09/20/2024 | Press release | Distributed by Public on 09/20/2024 14:23
Index | Page |
Historical(1)
|
Adjustments | Pro Forma | |||||
Assets | |||||||
Cash and cash equivalents | $ | 82,214 | $ | 252,436 |
(2)
|
$ | 334,650 |
Restricted cash | 6,225 | - | 6,225 | ||||
Operating real estate, net | 807,515 | - | 807,515 | ||||
Investments in unconsolidated ventures ($142 held at fair value as of June 30, 2024) | 124,778 | (124,244) |
(3)
|
534 | |||
Receivables, net | 1,284 | - | 1,284 | ||||
Intangible assets, net | 1,748 | - | 1,748 | ||||
Other assets | 4,025 | - | 4,025 | ||||
Total assets | $ | 1,027,789 | $ | 128,192 | $ | 1,155,981 | |
Liabilities | |||||||
Mortgage and other notes payable, net | $ | 880,423 | $ | - | $ | 880,423 | |
Escrow deposits payable | 566 | - | 566 | ||||
Accounts payable and accrued expenses | 30,299 | - | 30,299 | ||||
Other liabilities | 3,038 | (1,500) |
(4)
|
1,538 | |||
Total liabilities | 914,326 | (1,500) | 912,826 | ||||
Commitments and contingencies | |||||||
Equity | |||||||
NorthStar Healthcare Income, Inc. Stockholders' Equity | |||||||
Preferred stock, $0.01 par value, 50,000,000 shares authorized, no shares issued and outstanding as of June 30, 2024
|
- | - | - | ||||
Common stock, $0.01 par value, 400,000,000 shares authorized, 185,712,103 shares issued and outstanding as of June 30, 2024
|
1,857 | - | 1,857 | ||||
Additional paid-in capital | 1,716,869 | - | 1,716,869 | ||||
Retained earnings (accumulated deficit) | (1,603,802) | 129,692 |
(5)
|
(1,474,110) | |||
Total NorthStar Healthcare Income, Inc. stockholders' equity | 114,924 | 129,692 | 244,616 | ||||
Non-controlling interests | (1,461) | - | (1,461) | ||||
Total equity | 113,463 | 129,692 | 243,155 | ||||
Total liabilities and equity | $ | 1,027,789 | $ | 128,192 | $ | 1,155,981 |
Historical(1)
|
Adjustments | Pro Forma | ||||
Property and other revenues | ||||||
Resident fee income | $ | 24,768 | $ | - | $ | 24,768 |
Rental income | 72,433 | - | 72,433 | |||
Other revenue | 1,809 | - | 1,809 | |||
Total property and other revenues | 99,010 | - | 99,010 | |||
Expenses | ||||||
Property operating expenses | 65,793 | - | 65,793 | |||
Interest expense | 25,487 | - | 25,487 | |||
Transaction costs | 37 | - | 37 | |||
General and administrative expenses | 6,476 | - | 6,476 | |||
Depreciation and amortization | 17,930 | - | 17,930 | |||
Impairment loss | 3,460 | - | 3,460 | |||
Total expenses | 119,183 | - | 119,183 | |||
Other income (loss) | ||||||
Other income (expense), net | 84 | - | 84 | |||
Gain (loss) on investments and other | 10 | - | 10 | |||
Income (loss) before equity in earnings (losses) of unconsolidated ventures and income tax expense | (20,079) | - | (20,079) | |||
Equity in earnings (losses) of unconsolidated ventures | 1,829 | (1,905) |
(2)
|
(76) | ||
Income tax expense | (39) | - | (39) | |||
Net income (loss) | (18,289) | (1,905) | (20,194) | |||
Net (income) loss attributable to non-controlling interests | 212 | - | 212 | |||
Net income (loss) attributable to NorthStar Healthcare Income, Inc. common stockholders | $ | (18,077) | $ | (1,905) | $ | (19,982) |
Net income (loss) per share of common stock, basic/diluted | $ | (0.10) | $ | (0.11) | ||
Weighted average number of shares of common stock outstanding, basic/diluted
|
185,712,103 | 185,712,103 | ||||
Distributions declared per share of common stock | $ | - | $ | - |
Historical (1)
|
Adjustments | Pro Forma | ||||
Property and other revenues | ||||||
Resident fee income | $ | 47,591 | $ | - | $ | 47,591 |
Rental income | 153,544 | - | 153,544 | |||
Other revenue | 3,843 | - | 3,843 | |||
Total property and other revenues | 204,978 | - | 204,978 | |||
Expenses | ||||||
Property operating expenses | 140,612 | - | 140,612 | |||
Interest expense | 50,028 | - | 50,028 | |||
Transaction costs | 683 | - | 683 | |||
General and administrative expenses | 13,817 | - | 13,817 | |||
Depreciation and amortization | 38,511 | - | 38,511 | |||
Impairment loss | 49,423 | - | 49,423 | |||
Total expenses | 293,074 | - | 293,074 | |||
Other income (loss) | ||||||
Other income (expense), net | 194 | - | 194 | |||
Gain (loss) on investments and other | (64,001) | 129,692 |
(2)
|
65,691 | ||
Income (loss) before equity in earnings (losses) of unconsolidated ventures and income tax expense | (151,903) | 129,692 | (22,211) | |||
Equity in earnings (losses) of unconsolidated ventures | (8,272) | 1,409 |
(3)
|
(6,863) | ||
Income tax expense | (74) | - | (74) | |||
Net income (loss) | (160,249) | 131,101 | (29,148) | |||
Net (income) loss attributable to non-controlling interests | 3,364 | - | 3,364 | |||
Net income (loss) attributable to NorthStar Healthcare Income, Inc. common stockholders | $ | (156,885) | $ | 131,101 | $ | (25,784) |
Net income (loss) per share of common stock, basic/diluted | $ | (0.83) | $ | (0.14) | ||
Weighted average number of shares of common stock outstanding, basic/diluted
|
189,941,744 | 189,941,744 | ||||
Distributions declared per share of common stock | $ | - | $ | - |
Purchase price | $ | 260,000 |
Less: 5% discount(1)
|
(13,000) | |
Plus: supplemental cash payment(2)
|
11,001 | |
Less: consent fees(3)
|
(1,500) | |
Less: transaction-related costs | (4,065) | |
Transaction net proceeds at closing | $ | 252,436 |
Transaction net proceeds at closing | $ | 252,436 |
Plus: consent fees received from AHR prior to closing | 1,500 | |
Less: carrying value of the Trilogy Investment as of June 30, 2024 | (124,244) | |
Gain recognized on sale | $ | 129,692 |