NEWTON, Mass.--(BUSINESS WIRE)--
Senior Housing Properties Trust (NYSE: SNH) today announced its
financial results for the quarter and nine months ended September 30,
2012.
Results for the quarter ended September 30, 2012:
Normalized funds from operations, or Normalized FFO, for the quarter
ended September 30, 2012 were $74.8 million, or $0.43 per share. This
compares to Normalized FFO for the quarter ended September 30, 2011 of
$65.4 million, or $0.43 per share.
Net income was $25.6 million, or $0.15 per share, for the quarter ended
September 30, 2012, compared to net income of $30.0 million, or $0.20
per share, for the quarter ended September 30, 2011. Net income for the
quarter ended September 30, 2012 was negatively impacted by the timing
of acquisitions and the deployment of the proceeds received from our
capital raises in July 2012. Net income for the quarter ended September
30, 2012 includes a loss on early extinguishment of debt of
approximately $6.3 million, or $0.04 per share, related to the
prepayment of a portion of the outstanding principal balance of our FNMA
secured term loan, a loss on lease terminations of approximately
$104,000, or less than $0.01 per share, related to our agreement with
Sunrise Senior Living, Inc., or Sunrise, to terminate 10 senior living
communities we leased to them that were scheduled to expire in December
2013 and a loss on sale of properties of approximately $101,000, or less
than $0.01 per share, related to the sale of one property in July 2012.
Net income for the quarter ended September 30, 2011 includes a non-cash
impairment of assets charge of $1.0 million, or $0.01 per share, related
to one property.
The weighted average number of common shares outstanding totaled 174.7
million and 153.4 million for the quarters ended September 30, 2012 and
2011, respectively.
A reconciliation of net income determined according to U.S. generally
accepted accounting principles, or GAAP, to funds from operations, or
FFO, and Normalized FFO for the quarters ended September 30, 2012 and
2011 appears later in this press release.
Results for the nine months ended September 30, 2012:
Normalized funds from operations, or Normalized FFO, for the nine months
ended September 30, 2012 were $220.4 million, or $1.32 per share. This
compares to Normalized FFO for the nine months ended September 30, 2011
of $190.1 million, or $1.30 per share.
Net income was $91.2 million, or $0.55 per share, for the nine months
ended September 30, 2012, compared to net income of $112.8 million, or
$0.77 per share, for the nine months ended September 30, 2011. Net
income for the nine months ended September 30, 2012 includes a loss on
early extinguishment of debt of $6.3 million, or $0.04 per share,
related to the prepayment of a portion of the outstanding principal
balance of our FNMA secured term loan, a non-cash impairment of assets
charge of approximately $3.1 million, or $0.02 per share, related to one
property, a loss on lease terminations of approximately $104,000, or
less than $0.01 per share, related to our agreement with Sunrise to
terminate 10 senior living communities we leased to them that were
scheduled to expire in December 2013 and a loss on sale of properties of
approximately $101,000, or less than $0.01 per share, related to the
sale of one property in July 2012. Net income for the nine months ended
September 30, 2011 includes a gain on sale of properties of
approximately $21.3 million, or $0.15 per share, related to the sale of
seven properties in the second quarter of 2011, a non-cash impairment of
assets charge of approximately $1.2 million, or $0.01 per share, related
to three properties and a loss on early extinguishment of debt of
approximately $427,000, or less than $0.01 per share, in connection with
replacing our revolving credit facility in June 2011.
The weighted average number of common shares outstanding totaled 166.7
million and 145.7 million for the nine months ended September 30, 2012
and 2011, respectively.
A reconciliation of net income determined according to GAAP to FFO and
Normalized FFO for the nine months ended September 30, 2012 and 2011
appears later in this press release.
Recent Investment and Sales Activities:
Since July 1, 2012, we have acquired, or we currently have agreements to
acquire, 15 properties for total purchase prices of approximately $308.6
million, including the assumption of approximately $77.4 million of
mortgage debt and excluding closing costs:
-
In July 2012, we acquired a previously disclosed senior living
community located in South Carolina with 232 living units for
approximately $37.3 million, excluding closing costs. Substantially
all the residents at this community currently pay for occupancy and
services with private resources. A subsidiary of Five Star Quality
Care, Inc., which, together with its subsidiaries, we refer to as Five
Star, manages this community for our taxable REIT subsidiary, or TRS,
pursuant to a long term management agreement.
-
In July 2012, we acquired a previously disclosed property leased to
medical providers, medical related businesses, clinics and biotech
laboratory tenants, or an MOB, with 63,082 square feet located in
Texas for approximately $16.8 million, excluding closing costs. Upon
acquisition, this property was 100% leased to 11 tenants for weighted
(by rents) average lease terms of 6.0 years.
-
In July 2012, we acquired another previously disclosed MOB with 52,858
square feet located in Florida for approximately $7.7 million,
excluding closing costs. Upon acquisition, this property was 80%
leased to 18 tenants for weighted (by rents) average lease terms of
2.0 years.
-
In July 2012, we acquired four previously disclosed senior living
communities located in Colorado, Idaho and Washington State with a
total of 511 living units for total purchase prices of approximately
$36.5 million, including the assumption of approximately $6.9 million
of mortgage debt and excluding closing costs. All the residents at
these communities currently pay for occupancy and services with
private resources. We leased these properties to Stellar Senior
Living, LLC, a privately owned senior living operating company, for
initial rent of approximately $2.9 million per year. Percentage rent,
based on increases in gross revenues at these properties, will
commence in 2014.
-
In August 2012, we acquired a previously disclosed senior living
community located in New York with 310 living units for approximately
$99.0 million, including the assumption of approximately $31.2 million
of mortgage debt and excluding closing costs. All the residents at
this community currently pay for occupancy and services with private
resources. Five Star manages this community for our TRS pursuant to a
long term management agreement.
-
In August 2012, we acquired another previously disclosed senior living
community located in Missouri with 87 living units for approximately
$11.3 million, including the assumption of approximately $5.8 million
of mortgage debt and excluding closing costs. All the residents at
this community currently pay for occupancy and services with private
resources. Five Star manages this community for our TRS pursuant to a
long term management agreement.
-
In September 2012, we acquired a previously disclosed MOB with 33,600
square feet located in Massachusetts for approximately $16.4 million,
including the assumption of approximately $11.5 million of mortgage
debt and excluding closing costs. Upon acquisition, this property was
100% leased to Hallmark Health System for approximately 14.1 years.
-
We have previously disclosed an agreement to acquire one MOB, which
has not yet closed, for approximately $15.3 million, including the
assumption of approximately $9.7 million of mortgage debt and
excluding closing costs. The MOB is located in Minnesota and includes
76,637 square feet. The closing of this acquisition is contingent upon
customary closing conditions; accordingly, we can provide no assurance
that we will purchase this property.
-
In August and October 2012, we entered into four separate agreements
to acquire three senior living communities and one MOB for total
purchase prices of approximately $68.3 million, including the
assumption of approximately $12.3 million of mortgage debt and
excluding closing costs. The three senior living communities are
located in Mississippi, Tennessee and Washington State and include a
total of 437 living units and the MOB is located in Tennessee and
includes 33,796 square feet. The closings of these acquisitions are
contingent upon completion of our diligence and other customary
closing conditions; accordingly, we can provide no assurance that we
will purchase these properties.
In July 2012, we sold one MOB located in Massachusetts for a sale price
of approximately $1.1 million, excluding closing costs, and recognized a
loss on the sale of this property of approximately $101,000. We are also
currently marketing for sale a senior living community located in
Pennsylvania which is classified as held for sale as of September 30,
2012.
Recent Financing Activities:
In July 2012, we issued 13,800,000 common shares for $21.75 per share in
a public offering, raising net proceeds of approximately $287.1 million.
We used the net proceeds of this offering to repay borrowings
outstanding under our revolving credit facility.
In July 2012, we sold $350.0 million of 5.625% unsecured senior notes
due 2042, raising net proceeds of approximately $338.6 million. We used
a part of the net proceeds of this offering to repay borrowings
outstanding under our revolving credit facility and we used the
remaining net proceeds from this offering to prepay a part of our FNMA
secured term loan and for general business purposes, which included
funding a part of our recent acquisitions of properties described above.
In August 2012, we prepaid approximately $199.2 million of the
outstanding principal balance of our FNMA secured term loan that had an
interest rate of 6.4% at August 31, 2012 and a maturity date in
September 2019, using, among other funds, net proceeds from our July
2012 debt offering described above. As a result of this prepayment, 11
of the 28 properties securing this loan were released from the related
mortgage.
In October 2012, we repaid a mortgage loan encumbering one of our
properties that had a principal balance of $4.2 million, an interest
rate of 6.5% and a maturity date in January 2013.
Other Recent Developments:
In May 2012, we entered into an operations transfer agreement, or the
Operations Transfer Agreement, with Sunrise and Five Star related to 10
senior living communities that we were then leasing to Sunrise. The
Operations Transfer Agreement provides that we and Sunrise will
accelerate the December 31, 2013 termination date of these Sunrise
leases, that we will lease the 10 communities to our TRS and that Five
Star will manage the communities pursuant to long term management
agreements. The Operations Transfer Agreement provides that these
transactions will occur when we and Five Star have obtained required
regulatory approvals to operate the 10 communities. In September and
October 2012, we and Sunrise terminated Sunrise's leases for three and
five of the 10 communities, respectively, and we entered into management
agreements with Five Star with respect to these eight communities. We
currently expect the termination of the leases for, and the transition
of the operations of, the remaining two communities to occur before
December 31, 2012.
Conference Call:
On Monday, October 29, 2012, at 1:00 p.m. Eastern Time, David J.
Hegarty, President and Chief Operating Officer, and Richard A. Doyle,
Treasurer and Chief Financial Officer, will host a conference call to
discuss the financial results for the quarter and nine months ended
September 30, 2012. The conference call telephone number is (800)
230-1059. Participants calling from outside the United States and Canada
should dial (612) 234-9959. 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, Monday, November 5, 2012.
To hear the replay, dial (320) 365-3844. The replay pass code is: 260112.
A live audio web cast of the conference call will also be available in
listen only mode on the SNH website at www.snhreit.com. Participants
wanting to access the webcast should visit the website about five
minutes before the call. The archived webcast will be available for
replay on the SNH website for about one week after the call. The
recording and retransmission in any way of SNH's third quarter
conference call is strictly prohibited without the prior written consent
of SNH.
Supplemental Data:
A copy of SNH's Third Quarter 2012 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 384
properties located in 40 states and Washington, D.C. as of September 30,
2012. SNH is headquartered in Newton, MA.
Please see the pages attached hereto for a more detailed statement of
our 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 WE USE
WORDS SUCH AS "BELIEVE", "EXPECT", "ANTICIPATE", "INTEND", "PLAN",
"ESTIMATE" OR SIMILAR EXPRESSIONS, WE ARE MAKING FORWARD LOOKING
STATEMENTS. THESE FORWARD LOOKING STATEMENTS ARE BASED UPON OUR 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:
-
OUR PENDING ACQUISITIONS OF SENIOR LIVING COMMUNITIES AND MOBS ARE
CONTINGENT UPON VARIOUS CONDITIONS, INCLUDING IN SOME CASES,
COMPLETION OF DILIGENCE AND / OR REGULATORY, LENDER OR OTHER THIRD
PARTY APPROVALS. ACCORDINGLY, SOME OR ALL OF THESE PURCHASES MAY BE
DELAYED OR MAY NOT OCCUR,
-
THIS PRESS RELEASE STATES THAT WE EXPECT THE REMAINING TWO SUNRISE
LEASE TERMINATIONS, THE TRS LEASES AND THE FIVE STAR MANAGEMENT
AGREEMENTS REGARDING THE REMAINING TWO COMMUNITIES TO BE COMPLETED
BEFORE DECEMBER 31, 2012. THESE TWO COMMUNITIES ARE OWNED BY US FREE
AND CLEAR OF MORTGAGE DEBTS AND NO LENDER APPROVALS WILL BE REQUIRED
FOR THE LEASE TERMINATIONS, THE TRS LEASES OR THE NEW MANAGEMENT
AGREEMENTS. HOWEVER, THE TRANSFERS OF OPERATING CONTROL OF THESE
REMAINING TWO COMMUNITIES ARE SUBJECT TO REGULATORY APPROVALS IN THE
STATES WHERE THESE COMMUNITIES ARE LOCATED AS WELL AS SOME APPROVALS
FROM CERTAIN THIRD PARTY PAYORS FOR RESIDENT SERVICES. WE CANNOT
CONTROL THE RESULTS OR TIMING OF THESE APPROVAL PROCESSES.
ACCORDINGLY, THESE APPROVALS MAY BE DELAYED OR MAY NOT OCCUR AND THE
CANCELLATION OF THE REMAINING TWO SUNRISE LEASES AND TRANSFER OF
OPERATIONS TO OUR TRS MAY BE DELAYED OR MAY NOT OCCUR, AND
-
THIS PRESS RELEASE STATES THAT WE HAVE ONE PROPERTY CLASSIFIED AS HELD
FOR SALE. WE MAY NOT BE ABLE TO SELL THIS PROPERTY ON TERMS ACCEPTABLE
TO US OR OTHERWISE.
THE INFORMATION CONTAINED IN OUR FILINGS WITH THE SECURITIES AND
EXCHANGE COMMISSION, INCLUDING UNDER "RISK FACTORS" IN OUR PERIODIC
REPORTS, OR INCORPORATED THEREIN, IDENTIFIES OTHER IMPORTANT FACTORS
THAT COULD CAUSE OUR ACTUAL RESULTS TO DIFFER MATERIALLY FROM THOSE
STATED IN OUR FORWARD LOOKING STATEMENTS. OUR FILINGS WITH THE
SECURITIES AND EXCHANGE COMMISSION ARE AVAILABLE AT THE SEC'S WEBSITE AT
WWW.SEC.GOV.
YOU SHOULD NOT PLACE UNDUE RELIANCE UPON OUR FORWARD LOOKING STATEMENTS.
EXCEPT AS REQUIRED BY LAW, WE DO NOT INTEND TO UPDATE OR CHANGE ANY
FORWARD LOOKING STATEMENTS AS A RESULT OF NEW INFORMATION, FUTURE EVENTS
OR OTHERWISE.
Financial Information
|
(amounts appearing in the table [but not in the footnotes] below
are in thousands, except per share data)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
Income Statement:
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended September 30,
|
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
|
2012
|
|
|
2011
|
|
|
|
|
2012
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental income
|
|
|
$116,281
|
|
|
|
$102,969
|
|
|
|
|
|
$336,772
|
|
|
|
$301,839
|
|
|
Residents fees and services
|
|
|
42,352
|
|
|
|
10,731
|
|
|
|
|
|
113,906
|
|
|
|
11,575
|
|
|
Total revenues
|
|
|
158,633
|
|
|
|
113,700
|
|
|
|
|
|
450,678
|
|
|
|
313,414
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
35,880
|
|
|
|
28,824
|
|
|
|
|
|
104,487
|
|
|
|
82,120
|
|
|
Property operating expenses
|
|
|
47,807
|
|
|
|
20,153
|
|
|
|
|
|
127,875
|
|
|
|
41,888
|
|
|
General and administrative
|
|
|
8,352
|
|
|
|
6,564
|
|
|
|
|
|
24,106
|
|
|
|
19,513
|
|
|
Acquisition related costs
|
|
|
4,297
|
|
|
|
2,620
|
|
|
|
|
|
6,814
|
|
|
|
6,547
|
|
|
Impairment of assets
|
|
|
-
|
|
|
|
1,028
|
|
|
|
|
|
3,071
|
|
|
|
1,194
|
|
|
Total expenses
|
|
|
96,336
|
|
|
|
59,189
|
|
|
|
|
|
266,353
|
|
|
|
151,262
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
62,297
|
|
|
|
54,511
|
|
|
|
|
|
184,325
|
|
|
|
162,152
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other income
|
|
|
248
|
|
|
|
394
|
|
|
|
|
|
957
|
|
|
|
870
|
|
|
Interest expense
|
|
|
(30,417
|
)
|
|
|
(24,730
|
)
|
|
|
|
|
(87,426
|
)
|
|
|
(70,837
|
)
|
|
Loss on early extinguishment of debt (1)
|
|
|
(6,349
|
)
|
|
|
-
|
|
|
|
|
|
(6,349
|
)
|
|
|
(427
|
)
|
|
Loss on lease terminations (2)
|
|
|
(104
|
)
|
|
|
-
|
|
|
|
|
|
(104
|
)
|
|
|
-
|
|
|
Loss (gain) on sale of properties (3)
|
|
|
(101
|
)
|
|
|
-
|
|
|
|
|
|
(101
|
)
|
|
|
21,315
|
|
|
Equity in earnings of an investee
|
|
|
115
|
|
|
|
28
|
|
|
|
|
|
236
|
|
|
|
111
|
|
|
Income before income tax expense
|
|
|
25,689
|
|
|
|
30,203
|
|
|
|
|
|
91,538
|
|
|
|
113,184
|
|
|
Income tax expense
|
|
|
(43
|
)
|
|
|
(207
|
)
|
|
|
|
|
(290
|
)
|
|
|
(365
|
)
|
|
Net income
|
|
|
$25,646
|
|
|
|
$29,996
|
|
|
|
|
|
$91,248
|
|
|
|
$112,819
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding
|
|
|
174,690
|
|
|
|
153,385
|
|
|
|
|
|
166,698
|
|
|
|
145,745
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share
|
|
|
$0.15
|
|
|
|
$0.20
|
|
|
|
|
|
$0.55
|
|
|
|
$0.77
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) In August 2012, we prepaid approximately $199.2 million of the
outstanding principal balance of our FNMA secured term loan. As a result
of this prepayment, we recorded a loss on early extinguishment of debt
of approximately $6.3 million consisting of a debt prepayment premium,
legal fees and the write off of unamortized deferred financing fees.
(2) In May 2012, we entered an agreement with Sunrise for early
terminations of leases for 10 senior living communities which were
previously scheduled to terminate on December 31, 2013; in September
2012, the leases for three senior living communities were terminated
and, in October 2012, the leases for five additional senior living
communities were terminated. During the three and nine months ended
September 30, 2012, we recognized a loss on lease terminations of
approximately $104,000. We currently expect the termination of the
leases for, and the transition of the operations of, the remaining two
communities to occur before December 31, 2012.
(3) In July 2012, we sold one MOB for approximately $1.1 million and
recognized a loss on sale of approximately $101,000. During the second
quarter of 2011, we sold seven properties for total sales prices of
approximately $39.5 million and recognized a gain on sale of
approximately $21.3 million.
Financial Information (continued)
|
(dollars appearing in the table [but not in the footnotes] below
are in thousands)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Balance Sheet:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, 2012
|
|
|
|
|
At December 31, 2011
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
Real estate properties
|
|
|
|
$5,091,665
|
|
|
|
|
$4,721,591
|
|
Less accumulated depreciation
|
|
|
|
719,224
|
|
|
|
|
630,261
|
|
|
|
|
|
4,372,441
|
|
|
|
|
4,091,330
|
|
Cash and cash equivalents
|
|
|
|
20,985
|
|
|
|
|
23,560
|
|
Restricted cash
|
|
|
|
11,377
|
|
|
|
|
7,128
|
|
Deferred financing fees, net
|
|
|
|
30,328
|
|
|
|
|
25,434
|
|
Acquired real estate leases and other intangible assets, net
|
|
|
|
106,943
|
|
|
|
|
100,235
|
|
Loan receivable (1)
|
|
|
|
-
|
|
|
|
|
38,000
|
|
Other assets
|
|
|
|
104,221
|
|
|
|
|
97,361
|
|
Total assets
|
|
|
|
$4,646,295
|
|
|
|
|
$4,383,048
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and Contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders' Equity
|
|
|
|
|
|
|
|
|
|
|
Unsecured revolving credit facility
|
|
|
|
$55,000
|
|
|
|
|
$-
|
|
Senior unsecured notes, net of discount (2)
|
|
|
|
1,091,732
|
|
|
|
|
965,770
|
|
Secured debt and capital leases (3)
|
|
|
|
721,579
|
|
|
|
|
861,615
|
|
Accrued interest
|
|
|
|
22,018
|
|
|
|
|
22,281
|
|
Assumed real estate lease obligations, net
|
|
|
|
14,304
|
|
|
|
|
17,778
|
|
Other liabilities
|
|
|
|
70,851
|
|
|
|
|
42,998
|
|
Total liabilities
|
|
|
|
1,975,484
|
|
|
|
|
1,910,442
|
|
Shareholders' equity
|
|
|
|
2,670,811
|
|
|
|
|
2,472,606
|
|
Total liabilities and shareholders' equity
|
|
|
|
$4,646,295
|
|
|
|
|
$4,383,048
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) In May 2011, we and Five Star entered into a Bridge Loan under which
we agreed to lend Five Star up to $80.0 million to fund a portion of
Five Star's purchase of a portfolio of six senior living communities. In
April 2012, Five Star repaid the $38.0 million which was then
outstanding under this Bridge Loan, resulting in the termination of the
Bridge Loan.
(2) In July 2012, we sold $350.0 million of 5.625% unsecured senior
notes due 2042. We used a part of the net proceeds of this offering to
repay borrowings outstanding under our revolving credit facility and we
used the remaining net proceeds from this offering to prepay a part of
our FNMA secured term loan and for general business purposes, which
included funding some of our recent acquisitions.
(3) In August 2012, we prepaid approximately $199.2 million of the
outstanding principal balance of our FNMA secured term loan, using,
among other funds, net proceeds from our July 2012 unsecured senior
notes offering described above.
Funds from Operations and Normalized Funds from Operations
|
(amounts appearing in the table [but not in the footnotes] below
are in thousands, except per share data)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Calculation of Funds from Operations (FFO) and Normalized FFO
(1):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended September 30,
|
|
|
|
|
Nine Months Ended September
30,
|
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
|
|
2012
|
|
|
|
2011
|
|
Net income (2)
|
|
|
|
$25,646
|
|
|
|
$29,996
|
|
|
|
|
|
$91,248
|
|
|
|
$112,819
|
|
|
Depreciation expense
|
|
|
|
35,880
|
|
|
|
28,824
|
|
|
|
|
|
104,487
|
|
|
|
82,120
|
|
|
Loss (gain) on sale of properties (3)
|
|
|
|
101
|
|
|
|
-
|
|
|
|
|
|
101
|
|
|
|
(21,315
|
)
|
|
Impairment of assets
|
|
|
|
-
|
|
|
|
1,028
|
|
|
|
|
|
3,071
|
|
|
|
1,194
|
|
|
FFO
|
|
|
|
61,627
|
|
|
|
59,848
|
|
|
|
|
|
198,907
|
|
|
|
174,818
|
|
|
Acquisition related costs
|
|
|
|
4,297
|
|
|
|
2,620
|
|
|
|
|
|
6,814
|
|
|
|
6,547
|
|
|
Loss on early extinguishment of debt (4)
|
|
|
|
6,349
|
|
|
|
-
|
|
|
|
|
|
6,349
|
|
|
|
427
|
|
|
Loss on lease terminations (5)
|
|
|
|
104
|
|
|
|
-
|
|
|
|
|
|
104
|
|
|
|
-
|
|
|
Percentage rent (2) (6)
|
|
|
|
2,400
|
|
|
|
2,900
|
|
|
|
|
|
8,200
|
|
|
|
8,300
|
|
|
Normalized FFO
|
|
|
|
$74,777
|
|
|
|
$65,368
|
|
|
|
|
|
$220,374
|
|
|
|
$190,092
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding
|
|
|
|
174,690
|
|
|
|
153,385
|
|
|
|
|
|
166,698
|
|
|
|
145,745
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO per share
|
|
|
|
$0.35
|
|
|
|
$0.39
|
|
|
|
|
|
$1.19
|
|
|
|
$1.20
|
|
|
Normalized FFO per share
|
|
|
|
$0.43
|
|
|
|
$0.43
|
|
|
|
|
|
$1.32
|
|
|
|
$1.30
|
|
|
Distributions declared per share
|
|
|
|
$0.39
|
|
|
|
$0.38
|
|
|
|
|
|
$1.15
|
|
|
|
$1.12
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) We calculate 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 assets, plus real estate depreciation and
amortization. Our calculation of Normalized FFO differs from NAREIT's
definition of FFO because we include estimated percentage rent in the
period to which it relates rather than when it is recognized as income
in accordance with GAAP and exclude acquisition related costs, loss on
early extinguishment of debt and loss on lease terminations, if any. We
consider FFO and Normalized FFO to be appropriate measures of
performance for a REIT, along with net income, operating income and cash
flow from operating, investing and financing activities. We believe 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 can facilitate a comparison
of our operating performance between periods. FFO and Normalized FFO are
among the factors considered by our Board of Trustees when determining
the amount of distributions to our shareholders. Other factors include,
but are not limited to, requirements to maintain our status as a REIT,
limitations in our revolving credit facility and public debt covenants,
the availability of debt and equity capital to us and our expectation of
our future capital requirements and operating performance. 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 our financial
performance or liquidity, nor are these measures necessarily indicative
of sufficient cash flow to fund all of our needs. We believe that FFO
and Normalized FFO may facilitate an understanding of our historical
operating results. These measures should be considered in conjunction
with net income, operating income and cash flow from operating
activities as presented in our Condensed Consolidated Statements of
Income and Comprehensive Income and Condensed Consolidated Statements of
Cash Flows. Other REITs and real estate companies may calculate FFO and
Normalized FFO differently than us.
(2) Net income for the three and nine months ended September 30, 2012
includes $350,000 of percentage rent as a result of the September 1,
2012 lease terminations of three senior living communities formerly
leased to Sunrise.
(3) In July 2012, we sold one MOB for approximately $1.1 million and
recognized a loss on sale of approximately $101,000. During the second
quarter of 2011, we sold seven properties for total sales prices of
approximately $39.5 million and recognized a gain on sale of
approximately $21.3 million.
(4) In August 2012, we prepaid approximately $199.2 million of the
outstanding principal balance of our FNMA secured term loan. As a result
of this prepayment, we recorded a loss on early extinguishment of debt
of approximately $6.3 million consisting of a debt prepayment premium,
legal fees and the write off of unamortized deferred financing fees.
(5) In May 2012, we entered an agreement with Sunrise for early
terminations of leases for 10 senior living communities which were
previously scheduled to terminate on December 31, 2013; in September
2012, the leases for three senior living communities were terminated
and, in October 2012, the leases for five additional senior living
communities were terminated. During the three and nine months ended
September 30, 2012, we recognized a loss on lease terminations of
approximately $104,000. We currently expect the termination of the
leases for, and the transition of the operations of, the remaining two
communities to occur before December 31, 2012.
(6) In calculating net income in accordance with GAAP, we recognize
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 we defer recognition of this revenue
until the fourth quarter for purposes of calculating net income, we
include these estimated amounts in our calculation of Normalized FFO for
each quarter of the year. The fourth quarter Normalized FFO calculation
excludes the amounts recognized during the first three quarters.
A Maryland Real Estate Investment Trust with transferable shares of
beneficial interest listed on the New York Stock Exchange.
No
shareholder, Trustee or officer is personally liable for any act or
obligation of the Trust.
Senior Housing Properties Trust
Timothy A. Bonang, 617-796-8234
Vice
President, Investor Relations
or
Elisabeth Heiss, 617-796-8234
Manager,
Investor Relations
www.snhreit.com
Source: Senior Housing Properties Trust
News Provided by Acquire Media