than amounts attributable to accrued but unpaid interest, which
will be taxable as such) and the U.S. Holders adjusted tax basis in the portion of the note
treated as sold. With respect to the portion of the note treated as converted, a U.S. Holder
generally would not recognize gain or loss (other than common stock attributable to accrued but
unpaid interest, which will be taxable as such). The U.S. Holders adjusted tax basis in the note
would be allocated between the portion of the note treated as sold and the portion of the note
treated as converted into common stock on a pro rata basis, based on the respective fair market
values of each portion. U.S. Holders should consult their tax advisors regarding the proper
treatment of a conversion into cash and common stock.
Any cash and the value of any portion of our common stock that is attributable to accrued
interest on the notes not previously recognized in income would be taxed as ordinary income. The
basis in any shares of common stock attributable to accrued interest would equal the fair market
value of such shares when received. The holding period in any shares of common stock attributable
to accrued interest would begin the day after the date of conversion.
If we elect to settle a conversion solely in cash, a U.S. Holder will generally be treated as
having disposed of the notes converted and will recognize gain or loss on such disposition as
described above under Consequences to U.S. holdersSale, exchange, redemption or other taxable
disposition of the notes.
Correction to Description
of NotesConversion RightsAdjustment to Shares Delivered upon Conversion upon Certain Corporate Transactions
The words 30th trading day in the first paragraph under
Description of NotesConversion RightsAdjustment to Shares Delivered
upon Conversion upon Certain Corporate Transactions are replaced with the words 25th trading day.
4
Brookdale has filed a registration statement, as well as a
prospectus supplement and the
accompanying prospectus, with the Securities and Exchange Commission (SEC) for the offering to which this communication relates. Before
you invest, you should read the prospectus supplement and the accompanying prospectus and other
documents Brookdale has filed with the SEC for more complete information about Brookdale and this
offering. You may obtain these documents for free by visiting
EDGAR on the SEC Web site at
www.sec.gov. Alternatively, you may obtain a copy of the prospectus
supplement and accompanying prospectus by calling Merrill Lynch, Pierce Fenner
& Smith Incorporated at 866-500-5408 or by writing J.P. Morgan Securities LLC c/o Broadridge Financial
Solutions at 1155 Long Island Avenue, Edgewood, NY 11717, or RBC Capital Markets, LLC, Attn: Equity
Syndicate at Three World Financial Center, 200 Vesey Street, 8th Floor, New York, NY 10281.
This final term sheet does not contain a complete description of the notes or the offering. It
should be read together with the prospectus supplement relating to the notes offering and the
accompanying prospectus.
This communication does not constitute an offer to sell or the solicitation of an offer to buy any
securities in any jurisdiction to any person to whom it is unlawful to make such offer or
solicitation in such jurisdiction.
Any disclaimers or other notices that may appear below are not applicable to this communication and
should be disregarded. Such disclaimers were automatically generated as a result of this
communication being sent via email or another communication system.
5