Attached files

file filename
8-K - 8-K - WELLTOWER INC.8-KCoverpage.htm
EX-99.2 - EX-99.2 - WELLTOWER INC.Ex99-2.htm

 

hcreit_logo_k_sm

 

FOR IMMEDIATE RELEASE

February 20, 2015

For more information contact:

Scott Estes (419) 247-2800

 

Health Care REIT, Inc. Reports 8% Annual Increase in

Normalized FFO to a Record $4.13 Per Diluted Share

Completes $3.7 Billion of 2014 Investments

2014 Same Store NOI Increases an Average 4.2%, Led by 7.3% Growth in Seniors Housing Operating Portfolio

 

Toledo, Ohio, February 20, 2015…..Health Care REIT, Inc. (NYSE:HCN) today announced operating results for the company’s fourth quarter ended December 31, 2014.

 

“Calendar 2014 was a resounding success for our organization, shareholders, and portfolio performance,” said Tom DeRosa, CEO of HCN.  “We were among the best performing REITs in the S&P 500, generating a 48.5% total-return.  Our existing portfolio delivered the consistent, resilient growth that has become our hallmark, with same store cash NOI growth of 4.2% including phenomenal 7.3% growth in our seniors housing operating portfolio. We completed $3.7 billion of new investments and disposed of over $900 million of non-strategic assets. In successfully raising over $3 billion in capital, we enhanced our credit metrics and liquidity position entering 2015. This outstanding performance underscores the strength of our differentiated model, which fosters connectivity across our healthcare industry partners, yields a consistent investment pipeline, and delivers superior growth and returns for our shareholders.”

 

Earnings Results  The company completed a record year of earnings with normalized FFO and FAD per share of $4.13 and $3.66, respectively, representing 8% and 9% increases from 2013. For the quarter, the company generated normalized FFO and FAD per share of $1.03 and $0.91, respectively, representing 4% and 6% increases from the fourth quarter of 2013.  Fourth quarter earnings results are primarily attributable to $1.8 billion of high quality gross investments and strong operations as evidenced by 3.5% same store NOI growth, led by 5.7% for the seniors housing operating portfolio.

 

Dividend Growth   As previously announced, the Board of Directors declared a cash dividend for the quarter ended December 31, 2014 of $0.825 per share, as compared to $0.795 per share for the same period in 2013, representing a 4% increase.  On February 20, 2015, the company will pay its 175th consecutive quarterly cash dividend.  The declaration and payment of quarterly dividends remains subject to review by and approval of the Board of Directors. 

  

 

Fourth Quarter Investment Activity   The company completed $1.8 billion of gross investments for the quarter including $1.5 billion in acquisitions/JVs, $89 million in development funding, $170 million in loans and $4 million in capital improvements. Of the total, $950 million relates to the previously disclosed HealthLease/Mainstreet transactions. The $1.5 billion acquisitions/JVs have a blended yield of 6.9% and are consistent with the company’s strategic focus on high-quality properties. Excluding HealthLease/Mainstreet, the remaining acquisitions were all with existing relationships and include 18 seniors housing triple-net properties, eight medical office buildings, four seniors housing operating properties and one long-term/post-acute property. The $89 million in development funding is expected to yield 7.8% upon completion and the $170 million of loans were made at a blended rate of 9.4%. In addition to the new investment activity during the quarter, the company placed into service four development properties and two property expansions totaling $78 million with a blended yield of 7.9%.

 

Outlook for 2015  The company is introducing its 2015 guidance and expects to report net income attributable to common stockholders in a range of $1.70 to $1.80 per diluted share; FFO in a range of $4.25 to $4.35 per diluted share, representing a 3%-5% increase; and FAD in a range of $3.83 to $3.93 per diluted share, representing a 5%-7% 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 3.0%-3.5% in 2015.

·         Investments: 2015 earnings guidance does not include any 2015 acquisitions beyond what it has announced. In August 2014, the company entered into a partnership with Mainstreet Property Group to acquire 17 state-of-the-art Next Generation communities for approximately $369 million, representing a 7.5% initial cash yield, beginning in

Page 1 of 7 


4Q14 Earnings Release                                                                                                                                                               February 20, 2015

 

 

 

4Q14 through 1Q16.  The company anticipates completing approximately $250 million of gross investments associated with the Mainstreet partnership in 2015.

·         Dispositions: The company anticipates approximately $400 million of dispositions in the first half of 2015 at an average yield on sale of approximately 10%.

·         Development: The company anticipates funding additional development of $172 million in 2015 relating to projects underway on December 31, 2014.  The company expects development conversions of approximately $196 million in 2015. These investments are currently expected to generate initial yields of approximately 8.4% upon conversion.

·         Cap-ex, Tenant Improvements, Lease Commissions:  The company estimates cap-ex, tenant improvements and lease commissions of approximately $63 million in 2015, comprised of $40 million in our seniors housing operating portfolio and $23 million in our medical facilities portfolio.

 

The company’s guidance does not include any additional 2015 investments beyond what it has announced, 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 FFO and FAD.  The company will provide additional detail regarding its 2015 outlook and assumptions on the fourth quarter 2014 conference call.

 

Conference Call Information  The company has scheduled a conference call on Friday, February 20, 2015 at 10:00 a.m. Eastern Time to discuss its fourth quarter 2014 results, industry trends, portfolio performance and outlook for 2015. 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 6, 2015. To access the rebroadcast, dial 855-859-2056 or 404-537-3406 (international).  The conference ID number is 67045391. 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 attributable to common stockholders, 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 adjustments for unconsolidated entities and noncontrolling interests.   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.  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, 2014, 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.  HCN, an S&P 500 company with headquarters in Toledo, Ohio, is a real estate investment

Page 2 of 7 


4Q14 Earnings Release                                                                                                                                                               February 20, 2015

 

 

 

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, 2014, the company’s broadly diversified portfolio consisted of 1,328 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 contains “forward-looking statements” as defined in the Private Securities Litigation Reform Act of 1995. When the company uses words such as “may,” “will,” “intend,” “should,” “believe,” “expect,” “anticipate,” “project,” “estimate” or similar expressions that do not relate solely to historical matters, it is making forward-looking statements. In particular, these forward-looking statements include, but are not limited to, those relating to the company’s opportunities to acquire, develop or sell properties; the company’s ability to close its anticipated acquisitions, investments or dispositions on currently anticipated terms, or within currently anticipated timeframes; the expected performance of the company’s operators/tenants and properties; the company’s expected occupancy rates; the company’s ability to declare and to make distributions to shareholders; the company’s investment and financing opportunities and plans; the company’s continued qualification as a real estate investment trust (“REIT”); the company’s ability to access capital markets or other sources of funds; and the company’s ability to meet its earnings guidance. Forward-looking statements are not guarantees of future performance and involve risks and uncertainties that may cause the company’s actual results to differ materially from the company’s expectations discussed in the forward-looking statements. 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 properties with profitable results; the failure to make new investments or acquisitions as and when anticipated; natural disasters and other acts of God affecting the company’s properties; 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; liability or contract claims by or against operators/tenants; unanticipated difficulties and/or expenditures relating to future investments or acquisitions; environmental laws affecting the company’s properties; changes in rules or practices governing the company’s financial reporting; the movement of U.S. and foreign currency exchange rates; the company’s ability to maintain its qualification as a REIT; key management personnel recruitment and retention; and other risks described in the company’s reports filed from time to time with the Securities and Exchange Commission. Finally, the company undertakes no obligation to update or revise publicly any forward-looking statements, whether because of new information, future events or otherwise, or to update the reasons why actual results could differ from those projected in any forward-looking statements.

Page 3 of 7 


4Q14 Earnings Release                                                                                                                                                               February 20, 2015

 

 

 

HEALTH CARE REIT, INC.

Financial Exhibits

Consolidated Balance Sheets (unaudited)

 

(in thousands)

 

 

 

 

 

 

December 31,

 

 

 

 

 

 

2014

 

2013

 

Assets

 

 

 

 

 

 

 

Real estate investments:

 

 

 

 

 

 

 

 

 

Land and land improvements

 

$

2,046,541

 

$

1,878,877

 

 

 

Buildings and improvements

 

 

21,799,313

 

 

20,625,515

 

 

 

Acquired lease intangibles

 

 

1,135,936

 

 

1,070,754

 

 

 

Real property held for sale, net of accumulated depreciation

 

 

323,818

 

 

18,502

 

 

 

Construction in progress

 

 

186,327

 

 

141,085

 

 

 

 

 

 

25,491,935

 

 

23,734,733

 

 

 

Less accumulated depreciation and intangible amortization

 

 

(3,020,908)

 

 

(2,386,658)

 

 

 

 

Net real property owned

 

 

22,471,027

 

 

21,348,075

 

 

 

Real estate loans receivable(1)

 

 

380,169

 

 

332,146

 

 

 

Net real estate investments

 

 

22,851,196

 

 

21,680,221

 

Other assets:

 

 

 

 

 

 

 

 

 

Investments in unconsolidated entities

 

 

744,151

 

 

479,629

 

 

 

Goodwill

 

 

68,321

 

 

68,321

 

 

 

Deferred loan expenses

 

 

69,282

 

 

70,875

 

 

 

Cash and cash equivalents

 

 

473,726

 

 

158,780

 

 

 

Restricted cash

 

 

79,697

 

 

72,821

 

 

 

Receivables and other assets(2)

 

 

727,923

 

 

553,310

 

 

 

 

 

 

2,163,100

 

 

1,403,736

 

Total assets

 

$

25,014,296

 

$

23,083,957

 

 

 

 

 

 

 

 

 

Liabilities and equity

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

Borrowings under primary unsecured credit facility

 

$

-

 

$

130,000

 

 

 

Senior unsecured notes

 

 

7,766,251

 

 

7,379,308

 

 

 

Secured debt

 

 

2,977,713

 

 

3,058,248

 

 

 

Capital lease obligations

 

 

84,049

 

 

84,458

 

 

 

Accrued expenses and other liabilities

 

 

626,825

 

 

640,573

 

Total liabilities

 

 

11,454,838

 

 

11,292,587

 

Redeemable noncontrolling interests

 

 

86,409

 

 

35,039

 

Equity:

 

 

 

 

 

 

 

 

 

Preferred stock

 

 

1,006,250

 

 

1,017,361

 

 

 

Common stock

 

 

328,835

 

 

289,461

 

 

 

Capital in excess of par value

 

 

14,740,712

 

 

12,418,520

 

 

 

Treasury stock

 

 

(35,241)

 

 

(21,263)

 

 

 

Cumulative net income

 

 

2,842,022

 

 

2,329,869

 

 

 

Cumulative dividends

 

 

(5,635,923)

 

 

(4,600,854)

 

 

 

Accumulated other comprehensive income

 

 

(77,009)

 

 

(24,531)

 

 

 

Other equity

 

 

5,507

 

 

6,020

 

 

 

 

Total Health Care REIT, Inc. stockholders’ equity

 

 

13,175,153

 

 

11,414,583

 

 

 

Noncontrolling interests

 

 

297,896

 

 

341,748

 

Total equity

 

 

13,473,049

 

 

11,756,331

 

Total liabilities and equity

 

$

25,014,296

 

$

23,083,957

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes non-accrual loan balances of $21,000,000 and $500,000 at December 31, 2014 and 2013, respectively.

(2) Includes net straight-line receivable balances of $279,806,000 and $200,436,000 at December 31, 2014 and 2013, respectively.

  

Page 4 of 7 


4Q14 Earnings Release                                                                                                                                                               February 20, 2015

 

 

 

Consolidated Statements of Income (unaudited)

(in thousands, except per share data)

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

 

 

December 31,

 

December 31,

 

 

 

 

 

2014

 

2013

 

2014

 

2013

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

367,316

 

$

327,497

 

$

1,405,767

 

$

1,227,589

 

 

Resident fees and service

 

 

485,921

 

 

451,844

 

 

1,892,237

 

 

1,616,290

 

 

Interest income

 

 

10,796

 

 

8,338

 

 

37,667

 

 

32,663

 

 

Other income

 

 

3,736

 

 

898

 

 

7,875

 

 

4,066

Gross revenues

 

 

867,769

 

 

788,577

 

 

3,343,546

 

 

2,880,608

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

120,707

 

 

124,223

 

 

481,039

 

 

458,360

 

 

Property operating expenses

 

 

363,016

 

 

334,111

 

 

1,403,358

 

 

1,206,813

 

 

Depreciation and amortization

 

 

195,393

 

 

242,023

 

 

844,130

 

 

865,800

 

 

General and administrative expenses

 

 

27,616

 

 

28,519

 

 

142,943

 

 

108,318

 

 

Transaction costs

 

 

47,991

 

 

15,693

 

 

69,538

 

 

133,401

 

 

Loss (gain) on derivatives, net

 

 

(1,895)

 

 

6

 

 

(1,495)

 

 

4,470

 

 

Loss (gain) on extinguishment of debt, net

 

 

6,484

 

 

3,467

 

 

9,558

 

 

(909)

 

 

Provision for loan losses

 

 

-

 

 

2,110

 

 

-

 

 

2,110

 

 

Other expenses

 

 

-

 

 

-

 

 

10,262

 

 

-

 

Total expenses

 

 

759,312

 

 

750,152

 

 

2,959,333

 

 

2,778,363

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations before income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

and income from unconsolidated entities

 

 

108,457

 

 

38,425

 

 

384,213

 

 

102,245

Income tax (expense) benefit

 

 

(5,101)

 

 

(435)

 

 

1,267

 

 

(7,491)

Income (loss) from unconsolidated entities

 

 

(7,721)

 

 

(4,659)

 

 

(27,426)

 

 

(8,187)

Income (loss) from continuing operations

 

 

95,635

 

 

33,331

 

 

358,054

 

 

86,567

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain (loss) on sales of discontinued properties, net

 

 

-

 

 

(8,064)

 

 

6,411

 

 

49,138

 

 

Income (loss) from discontinued operations, net

 

 

-

 

 

429

 

 

724

 

 

2,575

 

 

 

 

 

 

-

 

 

(7,635)

 

 

7,135

 

 

51,713

Gain (loss) on real estate dispositions, net

 

 

110,839

 

 

-

 

 

147,111

 

 

-

Net income (loss)

 

 

206,474

 

 

25,696

 

 

512,300

 

 

138,280

Less:

Preferred dividends

 

 

16,352

 

 

16,531

 

 

65,408

 

 

66,336

 

 

 

Net income (loss) attributable to noncontrolling interests

 

 

1,486

 

 

(2,308)

 

 

147

 

 

(6,770)

Net income (loss) attributable to common stockholders

 

$

188,636

 

$

11,473

 

$

446,745

 

$

78,714

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average number of common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

327,492

 

 

288,133

 

 

306,272

 

 

276,929

 

 

Diluted

 

 

329,130

 

 

289,677

 

 

307,747

 

 

278,761

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.58

 

$

0.04

 

$

1.46

 

$

0.28

 

 

Diluted

 

$

0.57

 

$

0.04

 

$

1.45

 

$

0.28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common dividends per share

 

$

0.795

 

$

0.765

 

$

3.18

 

$

3.06







Page 5 of 7 


4Q14 Earnings Release                                                                                                                                                               February 20, 2015

 

 

 

  

 

Normalizing Items

 

 

 

 

 

 

 

 

 

 

Exhibit 1

 

 

(in thousands, except per share data)

Three Months Ended

 

Twelve Months Ended

 

 

 

 

 

 

December 31,

 

December 31,

 

 

 

 

 

 

2014

 

2013

 

2014

 

2013

 

 

Transaction costs

$

 47,991 (1)

 

$

15,693

 

$

69,538

 

$

133,401

 

 

Loss (gain) on derivatives, net

 

 (1,895)(2)

 

 

6

 

 

(1,495)

 

 

4,470

 

 

Loss (gain) on extinguishment of debt, net

 

 6,484 (3)

 

 

3,467

 

 

9,558

 

 

(909)

 

 

Provision for loan losses

 

-

 

 

2,110

 

 

-

 

 

2,110

 

 

CEO transition costs

 

-

 

 

-

 

 

19,688

 

 

-

 

 

Nonrecurring income tax benefits

 

-

 

 

-

 

 

(17,426)

 

 

-

 

 

Other expenses

 

-

 

 

-

 

 

10,262

 

 

-

 

 

Normalizing items attributable to noncontrolling interests and unconsolidated entities, net

 

 566 (4)

 

 

(127)

 

 

5,661

 

 

(1,985)

 

 

Total

$

53,146

 

$

21,149

 

$

95,786

 

$

137,087

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average diluted common shares outstanding

 

329,130

 

 

289,677

 

 

307,747

 

 

278,761

 

 

Net amount per diluted share

$

0.16

 

$

0.07

 

$

0.31

 

$

0.49

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes:

(1) Primarily costs incurred with seniors housing transactions.

 

 

 

 

 

(2) Related to settlement of currency hedges on foreign investments.

 

 

 

 

 

(3) Primarily related to discharge of senior notes due 2015.

 

 

 

 

 

(4) Primarily related to costs incurred with unconsolidated seniors housing transactions.

 

 

 

Funds Available for Distribution Reconciliation

 

 

 

 

 

 

 

 

 

 

Exhibit 2

 

 

(in thousands, except per share data)

Three Months Ended

 

Twelve Months Ended

 

 

 

 

 

 

December 31,

 

December 31,

 

 

 

 

 

 

2014

 

2013

 

2014

 

2013

 

 

Net income (loss) attributable to common stockholders

$

188,636

 

$

11,473

 

$

446,745

 

$

78,714

 

 

Depreciation and amortization(1)

 

195,393

 

 

243,380

 

 

844,130

 

 

873,960

 

 

Losses/impairments (gains) on properties, net

 

(110,839)

 

 

8,064

 

 

(153,522)

 

 

(49,138)

 

 

Noncontrolling interests(2)

 

(6,936)

 

 

(9,267)

 

 

(32,978)

 

 

(32,031)

 

 

Unconsolidated entities(3)

 

18,420

 

 

9,659

 

 

68,718

 

 

43,422

 

 

Gross straight-line rental income

 

(24,439)

 

 

(15,836)

 

 

(88,073)

 

 

(58,880)

 

 

Prepaid/straight-line rent receipts

 

3,382

 

 

1,278

 

 

6,264

 

 

6,229

 

 

Amortization related to above (below) market leases, net

 

236

 

 

54

 

 

739

 

 

217

 

 

Non-cash interest expense

 

(100)

 

 

363

 

 

2,427

 

 

4,142

 

 

Cap-ex, tenant improvements, lease commissions

 

(15,178)

 

 

(19,568)

 

 

(59,134)

 

 

(60,984)

 

 

Funds available for distribution

 

248,575

 

 

229,600

 

 

1,035,316

 

 

805,651

 

 

Normalizing items, net(4)

 

53,146

 

 

21,149

 

 

95,786

 

 

137,087

 

 

Prepaid/straight-line rent receipts

 

(3,382)

 

 

(1,278)

 

 

(6,264)

 

 

(6,229)

 

 

Funds available for distribution - normalized

$

298,339

 

$

249,471

 

$

1,124,838

 

$

936,509

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average diluted common shares outstanding

 

329,130

 

 

289,677

 

 

307,747

 

 

278,761

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per share data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to common stockholders

$

0.57

 

$

0.04

 

$

1.45

 

$

0.28

 

 

 

Funds available for distribution

$

0.76

 

$

0.79

 

$

3.36

 

$

2.89

 

 

 

Funds available for distribution - normalized

$

0.91

 

$

0.86

 

$

3.66

 

$

3.36

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Normalized FAD Payout Ratio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends per common share

$

0.795

 

$

0.765

 

$

3.18

 

$

3.06

 

 

 

FAD per diluted share - normalized

$

0.91

 

$

0.86

 

$

3.66

 

$

3.36

 

 

 

 

Normalized FAD payout ratio

 

87%

 

 

89%

 

 

87%

 

 

91%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 6 of 7 


4Q14 Earnings Release                                                                                                                                                               February 20, 2015

 

 

 

 

Funds From Operations Reconciliation

 

 

 

 

 

 

 

 

 

 

Exhibit 3

 

 

(in thousands, except per share data)

Three Months Ended

 

Twelve Months Ended

 

 

 

 

 

 

December 31,

 

December 31,

 

 

 

 

 

 

2014

 

2013

 

2014

 

2013

 

 

Net income (loss) attributable to common stockholders

$

188,636

 

$

11,473

 

$

446,745

 

$

78,714

 

 

Depreciation and amortization(1)

 

195,393

 

 

243,380

 

 

844,130

 

 

873,960

 

 

Losses/impairments (gains) on properties, net

 

(110,839)

 

 

8,064

 

 

(153,522)

 

 

(49,138)

 

 

Noncontrolling interests(2)

 

(8,234)

 

 

(10,362)

 

 

(37,852)

 

 

(36,304)

 

 

Unconsolidated entities(3)

 

19,560

 

 

12,522

 

 

74,580

 

 

57,652

 

 

Funds from operations - NAREIT

 

284,516

 

 

265,077

 

 

1,174,081

 

 

924,884

 

 

Normalizing items, net(4)

 

53,146

 

 

21,149

 

 

95,786

 

 

137,087

 

 

Funds from operations - normalized

$

337,662

 

$

286,226

 

$

1,269,867

 

$

1,061,971

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average diluted common shares outstanding

 

329,130

 

 

289,677

 

 

307,747

 

 

278,761

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per share data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to common stockholders

$

0.57

 

$

0.04

 

$

1.45

 

$

0.28

 

 

 

Funds from operations - NAREIT

$

0.86

 

$

0.92

 

$

3.82

 

$

3.32

 

 

 

Funds from operations - normalized

$

1.03

 

$

0.99

 

$

4.13

 

$

3.81

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Normalized FFO Payout Ratio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends per common share

$

0.795

 

$

0.765

 

$

3.18

 

$

3.06

 

 

 

FFO per diluted share - normalized

$

1.03

 

$

0.99

 

$

4.13

 

$

3.81

 

 

 

 

Normalized FFO payout ratio

 

77%

 

 

77%

 

 

77%

 

 

80%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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, 2015

 

 

 

 

 

 

 

Exhibit 4

 

 

(dollars per fully diluted share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Outlook

 

 

 

 

 

 

 

 

 

 

Low

 

High

 

 

FFO Reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common stockholders

 

 

 

 

 

 

$

1.70

 

$

1.80

 

 

Depreciation and amortization(1)

 

 

 

 

 

 

 

2.55

 

 

2.55

 

 

Funds from operations - NAREIT

 

 

 

 

 

 

$

4.25

 

$

4.35

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FAD Reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common stockholders

 

 

 

 

 

 

$

1.70

 

$

1.80

 

 

Depreciation and amortization(1)

 

 

 

 

 

 

 

2.55

 

 

2.55

 

 

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

 

 

 

 

 

 

 

(0.23)

 

 

(0.23)

 

 

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

 

 

 

 

 

 

 

(0.19)

 

 

(0.19)

 

 

Funds available for distribution

 

 

 

 

 

 

$

3.83

 

$

3.93

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes:

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

 

 

 

 

 

 

 

 

Page 7 of 7