-----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, HYeD4dT/EWDlGHZCLCNb2xPCoL9MaoEUFBGtg3ZEEN5VkYM8TXhPH+zI6jEehoRx OyLbb7PYnSqaD2MZyxcYjg== 0001104659-10-040928.txt : 20100802 0001104659-10-040928.hdr.sgml : 20100802 20100802080200 ACCESSION NUMBER: 0001104659-10-040928 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 5 CONFORMED PERIOD OF REPORT: 20100802 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20100802 DATE AS OF CHANGE: 20100802 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: 10982806 BUSINESS ADDRESS: STREET 1: 400 CENTRE STREET CITY: NEWTON STATE: MA ZIP: 02458 BUSINESS PHONE: 6173323990 8-K 1 a10-12649_38k.htm 8-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

FORM 8-K

 

CURRENT REPORT PURSUANT

TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

 

Date of report (Date of earliest event reported): August 2, 2010 (August 2, 2010)

 

SENIOR HOUSING PROPERTIES TRUST

(Exact Name of Registrant as Specified in Its Charter)

 

Maryland

(State or Other Jurisdiction of Incorporation)

 

001-15319

 

04-3445278

(Commission File Number)

 

(IRS Employer Identification No.)

 

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 August 2, 2010, 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 ended June 30, 2010 and also provided certain supplemental operating and financial data for the quarter ended June 30, 2010.  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 August 2, 2010.

 

 

 

99.2

 

Second Quarter 2010 Supplemental Operating and Financial Data.

 

2



 

SIGNATURE

 

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: August 2, 2010

 

3


EX-99.1 2 a10-12649_3ex99d1.htm EX-99.1

Exhibit 99.1

 

 

400 Centre Street, Newton, MA 02458-2076

 

GRAPHIC

 

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

 

FOR IMMEDIATE RELEASE

Contact:

 

Timothy A. Bonang, Vice President, Investor Relations, or

 

Elisabeth Heiss, Manager, Investor Relations

 

(617) 796-8234

 

www.snhreit.com

 

Senior Housing Properties Trust Announces Results for the Periods Ended June 30, 2010

 

 

Newton, MA (August 2, 2010):  Senior Housing Properties Trust (NYSE: SNH) today announced its financial results for the quarter and six months ended June 30, 2010.

 

Results for the quarter ended June 30, 2010:

 

Funds from operations, or FFO, for the quarter ended June 30, 2010 was $53.3 million, or $0.42 per share. This compares to FFO for the quarter ended June 30, 2009 of $52.8 million, or $0.44 per share.

 

Net income was $24.6 million, or $0.19 per share, for the quarter ended June 30, 2010, compared to net income of $30.5 million, or $0.25 per share, for the quarter ended June 30, 2009. Net income for the quarter ended June 30, 2010 includes a loss on early extinguishment of debt of approximately $2.4 million, or $0.02 per share, related to the redemption of all $97.5 million of our outstanding 7.875% senior notes due 2015.  Net income for the quarter ended June 30, 2010 also includes a non-cash impairment of assets charge of $1.1 million, or $0.01 per share, related to five properties. For purposes of calculating FFO, these items are excluded from our determination of FFO.

 

The weighted average number of common shares outstanding totaled 127.4 million and 120.5 million for the quarters ended June 30, 2010 and 2009, respectively.

 

A reconciliation of net income determined according to U.S. generally accepted accounting principles, or GAAP, to FFO for the quarters ended June 30, 2010 and 2009 appears later in this press release.

 

Results for the six months ended June 30, 2010:

 

FFO for the six months ended June 30, 2010 was $108.1 million, or $0.85 per share. This compares to FFO for the six months ended June 30, 2009 of $105.0 million, or $0.88 per share.

 

Net income was $54.5 million, or $0.43 per share, for the six months ended June 30, 2010, compared to net income of $62.0 million, or $0.52 per share, for the six months ended June 30, 2009. Net income for the six months ended June 30, 2010 includes a loss on early extinguishment of debt of approximately $2.4 million, or $0.02 per share, related to the redemption of all $97.5 million of our outstanding 7.875% senior notes due 2015.  Net income for the six months ended June 30, 2010 also includes a non-cash impairment of assets charge of $1.1 million, or $0.01 per share, related to five properties. For purposes of calculating FFO, these items are excluded from our determination of FFO.

 

The weighted average number of common shares outstanding totaled 127.4 million and 119.2 million for the six months ended June 30, 2010 and 2009, respectively.

 

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.

 



 

A reconciliation of net income determined according to U.S. GAAP to FFO for the six months ended June 30, 2010 and 2009 appears later in this press release.

 

Recent Activities:

 

On July 29, 2010, Moody’s Investors Service upgraded our senior unsecured bonds to an investment grade rating of Baa3 from Ba1.

 

In April 2010, we sold $200.0 million of senior unsecured notes.  The notes require interest at a fixed rate of 6.75% per annum and are due in 2020.  Net proceeds from the sale of the notes, after underwriting discounts and other expenses, were approximately $195.0 million.  Interest on the notes is payable semi-annually in arrears.  No principal payments are due until maturity.  We used a portion of the net proceeds of this offering to repay $58.0 million in borrowings under our revolving credit facility, to fund the redemption of our $97.5 million outstanding 7.875% senior notes due 2015 and for general business purposes, including funding the acquisitions described below.

 

As described above, in April 2010, we called all $97.5 million of our outstanding 7.875% senior notes due 2015 for redemption on May 17, 2010.  As a result of this redemption, we recorded a loss on early extinguishment of debt of approximately $2.4 million consisting of the debt prepayment premium of approximately $1.3 million and the write off of unamortized deferred financing fees of approximately $1.1 million.

 

In April 2010, we acquired a medical office building located in Colorado with 14,695 rentable square feet for approximately $4.5 million, excluding closing costs.  We funded this acquisition using cash on hand and by assuming a mortgage loan for $2.5 million at an interest rate of 6.73% per annum.

 

In June 2010, we acquired a medical office building located in Texas with approximately 55,800 rentable square feet for approximately $12.2 million, excluding closing costs.  We funded this acquisition using cash on hand.

 

Conference Call:

 

On Monday, August 2, 2010, at 1 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 quarter and six months ended June 30, 2010.  The conference call telephone number is 877-704-5384. Participants calling from outside the United States and Canada should dial 913-981-4903. 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, Monday, August 9, 2010. To hear the replay, dial 719-457-0820. The replay pass code is 4533390.

 

A live audio web cast of the conference call will also be available in listen only mode on the SNH website at www.snhreit.com. Participants wanting to access the webcast should visit the website about five minutes before the call. The archived webcast will be available for replay on the SNH website for about one week after the call.  The recording and retransmission in any way of SNH’s second quarter conference call is strictly prohibited without the prior written consent of SNH.

 

Supplemental Data:

 

A copy of SNH’s Second Quarter 2010 Supplemental Operating and Financial Data is available for download from the SNH website, www.snhreit.com.  SNH’s website is not incorporated as part of this press release.

 

SNH is a real estate investment trust, or REIT, that owns 300 properties located in 35 states and Washington, D.C.  SNH is headquartered in Newton, MA.

 

2



 

Senior Housing Properties Trust

Financial Information

(in thousands, except per share data)

(unaudited)

 

Income Statement:

 

 

 

Quarter Ended June 30,

 

Six Months Ended June 30,

 

 

 

2010

 

2009

 

2010

 

2009

 

Rental income

 

$

80,765

 

$

69,399

 

$

161,212

 

$

137,776

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

Depreciation

 

22,345

 

18,635

 

44,634

 

37,024

 

General and administrative

 

5,413

 

5,056

 

10,914

 

9,807

 

Property operating expenses

 

4,144

 

3,219

 

8,519

 

6,174

 

Acquisition costs

 

404

 

1,282

 

439

 

1,394

 

Total expenses

 

32,306

 

28,192

 

64,506

 

54,399

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

48,459

 

41,207

 

96,706

 

83,377

 

 

 

 

 

 

 

 

 

 

 

Interest and other income

 

243

 

186

 

500

 

394

 

Interest expense

 

(20,515

)

(10,707

)

(38,929

)

(21,483

)

Loss on early extinguishment of debt (1)

 

(2,433

)

 

(2,433

)

 

Impairment of assets (2)

 

(1,095

)

 

(1,095

)

 

Equity in losses of an investee

 

(24

)

(109

)

(52

)

(109

)

Income before income tax expense

 

24,635

 

30,577

 

54,697

 

62,179

 

Income tax expense

 

(76

)

(66

)

(154

)

(135

)

Net income

 

$

24,559

 

$

30,511

 

$

54,543

 

$

62,044

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

127,408

 

120,455

 

127,394

 

119,161

 

 

 

 

 

 

 

 

 

 

 

Net income per share

 

$

0.19

 

$

0.25

 

$

0.43

 

$

0.52

 

 

Balance Sheet:

 

 

 

At June 30, 2010

 

At December 31, 2009

 

Assets

 

 

 

 

 

Real estate properties

 

$

3,348,752

 

$

3,317,983

 

Less accumulated depreciation

 

496,728

 

454,317

 

 

 

2,852,024

 

2,863,666

 

Cash and cash equivalents

 

25,230

 

10,494

 

Restricted cash

 

4,930

 

4,222

 

Deferred financing fees, net

 

16,478

 

14,882

 

Acquired real estate leases, net

 

41,855

 

42,769

 

Other assets

 

52,710

 

51,893

 

Total assets

 

$

2,993,227

 

$

2,987,926

 

 

 

 

 

 

 

Commitments and Contingencies

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

Unsecured revolving credit facility

 

$

 

$

60,000

 

Senior unsecured notes, net of discount

 

422,708

 

322,160

 

Secured debt and capital leases

 

658,285

 

660,059

 

Accrued interest

 

14,609

 

13,693

 

Acquired real estate lease obligations, net

 

9,621

 

9,687

 

Other liabilities

 

25,445

 

21,677

 

Total liabilities

 

1,130,668

 

1,087,276

 

Shareholders’ equity

 

1,862,559

 

1,900,650

 

Total liabilities and shareholders’ equity

 

$

2,993,227

 

$

2,987,926

 

 


(1)   In May 2010, we redeemed all $97.5 million of our outstanding 7.875% senior notes due 2015.  As a result of this redemption, we recorded a loss on early extinguishment of debt of $2.4 million consisting of the debt prepayment premium of approximately $1.3 million and the write off of unamortized deferred financing fees and debt discount of approximately $1.1 million.

 

(2)   During the three and six months ended June 30, 2010, we recognized an impairment of assets charge of approximately $1.1 million related to five properties.

 

3



 

Senior Housing Properties Trust

Funds from Operations

(in thousands, except per share data)

(unaudited)

 

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

 

 

 

Quarter Ended June 30,

 

Six Months Ended June 30,

 

 

 

2010

 

2009

 

2010

 

2009

 

Net income

 

$

24,559

 

$

30,511

 

$

54,543

 

$

62,044

 

Add:

Depreciation expense

 

22,345

 

18,635

 

44,634

 

37,024

 

 

Acquisition costs

 

404

 

1,282

 

439

 

1,394

 

 

Loss on early extinguishment of debt (2)

 

2,433

 

 

2,433

 

 

 

Impairment of assets (3)

 

1,095

 

 

1,095

 

 

 

Deferred percentage rent (4)

 

2,500

 

2,400

 

5,000

 

4,500

 

FFO

 

$

53,336

 

$

52,828

 

$

108,144

 

$

104,962

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

127,408

 

120,455

 

127,394

 

119,161

 

 

 

 

 

 

 

 

 

 

 

FFO per share

 

$

0.42

 

$

0.44

 

$

0.85

 

$

0.88

 

Distributions declared per share

 

$

0.36

 

$

0.36

 

$

0.72

 

$

0.71

 

 


(1)   We compute FFO as shown above.  Our calculation of FFO differs from the definition of FFO by the National Association of Real Estate Investment Trusts, or NAREIT, because we include deferred percentage rent, if any, exclude loss on early extinguishment of debt, if any, exclude impairment of assets, if any, and exclude acquisition costs, if any, in the determination of 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 amounts, such as depreciation expense, acquisition costs and gain or loss on sale of properties, FFO can facilitate a comparison of operating performances by a REIT over time and 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.  Also, other REITs may calculate FFO differently than we do.

 

(2)   In May 2010, we redeemed all $97.5 million of our outstanding 7.875% senior notes due 2015.  As a result of this redemption, we recorded a loss on early extinguishment of debt of $2.4 million consisting of the debt prepayment premium of approximately $1.3 million and the write off of unamortized deferred financing fees and debt discount of approximately $1.1 million.

 

(3)   During the three and six months ended June 30, 2010, we recognized an impairment of assets charge of approximately $1.1 million related to five properties.

 

(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 this 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.

 

(END)

 

4


EX-99.2 3 a10-12649_3ex99d2.htm EX-99.2

Exhibit 99.2

 

 

 

SENIOR HOUSING PROPERTIES TRUST

 

Second Quarter 2010

 

Supplemental Operating and Financial Data

 

 

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

 

2010 Acquisitions / Dispositions Information

18

 

 

 

PORTFOLIO INFORMATION

 

 

 

 

 

Portfolio Summary by Facility Type and Tenant

20

 

Occupancy by Property Type and Tenant

21

 

% Private Pay by Senior Living Property Type and Tenant

22

 

Rent Coverage by Tenant (excluding MOBs)

23

 

Portfolio Lease Expiration Schedule

24

 

2



 

WARNING CONCERNING

FORWARD LOOKING STATEMENTS

 

THIS SUPPLEMENTAL OPERATING AND FINANCIAL DATA REPORT CONTAINS STATEMENTS WHICH CONSTITUTE FORWARD LOOKING STATEMENTS WITHIN THE MEANING OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995 AND OTHER FEDERAL SECURITIES LAWS.  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 AND THEIR IMPLICATIONS ARE BASED UPON OUR PRESENT INTENT, BELIEFS OR EXPECTATIONS, BUT FORWARD LOOKING STATEMENTS AND THEIR IMPLICATIONS ARE NOT GUARANTEED TO OCCUR AND MAY NOT OCCUR.  FORWARD LOOKING STATEMENTS IN THIS REPORT RELATE TO VARIOUS ASPECTS OF OUR BUSINESS, INCLUDING:

 

·      OUR ABILITY TO PURCHASE OR SELL PROPERTIES;

·      OUR ABILITY TO RAISE DEBT OR EQUITY CAPITAL;

·      OUR ABILITY TO PAY INTEREST AND DEBT PRINCIPAL AND MAKE DISTRIBUTIONS, AND PAY THE AMOUNT OF ANY SUCH DISTRIBUTIONS;

·      OUR ABILITY TO RETAIN OUR EXISTING TENANTS AND MAINTAIN CURRENT RENTAL RATES;

·      THE FUTURE AVAILABILITY OF BORROWINGS UNDER, AND OUR ABILITY TO RENEW, OR REFINANCE OUR REVOLVING CREDIT FACILITY; AND

·      OTHER MATTERS.

 

OUR ACTUAL RESULTS MAY DIFFER MATERIALLY FROM THOSE CONTAINED IN OR IMPLIED BY OUR FORWARD LOOKING STATEMENTS AS A RESULT OF VARIOUS FACTORS.  FACTORS THAT COULD HAVE A MATERIAL ADVERSE EFFECT ON OUR FORWARD LOOKING STATEMENTS AND UPON OUR BUSINESS, RESULTS OF OPERATIONS, FINANCIAL CONDITION, FUNDS FROM OPERATIONS, CASH AVAILABLE FOR DISTRIBUTION, CASH FLOWS, LIQUIDITY AND PROSPECTS INCLUDE, BUT ARE NOT LIMITED TO:

 

·      THE IMPACT OF CHANGES IN THE ECONOMY AND THE CAPITAL MARKETS ON US AND OUR TENANTS;

·      ACTUAL AND POTENTIAL CONFLICTS OF INTEREST WITH FIVE STAR QUALITY CARE, INC., OR FIVE STAR, OUR MANAGING TRUSTEES, AND REIT MANAGEMENT & RESEARCH LLC, OR RMR, AND THEIR AFFILIATES;

·      COMPLIANCE WITH, AND CHANGES TO, FEDERAL, STATE AND LOCAL LAWS AND REGULATIONS, ACCOUNTING RULES, TAX RATES AND SIMILAR MATTERS;

·      LIMITATIONS IMPOSED ON OUR BUSINESS AND OUR ABILITY TO SATISFY COMPLEX RULES IN ORDER FOR US TO QUALIFY AS A REAL ESTATE INVESTMENT TRUST FOR U.S. FEDERAL INCOME TAX PURPOSES; AND

·      COMPETITION WITHIN THE HEALTHCARE AND REAL ESTATE INDUSTRIES.

 

FOR EXAMPLE:

 

·      FIVE STAR MAY EXPERIENCE FINANCIAL DIFFICULTIES AS A RESULT OF A NUMBER OF FACTORS, INCLUDING BUT NOT LIMITED TO:

·      CHANGES IN MEDICARE AND MEDICAID PAYMENTS WHICH COULD RESULT IN A REDUCTION OF RATES OR A FAILURE OF THESE RATES TO MATCH FIVE STAR’S COST INCREASES;

·      CHANGES IN REGULATIONS EFFECTING ITS OPERATIONS;

·      CHANGES IN THE ECONOMY GENERALLY OR GOVERNMENTAL POLICIES WHICH REDUCE THE DEMAND FOR THE SERVICES FIVE STAR OFFERS;

·      INCREASES IN INSURANCE AND TORT LIABILITY COSTS; AND

·      INEFFECTIVE INTEGRATION OF NEW ACQUISITIONS.

·      IF FIVE STAR’S OPERATIONS BECOME UNPROFITABLE, FIVE STAR MAY BECOME UNABLE TO PAY OUR RENTS;

·      OUR OTHER TENANTS MAY EXPERIENCE LOSSES AND BECOME UNABLE TO PAY OUR RENTS;

·      IF THE AVAILABILITY OF DEBT CAPITAL BECOMES RESTRICTED, WE MAY BE UNABLE TO RENEW, REFINANCE OR REPAY OUR REVOLVING CREDIT FACILITY OR OUR OTHER DEBT OBLIGATIONS WHEN THEY BECOME DUE OR ON TERMS WHICH ARE AS FAVORABLE AS WE NOW HAVE;

·      OUR ABILITY TO MAKE FUTURE DISTRIBUTIONS DEPENDS UPON A NUMBER OF FACTORS, INCLUDING OUR FUTURE EARNINGS.  WE MAY BE UNABLE TO MAINTAIN OUR CURRENT RATE OF DISTRIBUTIONS AND FUTURE DISTRIBUTIONS MAY BE SUSPENDED OR PAID AT A LESSER RATE THAN THE DISTRIBUTIONS WE NOW PAY;

·      OUR ABILITY TO GROW OUR BUSINESS AND INCREASE OUR DISTRIBUTIONS DEPENDS IN LARGE PART UPON OUR ABILITY TO BUY PROPERTIES AND LEASE THEM FOR RENTS WHICH EXCEED OUR CAPITAL COSTS.  WE MAY BE UNABLE TO IDENTIFY PROPERTIES THAT WE WANT TO ACQUIRE OR TO NEGOTIATE ACCEPTABLE PURCHASE PRICES, ACQUISITION FINANCING OR LEASE TERMS FOR NEW PROPERTIES;

·      SOME OF OUR TENANTS MAY NOT RENEW EXPIRING LEASES, AND WE MAY BE UNABLE TO LOCATE NEW TENANTS TO MAINTAIN THE HISTORICAL OCCUPANCY RATES OF, OR RENTS FROM, OUR PROPERTIES; AND

·      RENTS THAT WE CAN CHARGE AT OUR PROPERTIES MAY DECLINE.

 

THESE RESULTS COULD OCCUR DUE TO MANY DIFFERENT CIRCUMSTANCES, SOME OF WHICH ARE BEYOND OUR CONTROL, SUCH AS THE APPLICATION AND INTERPRETATION OF RECENTLY PASSED OR NEW LAWS AFFECTING OUR BUSINESS, NATURAL DISASTERS OR CHANGES IN OUR MANAGERS’ OR TENANTS’ REVENUES OR COSTS, OR CHANGES IN CAPITAL MARKETS OR THE ECONOMY GENERALLY.

 

THE INFORMATION CONTAINED ELSEWHERE IN OUR ANNUAL REPORT ON FORM 10-K FOR THE YEAR ENDED DECEMBER 31, 2009, OR OUR ANNUAL REPORT, OR INCORPORATED THEREIN AND SUBSEQUENT DOCUMENTS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION IDENTIFIES OTHER FACTORS THAT COULD CAUSE DIFFERENCES FROM OUR FORWARD LOOKING STATEMENTS.  ALSO, OTHER IMPORTANT FACTORS THAT COULD CAUSE OUR ACTUAL RESULTS TO DIFFER MATERIALLY FROM THOSE IN OUR FORWARD LOOKING STATEMENTS ARE DESCRIBED MORE FULLY UNDER “ITEM 1A. RISK FACTORS” IN OUR TO BE FILED QUARTERLY REPORT ON FORM 10-Q FOR THE QUARTER ENDED JUNE 30, 2010 AND IN OUR ANNUAL REPORT.

 

YOU SHOULD NOT PLACE UNDUE RELIANCE UPON OUR FORWARD LOOKING STATEMENTS.

 

EXCEPT AS REQUIRED BY LAW, WE DO NOT INTEND TO UPDATE OR CHANGE ANY FORWARD LOOKING STATEMENTS AS A RESULT OF NEW INFORMATION, FUTURE EVENTS OR OTHERWISE.

 



 

CORPORATE INFORMATION

 



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

June 30, 2010

 

COMPANY PROFILE

 

The Company:

 

Strategy:

 

 

 

Senior Housing Properties Trust, or SNH, we, our, or us, 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, or MOBs, located throughout the United States. We are included in a number of stock indices, including the S&P 400 MidCap Index, Russell 1000® Index, the MSCI US REIT Index, FTSE EPRA/NAREIT United States Index and the S&P REIT Composite Index.

 

Management:

 

SNH is managed by RMR. RMR is a real estate management company which was founded in 1986 to manage public investments in real estate. As of June 30, 2010, RMR managed one of the largest portfolios of publicly owned real estate in North America, including 1,370 properties located in 45 states, Washington, D.C., Puerto Rico and Ontario, Canada. RMR has over 600 employees in its headquarters and regional offices located throughout the U.S. In addition to managing SNH, RMR manages CommonWealth REIT, or CWH, a publicly traded REIT that primarily owns office and industrial properties, Hospitality Properties Trust, or HPT, a publicly traded REIT that owns hotels and travel centers, and Government Properties Income Trust, a publicly traded REIT that primarily owns buildings majority leased to government tenants located throughout the U.S. RMR also provides management services to Five Star, a healthcare services company which is our largest tenant, and to TravelCenters of America LLC, an operator of travel centers which is a tenant of HPT. An affiliate of RMR, RMR Advisors, Inc., is the investment manager of mutual funds, which principally invest in securities of unaffiliated real estate companies. The public companies managed by RMR and its affiliates had combined total gross assets of over $17.5 billion as of June 30, 2010. We believe that being managed by RMR is a competitive advantage for SNH because RMR provides us with a depth and quality of management and experience which may be unequaled in the real estate industry. We also believe RMR provides management services to us at costs that are lower than we would have to pay for similar quality services.

 

Our business plan is to maintain our investment portfolio of independent and assisted living properties, continuing care retirement communities, nursing homes, hospitals and MOBs and to acquire additional healthcare related properties primarily for income and secondarily for appreciation potential.  Our current growth strategy is focused on making acquisitions of (1) 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 and (2) MOBs.  We also may sometimes invest in other properties, such as the wellness centers, which offer special services intended to promote healthy living. 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 currently do not have any investments in off balance sheet entities.

 

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 — Baa3

Standard & Poor’s — BBB-

 

 

Portfolio Concentration by Facility Type (as of 6/30/10) ($ in 000):

 

 

 

 

 

Number of

 

 

 

 

 

 

 

 

 

 

 

Number of

 

Units/Beds or

 

 

Carrying Value of

 

 

 

Annualized

 

 

 

 

Properties

 

Square Feet

 

 

Investment (1)

 

Percent

 

Current Rent

 

Percent

Independent living (2)

 

43

 

11,524

 

 

$

1,129,200

 

33.7%

 

$

113,000

 

33.7%

Assisted living (2)

 

131

 

9,342

 

 

1,030,211

 

30.8%

 

95,467

 

28.5%

Nursing homes (2)

 

56

 

5,707

 

 

227,483

 

6.8%

 

20,379

 

6.1%

Rehabilitation hospitals

 

2

 

364

 

 

67,246

 

2.0%

 

10,133

 

3.0%

Wellness centers

 

10

 

812,000

 

sq. ft.

180,017

 

5.4%

 

17,069

 

5.1%

Medical office buildings (MOBs)

 

58

 

2,938,364

 

sq. ft.

714,595

 

21.3%

 

78,986

 

23.6%

Total

 

300

 

 

 

 

$

3,348,752

 

100.0%

 

$

335,034

 

100.0%

 

Operating Statistics by Tenant ($ in 000):

 

 

 

 

 

Number of

 

 

 

 

As Of Or For The Last 12 Months Ended March 31, 2010

 

 

Number of

 

Units/Beds or

 

 

Annualized

 

Rent

 

 

 

Percent

Tenant

 

Properties

 

Square Feet

 

 

Current Rent

 

Coverage (3)

 

Occupancy (3)

 

Private Pay (3) (4)

Five Star (Lease No. 1)

 

89

 

6,468

 

 

$54,067

 

1.30x

 

87%

 

63%

Five Star (Lease No. 2)

 

49

 

6,031

 

 

50,161

 

1.31x

 

82%

 

52%

Five Star (Lease No. 3)

 

28

 

5,618

 

 

62,457

 

1.48x

 

88%

 

87%

Five Star (Lease No. 4)

 

26

 

2,720

 

 

23,129

 

1.05x

 

84%

 

67%

Sunrise Senior Living, Inc. / Marriott (5)

 

14

 

4,091

 

 

33,884

 

1.38x

 

89%

 

73%

Brookdale Senior Living, Inc.

 

18

 

894

 

 

8,349

 

2.11x

 

91%

 

100%

6 private companies (combined)

 

8

 

1,115

 

 

6,932

 

2.04x

 

82%

 

23%

Wellness centers

 

10

 

812,000

 

 sq. ft.

17,069

 

2.23x

 

100%

 

NA

Multi-tenant MOBs

 

58

 

2,938,364

 

 sq. ft.

78,986

 

NA

 

97%

 

NA

Total

 

300

 

 

 

 

$335,034

 

 

 

 

 

 

 


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

(2)          Properties are categorized by the type of living units/beds which constitute a majority of the total living units/beds at the property.

(3)          All tenant operating data presented is 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 minimum rents payable to us. We have not independently verified our tenants’ operating data.

(4)          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.

(5)          Marriott International, Inc., or Marriott, guarantees this lease.

 

5



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

June 30, 2010

 

INVESTOR INFORMATION

 

Board of Trustees

 

Barry M. Portnoy

 

Adam D. Portnoy

Managing Trustee

 

Managing Trustee

 

 

 

John L. Harrington

 

Jeffrey P. Somers

Independent Trustee

 

Independent Trustee

 

 

 

Frederick N. Zeytoonjian

 

 

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,

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, Vice President, Investor Relations

(website) www.snhreit.com

 

Elisabeth Heiss, Manager, Investor Relations

 

 

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

 

6



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

June 30, 2010

 

RESEARCH COVERAGE

 

Equity Research Coverage

 

Bank of America / Merrill Lynch

 

R.W. Baird

Jeffrey Spector

 

David AuBuchon

(646) 855-1363

 

(314) 863-4235

 

 

 

Jefferies & Company

 

Stifel Nicolaus

Tayo Okusanya

 

Jerry Doctrow

(212) 336-7076

 

(443) 224-1309

 

 

 

JMP Securities

 

UBS

Peter Martin

 

Dustin Pizzo

(415) 835-8904

 

(212) 713-4847

 

 

 

Raymond James

 

Wells Fargo Securities

Paul Puryear

 

Todd Stender

(727) 567-2253

 

(212) 214-8067

 

 

 

RBC

 

 

Kevin Ellich

 

 

(612) 313-1247

 

 

 

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

 

 

 

6/30/2010

 

3/31/2010

 

12/31/2009

 

9/30/2009

 

6/30/2009

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares Outstanding (1):

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding (at end of period)

 

127,413

 

127,403

 

127,378

 

127,378

 

120,464

 

Weighted average common shares outstanding during period

 

127,408

 

127,380

 

127,378

 

121,665

 

120,455

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Share Data:

 

 

 

 

 

 

 

 

 

 

 

Price at end of period

 

$

20.11

 

$

22.15

 

$

21.87

 

$

19.11

 

$

16.32

 

High during period

 

$

23.36

 

$

22.57

 

$

22.80

 

$

22.13

 

$

18.37

 

Low during period

 

$

19.25

 

$

19.59

 

$

18.19

 

$

15.01

 

$

13.34

 

Annualized dividends paid per share

 

$

1.44

 

$

1.44

 

$

1.44

 

$

1.44

 

$

1.44

 

Annualized dividend yield (at end of period)

 

7.2%

 

6.5%

 

6.6%

 

7.5%

 

8.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

Market Capitalization:

 

 

 

 

 

 

 

 

 

 

 

Total debt (book value)

 

$

1,080,993

 

$

1,038,058

 

$

1,042,219

 

$

984,240

 

$

707,020

 

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

 

2,562,275

 

2,821,976

 

2,785,757

 

2,434,194

 

1,965,972

 

Total market capitalization

 

$

3,643,268

 

$

3,860,034

 

$

3,827,976

 

$

3,418,434

 

$

2,672,992

 

Total debt / total market capitalization

 

29.7%

 

26.9%

 

27.2%

 

28.8%

 

26.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

Book Capitalization:

 

 

 

 

 

 

 

 

 

 

 

Total debt

 

$

1,080,993

 

$

1,038,058

 

$

1,042,219

 

$

984,240

 

$

707,020

 

Plus: total shareholders’ equity

 

1,862,559

 

1,885,317

 

1,900,650

 

1,916,065

 

1,809,573

 

Total book capitalization

 

$

2,943,552

 

$

2,923,375

 

$

2,942,869

 

$

2,900,305

 

$

2,516,593

 

Total debt / total book capitalization

 

36.7%

 

35.5%

 

35.4%

 

33.9%

 

28.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,993,227

 

$

2,966,022

 

$

2,987,926

 

$

2,955,036

 

$

2,560,198

 

Total liabilities

 

$

1,130,668

 

$

1,080,705

 

$

1,087,276

 

$

1,038,971

 

$

750,625

 

Gross book value of real estate assets (2)

 

$

3,348,752

 

$

3,324,345

 

$

3,317,983

 

$

3,201,544

 

$

2,896,734

 

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

 

32.3%

 

31.2%

 

31.4%

 

30.7%

 

24.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Income Statement Data:

 

 

 

 

 

 

 

 

 

 

 

Total revenues (3)

 

$

81,008

 

$

80,704

 

$

87,245

 

$

72,365

 

$

69,585

 

EBITDA (4)

 

$

73,523

 

$

73,187

 

$

69,932

 

$

64,852

 

$

62,253

 

Net income

 

$

24,559

 

$

29,984

 

$

32,106

 

$

15,565

 

$

30,511

 

Funds from operations (FFO) (5)

 

$

53,336

 

$

54,808

 

$

52,376

 

$

49,420

 

$

52,828

 

Common distributions paid

 

$

45,869

 

$

45,865

 

$

45,856

 

$

45,856

 

$

43,367

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Share Data:

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

0.19

 

$

0.24

 

$

0.25

 

$

0.13

 

$

0.25

 

FFO (5)

 

$

0.42

 

$

0.43

 

$

0.41

 

$

0.41

 

$

0.44

 

Common distributions declared

 

$

0.36

 

$

0.36

 

$

0.36

 

$

0.36

 

$

0.36

 

FFO payout ratio (5)

 

85.7%

 

83.7%

 

87.8%

 

87.8%

 

81.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

Coverage Ratios:

 

 

 

 

 

 

 

 

 

 

 

EBITDA (3) / interest expense

 

3.6x

 

4.0x

 

3.7x

 

4.1x

 

5.8x

 

 

 

 

 

 

 

 

 

 

 

 

 

 


(1)          SNH has no outstanding common shares 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 fouth quarter of 2009, we recognized $9.1 million of percentage rent for the year ended December 31, 2009.

(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

June 30, 2010

 

CONDENSED CONSOLIDATED BALANCE SHEET

(amounts in thousands, except share data)

 

 

 

As of
June 30,
2010

 

As of
December 31,
2009

 

ASSETS

 

 

 

 

 

Real estate properties:

 

 

 

 

 

Land

 

$

367,156

 

$

365,576

 

Buildings, improvements and equipment

 

2,981,596

 

2,952,407

 

 

 

3,348,752

 

3,317,983

 

Less accumulated depreciation

 

496,728

 

454,317

 

 

 

2,852,024

 

2,863,666

 

 

 

 

 

 

 

Cash and cash equivalents

 

25,230

 

10,494

 

Restricted cash

 

4,930

 

4,222

 

Deferred financing fees, net

 

16,478

 

14,882

 

Acquired real estate leases, net

 

41,855

 

42,769

 

Other assets

 

52,710

 

51,893

 

Total assets

 

$

2,993,227

 

$

2,987,926

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

Unsecured revolving credit facility

 

$

 

$

60,000

 

Senior unsecured notes due 2012, 2015 and 2020, net of discount

 

422,708

 

322,160

 

Secured debt and capital leases

 

658,285

 

660,059

 

Accrued interest

 

14,609

 

13,693

 

Acquired real estate lease obligations, net

 

9,621

 

9,687

 

Other liabilities

 

25,445

 

21,677

 

Total liabilities

 

1,130,668

 

1,087,276

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

Common shares of beneficial interest, $0.01 par value:

 

 

 

 

 

149,700,000 shares authorized, 127,412,807 and127,377,665 shares issued and outstanding at June 30, 2010 and December 31, 2009, respectively

 

1,274

 

1,273

 

Additional paid in capital

 

2,227,275

 

2,226,474

 

Cumulative net income

 

694,576

 

640,033

 

Cumulative distributions

 

(1,060,832

)

(969,111

)

Unrealized gain on investments

 

266

 

1,981

 

Total shareholders’ equity

 

1,862,559

 

1,900,650

 

Total liabilities and shareholders’ equity

 

$

2,993,227

 

$

2,987,926

 

 

10



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

June 30, 2010

 

CONDENSED CONSOLIDATED STATEMENT OF INCOME

(amounts in thousands, except per share data)

 

 

 

For the Three Months Ended

 

For the Six Months Ended

 

 

 

6/30/2010

 

6/30/2009

 

6/30/2010

 

6/30/2009

 

 

 

 

 

 

 

 

 

 

 

Rental income (1)

 

$

80,765

 

$

69,399

 

$

161,212

 

$

137,776

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

Depreciation

 

22,345

 

18,635

 

44,634

 

37,024

 

General and administrative

 

5,413

 

5,056

 

10,914

 

9,807

 

Property operating expenses

 

4,144

 

3,219

 

8,519

 

6,174

 

Acquisition costs

 

404

 

1,282

 

439

 

1,394

 

Total expenses

 

32,306

 

28,192

 

64,506

 

54,399

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

48,459

 

41,207

 

96,706

 

83,377

 

 

 

 

 

 

 

 

 

 

 

Interest and other income

 

243

 

186

 

500

 

394

 

Interest expense

 

(20,515

)

(10,707

)

(38,929

)

(21,483

)

Loss on early extinguishment of debt (2)

 

(2,433

)

 

(2,433

)

 

Impairment of assets (3)

 

(1,095

)

 

(1,095

)

 

Equity in losses of an investee

 

(24

)

(109

)

(52

)

(109

)

Income before income tax expense

 

24,635

 

30,577

 

54,697

 

62,179

 

Income tax expense

 

(76

)

(66

)

(154

)

(135

)

Net income

 

$

24,559

 

$

30,511

 

$

54,543

 

$

62,044

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

127,408

 

120,455

 

127,394

 

119,161

 

 

 

 

 

 

 

 

 

 

 

Net income per share

 

$

0.19

 

$

0.25

 

$

0.43

 

$

0.52

 

 

 

 

 

 

 

 

 

 

 

Additional Data:

 

 

 

 

 

 

 

 

 

General and administrative expenses / rental income

 

6.7%

 

7.3%

 

6.8%

 

7.1%

 

General and administrative expenses / total assets (at end of period)

 

0.2%

 

0.2%

 

0.4%

 

0.4%

 

 

 

 

 

 

 

 

 

 

 

Straight-line rent included in rental income (1)

 

$

1,557

 

$

896

 

$

3,097

 

$

1,895

 

Lease Value Amortization included in rental income (1)

 

$

(257

)

$

(249

)

$

(532

)

$

(408

)

Deferred percentage rent (4)

 

$

2,500

 

$

2,400

 

$

5,000

 

$

4,500

 

Amortization of deferred financing fees and debt discounts

 

$

640

 

$

540

 

$

1,199

 

$

1,079

 

Non-cash stock based compensation

 

$

280

 

$

70

 

$

649

 

$

292

 

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

 

$

1,280

 

$

 

$

1,280

 

$

 

Lease termination fees included in rental income

 

$

 

$

 

$

 

$

 

Capitalized interest expense

 

$

 

$

 

$

 

$

 

 


(1)

 

We report rental income on a straight line basis over the terms of the respective leases. Rental income includes non-cash amortization of intangible lease assets and liabilities.

(2)

 

In May 2010, we redeemed all $97.5 million of our outstanding 7.875% senior notes due 2015. As a result of this redemption, we recorded a loss on early extinguishment of debt of $2.4 million consisting of the debt prepayment premium of approximately $1.3 million and the write off of unamortized deferred financing fees and debt discount of approximately $1.1 million.

(3)

 

During the three and six months ended June 30, 2010, we recognized an impairment of assets charge of approximately $1.1 million related to five properties.

(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 this revenue is deferred until the fourth quarter, for purposes of providing additional data to investors, we provide 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

June 30, 2010

 

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

(amounts in thousands)

 

 

 

For the Six Months Ended

 

 

 

6/30/2010

 

6/30/2009

 

Cash flows from operating activities:

 

 

 

 

 

Net income

 

$

54,543

 

$

62,044

 

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

 

 

 

 

 

Depreciation

 

44,634

 

37,024

 

Amortization of deferred financing fees and debt discounts

 

1,199

 

1,079

 

Amortization of acquired real estate leases

 

532

 

408

 

Loss on early extinguishment of debt

 

2,433

 

 

Impairment of assets

 

1,095

 

 

Equity in losses of an investee

 

52

 

109

 

Change in assets and liabilities:

 

 

 

 

 

Restricted cash

 

(708

)

(245

)

Other assets

 

(2,566

)

(1,461

)

Accrued interest

 

916

 

(255

)

Other liabilities

 

4,572

 

9,217

 

Cash provided by operating activities

 

106,702

 

107,920

 

 

 

 

 

 

 

Cash flows used for investing activities:

 

 

 

 

 

Acquisitions

 

(31,289

)

(95,257

)

Investment in Affiliates Insurance Company

 

(44

)

(5,074

)

Proceeds from sale of real estate

 

 

3,090

 

Cash used for investing activities

 

(31,333

)

(97,241

)

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

Proceeds from issuance of common shares, net

 

 

96,717

 

Proceeds from issuance of unsecured senior notes, net

 

195,352

 

 

Proceeds from borrowings on revolving credit facility

 

33,000

 

119,000

 

Repayments of borrowings on revolving credit facility

 

(93,000

)

(141,000

)

Redemption of senior notes

 

(98,780

)

 

Repayment of other debt

 

(4,232

)

(1,485

)

Deferred financing fees

 

(1,252

)

(2,279

)

Distributions to shareholders

 

(91,721

)

(82,249

)

Cash used for financing activities

 

(60,633

)

(11,296

)

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

14,736

 

(617

)

Cash and cash equivalents at beginning of period

 

10,494

 

5,990

 

Cash and cash equivalents at end of period

 

$

25,230

 

$

5,373

 

 

 

 

 

 

 

Supplemental cash flow information:

 

 

 

 

 

Interest paid

 

$

38,013

 

$

20,659

 

 

 

 

 

 

 

Non-cash investing activities:

 

 

 

 

 

Acquisitions funded by assumed debt

 

(2,458

)

 

 

 

 

 

 

 

Non-cash financing activities:

 

 

 

 

 

Assumption of mortgage notes payable

 

2,458

 

 

Issuance of common shares

 

802

 

1,002

 

 

12



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

June 30, 2010

 

CALCULATION OF EBITDA

(dollars in thousands)

 

 

 

For the Three Months Ended

 

For the Six Months Ended

 

 

 

6/30/2010

 

6/30/2009

 

6/30/2010

 

6/30/2009

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

24,559

 

$

30,511

 

$

54,543

 

$

62,044

 

Plus: 

interest expense

 

20,515

 

10,707

 

38,929

 

21,483

 

 

income tax expense

 

76

 

66

 

154

 

135

 

 

depreciation expense

 

22,345

 

18,635

 

44,634

 

37,024

 

 

loss on early extinguishment of debt (1)

 

2,433

 

 

2,433

 

 

 

impairment of assets (2)

 

1,095

 

 

1,095

 

 

 

deferred percentage rent adjustment (3)

 

2,500

 

2,400

 

5,000

 

4,500

 

EBITDA

 

$

73,523

 

$

62,319

 

$

146,788

 

$

125,186

 

 


(1)

 

In May 2010, we redeemed all $97.5 million of our outstanding 7.875% senior notes due 2015. As a result of this redemption, we recorded a loss on early extinguishment of debt of $2.4 million consisting of the debt prepayment premium of approximately $1.3 million and the write off of unamortized deferred financing fees and debt discount of approximately $1.1 million.

(2)

 

During the three and six months ended June 30, 2010, we recognized an impairment of assets charge of approximately $1.1 million related to five properties.

(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 this revenue is deferred until the fourth quarter, our EBITDA calculation for the first three quarters include estimated amounts of deferred percentage rents with respect to those periods; the fourth quarter calculation of EBITDA excludes the amounts recognized during the first three quarters.

 

 

 

 

 

We define EBITDA as net income plus interest expense, taxes, depreciation and amortization, if any, and less gain on sale of properties, if any.  We also add back loss on early extinguishment of debt, if any, impairment of assets, if any, and adjust for estimated amounts of deferred percentage rent.  We consider EBITDA to be an important measure of our performance along with net income and cash flow from operating, investing and financing activities. We believe that EBITDA provides useful information to investors because by excluding the effects of certain historical amounts, such as interest, depreciation and amortization expense, EBITDA can facilitate a comparison of performance during different periods and of operating performance among REITs. EBITDA does not represent cash generated by operating activities in accordance with U.S. generally accepted accounting principles, or 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. In particular, because EBITDA excludes depreciation and amortization, it does not measure the capital we require to maintain our fixed assets. In addition, because EBITDA does not include interest expense, it does not take into account the total amount of interest we pay on outstanding debt nor does it show trends in interest costs due to changes in borrowings or changes in interest rates. Also, other companies may calculate EBITDA differently than we do.

 

13



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

June 30, 2010

 

CALCULATION OF FUNDS FROM OPERATIONS (FFO)

(amounts in thousands, except per share data)

 

 

 

For the Three Months Ended

 

For the Six Months Ended

 

 

 

6/30/2010

 

6/30/2009

 

6/30/2010

 

6/30/2009

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

24,559

 

$

30,511

 

$

54,543

 

$

62,044

 

Plus: 

depreciation expense

 

22,345

 

18,635

 

44,634

 

37,024

 

 

acquisition costs

 

404

 

1,282

 

439

 

1,394

 

 

loss on early extinguishment of debt (1)

 

2,433

 

 

2,433

 

 

 

impairment of assets (2)

 

1,095

 

 

1,095

 

 

 

deferred percentage rent adjustment (3)

 

2,500

 

2,400

 

5,000

 

4,500

 

FFO

 

$

53,336

 

$

52,828

 

$

108,144

 

$

104,962

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

127,408

 

120,455

 

127,394

 

119,161

 

 

 

 

 

 

 

 

 

 

 

FFO per share

 

$

0.42

 

$

0.44

 

$

0.85

 

$

0.88

 

 


(1)

 

In May 2010, we redeemed all $97.5 million of our outstanding 7.875% senior notes due 2015. As a result of this redemption, we recorded a loss on early extinguishment of debt of $2.4 million consisting of the debt prepayment premium of approximately $1.3 million and the write off of unamortized deferred financing fees and debt discount of approximately $1.1 million.

(2)

 

During the three and six months ended June 30, 2010, we recognized an impairment of assets charge of approximately $1.1 million related to five properties.

(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 this 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.

 

 

 

 

 

We compute FFO as shown above.  Our calculation of FFO differs from the definition of FFO by the National Association of Real Estate Investment Trusts, or NAREIT, because we include deferred percentage rent, if any, exclude loss on early extinguishment of debt, if any, exclude impairment of assets, if any, and exclude acquisition costs, if any, in the determination of 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 amounts, such as depreciation expense, acquisition costs and gain or loss on sale of properties, FFO can facilitate a comparison of operating performances by a REIT over time and 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.  Also, other REITs may calculate FFO differently than we do.

 

14



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

June 30, 2010

 

DEBT SUMMARY

(dollars in thousands)

 

 

 

Coupon

 

Interest

 

Principal

 

Maturity

 

Due at

 

Years to

 

 

 

Rate

 

Rate (1)

 

Balance

 

Date

 

Maturity

 

Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured Fixed Rate Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage - secured by 1 property (2)

 

6.730%

 

6.730%

 

$

2,448

 

6/30/2012

 

$

2,329

 

2.0

 

Mortgage - secured by 16 properties

 

6.330%

 

6.970%

 

32,381

 

7/1/2012

 

30,579

 

2.0

 

Mortgage - secured by 4 properties

 

6.420%

 

6.110%

 

11,315

 

12/1/2013

 

10,565

 

3.4

 

Mortgage - secured by 2 properties

 

6.310%

 

6.910%

 

14,616

 

12/1/2013

 

13,404

 

3.4

 

Mortgage - secured by 1 property

 

6.500%

 

6.500%

 

4,346

 

1/11/2013

 

4,137

 

2.5

 

Mortgage - secured by 8 properties (3)

 

6.540%

 

6.540%

 

48,983

 

5/1/2017

 

42,334

 

6.8

 

Mortgage - secured by 28 properties (4)

 

6.710%

 

6.710%

 

305,478

 

9/1/2019

 

266,704

 

9.2

 

Mortgage - secured by 1 property (5)

 

7.310%

 

7.310%

 

3,850

 

1/1/2022

 

41

 

11.5

 

Mortgage - secured by 1 property (5)

 

7.850%

 

7.850%

 

1,884

 

1/1/2022

 

21

 

11.5

 

Capital leases - 2 properties

 

7.700%

 

7.700%

 

14,746

 

4/30/2026

 

 

15.8

 

Tax exempt bonds - secured by 1 property

 

5.875%

 

5.875%

 

14,700

 

12/1/2027

 

14,700

 

17.4

 

Weighted average rate / total secured fixed rate debt

 

6.658%

 

6.715%

 

$

454,747

 

 

 

$

384,814

 

8.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured Floating Rate Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage - secured by 28 properties (4)

 

6.479%

 

6.479%

 

$

203,538

 

9/1/2019

 

$

176,119

 

9.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average rate / total secured debt

 

6.602%

 

6.642%

 

$

658,285

 

 

 

$

560,933

 

8.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Floating Rate Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolving credit facility (LIBOR + 80 b.p.) (6)

 

0.000%

 

0.000%

 

$

 

12/31/2010

 

$

 

0.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Fixed Rate Debt (7):

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior notes due 2012

 

8.625%

 

8.625%

 

$

225,000

 

1/15/2012

 

$

225,000

 

1.5

 

Senior notes due 2020 (8)

 

6.750%

 

6.750%

 

200,000

 

4/15/2020

 

200,000

 

9.8

 

Weighted average rate / total unsecured fixed rate debt

 

7.743%

 

7.743%

 

$

425,000

 

 

 

$

425,000

 

5.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average rate / total unsecured debt

 

7.743%

 

7.743%

 

$

425,000

 

 

 

$

425,000

 

5.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summary Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average rate / total secured fixed rate debt

 

6.658%

 

6.715%

 

$

454,747

 

 

 

$

384,814

 

8.5

 

Weighted average rate / total secured variable rate debt

 

6.479%

 

6.479%

 

203,538

 

 

 

176,119

 

9.2

 

Weighted average rate / total unsecured floating rate debt

 

0.000%

 

0.000%

 

 

 

 

 

0.5

 

Weighted average rate / total unsecured fixed rate debt

 

7.743%

 

7.743%

 

425,000

 

 

 

425,000

 

5.4

 

Weighted average rate / total debt

 

7.050%

 

7.074%

 

$

1,083,285

 

 

 

$

985,933

 

7.4

 

 


(1)

Includes the effect of interest rate protection, mark to market accounting for certain assumed mortgages, and premiums and discounts on certain mortgages and unsecured notes.  Excludes effects of offering and transaction costs.

(2)

In April 2010, we acquired one MOB property and assumed a mortgage of approximately $2.5 million at an interest rate of 6.73% per annum.

(3)

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

(4)

A portion of this loan which is secured by 28 senior living communities requires interest at a fixed rate and a portion of this loan requires interest at a floating rate.

(5)

These two mortgages are secured by one property.

(6)

Represents amounts outstanding on SNH’s $550.0 million revolving credit facility at June 30, 2010.  Subject to certain conditions, at SNH’s option, this facility’s maturity date can be extended to December 31, 2011 upon payment of a fee.

(7)

In May 2010, we redeemed all $97.5 million of our outstanding 7.875% senior notes due 2015.

(8)

In April 2010, we sold $200.0 million of senior unsecured notes.  The notes require interest at a fixed rate of 6.75% per annum and are due in 2020.

 

15



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

June 30, 2010

 

DEBT MATURITY SCHEDULE

(dollars in thousands)

 

 

 

Scheduled Principal Payments During Period

 

 

 

Secured

 

 

 

 

 

 

 

 

 

 

 

Fixed Rate

 

Secured

 

Unsecured

 

Unsecured

 

 

 

 

 

Debt and

 

Floating

 

Floating

 

Fixed

 

 

 

Year

 

Capital Leases

 

Rate Debt

 

Rate Debt (1)

 

Rate Debt (2)

 

Total

 

2010

 

$

3,202

 

$

1,102

 

$

 

$

 

$

4,304

 

2011

 

6,791

 

2,349

 

 

 

9,140

 

2012

 

38,949

 

2,469

 

 

225,000

 

266,418

 

2013

 

34,065

 

2,670

 

 

 

36,735

 

2014

 

6,045

 

2,848

 

 

 

8,893

 

2015

 

6,501

 

3,037

 

 

 

9,538

 

2016

 

6,935

 

3,204

 

 

 

10,139

 

2017

 

48,549

 

3,453

 

 

 

52,002

 

2018

 

6,690

 

3,683

 

 

 

10,373

 

2019 and thereafter

 

297,020

 

178,723

 

 

200,000

(3)

675,743

 

 

 

$

454,747

 

$

203,538

 

$

 

$

425,000

 

$

1,083,285

 

 


(1)

Represents amounts outstanding on SNH’s $550.0 million revolving credit facility at June 30, 2010.  Subject to certain conditions, at SNH’s option, this facility’s maturity date can be extended to December 31, 2011 upon payment of a fee.

(2)

In May 2010, we redeemed all $97.5 million of our outstanding 7.875% senior notes due 2015.

(3)

In April 2010, we sold $200.0 million of senior unsecured notes.  The notes require interest at a fixed rate of 6.75% per annum and are due in 2020.

 

16



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

June 30, 2010

 

LEVERAGE RATIOS, COVERAGE RATIOS AND PUBLIC DEBT COVENANTS

 

 

 

As of and For the Three Months Ended

 

 

 

6/30/2010

 

3/31/2010

 

12/31/2009

 

9/30/2009

 

6/30/2009

 

Leverage Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total debt / total assets

 

36.1%

 

35.0%

 

34.9%

 

33.3%

 

27.6%

 

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

 

32.3%

 

31.2%

 

31.4%

 

30.7%

 

24.4%

 

Total debt / total market capitalization

 

29.7%

 

26.9%

 

27.2%

 

28.8%

 

26.5%

 

Total debt / total book capitalization

 

36.7%

 

35.5%

 

35.4%

 

33.9%

 

28.1%

 

Secured debt / total assets

 

22.0%

 

22.2%

 

22.1%

 

22.4%

 

5.9%

 

Variable rate debt / total debt

 

18.9%

 

25.2%

 

25.4%

 

20.8%

 

33.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

Coverage Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA (2) / interest expense

 

3.6x

 

4.0x

 

3.7x

 

4.1x

 

5.8x

 

 

 

 

 

 

 

 

 

 

 

 

 

Public Debt Covenants (3):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total debt / adjusted total assets - allowable maximum 60.0%

 

31.1%

 

30.3%

 

30.5%

 

29.2%

 

23.9%

 

Secured debt / adjusted total assets - allowable maximum 40.0%

 

19.0%

 

19.2%

 

19.3%

 

19.7%

 

5.1%

 

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

 

3.70x

 

3.57x

 

3.84x

 

4.26x

 

6.12x

 

Total unencumbered assets to unsecured debt - required minimum 1.50x

 

6.42x

 

7.05x

 

7.00x

 

8.13x

 

4.89x

 

 


(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

 

 

June 30, 2010

 

 

 

2010 ACQUISITIONS / 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

 

Per Unit

 

Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

There were no senior living acquisitions during the six months ended June 30, 2010.

 

 

MOB Acquisitions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase

 

 

 

Average

 

 

 

 

 

Date

 

 

 

 

 

Number of

 

 

 

Purchase

 

Price

 

Cap

 

Remaining

 

Percent

 

 

 

Acquired

 

Location

 

Type of Property

 

Properties

 

Sq. Ft.

 

Price (2)

 

per Sq. Ft.

 

Rate (3)

 

Lease Term (4)

 

Leased (5)

 

Major Tenant

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4/1/2010

 

Colorado

 

Clinic

 

1

 

15

 

$

4,450

 

$

 

297

 

9.8%

 

9.8

 

100.0%

 

Clear Creek Surgery Center LLC

 

6/4/2010

 

Texas

 

Medical Office

 

1

 

56

 

12,175

 

 

217

 

9.7%

 

14.0

 

100.0%

 

Covenant Health System

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total YTD 2010 MOB Acquisitions

 

2

 

71

 

$

 

16,625

 

$

 

234

 

9.7%

 

11.9

 

100.0%

 

 

 

 

Dispositions:

 

Date

 

 

 

 

 

Number of

 

 

 

 

 

Book Gain / Loss

 

Sold

 

Location

 

Type of Property

 

Properties

 

Sale Price

 

NBV

 

on Sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

There were no dispositions during the six months ended June 30, 2010.

 

 


(1)          During the three and six months ended June 30, 2010, pursuant to the terms of our leases with Five Star, we purchased from Five Star, at cost, $9.6 million and $15.8 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 $771,600 and $1.3 million, respectively.

(2)          Purchase price includes real estate and related intangible assets and liabilities and excludes closing costs.

(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 acquisition date.

 

18



 

PORTFOLIO INFORMATION

 


 


 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

June 30, 2010

 

PORTFOLIO SUMMARY BY FACILITY TYPE AND TENANT

(dollars in thousands except annualized rental income per living unit, bed or square foot)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized

 

 

 

 

 

Number

 

 

 

 

 

Investment

 

 

 

 

 

Rental
Income per

 

 

 

Number
of

 

of Units/
Beds or
Square

 

Carrying
Value of

 

 

 

per Unit/
Bed or
Square

 

Annualized

 

 

 

Living Unit,
Bed or
Square

 

 

 

Properties

 

Feet

 

Investment (1)

 

Percent

 

Foot

 

Current Rent

 

Percent

 

Foot (2)

 

Facility Type:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Independent living (3)

 

43

 

11,524

 

$

1,129,200

 

33.7%

 

$

98.0

 

$

113,000

 

33.7%

 

$

9,806

 

Assisted living (3)

 

131

 

9,342

 

1,030,211

 

30.8%

 

$

110.3

 

95,467

 

28.5%

 

$

10,219

 

Nursing homes (3)

 

56

 

5,707

 

227,483

 

6.8%

 

$

39.9

 

20,379

 

6.1%

 

$

3,571

 

Rehabilitation hospitals (4)

 

2

 

364

 

67,246

 

2.0%

 

$

184.7

 

10,133

 

3.0%

 

NA

 

Wellness centers (5)

 

10

 

812,000

 sq. ft.

180,017

 

5.4%

 

$

221.7

 

17,069

 

5.1%

 

NA

 

Medical office buildings (MOBs) (6)

 

58

 

2,938,364

 sq. ft.

714,595

 

21.3%

 

$

243.2

 

78,986

 

23.6%

 

$

27

 

Total

 

300

 

 

 

$

3,348,752

 

100.0%

 

 

 

$

335,034

 

100.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tenant:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Five Star (Lease No. 1)

 

89

 

6,468

 

$

631,127

 

18.9%

 

$

97.6

 

$

54,067

 

16.1%

 

$

8,359

 

Five Star (Lease No. 2) (4)

 

49

 

6,031

 

510,562

 

15.2%

 

$

84.7

 

50,161

 

15.0%

 

$

7,063

 

Five Star (Lease No. 3)

 

28

 

5,618

 

624,751

 

18.7%

 

$

111.2

 

62,457

 

18.6%

 

$

11,117

 

Five Star (Lease No. 4)

 

26

 

2,720

 

252,319

 

7.5%

 

$

92.8

 

23,129

 

6.9%

 

$

8,503

 

Sunrise Senior Living, Inc. / Marriott (7)

 

14

 

4,091

 

325,165

 

9.7%

 

$

79.5

 

33,884

 

10.1%

 

$

8,283

 

Brookdale Senior Living, Inc.

 

18

 

894

 

61,122

 

1.8%

 

$

68.4

 

8,349

 

2.5%

 

$

9,339

 

6 private companies (combined)

 

8

 

1,115

 

49,094

 

1.5%

 

$

44.0

 

6,932

 

2.1%

 

$

6,217

 

Wellness centers (5)

 

10

 

812,000

 sq. ft.

180,017

 

5.4%

 

$

221.7

 

17,069

 

5.1%

 

NA

 

Multi-tenant MOBs (6)

 

58

 

2,938,364

 sq. ft.

714,595

 

21.3%

 

$

243.2

 

78,986

 

23.6%

 

$

27

 

Total

 

300

 

 

 

$

3,348,752

 

100.0%

 

 

 

$

335,034

 

100.0%

 

 

 

 


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

(2)   Represents annualized rent divided by the number of living units, beds or square feet leased at June 30, 2010.

(3)   Properties are categorized by the type of living units/beds which constitute a majority of the total living units/beds at the property.

(4)   Annualized rental income per living unit, bed or square foot excludes the two rehabilitation hospitals because these properties have extensive clinic space for services to both overnight patients and patients who receive treatment and do not stay overnight, and these properties are not comparable to residential senior living properties.

(5)   Annualized rental income per living unit, bed or square foot excludes the wellness centers because these properties have extensive indoor and outdoor recreation space which is not comparable to properties where rent is based on interior space only.

(6)   Our MOB leases include both triple net leases where, in addition to paying fixed rents, the tenants assume the obligation to operate and maintain the properties at their expenses, and net and modified gross leases where we are responsible to operate and maintain the properties and we charge tenants for some or all of the property operating costs.  A small percentage of our MOB leases are so-called “full-service” leases where we receive fixed rent from our tenants and no reimbursement for our property operating costs.

(7)   Marriott guarantees this lease.

 

20



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

June 30, 2010

 

OCCUPANCY BY PROPERTY TYPE AND TENANT

 

 

 

As Of and For the Twelve Months Ended

 

 

 

3/31/2010

 

12/31/2009

 

9/30/2009

 

6/30/2009

 

3/31/2009

 

Property Type:

 

 

 

 

 

 

 

 

 

 

 

Independent living

 

87%

 

87%

 

88%

 

89%

 

89%

 

Assisted living

 

88%

 

88%

 

88%

 

89%

 

89%

 

Nursing homes

 

83%

 

83%

 

84%

 

85%

 

85%

 

Rehabilitation hospitals

 

59%

 

60%

 

61%

 

63%

 

63%

 

Wellness centers

 

100%

 

100%

 

100%

 

100%

 

100%

 

MOBs

 

97%

 

96%

 

98%

 

99%

 

99%

 

 

 

 

 

 

 

 

 

 

 

 

 

Tenant:

 

 

 

 

 

 

 

 

 

 

 

Five Star (Lease No. 1)

 

87%

 

87%

 

87%

 

88%

 

88%

 

Five Star (Lease No. 2)

 

82%

 

82%

 

83%

 

83%

 

84%

 

Five Star (Lease No. 3)

 

88%

 

89%

 

90%

 

91%

 

91%

 

Five Star (Lease No. 4)

 

84%

 

85%

 

85%

 

87%

 

88%

 

Sunrise Senior Living, Inc. / Marriott

 

89%

 

89%

 

90%

 

90%

 

91%

 

Brookdale Senior Living, Inc.

 

91%

 

91%

 

92%

 

93%

 

93%

 

6 private senior living companies (combined)

 

82%

 

82%

 

82%

 

82%

 

82%

 

Wellness centers

 

100%

 

100%

 

100%

 

100%

 

100%

 

Multi-tenant MOBs

 

97%

 

96%

 

98%

 

99%

 

99%

 

 

All tenant operating data presented are based upon the operating results provided by our tenants for the indicated periods. Mutli-tenant MOBs operating data are presented as of the twelve months ended, all other tanents’ operating data are presented for the twelve months ended.  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.  Excludes historical data for periods prior to our ownership of certain properties.

 

21



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

June 30, 2010

 

% PRIVATE PAY BY SENIOR LIVING PROPERTY TYPE AND TENANT (1)

 

 

 

For the Twelve Months Ended

 

 

 

3/31/2010

 

12/31/2009

 

9/30/2009

 

6/30/2009

 

3/31/2009

 

Property Type:

 

 

 

 

 

 

 

 

 

 

 

Independent living

 

79%

 

78%

 

78%

 

78%

 

78%

 

Assisted living

 

92%

 

92%

 

92%

 

92%

 

92%

 

Nursing homes

 

27%

 

27%

 

27%

 

27%

 

27%

 

Rehabilitation hospitals

 

34%

 

33%

 

34%

 

35%

 

34%

 

 

 

 

 

 

 

 

 

 

 

 

 

Tenant:

 

 

 

 

 

 

 

 

 

 

 

Five Star (Lease No. 1)

 

63%

 

61%

 

61%

 

61%

 

61%

 

Five Star (Lease No. 2)

 

52%

 

52%

 

52%

 

53%

 

52%

 

Five Star (Lease No. 3)

 

87%

 

87%

 

87%

 

87%

 

87%

 

Five Star (Lease No. 4)

 

67%

 

67%

 

67%

 

68%

 

68%

 

Sunrise Senior Living, Inc. / Marriott

 

73%

 

71%

 

68%

 

66%

 

66%

 

Brookdale Senior Living, Inc.

 

100%

 

100%

 

100%

 

99%

 

99%

 

6 private senior living companies (combined)

 

23%

 

23%

 

23%

 

24%

 

25%

 

 


(1)   Private pay excludes revenues from the Medicare and Medicaid programs.

 

All tenant operating data presented are based upon the operating results provided by our tenants for the indicated 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.  Excludes historical data for periods prior to our ownership of certain properties.

 

22



 

Senior Housing Properties Trust

Supplemental Operating and Financial Data

June 30, 2010

 

RENT COVERAGE BY TENANT (EXCLUDING MOBs)

 

 

 

For the Twelve Months Ended

 

Tenant

 

3/31/2010

 

12/31/2009

 

9/30/2009

 

6/30/2009

 

3/31/2009

 

Five Star (Lease No. 1)

 

1.30x

 

1.29x

 

1.28x

 

1.25x

 

1.22x

 

Five Star (Lease No. 2)

 

1.31x

 

1.30x

 

1.27x

 

1.27x

 

1.28x

 

Five Star (Lease No. 3)

 

1.48x

 

1.51x

 

1.54x

 

1.58x

 

1.59x

 

Five Star (Lease No. 4)

 

1.05x

 

1.05x

 

1.09x

 

1.13x

 

1.21x

 

Sunrise Senior Living, Inc. / Marriott

 

1.38x

 

1.39x

 

1.38x

 

1.43x

 

1.43x

 

Brookdale Senior Living, Inc.

 

2.11x

 

2.11x

 

2.09x

 

2.10x

 

2.11x

 

6 private senior living companies (combined)

 

2.04x

 

1.94x

 

1.96x

 

1.87x

 

1.85x

 

Wellness centers

 

2.23x

 

2.27x

 

2.33x

 

2.36x

 

2.36x

 

 

All tenant operating data presented are based upon the operating results provided by our tenants for the indicated 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.  Excludes data for periods prior to our ownership of certain properties.  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.

 

23



 

Senior Housing Properties Trust

 

 

 

 

Supplemental Operating and Financial Data

 

 

 

 

June 30, 2010

 

 

 

 

 

 

 

 

 

PORTFOLIO LEASE EXPIRATION SCHEDULE

 

 

 

 

 

(dollars in thousands)

 

 

 

Annualized Rent

 

Percent of
Total
Annualized

 

Cumulative
Percentage of

 

 

 

 

 

Year

 

Short and Long
Term Residential
Care Facilities

 

MOBs

 

Wellness
Centers

 

Total

 

Current
Rent
Expiring

 

Annualized
Current Rent
Expiring

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2010

 

$

1,373

 

$

705

 

$

 

$

 2,078

 

0.6%

 

0.6%

 

 

 

 

 

2011

 

 

2,156

 

 

2,156

 

0.6%

 

1.2%

 

 

 

 

 

2012

 

 

6,000

 

 

6,000

 

1.8%

 

3.0%

 

 

 

 

 

2013

 

33,884

 

3,805

 

 

37,689

 

11.3%

 

14.3%

 

 

 

 

 

2014

 

 

3,765

 

 

3,765

 

1.1%

 

15.4%

 

 

 

 

 

2015

 

2,065

 

6,096

 

 

8,161

 

2.4%

 

17.8%

 

 

 

 

 

2016

 

2,895

 

6,897

 

 

9,792

 

2.9%

 

20.7%

 

 

 

 

 

2017

 

31,478

 

1,721

 

 

33,199

 

9.9%

 

30.6%

 

 

 

 

 

2018

 

 

1,906

 

 

1,906

 

0.6%

 

31.2%

 

 

 

 

 

2019 and thereafter

 

167,284

 

45,935

 

17,069

 

230,288

 

68.8%

 

100.0%

 

 

 

 

 

Total

 

$

238,979

 

$

78,986

 

$

17,069

 

$

 335,034

 

100.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average remaining lease term for all properties (weighted by rent)

12.2 years

 

 

 

 

 

 

 

 

Number of Living Units or Beds or Square Feet with Leases Expiring

 

 

 

Units/Beds

 

Square Feet

 

Year

 

Short and Long
Term Residential Care Facilities (Units/Beds)

 

Percent of
Total Living
Units or Beds
Expiring

 

Cumulative
Percentage
of Total
Living Units
or Beds
Expiring

 

MOBs
(Square Feet)

 

Wellness
Centers
(Square
Feet)

 

Total Square
Feet

 

Percent of
Total Square
 Feet Expiring

 

Cumulative
Percent of
Total Square
Feet
Expiring

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2010

 

140

 

0.5%

 

0.5%

 

19,603

 

 

19,603

 

0.5%

 

0.5%

 

2011

 

 

0.0%

 

0.5%

 

65,702

 

 

65,702

 

1.8%

 

2.3%

 

2012

 

 

0.0%

 

0.5%

 

288,033

 

 

288,033

 

7.9%

 

10.2%

 

2013

 

4,091

 

15.2%

 

15.7%

 

146,688

 

 

146,688

 

4.0%

 

14.2%

 

2014

 

 

0.0%

 

15.7%

 

119,720

 

 

119,720

 

3.3%

 

17.5%

 

2015

 

283

 

1.1%

 

16.8%

 

261,693

 

 

261,693

 

7.2%

 

24.7%

 

2016

 

517

 

1.9%

 

18.7%

 

329,388

 

 

329,388

 

9.0%

 

33.7%

 

2017

 

3,614

 

13.4%

 

32.1%

 

47,866

 

 

47,866

 

1.3%

 

35.0%

 

2018

 

 

0.0%

 

32.1%

 

55,775

 

 

55,775

 

1.5%

 

36.5%

 

2019 and thereafter

 

18,292

 

67.9%

 

100.0%

 

1,509,375

 

812,000

 

2,321,375

 

63.5%

 

100.0%

 

Total

 

26,937

 

100.0%

 

 

 

2,843,843

 

812,000

 

3,655,843

 

100.0%

 

 

 

 

24


GRAPHIC 4 g126493mo01i001.gif GRAPHIC begin 644 g126493mo01i001.gif M1TE&.#=AHP#7`'<``"'^&E-O9G1W87)E.B!-:6-R;W-O9G0@3V9F:6-E`"P` M````HP#7`(<`,6,`(5(`*5K%SM[W__<`(5K6WN9:>YQKA*4`$%(I4GL````` M&4*,I;5[E*T`"$+>YN\(.FNEO<7FYN_>YMX02FLZ8X0ZA)0A2G-2:Y2SN;F>][F,=XQ,83F>YSF,9R]>UIC>UJ$$-Z],5IC M,5J]>QEC>QF$$)R],1EC,1D($(2;OYHR4YHPZ>VOO MYCJ4YCKOK8R4K8SOK3J4K3KO[[WOYF.4YF/OYA"4YA#OK6.4K6/OK1"4K1!C M<^\Q$#KOI;UC<\4Q$!!2>XQK[^9K[[4I6HS%I;TI(5+O>UJ4>UJ$0M[O,5J4 M,5KO>QF4>QF$0ISO,1F4,1D`,5(ZA!`0A!#FI>\Z6A`06A`Z$+TZ6LX0$+T0 M6LZ$<^\Q,3IKI>_OQ;TZM6LZM2F$<\4Q,1`0M6L0M2FU6N^U$.^U6JVU$*UK MI\ZM:TZ,;TZ6N\0,;T0 M6N\0YN\0YFL0YBD0YJT0M>\0M:WF6N_F$.\Q$)3F6JWF$*V]6FMC6FMC$.^] M$&MC$&N]6BEC6BEC$*V]$"EC$"DZYLXZYDHZY@@ZYHPZM^^U,>^U>ZVU,:VU>\ZU,XRU,8S%K>\Z,>\Z MC.\0,>\0C.][A)PA(6/>WN_%Q;7W[_;+?Q98K:\[\EBOGS:`_4\7L,D+ITRE-IT8-0'5KUJYCPYZ]NO9KV[)QT[[- M.W?OW;Z#NY0>_KQ^_?]OT*0;`'A412)&!`Q:H MX($+)LC@@PY&B."$#5((H8425JCAA1:MI5Y7;B`@XH@DEFCBB2BFJ.**++;H MHHLQ($#@6N5AM<<3IQQPP!HZ]NCCCT`&*>201!9IY)%(%FD!`0%X^%XGVU'T M1`4!5%DE`U9B>6667&[I90!:@MFEF%^&:>:89Y:)YIIJMGDE/@'\]^%7`3PA MP2D(G*+GGGSVZ>>?@`8JZ*"$%FIHH`@XX`"33O(55@46N$%`DI16:NFEF`IY M`0Q/1&J@6C5655$`&`P0YAY5HAJ`JJRFZNJJK[;_"NNLLM8:ZZVTXFIKKKSN M^@`!6#(VWTG5[884``'T@T&<_`#0;+/.4@3ML]%.*VVUT69++;7:8FNMM]V" M^^VVX9+;[![-UGD!/S%!.5Z`80U(3P-/;+!!`_8^@>\3]>YK+[X;]!OPO?G^ M.["_!!^L\,`$"UQOP@Y#;'#$$OL+\,/^ZCM!DRP="]:<`@8`005N**!`R2:C M?++)*;.\1P``3"4W<\`9Z>-]MIJM\WVVV[' M#??<.>8#!B!!!9\F)>QH`9)%TQX-*-!A1BW1)'OLM%=4^TJS MVZX[[K?GSOON%\4N>@7-/M7)T<2"%0%4=;IAX/,/0N^@]--';WV&U6, M`1S(F+(\I8P-!F@KVP!@T`^S.9"!$&Q@!"5$L``"L2I7>1[DOF:`@!Y](,`\M"' M/"`@1C*.L8QB#*,\N"85L*!J#Q9H``P@0$AD5DN/Q('*W90^35!5D0L*:H]E#) MD#6```B@8@5.04<8G,("_UNB`F30@'[X\@!4Q,`)J23_%FP:L5TIV8,;&B"L M`JK04=B9RAX2T`\LO5%75@+``*Y(O@`@8%*3/(4O98!$V!UHBITXQ03ZH8`' M=%&77A&90V'5*E;Q(P`*B.6,.A0VE@B.@$8)0-G(]L`+]A2"I:,*@0C0`"P] M85*I*B(`GWB@!$1``@2PP`,4@$YN1@599,/@`K4:0;21C:!'Z686DQ>51\IN M`@"H@`+4RM:UNK4"[(/K6G5'E0`<@```>,!%95`E\2W5:+)3H@30RH`GZ,.J MYZN(:?[WO\6F]36M(9`\Q(D5U]02*SJEQQ0D``/.3J&S,/BL9T'+V0',]'RB M@P$#`#"O!`3UF\AB;0,>(*G3__%&:03@;-G*IMO=]I:WZ-P#4LR*.H3>MHT` MB"D#$L`F&E8)I:B5!P(8(*D(\'!\7J,(`T2Z6@+\S[9'"0`]AO@T,\E#EDW9 MHEP6`,2DN&9`"GA"!"HP7_I6P+[XI6]]V8A:"!S@`0[8F.G""EZM$(ZJ6/T? M51)`#YHL[\''>W`!P8G8LA[KLE71J3XD0`$"?':W("[;%`B06QAX5W=![,+`QZ``N31 M/PO`X+L4,4UK^,P``KCA`!2(`']IX@8(,$`!?;8=X:#JS'-21%)(IV"2=QN@/@1DLT"GD$&]EL1@<;+$?)95RGV:%)\0N``DX-'A-,M-HU+IQTG>LH](GI0!ZH/"7 M2H'``P[@-R[R@\1@FM]?D@DTV3K%I@"NW3LOP.,U.-T M='K6(OBB+E5HRV_8(!>F#!-?4%5RDN/2@!ZQ&ELR%K4N>M,9_^MK.SGD[D^ M*:I=`N!(B2^5V@,JP-DCGZZ'W^^[_VT!?Q95N7T"$$`_`>J(_@EL;%7E#*BY M(2]4I:&%J%7"<0)(7/2TDDV6^0=Z7#0T'F=VK60!Z"=(8W1"\H!6?65;1F$; M[L)(RK9D3G%GJF=X_5`1NG04^\<`5R9<5W4`*,$/5-4/_+!_!R(I=Y5R_'5U M\8=O^Y<`!Q!GA!-.`K=ZH^-7PW55+8%AQW)5IW`XQYS!NB30V:Q<`':9R_E=UN?9R4+$'(E*`.15T.H)[59)]4[2#D2<6 MY?%W'3,5`1!@A-0/%-`/6A!1%:9U28&&%`)RE1W$27Z?0`&YP(#48`/24*`3%<'GR!*Z8+($H(SH6 M=&F5`6'B!EJ2`!8`;5,A>PDW0,>5&HZ46RA7`1,@`0WP4A/0@A113@,B#W]6 M4.671%!4<2WQ4E`D1>=H568%AC&P!P2G8TZ(C<7T4D2U0\ER3MZ&76\8@>*G M.ES$9@]`#S0X71NS!U(W`!R(2]O4#^A%$A'R$37F$>3$`,;8"0!#TS(E MTY-!PY,_Z9,*8`'P(S,O@S(^F905,%Y!IS3ZN&8>&5\>J5+FYH/+QAB?6!:R M)R()``$TZ`!=6252UX$HE6^0TGD;(`%IN99JV99JR99PZ982,)=TF99SR99N M&9=I:2>)!`-(X4]KUI74M0$,)9:%Y3R'%F$WX8\8MG=P&`,KUF)$J>Z9F=^9G+Q0"A-)JB&9JD*9JB%$P,T`#/I#23M0=0.5E2 M.5DBDP`;<(N)Q6Q7^8.@>&PI1'X`P&;8E&9AJ5(,F5:@5R=*AT<0(`]C!)W/ MF731^9S6V9S.69UVE'3669W;P(E% M@:-L6)D[QP*&TS5>,3F3(A-)#=D22.1*`)I#4G-VL;D&,9``M#EZ^NAI)%E9 M\!F0@-42JM$&<7FF3W"<7EF5Q@)>R<9WM8%9D/F2DZF?EOF-5\2'3I>`1$I'13IWZ6>D M2DI'ZW>D3KJD1PH!3`])0`DHU^$!>.42#WH8AM./3O%>3)$ZE64Z8+ABGM:C ME7EXEPE%-JD1B?\U$])B1?\4J3UA$?;9HK$YFQ^IGUZ9FZ+BF%R$<"<9JL72 M$A9J5[&$@V-9/&J*A>S";%V\4(0-1VWD2 M5"D4X>``'FJ#JZ;/@6CLK>1:@"HVA^EX6 M^I7KFIP1L)SPVAHCXP88X+>`VU`:^4N`NS(5``.("0"Z%(5)B0%/MBX:Z5WP MK#[:9-,ZY06`9$$8CD; MJ9%7F[($(CKA2:W'9XN:XRRGD`%F"VW7TDFW%K'%N"J8^F1Y2I7AZ8^&%HI8 MX9)E&K*&J4MY&Z0FBQ+0U;I%\VBX8[LD"P"Z_PMC[_2[\Q9T@SHJ9)A.X<1P M^NH\P=JO%&H4`!N_`3NSD,E@,(FZ8]F?R,*PFQ8[NA0^E%B5!`*I`>":Z`-% M"$QA3'98V'JKETNQTV5%"K"E%\NIBRFF5U6N#UJA+VJW(INUL!\GH4 M+Z>&QT*C(TP1"WPLP5:[39E3MV:KZ,N1Z71>%9R\7EL1)FQV*1'`4R!I*PQIBQN^,/Q,%&9`AT41EKN1 M@Y>E@\FY,]JVO#D6Q?]::*&'K`R`G_J;L!)E(-#:Q&:WIL?'O<7K;\;``8:EE)YI3T,%/$[KAP;H?3Y5[9ZFV:JH7G*$AV8 M+`82`3&(PBV;>,(B.AA`LJS#QWM,ODMQ2YTPJ/::OM)&73'*I8N% MH[?EB3E5L*>+D:BROPJ++$P,I&<1P#!PS,TL`>Z;M;FKS#H6;+_;P*FV2LGD.9N?1IC6O*>Q#+3!.ACL)2I\ M5[K)>L0_&KOF#-.FH\X*EE,L;,!6?'8.4*4ZW35`_K'$ZM?,&ZF5X" MG6-?@US,>\L7VM1M7,Z5G%9.S,M%,]$]I-4MS-4YUKO'5\HSZ].WVL<5VZM$ MK0!\^J#_N,W>K'!U! MB;QW)4@;)@BW,M:^]")=GS$_YP468W'+7O3+4'/WV9` MQLAFH_+1DX6G(KV\TTAFPG_S7 MA+/`8/V76RPB(HA-7[RK(R>R13VN#@;;9KR;3)&N;+RA%:';GR*X>2U,X9UC M!-S"K).X6*O1_M3,8JW>N.I:@:G8#6#(UVRMQBJ_\AFTX`>%88BTD6R3=KTT MM@,#WH;)@RMK''>[-OV:.25F]?+SB8UBY$CO8@SS-^=K:`32J>$ZL?J>QWTRH MX7RHJLO?K5L\LJ/.['QV[/_9"?!=L4FAXC,<7JAMK^P]F#Q<;O!M/!G\ MIV\-1+-=NI&9OYK*G^BRJN=\N,+2VP$>7NY\($L^;TX.3O[=QV5+IT%MZ78^ MW1T`@BKRXAT5&<$J!=3FM.$<'6)`ENW'!NKV7M:TS# MOB+KN7V:YV[]V%,ARP/"E?CMH_K-M`L[Y)=,\+Z]R7T=W)N,Q:;=TU^=K;!9 M[9/%?;7.J6M]XV$JIF@,R[8ZDV8*[AY.$>YJZE:=ZND^WBC.$G?&21L-A9/U MS#?_2V&9>Z>C=^W]KA6`2KJN2L3X!,G!#N3/>LXM'(2&;D"8ONB@;$!.3MQ* MD0!_C-S]2_&9:N;"*,Q/4=5JF!1E7TG)?.SO]-6, M4N.#5ELH5>_.,75#;((CEQ4EBN MK;"L(W$T:U$(0+,CF2E189^/#.Q*NX'#CIE$ MGUL2M%O+Q"S&M%O)3P!*?GRGL$;)OU-M[F$A5C9.2+R___O@_%R8G=O8NPFZ MLZSEH5BW:3:3NNSY!8\1QP-^1=0[?=50V9(@[V]$;PC_+'&^<#_((-W/``&! M@00%``!T.I@PPL%."!T"6(@P(@`""QY*3'@Q(\2,`6(<8``A@(53"40&D,>@ MG\$]_0(8#+#2X$.#,VLBK&FS9@!Z!&)&(+!A#TZ<.8L6U8G0XX&A`&(&"'`` M`0-Y`=P\"0E5(,&-$31NU(BSHLVP8,TB1(#`)(,##K+N@?#`I<$!`93VVW,V MX\6&?)U"\-D/Z).7?!N>+0L`P8&=(@%(IQ8SF)#@0LF3*5=VXC?7*?^%FWJ_EDW`@!^%W(7-VC9K&L',RP'VK(F1 MH*H"K"I_H2/)XJ4H$$Y5H'%L1.KX.RZ^0ZB:@3S:N#/)IJ@@!D8`TJUQ9TZ2[X M1!/-*1@(2(`W`D[Q#4/@EDJHN*BFJJH"K"S;JB`1O])N+.T.$S$AQ0[H[H!3 MLN)'H`%J(B\F^EX<<<.8$B"@`7Z(Q-`TIF!R3"J4K**LJLL2R&PSLPAD:,"$ M*B)R(@*7R@I"D[22BZ6Z8*+MO/-BXI""`)+4DDFS2*30.,CD9"ZK[KAZB,M` MDS+(P-'_[%1,+8%T?,LU\8+L9TF8G'H)*J=NVH.?/2SE%`!-QTN`'Y@JU;34 MCC+=M-1,#YL/RI>D4BZ!R53R3P+-IA/T(4,U4A!#,ATT$SR9GH)))H,FZ$>> M9)>%H(&\`C@%@F4I6):>"@S:[:4]#I"66F6I)0!`E)3]-EE]8-`V+>).@DP_ MK*Q\+K,+J[.15YUDS#"L[+A;=$?G&/B1+KN<,J^A`1B`*F&H9).`4H7_`R"O MN?9HP(T$%`X@@1@L6%`@C`.@2KQ6ZWL510;?012O)AJJ@!=AHB:"VFC'^)' M`J.'-JCB.@TZ)8-*K>Z2X'2?_`NJ=F5-N;LL@9OQ4(HL^HVS+A$D4Z1@T91I MC[HLG`D&+6W,NVBPD)9.Z4J;A@]:CJ]&_*'BKOZ(.)>VSJI/>!-(.E`[Q5K` MY^D;[B\-,9 M95K_=+%RM#/B$LRNA"=[(R=O7NW,R]+,:\W932H4`-5M!&D``H"$M(W`.UA:0&`'4W`^$`(2,IV5L.34RR8''>M M#S/2.0J]>$63#Q;O*Y[!HWQPU*\2THJ&T*-/W4(T$_])8"'V@R$-*78KFCC0 M51H)@`3+US$]F0QE_6&?VFP$OWK=+8EV),UM.FF[C^`O9W$9EFQ\!D`SHBZ+ ML;/50;(%&^\U,'RTLV+6[((UDITH9'UR#O``9)A16HYXVHE/\A"PO+>IA#Y3 MG-M,^L&`L+S_4(L(X>+VM.6]&SH-@F=Y4Z:I/#TSUM"^DKIK7>2`-9$3+6=G(VAEH&.MO(O($-"4*?$.@R&[ M4MCFMR517NY"ZZS<"/UE'+A%3)71$^2,"GE(FA01<(N$#P`D"AH'.?U1$0.^UIVPO6RG-#';VCK1,NV,T`'Z\Y$V>6:0D'+&FK6!32([ M(9NF#4F6*SV?/V6SF,:4+"M7P>0;-Y-'C,!(5Z`LK$$Z"!9_EC(U_ZLIH5`# M`,U\1FJ?K_1GTKSXNH$Z!%J,D:H!T9@[I6Q5IK,*9E=3RL%WUA&GF^N*C92W MJ+/^R[+/$Y(TJ0F6T05@"B2U$5R8-NID,F/Y4*4,[&#GQ0$E7:(IFNX2A%)`X-0`4D`%&! M2)1^U>TD=6,[703)=H]L.:4S!48A^@#@8)I2&!:=(H%-!0#!_!C(W^BJ@(0A M&&I.VP,]$.;@!O>';27KR72T:<R&R]^1%P!+,KD[SZ1T^^LR],].]FF$M.RKR&S+*:DSR,<<5:9`OS(:DU-;%@YGKA0Q0L0 M'3.DT3/!AF9._*F? MY"%4T6WXYL<67&VIK/]Z'G:\J[78;(#Z(:/>ZH/>"P"'M`:R1X,*NN#RILS ME7-^&*?G.\?8FU62`)WWW.?&R7F"TYPPMN#HYA8\0'@4T(`'P.L!3T!@80]C MDPZ6#=N<29N`8&(!:6'%#1.@`']"T@\Y9=[_P9B;3F&P%DP0!A_1C`!-+CZ!93.JQD$6M&8H"`4R!@#0?0T6(P'X-3 M7%XJIYA\!2XF9]*7_F,;-GWJ,8;ZD5"^\HMQ/>Q/\7K75QX^/`TTQ"G'_R4+ M],/SF+_\[S$_?.`C(,J/KM&D-_EH`?7734XA@`4.<($,K&$-&3B`]*V?`>I; M7P;9]XG$6Y;8`KGS4&,KC1L:P/J'W9SIEF*P5_O<^%?WA>#HJ0S[59\58KK) MR_5.&S>@`*E(BQAP@`)$@,F;O`1,"P1H``D0%<;'GZX@`9$P`5G#UA],5A_,5@]$5@1$9E3,9F%$9E MO,5=K$5$[3$V`A>DT!0NYO(4RP$<<'ZL[_1X(B"O$8:(8J`#$BR M<;@8M+^!/*1YXT98.R;_EXLGO\@)5&&TB72^3M,.C62)3SFBD:0/" M'MP2Q!@)">@'&&B`E`*XYENT)YB])["`/;#)4\!)0KD_">RO#&G">].]3[.3 MOB&``RA!`KB6!]N44>G&4;$)#HLS4X$D`B``-Q"5.="'A?((9($` M"X@OE_1+7,,)I"&`$MF0G%@/"(`!(]/+)Y`>"="')\B+]8@[`%``&.@'";`` M"9`'QMB6ERR("F@R&^-!5PQ*ROD_%%-+;"0*`M"PHR$`!WB`"%,.]WB)"B"` M_]PD@`&X&`GP"0:P@*Q\B:1DB^BK#=]:3)AH3.@[&`8PD@!X`@Y1+`Z9$ZR@ M3@H[3@P(``S`RDJ1`!SQS1UA"P=Q.3_+MH,`H7V4&93`2@K+B:2,PT[H$`<( M/P"@AXR!@+J8DU/(BP2@A[E(2I`A`'2QG>H$F0VYF@-@RIHXT.L4#Z"XCP.5 MGI5Q`Z:T"@F@ARBSSJG8D/MPBE/X#8RZ1FT\M^>#$P*(GK<$B0`8C@!P$`*( ML@IP$!I%%P4@@`Q8$L6\4)#@AR0)$<6DAPFX.ZSTE`W8SSF9+PIE*Y_@"?<@ M40`X3C>PBJ)93*0Y`"3I!Q(%F14J-K-@.=:<#IQ(@/_CQ,JF)`!YV!#"F!,` M$,^%D-()J(OC]";B3$X8>((/'20"6LQ,H4X"N!H]-0@D@0$LV4^@J!0DC3[C MV-`*",]^>(`!T+`G`(D$[4T8^%#@@B?RBY$[#$K8O,@X2X`!T%0898`$,%$: M%;U^<)`DA3$`$`!B#6#<4`?NC,2L'*+H5020V`#'C. M5E2L(`2+$:PVT1@)%W7`NWL5%YT\`I`!WWR/.4D-WV1*?A#/#;``)'T)!+!1 M`$`20LV)#26`)T`(-6T`T MVWS8H;U(;74MH=07L("V#$@+T3L(&5``-["`R+52R#6:"L#2"P@"R34R!'`# M!C`("X#,"10&H+^L0`T$U=W!V* MD:B)_P2H@+3`4DKS5-C:M2X<-R[)+Z3+R(@)0SBD#[ORE.8EPS)T,Y&,WCFD MPU>+&.L%2[',"^@5FI_C1T[SNGEQ0KV(1\9;0^53FXY,BH2$*^I`OA*!L_D5 MFM;:R)6LO_-`6BC\7,#`2B#+R?M%)D)9HNF=7Z2P7P)V,^W`VIZ@3:Q4PL1A M-)L`7Z.X5MF\MC/5BSWP30EX@+]U@WZZ%C$="0NXFH8@X4LAX0I0816^E(-P M81B>X0JH81O>B0I87=\``#``8$(A!A0IB34XE8$!+=#XDEJQ M/5NY6)-@A18I/4[ZI`BIZ3D]A9KP4PJPI66CL)T_G@V7*-8`)<_DR-C@?9:H M>,Y!)""!H`C_X810)B,`!@`*"S!.J?69`:@`#(!`E:KH M'ME/BO#1JYD"F54,IO3H$L9*TUD2^05F?WM6&_7C4_A1"5@FBCC;KTSI2=:V M5=3&7K'FW^CB<_Q5@G6ZB88)5$T`H%"6"<"14^6Q!I"'3='/#7'7^I2:!9-2 ML#V%!J"'G;A.<(6M.7&,3E")";A+PH0^`8VKA?I5YC0R`FB*_FM8UZH<-_G@ M*M60?2/6/3C86_$9F?7-SN44R%S59=T#DJVZ"?!`X_WX@V2#5ZJ%`2JC03_&HF:VT5>TP:[FA@(.!Y;:&"9R.BDH16ND@ MZ%3;1@$Q&T%IF;WNB,1;52!#&'E(C:6EL`(AY:R9)J@PO-X&5.+N4?+43EQ6 M[\H@3&\^[3FI336:)B1)"91P[%#^"PHK5J<`6W.KEY,\6O-+/ANQ@`&0!QXK M,&Z9`!#!9JCP4((E3/F:`!AH'=.@`#OEU`;X5S&&OLC4\`'0#!FXXU-P`UA% MO+A;3K:3AY6AB;JYXX8QC3M>I@UU%@*B!QB8`(Z9YR939(/XUP_%+WZT9"A& M)JBX&!MY,[!4&$E)F#`2T883YELU_Y=4,,OG,ME,F&S',1X2GL!L+5XL@S=!_9?%_9@ M)_9A'_9R,?9B5_9D%W9]J.I/=4T@7-'$0$/&3TV7\MX>O.37#56CZ-89W9?$+TF.;_9'I!@K_K%,WN2_Y)AL=X?Z=)A9U` MC)^)XG7X4KWXD>=@58/X1/?S)"_TO88O)"B](XG2?ZES?ZHO\-&ZET4M5'D;_NGH?Z14=YI)_VZI+?A"?: MG_3!G$=12L;&K0=[RT'P)F)/,I5V_94CDO?ZL$^L:\3YJ'?Y!/E!4*LHN&?Y M@N<2H([ZL>?'BVCZK2?UF=3[D\_Z)K3[^\.HA-["FQ=[M!_\5D1)?"15MO_Z MQM=Z3FOZ1U_XO;?\RN^O/[=Z:R5Y=9=B0`>UQV]YU#_ZK?=YJK^)550QXT6_ M+10W)Z;[\R!]-;EW_?M2:)P7>E@'_C14]>`G_N(7?E>O"!M6_N5G_N9W_N>' 4_NB7_NFG_NJW_NO'?N@G@(```#L_ ` end GRAPHIC 5 g126493mmi001.jpg GRAPHIC begin 644 g126493mmi001.jpg M_]C_X``02D9)1@`!`0$`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$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#M[G2[32+B M.WD5'MWC`A+)`I7;@$$LOS$YSZ]:;LTW_GE'_P!]6W_Q-:5['J4VIF#S&*9\ MZ#9*B;0N!SE"1K/_/:7_P`"(_\`XU6M^YE8R=FF_P#/*/\`[ZMO_B:- MFF_\\H_^^K;_`.)K:LX;JZA9WU&ZB979&4>6PR#CKLJXM+26X.IW;^4A;: M!&,X_P"`U!Y&L_\`/:7_`,"(_P#XU1<=C-M["QU*[6TC55&TO(5$#':.,?*N M022.?8T5H6\.IPZI'F5OWWS2EY48%%XQ@(.?F'>BIDQQ1SU^\$^NW4[PQ".2 M=8B996!3'RDX!''%6+ZQL+.T>=)K&=EP!&D\F22(+HHCF.QC(R0/O>GU)ZC/`&#U/"3&.QT.[CAC"*]S( MFU!_#GG_`,=!JWI]]IUI91Q&[BWXRY!ZL>3^M2^Y:[,A_M"UT[4VTNQL&EG2 M)99=K*&*L2,C)R_0YI%\40L;Z,6LHGL9EC>,L!O!;:'4]QGC\*S]>@@UF92+ MRRC\IT>WN@6$]N0(+:>SD:XTUY%2_%B49E)WE@NX>V2.>M/F@FT&X$]L7DM)&P M\9.2"?Z^A]>#U!&.^E0.DK_:]/\`M#ZJ+T2'=D(&#;&2Z MC*2*589[&AJVP*[W(==OD70))8L2+9#,Y)+*1P"3P,C\J*VM$@2:]NI;B) M7D@<+&S$N0!D$@GGJ#^7O12D]2HK0M>(O^09_P`#'\C6%/\`:@XRZ;MOWCD#UXI_ M_"/_`/3>+_P''^-*GWX?^PC)_)Z@%C;OH$MTRL9O*D??YC9SSSUI%$W_``C_ M`/TWB_\``7UVUPK2%60+EV&! ML![&J:Y2!`K,-EK=A3N)(PXQS1=AH6/^$?\`^F\7_@./\:/^$?\`^F\7_@./ M\:)+"VM[6UGB1ED\V'YO,;NPSWHCL+:XM;J>5&:3S9OF\QNS''>B["Q"]M]B MMM4@S&W^C*^Y8]I.=PP?7I^M4=0_X^+S_?/_`*#)5YB6L;LDDDZ=$23WX>J. MH?\`'Q>_[Y_]!DJD2S5T3_CZO?\`?_\`9WHHT3_CZO?]_P#]G>BHEN7'8D\1 M?\@S_@8_D:PI_N3_`.^W_M:MWQ%_R#/^!C^1K"G^Y/\`[[?^UJJ.Q$MS93[\ M/_81D_D]*G_(JR_]<)/ZTB??A_[",G\GJ);RU7PS+&;F$/Y,@VF09SSQBD4: M%C_Q^7O^^G_H"UE_\L1_U[7G_H8J_;75O!?7JS3Q1L60X=P#]Q:SU8/;JRD, MIMKP@@Y!^<4`:5U_R#K7_KK!_P"A+1:_\@ZZ_P"NL_\`Z$U0SWEK)96J1W,+ MN98<*L@)/S+1!>6L=E=QR7,*.)9\JT@!'S-VI=`ZE8_\@^Z_[!L7\GJCJ'_' MQ>_[Y_\`09*O'_D'W7_8-B_D]4=0_P"/B]_WS_Z#)5Q)9JZ)_P`?5[_O_P#L M[T4:)_Q]7O\`O_\`L[T5$MRX[$GB+_D&?\#'\C6%/]R?_?;_`-K5N^(O^09_ MP,?R-84_W)_]]O\`VM51V(EN;*??A_[",G\GJ5M0T<%F9X>"8<9XQSQW[YKHK'_`(_+W_?3_P!`6LO_`)8C_KVO/_0Q36@/ M4T(K[26D01M$&8@(?+QDGI@XHEOM)61Q(T1920Y,><$=_[_P#[.]%&B?\`'U>_ M[_\`[.]%1+?:KCL1+-FW$CUR./F/;M6ELU7_`)[V M?_?EO_BJEE(B7[9:WEPR633)*5(99%'10#P3[55%M/\`NH'C"326UU\NX'!9 MU(&?QJ_MU7_GO9_]^6_^*J)K74VNX[C[1:;HT9`/);!W$'^]_LTAC&^W3PV\ M#6#1A)(RSF52`%()Z'VH7[=!#<0+8-('DD*N)5`(8DCJ?>K&W5?^>]G_`-^6 M_P#BJ-FJ_P#/>S_[\M_\50!GS1M#:WL3_>33XE./4;ZS]0_X^+S_`'S_`.@R M5H:G!J,5M=W#2V[^;$L;(D+9QD\CYC_>/;M656X<-`OFOD`ESM&&!_AY M^]^E7$AFUHG_`!]7O^__`.SO15;1;F2/4)$9$87+D@H6^0?,W.0/7&?I142W M+CL7]7^SV5G<:C=7-U'#!&7<12$<#T%44N+=8T>[FU*V\UPD.9C)YI(R-I3. M>`?RJYJ^JVEM%):M=VL=RR;A'".V%ZMS'9QW M#[(E"%2$8#(W$YXP!35K:DN]]#2%SI;&4#5;S="J-(OFON4/]TXQGFFM>Z2L M?F'5KS;E^DCY&PXCGTR6[^R)JUV9MP0 M#SGP6*[@`<8)V\_2HKFXAMK^ZM#)J3/;6OVIF6XX*9(P.>O!JM8>&IK'4XKL M7,,L4,B`([G!40B/=CH'&./9B*FU30CJ.K7EX_V5XY;#[-$'..0(TS'8'^YN(R%S[FI!&[M;%[0W%MLNX;:.5]QRIB`!V\V/ MR2W$J),Q/F>;N(5ACCACGKP*++H*[ZF@;G3%";M2OU+E@H9I`3A=QXQ_=YH^ MU:28$G&KW1BDC$J.)G(92<#''4DXQUJC;Z%=^7`T%W"]M$\KP1M.SB*-XMBJ M&(R1DD\]!Q2OX9G20R0W<"1QF&:*)B=J2JX9QG^ZQ&?8DT67<>O8W-/C@D/G MP75U(%)0K,[<'N"IHINDP3VWVHW4ZN\\[2(@D+B-2!A1GZ$_C14,M&7K&FSZ MEXG@3%Q%:M830331H,?,5^7)!QD`\UE-H=_#J5VME;2PPAI4MG1=K!OLZHA+ M=TR&^C`&M37M5OK/43%;SE$V@XV@_P!*S?[?U3_G[;_OE?\`"M%>QD^6XEQI M=U*(S:Z=+#"%LU>-XL@R))EV*YYPO!/?WJU#HKZ=KJKY4UQ`D$8\PVP<,WFN MQ`_N@;A]!CTJM_;^J?\`/VW_`'RO^%']OZI_S]M_WRO^%/45XD%EH=XNDWR7 M6GRF5[!UMD6/`WY?AA_?^88/H?:K&I:3+NF%MID@#VMJ/DAR-XFW/QZXZTG] MOZI_S]M_WRO^%']OZI_S]M_WRO\`A1=AH6KFQN!=VEQ9V_'%:>NP32:EHSPV\DBQ7OF2LBY"KY;KD_B16%_;^J?\_;?]\K_ M`(4?V_JG_/VW_?*_X4K,=T13:'?RW&IA+)UCG%VMOM3;\S`;=Q[J*\Z6]S;G$`B;[/O^=%?(>/\`B7Y@/K],U4_M_5/^?MO^^5_PH_M_5/\` MG[;_`+Y7_"GJ*Z-+3--