AGÕæÈ˹ٷ½

STOCK TITAN

Diversified Healthcare Trust Announces Fourth Quarter 2022 Results

Rhea-AI Impact
(Low)
Rhea-AI Sentiment
(Neutral)
Tags

SHOP Segment Occupancy Improves 380 Basis Points Year Over Year to 76.3%

SHOP Segment Revenues Increase 14.2% Year Over Year

Net Loss Attributable to Common Shareholders of $0.27 Per Share

Normalized FFO Attributable to Common Shareholders of $0.03 Per Share

NEWTON, Mass.--(BUSINESS WIRE)-- ) today announced its financial results for the quarter ended December 31, 2022.

, President and Chief Executive Officer of DHC, made the following statement:

"Fourth quarter results reflected strong year over year improvement in our SHOP segment. Occupancy increased 380 basis points and average monthly rates increased nearly 9% from the prior year, resulting in a 14.2% increase in revenues. These factors contributed to fourth quarter normalized FFO of $0.03 per share.

In February, we announced an amendment to our credit facility. The amendment provides covenant relief as we invest capital in our properties and work with our operators to continue improving our SHOP segment performance."

Quarterly Results:

  • Reported net loss attributable to common shareholders of $65.3 million, or $0.27 per share.
  • Reported normalized funds from operations, or Normalized FFO, attributable to common shareholders of $8.1 million, or $0.03 per share.

Ìý

Ìý

As of and For the Three Months Ended

Ìý

Ìý

December 31, 2022

Ìý

September 30, 2022

Ìý

December 31, 2021

Occupancy

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Office Portfolio (period end)

Ìý

84.7%

Ìý

85.9%

Ìý

91.3%

SHOP (average day for period)

Ìý

76.3%

Ìý

74.7%

Ìý

72.5%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Same Property Occupancy

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Office Portfolio (period end)

Ìý

90.0%

Ìý

90.2%

Ìý

92.3%

SHOP (average day for period)

Ìý

76.7%

Ìý

74.9%

Ìý

72.9%

Ìý

Ìý

Three Months Ended

Ìý

Ìý

December 31,
2022

Ìý

September 30,
2022

Ìý

Change

Ìý

December 31,
2021

Ìý

Change

Same Property Cash Basis NOI (dollars in thousands)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Office Portfolio

Ìý

$26,974

Ìý

$27,971

Ìý

(3.6)%

Ìý

$27,217

Ìý

(0.9)%

SHOP

Ìý

$9,947

Ìý

$1,698

Ìý

485.8%

Ìý

$(3,265)

Ìý

404.7%

Total Consolidated Same Property Cash Basis NOI

Ìý

$46,717

Ìý

$37,247

Ìý

25.4%

Ìý

$34,651

Ìý

34.8%

Reconciliations of net income (loss) attributable to common shareholders determined in accordance with U.S. generally accepted accounting principles, or GAAP, to funds from operations, or FFO, attributable to common shareholders and Normalized FFO attributable to common shareholders for the quarters ended December 31, 2022 and 2021 appear later in this press release. Reconciliations of net income (loss) attributable to common shareholders determined in accordance with GAAP to net operating income, or NOI, and Cash Basis NOI, and a reconciliation of NOI to same property NOI and a calculation of same property Cash Basis NOI, for the quarters ended December 31, 2022, September 30, 2022 and December 31, 2021, as applicable, also appear later in this press release.

Office Portfolio Segment:

  • Same property Cash Basis NOI decreased compared to the fourth quarter of 2021 primarily resulting from increases in repairs and maintenance and utility expenses due to higher energy rates caused by inflation, partially offset by increases in property operating expense reimbursements at certain of DHC's comparable properties.
  • DHC entered into new and renewal leases for an aggregate of 181,660 rentable square feet at weighted average rents that were 8.9% higher than prior rents for the same space.

SHOP Segment:

  • DHC's senior housing operating portfolio, or SHOP, segment consists of 237 communities, 209 of which are same property. Same property Cash Basis NOI increased compared to the fourth quarter of 2021 primarily resulting from an increase in revenues due to higher rates and increased occupancy. The increase in revenues was partially offset by increases in operating expenses due to cost increases related to labor, utilities, food and marketing.

Liquidity and Financing Activities:

  • As of December 31, 2022, DHC had approximately $688.3 million of cash and cash equivalents and restricted cash.
  • In October 2022, DHC repaid approximately $10.3 million of secured debt encumbering one of its life science properties with an annual interest rate of 4.85% and a maturity date in October 2022, using cash on hand.
  • In January 2023, pursuant to the terms of the agreement governing its credit facility, DHC repaid $113.6 million in outstanding borrowings under its credit facility and the facility commitments were reduced to $586.4 million.
  • In February 2023, DHC and its lenders amended the agreement governing DHC's credit facility to, among other things, extend the waiver of the fixed charge coverage ratio covenant through January 15, 2024 and reduce the facility commitments to $450.0 million following DHC's repayment of $136.4 million in outstanding borrowings.

Disposition Activities:

  • In February 2023, DHC sold three former senior living communities for an aggregate sales price of $2.8 million, excluding closing costs.

Conference Call:

At 10:00 a.m. Eastern Time tomorrow morning, President and Chief Executive Officer, Jennifer Francis, and Chief Financial Officer and Treasurer, , will host a conference call to discuss DHC's fourth quarter 2022 financial results. The conference call telephone number is (877) 329-4297. Participants calling from outside the United States and Canada should dial (412) 317-5435. No pass code is necessary to access the call from either number. Participants should dial in about 15 minutes prior to the scheduled start of the call. A replay of the conference call will be available through 11:59 p.m. on Thursday, March 9, 2023. To access the replay, dial (412) 317-0088. The replay pass code is 7884952.

A live audio webcast of the conference call will also be available in a listen-only mode on DHC's website, . Participants wanting to access the webcast should visit DHC's website about five minutes before the call. The archived webcast will be available for replay on DHC's website following the call for about one week. The transcription, recording and retransmission in any way of DHC's fourth quarter conference call are strictly prohibited without the prior written consent of DHC.

Supplemental Data:

A copy of DHC's Fourth Quarter 2022 Supplemental Operating and Financial Data is available for download at DHC's website, . DHC's website is not incorporated as part of this press release.

DHC is a real estate investment trust, or REIT, focused on owning high-quality healthcare properties located throughout the United States. DHC seeks diversification across the health services spectrum by care delivery and practice type, by scientific research disciplines and by property type and location. As of December 31, 2022, DHC’s approximately $7.1 billion portfolio included 379 properties in 36 states and Washington, D.C., occupied by approximately 500 tenants, and totaling approximately 9 million square feet of life science and medical office properties and more than 27,000 senior living units. DHC is managed by Group (Nasdaq: RMR), a leading U.S. alternative asset management company with more than $37 billion in assets under management as of December 31, 2022 and more than 35 years of institutional experience in buying, selling, financing and operating commercial real estate. To learn more about DHC, .

Non-GAAP Financial Measures:

DHC presents certain "non-GAAP financial measures" within the meaning of applicable rules of the Securities and Exchange Commission, or the SEC, including FFO attributable to common shareholders, Normalized FFO attributable to common shareholders, NOI, Cash Basis NOI, same property NOI and same property Cash Basis NOI for the three months and years ended December 31, 2022 and 2021, as well as certain of these measures for the three quarters prior to the quarter ended December 31, 2022. These measures do not represent cash generated by operating activities in accordance with GAAP and should not be considered alternatives to net income (loss) or net income (loss) attributable to common shareholders as indicators of DHC's operating performance or as measures of DHC's liquidity. These measures should be considered in conjunction with net income (loss) and net income (loss) attributable to common shareholders as presented in DHC's consolidated statements of income (loss). DHC considers these non-GAAP measures to be appropriate supplemental measures of operating performance for a REIT, along with net income (loss) and net income (loss) attributable to common shareholders. DHC believes these measures provide useful information to investors because by excluding the effects of certain historical amounts, such as depreciation and amortization, they may facilitate a comparison of DHC's operating performance between periods and with other REITs and, in the case of NOI, Cash Basis NOI, same property NOI and same property Cash Basis NOI, reflecting only those income and expense items that are generated and incurred at the property level may help both investors and management to understand the operations of DHC's properties.

Please see the pages attached hereto for a more detailed statement of DHC's operating results and financial condition, and for an explanation of DHC's calculation of FFO attributable to common shareholders, Normalized FFO attributable to common shareholders, NOI, Cash Basis NOI, same property NOI and same property Cash Basis NOI and a reconciliation of those amounts to amounts determined in accordance with GAAP.

DIVERSIFIED HEALTHCARE TRUST

CONSOLIDATED STATEMENTS OF INCOME (LOSS)

(amounts in thousands, except per share data)

(unaudited)

Ìý

Ìý

Ìý

Three Months Ended December 31,

Ìý

Year Ended December 31,

Ìý

Ìý

2022

Ìý

2021

Ìý

2022

Ìý

2021

Revenues:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Rental income

Ìý

$ 68,973

Ìý

$ 102,034

Ìý

$ 260,740

Ìý

$ 408,589

Residents fees and services

Ìý

267,912

Ìý

234,697

Ìý

1,022,826

Ìý

974,623

Total revenues

Ìý

336,885

Ìý

336,731

Ìý

1,283,566

Ìý

1,383,212

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Expenses:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Property operating expenses

Ìý

285,166

Ìý

273,716

Ìý

1,109,070

Ìý

1,091,812

Depreciation and amortization

Ìý

63,353

Ìý

68,388

Ìý

239,280

Ìý

271,131

General and administrative

Ìý

5,764

Ìý

8,549

Ìý

26,435

Ìý

34,087

Acquisition and certain other transaction related costs

Ìý

779

Ìý

2,327

Ìý

2,605

Ìý

17,506

Impairment of assets

Ìý

�

Ìý

�

Ìý

�

Ìý

(174)

Total expenses

Ìý

355,062

Ìý

352,980

Ìý

1,377,390

Ìý

1,414,362

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(Loss) gain on sale of properties

Ìý

(202)

Ìý

461,434

Ìý

321,862

Ìý

492,272

Losses on equity securities, net

Ìý

(4,276)

Ìý

(15,289)

Ìý

(25,660)

Ìý

(42,232)

Interest and other income (1)

Ìý

9,169

Ìý

786

Ìý

15,929

Ìý

20,635

Interest expense (including net amortization of debt premiums, discounts and issuance costs of $1,960, $3,631, $8,658 and $13,408, respectively)

Ìý

(49,341)

Ìý

(63,518)

Ìý

(209,383)

Ìý

(255,759)

Loss on modification or early extinguishment of debt

Ìý

�

Ìý

�

Ìý

(30,043)

Ìý

(2,410)

(Loss) income from continuing operations before income tax benefit (expense) and equity in net (losses) earnings of investees

Ìý

(62,827)

Ìý

367,164

Ìý

(21,119)

Ìý

181,356

Income tax benefit (expense)

Ìý

135

Ìý

(406)

Ìý

(710)

Ìý

(1,430)

Equity in net (losses) earnings of investees

Ìý

(2,630)

Ìý

�

Ìý

6,055

Ìý

�

Net (loss) income

Ìý

(65,322)

Ìý

366,758

Ìý

(15,774)

Ìý

179,926

Net income attributable to noncontrolling interest

Ìý

�

Ìý

(1,173)

Ìý

�

Ìý

(5,411)

Net (loss) income attributable to common shareholders

Ìý

$ (65,322)

Ìý

$ 365,585

Ìý

$ (15,774)

Ìý

$ 174,515

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Weighted average common shares outstanding (basic and diluted)

Ìý

238,562

Ìý

238,149

Ìý

238,314

Ìý

237,967

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Per common share amounts (basic and diluted):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net (loss) income attributable to common shareholders

Ìý

$ (0.27)

Ìý

$ 1.54

Ìý

$ (0.07)

Ìý

$ 0.73

(1) DHC recognized funds received under the Coronavirus Aid, Relief, and Economic Security Act and the American Rescue Plan Act of $3,243 and $587 during the three months ended December 31, 2022 and 2021, respectively, and $4,327 and $19,554 during the years ended December 31, 2022 and 2021, respectively.

DIVERSIFIED HEALTHCARE TRUST

FUNDS FROM OPERATIONS AND NORMALIZED FUNDS FROM OPERATIONS ATTRIBUTABLE TO COMMON SHAREHOLDERS

(amounts in thousands, except per share data)

(unaudited)

Ìý

Calculation of FFO and Normalized FFO Attributable to Common Shareholders(1):

Ìý

Ìý

Three Months Ended
December 31,

Ìý

Year Ended December 31,

Ìý

Ìý

Ìý

2022

Ìý

Ìý

2021

Ìý

Ìý

2022

Ìý

Ìý

2021

Net (loss) income attributable to common shareholders

Ìý

$

(65,322)

Ìý

$

365,585

Ìý

$

(15,774)

Ìý

$

174,515

Depreciation and amortization

Ìý

Ìý

63,353

Ìý

Ìý

68,388

Ìý

Ìý

239,280

Ìý

Ìý

271,131

Loss (gain) on sale of properties

Ìý

Ìý

202

Ìý

Ìý

(461,434)

Ìý

Ìý

(321,862)

Ìý

Ìý

(492,272)

Impairment of assets

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

(174)

Losses on equity securities, net

Ìý

Ìý

4,276

Ìý

Ìý

15,289

Ìý

Ìý

25,660

Ìý

Ìý

42,232

FFO adjustments attributable to noncontrolling interest

Ìý

Ìý

�

Ìý

Ìý

(4,763)

Ìý

Ìý

�

Ìý

Ìý

(20,584)

Equity in net losses (earnings) of unconsolidated joint ventures

Ìý

Ìý

2,630

Ìý

Ìý

�

Ìý

Ìý

(6,055)

Ìý

Ìý

�

Share of FFO from unconsolidated joint ventures

Ìý

Ìý

2,002

Ìý

Ìý

273

Ìý

Ìý

11,518

Ìý

Ìý

273

Adjustments to reflect DHC's share of FFO attributable to an equity method investment

Ìý

Ìý

(2,678)

Ìý

Ìý

(2,608)

Ìý

Ìý

(7,715)

Ìý

Ìý

(6,017)

FFO attributable to common shareholders

Ìý

Ìý

4,463

Ìý

Ìý

(19,270)

Ìý

Ìý

(74,948)

Ìý

Ìý

(30,896)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Acquisition and certain other transaction related costs

Ìý

Ìý

779

Ìý

Ìý

2,327

Ìý

Ìý

2,605

Ìý

Ìý

17,506

Loss on modification or early extinguishment of debt

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

30,043

Ìý

Ìý

2,410

Adjustments to reflect DHC's share of Normalized FFO attributable to an equity method investment

Ìý

Ìý

2,896

Ìý

Ìý

448

Ìý

Ìý

3,975

Ìý

Ìý

3,074

Normalized FFO attributable to common shareholders

Ìý

$

8,138

Ìý

$

(16,495)

Ìý

$

(38,325)

Ìý

$

(7,906)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Weighted average common shares outstanding (basic and diluted)

Ìý

Ìý

238,562

Ìý

Ìý

238,149

Ìý

Ìý

238,314

Ìý

Ìý

237,967

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Per common share data (basic and diluted):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net (loss) income attributable to common shareholders

Ìý

$

(0.27)

Ìý

$

1.54

Ìý

$

(0.07)

Ìý

$

0.73

FFO attributable to common shareholders

Ìý

$

0.02

Ìý

$

(0.08)

Ìý

$

(0.31)

Ìý

$

(0.13)

Normalized FFO attributable to common shareholders

Ìý

$

0.03

Ìý

$

(0.07)

Ìý

$

(0.16)

Ìý

$

(0.03)

Distributions declared

Ìý

$

0.01

Ìý

$

0.01

Ìý

$

0.04

Ìý

$

0.04

(1) DHC calculates FFO attributable to common shareholders and Normalized FFO attributable to common shareholders as shown above. FFO attributable to common shareholders is calculated on the basis defined by the National Association of AGÕæÈ˹ٷ½ Estate Investment Trusts, which is net income (loss) attributable to common shareholders, calculated in accordance with GAAP, excluding any gain or loss on sale of properties, equity in net earnings or losses of unconsolidated joint ventures, loss on impairment of real estate assets, gains or losses on equity securities, net, if any, including adjustments to reflect DHC's proportionate share of FFO of DHC's equity method investment in AlerisLife Inc. (Nasdaq: ALR) and DHC's proportionate share of FFO from its unconsolidated joint ventures, plus real estate depreciation and amortization of consolidated properties and minus FFO adjustments attributable to noncontrolling interest, as well as certain other adjustments currently not applicable to DHC. In calculating Normalized FFO attributable to common shareholders, DHC adjusts for the items shown above. FFO attributable to common shareholders and Normalized FFO attributable to common shareholders are among the factors considered by DHC's Board of Trustees when determining the amount of distributions to its shareholders. Other factors include, but are not limited to, requirements to maintain DHC's qualification for taxation as a REIT, limitations in the agreements governing DHC's debt, the availability to DHC of debt and equity capital, DHC's expectation of its future capital requirements and operating performance, and DHC's expected needs for and availability of cash to pay its obligations. Other real estate companies and REITs may calculate FFO attributable to common shareholders and Normalized FFO attributable to common shareholders differently than DHC does.

DIVERSIFIED HEALTHCARE TRUST

CALCULATION AND RECONCILIATION OF NOI AND CASH BASIS NOI (1)

(dollars in thousands)

(unaudited)

Ìý

Ìý

Ìý

Three Months Ended
December 31,

Ìý

Year Ended December 31,

Ìý

Ìý

Ìý

2022

Ìý

Ìý

Ìý

2021

Ìý

Ìý

Ìý

2022

Ìý

Ìý

Ìý

2021

Ìý

Calculation of NOI and Cash Basis NOI:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenues:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Rental income

Ìý

$

68,973

Ìý

Ìý

$

102,034

Ìý

Ìý

$

260,740

Ìý

Ìý

$

408,589

Ìý

Residents fees and services

Ìý

Ìý

267,912

Ìý

Ìý

Ìý

234,697

Ìý

Ìý

Ìý

1,022,826

Ìý

Ìý

Ìý

974,623

Ìý

Total revenues

Ìý

Ìý

336,885

Ìý

Ìý

Ìý

336,731

Ìý

Ìý

Ìý

1,283,566

Ìý

Ìý

Ìý

1,383,212

Ìý

Property operating expenses

Ìý

Ìý

(285,166

)

Ìý

Ìý

(273,716

)

Ìý

Ìý

(1,109,070

)

Ìý

Ìý

(1,091,812

)

NOI

Ìý

Ìý

51,719

Ìý

Ìý

Ìý

63,015

Ìý

Ìý

Ìý

174,496

Ìý

Ìý

Ìý

291,400

Ìý

Non-cash straight line rent adjustments included in rental income

Ìý

Ìý

(1,723

)

Ìý

Ìý

(2,042

)

Ìý

Ìý

(8,916

)

Ìý

Ìý

(5,846

)

Lease value amortization included in rental income

Ìý

Ìý

41

Ìý

Ìý

Ìý

(1,648

)

Ìý

Ìý

245

Ìý

Ìý

Ìý

(7,211

)

Non-cash amortization included in property operating expenses

Ìý

Ìý

(200

)

Ìý

Ìý

(200

)

Ìý

Ìý

(797

)

Ìý

Ìý

(797

)

Cash Basis NOI

Ìý

$

49,837

Ìý

Ìý

$

59,125

Ìý

Ìý

$

165,028

Ìý

Ìý

$

277,546

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Reconciliation of Net Income (Loss) Attributable to Common Shareholders to NOI and Cash Basis NOI:

Net (loss) income attributable to common shareholders

Ìý

$

(65,322

)

Ìý

$

365,585

Ìý

Ìý

$

(15,774

)

Ìý

$

174,515

Ìý

Net income attributable to noncontrolling interest

Ìý

Ìý

�

Ìý

Ìý

Ìý

1,173

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

5,411

Ìý

Net (loss) income

Ìý

Ìý

(65,322

)

Ìý

Ìý

366,758

Ìý

Ìý

Ìý

(15,774

)

Ìý

Ìý

179,926

Ìý

Equity in net losses (earnings) of investees

Ìý

Ìý

2,630

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(6,055

)

Ìý

Ìý

�

Ìý

Income tax (benefit) expense

Ìý

Ìý

(135

)

Ìý

Ìý

406

Ìý

Ìý

Ìý

710

Ìý

Ìý

Ìý

1,430

Ìý

Loss on modification or early extinguishment of debt

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

30,043

Ìý

Ìý

Ìý

2,410

Ìý

Interest expense

Ìý

Ìý

49,341

Ìý

Ìý

Ìý

63,518

Ìý

Ìý

Ìý

209,383

Ìý

Ìý

Ìý

255,759

Ìý

Interest and other income

Ìý

Ìý

(9,169

)

Ìý

Ìý

(786

)

Ìý

Ìý

(15,929

)

Ìý

Ìý

(20,635

)

Losses on equity securities, net

Ìý

Ìý

4,276

Ìý

Ìý

Ìý

15,289

Ìý

Ìý

Ìý

25,660

Ìý

Ìý

Ìý

42,232

Ìý

Loss (gain) on sale of properties

Ìý

Ìý

202

Ìý

Ìý

Ìý

(461,434

)

Ìý

Ìý

(321,862

)

Ìý

Ìý

(492,272

)

Impairment of assets

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(174

)

Acquisition and certain other transaction related costs

Ìý

Ìý

779

Ìý

Ìý

Ìý

2,327

Ìý

Ìý

Ìý

2,605

Ìý

Ìý

Ìý

17,506

Ìý

General and administrative

Ìý

Ìý

5,764

Ìý

Ìý

Ìý

8,549

Ìý

Ìý

Ìý

26,435

Ìý

Ìý

Ìý

34,087

Ìý

Depreciation and amortization

Ìý

Ìý

63,353

Ìý

Ìý

Ìý

68,388

Ìý

Ìý

Ìý

239,280

Ìý

Ìý

Ìý

271,131

Ìý

NOI

Ìý

Ìý

51,719

Ìý

Ìý

Ìý

63,015

Ìý

Ìý

Ìý

174,496

Ìý

Ìý

Ìý

291,400

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Non-cash straight line rent adjustments included in rental income

Ìý

Ìý

(1,723

)

Ìý

Ìý

(2,042

)

Ìý

Ìý

(8,916

)

Ìý

Ìý

(5,846

)

Lease value amortization included in rental income

Ìý

Ìý

41

Ìý

Ìý

Ìý

(1,648

)

Ìý

Ìý

245

Ìý

Ìý

Ìý

(7,211

)

Non-cash amortization included in property operating expenses

Ìý

Ìý

(200

)

Ìý

Ìý

(200

)

Ìý

Ìý

(797

)

Ìý

Ìý

(797

)

Cash Basis NOI

Ìý

$

49,837

Ìý

Ìý

$

59,125

Ìý

Ìý

$

165,028

Ìý

Ìý

$

277,546

Ìý

(1) The calculations of NOI, Cash Basis NOI, same property NOI and same property Cash Basis NOI exclude certain components of net income (loss) attributable to common shareholders in order to provide results that are more closely related to DHC's property level results of operations. DHC calculates NOI and Cash Basis NOI as shown above and same property NOI and same property Cash Basis NOI as shown below. DHC defines NOI as income from its real estate less its property operating expenses. NOI excludes amortization of capitalized tenant improvement costs and leasing commissions that DHC records as depreciation and amortization. DHC defines Cash Basis NOI as NOI excluding non-cash straight line rent adjustments, lease value amortization, lease termination fee amortization, if any, and non-cash amortization included in property operating expenses. DHC calculates same property NOI and same property Cash Basis NOI in the same manner that it calculates the corresponding NOI and Cash Basis NOI amounts, except that it only includes same properties in calculating same property NOI and same property Cash Basis NOI. DHC uses NOI, Cash Basis NOI, same property NOI and same property Cash Basis NOI to evaluate individual and company-wide property level performance. Other real estate companies and REITs may calculate NOI, Cash Basis NOI, same property NOI and same property Cash Basis NOI differently than DHC does.

DIVERSIFIED HEALTHCARE TRUST

Calculation and Reconciliation of NOI, Cash Basis NOI, Same Property NOI and Same Property Cash Basis NOI by Segment (1)

(dollars in thousands)

(unaudited)

Ìý

Office Portfolio

For the Three Months Ended

Calculation of NOI and Cash Basis NOI:

12/31/2022

Ìý

9/30/2022

Ìý

6/30/2022

Ìý

3/31/2022

Ìý

12/31/2021

Rental income

$

59,529

Ìý

Ìý

$

55,254

Ìý

Ìý

$

52,610

Ìý

Ìý

$

54,997

Ìý

Ìý

$

89,950

Ìý

Property operating expenses

Ìý

(24,647

)

Ìý

Ìý

(24,179

)

Ìý

Ìý

(22,026

)

Ìý

Ìý

(23,447

)

Ìý

Ìý

(32,313

)

NOI

$

34,882

Ìý

Ìý

$

31,075

Ìý

Ìý

$

30,584

Ìý

Ìý

$

31,550

Ìý

Ìý

$

57,637

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

NOI

$

34,882

Ìý

Ìý

$

31,075

Ìý

Ìý

$

30,584

Ìý

Ìý

$

31,550

Ìý

Ìý

$

57,637

Ìý

Less:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Non-cash straight line rent adjustments included in rental income

Ìý

2,891

Ìý

Ìý

Ìý

2,573

Ìý

Ìý

Ìý

2,532

Ìý

Ìý

Ìý

1,511

Ìý

Ìý

Ìý

1,827

Ìý

Lease value amortization included in rental income

Ìý

(58

)

Ìý

Ìý

(59

)

Ìý

Ìý

(74

)

Ìý

Ìý

(122

)

Ìý

Ìý

1,631

Ìý

Non-cash amortization included in property operating expenses

Ìý

200

Ìý

Ìý

Ìý

199

Ìý

Ìý

Ìý

199

Ìý

Ìý

Ìý

199

Ìý

Ìý

Ìý

200

Ìý

Cash Basis NOI

$

31,849

Ìý

Ìý

$

28,362

Ìý

Ìý

$

27,927

Ìý

Ìý

$

29,962

Ìý

Ìý

$

53,979

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Reconciliation of NOI to Same Property NOI:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

NOI

$

34,882

Ìý

Ìý

$

31,075

Ìý

Ìý

$

30,584

Ìý

Ìý

$

31,550

Ìý

Ìý

$

57,637

Ìý

Less:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

NOI of properties not included in same property results

Ìý

7,101

Ìý

Ìý

Ìý

2,440

Ìý

Ìý

Ìý

2,080

Ìý

Ìý

Ìý

3,334

Ìý

Ìý

Ìý

29,236

Ìý

Same Property NOI (2)

$

27,781

Ìý

Ìý

$

28,635

Ìý

Ìý

$

28,504

Ìý

Ìý

$

28,216

Ìý

Ìý

$

28,401

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Reconciliation of Same Property NOI to Same Property Cash Basis NOI:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Same Property NOI (2)

$

27,781

Ìý

Ìý

$

28,635

Ìý

Ìý

$

28,504

Ìý

Ìý

$

28,216

Ìý

Ìý

$

28,401

Ìý

Less:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Non-cash straight line rent adjustments included in rental income

Ìý

693

Ìý

Ìý

Ìý

514

Ìý

Ìý

Ìý

793

Ìý

Ìý

Ìý

1,187

Ìý

Ìý

Ìý

1,230

Ìý

Lease value amortization included in rental income

Ìý

(58

)

Ìý

Ìý

(59

)

Ìý

Ìý

(74

)

Ìý

Ìý

(132

)

Ìý

Ìý

(144

)

Non-cash amortization included in property operating expenses

Ìý

172

Ìý

Ìý

Ìý

209

Ìý

Ìý

Ìý

135

Ìý

Ìý

Ìý

172

Ìý

Ìý

Ìý

98

Ìý

Same Property Cash Basis NOI (2)

$

26,974

Ìý

Ìý

$

27,971

Ìý

Ìý

$

27,650

Ìý

Ìý

$

26,989

Ìý

Ìý

$

27,217

Ìý

(1) See page 6 for the calculation of NOI and a reconciliation of net income (loss) attributable to common shareholders determined in accordance with GAAP to that amount. See footnote 1 on page 6 of this press release for a definition of NOI, Cash Basis NOI, same property NOI and same property Cash Basis NOI, and page 3 for a description of why management believes they are appropriate supplemental measures and a description of how management uses these measures.

(2) Consists of properties owned and in service continuously since October 1, 2021; excludes properties classified as held for sale or out of service undergoing redevelopment, if any, and medical office and life science properties owned by unconsolidated joint ventures in which DHC owns an equity interest.

DIVERSIFIED HEALTHCARE TRUST

Calculation and Reconciliation of NOI, Cash Basis NOI, Same Property NOI and Same Property Cash Basis NOI by Segment (1)

(dollars in thousands)

(unaudited)

Ìý

SHOP

For the Three Months Ended

Calculation of NOI and Cash Basis NOI:

12/31/2022

Ìý

9/30/2022

Ìý

6/30/2022

Ìý

3/31/2022

Ìý

12/31/2021

Residents fees and services

$

267,912

Ìý

Ìý

$

258,960

Ìý

Ìý

$

250,506

Ìý

Ìý

$

245,448

Ìý

Ìý

$

234,697

Ìý

Property operating expenses

Ìý

(260,043

)

Ìý

Ìý

(264,722

)

Ìý

Ìý

(244,040

)

Ìý

Ìý

(245,295

)

Ìý

Ìý

(241,403

)

NOI / Cash Basis NOI

$

7,869

Ìý

Ìý

$

(5,762

)

Ìý

$

6,466

Ìý

Ìý

$

153

Ìý

Ìý

$

(6,706

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Reconciliation of NOI / Cash Basis NOI to Same Property NOI / Same Property Cash Basis NOI:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

NOI / Cash Basis NOI

$

7,869

Ìý

Ìý

$

(5,762

)

Ìý

$

6,466

Ìý

Ìý

$

153

Ìý

Ìý

$

(6,706

)

Less:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

NOI / Cash Basis NOI of properties not included in same property results

Ìý

(2,078

)

Ìý

Ìý

(7,460

)

Ìý

Ìý

(3,472

)

Ìý

Ìý

(3,004

)

Ìý

Ìý

(3,441

)

Same Property NOI / Same Property Cash Basis NOI (2)

$

9,947

Ìý

Ìý

$

1,698

Ìý

Ìý

$

9,938

Ìý

Ìý

$

3,157

Ìý

Ìý

$

(3,265

)

(1) See page 6 for the calculation of NOI and a reconciliation of net income (loss) attributable to common shareholders determined in accordance with GAAP to that amount. See footnote 1 on page 6 of this press release for a definition of NOI, Cash Basis NOI, same property NOI and same property Cash Basis NOI, and page 3 for a description of why management believes they are appropriate supplemental measures and a description of how management uses these measures.

(2) Consists of properties owned, in service, reported in the same segment and operated by the same operator continuously since October 1, 2021; excludes properties classified as held for sale, closed or out of service, if any.

DIVERSIFIED HEALTHCARE TRUST

Calculation and Reconciliation of NOI, Cash Basis NOI, Same Property NOI and Same Property Cash Basis NOI (1)

(dollars in thousands)

(unaudited)

Ìý

Consolidated

For the Three Months Ended

Calculation of NOI and Cash Basis NOI:

12/31/2022

Ìý

9/30/2022

Ìý

6/30/2022

Ìý

3/31/2022

Ìý

12/31/2021

Rental income / residents fees and services

$

336,885

Ìý

Ìý

$

322,920

Ìý

Ìý

$

313,028

Ìý

Ìý

$

310,733

Ìý

Ìý

$

336,731

Ìý

Property operating expenses

Ìý

(285,166

)

Ìý

Ìý

(289,096

)

Ìý

Ìý

(266,066

)

Ìý

Ìý

(268,742

)

Ìý

Ìý

(273,716

)

NOI

$

51,719

Ìý

Ìý

$

33,824

Ìý

Ìý

$

46,962

Ìý

Ìý

$

41,991

Ìý

Ìý

$

63,015

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

NOI

$

51,719

Ìý

Ìý

$

33,824

Ìý

Ìý

$

46,962

Ìý

Ìý

$

41,991

Ìý

Ìý

$

63,015

Ìý

Less:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Non-cash straight line rent adjustments included in rental income

Ìý

1,723

Ìý

Ìý

Ìý

2,738

Ìý

Ìý

Ìý

2,710

Ìý

Ìý

Ìý

1,745

Ìý

Ìý

Ìý

2,042

Ìý

Lease value amortization included in rental income

Ìý

(41

)

Ìý

Ìý

(42

)

Ìý

Ìý

(57

)

Ìý

Ìý

(105

)

Ìý

Ìý

1,648

Ìý

Non-cash amortization included in property operating expenses

Ìý

200

Ìý

Ìý

Ìý

199

Ìý

Ìý

Ìý

199

Ìý

Ìý

Ìý

199

Ìý

Ìý

Ìý

200

Ìý

Cash Basis NOI

$

49,837

Ìý

Ìý

$

30,929

Ìý

Ìý

$

44,110

Ìý

Ìý

$

40,152

Ìý

Ìý

$

59,125

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Reconciliation of NOI to Same Property NOI:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

NOI

$

51,719

Ìý

Ìý

$

33,824

Ìý

Ìý

$

46,962

Ìý

Ìý

$

41,991

Ìý

Ìý

$

63,015

Ìý

Less:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

NOI of properties not included in same property results

Ìý

4,016

Ìý

Ìý

Ìý

(4,294

)

Ìý

Ìý

(457

)

Ìý

Ìý

1,656

Ìý

Ìý

Ìý

26,926

Ìý

Same Property NOI (2)

$

47,703

Ìý

Ìý

$

38,118

Ìý

Ìý

$

47,419

Ìý

Ìý

$

40,335

Ìý

Ìý

$

36,089

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Reconciliation of Same Property NOI to Same Property Cash Basis NOI:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Same Property NOI (2)

$

47,703

Ìý

Ìý

$

38,118

Ìý

Ìý

$

47,419

Ìý

Ìý

$

40,335

Ìý

Ìý

$

36,089

Ìý

Less:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Non-cash straight line rent adjustments included in rental income

Ìý

855

Ìý

Ìý

Ìý

704

Ìý

Ìý

Ìý

1,014

Ìý

Ìý

Ìý

1,422

Ìý

Ìý

Ìý

1,467

Ìý

Lease value amortization included in rental income

Ìý

(41

)

Ìý

Ìý

(42

)

Ìý

Ìý

(57

)

Ìý

Ìý

(115

)

Ìý

Ìý

(127

)

Non-cash amortization included in property operating expenses

Ìý

172

Ìý

Ìý

Ìý

209

Ìý

Ìý

Ìý

135

Ìý

Ìý

Ìý

172

Ìý

Ìý

Ìý

98

Ìý

Same Property Cash Basis NOI (2)

$

46,717

Ìý

Ìý

$

37,247

Ìý

Ìý

$

46,327

Ìý

Ìý

$

38,856

Ìý

Ìý

$

34,651

Ìý

(1) See page 6 for the calculation of NOI and a reconciliation of net income (loss) attributable to common shareholders determined in accordance with GAAP to that amount. See footnote 1 on page 6 of this press release for a definition of NOI, Cash Basis NOI, same property NOI and same property Cash Basis NOI, and page 3 for a description of why management believes they are appropriate supplemental measures and a description of how management uses these measures.

(2) Consists of properties owned, in service, reported in the same segment and operated by the same operator continuously since October 1, 2021; excludes properties classified as held for sale, closed or out of service, if any, and medical office and life science properties owned by unconsolidated joint ventures in which DHC owns an equity interest.

DIVERSIFIED HEALTHCARE TRUST

CONDENSED CONSOLIDATED BALANCE SHEETS

(dollars in thousands)

(unaudited)

Ìý

Ìý

Ìý

December 31, 2022

Ìý

December 31, 2021

Assets

Ìý

Ìý

Ìý

Ìý

AGÕæÈ˹ٷ½ estate properties

Ìý

$ 6,692,543

Ìý

$ 6,813,556

Accumulated depreciation

Ìý

(1,828,352)

Ìý

(1,737,807)

Total real estate properties, net

Ìý

4,864,191

Ìý

5,075,749

Ìý

Ìý

Ìý

Ìý

Ìý

Investments in unconsolidated joint ventures

Ìý

155,477

Ìý

215,127

Assets of properties held for sale

Ìý

385

Ìý

�

Cash and cash equivalents

Ìý

658,065

Ìý

634,848

Restricted cash

Ìý

30,237

Ìý

382,097

Acquired real estate leases and other intangible assets, net

Ìý

45,351

Ìý

48,746

Other assets, net

Ìý

248,387

Ìý

266,947

Total assets

Ìý

$ 6,002,093

Ìý

$ 6,623,514

Ìý

Ìý

Ìý

Ìý

Ìý

Liabilities and Shareholders' Equity

Ìý

Ìý

Ìý

Ìý

Credit facility

Ìý

$ 700,000

Ìý

$ 800,000

Senior unsecured notes, net

Ìý

2,317,700

Ìý

2,806,811

Secured debt and finance leases, net

Ìý

30,177

Ìý

69,713

Accrued interest

Ìý

29,417

Ìý

29,845

Other liabilities

Ìý

286,188

Ìý

254,755

Total liabilities

Ìý

3,363,482

Ìý

3,961,124

Ìý

Ìý

Ìý

Ìý

Ìý

Total shareholders' equity

Ìý

2,638,611

Ìý

2,662,390

Total liabilities and shareholders' equity

Ìý

$ 6,002,093

Ìý

$ 6,623,514

Warning Concerning Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and other securities laws. Whenever DHC uses words such as “believe�, “expect�, “anticipate�, “intend�, “plan�, “estimate�, "will", “may� and negatives or derivatives of these or similar expressions, DHC is making forward-looking statements. These forward-looking statements are based upon DHC's present intent, beliefs or expectations, but forward-looking statements are not guaranteed to occur and may not occur. Actual results may differ materially from those contained in or implied by DHC's forward-looking statements. Forward-looking statements involve known and unknown risks, uncertainties and other factors, some of which are beyond DHC's control. For example:

  • Ms. Francis's statements regarding strong improvement in DHC's SHOP segment, including occupancy and average monthly rate increases leading to an increase in SHOP segment revenues, may imply that DHC's senior living communities will continue to improve, that DHC will realize occupancy and rate growth in future quarters in its SHOP segment and that DHC's normalized FFO will remain positive or increase in the future. However, DHC may not realize continued improvement in its SHOP segment and any continued improvement DHC may realize may not lead to a significant improvement in DHC's overall financial results. Further, DHC's SHOP segment is subject to various risks, many of which are beyond its control, including rising or sustained high interest rates, high inflation, labor market challenges, supply chain disruptions, volatility in the public equity and debt markets, pandemics, geopolitical instability and economic downturns or recessions. As a result, DHC may not realize occupancy or rate growth and/or increased revenues in future periods, and DHC's occupancy and/or rates may decline and its SHOP segment revenues may decrease. Further, DHC's normalized FFO may not be positive in future quarters and may decline, and
  • Although DHC has obtained a waiver from compliance with the fixed charge coverage ratio covenant included in its credit agreement through January 15, 2024, if DHC's operating results and financial condition are further adversely impacted by current economic conditions or otherwise, or its operating results do not sufficiently and timely improve, DHC may fail to comply with the terms of the waiver and other requirements under its credit agreement, and it may also fail to satisfy certain financial requirements under its indentures and their supplements. For example, DHC's ratio of consolidated income available for debt service to debt service was below the 1.5x incurrence requirement under the credit agreement and its public debt covenants as of December 31, 2022, and DHC cannot be certain how long this ratio will remain below 1.5x. DHC is unable to incur additional debt until this ratio is at or above 1.5x on a pro forma basis, but it is not required to repay outstanding debt as a result of failure to comply with this financial requirement. If DHC believes it will not be able to satisfy its financial or other covenants, it expects that it would seek additional waivers or amendments prior to any covenant violation or seek other financing alternatives; however, DHC may fail to obtain any such additional waivers or amendments or financing alternatives on acceptable terms or at all.

The information contained in DHC's filings with the SEC, including under “Risk Factors� in DHC's periodic reports, or incorporated therein, identifies important factors that could cause DHC's actual results to differ materially from those stated in or implied by DHC's forward-looking statements. DHC's filings with the SEC are available on the SEC's website at .

You should not place undue reliance upon forward-looking statements.

Except as required by law, DHC does not intend to update or change any forward-looking statements as a result of new information, future events or otherwise.

Melissa McCarthy, Manager, Investor Relations

(617) 796-8234

Source: Diversified Healthcare Trust

ALERE INC

NASDAQ:ALR

ALR Rankings

ALR Latest News

ALR Stock Data

44.18M
86.83M
41.5%
18.8%
0.2%
Medical Care Facilities
Healthcare
United States
Newton