-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, TZsSbjOtMbthu25h0Ta35R5SKR+rYFzMERNM29Yu1jxG3rM9r92tLRBoObV9+gsD gl4zg7MgyMYCrrTU5WUBVQ== 0001104659-08-068530.txt : 20081106 0001104659-08-068530.hdr.sgml : 20081106 20081106124743 ACCESSION NUMBER: 0001104659-08-068530 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 5 CONFORMED PERIOD OF REPORT: 20081106 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20081106 DATE AS OF CHANGE: 20081106 FILER: COMPANY DATA: COMPANY CONFORMED NAME: SENIOR HOUSING PROPERTIES TRUST CENTRAL INDEX KEY: 0001075415 STANDARD INDUSTRIAL CLASSIFICATION: REAL ESTATE INVESTMENT TRUSTS [6798] IRS NUMBER: 043445278 STATE OF INCORPORATION: MD FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-15319 FILM NUMBER: 081166170 BUSINESS ADDRESS: STREET 1: 400 CENTRE STREET CITY: NEWTON STATE: MA ZIP: 02458 BUSINESS PHONE: 6173323990 8-K 1 a08-27392_18k.htm 8-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (Date of earliest event reported): November 6, 2008 (November 6, 2008)

 

SENIOR HOUSING PROPERTIES TRUST

(Exact Name of Registrant as Specified in Its Charter)

 

Maryland

 

001-15319

 

04-3445278

(State or Other Jurisdiction of

 

(Commission file number)

 

(I.R.S. Employer Identification No.)

Incorporation)

 

 

 

 

 

400 Centre Street, Newton, Massachusetts 02458

(Address of Principal Executive Offices)   (Zip Code)

 

617-796-8350

(Registrant’s Telephone Number, Including Area Code)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

o  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o  Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o  Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



 

ITEM 2.02  RESULTS OF OPERATIONS AND FINANCIAL CONDITION.

 

On November 6, 2008, Senior Housing Properties Trust, or the Company, issued a press release setting forth the Company’s results of operations and financial condition for the quarter and nine months ended September 30, 2008 and also provided certain supplemental operating and financial data for the quarter and nine months ended September 30, 2008. Copies of the Company’s press release and supplemental operating and financial data are furnished as Exhibits 99.1 and 99.2 hereto, respectively.

 

ITEM 9.01  FINANCIAL STATEMENTS AND EXHIBITS.

 

(d)                                 Exhibits

 

The Company hereby furnishes the following exhibits:

 

99.1                           Press Release dated November 6, 2008.

 

99.2                           Third Quarter 2008 Supplemental Operating and Financial Data.

 

2



 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

SENIOR HOUSING PROPERTIES TRUST

 

 

 

 

 

By:

  /s/ Richard A. Doyle

 

 

Richard A. Doyle

 

 

Treasurer and Chief Financial Officer

 

Date: November 6, 2008

 

3


EX-99.1 2 a08-27392_1ex99d1.htm EX-99.1

Exhibit 99.1

 

 

400 Centre Street, Newton, MA 02458-2076

 

 

 

 

tel: (617) 796-8350    fax: (617) 796-8349

 

FOR IMMEDIATE RELEASE

 

Contact:

 

 

Timothy A. Bonang, Director of Investor Relations, or

 

 

Katherine L. Johnston, Manager of Investor Relations

 

 

(617) 796-8234

 

 

www.snhreit.com

 

Senior Housing Properties Trust Announces Results for the Periods Ended September 30, 2008

 

Newton, MA  (November 6, 2008):  Senior Housing Properties Trust (NYSE: SNH) today announced its financial results for the quarter and nine months ended September 30, 2008, as follows:

 

Results for the quarter ended September 30, 2008:

 

Net income was $29.1 million, or $0.25 per share, for the quarter ended September 30, 2008, compared to net income of $20.6 million, or $0.25 per share, for the quarter ended September 30, 2007.  Net income for the quarter ended September 30, 2008, includes a gain of $266,000, or less than $0.01 per share, relating to the sale of three assisted living properties.

 

Funds from operations (FFO) for the quarter ended September 30, 2008 were $47.0 million, or $0.41 per share. This compares to FFO for the quarter ended September 30, 2007 of $34.1 million, or $0.41 per share.

 

The weighted average number of common shares outstanding totaled 114.5 million and 83.7 million for the quarters ended September 30, 2008 and 2007, respectively.

 

Results for the nine months ended September 30, 2008:

 

Net income for the nine months ended September 30, 2008 was $74.1 million, or $0.73 per share, compared to net income of $58.8 million, or $0.71 per share, for the nine months ended September 30, 2007.  Net income for the nine months ended September 30, 2008 includes an impairment of assets charge of $2.9 million, or $0.03 per share, related to one property that we intend to sell.  Net income for this period also includes a gain of $266,000, or less than $0.01 per share, relating to the sale of three assisted living properties.  Net income for the nine months ended September 30, 2007 includes a loss of $2.0 million, or $0.02 per share, related to the early retirement of $20.0 million of 8 5/8% senior notes due 2012.

 

FFO for the nine months ended September 30, 2008, was $126.6 million, or $1.24 per share. This compares to FFO for the nine months ended September 30, 2007 of $99.1 million, or $1.20 per share.  FFO for the nine months ended September 30, 2008 includes an impairment of assets charge of $2.9 million, or $0.03 per share, related to one property that we intend to sell. FFO for the nine months ended September 30, 2007 includes a loss of $1.8 million, or $0.02 per share, related to the early retirement of the senior notes due 2012 described above.

 

The weighted average number of common shares outstanding totaled 102.0 million and 82.7 million for the nine months ended September 30, 2008 and 2007, respectively.

 

A reconciliation of FFO to net income determined according to U.S. generally accepted accounting principles, or GAAP, is set forth below.

 

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.

 



 

Investing Activities and Subsequent Events:

 

In May 2008, we entered into a series of agreements to acquire 48 medical office, clinic and biotech laboratory buildings from HRPT Properties Trust for an aggregate purchase price of approximately $565.0 million. As of today, we have acquired 29 of these buildings and expect the closings of the remaining 19 acquisitions to occur during the next two quarters.  In June 2008, we acquired five of these medical office, clinic and biotech laboratory buildings for approximately $83.8 million, excluding closing costs.  In July 2008, we acquired three additional medical office and clinic properties for approximately $39.1 million, excluding closing costs.  In August 2008, we acquired 20 additional clinics for approximately $109.9 million, excluding closing costs.  On October 31, 2008, we acquired one additional medical office building for approximately $29.8 million, excluding closing costs.  We funded these acquisitions using cash on hand, borrowings under our revolving credit facility and by assuming three mortgage loans on two properties totaling $10.8 million with a weighted average interest rate of 7.1% per annum and weighted average maturity in 2018.

 

On June 30, 2008, we realigned three of our leases with Five Star Quality Care, Inc., or Five Star.  Lease no. 1 now includes 100 properties, including nine properties acquired during the first quarter of 2008. This lease includes independent living communities, assisted living communities and skilled nursing facilities, and expires in 2022. Lease no. 2 now includes 32 properties, including independent living communities, assisted living communities, skilled nursing facilities and two rehabilitation hospitals, and expires in 2026. Lease no. 3 now includes 44 properties, including 10 properties acquired during the first quarter of 2008 and 10 properties acquired during the third quarter of 2008 and one property acquired on November 1, 2008 described below.  This lease includes independent living communities, assisted living communities and skilled nursing facilities and expires in 2024. The total rent payable by Five Star to us for these properties was unchanged as a result of this lease realignment. The increased rent payable for these three leases with Five Star, if and as we purchase improvements to the leased properties, will be the greater of 8.0% per annum or the 10 year Treasury rate plus 300 basis points.

 

On July 1, 2008, we sold three assisted living properties with 259 living units that were formerly operated by NewSeasons Assisted Living Communities, Inc., or NewSeasons, to Five Star for $21.4 million and Five Star assumed the NewSeasons and Independence Blue Cross, or IBC, lease obligations to us for the remaining seven properties that NewSeasons formerly operated.  The rent payable by Five Star for these seven properties is approximately $7.6 million per annum under lease no. 4 between us and Five Star.

 

On August 1, 2008, we acquired, from an unaffiliated party, two senior living properties with a total of 112 units for approximately $14.1 million, excluding closing costs.  We leased the properties to Five Star until 2024 under our Five Star lease no. 3 described above and increased rent under that lease by $1.1 million.  Percentage rent, based on increases in gross revenues at these properties, will commence in 2010.  We funded this acquisition using cash on hand.

 

On August 21, 2008, we acquired four wellness centers for approximately $100 million, excluding closing costs, from an unaffiliated party.  We leased these wellness centers to Life Time Fitness, Inc., for initial rent of $9.1 million, plus rent increases of 10% every five years.  This lease has a term expiring in 2028 with renewal options thereafter.  We funded this acquisition using cash on hand and borrowings under our revolving credit facility.

 

On September 1, 2008, we acquired, from an unaffiliated party, eight senior living properties with a total of 451 units for approximately $62.1 million, excluding closing costs.  We leased the properties to Five Star until 2024 under our Five Star lease no. 3 described above and increased rent under that lease by $5.0 million.  Percentage rent, based on increases in gross revenues at these properties, will commence in 2010.  We funded this acquisition using cash on hand, borrowings under our revolving credit facility and by assuming 15 mortgages on these eight properties totaling $50.5 million with a weighted average interest rate of 6.54% per annum and weighted average maturity in 2017.

 

2



 

On September 30, 2008, we acquired, from an unaffiliated party, one medical office building for approximately $18.6 million, excluding closing costs.  This building is currently 100% leased to 12 tenants for an average lease term of 6.5 years.  We funded this acquisition using cash on hand and borrowings under our revolving credit facility.

 

On September 15, 2008, we entered into a purchase and sale agreement to sell one of our properties, classified as held for sale, to an unaffiliated party for approximately $1.3 million.  The sale of this property is subject to customary contingencies. We can provide no assurance that we will sell this property.

 

On November 1, 2008, we acquired, from an unaffiliated party, a senior living property with a total of 249 units for approximately $29.0 million.  We leased this property to Five Star and added it to our Five Star lease no. 3 described above, which has a term expiring in 2024, and increased the annual rent under this lease by $2.3 million.  Percentage rent, based on increases in gross revenues at this property, will commence in 2010.  We funded this acquisition using cash on hand and borrowings under our revolving credit facility.

 

Conference Call:

 

On Thursday, November 6, 2008, 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 results for the third quarter ended September 30, 2008.  The conference call telephone number is 888-218-8176. Participants calling from outside the United States and Canada should dial 913-312-6681. 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 4:00 p.m. Eastern Time, Thursday, November 13, 2008. To hear the replay, dial 719-457-0820. The replay pass code is 1834954.

 

A live audio web cast of the conference call will also be available in listen only mode on the SNH web site. Participants wanting to access the webcast should visit the web site about five minutes before the call. The archived webcast will be available for replay on the SNH web site for about one week after the call.

 

Supplemental Data:

 

A copy of SNH’s Third Quarter 2008 Supplemental Operating and Financial Data is available for download from the SNH website, www.snhreit.com.

 

Senior Housing Properties Trust is a real estate investment trust, or REIT, that owns 263 properties located in 34 states.  SNH is headquartered in Newton, Massachusetts.

 

3



 

Senior Housing Properties Trust

Financial Information

(in thousands, except per share data)

 

Income Statement:

 

 

 

Quarter Ended September 30,

 

Nine Months Ended September 30,

 

 

 

2008

 

2007

 

2008

 

2007

 

Revenues:

 

 

 

 

 

 

 

 

 

Rental income

 

$

58,897

 

$

44,653

 

$

160,560

 

$

133,361

 

Interest and other income

 

776

 

571

 

2,056

 

1,577

 

Total revenues

 

59,673

 

45,224

 

162,616

 

134,938

 

Expenses:

 

 

 

 

 

 

 

 

 

Property operating expenses

 

1,024

 

 

1,124

 

 

Interest

 

9,606

 

9,223

 

28,934

 

28,276

 

Depreciation

 

15,859

 

11,821

 

43,235

 

35,120

 

General and administrative

 

4,303

 

3,567

 

12,506

 

10,732

 

Impairment of assets (1)

 

 

 

2,940

 

 

Loss on early extinguishment of debt(2)

 

 

 

 

2,026

 

Total expenses

 

30,792

 

24,611

 

88,739

 

76,154

 

 

 

 

 

 

 

 

 

 

 

Income before gain on sale of properties

 

28,881

 

20,613

 

73,877

 

58,784

 

Gain on sale of properties

 

266

 

 

266

 

 

Net income

 

$

29,147

 

$

20,613

 

$

74,143

 

$

58,784

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

114,492

 

83,659

 

102,004

 

82,718

 

Per share data:

 

 

 

 

 

 

 

 

 

Income before gain on sale of properties

 

$

0.25

 

$

0.25

 

$

0.72

 

$

0.71

 

Net income

 

$

0.25

 

$

0.25

 

$

0.73

 

$

0.71

 

 

Balance Sheet:

 

 

 

At September 30, 2008

 

At December 31, 2007

 

Assets

 

 

 

 

 

Real estate properties

 

$

2,645,268

 

$

1,940,347

 

Less accumulated depreciation

 

364,366

 

323,891

 

 

 

2,280,902

 

1,616,456

 

Cash and cash equivalents

 

7,191

 

43,521

 

Restricted cash

 

4,443

 

3,642

 

Deferred financing fees, net

 

5,098

 

5,974

 

Acquired real estate leases, net

 

23,691

 

2,387

 

Other assets

 

27,717

 

29,914

 

Total assets

 

$

2,349,042

 

$

1,701,894

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

Unsecured revolving credit facility

 

$

93,000

 

$

 

Senior unsecured notes, net of discount

 

321,981

 

321,873

 

Secured debt and capital leases

 

152,112

 

104,979

 

Total debt

 

567,093

 

426,852

 

Acquired real estate lease obligations, net

 

7,075

 

4,216

 

Other liabilities

 

32,254

 

21,416

 

Total liabilities

 

606,422

 

452,484

 

Shareholders’ equity

 

1,742,620

 

1,249,410

 

Total liabilities and shareholders’ equity

 

$

2,349,042

 

$

1,701,894

 

 


(1)         During the nine months ended September 30, 2008, we recognized an impairment of assets charge of $2.9 million related to one property that we intend to sell.

 

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

 

4



 

Senior Housing Properties Trust

Funds from Operations

(in thousands, except per share data)

 

Calculation of Funds from Operations (FFO) (1):

 

 

 

 

Quarter Ended
September 30,

 

Nine Months Ended
September 30,

 

 

 

 

2008

 

2007

 

2008

 

2007

 

Income before gain on sale of properties

 

$

28,881

 

$

20,613

 

$

73,877

 

$

58,784

 

Add:

Depreciation expense

 

15,859

 

11,821

 

43,235

 

35,120

 

 

Impairment of assets (2)

 

 

 

2,940

 

 

 

Loss on early extinguishment of debt

 

 

 

 

2,026

 

 

Deferred percentage rent (3)

 

2,300

 

1,700

 

6,550

 

4,961

 

Less:

Loss on early extinguishment of debt settled in cash (4)

 

 

 

 

(1,750

)

FFO

 

$

47,040

 

$

34,134

 

$

126,602

 

$

99,141

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

114,492

 

83,659

 

102,004

 

82,718

 

 

 

 

 

 

 

 

 

 

 

 

FFO per share

 

$

0.41

 

$

0.41

 

$

1.24

 

$

1.20

 

Distributions declared

 

$

0.35

 

$

0.35

 

$

1.05

 

$

1.03

 

 


(1)         We compute FFO as shown in the calculation above. This calculation begins with income before gain on sale of properties or, if that 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.  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) below, 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 real estate investment trust, or 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 performances 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 our 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.

 

(2)         During the nine months ended September 30, 2008, we recognized an impairment of assets charge of $2.9 million related to one property that we intend to sell.

 

(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, our FFO calculation for the first three quarters includes 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.

 

(4)         FFO for the nine months ended September 30, 2007 includes a $1.8 million loss for the cash premium paid relating to our early retirement of $20.0 million of our 8 5/8% senior notes due 2012.

 

5



 

WARNING CONCERNING FORWARD LOOKING STATEMENTS

 

THIS PRESS RELEASE CONTAINS FORWARD LOOKING STATEMENTS WITHIN THE MEANING OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995 AND OTHER FEDERAL 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 OUR FORWARD LOOKING STATEMENTS AS A RESULT OF VARIOUS FACTORS.  FOR EXAMPLE:

 

·                  THIS PRESS RELEASE STATES THAT WE HAVE AGREED TO PURCHASE MEDICAL OFFICE, CLINIC AND BIOTECH LABORATORY BUILDINGS.  OUR OBLIGATIONS TO COMPLETE THE CURRENTLY PENDING PURCHASES IS SUBJECT TO VARIOUS CONDITIONS TYPICAL OF LARGE COMMERCIAL REAL ESTATE PURCHASES, INCLUDING, WITH RESPECT TO CERTAIN PROPERTIES, OBTAINING THIRD PARTY CONSENTS.  ALSO, WE HAVE FINANCING CONTINGENCIES RELATING TO CERTAIN PROPERTIES.  AS A RESULT OF ANY FAILURE OF THESE CONDITIONS, SOME OF THE PROPERTIES MAY NOT BE PURCHASED, THE PURCHASE PRICES PAYABLE BY US MAY BE CHANGED OR SOME OF THESE PURCHASES MAY BE ACCELERATED OR DELAYED.

 

·                  THIS PRESS RELEASE STATES THAT WE HAVE ENTERED INTO A PURCHASE AND SALE AGREEMENT FOR ONE PROPERTTY THAT IS CLASSIFIED AS HELD FOR SALE ON OUR CONSOLIDATED BALANCE SHEET.  WE MAY NOT PROCEED WITH THIS SALE DUE TO MARKET CONDITIONS, FAILURE TO SATISFY CONTINGENCIES OR OTHER REASONS.  AS A RESULT, THIS PROPOSED SALE MAY NOT OCCUR.

 

OTHER IMPORTANT FACTORS THAT COULD CAUSE ACTUAL RESULTS TO DIFFER MATERIALLY FROM THOSE IN OUR FORWARD LOOKING STATEMENTS ARE DESCRIBED MORE FULLY UNDER “ITEM 1A. RISK FACTORS” IN OUR ANNUAL REPORT ON FORM 10-K FOR THE YEAR ENDED DECEMBER 31, 2007.

 

YOU SHOULD NOT PLACE UNDUE RELIANCE UPON FORWARD LOOKING STATEMENTS.

 

EXCEPT AS MAY BE REQUIRED BY APPLICABLE LAW, WE UNDERTAKE NO OBLIGATION TO UPDATE OR REVISE ANY FORWARD LOOKING STATEMENTS AS A RESULT OF NEW INFORMATION, FUTURE EVENTS OR OTHERWISE.

 

(END)

 

6


EX-99.2 3 a08-27392_1ex99d2.htm EX-99.2

Exhibit 99.2

 

 

SENIOR HOUSING PROPERTIES TRUST

 

Third 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

5

Investor Information

6

Research Coverage

7

 

 

FINANCIAL INFORMATION

 

 

 

Key Financial Data

9

Condensed Consolidated Balance Sheet

10

Condensed Consolidated Statement of Income

11

Condensed Consolidated Statement of Cash Flows

12

Calculation of EBITDA

13

Calculation of Funds from Operations (FFO)

14

Debt Summary

15

Debt Maturity Schedule

16

Leverage Ratios, Coverage Ratios and Public Debt Covenants

17

2008 Investments/Dispositions Information

18

2008 Financing Activities

19

 

 

PORTFOLIO INFORMATION

 

 

 

Portfolio Summary by Property Type and Tenant

21

Occupancy by Property Type and Tenant

22

% of Private Pay by Senior Living Property Type and Tenant

23

Rent Coverage by Tenant (excluding MOBs)

24

Portfolio Lease Expiration Schedule

25

 

2



 

WARNING REGARDING

FORWARD LOOKING STATEMENTS

 

THIS SUPPLEMENTAL OPERATING AND FINANCIAL DATA REPORT CONTAINS FORWARD LOOKING STATEMENTS WITHIN THE MEANING OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995 AND OTHER FEDERAL SECURITIES LAWS. ALSO, WHENEVER WE USE THE 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 OUR FORWARD LOOKING STATEMENTS AS A RESULT OF VARIOUS FACTORS. FOR EXAMPLE:

 

·                  THIS SUPPLEMENTAL OPERATING AND FINANCIAL DATA REPORT STATES THAT WE INTEND TO SELL ONE PROPERTY. WE MAY NOT PROCEED WITH THIS SALE DUE TO MARKET CONDITIONS, FAILURE TO SATISFY CONTINGENCIES OR OTHER REASONS. AS A RESULT, THIS PROPOSED SALE MAY NOT OCCUR.

 

OTHER IMPORTANT FACTORS THAT COULD CAUSE ACTUAL RESULTS TO DIFFER MATERIALLY FROM THOSE IN OUR FORWARD LOOKING STATEMENTS ARE DESCRIBED MORE FULLY UNDER “ITEM 1A. RISK FACTORS” IN OUR ANNUAL REPORT ON FORM 10-K FOR THE YEAR ENDED DECEMBER 31, 2007.

 

YOU SHOULD NOT PLACE UNDUE RELIANCE UPON FORWARD LOOKING STATEMENTS.

 

EXCEPT AS REQUIRED BY LAW, WE UNDERTAKE NO OBLIGATION TO UPDATE OR REVISE ANY FORWARD LOOKING STATEMENTS AS A RESULT OF NEW INFORMATION, FUTURE EVENTS OR OTHERWISE.

 

3



 

CORPORATE INFORMATION

 



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

September 30, 2008

 

COMPANY PROFILE

 


The Company:

 

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, wellness centers, and medical office, clinic and biotech laboratory buildings 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 September 30, 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 550 employees in its headquarters and regional offices located throughout the Country.

 

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 September 30, 2008, which principally invest in securities of real estate companies (excluding securities of companies managed by RMR and its affiliates). RMR also provides certain management services to Five Star Quality Care, Inc., or Five Star, our largest tenant, and to Travel Centers of America LLC, a tenant of HPT. The public companies managed by RMR and its affiliates had a combined total market capitalization of nearly $14 billion as of September 30, 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 us at costs that are lower than we would have to pay for similar quality services.

Strategy:

 

Our present business plan is to maintain an investment portfolio of independent and assisted living properties, continuing care retirement communities, nursing homes and medical office, clinic and biotech laboratory buildings and to acquire additional healthcare related properties primarily for income and secondarily for appreciation potential. Our current growth strategy is primarily 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 sometimes invest in properties other than senior living properties, such as the wellness centers. We have recently began to invest in medical office, clinic and biotech laboratory buildings.  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 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.

 

Stock Exchange Listing:

Corporate Headquarters:

 

 

New York Stock Exchange

400 Centre Street

 

Newton, MA 02458

Trading Symbol:

(t) (617) 796-8350

 

(f) (617) 796-8349

Common Shares — SNH

 

 

 

Senior Unsecured Debt Ratings:

 

 

 

Moody’s — Ba1

 

Standard & Poor’s — BBB-

 

 

 

 

 

 

 

 

 

 

 


 

Portfolio Concentration by Facility Type (as of 9/30/08):

 

 

 

Number of

 

Number of

 

Carrying Value of

 

 

 

Annualized

 

 

 

 

 

Properties

 

Units/Beds

 

Investment (1)

 

Percent

 

Current Rent

 

Percent

 

Independent living (2)

 

41

 

11,213

 

$

1,046,346

 

39.6

%

$

103,765

 

39.7

%

Assisted living

 

121

 

8,531

 

903,338

 

34.1

%

83,788

 

32.1

%

Nursing homes

 

58

 

5,869

 

227,952

 

8.6

%

19,916

 

7.6

%

Rehabilitation hospitals

 

2

 

364

 

51,744

 

2.0

%

10,905

 

4.1

%

Wellness centers (3)

 

10

 

 

180,017

 

6.8

%

16,097

 

6.2

%

Medical office buildings (MOBs) (4)

 

29

 

 

235,871

 

8.9

%

26,792

 

10.3

%

Total

 

261

 

25,977

 

$

2,645,268

 

100.0

%

$

261,263

 

100.0

%

 

Operating Statistics by Tenant:

 

 

 

 

 

 

 

 

 

Q2 2008

 

 

 

Number of

 

Number of

 

Annualized

 

Rent

 

 

 

Percent

 

Tenant

 

Properties

 

Units/Beds

 

Current Rent

 

Coverage (5)

 

Occupancy (5)

 

Private Pay (5) (6)

 

Five Star (Lease No. 1) (7)

 

100

 

8,600

 

$

62,258

 

1.31

x

89

%

65

%

Five Star (Lease No. 2) (7)

 

32

 

7,639

 

80,776

 

1.47

x

88

%

70

%

Five Star (Lease No. 3) (7)

 

43

 

2,999

 

20,913

 

1.53

x

86

%

46

%

Five Star (Lease No. 4) (8)

 

7

 

614

 

7,593

 

1.08

x

81

%

100

%

Sunrise / Marriott (9)

 

14

 

4,091

 

31,979

 

1.43

x

90

%

81

%

Alterra / Brookdale (10)

 

18

 

894

 

8,015

 

2.19

x

91

%

99

%

6 private companies (combined)

 

8

 

1,140

 

6,840

 

1.92

x

83

%

26

%

Starmark (3)

 

6

 

 

6,519

 

2.07

x

100

%

 

Life Time Fitness (3)

 

4

 

 

9,578

 

 

 

 

Multi-tenant MOBs (4)

 

29

 

 

26,792

 

 

99

%

 

Total

 

261

 

25,977

 

$

261,263

 

 

 

 

 

 

 

 


(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 August 2008, we acquired four wellness centers that are leased to Life Time Fitness, Inc., or Life Time Fitness. These wellness centers have a total of 458,000 square feet.  In October and November 2007, we acquired six wellness centers that are leased to affiliates of Starmark Holdings, LLC, or Starmark. These wellness centers have a total of 354,000 square feet.

(4)

 

Since June 2008, we acquried a total of 29 medical office, clinic and biotech laboratory buildings, or MOBs. The carrying value of these investments is before depreciation and includes intangible lease assets and liabilities. These MOBs have a total of approximately 1.2 million square feet.

(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)

 

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.

(7)

 

On June 30, 2008, we realigned three of our leases with Five Star. The total rent payable by Five Star to us was unchanged as a result of this lease realignment.  The increased rent payable for these three leases with Five Star, if and as we purchase improvements to the leased properties, will be the greaterof 8.0% per annum or the 10 year Treasury rate plus 300 basis points.

(8)

 

On July 1, 2008, we sold three assisted living properties with 259 living units that were formerly operated by NewSeasons Assisted Living Communities, Inc., or NewSeasons, to Five Star for $21.4 million and Five Star assumed the NewSeasons and Independence Blue Cross, or IBC, lease obligations to SNH for the remaining seven properties that NewSeasons formerly operated. The data provided above represents the seven properties we continue to own.

(9)

 

Marriott International, Inc., or Marriott, guarantees this lease.

(10)

 

Brookdale Senior Living, Inc., or Brookdale, guarantees this lease.

 

5



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

September 30, 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

Treasurer & Chief Financial Officer

 

 

Contact Information

 

 

Investor Relations

Inquiries

 

 

Senior Housing Properties Trust

Financial inquiries should be directed to Richard A. Doyle, Treasurer

400 Centre Street

and Chief Financial Officer, at (617) 219-1405 or rdoyle@snhreit.com.

Newton, MA  02458

 

(t) (617) 796-8350

Investor and media inquiries should be directed to Timothy A. Bonang,

(f) (617) 796-8349

Director of Investor Relations, or Katherine L. Johnston, Manager of

(email) info@snhreit.com

Investor Relations, at (617) 796-8234 or tbonang@snhreit.com, or

(website) www.snhreit.com

kjohnston@snhreit.com.

 

6



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

September 30, 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

 

 

Oppenheimer

Wachovia

Mark Biffert

Christopher Haley

(212) 667-7062

(443) 263-6773

 

 

Raymond James

 

Paul Puryear

 

(727) 567-2253

 

 

 

Debt Research Coverage

 

 

UBS

 

Steven Valiquette

 

(203) 719-2347

 

 

 

Rating Agencies

 

 

Moody’s Investors Service

Standard and Poor’s

Lori Marks

James Fielding

(212) 553-1098

(212) 438-2452

 

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.

 

7



 

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

 

 

 

9/30/2008

 

6/30/2008

 

3/31/2008

 

12/31/2007

 

9/30/2007

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares Outstanding:

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding (at end of period)

 

114,529

 

114,489

 

94,901

 

88,692

 

83,689

 

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

 

114,492

 

100,302

 

91,080

 

84,505

 

83,659

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Share Data:

 

 

 

 

 

 

 

 

 

 

 

Price at end of period

 

$

23.83

 

$

19.53

 

$

23.70

 

$

22.68

 

$

22.06

 

High during period

 

$

24.98

 

$

25.08

 

$

25.21

 

$

24.66

 

$

22.85

 

Low during period

 

$

18.82

 

$

19.21

 

$

18.01

 

$

19.20

 

$

16.22

 

Annualized dividends paid per share

 

$

1.40

 

$

1.40

 

$

1.40

 

$

1.40

 

$

1.36

 

Annualized dividend yield (at end of period)

 

5.9

%

7.2

%

5.9

%

6.2

%

6.2

%

 

 

 

 

 

 

 

 

 

 

 

 

Market Capitalization:

 

 

 

 

 

 

 

 

 

 

 

Total debt (book value)

 

$

567,093

 

$

413,460

 

$

541,374

 

$

426,852

 

$

411,980

 

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

 

2,729,226

 

2,235,970

 

2,249,154

 

2,011,535

 

1,846,179

 

Total market capitalization

 

$

3,296,319

 

2,649,430

 

$

2,790,528

 

$

2,438,387

 

$

2,258,159

 

Total debt / total market capitalization

 

17.2

%

15.6

%

19.4

%

17.5

%

18.2

%

 

 

 

 

 

 

 

 

 

 

 

 

Book Capitalization:

 

 

 

 

 

 

 

 

 

 

 

Total debt

 

$

567,093

 

$

413,460

 

$

541,374

 

$

426,852

 

$

411,980

 

Plus: total shareholders’ equity

 

1,742,620

 

1,753,176

 

1,370,034

 

1,249,410

 

1,145,537

 

Total book capitalization

 

$

2,309,713

 

2,166,636

 

$

1,911,408

 

$

1,676,262

 

$

1,557,517

 

Total debt / total book capitalization

 

24.6

%

19.1

%

28.3

%

25.5

%

26.5

%

 

 

 

 

 

 

 

 

 

 

 

 

Selected Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,349,042

 

$

2,199,065

 

$

1,936,972

 

$

1,701,894

 

$

1,576,938

 

Total liabilities

 

$

606,422

 

$

445,889

 

$

566,938

 

$

452,484

 

$

431,401

 

Gross book value of real estate assets (2)

 

$

2,645,268

 

$

2,313,697

 

$

2,229,291

 

$

1,940,347

 

$

1,847,192

 

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

 

21.4

%

17.9

%

24.3

%

22.0

%

22.3

%

 

 

 

 

 

 

 

 

 

 

 

 

Selected Income Statement Data:

 

 

 

 

 

 

 

 

 

 

 

Total revenues (3)

 

$

59,673

 

$

53,390

 

$

49,553

 

$

53,084

 

$

45,224

 

EBITDA (4)

 

$

56,646

 

$

51,005

 

$

47,807

 

$

44,701

 

$

43,357

 

Income before gain on sale of properties

 

$

28,881

 

$

21,680

 

$

23,316

 

$

26,519

 

$

20,613

 

Net income

 

$

29,147

 

$

21,680

 

$

23,316

 

$

26,519

 

$

20,613

 

Funds from operations (FFO) (5)

 

$

47,040

 

$

41,195

 

$

38,289

 

$

35,222

 

$

34,134

 

Common distributions paid

 

$

40,085

 

$

40,071

 

$

33,215

 

$

31,042

 

$

29,291

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Share Data:

 

 

 

 

 

 

 

 

 

 

 

Income before gain on sale of properties

 

$

0.25

 

$

0.22

 

$

0.26

 

$

0.31

 

$

0.25

 

Net income

 

$

0.25

 

$

0.22

 

$

0.26

 

$

0.31

 

$

0.25

 

FFO (5)

 

$

0.41

 

$

0.41

 

$

0.42

 

$

0.42

 

$

0.41

 

Common distributions paid

 

$

0.35

 

$

0.35

 

$

0.35

 

$

0.35

 

$

0.34

 

FFO payout ratio (5)

 

85.4

%

85.4

%

83.3

%

83.3

%

82.9

%

 

 

 

 

 

 

 

 

 

 

 

 

Coverage Ratios:

 

 

 

 

 

 

 

 

 

 

 

EBITDA (3) / interest expense

 

5.9

x

5.2

x

5.0

x

4.7

x

4.7

x

 


(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 for the year ended December 31, 2007.

(4)

See page 13 for calculation of EBITDA.

(5)

See page 14 for calculation of FFO.

 

9



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

September 30, 2008

 

CONDENSED CONSOLIDATED BALANCE SHEET

(amounts in thousands, except share data)

 

 

 

As of
September 30,
2008

 

As of
December 31,
2007

 

 

 

 

 

(audited)

 

ASSETS

 

 

 

 

 

Real estate properties, at cost:

 

 

 

 

 

Land

 

$

286,521

 

$

217,236

 

Buildings and improvements

 

2,358,747

 

1,723,111

 

 

 

2,645,268

 

1,940,347

 

Less accumulated depreciation

 

364,366

 

323,891

 

 

 

2,280,902

 

1,616,456

 

 

 

 

 

 

 

Cash and cash equivalents

 

7,191

 

43,521

 

Restricted cash

 

4,443

 

3,642

 

Deferred financing fees, net

 

5,098

 

5,974

 

Acquired real estate leases, net

 

23,691

 

2,387

 

Other assets

 

27,717

 

29,914

 

Total assets

 

$

2,349,042

 

$

1,701,894

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

Unsecured revolving credit facility

 

$

93,000

 

$

 

Senior unsecured notes due 2012 and 2015, net of discount

 

321,981

 

321,873

 

Secured debt and capital leases

 

152,112

 

104,979

 

Accrued interest

 

8,098

 

10,849

 

Acquired real estate lease obligations, net

 

7,075

 

4,216

 

Other liabilities

 

24,156

 

10,567

 

Total liabilities

 

606,422

 

452,484

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

Common shares of beneficial interest, $0.01 par value:
149,700,000 shares authorized; 114,528,684 and 88,691,892 shares issued
and outstanding at September 30, 2008 and December 31, 2007, respectively

 

1,145

 

887

 

Additional paid-in capital

 

2,000,811

 

1,476,675

 

Cumulative net income

 

497,950

 

423,807

 

Cumulative distributions

 

(757,553

)

(653,225

)

Unrealized gain on investments

 

267

 

1,266

 

Total shareholders’ equity

 

1,742,620

 

1,249,410

 

Total liabilities and shareholders’ equity

 

$

2,349,042

 

$

1,701,894

 

 

10



 

Senior Housing Properties Trust
Supplemental Operating and Financial Data
September 30, 2008

 

CONDENSED CONSOLIDATED STATEMENT OF INCOME

(amounts in thousands, except per share data)

 

 

 

For the Three Months Ended

 

For the Nine Months Ended

 

 

 

9/30/2008

 

9/30/2007

 

9/30/2008

 

9/30/2007

 

Revenues:

 

 

 

 

 

 

 

 

 

Rental income

 

$

58,897

 

$

44,653

 

$

160,560

 

$

133,361

 

Interest and other income

 

776

 

571

 

2,056

 

1,577

 

Total revenues

 

59,673

 

45,224

 

162,616

 

134,938

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

Property operating expenses

 

1,024

 

 

1,124

 

 

Interest

 

9,606

 

9,223

 

28,934

 

28,276

 

Depreciation

 

15,859

 

11,821

 

43,235

 

35,120

 

General and administrative

 

4,303

 

3,567

 

12,506

 

10,732

 

Impairment of assets (1)

 

 

 

2,940

 

 

Loss on early extinguishment of debt (2)

 

 

 

 

2,026

 

Total expenses

 

30,792

 

24,611

 

88,739

 

76,154

 

 

 

 

 

 

 

 

 

 

 

Income before gain on sale of properties

 

28,881

 

20,613

 

73,877

 

58,784

 

Gain on sale of properties

 

266

 

 

266

 

 

Net income

 

$

29,147

 

$

20,613

 

$

74,143

 

$

58,784

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

114,492

 

83,659

 

102,004

 

82,718

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted earnings per share:

 

 

 

 

 

 

 

 

 

Income before loss on sale of properties

 

$

0.25

 

$

0.25

 

$

0.72

 

$

0.71

 

Net income

 

$

0.25

 

$

0.25

 

$

0.73

 

$

0.71

 

 

 

 

 

 

 

 

 

 

 

Additional Data:

 

 

 

 

 

 

 

 

 

Straight-line rent included in rental income (3)

 

$

82

 

$

100

 

(112

)

$

348

 

Deferred percentage rent (4)

 

$

2,300

 

$

1,700

 

$

6,550

 

$

4,961

 

Non-cash stock based compensation

 

$

230

 

$

93

 

$

788

 

$

516

 

Lease Value Amortization (FAS 141) (3)

 

$

(53

)

$

 

$

31

 

$

 

 


(1)

 

During the nine months ended September 30, 2008, we recognized an impairment of assets charge of $2.9 million related to one property that we intend to sell in 2008.

 

 

 

(2)

 

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.

 

 

 

(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. Rental income also includes non-cash amortization of intangible lease assets and liabilities.

 

 

 

(4)

 

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 calculations exclude the amounts recognized during the first three quarters.

 

11



 

Senior Housing Properties Trust
Supplemental Operating and Financial Data
September 30, 2008

 

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

(amounts in thousands)

 

 

 

For the Nine Months Ended

 

 

 

9/30/2008

 

9/30/2007

 

Cash flows from operating activities:

 

 

 

 

 

Net income

 

$

74,143

 

$

58,784

 

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

 

 

 

 

 

Depreciation

 

43,235

 

35,120

 

Amortization of deferred financing fees and debt discounts

 

984

 

1,601

 

Amortization of acquired real estate leases

 

(31

)

 

Impairment of assets

 

2,940

 

 

Loss on early extinguishment of debt

 

 

2,026

 

Gain on sale of properties

 

(266

)

 

Change in assets and liabilities:

 

 

 

 

 

Restricted cash

 

(801

)

(575

)

Purchase of trading securities

 

 

10,153

 

Sales of trading securities

 

 

(10,153

)

Other assets

 

1,181

 

31

 

Accrued interest

 

(2,751

)

(3,538

)

Other liabilities

 

15,091

 

4,185

 

Cash provided by operating activities

 

133,725

 

97,634

 

 

 

 

 

 

 

Cash flows used for investing activities:

 

 

 

 

 

Acquisitions

 

(688,821

)

(32,834

)

Proceeds from sale of real estate

 

21,336

 

 

Cash used for investing activities, net

 

(667,485

)

(32,834

)

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

Proceeds from issuance of common shares, net

 

522,907

 

151,670

 

Proceeds from borrowings on revolving credit facility

 

314,000

 

22,000

 

Repayments of borrowings on revolving credit facility

 

(221,000

)

(134,000

)

Redemption of senior notes

 

 

(21,750

)

Repayment of other debt

 

(14,149

)

(1,269

)

Distributions to shareholders

 

(104,328

)

(83,270

)

Cash provided by (used for) financing activities

 

497,430

 

(66,619

)

 

 

 

 

 

 

Decrease in cash and cash equivalents

 

(36,330

)

(1,819

)

Cash and cash equivalents at beginning of period

 

43,521

 

5,464

 

Cash and cash equivalents at end of period

 

$

7,191

 

$

3,645

 

 

 

 

 

 

 

Supplemental cash flow information:

 

 

 

 

 

Interest paid

 

$

30,737

 

$

30,213

 

 

 

 

 

 

 

Non-cash investing activities:

 

 

 

 

 

Acquisitions funded by assumed debt

 

(61,282

)

 

 

 

 

 

 

 

Non-cash financing activities:

 

 

 

 

 

Assumption of mortgage notes payable

 

61,282

 

 

Issuance of common shares pursuant to our incentive share award plan

 

1,487

 

1,450

 

 

12



 

Senior Housing Properties Trust
Supplemental Operating and Financial Data
September 30, 2008

 

CALCULATION OF EBITDA

(dollars in thousands)

 

 

 

For the Three Months Ended

 

For the Nine Months Ended

 

 

 

9/30/2008

 

9/30/2007

 

9/30/2008

 

9/30/2007

 

 

 

 

 

 

 

 

 

 

 

Income before gain on sale of properties

 

$

28,881

 

$

20,613

 

$

73,877

 

$

38,171

 

Plus:

interest expense

 

9,606

 

9,223

 

28,934

 

19,053

 

 

depreciation expense

 

15,859

 

11,821

 

43,235

 

35,120

 

 

impairment of assets (1)

 

 

 

2,940

 

 

 

loss on early extinguishment of debt (2)

 

 

 

 

2,026

 

 

deferred percentage rent adjustment (3)

 

2,300

 

1,700

 

6,550

 

3,261

 

EBITDA

 

$

56,646

 

$

43,357

 

$

155,536

 

$

97,631

 

 


(1)

 

During the nine months ended September 30, 2008, we recognized an impairment of assets charge of $2.9 million related to one property that we intend to sell in 2008.

 

 

 

(2)

 

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.

 

 

 

(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 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 before gain on sale of properties, 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 as a REIT, along with net income and cash flow from operating, investing and financing activities. We believe EBITDA provides useful information to 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 performances 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.

 

13



 

Senior Housing Properties Trust
Supplemental Operating and Financial Data
September 30, 2008

 

CALCULATION OF FUNDS FROM OPERATIONS (FFO)

(amounts in thousands, except per share data)

 

 

 

For the Three Months Ended

 

For the Nine Months Ended

 

 

 

9/30/2008

 

9/30/2007

 

9/30/2008

 

9/30/2007

 

 

 

 

 

 

 

 

 

 

 

Income before gain on sale of properties

 

$

28,881

 

$

20,613

 

$

73,877

 

$

58,784

 

Plus:

depreciation expense

 

15,859

 

11,821

 

43,235

 

35,120

 

 

impairment of assets (1)

 

 

 

2,940

 

 

 

loss on early extinguishment of debt

 

 

 

 

2,026

 

 

deferred percentage rent adjustment (2)

 

2,300

 

1,700

 

6,550

 

4,961

 

Less:

loss on early extinguishment of debt settled in cash (3)

 

 

 

 

(1,750

)

FFO

 

 

$

47,040

 

$

34,134

 

$

126,602

 

$

99,141

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

114,492

 

83,659

 

102,004

 

82,718

 

 

 

 

 

 

 

 

 

 

 

Net income per share

 

$

0.25

 

$

0.25

 

$

0.72

 

$

0.71

 

FFO per share

 

$

0.41

 

$

0.41

 

$

1.24

 

$

1.20

 

 

 

 

 

 

 

 

 

 

 

Supplemental data:

 

 

 

 

 

 

 

 

 

Straight-line rent included in rental income (4)

 

$

82

 

$

100

 

$

(112

)

$

348

 

Amortization of deferred financing fees and debt discounts

 

$

523

 

$

523

 

$

1,570

 

$

1,605

 

Non-cash stock based compensation

 

$

230

 

$

93

 

$

788

 

$

516

 

Lease value amortization (FAS 141) (4)

 

$

(53

)

 

$

31

 

 

 


(1)

 

During the nine months ended September 30, 2008, we recognized an impairment of assets charge of $2.9 million related to one property that we intend to sell in 2008.

 

 

 

(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 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.

 

 

 

(3)

 

FFO for the nine months ended June 30, 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.

 

 

 

(4)

 

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. Rental income also includes non-cash amortization of intangible lease assets and liabilities.

 

 

 

 

 

We compute FFO as shown in the calculation above. This calculation begins with income before gain on sale of properties 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 2 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 as 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 performances 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 our 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.

 

 

14



 

Senior Housing Properties Trust
Supplemental Operating and Financial Data
September 30, 2008

 

DEBT SUMMARY

(dollars in thousands)

 

 

 

Coupon
Rate

 

Interest
Rate

 

Principal
Balance

 

Maturity
Date

 

Due at
Maturity

 

Years to
Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured Fixed Rate Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax exempt bonds - secured by 1 property

 

5.875%

 

5.875%

 

$

14,700

 

12/1/2027

 

$

14,700

 

19.2

 

Mortgage - secured by 16 properties (1)

 

6.970%

 

6.330%

 

34,185

 

6/2/2012

 

30,069

 

3.7

 

Mortgage - secured by 4 properties (1)

 

6.110%

 

6.420%

 

11,792

 

11/30/2013

 

10,218

 

5.2

 

Mortgage - secured by 2 properties (1)

 

6.910%

 

6.310%

 

15,098

 

12/1/2013

 

13,404

 

5.2

 

Mortgage - secured by 1 property (3)

 

6.500%

 

6.500%

 

4,474

 

1/11/2013

 

4,137

 

4.3

 

Mortgage - secured by 8 properties (2)

 

6.540%

 

6.540%

 

50,313

 

4/30/2017

 

43,787

 

8.6

 

Mortgage - secured by 1 property (3)

 

7.310%

 

7.310%

 

4,198

 

1/1/2022

 

41

 

13.3

 

Mortgage - secured by 1 property (3)

 

7.850%

 

7.850%

 

2,047

 

1/1/2022

 

21

 

13.3

 

Capital leases - 2 properties

 

7.700%

 

7.700%

 

15,305

 

4/30/2026

 

 

17.6

 

Weighted average rate / total secured fixed rate debt

 

6.730%

 

6.551%

 

$

152,112

 

 

 

$

116,377

 

8.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Floating Rate Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

4.535%

 

4.535%

 

$

93,000

 

12/31/2010

 

$

93,000

 

2.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Fixed Rate Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior notes due 2012

 

8.625%

 

8.625%

 

$

225,000

 

1/15/2012

 

$

225,000

 

3.3

 

Senior notes due 2015

 

7.875%

 

7.875%

 

97,500

 

4/15/2015

 

97,500

 

6.5

 

Weighted average rate / total unsecured fixed rate debt

 

8.398%

 

8.398%

 

$

322,500

 

 

 

$

322,500

 

4.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average rate / total unsecured debt

 

7.534%

 

7.534%

 

$

415,500

 

 

 

$

415,500

 

3.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summary Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average rate / total secured fixed rate debt

 

6.730%

 

6.551%

 

$

152,112

 

 

 

$

116,377

 

8.9

 

Weighted average rate / total unsecured floating rate debt

 

4.535%

 

4.535%

 

93,000

 

 

 

93,000

 

2.3

 

Weighted average rate / total unsecured fixed rate debt

 

8.398%

 

8.398%

 

322,500

 

 

 

322,500

 

4.3

 

Weighted average rate / total debt

 

7.318%

 

7.270%

 

$

567,612

 

 

 

$

531,877

 

5.2

 

 


(1)

 

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

(2)

 

Includes eight first mortgages at an interest rate of 6.555% and seven second mortgages at an interest rate of 6.5%. The weighted average interest rate on these mortgages is 6.54%.

(3)

 

These mortgages are secured by two properties that were acquired on July 9, 2008.

 

15



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

September 30, 2008

 

DEBT MATURITY SCHEDULE

(dollars in thousands)

 

 

 

Scheduled Principal Payments During Period

 

Year

 

Secured
Fixed Rate
Debt and
Capital Leases

 

Unsecured
Floating
Rate Debt

 

Unsecured
Fixed
Rate Debt

 

Total

 

2008

 

$

700

 

$

 

$

 

$

700

 

2009

 

2,850

 

 

 

2,850

 

2010

 

3,044

 

93,000

 

 

96,044

 

2011

 

3,252

 

 

 

3,252

 

2012

 

32,930

 

 

225,000

 

257,930

 

2013

 

30,072

 

 

 

30,072

 

2014

 

1,789

 

 

 

1,789

 

2015

 

1,948

 

 

97,500

 

99,448

 

2016 and thereafter

 

75,527

 

 

 

75,527

 

 

 

$

152,112

 

$

93,000

 

$

322,500

 

$

567,612

 

 

16



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

September 30, 2008

 

LEVERAGE RATIOS, COVERAGE RATIOS AND PUBLIC DEBT COVENANTS

 

 

 

As of and For the Three Months Ended

 

 

 

9/30/2008

 

6/30/2008

 

3/31/2008

 

12/31/2007

 

9/30/2007

 

Leverage Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total debt / total assets

 

24.1%

 

18.8%

 

27.9%

 

25.1%

 

26.1%

 

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

 

21.4%

 

17.9%

 

24.3%

 

22.0%

 

22.3%

 

Total debt / total market capitalization

 

17.2%

 

15.6%

 

19.4%

 

17.5%

 

18.2%

 

Total debt / total book capitalization

 

24.6%

 

19.1%

 

28.3%

 

25.5%

 

26.5%

 

Secured debt / total assets

 

6.5%

 

4.2%

 

5.4%

 

6.2%

 

5.7%

 

Variable rate debt / total debt

 

16.4%

 

0.0%

 

21.2%

 

0.0%

 

0.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

Coverage Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA (2) / interest expense

 

5.9x

 

5.2x

 

5.0x

 

4.7x

 

4.7x

 

 

 

 

 

 

 

 

 

 

 

 

 

Public Debt Covenants (3):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total debt / adjusted total assets - allowable maximum 60.0%

 

20.8%

 

16.1%

 

23.7%

 

21.0%

 

21.7%

 

Secured debt / adjusted total assets - allowable maximum 40.0%

 

5.6%

 

3.6%

 

4.6%

 

5.2%

 

4.8%

 

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

 

6.20x

 

5.49x

 

5.31x

 

4.99x

 

4.98x

 

Total unencumbered assets to unsecured debt - required minimum 1.50x

 

5.91x

 

7.38x

 

4.76x

 

5.69x

 

5.32x

 

 


(1)

 

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

 

 

 

(2)

 

See page 13 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.

 

17



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

September 30, 2008

 

2008 INVESTMENTS/DISPOSITIONS INFORMATION

(dollars and sq. ft. in thousands, except per sq. ft. amounts)

 

Senior Living Acquisitions: (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase

 

Initial

 

 

 

Date

 

 

 

 

 

Number of

 

 

 

Purchase

 

Price

 

Lease

 

 

 

Acquired

 

Tenant

 

Type of Property

 

Properties

 

Units

 

Price (2)

 

Per Unit

 

Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1/1/2008

 

Five Star

 

Assisted / Independent Living / Skilled Nursing

 

5

 

568

 

$

66,650

 

$

117

 

8.00

%

 

 

2/7/2008

 

Five Star

 

Assisted Living

 

2

 

98

 

10,250

 

105

 

8.00

%

 

 

2/17/2008

 

Five Star

 

Assisted / Independent Living / Skilled Nursing

 

1

 

138

 

9,250

 

67

 

8.00

%

 

 

3/1/2008

 

Five Star

 

Assisted Living

 

1

 

228

 

48,500

 

213

 

8.00

%

 

 

3/31/2008

 

Five Star

 

Assisted Living

 

10

 

660

 

135,000

 

205

 

8.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total for Q1 2008

 

 

 

19

 

1,692

 

$

269,650

 

$

159

 

 

 

 

 

 

There were no acquisitions of senior living properties during the three months ended June 30, 2008.

 

 

 

 

 

8/1/2008

 

Five Star

 

Assisted Living

 

2

 

112

 

$

14,110

 

$

126

 

8.00

%

 

 

9/1/2008

 

Five Star

 

Assisted Living

 

8

 

451

 

62,075

 

138

 

8.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total for Q3 2008

 

 

 

10

 

563

 

$

76,185

 

$

135

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total YTD 2008 Senior Living Acquisitions

 

29

 

2,255

 

$

345,835

 

$

153

 

 

 

 

 

 

MOB and Other Acquisitions:

 

There were no acquisitions of MOBs and Other buildings during the three months ended March 31, 2008.

 

 

 

 

 

Date
Acquired

 

Location

 

Type of Property

 

Number of
Properties

 

Sq. Ft.

 

Purchase
Price (2)

 

Purchase
Price
per Sq. Ft.

 

Cap
Rate (3)

 

Weighted
Average
Remaining
Lease Term (4)

 

Percent
Leased (5)

 

Major Tenant

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6/11/2008

 

Pittsburgh, PA

 

Medical Office

 

1

 

76

 

$

15,002

 

$

197

 

6.9

%

3.8

 

96.9%

 

UPMC Health System

 

6/25/2008

 

Fort Washington, PA

 

Biotech Laboratory

 

1

 

124

 

9,594

 

77

 

8.9

%

3.4

 

100.0%

 

OmniCare, Inc.

 

6/25/2008

 

Lincoln, RI

 

Biotech Laboratory

 

1

 

62

 

12,336

 

199

 

9.4

%

4.8

 

100.0%

 

StemCells, Inc.

 

6/25/2008

 

Austin, TX

 

Clinic

 

1

 

70

 

28,134

 

402

 

7.8

%

14.8

 

97.7%

 

HCA Inc.

 

6/25/2008

 

Irving, TX

 

Biotech Laboratory

 

1

 

117

 

18,713

 

160

 

7.6

%

7.3

 

100.0%

 

Quest Diagnostics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total for Q2 2008

 

 

 

5

 

449

 

$

83,779

 

$

187

 

8.1

%

6.8

 

98.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7/9/2008

 

Decatur, GA

 

Medical Office

 

1

 

52

 

$

8,208

 

$

158

 

9.8

%

5.2

 

100.0%

 

Atlanta Center for Medicine

 

7/9/2008

 

Anaheim, CA

 

Clinic

 

1

 

34

 

10,540

 

310

 

8.4

%

1.9

 

100.0%

 

Primary & Multi Specialty Clinics

 

7/9/2008

 

Syracuse, NY

 

Clinic

 

1

 

66

 

20,304

 

308

 

8.1

%

4.4

 

100.0%

 

Hematology-Oncology Associate

 

8/8/2008

 

Various, MA

 

Clinic

 

18

 

419

 

91,949

 

219

 

8.3

%

10.7

 

100.0%

 

Fallon Health Clinics

 

8/8/2008

 

Brooklyn, NY

 

Clinic

 

1

 

72

 

11,907

 

165

 

11.1

%

25.8

 

100.0%

 

Health Insurance Plan of New York

 

8/8/2008

 

King of Prussia, PA

 

Clinic

 

1

 

29

 

6,055

 

209

 

8.4

%

4.4

 

100.0%

 

Children’s Hospital of PA

 

8/21/2008

 

Life Time Fitness

 

Wellness Centers

 

4

 

458

 

100,000

 

218

 

10.6

%

20.0

 

100.0%

 

Life Time Fitness

 

9/30/2008

 

Syracuse, NY

 

Medical Office

 

1

 

89

 

18,550

 

208

 

9.2

%

6.5

 

100.0%

 

CNY Family Care

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total for Q3 2008

 

 

 

28

 

1,219

 

$

267,513

 

$

219

 

9.2

%

9.9

 

100.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total YTD MOB and Other Acquisitions

 

33

 

1,668

 

$

351,292

 

$

211

 

8.8

%

8.7

 

99.6%

 

 

 

 

Dispositions:

 

There were no dispositions during the three months ended March 31, 2008 and June 30, 2008.

 

 

 

 

 

Date

 

 

 

 

 

Number of

 

 

 

 

 

Book Gain (Loss)

 

 

 

 

 

Sold

 

Location

 

Type of Property

 

Properties

 

Sale Price

 

NBV

 

on Sale (6)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7/1/2008

 

Vorhees, NJ

 

Assisted Living

 

1

 

$

 8,350

 

$

 8,250

 

$

 100

 

 

 

 

 

7/1/2008

 

Washington Twp., NJ

 

Assisted Living

 

1

 

8,350

 

8,250

 

100

 

 

 

 

 

7/1/2008

 

Devon, PA

 

Assisted Living

 

1

 

4,650

 

4,571

 

79

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total for Q3 2008

 

 

 

3

 

$

 21,350

 

$

21,071

 

$

 279

 

 

 

 

 

 


(1)

 

During the three and nine months ended September 30, 2008, pursuant to the terms of our leases with Five Star, we purchased from Five Star, at cost, $14.8 million and $42.1 million, respectively, of improvements made to our properties leased by Five Star, and, as a result, Five Star’s annual rent payable to us increased approximately $1.2 million and $3.6 million, respectively.

 

 

 

(2)

 

Purchase price excludes closing costs and intangible assets and liabilities.

 

 

 

(3)

 

Represents the ratio of the estimated current GAAP based annual rental income less property operating expenses, if any, to the Purchase Price on the date of acquisition.

 

 

 

(4)

 

Weighted average remaining lease term based on rental income.

 

 

 

(5)

 

Percent leased as of September 30, 2008.

 

 

 

(6)

 

Book gain (loss) on sale does not include closing costs. Actual gain recognized was $266.

 

18



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

September 30, 2008

 

2008 FINANCING ACTIVITIES

(share amounts and dollars in thousands)

 

 

 

For the Three Months Ended

 

 

 

9/30/2008

 

6/30/2008

 

3/31/2008

 

 

 

 

 

 

 

 

 

Debt Transactions:

 

 

 

 

 

 

 

New debt raised

 

$

 

$

 

$

 

New debt assumed as part of acquisitions

 

61,282

 

 

 

Total new debt

 

61,282

 

 

 

 

 

 

 

 

 

 

 

Debt retired

 

 

12,609

 

 

Net debt

 

$

61,282

 

$

(12,609

)

 

 

 

 

 

 

 

 

 

Equity Transactions:

 

 

 

 

 

 

 

New common shares issued

 

 

19,550

 

6,209

 

New common equity raised, net

 

$

 

$

393,720

 

$

129,418

 

 

19



 

PORTFOLIO INFORMATION

 



 

Senior Housing Properties Trust
Supplemental Operating and Financial Data
September 30, 2008

 

PORTFOLIO SUMMARY BY PROPERTY TYPE AND TENANT

(dollars in thousands)

 

 

 

Number of

 

Number of

 

Carrying Value of

 

 

 

Investment

 

Annualized

 

 

 

 

 

Properties

 

Units/Beds

 

Investment (1)

 

Percent

 

per unit

 

Current Rent

 

Percent

 

Property Type:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Independent living (2)

 

41

 

11,213

 

$

1,046,346

 

39.6

%

$

93.3

 

$

103,765

 

39.7

%

Assisted living

 

121

 

8,531

 

903,338

 

34.1

%

105.9

 

83,788

 

32.1

%

Nursing homes

 

58

 

5,869

 

227,952

 

8.6

%

38.8

 

19,916

 

7.6

%

Rehabilitation hospitals

 

2

 

364

 

51,744

 

2.0

%

142.2

 

10,905

 

4.1

%

Wellness centers (3)

 

10

 

 

180,017

 

6.8

%

NA

 

16,097

 

6.2

%

Medical office buildings (MOBs) (4)

 

29

 

 

235,871

 

8.9

%

NA

 

26,792

 

10.3

%

Total

 

261

 

25,977

 

$

2,645,268

 

100.0

%

$

85.8

 

$

261,263

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tenant:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Five Star (Lease No. 1) (5)

 

100

 

8,600

 

$

707,788

 

26.8

%

$

82.3

 

$

62,258

 

23.8

%

Five Star (Lease No. 2) (5)

 

32

 

7,639

 

739,422

 

28.0

%

96.8

 

80,776

 

30.9

%

Five Star (Lease No. 3) (5)

 

43

 

2,999

 

280,218

 

10.6

%

93.4

 

20,913

 

8.0

%

Five Star (Lease No. 4) (6)

 

7

 

614

 

66,571

 

2.5

%

108.4

 

7,593

 

2.9

%

Sunrise / Marriott (7)

 

14

 

4,091

 

325,165

 

12.3

%

79.5

 

31,979

 

12.2

%

Alterra / Brookdale (8)

 

18

 

894

 

61,122

 

2.3

%

68.4

 

8,015

 

3.1

%

6 private companies (combined)

 

8

 

1,140

 

49,094

 

1.8

%

43.1

 

6,840

 

2.6

%

Starmark (9)

 

6

 

 

80,008

 

3.0

%

NA

 

6,519

 

2.5

%

Life Time Fitness (3)

 

4

 

 

100,009

 

3.8

%

NA

 

9,578

 

3.7

%

Multi-tenant MOBs (4)

 

29

 

 

235,871

 

8.9

%

NA

 

26,792

 

10.3

%

Total

 

261

 

25,977

 

$

2,645,268

 

100.0

%

$

85.8

 

$

261,263

 

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 August 2008, we acquired four wellness centers that are leased to Life Time Fitness. These wellness centers have a total of 458,000 square feet and an investment value of $218 per square foot.

 

 

(4)

Since June 2008, we acquired a total of 29 MOBs. The carrying value of these investments is before depreciation and includes intangible lease assets and liabilities. These MOBs have a total of approximately 1.2 million square feet and an investment value of $196 per square foot.

 

 

(5)

On June 30, 2008, we realigned three of our leases with Five Star. The rent payable by Five Star to us is unchanged as a result of this lease realignment. The increased rent payable, if and as we purchase improvements to the leased properties, will be the greater of 8.0% per annum or the 10 year Treasury rate plus 300 basis points.

 

 

(6)

On July 1, 2008, we sold three assisted living properties with 259 living units that were formerly operated by NewSeasons to Five Star for $21.4 million and Five Star assumed the NewSeasons / IBC lease obligations to SNH for the remaining seven properties that NewSeasons formerly operated. The data provided above represents the seven properties we continue to own.

 

 

(7)

Marriott guarantees this lease.

 

 

(8)

Brookdale guarantees this lease.

 

 

(9)

In October and November 2007, we acquired six wellness centers that are leased to Starmark. These wellness centers have a total of 354,000 square feet and an investment value of $226 per square foot.

 

21



 

Senior Housing Properties Trust
Supplemental Operating and Financial Data
September 30, 2008

 

OCCUPANCY BY PROPERTY TYPE AND TENANT

 

 

 

For the Three Months Ended

 

 

 

6/30/2008

 

3/31/2008

 

12/31/2007

 

9/30/2007

 

6/30/2007

 

Property Type:

 

 

 

 

 

 

 

 

 

 

 

Independent living

 

89

%

91

%

91

%

91

%

90

%

Assisted living

 

90

%

87

%

90

%

91

%

89

%

Nursing homes

 

85

%

87

%

89

%

88

%

89

%

Rehabilitation hospitals (1)

 

61

%

66

%

62

%

60

%

59

%

Wellness centers (2)

 

100

%

100

%

100

%

 

 

MOBs (3)

 

99

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tenant:

 

 

 

 

 

 

 

 

 

 

 

Five Star (Lease No. 1) (4) (5)

 

89

%

87

%

90

%

91

%

89

%

Five Star (Lease No. 2) (4)

 

88

%

89

%

90

%

90

%

90

%

Five Star (Lease No. 3) (4) (5)

 

86

%

84

%

85

%

86

%

87

%

Five Star (Lease No. 4) (6)

 

81

%

82

%

81

%

82

%

83

%

Sunrise / Marriott

 

90

%

91

%

90

%

89

%

89

%

Alterra / Brookdale

 

91

%

91

%

91

%

91

%

87

%

6 private senior living companies (combined)

 

83

%

87

%

88

%

88

%

89

%

Starmark (7)

 

100

%

100

%

100

%

 

 

Life Time Fitness (2)

 

 

 

 

 

 

Multi-tenant MOBs (3)

 

99

%

 

 

 

 

 


(1)

The occupancy percentage is based on 342 available beds capacity and excludes extensive outpatient services.

 

 

(2)

In August 2008, we acquired four wellness centers that are leased to Life Time Fitness. Because we do not have information about these wellness centers before we purchased them, we do not report historical results for these wellness centers before we purchased them.

 

 

(3)

Since June 2008, we acquired a total of 29 MOBs. The carrying value of these investments is before depreciation

 

 

(4)

On June 30, 2008, we realigned three of our leases with Five Star. These statistics represent the historical occupancy rates with the new lease realignment.

 

 

(5)

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

 

 

(6)

On July 1, 2008, we sold three assisted living properties with 259 living units that were formerly operated by NewSeasons to Five Star for $21.4 million and Five Star assumed the NewSeasons / IBC lease obligations to SNH for the remaining seven properties that NewSeasons formerly operated. These statistics represent the historical occupancy rates of the seven properties that are now operated by Five Star.

 

 

(7)

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

 

 

 

All tenant operating data presented are based upon the operating results provided by our tenants for the indicated quarterly periods. We report our operating data one quarter in arrears as this is the most recent prior period for which tenant operating results are available to us from our tenants. We have not independently verified our tenants’ operating data.

 

22



 

Senior Housing Properties Trust
Supplemental Operating and Financial Data
September 30, 2008

 

% PRIVATE PAY BY SENIOR LIVING PROPERTY TYPE AND TENANT

 

 

 

For the Three Months Ended

 

 

6/30/2008

 

3/31/2008

 

12/31/2007

 

9/30/2007

 

6/30/2007

 

Property Type:

 

 

 

 

 

 

 

 

 

 

 

Independent living

 

83%

 

82%

 

81%

 

82%

 

81%

 

Assisted living

 

95%

 

93%

 

96%

 

96%

 

96%

 

Nursing homes

 

28%

 

28%

 

28%

 

29%

 

29%

 

Rehabilitation hospitals

 

34%

 

30%

 

33%

 

32%

 

31%

 

 

 

 

 

 

 

 

 

 

 

 

 

Tenant:

 

 

 

 

 

 

 

 

 

 

 

Five Star (Lease No. 1) (1) (2)

 

65%

 

64%

 

63%

 

63%

 

64%

 

Five Star (Lease No. 2) (1)

 

70%

 

68%

 

69%

 

69%

 

68%

 

Five Star (Lease No. 3) (1) (2)

 

46%

 

25%

 

23%

 

25%

 

25%

 

Five Star (Lease No. 4) (3)

 

100%

 

100%

 

100%

 

100%

 

100%

 

Sunrise / Marriott

 

81%

 

79%

 

79%

 

80%

 

78%

 

Alterra / Brookdale

 

99%

 

99%

 

98%

 

98%

 

98%

 

6 private senior living companies (combined)

 

26%

 

27%

 

24%

 

24%

 

25%

 

 


(1)

On June 30, 2008, we realigned three of our leases with Five Star. These statistics represent the historical private pay percentages with the new lease realignment.

 

 

(2)

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

 

 

(3)

On July 1, 2008, we sold three assisted living properties with 259 living units that were formerly operated by NewSeasons to Five Star for $21.4 million and Five Star assumed the NewSeasons / IBC lease obligations to SNH for the remaining seven properties that NewSeasons formerly operated. These statistics represent the historical private pay percentages of the seven properties that are now operated by Five Star.

 

 

 

All tenant operating data presented are based upon the operating results provided by our tenants for the indicated quarterly periods. We report our operating data one quarter in arrears as this is the most recent prior period for which tenant operating results are available to us from our tenants. We have not independently verified our tenants’ operating data.

 

23



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

September 30, 2008

 

RENT COVERAGE BY TENANT (EXCLUDING MOBs)

 

 

 

For the Three Months Ended

 

Tenant

 

6/30/2008

 

3/31/2008

 

12/31/2007

 

9/30/2007

 

6/30/2007

 

Five Star (Lease No. 1) (1) (2)

 

1.31x

 

1.27x

 

1.37x

 

1.48x

 

1.27x

 

Five Star (Lease No. 2) (1)

 

1.47x

 

1.59x

 

1.56x

 

1.61x

 

1.48x

 

Five Star (Lease No. 3) (1) (2)

 

1.53x

 

2.67x

 

2.07x

 

3.89x

 

2.71x

 

Five Star (Lease No. 4) (3)

 

1.08x

 

1.28x

 

1.36x

 

1.32x

 

1.47x

 

Sunrise / Marriott

 

1.43x

 

1.61x

 

1.90x

 

1.31x

 

1.26x

 

Alterra / Brookdale

 

2.19x

 

2.23x

 

1.85x

 

2.05x

 

2.17x

 

6 private senior living companies (combined)

 

1.92x

 

2.25x

 

2.09x

 

1.92x

 

1.98x

 

Starmark (4)

 

2.07x

 

1.91x

 

1.93x

 

NA

 

NA

 

Life Time Fitness (4)

 

NA

 

NA

 

NA

 

NA

 

NA

 

 


(1)

On June 30, 2008, we realigned our three leases with Five Star. These statistics represent the historical rent coverage with the new lease realignment.

 

 

(2)

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

 

 

(3)

On July 1, 2008, we sold three assisted living properties with 259 living units that were formerly operated by NewSeasons to Five Star for $21.4 million and Five Star assumed the NewSeasons / IBC lease obligations to SNH for the remaining seven properties that NewSeasons formerly operated. These statistics represent the historical rent coverage of the seven properties that are now operated by Five Star.

 

 

(4)

In August 2008, we acquired four wellness centers that are leased to Life Time Fitness. In October and November 2007, we acquired six wellness centers that are leased to Starmark. Because we do not have information about the operations for these wellness centers before we purchased them, we do not report historical results for these wellness centers before we purchased them.

 

 

 

All tenant operating data presented are based upon the operating results provided by our tenants for the indicated quarterly periods. We report our operating data one quarter in arrears as this is the most recent prior period for which tenant operating results are available to us from our tenants. We have not independently verified our tenants’ operating data. 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.

 

24



 

Senior Housing Properties Trust
Supplemental Operating and Financial Data
September 30, 2008

 

PORTFOLIO LEASE EXPIRATION SCHEDULE

(dollars in thousands)

 

 

 

Annualized
Current Rent

 

% of Annualized
Current Rent

 

Cumulative % of
Annualized
Current Rent

 

2008

 

$

81

 

0.0

%

0.0

%

2009

 

462

 

0.2

%

0.2

%

2010

 

2,831

 

1.1

%

1.3

%

2011

 

1,173

 

0.4

%

1.7

%

2012

 

1,505

 

0.6

%

2.3

%

2013

 

34,077

 

13.0

%

15.3

%

2014

 

 

0.0

%

15.3

%

2015

 

5,061

 

1.9

%

17.2

%

2016 and thereafter

 

216,073

 

82.8

%

100.0

%

Total

 

$

261,263

 

100.0

%

 

 

 

 

 

 

 

 

 

 

Weighted average remaining
lease term (in years)

 

13.7

 

 

 

 

 

 

25


 

GRAPHIC 4 g273921mq01i001.jpg GRAPHIC begin 644 g273921mq01i001.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``H'!P@'!@H("`@+"@H+#A@0#@T- M#AT5%A$8(Q\E)"(?(B$F*S7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#E/^$Q\3_] M#!J'_?XT?\)CXG_Z/^_QK&HKUO9P['E>TGW-G_A,?$_\`T,&H?]_C1_PF M/B?_`*/\`O\:QJ*/9P[![2?TGW M-G_A,?$__0P:A_W^-'_"8^)_^A@U#_O\:QJ*/9P[![2?TGW"K6GW%O;7!>YA\V-EVG`4E.1\P#`@G`/4=ZJU)`(3< M1BX8K"7'F,.H7/)_*K>Q"W.@FCA@G>(P6WRGO-;`D=0<&/(XQQ4>8/\`GA;? M]_[7_P"(J6XO(H62VDOI4-N@0!;^3IDD?P>_Z5%]LC:*1XKRZE,2;V5=0DSC M(]5]ZQ5SH=@S!_SPMO\`O_:__$49@_YX6W_?^U_^(JK_`&TOKJ/_`(,&_P`* MFM[^6Z8K!%J;[?O$:@P"_4D8%.S$FGU),P?\\+;_`+_VO_Q%&8/^>%M_W_M? M_B*MK;W>T,[7B#T_M"0D?DM))!>HFY?ML@]!J3J?U4#]:5RK%7,'_/"V_P"_ M]K_\11F#_GA;?]_[7_XBH)M4>WD,IQN/X6OV!_E3#K:@9SJ/_`(,&_P`* MJS[$\R[EK,'_`#PMO^_]K_\`$4^,6S"1GAA"11M(YCDMG8`#LH3GG%$MS'!* MT4U_<)(G#+_:$AP?3[E*ES:W=O):RWTI@_ULI-Y(Y"C@\%<'KTJ2M#`NI4GN MI98H1"CL2L8Z*/3M45`ZUB&SF0$AQE2!R01WZ=*ITY'>- MU=&*LIR&!P0:'L"T9V&HW)A:.<6HN%N`6!738R5P<8.1GTH,!OM)D'EI`]S$ M^Q39+$1M.>67H#@\?SJM9LU[9VTMS,3*X(=V&XXR=IZ]\8P.F,]Z;>2R1:<4 MBD95EMY6D4''.4P/P!ZCUQVK"W0Z?,QM+L!>R,\IV6\7+MG&>^,]N`23V`^@ MK0AN;K5;V/3-'58$PQ4@;3@`ECW(X!X&6/O M?Y/^^:KV&F7MO>+-+;W4>P$I);NH='Q\K#D=#[U;:>I"35DD-30Y[V"[NK>Z MM[S[+$)GVLV]E.<"E;1KBQM'ODOX$6-X5)C9PV9%W+_#Z`Y^E; M=W?7\D[WEM83QWF(")B(QYSQYW/(`>K9P0,\=>M.N[RX>"]CL=-O+(7$]NZ* MKQL(TC0J5SGGKQ]!4\S+Y$9]S)Y%_-H>M-%,T+^7]HC.`K?4@?\`?6/KD5D7 M&F30ZBMB2,R,%1R,`@G&3Z<\$=B#6CKMI>ZKKEYJ$-C,D=S*9`LC)N&>QP:3 M5(+@Z%#-2IZX[`XJ!F-W),9IB2MWY2DKNPI5? MY?F:RT\/:W#QNTS(Y3Y3M&Y>WJ5/N,>]0E?0IZ:G/R1M#*\3$%HV*G M'J#BFT45N0_Z]YO_`&E3]+_Y!]O_ M`+J_^AO3;_\`X\A_U[S?^TJP^T=*^$I3:C):""".-G`MXFR9I>Z`G@-@#FH_ M[:GSCR#GT\^;_P"*J6>>6WLY7AE>-O)M!N0X./+IT5S.UO#.TTAE%G<8JZ$ZWM<++5);B^@@E@95D<*<3S`_^A5`-:N&&1;D_2:;_`.*J?3+F>X6+ MSYI)=M]%C>Q./E>J<]YG;46MKW)1K4YZ0$_2>;_ M`.*HFO7O=-O$D1D\I%<`32')W@;^45/TO_`)!]O_NK_P"AO3+_`/X\U_Z]YOY15A]HZ5\) M1O/^/&7_`*Y6G_HLT0?\>$?_`%YW/\S3IU26!X#/%$[06K+YK;00(^>WN*2, MPQQQ6QN[\DF,>X]*C&FPLR,MX3"T,DI M\%_=)Y=-AMS+]HO"@28Q*5A+ M;L`'/48ZBE>W6VL[Y8Y?-22UCD5MFW@R+VR:FUG[LO\`U^O_`.@)39_^0?-_ MV#X?_1BT78629KQ?ZRX_Z_?_`&5:HZU_R#A_UW;_`-&2U>B_UEQ_U^_^RK5' M6O\`D'#_`*[M_P"C):A;E2^$P:***W.8***=$0LR$J&`8$ACP>>](#I=+!.G M6V`3\H[?[;TV_!-HN`3FWFQQUXBI1J3H1Y4MO&JDE%2\MP%SZ?NJ:=0D\LJL MUL"(V2,F\@^3/IMC!'X$5CK>YU6TL4+J>6W=8_LR2I);6Y*R(3R(Q@\8]34' MV^<.A6TB5$C:/RQ&=I#=<\YJ;.H_]!B+_P`#A_C1G4?^@O#_`.!P_P`:O0S= M[CM/N9);^U@6TCA0SJY\M",D`@=2?4U52[<6\<,EE#*(@54O&V<$DXX([DU8 MSJ(Z:Q%_X'#_`!HSJ/\`T%X?_`X?XT:!9D3:A/(9/.M(I1)(9,/&?E)`'&#T MP!3C++ MO^JZ^_6HIM0W6\BR?9IEVN0C74##<0>0!&#G)SP08GD%V+@G`Y`` MYZ'I5(Z3+#+#!-J]X%DNH[.)$;)AD9`2&YQ\NX+\O7G%<_-=[G4HV2T'0^'+ M)O+@E/$J0O'=!SADDG"!\=/N'IV-%IH>GW4$L[VWV8K]I18YIF508V0*Y.,@ M?.0?<=J;#X?3%E:R:I<1&Z$2-$'7#;G<$*N>BE=W(QSZT6NCMJ-O1^ M5MBE>257"1F-G)8@_,HV]!ZT7\P4?(ATJQM$\:7-@8"]M&+A0ES&&9=L;$$C MU!`-32Z?8-X?L[I85F\G3IKC*Q^49V$P0%L%R([D,[)+' M*8F?!'0J=N5([=>M5M,A$?B1WFVZN4AD229HW&6&2P4_,<$^W.:LK9_; M=,EU"&ZN[1;(RQX$Y9(@B`YY.X!LA<#IGTH=UU!)/H/LO#^G7_V=TW11M';) MS-E".H(X(S^/M6A< M:/"FHW-M/JDZ1QM;1M-,1C:Z[OFYZ`X`[=Z2ZTZ(F[_M*XU,264:.5E*/\K% M0-IS@CYLY'!&*:>NY,HW6QSU%%%;'.%*.HZ=>_2DHH`V&N[E]3.I-K=F;LJ5 M,GE/R-NWIY>/N\=*M8M%1RHTYV:RW$ MZ7-KIZ^M217UU`H6'6K*)0XDVI"RC<`5S@1^C M,/?-8M%'*@YS72YGC6!4UFS`MXWBB'E/\J/GM6:J7=RHB?!+KM;/[OH1QCI6/13Y4+G-AKNX?;OUJS;`4$M$YW[5V MC=^[^;`XYS3)KF=HIP=7M766)8VC6-QE%Y55_=X&"!TQ6511RH.=A1115$&Q M]@T[^Y=_]_U_^(H^P:=_IW#V%/L'V#3O[EW_W_7_XBC[!IW]R[_[_ M`*__`!%%%'MZGI MW#V%/L'V#3O[EW_W_7_XBC[!IW]R[_[_`*__`!%%%'MZGIW#V%/L'V#3O[EW_W_7_XBC[!IW]R 4[_[_`*__`!%%%'MZG GRAPHIC 5 g273921moi001.jpg GRAPHIC begin 644 g273921moi001.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``H'!P@'!@H("`@+"@H+#A@0#@T- M#AT5%A$8(Q\E)"(?(B$F*S7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#M[G2[31[B M.WD5'MWC`A+)`A7;@$$LOS$Y!]>M-V:;_P`\H_\`OJU_^)K2ODU.;4S!N^RK'V&Z'_,6N?^^(__`(FE MS(+,YW9IO_/*/_OJU_\`B:-FF_\`/*/_`+ZM?_B:OW.HQP-M76+N=LX_=I%C M\RH!_#-1?;]0(RK:@5]=B_\`QJG<15V:;_SRC_[ZM?\`XFC9IO\`SRC_`.^K M7_XFK<>J9D$<^HW\#?[4<9_0+G]*U(K::>,21:U.Z-T95B(/_CM#=@2N8&S3 M?^>4?_?5K_\`$T;--_YY1_\`?5K_`/$UT#V=U'&SG5KHA03]R/\`^)JE"-8F MA25)+C;(H89EBZ$9_P">=%QV,V.VL;NXBM(4C5Y6QG%L^%`)/`7/0$9]2*T/ M^$,TGTF_[['^%-DAU>.ZBE#R^;(1$I>6,J!]XY`0=E-=#D5,F.*."U"2&?7; MJX>%/+>98LRSLI3'!.`>AQ5B]L+.SM'G$ME*RXPB73Y8DX]:VM?M+>&V-[%` M@N/,7+J`&;GGGZ=ZQ[F68PS)@X4A<[\@@[LG!7D#:W!]*I.Y#5MS5\*SYMI[ M3RU4PON&Q]RX;D#/?H:)I)]=NFMH'V6:??8?Q>_OGL.F.3G(%(PBT_1[]($$ M0:X9!LZ@'`/Y#-6=+N].M=/C0WENKL-[XD'WCV_#I]`*E[W+78A:\LM)U`:= M:6,EQ=^1Y[[2N\IG'5CEC["G-XGMDGU*W-O,)].7>Z'`\Q,`[E.><9&?K6?X MCMX-:RD=SIZLB@VUV9RDUM)GEACJ.G&1[U7U+3H[^"Y:/5+*&[,Y>&7SGS)#*AV-EFVXQS_M+2W%I/HL MGVVS+&!B/-A9LX^I_KU'?(Z8U_I$%XFL-]JTWSKZYCE@D:;[BJ$!!XZ_)^M= M6VI:=)&4DN[8AAAE\P$>XH:ML"N]QEYJ4<>BR7T:EU*<+T.2<8/I@]:Y/3K6 MVN-\,QM(7A5>7NFP^1U&#CM6WI#QF*_L@ZS0J"5/W@PY!^O&TGW)K.4&T.RW MC.SR(G"J^W+$*".AR MI`/YUV_VE/1ORK`TN".]U,BZB65(XE>/>=XR<'/('0$5TM*3*BC+\0?\@S_@ M8_K6#/\`ZN?ZG^4U;WB#_D&?\#']:P9_]7/]3_*:G'8F6YK3Q^=;R0X0^9J& MT%P3M]^".?QIW_"/M_SWB_[]/_\`%TO+_O MT_\`\71_PC[?\]XO^_3_`/Q=,^R1IH4-VKS^<8XWW^>YY.,]\5:@LXKNYO'F M:9BL^T8F=0!M7C`/O1=]PLNQ!;V9L+R6,F-R]JS;E1@1@].6/'-9;?ZQ/^N4 M/_M&M*R9F6`LS,?L+\L(/ M^09_P,?UK!G_`-7/]3_*:JCL1+X_["7]*EA_Y`%Q])_\`T)JB[C_L)?TI M\4B#0;@%USB?O_M-292)=-_X^YO^N$/\C56/_C[A_P"OFY_K5C3W5;N8%@/W M$/4^QJM$0;J$@Y'VFYZ?C0'0E?\`Y%:'_KA%_P"RU;L/]=>_]?)_]`6J;2)_ MPB\(WKGR8N_^[5JQ=%GO064'[2>I_P!A:70:W*%C]R#_`*\9/_0A6,G_H0K.;_6)_URA_\`:-4B'L7M"_X_S_U[C_T&.N@KG]"_ MX_S_`->X_P#08ZZ"IEN7'8R_$'_(,_X&/ZU@S_ZN?ZG^4U;WB#_D&?\``Q_6 ML&?_`%<_U/\`*:JCL1+X_["7]*ED_L'>_F_V?OR=^[9G/?-1=Q_V$OZ5) M"B_V!<':.D_;_::DRD37/]C^:/M?V/S-HQYNW.WMU[5SVJ?:/[43^S(96MMJ M>2;:4*A.X[PH`X(')]:WM.53=S94']Q#U'L:JQ`"ZA`&!]IN?ZT+1B>J+"?V M!O79_9^[(VXV9SVQ3[C^Q?/;[3]B\[^/S-N[\7C;C(Z8K%;_`%B?]T+_`(_S_P!>X_\`08ZZ"N?T+_C_`#_U M[C_T&.N@J9;E1V,OQ!_R#/\`@8_K6#/_`*N?ZG^4U:>OZBD@ET^)1Y\95B9) M%1>?X_["7]*02SQ:;/:& MPNF<^:`552#N9B.<^XJ"UDN[]I6M8H"D5YYF7FY/R@X^4$=_6M3S-4_Y];7_ M`+_M_P#$U+*17B>:RNI"UG/(KPQ`&-01D`Y'6H85D^T6I>)XVDFN&"/C.#DB MKWF:I_SZVO\`W_;_`.(J&6/5);JWG\BT'DEN//;G(Q_=I`5O,N'T:*R_L^Z$ MHCC0DJNT$8SSGIQ5F*>6TN;M6LKF0/-O5HU!!&U1Z^QJ;S-4_P"?6U_[_M_\ M11YFJ?\`/K:_]_V_^(H&4;2-XO)25"CBQ?*GJ/F%9C?ZQ/\`KE#_`.T:U;TZ MC$9;Y[>VV1VSJRB9LXZY^[[5BO+*6W(L)`B0+FYC&679G/S<#Y/UJXD,T]"_ MX_S_`->X_P#08ZZ"N7TFZ^S:@IE5"CJD2E)D8[B$7D!LXRO;UKJ*B6Y4=C.U M)5@AEO9[\VT$*%G/EHP4#J>035&.XA9"TVIS6N&"@7-M''DD9&,KS6AJLL#6 M,]NR07#2)M-M+(%\P'J.?45S::#JT4:0Q+2[MH!'<%(X2)9%_>Q='!(XR#AA[@^M+%H^HV]^]X;(3*7O`(O,7I M*RLK<\=L'OS3LNX7?8UA(&N/LXU_,W'[O$6[D9'&/2HY;EX=1%@VJ71G,)F" MK;H04!P3G;ZD?G6)8>&M3M+VT:9!-#;_`&8.@<`2&.,KO!Z_*3T/45JZCI5S M=^)HKP12_9X[&2+?%-L)X7=A]MJ$-U:6]TNO/''6?2ELCF5<0N"W)/ M7'>MS6=3/GF4!@3U!*[MV.U7/)N;+7HK M>\O&D00%SF23:N9LA5(ZD+P,]0*?_P`)5J']R#_O@_XT?\)5J']R#_O@_P"- M.["R*6FFZF%V+F:ZCB$%P\($DA\YED;!)_A*@+@#J&![4R\::'3D:.>[\R31 MA*?WDA/G;DY]CU_6M#_A*M0_N0?]\'_&D_X2K4/[D'_?!_QHNQ60S49WAAAF MMYOM`B+[[..24>;DK@QOUWCT/')Z5H>+K>W:"QF>!6D-];`L4W'8),G\!S5+ M_A*M0_NP?]\G_&C_`(2K4/[D'_?!_P`:6H]"%EGA\27%O;>;!9"X"*8V;:,P M\1[>@4L2=PZ$8[TL3SW&D6P%]-;S)I\:32OO(6;>O#]^<,">H!-3?\)5J']R M#_O@_P"-)_PE6H?W(/\`O@_XT[L-`M`UW/HSO'=6QFFF65%N)&0A%;!!_ND@ @$9]J[#\*Y?3_`!'>W5_#!(L.V1P#A3G^==1429<3_]D_ ` end
-----END PRIVACY-ENHANCED MESSAGE-----