SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q


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

For the quarterly period ended June 30, 2003

[ ]      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 75254
                    (Address of principal executive offices)

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


Indicate by check mark 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

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act). Yes      No x
                                               ----    -----

As of August 11, 2003, the Registrant had outstanding  19,746,901  shares of its
Common Stock, $.01 par value.





                        CAPITAL SENIOR LIVING CORPORATION

                                      INDEX


                                                                           Page
                                                                          Number


Part I.  Financial Information

         Item 1.  Financial Statements

                  Consolidated Balance Sheets -  -
                  June 30, 2003 and December 31, 2002                          3

                  Consolidated Statements of Income -  -
                  Three and Six Months Ended June 30, 2003 and 2002            4

                  Consolidated Statements of Cash Flows  -   -
                  Six Months Ended June 30, 2003 and 2002                      5

                  Notes to Consolidated Financial Statements                   6

         Item 2.  Management's Discussion and Analysis of Financial
                  Condition and Results of Operations                         13

         Item 3.  Quantitative and Qualitative Disclosures About
                  Market Risk                                                 23

         Item 4.  Controls and Procedures                                     23

Part II. Other Information

         Item 1.  Legal Proceedings                                           24

         Item 4.  Submission of Matters to a Vote of Securities Holders       24

         Item 6.  Exhibits and Reports on Form 8-K                            25

Signature



                                       2





PART I.  FINANCIAL INFORMATION

Item 1. Financial Statements

                        CAPITAL SENIOR LIVING CORPORATION
                           CONSOLIDATED BALANCE SHEETS
                                 (in thousands)




                                                                                 June 30,   December 31,
                                                                                   2003          2002
                                                                              ------------  ---------
                                                                                (Unaudited)    (Note 1)
                                                                                        

                                              ASSETS

         Current assets:
           Cash and cash equivalents.....................................       $   6,268     $  11,768
           Restricted cash...............................................           4,490         4,490
           Accounts receivable, net......................................           1,156         1,461
           Accounts receivable from affiliates...........................             424           218
           Federal and state income taxes receivable.....................              --         1,171
           Deferred taxes................................................             462           399
           Assets held for sale..........................................           1,739            --
           Prepaid expenses and other....................................           4,728         1,164
                                                                                ---------     ---------
                   Total current assets..................................          19,267        20,671
         Property and equipment, net.....................................         144,150       153,544
         Deferred taxes..................................................           6,842         7,106
         Due from affiliates.............................................             456           513
         Notes receivable from affiliates................................          92,886        86,470
         Investments in limited partnerships.............................           1,712         1,238
         Assets held for sale............................................           2,392         4,131
         Other assets, net...............................................           4,568         4,578
                                                                                ---------     ---------
                   Total assets..........................................       $ 272,273     $ 278,251
                                                                                =========     =========


                               LIABILITIES AND SHAREHOLDERS' EQUITY

         Current liabilities:
           Accounts payable..............................................      $    1,533    $    2,322
           Accrued expenses..............................................           4,132         4,638
           Current portion of notes payable..............................          10,408         9,715
           Federal and state income taxes payable........................             680            --
           Customer deposits.............................................             939         1,023
                                                                               ----------    ----------
                   Total current liabilities.............................          17,692        17,698
         Deferred income.................................................              --             7
         Deferred income from affiliates.................................             916         1,194
         Notes payable, net of current portion...........................         130,649       140,385
         Minority interest in consolidated partnership...................             443           686
         Commitments and contingencies
         Shareholders' equity:
           Preferred stock, $.01 par value:
              Authorized shares -- 15,000; no shares issued or outstanding             --            --
           Common stock, $.01 par value:
              Authorized shares -- 65,000
              Issued and outstanding shares-- 19,747 and 19,737
                at June 30, 2003 and December 31, 2002, respectively.....             197           197
           Additional paid-in capital....................................          92,014        91,990
           Retained earnings.............................................          30,362        26,094
                                                                               ----------    ----------
                   Total shareholders' equity............................         122,573       118,281
                                                                               ----------    ----------
                   Total liabilities and shareholders' equity............      $  272,273    $  278,251
                                                                               ==========    ==========



                             See accompanying notes.


                                       3






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

                                                            Three Months Ended                Six Months Ended
                                                                 June 30,                         June 30,
                                                     --------------------------------- ---------------------------------
                                                          2003             2002             2003             2002
                                                     ---------------  ---------------  ---------------  ---------------
                                                       (Unaudited)      (Unaudited)      (Unaudited)      (Unaudited)
                                                                                               

Revenues:
      Resident and healthcare revenue...........         $    13,309      $    15,329     $     26,517     $     30,908
      Rental and lease income...................                  --              --                --               37
      Unaffiliated management services revenue..                  --              212              295              578
      Affiliated management services revenue....                 892              444            1,802              854
      Affiliated development fees...............                  69              216              137              399
                                                         -----------      -----------     ------------     ------------

          Total revenues........................              14,270           16,201           28,751           32,776

Expenses:
      Operating expenses........................               8,219            8,882           15,843           17,654
      General and administrative expenses.......               2,551            2,958            5,267            6,115
      Depreciation and amortization.............               1,339            1,534            2,686            3,180
                                                         -----------      -----------     ------------     ------------
          Total expenses........................              12,109           13,374           23,796           26,949
                                                         -----------      -----------     ------------     ------------

Income from operations..........................               2,161            2,827            4,955            5,827

Other income (expense):
      Interest income...........................               1,784            1,434            3,421            2,863
      Interest expense..........................              (2,577)          (2,748)          (5,170)          (5,576)
      Equity in the gains of affiliates.........                  20               20               73               31
      Gain (loss) on sale of assets.............               3,491             (354)           3,491            1,929
                                                         -----------      -----------     ------------     ------------

Income before income taxes and minority interest in
      consolidated partnership..................               4,879            1,179            6,770            5,074
Provision for income taxes......................              (1,867)            (460)          (2,612)          (1,584)
                                                         -----------      -----------     ------------     ------------

Income before minority interest in consolidated
      partnership...............................               3,012              719            4,158            3,490
Minority interest in consolidated partnership...                  55               59              110             (901)
                                                         -----------      -----------     ------------     ------------
Net income......................................         $     3,067      $       778     $      4,268     $      2,589
                                                         ===========      ===========     ============     ============

Net income per share:
      Basic.....................................         $      0.16      $      0.04     $       0.22     $       0.13
                                                         ============     ============    ============     ============
      Diluted...................................         $      0.15      $      0.04     $       0.21     $       0.13
                                                         ============     ============    ============     ============
      Weighted average shares outstanding - basic             19,747           19,721           19,742           19,719
                                                         ===========      ===========     ============     ============
      Weighted average shares outstanding - diluted           19,897           19,978           19,880           20,000
                                                         ===========      ===========     ============     ============



                             See accompanying notes.

                                       4




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




                                                                                Six Months Ended June 30,
                                                                                   2003            2002
                                                                               ------------    ----------
                                                                                (Unaudited)    (Unaudited)
                                                                                         

          Operating Activities
          Net income.......................................................    $     4,268     $     2,589
          Adjustments to reconcile net income to net cash provided by
            operating activities:
            Depreciation...................................................          2,686           3,180
            Amortization of deferred financing charges.....................            506             442
            Minority interest in consolidated partnership..................           (110)            901
            Deferred income from affiliates................................           (278)           (250)
            Deferred income................................................             (7)             30
            Deferred income taxes..........................................            201             201
            Equity in the earnings of affiliates...........................            (73)            (31)
            Gain on sale of properties.....................................         (3,491)         (1,929)
            Non-cash compensation..........................................             --              14
            Changes in operating assets and liabilities, net of
              acquisitions:
              Accounts receivable..........................................            310             283
              Accounts receivable from affiliates..........................           (206)           (314)
              Prepaid expenses and other...................................         (3,580)         (3,272)
              Other assets.................................................           (529)            (46)
              Accounts payable and accrued expenses........................         (1,295)          1,138
              Federal and state income taxes receivable....................          1,856             278
              Customer deposits............................................            (84)           (119)
                                                                               -----------     -----------
          Net cash provided by operating activities........................            174           3,095
          Investing Activities
          Capital expenditures.............................................         (1,072)           (804)
          Proceeds from sale of assets.....................................            408           5,187
          Proceeds from sale of assets to BRE/CSL..........................          3,089           7,287
          Advances to affiliates...........................................         (6,452)        (11,545)
          Proceeds from limited partnerships...............................             93           6,903
                                                                               -----------     -----------
          Net cash (used in) provided by investing activities..............         (3,934)          7,028
          Financing Activities
          Proceeds from notes payable......................................          3,873           4,098
          Repayments of notes payable......................................         (5,494)         (3,248)
          Restricted cash..................................................             --          (5,390)
          Cash proceeds from the exercise of stock options.................             14              11
          Distributions to minority partners...............................           (133)         (1,348)
          Deferred loan charges paid.......................................             --            (169)
                                                                               -----------     -----------
          Net cash used in financing activities............................         (1,740)         (6,046)
                                                                               -----------     -----------
          (Decrease) increase in cash and cash equivalents.................         (5,500)          4,077
          Cash and cash equivalents at beginning of period.................         11,768           9,975
                                                                               -----------     -----------
          Cash and cash equivalents at end of period.......................    $     6,268     $    14,052
                                                                               ===========     ===========
          Supplemental Disclosures
          Cash paid during the period for:
            Interest.......................................................    $     4,691     $     5,119
                                                                               ===========     ===========
            Income taxes...................................................    $       894     $     1,325
                                                                               ===========     ===========


                             See accompanying notes.


                                       5



                        CAPITAL SENIOR LIVING CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  June 30, 2003



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.  All material  intercompany balances and transactions have
been eliminated in consolidation.

The accompanying  consolidated  balance sheet, as of December 31, 2002, has been
derived from audited  consolidated  financial  statements of the Company for the
year ended  December  31,  2002,  and the  accompanying  unaudited  consolidated
financial statements,  as of June 30, 2003 and 2002, 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 accounting  principles generally accepted
in the United States 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, 2002  included in the  Company's
Annual Report on Form 10-K filed with the Securities and Exchange  Commission on
March 28, 2003.

In  the  opinion  of  the  Company,  the  accompanying   consolidated  financial
statements contain all adjustments (all of which were normal recurring accruals)
necessary  to present  fairly the  Company's  financial  position as of June 30,
2003, results of operations for the three and six months ended June 30, 2003 and
2002,  respectively,  and cash flows for the six months  ended June 30, 2003 and
2002. The results of operations for the three and six months ended June 30, 2003
are not  necessarily  indicative of the results for the year ending December 31,
2003.

In  January  2003,  the  Financial   Accounting   Standards  Board  issued  FASB
Interpretation   No.  46  "Consolidation  of  Variable  Interest   Entities"  an
interpretation  of ARB No.  51,  effective  immediately  for  variable  interest
entities  created after January 31, 2003 and effective for the first fiscal year
or interim period beginning after June 15, 2003 for variable  interest  entities
that existed prior to February 1, 2003. The Company will adopt the provisions of
this  interpretation  in the  third  quarter  of  2003  as a  cumulative  effect
adjustment,  and its  adoption  will  result in the  Company  consolidating  the
financial  statements  of the five  partnerships  affiliated  with Triad  Senior
Living,  Inc. (the "Triad Entities"),  currently  accounted for separately under
the equity method of accounting.  The Company expects the implementation of FASB
Interpretation  No. 46 will have a material effect on the Company's earnings and
financial  position.  However,  see Note 2 for a  description  of the  Company's
purchase  of the  partnership  interests  in Triads II,  III,  IV and V owned by
non-Company parties.

2.       TRANSACTIONS WITH AFFILIATES

Triad  Entities:  The Triad  Entities  own and finance the  construction  of new
senior living  communities.  The Company entered into development and management
agreements  with the Triad Entities for the development and management of senior
living communities.  These communities are primarily Waterford communities.  The
development  of senior  living  communities  typically  involves  a  substantial
commitment of capital over an approximate 12-month  construction period,  during
which time no  revenues  are  generated,  followed  by a 24 to 36 month lease up
period.

The Company has opened, in connection with its management agreements,  seventeen
new  Waterford  and  Wellington  communities  and  two  expansions  pursuant  to
arrangements with the Triad Entities.  The Company has an approximate 1% limited
partnership  interest in each of the Triad  Entities and is accounting for these
investments under the equity method of accounting based on the provisions of the
Triad  Entities  partnership  agreements.  The Company defers 1% of its interest
income,  development  fee income and management fee income earned from the Triad
Entities.  As of June 30, 2003, the Company had deferred  income of $0.8 million
relating to the Triad Entities.

                                       6



                        CAPITAL SENIOR LIVING CORPORATION
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

The Company has loan  commitments  to the Triad  Entities for  construction  and
pre-marketing  expenses, in addition to requirements to fund the Triad Entities'
operating  deficits through  operating  deficit  guarantees  provided for in its
management agreements with the Triad Entities and other advances, totaling $91.9
million at June 30, 2003.  The Company  evaluates  the  carrying  value of these
receivables  by comparing  the cash flows  expected  from the  operations of the
Triad Entities to the carrying value of the receivables.  These cash flow models
consider lease-up rates, expected operating costs, debt service requirements and
various other  factors.  The Company  entered into a support  agreement with the
Triad Entities, whereby each of Triad II, Triad III, Triad IV and Triad V agreed
to loan  excess cash flow of such Triad to any one or more of Triad I, Triad II,
Triad III, Triad IV and Triad V. The carrying value of the notes receivable from
the Triad Entities could be adversely affected by a number of factors, including
the Triad communities  experiencing  slower than expected  lease-up,  lower than
expected  lease  rates,  higher than  expected  operating  costs,  increases  in
interest  rates,  issues  involving debt service  requirements,  general adverse
market conditions,  other economic factors and changes in accounting guidelines.
Management  believes that the carrying  value of the notes  receivable are fully
recoverable,  based on the support agreement, factors within its control and the
future achievement of the assumptions used in these cash flow models,  which are
consistent with the Company's operating experience.

Deferred  interest  income is being  amortized  into income over the life of the
loan commitment  that the Company has with each of the Triad Entities.  Deferred
development  and management  fee income is being  amortized into income over the
expected remaining life of the Triad partnerships.

The following  table sets forth,  as of June 30, 2003,  the capital  invested in
each of the Triad Entities,  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):



                                                       Notes Receivable                                  Deferred Income
                                                                                                         Development/
                      Capital    Committed    Interest                   Note     Deficit                 Management
      Entity        Investment    Amount        Rate      Maturity      Balance     Funding    Interest       Fees
                                                                                     

Triad Senior
 Living I, L.P.                                         March 31,
(Triad I)             $    --     $13,000        8.0%    2008          $13,000    $  5,266      $  19        $ 192

Triad Senior
 Living II, L.P.                                        March 31,
  (Triad II)               --      15,000        8.0       2008         15,000     11,072          29          113

Triad Senior
  Living III, L.P.                                      March 31,
  (Triad III)              --      26,000        8.0       2008         26,000      3,833          61          224

Triad Senior
  Living IV, L.P.                                       March 31,
  (Triad IV)               --      10,000        8.0       2008         10,000      1,704          76           90

Triad Senior
  Living V, L.P.                                        March 31,
  (Triad V)                --      10,000        8.0       2008          5,594         --          14           20



The  Company  could be  required  in the future to revise the terms of its notes
with the Triad Entities to extend the maturity  dates,  change the interest rate
earned on the notes or modify other terms and conditions of the notes.

The Company has typically  received 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 were recorded over the term of the  development  project on a
basis  approximating the percentage of completion method. In addition,  when the
properties became 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, plus overhead expenses.

The Company has the option, but not the obligation,  to purchase the partnership
interests of the other partners in the Triad  Entities,  except for Triad I, for

                                       7


                        CAPITAL SENIOR LIVING CORPORATION
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)


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,  but not the
obligation,  to purchase the communities 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  applicable  community.  See below  for a  description  of the  Company's
purchase  of the  partnership  interests  in Triads II,  III,  IV and V owned by
non-Company parties.

The Company  has the option,  but not the  obligation,  to purchase  the Triad I
communities for an amount specified in the partnership  agreement.  Furthermore,
Lehman  Brothers has agreed to withdraw as a partner in the Triad I  partnership
to the extent it has received,  on or before November 1, 2004,  distributions in
an amount equal to its capital contributions of $12.4 million.

In  January  2003,  the  Financial   Accounting   Standards  Board  issued  FASB
Interpretation   No.  46  "Consolidation  of  Variable  Interest   Entities"  an
interpretation  of ARB No.  51,  effective  immediately  for  variable  interest
entities  created after January 31, 2003 and effective for the first fiscal year
or interim period beginning after June 15, 2003 for variable  interest  entities
that existed prior to February 1, 2003. The Company will adopt the provisions of
this  interpretation  in the  third  quarter  of  2003  as a  cumulative  effect
adjustment,  and its  adoption  will  result in the  Company  consolidating  the
financial  statements of the Triad Entities,  currently accounted for separately
under the equity method of accounting. The Company expects the implementation of
FASB Interpretation No. 46 will have a material effect on the Company's earnings
and financial  position.  However,  see below for a description of the Company's
purchase  of the  partnership  interests  in Triads II,  III,  IV and V owned by
non-Company parties.

Each of the Triad Entities 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,  as well as  assignment  to the  lenders  of the  construction
contracts and the development and management  agreements with the Company.  Each
development and management agreement assigned to an institutional lender is also
guaranteed by the Company and those guarantees are also assigned to the lenders.
The Company's management agreements contain an obligation of the Company to fund
operating  deficits to the Triad Entities if the other financing  sources of the
Triad  Entities  have  been  fully  utilized.  These  operating  deficit-funding
obligations  are guaranteed by the Company and include making loans to fund debt
service obligations to the Triad Entities' lenders. Amounts funded to date under
these operating deficit agreements are disclosed in the table above. The Company
expects to be required to fund additional  amounts under these operating deficit
agreements in the future.

Set forth below is information  on the  construction/permanent  loan  facilities
entered  into by each of the Triad  Entities  as of June 30,  2003  (dollars  in
thousands):



                                                                    Loan Facilities to Triads
                                      Number of                     Amount
              Entity                 Communities     Commitment   Outstanding    Type        Lender
                                                                            


                    Triad I                7          $50,000       $48,024   take-out     GMAC

                    Triad II               3          $26,900       $26,003   mini-perm    Key Corporate
                                                                                           Capital, Inc.

                    Triad III              6          $56,300       $56,270   mini-perm    Guaranty Bank

                    Triad IV               2          $18,600       $18,627   mini-perm    Compass Bank

                    Triad V                1          $ 8,903       $ 8,698   mini-perm    Bank of America



At December 31, 2002, Triad II was in violation of a certain financial  covenant
with its lender. The lender and Triad II subsequently signed a loan modification
in March 2003.


                                       8


                        CAPITAL SENIOR LIVING CORPORATION
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)


In March 2003, the Company made the election to exercise its options to purchase
the partnership  interests  owned by non-Company  parties in the Triad Entities,
with the  exception of Triad I. The Company and the other  partners of the Triad
Entities,  with the  exception  of Triad I, entered  into  Partnership  Interest
Purchase  Agreements  ("Purchase  Agreements")  on March 25,  2003,  whereby the
Company agreed to purchase the partnership interests of the general partners and
the other third party limited  partners for an aggregate of  approximately  $1.7
million.  Effective July 1, 2003, the Company  completed these  transactions and
now wholly  owns each of the Triad  Entities,  other  than Triad I. These  Triad
Entities  own  twelve  communities  with  a  capacity  of  approximately   1,670
residents.  These  transactions  were  treated as a purchase  of real estate and
therefore the Company did not record any goodwill or other intangibles.

Summary  financial  information  regarding the  financial  position of the Triad
Entities  as of June 30,  2003 and 2002 and  results of  operations  for the six
months ended June 30, 2003 and 2002 of the Triad  Entities is  presented  below.
The Company is also presenting  unaudited pro forma financial  information as if
the Company's  purchase of the Triad  Entities  (except Triad I) were  effective
January 1, 2003.  In addition,  the unaudited  pro forma  financial  information
includes  consolidating  Triad I as if the provisions of FASB Interpretation No.
46 were effective January 1, 2003.  Beginning in the third quarter of 2003, FASB
Interpretation  No. 46 will  require the Company to  consolidate  the  financial
position  and  results of  operations  of Triad I with the  Company's  financial
information.  The unaudited pro forma  financial  information,  which may not be
indicative  of  future   results,   includes  the   elimination  of  significant
intercompany  balances and assumes incomes taxes at a 39% effective tax rate (in
thousands):

                                                                        Company
                                               Triad Entities          Pro Forma
                                            June 30,   June 30,         June 30,
                                              2003      2002              2003
                                          ---------  ----------      -----------

Current assets........................... $   3,876   $  3,447        $  21,242
Property and equipment, net..............   182,521    188,656          388,529
Other assets.............................    10,904     10,784           31,169
                                           --------   --------        ----------
    Total assets.........................  $197,301   $202,887        $ 440,940
                                           ========   ========        ==========

Current liabilities......................  $ 26,392   $ 13,455        $  22,090
Long-term debt...........................   232,455    224,075          288,271
Other long-term liabilities..............        --         --            8,006
Partnership deficit / shareholders'
  equity.................................   (61,546)   (34,643)         122,573
                                           --------   --------        ----------
    Total liabilities and partnership
      deficit / shareholders' equity..... $ 197,301   $202,887        $ 440,940
                                          =========   ========        ==========


                                                                      Six Months
                                           Six Months Ended             Ended
                                            June 30,   June 30,        June 30,
                                              2003      2002            2003
                                          ---------  -----------      ----------

Net revenue.............................. $  17,061   $ 11,980        $  45,812
Operating and general & administrative...    16,039     13,556           37,148
Depreciation.............................     2,799      2,732            5,486
Operating (loss) income..................    (1,777)    (4,308)           3,178
Net loss.................................    (8,518)   (10,397)          (1,557)

The unaudited  pro forma  consolidated  amounts are presented for  informational
purposes only and do not necessarily  reflect the financial  position or results
of  operations  of the  Company  that  would  have  actually  occurred  had  the
transactions occurred on January 1, 2003.

BRE/CSL:  The Company formed three joint ventures  ("BRE/CSL") with an affiliate
of Blackstone Real Estate Advisors ("Blackstone") and the joint ventures seek to
acquire in excess of $200 million of senior housing properties. BRE/CSL is owned
90% by  Blackstone  and 10% by the  Company.  Pursuant to the terms of the joint
ventures,  each of the Company and Blackstone must approve any acquisitions made
by BRE/CSL. Each party must also contribute its pro rata portion of the costs of
any acquisition.

In  December  2001,  BRE/CSL  acquired  Amberleigh,   a  394  resident  capacity
independent living facility. In connection with the acquisition of Amberleigh by
BRE/CSL,  the Company  contributed  $1.8  million to BRE/CSL.  During the second

                                       9


                        CAPITAL SENIOR LIVING CORPORATION
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)


quarter  of  2002,  BRE/CSL  obtained  permanent  financing  for the  Amberleigh
community and the Company recovered $1.4 million of its contribution to BRE/CSL.
On June 13, 2002,  the Company  contributed to BRE/CSL four of its senior living
communities with a capacity of approximately  600 residents.  As a result of the
contribution,  the  Company  repaid  $29.1  million  of  long-term  debt to GMAC
Commercial  Mortgage  Corporation  ("GMAC"),  received $7.3 million in cash from
BRE/CSL, has a 10% equity interest in BRE/CSL of $1.2 million and wrote-off $0.5
million in deferred loan costs,  resulting in the  recognition of a loss of $0.5
million.  In addition,  on June 30, 2003 the Company  contributed to BRE/CSL its
Cottonwood facility with a capacity of approximately 182 residents.  As a result
of the  contribution,  the Company repaid $7.4 million of long-term debt to Bank
One, NA,  received $3.1 million in cash from BRE/CSL,  has a 10% equity interest
in BRE/CSL of $0.4 million and recognized a gain of $3.4 million.

As part of the Cottonwood contribution to BRE/CSL, the Company guaranteed 25% or
$1.9 million of BRE/CSL's debt with Bank One. The Company made this guarantee to
induce  Bank One to allow the  Cottonwood  debt to be  assumed by  BRE/CSL.  The
Company's  performance  under this debt guarantee would be triggered by an event
of default  under the loan  agreement  by  BRE/CSL.  The Company  estimates  the
carrying value of its obligation under the guarantee as nominal.

In  addition,  the Company  maintains  a right of first  offer to  purchase  the
BRE/CSL  communities as well as an option to purchase  Blackstone's  interest in
the ventures at fair market value.  In the event any of the BRE/CSL  communities
are sold by BRE/CSL,  the  Company's  receipt of proceeds from the sale would be
subject to certain  terms and  conditions,  including,  Blackstone  receiving  a
certain internal rate of return.

The  Company  manages  the six  communities  owned by  BRE/CSL  under  long-term
management contracts. The Company accounts for the BRE/CSL investments under the
equity  method of  accounting.  As of June 30,  2003,  the Company has  deferred
$77,000 of management  fee income as a result of its 10% interest in the BRE/CSL
joint venture.

Spring  Meadows  Communities:  During the fourth  quarter of 2002,  the  Company
acquired the interest of affiliates of LCOR Incorporated  ("LCOR") in four joint
ventures in which LCOR was a member from LCOR.  These  joint  ventures  own four
independent and assisted living communities (the "Spring Meadows  Communities").
The Company's  interests in the four joint ventures include interests in certain
loans made by LCOR to the joint ventures for $0.9 million in addition to funding
$0.4 million to the ventures for working capital and  anticipated  negative cash
requirements  of the  communities and an approximate 19% member interest in each
venture.  As of June 30,  2003,  the  Company  had  notes and  accrued  interest
receivable from the Spring Meadows Communities of $1.4 million.  The Company has
managed the Spring  Meadows  Communities  since the opening of each community in
late 2000 and early  2001 and will  continue  to manage  the  communities  under
long-term  management  contracts.  In  addition,  the Company  receives an asset
management fee relating to each of the four  communities.  The Company  recorded
its initial  advances of $1.3 million to the ventures as notes receivable as the
amount assigned for the 19% member interests were nominal.  The Company accounts
for its investment in the Spring Meadows  Communities under the equity method of
accounting  based on the provisions of the partnership  agreements.  The Company
has the  obligation  to fund  certain  future  operating  deficits of the Spring
Meadows Communities to the extent of its 19% member interest.

3.       NET INCOME PER SHARE AND STOCK OPTIONS

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.

                                       10



                        CAPITAL SENIOR LIVING CORPORATION
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

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



                                                      Three Months Ended                Six Months Ended
                                                           June 30,                         June 30,
                                                  ---------------------------      -------------------------
                                                     2003            2002             2003            2002
                                                  ---------       ---------        ---------       ---------
                                                                                       

Net income...............................         $   3,067       $     778        $   4,268       $   2,589

Weighted average shares outstanding - basic          19,746          19,721           19,742          19,719
Effect of dilutive securities:
   Employee stock options................               151             257              138             281
                                                  ---------       ---------        ---------       ---------
Weighted average shares outstanding - diluted        19,897          19,978           19,880          20,000
                                                  =========       =========        =========       =========

Basic earnings per share.................         $    0.16       $    0.04        $    0.22       $    0.13
                                                  =========       =========        =========       =========
Diluted earnings per share...............         $    0.15       $    0.04        $    0.21       $    0.13
                                                  =========       =========        =========       =========


Options to purchase 0.5 million  shares of common  stock at prices  ranging from
$3.13 to $10.50  per share  were not  included  in the  computation  of  diluted
earnings  per share  because the average  daily price of the common stock during
the  second  quarter  and first six  months of fiscal  2003 did not  exceed  the
exercise price of the options, and therefore,  the effect would not be dilutive.
For the second quarter and first six months of fiscal 2002,  options to purchase
1.1 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 because
the average daily price of the common stock did not exceed the exercise price of
the options, and therefore, the effect would not be dilutive.

On January  16,  2003,  the  Company  granted  options to certain  employees  to
purchase  22,000  shares of the Company's  common stock at an exercise  price of
$2.73. On April 29, 2003, the Company  granted  options to certain  employees to
purchase  16,000  shares of the Company's  common stock at an exercise  price of
$3.37.  On May 22, 2003,  the Company  granted  options to certain  directors to
purchase  9,000 shares of the  Company's  common  stock at an exercise  price of
$3.02.  In  addition,  during the first six months of fiscal  2003,  the Company
issued 10,064  shares of common stock  pursuant to the exercise of stock options
by certain employees of the Company.

In May 2003, certain employees of the Company elected to forfeit 452,500 options
originally priced at $7.06. These options were added back to the pool of options
available to grant.

Pro forma  information  regarding net income per share has been determined as if
the Company had  accounted  for its employee  stock options under the fair value
method.  The fair value for these  options  was  estimated  at the date of grant
using the Black-Scholes option-pricing model. The Black-Scholes option valuation
model was developed for use in estimating  the fair value of traded options that
have no vesting  restrictions and are fully  transferable.  In addition,  option
valuation models require the input of highly  subjective  assumptions  including
the  expected  stock price  volatility.  Because the  Company's  employee  stock
options  have  characteristics  significantly  different  from  those of  traded
options,  and because changes in the subjective input assumptions can materially
affect the fair value estimate,  in management's opinion, the existing models do
not  necessarily  provide a  reliable  single  measure  of the fair value of its
employee stock options.




                                       11


                        CAPITAL SENIOR LIVING CORPORATION
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)


For purposes of pro forma  disclosures,  the  estimated  fair value of the stock
options is amortized to expense over the options' vesting periods (in thousands,
except per share data).



                                                            Three Months Ended               Six Months Ended
                                                                 June 30,                         June 30,
                                                        ---------------------------      -------------------------
                                                           2003             2002            2003            2002
                                                        ---------        ---------       ---------       ---------
                                                                                             

Net income
  As reported..................................         $   3,067        $     778       $   4,268       $   2,589
  Less:  fair value  stock  compensation  expense,
    net of tax.................................                62              186             250             372
                                                        ---------        ---------       ---------       ---------

  Pro forma....................................             3,005              592           4,018           2,217
                                                        =========        =========       =========       =========

Net income per share - basic
  As reported..................................         $    0.16        $    0.04       $    0.22       $    0.13
  Less:  fair value  stock  compensation  expense,
    net of tax.................................         $    0.01        $    0.01       $    0.02       $    0.02
                                                        ---------        ---------       ---------       ---------

  Pro forma....................................         $    0.15        $    0.03       $    0.20       $    0.11
                                                        =========        =========       =========       =========

Net income per share - diluted
  As reported..................................         $    0.15        $    0.04       $    0.21       $    0.13
  Less:  fair value  stock  compensation  expense,
    net of tax.................................         $    0.00        $    0.01       $    0.01       $    0.02
                                                        ---------        ---------       ---------       ---------

  Pro forma....................................         $    0.15        $    0.03       $    0.20       $    0.11
                                                        =========        =========       =========       =========


4.       CONTINGENCIES

In the  fourth  quarter  of  2002,  the  Company  (and  two  of  its  management
subsidiaries),  Buckner Retirement  Services,  Inc.  ("Buckner"),  and a related
Buckner  entity,  and other  unrelated  entities  were named as  defendants in a
lawsuit in district  court in Fort Bend County,  Texas  brought by the heir of a
former  resident  who  obtained  nursing  home  services  at Parkway  Place from
September  1998 to March 2001.  The Company  managed  Parkway  Place for Buckner
through December 31, 2001. The plaintiff  alleges gross  negligence,  malice and
intentional  injury in the  treatment of the resident at Parkway Place and seeks
various damages  including  wrongful death and punitive  damages.  The Company's
insurers have hired counsel to investigate  and defend this claim.  The insurers
have issued reservation of rights letters,  subject to certain exclusions in the
applicable  insurance policies.  The parties are currently going through initial
discovery. The Company is unable at this time to estimate its liability, if any,
related to this claim.

The  Company has other  pending  claims not  mentioned  above  ("Other  Claims")
incurred in the course of its business.  Most of these Other Claims are believed
by  management  to be covered by insurance,  subject to normal  reservations  of
rights by the insurance  companies and possibly subject to certain exclusions in
the applicable  insurance policies.  Whether or not covered by insurance,  these
claims, in the opinion of management,  based on advice of legal counsel,  should
not have a  material  effect  on the  financial  statements  of the  Company  if
determined adversely to the Company.








                                       12




                        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  six  months  ended  June  30,  2003  and  2002,
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 is one of the largest operators of senior living  communities in the
United States in terms of resident capacity. The Company's operating strategy is
to provide high  quality  senior  living  services at  affordable  prices to its
residents,  while achieving and sustaining a strong, competitive position within
its chosen  markets,  as well as to continue to enhance the  performance  of its
operations.  The Company  provides a wide array of senior living services to the
elderly at its communities,  including independent living, assisted living (with
special  programs and living units at some of its communities for residents with
Alzheimer's  and  other  forms of  dementia),  skilled  nursing  and  home  care
services.

The Company  generates  revenue from a variety of sources.  For the three months
ended June 30, 2003,  the Company's  revenue was derived as follows:  93.3% from
the  operation of 14 owned senior  living  communities  that are operated by the
Company; 6.2% from management fees arising from management services provided for
28  affiliate  owned  senior  living  communities  and  0.5%  derived  from  the
recognition of deferred development fees.

For the six months ended June 30,  2003,  the  Company's  revenue was derived as
follows: 92.2% from the operation of 14 owned senior living communities that are
operated by the Company;  6.3% from  management  fees  arising  from  management
services  provided for 28 affiliate owned senior living  communities,  1.0% from
management fees arising from management  services provided for a third party and
0.5% derived from the recognition of deferred development fees.

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

The Company's  management  service 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  Company's  current  management  contracts  expire on various  dates through
September 2022 and provide for management  fees based generally upon 5% of gross
revenues.  In  addition,  certain  of the  contracts  provide  for  supplemental
incentive fees that vary by contract based upon the financial performance of the
managed  community.  The Company's  development  fees are generally based upon a
percentage of construction  cost and are earned over the period  commencing with
the initial development activities and ending with the opening of the community.

The Company  owns 57% of  Healthcare  Properties,  L.P.  ("HCP") and the assets,
liabilities,  minority  interest  and  results  of  operations  of HCP have been
consolidated  into the Company's  financial  statements.  HCP owns one community
that is  currently  classified  as held for sale.  Subsequent  to the end of the
Company's  second fiscal  quarter of 2003, HCP entered into an Agreement to Sell
and  Purchase  Real Estate  ("Agreement")  relating to the sale of its  Crenshaw
Creek  facility for $1.1 million.  HCP expects this  transaction to close during
the third quarter of fiscal 2003.

                                       13



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

The Company  formed  BRE/CSL  with  Blackstone  and the joint  ventures  seek to
acquire in excess of $200 million of senior housing properties. BRE/CSL is owned
90% by  Blackstone  and 10% by the  Company.  Pursuant to the terms of the joint
ventures,  each of the Company and Blackstone must approve any acquisitions made
by BRE/CSL. Each party must also contribute its pro rata portion of the costs of
any acquisition.

In  December  2001,  BRE/CSL  acquired  Amberleigh,   a  394  resident  capacity
independent living facility. In connection with the acquisition of Amberleigh by
BRE/CSL,  the Company  contributed  $1.8  million to BRE/CSL.  During the second
quarter  of  2002,  BRE/CSL  obtained  permanent  financing  for the  Amberleigh
community,  and the  Company  recovered  $1.4  million  of its  contribution  to
BRE/CSL. On June 13, 2002, the Company contributed to BRE/CSL four of its senior
living  communities with a capacity of approximately 600 residents.  As a result
of the contribution, the Company repaid $29.1 million of long-term debt to GMAC,
received $7.3 million in cash from BRE/CSL, has a 10% equity interest in BRE/CSL
of $1.2 million and wrote-off $0.5 million in deferred loan costs,  resulting in
the  recognition  of a loss of $0.5 million.  In addition,  on June 30, 2003 the
Company  contributed  to BRE/CSL  its  Cottonwood  facility  with a capacity  of
approximately 182 residents. As a result of the contribution, the Company repaid
$7.4 million of long-term  debt to Bank One,  received $3.1 million in cash from
BRE/CSL,  has a 10% equity  interest in BRE/CSL of $0.4 million and recognized a
gain of $3.4 million.

As part of the Cottonwood contribution to BRE/CSL, the Company guaranteed 25% or
$1.9 million of BRE/CSL's debt with Bank One. The Company made this guarantee to
induce  Bank One to allow the  Cottonwood  debt to be  assumed by  BRE/CSL.  The
Company's  performance  under this debt guarantee would be triggered by an event
of default  under the loan  agreement  by  BRE/CSL.  The Company  estimates  the
carrying value of its obligation under the guarantee as nominal.

In  addition,  the Company  maintains  a right of first  offer to  purchase  the
BRE/CSL  communities as well as an option to purchase  Blackstone's  interest in
the ventures at fair market value.  In the event any of the BRE/CSL  communities
are sold by BRE/CSL,  the  Company's  receipt of proceeds from the sale would be
subject to certain  terms and  conditions,  including,  Blackstone  receiving  a
certain internal rate of return.

The  Company  manages  the six  communities  owned by  BRE/CSL  under  long-term
management contracts. The Company accounts for the BRE/CSL investments under the
equity  method of  accounting.  As of June 30,  2003,  the Company has  deferred
$77,000 of management  fee income as a result of its 10% interest in the BRE/CSL
joint venture.

During  the  fourth  quarter of 2002,  the  Company  acquired  the  interest  of
affiliates of LCOR in four joint  ventures in which LCOR was a member from LCOR.
These joint  ventures own the four Spring  Meadows  Communities.  The  Company's
interests in the four joint ventures include  interests in certain loans made by
LCOR to the joint  ventures for $0.9 million in addition to funding $0.4 million
to the ventures for working capital and anticipated  negative cash  requirements
of the communities and an approximate 19% member interest in each venture. As of
June 30, 2003, the Company had notes and accrued  interest  receivable  from the
Spring Meadows  Communities of $1.4 million.  The Company has managed the Spring
Meadows  Communities  since the opening of each community in late 2000 and early
2001 and will  continue to manage the  communities  under  long-term  management
contracts. In addition, the Company receives an asset management fee relating to
each of the four communities.  The Company recorded its initial advances of $1.3
million to the ventures as notes  receivable as the amount  assigned for the 19%
member  interests were nominal.  The Company  accounts for its investment in the
Spring Meadows  Communities  under the equity method of accounting  based on the
provisions of the partnership agreements. The Company has the obligation to fund
certain  future  operating  deficits of the Spring  Meadows  Communities  to the
extent of its 19% member interest.

                                       14


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


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.




                                              Three Months Ended                       Six Months Ended
                                                   June 30,                                June 30,
                                    --------------------------------------- ----------------------------------------
                                           2003                2002                2003                   2002
                                    ------------------  ------------------  ------------------   ---------------------
                                        $          %        $         %          $         %          $        %
                                    ---------- -------- --------- --------- ---------- --------- ---------- --------
                                                                                      

Revenues:
   Resident and healthcare revenue   $ 13,309     93.3  $ 15,329      94.6    $26,517      92.2    $30,908     94.3
   Rental and lease income.....            --       --        --        --         --        --         37      0.1
   Unaffiliated management service
        revenue................            --        --      212       1.3        295       1.0        578      1.8
   Affiliated management service
      revenue..................           892      6.2       444       2.8      1,802       6.3        854      2.6
   Unaffiliated development fees           --       --        --        --         --        --         --       --
   Affiliated development fees.            69      0.5       216       1.3        137       0.5        399      1.2
                                    ---------- -------- --------- --------- ---------- --------- ---------- --------
   Total revenue.............          14,270    100.0    16,201     100.0     28,751     100.0     32,776    100.0

Expenses:
   Operating expenses..........         8,219     57.6     8,882      54.8     15,843      55.1     17,654     53.9
   General and administrative
    expenses...................         2,551     17.9     2,958      18.3      5,267      18.3      6,115     18.7
   Depreciation and amortization        1,339      9.4     1,534       9.5      2,686       9.4      3,180      9.7
                                    ---------- -------- --------- --------- ---------- --------- ---------- --------
     Total expenses............        12,109     84.9    13,374      82.6     23,796      82.8     26,949     82.2
                                    ---------- -------- --------- --------- ---------- --------- ---------- --------

Income from operations ........         2,161     15.1     2,827      17.4      4,955      17.2      5,827     17.8

Other income (expense):
   Interest income.............         1,784     12.5     1,434       8.9      3,421      11.9      2,863      8.7
   Interest expense............        (2,577)   (18.1)   (2,748)    (17.0)    (5,170)    (18.0)    (5,576)   (17.0)
   Equity in the earnings of
    affiliates.................            20      0.1        20       0.1         73       0.3         31      0.1
   Gain (loss) on sales of assets       3,491     24.5      (354)     (2.2)     3,491      12.1      1,929      5.9
                                    ---------- -------- --------- --------- ---------- --------- ---------- --------

   Income before income taxes and
        minority interest in
        consolidated
        partnership............         4,879     34.2     1,179       7.3      6,770      23.5      5,074     15.5
   Provision for income taxes..        (1,867)   (13.1)    (460)      (2.8)    (2,612)     (9.1)    (1,584)    (4.8)
                                    ---------- -------- --------- --------- ---------- --------- ---------- --------
Income before minority interest in
   consolidated partnership....         3,012     21.1       719       4.4      4,158      14.4      3,490     10.6
Minority interest in consolidated
   Partnership.................            55      0.4        59      (0.4)       110       0.4       (901)    (2.7)
                                    ---------- -------- --------- --------- ---------- --------- ---------- --------
Net income.....................       $ 3,067     21.5     $ 778       4.8    $ 4,268     14.8     $ 2,589     7.9
                                    ========== ======== ========= ========= ========== ========= ========== ========



Three  Months  Ended June 30, 2003  Compared to the Three  Months Ended June 30,
2002

Revenues.  Total  revenues were $14.3 million in the three months ended June 30,
2003  compared  to $16.2  million  for the three  months  ended  June 30,  2002,
representing a decrease of approximately $1.9 million or 11.9%. This decrease in
revenue is  primarily  the result of a $2.0  million  decrease in  resident  and
healthcare revenue, a $0.2 million decrease in unaffiliated  management services
revenue and a $0.1 million decrease in affiliated development fee revenue offset
by an increase in affiliated  management  fees of $0.4 million.  The decrease in
resident and healthcare revenue reflects the loss of revenue on four communities
contributed  to  BRE/CSL  in June of 2002 of $2.3  million  offset by an overall
increase  at the  Company's  other  communities  of $0.3  million.  Unaffiliated
management  services revenue decreased $0.2 million primarily due to the Company
acquiring an interest in the Spring Meadows Communities.  Affiliated  management
services  revenue  increased  by $0.4  million  primarily  as a result of higher
management fees earned on the Triad communities  along with management  services
revenue  earned on the BRE/CSL and the Spring Meadows  communities.  Development
fee income decreased as a result of the completion of the Company's  development
projects during fiscal 2002.

                                       15


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


Expenses. Total expenses were $12.1 million in the second quarter of fiscal 2003
compared to $13.4 million in the second  quarter of fiscal 2002,  representing a
decrease of $1.3 million or 9.5%.  This  decrease is  primarily  the result of a
$0.7 million decrease in operating expenses,  a $0.4 million decrease in general
and  administrative  expenses and a $0.2 million  decrease in  depreciation  and
amortization  expense.  The  contribution  of the four  communities  to  BRE/CSL
resulted in a decrease in  operating  expenses  of $1.1  million,  a decrease in
general  and  administrative   expenses  of  $0.3  million  and  a  decrease  in
depreciation and amortization expense of $0.2 million.

Other income and expense.  Interest  income  increased  $0.4 million or 24.4% to
$1.8 million in fiscal 2003  compared to $1.4  million in fiscal 2002.  Interest
income primarily represents interest earned on loans the Company has made to the
Triad Entities and the Spring Meadows  Communities.  Interest expense  decreased
$0.2  million to $2.6  million in the second  quarter of 2003  compared  to $2.8
million in the second quarter of 2002. This 6.2% decrease in interest expense is
the  result of lower debt  outstanding  in the  second  quarter  of fiscal  2003
compared  to the second  quarter of fiscal  2002  primarily  resulting  from the
payoff of debt relating to the communities contributed to BRE/CSL. Equity in the
earnings of affiliates represents the Company's share of the earnings and losses
from the Company's  investments in BRE/CSL and the Triad Entities.  Gain on sale
of  assets in fiscal  2003  reflects  the  sale/contribution  of the  Cottonwood
community  to BRE/CSL and one parcel of land for net  proceeds of $3.5  million,
which resulted in the  recognition of a $3.5 million gain on sale.  Gain on sale
of assets in fiscal 2002  reflects  the sale of two  communities  by HCP for net
proceeds of $4.4 million,  which  resulted in the  recognition of a $2.3 million
gain on sale.

Provision for income taxes.  Provision for income taxes in the second quarter of
fiscal  2003 was $1.9  million  or 37.8% of  taxable  income,  compared  to $0.5
million or 37.2% of  taxable  income in the  comparable  quarter  for 2002.  The
effective  tax rates  for the first  quarter  of 2003 and 2002  differ  from the
statutory tax rates because of state income taxes and permanent tax differences.

Minority interest.  Minority interest results from the losses incurred at HCP in
both fiscal 2003 and 2002.

Net income.  As a result of the foregoing  factors,  net income  increased  $2.3
million to $3.1 million for the three months ended June 30, 2003, as compared to
$0.8 million for the three months ended June 30, 2002.

Six Months Ended June 30, 2003 Compared to the Six Months Ended June 30, 2002

Revenues.  For the six months ended June 30,  2003,  total  revenues  were $28.8
million  compared  to $32.8  million  for the six months  ended  June 30,  2002,
representing  a decrease of $4.0 million or 12.3%.  This  decrease in revenue is
primarily  the result of a $4.4  million  decrease  in resident  and  healthcare
revenue, a decrease of $0.3 million in unaffiliated  management services revenue
and a decrease  of $0.3  million in  affiliated  development  fees  offset by an
increase in affiliated management services revenue of $1.0 million. The decrease
in  resident  and  healthcare  revenue  reflects  the  loss of  revenue  on four
communities  contributed to BRE/CSL in June of 2002 of $5.1 million offset by an
overall increase at the Company's other communities of $0.7 million.  Affiliated
management services revenue increased by $1.0 million primarily as the result of
increase  revenue at the Triad  Entities  and the  Company's  management  of the
BRE/CSL communities and the Spring Meadows Communities.  Unaffiliated management
services revenue  decreased $0.3 million  primarily due to the Company acquiring
an interest in the Spring Meadows Communities.  Development fee income decreased
as a result of the  completion  of the  Company's  development  projects  during
fiscal 2002.

Expenses. Total expenses decreased $3.2 million or 11.7% to $23.8 million in the
first six  months of fiscal  2003  compared  to $27.0  million  in the first six
months of fiscal 2002. This decrease in expenses is the result of a $1.8 million
decrease  in  operating  expenses,  a  $0.9  million  decrease  in  general  and
administrative  expenses and a decrease in depreciation expense of $0.5 million.
The  contribution of the four  communities to BRE/CSL  resulted in a decrease in
operating  expenses of $2.4  million,  a decrease in general and  administrative
expenses of $0.8 million and a decrease in depreciation and amortization expense
of $0.5 million.

Other income and expense.  Interest  income  increased  $0.5 million or 19.5% to
$3.4 million in the first six months of fiscal 2003  compared to $2.9 million in

                                       16


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

the  first six  months of fiscal  2002.  Interest  income  primarily  represents
interest  earned on loans the  Company  has made to the Triad  Entities  and the
Spring  Meadows  Communities.  Interest  expense  decreased $0.4 million to $5.2
million in the first six months of 2003  compared  to $5.6  million in the first
six months of 2002.  This 7.3%  decrease  in  interest  expense is the result of
lower debt  outstanding  in the second  quarter of fiscal  2003  compared to the
second  quarter  of fiscal  2002  primarily  resulting  from the  payoff of debt
relating to the  communities  contributed to BRE/CSL.  Equity in the earnings of
affiliates  represents  the Company's  share of the earnings and losses from the
Company's investments in BRE/CSL and the Triad Entities.  Gain on sale of assets
in fiscal 2003 reflects the  sale/contribution  of the  Cottonwood  community to
BRE/CSL and one parcel of land for net proceeds of $3.5 million,  which resulted
in the recognition of a $3.5 million gain on sale. Gain on sale of assets in the
first  six  months  of  fiscal  2002  reflects  the   sale/contribution  of  six
communities  and one parcel of land for net  proceeds  of $12.5  million,  which
resulted in the recognition of a $1.9 million gain on sale.

Provision for income  taxes.  Provision for income taxes in the first six months
of fiscal  2003 was $2.6  million or 38.0% of taxable  income,  compared to $1.6
million or 38.0% of taxable income in the comparable  period of fiscal 2002. The
effective tax rates for the first six months of fiscal 2003 and 2002 differ from
the  statutory  tax  rates  because  of state  income  taxes and  permanent  tax
differences.

Minority interest.  Minority interest decreased primarily due to the sale of two
HCP  communities in fiscal 2002. The sale of the two HCP  communities  increased
minority interest in fiscal 2002 by approximately $1.0 million.

Net income.  As a result of the foregoing  factors,  net income  increased  $1.7
million to $4.3 million for the six months  ended June 30, 2003,  as compared to
$2.6 million for the six months ended June 30, 2002.

Liquidity and Capital Resources

In addition to  approximately  $6.3 million of cash  balances on hand as of June
30, 2003,  the  Company's  principal  source of liquidity is expected to be cash
flows from operations, proceeds from the sale of assets, cash flows from BRE/CSL
and/or additional financing.  Of the $6.3 million in cash balances, $0.1 million
relates to cash held by HCP.  The Company  expects its  available  cash and cash
flows from operations, proceeds from the sale of assets, cash flows from BRE/CSL
and/or  additional  financing to be  sufficient to fund its  short-term  working
capital requirements.  The Company's long-term capital  requirements,  primarily
for  acquisitions,  the  payment  of  operating  deficit  guarantees,  and other
corporate  initiatives,  will be dependent  on its ability to access  additional
funds through joint ventures and 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 the Company's short and long-term capital requirements.

The Company had net cash provided by operating activities of $0.2 million in the
first six months of fiscal 2003 compared to $3.1 million in the first six months
of fiscal  2002.  In the first six months of fiscal 2003,  net cash  provided by
operating activities was primarily derived from net income of $4.3 million and a
decrease in federal and state income taxes  receivable of $1.9 million offset by
net noncash benefits of $0.6 million, an increase in prepaid and other assets of
$3.6  million,  an  increase in other  assets of $0.5  million and a decrease in
accounts payable and accrued  expenses of $1.3 million.  In the first six months
of fiscal 2002, net cash provided by operating  activities was primarily derived
from net  income of $2.6  million,  net  non-cash  charges  of $2.5  million,  a
decrease in federal and state income tax receivable of $0.3 million, an increase
in accounts  payable and accrued  expenses of $1.1 million offset by an increase
in prepaid expenses of $3.3 million and a decrease in customer  deposits of $0.1
million.

The Company had net cash used in  investing  activities  of $3.9  million in the
first six  months of fiscal  2003  compared  to net cash  provide  by  investing
activities  of $7.0 million in the first six months of fiscal 2002. In the first
six months of fiscal 2003,  net cash used in investing  activities was primarily
the result of advances to affiliates of $6.5 million,  and capital  expenditures
of $1.1 million  offset by net proceeds $0.4 million from the sale of one parcel
of land,  net proceeds of $3.1 million from the  contribution  of  Cottonwood to
BRE/CSL and $0.1 million  relating to  distributions  from BRE/CSL.  Advances to
affiliates  include loans made to the Triad Entities along with interest  earned

                                       17


on loans to the Triad Entities and the Spring Meadows Communities.  In the first
six months of fiscal 2002,  net cash provided by investing  activities  resulted
from net proceeds of $5.2 million from the sale of two senior living communities
and one parcel of land,  net proceeds of $7.3 million from the  contribution  of
four senior living communities to BRE/CSL, proceeds of $6.9 million from the NHP
Pension Note redemption and distributions from BRE/CSL offset by advances to the
Triad Entities of $11.5 million and capital expenditures of $0.8 million.

The Company had net cash used in  financing  activities  of $1.7  million in the
first six months of fiscal 2003 compared to $6.0 million in the first six months
of 2002.  For the first six months of fiscal  2003,  net cash used in  financing
activities  primarily  results from  repayments of notes payable of $5.5 million
and  distributions to minority  partners of $0.1 million offset by proceeds from
the  issuance  of notes  payable  of $3.9  million.  Net cash used in  financing
activities  in the first six  months of fiscal  2002,  primarily  resulted  from
repayment  of  notes  payable  of  $3.2  million,  cash  restricted  under  loan
agreements of $5.4 million,  distributions to minority  partners of $1.3 million
and  deferred  loan charges  paid of $0.2  million  offset by proceeds  from the
issuance of notes payable of $4.1 million.

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

The Company's  management  service 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  Company's  current  management  contracts  expire on various  dates through
September 2022 and provide for management  fees based generally upon 5% of gross
revenues.  In  addition,  certain  of the  contracts  provide  for  supplemental
incentive fees that vary by contract based upon the financial performance of the
managed  community.  The Company's  development  fees are generally based upon a
percentage of construction  cost and are earned over the period  commencing with
the initial development activities and ending with the opening of the community.

The Company  owns 57% of  Healthcare  Properties,  L.P.  ("HCP") and the assets,
liabilities,  minority  interest  and  results  of  operations  of HCP have been
consolidated  into the Company's  financial  statements.  HCP owns one community
that is  currently  classified  as held for sale.  Subsequent  to the end of the
Company's  second fiscal  quarter of 2003, HCP entered into an Agreement to Sell
and  Purchase  Real Estate  ("Agreement")  relating to the sale of its  Crenshaw
Creek  facility for $1.1 million.  HCP expects this  transaction to close during
the third quarter of fiscal 2003.

The Company  formed  BRE/CSL  with  Blackstone  and the joint  ventures  seek to
acquire in excess of $200 million of senior housing properties. BRE/CSL is owned
90% by  Blackstone  and 10% by the  Company.  Pursuant to the terms of the joint
ventures,  each of the Company and Blackstone must approve any acquisitions made
by BRE/CSL. Each party must also contribute its pro rata portion of the costs of
any acquisition.

In  December  2001,  BRE/CSL  acquired  Amberleigh,   a  394  resident  capacity
independent living facility. In connection with the acquisition of Amberleigh by
BRE/CSL,  the Company  contributed  $1.8  million to BRE/CSL.  During the second
quarter  of  2002,  BRE/CSL  obtained  permanent  financing  for the  Amberleigh
community,  and the  Company  recovered  $1.4  million  of its  contribution  to
BRE/CSL. On June 13, 2002, the Company contributed to BRE/CSL four of its senior

                                       18


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

living  communities with a capacity of approximately 600 residents.  As a result
of the contribution, the Company repaid $29.1 million of long-term debt to GMAC,
received $7.3 million in cash from BRE/CSL, has a 10% equity interest in BRE/CSL
of $1.2 million and wrote-off $0.5 million in deferred loan costs,  resulting in
the  recognition  of a loss of $0.5 million.  In addition,  on June 30, 2003 the
Company  contributed  to BRE/CSL  its  Cottonwood  facility  with a capacity  of
approximately 182 residents. As a result of the contribution, the Company repaid
$7.4 million of long-term  debt to Bank One,  received $3.1 million in cash from
BRE/CSL,  has a 10% equity  interest in BRE/CSL of $0.4 million and recognized a
gain of $3.4 million.

As part of the Cottonwood contribution to BRE/CSL, the Company guaranteed 25% or
$1.9 million of BRE/CSL's debt with Bank One. The Company made this guarantee to
induce  Bank One to allow the  Cottonwood  debt to be  assumed by  BRE/CSL.  The
Company's  performance  under this debt guarantee would be triggered by an event
of default  under the loan  agreement  by  BRE/CSL.  The Company  estimates  the
carrying value of its obligation under the guarantee as nominal.

In  addition,  the Company  maintains  a right of first  offer to  purchase  the
BRE/CSL  communities as well as an option to purchase  Blackstone's  interest in
the ventures at fair market value.  In the event any of the BRE/CSL  communities
are sold by BRE/CSL,  the  Company's  receipt of proceeds from the sale would be
subject to certain  terms and  conditions,  including,  Blackstone  receiving  a
certain internal rate of return.

The  Company  manages  the six  communities  owned by  BRE/CSL  under  long-term
management contracts. The Company accounts for the BRE/CSL investments under the
equity  method of  accounting.  As of June 30,  2003,  the Company has  deferred
$77,000 of management  fee income as a result of its 10% interest in the BRE/CSL
joint venture.

During  the  fourth  quarter of 2002,  the  Company  acquired  the  interest  of
affiliates of LCOR in four joint  ventures in which LCOR was a member from LCOR.
These joint  ventures own the four Spring  Meadows  Communities.  The  Company's
interests in the four joint ventures include  interests in certain loans made by
LCOR to the joint  ventures for $0.9 million in addition to funding $0.4 million
to the ventures for working capital and anticipated  negative cash  requirements
of the communities and an approximate 19% member interest in each venture. As of
June 30, 2003, the Company had notes and accrued  interest  receivable  from the
Spring Meadows  Communities of $1.4 million.  The Company has managed the Spring
Meadows  Communities  since the opening of each community in late 2000 and early
2001 and will  continue to manage the  communities  under  long-term  management
contracts. In addition, the Company receives an asset management fee relating to
each of the four communities.  The Company recorded its initial advances of $1.3
million to the ventures as notes  receivable as the amount  assigned for the 19%
member  interests were nominal.  The Company  accounts for its investment in the
Spring Meadows  Communities  under the equity method of accounting  based on the
provisions of the partnership agreements. The Company has the obligation to fund
certain  future  operating  deficits of the Spring  Meadows  Communities  to the
extent of its 19% member interest.

The Triad  Entities  own and  finance  the  construction  of new  senior  living
communities. The Company entered into development and management agreements with
the  Triad  Entities  for  the  development  and  management  of  senior  living
communities.   These  communities  are  primarily  Waterford  communities.   The
development  of senior  living  communities  typically  involves  a  substantial
commitment of capital over an approximate 12-month  construction period,  during
which time no  revenues  are  generated,  followed  by a 24 to 36 month lease up
period.

The Company has opened, in connection with its management agreements,  seventeen
new  Waterford  and  Wellington  communities  and  two  expansions  pursuant  to
arrangements with the Triad Entities.  The Company has an approximate 1% limited
partnership  interest in each of the Triad  Entities and is accounting for these
investments under the equity method of accounting based on the provisions of the
Triad  Entities  partnership  agreements.  The Company defers 1% of its interest
income,  development  fee income and management fee income earned from the Triad
Entities.  As of June 30, 2003, the Company had deferred  income of $0.8 million
relating to the Triad Entities.

                                       19


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


The Company has loan  commitments  to the Triad  Entities for  construction  and
pre-marketing  expenses, in addition to requirements to fund the Triad Entities'
operating  deficits through  operating  deficit  guarantees  provided for in its
management agreements with the Triad Entities and other advances, totaling $91.9
million at June 30, 2003.  The Company  evaluates  the  carrying  value of these
receivables  by comparing  the cash flows  expected  from the  operations of the
Triad Entities to the carrying value of the receivables.  These cash flow models
consider lease-up rates, expected operating costs, debt service requirements and
various other  factors.  The Company  entered into a support  agreement with the
Triad Entities, whereby each of Triad II, Triad III, Triad IV and Triad V agreed
to loan  excess cash flow of such Triad to any one or more of Triad I, Triad II,
Triad III, Triad IV and Triad V. The carrying value of the notes receivable from
the Triad Entities could be adversely affected by a number of factors, including
the Triad communities  experiencing  slower than expected  lease-up,  lower than
expected  lease  rates,  higher than  expected  operating  costs,  increases  in
interest  rates,  issues  involving debt service  requirements,  general adverse
market conditions,  other economic factors and changes in accounting guidelines.
Management  believes that the carrying  value of the notes  receivable are fully
recoverable,  based on the support agreement, factors within its control and the
future achievement of the assumptions used in these cash flow models,  which are
consistent with the Company's operating experience.

Deferred  interest  income is being  amortized  into income over the life of the
loan commitment  that the Company has with each of the Triad Entities.  Deferred
development  and management  fee income is being  amortized into income over the
expected remaining life of the Triad partnerships.

The following  table sets forth,  as of June 30, 2003,  the capital  invested in
each of the Triad Entities,  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):



                                                       Notes Receivable                                  Deferred Income
                                 ----------------------------------------------------------   --------------------------
                                                                                                         Development/
                      Capital    Committed    Interest                   Note       Deficit               Management
      Entity        Investment    Amount        Rate      Maturity      Balance     Funding    Interest       Fees
- ----------------    ----------   ---------    --------    --------     ---------    -------    --------  -------------
                                                                                    
Triad Senior
 Living I, L.P.                                         March 31,
(Triad I)             $    --     $13,000        8.0%      2008        $13,000    $ 5,266      $   19       $  192

Triad Senior
 Living II, L.P.                                        March 31,
  (Triad II)               --      15,000        8.0       2008         15,000     11,072          29          113

Triad Senior
  Living III, L.P.                                      March 31,
  (Triad III)              --      26,000        8.0       2008         26,000      3,833          61          224

Triad Senior
  Living IV, L.P.                                       March 31,
  (Triad IV)               --      10,000        8.0       2008         10,000      1,704          76           90

Triad Senior
  Living V, L.P.                                        March 31,
  (Triad V)                --      10,000        8.0       2008          5,594         --          14           20



The  Company  could be  required  in the future to revise the terms of its notes
with the Triad Entities to extend the maturity  dates,  change the interest rate
earned on the notes or modify other terms and conditions of the notes.

The Company has typically  received 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 were recorded over the term of the  development  project on a
basis  approximating the percentage of completion method. In addition,  when the
properties became 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, plus overhead expenses.

The Company has the option, but not the obligation,  to purchase the partnership
interests of the other partners in the Triad  Entities,  except for Triad I, for


                                       20


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


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,  but not the
obligation,  to purchase the communities 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  applicable  community.  See below  for a  description  of the  Company's
purchase  of the  partnership  interests  in Triads II,  III,  IV and V owned by
non-Company parties.

The Company  has the option,  but not the  obligation,  to purchase  the Triad I
communities for an amount specified in the partnership  agreement.  Furthermore,
Lehman  Brothers has agreed to withdraw as a partner in the Triad I  partnership
to the extent it has received,  on or before November 1, 2004,  distributions in
an amount equal to its capital contributions of $12.4 million.

In  January  2003,  the  Financial   Accounting   Standards  Board  issued  FASB
Interpretation   No.  46  "Consolidation  of  Variable  Interest   Entities"  an
interpretation  of ARB No.  51,  effective  immediately  for  variable  interest
entities  created after January 31, 2003 and effective for the first fiscal year
or interim period beginning after June 15, 2003 for variable  interest  entities
that existed prior to February 1, 2003. The Company will adopt the provisions of
this  interpretation  in the  third  quarter  of  2003  as a  cumulative  effect
adjustment,  and its  adoption  will  result in the  Company  consolidating  the
financial  statements of the Triad Entities,  currently accounted for separately
under the equity method of accounting. The Company expects the implementation of
FASB Interpretation No. 46 will have a material effect on the Company's earnings
and financial  position.  However,  see below for a description of the Company's
purchase  of the  partnership  interests  in Triads II,  III,  IV and V owned by
non-Company parties.

Each of the Triad Entities 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,  as well as  assignment  to the  lenders  of the  construction
contracts and the development and management  agreements with the Company.  Each
development and management agreement assigned to an institutional lender is also
guaranteed by the Company and those guarantees are also assigned to the lenders.
The Company's management agreements contain an obligation of the Company to fund
operating  deficits to the Triad Entities if the other financing  sources of the
Triad  Entities  have  been  fully  utilized.  These  operating  deficit-funding
obligations  are guaranteed by the Company and include making loans to fund debt
service obligations to the Triad Entities' lenders. Amounts funded to date under
these operating deficit agreements are disclosed in the table above. The Company
expects to be required to fund additional  amounts under these operating deficit
agreements in the future.

Set forth below is information  on the  construction/permanent  loan  facilities
entered  into by each of the Triad  Entities  as of June 30,  2003  (dollars  in
thousands):



                                                                    Loan Facilities to Triads
                                                     --------------------------------------------------------
                                      Number of                     Amount
                   Entity            Communities     Commitment   Outstanding    Type          Lender
                  -----------        -----------     ----------   -----------  ----------  ------------------
                                                                              

                   Triad I               7          $50,000       $48,024       take-out     GMAC

                   Triad II              3          $26,900       $26,003       mini-perm    Key Corporate
                                                                                             Capital, Inc.

                   Triad III             6          $56,300       $56,270       mini-perm    Guaranty Bank

                   Triad IV              2          $18,600       $18,627       mini-perm    Compass Bank

                   Triad V               1          $ 8,903       $ 8,698       mini-perm    Bank of America



At December 31, 2002, Triad II was in violation of a certain financial  covenant
with its lender. The lender and Triad II subsequently signed a loan modification
in March 2003.

                                       21


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


In March 2003, the Company made the election to exercise its options to purchase
the partnership  interests  owned by non-Company  parties in the Triad Entities,
with the  exception of Triad I. The Company and the other  partners of the Triad
Entities,  with the  exception  of Triad I, entered  into  Partnership  Interest
Purchase  Agreements  ("Purchase  Agreements")  on March 25,  2003,  whereby the
Company agreed to purchase the partnership interests of the general partners and
the other third party limited  partners for an aggregate of  approximately  $1.7
million.  Effective July 1, 2003, the Company  completed these  transactions and
now wholly  owns each of the Triad  Entities,  other  than Triad I. These  Triad
Entities  own  twelve  communities  with  a  capacity  of  approximately   1,670
residents.  These  transactions  were  treated as a purchase  of real estate and
therefore the Company did not record any goodwill or other intangibles.

Summary  financial  information  regarding the  financial  position of the Triad
Entities  as of June 30,  2003 and 2002 and  results of  operations  for the six
months ended June 30, 2003 and 2002 of the Triad  Entities is  presented  below.
The Company is also presenting  unaudited pro forma financial  information as if
the Company's  purchase of the Triad  Entities  (except Triad I) were  effective
January 1, 2003.  In addition,  the unaudited  pro forma  financial  information
includes  consolidating  Triad I as if the provisions of FASB Interpretation No.
46 were effective January 1, 2003.  Beginning in the third quarter of 2003, FASB
Interpretation  No. 46 will  require the Company to  consolidate  the  financial
position  and  results of  operations  of Triad I with the  Company's  financial
information.  The unaudited pro forma  financial  information,  which may not be
indicative  of  future   results,   includes  the   elimination  of  significant
intercompany  balances and assumes incomes taxes at a 39% effective tax rate (in
thousands):

                                                                        Company
                                               Triad Entities          Pro Forma
                                            June 30,   June 30,         June 30,
                                              2003      2002              2003
                                          ---------  ----------      -----------

Current assets........................... $   3,876   $  3,447        $  21,242
Property and equipment, net..............   182,521    188,656          388,529
Other assets.............................    10,904     10,784           31,169
                                           --------   --------        ----------
    Total assets.........................  $197,301   $202,887        $ 440,940
                                           ========   ========        ==========

Current liabilities......................  $ 26,392   $ 13,455        $  22,090
Long-term debt...........................   232,455    224,075          288,271
Other long-term liabilities..............        --         --            8,006
Partnership deficit / shareholders'
 equity..................................   (61,546)   (34,643)         122,573
                                           --------   --------        ----------
    Total liabilities and partnership
      deficit / shareholders' equity..... $ 197,301   $202,887        $ 440,940
                                          =========   ========        ==========


                                                                      Six Months
                                              Six Months Ended         Ended
                                            June 30,   June 30,       June 30,
                                              2003      2002            2003
                                          ---------  -----------      --------

Net revenue.............................. $  17,061   $ 11,980        $  45,812
Operating and general & administrative...    16,039     13,556           37,148
Depreciation.............................     2,799      2,732            5,486
Operating (loss) income..................    (1,777)    (4,308)           3,178
Net loss.................................    (8,518)   (10,397)          (1,557)


The unaudited  pro forma  consolidated  amounts are presented for  informational
purposes only and do not necessarily  reflect the financial  position or results
of  operations  of the  Company  that  would  have  actually  occurred  had  the
transactions occurred on January 1, 2003.

                                       22


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



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, the purchase of the Triad Entities, 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.  These factors
include  the  Company's  ability  to find  suitable  acquisition  properties  at
favorable terms, financing,  licensing,  business conditions, risks of downturns
in economic  condition  generally,  satisfaction  of closing  conditions such as
those  pertaining  to  licensure,  availability  of  insurance  at  commercially
reasonable rates, and changes in accounting principles and interpretations among
others,  and  other  risks  and  factors  identified  from  time  to time in the
Company's reports filed with the Securities and Exchange Commission.

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 June 30,  2003  the  Company  had  $141.1  million  in
outstanding  debt comprised of various fixed and variable rate debt  instruments
of $55.1 million and $86.0 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,  that are tied to either 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 $0.9 million based on the Company's  outstanding  variable debt as
of June 30,  2003.  In addition,  an increase in interest  rates could result in
operating  deficit  obligations,  relating  to the Triad  Entities,  that  could
require funding by the Company.  The Triad  Entities,  as of June 30, 2003, have
$157.6 million in outstanding  bank debt comprised of various fixed and variable
rate debt instruments of $26.0 million and $131.6 million, respectively.


Item 4. CONTROLS AND PROCEDURES.

The  Company's  management,  including  its Chief  Executive  Officer  and Chief
Financial   Officer,   after  evaluating  the  effectiveness  of  the  Company's
disclosure  controls and procedures (as defined in Rules 13a-14(c) and 15d-14(c)
under the Securities Exchange Act of 1934) as of a date (the "Evaluation Date"),
which was within 90 days of this quarterly  report on Form 10-Q,  have concluded
in their  judgment that, as of the  Evaluation  Date,  the Company's  disclosure
controls and  procedures  were  adequate  and  designed to ensure that  material
information  relating to the Company and its subsidiaries would be made known to
them.

There were no significant  changes in the Company's internal controls or, to its
knowledge,  in other  factors  that could  significantly  affect its  disclosure
controls and procedures subsequent to the Evaluation Date.

                                       23



                        CAPITAL SENIOR LIVING CORPORATION
                           PART II. OTHER INFORMATION

PART II. OTHER INFORMATION

Item 1. LEGAL PROCEEDINGS

In the  fourth  quarter  of  2002,  the  Company  (and  two  of  its  management
subsidiaries),  Buckner Retirement  Services,  Inc.  ("Buckner"),  and a related
Buckner  entity,  and other  unrelated  entities  were named as  defendants in a
lawsuit in district  court in Fort Bend County,  Texas  brought by the heir of a
former  resident  who  obtained  nursing  home  services  at Parkway  Place from
September  1998 to March 2001.  The Company  managed  Parkway  Place for Buckner
through December 31, 2001. The plaintiff  alleges gross  negligence,  malice and
intentional  injury in the  treatment of the resident at Parkway Place and seeks
various damages  including  wrongful death and punitive  damages.  The Company's
insurers have hired counsel to investigate  and defend this claim.  The insurers
have issued reservation of rights letters,  subject to certain exclusions in the
applicable  insurance policies.  The parties are currently going through initial
discovery. The Company is unable at this time to estimate its liability, if any,
related to this claim.

The  Company has other  pending  claims not  mentioned  above  ("Other  Claims")
incurred in the course of its business.  Most of these Other Claims are believed
by  management  to be covered by insurance,  subject to normal  reservations  of
rights by the insurance  companies and possibly subject to certain exclusions in
the applicable  insurance policies.  Whether or not covered by insurance,  these
claims, in the opinion of management,  based on advice of legal counsel,  should
not have a  material  effect  on the  financial  statements  of the  Company  if
determined adversely to 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

The Company's  Annual Meeting of  Stockholders  was held on May 22, 2003. At the
meeting, the stockholders voted to re-elect two directors of the Company,  James
A. Stroud and Keith N.  Johannessen,  to hold office until the annual meeting to
be held in 2005 or until each  person's  successor is duly elected and qualified
("Proposal 1"). The stockholders failed to re-elect Dr. Gordon I. Goldstein as a
director.  The other directors whose terms continue after the annual meeting are
Lawrence A. Cohen, Craig F. Hartberg, James A. Moore and Dr. Victor Nee.

In addition,  the stockholders were asked to consider and act upon a proposal to
ratify Ernst & Young, LLP as the independent  public accountants for the Company
for the year 2003  ("Proposal  2"). No other matters were voted on at the annual
meeting.  A total of 19,438,537 shares were represented at the meeting in person
or by proxy.

The number of shares that were voted for and that were  withheld  from,  each of
the director nominees in Proposal 1 was as follows:

     Director Nominee                     For                  Withheld
     ----------------                     ---                  --------

     James A. Stroud                    13,471,614             5,966,923
     Keith N. Johannessen               13,468,564             5,969,973
     Dr. Gordon I. Goldstein             9,019,674            10,418,863

In  Proposal  2,  Ernst  & Young  LLP was  ratified  as the  independent  public
accountants for the Company for fiscal 2003, with 12,782,814  shares voting for,
6,653,323 shares voting against and 2,400 shares abstaining.

                                       24




                        CAPITAL SENIOR LIVING CORPORATION
                           PART II. OTHER INFORMATION

Item 5. OTHER INFORMATION

                  Not Applicable

Item 6. EXHIBITS AND REPORTS ON FORM 8-K

          (A)  Exhibits:

               10.1 Contribution  Agreement  dated June 30, 2003 between Capital
                    Senior  Living  Properties,  Inc.  and BRE/CLS  Holdings II,
                    L.L.C.

               10.2 BRE/CSL II L.L.C. Limited Liability Company Agreement.

               10.3 Management Agreement between Capital Senior Living, Inc. and
                    BRE/Cottonwood L.L.C.

               31.1 Certification  of the Chief  Executive  Officer  pursuant to
                    Section 302 of the Sarbanes-Oxley Act of 2002.

               31.2 Certification  of the Chief  Financial  Officer  pursuant to
                    Section 302 of the Sarbanes-Oxley Act of 2002.

               32   Certification  pursuant to Section 906 of the Sarbanes-Oxley
                    Act of 2002.


          (B)  Reports on Form 8-K

               Current  Report on Form 8-K filed with the  Commission  on May 6,
               2003  reporting  the  issuance  of a press  release to report the
               Company's earnings for the first quarter of 2003.
















                                       25



                        CAPITAL SENIOR LIVING CORPORATION
                                  June 30, 2003







Signature

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

Capital Senior Living Corporation
(Registrant)


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

Date:    August 11, 2003












                                       26