EX-99.2 3 a08-13507_1ex99d2.htm EX-99.2

Exhibit 99.2

 

 

 

 

SENIOR HOUSING PROPERTIES TRUST

 

First Quarter 2008

 

Supplemental Operating and Financial Data

 

Unless otherwise noted, all amounts in this report are unaudited.

 



 

TABLE OF CONTENTS

 

 

 

 

Page

 

 

 

 

CORPORATE INFORMATION

 

 

 

 

 

 

 

 

Company Profile

 

4

 

Investor Information

 

5

 

Research Coverage

 

6

 

 

 

 

FINANCIAL INFORMATION

 

 

 

 

 

 

 

Key Financial Data

 

8

 

Consolidated Balance Sheet

 

9

 

Consolidated Statement of Income

 

10

 

Consolidated Statement of Cash Flows

 

11

 

Calculation of EBITDA

 

12

 

Calculation of Funds from Operations (FFO)

 

13

 

Debt Summary

 

14

 

Debt Maturity Schedule

 

15

 

Leverage Ratios, Coverage Ratios and Public Debt Covenants

 

16

 

2008 Investments/Dispositions Information

 

17

 

2008 Financing Activities

 

18

 

 

 

 

PORTFOLIO INFORMATION

 

 

 

 

 

 

 

Portfolio Summary by Facility Type and Tenant

 

20

 

Occupancy by Facility Type and Tenant

 

21

 

% Private Pay by Facility Type and Tenant

 

22

 

Rent Coverage by Tenant

 

23

 

Portfolio Lease Expiration Schedule

 

24

 

2



 

CORPORATE INFORMATION

 



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

March 31, 2008

 

COMPANY PROFILE

 

The Company:

 

Strategy:

 

 

 

Senior Housing Properties Trust, or SNH, is a real estate investment trust, or REIT, which owns independent and assisted living properties, continuing care retirement communities, nursing homes, hospitals, and wellness centers located throughout the United States. We are included in a number of stock indices, including the Russell 2000®, the MSCI US REIT Index, FTSE EPRA/NAREIT United States Index and the S&P REIT Composite Index.

 

Management:

 

Senior Housing Properties Trust is managed by Reit Management & Research LLC, or RMR. RMR is a large real estate management company which was founded in 1986 to manage public investments in real estate. As of March 31, 2008, RMR manages one of the largest portfolios of publicly owned real estate in the United States, including approximately 1,300 properties located in 45 states, the District of Columbia, Puerto Rico and Ontario, Canada. RMR has approximately 500 employees in its headquarters and regional offices located throughout the Country.

 

 

Our present business plan is to maintain an investment portfolio of independent and assisted living properties, continuing care retirement communities and nursing homes and to acquire additional healthcare related properties primarily for income and secondarily for appreciation potential.  Our current growth strategy is generally focused on making acquisitions of geographically diverse, primarily independent and assisted senior living properties where the majority of the residents pay for occupancy and services with their private resources rather than through government programs.  We base our acquisition decisions on the historical and projected operating results of the target properties and the financial strength of the proposed tenants and their guarantors, among other considerations.  We also sometimes consider investing in properties other than senior living properties, such as the wellness centers we acquired in October and November 2007.  Our present financial strategy is to maintain a conservative capital structure which limits the amount of debt that we issue.  We do not have any investments in joint ventures or partnerships.  Also, the majority of our debt is fixed rate, and we have no significant debt maturities until 2010.

 

In addition to managing SNH, RMR and its affiliates also manage Hospitality Properties Trust (HPT), a publicly traded REIT that owns hotels and travel centers, and HRPT Properties Trust (HRP), a publicly traded REIT that primarily owns office buildings and industrial properties. An affiliate of RMR, RMR Advisors, is the investment manager of eight publicly offered mutual funds as of March 31, 2008, which principally invests in securities of real estate companies (excluding securities of companies managed by RMR and its affiliates).  The public companies managed by RMR and its affiliates had a combined total market capitalization of approximately $15 billion as of March 31, 2008.  We believe that being managed by RMR is a competitive advantage for SNH because RMR provides SNH with a depth of management and experience which may be unequaled in the real estate industry.  We also believe RMR is able to provide management services to SNH at costs that are lower than SNH would have to pay for similar quality services.

 

Stock Exchange Listing:

New York Stock Exchange

Trading Symbol:

Common Shares — SNH

Senior Unsecured Debt Ratings:

Moody’s — Ba1

Standard & Poor’s — BB+

Corporate Headquarters:


400 Centre Street

Newton, MA  02458

(t)  (617) 796-8350

(f)  (617) 796-8349

 

Portfolio Data (as of 3/31/08):

 

Total properties

 

221

 

Total living units / beds

 

25,673

 

Percent of rent at senior living properties from private pay properties

 

90.4%

(1)

 

Portfolio Concentration by Facility Type (as of 3/31/08):

 

 

 

Number of

 

Number of

 

Carrying Value of

 

 

 

Annualized

 

 

 

 

 

Properties

 

Units/Beds

 

Investment (2)

 

Percent

 

Current Rent

 

Percent

 

Independent Living (IL) (3)

 

41

 

11,213

 

$

1,035,000

 

46.4%

 

$

102,765

 

47.3%

 

Assisted Living (AL)

 

114

 

8,227

 

839,771

 

37.7%

 

78,179

 

36.0%

 

Nursing Homes

 

58

 

5,869

 

225,080

 

10.1%

 

19,268

 

8.9%

 

Rehabilitation Hospitals

 

2

 

364

 

49,468

 

2.2%

 

10,723

 

4.9%

 

Wellness Centers (4)

 

6

 

 

79,972

 

3.6%

 

6,519

 

2.9%

 

Total

 

221

 

25,673

 

$

2,229,291

 

100.0%

 

$

217,454

 

100.0%

 

 

Operating Statistics by Tenant:

 

 

 

 

 

 

 

 

 

Q4 2007

 

 

 

Number of

 

Number of

 

Annualized

 

Rent

 

 

 

Percent

 

Tenant

 

Properties

 

Units/Beds

 

Current Rent

 

Coverage (5)

 

Occupancy (5)

 

Private Pay (5)

 

Five Star (Lease No. 1)

 

133

 

11,036

 

$

75,192

 

1.41x

 

89%

 

53%

 

Five Star (Lease No. 2)

 

30

 

7,275

 

69,003

 

1.66x

 

91%

 

79%

 

Five Star Rehabilitation Hospitals (6)

 

2

 

364

 

10,723

 

0.92x

 

62%

 

33%

 

Sunrise / Marriott (7)

 

14

 

4,091

 

31,746

 

NA

 

NA

 

NA

 

NewSeasons / IBC (8)

 

10

 

873

 

9,298

 

0.94x

 

81%

 

100%

 

Alterra / Brookdale (9)

 

18

 

894

 

7,873

 

1.85x

 

91%

 

98%

 

6 Private Companies (combined)

 

8

 

1,140

 

7,100

 

1.94x

 

88%

 

24%

 

Starmark (4)

 

6

 

 

6,519

 

1.95x

 

NA

 

100%

 

Total

 

221

 

25,673

 

$

217,454

 

 

 

 

 

 

 

 


(1)   Represents the percentage of SNH’s rental income that is derived from senior living properties where the operating revenues are greater than 80% from sources other than Medicare and Medicaid.

(2)   Amounts are before depreciation, but after impairment write downs, if any.

(3)   Properties where the majority of living units are independent living apartments are classified as independent living communities.

(4)   In October and November 2007, we acquired six wellness centers that are leased to Starmark Holdings, LLC, or Starmark.

(5)   All tenant operating data presented are based upon the operating results provided by our tenants for the indicated periods.  Rent coverage is calculated as operating cash flow from our tenants’ facility operations, before subordinated charges, divided by the minimum rent payable to us. We have not independently verified our tenants’ operating data.

(6)   Occupancy percentage is based on 342 available beds capacity. 

(7)   Marriott International, Inc., or Marriott, guarantees this lease.  Sunrise Senior Living, Inc., or Sunrise, has not filed its Annual Report on Form 10-K for 2007 or Quarterly Reports on Form 10-Q for the three quarters of 2007 with the Securities and Exchange Commission, or SEC, due to accounting issues. Because we do not know what impact the resolution of these accounting issues may have on the reported performance of our properties, we do not report operating data for this tenant.

(8)   Independence Blue Cross, or IBC, a Pennsylvania health insurer, guarantees this lease.

(9)   Brookdale Senior Living, Inc., or Brookdale, guarantees this lease.

 

4



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

March 31, 2008

 

INVESTOR INFORMATION

 

Board of Trustees

 

 

 

Barry M. Portnoy

 

Adam D. Portnoy

Managing Trustee

 

Managing Trustee

 

 

 

Frank J. Bailey

 

Frederick N. Zeytoonjian

Independent Trustee

 

Independent Trustee

 

 

 

John L. Harrington

 

 

Independent Trustee

 

 

 

 

 

Senior Management

 

 

 

David J. Hegarty

 

Richard A. Doyle

President, Chief Operating Officer and Secretary

 

Treasurer and Chief Financial Officer

 

 

 

Contact Information

 

 

 

Investor Relations

 

Inquiries

 

 

 

Senior Housing Properties Trust

 

Financial inquiries should be directed to Richard A. Doyle,

400 Centre Street

 

Treasurer and Chief Financial Officer, at (617) 219-1405

Newton, MA  02458

 

or rdoyle@snhreit.com.

(t) (617) 796-8350

 

 

(f) (617) 796-8349

 

Investor and media inquiries should be directed to

(email) info@snhreit.com

 

Timothy A. Bonang, Manager of Investor Relations, or

(website) www.snhreit.com

 

Katherine L. Johnston, Investor Relations Analyst, at

 

 

(617) 796-8234 or tbonang@snhreit.com, or kjohnston@snhreit.com.

 

5



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

March 31, 2008

 

RESEARCH COVERAGE

 

Equity Research Coverage

 

 

 

Cantor Fitzgerald

 

RBC

Philip Martin

 

Kevin Ellich

(312) 469-7485

 

(612) 313-1247

 

 

 

Keefe, Bruyette & Woods

 

Stifel, Nicolaus

Steve Swett

 

Jerry Doctrow

(212) 887-3680

 

(443) 224-1309

 

 

 

Merrill Lynch

 

UBS

Chris Pike

 

Omotayo Okusanya

(212) 449-1153

 

(212) 713-1864

 

 

 

Raymond James

 

 

Paul Puryear

 

 

(727) 567-2253

 

 

 

 

 

Debt Research Coverage

 

 

 

UBS

 

 

Steven Valiquette

 

 

(203) 719-2347

 

 

 

 

 

Rating Agencies

 

 

 

Moody’s Investor Service

 

Standard and Poor’s

Lori Marks

 

George Skoufis

(212) 553-1098

 

(212) 438-2608

 

SNH is followed by the analysts and its publicly held debt is rated by the rating agencies listed above.  Please note that any opinions, estimates or forecasts regarding SNH’s performance made by these analysts or agencies do not represent opinions, forecasts or predictions of SNH or its management.  SNH does not by its reference above imply its endorsement of or concurrence with any information, conclusions or recommendations provided by any of these analysts or agencies.

 

6



 

FINANCIAL INFORMATION

 



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

 

KEY FINANCIAL DATA

(share amounts and dollars in thousands, except per share data)

 

 

 

As Of and For The Three Months Ended

 

 

 

3/31/2008

 

12/31/2007

 

9/30/2007

 

6/30/2007

 

3/31/2007

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares Outstanding:

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding (at end of period)

 

94,901

 

88,692

 

83,689

 

83,654

 

83,646

 

Weighted average common shares outstanding - basic and diluted (1)

 

91,080

 

84,505

 

83,659

 

83,649

 

80,815

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Share Data:

 

 

 

 

 

 

 

 

 

 

 

Price at end of period

 

$

23.70

 

$

22.68

 

$

22.06

 

$

20.35

 

$

23.90

 

High during period

 

$

25.21

 

$

24.66

 

$

22.85

 

$

24.83

 

$

26.83

 

Low during period

 

$

18.01

 

$

19.20

 

$

16.22

 

$

20.10

 

$

21.75

 

Annualized dividends paid per share

 

$

1.40

 

$

1.40

 

$

1.36

 

$

1.36

 

$

1.36

 

Annualized dividend yield (at end of period)

 

5.9%

 

6.2%

 

6.2%

 

6.7%

 

5.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

Market Capitalization:

 

 

 

 

 

 

 

 

 

 

 

Total debt (book value)

 

$

541,374

 

$

426,852

 

$

411,980

 

$

412,360

 

$

412,742

 

Plus: market value of common shares (at end of period)

 

2,249,154

 

2,011,535

 

1,846,179

 

1,702,359

 

1,999,139

 

Total market capitalization

 

$

2,790,528

 

$

2,438,387

 

$

2,258,159

 

$

2,114,719

 

$

2,411,881

 

Total debt / total market capitalization

 

19.4%

 

17.5%

 

18.2%

 

19.5%

 

17.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

Book Capitalization:

 

 

 

 

 

 

 

 

 

 

 

Total debt

 

$

541,374

 

$

426,852

 

$

411,980

 

$

412,360

 

$

412,742

 

Plus: total shareholders’ equity

 

1,370,034

 

1,249,410

 

1,145,537

 

1,153,377

 

1,163,023

 

Total book capitalization

 

$

1,911,408

 

$

1,676,262

 

$

1,557,517

 

$

1,565,737

 

$

1,575,765

 

Total debt / total book capitalization

 

28.3%

 

25.5%

 

26.5%

 

26.3%

 

26.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,936,972

 

$

1,701,894

 

$

1,576,938

 

$

1,584,631

 

$

1,590,932

 

Total liabilities

 

$

566,938

 

$

452,484

 

$

431,401

 

$

431,254

 

$

427,909

 

Gross book value of real estate assets (2)

 

$

2,229,291

 

$

1,940,347

 

$

1,847,192

 

$

1,831,525

 

$

1,824,002

 

Total debt / gross book value of real estate assets (2)

 

24.3%

 

22.0%

 

22.3%

 

22.5%

 

22.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Income Statement Data:

 

 

 

 

 

 

 

 

 

 

 

Total revenues (3)

 

$

49,553

 

$

53,084

 

$

45,224

 

$

44,962

 

$

44,752

 

EBITDA (4)

 

$

47,807

 

$

44,701

 

$

43,357

 

$

43,174

 

$

42,636

 

Income from continuing operations

 

$

23,316

 

$

26,519

 

$

20,613

 

$

20,649

 

$

17,522

 

Net income

 

$

23,316

 

$

26,519

 

$

20,613

 

$

20,649

 

$

17,522

 

Funds from operations (FFO) (3)

 

$

38,289

 

$

35,222

 

$

34,134

 

$

34,014

 

$

30,993

 

Common distributions paid

 

$

33,215

 

$

31,042

 

$

29,291

 

$

28,442

 

$

28,440

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Share Data:

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

0.26

 

$

0.31

 

$

0.25

 

$

0.25

 

$

0.22

 

Net income

 

$

0.26

 

$

0.31

 

$

0.25

 

$

0.25

 

$

0.22

 

FFO (5)

 

$

0.42

 

$

0.42

 

$

0.41

 

$

0.41

 

$

0.38

 

Common distributions paid

 

$

0.35

 

$

0.35

 

$

0.34

 

$

0.34

 

$

0.34

 

FFO payout ratio (5)

 

83.3%

 

83.3%

 

82.9%

 

82.9%

 

89.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

Coverage Ratios:

 

 

 

 

 

 

 

 

 

 

 

EBITDA (3) / interest expense

 

5.0x

 

4.7x

 

4.7x

 

4.7x

 

4.3x

 

 


(1)          SNH has no outstanding common share equivalents, such as units, convertible debt or stock options.

(2)          Gross book value of real estate assets is real estate properties, at cost, after impairment write downs, if any.

(3)          During the fourth quarter of 2007, we recognized $6.6 million of percentage rent as income for the year ended December 31, 2007.

(4)          See page 12 for calculation of EBITDA.

(5)          See page 13 for calculation of FFO.

 

8



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

March 31, 2008

 

CONSOLIDATED BALANCE SHEET

(in thousands, except share data)

 

 

 

As of
March 31,
2008

 

As of
December 31,
2007

 

 

 

 

 

(audited)

 

ASSETS

 

 

 

 

 

Real estate properties, at cost:

 

 

 

 

 

Land

 

$

238,296

 

$

217,236

 

Buildings and improvements

 

1,990,995

 

1,723,111

 

 

 

2,229,291

 

1,940,347

 

Less accumulated depreciation

 

336,914

 

323,891

 

 

 

1,892,377

 

1,616,456

 

 

 

 

 

 

 

Cash and cash equivalents

 

5,192

 

43,521

 

Restricted cash

 

3,957

 

3,642

 

Deferred financing fees, net

 

5,486

 

5,974

 

Other assets

 

29,960

 

32,301

 

Total assets

 

$

1,936,972

 

$

1,701,894

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

Unsecured revolving credit facility

 

$

115,000

 

$

 

Senior unsecured notes due 2012 and 2015, net of discount

 

321,909

 

321,873

 

Secured debt and capital leases

 

104,465

 

104,979

 

Accrued interest

 

8,129

 

10,849

 

Other liabilities

 

17,435

 

14,783

 

Total liabilities

 

566,938

 

452,484

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

Common shares of beneficial interest, $0.01 par value:

 

 

 

 

 

99,700,000 shares authorized; 94,901,249 and 88,691,892 shares issued and outstanding at March 31, 2008 and December 31, 2007, respectively

 

949

 

887

 

Additional paid-in capital

 

1,606,031

 

1,476,675

 

Cumulative net income

 

447,123

 

423,807

 

Cumulative distributions

 

(684,267

)

(653,225

)

Unrealized gain on investments

 

198

 

1,266

 

Total shareholders’ equity

 

1,370,034

 

1,249,410

 

Total liabilities and shareholders’ equity

 

$

1,936,972

 

$

1,701,894

 

 

9



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

March 31, 2008

 

CONSOLIDATED STATEMENT OF INCOME

(in thousands, except per share data)

 

 

 

For the Three Months Ended

 

 

 

3/31/2008

 

3/31/2007

 

Revenues:

 

 

 

 

 

Rental income

 

$

48,983

 

$

44,301

 

Interest and other income

 

570

 

451

 

Total revenues

 

49,553

 

44,752

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

Interest

 

9,518

 

9,893

 

Depreciation

 

13,023

 

11,595

 

General and administrative

 

3,696

 

3,716

 

Loss on early extinguishment of debt (1)

 

 

2,026

 

Total expenses

 

26,237

 

27,230

 

Net income

 

$

23,316

 

$

17,522

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

91,080

 

80,815

 

 

 

 

 

 

 

Basic and diluted earnings per share:

 

 

 

 

 

Net income

 

$

0.26

 

$

0.22

 

 

 

 

 

 

 

Additional Data:

 

 

 

 

 

Straight-line rent included in rental income (2)

 

$

23

 

$

142

 

Deferred percentage rent (3)

 

$

1,950

 

$

1,600

 

 


(1)          In January 2007, we purchased and retired $20.0 million of our 8 5/8% senior notes due 2012 and paid a premium of $1.8 million and wrote off $276,000 of deferred financing fees and unamortized discount related to these senior notes.

 

(2)          We report rental income on a straight line basis over the terms of the respective leases. Rental income includes non-cash straight line rent adjustments.

 

(3)          Our percentage rents are generally calculated on an annual basis. We recognize percentage rental income received during the first, second and third quarters in the fourth quarter when all contingencies related to percentage rents are satisfied. Although recognition of revenue is deferred until the fourth quarter, deferred percentage rent for the first three quarters includes estimated amounts of deferred percentage rents with respect to those periods. The fourth quarter calculation excludes the amounts recognized during the first three quarters.

 

10



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

March 31, 2008

 

CONSOLIDATED STATEMENT OF CASH FLOWS

(in thousands)

 

 

 

For the Three Months Ended

 

 

 

3/31/2008

 

3/31/2007

 

Cash flows from operating activities:

 

 

 

 

 

Net income

 

$

23,316

 

$

17,522

 

Adjustments to reconcile net income to cash provided by operating activities:

 

 

 

 

 

Depreciation

 

13,023

 

11,595

 

Amortization of deferred financing fees and debt discounts

 

524

 

542

 

Amortization of acquired real estate leases

 

(29

)

 

Loss on early extinguishment of debt

 

 

2,026

 

Change in assets and liabilities:

 

 

 

 

 

Restricted cash

 

(315

)

(185

)

Other assets

 

1,193

 

3,171

 

Accrued interest

 

(2,720

)

(3,763

)

Other liabilities

 

2,761

 

(517

)

Cash provided by operating activities

 

37,753

 

30,391

 

 

 

 

 

 

 

Cash flows used for investing activities:

 

 

 

 

 

Acquisitions

 

(288,944

)

(9,644

)

Cash used for investing activities, net

 

(288,944

)

(9,644

)

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

Proceeds from issuance of common shares, net

 

129,418

 

151,720

 

Proceeds from borrowings on revolving credit facility

 

176,000

 

22,000

 

Repayments of borrowings on revolving credit facility

 

(61,000

)

(134,000

)

Redemption of senior notes

 

 

(21,750

)

Repayment of other debt

 

(514

)

(434

)

Distributions to shareholders

 

(31,042

)

(26,389

)

Cash provided by (used for) financing activities

 

212,862

 

(8,853

)

 

 

 

 

 

 

(Decrease) increase in cash and cash equivalents

 

(38,329

)

11,894

 

Cash and cash equivalents at beginning of period

 

43,521

 

5,464

 

Cash and cash equivalents at end of period

 

$

5,192

 

$

17,358

 

 

 

 

 

 

 

Supplemental cash flow information:

 

 

 

 

 

Interest paid

 

$

11,714

 

$

13,114

 

 

 

 

 

 

 

Non-cash financing activities:

 

 

 

 

 

Issuance of common shares pursuant to our incentive share award plan

 

$

 

$

784

 

 

11



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

March 31, 2008

 

CALCULATION OF EBITDA

(dollars in thousands)

 

 

 

For the Three Months Ended

 

 

 

3/31/2008

 

3/31/2007

 

 

 

 

 

 

 

Net income

 

$

23,316

 

$

17,522

 

Plus:

interest expense

 

9,518

 

9,893

 

 

depreciation expense

 

13,023

 

11,595

 

 

loss on early extinguishment of debt (1)

 

 

2,026

 

 

deferred percentage rent adjustment (2)

 

1,950

 

1,600

 

EBITDA

 

$

47,807

 

$

42,636

 

 


(1)               In January 2007, we purchased and retired $20.0 million of our 8 5/8% senior notes due 2012 and paid a premium of $1.8 million and wrote off $276,000 of deferred financing fees and unamortized discount related to these senior notes.

 

(2)               Our percentage rents are generally calculated on an annual basis.  We recognize percentage rental income received during the first, second and third quarters in the fourth quarter when all contingencies related to percentage rents are satisfied.  Although recognition is deferred until the fourth quarter, for purposes of this calculation, total revenues for the first three quarters includes estimated amounts of deferred percentage rents with respect to those periods.  The fourth quarter calculation excludes the amounts recognized during the first three quarters.

 

We compute EBITDA as shown in the calculation above.  This calculation begins with income from continuing operations, or if such amount is the same as net income, with net income, which we believe is the closest U.S. generally accepted accounting principles, or GAAP, measure of our performance.  We consider EBITDA to be an appropriate measure of our performance for a REIT, along with net income and cash flow from operating, investing and financing activities. We believe EBITDA provides useful information to our investors because by excluding the effects of certain historical costs, such as interest and depreciation and amortization expense, EBITDA can facilitate a comparison of our current operating performance with our past operating performance and of operating performance among REITs. EBITDA does not represent cash generated by operating activities in accordance with GAAP and should not be considered an alternative to net income or cash flow from operating activities as a measure of financial performance or liquidity.

 

12



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

March 31, 2008

 

CALCULATION OF FUNDS FROM OPERATIONS (FFO)

(amounts in thousands, except per share data)

 

 

 

For the Three Months Ended

 

 

 

3/31/2008

 

3/31/2007

 

 

 

 

 

 

 

Net income

 

$

23,316

 

$

17,522

 

Plus:

depreciation expense

 

13,023

 

11,595

 

 

loss on early extinguishment of debt

 

 

2,026

 

 

deferred percentage rent adjustment (1)

 

1,950

 

1,600

 

Less:

loss on early extinguishment of debt settled in cash (2)

 

 

(1,750

)

FFO

 

$

38,289

 

$

30,993

 

 

 

 

 

 

 

Weighted average shares outstanding

 

91,080

 

80,815

 

 

 

 

 

 

 

Net income

 

$

0.26

 

$

0.22

 

FFO per share

 

$

0.42

 

$

0.38

 

 

 

 

 

 

 

Supplemental data:

 

 

 

 

 

Straight-line rent included in rental income (3)

 

$

23

 

$

142

 

Amortization of deferred financing fees and debt discounts

 

$

524

 

$

542

 

 


(1)

 

Our percentage rents are generally calculated on an annual basis. We recognize percentage rental income received during the first, second and third quarters in the fourth quarter when all contingencies related to percentage rents are satisfied. Although recognition of revenue is deferred until the fourth quarter, our FFO calculation for the first three quarters include estimated amounts of deferred percentage rents with respect to those periods. The fourth quarter calculation of FFO excludes the amounts recognized during the first three quarters.

 

 

 

(2)

 

FFO for the quarter ended March 31, 2007 includes a $1.8 million cash loss relating to our early retirement of $20.0 million of our 8 5/8% senior notes due 2012.

 

 

 

(3)

 

We report rental income on a straight line basis over the terms of the respective leases. Rental income includes non-cash straight line rent adjustments.

 

 

 

We compute FFO as shown in the calculation above.  This calculation begins with income from continuing operations or, if that amount is the same as net income, with net income, which we believe is the closest GAAP measure of our performance.  Our calculation of FFO differs from the National Association of Real Estate Investment Trusts, or NAREIT, definition of FFO because we include deferred percentage rent in FFO as discussed in Note 3 above, and we exclude loss on early extinguishment of debt not settled in cash from FFO.  We consider FFO to be an appropriate measure of performance for a REIT along with net income and cash flow from operating, investing and financing activities.  We believe that FFO provides useful information to investors because by excluding the effects of certain historical costs, such as depreciation expense and gain or loss on sale of properties, FFO can facilitate a comparison of our current operating performance with our past operating performance and of operating performance among REITs.  FFO does not represent cash generated by operating activities in accordance with GAAP and should not be considered  an alternative to net income or cash flow from operating activities as a measure of financial performance or liquidity. FFO is one important factor considered by our board of trustees in determining the amount of distributions to shareholders.  Other important 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 performance.

 

13



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

March 31, 2008

 

DEBT SUMMARY

(dollars in thousands)

 

 

 

Coupon

 

Interest

 

Principal

 

Maturity

 

Due at

 

Years to

 

 

 

Rate

 

Rate

 

Balance

 

Date

 

Maturity

 

Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured Fixed Rate Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax exempt bonds - secured by 1 property

 

5.875%

 

5.875%

 

$

14,700

 

12/1/2027

 

$

14,700

 

19.7

 

Mortgage - secured by 16 properties (1)

 

6.970%

 

6.330%

 

34,654

 

6/2/2012

 

30,069

 

4.2

 

Mortgage - secured by 4 properties (1)

 

6.110%

 

6.420%

 

11,915

 

11/30/2013

 

10,218

 

5.7

 

Mortgage - secured by 1 properties (1) (2)

 

7.150%

 

6.440%

 

12,523

 

6/30/2008

 

12,530

 

0.2

 

Mortgage - secured by 2 properties (1)

 

6.910%

 

6.310%

 

15,221

 

12/1/2013

 

13,482

 

5.7

 

Capital leases - 2 properties

 

7.700%

 

7.700%

 

15,452

 

4/30/2026

 

 

18.1

 

Weighted average rate / total secured fixed rate debt

 

6.839%

 

6.489%

 

$

104,465

 

 

 

$

80,999

 

8.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average rate / total secured debt

 

6.839%

 

6.489%

 

$

104,465

 

 

 

$

80,999

 

8.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Floating Rate Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolving credit facility (LIBOR + 80 b.p.)

 

3.400%

 

3.400%

 

$

115,000

 

12/31/2010

 

$

115,000

 

2.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Fixed Rate Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior notes due 2012

 

8.625%

 

8.625%

 

$

225,000

 

1/15/2012

 

$

225,000

 

3.8

 

Senior notes due 2015

 

7.875%

 

7.875%

 

97,500

 

4/15/2015

 

97,500

 

7.0

 

Weighted average rate / total unsecured fixed rate debt

 

8.398%

 

8.398%

 

$

322,500

 

 

 

$

322,500

 

4.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average rate / total unsecured debt

 

7.084%

 

7.084%

 

$

437,500

 

 

 

$

437,500

 

4.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average rate / total debt

 

7.037%

 

7.985%

 

$

541,965

 

 

 

$

518,499

 

5.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summary Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 Weighted average rate / total secured fixed rate debt

 

6.839%

 

6.489%

 

$

104,465

 

 

 

$

80,999

 

8.3

 

 Weighted average rate / total unsecured floating rate debt

 

3.400%

 

3.400%

 

115,000

 

 

 

115,000

 

2.8

 

 Weighted average rate / total unsecured fixed rate debt

 

8.398%

 

8.398%

 

322,500

 

 

 

322,500

 

4.8

 

Weighted average rate / total debt

 

7.037%

 

6.970%

 

$

541,965

 

 

 

$

518,499

 

5.0

 

 


(1)   Includes the effect of mark to market accounting for certain assumed mortgages.

(2)   Repaid on April 1, 2008.

 

14



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

March 31, 2008

 

DEBT MATURITY SCHEDULE

(dollars in thousands)

 

 

 

Scheduled Principal Payments During Period

 

 

 

Secured

 

 

 

 

 

 

 

 

 

Fixed Rate

 

Unsecured

 

Unsecured

 

 

 

 

 

Debt and

 

Floating

 

Fixed

 

 

 

Year

 

Capital Leases

 

Rate Debt

 

Rate Debt

 

Total

 

2008 (1)

 

$

13,856

 

$

 

$

 

$

13,856

 

2009

 

1,893

 

 

 

1,893

 

2010

 

2,019

 

115,000

 

 

117,019

 

2011

 

2,155

 

 

 

2,155

 

2012

 

31,765

 

 

225,000

 

256,765

 

2013

 

24,764

 

 

 

24,764

 

2014

 

544

 

 

 

544

 

2015

 

614

 

 

97,500

 

98,114

 

2016 and thereafter

 

26,855

 

 

 

26,855

 

 

 

$

104,465

 

$

115,000

 

$

322,500

 

$

541,965

 

 


(1)

On April 1, 2008, we paid in full a mortgage loan on one of our properties for $12.6 million. This loan had a maturity date of June 30, 2008.

 

15



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

March 31, 2008

 

LEVERAGE RATIOS, COVERAGE RATIOS AND PUBLIC DEBT COVENANTS

 

 

 

As Of And For The Three Months Ended

 

 

 

3/31/2008

 

12/31/2007

 

9/30/2007

 

6/30/2007

 

3/31/2007

 

Leverage Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total debt / total assets

 

27.9%

 

25.1%

 

26.1%

 

26.0%

 

25.9%

 

Total debt / gross book value of real estate assets (1)

 

24.3%

 

22.0%

 

22.3%

 

22.5%

 

22.6%

 

Total debt / total market capitalization

 

19.4%

 

17.5%

 

18.2%

 

19.5%

 

17.1%

 

Total debt / total book capitalization

 

28.3%

 

25.5%

 

26.5%

 

26.3%

 

26.2%

 

Secured debt / total assets

 

5.4%

 

6.2%

 

5.7%

 

5.7%

 

5.7%

 

Variable rate debt / total debt

 

21.2%

 

0.0%

 

0.0%

 

0.0%

 

0.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

Coverage Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA (2)(3) / interest expense

 

5.0x

 

4.7x

 

4.7x

 

4.7x

 

4.3x

 

 

 

 

 

 

 

 

 

 

 

 

 

Public Debt Covenants (3):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total debt / adjusted total assets - allowable maximum 60.0%

 

23.7%

 

21.0%

 

21.7%

 

21.8%

 

22.5%

 

Secured debt / adjusted total assets - allowable maximum 40.0%

 

4.6%

 

5.2%

 

4.8%

 

4.8%

 

4.8%

 

Consolidated income available for debt service / debt service - required minimum 2.00x

 

5.31x

 

4.99x

 

4.98x

 

5.01x

 

6.06x

 

Total unencumbered assets to unsecured debt - required minimum 1.50x

 

4.76x

 

5.69x

 

5.32x

 

5.31x

 

5.74x

 

 


 

(1)

Gross book value of real estate assets is real estate properties, at cost, less impairment write downs, if any.

 

 

 

 

(2)

See page 12 for the calculation of EBITDA.

 

 

 

 

(3)

Adjusted total assets and unencumbered assets include original cost of real estate assets less impairment write downs and exclude depreciation and amortization, accounts receivable and intangible assets. Consolidated income available for debt service is earnings from operations excluding interest expense, depreciation and amortization, taxes, gains and losses on sales of property and amortization of deferred charges.

 

16



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

March 31, 2008

 

2008 INVESTMENTS/DISPOSITIONS INFORMATION

(dollars in thousands)

 

Acquisitions: (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase

 

 

 

Date

 

 

 

 

 

Number of

 

 

 

Purchase

 

Price

 

Lease

 

Acquired

 

Tenant

 

Type of Property

 

Properties

 

Units

 

Price (2)

 

Per Unit

 

Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1/1/2008

 

Five Star Quality Care, Inc

 

Assisted / Independent Living / Skilled Nursing

 

5

 

568

 

$

66,650

 

$

117

 

8.00%

 

2/7/2008

 

Five Star Quality Care, Inc

 

Assisted Living

 

2

 

98

 

$

10,250

 

$

105

 

8.00%

 

2/17/2008

 

Five Star Quality Care, Inc

 

Assisted / Independent Living / Skilled Nursing

 

1

 

138

 

$

9,250

 

$

67

 

8.00%

 

3/1/2008

 

Five Star Quality Care, Inc

 

Assisted Living

 

1

 

228

 

$

48,500

 

$

213

 

8.00%

 

3/31/2008

 

Five Star Quality Care, Inc

 

Assisted Living

 

10

 

660

 

$

135,000

 

$

205

 

8.00%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

19

 

1,692

 

$

269,650

 

$

159

 

 

 

 

Dispositions:

 

Date

 

 

 

 

 

Number of

 

 

 

 

 

Book Gain (Loss)

 

 

 

Sold

 

Location

 

Type of Property

 

Properties

 

Sale Price

 

NBV

 

on Sale

 

Units

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

There were no dispositions during the three months ended March 31, 2008.

 

 


 

(1)

During the three months ended March 31, 2008, as permitted by our leases with Five Star, we purchased from Five Star, at cost, $16.6 million of improvements made to our properties leased by Five Star, and, as a result, Five Star’s annual rent payable to us increased approximately $1.6 million.

 

 

 

 

(2)

Purchase price excludes closing costs.

 

17



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

March 31, 2008

 

2008 FINANCING ACTIVITIES

(share amounts and dollars in thousands)

 

 

 

For the Three Months Ended

 

 

 

3/31/2008

 

12/31/2007

 

9/30/2007

 

6/30/2007

 

 

 

 

 

 

 

 

 

 

 

Debt Transactions:

 

 

 

 

 

 

 

 

 

New debt raised

 

$

 

$

 

$

 

$

 

New debt assumed as part of acquisitions (1)

 

 

14,875

 

 

 

Total new debt

 

 

14,875

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt retired

 

 

 

 

 

Net debt

 

$

 

$

14,875

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

Equity Transactions:

 

 

 

 

 

 

 

 

 

New common shares issued

 

6,209

 

5,000

 

 

 

New common equity raised, net

 

$

129,418

 

$

108,777

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

Revolving Credit Facility Transactions:

 

 

 

 

 

 

 

 

 

Balance oustanding at beginning of period

 

$

 

$

 

$

 

$

 

Drawings during period

 

176,000

 

65,000

 

 

 

Repayments during period

 

(61,000

)

(65,000

)

 

 

Balance oustanding at end of period

 

$

115,000

 

$

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

Balance available for drawing

 

$

435,000

 

$

550,000

 

$

550,000

 

$

550,000

 

 


(1)

Amount represents the original mortgage we assumed related to the Starmark acquistion on November 30, 2007. This amount does not include intangible assets and liabilities.

 

18



 

PORTFOLIO INFORMATION

 



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

March 31, 2008

 

PORTFOLIO SUMMARY BY FACILITY TYPE AND TENANT

(dollars in thousands)

 

 

 

Number of
Properties

 

Number of
Units/Beds

 

Carrying Value of
Investment (1)

 

Percent

 

Investment
per unit

 

Annualized
Current Rent

 

Percent

 

Facility Type:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Independent Living (IL) (2)

 

41

 

11,213

 

$

1,035,000

 

46.4%

 

$

92.3

 

$

102,765

 

47.3%

 

Assisted Living (AL)

 

114

 

8,227

 

839,771

 

37.7%

 

102.1

 

78,179

 

36.0%

 

Nursing Homes

 

58

 

5,869

 

225,080

 

10.1%

 

38.4

 

19,268

 

8.9%

 

Rehabilitation Hospitals

 

2

 

364

 

49,468

 

2.2%

 

135.9

 

10,723

 

4.9%

 

Wellness Centers (3)

 

6

 

 

79,972

 

3.6%

 

NA

 

6,519

 

2.9%

 

Total

 

221

 

25,673

 

$

2,229,291

 

100.0%

 

$

83.7

 

$

217,454

 

100.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tenant:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Five Star (Lease No. 1)

 

133

 

11,036

 

$

899,899

 

40.4%

 

$

81.5

 

$

75,192

 

34.6%

 

Five Star (Lease No. 2)

 

30

 

7,275

 

676,930

 

30.4%

 

93.0

 

69,003

 

31.7%

 

Five Star Rehabilitation Hospitals

 

2

 

364

 

49,468

 

2.2%

 

135.9

 

10,723

 

4.9%

 

Sunrise / Marriott (4)

 

14

 

4,091

 

325,165

 

14.6%

 

79.5

 

31,746

 

14.6%

 

NewSeasons / IBC (5)

 

10

 

873

 

87,641

 

3.9%

 

100.4

 

9,298

 

4.3%

 

Alterra / Brookdale (6)

 

18

 

894

 

61,122

 

2.7%

 

68.4

 

7,873

 

3.6%

 

6 Private Companies (combined)

 

8

 

1,140

 

49,094

 

2.2%

 

43.1

 

7,100

 

3.4%

 

Starmark (3)

 

6

 

 

79,972

 

3.6%

 

NA

 

6,519

 

2.9%

 

Total

 

221

 

25,673

 

$

2,229,291

 

100.0%

 

$

83.7

 

$

217,454

 

100.0%

 

 


(1)

 

Amounts are before depreciation, but after impairment write downs, if any.

 

 

 

(2)

 

Properties where the majority of units are independent living apartments are classified as independent living communities.

 

 

 

(3)

 

In October and November 2007, we acquired six wellness centers that are leased to Starmark. The carrying value of this investment is before depreciation and includes intangible assets and liabilities.

 

 

 

(4)

 

Marriott guarantees this lease.

 

 

 

(5)

 

IBC guarantees this lease.

 

 

 

(6)

 

Brookdale guarantees this lease.

 

20



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

March 31, 2008

 

OCCUPANCY BY FACILITY TYPE AND TENANT

 

 

 

For the Three Months Ended

 

 

 

12/31/2007

 

9/30/2007

 

6/30/2007

 

3/31/2007

 

12/31/2006

 

Facility Type:

 

 

 

 

 

 

 

 

 

 

 

Independent Living (IL) (1)

 

91%

 

91%

 

90%

 

91%

 

91%

 

Assisted Living (AL) (1)

 

90%

 

91%

 

89%

 

88%

 

88%

 

Nursing Homes

 

89%

 

88%

 

89%

 

89%

 

89%

 

Rehabilitation Hospitals (2)

 

62%

 

60%

 

59%

 

61%

 

60%

 

Wellness Centers (3)

 

NA

 

NA

 

NA

 

NA

 

NA

 

 

 

 

 

 

 

 

 

 

 

 

 

Tenant:

 

 

 

 

 

 

 

 

 

 

 

Five Star (Lease No. 1) (4)

 

89%

 

90%

 

89%

 

88%

 

88%

 

Five Star (Lease No. 2)

 

91%

 

92%

 

91%

 

92%

 

92%

 

Five Star Rehabilitation Hospitals (2)

 

62%

 

60%

 

59%

 

61%

 

60%

 

Sunrise / Marriott (5)

 

NA

 

NA

 

NA

 

NA

 

NA

 

NewSeasons / IBC

 

81%

 

82%

 

83%

 

83%

 

84%

 

Alterra / Brookdale

 

91%

 

91%

 

87%

 

87%

 

88%

 

6 Private Companies (combined)

 

88%

 

88%

 

89%

 

88%

 

89%

 

Starmark (3)

 

NA

 

NA

 

NA

 

NA

 

NA

 

 


(1)

 

Includes operating data provided by Sunrise that may not be accurate due to accounting issues at Sunrise. See note 5 below. We believe, however, that the data provided by Sunrise does not materially affect the cumulative occupancy percentages for these two facility type leases.

 

 

 

(2)

 

The occupancy percentage is based on 342 available beds capacity.

 

 

 

(3)

 

In October and November 2007, we acquired six wellness centers that are leased to Starmark. We do not report occupancy data for the wellness centers because this data is not applicable to wellness centers.

 

 

 

(4)

 

Includes data for periods prior to our ownership of certain properties included in this lease.

 

 

 

(5)

 

Sunrise has not filed its Annual Report on Form 10-K for 2007 or Quarterly Reports on Form 10-Q for the first three quarters of 2007 with the SEC due to accounting issues. Because we do not know what impact the resolution of these accounting issues may have on the reported performance of our properties, we do not report operating data for this tenant.

 

 

 

 

 

All tenant operating data presented are based upon the operating results provided by our tenants for the indicated quarterly periods.  We have not independently verified our tenants’ operating data.

 

21



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

March 31, 2008

 

% PRIVATE PAY BY FACILITY TYPE AND TENANT

 

 

 

For the Three Months Ended

 

 

 

12/31/2007

 

9/30/2007

 

6/30/2007

 

3/31/2007

 

12/31/2006

 

Facility Type:

 

 

 

 

 

 

 

 

 

 

 

Independent Living (IL) (1)

 

81%

 

82%

 

81%

 

82%

 

81%

 

Assisted Living (AL) (1)

 

96%

 

96%

 

96%

 

95%

 

95%

 

Nursing Homes

 

28%

 

29%

 

29%

 

29%

 

28%

 

Rehabilitation Hospitals

 

33%

 

32%

 

31%

 

32%

 

28%

 

Wellness Centers (2)

 

100%

 

NA

 

NA

 

NA

 

NA

 

 

 

 

 

 

 

 

 

 

 

 

 

Tenant:

 

 

 

 

 

 

 

 

 

 

 

Five Star (Lease No. 1) (3)

 

53%

 

54%

 

54%

 

54%

 

53%

 

Five Star (Lease No. 2)

 

79%

 

80%

 

80%

 

80%

 

80%

 

Five Star Rehabilitation Hospitals

 

33%

 

32%

 

31%

 

32%

 

28%

 

Sunrise / Marriott (4)

 

NA

 

NA

 

NA

 

NA

 

NA

 

NewSeasons / IBC

 

100%

 

100%

 

100%

 

100%

 

100%

 

Alterra / Brookdale

 

98%

 

98%

 

98%

 

98%

 

98%

 

6 Private Companies (combined)

 

24%

 

24%

 

25%

 

25%

 

26%

 

Starmark (2)

 

100%

 

NA

 

NA

 

NA

 

NA

 

 


(1)

 

Includes operating data provided by Sunrise that may not be accurate due to accounting issues at Sunrise. See note 4 below. We believe, however, that the data provided by Sunrise does not materially affect the cumulative occupancy percentages for these two facility type leases.

 

 

 

(2)

 

In October and November 2007, we acquired six wellness centers that are leased to Starmark. Because we do not have reliable information about the operations for the wellness centers before we purchased them, we do not report operating for these wellness centers before October 30, 2007.

 

 

 

(3)

 

Includes data for periods prior to our ownership of certain properties included in this lease.

 

 

 

(4)

 

Sunrise has not filed its Annual Report on Form 10-K for 2007 or Quarterly Reports on Form 10-Q for the first three quarters of 2007 with the SEC due to accounting issues. Because we do not know what impact the resolution of these accounting issues may have on the reported performance of our properties, we do not report operating data for this tenant.

 

All tenant operating data presented are based upon the operating results provided by our tenants for the indicated quarterly periods. We have not independently verified our tenants' operating data.

 

22



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

March 31, 2008

 

RENT COVERAGE BY TENANT

 

 

 

For the Three Months Ended

 

Tenant

 

12/31/2007

 

9/30/2007

 

6/30/2007

 

3/31/2007

 

12/31/2006

 

Five Star (Lease No. 1) (1)

 

1.41x

 

1.63x

 

1.36x

 

1.30x

 

1.46x

 

Five Star (Lease No. 2) (2)

 

1.66x

 

1.70x

 

1.61x

 

1.45x

 

1.58x

 

Five Star Rehabilitation Hospitals

 

0.92x

 

1.08x

 

0.67x

 

0.98x

 

1.52x

 

Sunrise / Marriott (3)

 

NA

 

NA

 

NA

 

NA

 

NA

 

NewSeasons / IBC

 

0.94x

 

0.79x

 

1.03x

 

1.06x

 

0.66x

 

Alterra / Brookdale

 

1.85x

 

2.05x

 

2.06x

 

2.03x

 

2.01x

 

6 Private companies (combined)

 

1.94x

 

1.78x

 

1.92x

 

1.63x

 

1.98x

 

Starmark (4)

 

1.95x

 

NA

 

NA

 

NA

 

NA

 

 


(1)

Includes data for periods prior to our ownership of certain properties included in this lease.

 

 

(2)

Historically, some of these properties were managed by Sunrise until November 30, 2006. The rent coverage presented for this lease has been adjusted to exclude management fees paid to Sunrise during the periods presented. Some of the data provided by Sunrise may not be accurate. See note 3 below. We believe, however, that the data provided by Sunrise does not materially affect the amounts presented.

 

 

(3) 

Sunrise has not filed its Annual Report on Form 10-K for 2007 or Quarterly Reports on Form 10-Q for the first three quarters of 2007 with the SEC due to accounting issues. Because we do not know what impact the resolution of these accounting issues may have on the reported performance of our properties, we do not report operating data for this tenant.

 

 

(4)

In October and November 2007, we acquired six wellness centers that are leased to Starmark. Because we do not have reliable information about the operations for the wellness centers before we purchased them, we do not report operating data for these wellness centers before October 30, 2007.

 

 

 

All tenant operating data presented are based upon the operating results provided by our tenants for the indicated periods. Rent coverage is calculated as operating cash flow from our tenants’ facility operations, before subordinated charges and capital expenditure reserves, if any, divided by rent payable to us. We have not independently verified our tenants’ operating data.

 

23



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

March 31, 2008

 

PORTFOLIO LEASE EXPIRATION SCHEDULE

(dollars in thousands)

 

 

 

Annualized
Current Rent

 

% of Annualized
Current Rent

 

Cumulative % of
Annualized
Current Rent

 

2008

 

$

 

 

0.0%

 

2009

 

 

 

0.0%

 

2010

 

1,320

 

0.5%

 

0.5%

 

2011

 

 

 

0.5%

 

2012

 

 

 

0.5%

 

2013

 

31,746

 

14.6%

 

15.1%

 

2014

 

 

 

15.1%

 

2015

 

2,043

 

0.9%

 

16.0%

 

2016 and thereafter

 

182,345

 

84.0%

 

100.0%

 

Total

 

$

217,454

 

100.0%

 

 

 

 

 

 

 

 

 

 

 

Weighted average remaining lease term (in years)

 

10.7

 

 

 

 

 

 

24