Attached files

file filename
8-K - 8-K - WELLTOWER INC.8K.htm
EX-99.2 - EX-99.2 - WELLTOWER INC.Exhibit99-2.htm

 

 

hcreit_logo_k_sm

 

FOR IMMEDIATE RELEASE                                                                                                      EXHIBIT 99.1

February 25, 2013

For more information contact:

Scott Estes (419) 247-2800

Jay Morgan (419) 247-2800

 

Health Care REIT, Inc.

Reports Fourth Quarter and Year End 2012 Results

 

Completed $2.0 billion of 4Q12 investments

4Q12 same store cash NOI increased 4.0%

2013 normalized FFO and FAD per share guidance up 5%-8%

 

Toledo, Ohio, February 25, 2013…..Health Care REIT, Inc. (NYSE:HCN) today announced operating results for the company’s fourth quarter ended December 31, 2012.

 

“Calendar 2012 was a year of significant accomplishment. Our platform continues to distinguish itself through consistent and resilient internal and external growth, including 4% same store NOI growth and a sector leading net new investments of $4.4 billion,” commented George L. Chapman, Chairman and CEO of Health Care REIT. “As we enter 2013, we have positioned the company as a clear sector leader by accelerating the closing of the Sunrise Senior Living transaction, including $2.5 billion since January 1, 2013. Our portfolio is comprised of premier quality assets located largely in affluent, high barrier to entry markets and operated by an unparalleled network of best-in-class companies in the United States, Canada and the United Kingdom. Our management team with state of the art, scalable infrastructure is proficiently managing our dynamic operating and transactional platforms positioning the company to continue to deliver excellent returns for our shareholders.”

 

2013 Highlights and Outlook

·         Completed acquisition of Sunrise Senior Living in January

·         Increased unsecured credit facility to $2.75 billion, extended term and reduced borrowing rate

·         Introduced 2013 normalized FFO guidance of $3.70 to $3.80  per diluted share, up 5%-8%

·         Introduced 2013 normalized FAD guidance of $3.25 to $3.35 per diluted share, up 5%-8%

·         Announced 2013 dividend payment rate of $3.06 per share, representing a 3.4% increase above 2012 payments

 

2012 Highlights

·         Reported 4Q12 normalized FFO and FAD of $0.85 and $0.74 per share

·         Reported 2012 normalized FFO and FAD of $3.52 and $3.11 per share

·         Increased 4Q12 same-store cash NOI by 4.0%, including 8.6% growth in our seniors housing operating portfolio

·         Generated 2012 total shareholder return of 18%

·         Increased private pay mix to 79% in 2012 from 71% in 2011

·         Expanded internationally with investments in Canada and the United Kingdom

·         Completed  gross new investments of $2.0 billion in 4Q12, including $846 million with Sunrise and $530 million with Belmont Village

·         Completed gross new investments of $4.9 billion in 2012, including $3.7 billion from existing relationships

·         Received $635 million in proceeds on dispositions in 2012, generating $101 million in gains

·         Raised over $6 billion of equity and debt capital in 2012, including over $1.2 billion in 4Q12

 

Dividends for Fourth Quarter 2012  As previously announced, the Board of Directors declared a cash dividend for the quarter ended December 31, 2012 of $0.765 per share, as compared to $0.74 per share for the same period in 2011, representing a 3.4% increase.  The cash dividend was paid on February 20, 2013 and was the company’s 167th consecutive quarterly dividend payment.  The declaration and payment of quarterly dividends remains subject to review by and approval of the Board of Directors.

Page 1 of 8 

 


 

4Q12 Earnings Release                                                                                                                                                               February 25, 2013

 

 

 

Fourth Quarter Investment Highlights  During the quarter, the company completed $1.6 billion in seniors housing operating investments, including $1.1 billion of acquisitions at a blended yield of 6.5% and $581 million of loans.  The acquisitions include 11 properties with Belmont Village for $530 million, 11 properties with Brookdale Senior Living (NYSE: BKD) for $271 million, and five properties with Sunrise Senior Living for $265 million.  The loans were all made to Sunrise in conjunction with the buy-out of certain joint venture partners. The company has subsequently converted the loans to real property with the merger consummation on January 9, 2013.

 

During the quarter, the company completed $115 million in seniors housing triple-net lease investments at a blended yield of 8.0%.  The investments include two acquisitions totaling $52 million at a blended yield of 7.3%. In addition, the company completed five development projects totaling $63 million at a blended yield of 8.5% during the quarter.

 

During the quarter, the company completed $267 million in medical office building investments at a blended yield of 7.3%.  The investments include the acquisition of 11 medical office buildings for $190 million and two development completions, all of which are affiliated with leading health systems.  The 11 buildings acquired total 718,000 rentable square feet, with a yield of 7.2% and average occupancy of 96%.  The development completions represent a total of 312,000 rentable square feet that are 94% leased with a blended yield of 7.6%.

 

Sunrise Acquisition Update  As previously announced, the company completed its acquisition of the Sunrise property portfolio, the sale of the Sunrise management company, and the acceleration of all planned joint venture buy-outs.  The company’s investment in Sunrise properties is currently $3.5 billion, and the company expects that investment to increase to $4.3 billion by July 2013 upon exercise of the company’s rights to acquire additional joint venture partner interests at favorable fixed purchase prices.

 

The $4.3 billion investment is expected to include 120 wholly owned properties and five joint venture properties.  The 125 properties are among the highest quality seniors housing properties in the marketplace.  Approximately 90% of the properties are Sunrise’s well regarded mansion prototype, while the average age of these properties is only eight years. The properties generate average monthly rental rates that are nearly 100% higher than the national average, because they are located in markets with high concentrations of age and income-qualified elderly, affluence, and significant barriers to entry.  The high

quality of these properties is also evidenced by the fact that the median housing value in these markets is 100% higher than the national median.  The properties are concentrated in London, Southern California, Chicago, Philadelphia, Boston, Washington D.C., and Montreal. The company expects the $4.3 billion acquisition to generate a 6.5% unlevered initial yield, or 6.1% after capital expenditures.

 

Immediately prior to the acquisition of the Sunrise property portfolio, an entity led by affiliates of Kohlberg Kravis Roberts & Co. L.P. and affiliates of Beecken Petty O’Keefe & Company acquired the Sunrise management company for approximately $130 million, with the company investing approximately $26 million in the entity for a 20% ownership interest.

 

 

 

 

 

 

 

 

Sunrise Investments Reconciliation

 

 

 

($ millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Completed as of 2/25/13

 

Remaining 2013E

 

Total

 

Debt Assumed(1)

$444.6

 

$49.4

 

$494.0

 

Cash Required

$3,084.4

 

$695.8

 

$3,780.2

 

Acquisition Amount

$3,529.0

 

$745.2

 

$4,274.2

 

 

 

 

 

 

 

 

(1) Debt assumed is net of payoffs that occurred as of the respective closings or shortly thereafter and includes our pro rata share of debt at unconsolidated entities.

 

All amounts included in this announcement relating to acquisitions or investments that have not yet closed are preliminary estimates, are subject to downward or upward adjustment, and are subject to change. Our anticipated acquisitions and investments are in various stages of closing and some or all of the transactions may not be completed on currently anticipated terms, or within currently anticipated timeframes, or at all. The completion of the anticipated acquisitions and investments is subject to the satisfaction of various conditions.  For completed transactions, certain amounts are based on exchange rates in effect as of the relevant closing dates.

Page 2 of 8 

 


 

4Q12 Earnings Release                                                                                                                                                               February 25, 2013

 

 

 

Outlook for 2013  The company is introducing its 2013 guidance and expects to report net income attributable to common stockholders in a range of $1.30 to $1.40 per diluted share; normalized FFO in a range of $3.70 to $3.80 per diluted share, representing a 5%-8% increase; and normalized FAD in a range of $3.25 to $3.35 per diluted share, representing a 5%-8% increase.

 

In preparing its guidance, the company made the following assumptions:

 

·         Same Store Cash NOI:  The company expects blended same store cash NOI growth of approximately 3% in 2013.

·         Investments: 2013 earnings guidance does not include any 2013 acquisitions beyond the company’s acquisition of Sunrise Senior Living and planned Sunrise joint venture buy-outs in mid-2013.

·         Dispositions: The company anticipates approximately $500 million of dispositions in 2013 at an average yield of 10%.

·         Repositioned Entrance Fee Portfolio: The company repositioned its entrance fee portfolio by transitioning three buildings to a new operator under a rental model, converting one former entrance fee building to a RIDEA structure, and restructuring rents on eight of the remaining 10 entrance fee communities.  The aggregate impact to 2013 normalized FFO and FAD as a result of the entrance fee portfolio repositioning is approximately ($0.07) to ($0.08) per share. Entrance fee communities now represent less than 1% of the company's total properties and less than 2% of the company’s total NOI.

·         Development: The company anticipates funding additional development of $178 million in 2013 relating to projects underway on December 31, 2012.  The company expects development conversions of approximately $249 million in 2013. These investments are currently expected to generate initial yields of approximately 8.3% upon conversion based on in-place contracts as of December 31, 2012.

·         Cap-ex, Tenant Improvements, Lease Commissions:  The company estimates cap-ex, tenant improvements and lease commissions of approximately $73 million in 2013, comprised of $54 million associated with our seniors housing operating portfolio and $19 million with our MOB portfolio.

·         G&A Expenses: The company estimates general and administrative expenses of approximately $115 million in 2013.  The G&A forecast includes approximately $8.5 million of anticipated expense related to accelerated expensing of stock-based compensation, which will occur in 1Q13.

·         Long Term Leverage Target:  The company continues to manage the balance sheet to a debt-to-undepreciated book capitalization target of approximately 40% over the long term.

 

The company’s guidance does not include any additional 2013 investments beyond the announced Sunrise related investments, nor any transaction costs, capital transactions, impairments, unanticipated additions to the loan loss reserve or other additional one-time items, including any additional cash payments other than normal monthly rental payments.  Please see the exhibits for a reconciliation of the outlook for net income available to common stockholders to normalized FFO and FAD.  The company will provide additional detail regarding its 2013 outlook and assumptions on the fourth quarter 2012 conference call.

 

Conference Call Information  The company has scheduled a conference call on Tuesday, February 26, 2013 at 9:00 a.m. Eastern Time to discuss its fourth quarter 2012 results, industry trends, portfolio performance and outlook for 2013. Telephone access will be available by dialing 888-346-2469 or 706-758-4923 (international).  For those unable to listen to the call live, a taped rebroadcast will be available beginning two hours after completion of the call through March 12, 2013. To access the rebroadcast, dial 855-859-2056 or 404-537-3406 (international).  The conference ID number is 92396483. To participate in the webcast, log on to www.hcreit.com  15 minutes before the call to download the necessary software.  Replays will be available for 90 days.

 

Supplemental Reporting Measures  The company believes that net income attributable to common stockholders (NICS), as defined by U.S. generally accepted accounting principles (U.S. GAAP), is the most appropriate earnings measurement. However, the company considers funds from operations (FFO) and funds available for distribution (FAD) to be useful supplemental measures of its operating performance. Historical cost accounting for real estate assets in accordance with U.S. GAAP implicitly assumes that the value of real estate assets diminishes predictably over time as evidenced by the provision for depreciation. However, since real estate values have historically risen or fallen with market conditions, many industry investors and analysts have considered presentations of operating results for real estate companies that use historical cost accounting to be insufficient. In response, the National Association of Real Estate Investment Trusts (NAREIT) created FFO as a supplemental measure of operating performance for REITs that excludes historical cost depreciation from net income. FFO, as defined by NAREIT, means net income, computed in accordance with U.S. GAAP, excluding gains (or losses) from sales of real estate and impairments of depreciable assets, plus real estate depreciation and amortization, and after

Page 3 of 8 

 


 

4Q12 Earnings Release                                                                                                                                                               February 25, 2013

 

 

adjustments for unconsolidated entities.   Normalized FFO represents FFO adjusted for certain items detailed in Exhibit 1.  FAD represents FFO excluding net straight-line rental adjustments, amortization related to above/below market leases and amortization of non-cash interest expenses and less cash used to fund capital expenditures, tenant improvements and lease commissions at medical office buildings.  Normalized FAD represents FAD excluding prepaid/straight-line rent cash receipts and adjusted for certain items detailed in Exhibit 1.  The company believes that normalized FFO and normalized FAD are useful supplemental measures of operating performance because investors and equity analysts may use these measures to compare the operating performance of the company between periods or as compared to other REITs or other companies on a consistent basis without having to account for differences caused by unanticipated and/or incalculable items.  The company’s supplemental reporting measures and similarly entitled financial measures are widely used by investors and equity analysts in the valuation, comparison and investment recommendations of companies.  The company’s management uses these financial measures to facilitate internal and external comparisons to historical operating results and in making operating decisions.  Additionally, they are utilized by the Board of Directors to evaluate management.  The supplemental reporting measures do not represent net income or cash flow provided from operating activities as determined in accordance with U.S. GAAP and should not be considered as alternative measures of profitability or liquidity.  Finally, the supplemental reporting measures, as defined by the company, may not be comparable to similarly entitled items reported by other real estate investment trusts or other companies.  Please see the exhibits for reconciliations of supplemental reporting measures and the supplemental information package for the quarter ended December 31, 2012, which is available on the company’s website (www.hcreit.com), for information and reconciliations of additional supplemental reporting measures.

 

About Health Care REIT, Inc.  Health Care REIT, Inc., an S&P 500 company with headquarters in Toledo, Ohio, is a real estate investment trust that invests across the full spectrum of seniors housing and health care real estate.  The company also provides an extensive array of property management and development services.  As of December 31, 2012, the company’s broadly diversified portfolio consisted of 1,025 properties in 46 states, the United Kingdom, and Canada.  More information is available on the company’s website at www.hcreit.com

 

Forward-Looking Statements and Risk Factors  This document may contain “forward-looking” statements as defined in the Private Securities Litigation Reform Act of 1995. These forward-looking statements concern and are based upon, among other things, the possible expansion of the company’s portfolio; the sale of facilities; the performance of its operators/tenants and facilities; its ability to enter into agreements with viable new tenants for vacant space or for facilities that the company takes back from financially troubled tenants, if any; its occupancy rates; its ability to acquire, develop and/or manage facilities; its ability to make distributions to stockholders; its policies and plans regarding investments, financings and other matters; its ability to successfully manage the risks associated with international expansion and operations; its tax status as a real estate investment trust; its critical accounting policies; its ability to appropriately balance the use of debt and equity; its ability to access capital markets or other sources of funds; and its ability to meet its earnings guidance. When the company uses words such as “may,” “will,” “intend,” “should,” “believe,” “expect,” “anticipate,” “project,” “estimate” or similar expressions, it is making forward-looking statements. Forward-looking statements are not guarantees of future performance and involve risks and uncertainties. The company’s expected results may not be achieved, and actual results may differ materially from expectations. This may be a result of various factors, including, but not limited to: the status of the economy; the status of capital markets, including availability and cost of capital; issues facing the health care industry, including compliance with, and changes to, regulations and payment policies, responding to government investigations and punitive settlements and operators’/tenants’ difficulty in cost-effectively obtaining and maintaining adequate liability and other insurance; changes in financing terms; competition within the health care, seniors housing and life science industries; negative developments in the operating results or financial condition of operators/tenants, including, but not limited to, their ability to pay rent and repay loans; the company’s ability to transition or sell facilities with profitable results; the failure to make new investments as and when anticipated; acts of God affecting the company’s facilities; the company’s ability to re-lease space at similar rates as vacancies occur; the company’s ability to timely reinvest sale proceeds at similar rates to assets sold; operator/tenant or joint venture partner bankruptcies or insolvencies; the cooperation of joint venture partners; government regulations affecting Medicare and Medicaid reimbursement rates and operational requirements; regulatory approval and market acceptance of the products and technologies of life science tenants; liability or contract claims by or against operators/tenants; unanticipated difficulties and/or expenditures relating to future acquisitions; environmental laws affecting the company’s facilities; changes in rules or practices governing the company’s financial reporting; the movement of U.S. and foreign currency exchange rates; and legal and operational matters, including real estate investment trust qualification and key management personnel recruitment and retention. Finally, the company assumes no obligation to update or revise any forward-looking statements or to update the reasons why actual results could differ from those projected in any forward-looking statements.

Page 4 of 8 

 


 

4Q12 Earnings Release                                                                                                                                                               February 25, 2013

 

 

HEALTH CARE REIT, INC.

Financial Exhibits

Consolidated Balance Sheets (unaudited)

(in thousands)

 

 

 

 

 

December 31,

 

 

 

 

 

2012 

 

2011 

Assets

 

 

 

 

 

 

Real estate investments:

 

 

 

 

 

 

 

 

Land and land improvements

 

$

 1,365,391 

 

$

 1,116,756 

 

 

Buildings and improvements

 

 

 15,635,127 

 

 

 13,073,747 

 

 

Acquired lease intangibles

 

 

 673,684 

 

 

 428,199 

 

 

Real property held for sale, net of accumulated depreciation

 

 

 245,213 

 

 

 36,115 

 

 

Construction in progress

 

 

 162,984 

 

 

 189,502 

 

 

 

 

 

 18,082,399 

 

 

 14,844,319 

 

 

Less accumulated depreciation and intangible amortization

 

 

 (1,555,055) 

 

 

 (1,194,476) 

 

 

 

Net real property owned

 

 

 16,527,344 

 

 

 13,649,843 

 

 

Real estate loans receivable(1)

 

 

 895,665 

 

 

 292,507 

 

 

Net real estate investments

 

 

 17,423,009 

 

 

 13,942,350 

Other assets:

 

 

 

 

 

 

 

 

Investments in unconsolidated entities

 

 

 438,936 

 

 

 241,722 

 

 

Goodwill

 

 

 68,321 

 

 

 68,321 

 

 

Deferred loan expenses

 

 

 66,327 

 

 

 58,584 

 

 

Cash and cash equivalents

 

 

 1,033,764 

 

 

 163,482 

 

 

Restricted cash

 

 

 107,657 

 

 

 69,620 

 

 

Receivables and other assets(2)

 

 

 411,095 

 

 

 380,527 

 

 

 

 

 

 2,126,100 

 

 

 982,256 

Total assets

 

$

 19,549,109 

 

$

 14,924,606 

 

 

 

 

 

 

 

Liabilities and equity

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Borrowings under unsecured lines of credit arrangements

 

$

 

$

 610,000 

 

 

Senior unsecured notes

 

 

 6,114,151 

 

 

 4,434,107 

 

 

Secured debt

 

 

 2,336,196 

 

 

 2,112,649 

 

 

Capital lease obligations

 

 

 81,552 

 

 

 83,996 

 

 

Accrued expenses and other liabilities

 

 

 462,099 

 

 

 371,557 

Total liabilities

 

 

 8,993,998 

 

 

 7,612,309 

Redeemable noncontrolling interests

 

 

 34,592 

 

 

 33,650 

Equity:

 

 

 

 

 

 

 

 

Preferred stock

 

 

 1,022,917 

 

 

 1,010,417 

 

 

Common stock

 

 

 260,396 

 

 

 192,299 

 

 

Capital in excess of par value

 

 

 10,543,690 

 

 

 7,019,714 

 

 

Treasury stock

 

 

 (17,875) 

 

 

 (13,535) 

 

 

Cumulative net income

 

 

 2,184,819 

 

 

 1,893,806 

 

 

Cumulative dividends

 

 

 (3,694,579) 

 

 

 (2,972,129) 

 

 

Accumulated other comprehensive income

 

 

 (11,028) 

 

 

 (11,928) 

 

 

Other equity

 

 

 6,461 

 

 

 6,120 

 

 

 

Total Health Care REIT, Inc. stockholders’ equity

 

 

 10,294,801 

 

 

 7,124,764 

 

 

Noncontrolling interests

 

 

 225,718 

 

 

 153,883 

Total equity

 

 

 10,520,519 

 

 

 7,278,647 

Total liabilities and equity

 

$

 19,549,109 

 

$

 14,924,606 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes non-accrual loan balances of $4,230,000 and $6,244,000 at December 31, 2012 and 2011, respectively.

(2) Includes net straight-line receivable balances of $156,300,000 and $119,555,000 at December 31, 2012 and 2011, respectively.

Page 5 of 8 

 


 

4Q12 Earnings Release                                                                                                                                                               February 25, 2013

 

 

 

Consolidated Statements of Income (unaudited)

(in thousands, except per share data)

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

 

 

December 31,

 

December 31,

 

 

 

 

 

2012 

 

2011 

 

2012 

 

2011 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

 285,763 

 

$

 238,086 

 

$

 1,080,269 

 

$

 821,610 

 

 

Resident fees and service

 

 

 199,199 

 

 

 136,525 

 

 

 697,494 

 

 

 456,085 

 

 

Interest income

 

 

 14,935 

 

 

 8,637 

 

 

 39,065 

 

 

 41,070 

 

 

Other income

 

 

 766 

 

 

 1,317 

 

 

 5,271 

 

 

 11,295 

Gross revenues

 

 

 500,663 

 

 

 384,565 

 

 

 1,822,099 

 

 

 1,330,060 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 94,155 

 

 

 84,322 

 

 

 367,083 

 

 

 297,373 

 

 

Property operating expenses

 

 

 161,452 

 

 

 112,275 

 

 

 570,117 

 

 

 377,739 

 

 

Depreciation and amortization

 

 

 137,725 

 

 

 115,290 

 

 

 515,888 

 

 

 393,882 

 

 

General and administrative expenses

 

 

 20,039 

 

 

 20,190 

 

 

 97,341 

 

 

 77,201 

 

 

Transaction costs

 

 

 19,074 

 

 

 13,682 

 

 

 61,609 

 

 

 70,224 

 

 

Loss (gain) on derivatives, net

 

 

 (113) 

 

 

 

 

 (1,825) 

 

 

 

 

Loss (gain) on extinguishment of debt, net

 

 

 (1,566) 

 

 

 (979) 

 

 

 (775) 

 

 

 (979) 

 

 

Provision for loan losses

 

 

 

 

 1,463 

 

 

 27,008 

 

 

 2,010 

Total expenses

 

 

 430,766 

 

 

 346,243 

 

 

 1,636,446 

 

 

 1,217,450 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations before income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

and income from unconsolidated entities

 

 

 69,897 

 

 

 38,322 

 

 

 185,653 

 

 

 112,610 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax (expense) benefit

 

 

 (3,858) 

 

 

 (825) 

 

 

 (7,612) 

 

 

 (1,388) 

Income (loss) from unconsolidated entities

 

 

 232 

 

 

 1,616 

 

 

 2,482 

 

 

 5,772 

Income (loss) from continuing operations

 

 

 66,271 

 

 

 39,113 

 

 

 180,523 

 

 

 116,994 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain (loss) on sales of properties, net

 

 

 54,502 

 

 

 4,594 

 

 

 100,549 

 

 

 61,160 

 

 

Impairment of assets

 

 

 (22,335) 

 

 

 (11,992) 

 

 

 (29,287) 

 

 

 (12,194) 

 

 

Income (loss) from discontinued operations, net

 

 

 8,566 

 

 

 10,628 

 

 

 43,055 

 

 

 46,756 

 

 

 

 

 

 

 40,733 

 

 

 3,230 

 

 

 114,317 

 

 

 95,722 

Net income (loss)

 

 

 107,004 

 

 

 42,343 

 

 

 294,840 

 

 

 212,716 

Less:

Preferred dividends

 

 

 16,602 

 

 

 17,234 

 

 

 69,129 

 

 

 60,502 

 

 

 

Preferred stock redemption charge

 

 

 

 

 

 

 6,242 

 

 

 

 

 

Net income (loss) attributable to noncontrolling interests

 

 

 (174) 

 

 

 (2,173) 

 

 

 (2,415) 

 

 

 (4,894) 

Net income (loss) attributable to common stockholders

 

$

 90,576 

 

$

 27,282 

 

$

 221,884 

 

$

 157,108 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average number of common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 259,290 

 

 

 185,913 

 

 

 224,343 

 

 

 173,741 

 

 

Diluted

 

 

 261,210 

 

 

 186,529 

 

 

 225,953 

 

 

 174,401 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to common stockholders per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

 0.35 

 

$

 0.15 

 

$

 0.99 

 

$

 0.90 

 

 

Diluted

 

$

 0.35 

 

$

 0.15 

 

$

 0.98 

 

$

 0.90 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common dividends per share

 

$

 0.74 

 

$

 0.715 

 

$

 2.96 

 

$

 2.835 

Page 6 of 8 

 


 

4Q12 Earnings Release                                                                                                                                                               February 25, 2013

 

 

 

 

Normalizing Items

 

 

 

 

 

 

 

 

 

 

 

 

Exhibit 1

 

 

 

(in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

 

 

 

 

 

December 31,

 

  

December 31,

 

 

 

 

 

 

 

 

2012 

 

2011 

 

  

2012 

 

2011 

 

 

 

Transaction costs

 

$

 19,074 (1)

 

$

 13,682 

 

 

$

 61,609 

 

$

 70,224 

 

 

 

Special stock compensation grants

 

 

 

 

 

 

 

 4,316 

 

 

 

 

 

Loss (gain) on derivatives, net

 

 

 (113)(2)

 

 

 

 

 

 (1,825) 

 

 

 

 

 

Loss (gain) on extinguishment of debt, net

 

 

 (1,566)(3)

 

 

 (979) 

 

  

 

 (775) 

 

 

 (979) 

 

 

 

Provision for loan losses

 

 

 

 

 1,463 

 

 

 

 27,008 

 

 

 2,010 

 

 

 

Held for sale hospital operating expenses

 

 

 

 

 348 

 

  

 

 215 

 

 

 1,653 

 

 

 

Non-recurring other income

 

 

 

 

 

 

 

 

 

 (3,774) 

 

 

 

Preferred stock redemption charge

 

 

 

 

 

 

 

 6,242 

 

 

 

 

 

Total

 

$

 17,395 

 

$

 14,514 

 

 

$

 96,790 

 

$

 69,134 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average diluted common shares outstanding

 

 

 261,210 

 

 

 186,529 

 

 

 

 225,953 

 

 

 174,401 

 

 

 

Net amount per diluted share

 

$

 0.07 

 

$

 0.08 

 

 

$

 0.43 

 

$

 0.40 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes:

(1) Primarily costs incurred with seniors housing acquisitions.

 

 

 

 

 

 

 

 

 

 

 

 

 

(2) Related to currency hedges executed to lock the exchange rates on international transactions.

 

 

 

 

 

 

(3) Related to secured debt extinguishments during the quarter.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds Available for Distribution Reconciliation

 

 

 

 

 

 

 

 

 

 

 

Exhibit 2

 

 

(in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

 

 

 

December 31,

 

 

December 31,

 

 

 

 

 

 

2012 

 

2011 

 

 

2012 

 

2011 

 

 

Net income (loss) attributable to common stockholders

$

 90,576 

 

$

 27,282 

 

 

$

 221,884 

 

$

 157,108 

 

 

Depreciation and amortization(1)

 

 140,342 

 

 

 122,144 

 

 

 

 533,585 

 

 

 423,605 

 

 

Losses/impairments (gains) on properties, net

 

 (32,167) 

 

 

 7,398 

 

 

 

 (71,262) 

 

 

 (48,966) 

 

 

Noncontrolling interests(2)

 

 (4,182) 

 

 

 (4,566) 

 

 

 

 (17,871) 

 

 

 (16,325) 

 

 

Unconsolidated entities(3)

 

 9,441 

 

 

 1,749 

 

 

 

 25,437 

 

 

 5,149 

 

 

Gross straight-line rental income

 

 (15,160) 

 

 

 (13,159) 

 

 

 

 (52,322) 

 

 

 (41,067) 

 

 

Prepaid/straight-line rent receipts

 

 14,866 

 

 

 1,177 

 

 

 

 19,959 

 

 

 9,489 

 

 

Amortization related to above (below) market leases, net

 

 107 

 

 

 (919) 

 

 

 

 873 

 

 

 (2,507) 

 

 

Non-cash interest expense

 

 2,612 

 

 

 3,777 

 

 

 

 11,395 

 

 

 13,905 

 

 

Cap-ex, tenant improvements, lease commissions

 

 (16,597) 

 

 

 (9,200) 

 

 

 

 (45,175) 

 

 

 (36,073) 

 

 

Funds available for distribution

 

 189,838 

 

 

 135,683 

 

 

 

 626,503 

 

 

 464,318 

 

 

Normalizing items, net(4)

 

 17,395 

 

 

 14,514 

 

 

 

 96,790 

 

 

 69,134 

 

 

Prepaid/straight-line rent receipts

 

 (14,866) 

 

 

 (1,177) 

 

 

 

 (19,959) 

 

 

 (9,489) 

 

 

Funds available for distribution - normalized

$

 192,367 

 

$

 149,020 

 

 

$

 703,334 

 

$

 523,963 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average diluted common shares outstanding

 

 261,210 

 

 

 186,529 

 

 

 

 225,953 

 

 

 174,401 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per diluted share data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to common stockholders

$

 0.35 

 

$

 0.15 

 

 

$

 0.98 

 

$

 0.90 

 

 

 

Funds available for distribution

$

 0.73 

 

$

 0.73 

 

 

$

 2.77 

 

$

 2.66 

 

 

 

Funds available for distribution - normalized

$

 0.74 

 

$

 0.80 

 

 

$

 3.11 

 

$

 3.00 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Normalized FAD Payout Ratio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends per common share

$

 0.74 

 

$

 0.715 

 

 

$

 2.96 

 

$

 2.835 

 

 

 

FAD per diluted share - normalized

$

 0.74 

 

$

 0.80 

 

 

$

 3.11 

 

$

 3.00 

 

 

 

 

Normalized FAD payout ratio

 

100%

 

 

89%

 

 

 

95%

 

 

95%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes:

(1) Depreciation and amortization includes depreciation and amortization from discontinued operations.

 

 

 

 

 

 

 

 

 

 

 

 

(2) Represents noncontrolling interests' share of net FAD adjustments.

 

 

 

 

 

 

 

 

 

 

 

 

(3) Represents HCN's share of net FAD adjustments from unconsolidated entities.

 

 

 

 

 

 

 

 

 

 

 

 

(4) See Exhibit 1.

 

 

 

 

 

 

 

 

Page 7 of 8 

 


 

4Q12 Earnings Release                                                                                                                                                               February 25, 2013

 

 

 

 

Funds From Operations Reconciliation

 

 

 

 

 

 

 

 

 

 

Exhibit 3

 

 

(in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

 

 

 

December 31,

 

December 31,

 

 

 

 

 

 

2012 

 

2011 

 

2012 

 

2011 

 

 

Net income (loss) attributable to common stockholders

$

 90,576 

 

$

 27,282 

 

$

 221,884 

 

$

 157,108 

 

 

Depreciation and amortization(1)

 

 140,342 

 

 

 122,144 

 

 

 533,585 

 

 

 423,605 

 

 

Losses/impairments (gains) on properties, net

 

 (32,167) 

 

 

 7,398 

 

 

 (71,262) 

 

 

 (48,966) 

 

 

Noncontrolling interests(2)

 

 (5,439) 

 

 

 (5,318) 

 

 

 (21,058) 

 

 

 (18,557) 

 

 

Unconsolidated entities(3)

 

 11,735 

 

 

 2,892 

 

 

 34,408 

 

 

 11,712 

 

 

Funds from operations

 

 205,047 

 

 

 154,398 

 

 

 697,557 

 

 

 524,902 

 

 

Normalizing items, net(4)

 

 17,395 

 

 

 14,514 

 

 

 96,790 

 

 

 69,134 

 

 

Funds from operations - normalized

$

 222,442 

 

$

 168,912 

 

$

 794,347 

 

$

 594,036 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average diluted common shares outstanding

 

 261,210 

 

 

 186,529 

 

 

 225,953 

 

 

 174,401 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per diluted share data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to common stockholders

$

 0.35 

 

$

 0.15 

 

$

 0.98 

 

$

 0.90 

 

 

 

Funds from operations

$

 0.78 

 

$

 0.83 

 

$

 3.09 

 

$

 3.01 

 

 

 

Funds from operations - normalized

$

 0.85 

 

$

 0.91 

 

$

 3.52 

 

$

 3.41 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Normalized FFO Payout Ratio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends per common share

$

 0.74 

 

$

 0.715 

 

$

 2.96 

 

$

 2.835 

 

 

 

FFO per diluted share - normalized

$

 0.85 

 

$

 0.91 

 

$

 3.52 

 

$

 3.41 

 

 

 

 

Normalized FFO payout ratio

 

87%

 

 

79%

 

 

84%

 

 

83%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes:

(1) Depreciation and amortization includes depreciation and amortization from discontinued operations.

 

 

 

 

 

(2) Represents noncontrolling interests' share of net FFO adjustments.

 

 

 

 

 

(3) Represents HCN's share of net FFO adjustments from unconsolidated entities.

 

 

 

 

 

(4) See Exhibit 1.

 

 

 

Outlook Reconciliations: Year Ended December 31, 2012

 

 

 

 

 

Exhibit 4

 

 

(in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Outlook

 

 

 

 

 

 

 

Low

 

High

 

 

FFO Reconciliation:

 

 

 

 

 

 

 

 

Net income attributable to common stockholders

 

$

 1.30 

 

$

 1.40 

 

 

Depreciation and amortization(1)

 

 

 2.40 

 

 

 2.40 

 

 

Funds from operations - normalized

 

$

 3.70 

 

$

 3.80 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FAD Reconciliation:

 

 

 

 

 

 

 

 

Net income attributable to common stockholders

 

$

 1.30 

 

$

 1.40 

 

 

Depreciation and amortization(1)

 

 

 2.40 

 

 

 2.40 

 

 

Net straight-line rent and above/below amortization(1)

 

 

 (0.20) 

 

 

 (0.20) 

 

 

Non-cash interest expense(1)

 

 

 0.04 

 

 

 0.04 

 

 

Cap-ex, tenant improvements, lease commissions(1)

 

 

 (0.29) 

 

 

 (0.29) 

 

 

Funds available for distribution - normalized

 

$

 3.25 

 

$

 3.35 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes:

(1) Amounts presented net of noncontrolling interests' share and HCN's share of unconsolidated entities.

 

 

  

 

 

 

Page 8 of 8