EX-99.1 2 Exhibit99-1.htm EX-99.1  

 

hcreit_logo_k_sm

EXHIBIT 99.1

FOR IMMEDIATE RELEASE

May 7, 2013

For more information contact:

Scott Estes (419) 247-2800

Jay Morgan (419) 247-2800

 

Health Care REIT, Inc.

Reports First Quarter Results

 

Completed $2.6 billion of 1Q13 investments

1Q13 same store cash NOI increased 3.5%

1Q13 normalized FFO per share increased 5%, FAD per share increased 4%

 

Toledo, Ohio, May 7, 2013…..Health Care REIT, Inc. (NYSE:HCN) today announced operating results for the company’s first quarter ended March 31, 2013.

 

“The first quarter represented another solid quarter of execution on our business plan.  Our relationship investment strategy is focused on higher-end, private pay properties located in major-metropolitan markets of the United States, Canada, and the United Kingdom, operated by industry-leading-health-care providers. Our business model continues to generate strong same-store NOI growth and asset value appreciation,” commented George L. Chapman, Chairman and CEO of Health Care REIT.  “We remain confident our investment and capital allocation strategy will continue to generate attractive cash flow growth and total shareholder returns.”

 

Recent Highlights

·         Reported 1Q13 normalized FFO of $0.91 per share, a 5% increase versus 1Q12

·         Reported 1Q13 normalized FAD of $0.81 per share, a 4% increase versus 1Q12

·         Increased 1Q13 same-store cash NOI by 3.5%, including 5.6% growth in the seniors housing operating portfolio

·         Increased private pay mix to 82% in 1Q13 from 73% in 1Q12

·         Completed gross new investments of $2.6 billion in 1Q13, including $2.4 billion related to the Sunrise acquisition

·         Received $349 million in proceeds on dispositions in 1Q13, generating $82 million in gains

·         Received a ratings upgrade from Standard & Poor’s to BBB with a stable outlook

·         Increased unsecured line of credit facility to $2.25 billion and extended term through March 2017

·         Funded $500 million unsecured term loan in January

 

Dividends for First Quarter 2013  As previously announced, the Board of Directors declared a cash dividend for the quarter ended March 31, 2013 of $0.765 per share, as compared to $0.74 per share for the same period in 2012, representing a 3.4% increase.  On May 20, 2013, the company will pay its 168th consecutive quarterly cash dividend.  The declaration and payment of quarterly dividends remains subject to review by and approval of the Board of Directors.

 

First Quarter Investment Highlights  During the quarter, the company completed nearly $2.5 billion in seniors housing operating acquisitions, including two properties with Brookdale Senior Living (NYSE:BKD) for $53 million and the Sunrise Senior Living acquisition described below.  The company also completed an acquisition of two seniors housing triple-net properties totaling $57 million at a yield of 7.0%. In addition to these acquisitions, the company completed development projects totaling $135.5 million at a blended yield of 8.5%, which included $75 million of seniors housing and care projects at a blended yield of 9.0% and $60.5 million for a medical office building at a 7.8% yield.  The medical office building is affiliated with a leading health system, has a total of 121,000 rentable square feet and is 100% leased.

 

Sunrise Acquisition Update  As previously announced, the company completed its acquisition of Sunrise, 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 fixed purchase prices.  The $4.3 billion investment is expected to include 120 wholly owned properties and five joint venture properties.  The company expects the $4.3 billion acquisition to generate a 6.5% unlevered initial yield, or 6.1% after capital expenditures.

Page 1 of 7 

 


 

1Q13 Earnings Release                                                                                                                                                                         May 7, 2013

 

 

 

Sunrise Investments Reconciliation

 

 

 

($ millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Completed as of 5/7/13

 

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 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. The 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.

 

Outlook for 2013  The company affirms its 2013 guidance and assumptions as previously announced on February 25, 2013 and continues to expect to generate 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. The company is revising its 2013 net income guidance (primarily to reflect depreciation and amortization adjustments, normalizing items and gains on property sales) and now expects to report net income attributable to common stockholders in a range of $0.70 to $0.80 per diluted share.

 

The company’s guidance does not include any additional 2013 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 normalized FFO and FAD.  The company will provide additional detail regarding its 2013 outlook and assumptions on the first quarter 2013 conference call.

 

Conference Call Information  The company has scheduled a conference call on Tuesday, May 7, 2013 at 10:00 a.m. Eastern Time to discuss its first quarter 2013 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 May 21, 2013. To access the rebroadcast, dial 855-859-2056 or 404-537-3406 (international).  The conference ID number is 35988411. 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 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.  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

Page 2 of 7 

 


 

1Q13 Earnings Release                                                                                                                                                                         May 7, 2013

 

 

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 March 31, 2013, 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 March 31, 2013, the company’s broadly diversified portfolio consisted of 1,133 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 3 of 7 

 


 

1Q13 Earnings Release                                                                                                                                                                         May 7, 2013

 

 

HEALTH CARE REIT, INC.

Financial Exhibits

Consolidated Balance Sheets (unaudited)

(in thousands)

 

 

 

 

 

March 31,

 

 

 

 

 

2013 

 

2012 

Assets

 

 

 

 

 

 

Real estate investments:

 

 

 

 

 

 

 

 

Land and land improvements

 

$

 1,592,792 

 

$

 1,146,099 

 

 

Buildings and improvements

 

 

 17,814,940 

 

 

 13,575,137 

 

 

Acquired lease intangibles

 

 

 811,495 

 

 

 497,389 

 

 

Real property held for sale, net of accumulated depreciation

 

 

 36,096 

 

 

 165,736 

 

 

Construction in progress

 

 

 86,820 

 

 

 150,750 

 

 

 

 

 

 20,342,143 

 

 

 15,535,111 

 

 

Less accumulated depreciation and intangible amortization

 

 

 (1,739,767) 

 

 

 (1,272,922) 

 

 

 

Net real property owned

 

 

 18,602,376 

 

 

 14,262,189 

 

 

Real estate loans receivable(1)

 

 

 276,876 

 

 

 298,868 

 

 

Net real estate investments

 

 

 18,879,252 

 

 

 14,561,057 

Other assets:

 

 

 

 

 

 

 

 

Investments in unconsolidated entities

 

 

 781,792 

 

 

 239,254 

 

 

Goodwill

 

 

 68,321 

 

 

 68,321 

 

 

Deferred loan expenses

 

 

 73,735 

 

 

 57,252 

 

 

Cash and cash equivalents

 

 

 269,842 

 

 

 469,217 

 

 

Restricted cash

 

 

 225,360 

 

 

 83,499 

 

 

Receivables and other assets(2)

 

 

 490,670 

 

 

 381,134 

 

 

 

 

 

 1,909,720 

 

 

 1,298,677 

Total assets

 

$

 20,788,972 

 

$

 15,859,734 

 

 

 

 

 

 

 

Liabilities and equity

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Borrowings under unsecured lines of credit arrangements

 

$

 710,000 

 

$

 5,000 

 

 

Senior unsecured notes

 

 

 6,610,873 

 

 

 4,436,103 

 

 

Secured debt

 

 

 2,452,495 

 

 

 2,353,856 

 

 

Capital lease obligations

 

 

 80,560 

 

 

 83,020 

 

 

Accrued expenses and other liabilities

 

 

 518,170 

 

 

 393,202 

Total liabilities

 

 

 10,372,098 

 

 

 7,271,181 

Redeemable noncontrolling interests

 

 

 33,727 

 

 

 34,535 

Equity:

 

 

 

 

 

 

 

 

Preferred stock

 

 

 1,022,917 

 

 

 1,297,917 

 

 

Common stock

 

 

 261,249 

 

 

 213,529 

 

 

Capital in excess of par value

 

 

 10,599,290 

 

 

 8,088,573 

 

 

Treasury stock

 

 

 (21,238) 

 

 

 (17,265) 

 

 

Cumulative net income

 

 

 2,256,479 

 

 

 1,952,320 

 

 

Cumulative dividends

 

 

 (3,910,727) 

 

 

 (3,134,255) 

 

 

Accumulated other comprehensive income

 

 

 (33,091) 

 

 

 (11,642) 

 

 

Other equity

 

 

 5,893 

 

 

 7,208 

 

 

 

Total Health Care REIT, Inc. stockholders’ equity

 

 

 10,180,772 

 

 

 8,396,385 

 

 

Noncontrolling interests

 

 

 202,375 

 

 

 157,633 

Total equity

 

 

 10,383,147 

 

 

 8,554,018 

Total liabilities and equity

 

$

 20,788,972 

 

$

 15,859,734 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes non-accrual loan balances of $4,330,000 and $12,956,000 at March 31, 2013 and 2012, respectively.

(2) Includes net straight-line receivable balances of $161,664,000 and $129,434,000 at March 31, 2013 and 2012, respectively.

Page 4 of 7 

 


 

 

Consolidated Statements of Income (unaudited)

(in thousands, except per share data)

 

 

 

 

 

Three Months Ended

 

 

 

 

 

March 31,

 

 

 

 

 

2013 

 

2012 

Revenues:

 

 

 

 

 

 

 

 

Rental income

 

$

 296,834 

 

$

 249,995 

 

 

Resident fees and service

 

 

 327,324 

 

 

 158,174 

 

 

Interest income

 

 

 9,057 

 

 

 8,141 

 

 

Other income

 

 

 700 

 

 

 1,686 

Gross revenues

 

 

 633,915 

 

 

 417,996 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

Interest expense

 

 

 110,289 

 

 

 88,814 

 

 

Property operating expenses

 

 

 253,354 

 

 

 128,801 

 

 

Depreciation and amortization

 

 

 187,099 

 

 

 120,907 

 

 

General and administrative expenses

 

 

 27,179 

 

 

 27,751 

 

 

Transaction costs

 

 

 65,980 

 

 

 5,579 

 

 

Loss (gain) on derivatives, net

 

 

 2,309 

 

 

 555 

 

 

Loss (gain) on extinguishment of debt, net

 

 

 (308) 

 

 

Total expenses

 

 

 645,902 

 

 

 372,407 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations before income taxes

 

 

 

 

 

 

 

and income from unconsolidated entities

 

 

 (11,987) 

 

 

 45,589 

 

 

 

 

 

 

 

 

 

 

Income tax (expense) benefit

 

 

 (2,763) 

 

 

 (1,470) 

Income (loss) from unconsolidated entities

 

 

 2,262 

 

 

 1,532 

Income (loss) from continuing operations

 

 

 (12,488) 

 

 

 45,651 

 

 

 

 

 

 

 

Discontinued operations:

 

 

 

 

 

 

 

 

Gain (loss) on sales of properties, net

 

 

 82,492 

 

 

 769 

 

 

Income (loss) from discontinued operations, net

 

 

 1,795 

 

 

 11,038 

 

 

 

 

 

 

 84,287 

 

 

 11,807 

Net income (loss)

 

 

 71,799 

 

 

 57,458 

Less:

Preferred dividends

 

 

 16,602 

 

 

 19,207 

 

 

 

Net income (loss) attributable to noncontrolling interests

 

 

 139 

 

 

 (1,056) 

Net income (loss) attributable to common stockholders

 

$

 55,058 

 

$

 39,307 

 

 

 

 

 

 

 

 

 

 

Average number of common shares outstanding:

 

 

 

 

 

 

 

 

Basic

 

 

 260,036 

 

 

 199,661 

 

 

Diluted

 

 

 260,036 

 

 

 201,658 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

Basic

 

$

 0.21 

 

$

 0.20 

 

 

Diluted

 

$

 0.21 

 

$

 0.19 

 

 

 

 

 

 

 

 

 

 

Common dividends per share

 

$

 0.765 

 

$

 0.740 

                               

Page 5 of 7 

 


 

1Q13 Earnings Release                                                                                                                                                                         May 7, 2013

 

 

 

 

Normalizing Items

 

 

 

 

 

Exhibit 1

 

 

(in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

 

 

March 31,

 

 

 

 

 

 

 

2013 

 

2012 

 

 

Transaction costs

 

$

 65,980 (1)

 

$

 5,579 

 

 

Special stock compensation grants

 

 

 

 

 4,316 

 

 

Loss (gain) on derivatives, net

 

 

 2,309 (2)

 

 

 555 

 

 

Loss (gain) on extinguishment of debt, net

 

 

 (308)(3)

 

 

 

 

Held for sale hospital operating expenses

 

 

 

 

 215 

 

 

Total

 

$

 67,981 

 

$

 10,665 

 

 

 

 

 

 

 

 

 

 

 

Average diluted common shares outstanding

 

 

 262,525 

 

 

 201,658 

 

 

Net amount per diluted share

 

$

 0.26 

 

$

 0.05 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

March 31,

 

 

 

 

 

 

 

2013 

 

2012 

 

 

Net income (loss) attributable to common stockholders

 

$

 55,058 

 

$

 39,307 

 

 

Depreciation and amortization(1)

 

 

 187,122 

 

 

 127,422 

 

 

Losses/impairments (gains) on properties, net

 

 

 (82,492) 

 

 

 (769) 

 

 

Noncontrolling interests(2)

 

 

 (5,080) 

 

 

 (4,489) 

 

 

Unconsolidated entities(3)

 

 

 13,921 

 

 

 837 

 

 

Gross straight-line rental income

 

 

 (14,646) 

 

 

 (11,139) 

 

 

Prepaid/straight-line rent receipts

 

 

 4,257 

 

 

 1,014 

 

 

Amortization related to above (below) market leases, net

 

 

 155 

 

 

 (252) 

 

 

Non-cash interest expense

 

 

 3,494 

 

 

 3,693 

 

 

Cap-ex, tenant improvements, lease commissions

 

 

 (11,885) 

 

 

 (8,585) 

 

 

Funds available for distribution

 

 

 149,904 

 

 

 147,039 

 

 

Normalizing items, net(4)

 

 

 67,981 

 

 

 10,665 

 

 

Prepaid/straight-line rent receipts

 

 

 (4,257) 

 

 

 (1,014) 

 

 

Funds available for distribution - normalized

 

$

 213,628 

 

$

 156,690 

 

 

 

 

 

 

 

 

 

 

 

Average diluted common shares outstanding

 

 

 262,525 

 

 

 201,658 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per share data:

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to common stockholders

 

$

 0.21 

 

$

 0.19 

 

 

 

Funds available for distribution

 

$

 0.57 

 

$

 0.73 

 

 

 

Funds available for distribution - normalized

 

$

 0.81 

 

$

 0.78 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Normalized FAD Payout Ratio:

 

 

 

 

 

 

 

 

 

Dividends per common share

 

$

 0.765 

 

$

 0.740 

 

 

 

FAD per diluted share - normalized

 

$

 0.81 

 

$

 0.78 

 

 

 

 

Normalized FAD payout ratio

 

 

94%

 

 

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 6 of 7 

 


 

1Q13 Earnings Release                                                                                                                                                                         May 7, 2013

 

 

 

 

Funds From Operations Reconciliation

 

 

 

 

 

Exhibit 3

 

 

(in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

 

 

March 31,

 

 

 

 

 

 

 

2013 

 

2012 

 

 

Net income (loss) attributable to common stockholders

 

$

 55,058 

 

$

 39,307 

 

 

Depreciation and amortization(1)

 

 

 187,122 

 

 

 127,422 

 

 

Losses/impairments (gains) on properties, net

 

 

 (82,492) 

 

 

 (769) 

 

 

Noncontrolling interests(2)

 

 

 (5,793) 

 

 

 (4,990) 

 

 

Unconsolidated entities(3)

 

 

 16,983 

 

 

 2,887 

 

 

Funds from operations

 

 

 170,878 

 

 

 163,857 

 

 

Normalizing items, net(4)

 

 

 67,981 

 

 

 10,665 

 

 

Funds from operations - normalized

 

$

 238,859 

 

$

 174,522 

 

 

 

 

 

 

 

 

 

 

 

Average diluted common shares outstanding

 

 

 262,525 

 

 

 201,658 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per share data:

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to common stockholders

 

$

 0.21 

 

$

 0.19 

 

 

 

Funds from operations

 

$

 0.65 

 

$

 0.81 

 

 

 

Funds from operations - normalized

 

$

 0.91 

 

$

 0.87 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Normalized FFO Payout Ratio:

 

 

 

 

 

 

 

 

 

Dividends per common share

 

$

 0.765 

 

$

 0.740 

 

 

 

FFO per diluted share - normalized

 

$

 0.91 

 

$

 0.87 

 

 

 

 

Normalized FFO payout ratio

 

 

84%

 

 

85%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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, 2013

 

 

 

 

 

 

 

Exhibit 4

 

 

(in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior Outlook

 

Current Outlook

 

 

 

 

 

 

Low

 

High

 

Low

 

High

 

 

FFO Reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common stockholders

$

 1.30 

 

$

 1.40 

 

$

 0.70 

 

$

 0.80 

 

 

Losses/impairments (gains) on sale of properties, net

 

 - 

 

 

 - 

 

 

 (0.31) 

 

 

 (0.31) 

 

 

Depreciation and amortization(1)

 

 2.40 

 

 

 2.40 

 

 

 3.06 

 

 

 3.06 

 

 

Funds from operations

 

 3.70 

 

 

 3.80 

 

 

 3.45 

 

 

 3.55 

 

 

Normalizing items, net(2)

 

 - 

 

 

 - 

 

 

 0.25 

 

 

 0.25 

 

 

Funds from operations - normalized

$

 3.70 

 

$

 3.80 

 

$

 3.70 

 

$

 3.80 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FAD Reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common stockholders

$

 1.30 

 

$

 1.40 

 

$

 0.70 

 

$

 0.80 

 

 

Losses/impairments (gains) on sale of properties, net

 

 - 

 

 

 - 

 

 

 (0.31) 

 

 

 (0.31) 

 

 

Depreciation and amortization(1)

 

 2.40 

 

 

 2.40 

 

 

 3.06 

 

 

 3.06 

 

 

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

 

 (0.20) 

 

 

 (0.20) 

 

 

 (0.18) 

 

 

 (0.18) 

 

 

Non-cash interest expense(1)

 

 0.04 

 

 

 0.04 

 

 

 0.04 

 

 

 0.04 

 

 

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

 

 (0.29) 

 

 

 (0.29) 

 

 

 (0.29) 

 

 

 (0.29) 

 

 

Funds available for distribution

 

 3.25 

 

 

 3.35 

 

 

 3.02 

 

 

 3.12 

 

 

Normalizing items, net(2)

 

 - 

 

 

 - 

 

 

 0.25 

 

 

 0.25 

 

 

Prepaid/straight-line rent receipts

 

 - 

 

 

 - 

 

 

 (0.02) 

 

 

 (0.02) 

 

 

Funds available for distribution - normalized

$

 3.25 

 

$

 3.35 

 

$

 3.25 

 

$

 3.35 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes:

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

 

 

  

(2) See Exhibit 1.

 

                                                                                       

 

Page 7 of 7