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): May 5, 2016

 

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 May 5, 2016, Senior Housing Properties Trust, or the Company, issued a press release regarding the Company’s results of operations and financial condition for the quarter ended March 31, 2016, and also provided certain supplemental operating and financial data for the quarter ended March 31, 2016. 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 May 5, 2016.

 

99.2        First Quarter 2016 Supplemental Operating and Financial Data.

 

2



 

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 W. Siedel, Jr.

 

Name:

Richard W. Siedel, Jr.

 

Title:

Treasurer and Chief Financial Officer

 

Date:  May 5, 2016

 

3




Exhibit 99.1

 

 

GRAPHIC

 

FOR IMMEDIATE RELEASE

 

 

Contact:

 

Brad Shepherd, Director, Investor Relations

 

(617) 796-8234

 

www.snhreit.com

 

Senior Housing Properties Trust Announces First Quarter 2016 Results

 

Normalized FFO of $0.48 Per Share for the First Quarter, Increase of 6.7% Year Over Year

 

Newton, MA (May 5, 2016):  Senior Housing Properties Trust (NYSE: SNH) today announced its financial results for the quarter ended March 31, 2016.

 

“SNH had a strong start to 2016, generating $0.48 per share in Normalized FFO during the first quarter, which was 6.7% higher than last year,” said David Hegarty, President and Chief Operating Officer.  “Same store Cash Basis NOI increased across all property types versus last year, with a 1.7% increase on a consolidated basis during the quarter. Since the beginning of the year, we have acquired property for an aggregate $76.1 million and we either sold or entered agreements to sell property for an aggregate $10.2 million. We also issued $250.0 million of 30 year, 6.25% senior unsecured notes during the quarter.”

 

Financial Results:

 

Normalized funds from operations, or Normalized FFO, for the quarter ended March 31, 2016 were $112.9 million, compared to $98.6 million for the quarter ended March 31, 2015, an increase of 14.6%.  Normalized FFO per share for the quarter ended March 31, 2016 was $0.48 per diluted share, compared to $0.45 per diluted share for the quarter ended March 31, 2015, an increase of 6.7%.

 

For the quarter ended March 31, 2016, cash basis net operating income, or Cash Basis NOI, was $154.4 million, which represents an increase of 11.9% as compared to $138.0 million for the quarter ended March 31, 2015. Contributions to the increase in Cash Basis NOI include $14.1 million from acquisitions and $2.3 million of increases at the same properties over the comparison period.

 

Net income was $31.3 million, or $0.13 per diluted share, for the quarter ended March 31, 2016, compared to net income of $39.8 million, or $0.18 per diluted share, for the quarter ended March 31, 2015. The decline in net income per diluted share for the quarter ended March 31, 2016 primarily resulted from non-cash impairment of asset charges of $7.4 million, or $0.03 per diluted share, recorded in the quarter ended March 31, 2016.

 

The basic and diluted weighted average number of common shares outstanding were approximately 237.3 million for the quarter ended March 31, 2016 and approximately 221.4 million for the quarter ended March 31, 2015.

 

 



 

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 March 31, 2016 and 2015 appear later in this press release. Reconciliations of NOI and Cash Basis NOI to net income determined in accordance with GAAP for the quarters ended March 31, 2016 and 2015 also 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 SNH’s operating segments for the quarters ended March 31, 2016 and 2015 appear later in this press release.

 

Operating Results:

 

For the quarter ended March 31, 2016, consolidated same property NOI and Cash Basis NOI increased 1.6% and 1.7%, respectively, compared to the quarter ended March 31, 2015.

 

For the quarter ended March 31, 2016, 41.2% of SNH’s NOI came from 122 properties leased to medical providers, medical related businesses, clinics and biotech laboratory tenants, or MOBs, with 11.4 million leasable square feet.  As of March 31, 2016, 95.8% of SNH’s MOB square feet were leased compared to 96.4% as of December 31, 2015 and 96.2% as of March 31, 2015.

 

Same property occupancy for SNH’s MOBs owned continuously since January 1, 2015 decreased to 94.8% as of March 31, 2016, compared to 95.3% as of March 31, 2015.  SNH’s MOB same property NOI and Cash Basis NOI increased 1.2% and 1.4%, respectively, during the quarter ended March 31, 2016 compared to the quarter ended March 31, 2015.

 

For the quarter ended March 31, 2016, 40.6% of SNH’s consolidated NOI came from 231 triple net leased senior living communities with 26,114 living units. Occupancy at triple net leased senior living communities decreased to 84.5% for the most recently reported period, compared to 85.3% for the comparable period last year.(1) Same property occupancy decreased to 84.8% for the quarter ended March 31, 2016, compared to 85.7% for the same period last year.(1)  Same property NOI and Cash Basis NOI for SNH’s triple net leased senior living communities each increased 1.6% for the quarter ended March 31, 2016 compared to the quarter ended March 31, 2015.

 

For the quarter ended March 31, 2016, 15.4% of SNH’s NOI came from 65 managed senior living communities with 8,535 living units.  Occupancy at the managed senior living communities was 87.5% for the quarter ended March 31, 2016, compared to 88.0% for the comparable period last year.  Same property occupancy for managed senior living communities owned continuously since January 1, 2015 decreased to 87.1% for the quarter ended March 31, 2016 from 88.0% for the comparable period last year.  Same property average monthly rates increased 1.2% to $4,353 for the quarter ended March 31, 2016 compared to the quarter ended March 31, 2015. Same property NOI and Cash Basis NOI for SNH’s

 


(1) Occupancy ratios for triple net leased senior living communities are based on operating results provided by SNH’s tenants, and this information is usually provided to SNH three months after the end of a fiscal quarter end. As a result, occupancy ratios presented for triple net leased senior living communities are for the 12 months ended December 31, 2015 and 2014.

 

2



 

managed senior living communities each increased 3.3% for the quarter ended March 31, 2016 compared to the quarter ended March 31, 2015.

 

Acquisition Activity:

 

In February 2016, SNH acquired one MOB (three buildings) located in Minnesota with approximately 128,000 square feet for a purchase price of approximately $22.7 million, excluding closing costs. In addition, during the quarter ended March 31, 2016, SNH spent approximately $8.5 million on capital investments that will generate additional rent under existing senior living leases.

 

In May 2016, SNH acquired one senior living community with 38 private pay assisted living units located in Georgia for a purchase price of approximately $8.4 million, excluding closing costs; SNH acquired this community using a taxable REIT subsidiary structure and entered into a management agreement with Five Star Quality Care, Inc. to manage this community. Also in May 2016, SNH acquired one MOB (one building) located in Florida with approximately 183,000 square feet for a purchase price of $45.0 million, excluding closing costs.

 

Disposition Activity:

 

In March 2016, SNH sold a land parcel, previously classified as held for sale, for $0.7 million, excluding closing costs.

 

In the first quarter of 2016, SNH entered into an agreement to sell one skilled nursing facility, or SNF, for approximately $9.5 million. This sale is subject to conditions.  This property and one MOB are classified as held for sale as of March 31, 2016.

 

Financing Activity:

 

In February 2016, SNH issued $250.0 million in aggregate principal amount of 6.25% senior unsecured notes due 2046, raising net proceeds of approximately $241.5 million after underwriting discounts and expenses. SNH used the net proceeds of this offering to repay amounts outstanding under its revolving credit facility and for general business purposes. In January 2016, SNH prepaid at par plus accrued interest a mortgage note with a maturity date in April 2016 encumbering one property with a principal balance of $6.1 million and an annual interest rate of 5.97%. In April 2016, SNH prepaid at par plus accrued interest another mortgage note with a maturity date in July 2016 encumbering one property with a principal balance of $18.0 million and an annual interest rate of 4.65%.

 

Conference Call:

 

On Thursday, May 5, 2016, at 10:00 a.m. Eastern Time, David J. Hegarty, President and Chief Operating Officer, and Richard W. Siedel, Jr., Chief Financial Officer and Treasurer, will host a conference call to discuss the first quarter 2016 financial results.  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.

 

3



 

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, May 12, 2016. To hear the replay, dial (412) 317-0088. The replay pass code is 10083966.

 

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 after the call.  The transcription, recording and retransmission in any way of SNH’s first quarter 2016 conference call are strictly prohibited without the prior written consent of SNH.

 

Supplemental Data:

 

A copy of SNH’s First Quarter 2016 Supplemental Operating and Financial Data is available for download at SNH’s 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, which owns senior living communities, medical office buildings and wellness centers throughout the United States. SNH is managed by the operating subsidiary of The RMR Group Inc. (NASDAQ: RMR), an alternative asset management company that is headquartered in Newton, MA.

 

Please see the pages attached hereto for a more detailed statement of SNH’s operating results and financial condition, and for an explanation of SNH’s calculation of FFO, Normalized FFO, NOI and Cash Basis NOI.

 

4



 

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”, “MAY” 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 SNH’S FORWARD LOOKING STATEMENTS AS A RESULT OF VARIOUS FACTORS.  FOR EXAMPLE:

 

·                  MR. HEGARTY, SNH’S PRESIDENT AND CHIEF OPERATING OFFICER, HAS MADE STATEMENTS IN THIS PRESS RELEASE REGARDING SNH’S STRONG OPERATING RESULTS. THERE CAN BE NO ASSURANCE THAT SNH WILL CONTINUE TO GENERATE STRONG OPERATING RESULTS AND ITS OPERATING RESULTS COULD DECLINE, AND

 

·                  SNH HAS ENTERED INTO AN AGREEMENT TO SELL ONE SNF. THIS TRANSACTION IS SUBJECT TO CONDITIONS. AS A RESULT, THIS TRANSACTION MAY NOT OCCUR, MAY BE DELAYED OR THE TERMS MAY CHANGE.

 

THE INFORMATION CONTAINED IN SNH’S FILINGS WITH THE SECURITIES AND EXCHANGE COMMISSION, OR SEC, INCLUDING UNDER THE CAPTION “RISK FACTORS” IN SNH’S PERIODIC REPORTS, OR INCORPORATED THEREIN, IDENTIFIES OTHER IMPORTANT FACTORS THAT COULD CAUSE SNH’S ACTUAL RESULTS TO DIFFER MATERIALLY FROM THOSE STATED IN OR IMPLIED BY 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.

 

5



 

SENIOR HOUSING PROPERTIES TRUST

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(amounts in thousands, except per share data)

(unaudited)

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2016

 

2015

 

Revenues:

 

 

 

 

 

Rental income

 

$

161,421

 

$

145,784

 

Residents fees and services

 

96,954

 

82,793

 

Total revenues

 

258,375

 

228,577

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

Property operating expenses

 

97,949

 

85,794

 

Depreciation

 

71,223

 

53,707

 

General and administrative

 

10,863

 

10,574

 

Acquisition related costs

 

439

 

1,158

 

Impairment of assets

 

7,390

 

 

Total expenses

 

187,864

 

151,233

 

 

 

 

 

 

 

Operating income

 

70,511

 

77,344

 

 

 

 

 

 

 

Interest and other income

 

64

 

75

 

Interest expense

 

(39,280

)

(35,942

)

Loss on early extinguishment of debt

 

(6

)

(1,409

)

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

 

31,289

 

40,068

 

 

 

 

 

 

 

Income tax expense

 

(94

)

(110

)

Equity in earnings of an investee

 

77

 

72

 

Income from continuing operations

 

31,272

 

40,030

 

Discontinued operations:

 

 

 

 

 

Loss from discontinued operations

 

 

(241

)

Net income

 

$

31,272

 

$

39,789

 

 

 

 

 

 

 

Weighted average shares outstanding (basic)

 

237,315

 

221,375

 

Weighted average shares outstanding (diluted)

 

237,329

 

221,397

 

 

 

 

 

 

 

Basic and diluted per common share amounts:

 

 

 

 

 

Income from continuing operations per share

 

$

  0.13

 

$

  0.18

 

Loss from discontinued operations per share

 

 

(0.00

)

Basic and diluted net income per share

 

$

0.13

 

$

0.18

 

 

6



 

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

 

 

 

March 31,

 

 

 

2016

 

2015

 

 

 

 

 

 

 

Net income

 

$

31,272

 

$

39,789

 

Depreciation expense

 

71,223

 

53,707

 

Impairment of assets

 

7,390

 

 

FFO

 

109,885

 

93,496

 

 

 

 

 

 

 

Acquisition related costs

 

439

 

1,158

 

Loss on early extinguishment of debt

 

6

 

1,409

 

Percentage rent adjustment(2)

 

2,600

 

2,500

 

Normalized FFO

 

$

112,930

 

$

98,563

 

 

 

 

 

 

 

Weighted average shares outstanding (basic)

 

237,315

 

221,375

 

Weighted average shares outstanding (diluted)

 

237,329

 

221,397

 

 

 

 

 

 

 

FFO per share (basic and diluted)

 

$

0.46

 

$

0.42

 

Normalized FFO per share (basic and diluted)

 

$

0.48

 

$

0.45

 

Net income per share (basic and diluted)

 

$

0.13

 

$

0.18

 

Distributions declared per share

 

$

0.39

 

$

0.39

 

 


(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 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 and gains and losses on early extinguishment of debt, 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 qualification for taxation as a REIT, limitations in SNH’s revolving credit facility and term loan agreements and SNH’s public debt covenants, the availability to SNH 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 activities. 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 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 full year 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, SNH include estimates of these amounts in its calculation of Normalized FFO for each quarter of the year.  The fourth quarter Normalized FFO calculation includes an adjustment to exclude the amounts included in Normalized FFO during the first three quarters.

 

7



 

SENIOR HOUSING PROPERTIES TRUST

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

(amounts in thousands)

(unaudited)

 

 

 

Three Months Ended

 

 

 

March 31,

 

March 31,

 

 

 

2016

 

2015

 

Calculation of NOI and Cash Basis NOI(1):

 

 

 

 

 

Revenues:

 

 

 

 

 

Rental income

 

$

161,421

 

$

145,784

 

Residents fees and services

 

96,954

 

82,793

 

Total revenues

 

258,375

 

228,577

 

Property operating expenses

 

(97,949

)

(85,794

)

Property net operating income (NOI):

 

160,426

 

142,783

 

Non-cash straight line rent adjustments

 

(4,561

)

(3,509

)

Lease value amortization

 

(1,254

)

(1,198

)

Lease termination fee amortization

 

(42

)

(105

)

Non-cash amortization included in property operating expenses(2)

 

(199

)

 

Cash Basis NOI

 

$

154,370

 

$

137,971

 

 

 

 

 

 

 

Reconciliation of Cash Basis NOI to Net Income:

 

 

 

 

 

Cash Basis NOI

 

$

154,370

 

$

137,971

 

Non-cash straight line rent adjustments

 

4,561

 

3,509

 

Lease value amortization

 

1,254

 

1,198

 

Lease termination fee amortization

 

42

 

105

 

Non-cash amortization included in property operating expenses(2)

 

199

 

 

Property NOI

 

160,426

 

142,783

 

Depreciation expense

 

(71,223

)

(53,707

)

General and administrative expense

 

(10,863

)

(10,574

)

Acquisition related costs

 

(439

)

(1,158

)

Impairment of assets

 

(7,390

)

 

Operating income

 

70,511

 

77,344

 

 

 

 

 

 

 

Interest and other income

 

64

 

75

 

Interest expense

 

(39,280

)

(35,942

)

Loss on early extinguishment of debt

 

(6

)

(1,409

)

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

 

31,289

 

40,068

 

Income tax expense

 

(94

)

(110

)

Equity in earnings of an investee

 

77

 

72

 

Income from continuing operations

 

31,272

 

40,030

 

Discontinued operations

 

 

 

 

 

Loss from discontinued operations

 

 

(241

)

Net income

 

$

31,272

 

$

39,789

 

 


(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

 

8



 

NOI as NOI excluding non-cash straight line rent adjustments, lease value amortization, lease termination fee amortization, if any, and non-cash amortization included in property operating expenses. 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 generated and 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 activities.  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 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.

 

(2)         SNH recorded a liability for the amount by which the estimated fair value for accounting purposes exceeded the price SNH paid for its investment in RMR common stock in June 2015. A portion of this liability is being amortized on a straight line basis through December 31, 2035 as a reduction to property management fees, which are included in property operating expenses.

 

9



 

SENIOR HOUSING PROPERTIES TRUST

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

(dollars in thousands)

(unaudited)

 

 

 

For the Three Months Ended March 31, 2016

 

For the Three Months Ended March 31, 2015

 

 

 

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

 

Calculation of NOI and Cash Basis NOI:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income / residents fees and services

 

$

65,308

 

$

96,954

 

$

91,582

 

$

4,531

 

$

258,375

 

$

55,251

 

$

82,793

 

$

86,001

 

$

4,532

 

$

228,577

 

Property operating expenses

 

(363

)

(72,178

)

(25,408

)

 

(97,949

)

 

(62,403

)

(23,391

)

 

(85,794

)

Property net operating income (NOI)

 

$

64,945

 

$

24,776

 

$

66,174

 

$

4,531

 

$

160,426

 

$

55,251

 

$

20,390

 

$

62,610

 

$

4,532

 

$

142,783

 

NOI change

 

17.5

%

21.5

%

5.7

%

 

12.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property NOI

 

$

64,945

 

$

24,776

 

$

66,174

 

$

4,531

 

$

160,426

 

$

55,251

 

$

20,390

 

$

62,610

 

$

4,532

 

$

142,783

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-cash straight line rent adjustments

 

1,172

 

 

3,252

 

137

 

4,561

 

52

 

 

3,320

 

137

 

3,509

 

Lease value amortization

 

 

 

1,199

 

55

 

1,254

 

 

 

1,143

 

55

 

1,198

 

Lease termination fee amortization

 

 

 

42

 

 

42

 

 

 

105

 

 

105

 

Non-cash amortization included in property operating expenses (6)

 

 

 

199

 

 

199

 

 

 

 

 

 

Cash Basis NOI

 

$

63,773

 

$

24,776

 

$

61,482

 

$

4,339

 

$

154,370

 

$

55,199

 

$

20,390

 

$

58,042

 

$

4,340

 

$

137,971

 

Cash Basis NOI change

 

15.5

%

21.5

%

5.9

%

 

11.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of NOI to Same Property NOI:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property NOI

 

$

64,945

 

$

24,776

 

$

66,174

 

$

4,531

 

$

160,426

 

$

55,251

 

$

20,390

 

$

62,610

 

$

4,532

 

$

142,783

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOI not included in same property

 

9,059

 

3,715

 

8,836

 

 

21,610

 

257

 

 

5,931

 

 

6,188

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same property NOI (7)

 

$

55,886

 

$

21,061

 

$

57,338

 

$

4,531

 

$

138,816

 

$

54,994

 

$

20,390

 

$

56,679

 

$

4,532

 

$

136,595

 

Same property NOI change

 

1.6

%

3.3

%

1.2

%

 

1.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same property NOI (7)

 

$

55,886

 

$

21,061

 

$

57,338

 

$

4,531

 

$

138,816

 

$

54,994

 

$

20,390

 

$

56,679

 

$

4,532

 

$

136,595

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-cash straight line rent adjustments

 

91

 

 

2,565

 

137

 

2,793

 

52

 

 

2,793

 

137

 

2,982

 

Lease value amortization

 

 

 

1,169

 

55

 

1,224

 

 

 

1,150

 

55

 

1,205

 

Lease termination fee amortization

 

 

 

42

 

 

42

 

 

 

105

 

 

105

 

Non-cash amortization included in property operating expenses (6)

 

 

 

176

 

 

176

 

 

 

 

 

 

Same property cash basis NOI (7)

 

$

55,795

 

$

21,061

 

$

53,386

 

$

4,339

 

$

134,581

 

$

54,942

 

$

20,390

 

$

52,631

 

$

4,340

 

$

132,303

 

Same property cash basis NOI change

 

1.6

%

3.3

%

1.4

%

 

1.7

%

 

 

 

 

 

 


(1) See above for the calculation of NOI and a reconciliation of NOI to net income determined in accordance with GAAP, and for a definition of NOI and Cash Basis NOI, reasons why management believes they are appropriate supplemental measures and any additional purposes for which management uses these measures. Excludes properties classified in discontinued operations.

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

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

(4) Includes properties leased to medical providers, medical related businesses, clinics and biotech laboratory tenants.

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

(6) SNH recorded a liability for the amount by which the estimated fair value for accounting purposes exceeded the price SNH paid for its investment in RMR common stock in June 2015. A portion of this liability is being amortized on a straight line basis through December 31, 2035 as a reduction to property management fees, which are included in property operating expenses.

(7) Consists of properties owned continuously since January 1, 2015.

 

10



 

SENIOR HOUSING PROPERTIES TRUST

CONDENSED CONSOLIDATED BALANCE SHEETS

(amounts in thousands)

(unaudited)

 

Balance Sheet:

 

 

 

March 31,

 

December 31,

 

 

 

2016

 

2015

 

ASSETS

 

 

 

 

 

Real estate properties

 

$

  7,490,116

 

$

  7,456,940

 

Accumulated depreciation

 

(1,193,550

)

(1,147,540

)

 

 

6,296,566

 

6,309,400

 

Cash and cash equivalents

 

39,199

 

37,656

 

Restricted cash

 

6,853

 

6,155

 

Acquired real estate leases and other intangible assets, net

 

580,221

 

604,286

 

Other assets, net

 

231,312

 

202,593

 

Total assets

 

$

7,154,151

 

$

7,160,090

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

Unsecured revolving credit facility

 

$

561,000

 

$

775,000

 

Unsecured term loans, net

 

546,493

 

546,305

 

Senior unsecured notes, net

 

1,720,714

 

1,478,536

 

Secured debt and capital leases, net

 

669,314

 

679,295

 

Accrued interest

 

33,628

 

16,974

 

Assumed real estate lease obligations, net

 

114,507

 

115,363

 

Other liabilities

 

185,751

 

188,857

 

Total liabilities

 

3,831,407

 

3,800,330

 

 

 

 

 

 

 

Total shareholders’ equity

 

3,322,744

 

3,359,760

 

Total liabilities and shareholders’ equity

 

$

7,154,151

 

$

7,160,090

 

 

(END)

 

11




This regulatory filing also includes additional resources:
a16-10623_1ex99d2.pdf
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.