Third Quarter Normalized FFO Increases 10.6 Percent to $0.73 Per
Diluted Share
Ventas Raises 2010 Normalized FFO Per Share Guidance to $2.84 to $2.86
Sunrise Stable Occupancy Reaches 90 Percent at Quarter End
CHICAGO, Nov 05, 2010 (BUSINESS WIRE) --
Ventas, Inc. (NYSE: VTR) ("Ventas" or the "Company") said today that
normalized Funds From Operations ("FFO") for the quarter ended September
30, 2010 increased 11.7 percent to $115.4 million, from $103.4 million
for the comparable 2009 period. Normalized FFO per diluted common share
was $0.73 for the quarter ended September 30, 2010, an increase of 10.6
percent from $0.66 for the comparable 2009 period. Weighted average
diluted shares outstanding in the third quarter of 2010 rose by 0.9
percent to 157.9 million, compared to 156.5 million in the comparable
2009 period.
"Our third quarter results were outstanding, demonstrating strong
operating cash flow and FFO growth," Ventas Chairman and Chief Executive
Officer Debra A. Cafaro said. "And, with three significant transactions,
we believe that Ventas is well positioned for another decade of
excellence. Additionally, we continue to implement our strategy to build
an enterprise that will deliver strong returns to stakeholders through a
high-quality, diverse and productive portfolio of healthcare and seniors
housing assets."
Normalized FFO for the quarter ended September 30, 2010 excludes the net
expense (totaling $6.5 million, or $0.04 per diluted share) from
merger-related expenses and deal costs and non-cash income tax expense.
Normalized FFO for the quarter ended September 30, 2009 excluded the net
expense (totaling $5.1 million, or $0.03 per diluted share) from
merger-related expenses and deal costs, offset by income tax benefit.
Third quarter 2010 normalized FFO per diluted common share versus the
comparable period in 2009 benefited from rental increases from the
Company's triple-net lease portfolio, and higher Net Operating Income
after management fees ("NOI") at the Company's senior living and medical
office building ("MOB") operating portfolios, including a $2.0 million
cash payment received from Sunrise Senior Living, Inc. (NYSE: SRZ)
("Sunrise") for expense overages at the Company's Sunrise-managed
portfolio and the acquisition of the Lillibridge Healthcare Services,
Inc. ("Lillibridge") portfolio on July 1, 2010.
FFO, as defined by the National Association of Real Estate Investment
Trusts ("NAREIT"), for the third quarter of 2010 increased 10.8 percent
to $108.9 million, from $98.3 million in the prior year. Third quarter
2010 NAREIT FFO per diluted common share was $0.69, compared to $0.63
per diluted common share in the third quarter of 2009, a 9.5 percent
increase.
Net income attributable to common stockholders for the quarter ended
September 30, 2010 was $57.9 million, or $0.37 per diluted common share,
after discontinued operations of $0.5 million, compared with net income
attributable to common stockholders for the quarter ended September 30,
2009 of $49.8 million, or $0.32 per diluted common share, after
discontinued operations of $0.6 million.
Net income attributable to common stockholders for the nine months ended
September 30, 2010 was $168.6 million, or $1.07 per diluted common
share, after discontinued operations of $7.1 million, compared with net
income attributable to common stockholders for the nine months ended
September 30, 2009 of $212.4 million, or $1.40 per diluted common share,
after discontinued operations of $72.6 million.
Normalized FFO for the nine months ended September 30, 2010 was $332.5
million, or $2.11 per diluted common share, a 9.3 percent increase from
$304.2 million, or $2.01 per diluted common share, for the comparable
2009 period. Normalized FFO for the nine months ended September 30, 2010
excludes the net expense (totaling $19.3 million, or $0.12 per diluted
share) from merger-related expenses and deal costs, non-cash income tax
expense and loss on extinguishment of debt.
SUNRISE-MANAGED PORTFOLIO
Total Sunrise-Managed Portfolio
The Company's senior living operating portfolio includes 79 seniors
housing communities in North America that are managed by Sunrise. During
the nine months ended September 30, 2010, Ventas owned 100 percent of 21
of these communities and was the managing member of, and had ownership
interests of between 75 percent and 85 percent in, the remaining 58
communities through joint ventures, in which Sunrise owned the
noncontrolling interests. On October 1, 2010, Ventas agreed to acquire
Sunrise's real estate interests in the 58 communities, while Sunrise
will continue to manage all 79 communities owned by Ventas.
NOI for these 79 communities was $39.0 million for the quarter ended
September 30, 2010, compared to $33.4 million for the comparable 2009
period. This 16.9 percent improvement in NOI was due to a 2.9 percent
increase in average daily rate, a 180 basis point increase in occupancy
and a $2.0 million cash payment from Sunrise for expense overages.
"Our portfolio of high-quality, mansion-style seniors housing
communities managed by Sunrise had a great quarter, ending with 90
percent occupancy in the 78 stable assets," Ventas President Raymond J.
Lewis said. "We see strong operating trends in this portfolio. Coupled
with an expected reduction in the 2010 management fee and the receipt of
$5 million in cash payments from Sunrise, we now expect our NOI to
exceed $150 million during 2010 for this productive portfolio of
need-driven assisted living communities."
Same-Store Stabilized Sunrise-Managed Community Occupancy and NOI
Increase Year-Over-Year and Sequentially
For the 78 Sunrise communities that were stabilized in the third and
second quarters of 2010, NOI was $38.1 million in the third quarter,
compared to $37.3 million in the second quarter. This 2.1 percent
increase in NOI was due primarily to a 110 basis point increase in
average occupancy to 89.5 percent, as well as one additional day in the
third quarter.
For the 78 Sunrise communities that were stabilized in the third
quarters of both 2010 and 2009, total community NOI increased 15.4
percent to $38.1 million in the third quarter of 2010, versus $33.0
million for the comparable 2009 period. This improvement in NOI was due
to a 3.0 percent increase in average daily rate to $178, a 140 basis
point increase in average occupancy to 89.5 percent and a $1.8 million
payment from Sunrise for expense overages.
THIRD QUARTER HIGHLIGHTS AND OTHER RECENT DEVELOPMENTS
Portfolio, Performance and Balance Sheet Highlights
Acquisitions and Dispositions
-
In October 2010, Ventas announced that it had entered into a
definitive agreement to acquire 118 private pay seniors housing
communities managed by Atria Senior Living Group from funds affiliated
with Lazard Real Estate Partners for a purchase price of $3.1 billion.
Upon closing, Ventas will become the largest owner of seniors housing
nationally.
-
In October 2010, Ventas agreed to acquire Sunrise's joint venture
interests in 58 communities for a total purchase price of $41.5
million. Upon closing, Ventas will own 100 percent of all 79
Sunrise-managed communities in its senior living operating portfolio.
In connection with the acquisition, Ventas and Sunrise also agreed to
modify the management agreements with respect to those 79 seniors
housing communities. Among other things, the modifications will
include a reduction in the 2010 management fee to 3.5 percent for the
period from April 1, 2010 to December 31, 2010, which will be
reflected in fourth quarter results, if the closing occurs or is
reasonably assured.
-
Both transactions are subject to various closing conditions, including
receipt of approvals and consents, and there can be no assurance that
Ventas will successfully close either or both transactions or as to
the timing or terms of any such closings.
-
As previously announced, Ventas completed the acquisition of
Lillibridge on July 1, 2010, adding 96 MOBs to its portfolio.
Liquidity and Balance Sheet
-
In September 2010, Ventas closed a $200.0 million three-year unsecured
term loan with Bank of America, N.A., as lender. The loan is
non-amortizing and bears interest at a fixed all-in interest rate of 4
percent per annum. Ventas used the proceeds from this loan to repay
borrowings under its revolving credit facilities.
-
At September 30, 2010, the Company had $244.3 million outstanding
under its revolving credit facilities, $747.8 million of undrawn
availability, and $33.8 million of cash and short-term cash
investments.
-
The Company's debt to total capitalization at September 30, 2010 was
approximately 26 percent. The Company's net debt to Adjusted Pro Forma
EBITDA at quarter end was 4.3x.
Portfolio
-
The 197 skilled nursing facilities and hospitals leased by the Company
to Kindred Healthcare, Inc. (NYSE: KND) ("Kindred") produced EBITDARM
(earnings before interest, taxes, depreciation, amortization, rent and
management fees) to actual cash rent coverage of 2.0 times for the
trailing 12-month period ended June 30, 2010 (the latest date
available).
-
"Same-store" cash NOI growth was 2.6 percent in the third quarter of
2010 for the 393 triple-net leased healthcare and seniors housing
assets owned by the Company in the third quarter of 2010 and 2009.
-
"Same-store" cash NOI growth for the Company's total portfolio was 5.6
percent in the third quarter of 2010, compared to the third quarter of
2009.
Additional Information
-
As previously announced, Ventas's MOB subsidiary, Lillibridge, began
construction on a $40 million, 250,000 square foot MOB located on the
replacement campus of the new $350 million Woman's Hospital in Baton
Rouge, Louisiana. Woman's Hospital will own the entire campus,
including the MOB. Construction is expected to be completed in 2012.
-
Supplemental information regarding the Company can be found on the
Company's website under the "For Investors" section or at www.ventasreit.com/investors/supplemental.asp.
VENTAS INCREASES 2010 NORMALIZED FFO PER DILUTED COMMON SHARE
GUIDANCE TO $2.84 TO $2.86
Ventas currently expects its 2010 normalized FFO per diluted common
share to range between $2.84 and $2.86, improving its previously
announced 2010 guidance of $2.75 to $2.80 per diluted common share.
The Company also increased its guidance for its 79 high-quality seniors
housing assets managed by Sunrise to between $150 million and $154
million in NOI for the full year, as compared to its previously
announced guidance range of $139 million to $145 million.
The Company's normalized FFO guidance (and related GAAP earnings
projections) for all periods assumes that all of the Company's tenants
and borrowers continue to meet all of their obligations to the Company.
In addition, the Company's normalized FFO guidance excludes (a) gains
and losses on the sales of assets, (b) merger-related costs and
expenses, including amortization of intangibles and transition and
integration expenses, and deal costs and expenses, including expenses
relating to the Company's lawsuit against HCP, Inc. ("HCP"), (c) the
impact of any expenses related to asset impairment and valuation
allowances, the write-off of unamortized deferred financing fees, or
additional costs, expenses, discounts or premiums incurred as a result
of early retirement or payment of the Company's debt, (d) the non-cash
effect of income tax benefits or expenses, (e) net proceeds, if any, the
Company may receive from its lawsuit against HCP related to the
acquisition of Sunrise Senior Living REIT, (f) the impact of future
unannounced acquisitions or divestitures (including pursuant to tenant
options to purchase) and capital transactions, and (g) the reversal or
incurrence of contingent liabilities. The Company's normalized FFO and
Sunrise NOI guidance for 2010 also assume that the acquisition of
Sunrise's noncontrolling interests in 58 assets and the modification of
the Company's management agreements with Sunrise closes as anticipated.
The Company's guidance is based on a number of other assumptions, which
are subject to change and many of which are outside the control of the
Company. If actual results vary from these assumptions, the Company's
expectations may change. There can be no assurance that the Company will
achieve these results.
A reconciliation of the Company's guidance to the Company's projected
GAAP earnings is attached to this press release. The Company may from
time to time update its publicly announced guidance, but it is not
obligated to do so.
THIRD QUARTER CONFERENCE CALL
Ventas will hold a conference call to discuss this earnings release
today, at 11:00 a.m. Eastern Time (10:00 a.m. Central Time). The dial-in
number for the conference call is (617) 597-5360. The participant
passcode is "Ventas." The conference call is being webcast live by
Thomson Reuters and can be accessed at the Company's website at www.ventasreit.com
or www.earnings.com.
A replay of the webcast will be available today online, or by calling
(617) 801-6888, passcode 81474130, beginning at approximately 1:00 p.m.
Eastern Time and will be archived for 30 days.
Ventas, Inc., an S&P 500 company, is a leading healthcare real estate
investment trust. Its diverse portfolio of nearly 600 assets in 44
states (including the District of Columbia) and two Canadian provinces
consists of seniors housing communities, skilled nursing facilities,
hospitals, medical office buildings and other properties. Through its
Lillibridge subsidiary, Ventas provides management, leasing, marketing,
facility development and advisory services to highly rated hospitals and
health systems throughout the United States. More information about
Ventas and Lillibridge can be found at www.ventasreit.com
and www.lillibridge.com.
This press release includes forward-looking statements within the
meaning of Section 27A of the Securities Act of 1933, as amended, and
Section 21E of the Securities Exchange Act of 1934, as amended. All
statements regarding the Company's or its tenants', operators',
managers' or borrowers' expected future financial position, results of
operations, cash flows, funds from operations, dividends and dividend
plans, financing plans, business strategy, budgets, projected costs,
operating metrics, capital expenditures, competitive positions,
acquisitions, investment opportunities, merger integration, growth
opportunities, dispositions, expected lease income, continued
qualification as a real estate investment trust ("REIT"), plans and
objectives of management for future operations and statements that
include words such as "anticipate," "if," "believe," "plan," "estimate,"
"expect," "intend," "may," "could," "should," "will" and other similar
expressions are forward-looking statements. Such forward-looking
statements are inherently uncertain, and security holders must recognize
that actual results may differ from the Company's expectations. The
Company does not undertake a duty to update such forward-looking
statements, which speak only as of the date on which they are made.
The Company's actual future results and trends may differ materially
depending on a variety of factors discussed in the Company's filings
with the Securities and Exchange Commission. These factors include
without limitation: (a) the ability and willingness of the Company's
tenants, operators, borrowers, managers and other third parties to meet
and/or perform their obligations under their respective contractual
arrangements with the Company, including, in some cases, their
obligations to indemnify, defend and hold harmless the Company from and
against various claims, litigation and liabilities; (b) the ability of
the Company's tenants, operators, borrowers and managers to maintain the
financial strength and liquidity necessary to satisfy their respective
obligations and liabilities to third parties, including without
limitation obligations under their existing credit facilities and other
indebtedness; (c) the Company's success in implementing its business
strategy and the Company's ability to identify, underwrite, finance,
consummate and integrate diversifying acquisitions or investments,
including those in different asset types and outside the United States;
(d) the nature and extent of future competition; (e) the extent of
future or pending healthcare reform and regulation, including cost
containment measures and changes in reimbursement policies, procedures
and rates; (f) increases in the Company's cost of borrowing as a result
of changes in interest rates and other factors; (g) the ability of the
Company's operators and managers, as applicable, to deliver high quality
services, to attract and retain qualified personnel and to attract
residents and patients; (h) the results of litigation affecting the
Company; (i) changes in general economic conditions and/or economic
conditions in the markets in which the Company may, from time to time,
compete, and the effect of those changes on the Company's revenues and
its ability to access the capital markets or other sources of funds; (j)
the Company's ability to pay down, refinance, restructure and/or extend
its indebtedness as it becomes due; (k) the Company's ability and
willingness to maintain its qualification as a REIT due to economic,
market, legal, tax or other considerations; (l) final determination of
the Company's taxable net income for the year ending December 31, 2010;
(m) the ability and willingness of the Company's tenants to renew their
leases with the Company upon expiration of the leases and the Company's
ability to reposition its properties on the same or better terms in the
event such leases expire and are not renewed by the Company's tenants or
in the event the Company exercises its right to replace an existing
tenant upon default; (n) risks associated with the Company's senior
living operating portfolio, such as factors causing volatility in the
Company's operating income and earnings generated by its properties,
including without limitation national and regional economic conditions,
costs of materials, energy, labor and services, employee benefit costs,
insurance costs and professional and general liability claims, and the
timely delivery of accurate property-level financial results for those
properties; (o) the movement of U.S. and Canadian exchange rates; (p)
year-over-year changes in the Consumer Price Index and the effect of
those changes on the rent escalators, including the rent escalator for
Master Lease 2 with Kindred, and the Company's earnings; (q) the
Company's ability and the ability of its tenants, operators, borrowers
and managers to obtain and maintain adequate liability and other
insurance from reputable and financially stable providers; (r) the
impact of increased operating costs and uninsured professional liability
claims on the liquidity, financial condition and results of operations
of the Company's tenants, operators, borrowers and managers, and the
ability of the Company's tenants, operators, borrowers and managers to
accurately estimate the magnitude of those claims; (s) the ability and
willingness of the lenders under the Company's unsecured revolving
credit facilities to fund, in whole or in part, borrowing requests made
by the Company from time to time; (t) risks associated with the
Company's recent acquisition of businesses owned and operated by
Lillibridge, including its ability to successfully design, develop and
manage MOBs and to retain key personnel; (u) the ability of the
hospitals on or near whose campuses the Company's MOBs are located and
their affiliated health systems to remain competitive and financially
viable and to attract physicians and physician groups; (v) the Company's
ability to maintain or expand its relationships with its existing and
future hospital and health system clients; (w) risks associated with the
Company's investments in joint ventures, including its lack of sole
decision-making authority and its reliance on its joint venture
partners' financial condition; (x) the impact of market or issuer events
on the liquidity or value of the Company's investments in marketable
securities; and (y) the impact of any financial, accounting, legal or
regulatory issues that may affect the Company or its major tenants,
operators or managers.Many of these factors are beyond the
control of the Company and its management.
|
|
|
|
|
|
|
|
|
|
|
| CONSOLIDATED BALANCE SHEETS |
| As of September 30, 2010, June 30, 2010, March 31, 2010, December
31, 2009 and September 30, 2009 |
| (In thousands, except per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
June 30, |
|
March 31, |
|
December 31, |
|
September 30, |
|
|
2010 |
|
2010 |
|
2010 |
|
2009 |
|
2009 |
| Assets |
|
|
|
|
|
|
|
|
|
|
|
Real estate investments:
|
|
|
|
|
|
|
|
|
|
|
|
Land
|
|
$
|
557,880
|
|
|
$
|
556,469
|
|
|
$
|
557,370
|
|
|
$
|
557,276
|
|
|
$
|
557,123
|
|
|
Buildings and improvements
|
|
|
5,982,708
|
|
|
|
5,732,421
|
|
|
|
5,735,896
|
|
|
|
5,722,837
|
|
|
|
5,641,309
|
|
|
Construction in progress
|
|
|
5,955
|
|
|
|
3,788
|
|
|
|
4,370
|
|
|
|
12,508
|
|
|
|
8,611
|
|
|
Acquired lease intangibles
|
|
|
143,356
|
|
|
|
106,296
|
|
|
|
107,036
|
|
|
|
106,800
|
|
|
|
98,138
|
|
|
|
|
6,689,899
|
|
|
|
6,398,974
|
|
|
|
6,404,672
|
|
|
|
6,399,421
|
|
|
|
6,305,181
|
|
|
Accumulated depreciation and amortization
|
|
|
(1,416,546
|
)
|
|
|
(1,367,396
|
)
|
|
|
(1,319,747
|
)
|
|
|
(1,270,314
|
)
|
|
|
(1,218,244
|
)
|
|
Net real estate property
|
|
|
5,273,353
|
|
|
|
5,031,578
|
|
|
|
5,084,925
|
|
|
|
5,129,107
|
|
|
|
5,086,937
|
|
|
Loans receivable, net
|
|
|
164,829
|
|
|
|
140,870
|
|
|
|
147,725
|
|
|
|
131,887
|
|
|
|
125,410
|
|
|
Investments in unconsolidated entities
|
|
|
16,044
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Net real estate investments
|
|
|
5,454,226
|
|
|
|
5,172,448
|
|
|
|
5,232,650
|
|
|
|
5,260,994
|
|
|
|
5,212,347
|
|
|
Cash and cash equivalents
|
|
|
33,790
|
|
|
|
27,794
|
|
|
|
132,729
|
|
|
|
107,397
|
|
|
|
70,889
|
|
|
Escrow deposits and restricted cash
|
|
|
41,985
|
|
|
|
43,484
|
|
|
|
41,023
|
|
|
|
39,832
|
|
|
|
96,477
|
|
|
Deferred financing costs, net
|
|
|
22,739
|
|
|
|
24,891
|
|
|
|
27,964
|
|
|
|
29,252
|
|
|
|
27,804
|
|
|
Other
|
|
|
248,077
|
|
|
|
193,500
|
|
|
|
199,459
|
|
|
|
178,770
|
|
|
|
179,793
|
|
|
Total assets
|
|
$
|
5,800,817
|
|
|
$
|
5,462,117
|
|
|
$
|
5,633,825
|
|
|
$
|
5,616,245
|
|
|
$
|
5,587,310
|
|
|
|
|
|
|
|
|
|
|
|
|
| Liabilities and equity |
|
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
Senior notes payable and other debt
|
|
$
|
2,895,547
|
|
|
$
|
2,580,849
|
|
|
$
|
2,698,171
|
|
|
$
|
2,670,101
|
|
|
$
|
2,615,142
|
|
|
Accrued interest
|
|
|
33,748
|
|
|
|
16,682
|
|
|
|
35,773
|
|
|
|
17,974
|
|
|
|
35,481
|
|
|
Accounts payable and other liabilities
|
|
|
202,985
|
|
|
|
181,343
|
|
|
|
183,574
|
|
|
|
190,445
|
|
|
|
179,753
|
|
|
Deferred income taxes
|
|
|
252,351
|
|
|
|
251,829
|
|
|
|
252,687
|
|
|
|
253,665
|
|
|
|
254,622
|
|
|
Total liabilities
|
|
|
3,384,631
|
|
|
|
3,030,703
|
|
|
|
3,170,205
|
|
|
|
3,132,185
|
|
|
|
3,084,998
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
|
|
|
|
|
Ventas stockholders' equity:
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, $1.00 par value; 10,000 shares
|
|
|
|
|
|
|
|
|
|
|
|
authorized, unissued
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Common stock, $0.25 par value; 157,095, 156,872,
|
|
|
|
|
|
|
|
|
|
|
|
156,862, 156,627 and 156,605 shares issued at
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2010, June 30, 2010, March 31,
|
|
|
|
|
|
|
|
|
|
|
|
2010, December 31, 2009 and September 30, 2009,
|
|
|
|
|
|
|
|
|
|
|
|
respectively
|
|
|
39,346
|
|
|
|
39,343
|
|
|
|
39,341
|
|
|
|
39,160
|
|
|
|
39,155
|
|
|
Capital in excess of par value
|
|
|
2,587,367
|
|
|
|
2,583,412
|
|
|
|
2,578,577
|
|
|
|
2,573,039
|
|
|
|
2,570,146
|
|
|
Accumulated other comprehensive income
|
|
|
23,816
|
|
|
|
16,506
|
|
|
|
25,154
|
|
|
|
19,669
|
|
|
|
15,080
|
|
|
Retained earnings (deficit)
|
|
|
(249,047
|
)
|
|
|
(222,853
|
)
|
|
|
(196,972
|
)
|
|
|
(165,710
|
)
|
|
|
(139,478
|
)
|
|
Treasury stock, 0, 0, 10, 15 and 0 shares at
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2010, June 30, 2010, March 31,
|
|
|
|
|
|
|
|
|
|
|
|
2010, December 31, 2009 and September 30, 2009,
|
|
|
|
|
|
|
|
|
|
|
|
respectively
|
|
|
-
|
|
|
|
-
|
|
|
|
(467
|
)
|
|
|
(647
|
)
|
|
|
-
|
|
|
Total Ventas stockholders' equity
|
|
|
2,401,482
|
|
|
|
2,416,408
|
|
|
|
2,445,633
|
|
|
|
2,465,511
|
|
|
|
2,484,903
|
|
|
Noncontrolling interest
|
|
|
14,704
|
|
|
|
15,006
|
|
|
|
17,987
|
|
|
|
18,549
|
|
|
|
17,409
|
|
|
Total equity
|
|
|
2,416,186
|
|
|
|
2,431,414
|
|
|
|
2,463,620
|
|
|
|
2,484,060
|
|
|
|
2,502,312
|
|
|
Total liabilities and equity
|
|
$
|
5,800,817
|
|
|
$
|
5,462,117
|
|
|
$
|
5,633,825
|
|
|
$
|
5,616,245
|
|
|
$
|
5,587,310
|
|
|
|
|
|
|
|
|
|
|
| CONSOLIDATED STATEMENTS OF INCOME |
| For the three and nine months ended September 30, 2010 and 2009 |
| (In thousands, except per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
For the Three Months |
|
For the Nine Months |
|
|
Ended September 30, |
|
Ended September 30, |
|
|
2010 |
|
2009 |
|
2010 |
|
2009 |
| Revenues: |
|
|
|
|
|
|
|
|
|
Rental income:
|
|
|
|
|
|
|
|
|
|
Triple-net leased
|
|
$
|
117,906
|
|
|
$
|
115,752
|
|
$
|
351,625
|
|
|
$
|
344,757
|
|
Medical office buildings
|
|
|
22,817
|
|
|
|
9,057
|
|
|
47,246
|
|
|
|
25,748
|
|
|
|
140,723
|
|
|
|
124,809
|
|
|
398,871
|
|
|
|
370,505
|
|
Resident fees and services
|
|
|
113,182
|
|
|
|
106,515
|
|
|
331,535
|
|
|
|
312,853
|
|
Medical office building services revenue
|
|
|
6,711
|
|
|
|
-
|
|
|
6,711
|
|
|
|
-
|
|
Income from loans and investments
|
|
|
4,014
|
|
|
|
3,214
|
|
|
11,336
|
|
|
|
9,828
|
|
Interest and other income
|
|
|
35
|
|
|
|
99
|
|
|
420
|
|
|
|
493
|
|
Total revenues
|
|
|
264,665
|
|
|
|
234,637
|
|
|
748,873
|
|
|
|
693,679
|
|
|
|
|
|
|
|
|
|
| Expenses: |
|
|
|
|
|
|
|
|
|
Interest
|
|
|
45,519
|
|
|
|
43,291
|
|
|
133,449
|
|
|
|
132,742
|
|
Depreciation and amortization
|
|
|
52,104
|
|
|
|
49,984
|
|
|
154,458
|
|
|
|
147,801
|
|
Property-level operating expenses:
|
|
|
|
|
|
|
|
|
|
Senior living
|
|
|
74,066
|
|
|
|
73,131
|
|
|
219,802
|
|
|
|
215,127
|
|
Medical office buildings
|
|
|
7,941
|
|
|
|
3,207
|
|
|
16,267
|
|
|
|
9,243
|
|
|
|
82,007
|
|
|
|
76,338
|
|
|
236,069
|
|
|
|
224,370
|
|
Medical office building services costs
|
|
|
4,633
|
|
|
|
-
|
|
|
4,633
|
|
|
|
-
|
|
General, administrative and professional fees (including non-cash
|
|
|
|
|
|
|
|
|
|
stock-based compensation expense of $4,039 and $3,078 for the three
|
|
|
|
|
|
|
|
|
|
months ended 2010 and 2009, respectively, and $10,128 and $9,215 for
|
|
|
|
|
|
|
|
|
|
the nine months ended 2010 and 2009, respectively)
|
|
|
15,278
|
|
|
|
9,657
|
|
|
35,819
|
|
|
|
30,610
|
|
Foreign currency (gain) loss
|
|
|
(419
|
)
|
|
|
32
|
|
|
(404
|
)
|
|
|
31
|
|
Loss on extinguishment of debt
|
|
|
-
|
|
|
|
-
|
|
|
6,549
|
|
|
|
6,080
|
|
Merger-related expenses and deal costs
|
|
|
5,142
|
|
|
|
5,894
|
|
|
11,668
|
|
|
|
11,450
|
|
Total expenses
|
|
|
204,264
|
|
|
|
185,196
|
|
|
582,241
|
|
|
|
553,084
|
|
Income before income from unconsolidated entities, income taxes,
discontinued
|
|
|
|
|
|
|
|
|
|
operations and noncontrolling interest
|
|
|
60,401
|
|
|
|
49,441
|
|
|
166,632
|
|
|
|
140,595
|
|
Loss from unconsolidated entities
|
|
|
(392
|
)
|
|
|
-
|
|
|
(392
|
)
|
|
|
-
|
|
Income tax (expense) benefit
|
|
|
(1,657
|
)
|
|
|
410
|
|
|
(2,352
|
)
|
|
|
1,352
|
|
Income from continuing operations
|
|
|
58,352
|
|
|
|
49,851
|
|
|
163,888
|
|
|
|
141,947
|
|
Discontinued operations
|
|
|
542
|
|
|
|
579
|
|
|
7,139
|
|
|
|
72,635
|
|
Net income
|
|
|
58,894
|
|
|
|
50,430
|
|
|
171,027
|
|
|
|
214,582
|
|
Net income attributable to noncontrolling interest (net of tax of
$613 and $387 for
|
|
|
|
|
|
|
|
|
|
the three months ended 2010 and 2009, respectively, and $1,591 and
$1,318 for the
|
|
|
|
|
|
|
|
|
|
nine months ended 2010 and 2009, respectively)
|
|
|
996
|
|
|
|
625
|
|
|
2,443
|
|
|
|
2,168
|
|
Net income attributable to common stockholders
|
|
$
|
57,898
|
|
|
$
|
49,805
|
|
$
|
168,584
|
|
|
$
|
212,414
|
|
|
|
|
|
|
|
|
|
| Earnings per common share: |
|
|
|
|
|
|
|
|
|
Basic:
|
|
|
|
|
|
|
|
|
|
Income from continuing operations attributable to
|
|
|
|
|
|
|
|
|
|
common stockholders
|
|
$
|
0.37
|
|
|
$
|
0.32
|
|
$
|
1.03
|
|
|
$
|
0.92
|
|
Discontinued operations
|
|
|
0.00
|
|
|
|
0.00
|
|
|
0.05
|
|
|
|
0.48
|
|
Net income attributable to common stockholders
|
|
$
|
0.37
|
|
|
$
|
0.32
|
|
$
|
1.08
|
|
|
$
|
1.40
|
|
Diluted:
|
|
|
|
|
|
|
|
|
|
Income from continuing operations attributable to
|
|
|
|
|
|
|
|
|
|
common stockholders
|
|
$
|
0.37
|
|
|
$
|
0.32
|
|
$
|
1.02
|
|
|
$
|
0.92
|
|
Discontinued operations
|
|
|
0.00
|
|
|
|
0.00
|
|
|
0.05
|
|
|
|
0.48
|
|
Net income attributable to common stockholders
|
|
$
|
0.37
|
|
|
$
|
0.32
|
|
$
|
1.07
|
|
|
$
|
1.40
|
|
|
|
|
|
|
|
|
|
| Weighted average shares used in computing earnings per common
share: |
|
|
|
|
|
|
|
|
|
Basic
|
|
|
156,631
|
|
|
|
156,250
|
|
|
156,566
|
|
|
|
151,309
|
|
Diluted
|
|
|
157,941
|
|
|
|
156,516
|
|
|
157,453
|
|
|
|
151,439
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per common share
|
|
$
|
0.535
|
|
|
$
|
0.5125
|
|
$
|
1.605
|
|
|
$
|
1.5375
|
|
|
|
|
|
|
|
|
|
|
|
| QUARTERLY CONSOLIDATED STATEMENTS OF INCOME |
| (In thousands, except per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 Quarters |
|
2009 Quarters |
|
|
Third |
|
Second |
|
First |
|
Fourth |
|
Third |
|
|
|
|
|
|
|
|
|
|
|
| Revenues: |
|
|
|
|
|
|
|
|
|
|
|
Rental income:
|
|
|
|
|
|
|
|
|
|
|
|
Triple-net leased
|
|
$
|
117,906
|
|
|
$
|
117,386
|
|
|
$
|
116,333
|
|
|
$
|
115,889
|
|
$
|
115,752
|
|
Medical office buildings
|
|
|
22,817
|
|
|
|
12,240
|
|
|
|
12,189
|
|
|
|
10,174
|
|
|
9,057
|
|
|
|
140,723
|
|
|
|
129,626
|
|
|
|
128,522
|
|
|
|
126,063
|
|
|
124,809
|
|
Resident fees and services
|
|
|
113,182
|
|
|
|
109,867
|
|
|
|
108,486
|
|
|
|
108,205
|
|
|
106,515
|
|
Medical office building services revenue
|
|
|
6,711
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
Income from loans and investments
|
|
|
4,014
|
|
|
|
3,705
|
|
|
|
3,617
|
|
|
|
3,279
|
|
|
3,214
|
|
Interest and other income
|
|
|
35
|
|
|
|
122
|
|
|
|
263
|
|
|
|
349
|
|
|
99
|
|
Total revenues
|
|
|
264,665
|
|
|
|
243,320
|
|
|
|
240,888
|
|
|
|
237,896
|
|
|
234,637
|
|
|
|
|
|
|
|
|
|
|
|
| Expenses: |
|
|
|
|
|
|
|
|
|
|
|
Interest
|
|
|
45,519
|
|
|
|
43,840
|
|
|
|
44,090
|
|
|
|
44,248
|
|
|
43,291
|
|
Depreciation and amortization
|
|
|
52,104
|
|
|
|
50,040
|
|
|
|
52,314
|
|
|
|
51,730
|
|
|
49,984
|
|
Property-level operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
Senior living
|
|
|
74,066
|
|
|
|
71,059
|
|
|
|
74,677
|
|
|
|
74,918
|
|
|
73,131
|
|
Medical office buildings
|
|
|
7,941
|
|
|
|
4,124
|
|
|
|
4,202
|
|
|
|
3,525
|
|
|
3,207
|
|
|
|
82,007
|
|
|
|
75,183
|
|
|
|
78,879
|
|
|
|
78,443
|
|
|
76,338
|
|
Medical office building services costs
|
|
|
4,633
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
General, administrative and professional fees (including non-cash
|
|
|
|
|
|
|
|
|
|
|
|
stock-based compensation expense of $4,039, $3,057, $3,032, $2,667
and
|
|
|
|
|
|
|
|
|
|
|
|
$3,078, respectively)
|
|
|
15,278
|
|
|
|
9,858
|
|
|
|
10,683
|
|
|
|
8,220
|
|
|
9,657
|
|
Foreign currency (gain) loss
|
|
|
(419
|
)
|
|
|
121
|
|
|
|
(106
|
)
|
|
|
19
|
|
|
32
|
|
Loss on extinguishment of debt
|
|
|
-
|
|
|
|
6,549
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
Merger-related expenses and deal costs
|
|
|
5,142
|
|
|
|
4,207
|
|
|
|
2,319
|
|
|
|
1,565
|
|
|
5,894
|
|
Total expenses
|
|
|
204,264
|
|
|
|
189,798
|
|
|
|
188,179
|
|
|
|
184,225
|
|
|
185,196
|
|
Income before income from unconsolidated entities, income taxes,
discontinued
|
|
|
|
|
|
|
|
|
|
|
|
operations and noncontrolling interest
|
|
|
60,401
|
|
|
|
53,522
|
|
|
|
52,709
|
|
|
|
53,671
|
|
|
49,441
|
|
Loss from unconsolidated entities
|
|
|
(392
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
Income tax (expense) benefit
|
|
|
(1,657
|
)
|
|
|
(409
|
)
|
|
|
(286
|
)
|
|
|
367
|
|
|
410
|
|
Income from continuing operations
|
|
|
58,352
|
|
|
|
53,113
|
|
|
|
52,423
|
|
|
|
54,038
|
|
|
49,851
|
|
Discontinued operations
|
|
|
542
|
|
|
|
5,852
|
|
|
|
745
|
|
|
|
740
|
|
|
579
|
|
Net income
|
|
|
58,894
|
|
|
|
58,965
|
|
|
|
53,168
|
|
|
|
54,778
|
|
|
50,430
|
|
Net income attributable to noncontrolling interest (net of tax of
$613, $559, $419,
|
|
|
|
|
|
|
|
|
|
|
$422 and $387, respectively)
|
|
|
996
|
|
|
|
898
|
|
|
|
549
|
|
|
|
697
|
|
|
625
|
|
Net income attributable to common stockholders
|
|
$
|
57,898
|
|
|
$
|
58,067
|
|
|
$
|
52,619
|
|
|
$
|
54,081
|
|
$
|
49,805
|
|
|
|
|
|
|
|
|
|
|
|
| Earnings per common share: |
|
|
|
|
|
|
|
|
|
|
|
Basic:
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations attributable to common stockholders
|
|
$
|
0.37
|
|
|
$
|
0.33
|
|
|
$
|
0.34
|
|
|
$
|
0.35
|
|
$
|
0.32
|
|
Discontinued operations
|
|
|
0.00
|
|
|
|
0.04
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
0.00
|
|
Net income attributable to common stockholders
|
|
$
|
0.37
|
|
|
$
|
0.37
|
|
|
$
|
0.34
|
|
|
$
|
0.35
|
|
$
|
0.32
|
|
Diluted:
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations attributable to common stockholders
|
|
$
|
0.37
|
|
|
$
|
0.33
|
|
|
$
|
0.34
|
|
|
$
|
0.35
|
|
$
|
0.32
|
|
Discontinued operations
|
|
|
0.00
|
|
|
|
0.04
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
0.00
|
|
Net income attributable to common stockholders
|
|
$
|
0.37
|
|
|
$
|
0.37
|
|
|
$
|
0.34
|
|
|
$
|
0.35
|
|
$
|
0.32
|
|
|
|
|
|
|
|
|
|
|
|
| Weighted average shares used in computing earnings per common
share: |
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
156,631
|
|
|
|
156,611
|
|
|
|
156,453
|
|
|
|
156,296
|
|
|
156,250
|
|
Diluted
|
|
|
157,941
|
|
|
|
157,441
|
|
|
|
156,967
|
|
|
|
156,692
|
|
|
156,516
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per common share
|
|
$
|
0.535
|
|
|
$
|
0.535
|
|
|
$
|
0.535
|
|
|
$
|
0.5125
|
|
$
|
0.5125
|
|
|
|
|
|
| CONSOLIDATED STATEMENTS OF CASH FLOWS |
| For the nine months ended September 30, 2010 and 2009 |
| (In thousands) |
|
|
|
|
|
|
|
2010 |
|
2009 |
|
Cash flows from operating activities:
|
|
|
|
|
|
Net income
|
|
$
|
171,027
|
|
|
$
|
214,582
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
Depreciation and amortization (including amounts in discontinued
operations)
|
|
|
154,922
|
|
|
|
149,166
|
|
|
Amortization of deferred revenue and lease intangibles, net
|
|
|
(4,580
|
)
|
|
|
(5,151
|
)
|
|
Other amortization expenses
|
|
|
6,455
|
|
|
|
4,295
|
|
|
Stock-based compensation
|
|
|
10,128
|
|
|
|
9,215
|
|
|
Straight-lining of rental income
|
|
|
(7,975
|
)
|
|
|
(8,961
|
)
|
|
Loss on extinguishment of debt
|
|
|
6,549
|
|
|
|
6,080
|
|
|
Net gain on sale of real estate assets (including amounts in
discontinued operations)
|
|
|
(5,393
|
)
|
|
|
(67,011
|
)
|
|
Income tax expense (benefit)
|
|
|
2,352
|
|
|
|
(1,352
|
)
|
|
Loss from unconsolidated entities
|
|
|
392
|
|
|
|
-
|
|
|
Other
|
|
|
(8
|
)
|
|
|
83
|
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
Increase in other assets
|
|
|
(9,017
|
)
|
|
|
(4,277
|
)
|
|
Increase in accrued interest
|
|
|
15,763
|
|
|
|
13,550
|
|
|
Increase in accounts payable and other liabilities
|
|
|
5,504
|
|
|
|
12,978
|
|
|
Net cash provided by operating activities
|
|
|
346,119
|
|
|
|
323,197
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
Net investment in real estate property
|
|
|
(239,157
|
)
|
|
|
(23,728
|
)
|
|
Investment in loans receivable
|
|
|
(38,725
|
)
|
|
|
(7,373
|
)
|
|
Proceeds from real estate disposals
|
|
|
25,597
|
|
|
|
57,802
|
|
|
Proceeds from loans receivable
|
|
|
1,552
|
|
|
|
7,908
|
|
|
Contributions to unconsolidated entities
|
|
|
(4,658
|
)
|
|
|
-
|
|
|
Distributions from unconsolidated entities
|
|
|
158
|
|
|
|
-
|
|
|
Capital expenditures
|
|
|
(13,243
|
)
|
|
|
(7,184
|
)
|
|
Net cash (used in) provided by investing activities
|
|
|
(268,476
|
)
|
|
|
27,425
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
Net change in borrowings under revolving credit facilities
|
|
|
233,004
|
|
|
|
(291,456
|
)
|
|
Proceeds from debt
|
|
|
201,237
|
|
|
|
304,202
|
|
|
Repayment of debt
|
|
|
(331,378
|
)
|
|
|
(516,531
|
)
|
|
Payment of deferred financing costs
|
|
|
(1,872
|
)
|
|
|
(13,422
|
)
|
|
Issuance of common stock, net
|
|
|
-
|
|
|
|
299,201
|
|
|
Cash distribution to common stockholders
|
|
|
(251,921
|
)
|
|
|
(234,086
|
)
|
|
Contributions from noncontrolling interest
|
|
|
818
|
|
|
|
635
|
|
|
Distributions to noncontrolling interest
|
|
|
(6,633
|
)
|
|
|
(7,496
|
)
|
|
Other
|
|
|
5,426
|
|
|
|
2,003
|
|
|
Net cash used in financing activities
|
|
|
(151,319
|
)
|
|
|
(456,950
|
)
|
|
Net decrease in cash and cash equivalents
|
|
|
(73,676
|
)
|
|
|
(106,328
|
)
|
|
Effect of foreign currency translation on cash and cash equivalents
|
|
|
69
|
|
|
|
405
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
107,397
|
|
|
|
176,812
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
33,790
|
|
|
$
|
70,889
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental schedule of non-cash activities:
|
|
|
|
|
|
Assets and liabilities assumed from acquisitions:
|
|
|
|
|
|
Real estate investments
|
|
$
|
125,846
|
|
|
$
|
8,456
|
|
|
Utilization of escrow funds held for an Internal Revenue Code
Section 1031 exchange
|
|
|
-
|
|
|
|
(9,295
|
)
|
|
Other assets acquired
|
|
|
(385
|
)
|
|
|
-
|
|
|
Debt assumed
|
|
|
125,320
|
|
|
|
-
|
|
|
Other liabilities
|
|
|
141
|
|
|
|
(1,886
|
)
|
|
Noncontrolling interest
|
|
|
-
|
|
|
|
1,047
|
|
|
Debt transferred on the sale of assets
|
|
|
-
|
|
|
|
38,759
|
|
|
| QUARTERLY CONSOLIDATED STATEMENTS OF CASH FLOWS |
| (In thousands) |
|
|
|
|
|
|
|
2010 Quarters |
|
2009 Quarters |
|
Third |
|
Second |
|
First |
|
Fourth |
|
Third |
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
Net income
|
$
|
58,894
|
|
|
$
|
58,965
|
|
|
$
|
53,168
|
|
|
$
|
54,778
|
|
|
$
|
50,430
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization (including amounts in discontinued
operations)
|
|
52,200
|
|
|
|
50,185
|
|
|
|
52,537
|
|
|
|
52,092
|
|
|
|
50,351
|
|
|
Amortization of deferred revenue and lease intangibles, net
|
|
(1,637
|
)
|
|
|
(1,394
|
)
|
|
|
(1,549
|
)
|
|
|
(1,518
|
)
|
|
|
(1,564
|
)
|
|
Other amortization expenses
|
|
2,088
|
|
|
|
2,213
|
|
|
|
2,154
|
|
|
|
2,058
|
|
|
|
1,921
|
|
|
Stock-based compensation
|
|
4,039
|
|
|
|
3,057
|
|
|
|
3,032
|
|
|
|
2,667
|
|
|
|
3,078
|
|
|
Straight-lining of rental income
|
|
(3,000
|
)
|
|
|
(2,526
|
)
|
|
|
(2,449
|
)
|
|
|
(2,918
|
)
|
|
|
(2,971
|
)
|
|
Loss on extinguishment of debt
|
|
-
|
|
|
|
6,549
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Net gain on sale of real estate assets (including amounts in
discontinued operations)
|
|
(168
|
)
|
|
|
(5,041
|
)
|
|
|
(184
|
)
|
|
|
(294
|
)
|
|
|
(120
|
)
|
|
Income tax expense (benefit)
|
|
1,657
|
|
|
|
409
|
|
|
|
286
|
|
|
|
(367
|
)
|
|
|
(410
|
)
|
|
Loss from unconsolidated entities
|
|
392
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Other
|
|
230
|
|
|
|
(291
|
)
|
|
|
53
|
|
|
|
(178
|
)
|
|
|
95
|
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
(Increase) decrease in other assets
|
|
(3,843
|
)
|
|
|
(1,402
|
)
|
|
|
(3,772
|
)
|
|
|
2,763
|
|
|
|
(5,703
|
)
|
|
Increase (decrease) in accrued interest
|
|
17,055
|
|
|
|
(19,091
|
)
|
|
|
17,799
|
|
|
|
(17,507
|
)
|
|
|
18,529
|
|
|
Increase (decrease) in accounts payable and other liabilities
|
|
10,495
|
|
|
|
523
|
|
|
|
(5,514
|
)
|
|
|
7,328
|
|
|
|
14,419
|
|
|
Net cash provided by operating activities
|
|
138,402
|
|
|
|
92,156
|
|
|
|
115,561
|
|
|
|
98,904
|
|
|
|
128,055
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
Net investment in real estate property
|
|
(216,242
|
)
|
|
|
(11,055
|
)
|
|
|
(11,860
|
)
|
|
|
(21,987
|
)
|
|
|
(4,370
|
)
|
|
Investment in loans receivable
|
|
(22,929
|
)
|
|
|
-
|
|
|
|
(15,796
|
)
|
|
|
(6,430
|
)
|
|
|
-
|
|
|
Proceeds from real estate disposals
|
|
2,568
|
|
|
|
22,275
|
|
|
|
754
|
|
|
|
740
|
|
|
|
1,188
|
|
|
Proceeds from loans receivable
|
|
229
|
|
|
|
131
|
|
|
|
1,192
|
|
|
|
120
|
|
|
|
207
|
|
|
Proceeds from sale of investments
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
5,000
|
|
|
|
-
|
|
|
Contributions to unconsolidated entities
|
|
(4,658
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Distributions from unconsolidated entities
|
|
158
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Capital expenditures
|
|
(6,165
|
)
|
|
|
(2,783
|
)
|
|
|
(4,295
|
)
|
|
|
(6,614
|
)
|
|
|
(3,156
|
)
|
|
Net cash (used in) provided by investing activities
|
|
(247,039
|
)
|
|
|
8,568
|
|
|
|
(30,005
|
)
|
|
|
(29,171
|
)
|
|
|
(6,131
|
)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
Net change in borrowings under revolving credit facilities
|
|
115,724
|
|
|
|
88,191
|
|
|
|
29,089
|
|
|
|
(1,417
|
)
|
|
|
(1,528
|
)
|
|
Proceeds from debt
|
|
200,541
|
|
|
|
500
|
|
|
|
196
|
|
|
|
61,480
|
|
|
|
3,087
|
|
|
Repayment of debt
|
|
(116,207
|
)
|
|
|
(207,364
|
)
|
|
|
(7,807
|
)
|
|
|
(8,642
|
)
|
|
|
(13,515
|
)
|
|
Payment of deferred financing costs
|
|
(32
|
)
|
|
|
(727
|
)
|
|
|
(1,113
|
)
|
|
|
(3,233
|
)
|
|
|
-
|
|
|
Issuance of common stock, net
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Cash distribution to common stockholders
|
|
(84,092
|
)
|
|
|
(83,948
|
)
|
|
|
(83,881
|
)
|
|
|
(80,313
|
)
|
|
|
(80,271
|
)
|
|
Contributions from noncontrolling interest
|
|
185
|
|
|
|
368
|
|
|
|
265
|
|
|
|
576
|
|
|
|
329
|
|
|
Distributions to noncontrolling interest
|
|
(2,356
|
)
|
|
|
(2,288
|
)
|
|
|
(1,989
|
)
|
|
|
(2,373
|
)
|
|
|
(2,472
|
)
|
|
Other
|
|
753
|
|
|
|
504
|
|
|
|
4,169
|
|
|
|
692
|
|
|
|
(3,454
|
)
|
|
Net cash provided by (used in) financing activities
|
|
114,516
|
|
|
|
(204,764
|
)
|
|
|
(61,071
|
)
|
|
|
(33,230
|
)
|
|
|
(97,824
|
)
|
|
Net increase (decrease) in cash and cash equivalents
|
|
5,879
|
|
|
|
(104,040
|
)
|
|
|
24,485
|
|
|
|
36,503
|
|
|
|
24,100
|
|
|
Effect of foreign currency translation on cash and cash equivalents
|
|
117
|
|
|
|
(895
|
)
|
|
|
847
|
|
|
|
5
|
|
|
|
266
|
|
|
Cash and cash equivalents at beginning of period
|
|
27,794
|
|
|
|
132,729
|
|
|
|
107,397
|
|
|
|
70,889
|
|
|
|
46,523
|
|
|
Cash and cash equivalents at end of period
|
$
|
33,790
|
|
|
$
|
27,794
|
|
|
$
|
132,729
|
|
|
$
|
107,397
|
|
|
$
|
70,889
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental schedule of non-cash activities:
|
|
|
|
|
|
|
|
|
|
|
Assets and liabilities assumed from acquisitions:
|
|
|
|
|
|
|
|
|
|
|
Real estate investments
|
$
|
125,350
|
|
|
$
|
-
|
|
|
$
|
496
|
|
|
$
|
59,325
|
|
|
$
|
149
|
|
|
Utilization of escrow funds held for an Internal Revenue Code
Section 1031 exchange
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(55,700
|
)
|
|
|
-
|
|
|
Other assets acquired
|
|
(30
|
)
|
|
|
-
|
|
|
|
(355
|
)
|
|
|
-
|
|
|
|
(82
|
)
|
|
Debt assumed
|
|
125,320
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Other liabilities
|
|
-
|
|
|
|
-
|
|
|
|
141
|
|
|
|
1,948
|
|
|
|
-
|
|
|
Noncontrolling interest
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,677
|
|
|
|
67
|
|
|
| QUARTERLY FUNDS FROM OPERATIONS AND NORMALIZED FFO |
| (In thousands, except per share amounts) |
|
|
|
|
|
|
|
2010 Quarters |
|
2009 Quarters |
|
|
Third |
|
Second |
|
First |
|
Fourth |
|
Third |
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to common stockholders
|
|
$
|
57,898
|
|
|
$
|
58,067
|
|
|
$
|
52,619
|
|
|
$
|
54,081
|
|
|
$
|
49,805
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization on real estate assets
|
|
|
51,449
|
|
|
|
49,787
|
|
|
|
52,085
|
|
|
|
51,546
|
|
|
|
49,819
|
|
|
Depreciation on real estate assets related to noncontrolling
|
|
|
|
|
|
|
|
|
|
|
|
interest
|
|
|
(1,627
|
)
|
|
|
(1,680
|
)
|
|
|
(1,726
|
)
|
|
|
(1,653
|
)
|
|
|
(1,580
|
)
|
|
Depreciation on real estate assets related to unconsolidated
|
|
|
|
|
|
|
|
|
|
|
|
entities
|
|
|
1,275
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Discontinued operations:
|
|
|
|
|
|
|
|
|
|
|
|
Gain on sale of real estate assets
|
|
|
(168
|
)
|
|
|
(5,041
|
)
|
|
|
(184
|
)
|
|
|
(294
|
)
|
|
|
(120
|
)
|
|
Depreciation and amortization on real estate assets
|
|
|
96
|
|
|
|
145
|
|
|
|
223
|
|
|
|
362
|
|
|
|
365
|
|
|
FFO
|
|
|
108,923
|
|
|
|
101,278
|
|
|
|
103,017
|
|
|
|
104,042
|
|
|
|
98,289
|
|
|
Merger-related expenses and deal costs
|
|
|
5,142
|
|
|
|
4,207
|
|
|
|
2,319
|
|
|
|
1,565
|
|
|
|
5,894
|
|
|
Income tax expense (benefit)
|
|
|
1,044
|
|
|
|
(150
|
)
|
|
|
(133
|
)
|
|
|
(789
|
)
|
|
|
(797
|
)
|
|
Loss on extinguishment of debt
|
|
|
-
|
|
|
|
6,549
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Amortization of other intangibles
|
|
|
338
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Normalized FFO
|
|
$
|
115,447
|
|
|
$
|
111,884
|
|
|
$
|
105,203
|
|
|
$
|
104,818
|
|
|
$
|
103,386
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per diluted share (1): |
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to common stockholders
|
|
$
|
0.37
|
|
|
$
|
0.37
|
|
|
$
|
0.34
|
|
|
$
|
0.35
|
|
|
$
|
0.32
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization on real estate assets
|
|
|
0.33
|
|
|
|
0.32
|
|
|
|
0.33
|
|
|
|
0.33
|
|
|
|
0.32
|
|
|
Depreciation on real estate assets related to noncontrolling
|
|
|
|
|
|
|
|
|
|
|
|
interest
|
|
|
(0.01
|
)
|
|
|
(0.01
|
)
|
|
|
(0.01
|
)
|
|
|
(0.01
|
)
|
|
|
(0.01
|
)
|
|
Depreciation on real estate assets related to unconsolidated
|
|
|
|
|
|
|
|
|
|
|
|
entities
|
|
|
0.01
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Discontinued operations:
|
|
|
|
|
|
|
|
|
|
|
|
Gain on sale of real estate assets
|
|
|
(0.00
|
)
|
|
|
(0.03
|
)
|
|
|
(0.00
|
)
|
|
|
(0.00
|
)
|
|
|
(0.00
|
)
|
|
Depreciation and amortization on real estate assets
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
FFO
|
|
|
0.69
|
|
|
|
0.64
|
|
|
|
0.66
|
|
|
|
0.66
|
|
|
|
0.63
|
|
|
Merger-related expenses and deal costs
|
|
|
0.03
|
|
|
|
0.03
|
|
|
|
0.01
|
|
|
|
0.01
|
|
|
|
0.04
|
|
|
Income tax benefit
|
|
|
0.01
|
|
|
|
(0.00
|
)
|
|
|
(0.00
|
)
|
|
|
(0.01
|
)
|
|
|
(0.01
|
)
|
|
Loss on extinguishment of debt
|
|
|
-
|
|
|
|
0.04
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Amortization of other intangibles
|
|
|
0.00
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Normalized FFO
|
|
$
|
0.73
|
|
|
$
|
0.71
|
|
|
$
|
0.67
|
|
|
$
|
0.67
|
|
|
$
|
0.66
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (1) Per share amounts may not add due to rounding.
|
Historical cost accounting for real estate assets implicitly assumes
that the value of real estate assets diminishes predictably over time.
Since real estate values instead have historically risen or fallen with
market conditions, many industry investors have considered presentations
of operating results for real estate companies that use historical cost
accounting to be insufficient by themselves. To overcome this problem,
the Company considers FFO and normalized FFO appropriate measures of
operating performance of an equity REIT. Further, the Company believes
that normalized FFO provides useful information because it allows
investors, analysts and Company management to compare the Company's
operating performance to the operating performance of other real estate
companies and between periods on a consistent basis without having to
account for differences caused by unanticipated items. The Company uses
the NAREIT definition of FFO. NAREIT defines FFO as net income, computed
in accordance with GAAP, excluding gains (or losses) from sales of
property, plus real estate depreciation and amortization and after
adjustments for unconsolidated partnerships and joint ventures.
Adjustments for unconsolidated partnerships and joint ventures will be
calculated to reflect FFO on the same basis. The Company defines
normalized FFO as FFO excluding the following income and expense items
(which may be recurring in nature): (a) gains and losses on the sales of
assets, (b) merger-related costs and expenses, including amortization of
intangibles and transition and integration expenses, and deal costs and
expenses, including expenses relating to the Company's lawsuit against
HCP, (c) the impact of any expenses related to asset impairment and
valuation allowances, the write-off of unamortized deferred financing
fees, or additional costs, expenses, discounts or premiums incurred as a
result of early debt retirement or payment of the Company's debt, and
(d) the non-cash effect of income tax benefits or expenses.
FFO and normalized FFO presented herein are not necessarily comparable
to FFO and normalized FFO presented by other real estate companies due
to the fact that not all real estate companies use the same definitions.
FFO and normalized FFO should not be considered as alternatives to net
income (determined in accordance with GAAP) as indicators of the
Company's financial performance or as alternatives to cash flow from
operating activities (determined in accordance with GAAP) as measures of
the Company's liquidity, nor are FFO and normalized FFO necessarily
indicative of sufficient cash flow to fund all of the Company's needs.
The Company believes that in order to facilitate a clear understanding
of the consolidated historical operating results of the Company, FFO and
normalized FFO should be examined in conjunction with net income as
presented elsewhere herein.
NORMALIZED FFO GUIDANCE FOR THE YEAR ENDING DECEMBER 31, 2010
The following table illustrates the Company's normalized FFO per diluted
common share guidance for the year ending December 31, 2010:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UPDATED |
|
PRIOR |
|
|
GUIDANCE |
|
GUIDANCE |
|
|
For the Year |
|
For the Year |
|
|
Ending |
|
Ending |
|
|
December 31, 2010 |
|
December 31, 2010 |
|
Net income attributable to common stockholders
|
|
$
|
1.43
|
|
-
|
|
$
|
1.55
|
|
$
|
1.39
|
|
-
|
|
$
|
1.46
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization on real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
assets, depreciation related to noncontrolling interest
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and gain/loss on sale of real estate assets, net
|
|
|
1.24
|
|
-
|
|
|
1.16
|
|
|
1.20
|
|
-
|
|
|
1.20
|
|
FFO
|
|
|
2.67
|
|
-
|
|
|
2.71
|
|
|
2.59
|
|
-
|
|
|
2.66
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax benefit/expense (net of noncontrolling
|
|
|
|
|
|
|
|
|
|
|
|
|
|
interest), gain/loss on extinguishment of debt,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
integration and transition expenses, amortization of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
intangibles, merger-related expenses and deal
|
|
|
|
|
|
|
|
|
|
|
|
|
|
costs, net
|
|
|
0.17
|
|
-
|
|
|
0.15
|
|
|
0.16
|
|
-
|
|
|
0.14
|
| Normalized FFO |
|
$ |
2.84 |
|
- |
|
$ |
2.86 |
|
$ |
2.75
|
|
- |
|
$ |
2.80
|
Net Debt to Adjusted Pro Forma EBITDA
The following information considers the pro forma effect on net income,
interest and depreciation of the Company's investments and other capital
transactions that were completed during the three months ended September
30, 2010, as if the transactions had been consummated as of the
beginning of the period. The following table illustrates net debt to pro
forma earnings before interest, taxes, depreciation and amortization
(including of non-cash stock-based compensation), excluding
merger-related expenses and deal costs and gains or losses on real
estate disposals ("Adjusted Pro Forma EBITDA") (dollars in thousands):
|
|
|
|
|
Net income attributable to common stockholders
|
|
$
|
57,898
|
|
|
|
Pro forma adjustments for current period investments, capital
|
|
|
|
|
transactions and dispositions
|
|
|
(2,577
|
)
|
|
|
Pro forma net income for the three months ended
|
|
|
|
|
September 30, 2010
|
|
$
|
55,321
|
|
|
|
Add back:
|
|
|
|
|
Pro forma interest (including discontinued operations)
|
|
|
47,643
|
|
|
|
Pro forma depreciation and amortization (including discontinued
|
|
|
|
|
operations)
|
|
|
52,200
|
|
|
|
Stock-based compensation
|
|
|
4,040
|
|
|
|
Income tax expense
|
|
|
1,657
|
|
|
|
Net gain on real estate disposals
|
|
|
(168
|
)
|
|
|
Other taxes
|
|
|
249
|
|
|
|
Merger-related expenses and deal costs
|
|
|
5,140
|
|
|
|
Adjusted Pro Forma EBITDA
|
|
$
|
166,082
|
|
|
|
Adjusted Pro Forma EBITDA annualized, including (but not
annualized) the $2 million cash
|
|
|
|
|
payment received from Sunrise for expense overages at the
|
|
|
|
|
Company's Sunrise-managed portfolio
|
|
$
|
658,328
|
|
|
|
|
|
|
|
As of September 30, 2010:
|
|
|
|
|
Debt
|
|
$
|
2,895,547
|
|
|
|
Cash, including cash escrows pertaining to debt
|
|
|
(41,655
|
)
|
|
|
Net debt
|
|
$
|
2,853,892
|
|
|
|
|
|
|
|
Net debt to Adjusted Pro Forma EBITDA
|
|
|
4.3
|
|
x
|
|
| Non-GAAP Financial Measures Reconciliation |
| (In thousands, except per share amounts) |
|
|
|
|
|
|
|
For the Nine Months |
|
|
Ended September 30, |
|
|
2010 |
|
2009 |
|
|
|
|
|
|
Net income attributable to common stockholders
|
|
$
|
168,584
|
|
|
$
|
212,414
|
|
|
Adjustments:
|
|
|
|
|
|
Depreciation and amortization on real estate assets
|
|
|
153,321
|
|
|
|
147,295
|
|
|
Depreciation on real estate assets related to noncontrolling interest
|
|
|
(5,033
|
)
|
|
|
(4,696
|
)
|
|
Depreciation on real estate assets related to unconsolidated entities
|
|
|
1,275
|
|
|
|
-
|
|
|
Discontinued operations:
|
|
|
|
|
|
Gain on sale of real estate assets
|
|
|
(5,393
|
)
|
|
|
(67,011
|
)
|
|
Depreciation and amortization on real estate assets
|
|
|
464
|
|
|
|
1,365
|
|
|
FFO
|
|
|
313,218
|
|
|
|
289,367
|
|
|
Merger-related expenses and deal costs
|
|
|
11,668
|
|
|
|
11,450
|
|
|
Income tax expense (benefit)
|
|
|
761
|
|
|
|
(2,670
|
)
|
|
Loss on extinguishment of debt
|
|
|
6,549
|
|
|
|
6,080
|
|
|
Amortization of other intangibles
|
|
|
338
|
|
|
|
-
|
|
|
Normalized FFO
|
|
$
|
332,534
|
|
|
$
|
304,227
|
|
|
|
|
|
|
| Per diluted share (1): |
|
|
|
|
|
Net income attributable to common stockholders
|
|
$
|
1.07
|
|
|
$
|
1.40
|
|
|
Adjustments:
|
|
|
|
|
|
Depreciation and amortization on real estate assets
|
|
|
0.97
|
|
|
|
0.97
|
|
|
Depreciation on real estate assets related to noncontrolling interest
|
|
|
(0.03
|
)
|
|
|
(0.03
|
)
|
|
Depreciation on real estate assets related to unconsolidated entities
|
|
|
0.01
|
|
|
|
-
|
|
|
Discontinued operations:
|
|
|
|
|
|
Gain on sale of real estate assets
|
|
|
(0.03
|
)
|
|
|
(0.44
|
)
|
|
Depreciation and amortization on real estate assets
|
|
|
0.00
|
|
|
|
0.01
|
|
|
FFO
|
|
|
1.99
|
|
|
|
1.91
|
|
|
Merger-related expenses and deal costs
|
|
|
0.07
|
|
|
|
0.08
|
|
|
Income tax expense (benefit)
|
|
|
0.00
|
|
|
|
(0.02
|
)
|
|
Loss on extinguishment of debt
|
|
|
0.04
|
|
|
|
0.04
|
|
|
Amortization of other intangibles
|
|
|
0.00
|
|
|
|
-
|
|
| Normalized FFO |
|
$ |
2.11 |
|
|
$ |
2.01 |
|
|
|
|
|
|
| (1) Per share amounts may not add due to rounding.
|
|
|
|
|
|
| Non-GAAP Financial Measures Reconciliation |
| Quarterly NOI Reconciliation by Segment |
| (In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Third |
|
|
2010 Quarters |
|
Quarter |
|
|
Third |
|
Second |
|
2009 |
| Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Triple-Net |
|
|
|
|
|
|
|
Triple-Net Rental Income, excluding Discontinued Operations
|
|
$
|
117,906
|
|
$
|
117,387
|
|
$
|
115,751
|
|
|
|
|
|
|
|
|
| Medical Office Buildings |
|
|
|
|
|
|
|
Medical Office - Stabilized
|
|
|
18,734
|
|
|
10,681
|
|
|
7,272
|
|
|
Medical Office - Lease up
|
|
|
4,083
|
|
|
1,559
|
|
|
1,804
|
|
|
Discontinued Operations
|
|
|
-
|
|
|
-
|
|
|
(19
|
)
|
|
Total Medical Office Buildings - Rental Income
|
|
|
22,817
|
|
|
12,240
|
|
|
9,057
|
|
|
Total Rental Income
|
|
|
140,723
|
|
|
129,627
|
|
|
124,808
|
|
|
|
|
|
|
|
|
|
Medical Office Buildings Services Revenue
|
|
|
6,711
|
|
|
-
|
|
|
-
|
|
|
Total Medical Office Buildings - Revenue
|
|
|
29,528
|
|
|
12,240
|
|
|
9,057
|
|
|
|
|
|
|
|
|
| Seniors Housing Operating |
|
|
|
|
|
|
|
Sunrise Managed - Stabilized
|
|
|
109,065
|
|
|
106,572
|
|
|
104,208
|
|
|
Sunrise Managed - Lease up
|
|
|
2,876
|
|
|
2,797
|
|
|
2,307
|
|
|
Seniors Housing - Other
|
|
|
1,241
|
|
|
498
|
|
|
-
|
|
|
Total Resident Fees and Services
|
|
|
113,182
|
|
|
109,867
|
|
|
106,515
|
|
|
|
|
|
|
|
|
|
Non-Segment Income from Loans and Investments
|
|
|
4,014
|
|
|
3,705
|
|
|
3,214
|
|
|
Total Revenues, excluding Interest and Other Income
|
|
|
264,630
|
|
|
243,199
|
|
|
234,537
|
|
|
|
|
|
|
|
|
| Property-Level Operating Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Medical Office Buildings |
|
|
|
|
|
|
|
Medical Office - Stabilized
|
|
|
6,474
|
|
|
3,555
|
|
|
2,533
|
|
|
Medical Office - Lease up
|
|
|
1,467
|
|
|
566
|
|
|
673
|
|
|
Total Medical Office Buildings
|
|
|
7,941
|
|
|
4,121
|
|
|
3,206
|
|
|
|
|
|
|
|
|
| Seniors Housing Operating |
|
|
|
|
|
|
|
Sunrise Managed - Stabilized
|
|
|
70,994
|
|
|
69,305
|
|
|
71,205
|
|
|
Sunrise Managed - Lease up
|
|
|
1,919
|
|
|
1,264
|
|
|
1,927
|
|
|
Seniors Housing - Other
|
|
|
1,153
|
|
|
493
|
|
|
-
|
|
|
Total Seniors Housing
|
|
|
74,066
|
|
|
71,062
|
|
|
73,132
|
|
|
Total Property-Level Operating Expenses
|
|
|
82,007
|
|
|
75,183
|
|
|
76,338
|
|
|
|
|
|
|
|
|
| Medical Office Buildings Services Costs |
|
|
4,633
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
| Net Operating Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Triple-Net
|
|
|
117,906
|
|
|
117,387
|
|
|
115,751
|
|
|
|
|
|
|
|
|
| Medical Office Buildings |
|
|
|
|
|
|
|
Medical Office - Stabilized
|
|
|
12,260
|
|
|
7,126
|
|
|
4,739
|
|
|
Medical Office - Lease up
|
|
|
2,616
|
|
|
993
|
|
|
1,131
|
|
|
Medical Office Buildings Services
|
|
|
2,078
|
|
|
|
|
|
Discontinued Operations
|
|
|
-
|
|
|
-
|
|
|
(19
|
)
|
|
Total Medical Office Buildings
|
|
|
16,954
|
|
|
8,119
|
|
|
5,851
|
|
|
|
|
|
|
|
|
| Seniors Housing Operating |
|
|
|
|
|
|
|
Sunrise Managed - Stabilized
|
|
|
38,071
|
|
|
37,267
|
|
|
33,003
|
|
|
Sunrise Managed - Lease up
|
|
|
957
|
|
|
1,533
|
|
|
380
|
|
|
Seniors Housing - Other
|
|
|
88
|
|
|
5
|
|
|
-
|
|
|
Total Seniors Housing
|
|
|
39,116
|
|
|
38,805
|
|
|
33,383
|
|
|
Non-Segment
|
|
|
4,014
|
|
|
3,705
|
|
|
3,214
|
|
| Net Operating Income |
|
$ |
177,990 |
|
$ |
168,016 |
|
$ |
158,199 |
|
|
| Non-GAAP Financial Measures Reconciliation |
| Same-store Quarterly NOI Reconciliation by Segment |
|
|
|
|
|
|
|
For the Three Months Ended September 30, |
|
|
2010 |
|
2009 |
|
|
|
|
|
| Revenues |
|
|
|
|
|
|
|
|
|
| Triple-Net |
|
|
|
|
|
Triple-Net Rental Income
|
|
$
|
117,906
|
|
$
|
115,751
|
|
|
Less:
|
|
|
|
|
|
Rental Income not Included in Same-Store
|
|
|
257
|
|
|
-
|
|
|
Straight-Lining of Rental Income
|
|
|
1,860
|
|
|
2,703
|
|
|
Non-Cash Rental Income
|
|
|
113
|
|
|
388
|
|
|
Other Pro Forma Adjustments
|
|
|
19
|
|
|
4
|
|
|
|
|
2,249
|
|
|
3,095
|
|
|
Plus:
|
|
|
|
|
|
Rental Income Included in Discontinued Operations
|
|
|
658
|
|
|
676
|
|
|
|
|
|
|
|
Same-Store Cash Rental Income
|
|
$
|
116,315
|
|
$
|
113,332
|
|
|
|
|
|
|
|
Percentage Increase
|
|
|
|
|
2.6%
|
|
|
|
|
|
|
| Net Operating Income |
|
|
|
|
|
|
|
|
|
|
Triple-Net Same-Store NOI
|
|
$
|
116,315
|
|
$
|
113,332
|
|
|
Total Seniors Housing
|
|
|
39,116
|
|
|
33,383
|
|
|
Total Medical Office Buildings
|
|
|
16,954
|
|
|
5,851
|
|
|
Less:
|
|
|
|
|
|
Noncontrolling Interest Portion of NOI
|
|
|
5,220
|
|
|
4,941
|
|
|
MOB NOI not Included in Same-Store
|
|
|
11,042
|
|
|
44
|
|
|
Straight-Lining of Rental Income
|
|
|
376
|
|
|
258
|
|
|
Non-Cash Rental Income
|
|
|
56
|
|
|
57
|
|
|
Seniors Housing NOI not Included in Same-Store
|
|
|
88
|
|
|
-
|
|
|
Other Pro Forma Adjustments
|
|
|
-
|
|
|
(137
|
)
|
|
|
|
|
|
| Same-Store Net Operating Income |
|
$ |
156,035 |
|
$ |
147,718 |
|
|
|
|
|
|
|
Percentage Increase
|
|
|
|
|
5.6%
|
|
The Company considers NOI an important supplemental measure to net
income because it allows investors, analysts and Company management to
measure unlevered property-level operating results and to compare the
Company's operating results to the operating results of other real
estate companies and between periods on a consistent basis. The Company
defines NOI as total revenues, less interest and other income,
property-level operating expenses and MOB services costs (including
amounts in discontinued operations).

SOURCE: Ventas, Inc.
Ventas, Inc.
David J. Smith, (877) 4-VENTAS