Upgrade to SI Premium - Free Trial

Diversified Healthcare Trust Announces First Quarter 2021 Results

May 5, 2021 4:30 PM

First Quarter Net Loss Attributable to Common Shareholders of $0.28 Per Share

First Quarter Normalized FFO Attributable to Common Shareholders of $0.02 Per Share

NEWTON, Mass.--(BUSINESS WIRE)-- Diversified Healthcare Trust (Nasdaq: DHC) today announced its financial results for the quarter ended March 31, 2021.

“We are pleased that the COVID-19 vaccination clinics at our managed senior living communities are complete and we believe that the successful rollout of the vaccines was a catalyst for occupancy to begin to stabilize in February and March,” stated Jennifer Francis, President and Chief Operating Officer of Diversified Healthcare Trust. “At the conclusion of the vaccination clinics, over 96% of residents had received a vaccine. All of our communities are now open to admissions. As previously announced, we are working on the transition of 108 senior living communities to new operators to improve profitability at both the communities to be transitioned to new operators and the communities that will continue to be managed by Five Star Senior Living. We have made significant progress in the process of transitioning the management at these 108 communities and expect to complete the transition by year end. Our Office Portfolio segment continues to perform well, with same property NOI growth for the last two sequential quarters, or since the third quarter of 2020, and continued strong rent collections. Finally, we believe the previously announced credit agreement amendments and senior notes issuance will provide the liquidity we need to execute upon our business plan.”

Quarterly Results:

As of and For the Three Months Ended

March 31, 2021

December 31, 2020

March 31, 2020

Occupancy

Office Portfolio (period end)

92.3%

91.4%

92.6%

SHOP (average day period)

69.5%

72.2%

82.7%

Same Property Occupancy

Office Portfolio (period end)

93.6%

93.7%

93.7%

SHOP (average day period)

69.5%

72.7%

83.5%

Three Months Ended

March 31, 2021

March 31, 2020

Change

Same Property Cash Basis NOI (dollars in thousands)

Office Portfolio

$57,354

$59,206

(3.1

)%

SHOP

$4,372

$50,340

(91.3

)%

Total Consolidated Same Property Cash Basis NOI

$71,396

$120,164

(40.6

)%

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 March 31, 2021 and 2020 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 March 31, 2021 and 2020, also appear later in this press release.

Office Portfolio Segment:

SHOP Segment: As of May 1, 2021, all of DHC's communities managed by Five Star Senior Living Inc. (Nasdaq: FVE), or Five Star, had completed vaccination clinics and were accepting new residents. Recent same property occupancy rates in DHC's senior housing operating portfolio, or SHOP, segment consisting of 228 communities are as follows:

2020

2021

Apr

May

Jun

Jul

Aug

Sep

Oct

Nov

Dec

Jan

Feb

Mar

SHOP Same Property Average Occupancy

80.7

%

79.1

%

78.1

%

77.0

%

75.7

%

74.6

%

73.8

%

73.0

%

71.2

%

69.7

%

69.2

%

69.5

%

Sequential Occupancy Change

(1.6

)

(1.0

)

(1.1

)

(1.3

)

(1.1

)

(0.8

)

(0.8

)

(1.8

)

(1.5

)

(0.5

)

0.3

Liquidity and Financing Activities:

Disposition and Acquisition Activities:

Amending of Management Arrangements with Five Star:

As previously announced, in April 2021, DHC announced that it has agreed to amend its management arrangements with Five Star for DHC’s SHOP communities. The principal changes to the management arrangements include:

Conference Call:

At 10:00 a.m. Eastern Time tomorrow morning, President and Chief Operating Officer, Jennifer Francis, and Chief Financial Officer and Treasurer, Richard Siedel, will host a conference call to discuss DHC's first quarter 2021 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, May 13, 2021. To access the replay, dial (412) 317-0088. The replay pass code is 10154459.

A live audio webcast of the conference call will also be available in a listen-only mode on DHC's website, www.dhcreit.com. 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 first quarter conference call are strictly prohibited without the prior written consent of DHC.

Supplemental Data:

A copy of DHC's First Quarter 2021 Supplemental Operating and Financial Data is available for download at DHC's website, www.dhcreit.com. DHC's website is not incorporated as part of this press release.

DHC is a real estate investment trust, or REIT, that owns medical office and life science properties, senior living communities and wellness centers throughout the United States. DHC is managed by the majority owned operating subsidiary of The RMR Group Inc. (Nasdaq: RMR), an alternative asset management company that is headquartered in Newton, MA.

Non-GAAP Financial Measures:

DHC presents certain "non-GAAP financial measures" within the meaning of applicable rules of the Securities and Exchange Commission, or 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 ended March 31, 2021 and 2020. 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 condensed 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

CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS)

(amounts in thousands, except per share data)

(unaudited)

Three Months Ended March 31,

2021

2020

Revenues:

Rental income

$

102,758

$

110,498

Residents fees and services

259,966

331,969

Total revenues

362,724

442,467

Expenses:

Property operating expenses

287,391

316,585

Depreciation and amortization

66,153

68,430

General and administrative

7,542

8,832

Acquisition and certain other transaction related costs

663

Impairment of assets

(174

)

11,234

Total expenses

360,912

405,744

(Loss) gain on sale of properties

(122

)

2,782

Losses on equity securities, net

(8,339

)

(9,943

)

Interest and other income (1)

2,835

138

Interest expense (including net amortization of debt premiums, discounts and issuance costs of $2,812 and $1,509, respectively)

(60,091

)

(41,650

)

Gain on lease termination

22,896

Loss on early extinguishment of debt

(2,040

)

(246

)

(Loss) income from continuing operations before income tax (expense) benefit

(65,945

)

10,700

Income tax (expense) benefit

(238

)

443

Net (loss) income

(66,183

)

11,143

Net income attributable to noncontrolling interest

(1,322

)

(1,408

)

Net (loss) income attributable to common shareholders

$

(67,505

)

$

9,735

Weighted average common shares outstanding (basic)

237,834

237,669

Weighted average common shares outstanding (diluted)

237,834

237,669

Per common share amounts (basic and diluted):

Net (loss) income attributable to common shareholders

$

(0.28

)

$

0.04

(1)

DHC recognized $2,433 of funds received under the Coronavirus Aid, Relief, and Economic Security Act during the three months ended March 31, 2021.

DIVERSIFIED HEALTHCARE TRUST

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

(amounts in thousands, except per share data)

(unaudited)

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

Three Months Ended March 31,

2021

2020

Net (loss) income attributable to common shareholders

$

(67,505

)

$

9,735

Depreciation and amortization

66,153

68,430

Loss (gain) on sale of properties

122

(2,782

)

Impairment of assets

(174

)

11,234

Losses on equity securities, net

8,339

9,943

FFO adjustments attributable to noncontrolling interest

(5,273

)

(5,275

)

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

2,036

(4,415

)

FFO attributable to common shareholders

3,698

86,870

Acquisition and certain other transaction related costs

663

Gain on lease termination

(22,896

)

Loss on early extinguishment of debt

2,040

246

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

85

8,134

Normalized FFO attributable to common shareholders

$

5,823

$

73,017

Weighted average common shares outstanding (basic)

237,834

237,669

Weighted average common shares outstanding (diluted)

237,834

237,669

Per common share data (basic and diluted):

Net (loss) income attributable to common shareholders

$

(0.28

)

$

0.04

FFO attributable to common shareholders

$

0.02

$

0.37

Normalized FFO attributable to common shareholders

$

0.02

$

0.31

Distributions declared

$

0.01

$

0.15

(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 Real 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, loss on impairment of real estate assets and 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 Five Star, plus real estate depreciation and amortization 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)

Three Months Ended March 31,

2021

2020

Calculation of NOI and Cash Basis NOI:

Revenues:

Rental income

$

102,758

$

110,498

Residents fees and services

259,966

331,969

Total revenues

362,724

442,467

Property operating expenses

(287,391

)

(316,585

)

NOI

75,333

125,882

Non-cash straight line rent adjustments included in rental income

(804

)

(1,153

)

Lease value amortization included in rental income

(1,866

)

(1,873

)

Non-cash amortization included in property operating expenses

(199

)

(199

)

Cash Basis NOI

$

72,464

$

122,657

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

Net (loss) income attributable to common shareholders

$

(67,505

)

$

9,735

Net income attributable to noncontrolling interest

1,322

1,408

Net (loss) income

(66,183

)

11,143

Income tax expense (benefit)

238

(443

)

Loss on early extinguishment of debt

2,040

246

Gain on lease termination

(22,896

)

Interest expense

60,091

41,650

Interest and other income

(2,835

)

(138

)

Losses on equity securities, net

8,339

9,943

Loss (gain) on sale of properties

122

(2,782

)

Impairment of assets

(174

)

11,234

Acquisition and certain other transaction related costs

663

General and administrative

7,542

8,832

Depreciation and amortization

66,153

68,430

NOI

75,333

125,882

Non-cash straight line rent adjustments included in rental income

(804

)

(1,153

)

Lease value amortization included in rental income

(1,866

)

(1,873

)

Non-cash amortization included in property operating expenses

(199

)

(199

)

Cash Basis NOI

$

72,464

$

122,657

(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)

Office Portfolio

For the Three Months Ended

Calculation of NOI and Cash Basis NOI:

3/31/2021

12/31/2020

9/30/2020

6/30/2020

3/31/2020

Rental income

$

93,323

$

94,850

$

94,235

$

95,510

$

98,770

Property operating expenses

(31,293

)

(32,709

)

(33,448

)

(30,893

)

(32,706

)

NOI

$

62,030

$

62,141

$

60,787

$

64,617

$

66,064

NOI

$

62,030

$

62,141

$

60,787

$

64,617

$

66,064

Less:

Non-cash straight line rent adjustments included in rental income

1,083

1,114

438

1,306

1,074

Lease value amortization included in rental income

1,822

1,790

1,800

1,775

1,818

Non-cash amortization included in property operating expenses

199

200

199

199

199

Cash Basis NOI

$

58,926

$

59,037

$

58,350

$

61,337

$

62,973

Reconciliation of NOI to Same Property NOI:

NOI

$

62,030

$

62,141

$

60,787

$

64,617

$

66,064

Less:

NOI of properties not included in same property results

1,909

2,534

2,881

3,736

4,205

Same Property NOI (2)

$

60,121

$

59,607

$

57,906

$

60,881

$

61,859

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

Same Property NOI (2)

$

60,121

$

59,607

$

57,906

$

60,881

$

61,859

Less:

Non-cash straight line rent adjustments included in rental income

755

761

115

750

685

Lease value amortization included in rental income

1,822

1,791

1,801

1,774

1,782

Non-cash amortization included in property operating expenses

190

186

186

186

186

Same Property Cash Basis NOI (2)

$

57,354

$

56,869

$

55,804

$

58,171

$

59,206

(1)

See page 8 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 8 of this press release for a definition of NOI, Cash Basis NOI, same property NOI and same property Cash Basis NOI, and page 4 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 January 1, 2020, including the life science property owned in a joint venture arrangement in which DHC owns a 55% equity interest; excludes properties classified as held for sale or out of service undergoing redevelopment, if any.

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)

SHOP

For the Three Months Ended

Calculation of NOI and Cash Basis NOI:

3/31/2021

12/31/2020

9/30/2020

6/30/2020

3/31/2020

Residents fees and services

$

259,966

$

278,637

$

290,101

$

304,104

$

331,969

Property operating expenses

(256,098

)

(269,498

)

(282,202

)

(271,022

)

(283,879

)

NOI

$

3,868

$

9,139

$

7,899

$

33,082

$

48,090

NOI

$

3,868

$

9,139

$

7,899

$

33,082

$

48,090

Less:

Non-cash straight line rent adjustments

Lease value amortization

Non-cash amortization included in property operating expenses

Cash Basis NOI

$

3,868

$

9,139

$

7,899

$

33,082

$

48,090

Reconciliation of NOI to Same Property NOI:

NOI

$

3,868

$

9,139

$

7,899

$

33,082

$

48,090

Less:

NOI of properties not included in same property results

(504

)

(3,504

)

(5,372

)

(2,147

)

(2,250

)

Same Property NOI (2)

$

4,372

$

12,643

$

13,271

$

35,229

$

50,340

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

Same Property NOI (2)

$

4,372

$

12,643

$

13,271

$

35,229

$

50,340

Less:

Non-cash straight line rent adjustments

Lease value amortization

Non-cash amortization included in property operating expenses

Same Property Cash Basis NOI (2)

$

4,372

$

12,643

$

13,271

$

35,229

$

50,340

(1)

See page 8 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 8 of this press release for a definition of NOI, Cash Basis NOI, same property NOI and same property Cash Basis NOI, and page 4 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 which have been operated by the same operator continuously since January 1, 2020; excludes properties classified as held for sale or closed, if any.

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)

Consolidated

For the Three Months Ended

Calculation of NOI and Cash Basis NOI:

3/31/2021

12/31/2020

9/30/2020

6/30/2020

3/31/2020

Rental income / residents fees and services

$

362,724

$

384,909

$

394,339

$

410,311

$

442,467

Property operating expenses

(287,391

)

(302,207

)

(315,650

)

(301,915

)

(316,585

)

NOI

$

75,333

$

82,702

$

78,689

$

108,396

$

125,882

NOI

$

75,333

$

82,702

$

78,689

$

108,396

$

125,882

Less:

Non-cash straight line rent adjustments included in rental income

804

3,040

491

1,385

1,153

Lease value amortization included in rental income

1,866

1,846

1,856

1,830

1,873

Non-cash amortization included in property operating expenses

199

200

199

199

199

Cash Basis NOI

$

72,464

$

77,616

$

76,143

$

104,982

$

122,657

Reconciliation of NOI to Same Property NOI:

NOI

$

75,333

$

82,702

$

78,689

$

108,396

$

125,882

Less:

NOI of properties not included in same property results

1,405

(752

)

(1,532

)

2,549

2,915

Same Property NOI (2)

$

73,928

$

83,454

$

80,221

$

105,847

$

122,967

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

Same Property NOI (2)

$

73,928

$

83,454

$

80,221

$

105,847

$

122,967

Less:

Non-cash straight line rent adjustments included in rental income

476

2,689

185

846

780

Lease value amortization included in rental income

1,866

1,846

1,856

1,829

1,837

Non-cash amortization included in property operating expenses

190

186

186

186

186

Same Property Cash Basis NOI (2)

$

71,396

$

78,733

$

77,994

$

102,986

$

120,164

(1)

See page 8 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 8 of this press release for a definition of NOI, Cash Basis NOI, same property NOI and same property Cash Basis NOI, and page 4 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 and operated by the same operator continuously since January 1, 2020, including the life science property owned in a joint venture arrangement in which DHC owns a 55% equity interest; excludes properties classified as held for sale, closed or out of service undergoing redevelopment, if any.

DIVERSIFIED HEALTHCARE TRUST

CONDENSED CONSOLIDATED BALANCE SHEETS

(dollars in thousands)

(unaudited)

March 31, 2021

December 31, 2020

Assets

Real estate properties

$

7,488,777

$

7,410,730

Accumulated depreciation

(1,742,606

)

(1,694,901

)

Total real estate properties, net

5,746,171

5,715,829

Assets of properties held for sale

63,563

112,437

Cash and cash equivalents

843,237

74,417

Restricted cash

326,768

16,432

Acquired real estate leases and other intangible assets, net

274,987

286,513

Other assets, net

287,980

270,796

Total assets

$

7,542,706

$

6,476,424

Liabilities and Equity

Revolving credit facility

$

800,000

$

Term loan, net

199,049

Senior unsecured notes, net

3,101,318

2,608,189

Secured debt and finance leases, net

690,733

691,573

Liabilities of properties held for sale

393

3,525

Accrued interest

52,807

23,772

Assumed real estate lease obligations, net

65,642

67,830

Other liabilities

286,623

263,264

Total liabilities

4,997,516

3,857,202

Total equity

2,545,190

2,619,222

Total liabilities and equity

$

7,542,706

$

6,476,424

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,

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 www.sec.gov. 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.

Michael Kodesch, Director, Investor Relations

(617) 796-8234

www.dhcreit.com

Source: Diversified Healthcare Trust

Categories

Business Wire Press Releases

Next Articles