-----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, V0yOrckX/NDDDy5oAABJ5phqjB2AseXIAiyXBDBl5/y42n/3ZY1TfrUQQn6JIYpU 2+yQ9OdGLqpVnInltl3CuQ== 0001047469-06-012695.txt : 20061011 0001047469-06-012695.hdr.sgml : 20061011 20061011172634 ACCESSION NUMBER: 0001047469-06-012695 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20061011 ITEM INFORMATION: Other Events ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20061011 DATE AS OF CHANGE: 20061011 FILER: COMPANY DATA: COMPANY CONFORMED NAME: FIVE STAR QUALITY CARE INC CENTRAL INDEX KEY: 0001159281 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-SKILLED NURSING CARE FACILITIES [8051] IRS NUMBER: 043516029 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-16817 FILM NUMBER: 061140660 BUSINESS ADDRESS: STREET 1: 400 CENTRE STREET CITY: NEWTON STATE: MA ZIP: 02458 BUSINESS PHONE: 617 796 8387 MAIL ADDRESS: STREET 1: 400 CENTRE ST CITY: NEWTON STATE: MA ZIP: 02458 8-K 1 a2173764z8-k.htm 8-K
QuickLinks -- Click here to rapidly navigate through this document

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): October 11, 2006

FIVE STAR QUALITY CARE, INC.
(Exact Name of Registrant as Specified in Its Charter)

Maryland
(State or other jurisdiction
of incorporation)

Commission File No. 1-16817   04-3516029
(IRS Employer
Identification No.)


400 Centre Street, Newton, Massachusetts 02458
(Address of Principal Executive Offices) (Zip Code)

Registrant's telephone number, including area code: (617) 796-8387

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 8.01.    Other Events

On October 11, 2006, Five Star Quality Care, Inc. (the "Company" or "Five Star") announced that it intends to offer $80,000,000 aggregate principal amount of Convertible Senior Notes due 2026 to qualified institutional buyers pursuant to Rule 144A under the Securities Act of 1933, as amended. A press release announcing the proposed offering is attached to this Current Report on Form 8-K as Exhibit 99.1.

WARNING CONCERNING FORWARD LOOKING STATEMENTS

THIS REPORT CONTAINS FORWARD LOOKING STATEMENTS WITHIN THE MEANING OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995 AND FEDERAL SECURITIES LAWS, INCLUDING WITH RESPECT TO THE COMPANY'S ISSUANCE OF THE NOTES AND ITS INTENDED USE OF THE PROCEEDS. THESE FORWARD LOOKING STATEMENTS ARE BASED UPON THE COMPANY'S PRESENT EXPECTATIONS, BUT THESE STATEMENTS AND THE IMPLICATIONS OF THESE STATEMENTS ARE NOT GUARANTEED.

Summary historical, pro forma and selected financial data of the Company; consolidating subsidiary financial information.


Summary historical and pro forma financial data

The following summary financial data related to our continuing operations has been derived from our historical financial statements for the six months ended June 30, 2006, and shows, for the period or date presented, our summary historical and our pro forma income statement and balance sheet data, giving effect to (1) our April 2006 equity offering; (2) the reduction in our management fees payable in respect of 10 SLS management agreements that we terminated in June 2006; and (3) this offering (assuming the initial purchasers over-allotment option is not exercised and not giving effect to conversion of the notes), as if these events had been completed as of the beginning of the period presented. The following data should be read in conjunction with, and is qualified in its entirety by reference to, our historical financial statements incorporated by reference from our Annual Report on Form 10-K for the year ended December 31, 2005 and our Quarterly Reports on Form 10-Q for the quarters ended March 31, 2006 and June 30, 2006 and "Management's Discussion and Analysis of Financial Condition and Results of Operations" contained therein, the information contained in this offering memorandum under "Risk Factors" and our unaudited pro forma financial statements contained in this offering memorandum. Our six month historical financial information contains normal recurring adjustments and is not necessarily indicative of results to be expected in a full year. Comparability of financial results from period to period is affected by acquisitions, closures and our termination of SLS management agreements. Pro forma financial information may not be reflective of what our financial results or financial position would have been had the April 2006 equity offering, the reduction in our management fees payable in respect of 10 SLS management agreements that we terminated in June 2006 and this offering been completed as of the dates indicated in our pro forma financial statements. Our pro forma financial information does not give pro forma effect to certain transactions, including, without limitation, the eight senior living communities we began to operate in

2


September and October 2006 and the two rehabilitation hospitals we began to operate in October 2006. You should not place undue reliance on our pro forma financial information.

 
  For the six months ended June 30, 2006

 
 
  Historical

  Adjusted for
April 2006
equity
offering

  Adjusted for
April 2006
equity offering
and 2006 Sunrise
terminations

  Adjusted for
April 2006
equity offering,
2006 Sunrise
terminations and
convertible
senior notes
offering

 

 
 
  (amounts in thousands, except per share data)

 
Statement of Income Data                          

REVENUES:

 

 

 

 

 

 

 

 

 

 

 

 

 
  Net revenues from residents   $ 365,398   $ 365,398   $ 365,398   $ 365,398  
  Pharmacy revenue     24,410     24,410     24,410     24,410  
   
 
 
 
 
Total revenues     389,808     389,808     389,808     389,808  

OPERATING EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 
Community level operating expenses     281,381     281,381     281,381     281,381  
Termination payment to SLS     89,833     89,833     89,833     89,833  
Pharmacy expenses     23,189     23,189     23,189     23,189  
Management fee to SLS     6,392     6,392     3,059     3,059  
Rent expense     52,563     52,563     52,563     52,563  
General and administrative     14,635     14,635     14,635     14,635  
Depreciation and amortization     4,561     4,561     4,561     4,561  
   
 
 
 
 
Total operating expenses     472,554     472,554     469,221     469,221  
Operating loss     (82,746 )   (82,746 )   (79,413 )   (79,413 )
  Interest and other income     1,140     1,140     1,140     1,140  
  Interest expense     (1,633 )   (1,633 )   (1,633 )   (3,294 )(1)
   
 
 
 
 
Loss from continuing operations before income taxes     (83,239 )   (83,239 )   (79,906 )   (81,567 )
  Provision for income taxes                  
   
 
 
 
 
Loss from continuing operations   $ (83,239 ) $ (83,239 ) $ (79,906 ) $ (81,567 )
   
 
 
 
 
Weighted Average Shares Outstanding:                          
  Basic     25,551     31,581     31,581     31,581  
  Fully Diluted     25,551     31,581     31,581     31,581  

Basic and diluted income per share from continuing operations:

 

 

 

 

 

 

 

 

 

 

 

 

 
  Basic   $ (3.26 ) $ (2.64 ) $ (2.53 ) $ (2.58 )(2)
  Fully Diluted   $ (3.26 ) $ (2.64 ) $ (2.53 ) $ (2.58 )(2)

EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 
Loss from continuing operations   $ (83,239 ) $ (83,239 ) $ (79,906 ) $ (81,567 )
  Add: income taxes                  
  Add: depreciation and amortization     4,561     4,561     4,561     4,561  
  Add: interest expense     1,633     1,633     1,633     3,294  
  Less: interest and other income     (1,140 )   (1,140 )   (1,140 )   (1,140 )
   
 
 
 
 
EBITDA(3)   $ (78,185 ) $ (78,185 ) $ (74,852 ) $ (74,852 )
   
 
 
 
 

3

 
  As of June 30, 2006

 
  Actual

  Adjusted for
convertible
senior notes
offering


 
  (dollars in thousands)

Balance Sheet Data            
  Cash and cash equivalents   $ 23,576   $ 101,126
  Total current assets     111,806     189,356
  Total assets     252,334     332,334
  Total current liabilities     83,889     83,889
  Total long term liabilities     71,472     151,472
   
 
  Total shareholders' equity   $ 96,973   $ 96,973
   
 

(1)
We have used an assumed interest rate of 4.0% per annum for the notes offered hereby.

(2)
The loss per share includes a loss of $(2.84) per share relating to the termination fees we incurred for the six months ended June 30, 2006 in connection with our termination of 10 SLS management agreements.

(3)
We consider earnings before interest, taxes, depreciation and amortization, or EBITDA, to be an indicative measure of our operating performance. We believe EBITDA is also useful in measuring our ability to service debt, fund capital expenditures and expand our business. Furthermore, we believe that EBITDA is a meaningful disclosure that may help shareholders to understand better our financial performance, including comparing our performance to other companies. However, EBITDA as presented may not be comparable to amounts calculated by other companies. This information should not be considered as an alternative to net income, income from continuing operations, operating profit, cash flow from operations, or any other operating or liquidity performance measure prescribed by accounting principles generally accepted in the United States. Other income excluded from EBITDA consists primarily of amortization of deferred gains.

4



Selected financial data

The following table presents selected financial data related to our continuing operations which has been derived from our historical financial statements for the years ended December 31, 2003, 2004 and 2005, and for the six months ended June 30, 2005 and 2006, all of which have been adjusted to remove the operations of two skilled nursing home communities in the state of Connecticut that we classified as discontinued operations in June 2006. The following information should be read in connection with, and is qualified in its entirety by reference to, our consolidated financial statements and the notes thereto incorporated by reference from our Annual Report on Form 10-K for the year ended December 31, 2005 and from our Quarterly Reports on Form 10-Q for the three months ended March 31, 2006 and the six months ended June 30, 2006. The six month information contains normal recurring adjustments and is not necessarily indicative of the results that may be expected in a full year. Additionally, comparability of financial results from period to period is affected by acquisitions, closures and our termination of SLS management agreements. Accordingly, you should not place undue reliance on our historical financial information.

 
  Year ended December 31,

  Six months ended June 30,

 
 
  2003

  2004

  2005

  2005

  2006

 

 
Revenues:                                
  Net revenues from residents   $ 543,610   $ 584,615   $ 700,891   $ 340,795   $ 365,398  
  Pharmacy revenue     1,770     13,209     33,476     12,356     24,410  
   
 
 
 
 
 
Total revenues     545,380     597,824     734,367     353,151     389,808  
Operating expenses:                                
  Community level operating expenses     434,530     455,755     537,062     260,061     281,381  
  Pharmacy expenses     1,666     12,093     32,167     11,451     23,189  
  Management fee to SLS     17,272     19,293     21,256     11,240     6,392  
  Termination expense for certain SLS management agreements             86,286         89,833  
  Rent expense     76,962     82,453     98,890     48,460     52,563  
  General and administrative     15,892     18,473     26,559     12,702     14,635  
  Depreciation and amortization     3,201     3,371     7,113     3,384     4,561  
  Impairment of assets             2,333          
   
 
 
 
 
 
Total operating expenses     549,523     591,438     811,666     347,298     472,554  

Operating (loss) income

 

 

(4,143

)

 

6,386

 

 

(77,299

)

 

5,853

 

 

(82,746

)
  Interest and other income     503     1,666     1,543     566     1,140  
  Interest expense     (1,439 )   (1,172 )   (3,741 )   (1,860 )   (1,633 )
   
 
 
 
 
 
(Loss) income from continuing operations before income taxes     (5,079 )   6,880     (79,497 )   4,559     (83,239 )
  Provision for income taxes         (120 )       (73 )    
   
 
 
 
 
 
(Loss) income from continuing operations   $ (5,079 ) $ 6,760   $ (79,497 ) $ 4,486   $ (83,239 )
   
 
 
 
 
 
Weighted average shares outstanding     8,482     8,716     14,879     12,219     25,551  
   
 
 
 
 
 
Basic and diluted (loss) income per share from:                                
  Continuing operations   $ (0.60 ) $ 0.78   $ (5.34 ) $ 0.37   $ (3.26 )
   
 
 
 
 
 
(Loss) income from continuing operations   $ (5,079 ) $ 6,760   $ (79,497 ) $ 4,486   $ (83,239 )
  Add: income taxes         120         73      
  Add: depreciation and amortization     3,201     3,371     7,113     3,384     4,561  
  Add: interest expense     1,439     1,172     3,741     1,860     1,633  
  Less: interest and other income     (503 )   (1,666 )   (1,543 )   (566 )   (1,140 )
   
 
 
 
 
 
EBITDA   $ (942 ) $ 9,757   $ (70,186 ) $ 9,237   $ (78,185 )
   
 
 
 
 
 

5


CONSOLIDATING SUBSIDIARY FINANCIAL INFORMATION

Consolidating financial information related to the Company, its guarantor subsidiaries and non-guarantor subsidiaries as of June 30, 2006 and 2005 are reflected below.


UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
For the six months ended June 30, 2006

 
  Parent

  Guarantor
subsidiaries

  Non-guarantor
subsidiaries

  Eliminations

  FVE
consolidated

 

 
REVENUES:                                
  Net revenues from residents   $   $ 163,152   $ 202,246   $   $ 365,398  
  Pharmacy revenue             24,410         24,410  
   
 
 
 
 
 
Total revenues         163,152     226,656         389,808  

OPERATING EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  Wages and benefits         69,435     117,526         186,961  
  Other operating expenses         47,035     47,385         94,420  
  Termination payment to Sunrise Senior Living Services, Inc. ("SLS")         89,833             89,833  
  Pharmacy expenses             23,189         23,189  
  Management fee to SLS         6,392             6,392  
  Rent expense         32,240     20,323         52,563  
  General and administrative         4,241     10,394         14,635  
  Depreciation and amortization         1,967     2,594         4,561  
   
 
 
 
 
 
Total operating expenses         251,143     221,411         472,554  

Operating (loss) income

 

 


 

 

(87,991

)

 

5,245

 

 


 

 

(82,746

)
  Interest and other income         65     1,075         1,140  
  Interest expense         (3 )   (1,630 )       (1,633 )
  Equity in earnings of subsidiaries     (85,532 )           85,532      
   
 
 
 
 
 
(Loss) income from continuing operations before income taxes     (85,532 )   (87,929 )   4,690     85,532     (83,239 )
  Provision for income taxes                      
   
 
 
 
 
 

(Loss) income from continuing operations

 

 

(85,532

)

 

(87,929

)

 

4,690

 

 

85,532

 

 

(83,239

)

Loss from discontinued operations

 

 


 

 

(94

)

 

(2,199

)

 


 

 

(2,293

)
   
 
 
 
 
 

Net (loss) income

 

$

(85,532

)

$

(88,023

)

$

2,491

 

$

85,532

 

$

(85,532

)
   
 
 
 
 
 

6


UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
For the six months ended June 30, 2005

 
  Parent

  Guarantor
subsidiaries

  Non-guarantor
subsidiaries

  Eliminations

  FVE
consolidated

 

 
REVENUES:                                
  Net revenues from residents   $   $ 156,638   $ 184,157   $   $ 340,795  
  Pharmacy revenue             12,356         12,356  
   
 
 
 
 
 
Total revenues         156,638     196,513         353,151  

OPERATING EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  Wages and benefits         65,697     108,629         174,326  
  Other operating expenses         43,229     42,506         85,735  
  Termination payment to SLS                      
  Pharmacy expenses             11,451         11,451  
  Management fee to SLS         11,148     92         11,240  
  Rent expense         32,201     16,259         48,460  
  General and administrative             12,702         12,702  
  Depreciation and amortization         1,251     2,133         3,384  
   
 
 
 
 
 
Total operating expenses         153,526     193,772         347,298  

Operating income

 

 


 

 

3,112

 

 

2,741

 

 


 

 

5,853

 
  Interest and other income         59     507         566  
  Interest expense             (1,860 )       (1,860 )
  Equity in earnings of subsidiaries     2,420             (2,420 )    
   
 
 
 
 
 
Income (loss) from continuing operations before income taxes     2,420     3,171     1,388     (2,420 )   4,559  
  Provision for income taxes             (73 )       (73 )
   
 
 
 
 
 

Income (loss) from continuing operations

 

 

2,420

 

 

3,171

 

 

1,315

 

 

(2,420

)

 

4,486

 

Loss from discontinued operations

 

 


 

 

(71

)

 

(1,995

)

 


 

 

(2,066

)
   
 
 
 
 
 

(Loss) net income

 

$

2,420

 

$

3,100

 

$

(680

)

$

(2,420

)

$

2,420

 
   
 
 
 
 
 

7


UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET
As of June 30, 2006

 
  Parent

  Guarantor
subsidiaries

  Non-guarantor
subsidiaries

  Eliminations

  FVE consolidated


ASSETS                              

Current Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Cash and cash equivalents   $   $ 2,499   $ 21,077   $   $ 23,576
Accounts receivable, net         13,891     32,449         46,340
Prepaid expenses and other current assets         2,479     39,411         41,890
   
 
 
 
 
Total current assets         18,869     92,937         111,806

Property and equipment, net

 

 


 

 

19,820

 

 

82,230

 

 


 

 

102,050
Investment in subsidiary and long term recievable from (to) subsidiaries     200         200     (400 )  
Restricted cash         3,673     10,024         13,697
Intercompany     227,808             (227,808 )  
Mortgage notes receivable             3,725         3,725
Goodwill             16,901         16,901
Other long term assets         402     3,753         4,155
   
 
 
 
 
Total assets   $ 228,008   $ 42,764   $ 209,770   $ (228,208 ) $ 252,334
   
 
 
 
 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Accounts payable and other current liabilities   $   $ 24,005   $ 59,258   $   $ 83,263
Current mortgage notes payable             626         626
   
 
 
 
 
Total current liabilities         24,005     59,884         83,889

Long term liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Mortgage notes payable             44,423         44,423
Notes payable to related parties     200             (200 )  
Other long term liabilities         7,128     19,921         27,049
   
 
 
 
 
Total long term liabilities     200     7,128     64,344     (200 )   71,472

Total shareholders' equity

 

 

227,808

 

 

11,631

 

 

85,542

 

 

(228,008

)

 

96,973
   
 
 
 
 

Total liabilities and shareholders' equity

 

$

228,008

 

$

42,764

 

$

209,770

 

$

(228,208

)

$

252,334
   
 
 
 
 

8


UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET
As of June 30, 2005

 
  Parent

  Guarantor
subsidiaries

  Non-guarantor
subsidiaries

  Eliminations

  FVE consolidated


ASSETS                              

Current Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Cash and cash equivalents   $   $ 11,744   $ 6,960   $   $ 18,704
Accounts receivable, net         12,937     26,315         39,252
Prepaid expenses and other current assets         10,807     15,897         26,704
   
 
 
 
 
Total current assets         35,488     49,172         84,660

Property and equipment, net

 

 


 

 

14,444

 

 

132,717

 

 


 

 

147,161
Investment in subsidiary and long term recievable from (to) subsidiaries     200         200     (400 )  
Restricted cash         13,351     3,280         16,631
Intercompany     56,654             (56,654 )  
Mortgage notes receivable             6,036         6,036
Goodwill             14,842         14,842
Other long term assets         402     1,502         1,904
   
 
 
 
 
Total assets   $ 56,854   $ 63,685   $ 207,749   $ (57,054 ) $ 271,234
   
 
 
 
 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Accounts payable and other current liabilities   $   $ 27,396   $ 46,022   $   $ 73,418
Current mortgage notes payable             6,051         6,051
   
 
 
 
 
Total current liabilities         27,396     52,073         79,469

Long term liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Mortgage notes payable             69,056         69,056
Notes payable to related parties     200             (200 )  
Other long term liabilities         6,825     17,290         24,115
   
 
 
 
 
Total long term liabilities     200     6,825     86,346     (200 )   93,171

Total shareholders' equity

 

 

56,654

 

 

29,464

 

 

69,330

 

 

(56,854

)

 

98,594
   
 
 
 
 

Total liabilities and shareholders' equity

 

$

56,854

 

$

63,685

 

$

207,749

 

$

(57,054

)

$

271,234
   
 
 
 
 

9


UNAUDITED CONDENSED CONSOLIDATING CASH FLOW STATEMENT
For the six months ended June 30, 2006

 
  Parent

  Guarantor
subsidiaries

  Non-guarantor
subsidiaries

  Eliminations

  FVE
consolidated

 

 
Cash Flows from operating activities:                                
Net (loss) income   $ (85,532 ) $ (88,023 ) $ 2,491   $ 85,532   $ (85,532 )
Undistributed equity in earnings of subsidiaries     85,532             (85,532 )    
Adjustments to reconcile net income (loss) to cash provided by (used in) operating acitivities, net         86,027     (92,220 )       (6,193 )
   
 
 
 
 
 
  Net cash used in operating activities         (1,996 )   (89,729 )       (91,725 )
Cash Flows from investing activities:                                
Capital expenditures         (8,323 )   (15,263 )       (23,586 )
Proceeds from the sale of property and equipment         5,746     5,331         11,077  
Other, net         (4 )   (2,694 )       (2,698 )
   
 
 
 
 
 
  Net cash used in investing activities         (2,581 )   (12,626 )       (15,207 )
Cash Flows from financing activities:                                
Proceeds from issuance of common shares, net             114,059         114,059  
Change in borrowings, net             (280 )       (280 )
Other, net                      
   
 
 
 
 
 
  Net cash provided by financing activities             113,779         113,779  
Change in cash and cash equivalents         (4,577 )   11,424         6,847  
Cash and cash equivalents at beginning of period         7,076     9,653         16,729  
   
 
 
 
 
 
Cash and cash equivalents at end of period   $   $ 2,499   $ 21,077   $   $ 23,576  
   
 
 
 
 
 

10


UNAUDITED CONDENSED CONSOLIDATING CASH FLOW STATEMENT
For the six months ended June 30, 2005

 
  Parent

  Guarantor
subsidiaries

  Non-guarantor
subsidiaries

  Eliminations

  FVE
consolidated

 

 
Cash Flows from operating activities:                                
Net income (loss)   $ 2,420   $ 3,100   $ (680 ) $ (2,420 ) $ 2,420  
Undistributed equity in earnings of subsidiaries     (2,420 )           2,420      
Adjustments to reconcile net income (loss) to cash provided by operating acitivities, net         7,691     8,662         16,353  
   
 
 
 
 
 
  Net cash provided by operating activities         10,791     7,982         18,773  
Cash Flows from investing activities:                                
Capital expenditures         (6,987 )   (79,827 )       (86,814 )
Proceeds from the sale of property and equipment         3,988     25,574         29,562  
Other, net         (3,698 )   (2,587 )       (6,285 )
   
 
 
 
 
 
  Net cash used in investing activities         (6,697 )   (56,840 )       (63,537 )
Cash Flows from financing activities:                                
Proceeds from issuance of common shares, net                      
Change in borrowings, net             32,526         32,526  
Other, net                      
   
 
 
 
 
 
  Net cash provided by financing activities             32,526         32,526  
Change in cash and cash equivalents         4,094     (16,332 )       (12,238 )
Cash and cash equivalents at beginning of period         7,650     23,292         30,942  
   
 
 
 
 
 
Cash and cash equivalents at end of period   $   $ 11,744   $ 6,960   $   $ 18,704  
   
 
 
 
 
 

11

Consolidating financial information related to the Company, its guarantor subsidiaries and non-guarantor subsidiaries as of December 31, 2005, 2004 and 2003 are reflected below.


UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
For the year ended December 31, 2005

 
  Parent

  Guarantor subsidiaries

  Non-guarantor
subsidiaries

  Eliminations

  FVE consolidated

 

 
REVENUES:                                
  Net revenues from residents   $   $ 314,990   $ 385,901   $   $ 700,891  
  Pharmacy revenue             33,476         33,476  
   
 
 
 
 
 
Total revenues         314,990     419,377         734,367  

OPERATING EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  Wages and benefits         131,779     224,588         356,367  
  Other operating expenses         90,368     90,327         180,695  
  Termination payment to SLS         86,286             86,286  
  Pharmacy expenses             32,167         32,167  
  Management fee to SLS         21,256             21,256  
  Rent expense         64,556     34,334         98,890  
  General and administrative             26,559         26,559  
  Depreciation and amortization         2,562     4,551         7,113  
  Impairment of assets             2,333         2,333  
   
 
 
 
 
 
Total operating expenses         396,807     414,859         811,666  

Operating (loss) income

 

 


 

 

(81,817

)

 

4,518

 

 


 

 

(77,299

)
  Interest and other income         170     1,373         1,543  
  Interest expense             (3,741 )       (3,741 )
  Equity in earnings of subsidiaries     (84,159 )           84,159      
   
 
 
 
 
 
(Loss) income from continuing operations before income taxes     (84,159 )   (81,647 )   2,150     84,159     (79,497 )
  Provision for income taxes                      
   
 
 
 
 
 
(Loss) income from continuing operations     (84,159 )   (81,647 )   2,150     84,159     (79,497 )

Loss from discontinued operations

 

 


 

 

(272

)

 

(4,390

)

 


 

 

(4,662

)
   
 
 
 
 
 
Net (loss) income   $ (84,159 ) $ (81,919 ) $ (2,240 ) $ 84,159   $ (84,159 )
   
 
 
 
 
 

12


UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
For the year ended December 31, 2004

 
  Parent

  Guarantor subsidiaries

  Non-guarantor
subsidiaries

  Eliminations

  FVE consolidated

 

 
REVENUES:                                
  Net revenues from residents   $   $ 302,760   $ 281,855   $   $ 584,615  
  Pharmacy revenue             13,209         13,209  
   
 
 
 
 
 
Total revenues         302,760     295,064         597,824  

OPERATING EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  Wages and benefits         126,868     175,414         302,282  
  Other operating expenses         88,287     65,186         153,473  
  Termination payment to SLS                      
  Pharmacy expenses             12,093         12,093  
  Management fee to SLS         19,293             19,293  
  Rent expense         64,023     18,430         82,453  
  General and administrative             18,473         18,473  
  Depreciation and amortization         1,339     2,032         3,371  
   
 
 
 
 
 
Total operating expenses         299,810     291,628         591,438  

Operating income

 

 


 

 

2,950

 

 

3,436

 

 


 

 

6,386

 
  Interest and other income         66     1,600         1,666  
  Interest expense             (1,172 )       (1,172 )
  Equity in earnings of subsidiaries     3,291             (3,291 )    
   
 
 
 
 
 
Income (loss) from continuing operations before income taxes     3,291     3,016     3,864     (3,291 )   6,880  
  Provision for income taxes             (120 )       (120 )
   
 
 
 
 
 
Income (loss) from continuing operations     3,291     3,016     3,744     (3,291 )   6,760  

Loss from discontinued operations

 

 


 

 

(692

)

 

(2,777

)

 


 

 

(3,469

)
   
 
 
 
 
 
Net income (loss)   $ 3,291   $ 2,324   $ 967   $ (3,291 ) $ 3,291  
   
 
 
 
 
 

13

UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
For the year ended December 31, 2003

 
  Parent

  Guarantor subsidiaries

  Non-guarantor
subsidiaries

  Eliminations

  FVE consolidated

 

 
REVENUES:                                
  Net revenues from residents   $   $ 289,882   $ 253,728   $   $ 543,610  
  Pharmacy revenue             1,770         1,770  
   
 
 
 
 
 
Total revenues         289,882     255,498         545,380  

OPERATING EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  Wages and benefits         125,605     166,029         291,634  
  Other operating expenses         85,587     57,309         142,896  
  Termination payment to SLS                      
  Pharmacy expenses             1,666         1,666  
  Management fee to SLS         17,272             17,272  
  Rent expense         63,728     13,234         76,962  
  General and administrative             15,892         15,892  
  Depreciation and amortization         419     2,782         3,201  
   
 
 
 
 
 
Total operating expenses         292,611     256,912         549,523  

Operating loss

 

 


 

 

(2,729

)

 

(1,414

)

 


 

 

(4,143

)
  Interest and other income         57     446         503  
  Interest expense             (1,439 )       (1,439 )
  Equity in earnings of subsidiaries     (7,939 )           7,939      
   
 
 
 
 
 
(Loss) income from continuing operations before income taxes     (7,939 )   (2,672 )   (2,407 )   7,939     (5,079 )
  Provision for income taxes                      
   
 
 
 
 
 
(Loss) income from continuing operations     (7,939 )   (2,672 )   (2,407 )   7,939     (5,079 )

Loss from discontinued operations

 

 


 

 

(803

)

 

(2,057

)

 


 

 

(2,860

)
   
 
 
 
 
 
Net (loss) income   $ (7,939 ) $ (3,475 ) $ (4,464 ) $ 7,939   $ (7,939 )
   
 
 
 
 
 

14


UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET
As of December 31, 2005

 
  Parent

  Guarantor subsidiaries

  Non-guarantor
subsidiaries

  Eliminations

  FVE consolidated


ASSETS                              
Current assets                              
Cash and cash equivalents   $   $ 7,076   $ 9,653   $   $ 16,729
Accounts receivable, net         15,535     30,589         46,124
Prepaid expenses and other current assets         6,143     25,884         32,027
   
 
 
 
 
Total current assets         28,754     66,126         94,880

Property and equipment, net

 

 


 

 

19,200

 

 

77,543

 

 


 

 

96,743
Investment in subsidiary and long term recievable from (to) subsidiaries     200         200     (400 )  
Restricted cash         3,798     9,159         12,957
Intercompany     113,749             (113,749 )  
Mortgage notes receivable             5,971         5,971
Goodwill             14,059         14,059
Other long term assets         402     3,928         4,330
   
 
 
 
 
Total assets   $ 113,949   $ 52,154   $ 176,986   $ (114,149 ) $ 228,940
   
 
 
 
 
LIABILITIES AND SHAREHOLDERS' EQUITY                              

Accounts payable and other current liabilities

 

$


 

$

25,262

 

$

64,080

 

$


 

$

89,342
Current mortgage notes payable             626         626
   
 
 
 
 
Total current liabilities         25,262     64,706         89,968

Long term liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Mortgage notes payable             44,703         44,703
Notes payable to related parties     200             (200 )  
Other long term liabilities         6,179     19,286         25,465
   
 
 
 
 
Total long term liabilities     200     6,179     63,989     (200 )   70,168

Total shareholders' equity

 

 

113,749

 

 

20,713

 

 

48,291

 

 

(113,949

)

 

68,804
   
 
 
 
 
Total liabilities and shareholders' equity   $ 113,949   $ 52,154   $ 176,986   $ (114,149 ) $ 228,940
   
 
 
 
 

15


UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET
As of December 31, 2004

 
  Parent

  Guarantor subsidiaries

  Non-guarantor
subsidiaries

  Eliminations

  FVE consolidated


ASSETS                              

Current assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Cash and cash equivalents   $   $ 7,650   $ 23,292   $   $ 30,942
Accounts receivable, net         11,676     25,066         36,742
Prepaid expenses and other current assets         12,498     15,476         27,974
   
 
 
 
 
Total current assets         31,824     63,834         95,658

Property and equipment, net

 

 


 

 

12,671

 

 

82,518

 

 


 

 

95,189
Investment in subsidiary and long term recievable from (to) subsidiaries     200         200     (400 )  
Restricted cash         8,842     1,907         10,749
Intercompany     56,551             (56,551 )  
Mortgage notes receivable             6,099         6,099
Goodwill             11,548         11,548
Other long term assets         402     3,340         3,742
   
 
 
 
 
Total assets   $ 56,751   $ 53,739   $ 169,446   $ (56,951 ) $ 222,985
   
 
 
 
 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable and other current liabilities

 

$


 

$

24,597

 

$

41,838

 

$


 

$

66,435
Current mortgage notes payable             463         463
   
 
 
 
 
Total current liabilities         24,597     42,301         66,898

Long term liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Mortgage notes payable             42,118         42,118
Notes payable to related parties     200             (200 )  
Other long term liabilities         6,320     11,745         18,065
   
 
 
 
 
Total long term liabilities     200     6,320     53,863     (200 )   60,183

Total shareholders' equity

 

 

56,551

 

 

22,822

 

 

73,282

 

 

(56,751

)

 

95,904
   
 
 
 
 

Total liabilities and shareholders' equity

 

$

56,751

 

$

53,739

 

$

169,446

 

$

(56,951

)

$

222,985
   
 
 
 
 

16


UNAUDITED CONDENSED CONSOLIDATING CASH FLOW STATEMENT
For the year ended December 31, 2005

 
  Parent

  Guarantor subsidiaries

  Non-guarantor
subsidiaries

  Eliminations

  FVE consolidated

 

 
Cash Flows from operating activities:                                
Net (loss) income   $ (84,159 ) $ (81,919 ) $ (2,240 ) $ 84,159   $ (84,159 )
Undistributed equity in earnings of subsidiaries     84,159             (84,159 )    
Adjustments to reconcile net (loss) income to cash provided by (used in) operating acitivities, net         80,502     (53,220 )       27,282  
   
 
 
 
 
 
  Net cash used in operating activities         (1,417 )   (55,460 )       (56,877 )

Cash Flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Capital expenditures         (19,722 )   (90,632 )       (110,354 )
Proceeds from the sale of property and equipment         7,769     88,379         96,148  
Other, net         12,796     (15,287 )       (2,491 )
   
 
 
 
 
 
  Net cash provided by (used in) investing activities         843     (17,540 )       (16,697 )
Cash Flows from financing activities:                                
Proceeds from issuance of common shares, net             56,613         56,613  
Change in borrowings, net             2,748         2,748  
Other, net                      
   
 
 
 
 
 
  Net cash provided by financing activities             59,361         59,361  
Change in cash and cash equivalents         (574 )   (13,639 )       (14,213 )
Cash and cash equivalents at beginning of period         7,650     23,292         30,942  
   
 
 
 
 
 
Cash and cash equivalents at end of period   $   $ 7,076   $ 9,653   $   $ 16,729  
   
 
 
 
 
 

17


UNAUDITED CONDENSED CONSOLIDATING CASH FLOW STATEMENT
For the year ended December 31, 2004

 
  Parent

  Subsidiaries

  Non-guarantor
subsidiaries

  Eliminations

  FVE consolidated

 

 
Cash Flows from operating activities:                                
Net income (loss)   $ 3,291   $ 2,324   $ 967   $ (3,291 ) $ 3,291  
Undistributed equity in earnings of subsidiaries     (3,291 )           3,291      
Adjustments to reconcile net income (loss) to cash provided by (used in) operating acitivities, net         7,721     (11,370 )       (3,649 )
   
 
 
 
 
 
  Net cash provided by (used in) operating activities         10,045     (10,403 )       (358 )

Cash Flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Capital expenditures         (18,813 )   (123,648 )       (142,461 )
Proceeds from the sale of property and equipment         5,746     126,393         132,139  
Other, net         (2,484 )   4,262         1,778  
   
 
 
 
 
 
  Net cash (used in) provided by investing activities         (15,551 )   7,007         (8,544 )

Cash Flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Proceeds from issuance of common shares, net             27,685         27,685  
Change in borrowings, net             (5,452 )       (5,452 )
Other, net                      
   
 
 
 
 
 
  Net cash provided by financing activities             22,233         22,233  
Change in cash and cash equivalents         (5,506 )   18,837         13,331  
Cash and cash equivalents at beginning of period         13,156     4,455         17,611  
   
 
 
 
 
 
Cash and cash equivalents at end of period   $   $ 7,650   $ 23,292   $   $ 30,942  
   
 
 
 
 
 

18


UNAUDITED CONDENSED CONSOLIDATING CASH FLOW STATEMENT
For the year ended December 31, 2003

 
  Parent

  Guarantor
subsidiaries

  Non-guarantor
subsidiaries

  Eliminations

  FVE
consolidated

 

 
Cash Flows from operating activities:                                
Net (loss) income   $ (7,939 ) $ (3,475 ) $ (4,464 ) $ 7,939   $ (7,939 )
Undistributed equity in earnings of subsidiaries     7,939             (7,939 )    
Adjustments to reconcile net income (loss) to cash provided by operating acitivities, net         26,226     625         26,851  
   
 
 
 
 
 
  Net cash provided by (used in) operating activities         22,731     (3,839 )       18,912  

Cash Flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Capital expenditures         (4,365 )   (14,522 )       (18,887 )
Proceeds from the sale of property and equipment         2,750     24,335         27,085  
Other, net         (10,633 )   (3,449 )       (14,082 )
   
 
 
 
 
 
  Net cash (used in) provided by investing activities         (12,248 )   6,364         (5,884 )

Cash Flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Proceeds from issuance of common shares, net                      
Change in borrowings, net             (5,687 )       (5,687 )
Other, net                      
   
 
 
 
 
 
  Net cash used in financing activities             (5,687 )       (5,687 )
Change in cash and cash equivalents         10,503     (3,162 )       7,341  
Cash and cash equivalents at beginning of period         2,654     7,616         10,270  
   
 
 
 
 
 
Cash and cash equivalents at end of period   $   $ 13,157   $ 4,454   $   $ 17,611  
   
 
 
 
 
 

19



Five Star Quality Care, Inc.


UNAUDITED PRO FORMA FINANCIAL INFORMATION
UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET
As of June 30, 2006
(dollars in thousands)

 
  Historical

  Adjustments for
convertible
senior notes
offering

  Adjusted for
convertible
senior notes
offering


ASSETS              

Current assets

 

 

 

 

 

 

 
Cash and cash equivalents   $ 23,576   $77,550 (A) $101,126
Accounts receivable, net     46,340     46,340
Prepaid expenses and other current assets     41,890     41,890
   
 
 
Total current assets     111,806   77,550   189,356

Property and equipment, net

 

 

102,050

 


 

102,050
Restricted cash     13,697     13,697
Mortgage notes receivable     3,725     3,725
Goodwill     16,901     16,901
Other long term assets     4,155   2,450 (B) 6,605
   
 
 
Total assets   $ 252,334   $80,000   $332,334
   
 
 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

Total current liabilities

 

$

83,889

 

$—

 

$83,889
Mortgage notes payable     44,423     44,423
         % Convertible Senior Notes due 2026       80,000 (C) 80,000
Other long term liabilities     27,049     27,049
   
 
 
Total liabilities     155,361   80,000   235,361

Total shareholders' equity

 

 

96,973

 


 

96,973
   
 
 
Total liabilities and shareholders' equity   $ 252,334   $80,000   $332,334
   
 
 

20



Five Star Quality Care, Inc.


UNAUDITED PRO FORMA CONSOLIDATED INCOME STATEMENT
For the six months ended June 30, 2006
(dollars in thousands)

 
  Historical

  Adjustments
for April 2006
equity
offering

  Adjusted for
April 2006
equity
offering

  Adjustments
for 2006
Sunrise
termination

  Adjusted for
April 2006
equity offering
and 2006 Sunrise
termination

  Adjustments
for
convertible
senior note
offering

  Adjusted for April
2006 equity offering,
2006 Sunrise
termination and
convertible senior
note offering

 

 
REVENUES:                                            
  Net revenues from residents   $ 365,398   $   $ 365,398   $   $ 365,398   $   $ 365,398  
  Pharmacy revenue     24,410         24,410         24,410         24,410  
   
 
 
 
 
 
 
 
Total revenues     389,808         389,808         389,808         389,808  

OPERATING EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  Property level operating expenses     281,381         281,381         281,381         281,381  
  Termination payment to Sunrise Senior Living Services, Inc.     89,833         89,833         89,833         89,833  
  Pharmacy expenses     23,189         23,189         23,189         23,189  
  Management fee to Sunrise Senior Living Services, Inc.     6,392         6,392     (3,333 )(E)   3,059         3,059  
  Rent expense     52,563         52,563         52,563         52,563  
  General and administrative     14,635         14,635         14,635         14,635  
  Depreciation and amortization     4,561         4,561         4,561         4,561  
   
 
 
 
 
 
 
 
Total operating expenses     472,554         472,554     (3,333 )   469,221         469,221  

Operating loss

 

 

(82,746

)

 


 

 

(82,746

)

 

3,333

 

 

(79,413

)

 


 

 

(79,413

)
  Interest and other income     1,140         1,140         1,140         1,140  
  Interest expense     (1,633 )       (1,633 )       (1,633 )   (1,661 )(F)   (3,294 )
   
       
       
 
 
 
(Loss) income from continuing operations before income taxes     (83,239 )       (83,239 )   3,333     (79,906 )   (1,661 )   (81,567 )
   
       
 
 
 
 
 
  Provision for income taxes                              

(Loss) income from continuing operations

 

$

(83,239

)

$


 

$

(83,239

)

$

3,333

 

$

(79,906

)

$

(1,661

)

$

(81,567

)
   
 
 
 
 
 
 
 
Weighted Average Shares Outstanding:                                            
  Basic     25,551     6,030 (D)   31,581         31,581         31,581  
  Fully Diluted     25,551     6,030     31,581         31,581         31,581  

Basic and diluted loss per share from:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  Basic   $ (3.26 )       $ (2.64 )       $ (2.53 )       $ (2.58 )
   
       
       
       
 
  Fully Diluted   $ (3.26 )       $ (2.64 )       $ (2.53 )       $ (2.58 )
   
       
       
       
 

21


Five Star Quality Care, Inc.


NOTES TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS

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

INTRODUCTION TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS

The unaudited pro forma consolidated balance sheet as of June 30, 2006, presents the consolidated financial position of Five Star as if this convertible senior notes offering had been completed as of June 30, 2006, as described in the notes thereto. The unaudited pro forma consolidated statement of operations for the six months ended June 30, 2006, presents the consolidated results of operations of Five Star as if (1) our April 2006 equity offering; (2) the reduction in our management fees payable in respect of 10 Sunrise Senior Living Services, Inc., or SLS, management agreements that we terminated in June 2006; and (3) this convertible senior notes offering (assuming the initial purchasers' over-allotment option is not exercised and not giving effect to the conversion of the notes), had been completed as of January 1, 2006, as described in the notes thereto.

These unaudited pro forma consolidated financial statements do not represent our consolidated financial condition or results of operations for any future date or period. Actual future results may be materially different from pro forma results. Differences could arise from many factors, including, but not limited to, those set forth under "Risk factors" and "Warning concerning forward looking statements." These unaudited pro forma consolidated financial statements should be read in conjunction with our historical financial statements incorporated by reference from our Annual Report on Form 10-K for the year ended December 31, 2005 and our Quarterly Reports on Form 10-Q for the quarters ended March 31, 2006 and June 30, 2006 and "Management's Discussion and Analysis of Financial Condition and Results of Operations" contained therein and the information contained in this offering memorandum under "Risk Factors." These unaudited pro forma consolidated financial statements do not give pro forma effect to certain transactions, including, without limitation, the eight senior living communities we began to operate in September and October 2006 and the two rehabilitation hospitals we began to operate in October 2006.

Pro forma consolidated balance sheet as of June 30, 2006 adjustments

A.
Represents the proceeds we received from our issuance of our convertible senior notes offered hereby as follows:

Convertible senior notes issued   $ 80,000
Initial purchasers discount and commissions and other offering costs, estimated     2,450
   
Net proceeds   $ 77,550
   
B.
Represents deferred finance costs we expect to incur as a result of our issuance of the convertible senior notes offered hereby. Amounts represent estimated initial purchasers discount and commissions and other offering costs which will be amortized over the expected term of the convertible senior notes offered hereby.

C.
Represents the principal amount of the convertible senior notes offered hereby.

Pro forma consolidated statement of operations for the six months ended June 30, 2006 adjustments

D.
Represents our issuance of common shares in our April 2006 equity offering. The adjustment has been weighted to reflect shares actually outstanding as of June 30, 2006.

22

E.
Represents the elimination of the contractual management fee with SLS. In connection with the termination of 10 management agreements with SLS, we will no longer be required to make these payments.

F.
Represents the interest expense we will incur on the convertible senior notes offered hereby, as well as amortization of deferred finance fees. The adjustment is calculated as follows:

Interest expense for six months on the $80,000 of convertible senior notes offered hereby at an assumed rate of 4.0% per annum     (1,600 )
Amortization of deferred finance fees (see Note B) for six months. Deferred finance costs amortized over expected term of the convertible debt, or 20 years     (61 )
   
 
Total adjustment   $ (1,661 )
   
 

23

Item 9.01.    Financial Statements and Exhibits.

(d)
Exhibits.

10.1   Seventh Amendment to Second Amended and Restated Lease Agreement, dated as of October 1, 2006, by and among Ellicott City Land I LLC, Ellicott City Land II LLC, HRES2 Properties Trust, SNH CHS Properties Trust, SPTIHS Properties Trust, SPT-Michigan Trust, SPTMNR Properties Trust, SNH/LTA Properties Trust and SNH/LTA Properties GA LLC, as Landlord, and Five Star Quality Care Trust, as Tenant.

10.2

 

Fourth Amendment to Credit and Security Agreement, dated as of October 11, 2006, by and among Five Star Quality Care, Inc., each of the Guarantors party thereto and Wachovia Bank, National Association.

99.1

 

Press release of Five Star Quality Care, Inc., dated October 11, 2006.

24


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.


 

 

FIVE STAR QUALITY CARE, INC.

 

 

By:

 

/s/ Evrett W. Benton

    Name:   Evrett W. Benton
    Title:   President and Chief Executive Officer

Date: October 11, 2006

25



QuickLinks

Five Star Quality Care, Inc. UNAUDITED PRO FORMA FINANCIAL INFORMATION UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET As of June 30, 2006 (dollars in thousands)
Five Star Quality Care, Inc. UNAUDITED PRO FORMA CONSOLIDATED INCOME STATEMENT For the six months ended June 30, 2006 (dollars in thousands)
EX-10.1 2 a2173764zex-10_1.htm EXHIBIT 10.1
QuickLinks -- Click here to rapidly navigate through this document

Exhibit 10.1


SEVENTH AMENDMENT TO SECOND AMENDED AND RESTATED LEASE AGREEMENT

        THIS SEVENTH AMENDMENT TO SECOND AMENDED AND RESTATED LEASE AGREEMENT (this "Amendment") is made and entered into as of October 1, 2006 by and among each of the parties identified on the signature page hereof as landlord, as landlord (collectively, "Landlord"), and FIVE STAR QUALITY CARE TRUST, a Maryland business trust, as tenant ("Tenant").


WITNESSETH:

        WHEREAS, pursuant to the terms of that certain Second Amended and Restated Lease Agreement, dated as of November 19, 2004, as amended by that certain First Amendment of Lease, dated as of May 17, 2005, that certain Second Amendment to Second Amended and Restated Lease Agreement, dated as of June 3, 2005, that certain Third Amendment to Second Amended and Restated Lease Agreement, dated as of October 31, 2005, that certain Third Amendment to Second Amended and Restated Lease Agreement, dated as of December 30, 2005, that certain Letter Agreement, dated as of March 13, 2006, that certain Fifth Amendment to Second Amended and Restated Lease Agreement, dated as of September 1, 2006 and that certain Sixth Amendment to Second Amended and Restated Lease Agreement, dated as of September 30, 2006 (as so amended, the "Consolidated Lease"), Landlord leases to Tenant, and Tenant leases from Landlord, the Leased Property (this and other capitalized terms used but not otherwise defined herein having the meanings given such terms in the Consolidated Lease), all as more particularly described in the Consolidated Lease; and

        WHEREAS, on or about the date hereof, SNH/LTA Properties Trust has acquired certain real property and related improvements known as Hermitage Gardens at Oxford and located at 1488 Belk Boulevard, Oxford, Mississippi, as more particularly described on Exhibit A-93 attached hereto (the "Oxford Property"); and

        WHEREAS, on or about the date hereof, SNH/LTA Properties Trust has acquired certain real property and related improvements known as Hermitage Gardens at Southaven and located at 108 Clarington Drive, Southaven, Mississippi, as more particularly described on Exhibit A-94 attached hereto (the "Southaven Property", and together with the Oxford Property, collectively, the "Hermitage Properties"); and

        WHEREAS, SNH/LTA Properties Trust, the other entities comprising Landlord and Tenant wish to amend the Consolidated Lease to include the Hermitage Properties;

        NOW, THEREFORE, in consideration of the mutual covenants herein contained and other good and valuable consideration, the mutual receipt and legal sufficiency of which are hereby acknowledged, Landlord and Tenant hereby agree as follows:

        1.     Definition of Base Year. The definition of the term "Base Year" set forth in Section 1.9 of the Consolidated Lease is hereby deleted in its entirety and replaced with the following:

    "Base Year" shall mean (i) with respect to the Existing Properties, the 2005 calendar year, (ii) with respect to the Additional Properties, the 2006 calendar year, (iii) with respect to the Hermitage Properties and the Holiday Properties other than the Buena Vida Property, the 2007 calendar year, and (iv) with respect to the Buena Vida Property, the 2008 calendar year.

        2.     Definition of Disbursement Rate. The definition of the term "Disbursement Rate" set forth in Section 1.23 of the Consolidated Lease is hereby deleted in its entirety and replaced with the following:

    "Disbursement Rate" shall mean (a) with respect to all of the Properties other than the Hermitage Properties and the Holiday Properties, an annual rate of interest, as of the date of determination, equal to the greater of (i) the Interest Rate, and (ii) the per annum rate for ten (10) year U.S. Treasury Obligations as published in The Wall Street Journal plus four hundred (400) basis points, and (b) with respect to the Hermitage Properties and the Holiday Properties, an annual rate of


    interest, as of the date of determination, equal to the greater of (i) the Interest Rate, and (ii) the per annum rate for ten (10) year U.S. Treasury Obligations as published in The Wall Street Journal plus three hundred twenty-five (325) basis points; provided, however, that in no event shall the Disbursement Rate exceed eleven and one-half percent (11.5%).

        3.     Definition of Interest Rate. The definition of the term "Interest Rate" set forth in Section 1.54 of the Consolidated Lease is hereby deleted in its entirety and replaced with the following:

    "Interest Rate" shall mean, (i) with respect to the Existing Properties, ten percent (10%) per annum, (ii) with respect to the Additional Properties, nine percent (9%) per annum, and (iii) with respect to the Hermitage Properties and the Holiday Properties, eight and one quarter percent (8.25%) per annum.

        4.     Definition of Minimum Rent. The definition of the term "Minimum Rent" set forth in Section 1.69 of the Consolidated Lease is hereby deleted in its entirety and replaced with the following:

    "Minimum Rent" shall mean the sum of Thirty-Eight Million Nine Hundred Seventeen Thousand Seven Hundred Fifty and 00/100 Dollars ($38,917,750.00) per annum.

        5.     Definition of Hermitage Properties. The following new definition for the term "Hermitage Properties" is hereby added to the Consolidated Lease as a new Section 1.103:

    "Hermitage Properties" shall mean the Properties located on the Land described in Exhibits A-93 and A-94 attached hereto.

        6.     Leased Property. Section 2.1 of the Consolidated Lease is hereby amended by deleting subsection (a) in its entirety and replacing it with the following:

    (a)
    those certain tracts, pieces and parcels of land as more particularly described in Exhibits A-1 through A-94 attached hereto and made a part hereof (the "Land").

        7.     Permitted Use. Section 4.1.1 of the Consolidated Lease is hereby amended by deleting subsection (b) in its entirety and replacing it with the following:

    (b) In the event that, in the reasonable determination of Tenant, it shall no longer be economically practical to operate any Property as currently operated, Tenant shall give Landlord Notice thereof, which Notice shall set forth in reasonable detail the reasons therefor. Thereafter, Landlord and Tenant shall negotiate in good faith to agree on an alternative use for such Property, appropriate adjustments to the Additional Rent and other related matters; provided, however, in no event shall the Minimum Rent be reduced or abated as a result thereof. If Landlord and Tenant fail to agree on an alternative use for such Property within sixty (60) days after commencing negotiations as aforesaid, Tenant may market such Property for sale to a third party. If Tenant receives a bona fide offer (an "Offer") to purchase such Property from a Person having the financial capacity to implement the terms of such Offer, Tenant shall give Landlord Notice thereof, which Notice shall include a copy of the Offer executed by such third party. In the event that Landlord shall fail to accept or reject such Offer within thirty (30) days after receipt of such Notice, such Offer shall be deemed to be rejected by Landlord. If Landlord shall sell the Property pursuant to such Offer, then, effective as of the date of such sale, this Agreement shall terminate with respect to such Property, and the Minimum Rent shall be reduced by an amount equal to (x) ten percent (10%) of the net proceeds of sale received by Landlord in the case of an Existing Property, (y) nine percent (9%) of the net proceeds of sale received by Landlord in the case of an Additional Property, and (z) eight and one quarter percent (8.25%) of the net proceeds of sale received by Landlord in the case of a Hermitage Property or a Holiday Property. If Landlord shall reject (or be deemed to have rejected) such Offer, then, effective as of the proposed date of such sale, this Agreement shall terminate with respect to such Property, and the Minimum Rent shall be reduced by an amount equal (i) in the case of an Offer for an Existing Property, to ten percent (10%) of the

2


    projected net proceeds determined by reference to such Offer, (ii) in the case of an Additional Property, nine percent (9%) of the projected net proceeds determined by reference to such Offer, and (iii) in the case of a Hermitage Property or a Holiday Property, eight and one quarter percent (8.25%) of the net proceeds determined by reference to such Offer.

        8.     Exhibit A. Exhibit A to the Consolidated Lease is hereby amended by adding Exhibits A-93 and A-94 attached hereto following Exhibit A-92 to the Consolidated Lease.

        9.     Ratification. As amended hereby, the Consolidated Lease is hereby ratified and confirmed.

        IN WITNESS WHEREOF, Landlord and Tenant have caused this Amendment to be duly executed, as a sealed instrument, as of the date first set forth above.

    LANDLORD:

 

 

ELLICOTT CITY LAND I LLC, ELLICOTT CITY LAND II LLC, HRES2 PROPERTIES TRUST, SNH CHS PROPERTIES TRUST, SPTIHS PROPERTIES TRUST, SPT-MICHIGAN TRUST, SPTMNR PROPERTIES TRUST, SNH/LTA PROPERTIES TRUST
and SNH/LTA PROPERTIES GA LLC

 

 

By:

/s/  
JOHN R. HOADLEY      
John R. Hoadley
Treasurer of each of the foregoing entities

 

 

TENANT:

 

 

FIVE STAR QUALITY CARE TRUST

 

 

By:

/s/  
BRUCE J. MACKEY JR.      
Bruce J. Mackey Jr.
Treasurer, Chief Financial Officer and Assistant Secretary

3


        The following exhibits have been omitted and will be supplementally furnished to the Securities and Exchange Commission upon request:

EXHIBIT A-93—OXFORD PROPERTY

EXHIBIT A-94—SOUTHAVEN PROPERTY

4




QuickLinks

SEVENTH AMENDMENT TO SECOND AMENDED AND RESTATED LEASE AGREEMENT
WITNESSETH
EX-10.2 3 a2173764zex-10_2.htm EXHIBIT 10.2

Exhibit 10.2

FOURTH AMENDMENT TO CREDIT AND SECURITY AGREEMENT

        This FOURTH AMENDMENT TO CREDIT AND SECURITY AGREEMENT (this "Amendment") dated as of October 11, 2006 by and among Five Star Quality Care, Inc. (the "Borrower"), each of the parties identified as "Guarantor" on the signature pages hereto (each a "Guarantor"), and Wachovia Bank, National Association, as Lender (the "Lender").

        WHEREAS, the Borrower and the Lender have entered into that certain Credit and Security Agreement dated as of May 9, 2005 (as amended and in effect immediately prior to the date hereof, the "Credit Agreement"); and

        WHEREAS, the Borrower and the Lender desire to amend certain provisions of the Credit Agreement on the terms and conditions contained herein.

        NOW, THEREFORE, for good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged by the parties hereto, the parties hereto hereby agree as follows:

        Section 1.    Specific Amendments to Credit Agreement. The parties hereto agree that the Credit Agreement is amended as follows:

        (a)   The Credit Agreement is amended by inserting the following definitions in Section 1.1 in appropriate alphabetical order as follows:

            "Convertible Senior Notes" means those certain convertible senior notes issued by the Borrower pursuant to that certain Indenture to be dated on or about October 18, 2006 by and among the Borrower, the Convertible Senior Note Guarantors and U.S. Bank National Association, as trustee.

            "Convertible Senior Note Guarantors" means, initially, FS Lafayette Tenant Trust, FS Leisure Park Tenant Trust, FS Lexington Tenant Trust, FS Tenant Pool I Trust, FS Tenant Pool II Trust, FS Tenant Pool III Trust and FS Tenant Pool IV Trust, and any other Subsidiary of the Borrower that guaranties the Convertible Senior Notes and that is also a Guarantor.

        (b)   Section 10.1.(a) of the Credit Agreement is amended and restated in its entirety as follows:

            (a)   Maximum Leverage Ratio. The ratio of (i) Indebtedness (other than Permitted LC Debt) of the Borrower and its Subsidiaries to (ii) EBITDA for the four consecutive fiscal quarters most recently ended prior to the date of determination, to exceed 7.0 to 1.0 at any time.

        (c)   Section 10.3.(a) of the Credit Agreement is amended and restated in its entirety as follows:

            (a)   (i) Indebtedness of any Loan Party under the Loan Documents, (ii) Indebtedness of the Borrower in an aggregate principal amount not to exceed $200,000,000 in connection with those certain Convertible Senior Notes and (iii) the obligations of the Convertible Senior Note Guarantors to guaranty the Indebtedness outstanding in connection with the Convertible Senior Notes;

        Section 2.    Conditions Precedent. The effectiveness of this Amendment is subject to receipt by the Lender of each of the following, each in form and substance satisfactory to the Lender:

        (a)   A counterpart of this Amendment duly executed by the Borrower and each Guarantor; and

        (b)   Such other documents, instruments and agreements as the Lender may reasonably request.

        Section 3.    Effectiveness. Upon satisfaction of the conditions precedent contained in Section 4, this Amendment shall be deemed to be effective as of the date hereof.



        Section 4.    Representations. The Borrower represents and warrants to the Lender that:

        (a)   Authorization. The Borrower has the right and power, and has taken all necessary action to authorize it, to execute and deliver this Amendment and to perform its obligations hereunder and under the Credit Agreement, as amended by this Amendment, in accordance with its terms. This Amendment has been duly executed and delivered by a duly authorized officer of the Borrower and this Amendment and the Credit Agreement, as amended by this Amendment, is a legal, valid and binding obligation of the Borrower enforceable against the Borrower in accordance with its respective terms except as (i) the enforceability thereof may be limited by bankruptcy, insolvency or similar laws affecting creditors rights generally and (ii) the availability of equitable remedies may be limited by equitable principles of general applicability.

        (b)   Compliance with Laws, etc. The execution and delivery by the Borrower of this Amendment and the performance by the Borrower of this Amendment and the Credit Agreement, as amended by this Amendment, in accordance with their respective terms, do not and will not, by the passage of time, the giving of notice or otherwise: (i) require any Governmental Approval or violate any Applicable Law relating to any Loan Party; (ii) conflict with, result in a breach of or constitute a default under the organizational documents of any Loan Party, or any indenture, agreement or other instrument to which any Loan Party is a party or by which it or any of its respective properties may be bound; or (iii) result in or require the creation or imposition of any Lien upon or with respect to any property now owned or hereafter acquired by any Loan Party.

        (c)   No Default. No Default or Event of Default has occurred and is continuing as of the date hereof nor will exist immediately after giving effect to this Amendment.

        Section 5.    Reaffirmation of Representations by Borrower. The Borrower hereby repeats and reaffirms all representations and warranties made by the Borrower to the Lender in the Credit Agreement and the other Loan Documents to which it is a party on and as of the date hereof and after giving effect to this Amendment with the same force and effect as if such representations and warranties were set forth in this Amendment in full.

        Section 6.    Reaffirmation of Guaranty by Guarantors. Each Guarantor hereby reaffirms its continuing obligations to the Lender under Article XII of the Credit Agreement and agrees that the transactions contemplated by this Amendment shall not in any way affect the validity and enforceability of its obligations under Article XII of the Credit Agreement, or reduce, impair or discharge the obligations of such Guarantor thereunder.

        Section 7.    Certain References. Each reference to the Credit Agreement in any of the Loan Documents shall be deemed to be a reference to the Credit Agreement, as amended by this Amendment.

        Section 8.    Expenses. The Borrower shall reimburse the Lender upon demand for all costs and expenses (including attorneys' fees) incurred by the Lender in connection with the preparation, negotiation and execution of this Amendment and the other agreements and documents executed and delivered in connection herewith.

        Section 9.    Benefits. This Amendment shall be binding upon and shall inure to the benefit of the parties hereto and their respective successors and assigns.

        Section 10.    GOVERNING LAW. THIS AMENDMENT SHALL BE GOVERNED BY, AND CONSTRUED IN ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW YORK APPLICABLE TO CONTRACTS EXECUTED, AND TO BE FULLY PERFORMED, IN SUCH STATE.

2



        Section 11.    Effect. Except as expressly herein amended, the terms and conditions of the Credit Agreement and the other Loan Documents remain in full force and effect. The amendments contained herein shall be deemed to have prospective application only, unless otherwise specifically stated herein.

        Section 12.    Counterparts. This Amendment may be executed in any number of counterparts, each of which shall be deemed to be an original and shall be binding upon all parties, their successors and assigns.

        Section 13.    Definitions. All capitalized terms not otherwise defined herein are used herein with the respective definitions given them in the Credit Agreement.

[Signatures on Next Page]

3


        IN WITNESS WHEREOF, the parties hereto have caused this Fourth Amendment to Credit and Security Agreement to be executed as of the date first above written.


 

 

THE BORROWER:

 

 

FIVE STAR QUALITY CARE, INC.

 

 

By:

 

/s/ Evrett W. Benton

    Name:   Evrett W. Benton
    Title:   President

 

 

THE LENDER:

 

 

WACHOVIA BANK, NATIONAL ASSOCIATION

 

 

By:

 

/s/ David M. Blackman

    Name:   David M. Blackman
    Title:   Managing Director

[Signatures Continued on Next Page]


[Signature Page to Fourth Amendment to Credit and Security Agreement
with Five Star Quality Care, Inc.]


 

 

THE GUARANTORS:

 

 

ALLIANCE PHARMACY SERVICES, LLC
FIVE STAR QUALITY CARE-CA, INC.
FIVE STAR QUALITY CARE-IA, INC.
FIVE STAR QUALITY CARE-NE, INC.
THE HEARTLANDS RETIREMENT COMMUNITY—
    ELLICOTT CITY I, INC.
FIVE STAR QUALITY CARE-AZ, LLC
FIVE STAR QUALITY CARE-CA, LLC
FIVE STAR QUALITY CARE-COLORADO, LLC
FIVE STAR QUALITY CARE-CT, LLC
FIVE STAR QUALITY CARE-GA, LLC
FIVE STAR QUALITY CARE-IA, LLC
FIVE STAR QUALITY CARE-MO, LLC
FIVE STAR QUALITY CARE-NE, LLC
FIVE STAR QUALITY CARE-WI, LLC
FIVE STAR QUALITY CARE-WY, LLC
FIVE STAR QUALITY CARE-FL, LLC
FIVE STAR QUALITY CARE-KS, LLC
FIVE STAR QUALITY CARE-MD, LLC
FIVE STAR QUALITY CARE-NC, LLC
FIVE STAR QUALITY CARE-VA, LLC
FS LAFAYETTE TENANT TRUST
FS LEISURE PARK TENANT TRUST
FS LEXINGTON TENANT TRUST
FS TENANT POOL I TRUST
FS TENANT POOL II TRUST
FS TENANT POOL III TRUST
FS TENANT POOL IV TRUST
MORNINGSIDE OF BELMONT, LLC
MORNINGSIDE OF GALLATIN, LLC
MORNINGSIDE OF SPRINGFIELD, LLC
FSQC FUNDING CO., LLC
FIVE STAR QUALITY CARE-CA II, LLC
FIVE STAR QUALITY CARE TRUST
FS TENANT HOLDING COMPANY TRUST

 

 

By:

 

/s/ Evrett W. Benton

    Name:   Evrett W. Benton
    Title:   President

[Signatures Continued on Next Page]


[Signature Page to Fourth Amendment to Credit and Security Agreement
with Five Star Quality Care, Inc.]


 

 

THE GUARANTORS (cont.):

 

 

MORNINGSIDE OF BELLGRADE, RICHMOND, LLC
MORNINGSIDE OF CHARLOTTESVILLE, LLC
MORNINGSIDE OF NEWPORT NEWS, LLC
MORNINGSIDE OF SKIPWITH-RICHMOND, LLC

 

 

By:

 

LIFETRUST AMERICA, INC., its Member

 

 

By:

 

/s/ Evrett W. Benton

    Name:   Evrett W. Benton
    Title:   President

 

 

MORNINGSIDE OF ALABAMA, L.P.
MORNINGSIDE OF ANDERSON, L.P.
MORNINGSIDE OF ATHENS, LIMITED PARTNERSHIP
MORNINGSIDE OF COLUMBUS, L.P.
MORNINGSIDE OF DALTON, LIMITED PARTNERSHIP
MORNINGSIDE OF DECATUR, L.P.
MORNINGSIDE OF EVANS, LIMITED PARTNERSHIP
MORNINGSIDE OF GREENWOOD, L.P.
MORNINGSIDE OF KENTUCKY, LIMITED PARTNERSHIP

 

 

By:

 

LIFETRUST AMERICA, INC., its General Partner

 

 

By:

 

/s/ Evrett W. Benton

    Name:   Evrett W. Benton
    Title:   President


EX-99.1 4 a2173764zex-99_1.htm EXHIBIT 99.1

Exhibit 99.1

FOR IMMEDIATE RELEASE

    Contact:
Timothy A. Bonang
Manager of Investor Relations
(617) 796-8149
www.fivestarqualitycare.com

Five Star Quality Care, Inc. to Offer $80 Million Convertible Senior Notes


        Newton, MA (October 11, 2006). Five Star Quality Care, Inc. (AMEX: FVE) today announced that it intends, subject to market and other conditions, to offer $80 million aggregate principal amount of Convertible Senior Notes due 2026 to qualified institutional buyers pursuant to Rule 144A under the Securities Act of 1933, as amended. The notes will be convertible into Five Star common stock. Five Star intends to grant the initial purchasers a 30-day option to purchase up to an additional $12 million of the Convertible Senior Notes to cover over allotments, if any.

        Five Star expects to use the net proceeds from the offering of the notes for general business purposes, including possible future acquisitions.

        The securities to be offered have not been registered under the Securities Act of 1933, as amended, or applicable securities laws, and until so registered, may not be offered or sold in the United States except pursuant to an exemption from the registration requirements of the Securities Act and applicable state securities laws.

        This press release is not an offer to sell, nor a solicitation of an offer to buy, securities, nor shall there be any sale of these securities in any state or jurisdiction in which the offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of such state or jurisdiction. Any offers of the securities will be made only by means of a private offering memorandum.

WARNINGS REGARDING FORWARD LOOKING STATEMENTS

        THIS PRESS RELEASE CONTAINS FORWARD LOOKING STATEMENTS WITHIN THE MEANING OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995 AND THE FEDERAL SECURITIES LAWS. THESE FORWARD LOOKING STATEMENTS REPRESENT FIVE STAR'S PRESENT BELIEFS AND EXPECTATIONS, BUT THEY MAY NOT OCCUR. FOR EXAMPLE, ALTHOUGH THIS PRESS RELEASE REFERS TO AN OFFERING OF $80 MILLION OF CONVERTIBLE SENIOR NOTES, MORE OR LESS THAN $80 MILLION OF CONVERTIBLE SENIOR NOTES MAY BE SOLD, OR THIS OFFERING MAY BE TERMINATED. IN ADDITION, FIVE STAR MAY USE THE NET PROCEEDS FROM THIS OFFERING FOR PURPOSES THAT ARE DIFFERENT THAN THOSE CURRENTLY CONTEMPLATED. INVESTORS SHOULD NOT PLACE UNDUE RELIANCE UPON ANY FORWARD LOOKING STATEMENTS.

(end)



-----END PRIVACY-ENHANCED MESSAGE-----