|
Name
|
| |
Position
|
|
| Jeffrey C. Leer | | | President and Chief Executive Officer | |
| Heather Pereira | | |
Senior Vice President, Chief Financial Officer and Treasurer
|
|
| Phillip Benjamson | | | Senior Vice President, Chief Operating Officer | |
| | | |
Number of
Shares (#) |
| |
Cash Value
of Shares ($) |
| ||||||
| Executive Officers: | | | | | | | | | | | | | |
|
Jeffrey C. Leer
|
| | | | 95,863 | | | | | | 125,581 | | |
|
Heather Pereira
|
| | | | 6,476 | | | | | | 8,484 | | |
|
Philip Benjamson
|
| | | | 6,435 | | | | | | 8,430 | | |
| Directors: | | | | | | | | | | | | | |
|
Jennifer B. Clark
|
| | | | 66,373 | | | | | | 86,949 | | |
|
Donna D. Fraiche
|
| | | | 40,100 | | | | | | 52,531 | | |
|
Bruce M. Gans, M.D.
|
| | | | 43,194 | | | | | | 56,584 | | |
|
Barbara D. Gilmore(3)
|
| | | | 44,075 | | | | | | 57,738 | | |
|
Gerard M. Martin
|
| | | | 60,451 | | | | | | 79,191 | | |
|
Adam D. Portnoy(1)
|
| | | | 57,332 | | | | | | 75,105 | | |
|
All directors and executive officers as a group (9 persons)(1)
|
| | | | 420,299 | | | | | | 550,593 | | |
| | | |
Company
Share Award (#) |
| |
Aggregate
Company Share Award Payment ($)(1) |
| ||||||
| Executive Officers: | | | | | | | | | | | | | |
|
Jeffrey C. Leer
|
| | | | 337,500 | | | | | | 442,125 | | |
|
Heather Pereira
|
| | | | 40,000 | | | | | | 52,400 | | |
|
Philip Benjamson
|
| | | | 40,000 | | | | | | 52,400 | | |
| Directors: | | | | | | | | | | | | | |
|
Jennifer B. Clark
|
| | | | 56,200 | | | | | | 73,622 | | |
|
Donna D. Fraiche
|
| | | | — | | | | | | — | | |
|
Bruce M. Gans, M.D.
|
| | | | — | | | | | | — | | |
|
Barbara D. Gilmore
|
| | | | — | | | | | | — | | |
|
Gerard M. Martin
|
| | | | — | | | | | | — | | |
|
Adam D. Portnoy
|
| | | | — | | | | | | — | | |
|
Name
|
| |
Cash
($) |
| |
Equity
($)(1) |
| |
Perquisites /
Benefits ($) |
| |
Total
($) |
| ||||||||||||
|
Jeffrey C. Leer
|
| | | | — | | | | | | 442,125 | | | | | | — | | | | | | 442,125 | | |
|
Heather Pereira
|
| | | | — | | | | | | 52,400 | | | | | | — | | | | | | 52,400 | | |
|
Philip Benjamson
|
| | | | — | | | | | | 52,400 | | | | | | — | | | | | | 52,400 | | |
|
Announcement Date
|
| |
Acquiror
|
| |
Target
|
|
| November 2022 | | |
•
Cogir Management USA Inc.
|
| |
•
Cadence Living LLC
|
|
| November 2022 | | |
•
U.S. Physical Therapy, Inc.
|
| |
•
14-Clinic Physical Therapy Practice
|
|
| October 2022 | | |
•
Lee Equity Partners, LLC / Coastwood Senior Housing Partners, LLC
|
| |
•
Discovery Senior Living, LLC
|
|
| October 2021 | | |
•
Conversant Capital LLC
|
| |
•
Sonida Senior Living, Inc.
|
|
| June 2021 | | |
•
Atria Senior Living, Inc.
|
| |
•
Holiday Retirement (management services business)
|
|
| July 2018 | | |
•
RegionalCare Hospital Partners Holdings, Inc.
|
| |
•
LifePoint Health, Inc.
|
|
| June 2018 | | |
•
KKR & Co. L.P.
|
| |
•
Envision Healthcare Corporation
|
|
| April 2018 | | |
•
ProMedica Health System Inc. / Welltower Inc.
|
| |
•
HCR ManorCare Inc.
|
|
| December 2017 | | |
•
Humana Inc. / TPG Inc. / Welsh, Carson, Anderson & Stowe
|
| |
•
Kindred Healthcare, Inc.
|
|
| February 2015 | | |
•
Kindred Healthcare, Inc.
|
| |
•
Gentiva Health Services, Inc.
|
|
| August 2014 | | |
•
Genesis Healthcare, LLC
|
| |
•
Skilled Healthcare Group, Inc.
|
|
| July 2014 | | |
•
Brookdale Senior Living Inc.
|
| |
•
Emeritus Corporation
|
|
| September 2013 | | |
•
Gentiva Health Services, Inc.
|
| |
•
Harden Healthcare Holdings, Inc.
|
|
| |
Implied Equity Value
Per Share Reference Range |
| |
Per Share
Cash Consideration |
|
| |
$1.00 – $1.39
|
| |
$1.31
|
|
| |
Implied Per Share Equity Value Reference Range:
|
| |
Per Share
Cash Consideration |
| |||
| |
Before Potential Net
Operating Loss Carryforwards |
| |
After Potential Net
Operating Loss Carryforwards |
| | | |
| |
$1.00 – $1.54
|
| |
$1.19 – $1.78
|
| |
$1.31
|
|
| | | |
December 2022 Forecast
($ in millions) |
| |||||||||||||||||||||||||||
| | | |
2023
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
2027
|
| |||||||||||||||
|
Total Revenue (Excl. Reimbursements)(1)
|
| | | $ | 184.2 | | | | | $ | 206.9 | | | | | $ | 222.3 | | | | | $ | 230.7 | | | | | $ | 237.2 | | |
|
Cash Expenses (Excl. Reimbursements)(2)
|
| | | $ | (196.4) | | | | | $ | (206.1) | | | | | $ | (216.2) | | | | | $ | (223.0) | | | | | $ | (229.0) | | |
|
EBITDA(3)
|
| | | $ | 4.3 | | | | | $ | 18.0 | | | | | $ | 23.6 | | | | | $ | 25.6 | | | | | $ | 26.5 | | |
|
EBIT(4)
|
| | | $ | (10.7) | | | | | $ | 2.5 | | | | | $ | 8.0 | | | | | $ | 8.9 | | | | | $ | 8.6 | | |
|
Net Operating Profit after Tax
|
| | | $ | (10.7) | | | | | $ | 1.9 | | | | | $ | 6.0 | | | | | $ | 6.6 | | | | | $ | 6.4 | | |
|
Depreciation and amortization
|
| | | $ | 15.0 | | | | | $ | 15.5 | | | | | $ | 15.5 | | | | | $ | 16.7 | | | | | $ | 17.9 | | |
|
Acquisition and Disposition of Property and Equipment, net
|
| | | $ | (16.4) | | | | | $ | (8.4) | | | | | $ | (6.0) | | | | | $ | (6.0) | | | | | $ | (6.0) | | |
|
Change in Net Working Capital
|
| | | $ | (1.0) | | | | | $ | (2.1) | | | | | $ | (0.6) | | | | | $ | (0.3) | | | | | $ | (0.1) | | |
|
Unlevered Free Cash Flow(5)
|
| | | $ | (13.0) | | | | | $ | 6.8 | | | | | $ | 14.9 | | | | | $ | 17.0 | | | | | $ | 18.1 | | |
| | | |
Revised Forecast
($ in millions) |
| |||||||||||||||||||||||||||
| | | |
2023
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
2027
|
| |||||||||||||||
|
Total Revenue (Excl. Reimbursements)(1)
|
| | | $ | 184.2 | | | | | $ | 206.9 | | | | | $ | 222.3 | | | | | $ | 230.7 | | | | | $ | 237.2 | | |
|
Cash Expenses (Excl. Reimbursements)(2)
|
| | | $ | (196.4) | | | | | $ | (206.1) | | | | | $ | (216.2) | | | | | $ | (223.0) | | | | | $ | (229.0) | | |
|
EBITDA(3)
|
| | | $ | 4.3 | | | | | $ | 18.0 | | | | | $ | 23.6 | | | | | $ | 25.6 | | | | | $ | 26.5 | | |
|
EBIT(4)
|
| | | $ | (10.7) | | | | | $ | 2.5 | | | | | $ | 8.0 | | | | | $ | 8.9 | | | | | $ | 8.6 | | |
|
Net Operating Profit after Tax
|
| | | $ | (10.7) | | | | | $ | 1.9 | | | | | $ | 6.0 | | | | | $ | 6.6 | | | | | $ | 6.4 | | |
|
Depreciation and amortization
|
| | | $ | 15.0 | | | | | $ | 15.5 | | | | | $ | 15.5 | | | | | $ | 16.7 | | | | | $ | 17.9 | | |
| | | |
Revised Forecast
($ in millions) |
| |||||||||||||||||||||||||||
| | | |
2023
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
2027
|
| |||||||||||||||
|
Acquisition and Disposition of Property and Equipment, net
|
| | | $ | (16.4) | | | | | $ | (8.4) | | | | | $ | (6.0) | | | | | $ | (6.0) | | | | | $ | (6.0) | | |
|
Change in Net Working Capital
|
| | | $ | (1.0) | | | | | $ | (2.1) | | | | | $ | (0.6) | | | | | $ | (0.3) | | | | | $ | (0.1) | | |
|
Unlevered Free Cash Flow(5)
|
| | | $ | (13.0) | | | | | $ | 6.8 | | | | | $ | 14.9 | | | | | $ | 17.0 | | | | | $ | 18.1 | | |
|
Profit Before Tax
|
| | | $ | (17.0) | | | | | $ | (4.6) | | | | | $ | 0.5 | | | | | $ | 1.5 | | | | | $ | 1.8 | | |
|
Taxable Income (Loss) Before NOL Utilization
|
| | | $ | (7.7) | | | | | $ | 3.9 | | | | | $ | 7.7 | | | | | $ | 8.3 | | | | | $ | 8.3 | | |
|
Net Operating Loss Deduction
|
| | | | — | | | | | $ | (3.1) | | | | | $ | (6.2) | | | | | $ | (6.7) | | | | | $ | (6.7) | | |
|
Implied Tax Savings
|
| | | | — | | | | | $ | 0.8 | | | | | $ | 1.6 | | | | | $ | 1.7 | | | | | $ | 1.7 | | |
| | (a)(1)(A) | | | Offer to Purchase (incorporated herein by reference to Exhibit (a)(1)(i) to ABP’s Schedule TO filed on February 17, 2023). | |
| | (a)(1)(B) | | | Form of Letter of Transmittal (including Guidelines for Certification of Taxpayer Identification Number on Substitute Form W-9) (incorporated herein by reference to Exhibit (a)(1)(ii) to ABP’s Schedule TO filed on February 17, 2023). | |
| | (a)(1)(C) | | | Form of Notice of Guaranteed Delivery (incorporated herein by reference to Exhibit (a)(1)(iii) to ABP’s Schedule TO filed on February 17, 2023). | |
| | (a)(1)(D) | | | Form of Letter to Brokers, Dealers, Commercial Banks, Trust Companies and Other Nominees (incorporated herein by reference to Exhibit (a)(1)(iv) to ABP’s Schedule TO filed on February 17, 2023). | |
| | (a)(1)(E) | | | Form of Letter to Clients for Use by Brokers, Dealers, Commercial Banks, Trust Companies and Other Nominees (incorporated herein by reference to Exhibit (a)(1)(v) to ABP’s Schedule TO filed on February 17, 2023). | |
| | (a)(1)(F) | | | Form of Summary Advertisement, published in The New York Times on February 17, 2023 (incorporated herein by reference to Exhibit (a)(1)(vi) to ABP’s Schedule TO filed on February 17, 2023). | |
| | (a)(3)(A) | | | Schedule 13E-3 Transaction Statement filed by the Company on February 17, 2023 (incorporated by reference). | |
| | (a)(5)(A) | | | Press Release issued by the Company on February 3, 2023 (incorporated by reference to Exhibit 99.1 to the Company’s Current Report on Form 8-K filed on February 3, 2023). | |
| | (a)(5)(B) | | | Letter from Jeffrey C. Leer, the President and Chief Executive Officer of the Company, to the Company’s Employees, dated February 3, 2023 (incorporated by reference to Exhibit 99.2 of the Company’s Solicitation/Recommendation Statement on Schedule 14D-9 filed on February 3, 2023). | |
| | (a)(5)(C) | | | Opinion of Citigroup Global Markets Inc., dated February 2, 2023 (included as Annex B to this Schedule 14D-9). | |
| | (e)(1) | | | Agreement and Plan of Merger, dated as of February 2, 2023, among the Company, ABP and Purchaser (incorporated by reference to Exhibit 2.1 to the Company’s Current Report on Form 8-K filed on February 3, 2023). | |
| | (e)(2) | | | Consent, Standstill, Registrations Rights and Lock-Up Agreement, dated October 2, 2016, among the Company, ABP Trust, ABP, Barry M. Portnoy and Adam D. Portnoy (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on October 6, 2016). | |
| | (e)(3) | | | Letter Agreement, dated May 2, 2022, between the Company, The RMR Group LLC and Katherine E. Potter (incorporated by reference to the Company’s Quarterly Report on Form 10-Q dated May 3, 2022.) | |
| | (e)(4)* | | | AlerisLife Inc. Second Amended and Restated 2014 Equity Compensation Plan (Incorporated by reference to the Company’s Current Report on Form 8-K dated June 8, 2022.) | |
| | (e)(5)* | | | Form of Restricted Share Agreement (incorporated by reference to the Company’s Quarterly Report on Form 10-Q dated April 16, 2014.) | |
| | (e)(6)* | | | Form of Share Award Agreement (for share grants under the Company’s 2014 Equity Compensation Plan prior to December 14, 2020) (incorporated by reference to the Company’s Annual Report on Form 10-K dated March 3, 2017.) | |
| | (e)(7)* | | | Form of Share Award Agreement (for share grants under the Company’s 2014 Equity Compensation Plan on and after December 14, 2020) (incorporated by reference to the Company’s Annual Report on Form 10-K dated February 25, 2021.) | |
| | (e)(8)* | | | Five Star Senior Living Inc. Nonqualified Deferred Compensation Plan (incorporated by reference to the Company’s Current Report on Form 8-K dated May 21, 2018.) | |
| | (e)(9) | | | Form of Indemnification Agreement (incorporated by reference to the Company’s Annual Report on Form 10-K dated March 2, 2020.) | |
| | (e)(10) | | | Second Amended and Restated Credit Agreement, dated as of June 12, 2019, among the Company, the Guarantors party thereto, Citibank, N.A. and the other parties thereto (incorporated by reference to the Company’s Current Report on Form 8-K dated June 13, 2019.) | |
| | (e)(11) | | | Transaction Agreement, dated December 7, 2001, among Diversified Healthcare Trust (f/k/a Senior Housing Properties Trust), certain subsidiaries of Diversified Healthcare Trust, the Company, certain subsidiaries of the Company, FSQ, Inc., Service Properties Trust (f/k/a Hospitality Properties Trust), Equity Commonwealth (f/k/a HRPT Properties Trust) and The RMR Group LLC (f/k/a Reit Management & Research LLC) (incorporated by reference to the Company’s Current Report on Form 8-K dated December 13, 2001.) | |
| | (e)(12) | | | Transaction Agreement, dated as of April 1, 2019, between the Company and Diversified Healthcare Trust (incorporated by reference to the Company’s Current Report on Form 8-K dated April 5, 2019.) | |
| | (e)(13) | | | Omnibus Agreement, dated as of January 1, 2020, among the Company, FVE Managers, Inc. and certain subsidiaries of Diversified Healthcare Trust (incorporated by reference to the Company’s Annual Report on Form 10-K dated March 2, 2020.) | |
| | (e)(14) | | | Guaranty Agreement, dated as of January 1, 2020, by the Company for the benefit of certain subsidiaries of Diversified Healthcare Trust (incorporated by reference to the Company’s Annual Report on Form 10-K dated March 2, 2020.) | |
| | (e)(15) | | | Registration Rights Agreement, dated as of August 4, 2009, between the Company and Diversified Healthcare Trust (incorporated by reference to the Company’s Quarterly Report on Form 10-Q dated August 10, 2009.) | |
| | (e)(16) | | | Amended and Restated Business Management and Shared Services Agreement, dated as of March 16, 2015, between the Company and The RMR Group LLC (incorporated by reference to the Company’s Annual Report on Form 10-K dated March 16, 2015.) | |
| | (e)(17) | | | Credit and Security Agreement, dated January 27, 2022, among certain subsidiaries of AlerisLife Inc., MidCap Funding VIII Trust, as administrative agent, the lenders from time to time party thereto (incorporated by reference to the Company’s Current Report on Form 8-K dated January 31, 2022.) | |
| | (e)(18) | | | Guaranty and Security Agreement, dated January 27, 2022, by AlerisLife, Inc. and Five Star Senior Rehabilitation and Wellness Services, LLC in favor of MidCap Funding VIII Trust (incorporated by reference to the Company’s Current Report on Form 8-K dated January 31, 2022.) | |
| | Dated: February 17, 2023 | | |
ALERISLIFE, INC.
|
| |||
| | | | | By: | | |
/s/ Jeffrey C. Leer
|
|
| | | | | | | |
Name: Jeffrey C. Leer
Title: President and Chief Executive Officer |
|