Aug 03, 2017
Second Quarter Net Income Attributable to Common Shareholders of
Second Quarter Normalized FFO of
“In the second quarter, we focused on investing in our existing
portfolio and managing our balance sheet,” said
Results for the Quarter Ended June 30, 2017:
Net income attributable to common shareholders was
Cash basis net operating income, or Cash Basis NOI, was
Reconciliations of net income attributable to common shareholders 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, 2017 and 2016 appear later in this press release. Reconciliations of net income determined in accordance with GAAP to net operating income, or NOI, and Cash Basis NOI for the quarters ended June 30, 2017 and 2016 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, 2017 and 2016 appear later in this press release.
Results for the Six Months Ended June 30, 2017:
Net income attributable to common shareholders was
Cash Basis NOI was
Reconciliations of net income attributable to common shareholders determined in accordance with GAAP to FFO and Normalized FFO for the six months ended June 30, 2017 and 2016 appear later in this press release. Reconciliations of net income determined in accordance with GAAP to NOI and Cash Basis NOI for the six months ended June 30, 2017 and 2016 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, 2017 and 2016 appear later in this press release.
Portfolio Operating Results:
For the quarter ended June 30, 2017, 41.5% of SNH’s NOI came from 236
triple net leased senior living communities with 26,220 living units.
Occupancy at triple net leased senior living communities and same
property triple net leased senior living communities decreased to 84.6%
for the most recently available 12 month period, compared to 85.4% for
the comparable period last year(1). Same property Cash Basis
NOI and same property NOI from triple net leased senior living
communities increased by
For the quarter ended June 30, 2017, 41.4% of SNH’s NOI came from 120
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, 2017, 96.5% of SNH’s MOB square
feet were leased compared to 95.9% as of June 30, 2016. Same property
occupancy at SNH’s MOBs was unchanged at 96.3% as of each of June 30,
2017 and June 30, 2016. SNH's MOB same property Cash Basis NOI and same
property NOI decreased by
For the quarter ended June 30, 2017, 14.3% of SNH's NOI came from 68
managed senior living communities with 8,806 living units. Occupancy at
managed senior living communities was 85.7% for the quarter ended
June 30, 2017, compared to 87.1% for the quarter ended June 30, 2016.
Same property occupancy at managed senior living communities owned and
managed by the same operator continuously since
For the quarter ended June 30, 2017, consolidated same property Cash
Basis NOI decreased to
Financing Activities:
In
Also in
During the quarter ended
Investment Activities:
In
Also in
During the quarter ended June 30, 2017, SNH invested approximately
Conference Call:
On Thursday, August 3, 2017, at 10:00 a.m. Eastern Time, President and
Chief Operating Officer,
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 following the call for about one week. The transcription, recording and retransmission in any way of SNH’s second quarter conference call are strictly prohibited without the prior written consent of SNH.
Supplemental Data:
A copy of SNH’s Second Quarter 2017 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
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 and Normalized FFO, and NOI and Cash Basis NOI and reconciliations of net income attributable to common shareholders and net income, respectively, determined in accordance with GAAP to these amounts.
_________________________________________________________________________________________________________________________________
(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.
As a result, occupancy ratios presented for triple net leased senior
living communities are for the 12 months ended
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”, "WILL", “MAY” AND NEGATIVES OR DERIVATIVES OF THESE 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 DISCUSSES CERTAIN AMENDMENTS TO SNH’S REVOLVING
CREDIT FACILITY AND
$200 MILLION TERM LOAN: CONTINUED AVAILABILITY OF BORROWINGS UNDER SNH’S REVOLVING CREDIT FACILITY IS SUBJECT TO SNH’S SATISFYING CERTAIN FINANCIAL COVENANTS AND OTHER CREDIT FACILITY CONDITIONS THAT IT MAY BE UNABLE TO SATISFY; ACTUAL COSTS UNDER SNH’S REVOLVING CREDIT FACILITY WILL BE HIGHER THAN LIBOR PLUS A PREMIUM BECAUSE OF FEES AND EXPENSES ASSOCIATED WITH THE FACILITY; INCREASING THE MAXIMUM BORROWING AVAILABILITY UNDER SNH’S REVOLVING CREDIT FACILITY IS SUBJECT TO SNH’S OBTAINING ADDITIONAL COMMITMENTS FROM LENDERS, WHICH MAY NOT OCCUR; SNH’S RIGHT TO EXTEND THE MATURITY DATE OF ITS REVOLVING CREDIT FACILITY IS SUBJECT TO ITS PAYMENT OF A FEE AND MEETING OTHER CONDITIONS AND SUCH CONDITIONS MAY NOT BE MET; AND FUTURE CHANGES IN SNH’S CREDIT RATINGS MAY CAUSE THE INTEREST AND FEES SNH PAYS ON ITS REVOLVING CREDIT FACILITY AND$200 MILLION TERM LOAN TO INCREASE. - THIS PRESS RELEASE INCLUDES A STATEMENT THAT SNH EXPECTS THE ADDITIONAL INVESTMENTS IT REGULARLY MAKES AT ITS MOBS AND MANAGED SENIOR LIVING COMMUNITIES MAY INCREASE OPERATING REVENUE FROM THOSE PROPERTIES. HOWEVER, THERE CAN BE NO ASSURANCE THAT OPERATING REVENUE FROM THOSE PROPERTIES WILL INCREASE OR REMAIN AT CURRENT LEVELS OR THAT FUTURE INVESTMENTS IN SNH’S PROPERTIES WILL INCREASE OPERATING REVENUE FROM THOSE PROPERTIES. IN FACT, SNH’S REVENUES MAY DECLINE.
-
SNH HAS ENTERED AN AGREEMENT TO ACQUIRE AN MOB FOR APPROXIMATELY
$16.7 MILLION , EXCLUDING CLOSING COSTS. THIS TRANSACTION IS SUBJECT TO CONDITIONS. THESE CONDITIONS MAY NOT BE MET AND 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 “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.
|
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, | |||||||||||||||||||||||
| 2017 | 2016 | 2017 | 2016 | |||||||||||||||||||||
| Revenues: | ||||||||||||||||||||||||
| Rental income | $ | 166,647 | $ | 163,997 | $ | 333,090 | $ | 325,419 | ||||||||||||||||
| Residents fees and services | 98,366 | 97,370 | 196,484 | 194,323 | ||||||||||||||||||||
| Total revenues | 265,013 | 261,367 | 529,574 | 519,742 | ||||||||||||||||||||
| Expenses: | ||||||||||||||||||||||||
| Property operating expenses | 102,795 | 97,474 | 203,851 | 195,422 | ||||||||||||||||||||
| Depreciation and amortization | 69,669 | 71,372 | 142,844 | 142,594 | ||||||||||||||||||||
| General and administrative | 22,922 | 11,965 | 38,005 | 22,828 | ||||||||||||||||||||
| Acquisition and certain other transaction related costs | — | 180 | 292 | 619 | ||||||||||||||||||||
| Impairment of assets | 5,082 | 4,961 | 5,082 | 12,351 | ||||||||||||||||||||
| Total expenses | 200,468 | 185,952 | 390,074 | 373,814 | ||||||||||||||||||||
| Operating income | 64,545 | 75,415 | 139,500 | 145,928 | ||||||||||||||||||||
| Dividend income | 659 | 789 | 1,319 | 789 | ||||||||||||||||||||
| Interest and other income | 76 | 177 | 195 | 242 | ||||||||||||||||||||
| Interest expense | (40,800 | ) | (41,118 | ) | (84,289 | ) | (80,399 | ) | ||||||||||||||||
| Loss on early extinguishment of debt | (7,353 | ) | — | (7,353 | ) | (6 | ) | |||||||||||||||||
| Income from continuing operations before income tax expense and equity in earnings of an investee | 17,127 | 35,263 | 49,372 | 66,554 | ||||||||||||||||||||
| Income tax expense | (99 | ) | (108 | ) | (191 | ) | (202 | ) | ||||||||||||||||
| Equity in earnings of an investee | 374 | 17 | 502 | 94 | ||||||||||||||||||||
| Income before gain on sale of properties | 17,402 | 35,172 | 49,683 | 66,446 | ||||||||||||||||||||
| Gain on sale of properties | — | 4,061 | — | 4,061 | ||||||||||||||||||||
| Net income | 17,402 | 39,233 | 49,683 | 70,507 | ||||||||||||||||||||
| Net income attributable to noncontrolling interest | (1,360 | ) | — | (1,486 | ) | — | ||||||||||||||||||
| Net income attributable to common shareholders | $ | 16,042 | $ | 39,233 | $ | 48,197 | $ | 70,507 | ||||||||||||||||
| Weighted average common shares outstanding (basic) | 237,399 | 237,325 | 237,395 | 237,320 | ||||||||||||||||||||
| Weighted average common shares outstanding (diluted) | 237,445 | 237,363 | 237,433 | 237,349 | ||||||||||||||||||||
|
Per common share data (basic and diluted): |
||||||||||||||||||||||||
| Net income attributable to common shareholders | $ | 0.07 | $ | 0.17 | $ | 0.20 | $ | 0.30 | ||||||||||||||||
|
SENIOR HOUSING PROPERTIES TRUST CONSOLIDATED STATEMENTS OF FFO AND NORMALIZED FFO (amounts in thousands, except per share data) (unaudited) |
||||||||||||||||||||||||
|
Calculation of FFO and Normalized FFO (1): |
||||||||||||||||||||||||
|
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||||||||||
| 2017 | 2016 | 2017 | 2016 | |||||||||||||||||||||
| Net income attributable to common shareholders | $ | 16,042 | $ | 39,233 | $ | 48,197 | $ | 70,507 | ||||||||||||||||
| Depreciation and amortization expense | 69,669 | 71,372 | 142,844 | 142,594 | ||||||||||||||||||||
| Noncontrolling interest's share of net FFO adjustments | (5,305 | ) | — | (5,761 | ) | — | ||||||||||||||||||
| Gain on sale of properties | — | (4,061 | ) | — | (4,061 | ) | ||||||||||||||||||
| Impairment of assets | 5,082 | 4,961 | 5,082 | 12,351 | ||||||||||||||||||||
| FFO | 85,488 | 111,505 | 190,362 | 221,391 | ||||||||||||||||||||
| Estimated business management incentive fees (2) | 10,760 | — | 14,026 | — | ||||||||||||||||||||
| Acquisition and certain other transaction related costs | — | 180 | 292 | 619 | ||||||||||||||||||||
| Loss on early extinguishment of debt | 7,353 | — | 7,353 | 6 | ||||||||||||||||||||
| Normalized FFO | $ | 103,601 | $ | 111,685 | $ | 212,033 | $ | 222,016 | ||||||||||||||||
| Weighted average common shares outstanding (basic) | 237,399 | 237,325 | 237,395 | 237,320 | ||||||||||||||||||||
| Weighted average common shares outstanding (diluted) | 237,445 | 237,363 | 237,433 | 237,349 | ||||||||||||||||||||
|
Per common share data (basic and diluted): |
||||||||||||||||||||||||
| Net income attributable to common shareholders | $ | 0.07 | $ | 0.17 | $ | 0.20 | $ | 0.30 | ||||||||||||||||
| FFO | $ | 0.36 | $ | 0.47 | $ | 0.80 | $ | 0.93 | ||||||||||||||||
| Normalized FFO | $ | 0.44 | $ | 0.47 | $ | 0.89 | $ | 0.94 | ||||||||||||||||
| Distributions declared | $ | 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
(2) Incentive fees under SNH’s business management agreement are payable after the end of each calendar year, are calculated based on common share total return, as defined, and are included in general and administrative expense in SNH’s Condensed Consolidated Statements of Income. In calculating net income attributable to common shareholders in accordance with GAAP, SNH recognizes estimated business management incentive fee expense, if any, in the first, second and third quarters. Although SNH recognizes this expense, if any, in the first, second and third quarters for purposes of calculating net income attributable to common shareholders, SNH does not include these amounts in the calculation of Normalized FFO until the fourth quarter, when the amount of the business management incentive fee expense for the calendar year, if any, is determined.
|
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 |
|||||||||||||||||||||||
| 2017 | 2016 | 2017 | 2016 | |||||||||||||||||||||
|
Calculation of NOI and Cash Basis NOI(1): |
||||||||||||||||||||||||
| Revenues: | ||||||||||||||||||||||||
| Rental income | $ | 166,647 | $ | 163,997 | $ | 333,090 | $ | 325,419 | ||||||||||||||||
| Residents fees and services | 98,366 | 97,370 | 196,484 | 194,323 | ||||||||||||||||||||
| Total revenues | 265,013 | 261,367 | 529,574 | 519,742 | ||||||||||||||||||||
| Property operating expenses | (102,795 | ) | (97,474 | ) | (203,851 | ) | (195,422 | ) | ||||||||||||||||
| Property net operating income (NOI): | 162,218 | 163,893 | 325,723 | 324,320 | ||||||||||||||||||||
| Non-cash straight line rent adjustments | (3,435 | ) | (4,745 | ) | (6,865 | ) | (9,306 | ) | ||||||||||||||||
| Lease value amortization | (1,320 | ) | (1,303 | ) | (2,610 | ) | (2,558 | ) | ||||||||||||||||
| Lease termination fee amortization | — | — | — | (42 | ) | |||||||||||||||||||
| Non-cash amortization included in property operating expenses(2) | (199 | ) | (199 | ) | (399 | ) | (398 | ) | ||||||||||||||||
| Cash Basis NOI | $ | 157,264 | $ | 157,646 | $ | 315,849 | $ | 312,016 | ||||||||||||||||
|
Reconciliation of Net Income to Cash Basis NOI: |
||||||||||||||||||||||||
| Net income | $ | 17,402 | $ | 39,233 | $ | 49,683 | $ | 70,507 | ||||||||||||||||
| Gain on sale of properties | — | (4,061 | ) | — | (4,061 | ) | ||||||||||||||||||
| Income before gain on sale of properties | 17,402 | 35,172 | 49,683 | 66,446 | ||||||||||||||||||||
| Equity in earnings of an investee | (374 | ) | (17 | ) | (502 | ) | (94 | ) | ||||||||||||||||
| Income tax expense | 99 | 108 | 191 | 202 | ||||||||||||||||||||
| Loss on early extinguishment of debt | 7,353 | — | 7,353 | 6 | ||||||||||||||||||||
| Interest expense | 40,800 | 41,118 | 84,289 | 80,399 | ||||||||||||||||||||
| Interest and other income | (76 | ) | (177 | ) | (195 | ) | (242 | ) | ||||||||||||||||
| Dividend income | (659 | ) | (789 | ) | (1,319 | ) | (789 | ) | ||||||||||||||||
| Operating income | 64,545 | 75,415 | 139,500 | 145,928 | ||||||||||||||||||||
| Impairment of assets | 5,082 | 4,961 | 5,082 | 12,351 | ||||||||||||||||||||
| Acquisition and certain other transaction related costs | — | 180 | 292 | 619 | ||||||||||||||||||||
| General and administrative expense | 22,922 | 11,965 | 38,005 | 22,828 | ||||||||||||||||||||
| Depreciation and amortization expense | 69,669 | 71,372 | 142,844 | 142,594 | ||||||||||||||||||||
| Property NOI | 162,218 | 163,893 | 325,723 | 324,320 | ||||||||||||||||||||
| Non-cash amortization included in property operating expenses(2) | (199 | ) | (199 | ) | (399 | ) | (398 | ) | ||||||||||||||||
| Lease termination fee amortization | — | — | — | (42 | ) | |||||||||||||||||||
| Lease value amortization | (1,320 | ) | (1,303 | ) | (2,610 | ) | (2,558 | ) | ||||||||||||||||
| Non-cash straight line rent adjustments | (3,435 | ) | (4,745 | ) | (6,865 | ) | (9,306 | ) | ||||||||||||||||
| Cash Basis NOI | $ | 157,264 | $ | 157,646 | $ | 315,849 | $ | 312,016 | ||||||||||||||||
(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. 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, net income attributable to common shareholders 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, net income attributable to common shareholders and operating income as presented in SNH’s Condensed Consolidated Statements of Income. 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.
|
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, 2017 | For the Three Months Ended June 30, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Calculation of NOI and Cash Basis NOI: |
Triple Net
Leased Senior Living Communities |
Managed
Senior Living Communities |
MOBs |
Non- |
Total |
Triple Net
Leased Senior Living Communities |
Managed
Senior Living Communities |
MOBs |
Non- |
Total | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Rental income / residents fees and services | $ | 67,426 | $ | 98,366 | $ | 94,651 | $ | 4,570 | $ | 265,013 | $ | 66,441 | $ | 97,370 | $ | 92,978 | $ | 4,578 | $ | 261,367 | |||||||||||||||||||||||||||||||||||||||||
| Property operating expenses | — | (75,149 | ) | (27,646 | ) | — | (102,795 | ) | (423 | ) | (71,642 | ) | (25,409 | ) | — | (97,474 | ) | ||||||||||||||||||||||||||||||||||||||||||||
| Property net operating income (NOI) | $ | 67,426 | $ | 23,217 | $ | 67,005 | $ | 4,570 | $ | 162,218 | $ | 66,018 | $ | 25,728 | $ | 67,569 | $ | 4,578 | $ | 163,893 | |||||||||||||||||||||||||||||||||||||||||
| NOI change | 2.1 | % | (9.8 | )% | (0.8 | )% | (0.2 | )% | (1.0 | )% | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Property NOI | $ | 67,426 | $ | 23,217 | $ | 67,005 | $ | 4,570 | $ | 162,218 | $ | 66,018 | $ | 25,728 | $ | 67,569 | $ | 4,578 | $ | 163,893 | |||||||||||||||||||||||||||||||||||||||||
| Less: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Non-cash straight line rent adjustments |
778 | — | 2,520 | 137 | 3,435 | 1,148 | — | 3,460 | 137 | 4,745 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Lease value amortization | — | — | 1,265 | 55 | 1,320 | — | — | 1,248 | 55 | 1,303 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Non-cash amortization included in property operating expenses (3) | — | — | 199 | — | 199 | — | — | 199 | — | 199 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Basis NOI | $ | 66,648 | $ | 23,217 | $ | 63,021 | $ | 4,378 | $ | 157,264 | $ | 64,870 | $ | 25,728 | $ | 62,662 | $ | 4,386 | $ | 157,646 | |||||||||||||||||||||||||||||||||||||||||
| Cash Basis NOI change | 2.7 | % | (9.8 | )% | 0.6 | % | (0.2 | )% | (0.2 | )% | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Reconciliation of NOI to Same Property NOI: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property NOI | $ | 67,426 | $ | 23,217 | $ | 67,005 | $ | 4,570 | $ | 162,218 | $ | 66,018 | $ | 25,728 | $ | 67,569 | $ | 4,578 | $ | 163,893 | |||||||||||||||||||||||||||||||||||||||||
| Less: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| NOI not included in same property | 2,456 | 987 | 2,419 | — | 5,862 | 1,778 | 1,528 | 1,827 | — | 5,133 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Same property NOI (4) | $ | 64,970 | $ | 22,230 | $ | 64,586 | $ | 4,570 | $ | 156,356 | $ | 64,240 | $ | 24,200 | $ | 65,742 | $ | 4,578 | $ | 158,760 | |||||||||||||||||||||||||||||||||||||||||
| Same property NOI change | 1.1 | % | (8.1 | )% | (1.8 | )% | (0.2 | )% | (1.5 | )% | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Reconciliation of Same Property NOI to Same Property Cash Basis NOI: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Same property NOI (4) | $ | 64,970 | $ | 22,230 | $ | 64,586 | $ | 4,570 | $ | 156,356 | $ | 64,240 | $ | 24,200 | $ | 65,742 | $ | 4,578 | $ | 158,760 | |||||||||||||||||||||||||||||||||||||||||
| Less: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Non-cash straight line rent adjustments | 778 | — | 2,215 | 137 | 3,130 | 1,119 | — | 3,344 | 137 | 4,600 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Lease value amortization | — | — | 1,268 | 55 | 1,323 | — | — | 1,166 | 55 | 1,221 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Non-cash amortization included in property operating expenses (3) | — | — | 199 | — | 199 | — | — | 197 | — | 197 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Same property cash basis NOI (4) | $ | 64,192 | $ | 22,230 | $ | 60,904 | $ | 4,378 | $ | 151,704 | $ | 63,121 | $ | 24,200 | $ | 61,035 | $ | 4,386 | $ | 152,742 | |||||||||||||||||||||||||||||||||||||||||
| Same property cash basis NOI change | 1.7 | % | (8.1 | )% | (0.2 | )% | (0.2 | )% | (0.7 | )% | |||||||||||||||||||||||||||||||||||||||||||||||||||
(1) See above for the calculation of NOI and a reconciliation of net
income determined in accordance with GAAP to that amount. 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, please see footnote 1 to the table
included on page 7.
(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
and properties owned and managed continuously by the same operator since
|
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, 2017 | For the Six Months Ended June 30, 2016 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Calculation of NOI and Cash Basis NOI: |
Triple Net
Leased Senior Living Communities |
Managed
Senior Living Communities |
MOBs |
Non- |
Total |
Triple Net
Leased Senior Living Communities |
Managed
Senior Living Communities |
MOBs |
Non- |
Total | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Rental income / residents fees and services | $ | 134,678 | $ | 196,484 | $ | 189,297 | $ | 9,115 | $ | 529,574 | $ | 131,749 | $ | 194,323 | $ | 184,559 | $ | 9,111 | $ | 519,742 | ||||||||||||||||||||||||||||||||||||||||
| Property operating expenses | — | (149,028 | ) | (54,823 | ) | — | (203,851 | ) | (786 | ) | (143,820 | ) | (50,816 | ) | — | (195,422 | ) | |||||||||||||||||||||||||||||||||||||||||||
| Property net operating income (NOI) | $ | 134,678 | $ | 47,456 | $ | 134,474 | $ | 9,115 | $ | 325,723 | $ | 130,963 | $ | 50,503 | $ | 133,743 | $ | 9,111 | $ | 324,320 | ||||||||||||||||||||||||||||||||||||||||
| NOI change | 2.8 | % | (6.0 | )% | 0.5 | % | — | % | 0.4 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Property NOI | $ | 134,678 | $ | 47,456 | $ | 134,474 | $ | 9,115 | $ | 325,723 | $ | 130,963 | $ | 50,503 | $ | 133,743 | $ | 9,111 | $ | 324,320 | ||||||||||||||||||||||||||||||||||||||||
| Less: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Non-cash straight line rent adjustments | 1,554 | — | 5,035 | 276 | 6,865 | 2,320 | — | 6,711 | 275 | 9,306 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Lease value amortization | — | — | 2,500 | 110 | 2,610 | — | — | 2,448 | 110 | 2,558 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Lease termination fee amortization | — | — | — | — | — | — | — | 42 | — | 42 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Non-cash amortization included in property operating expenses (3) | — | — | 399 | — | 399 | — | — | 398 | — | 398 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Basis NOI | $ | 133,124 | $ | 47,456 | $ | 126,540 | $ | 8,729 | $ | 315,849 | $ | 128,643 | $ | 50,503 | $ | 124,144 | $ | 8,726 | $ | 312,016 | ||||||||||||||||||||||||||||||||||||||||
| Cash Basis NOI change | 3.5 | % | (6.0 | )% | 1.9 | % | — | % | 1.2 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Reconciliation of NOI to Same Property NOI: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property NOI | $ | 134,678 | $ | 47,456 | $ | 134,474 | $ | 9,115 | $ | 325,723 | $ | 130,963 | $ | 50,503 | $ | 133,743 | $ | 9,111 | $ | 324,320 | ||||||||||||||||||||||||||||||||||||||||
| Less: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| NOI not included in same property | 4,913 | 2,251 | 5,884 | — | 13,048 | 2,625 | 2,589 | 3,633 | — | 8,847 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Same property NOI (4) | $ | 129,765 | $ | 45,205 | $ | 128,590 | $ | 9,115 | $ | 312,675 | $ | 128,338 | $ | 47,914 | $ | 130,110 | $ | 9,111 | $ | 315,473 | ||||||||||||||||||||||||||||||||||||||||
| Same property NOI change | 1.1 | % | (5.7 | )% | (1.2 | )% | — | % | (0.9 | )% | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Reconciliation of Same Property NOI to Same Property Cash Basis NOI: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Same property NOI (4) | $ | 129,765 | $ | 45,205 | $ | 128,590 | $ | 9,115 | $ | 312,675 | $ | 128,338 | $ | 47,914 | $ | 130,110 | $ | 9,111 | $ | 315,473 | ||||||||||||||||||||||||||||||||||||||||
| Less: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Non-cash straight line rent adjustments | 1,554 | — | 4,378 | 276 | 6,208 | 2,224 | — | 6,602 | 275 | 9,101 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Lease value amortization | — | — | 2,428 | 110 | 2,538 | — | — | 2,185 | 110 | 2,295 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Non-cash amortization included in property operating expenses (3) | — | — | 399 | — | 399 | — | — | 393 | — | 393 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Same property cash basis NOI (4) | $ | 128,211 | $ | 45,205 | $ | 121,385 | $ | 8,729 | $ | 303,530 | $ | 126,114 | $ | 47,914 | $ | 120,930 | $ | 8,726 | $ | 303,684 | ||||||||||||||||||||||||||||||||||||||||
| Same property cash basis NOI change | 1.7 | % | (5.7 | )% | 0.4 | % | — | % | (0.1 | )% | ||||||||||||||||||||||||||||||||||||||||||||||||||
(1) See above for the calculation of NOI and a reconciliation of net
income determined in accordance with GAAP to that amount. 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, please see footnote 1 to the table
included on page 7.
(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
and properties owned and managed continuously by the same operator since
|
SENIOR HOUSING PROPERTIES TRUST CONDENSED CONSOLIDATED BALANCE SHEETS (amounts in thousands) (unaudited) |
||||||||||||
|
June 30, |
December 31, |
|||||||||||
|
ASSETS |
||||||||||||
| Real estate properties | $ | 7,799,820 | $ | 7,730,523 | ||||||||
| Accumulated depreciation | (1,426,382 | ) | (1,328,011 | ) | ||||||||
| 6,373,438 | 6,402,512 | |||||||||||
| Cash and cash equivalents | 27,160 | 31,749 | ||||||||||
| Restricted cash | 13,776 | 3,829 | ||||||||||
| Acquired real estate leases and other intangible assets, net | 476,494 | 514,446 | ||||||||||
| Other assets, net | 292,752 | 275,218 | ||||||||||
| Total assets | $ | 7,183,620 | $ | 7,227,754 | ||||||||
|
LIABILITIES AND EQUITY |
||||||||||||
| Unsecured revolving credit facility | $ | 434,000 | $ | 327,000 | ||||||||
| Unsecured term loans, net | 547,434 | 547,058 | ||||||||||
| Senior unsecured notes, net | 1,724,210 | 1,722,758 | ||||||||||
| Secured debt and capital leases, net | 817,083 | 1,117,649 | ||||||||||
| Accrued interest | 17,486 | 18,471 | ||||||||||
| Assumed real estate lease obligations, net | 101,007 | 106,038 | ||||||||||
| Other liabilities | 201,621 | 189,375 | ||||||||||
| Total liabilities | 3,842,841 | 4,028,349 | ||||||||||
| Total equity | 3,340,779 | 3,199,405 | ||||||||||
| Total liabilities and equity | $ | 7,183,620 | $ | 7,227,754 | ||||||||
A
No shareholder,
Trustee or officer is personally liable for any act or obligation of the
Trust.
View source version on businesswire.com: http://www.businesswire.com/news/home/20170803005371/en/
Source:
Senior Housing Properties Trust
Brad Shepherd, 617-796-8234
Director,
Investor Relations