Attached files

file filename
8-K - FORM 8-K - CNL LIFESTYLE PROPERTIES INCd320418d8k.htm

Exhibit 99.1

 

LOGO

News Release

For information contact:

Lisa Schultz

Chief Communications

CNL Financial Group

(407) 650-1223

CNL LIFESTYLE PROPERTIES ANNOUNCES FOURTH QUARTER AND YEAR END

2011 RESULTS

(ORLANDO, Fla.) March 21, 2012 — CNL Lifestyle Properties, Inc., a non-traded real estate investment trust (the “Company”), today announced its operating results for the fourth quarter and year ended December 31, 2011. As of March 21, 2012, the Company owns a portfolio of 170 lifestyle properties, 78 of which are wholly-owned and run by operators under long-term, triple-net leases with a weighted average lease rate of 8.9 percent, 41 of which are managed by independent operators, one which is held for development and 50 of which are owned through unconsolidated joint venture arrangements. Of its joint venture investments, 14 are leased and 36 are managed by independent operators. Diversification by asset class based on initial purchase price is 30.7 percent senior living, 19.6 percent ski and mountain lifestyle, 16.5 percent golf, 12.5 percent attractions, 5.3 percent marinas and 15.4 percent in additional lifestyle properties, including lodging.

Financial Highlights

The following table presents selected comparable financial data through December 31, 2011 (in millions except ratios and per share data):

 

     Quarter ended
December 31,
    Year ended
December 31,
 
     2011     2010     2011     2010  

Total revenues

   $ 77.8      $ 68.3      $ 420.1      $ 300.5   

Total expenses

     94.8        88.2        415.9        359.2   

Net loss

     (32.0     (14.4     (69.6     (81.9

Net loss per share

     (0.10     (0.05     (0.23     (0.31

FFO

     3.0        19.6        89.6        82.1   

FFO per share

     0.01        0.07        0.30        0.31   

MFFO

     3.0        0.6        96.6        98.6   

MFFO per share

     0.01        —          0.32        0.37   

Adjusted EBITDA

     20.1        22.8        141.8        137.3   

Cash flow from operating activities

  

      83.1        79.8   

As of December 31, 2011:

        

Total assets

   $ 2,894.0         

Total debt

     912.0         

Leverage ratio

     31.5      

 

— Page 1 of 13 —


Page 2 /CNL Lifestyle Properties Announces Fourth Quarter Results

 

See detailed financial information and full reconciliation of FFO, MFFO and Adjusted EBITDA, which are non-GAAP measures, below.

Total revenues increased $9.5 million, or 13.9 percent, for the quarter ended December 31, 2011 and $119.6 million, or 39.8 percent, for the year ended December 31, 2011, as compared to the same periods in 2010. Total expenses increased $6.6 million, or 7.5 percent, for the quarter ended December 31, 2011 and $56.7 million, or 15.8 percent, for the year ended December 31, 2011, as compared to the same periods in 2010. Net loss per share was $(0.10) and $(0.23) for the quarter and year ended December 31, 2011 as compared to net loss per share of $(0.05) and $(0.31) for the comparable periods in 2010. FFO and MFFO per share were $0.01 for the quarter ended December 31, 2011 as compared to $0.07 and $0.00, respectively, for the quarter ended December 31, 2010. For the year ended December 31, 2011, FFO and MFFO per share were $0.30 and $0.32, respectively, as compared to $0.31 and $0.37, respectively, for the year ended December 31, 2010.

The increases in revenues and expenses for the quarter and year ended December 31, 2011 are primarily attributable to the transition of certain of our attractions properties that were converted from leased to managed properties where we now record property-level gross revenues and property-level operating expenses rather than straight-line rents as was the case in 2010. In addition, the increase in revenues related to an improvement in the results from our Omni Mt. Washington Resort property and our two Great Wolf waterpark resorts as well as increased revenues relating to our 2011 senior housing acquisitions.

The increase in net loss and net loss per share for the fourth quarter of 2011 was attributable to a reduction in gain on extinguishment of debt of approximately $15.8 million. The reduction in net loss and net loss per share for the year was primarily attributable to a reduction in impairment provision, loan loss provision and loss on lease terminations of approximately $60.6 million for the year ended December 31, 2011, offset by (i) a reduction in gain on extinguishment of debt of approximately $15.8 million, (ii) a reduction in equity in earnings of our unconsolidated entities as a result of initial transaction costs incurred upon the formation of the ventures of approximately $10.0 million for the year ended December 31, 2011, (iii) a reduction of rental income of approximately $38.1 million from the 17 attractions properties and one additional lifestyle property that were converted from a leased structure to a managed structure offset by property net operating income of approximately $26.5 million, and (iv) an increase in interest expense and loan cost amortization resulting from the issuance of the senior notes during the second quarter of 2011, net of lower interest expense as a result of debt repayments of approximately $10.0 million.

Total FFO and FFO per share was approximately $3.0 million and $89.6 million, or $0.01 and $0.30, for the quarter and year ended December, 2011, respectively. Comparatively, FFO and FFO per share was approximately $19.6 million and $82.1 million, or $0.07 and $0.31, for the quarter and year ended December, 2010, respectively.

The decrease in FFO and FFO per share for the quarter ended December 31, 2011 was primarily attributable to (i) a reduction in gain on extinguishment of debt of approximately $15.8 million, and (ii) an increase in property net operating loss of $8.2 million from the 17 attractions properties that were converted from a leased structure to a managed structure offset by a reduction in loan loss provision and loss on lease terminations of approximately $12.6 million. The increase in FFO for the year ended


Page 3 /CNL Lifestyle Properties Announces Fourth Quarter Results

 

December 31, 2011 is attributable primarily to a reduction in loan loss provision and loss on lease terminations of approximately $50.4 million, offset by (i) a reduction in gain on extinguishment of debt of approximately $15.8 million, (ii) a reduction of rental income of approximately $38.1 million from the 17 attractions properties and one additional lifestyle property that were converted from a leased structure to a managed structure, offset by property net operating income of approximately $26.5 million, and (iii) an increase in interest expense and loan cost amortization resulting from the issuance of the senior notes in April 2011, net of lower interest expense as a result of debt repayments, of approximately $10.0 million. While FFO increased, the additional shares issued during the year relating to our third offering, which ended in April 2011 and the shares issued pursuant to our Reinvestment Plan resulted in increased dilution and a decrease in FFO per share.

The increase in MFFO and MFFO per share for the quarter ended December 31, 2011 was principally due to a reduction in costs associated with the property transitions to managed structures of approximately $10.9 million, offset by an increase in property net operating loss of $8.2 million from the 17 attractions properties that were converted from a leased structure to a managed structure. The decrease in MFFO for the year ended December 31, 2011 was principally due to (i) a decrease in cash rent received on the 17 attractions properties and one lifestyle property that were transitioned from leased properties to managed properties compared to property net operating income of approximately $7.5 million, and (ii) an increase in interest expense, as described above, offset by a reduction in costs associated with the property transitions to managed structures of approximately $14.6 million.

The decrease in Adjusted EBITDA of $2.7 million for the quarter ended December 31, 2011 was primarily attributable to offseason property operating losses recorded in 2011 for the transitioned properties discussed above, offset by an increase in cash distributions of $5.4 million (primarily from the Company’s initial Sunrise joint venture). The increase in Adjusted EBITDA of $4.5 million for the year ended December 31, 2011 was primarily attributable to an increase in cash distributions of $13.2 million (primarily from the Company’s initial Sunrise joint venture), offset by a reduction because property net operating income in 2011 was less than cash to rent payments received in 2010 for the transitioned properties discussed above.

Portfolio Performance

Although property-level operating results are not necessarily indicative of our consolidated results of operations for properties where we have long-term leases and report rental income of the cash flows we receive from our unconsolidated joint ventures, we believe that the property-level performance reported to us by our tenants and operators is useful because it is representative of the changing health of our properties and trends in our industry. Overall property-level revenues and EBITDA decreased by 2.2 percent and 23.4 percent, respectively, for the quarter ended December 31, 2011 as compared to the same period in 2010 and increased 4.4 percent and decreased 0.4 percent, respectively, for the year ended December 31, 2011 as compared to the prior year. The EBITDA rent coverage for our 88 wholly-owned leased properties by asset class calculated on a trailing 12-month basis as of December 31, 2011 was 1.27x. The following table summarizes property performance for the quarter and year ended December 31, 2011 (in millions except coverage ratio):

 

     Quarter ended
December 31,
                 
     2011     2010     Increase/(Decrease)      
     Revenue      EBITDA     Revenue      EBITDA     Revenue     EBITDA    

Ski and mountain lifestyle

   $ 90.4       $ 15.4      $ 100.6       $ 20.8        -10.1     -26.0  

Golf

     37.3         5.6        35.9         4.7        3.9     19.1  

Attractions

     10.4         (8.9     12.8         (4.5     -18.8     -97.8  

Senior living

     40.1         11.5        36.0         11.5        11.4     0.0  

Marinas

     6.8         2.0        6.7         2.8        1.5     -28.6  

Additional lifestyle properties

     38.1         8.5        36.2         9.2        5.2     -7.6  
  

 

 

    

 

 

   

 

 

    

 

 

       

Total

   $ 223.1       $ 34.1      $ 228.2       $ 44.5        -2.2     -23.4  
  

 

 

    

 

 

   

 

 

    

 

 

       


Page 4 /CNL Lifestyle Properties Announces Fourth Quarter Results

 

     Year ended
December 31,
           TTM
Rent
Coverage*
 
     2011      2010      Increase/(Decrease)    
     Revenue      EBITDA      Revenue      EBITDA      Revenue     EBITDA    

Ski and mountain lifestyle

   $ 379.8       $ 99.6       $ 377.5       $ 103.8         0.6     -4.0     1.44   

Golf

     162.6         28.8         160.6         30.1         1.2     -4.4     1.06   

Attractions

     168.8         39.3         163.8         42.8         3.0     -8.1     1.39   

Senior living

     158.1         46.4         139.5         43.4         13.4     6.9     N/A   

Marinas

     33.6         12.3         33.8         13.9         -0.7     -11.7     0.87   

Additional lifestyle properties

     176.0         49.1         157.8         42.6         11.5     15.4     1.24   
  

 

 

    

 

 

    

 

 

    

 

 

        

Total

   $ 1,078.9       $ 275.5       $ 1,033.0       $ 276.6         4.4     -0.4     1.27   
  

 

 

    

 

 

    

 

 

    

 

 

        

 

* As of December 31, 2011 on trailing 12-month basis for properties subject to lease calculated as property level EBITDA before recurring capital expenditures divided by rent.

The overall decrease in tenant-level EBITDA for the fourth quarter and the year ended December 31, 2011 is primarily attributable to a weak fourth quarter ski season due to record low levels of natural snowfall (which also impacted the results at the Omni Mount Washington Resort included in “Additional lifestyle” properties), as well as, a decrease at our golf and marina properties which continued to experience challenging operating environments. Although revenues increased at our attractions properties, operating income at those properties declined compared to 2010 as a result of the general disruption caused by, and the transition costs incurred in, moving these properties to new operators, as well as, higher than normal maintenance costs in 2011 resulting from extreme expenditure reduction measures implemented in 2010 by our prior tenant.

During the fourth quarter of 2011, we began to see improvements in our golf portfolio with revenue and EBITDA up 3.9 percent and 19.1 percent, respectively, which has thus far continued into January and February of 2012. We are also expecting a significant increase in operating income at our managed attractions properties in 2012.

“We are encouraged by the recent improvements in our golf portfolio and particularly excited about the upcoming attractions season this summer,” said Joe Johnson senior vice president and chief financial officer of CNL Lifestyle Properties. “This is the first season where we expect to really start to see the benefits of the strategic operator transitions we made at our 17 attractions properties in early 2011.”

Although golf has improved recently, our operators have and continue to struggle and we have been actively monitoring the performance of several of our golf facilities operated by a large tenant that has continued to experience ongoing challenges. The golf industry in particular is still subject to significant discounting from competition and golf courses have a large fixed-cost component necessary to keep the


Page 5 /CNL Lifestyle Properties Announces Fourth Quarter Results

 

facilities in good condition regardless of the number of rounds played in a given day. Additionally, at a number of the facilities, operating expenses have increased even though the properties are being managed in a focused manner. During 2011, in an effort to provide relief to our large tenant and diversify our tenant concentration, we provided rent forbearance for select golf properties and elected to sell five properties, allowing for the termination of leases upon the sale of the properties. In addition, we began the transition of seven other golf courses to new third-party managers to be operated for a period of time (and allowed the tenant to terminate the leases at the time of transition). We also provided the tenant with additional loans of approximately $2.9 million, of which approximately $1 million had been repaid as of December 31, 2011.

As a result of our efforts to diversify our tenant and operator base, and provide relief to our large tenant, we recorded impairment provisions of approximately $13.7 million and a loss from the write-off of deferred rent of approximately $2.0 million related to the five properties approved to be sold (and classified as assets held for sale) which we recorded as part of discontinued operations. We also recorded an impairment provision of approximately $3.2 million related to one property and a loss from the write-off of deferred rent of approximately $6.5 million on the seven golf facilities we expect to transition to third party managers. As of March 23, 2012, we have completed the sale of two of the five properties identified for sale and transitioned the seven properties to third-party managers. We anticipate completing the sale of the remaining three properties during 2012.

We continue to assess the need for additional support for the golf tenant described above and are evaluating several possibilities that may include providing additional working capital advances in the form of lease incentives, amending the leases to change the rent terms and increasing our investment in the properties by funding certain deferred capital projects. We believe this additional support will enable our tenant to work through financial challenges and begin operating profitably by 2013.

Acquisitions

During the quarter ended December 31, 2011, we acquired the following real estate investment properties (in thousands):

 

Property/Description

  

Location

  

Date of Acquisition

    

Purchase Price

Stevens Pass Mountain Resort—

One ski and mountain lifestyle property

   Washington      11/17/2011       $20,475

Grand Victorian of Pekin—

One senior housing property

   Illinois      12/29/2011       $9,930

Grand Victorian of Sterling—

One senior housing property

   Illinois      12/29/2011       $9,700

Grand Victorian of Washington—

One senior housing property

   Illinois      12/29/2011       $11,120
        

 

        Total       $51,225
        

 

On October 12, 2011 we invested approximately $35.4 million in a third joint venture with Sunrise Senior Living, Inc. (“Sunrise”) for a 67.9 percent interest in seven senior living properties valued at approximately $170 million with debt of $120 million. Sunrise will continue to manage these properties along with the 35 other senior living properties acquired through two other joint ventures earlier in the year.


Page 6 /CNL Lifestyle Properties Announces Fourth Quarter Results

 

In the second quarter of 2012, we expect to acquire four additional senior housing properties which we have under contract for $80 million.

“I am very excited about the acquisition opportunities that we have and are currently evaluating and we expect to close on another $200 million to $250 million in real estate this year,” said Steve Mauldin, president and chief operating officer of CNL Lifestyle Properties.

Distributions

For the twelve months ended December 31, 2011, CNL Lifestyle Properties declared and paid distributions of approximately $188.4 million, representing an annual percentage rate of 6.25 percent. The board of directors declared distributions of $0.0521 per share to stockholders of record at the close of business on January 1, 2012, February 1, 2012 and March 1, 2012. These distributions are to be paid by March 2012. Going forward, the board of directors intends to declare and pay distributions on a quarterly basis.


Page 7 /CNL Lifestyle Properties Announces Fourth Quarter Results

 

CNL LIFESTYLE PROPERTIES, INC.

AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(in thousands except per share data)

 

     December 31,  
     2011     2010  
ASSETS     

Real estate investment properties, net (including $210,866 and $216,574 related to consolidated variable interest entitites, respectively)

   $ 2,055,678      $ 2,025,522   

Investments in unconsolidated entities

     318,179        140,372   

Cash

     162,839        200,517   

Mortgages and other notes receivable, net

     124,352        116,427   

Deferred rent and lease incentives

     94,981        80,948   

Other assets

     48,728        49,719   

Restricted cash

     37,877        19,912   

Intangibles, net

     30,937        25,929   

Accounts and other receivables, net

     17,536        14,580   

Assets held for sale

     2,863        —     
  

 

 

   

 

 

 

Total Assets

   $ 2,893,970      $ 2,673,926   
  

 

 

   

 

 

 
LIABILITIES AND STOCKHOLDERS’ EQUITY     

Mortgages and other notes payable (including $82,376 and $86,408 related to non-recourse debt of consolidated variable interest entities, respectively)

   $ 518,194      $ 603,144   

Senior notes, net of discount

     393,782        —     

Line of credit

     —          58,000   

Other liabilities

     44,856        35,555   

Accounts payable and accrued expenses

     32,158        24,433   

Security deposits

     13,880        16,140   

Due to affiliates

     1,120        5,614   
  

 

 

   

 

 

 

Total Liabilities

     1,003,990        742,886   
  

 

 

   

 

 

 

Commitments and contingencies (Note 19)

    

Stockholders’ equity:

    

Preferred stock, $.01 par value per share 200 million shares authorized and unissued

     —          —     

Excess shares, $.01 par value per share 120 million shares authorized and unissued

     —          —     

Common stock, $.01 par value per share One billion shares authorized; 328,884 and 301,299 shares issued and 309,215 and 284,687 shares outstanding as of December 31, 2011 and 2010, respectively

     3,092        2,847   

Capital in excess of par value

     2,743,972        2,523,405   

Accumulated deficit

     (73,373     (3,763

Accumulated distributions

     (774,259     (585,812

Accumulated other comprehensive loss

     (9,452     (5,637
  

 

 

   

 

 

 

Total Stockholders’ Equity

     1,889,980        1,931,040   
  

 

 

   

 

 

 

Total Liabilities and Stockholders’ Equity

   $ 2,893,970      $ 2,673,926   
  

 

 

   

 

 

 

 


Page 8 /CNL Lifestyle Properties Announces Fourth Quarter Results

 

CNL LIFESTYLE PROPERTIES, INC.

AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands except per share data)

 

     Quarter Ended
December 31,
    Year Ended
December 31,
 
     2011     2010     2011     2010  

Revenues:

        

Rental income from operating leases

   $ 42,343      $ 42,270      $ 171,008      $ 198,172   

Property operating revenues

     32,269        20,962        236,100        86,498   

Interest income on mortgages and other notes receivable

     3,199        5,083        12,963        15,832   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     77,811        68,315        420,071        300,502   
  

 

 

   

 

 

   

 

 

   

 

 

 

Expenses:

        

Property operating expenses

     38,762        22,390        198,235        79,298   

Asset management fees to advisor

     8,505        6,875        31,802        26,808   

General and administrative

     5,030        4,151        16,630        14,228   

Ground lease and permit fees

     4,550        3,339        15,105        12,089   

Acquisition fees and costs

     1,491        5,033        11,168        14,149   

Other operating expenses

     4,250        (614     9,476        2,521   

Bad debt expense

     (284     1,904        773        2,110   

Loan loss provision

     —          (1,023     —          4,072   

Loss on lease termination

     883        15,439        7,189        54,921   

Impairment provision

     —          —          3,199        24,838   

Depreciation and amortization

     31,663        30,698        122,362        124,136   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

     94,850        88,192        415,939        359,170   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss)

     (17,039     (19,877     4,132        (58,668
  

 

 

   

 

 

   

 

 

   

 

 

 

Other income (expense):

        

Interest and other income

     164        1,816        (50     2,759   

Interest expense and loan cost amortization

     (15,283     (13,876     (60,117     (49,919

Gain (loss) on extinguishment of debt

     (566     15,261        (566     15,261   

Equity in earnings (loss) of unconsolidated entities

     1,801        2,466        1,022        10,978   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other expense

     (13,884     5,667        (59,711     (20,921
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss from continuing operations

   $ (30,923   $ (14,210   $ (55,579   $ (79,589

Discontinued operations

     (1,085     (146     (14,031     (2,300
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

   $ (32,008   $ (14,356   $ (69,610   $ (81,889
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss per share of common stock (basic and diluted)

        

Continuing operations

     (0.10     (0.05     (0.18     (0.30

Discountined operations

     (0.00     (0.00     (0.05     (0.01
  

 

 

   

 

 

   

 

 

   

 

 

 
   $ (0.10   $ (0.05   $ (0.23   $ (0.31
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average number of shares of common stock outstanding (basic and diluted)

     307,776        278,299        302,250        263,516   
  

 

 

   

 

 

   

 

 

   

 

 

 


Page 9 /CNL Lifestyle Properties Announces Fourth Quarter Results

 

Non-GAAP Supplemental Financial Measures

We compute our financial results in accordance with generally accepted accounting principles (GAAP). Although Funds from Operations (FFO), Modified Funds from Operations (MFFO) and Adjusted Earnings before Interest, Taxes, Depreciation, and Amortization (Adjusted EBITDA) are non-GAAP financial measures, we believe FFO, MFFO, and Adjusted EBITDA calculations are helpful to stockholders and potential investors and are widely recognized measures of real estate investment trust (REIT) operating performance. Pursuant to the requirements of Regulation G, we have provided reconciliations to these non-GAAP measures to the most directly comparable GAAP measures.

We calculate and report FFO, in accordance with the definitional and interpretive guidelines established by the National Association of Real Estate Investment Trusts (NAREIT). NAREIT defines FFO as net income or loss computed in accordance with GAAP, excluding gains or losses from sales of property and asset impairment write-downs, plus depreciation and amortization, and after similar adjustments for unconsolidated partnerships and joint ventures. Our FFO calculation complies with NAREIT’s policy described above. We believe that FFO, together with the GAAP measure of net income (loss), provides useful information to investors regarding our operating performance because it is a measure of our operations without regard to specific non-cash items, such as depreciation and amortization and asset impairment write-downs.

We calculate and report MFFO in accordance with the Investment Program Association’s (IPA) Guideline 2010-01, Supplemental Performance Measure for Publicly Registered, Non-Listed REITs: Modified Funds from Operations, (the “Practice Guideline”), issued by the IPA in November 2010. The Practice Guideline defines MFFO as FFO further adjusted for the following items, as applicable, included in the determination of GAAP net income or loss: acquisition fees and expenses; amounts relating to deferred rent receivables and amortization of above and below market leases and liabilities (which are adjusted in order to remove the impact of GAAP straight-line adjustments from rental revenues); accretion of discounts and amortization of premiums on debt investments; and mark-to-market adjustments included in net income; nonrecurring gains or losses included in net income from the extinguishment or sale of debt, hedges, foreign exchange, derivatives or securities holdings where trading of such holdings is not a fundamental attribute of the business plan; elimination of adjustments relating to contingent purchase price obligations where such adjustments have been included in the derivation of GAAP net income; unrealized gains or losses resulting from consolidation from, or deconsolidation to, equity accounting; and after adjustments for consolidated and unconsolidated partnerships and joint ventures, with such adjustments calculated to reflect MFFO on the same basis. We believe that MFFO is useful to investors in evaluating our performance because the exclusion of certain recurring and nonrecurring items described above provides useful supplemental information regarding our ongoing performance, and that MFFO, when combined with the primary GAAP measure of income (loss), is beneficial to a complete understanding of our operating performance.

Presentation of this information is intended to provide useful information to investors as they compare the operating performance of different REITs, although it should be noted that not all REITs calculate FFO and MFFO the same way. Accordingly, comparisons with other REITs may not be meaningful. FFO and MFFO are not necessarily indicative of cash flow available to fund cash needs and should not be considered as an alternative to net income (loss) or income (loss) from continuing operations as an indication of our performance, as an alternative to cash flows from operations or as an indication of our liquidity, or indicative of funds available to fund our cash needs including the Company’s ability to make distributions


Page 10 /CNL Lifestyle Properties Announces Fourth Quarter Results

 

to our stockholders. Stockholders and investors should not rely on FFO and MFFO as a substitute for any GAAP measure. MFFO has limitations as a performance measure in an offering such as ours where the price of a share of common stock is a stated value and there is no net asset value determination during the offering stage and for a period thereafter. MFFO is useful in assisting management and investors in assessing the sustainability of operating performance in future operating periods, and, in particular, after the offering and acquisition stages are complete and net asset value is disclosed. FFO and MFFO are not useful measures in evaluating net asset value because impairments are taken into account in determining net asset value but not in determining FFO and MFFO.

We define Adjusted EBITDA as net income (loss), less discontinued operations and other income, plus (i) interest expense, net, and loan cost amortization and (ii) depreciation and amortization, as further adjusted for the impact of equity in earnings (loss) of our unconsolidated entities, straight-line adjustment for leased properties and mortgages and other rents receivable, cash distributions from unconsolidated entities, and certain other non-recurring items that we do not consider indicative of our ongoing operating performance. These further adjustments are itemized in the table below. You are encouraged to evaluate these adjustments and the reasons we consider them appropriate for supplemental analysis. In evaluating Adjusted EBITDA, you should be aware that in the future we may incur expenses that are the same as or similar to some of the adjustments in this presentation. Our presentation of Adjusted EBITDA should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items.

We present Adjusted EBITDA because we believe it assists investors and analysts in comparing our performance across reporting periods on a consistent basis by excluding items that we do not believe are indicative of our core operating performance.

For additional information, please refer to our discussion of FFO, MFFO and Adjusted EBITDA included in Management’s Discussion and Analysis of Financial Condition and Results of Operations in our Annual Report on Form 10-K for the year ended December 31, 2011, filed with the Securities and Exchange Commission on March 20, 2012.


Page 11 /CNL Lifestyle Properties Announces Fourth Quarter Results

 

(continued)

Funds from Operations and Modified Funds from Operations

 

     Quarter ended
December 31,
    Year ended
December 31,
 
     2011     2010     2011     2010  

Net loss

   $ (32,008   $ (14,356   $ (69,610   $ (81,889

Adjustments:

        

Depreciation and amortization (1)

     31,663        31,128        123,084        126,223   

Impairment of real estate assets (1) (2)

     179        —          16,870        26,880   

Gain on sale of real estate investment properties (1)

     (1,226     (6     (1,104     (337

Net effect of FFO adjustment from unconsolidated entities (3)

     4,381        2,807        20,316        11,219   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total funds from operations

     2,989        19,573        89,556        82,096   
  

 

 

   

 

 

   

 

 

   

 

 

 

Acquisition fees and expenses including amortization (4)

     1,491        5,033        11,168        14,149   

Straight-line adjustments for leases and notes receivable (1) (5)

     (4,264     (5,962     (20,997     (24,728

Amortization of above/below market intangible assets and liabilities

     (7     (15     (8     558   

Loss (gain) from early extinguishment of debt (1) (7)

     604        (15,261     2,057        (14,817

Write-off/impairment of lease related investments (6)

     1,630        —          7,670        39,454   

Loan loss provision

     —          (1,023     —          4,072   

Contingent purchase consideration

     (747     (1,500     (747     (1,500

MFFO adjustments from unconsolidated entities: (3)

        

Acquisition fees and expenses

     1,155        —          4,921        —     

Straight-line adjustments for leases and notes receivable

     114        (208     158        (607

Loss on extinguishment of debt (7)

     —          —          2,869        —     

Amortization of above/below market intangible assets and liabilities

     (5     (18     (54     (74
  

 

 

   

 

 

   

 

 

   

 

 

 

Modified funds from operations

   $ 2,960      $ 619      $ 96,593      $ 98,603   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average number of shares of common stock outstanding (basic and diluted)

     307,805        278,299        302,250        263,516   
  

 

 

   

 

 

   

 

 

   

 

 

 

FFO per share (basic and diluted)

   $ 0.01      $ 0.07      $ 0.30      $ 0.31   
  

 

 

   

 

 

   

 

 

   

 

 

 

MFFO per share (basic and diluted)

   $ 0.01      $ 0.00      $ 0.32      $ 0.37   
  

 

 

   

 

 

   

 

 

   

 

 

 

FOOTNOTES:

 

(1) Includes amounts related to the properties that are classified as assets held for sale and for which the related results are classified as income (loss) from discontinued operations in the accompanying consolidated statements of operations.
(2) While impairment charges are excluded from the calculation of FFO, investors are cautioned that due to the fact that impairments are based on estimated future undiscounted cash flows and the relatively limited term of our operations, it could be difficult to recover any impairment charges.
(3) This amount represents our share of the FFO or MFFO adjustments allowable under the NAREIT or IPA definitions, respectively, multiplied by the percentage of income or loss recognized under the hypothetical book value method (“HLBV”).
(4)

In evaluating investments in real estate, management differentiates the costs to acquire the investment from the operations derived from the investment. By adding back acquisition fees and expense, management believes MFFO provides useful supplemental information of its operating performance and will also allow comparability between real estate entities regardless of their level of acquisition activities. Acquisition fees and expenses include payments to our advisor or third parties. Acquisition fees and expenses under GAAP are considered operating expenses and as expenses included in the determination of net income (loss) and


Page 12 /CNL Lifestyle Properties Announces Fourth Quarter Results

 

  income (loss) from continuing operations, both of which are performance measures under GAAP. All paid and accrued acquisition fees and expenses will have negative effects on returns to investors, the potential for future distributions, and cash flows generated by us, unless earnings from operations or net sales proceeds from the disposition of properties are generated to cover the purchase price of the property.
(5) Under GAAP, rental receipts are allocated to periods using various methodologies. This may result in income recognition that is significantly different than underlying contract terms. By adjusting for these items (to reflect such payments from a GAAP accrual basis to a cash basis of disclosing the rent and lease payments), MFFO provides useful supplemental information on the realized economic impact of lease terms and debt investments, providing insight on the contractual cash flows of such lease terms and debt investments, and aligns results with management’s analysis of operating performance.
(6) Management believes that adjusting for write-offs of lease related assets is appropriate because they are non-recurring non-cash adjustments that may not be reflective of our ongoing operating performance.
(7) Loss (gain) of extinguishment of debt includes legal fees incurred with the transaction, prepayment penalty fees and write-off of unamortized loan costs, as applicable.

Set forth below is a reconciliation of Adjusted EBITDA to net loss (in thousands):

 

     Quarter ended
December 31,
    Year ended
December 31,
 
     2011     2010     2011     2010  

Net loss

   $ (32,008   $ (14,356   $ (69,610   $ (81,889

Discontinued operations

     1,085        146        14,031        2,300   

Interest and other (income) expense

     (164     (1,816     50        (2,759

Interest expense and loan cost amortization

     15,283        13,876        60,117        49,919   

Equity in (earnings) loss of unconsolidated entities (1)

     (1,801     (2,466     (1,022     (10,978

Loss (gain) on debt extinguishment

     566        (15,261     566        (15,261

Depreciation and amortization

     31,663        30,698        122,362        124,136   

Loan loss provision

     —          (1,023     —          4,072   

Loss on lease terminations

     883        15,439        7,189        54,921   

Impairment provision

     —          —          3,199        24,838   

Straight-line adjustments for leases and notes receivable (2)

     (4,264     (5,962     (20,997     (24,728

Cash distributions from unconsolidated entities (1)

     8,837        3,483        25,891        12,691   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 20,080      $ 22,758      $ 141,776      $ 137,262   
  

 

 

   

 

 

   

 

 

   

 

 

 

FOOTNOTES:

 

(1) Investments in our unconsolidated joint ventures are accounted for under the HLBV method of accounting. Under this method, we recognize income or loss based on the change in liquidating proceeds we would receive from a hypothetical liquidation of our investments based on depreciated book value. We adjust EBITDA for equity in earnings (loss) of our unconsolidated entities because we believe this is not reflective of the joint ventures operations or cash flows available for distributions to us. We believe cash distributions from our unconsolidated entities, exclusive of any financing transactions, are reflective of their operating performance and its impact to us and have been added back to adjusted EBITDA above.
(2) We believe that adjusting for straight-line adjustments for leased properties and mortgages and other notes receivable is appropriate because they are non-cash adjustments.


Page 13 /CNL Lifestyle Properties Announces Fourth Quarter Results

 

About CNL Lifestyle Properties

CNL Lifestyle Properties, Inc. is a real estate investment trust that owns a portfolio of 170 properties in the United States and Canada in the lifestyle sectors. Headquartered in Orlando, Fla., CNL Lifestyle Properties specializes in the acquisition of ski and mountain lifestyle, attractions, golf, marinas, senior living and additional lifestyle properties. For more information, visit www.CNLLifestyleREIT.com.

About CNL Financial Group

CNL Financial Group (CNL) is a leading private investment management firm providing global real estate and alternative investments. Since inception in 1973, CNL and/or its affiliates have formed or acquired companies with more than $26 billion in assets. CNL is headquartered in Orlando, Florida.

Forward-Looking Statements

Certain statements in this document may constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”) and of Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). CNL Lifestyle Properties (herein also referred to as the “Company”) intends that all such forward-looking statements be covered by the safe-harbor provisions for forward-looking statements of Section 27A of the Securities Act and Section 21E of the Exchange Act, as applicable.

All statements, other than statements that relate solely to historical facts, including, among others, statements regarding the Company’s future financial position, business strategy, projected levels of growth, projected costs and projected financing needs, are forward-looking statements. Those statements include statements regarding the intent, belief or current expectations of the management team, as well as the assumptions on which such statements are based, and generally are identified by the use of words such as “may,” “will,” “seeks,” “anticipates,” “believes,” “estimates,” “expects,” “plans,” “intends,” “should,” “continues,” “pro forma” or similar expressions. Forward-looking statements are not guarantees of future performance and actual results may differ materially from those contemplated by such forward-looking statements due to a variety of risks, uncertainties and other factors, including but not limited to, the factors detailed in our Annual Report on Form 10-K for the year ended December 31, 2011, and other documents filed from time to time with the U.S. Securities and Exchange Commission.

Many of these factors are beyond the Company’s ability to control or predict. Such factors include, but are not limited to: the global impact of the current credit crisis in the U.S. and Europe; changes in general economic conditions in the U.S. or globally (including financial market fluctuations); risks associated with our investment strategy; risks associated with the real estate markets in which the Company invests; risks of doing business internationally and global expansion, including unfamiliarity with new markets and currency risks; risks associated with the use of debt to finance the Company’s business activities, including refinancing and interest rate risk and the Company’s failure to comply with its debt covenants; the Company’s failure to obtain, renew or extend necessary financing or to access the debt or equity markets; competition for properties and/or tenants in the markets in which the Company engages in business; the impact of current and future environmental, zoning and other governmental regulations affecting the Company’s properties; the Company’s ability to make necessary improvements to properties on a timely or cost-efficient basis; risks related to development projects or acquired property value-add conversions, if applicable (including construction delays, cost overruns, the Company’s inability to obtain necessary permits and/or public opposition to these activities); defaults on or non-renewal of leases by tenants; failure to lease properties at all or on favorable rents and terms; unknown liabilities in connection with acquired properties or liabilities caused by property managers or operators; the Company’s failure to successfully manage growth or integrate acquired properties and operations; material adverse actions or omissions by any joint venture partners; increases in operating costs and other expense items and costs, uninsured losses or losses in excess of the Company’s insurance coverage; the impact of outstanding or potential litigation; risks associated with the Company’s tax structuring; the Company’s failure to qualify and maintain its status as a real estate investment trust and the Company’s ability to protect its intellectual property and the value of its brands.


Page 14 /CNL Lifestyle Properties Announces Fourth Quarter Results

 

Management believes these forward-looking statements are reasonable; however, such statements are necessarily dependent on assumptions, data or methods that may be incorrect or imprecise and the Company may not be able to realize them. Investors are cautioned not to place undue reliance on any forward-looking statements which are based on current expectations. All written and oral forward-looking statements attributable to the Company or persons acting on its behalf are qualified in their entirety by these cautionary statements. Further, forward-looking statements speak only as of the date they are made and the Company undertakes no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results over time unless otherwise required by law.

###