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 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 August 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 and six months ended June 30, 2016, and also provided certain supplemental operating and financial data for the quarter and six months ended June 30, 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 August 5, 2016.

 

99.2                        Second 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:

Chief Financial Officer and Treasurer

 

Date:  August 5, 2016

 

3




Exhibit 99.1

 

 

FOR IMMEDIATE RELEASE

 

 

Contact:

 

Brad Shepherd, Director, Investor Relations

 

(617) 796-8234

 

www.snhreit.com

 

Senior Housing Properties Trust Announces Second Quarter 2016 Results

 

Second Quarter Net Income of $0.17 Per Share, an Increase of 13.3% Year over Year

 

Second Quarter Normalized FFO of $0.47 Per Share, an Increase of 6.8% Year over Year

 

Newton, MA (August 5, 2016):  Senior Housing Properties Trust (Nasdaq: SNH) today announced its financial results for the quarter and six months ended June 30, 2016.

 

Results for the Quarter Ended June 30, 2016:

 

Net income was $39.2 million, or $0.17 per diluted share, for the quarter ended June 30, 2016, compared to $36.4 million, or $0.15 per diluted share, for the quarter ended June 30, 2015, which represents an increase of 7.8%. The increase in net income per diluted share for the quarter ended June 30, 2016 primarily resulted from acquisitions and improved performance from properties owned continuously since April 1, 2015.

 

Normalized funds from operations, or Normalized FFO, were $111.7 million for the quarter ended June 30, 2016, compared to $104.2 million for the quarter ended June 30, 2015, which represents an increase of 7.2%.  Normalized FFO per diluted share for the quarter ended June 30, 2016 was $0.47, compared to $0.44 for the quarter ended June 30, 2015.

 

Cash basis net operating income, or Cash Basis NOI, was $157.6 million for the quarter ended June 30, 2016, compared to $147.3 million for the quarter ended June 30, 2015, which represents an increase of 7.0%. Contributions to the increase in Cash Basis NOI include $7.5 million from acquisitions and $2.8 million of increases at the same properties over the comparison period.

 

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, 2016 and 2015 appear later in this press release. Reconciliations of net operating income, or NOI, and Cash Basis NOI to net income determined in accordance with GAAP for the quarters ended June 30, 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 June 30, 2016 and 2015 appear later in this press release.

 

 



 

Results for the Six Months Ended June 30, 2016:

 

Net income was $70.5 million, or $0.30 per diluted share, for the six months ended June 30, 2016, compared to $76.2 million, or $0.33 per diluted share, for the six months ended June 30, 2015, which represents a decrease of 7.4%. The decline in net income per diluted share for the six months ended June 30, 2016 primarily resulted from non-cash impairment of asset charges of $12.4 million, or $0.05 per diluted share, recorded during the six months ended June 30, 2016, partially offset by a gain on sale of $4.1 million, or $0.02 per diluted share, recorded during the six months ended June 30, 2016, related to the sale of one skilled nursing facility described below.

 

Normalized FFO were $222.0 million for the six months ended June 30, 2016, compared to $200.2 million for the six months ended June 30, 2015, which represents an increase of 10.9%.  Normalized FFO per diluted share for the six months ended June 30, 2016 was $0.94, compared to $0.88 for the six months ended June 30, 2015.

 

Cash Basis NOI was $312.0 million for the six months ended June 30, 2016, compared to $285.2 million for the six months ended June 30, 2015, which represents an increase of 9.4%. Contributions to the increase in Cash Basis NOI include $21.6 million from acquisitions and $5.2 million of increases at the same properties over the comparison period.

 

Reconciliations of net income determined in accordance with GAAP to FFO and Normalized FFO for the six months ended June 30, 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 six months ended June 30, 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 six months ended June 30, 2016 and 2015 appear later in this press release.

 

Operating Results:

 

For the quarter ended June 30, 2016, same property NOI and Cash Basis NOI increased 1.4% and 2.0%, respectively, compared to the quarter ended June 30, 2015.

 

For the quarter ended June 30, 2016, 41.6% of SNH’s NOI came from 123 properties leased to medical providers, medical related businesses, clinics and biotech laboratory tenants, or MOBs, with 11.6 million leasable square feet.  As of June 30, 2016, 95.9% of SNH’s MOB square feet were leased compared to 95.8% as of March 31, 2016 and 96.4% as of June 30, 2015.

 

Same property occupancy for SNH’s MOBs owned continuously since April 1, 2015 decreased to 95.8% as of June 30, 2016, compared to 96.4% as of June 30, 2015.  SNH’s MOB same property NOI remained substantially unchanged and same property Cash Basis NOI increased 0.7% for the quarter ended June 30, 2016 compared to the quarter ended June 30, 2015.

 

For the quarter ended June 30, 2016, 39.7% of SNH’s NOI came from 236 triple net leased senior living communities with 26,432 living units. Same property NOI and Cash Basis NOI for SNH’s triple net leased senior living

 

2



 

communities increased 0.8% and 1.4%, respectively, for the quarter ended June 30, 2016 compared to the quarter ended June 30, 2015.  Occupancy at triple net leased senior living communities decreased to 85.4% for the most recently reported period, compared to 85.8% for the comparable period last year.(1) Same property occupancy decreased to 84.9% for the most recently reported period, compared to 85.8% for the same period last year.(1)

 

For the quarter ended June 30, 2016, 15.9% of SNH’s NOI came from 67 managed senior living communities with 8,634 living units.  Same property NOI and Cash Basis NOI for SNH’s managed senior living communities each increased 8.5% for the quarter ended June 30, 2016 compared to the quarter ended June 30, 2015. Occupancy for managed senior living communities was 87.1% for the quarter ended June 30, 2016, compared to 88.2% for the comparable period last year.  Same property occupancy for managed senior living communities owned continuously since April 1, 2015 decreased to 86.6% for the quarter ended June 30, 2016 from 87.9% for the comparable period last year.  Same property average monthly rates increased 1.7% to $4,357 for the quarter ended June 30, 2016 compared to the quarter ended June 30, 2015.

 

Acquisition Activity:

 

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., or Five Star, to manage this community.

 

Also in May 2016, SNH acquired one MOB (one building), located in Florida, with approximately 166,000 square feet for a purchase price of $45.0 million, excluding closing costs.

 

In June 2016, SNH completed a $112.4 million sale and leaseback transaction with Five Star whereby SNH acquired seven senior living communities, located in four states (North Carolina: 3; South Carolina: 2; Tennessee: 1; and Virginia: 1), from Five Star and simultaneously entered into a new combination lease with Five Star for those communities for 12.5 years plus renewal options thereafter.  The initial annual rent payable by Five Star under the lease is $8.4 million.  In connection with entering the sale and leaseback transaction, SNH and Five Star also amended certain terms of the management agreements under which Five Star manages senior living communities for taxable REIT subsidiaries of SNH.

 

During the quarter ended June 30, 2016, SNH spent approximately $7.6 million on capital investments that will generate additional rent under its existing senior living communities’ leases.

 


(1) Occupancy ratios for triple net leased senior living communities are based upon 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 March 31, 2016 and 2015.  SNH has not independently verified our tenants’ operating data.

 

3



 

Disposition Activity:

 

In June 2016, SNH sold one skilled nursing facility, located in Pennsylvania, for approximately $9.1 million, excluding closing costs, and recognized a gain on sale of approximately $4.1 million.  In July 2016, SNH sold four MOBs (four buildings), located in Oklahoma, for approximately $20.2 million, excluding closing costs. These MOBs and one other MOB (one building), located in Pennsylvania, were classified as held for sale as of June 30, 2016.

 

Financing Activity:

 

In July 2016, SNH entered into loan agreements and obtained an aggregate $620.0 million secured debt financing. These loans are secured by one MOB (two buildings), located in Massachusetts, and mature in August 2026. The loans carry a weighted average fixed annual interest rate of 3.53%. SNH used the proceeds from these loans to repay in part the outstanding amount under its unsecured revolving credit facility and for general business purposes.

 

In April 2016, SNH prepaid, at par plus accrued interest, a mortgage note encumbering one property which had a maturity date in July 2016, an outstanding principal balance of $18.0 million and an annual interest rate of 4.65%. In July 2016, SNH prepaid, at par plus accrued interest, another mortgage note encumbering one property which had a maturity date in November 2016, an outstanding principal balance of approximately $11.9 million and an annual interest rate of 6.25%. Also in July 2016, SNH gave notice of its intention to prepay, at par plus accrued interest, two mortgage notes encumbering two properties which have maturity dates in November 2016, an aggregate outstanding principal balance of $80.0 million and a weighted average annual interest rate of 5.92%; SNH expects to make these prepayments in September 2016.

 

Conference Call:

 

On Friday, August 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 second 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. 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 Friday, August 12, 2016. To hear the replay, dial (412) 317-0088. The replay pass code is 10088726.

 

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 second quarter 2016 conference call are strictly prohibited without the prior written consent of SNH.

 

4



 

Supplemental Data:

 

A copy of SNH’s Second 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.

 

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:

 

·                  THIS PRESS RELEASE STATES THAT SNH EXPECTS TO PREPAY, AT PAR PLUS ACCRUED INTEREST, TWO MORTGAGE NOTES IN SEPTEMBER 2016. THERE CAN BE NO ASSURANCE THAT SNH WILL PREPAY THESE MORTGAGE NOTES.

 

THE INFORMATION CONTAINED IN SNH’S FILINGS WITH THE SECURITIES AND EXCHANGE COMMISSION, OR SEC, INCLUDING UNDER “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

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2016

 

2015

 

2016

 

2015

 

Revenues:

 

 

 

 

 

 

 

 

 

Rental income

 

$

163,997

 

$

155,546

 

325,419

 

$

301,329

 

Residents fees and services

 

97,370

 

91,856

 

194,323

 

174,649

 

Total revenues

 

261,367

 

247,402

 

519,742

 

475,978

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

Property operating expenses

 

97,474

 

93,592

 

195,422

 

179,386

 

Depreciation and amortization

 

71,372

 

62,511

 

142,594

 

116,218

 

General and administrative

 

11,965

 

11,674

 

22,828

 

22,248

 

Acquisition related costs

 

180

 

4,617

 

619

 

5,775

 

Impairment of assets

 

4,961

 

 

12,351

 

 

Total expenses

 

185,952

 

172,394

 

373,814

 

323,627

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

75,415

 

75,008

 

145,928

 

152,351

 

 

 

 

 

 

 

 

 

 

 

Dividend income

 

789

 

 

789

 

 

Interest and other income

 

177

 

142

 

242

 

217

 

Interest expense

 

(41,118)

 

(37,907)

 

(80,399)

 

(73,848)

 

Loss on early extinguishment of debt

 

 

(39)

 

(6)

 

(1,448)

 

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

 

35,263

 

37,204

 

66,554

 

77,272

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

(108)

 

(129)

 

(202)

 

(239)

 

Equity in earnings of an investee

 

17

 

23

 

94

 

95

 

Income from continuing operations

 

35,172

 

37,098

 

66,446

 

77,128

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

Loss from discontinued operations

 

 

(109)

 

 

(350)

 

Impairment of assets from discontinued operations

 

 

(602)

 

 

(602)

 

Income before gain on sale of properties

 

35,172

 

36,387

 

66,446

 

76,176

 

Gain on sale of properties

 

4,061

 

 

4,061

 

 

Net income

 

$

39,233

 

$

36,387

 

70,507

 

$

76,176

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding (basic)

 

237,325

 

235,549

 

237,320

 

228,501

 

Weighted average shares outstanding (diluted)

 

237,363

 

235,592

 

237,349

 

228,534

 

 

 

 

 

 

 

 

 

 

 

Per common share amounts (basic and diluted):

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

  0.17

 

$

  0.16

 

$

  0.30

 

$

  0.34

 

Loss from discontinued operations

 

 

(0.01)

 

 

(0.01)

 

Net income per share

 

$

0.17

 

$

0.15

 

$

0.30

 

$

0.33

 

 

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)(2):

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2016

 

2015

 

2016

 

2015

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

39,233

 

$

36,387

 

$

70,507

 

$

76,176

 

Depreciation and amortization expense

 

71,372

 

62,511

 

142,594

 

116,218

 

Gain on sale of properties

 

(4,061)

 

 

(4,061)

 

 

Impairment of assets from continuing operations

 

4,961

 

 

12,351

 

 

Impairment of assets from discontinued operations

 

 

602

 

 

602

 

FFO

 

111,505

 

99,500

 

221,391

 

192,996

 

 

 

 

 

 

 

 

 

 

 

Acquisition related costs

 

180

 

4,617

 

619

 

5,775

 

Loss on early extinguishment of debt

 

 

39

 

6

 

1,448

 

Normalized FFO

 

$

111,685

 

$

104,156

 

$

222,016

 

$

200,219

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding (basic)

 

237,325

 

235,549

 

237,320

 

228,501

 

Weighted average shares outstanding (diluted)

 

237,363

 

235,592

 

237,349

 

228,534

 

 

 

 

 

 

 

 

 

 

 

Net income per share (basic and diluted)

 

$

0.17

 

$

0.15

 

$

0.30

 

$

0.33

 

FFO per share (basic and diluted)

 

$

0.47

 

$

0.42

 

$

0.93

 

$

0.84

 

Normalized FFO per share (basic and diluted)

 

$

0.47

 

$

0.44

 

$

0.94

 

$

0.88

 

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 business management incentive fees, if any, only in the fourth quarter versus the quarter when they are recognized as expense in accordance with GAAP due to their quarterly volatility not necessarily being indicative of SNH’s core operating performance and the uncertainty as to whether any such business management incentive fees will ultimately be payable when all contingencies for determining any such fees are determined at the end of the calendar year 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 supplemental 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 or operating income as an indicator of SNH’s operating performance or as a measure of SNH’s liquidity. 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)         Effective with the quarter ended June 30, 2016, SNH has changed its calculation of Normalized FFO to no longer include adjustments for estimated percentage rent.  Historically, when calculating Normalized FFO, SNH estimated an amount of percentage rental income for each of the first three quarters of the year and then, in the fourth quarter, excluded the amounts that had been included in the first three quarters.  In calculating net income in accordance with GAAP, SNH recognizes percentage rental income for the full year in the fourth quarter, which is when all contingencies are met and the income is earned.  Normalized FFO for historical periods has been restated to be comparable with the current period calculation.

 

7



 

SENIOR HOUSING PROPERTIES TRUST

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

(amounts in thousands)

(unaudited)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

June 30,

 

June 30,

 

 

 

2016

 

2015

 

2016

 

2015

 

Calculation of NOI and Cash Basis NOI(1):

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

Rental income

 

    $

163,997

 

    $

155,546

 

    $

325,419

 

    $

301,329

 

Residents fees and services

 

97,370

 

91,856

 

194,323

 

174,649

 

Total revenues

 

261,367

 

247,402

 

519,742

 

475,978

 

Property operating expenses

 

(97,474)

 

(93,592)

 

(195,422)

 

(179,386)

 

Property net operating income (NOI):

 

163,893

 

153,810

 

324,320

 

296,592

 

Non-cash straight line rent adjustments

 

(4,745)

 

(5,191)

 

(9,306)

 

(8,699)

 

Lease value amortization

 

(1,303)

 

(1,178)

 

(2,558)

 

(2,376)

 

Lease termination fee amortization

 

 

(163)

 

(42)

 

(268)

 

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

 

(199)

 

 

(398)

 

 

Cash Basis NOI

 

    $

157,646

 

    $

147,278

 

    $

312,016

 

    $

285,249

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Cash Basis NOI to Net Income:

 

 

 

 

 

 

 

 

 

Cash Basis NOI

 

    $

157,646

 

    $

147,278

 

    $

312,016

 

    $

285,249

 

Non-cash straight line rent adjustments

 

4,745

 

5,191

 

9,306

 

8,699

 

Lease value amortization

 

1,303

 

1,178

 

2,558

 

2,376

 

Lease termination fee amortization

 

 

163

 

42

 

268

 

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

 

199

 

 

398

 

 

Property NOI

 

163,893

 

153,810

 

324,320

 

296,592

 

Depreciation and amortization expense

 

(71,372)

 

(62,511)

 

(142,594)

 

(116,218)

 

General and administrative expense

 

(11,965)

 

(11,674)

 

(22,828)

 

(22,248)

 

Acquisition related costs

 

(180)

 

(4,617)

 

(619)

 

(5,775)

 

Impairment of assets

 

(4,961)

 

 

(12,351)

 

 

Operating income

 

75,415

 

75,008

 

145,928

 

152,351

 

 

 

 

 

 

 

 

 

 

 

Dividend income

 

789

 

 

789

 

 

Interest and other income

 

177

 

142

 

242

 

217

 

Interest expense

 

(41,118)

 

(37,907)

 

(80,399)

 

(73,848)

 

Loss on early extinguishment of debt

 

 

(39)

 

(6)

 

(1,448)

 

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

 

35,263

 

37,204

 

66,554

 

77,272

 

Income tax expense

 

(108)

 

(129)

 

(202)

 

(239)

 

Equity in earnings of an investee

 

17

 

23

 

94

 

95

 

Income from continuing operations

 

35,172

 

37,098

 

66,446

 

77,128

 

Discontinued operations

 

 

 

 

 

 

 

 

 

Loss from discontinued operations

 

 

(109)

 

 

(350)

 

Impairment of assets from discontinued operations

 

 

(602)

 

 

(602)

 

Income before gain on sale of properties

 

35,172

 

36,387

 

66,446

 

76,176

 

Gain on sale of properties

 

4,061

 

 

4,061

 

 

Net income

 

    $

39,233

 

    $

36,387

 

    $

70,507

 

    $

76,176

 

 

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 because SNH records those amounts as depreciation and amortization.  SNH defines Cash Basis 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 or operating income as an indicator of SNH’s operating performance or as a measure of SNH’s liquidity.  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 June 30, 2016

 

For the Three Months Ended June 30, 2015

 

Calculation of NOI and Cash Basis NOI:

 

Triple Net
Leased Senior
Living
Communities

 

Managed
Senior Living
Communities

 

MOBs

 

Non-Segment (2)

 

Total

 

Triple Net
Leased Senior
Living
Communities

 

Managed
Senior Living
Communities

 

MOBs

 

Non-Segment (2)

 

Total

 

Rental income / residents fees and services

 

 $

66,441

 

 $

97,370

 

 $

92,978

 

 $

4,578

 

 $

261,367

 

 $

61,347

 

 $

91,856

 

 $

89,591

 

 $

4,608

 

 $

247,402

 

Property operating expenses

 

(423)

 

(71,642)

 

(25,409)

 

-

 

(97,474)

 

-

 

(69,792)

 

(23,800)

 

-

 

(93,592)

 

Property net operating income (NOI)

 

 $

66,018

 

 $

25,728

 

 $

67,569

 

 $

4,578

 

 $

163,893

 

 $

61,347

 

 $

22,064

 

 $

65,791

 

 $

4,608

 

 $

153,810

 

NOI change

 

7.6%

 

16.6%

 

2.7%

 

(0.7%)

 

6.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property NOI

 

 $

66,018

 

 $

25,728

 

 $

67,569

 

 $

4,578

 

 $

163,893

 

 $

61,347

 

 $

22,064

 

 $

65,791

 

 $

4,608

 

 $

153,810

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-cash straight line rent adjustments

 

1,148

 

-

 

3,460

 

137

 

4,745

 

1,251

 

-

 

3,803

 

137

 

5,191

 

Lease value amortization

 

-

 

-

 

1,248

 

55

 

1,303

 

-

 

-

 

1,123

 

55

 

1,178

 

Lease termination fee amortization

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

163

 

-

 

163

 

Non-cash amortization included in property operating expenses (3)

 

-

 

-

 

199

 

-

 

199

 

-

 

-

 

-

 

-

 

-

 

Cash Basis NOI

 

 $

64,870

 

 $

25,728

 

 $

62,662

 

 $

4,386

 

 $

157,646

 

 $

60,096

 

 $

22,064

 

 $

60,702

 

 $

4,416

 

 $

147,278

 

Cash Basis NOI change

 

7.9%

 

16.6%

 

3.2%

 

(0.7%)

 

7.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of NOI to Same Property NOI:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property NOI

 

 $

66,018

 

 $

25,728

 

 $

67,569

 

 $

4,578

 

 $

163,893

 

 $

61,347

 

 $

22,064

 

 $

65,791

 

 $

4,608

 

 $

153,810

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOI not included in same property

 

10,261

 

4,467

 

1,795

 

-

 

16,523

 

6,032

 

2,477

 

(13)

 

-

 

8,496

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same property NOI (4)

 

 $

55,757

 

 $

21,261

 

 $

65,774

 

 $

4,578

 

 $

147,370

 

 $

55,315

 

 $

19,587

 

 $

65,804

 

 $

4,608

 

 $

145,314

 

Same property NOI change

 

0.8%

 

8.5%

 

(0.0%)

 

(0.7%)

 

1.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same property NOI (4)

 

 $

55,757

 

 $

21,261

 

 $

65,774

 

 $

4,578

 

 $

147,370

 

 $

55,315

 

 $

19,587

 

 $

65,804

 

 $

4,608

 

 $

145,314

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-cash straight line rent adjustments

 

96

 

-

 

3,280

 

137

 

3,513

 

444

 

-

 

3,803

 

137

 

4,384

 

Lease value amortization

 

-

 

-

 

1,185

 

55

 

1,240

 

-

 

-

 

1,123

 

55

 

1,178

 

Lease termination fee amortization

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

163

 

-

 

163

 

Non-cash amortization included in property operating expenses (3)

 

-

 

-

 

199

 

-

 

199

 

-

 

-

 

-

 

-

 

-

 

Same property cash basis NOI (4)

 

 $

55,661

 

 $

21,261

 

 $

61,110

 

 $

4,386

 

 $

142,418

 

 $

54,871

 

 $

19,587

 

 $

60,715

 

 $

4,416

 

 $

139,589

 

Same property cash basis NOI change

 

1.4%

 

8.5%

 

0.7%

 

(0.7%)

 

2.0%

 

 

 

 

 

 

 

 

 

 

 

 


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

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

(3) 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.

(4) Consists of properties owned continuously since April 1, 2015.

 

10



 

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 Six Months Ended June 30, 2016

 

For the Six Months Ended June 30, 2015

 

Calculation of NOI and Cash Basis NOI:

 

Triple Net
Leased Senior
Living
Communities

 

Managed
Senior Living
Communities

 

MOBs

 

Non-Segment (2)

 

Total

 

Triple Net
Leased Senior
Living
Communities

 

Managed
Senior Living
Communities

 

MOBs

 

Non-Segment (2)

 

Total

 

Rental income / residents fees and services

 

$

131,749

 

$

194,323

 

$

184,559

 

$

9,111

 

$

519,742

 

$

116,598

 

$

174,649

 

$

175,592

 

$

9,139

 

$

475,978

 

Property operating expenses

 

(786)

 

(143,820)

 

(50,816)

 

-

 

(195,422)

 

-

 

(132,195)

 

(47,191)

 

-

 

(179,386)

 

Property net operating income (NOI)

 

$

130,963

 

$

50,503

 

$

133,743

 

$

9,111

 

$

324,320

 

$

116,598

 

$

42,454

 

$

128,401

 

$

9,139

 

$

296,592

 

NOI change

 

12.3%

 

19.0%

 

4.2%

 

(0.3%)

 

9.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property NOI

 

$

130,963

 

$

50,503

 

$

133,743

 

$

9,111

 

$

324,320

 

$

116,598

 

$

42,454

 

$

128,401

 

$

9,139

 

$

296,592

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-cash straight line rent adjustments

 

2,320

 

-

 

6,711

 

275

 

9,306

 

1,302

 

-

 

7,122

 

275

 

8,699

 

Lease value amortization

 

-

 

-

 

2,448

 

110

 

2,558

 

-

 

-

 

2,266

 

110

 

2,376

 

Lease termination fee amortization

 

-

 

-

 

42

 

-

 

42

 

-

 

-

 

268

 

-

 

268

 

Non-cash amortization included in property operating expenses (3)

 

-

 

-

 

398

 

-

 

398

 

-

 

-

 

-

 

-

 

-

 

Cash Basis NOI

 

$

128,643

 

$

50,503

 

$

124,144

 

$

8,726

 

$

312,016

 

$

115,296

 

$

42,454

 

$

118,745

 

$

8,754

 

$

285,249

 

Cash Basis NOI change

 

11.6%

 

19.0%

 

4.5%

 

(0.3%)

 

9.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of NOI to Same Property NOI:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property NOI

 

$

130,963

 

$

50,503

 

$

133,743

 

$

9,111

 

$

324,320

 

$

116,598

 

$

42,454

 

$

128,401

 

$

9,139

 

$

296,592

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOI not included in same property

 

19,563

 

8,180

 

19,196

 

-

 

46,939

 

6,523

 

2,520

 

14,583

 

-

 

23,626

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same property NOI (4)

 

$

111,400

 

$

42,323

 

$

114,547

 

$

9,111

 

$

277,381

 

$

110,075

 

$

39,934

 

$

113,818

 

$

9,139

 

$

272,966

 

Same property NOI change

 

1.2%

 

6.0%

 

0.6%

 

(0.3%)

 

1.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same property NOI (4)

 

$

111,400

 

$

42,323

 

$

114,547

 

$

9,111

 

$

277,381

 

$

110,075

 

$

39,934

 

$

113,818

 

$

9,139

 

$

272,966

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-cash straight line rent adjustments

 

188

 

-

 

5,225

 

275

 

5,688

 

506

 

-

 

5,863

 

275

 

6,644

 

Lease value amortization

 

-

 

-

 

2,367

 

110

 

2,477

 

-

 

-

 

2,283

 

110

 

2,393

 

Lease termination fee amortization

 

-

 

-

 

42

 

-

 

42

 

-

 

-

 

268

 

-

 

268

 

Non-cash amortization included in property operating expenses (3)

 

-

 

-

 

351

 

-

 

351

 

-

 

-

 

-

 

-

 

-

 

Same property cash basis NOI (4)

 

$

111,212

 

$

42,323

 

$

106,562

 

$

8,726

 

$

268,823

 

$

109,569

 

$

39,934

 

$

105,404

 

$

8,754

 

$

263,661

 

Same property cash basis NOI change

 

1.5%

 

6.0%

 

1.1%

 

(0.3%)

 

2.0%

 

 

 

 

 

 

 

 

 

 

 

 


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

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

(3) 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.

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

 

11



 

SENIOR HOUSING PROPERTIES TRUST

CONDENSED CONSOLIDATED BALANCE SHEETS

(amounts in thousands)

(unaudited)

 

Balance Sheet:

 

 

 

June 30,

 

December 31,

 

 

 

2016

 

2015

 

ASSETS

 

 

 

 

 

Real estate properties

 

$

7,655,032

 

$

7,456,940

 

Accumulated depreciation

 

(1,236,109)

 

(1,147,540)

 

 

 

6,418,923

 

6,309,400

 

Cash and cash equivalents

 

25,633

 

37,656

 

Restricted cash

 

7,026

 

6,155

 

Acquired real estate leases and other intangible assets, net

 

556,845

 

604,286

 

Other assets, net

 

257,340

 

202,593

 

Total assets

 

$

7,265,767

 

$

7,160,090

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

Unsecured revolving credit facility

 

$

749,000

 

$

775,000

 

Unsecured term loans, net

 

546,681

 

546,305

 

Senior unsecured notes, net

 

1,721,306

 

1,478,536

 

Secured debt and capital leases, net

 

647,176

 

679,295

 

Accrued interest

 

18,433

 

16,974

 

Assumed real estate lease obligations, net

 

111,712

 

115,363

 

Other liabilities

 

185,891

 

188,857

 

Total liabilities

 

3,980,199

 

3,800,330

 

 

 

 

 

 

 

Total shareholders’ equity

 

3,285,568

 

3,359,760

 

Total liabilities and shareholders’ equity

 

$

7,265,767

 

$

7,160,090

 

 

(END)

 

12




This regulatory filing also includes additional resources:
a16-16229_1ex99d2.pdf
Senior Housing Properties (NASDAQ:SNH)
Historical Stock Chart
From May 2024 to Jun 2024 Click Here for more Senior Housing Properties Charts.
Senior Housing Properties (NASDAQ:SNH)
Historical Stock Chart
From Jun 2023 to Jun 2024 Click Here for more Senior Housing Properties Charts.