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): November 4, 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 November 4, 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 nine months ended September 30, 2015, and also provided certain supplemental operating and financial data for the quarter and nine months ended September 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 November 4, 2015.

 

99.2        Third 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:  November 4, 2015

 



Exhibit 99.1

 

 

GRAPHIC

 

FOR IMMEDIATE RELEASE

 

Contact:

 

Olivia Snyder, Investor Relations Analyst

 

(617) 796-8234

 

www.snhreit.com

 

Senior Housing Properties Trust Announces Third Quarter 2015 Results

 

 

Normalized FFO of $0.47 Per Share for the Third Quarter, up 6.8% Year over Year

 

Consolidated Same Property Cash Basis NOI up 1.9% Year over Year,

 

Including 11.0% Increase from Managed Senior Living Communities Portfolio

 

 

 

 

Newton, MA (November 4, 2015):  Senior Housing Properties Trust (NYSE: SNH) today announced its financial results for the quarter and nine months ended September 30, 2015.

 

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

 

“Our business produced strong operating results in the third quarter, with a 6.8% increase in normalized FFO per share compared to the same period a year ago.  We also realized a 1.9% increase in consolidated same property cash basis NOI during the quarter, which was highlighted by an 11.0% increase at our managed senior living communities. In addition, we improved our financial flexibility by closing on a $200 million seven year unsecured term loan and exercising a partial expansion under our unsecured revolving credit facility to increase commitments to $1 billion.”

 

Results for the quarter ended September 30, 2015:

 

Normalized funds from operations, or Normalized FFO, for the quarter ended September 30, 2015 were $111.4 million, or $0.47 per basic and diluted share. This compares to Normalized FFO for the quarter ended September 30, 2014 of $89.6 million, or $0.44 per basic and diluted share. The increase in Normalized FFO is primarily the result of acquisitions since October 1, 2014 and strong performance from SNH’s managed senior living communities.

 

Net income was $38.2 million, or $0.16 per basic and diluted share, for the quarter ended September 30, 2015, compared to net income of $37.1 million, or $0.18 per basic and diluted share, for the quarter ended September 30, 2014.

 

 


 

The basic and diluted weighted average number of common shares outstanding were approximately 237 million for the quarter ended September 30, 2015, and approximately 204 million for the quarter ended September 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 September 30, 2015 and 2014 appear later in this press release.

 

Results for the nine months ended September 30, 2015:

 

Normalized FFO for the nine months ended September 30, 2015 were $316.7 million, or $1.37 per basic and diluted share. This compares to Normalized FFO for the nine months ended September 30, 2014 of $256.3 million, or $1.30 per basic and diluted share.

 

Net income was $114.4 million, or $0.49 per basic and diluted share, for the nine months ended September 30, 2015, compared to net income of $113.4 million, or $0.57 per basic and diluted share, for the nine months ended September 30, 2014.

 

The basic and diluted weighted average number of common shares outstanding were approximately 231 million for the nine months ended September 30, 2015, and approximately 197 million for the nine months ended September 30, 2014.

 

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

 

Operating Results for the quarter ended September 30, 2015:

 

For the three months ended September 30, 2015, consolidated same property net operating income, or NOI, and cash basis NOI increased 2.3% and 1.9% respectively, compared to the quarter ended September 30, 2014.

 

For the three months ended September 30, 2015, 41.1% 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 leasable square feet.  As of September 30, 2015, 96.0% of SNH’s MOB leasable square feet were leased, compared to 96.4% as of June 30, 2015 and 95.6% as of September 30, 2014.  Same property occupancy for SNH’s MOBs owned continuously since July 1, 2014 decreased to 95.1% as of September 30, 2015, compared to 95.6% as of September 30, 2014.  SNH’s MOB same property NOI increased 0.5% during the quarter ended September 30, 2015 compared to the quarter ended September 30, 2014, while SNH’s MOB same property cash basis NOI decreased 0.3% during the quarter ended September 30, 2015 compared to the quarter ended September 30, 2014.

 

For the three months ended September 30, 2015, 40.6% of SNH’s consolidated NOI came from 232 triple net leased senior living communities with 26,231 living units. Occupancy at triple net leased senior living communities

 

2


 

was 84.9% during the most recently reported period, compared to 85.2% during the comparable period last year.(1) Same property occupancy at SNH’s triple net leased senior living communities owned continuously since July 1, 2014 was unchanged at 85.3% compared to the comparable period last year. Same property NOI and cash basis NOI for SNH’s triple net leased senior living communities increased 1.3% and 1.1%, respectively, during the quarter ended September 30, 2015 compared to the quarter ended September 30, 2014.

 

For the three months ended September 30, 2015, 15.4% of SNH’s NOI came from 65 managed senior living communities with 8,606 living units.  Occupancy at the managed senior living communities was 87.7% during the quarter ended September 30, 2015, compared to 88.2% during the comparable period last year.  Same property occupancy for managed senior living communities owned continuously since July 1, 2014 decreased to 87.2% during the quarter ended September 30, 2015, from 88.2% during the comparable period last year.  Same property average monthly rates increased 1.8% to $4,228 during the quarter ended September 30, 2015 compared to the quarter ended September 30, 2014. Same property NOI and cash basis NOI for SNH’s managed senior living communities both increased 11.0% during the quarter ended September 30, 2015 compared to the quarter ended September 30, 2014. This increase was the result of a $1.1 million increase in revenues, which was primarily driven by rate increases in excess of lost revenues from occupancy declines, and $917,000 of expense reductions.

 

Reconciliations of NOI and cash basis NOI to net income determined in accordance with GAAP for the quarters ended September 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 SNH’s operating segments for the quarters ended September 30, 2015 and 2014 appear later in this press release.

 

Recent Investment and Sales Activities:

 

In September 2015, SNH acquired one senior living community with 87 living units for approximately $27.4 million, excluding closing costs and including the assumption of approximately $12.3 million of mortgage debt at an annual interest rate of 6.2%. SNH leases this community to a third party senior living operator. This community was the last remaining community to be acquired in conjunction with the May 2015 purchase of 37 senior living communities with 3,352 living units for approximately $762.6 million.

 

Also in September 2015, SNH acquired one senior living community with 84 private pay assisted living units located in Georgia for approximately $18.3 million, excluding closing costs. SNH leases this community to a third party senior living operator.

 

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. SNH did not recognize any gains or losses from these sales.

 


 

(1) Most recent reported data is based upon the operating results provided by SNH’s tenants for the 12 months ended June 30, 2015 and 2014 or the most recent prior period for which tenant operating results are available.

 

3


 

Recent Financing Activities:

 

In September 2015, SNH closed on a new $200 million, seven year unsecured term loan. The term loan matures in September 2022. The interest rate on the term loan is LIBOR plus 180 basis points, subject to adjustments based on changes to SNH’s credit ratings. The term loan has an accordion feature under which maximum borrowings may be increased to up to $400 million in certain circumstances. SNH used the net proceeds of the term loan to partially repay amounts outstanding under its revolving credit facility.

 

Also in September 2015, SNH partially exercised the accordion feature under its unsecured revolving credit facility agreement to increase the lending commitments under the credit facility to $1 billion from its previous amount of $750 million. All other material terms of the credit facility remain unchanged.

 

In October 2015, SNH prepaid two mortgages with maturity dates in January 2016 encumbering one property with an aggregate principal balance of $52 million and a weighted average annual interest rate of 5.6%. Also, SNH’s $250 million 4.3% senior unsecured notes due in January 2016 have been called for prepayment on or about November 4, 2015. SNH funded or will fund these prepayments with cash on hand and borrowings under its revolving credit facility.

 

Conference Call:

 

On Wednesday, November 4, 2015, at 10:00 a.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 third quarter 2015 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 at 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 Wednesday, November 11, 2015. To hear the replay, dial (412) 317-0088. The replay pass code is 10074253.

 

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 third quarter 2015 conference call are strictly prohibited without the prior written consent of SNH.

 

4


 

Supplemental Data:

 

A copy of SNH’s Third 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 September 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.

 

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:

 

·                 THE MAXIMUM BORROWING AVAILABILITY UNDER SNH’S REVOLVING CREDIT FACILITY AND TERM LOANS MAY BE INCREASED TO UP TO $2.6 BILLION ON A COMBINED BASIS IN CERTAIN CIRCUMSTANCES. HOWEVER, INCREASING THE MAXIMUM BORROWING AVAILABILITY UNDER SNH’S REVOLVING CREDIT FACILITY AND TERM LOANS IS SUBJECT TO SNH OBTAINING ADDITIONAL COMMITMENTS FROM LENDERS, WHICH MAY NOT OCCUR.

 

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.

 

5

 


 

SENIOR HOUSING PROPERTIES TRUST

CONSOLIDATED STATEMENTS OF INCOME

(amounts in thousands, except per share data)

(unaudited)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

September 30,

 

September 30,

 

 

2015

 

2014

 

2015

 

2014

Revenues:

 

 

 

 

 

 

 

 

 

Rental income

 

$

158,863

 

 

$

137,614

 

 

$

460,193

 

 

$

377,339

 

Residents fees and services

 

96,412

 

 

79,259

 

 

271,061

 

 

237,740

 

Total revenues

 

255,275

 

 

216,873

 

 

731,254

 

 

615,079

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Property operating expenses

 

96,927

 

 

82,706

 

 

276,313

 

 

240,297

 

Depreciation

 

70,016

 

 

50,074

 

 

186,234

 

 

135,132

 

General and administrative

 

10,316

 

 

10,384

 

 

32,563

 

 

28,250

 

Acquisition related costs

 

742

 

 

15

 

 

6,517

 

 

2,649

 

Impairment of assets

 

(98

)

 

 

 

(98

)

 

 

Total expenses

 

177,903

 

 

143,179

 

 

501,529

 

 

406,328

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

77,372

 

 

73,694

 

 

229,725

 

 

208,751

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and other income

 

57

 

 

78

 

 

274

 

 

336

 

Interest expense

 

(38,989

)

 

(36,201

)

 

(112,838

)

 

(99,213

)

Loss on early extinguishment of debt

 

(21

)

 

 

 

(1,469

)

 

 

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

 

38,419

 

 

37,571

 

 

115,692

 

 

109,874

 

Income tax expense

 

(146

)

 

(156

)

 

(385

)

 

(502

)

Equity in (losses) earnings of an investee

 

(24

)

 

38

 

 

70

 

 

59

 

Income from continuing operations

 

38,249

 

 

37,453

 

 

115,377

 

 

109,431

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income from discontinued operations

 

 

 

(557

)

 

(350

)

 

1,484

 

Impairment of assets from discontinued operations

 

 

 

216

 

 

(602

)

 

(117

)

Income before gain on sale of properties

 

38,249

 

 

37,112

 

 

114,425

 

 

110,798

 

Gain on sale of properties

 

 

 

 

 

 

 

2,552

 

Net income

 

$

38,249

 

 

$

37,112

 

 

$

114,425

 

 

$

113,350

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding (basic)

 

237,263

 

 

203,647

 

 

231,454

 

 

197,225

 

Weighted average shares outstanding (diluted)

 

237,293

 

 

203,675

 

 

231,486

 

 

197,256

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted per common share amounts:

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations per share

 

$

 0.16

 

 

$

 0.18

 

 

$

 0.50

 

 

$

 0.56

 

(Loss) income from discontinued operations per share

 

 

 

 

 

(0.01

)

 

0.01

 

Basic and diluted net income per share

 

$

0.16

 

 

$

0.18

 

 

$

0.49

 

 

$

0.57

 

 

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

 

Nine Months Ended

 

 

September 30,

 

September 30,

 

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

Net income

 

$

38,249

 

 

$

37,112

 

 

$

114,425

 

 

$

113,350

 

Depreciation expense

 

70,016

 

 

50,074

 

 

186,234

 

 

135,132

 

Gain on sale of properties

 

 

 

 

 

 

 

(2,552

)

Impairment of assets from continuing operations

 

(98

)

 

 

 

(98

)

 

 

Impairment of assets from discontinued operations

 

 

 

(216

)

 

602

 

 

117

 

FFO

 

108,167

 

 

86,970

 

 

301,163

 

 

246,047

 

Acquisition related costs

 

742

 

 

15

 

 

6,517

 

 

2,649

 

Loss on early extinguishment of debt

 

21

 

 

 

 

1,469

 

 

 

Percentage rent adjustment(2)

 

2,500

 

 

2,600

 

 

7,600

 

 

7,600

 

Normalized FFO

 

$

111,430

 

 

$

89,585

 

 

$

316,749

 

 

$

256,296

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding (basic)

 

237,263

 

 

203,647

 

 

231,454

 

 

197,225

 

Weighted average shares outstanding (diluted)

 

237,293

 

 

203,675

 

 

231,486

 

 

197,256

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO per share (basic and diluted)

 

$

0.46

 

 

$

0.43

 

 

$

1.30

 

 

$

1.25

 

Normalized FFO per share (basic and diluted)

 

$

0.47

 

 

$

0.44

 

 

$

1.37

 

 

$

1.30

 

Net income per share (basic and diluted)

 

$

0.16

 

 

$

0.18

 

 

$

0.49

 

 

$

0.57

 

Distributions declared per share

 

$

0.39

 

 

$

0.39

 

 

$

1.17

 

 

$

1.17

 

 

(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 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 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.

 

7


 

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

 

 

9/30/2015

 

9/30/2014

Calculation of NOI and Cash Basis NOI (1):

 

 

 

 

Revenues:

 

 

 

 

Rental income

 

$ 158,863

 

$ 137,614

Residents fees and services

 

96,412

 

79,259

Total revenues

 

255,275

 

216,873

Property operating expenses

 

96,927

 

82,706

Property net operating income (NOI):

 

158,348

 

134,167

Non cash straight line rent adjustments

 

(5,040)

 

(2,876)

Lease value amortization

 

(1,084)

 

(1,264)

Lease termination fees

 

(244)

 

Non cash amortization included in property operating expenses(2)

 

(204)

 

Cash Basis NOI

 

$ 151,776

 

$ 130,027

 

 

 

 

 

Reconciliation of Cash Basis NOI to Net Income:

 

 

 

 

Cash Basis NOI

 

$ 151,776

 

$ 130,027

Non cash straight line rent adjustments

 

5,040

 

2,876

Lease value amortization

 

1,084

 

1,264

Lease termination fees

 

244

 

Non cash amortization included in property operating expenses(2)

 

204

 

Property NOI

 

158,348

 

134,167

Depreciation expense

 

(70,016)

 

(50,074)

General and administrative expense

 

(10,316)

 

(10,384)

Acquisition related costs

 

(742)

 

(15)

Impairment of assets

 

98

 

Operating income

 

77,372

 

73,694

 

 

 

 

 

Interest and other income

 

57

 

78

Interest expense

 

(38,989)

 

(36,201)

Loss on early extinguishment of debt

 

(21)

 

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

 

38,419

 

37,571

Income tax expense

 

(146)

 

(156)

Equity in (losses) earnings of an investee

 

(24)

 

38

Income from continuing operations

 

38,249

 

37,453

Discontinued operations

 

 

 

 

Loss from discontinued operations

 

 

(557)

Impairment of assets from discontinued operations

 

 

216

Net income

 

$ 38,249

 

$ 37,112

 

8


 

(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 excluding non cash straight line rent adjustments, lease value amortization, lease termination fees, 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 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.

 

(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 The RMR Group Inc. shares in June 2015. A portion of this liability is being amortized on a straight line basis over the 20 year life of the property management agreement with The RMR Group LLC 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 September 30, 2015

 

For the Three Months Ended September 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

 

$

64,222

 

$

96,412

 

$

90,072

 

$

4,569

 

$

255,275

 

$

55,266

 

$

79,259

 

$

77,798

 

$

4,550

 

$

216,873

 

Property operating expenses

 

-

 

(71,983)

 

(24,944)

 

-

 

(96,927)

 

-

 

(61,330)

 

(21,376)

 

-

 

(82,706)

 

Property net operating income (NOI)

 

$

64,222

 

$

24,429

 

$

65,128

 

$

4,569

 

$

158,348

 

$

55,266

 

$

17,929

 

$

56,422

 

$

4,550

 

$

134,167

 

NOI Growth

 

16.2%

 

36.3%

 

15.4%

 

0.4%

 

18.0%

 

--

 

--

 

--

 

--

 

--

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property NOI

 

$

64,222

 

$

24,429

 

$

65,128

 

$

4,569

 

$

158,348

 

$

55,266

 

$

17,929

 

$

56,422

 

$

4,550

 

$

134,167

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non cash straight line rent adjustments

 

1,373

 

-

 

3,530

 

138

 

5,041

 

113

 

-

 

2,626

 

137

 

2,876

 

Lease value amortization

 

-

 

-

 

1,029

 

55

 

1,084

 

-

 

-

 

1,209

 

55

 

1,264

 

Lease termination fees

 

-

 

-

 

244

 

-

 

244

 

-

 

-

 

-

 

-

 

-

 

Non cash amortization included in property operating expenses (7)

 

-

 

-

 

203

 

-

 

203

 

-

 

-

 

-

 

-

 

-

 

Cash Basis NOI

 

$

62,849

 

$

24,429

 

$

60,122

 

$

4,376

 

$

151,776

 

$

55,153

 

$

17,929

 

$

52,587

 

$

4,358

 

$

130,027

 

Cash Basis NOI Growth

 

14.0%

 

36.3%

 

14.3%

 

0.4%

 

16.7%

 

--

 

--

 

--

 

--

 

--

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of NOI to Same Property NOI:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property NOI

 

$

64,222

 

$

24,429

 

$

65,128

 

$

4,569

 

$

158,348

 

$

55,266

 

$

17,929

 

$

56,422

 

$

4,550

 

$

134,167

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOI not included in same property

 

8,665

 

4,521

 

8,548

 

-

 

21,734

 

441

 

-

 

124

 

-

 

565

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same property NOI (6)

 

$

55,557

 

$

19,908

 

$

56,580

 

$

4,569

 

$

136,614

 

$

54,825

 

$

17,929

 

$

56,298

 

$

4,550

 

$

133,602

 

Same property NOI growth

 

1.3%

 

11.0%

 

0.5%

 

0.4%

 

2.3%

 

--

 

--

 

--

 

--

 

--

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same property NOI (6)

 

$

55,557

 

$

19,908

 

$

56,580

 

$

4,569

 

$

136,614

 

$

54,825

 

$

17,929

 

$

56,298

 

$

4,550

 

$

133,602

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non cash straight line rent adjustments

 

233

 

-

 

2,828

 

138

 

3,199

 

113

 

-

 

2,625

 

137

 

2,875

 

Lease value amortization

 

-

 

-

 

1,039

 

55

 

1,094

 

-

 

-

 

1,209

 

55

 

1,264

 

Lease termination fees

 

-

 

-

 

244

 

-

 

244

 

-

 

-

 

-

 

-

 

-

 

Non cash amortization included in property operating expenses (7)

 

-

 

-

 

179

 

 

 

179

 

-

 

-

 

-

 

-

 

-

 

Same property cash basis NOI (6)

 

$

55,324

 

$

19,908

 

$

52,290

 

$

4,376

 

$

131,898

 

$

54,712

 

$

17,929

 

$

52,464

 

$

4,358

 

$

129,463

 

Same property cash basis NOI growth

 

1.1%

 

11.0%

 

(0.3%)

 

0.4%

 

1.9%

 

--

 

--

 

--

 

--

 

--

 

 

(1) For a calculation, reconciliation and definition of NOI and Cash Basis NOI, please see pages 8 and 9. Excludes properties classified in discontinued operations.

(2) Includes triple net leased 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 leased to medical providers, medical related businesses, clinics and biotech laboratory tenants.

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

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

(7) We recorded a liability for the amount by which the estimated fair value for accounting purposes exceeded the price we paid for our investment in RMR Inc. shares in June 2015. A portion of this liability is being amortized on a straight line basis over the 20 year life of the property management agreement with RMR LLC as a reduction to property management fees, which are included in property operating expenses.

 

10

 


 

SENIOR HOUSING PROPERTIES TRUST

CONDENSED CONSOLIDATED BALANCE SHEETS

(amounts in thousands)

(unaudited)

 

 

Balance Sheet:

 

 

 

September 30,

 

December 31,

 

 

2015

 

2014

ASSETS

 

 

 

 

Real estate properties

 

$

7,439,088

 

$

6,238,611

Less accumulated depreciation

 

(1,101,434)

 

(983,850)

 

 

6,337,654

 

5,254,761

Cash and cash equivalents

 

61,408

 

27,594

Restricted cash

 

8,179

 

10,544

Deferred financing fees, net

 

29,486

 

30,549

Acquired real estate leases and other intangible assets, net

 

628,706

 

472,788

Other assets

 

287,563

 

172,033

Total assets

 

$

7,352,996

 

$

5,968,269

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

Unsecured revolving credit facility

 

$

467,757

 

$

80,000

Unsecured term loans

 

550,000

 

350,000

Senior unsecured notes, net of discount

 

1,744,694

 

1,743,628

Secured debt and capital leases

 

739,114

 

627,076

Accrued interest

 

33,662

 

20,046

Assumed real estate lease obligations, net

 

118,099

 

122,826

Other liabilities

 

194,130

 

72,286

Total liabilities

 

3,847,456

 

3,015,862

 

 

 

 

 

Total shareholders’ equity

 

3,505,540

 

2,952,407

Total liabilities and shareholders’ equity

 

$

7,352,996

 

$

5,968,269

 

 

 

(END)

 

11

 


This regulatory filing also includes additional resources:
a15-22281_1ex99d2.pdf
Senior Housing Properties (NASDAQ:SNH)
Historical Stock Chart
From Jun 2024 to Jul 2024 Click Here for more Senior Housing Properties Charts.
Senior Housing Properties (NASDAQ:SNH)
Historical Stock Chart
From Jul 2023 to Jul 2024 Click Here for more Senior Housing Properties Charts.