Reconciliation of FFO and MFFO to Net Income (Loss) 14 Source: CNL Lifestyle Properties, Inc. September 30, 2014, Form 10-Q The Company believes that its presentation of historical non-GAAP financial measures provides useful supplementary information to and facilitates additional analysis by investors. These historical non-GAAP financial measures are in addition to, not a substitute for, or superior to, measures of financial performance prepared in accordance with U.S. Generally Accepted Accounting Principles. 2014 2013 2014 2013 Net income (loss) 30,623 $ 78,293 $ 1,765 $ (211) $ Adjustments: Depreciation and amortization: Continuing operations 33,622 30,731 96,691 88,588 Discontinued operations - 7,618 4,891 22,577 Impairment of real estate assets: Continuing operations - 2,740 - 45,191 Discontinued operations - - 4,464 - Gain on sale of unconsolidated entities: - - Continuing operations - (55,394) - (55,394) Gain on sale of real estate investment: Discontinued operations (3,953) (2) (3,883) (2,085) Net effect of FFO adjustment from unconsolidated entities: Continuing operations 3,819 1,484 12,208 11,820 Total funds from operations 64,111 65,470 116,136 110,486 Acquisition fees and expenses: Continuing operations 509 1,009 2,513 1,922 Straight-line adjustments for leases and notes receivable: Continuing operations 4,617 (1,633) (1,547) (2,675) Discontinued operations - (291) - (827) Loss from extinguishment of debt: Continuing operations 1,682 - 2,282 - Discontinued operations 8,293 - 8,028 - Contingent purchase price consideration adjustment Continuing operations (665) - (665) - Amortization of above/below market intangible assets and liabilities Continuing operations 89 (1) 113 (3) Discontinued operations - 350 359 1,033 Loan loss provision: Continuing operations 750 - 3,270 - Accretion of discounts/amortization of premiums: Continuing operations 44 3 50 9 MFFO adjustments from unconsolidated entities: Straight-line adjustment for leases and notes receivable: Continuing operations 113 (29) 175 (175) Amortization of above/below market intangible assets and liabilities: Continuing operations (41) 47 (116) 39 Modified funds from operations 79,502 $ 64,925 $ 130,598 $ 109,809 $ Weighted average number of shares of common stock 325,707 319,507 324,194 317,960 outstanding (basic and diluted) FFO per share (basic and diluted) 0.20 $ 0.20 $ 0.36 $ 0.35 $ MFFO per share (basic and diluted) 0.24 $ 0.20 $ 0.40 $ 0.35 $ Quarter Ended September 30, Nine Months Ended September 30, Past performance is not indicative of future returns. 1. This amount represents our share of the FFO or MFFO adjustments allowable under the NAREIT or IPA definitions, respectively, multiplied by the percentage of income or loss recognized under the HLBV method. 2. In evaluating investments in real estate, management differentiates the costs to acquire the investment from the operations derived from the investment. By adding back acquisition fees and expense relating to business combinations, management believes MFFO provides useful supplemental information of its operating performance and will also allow comparability between real estate entities regardless of their level of acquisition activities. Acquisition fees and expenses include payments to our advisor or third parties. Acquisition fees and expenses relating to business combinations under GAAP are considered operating expenses and as expenses included in the determination of net income (loss) and income (loss) from continuing operations, both of which are performance measures under GAAP. All paid and accrued acquisition fees and expenses will have negative effects on returns to investors, the potential for future distributions, and cash flows generated by us, unless earnings from operations or net sales proceeds from the disposition of properties are generated to cover the purchase price of the property. 3. Under GAAP, rental receipts are allocated to periods using various methodologies. This may result in income recognition that is significantly different than underlying contract terms. By adjusting for these items (to reflect such payments from a GAAP accrual basis to a cash basis of disclosing the rent and lease payments), MFFO provides useful supplemental information on the realized economic impact of lease terms and debt investments, providing insight on the contractual cash flows of such lease terms and debt investments, and aligns results with management’s analysis of operating performance. 4. Loss from early extinguishment of debt includes swap breakage fees, write-off of unamortized loan costs and reclassification of loss on termination of cash flow hedges from other comprehensive income (loss) into interest expense. 5. We recorded a loan loss provision on one of our mortgages and other notes receivable as a result of uncertainty related to the collectability of the note receivable. 6. Management believes that the elimination of the contingent purchase price consideration adjustment, which represents the Yield Guarantee, included in interest and other income (expense) for GAAP purposes is appropriate because the adjustment is a non-recurring, non-cash adjustment that is not reflective of our ongoing operating performance and aligns results with management’s analysis of operating performance. (1) (2) (3) (4) (6) (5) (1) (3) |