Attached files
file | filename |
---|---|
8-K/A - FORM 8-K/A - SUNRISE SENIOR LIVING INC | d359299d8ka.htm |
EX-23.1 - EXHIBIT 23.1 - SUNRISE SENIOR LIVING INC | d359299dex231.htm |
EX-99.1 - EXHIBIT 99.1 - SUNRISE SENIOR LIVING INC | d359299dex991.htm |
Exhibit 99.2
SUNRISE SENIOR LIVING, INC.
UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET
(In thousands, except per share and share amounts) | Historical December 31, 2011 |
Pro Forma Adjustments |
Pro Forma December 31, 2011 |
|||||||||
ASSETS |
||||||||||||
Current Assets: |
||||||||||||
Cash and cash equivalents |
$ | 49,549 | $ | 49,549 | ||||||||
Accounts receivable, net |
38,251 | 229 | (1) | 38,480 | ||||||||
Income taxes receivable |
2,287 | 2,287 | ||||||||||
Due from unconsolidated communities |
17,926 | (2,143 | )(1) | 15,783 | ||||||||
Deferred income taxes, net |
19,912 | 19,912 | ||||||||||
Restricted cash |
47,873 | 47,873 | ||||||||||
Assets held for sale |
1,025 | 4,729 | (1) | 5,754 | ||||||||
Prepaid expenses and other current assets |
12,290 | 47 | (1) | 12,337 | ||||||||
|
|
|
|
|||||||||
Total current assets |
189,113 | 191,975 | ||||||||||
Property and equipment, net |
624,585 | 119,675 | (1) | 744,260 | ||||||||
Intangible assets, net |
38,726 | 38,726 | ||||||||||
Investments in unconsolidated communities |
42,925 | 42,925 | ||||||||||
Restricted cash |
183,622 | 1,414 | (1) | 185,036 | ||||||||
Restricted investments in marketable securities |
2,479 | 2,479 | ||||||||||
Assets held in the liquidating trust |
23,649 | 23,649 | ||||||||||
Other assets, net |
13,269 | 43 | (1) | 13,312 | ||||||||
|
|
|
|
|||||||||
Total assets |
$ | 1,118,368 | $ | 1,242,362 | ||||||||
|
|
|
|
|||||||||
LIABILITIES AND EQUITY |
||||||||||||
Current Liabilities: |
||||||||||||
Current maturities of debt |
$ | 77,861 | $ | 77,861 | ||||||||
Outstanding draws on bank credit facility |
39,000 | 39,000 | ||||||||||
Liquidating trust notes, at fair value |
26,255 | 26,255 | ||||||||||
Accounts payable and accrued expenses |
134,157 | 2,932 | (1) | 137,089 | ||||||||
Due to unconsolidated communities |
404 | 404 | ||||||||||
Deferred revenue |
11,804 | 1,216 | (1) | 13,020 | ||||||||
Entrance fees |
19,618 | 19,618 | ||||||||||
Self-insurance liabilities |
42,004 | 42,004 | ||||||||||
|
|
|
|
|||||||||
Total current liabilities |
351,103 | 355,251 | ||||||||||
Debt, less current maturities |
450,549 | 118,170 | (1) | 568,719 | ||||||||
Investment accounted for under the profit-sharing method |
12,209 | 12,209 | ||||||||||
Self-insurance liabilities |
43,611 | 43,611 | ||||||||||
Deferred gains on the sale of real estate and deferred revenues |
8,184 | (2,539 | )(1) | 5,645 | ||||||||
Deferred income tax liabilities |
19,912 | 19,912 | ||||||||||
Interest rate swap |
21,359 | 21,359 | ||||||||||
Other long-term liabilities, net |
109,548 | 109,548 | ||||||||||
|
|
|
|
|||||||||
Total liabilities |
1,016,475 | 1,136,254 | ||||||||||
|
|
|
|
|||||||||
Equity: |
||||||||||||
Preferred stock, $0.01 par value, 10,000,000 shares authorized, no shares issued and outstanding |
| | ||||||||||
Common stock, $0.01 par value, 120,000,000 shares authorized, 57,640,010 shares issued and outstanding, net of 509,577 treasury shares |
576 | 576 | ||||||||||
Additional paid-in capital |
487,277 | 487,277 | ||||||||||
Retained loss |
(385,294 | ) | 4,215 | (2) | (381,079 | ) | ||||||
Accumulated other comprehensive income |
(5,932 | ) | (5,932 | ) | ||||||||
|
|
|
|
|||||||||
Total stockholdersequity |
96,627 | 100,842 | ||||||||||
|
|
|
|
|||||||||
Noncontrolling interests |
5,266 | 5,266 | ||||||||||
|
|
|
|
|||||||||
Total equity |
101,893 | 106,108 | ||||||||||
|
|
|
|
|||||||||
Total liabilities and equity |
$ | 1,118,368 | $ | 1,242,362 | ||||||||
|
|
|
|
See accompanying notes to the unaudited pro forma consolidated financial statements.
1
SUNRISE SENIOR LIVING, INC.
UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2011
(In thousands, except per share amounts) | Historical Twelve Months Ended December 31, 2011 |
Pro Forma Adjustments |
Pro Forma Twelve Months Ended December 31, 2011 |
|||||||||
Operating revenue: |
||||||||||||
Management fees |
$ | 96,132 | (1,823 | )(3) | $ | 94,309 | ||||||
Buyout fees |
3,685 | 3,685 | ||||||||||
Resident fees for consolidated communities |
464,064 | 25,478 | (4) | 489,542 | ||||||||
Ancillary fees |
30,544 | 30,544 | ||||||||||
Professional fees from development, marketing and other |
2,498 | 2,498 | ||||||||||
Reimbursed costs incurred on behalf of managed communities |
715,290 | (14,503 | )(5) | 700,787 | ||||||||
|
|
|
|
|
|
|||||||
Total operating revenues |
1,312,213 | 9,152 | 1,321,365 | |||||||||
Operating expenses: |
||||||||||||
Community expense for consolidated communities |
333,491 | 17,816 | (6) | 351,307 | ||||||||
Community lease expense |
76,444 | 76,444 | ||||||||||
Depreciation and amortization |
37,523 | 3,940 | (7) | 41,463 | ||||||||
Ancillary expenses |
28,396 | 28,396 | ||||||||||
General and administrative |
114,474 | 114,474 | ||||||||||
Carrying costs of liquidating trust assets |
2,456 | 2,456 | ||||||||||
Provision for doubtful accounts |
3,802 | 62 | (6) | 3,864 | ||||||||
Gain on financial guarantees and other contracts |
(2,100 | ) | (2,100 | ) | ||||||||
Impairment of long-lived assets |
12,734 | 12,734 | ||||||||||
Costs incurred on behalf of managed communities |
719,159 | (14,503 | )(5) | 704,656 | ||||||||
|
|
|
|
|
|
|||||||
Total operating expenses |
1,326,379 | 7,315 | 1,333,694 | |||||||||
|
|
|
|
|
|
|||||||
(Loss) income from operations |
(14,166 | ) | 1,837 | (12,329 | ) | |||||||
Other non-operating income (expense): |
||||||||||||
Interest income |
2,060 | 2,060 | ||||||||||
Interest expense |
(18,320 | ) |
|
(7,188 (777 |
)(8) )(9) |
(26,285 | ) | |||||
Gain on fair value of pre-existing equity interest from a business combination |
11,250 | 11,250 | ||||||||||
Gain on fair value of liquidating trust notes |
88 | 88 | ||||||||||
Other expense |
(615 | ) | (615 | ) | ||||||||
|
|
|
|
|
|
|||||||
Total other non-operating expense |
(5,537 | ) | (7,965 | ) | (13,502 | ) | ||||||
Gain on the sale and development of real estate and equity interests |
8,185 | 8,185 | ||||||||||
Sunrises share of earnings (loss) and return on investment in unconsolidated communities |
2,629 | 1,546 | (10) | 4,175 | ||||||||
Loss from investments accounted for under the profit-sharing method |
(9,806 | ) | (9,806 | ) | ||||||||
|
|
|
|
|
|
|||||||
(Loss) income from continuing operations before benefit from income taxes |
(18,695 | ) | (4,582 | ) | (23,277 | ) | ||||||
Provision for income taxes |
(1,771 | ) | (11) | (1,771 | ) | |||||||
|
|
|
|
|
|
|||||||
(Loss) income from continuing operations |
$ | (20,466 | ) | $ | (4,582 | ) | $ | (25,048 | ) | |||
|
|
|
|
|
|
|||||||
Earnings per share data: |
||||||||||||
Basic net loss per common share |
||||||||||||
Loss from continuing operations |
$ | (0.39 | ) | $ | (0.08 | ) | $ | (0.47 | ) | |||
|
|
|
|
|
|
|||||||
Diluted net loss per common share |
||||||||||||
Loss from continuing operations |
$ | (0.39 | ) | $ | (0.08 | ) | $ | (0.47 | ) | |||
|
|
|
|
|
|
|||||||
Weighted-average shares outstanding basic |
56,725 | 56,725 | ||||||||||
Weighted-average shares outstanding diluted |
56,725 | 56,725 |
See accompanying notes to the unaudited pro forma consolidated financial statements.
2
SUNRISE SENIOR LIVING INC.
NOTES TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
Note 1 Basis of Presentation
The preparation of the unaudited pro forma consolidated financial information is based on financial statements prepared in accordance with accounting principles generally accepted in the United States of America. These principles require the use of estimates that affect the reported amounts of assets, liabilities, revenues and expenses. Actual results could differ from those estimates.
The unaudited pro forma consolidated financial information is provided for illustrative purposes only and does not purport to represent what the actual results of our operations or financial position would have been had the transaction occurred on the respective dates assumed, nor is it necessarily indicative of our future operating results or financial position. However, the pro forma adjustments reflected in the accompanying unaudited pro forma consolidated financial information reflect estimates and assumptions that our management believes to be reasonable.
Note 2 Pro Forma Adjustments
The unaudited pro forma consolidated balance sheet at December 31, 2011 reflects the March 20, 2012 acquisition of the assets of MetSun Two Pool Two, LLC and MetSun Three Pool One, LLC.
1) | Record assets acquired and liabilities assumed at fair value. |
2) | Record gain on fair value of the membership interest in MetSun Two Pool Two, LLC and MetSun Three Pool One, LLC. |
The unaudited pro forma consolidated statement of operations for the twelve months ended December 31, 2011 reflects the following adjustments as if the acquisition of assets of MetSun Two Pool Two, LLC and MetSun Three Pool One, LLC had occurred on January 1, 2011.
3) | Eliminate management fees earned from acquired assets. |
4) | Record resident fee revenue. |
5) | Eliminate revenue and expense associated with reimbursed costs. |
6) | Record operating expenses related to acquired assets. |
7) | Record depreciation associated with the acquired real estate assets. |
8) | Record interest expense associated with the debt assumed in the transaction. |
9) | Record amortization of the fair value adjustment of the loan. |
10) | Eliminate equity in earnings associated with the acquired assets. |
11) | As our net deferred tax asset is offset by a full valuation allowance, no pro forma taxes have been attributed to the acquisition. |