Attached files

file filename
8-K/A - FORM 8-K/A - SUNRISE SENIOR LIVING INCd359299d8ka.htm
EX-23.1 - EXHIBIT 23.1 - SUNRISE SENIOR LIVING INCd359299dex231.htm
EX-99.1 - EXHIBIT 99.1 - SUNRISE SENIOR LIVING INCd359299dex991.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 stockholders’equity

     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   

Sunrise’s 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.