UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC  20549

 

FORM 8-K

 

CURRENT REPORT PURSUANT

TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

 

Date of report (Date of earliest event reported): August 6, 2015

 

SENIOR HOUSING PROPERTIES TRUST

(Exact Name of Registrant as Specified in Its Charter)

 

Maryland

(State or Other Jurisdiction of Incorporation)

 

001-15319

 

04-3445278

(Commission File Number)

 

(IRS Employer Identification No.)

 

Two Newton Place,
255 Washington Street, Suite 300
Newton, Massachusetts

 

02458-1634

(Address of Principal Executive Offices)

 

(Zip Code)

 

617-796-8350

(Registrant’s Telephone Number, Including Area Code)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

o            Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o            Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o            Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o            Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



 

ITEM 2.02.  RESULTS OF OPERATIONS AND FINANCIAL CONDITION.

 

On August 6, 2015, Senior Housing Properties Trust, or the Company, issued a press release setting forth the Company’s results of operations and financial condition for the quarter and six months ended June 30, 2015, and also provided certain supplemental operating and financial data for the quarter and six months ended June 30, 2015. Copies of the Company’s press release and supplemental operating and financial data are furnished as Exhibits 99.1 and 99.2 hereto, respectively.

 

ITEM 9.01.  FINANCIAL STATEMENTS AND EXHIBITS.

 

(d)                                 Exhibits.

 

99.1                        Press Release dated August 6, 2015.

 

99.2                        Second Quarter 2015 Supplemental Operating and Financial Data.

 



 

SIGNATURES

 

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 hereunto duly authorized.

 

 

SENIOR HOUSING PROPERTIES TRUST

 

 

 

 

 

By:

/s/ Richard A. Doyle

 

Name:

Richard A. Doyle

 

Title:

Treasurer and Chief Financial Officer

 

Date:  August 6, 2015

 




Exhibit 99.1

 

 

FOR IMMEDIATE RELEASE

 

 

Contact:

 

Kimberly Brown, Director, Investor Relations

 

(617) 796-8237

 

www.snhreit.com

 

Senior Housing Properties Trust Announces Second Quarter 2015 Results

 

Normalized FFO Per Share for the Second Quarter Increases by 4.7% Year over Year to $0.45

 

 

Newton, MA (August 6, 2015):  Senior Housing Properties Trust (NYSE: SNH) today announced its financial results for the quarter and six months ended June 30, 2015.

 

SNH’s President and Chief Operating Officer, David Hegarty, made the following statement:

 

“We were pleased that for the third straight quarter, SNH achieved growth of $0.02, or 4.7%, in Normalized FFO per share compared to the same period a year ago.  During the second quarter, we closed the acquisition of 37 high quality private pay senior living communities for approximately $763 million, 18 of which are leased and 19 of which are operated in a taxable REIT subsidiary structure.

 

“In addition, we announced a transaction involving our manager, RMR, whereby we acquired a 17.0% economic interest in our manager in exchange for $60.7 million and amended the management agreements with RMR to extend the terms for 20 years. We believe this transaction further aligns the interests of RMR management, ourselves and our shareholders and allows us to continue benefiting from a low cost management structure.”

 

Results for the quarter ended June 30, 2015:

 

Normalized funds from operations, or Normalized FFO, for the quarter ended June 30, 2015 were $106.8 million, or $0.45 per basic and diluted share. This compares to Normalized FFO for the quarter ended June 30, 2014 of $86.6 million, or $0.43 per basic and diluted share. The increase in Normalized FFO is primarily the result of acquisitions since July 1, 2014.

 

Net income was $36.4 million, or $0.15 per basic and diluted share, for the quarter ended June 30, 2015, compared to net income of $37.7 million, or $0.19 per basic and diluted share, for the quarter ended June 30, 2014.

 

 



 

The basic and diluted weighted average number of common shares outstanding were 235.5 million and 235.6 million, respectively, for the quarter ended June 30, 2015, and 199.8 million and 199.9 million, respectively, for the quarter ended June 30, 2014.

 

Reconciliations of net income determined in accordance with U.S. generally accepted accounting principles, or GAAP, to funds from operations, or FFO, and Normalized FFO for the quarters ended June 30, 2015 and 2014 appear later in this press release.

 

Results for the six months ended June 30, 2015:

 

Normalized FFO for the six months ended June 30, 2015 were $205.3 million, or $0.90 per basic and diluted share. This compares to Normalized FFO for the six months ended June 30, 2014 of $166.7 million, or $0.86 per basic and diluted share.

 

Net income was $76.2 million, or $0.33 per basic and diluted share, for the six months ended June 30, 2015, compared to net income of $76.2 million, or $0.39 per basic and diluted share, for the six months ended June 30, 2014.

 

The basic and diluted weighted average number of common shares outstanding were 228.5 million for the six months ended June 30, 2015, and 194.0 million for the six months ended June 30, 2014.

 

Reconciliations of net income determined in accordance with GAAP to FFO and Normalized FFO for the six months ended June 30, 2015 and 2014 appears later in this press release.

 

Operating Results for the quarter ended June 30, 2015:

 

For the three months ended June 30, 2015, consolidated same property net operating income, or NOI, and cash basis NOI increased 0.4% and decreased 0.1%, respectively, compared to the quarter ended June 30, 2014.

 

For the three months ended June 30, 2015, 42.8% of SNH’s NOI came from 121 properties leased to medical providers, medical related businesses, clinics and biotech laboratory tenants, or MOBs, with 11.3 million square feet of leasable area.  As of June 30, 2015, 96.4% of SNH’s MOB square feet were leased, compared to 96.2% as of March 31, 2015 and 95.6% as of June 30, 2014.  Same property occupancy for SNH’s MOBs owned continuously since April 1, 2014 increased to 95.0% as of June 30, 2015, compared to 94.9% as of June 30, 2014.  Same property NOI and cash basis NOI for SNH’s MOBs decreased 2.3% and 3.2%, respectively, during the quarter ended June 30, 2015 compared to the quarter ended June 30, 2014.

 

For the three months ended June 30, 2015, 39.9% of SNH’s consolidated NOI came from 232 triple net leased senior living communities with 26,135 living units. Occupancy at triple net leased senior living communities

 

2



 

was 85.1% during the most recently reported period, compared to 85.2% during the comparable period last year.(1) Same property occupancy at triple net leased senior living communities owned continuously since April 1, 2014 increased to 85.5% during the most recently reported period, compared to 85.3% during the comparable period last year. Same property NOI and cash basis NOI for SNH’s triple net leased senior living communities increased 1.8% and 1.2%, respectively, during the quarter ended June 30, 2015 compared to the quarter ended June 30, 2014.

For the three months ended June 30, 2015, 14.3% of SNH’s NOI came from 65 managed senior living communities with 8,563 living units.  Occupancy at managed senior living communities was 88.1% during the quarter ended June 30, 2015, compared to 88.5% during the comparable period last year.  Same property occupancy for managed senior living communities owned continuously since April 1, 2014 decreased to 87.6% during the quarter ended June 30, 2015, from 88.5% during the comparable period last year.  Same property average monthly rates increased 2.4% to $4,276 during the quarter ended June 30, 2015 compared to the quarter ended June 30, 2014. Same property NOI and cash basis NOI for SNH’s managed senior living communities both increased 1.4% during the quarter ended June 30, 2015 compared to the quarter ended June 30, 2014.

Reconciliations of NOI and cash basis NOI to net income determined in accordance with GAAP for the quarters ended June 30, 2015 and 2014 appear later in this press release. In addition, calculations and reconciliations of NOI, Cash Basis NOI, Same Property NOI and Same Property Cash Basis NOI by Segment for the quarters ended June 30, 2015 and 2014 appear later in this press release.

 

Recent Investment and Sales Activities:

 

As previously disclosed, on May 1, 2015, SNH completed the acquisition of 37 (out of a portfolio of 38) senior living communities with 3,352 living units for approximately $762.6 million.  SNH amended the purchase agreement related to these communities to accommodate a delayed closing of one senior living community with 87 living units, which SNH expects to acquire before year end 2015. Nineteen of the 38 communities, with 2,206 living units, including the one community that SNH has not yet acquired, are leased to seven senior living operators. The remaining 19 communities, with 1,233 living units, were acquired using taxable REIT subsidiary, or TRS, structures. SNH terminated the pre-existing management agreements for 14 of these communities, with 838 living units, and entered into management agreements with Five Star Quality Care, Inc., or Five Star, to manage these communities. The remaining five communities, with 395 living units, continue to be managed by the current third party senior living operator. SNH financed this acquisition using cash on hand, borrowings under its revolving credit facility and the assumption of approximately $139.2 million of mortgage debt with a weighted average annual interest rate of 4.43%.

Also in May 2015, SNH acquired a newly constructed senior living community with 40 private pay independent living units located in Georgia for approximately $9.8 million, excluding closing costs. This community is

 


(1) Most recent reported data is based upon the operating results provided by SNH’s tenants for the 12 months ended March 31, 2015 and 2014 or the most recent prior period for which tenant operating results are available.

 

3



 

adjacent to another community that SNH owns which is managed by Five Star. This community and the community already owned are treated as one property, and are being operated as a single integrated community under the same management agreement.

In July 2015, SNH entered into an agreement to acquire one senior living community with 84 private pay assisted living units located in Georgia for approximately $18.3 million, excluding closing costs. SNH intends to lease this community to a third party senior living operator. This acquisition is expected to close in 2015.

In April 2015, SNH sold one MOB (four buildings) with an aggregate 323,541 square feet located in New Mexico for $1.5 million, excluding closing costs. SNH did not recognize a gain or loss on this sale. In July 2015, SNH sold one senior living community with 12 living units located in Iowa for $155,000, excluding closing costs. In August 2015, SNH sold one senior living community with 63 living units located in Wisconsin for $850,000, excluding closing costs. Any adjustments to net book value related to these sales will be recognized in the third quarter of 2015 when all of the costs of these sales are known.

As previously announced, on June 5, 2015, SNH acquired 5.3 million shares of Reit Management & Research Inc., or RMR Inc., for $60.7 million, excluding transaction costs. As payment for the shares, SNH issued 2.3 million of its common shares valued at the volume weighted average trading prices during the 20 days prior to the acquisition and paid the remainder of the purchase price in cash. Through SNH’s acquisition of the RMR Inc. shares, SNH indirectly acquired an economic ownership of 17.0% of Reit Management & Research LLC, or RMR LLC, SNH’s manager. SNH currently expects to distribute half of its RMR Inc. shares to its shareholders by year end 2015, but SNH will not distribute its RMR Inc. shares until a registration statement is declared effective by the Securities and Exchange Commission, or SEC. In connection with entering into a transaction agreement with RMR Inc., SNH and RMR LLC entered into amended and restated business management and property management agreements, which, among other things, extend the terms of these agreements for 20 years.

 

Recent Financing Activities:

 

During the second quarter of 2015, SNH repaid mortgage notes encumbering seven properties with an aggregate principal balance of $30.6 million and a weighted average annual interest rate of 5.7%.

 

Conference Call:

 

On Thursday, August 6, 2015, at 1:00 p.m. Eastern Time, David J. Hegarty, President and Chief Operating Officer, and Richard A. Doyle, Chief Financial Officer, will host a conference call to discuss the financial results for the quarter and six months ended June 30, 2015.  The conference call telephone number is (877) 329-4297. Participants calling from outside the United States and Canada should dial (412) 317-5435. No pass code is necessary to access the call from either number. Participants should dial in about 15 minutes prior to the scheduled start of the call. A replay of the conference call will be available through 11:59 p.m. Eastern Time on Thursday, August 13, 2015. To hear the replay, dial (412) 317-0088. The replay pass code is 10068793.

 

4



 

A live audio webcast of the conference call will also be available in a listen-only mode on the company’s website, which is located at www.snhreit.com. Participants wanting to access the webcast should visit the company’s website about five minutes before the call. The archived webcast will be available for replay on the company’s website for about one week after the call.

 

The transcription, recording and retransmission in any way of SNH’s second quarter 2015 conference call are strictly prohibited without the prior written consent of SNH.

 

 

Supplemental Data:

 

A copy of SNH’s Second Quarter 2015 Supplemental Operating and Financial Data is available for download from the SNH website, www.snhreit.com.  SNH’s website is not incorporated as part of this press release.

 

SNH is a real estate investment trust, or REIT, that owned 428 properties (452 buildings) located in 43 states and Washington, D.C. as of June 30, 2015. SNH is headquartered in Newton, MA.

 

Please see the pages attached hereto for a more detailed statement of SNH’s operating results and financial condition.

 

5



 

WARNING CONCERNING FORWARD LOOKING STATEMENTS

 

THIS PRESS RELEASE CONTAINS STATEMENTS THAT CONSTITUTE FORWARD LOOKING STATEMENTS WITHIN THE MEANING OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995 AND OTHER SECURITIES LAWS.  ALSO, WHENEVER SNH USES WORDS SUCH AS “BELIEVE”, “EXPECT”, “ANTICIPATE”, “INTEND”, “PLAN”, “ESTIMATE” OR SIMILAR EXPRESSIONS, SNH IS MAKING FORWARD LOOKING STATEMENTS.  THESE FORWARD LOOKING STATEMENTS ARE BASED UPON SNH’S PRESENT INTENT, BELIEFS OR EXPECTATIONS, BUT FORWARD LOOKING STATEMENTS ARE NOT GUARANTEED TO OCCUR AND MAY NOT OCCUR. ACTUAL RESULTS MAY DIFFER MATERIALLY FROM THOSE CONTAINED IN OR IMPLIED BY THESE FORWARD LOOKING STATEMENTS AS A RESULT OF VARIOUS FACTORS.  FOR EXAMPLE:

 

·    THIS PRESS RELEASE STATES THAT SNH EXPECTS TO COMPLETE THE CLOSING OF ONE SENIOR LIVING COMMUNITY BEFORE YEAR END 2015. THE ACQUISITION OF THIS REMAINING SENIOR LIVING COMMUNITY IS SUBJECT TO CLOSING CONDITIONS. THESE CONDITIONS MAY NOT BE SATISFIED AND THE ACQUISITION MAY BE DELAYED FURTHER OR THE TERMS MAY CHANGE,

 

·    THIS PRESS RELEASE STATES THAT SNH HAS AGREED TO ACQUIRE ONE SENIOR LIVING COMMUNITY FOR APPROXIMATELY $18.3 MILLION AND THAT THE CLOSING IS EXPECTED TO OCCUR IN 2015. THIS TRANSACTION IS SUBJECT TO CLOSING CONDITIONS. THESE CONDITIONS MAY NOT BE SATISFIED AND THE ACQUISITION MAY NOT OCCUR, MAY BE DELAYED OR THE PRICE AND TERMS MAY CHANGE,

 

·    THIS PRESS RELEASE STATES THE PURCHASE PRICE SNH PAID FOR THE RMR INC. SHARES AND SNH’S ECONOMIC OWNERSHIP INTEREST IN RMR LLC. AN IMPLICATION OF THESE STATEMENTS MAY BE THAT THE RMR INC. SHARES TO BE DISTRIBUTED TO SNH’S SHAREHOLDERS WILL HAVE A MARKET VALUE AT LEAST EQUAL TO THE VALUE SNH PAID FOR THE RMR INC. SHARES.  IN FACT, THE VALUE OF THE RMR INC. SHARES MAY BE DIFFERENT FROM THE PRICE SNH PAID FOR THE RMR INC. SHARES AND THE MARKET VALUE OF THE RMR INC. SHARES WILL DEPEND UPON VARIOUS FACTORS, INCLUDING SOME THAT ARE BEYOND SNH’S CONTROL, SUCH AS MARKET CONDITIONS GENERALLY AT THE TIME THE RMR INC. SHARES ARE AVAILABLE FOR TRADING.  THERE CAN BE NO ASSURANCE PROVIDED REGARDING THE PRICE AT WHICH THE RMR INC. SHARES WILL TRADE IF AND WHEN THEY ARE DISTRIBUTED AND LISTED ON A NATIONAL STOCK EXCHANGE.

 

·    THIS PRESS RELEASE STATES THAT SNH CURRENTLY EXPECTS TO DISTRIBUTE HALF OF THE RMR INC. SHARES SNH ACQUIRED TO SNH’S SHAREHOLDERS AND THAT SNH CURRENTLY EXPECTS THE DISTRIBUTION OF RMR INC. SHARES WILL OCCUR BY YEAR END 2015.  THE PROCESS OF PREPARING A REGISTRATION STATEMENT FOR THE DISTRIBUTION OF THE RMR INC. SHARES REQUIRES EXTENSIVE LEGAL AND ACCOUNTING SERVICES. AFTER A REGISTRATION STATEMENT IS FILED, IT WILL BE SUBJECT TO REVIEW BY SEC STAFF, WHICH MAY ALSO TAKE CONSIDERABLE TIME. SNH CAN PROVIDE NO ASSURANCE WHEN OR IF THE REGISTRATION STATEMENT WILL BE DECLARED EFFECTIVE BY THE SEC, THAT THE RMR INC. SHARES WILL BE APPROVED FOR LISTING ON A NATIONAL STOCK EXCHANGE OR IF THE DISTRIBUTION OF THE RMR INC. SHARES WILL OCCUR BY YEAR END 2015, OR EVER.

 

·    THIS PRESS RELEASE STATES THAT THE BUSINESS MANAGEMENT AND PROPERTY MANAGEMENT AGREEMENTS BETWEEN SNH AND RMR LLC HAVE BEEN AMENDED AND EXTENDED FOR 20 YEAR TERMS. THE AMENDED MANAGEMENT AGREEMENTS INCLUDE TERMS WHICH PERMIT EARLY TERMINATION AND EXTENSIONS IN CERTAIN CIRCUMSTANCES.

 

6



 

ACCORDINGLY, THERE CAN BE NO ASSURANCE THAT THESE AGREEMENTS WILL REMAIN IN EFFECT FOR 20 YEARS OR FOR SHORTER OR LONGER TERMS.

 

THE INFORMATION CONTAINED IN SNH’S FILINGS WITH THE SEC, INCLUDING UNDER THE CAPTION “RISK FACTORS” IN ITS PERIODIC REPORTS, OR INCORPORATED THEREIN, IDENTIFIES OTHER IMPORTANT FACTORS THAT COULD CAUSE DIFFERENCES FROM SNH’S FORWARD LOOKING STATEMENTS. SNH’S FILINGS WITH THE SEC ARE AVAILABLE ON THE SEC’S WEBSITE AT WWW.SEC.GOV.

 

YOU SHOULD NOT PLACE UNDUE RELIANCE UPON FORWARD LOOKING STATEMENTS.

 

EXCEPT AS REQUIRED BY LAW, SNH DOES NOT INTEND TO UPDATE OR CHANGE ANY FORWARD LOOKING STATEMENTS AS A RESULT OF NEW INFORMATION, FUTURE EVENTS OR OTHERWISE.

 

7



 

SENIOR HOUSING PROPERTIES TRUST

CONSOLIDATED STATEMENTS OF INCOME

(amounts in thousands, except per share data)

(unaudited)

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

Revenues:

 

 

 

 

 

 

 

 

 

Rental income

 

$

155,546

 

$

127,669

 

$

301,329

 

$

239,724

 

Residents fees and services

 

91,856

 

79,039

 

174,649

 

158,481

 

Total revenues

 

247,402

 

206,708

 

475,978

 

398,205

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

Property operating expenses

 

93,592

 

79,786

 

179,386

 

157,590

 

Depreciation

 

62,511

 

46,703

 

116,218

 

85,058

 

General and administrative

 

11,674

 

9,577

 

22,248

 

17,866

 

Acquisition related costs

 

4,617

 

2,512

 

5,775

 

2,635

 

Total expenses

 

172,394

 

138,578

 

323,627

 

263,149

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

75,088

 

68,130

 

152,351

 

135,056

 

 

 

 

 

 

 

 

 

 

 

Interest and other income

 

142

 

154

 

217

 

258

 

Interest expense

 

(37,907)

 

(34,112)

 

(73,848)

 

(63,012)

 

Loss on early extinguishment of debt

 

(39)

 

 

(1,448)

 

 

Income from continuing operations before income tax expense and equity in earnings of an investee

 

37,204

 

34,172

 

77,272

 

72,302

 

Income tax expense

 

(129)

 

(155)

 

(239)

 

(346)

 

Equity in earnings of an investee

 

23

 

118

 

95

 

21

 

Income from continuing operations

 

37,098

 

34,135

 

77,128

 

71,977

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

(Loss) income from discontinued operations

 

(109)

 

741

 

(350)

 

2,041

 

Impairment of assets from discontinued operations

 

(602)

 

387

 

(602)

 

(334)

 

Income before gain on sale of properties

 

36,387

 

35,263

 

76,176

 

73,684

 

Gain on sale of properties

 

 

2,396

 

 

2,552

 

Net income

 

$

36,387

 

$

37,659

 

$

76,176

 

$

76,236

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding (basic)

 

235,549

 

199,830

 

228,501

 

193,962

 

Weighted average shares outstanding (diluted)

 

235,592

 

199,867

 

228,534

 

193,990

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted per common share amounts:

 

 

 

 

 

 

 

 

 

Income from continuing operations per share

 

0.16

 

0.18

 

0.34

 

0.38

 

Income from discontinued operations per share

 

(0.01)

 

0.01

 

(0.01)

 

0.01

 

Basic and diluted net income per share

 

$

0.15

 

$

0.19

 

$

0.33

 

$

0.39

 

 

8



 

SENIOR HOUSING PROPERTIES TRUST

CONSOLIDATED STATEMENTS OF FUNDS FROM OPERATIONS AND NORMALIZED FUNDS FROM OPERATIONS

(amounts in thousands, except per share data)

(unaudited)

 

Calculation of Funds from Operations (FFO) and Normalized FFO (1):

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

36,387

 

$

37,659

 

$

76,176

 

$

76,236

 

Depreciation expense from continuing operations

 

62,511

 

46,703

 

116,218

 

85,058

 

Gain on sale of properties

 

 

(2,396)

 

 

(2,552)

 

Impairment of assets from discontinued operations

 

602

 

(387)

 

602

 

334

 

FFO

 

99,500

 

81,579

 

192,996

 

159,076

 

 

 

 

 

 

 

 

 

 

 

Acquisition related costs

 

4,617

 

2,512

 

5,775

 

2,635

 

Loss on early extinguishment of debt

 

39

 

 

1,448

 

 

Percentage rent adjustment(2)

 

2,600

 

2,500

 

5,100

 

5,000

 

Normalized FFO

 

$

106,756

 

$

86,591

 

$

205,319

 

$

166,711

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding (basic)

 

235,549

 

199,830

 

228,501

 

193,962

 

Weighted average shares outstanding (diluted)

 

235,592

 

199,867

 

228,534

 

193,990

 

 

 

 

 

 

 

 

 

 

 

FFO per share

 

$

0.42

 

$

0.41

 

$

0.84

 

$

0.82

 

Normalized FFO per share

 

$

0.45

 

$

0.43

 

$

0.90

 

$

0.86

 

Net income per share

 

$

0.15

 

$

0.19

 

$

0.33

 

$

0.39

 

Distributions declared per share

 

$

0.39

 

$

0.39

 

$

0.78

 

$

0.78

 

 

 

(1)                    SNH calculates FFO and Normalized FFO as shown above.  FFO is calculated on the basis defined by the National Association of Real Estate Investment Trusts, or NAREIT, which is net income, calculated in accordance with GAAP, excluding any gain or loss on sale of properties and impairment of real estate assets, plus real estate depreciation and amortization, as well as certain other adjustments currently not applicable to SNH.  SNH’s calculation of Normalized FFO differs from NAREIT’s definition of FFO because SNH includes estimated percentage rent in the period to which SNH estimates that it relates rather than when it is recognized as income in accordance with GAAP, SNH includes estimated business management incentive fees, if any, only in the fourth quarter versus the quarter when they are recognized as expense in accordance with GAAP and SNH excludes acquisition related costs, gains and losses on early extinguishment of debt, gains and losses on lease terminations and losses on impairment of intangible assets, if any.  SNH considers FFO and Normalized FFO to be appropriate measures of operating performance for a REIT along with net income, operating income and cash flow from operating activities.  SNH believes that FFO and Normalized FFO provide useful information to investors because by excluding the effects of certain historical amounts, such as depreciation expense, FFO and Normalized FFO may facilitate a comparison of its operating performance between periods and with other REITs.  FFO and Normalized FFO are among the factors considered by SNH’s Board of Trustees when determining the amount of distributions to its shareholders.  Other factors include, but are not limited to, requirements to maintain SNH’s status as a REIT, limitations in its revolving credit facility agreement, term loan agreement and public debt covenants, the availability of debt and equity capital, SNH’s expectation of its future capital requirements and operating performance and SNH’s expected needs and availability of cash to pay its obligations.  FFO and Normalized FFO do not represent cash generated by operating activities in accordance with GAAP and should not be considered as alternatives to net income, operating income or cash flow from operating activities, determined in accordance with GAAP, or as indicators of SNH’s financial performance or liquidity, nor are these measures necessarily indicative of sufficient cash flow to fund all of SNH’s needs.  These measures should be considered in conjunction with net income, operating income and cash flow from operating activities as presented in SNH’s Condensed Consolidated Statements of Comprehensive Income and Condensed Consolidated Statements of Cash Flows.  Other REITs and real estate companies may calculate FFO and Normalized FFO differently than SNH does.

 

(2)                    In calculating net income in accordance with GAAP, SNH recognizes percentage rental income received for the first, second and third quarters in the fourth quarter, which is when all contingencies are met and the income is earned.  Although SNH defers recognition of this revenue until the fourth quarter for purposes of calculating net income, it includes these estimated amounts in its calculation of Normalized FFO for each quarter of the year.  The fourth quarter Normalized FFO calculation excludes the amounts included during the first three quarters.

 

9



 

SENIOR HOUSING PROPERTIES TRUST

CALCULATION AND RECONCILIATION OF NET OPERATING INCOME (NOI) AND CASH BASIS NOI

(amounts in thousands)

(unaudited)

 

 

 

 

For the Three Months Ended

 

 

6/30/2015

 

6/30/2014

Calculation of NOI and Cash Basis NOI (1):

 

 

 

 

Revenues:

 

 

 

 

Rental income

 

$  155,546

 

$  127,669

Residents fees and services

 

91,856

 

79,039

Total revenues

 

247,402

 

206,708

Property operating expenses

 

93,592

 

79,786

Property net operating income (NOI):

 

153,810

 

126,922

Non cash straight line rent adjustments

 

(5,190)

 

(2,351)

Lease value amortization

 

(1,179)

 

(569)

Lease termination fees

 

(163)

 

Cash Basis NOI

 

$  147,278

 

$  124,002

 

 

 

 

 

Reconciliation of Cash Basis NOI to Net Income:

 

 

 

 

Cash Basis NOI

 

$  147,278

 

$  124,002

Non cash straight line rent adjustments

 

5,190

 

2,351

Lease value amortization

 

1,179

 

569

Lease termination fees

 

163

 

Property NOI

 

153,810

 

126,922

Depreciation expense

 

(62,511)

 

(46,703)

General and administrative expense

 

(11,674)

 

(9,577)

Acquisition related costs

 

(4,617)

 

(2,512)

Operating income

 

75,008

 

68,130

 

 

 

 

 

Interest and other income

 

142

 

154

Interest expense

 

(37,907)

 

(34,112)

Loss on early extinguishment of debt

 

(39)

 

Income before income tax expense and equity in earnings of an investee

 

37,204

 

34,172

Income tax expense

 

(129)

 

(155)

Equity in earnings of an investee

 

23

 

118

Income from continuing operations

 

37,098

 

34,135

Discontinued operations

 

 

 

 

(Loss) income from discontinued operations

 

(109)

 

741

Impairment of assets from discontinued
operations

 

(602)

 

387

Income before gain on sale of properties

 

36,387

 

35,263

Gain on sale of properties

 

 

2,396

Net income

 

$  36,387

 

$  37,659

 

10



 

 

(1)

The calculations of NOI and Cash Basis NOI exclude certain components of net income in order to provide results that are more closely related to SNH’s property level results of operations. SNH calculates NOI and Cash Basis NOI as shown above excluding properties classified as discontinued operations. SNH defines NOI as income from its real estate less its property operating expenses. NOI excludes amortization of capitalized tenant improvement costs and leasing commissions. SNH defines Cash Basis NOI as NOI less non cash straight line rent adjustments, lease value amortization and lease termination fees, if any. SNH considers NOI and Cash Basis NOI to be appropriate supplemental measures to net income because they may help both investors and management to understand the operations of SNH’s properties. SNH uses NOI and Cash Basis NOI internally to evaluate individual and company-wide property level performance, and it believes that NOI and Cash Basis NOI provide useful information to investors regarding its results of operations because these measures reflect only those income and expense items that are incurred at the property level and may facilitate comparisons of its operating performance between periods and with other REITs. NOI and Cash Basis NOI do not represent cash generated by operating activities in accordance with GAAP and should not be considered as an alternative to net income, operating income or cash flow from operating activities determined in accordance with GAAP, or as indicators of SNH’s financial performance or liquidity, nor are these measures necessarily indicative of sufficient cash flow to fund all of SNH’s needs. These measures should be considered in conjunction with net income, operating income and cash flow from operating activities as presented in SNH’s Condensed Consolidated Statements of Comprehensive Income and Condensed Consolidated Statements of Cash Flows. Other REITs and real estate companies may calculate NOI and Cash Basis NOI differently than SNH does.

 

11



 

SENIOR HOUSING PROPERTIES TRUST

Calculation and Reconciliation of NOI, Cash Basis NOI, Same Property NOI and Same Property Cash Basis NOI by Segment (1)

(amounts in thousands)

(unaudited)

 

 

 

For the Three Months Ended June 30, 2015

 

For the Three Months Ended June 30, 2014

 

Calculation of NOI and Cash Basis NOI:

 

Triple Net
Leased Senior
Living
Communities 
(2)

 

Managed
Senior Living
Communities 
(3)

 

MOBs (4)

 

Non-Segment (5)

 

Total

 

Triple Net
Leased Senior
Living
Communities 
(2)

 

Managed
Senior Living
Communities 
(3)

 

MOBs (4)

 

Non-Segment (5)

 

Total

 

Rental income / residents fees and services

 

$

61,347

 

$

91,856

 

$

89,591

 

$

4,608

 

$

247,402

 

$

55,166

 

$

79,039

 

$

68,027

 

$

4,476

 

$

206,708

 

Property operating expenses

 

-

 

(69,792)

 

(23,800)

 

-

 

(93,592)

 

-

 

(60,624)

 

(19,162)

 

-

 

(79,786)

 

Property net operating income (NOI)

 

$

61,347

 

$

22,064

 

$

65,791

 

$

4,608

 

$

153,810

 

$

55,166

 

$

18,415

 

$

48,865

 

$

4,476

 

$

126,922

 

NOI Growth

 

11.2%

 

19.8%

 

34.6%

 

2.9%

 

21.2%

 

--

 

--

 

--

 

--

 

--

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property NOI

 

$

61,347

 

$

22,064

 

$

65,791

 

$

4,608

 

$

153,810

 

$

55,166

 

$

18,415

 

$

48,865

 

$

4,476

 

$

126,922

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non cash straight line rent adjustments

 

1,251

 

-

 

3,803

 

137

 

5,191

 

120

 

-

 

2,094

 

137

 

2,351

 

Lease value amortization

 

-

 

-

 

1,123

 

55

 

1,178

 

-

 

-

 

514

 

55

 

569

 

Lease termination fees

 

-

 

-

 

163

 

-

 

163

 

-

 

-

 

-

 

-

 

-

 

Cash Basis NOI

 

$

60,096

 

$

22,064

 

$

60,702

 

$

4,416

 

$

147,278

 

$

55,046

 

$

18,415

 

$

46,257

 

$

4,284

 

$

124,002

 

Cash Basis NOI Growth

 

9.2%

 

19.8%

 

31.2%

 

3.1%

 

18.8%

 

--

 

--

 

--

 

--

 

--

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of NOI to Same Property NOI:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property NOI

 

$

61,347

 

$

22,064

 

$

65,791

 

$

4,608

 

$

153,810

 

$

55,166

 

$

18,415

 

$

48,865

 

$

4,476

 

$

126,922

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOI not included in same property

 

5,645

 

3,400

 

30,634

 

-

 

39,679

 

424

 

-

 

12,878

 

-

 

13,302

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same property NOI (6)

 

$

55,702

 

$

18,664

 

$

35,157

 

$

4,608

 

$

114,131

 

$

54,742

 

$

18,415

 

$

35,987

 

$

4,476

 

$

113,620

 

Same property NOI growth

 

1.8%

 

1.4%

 

(2.3%)

 

2.9%

 

0.4%

 

--

 

--

 

--

 

--

 

--

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Same Property NOI to Same Property Cash Basis NOI:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same property NOI

 

$

55,702

 

$

18,664

 

$

35,157

 

$

4,608

 

$

114,131

 

$

54,742

 

$

18,415

 

$

35,987

 

$

4,476

 

$

113,620

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non cash straight line rent adjustments

 

435

 

-

 

1,320

 

137

 

1,892

 

120

 

-

 

1,125

 

137

 

1,382

 

Lease value amortization

 

-

 

-

 

(845)

 

55

 

(790)

 

-

 

-

 

(792)

 

55

 

(737)

 

Lease termination fees

 

-

 

-

 

163

 

-

 

163

 

-

 

-

 

-

 

-

 

-

 

Same property cash basis NOI (6)

 

$

55,267

 

$

18,664

 

$

34,519

 

$

4,416

 

$

112,866

 

$

54,622

 

$

18,415

 

$

35,654

 

$

4,284

 

$

112,975

 

Same property cash basis NOI growth

 

1.2%

 

1.4%

 

(3.2%)

 

3.1%

 

(0.1%)

 

--

 

--

 

--

 

--

 

--

 

 

 

(1) For a calculation, reconciliation and definition of NOI and Cash Basis NOI, please see pages 10 and 11. Excludes properties classified in discontinued operations.

(2) Includes triple net senior living communities that provide short term and long term residential care and dining services for residents.

(3) Includes managed senior living communities that provide short term and long term residential care and dining services for residents.

(4) Includes properties where medical related activities occur but where residential overnight stays and dining services are not provided.

(5) Includes the operating results of certain properties that offer fitness, wellness and spa services to members.

(6) Consists of properties owned continuously since April 1, 2014.

 

12



 

SENIOR HOUSING PROPERTIES TRUST

CONDENSED CONSOLIDATED BALANCE SHEETS

(amounts in thousands)

(unaudited)

 

 

 

Balance Sheet:

 

 

June 30,

 

December 31,

 

 

 

2015

 

2014

 

ASSETS

 

 

 

 

 

Real estate properties

 

$

7,392,221

 

$

6,238,611

 

Less accumulated depreciation

 

(1,066,686)

 

(983,850)

 

 

 

6,325,535

 

5,254,761

 

Cash and cash equivalents

 

52,231

 

27,594

 

Restricted cash

 

9,121

 

10,544

 

Deferred financing fees, net

 

27,691

 

30,549

 

Acquired real estate leases and other intangible assets, net

 

650,020

 

472,788

 

Other assets

 

283,428

 

172,033

 

Total assets

 

$

7,348,026

 

$

5,968,269

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

Unsecured revolving credit facility

 

$

615,000

 

$

80,000

 

Unsecured term loan

 

350,000

 

350,000

 

Senior unsecured notes, net of discount

 

1,744,339

 

1,743,628

 

Secured debt and capital leases

 

730,213

 

627,076

 

Accrued interest

 

21,258

 

20,046

 

Assumed real estate lease obligations, net

 

120,732

 

122,826

 

Other liabilities

 

200,263

 

72,286

 

Total liabilities

 

3,781,805

 

3,015,862

 

 

 

 

 

 

 

Total shareholders’ equity

 

3,566,221

 

2,952,407

 

Total liabilities and shareholders’ equity

 

$

7,348,026

 

$

5,968,269

 

 

 

 

(END)

 

13


Senior Housing Properties (NASDAQ:SNH)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more Senior Housing Properties Charts.
Senior Housing Properties (NASDAQ:SNH)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more Senior Housing Properties Charts.