Attached files

file filename
EX-99.2 - SUPPLEMENTAL INFORMATION, PDF FORMAT - NATIONAL HEALTH INVESTORS INCa2012q3supplementalr35.pdf
8-K - FORM 8-K FOR ITEM 7.01, REGULATION FD DISCLOSURE - NATIONAL HEALTH INVESTORS INCa8-kq32012supplementalinfo.htm









Supplemental Information
September 30, 2012
National Health Investors, Inc.
222 Robert Rose Drive
Murfreesboro, Tennessee 37129
Phone: (615) 890-9100
Fax: (615) 225-3030
www.nhireit.com
Email: investor_relations@nhireit.com




Table of Contents




CORPORATE

DISCLAIMER

This Supplemental Information and other materials we have filed or may file with the Securities and Exchange Commission, as well as information included in oral statements made, or to be made, by our senior management contain certain “forward-looking” statements as that term is defined by the Private Securities Litigation Reform Act of 1995.  All statements regarding our expected future financial position, results of operations, cash flows, funds from operations, continued performance improvements, ability to service and refinance our debt obligations, ability to finance growth opportunities, and similar statements including, without limitations, those containing words such as “may”, “will”, “believes”, anticipates”, “expects”, “intends”, “estimates”, “plans”, and other similar expressions are forward-looking statements.

Forward-looking statements involve known and unknown risks and uncertainties that may cause our actual results in future periods to differ materially from those projected or contemplated in the forward-looking. Such risks and uncertainties include, among other things, the following risks, which are described in more detail under the heading “Risk Factors” in Item 1A in our Form 10-K for the year ended December 31, 2011:

We depend on the operating success of our customers (facility operators) for collection of our revenues during this time of uncertain economic conditions in the U.S.;

We are exposed to the risk that our tenants and borrowers may become subject to bankruptcy or insolvency proceedings;

We are exposed to risks related to governmental regulations and payors, principally Medicare and Medicaid, and the effect that lower reimbursement rates will have on our tenants' and borrowers' business;

We are exposed to the risk that the cash flows of our tenants and borrowers will be adversely affected by increased liability claims and general and professional liability insurance costs;

We are exposed to risks related to environmental laws and the costs associated with the liability related to hazardous substances;

We are exposed to the risk that we may not be indemnified by our lessees and borrowers against future litigation;

We depend on the success of future acquisitions and investments;

We depend on the ability to reinvest cash in real estate investments in a timely manner and on acceptable terms;

We may need to incur more debt in the future, which may not be available on terms acceptable to the Company;

We are exposed to the risk that the illiquidity of real estate investments could impede our ability to respond to adverse changes in the performance of our properties;

We are exposed to risks associated with our investments in joint ventures and unconsolidated entities, including our lack of sole decision-making authority and our reliance on our joint venture partners' financial condition;

We depend on revenues derived mainly from fixed rate investments in real estate assets, while our debt capital used to finance those investments is primarily available at variable rates. This circumstance creates interest rate risk to the Company.

We are exposed to the risk that our assets may be subject to impairment charges;

We depend on the ability to continue to qualify as a real estate investment trust;

We have ownership limits in our charter with respect to our common stock and other classes of capital stock;

We are subject to certain provisions of Maryland law and our charter and bylaws that could hinder, delay or prevent a change in control transaction, even if the transaction involves a premium price for our common stock or our stockholders believe such transaction to be otherwise in their best interests.

In this Supplemental Information, we refer to non-GAAP financial measures. These non-GAAP measures are not prepared in accordance with generally accepted accounting principles. A reconciliation of the non-GAAP financial measures to the most directly comparable GAAP measures is included in this presentation.

Throughout this presentation, certain abbreviations and acronyms are used to simplify the format. A list of definitions is provided at the end of this presentation to clarify the meaning of any reference that may be ambiguous.


Page :3


COMPANY PROFILE

ANALYST COVERAGE
 
INVESTOR RELATIONS CONTACT
Stifel Nicolaus & Company, Inc.
 
Roger R. Hopkins, CPA
J.J.B. Hilliard, W.L. Lyons, LLC
 
rhopkins@nhireit.com
JMP Securities, LLC
 
(615) 890-9100 ext. 108
Wells Fargo Securities, LLC
 
 
BMO Capital Markets Corp.
 
 
KeyBanc Capital Markets, Inc.
 
 
Sidoti & Company, LLC
 
 
 
 
 
SENIOR MANAGEMENT
 
BOARD OF DIRECTORS
J. Justin Hutchens
 
 
W. Andrew Adams
J. Justin Hutchens
Chief Executive Officer and President
 
 
Venture Capital Investments
National Health Investors, Inc.
 
 
 
 
 
Roger R. Hopkins, CPA
 
 
Robert A. McCabe, Jr.
Robert T. Webb
Chief Accounting Officer
 
 
Pinnacle Financial Partners
Webb's Refreshments, Inc.
 
 
 
 
 
Kristin S. Gaines
 
 
Ted H. Welch
 
Chief Credit Officer
 
 
Ted Welch Investments
 

NATIONAL HEALTH INVESTORS, INC., a Maryland corporation incorporated in 1991, is a real estate investment trust ("REIT") which invests in income-producing health care properties primarily in the long-term care and senior housing industries. Our mission is to invest in health care real estate which generates current income that will be distributed to stockholders. We have pursued this mission by investing in leased properties and mortgage loans nationwide. These investments include skilled nursing facilities, assisted living facilities, medical office buildings, independent living facilities, senior living campuses and hospitals. We have funded these investments in the past through three sources of capital: (1) current cash flow, including principal prepayments from our borrowers, (2) the sale of equity securities, and (3) debt offerings, including bank lines of credit, the issuance of convertible debt instruments, and the issuance of ordinary debt.

Investor Snapshot as of September 30, 2012
Exchange:
NYSE
 
52 week Low/High:
$40.56
$54.36
 
Market Capitalization:
$1.43 billion
Symbol:
NHI
 
Dividend/Yield:
$2.68
5.21%
 
 
 
Closing Price:
$51.44
 
Shares Outstanding:
27,830,311
 
 
 

Revenue Snapshot as of September 30, 2012



Page :4


LONG-TERM GROWTH
VALUE CREATION

Total Annual Return
 
 
 
 
 
 
 
 
 
 
 
 
 
NHI
 
S&P 500
 
NAREIT
 
S&P 500 - Standard & Poor's index of 500 large-cap common stocks
1 year
 
29.28
%
 
30.11
%
 
34.15
%
 
5 years
 
18.94
%
 
1.05
%
 
2.50
%
 
 
 
 
 
10 years
 
21.49
%
 
8.00
%
 
10.82
%
 
NAREIT - FTSE NAREIT US Real Estate Index Series of all publicly traded REITs
15 years
 
10.53
%
 
4.69
%
 
8.17
%
 
Since inception*
 
13.35
%
 
8.62
%
 
10.76
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
*since inception of NHI in Oct. '91
 
 
 
 
 

DIVIDEND HISTORY


The Board of Directors approves a regular quarterly dividend which is reflective of expected taxable income on a recurring basis. Company transactions that are infrequent and non-recurring that generate additional taxable income have been distributed to shareholders in the form of special dividends.  Taxable income is determined in accordance with the Internal Revenue Code and differs from net income for financial statement purposes determined in accordance with US GAAP.


Page :5


FINANCIAL

CONSOLIDATED BALANCE SHEETS
(in thousands, except share amounts)

 
September 30, 2012
 
December 31, 2011
Assets:
 

 
 

Real estate properties:
 

 
 

Land
$
62,693

 
$
49,114

Buildings and improvements
625,361

 
487,396

Construction in progress
718

 
4,983

 
688,772

 
541,493

Less accumulated depreciation
(169,293
)
 
(146,698
)
Real estate properties, net
519,479

 
394,795

Mortgage and other notes receivable, net
79,325

 
78,672

Investment in preferred stock, at cost
38,132

 
38,132

Cash and cash equivalents
4,410

 
15,886

Marketable securities
11,806

 
11,364

Accounts receivable, net


 


Straight-line rent receivable
11,030

 
8,706

Deferred costs and other assets
11,091

 
2,627

Assets held for sale, net

 
29,381

Total Assets
$
675,273

 
$
579,563

 
 
 
 
Liabilities and Stockholders' Equity:
 

 
 

Debt
$
194,250

 
$
97,300

Real estate purchase liabilities
6,478

 
9,478

Accounts payable and accrued expenses
4,114

 
3,483

Dividends payable
18,646

 
24,144

Deferred income
1,374

 
1,673

Total Liabilities
224,862

 
136,078

 
 
 
 
Commitments and Contingencies
 

 
 

 
 
 
 
National Health Investors Stockholders' Equity:
 

 
 

Common stock, $.01 par value; 40,000,000 shares authorized;
 

 
 

27,830,311 and 27,751,208 shares issued and outstanding, respectively
278

 
278

Capital in excess of par value
467,600

 
465,678

Cumulative dividends in excess of net income
(34,806
)
 
(29,652
)
Accumulated other comprehensive income
6,375

 
7,181

Total National Health Investors Stockholders' Equity
439,447

 
443,485

Noncontrolling interest
10,964

 

Total Equity
450,411

 
443,485

Total Liabilities and Stockholders' Equity
$
675,273

 
$
579,563



Page :6


CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except share and per share amounts)

 
Three Months Ended
 
Nine Months Ended
 
September 30, 2012
 
September 30, 2012
 
2012

 
2011

 
2012

 
2011

Revenues:
 
 
 
 
 
 
 
Rental income
$
22,285

 
$
19,975

 
$
64,905

 
$
59,868

Mortgage interest income
1,879

 
1,689

 
5,428

 
4,919

Investment income and other
1,348

 
1,107

 
3,462

 
3,499

 
25,512

 
22,771

 
73,795

 
68,286

Expenses:
 
 
 
 
 
 
 
Depreciation
5,892

 
2,930

 
12,653

 
8,729

Interest expense
854

 
1,781

 
2,176

 
2,628

Legal expense
205

 
119

 
424

 
448

Franchise, excise and other taxes
271

 
160

 
626

 
642

General and administrative
1,639

 
1,234

 
6,018

 
6,371

Loan and realty losses (recoveries)
2,300

 
(99
)
 
2,300

 
(99
)
 
11,161

 
6,125

 
24,197

 
18,719

Income before unconsolidated entity, gains on sales of marketable securities, discontinued operations and noncontrolling interest
14,351

 
16,646

 
49,598

 
49,567

Income from unconsolidated entity

 

 

 

Gains on sales of marketable securities

 
1,090

 
30

 
9,899

Income from continuing operations
14,351

 
17,736

 
49,628

 
59,466

Discontinued operations
 
 
 
 
 
 
 
Income from operations - discontinued

 
24

 

 
204

Gain on sales of real estate

 
1,048

 

 
3,348

Income from discontinued operations

 
1,072

 

 
3,552

Net income
14,351

 
18,808

 
49,628

 
63,018

Net income attributable to noncontrolling interest

 

 

 

Net income attributable to common stockholders
$
14,351

 
$
18,808

 
$
49,628

 
$
63,018

 
 
 
 
 
 
 
 
Weighted average common shares outstanding:
 
 
 
 
 
 
 
Basic
27,830,311

 
27,729,560

 
27,799,750

 
27,711,474

Diluted
27,862,582

 
27,789,725

 
27,828,879

 
27,795,150

Earnings per common share:
 
 
 
 
 
 
 
Basic:
 
 
 
 
 
 
 
Income from continuing operations
$
.52

 
$
.64

 
$
1.78

 
$
2.14

Discontinued operations

 
.04

 

 
.13

Net income per common share
$
.52

 
$
.68

 
$
1.78

 
$
2.27

Diluted:
 
 
 
 
 
 
 
Income from continuing operations
$
.52

 
$
.64

 
$
1.78

 
$
2.14

Discontinued operations

 
.04

 

 
.13

Net income per common share
$
.52

 
$
.68

 
$
1.78

 
$
2.27

 
 
 
 
 
 
 
 
Dividends declared per common share
$
.67

 
$
.615

 
$
1.97

 
$
1.85



Page :7


FUNDS FROM OPERATIONS (FFO)
(in thousands, except share and per share amounts)
 
Three Months Ended
 
Nine Months Ended
 
September 30,
 
September 30,
 
2012

 
2011

 
2012

 
2011

Net income
$
14,351

 
$
18,808

 
$
49,628

 
$
63,018

Elimination of certain non-cash items in net income:
 
 
 
 
 
 
 
Real estate depreciation in continuing operations
5,509

 
2,709

 
11,578

 
8,096

Real estate depreciation in discontinued operations

 
6

 

 
39

Net gain on sale of real estate

 
(1,048
)
 

 
(3,348
)
Funds from operations
$
19,860

 
$
20,475

 
$
61,206

 
$
67,805

Gains on sales of marketable securities

 
(1,090
)
 
(30
)
 
(9,899
)
Loan impairments (recoveries)
2,300

 
(99
)
 
2,300

 
(99
)
Change in fair value of interest rate swap agreement

 
1,188

 

 
922

Write-offs and expenses due to early lease termination

 

 
297

 

Non-cash write-off of straight-line rent receivable

 

 
963

 

Legal settlements
275

 

 
365

 

Other items
(78
)
 

 
17

 

Normalized FFO
$
22,357

 
$
20,474

 
$
65,118

 
$
58,729

 
 
 
 
 
 
 
 
BASIC
 
 
 
 
 
 
 
Weighted average common shares outstanding
27,830,311

 
27,729,560

 
27,799,750

 
27,711,474

FFO per common share
$
.71

 
$
.74

 
$
2.20

 
$
2.45

Normalized FFO per common share
$
.80

 
$
.74

 
$
2.34

 
$
2.12

 
 
 
 
 
 
 
 
DILUTED
 
 
 
 
 
 
 
Weighted average common shares outstanding
27,862,582

 
27,789,725

 
27,828,879

 
27,795,150

FFO per common share
$
.71

 
$
.74

 
$
2.20

 
$
2.44

Normalized FFO per common share
$
.80

 
$
.74

 
$
2.34

 
$
2.11

 
 
 
 
 
 
 
 
Normalized FFO payout ratio:
 
 
 
 
 
 
 
Dividends declared per common share
$
.67

 
$
.615

 
$
1.97

 
$
1.845

Normalized FFO per diluted common share
$
.80

 
$
.74

 
$
2.34

 
$
2.11

 
83.8
%
 
83.1
%
 
84.2
%
 
87.4
%


Page :8


FUNDS AVAILABLE FOR DISTRIBUTION (FAD)
(in thousands, except share and per share amounts)
 
Three Months Ended
 
Nine Months Ended
 
September 30,
 
September 30,
 
2012

 
2011

 
2012

 
2011

Net income
$
14,351

 
$
18,808

 
$
49,628

 
$
63,018

Elimination of certain non-cash items in net income:
 
 
 
 
 
 
 
Depreciation in continuing operations
5,892

 
2,930

 
12,653

 
8,729

Depreciation in discontinued operations

 
6

 

 
39

Net gain on sale of real estate

 
(1,048
)
 

 
(3,348
)
Straight-line lease revenue, net
(1,248
)
 
(907
)
 
(2,325
)
 
(2,762
)
Non-cash stock based compensation
244

 
267

 
1,924

 
2,912

Funds available for distribution
$
19,239

 
$
20,056

 
$
61,880

 
$
68,588

Gains on sales of marketable securities

 
(1,090
)
 
(30
)
 
(9,899
)
Loan impairments (recoveries)
2,300

 
(99
)
 
2,300

 
(99
)
Change in fair value of interest rate swap agreement

 
1,188

 

 
922

Write-offs and expenses due to early lease termination

 

 
297

 

Legal settlements
275

 

 
365

 

Other items
(78
)
 

 
17

 

Normalized FAD
$
21,736

 
$
20,055

 
$
64,829

 
$
59,512

 
 
 
 
 
 
 
 
BASIC
 
 
 
 
 
 
 
Weighted average common shares outstanding
27,830,311

 
27,729,560

 
27,799,750

 
27,711,474

FAD per common share
$
.69

 
$
.72

 
$
2.23

 
$
2.48

Normalized FAD per common share
$
.78

 
$
.72

 
$
2.33

 
$
2.15

 
 
 
 
 
 
 
 
DILUTED
 
 
 
 
 
 
 
Weighted average common shares outstanding
27,862,582

 
27,789,725

 
27,828,879

 
27,795,150

FAD per common share
$
.69

 
$
.72

 
$
2.22

 
$
2.47

Normalized FAD per common share
$
.78

 
$
.72

 
$
2.33

 
$
2.14

 
 
 
 
 
 
 
 
Normalized FAD payout ratio:
 
 
 
 
 
 
 
Dividends declared per common share
$
.67

 
$
.615

 
$
1.97

 
$
1.845

Normalized FAD per diluted common share
$
.78

 
$
.72

 
$
2.33

 
$
2.14

 
85.9
%
 
85.4
%
 
84.5
%
 
86.2
%


Page :9


EBITDA RECONCILIATION AND INTEREST COVERAGE RATIO
(in thousands)

 
Three Months Ended
 
Nine Months Ended
 
September 30,
 
September 30,
 
2012

 
2011

 
2012

 
2011

 
 

 
 
 
 

 
 
Net income
$
14,351

 
$
18,808

 
$
49,628

 
$
63,018

Interest expense1
854

 
593

 
2,176

 
1,706

Franchise, excise and other taxes
271

 
160

 
626

 
642

Depreciation
5,892

 
2,930

 
12,653

 
8,729

EBITDA
$
21,368

 
$
22,491

 
$
65,083

 
$
74,095

 
 

 
 
 
 

 
 
Interest expense
$
854

 
$
593

 
$
2,176

 
$
1,706

 
 

 
 
 
 

 
 
Interest Coverage Ratio
25:1

 
38:1

 
30:1

 
43:1

 
 
 
 
 
 
 
 
1 excludes the change in fair value of an interest rate swap agreement in 2011



DEBT MATURITY SCHEDULE
(in thousands)

 
2013
 
2014
 
2015
 
2016
 
Thereafter
 
 
 
 

 
 
 
 

 
 
Revolving credit facility
$

 
$

 
$

 
$

 
$
55,000

Bank term loans - unsecured

 

 

 

 
120,000

Bank term loans - secured
19,250

 

 

 

 

TOTAL
$
19,250

 
$

 
$

 
$

 
$
175,000




Page :10


PORTFOLIO

PORTFOLIO SUMMARY as of September 30, 2012
 
 
Properties
 
Beds/Units/ Sq. Ft.
 
Investment (NBV)
 
YTD Revenue
 
% of segment
Leases
 
 
 
 
 
 
 
 
 
 
Skilled Nursing1
61

 
8,384

 
$
256,577,000

 
$
46,010,000

 
70.9
%
 
Assisted Living
34

 
1,419

 
157,272,000

 
10,118,000

 
15.6
%
 
Senior Living Campus
6

 
945

 
60,841,000

 
3,530,000

 
5.4
%
 
Hospitals
3

 
181

 
35,951,000

 
3,538,000

 
5.5
%
 
Independent Living
3

 
273

 
3,634,000

 
903,000

 
1.4
%
 
Medical Office Buildings
2

 
88,517

 
4,482,000

 
806,000

 
1.2
%
 
Total Leases
109

 
 
 
$
518,757,000

 
$
64,905,000

 
100.0
%
 
 
 
 
 
 
 
 
 
 
 
1 
Skilled Nursing
 
 
 
 
 
 
 
 
 
 
NHC facilities*
38

 
5,274

 
$
40,138,000

 
$
26,681,000

 
41.1
%
 
All other facilities
23

 
3,110

 
216,439,000

 
19,329,000

 
29.8
%
 
 
61

 
8,384

 
$
256,577,000

 
$
46,010,000

 
70.9
%
 
 
 
 
 
 
 
 
 
 
 
 
* On October 17, 1991, the NHC facilities were transferred to NHI at their then current book value in a non-taxable exchange.
 
 
 
 
 
 
 
 
 
 
 
Mortgages and Other Notes Receivable
 
 
 
 
 
 
 
 
 
 
Skilled Nursing
26

 
2,605

 
$
54,804,000

 
$
3,555,000

 
65.5
%
 
Assisted Living
2

 
190

 
6,290,000

 
554,000

 
10.2
%
 
Senior Living Campus
1

 
76

 
800,000

 
79,000

 
1.5
%
 
Hospital
1

 
70

 
11,870,000

 
903,000

 
16.6
%
 
Other Notes Receivable

 

 
5,561,000

 
337,000

 
6.2
%
 
Total Mortgages
30

 
2,941

 
$
79,325,000

 
$
5,428,000

 
100.0
%



Page :11


GEOGRAPHIC DISTRIBUTION as of September 30, 2012
 
SNF
 
ALF
 
SLC
 
HOSP
 
ILF
 
MOB
 
TOTAL
 
YTD Revenue
Texas
15

 

 

 

 

 
1

 
16

 
$
13,777,000

Tennessee
20

 
3

 

 
1

 
2

 

 
26

 
13,674,000

Florida
10

 
5

 
2

 

 

 
1

 
18

 
12,554,000

South Carolina
4

 
1

 

 

 

 

 
5

 
4,996,000

Arizona
1

 
4

 

 
1

 

 

 
6

 
3,856,000

Kentucky
2

 

 

 
1

 

 

 
3

 
3,404,000

Missouri
8

 

 

 

 
1

 

 
9

 
2,280,000

Michigan

 
4

 

 

 

 

 
4

 
1,827,000

Georgia
5

 
1

 

 

 

 

 
6

 
1,757,000

Alabama
2

 

 

 

 

 

 
2

 
1,675,000

Virginia
7

 

 

 

 

 

 
7

 
1,583,000

California

 

 
1

 
1

 

 

 
2

 
1,401,000

Idaho
1

 

 
1

 

 

 

 
2

 
1,252,000

Louisiana

 
4

 

 

 

 

 
4

 
1,230,000

Minnesota

 
5

 

 

 

 

 
5

 
821,000

Iowa

 
2

 

 

 

 

 
2

 
533,000

Massachusetts
4

 

 

 

 

 

 
4

 
508,000

New Jersey

 

 
1

 

 

 

 
1

 
506,000

Kansas
5

 
2

 

 

 

 

 
7

 
463,000

Indiana

 
3

 

 

 

 

 
3

 
434,000

Washington
 
 
 
 
1

 
 
 
 
 
 
 
1

 
388,000

Illinois

 
1

 

 

 

 

 
1

 
387,000

New Hampshire
3

 

 

 

 

 

 
3

 
309,000

Pennsylvania

 
1

 

 

 

 

 
1

 
302,000

Oregon

 

 
1

 

 

 

 
1

 
79,000

Other

 

 

 

 

 

 

 
337,000

 
87

 
36

 
7

 
4

 
3

 
2

 
139

 
$
70,333,000






Page :12


LEASE RENEWAL YEARS AND MORTGAGE MATURITIES as of September 30, 2012
 
2012

 
2013

 
2014

 
2015

 
2016 - 2019

 
2020 - 2023

 
Thereafter

 
TOTALS

Leases
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Skilled Nursing
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Annualized Revenue
$
298,000

 
$

 
$
6,444,000

 
$

 
$
5,373,000

 
$
36,624,000

 
$
13,406,000

 
$
62,145,000

Properties
1

 

 
6

 

 
6

 
39

 
9

 
61

Assisted Living
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Annualized Revenue

 

 

 

 
5,255,000

 
1,672,000

 
8,693,000

 
15,620,000

Properties

 

 

 

 
14

 
4

 
16

 
34

Senior Living Campus
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Annualized Revenue

 
675,000

 

 

 
2,135,000

 
1,372,000

 
525,000

 
4,707,000

Properties

 
1

 

 

 
2

 
1

 
2

 
6

Medical Office Buildings
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Annualized Revenue

 
410,000

 

 

 
664,000

 

 

 
1,074,000

Properties

 
1

 

 

 
1

 

 

 
2

Independent Living
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Annualized Revenue

 

 

 

 

 
1,204,000

 

 
1,204,000

Properties

 

 

 

 

 
3

 

 
3

Hospitals
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Annualized Revenue

 

 

 

 

 
2,858,000

 
4,339,000

 
7,197,000

Properties

 

 

 

 

 
1

 
2

 
3

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Annualized Revenues
$
298,000

 
$
410,000

 
$
6,444,000

 
$

 
$
11,292,000

 
$
42,358,000

 
$
26,438,000

 
$
91,947,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mortgages
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Skilled Nursing
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Annualized Revenue
$
1,957,000

 
$
335,000

 
$
997,000

 
$
142,000

 
$

 
$

 
$
1,308,000

 
$
4,739,000

Properties
10

 
1

 
8

 
1

 

 

 
6

 
26

Assisted Living
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Annualized Revenue

 

 
330,000

 

 
408,000

 

 

 
738,000

Properties

 

 
1

 

 
1

 

 

 
2

Senior Living Campus
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Annualized Revenue

 

 
106,000

 

 

 

 

 
106,000

Properties

 

 
1

 

 

 

 

 
1

Hospitals
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Annualized Revenue

 

 

 
1,205,000

 

 

 

 
1,205,000

Properties

 

 

 
1

 

 

 

 
1

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Annualized Revenues
$
1,957,000

 
$
335,000

 
$
1,327,000

 
$
1,347,000

 
$
408,000

 
$

 
$
1,308,000

 
$
6,788,000



Page :13


DEFINITIONS

Annualized Revenue
The term Annualized Revenue refers to the amount of revenue that our portfolio would generate if all leases and mortgages were in effect for the twelve-month calendar year, regardless of the commencement date, maturity date, or renewals. Therefore, annualized revenue is used for financial analysis purposes, and is not indicative of actual or expected results.

EBITDA
Earnings before interest, taxes, depreciation and amortization

Facility Types
ALF - Assisted living facility                 HOSP - Hospital
ILF - Independent living facility                 MOB - Medical office building
SNF -Skilled nursing facility

Funds available for distribution - FAD
FAD represents net earnings available to common stockholders, excluding the effects of asset dispositions and straight-line rent adjustments, plus depreciation, stock based compensation and changes in the fair value of our interest rate swap agreement, if any. Our measure may not be comparable to similarly titled measures used by other REITs. Consequently, our FAD may not provide a meaningful measure of our performance as compared to that of other REITs. Since other REITs may not use our definition of FAD, caution should be exercised when comparing our Company's FAD to that of other REITs. FAD in and of itself does not represent cash generated from operating activities in accordance with GAAP (FAD does not include changes in operating assets and liabilities) and therefore should not be considered an alternative to net earnings as an indication of operating performance, or to net cash flow from operating activities as determined by GAAP as a measure of liquidity, and is not necessarily indicative of cash available to fund cash needs.

Funds from operations - FFO
FFO is an important supplemental measure of operating performance for a REIT. Because the historical cost accounting convention used for real estate assets requires depreciation (except on land), such accounting presentation implies that the value of real estate assets diminishes predictably over time. Since real estate values instead have historically risen and fallen with market conditions, presentations of operating results for a REIT that uses historical cost accounting for depreciation could be less informative, and should be supplemented with a measure such as FFO. FFO, as defined by the National Association of Real Estate Investment Trusts ("NAREIT") and applied by us, is net income (computed in accordance with GAAP), excluding gains (or losses) from sales of real estate property and impairment write-downs of depreciable real estate, plus real estate depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures, if any. Our measure may not be comparable to similarly titled measures used by other REITs. Consequently, our FFO may not provide a meaningful measure of our performance as compared to that of other REITs. Since other REITs may not use our definition of FFO, caution should be exercised when comparing our Company's FFO to that of other REITs. FFO in and of itself does not represent cash generated from operating activities in accordance with GAAP (FFO does not include changes in operating assets and liabilities) and therefore should not be considered an alternative to net earnings as an indication of operating performance, or to net cash flow from operating activities as determined by GAAP as a measure of liquidity, and is not necessarily indicative of cash available to fund cash needs.

Normalized FFO & Normalized FAD
Normalized FFO and Normalized FAD exclude from FFO and FAD, respectively, certain items which, due to their infrequent or unpredictable nature, may create some difficulty in comparing FFO and FAD for the current period to similar prior periods, and may include, but are not limited to, impairment of assets, gains and losses attributable to the acquisition and disposition of assets and liabilities, recoveries of previous write-downs, and changes in the fair value of interest rate swap agreements for those agreements that do not qualify for hedge accounting.

Investment (NBV)
The term Investment (NBV) refers to the net carrying value of our real estate and mortgage investments.

Total Annual Return
The term Total Annual Return refers to the total return an investor would have realized on an annual basis over a certain period assuming that all dividends are reinvested on the dividend payment date.


Page :14