Completes $1.2 Billion of Acquisitions in Second Quarter
Company Raises Full Year 2012 Normalized FFO Per Diluted Share
Guidance to $3.70 to $3.74
CHICAGO--(BUSINESS WIRE)--Jul. 26, 2012--
Ventas, Inc. (NYSE: VTR) (“Ventas” or the “Company”) said today that
normalized Funds From Operations (“FFO”) for the quarter ended June 30,
2012 increased approximately 96 percent to $277.8 million, from $141.5
million for the comparable 2011 period. Normalized FFO per diluted
common share was $0.95 for the quarter ended June 30, 2012, a 19 percent
increase from $0.80 for the comparable 2011 period. Weighted average
diluted shares outstanding for the period rose by 64 percent to 292.6
million, compared to 177.9 million in the second quarter of 2011.
“Ventas offers both growth and defense for investors,” Ventas Chairman
and Chief Executive Officer Debra A. Cafaro said. “We continued our
record of consistent, strong growth in the second quarter, as we
delivered exceptional results from our Atria- and Sunrise-managed
communities, closed $1.2 billion in accretive acquisitions, maintained a
fortress balance sheet and posted record earnings. We are pleased to
increase our full-year outlook, reflecting the strength in our business
model and execution.”
The second quarter’s substantial growth is primarily due to the
Company’s acquisitions, including the May 2011 acquisition of 117
private pay senior living communities managed by Atria Senior Living,
Inc. (“Atria”), the July 1, 2011 acquisition of Nationwide Health
Properties, Inc. (“NHP”), the April 2012 acquisition of Cogdell Spencer
Inc. (“Cogdell”) and the May 2012 acquisition of 16 private pay senior
living communities from affiliates of Sunrise Senior Living, Inc. (NYSE:
SRZ) (“Sunrise”); excellent performance in the Company’s seniors housing
operating communities managed by Sunrise and Atria; rental increases
from the Company’s triple-net lease portfolio; and lower weighted
average interest rates. These benefits were partially offset by
increases in general and administrative expenses, higher debt balances,
increases in the Sunrise management fee and a significant increase in
weighted average diluted shares outstanding.
The Company also recognized a net gain of $38.6 million in the second
quarter of 2012 from real estate dispositions, which gain is excluded
from both normalized FFO and NAREIT FFO (as defined below).
Normalized FFO for the quarter ended June 30, 2012 excludes the net
expense (totaling $41.8 million, or $0.14 per diluted share) from loss
on extinguishment of debt, merger-related expenses and deal costs
(including integration costs), mark-to-market adjustment for derivatives
and amortization of other intangibles, offset by income tax benefit.
Normalized FFO for the quarter ended June 30, 2011 excluded the net
expense (totaling $41.0 million, or $0.23 per diluted share) from
merger-related expenses and deal costs (including integration costs),
loss on extinguishment of debt and amortization of other intangibles,
offset by income tax benefit and mark-to-market adjustment for
derivatives.
Normalized FFO for the six months ended June 30, 2012 was $541.7
million, or $1.86 per diluted common share, a 21 percent increase per
diluted common share from $262.6 million, or $1.54 per diluted common
share, for the comparable 2011 period. Normalized FFO for the six months
ended June 30, 2012 excludes the net expense (totaling $90.9 million, or
$0.31 per diluted share) from loss on extinguishment of debt,
merger-related expenses and deal costs (including integration costs),
amortization of other intangibles, mark-to-market adjustment for
derivatives and non-cash income tax expense.
Net income attributable to common stockholders for the quarter ended
June 30, 2012 was $74.0 million, or $0.25 per diluted common share,
including discontinued operations of $31.5 million, compared with net
income attributable to common stockholders for the quarter ended June
30, 2011 of $19.7 million, or $0.11 per diluted common share, including
discontinued operations of $1.2 million. This increase in net income
attributable to common stockholders is primarily the result of the
Company’s acquisitions, a net gain on real estate dispositions of $38.6
million and lower merger-related expenses and deal costs (including
integration costs), partially offset by loss on extinguishment of debt.
Net income attributable to common stockholders for the six months ended
June 30, 2012 was $164.7 million, or $0.56 per diluted common share,
including discontinued operations of $74.2 million, compared with net
income attributable to common stockholders for the six months ended June
30, 2011 of $68.7 million, or $0.40 per diluted common share, including
discontinued operations of $2.2 million. This increase in net income
attributable to common stockholders is primarily the result of the
Company’s acquisitions, a net gain on real estate dispositions of $78.8
million and lower merger-related expenses and deal costs (including
integration costs), partially offset by loss on extinguishment of debt
and non-cash income tax expense.
FFO, as defined by the National Association of Real Estate Investment
Trusts (“NAREIT”), for the quarter ended June 30, 2012 increased 135
percent to $236.0 million, from $100.6 million in the comparable 2011
period. NAREIT FFO per diluted common share for the quarter ended June
30, 2012 increased 42 percent to $0.81, from $0.57 in 2011. This
increase is primarily due to the factors described above for net income
excluding the net impact of gains or losses on real estate dispositions.
NAREIT FFO for the six months ended June 30, 2012 increased 124 percent
to $450.8 million, from $201.6 million in the comparable 2011 period.
NAREIT FFO per diluted common share for the six months ended June 30,
2011 increased 30 percent to $1.55, from $1.19 in 2011. This increase is
primarily due to the factors described above for net income excluding
the net impact of gains or losses on real estate dispositions.
PRIVATE PAY SENIORS HOUSING OPERATING PORTFOLIO
Second Quarter 2012 Total Portfolio NOI and Same-Store Occupancy
Trend Positive
At June 30, 2012, the Company’s seniors housing operating portfolio
included 95 private pay seniors housing communities managed by Sunrise
and 119 private pay seniors housing communities managed by Atria. Of
these 214 assets, 197 were owned by the Company for the full first and
second quarters of 2012 (“same-store”).
Same-store Net Operating Income (“NOI”) before management fees for the
197 same-store communities increased 2.0 percent to $107.9 million in
the second quarter of 2012 versus $105.7 million in the first quarter of
2012. Same-store NOI after management fees increased sequentially by 1.7
percent, from $90.3 million in the first quarter of 2012 to $91.8
million in the second quarter of 2012. Per unit occupancy in the 197
same-store communities rose 80 basis points to 89.2 percent in the
second quarter of 2012 compared to the first quarter of 2012.
SECOND QUARTER HIGHLIGHTS AND OTHER RECENT DEVELOPMENTS
Portfolio, Performance and Balance Sheet Highlights
Investments and Dispositions
-
Ventas completed the acquisition of Cogdell and its 71 high-quality
MOBs. With this acquisition, Ventas is now the largest owner of MOBs
in the U.S. with over 21 million square feet of owned and managed
properties.
-
Ventas acquired 16 high-quality, private pay seniors living
communities managed by Sunrise for $362 million on May 1, 2012. May
and June NOI after management fees totaled $4.4 million for these 16
communities.
-
In addition, during the second quarter of 2012, Ventas invested over
$98 million, including $18.2 million in assumed debt, in seniors
housing communities at an expected unlevered yield of approximately
7.25 percent.
-
Ventas sold thirteen assets for total consideration of $121.9 million,
including a fee of $3 million.
-
The Company has commitments to acquire over $300 million of additional
assets during the second half of 2012, subject to various conditions.
Liquidity, Ratings and Balance Sheet
-
The Company issued and sold $600.0 million aggregate principal amount
of 4.00 percent senior notes due 2019 in April 2012 and redeemed
$225.0 million principal amount of its 6¾ percent senior notes due
2017 in May 2012. Ventas recognized a loss on extinguishment of debt
of approximately $10 million in the second quarter of 2012.
-
In June 2012, the Company sold 5,980,000 shares of common stock and
received $342.5 million in aggregate proceeds from the sale.
-
The Company currently has approximately $1.6 billion of borrowing
capacity available under its unsecured revolving credit facility and
approximately $55.4 million in cash and cash equivalents.
-
At June 30, 2012, the Company had $367 million of borrowings
outstanding under its unsecured revolving credit facility,
approximately $500 million of borrowings outstanding under its
unsecured term loan facility, and $52.8 million of cash and cash
equivalents.
-
The Company’s debt to total capitalization at June 30, 2012 was
approximately 28 percent.
-
The Company’s net debt to Adjusted Pro Forma EBITDA (as defined
herein) at June 30, 2012 was 4.9x.
Portfolio & Additional Information
-
The 197 skilled nursing facilities (“SNFs”) and long-term acute care
hospitals (“LTACs”) master 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 2.0x for the trailing
12-month period ended March 31, 2012 (the latest date available).
-
With respect to the 89 licensed SNFs and LTACs whose current lease to
Kindred expires April 30, 2013, Kindred has renewed or entered into a
new lease for 35 assets at a total annual rent of $75 million, which
represents approximately 60 percent of the total current annual rent
of $126 million for the 89 facilities. Ventas is currently marketing
for lease to qualified care providers the remaining 54 SNFs whose
lease to Kindred expires April 30, 2013. Current annual rent for these
54 SNFs is $57 million, which Ventas believes approximates market rent.
-
Supplemental information regarding the Company can be found on the
Company’s website under the “Investor Relations” section or at www.ventasreit.com/investor-relations/financial-information/supplemental-information.
VENTAS RAISES 2012 NORMALIZED FFO PER DILUTED SHARE GUIDANCE TO $3.70
TO $3.74
Ventas currently expects its 2012 normalized FFO per diluted share to
range between $3.70 and $3.74, improving its previously announced 2012
guidance (which included the accretive acquisition of Cogdell) of
between $3.63 and $3.69 per diluted share. For the full year, Ventas
expects average fully diluted shares outstanding to be approximately 295
million. The Company now expects 2012 NOI for its total Sunrise- and
Atria-managed seniors housing operating portfolio, including assets
acquired in 2012, to be between $375 million and $381 million.
The Company has included the impact of over $300 million in additional
acquisitions in its updated guidance. In its improved outlook, the
Company has also assumed (i) approximately $150 million in additional
asset sales and/or loan repayments, and (ii) refinancing of
approximately $350 million in current debt. There can be no assurance
regarding the timing, terms or closing of any of these events.
The Company’s normalized FFO guidance (and related GAAP earnings
projections) for all periods assumes, with certain immaterial
exceptions, 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, other than as specifically stated, (a)
gains and losses on the sales of real property assets, (b)
merger-related costs and expenses, including amortization of intangibles
and transition and integration expenses, and deal costs and expenses,
(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, make-whole payments, penalties 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 and derivative transactions that have non-cash mark-to-market
impacts on the Company’s income statement, (e) the impact of future
acquisitions or divestitures (including pursuant to tenant options to
purchase) and capital transactions, and (f) the financial impact of
contingent consideration.
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.
SECOND QUARTER CONFERENCE CALL
Ventas will hold a conference call to discuss this earnings release
today at 10:00 a.m. Eastern Time (9:00 a.m. Central Time). The dial-in
number for the conference call is (617) 213-8839. 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 86631807, beginning at approximately 12:00 p.m.
Eastern Time and will be archived for 28 days.
Ventas, Inc., an S&P 500 company, is a leading healthcare real estate
investment trust. Its diverse portfolio of more than 1,400 assets in 47
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 condition, results of
operations, cash flows, funds from operations, dividends and dividend
plans, financing opportunities and plans, capital markets transactions,
business strategy, budgets, projected costs, operating metrics, capital
expenditures, competitive positions, acquisitions, investment
opportunities, dispositions, merger integration, growth opportunities,
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. These forward-looking statements are inherently uncertain,
and actual results may differ from the Company’s expectations. The
Company does not undertake a duty to update these 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
from expectations 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 satisfy 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 and investments,
including its recent acquisition of Cogdell and investments in different
asset types and outside the United States; (d) macroeconomic conditions
such as a disruption of or lack of access to the capital markets,
changes in the debt rating on U.S. government securities, default or
delay in payment by the United States of its obligations, and changes in
the federal budget resulting in the reduction or nonpayment of Medicare
or Medicaid reimbursement rates; (e) the nature and extent of future
competition; (f) the extent of future or pending healthcare reform and
regulation, including cost containment measures and changes in
reimbursement policies, procedures and rates; (g) increases in the
Company’s borrowing costs as a result of changes in interest rates and
other factors; (h) the ability of the Company’s operators and managers,
as applicable, to comply with laws, rules and regulations in the
operation of the Company’s properties, to deliver high quality services,
to attract and retain qualified personnel and to attract residents and
patients; (i) changes in general economic conditions 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,
earnings and funding sources; (j) the Company’s ability to pay down,
refinance, restructure 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
ended December 31, 2011 and the year ending December 31, 2012; (m) the
ability and willingness of the Company’s tenants to renew their leases
with the Company upon expiration of the leases, the Company’s ability to
reposition its properties on the same or better terms in the event of
nonrenewal or in the event the Company exercises its right to replace an
existing tenant, and obligations, including indemnification obligations,
the Company may incur in connection with the replacement of an existing
tenant; (n) risks associated with the Company’s senior living operating
portfolio, such as factors that can cause volatility in the Company’s
operating income and earnings generated by those properties, including
without limitation national and regional economic conditions, costs of
food, 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) changes in U.S. and Canadian currency exchange rates;
(p) year-over-year changes in the Consumer Price Index and the effect of
those changes on the rent escalators contained in the Company’s leases,
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 property, liability and other insurance from reputable,
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) risks associated with the Company’s MOB
portfolio and operations, including the Company’s ability to
successfully design, develop and manage MOBs, to accurately estimate its
costs in fixed fee-for-service projects and to retain key personnel; (t)
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; (u) the Company’s ability to build, maintain and
expand its relationships with existing and prospective hospital and
health system clients; (v) risks associated with the Company’s
investments in joint ventures and unconsolidated entities, including its
lack of sole decision-making authority and its reliance on its joint
venture partners’ financial condition; (w) the impact of market or
issuer events on the liquidity or value of the Company’s investments in
marketable securities; and (x) the impact of litigation or any
financial, accounting, legal or regulatory issues that may affect the
Company or its tenants, operators, borrowers or managers. Many of
these factors are beyond the control of the Company and its management.
|
|
|
|
|
CONSOLIDATED BALANCE SHEETS
|
|
As of June 30, 2012, March 31, 2012, December 31, 2011, September
30, 2011 and June 30, 2011
|
|
(In thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
March 31,
|
|
December 31,
|
|
September 30,
|
|
June 30,
|
|
|
|
2012
|
|
2012
|
|
2011
|
|
2011
|
|
2011
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
Real estate investments:
|
|
|
|
|
|
|
|
|
|
|
|
Land and improvements
|
|
$
|
1,744,752
|
|
|
$
|
1,616,947
|
|
|
$
|
1,614,847
|
|
|
$
|
1,584,842
|
|
|
$
|
854,055
|
|
|
Buildings and improvements
|
|
|
16,181,392
|
|
|
|
15,329,730
|
|
|
|
15,337,919
|
|
|
|
15,289,744
|
|
|
|
8,969,465
|
|
|
Construction in progress
|
|
|
133,890
|
|
|
|
85,418
|
|
|
|
76,638
|
|
|
|
60,978
|
|
|
|
41,240
|
|
|
Acquired lease intangibles
|
|
|
920,116
|
|
|
|
799,136
|
|
|
|
800,858
|
|
|
|
821,613
|
|
|
|
317,850
|
|
|
|
|
|
18,980,150
|
|
|
|
17,831,231
|
|
|
|
17,830,262
|
|
|
|
17,757,177
|
|
|
|
10,182,610
|
|
|
Accumulated depreciation and amortization
|
|
|
(2,256,197
|
)
|
|
|
(2,084,212
|
)
|
|
|
(1,916,530
|
)
|
|
|
(1,761,135
|
)
|
|
|
(1,601,662
|
)
|
|
Net real estate property
|
|
|
16,723,953
|
|
|
|
15,747,019
|
|
|
|
15,913,732
|
|
|
|
15,996,042
|
|
|
|
8,580,948
|
|
|
Secured loans receivable, net
|
|
|
213,193
|
|
|
|
222,218
|
|
|
|
212,577
|
|
|
|
302,264
|
|
|
|
634,472
|
|
|
Investments in unconsolidated entities
|
|
|
104,636
|
|
|
|
106,086
|
|
|
|
105,303
|
|
|
|
119,322
|
|
|
|
14,765
|
|
|
Net real estate investments
|
|
|
17,041,782
|
|
|
|
16,075,323
|
|
|
|
16,231,612
|
|
|
|
16,417,628
|
|
|
|
9,230,185
|
|
|
Cash and cash equivalents
|
|
|
52,803
|
|
|
|
53,224
|
|
|
|
45,807
|
|
|
|
57,482
|
|
|
|
26,702
|
|
|
Escrow deposits and restricted cash
|
|
|
114,883
|
|
|
|
114,420
|
|
|
|
76,590
|
|
|
|
84,783
|
|
|
|
64,261
|
|
|
Deferred financing costs, net
|
|
|
25,750
|
|
|
|
26,601
|
|
|
|
26,669
|
|
|
|
12,424
|
|
|
|
16,129
|
|
|
Other assets
|
|
|
987,043
|
|
|
|
919,391
|
|
|
|
891,232
|
|
|
|
633,453
|
|
|
|
296,756
|
|
|
Total assets
|
|
$
|
18,222,261
|
|
|
$
|
17,188,959
|
|
|
$
|
17,271,910
|
|
|
$
|
17,205,770
|
|
|
$
|
9,634,033
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and equity
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
Senior notes payable and other debt
|
|
$
|
7,204,727
|
|
|
$
|
6,430,364
|
|
|
$
|
6,429,116
|
|
|
$
|
6,313,141
|
|
|
$
|
5,007,080
|
|
|
Accrued interest
|
|
|
47,842
|
|
|
|
58,041
|
|
|
|
37,694
|
|
|
|
65,985
|
|
|
|
26,558
|
|
|
Accounts payable and other liabilities
|
|
|
1,059,385
|
|
|
|
1,060,647
|
|
|
|
1,085,597
|
|
|
|
1,128,706
|
|
|
|
401,151
|
|
|
Deferred income taxes
|
|
|
271,066
|
|
|
|
271,408
|
|
|
|
260,722
|
|
|
|
274,852
|
|
|
|
279,668
|
|
|
Total liabilities
|
|
|
8,583,020
|
|
|
|
7,820,460
|
|
|
|
7,813,129
|
|
|
|
7,782,684
|
|
|
|
5,714,457
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redeemable OP unitholder interests
|
|
|
116,635
|
|
|
|
106,264
|
|
|
|
102,837
|
|
|
|
92,817
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
|
|
|
|
|
Ventas stockholders' equity:
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, $1.00 par value; 10,000 shares authorized,
unissued
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Common stock, $0.25 par value; 295,370, 289,027, 288,823, 287,962
and 188,106 shares issued at June 30, 2012, March 31, 2012,
December 31, 2011, September 30, 2011 and June 30, 2011,
respectively
|
|
|
73,855
|
|
|
|
72,273
|
|
|
|
72,240
|
|
|
|
72,025
|
|
|
|
47,063
|
|
|
Capital in excess of par value
|
|
|
9,932,839
|
|
|
|
9,591,880
|
|
|
|
9,593,583
|
|
|
|
9,595,495
|
|
|
|
4,254,137
|
|
|
Accumulated other comprehensive income
|
|
|
21,404
|
|
|
|
23,926
|
|
|
|
22,062
|
|
|
|
19,237
|
|
|
|
28,212
|
|
|
Retained earnings (deficit)
|
|
|
(609,487
|
)
|
|
|
(500,808
|
)
|
|
|
(412,181
|
)
|
|
|
(439,015
|
)
|
|
|
(412,694
|
)
|
|
Treasury stock, 0, 10,14, 37 and 0 shares at June 30, 2012, March
31, 2012, December 31, 2011, September 30, 2011 and June 30, 2011,
respectively
|
|
|
-
|
|
|
|
(536
|
)
|
|
|
(747
|
)
|
|
|
(1,980
|
)
|
|
|
-
|
|
|
Total Ventas stockholders' equity
|
|
|
9,418,611
|
|
|
|
9,186,735
|
|
|
|
9,274,957
|
|
|
|
9,245,762
|
|
|
|
3,916,718
|
|
|
Noncontrolling interest
|
|
|
103,995
|
|
|
|
75,500
|
|
|
|
80,987
|
|
|
|
84,507
|
|
|
|
2,858
|
|
|
Total equity
|
|
|
9,522,606
|
|
|
|
9,262,235
|
|
|
|
9,355,944
|
|
|
|
9,330,269
|
|
|
|
3,919,576
|
|
|
Total liabilities and equity
|
|
$
|
18,222,261
|
|
|
$
|
17,188,959
|
|
|
$
|
17,271,910
|
|
|
$
|
17,205,770
|
|
|
$
|
9,634,033
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF INCOME
|
|
For the three and six months ended June 30, 2012 and 2011
|
|
(In thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
|
|
|
For the Six Months
|
|
|
|
|
Ended June 30,
|
|
|
Ended June 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
2011
|
|
|
2012
|
|
2011
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
Rental income:
|
|
|
|
|
|
|
|
|
|
|
|
Triple-net leased
|
|
|
$
|
207,898
|
|
|
$
|
116,150
|
|
|
|
$
|
415,026
|
|
|
$
|
230,771
|
|
|
Medical office buildings
|
|
|
|
89,674
|
|
|
|
23,758
|
|
|
|
|
154,183
|
|
|
|
47,994
|
|
|
|
|
|
|
297,572
|
|
|
|
139,908
|
|
|
|
|
569,209
|
|
|
|
278,765
|
|
|
Resident fees and services
|
|
|
|
304,020
|
|
|
|
201,307
|
|
|
|
|
589,815
|
|
|
|
315,809
|
|
|
Medical office building and other services revenue
|
|
|
|
6,639
|
|
|
|
9,822
|
|
|
|
|
12,247
|
|
|
|
16,779
|
|
|
Income from loans and investments
|
|
|
|
8,152
|
|
|
|
8,391
|
|
|
|
|
16,188
|
|
|
|
14,476
|
|
|
Interest and other income
|
|
|
|
65
|
|
|
|
78
|
|
|
|
|
112
|
|
|
|
156
|
|
|
Total revenues
|
|
|
|
616,448
|
|
|
|
359,506
|
|
|
|
|
1,187,571
|
|
|
|
625,985
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
Interest
|
|
|
|
74,428
|
|
|
|
52,043
|
|
|
|
|
144,056
|
|
|
|
92,830
|
|
|
Depreciation and amortization
|
|
|
|
189,349
|
|
|
|
79,509
|
|
|
|
|
351,605
|
|
|
|
130,070
|
|
|
Property-level operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
Senior living
|
|
|
|
207,548
|
|
|
|
135,894
|
|
|
|
|
403,214
|
|
|
|
214,005
|
|
|
Medical office buildings
|
|
|
|
29,846
|
|
|
|
8,278
|
|
|
|
|
50,744
|
|
|
|
16,954
|
|
|
|
|
|
|
237,394
|
|
|
|
144,172
|
|
|
|
|
453,958
|
|
|
|
230,959
|
|
|
Medical office building services costs
|
|
|
|
3,839
|
|
|
|
7,954
|
|
|
|
|
6,827
|
|
|
|
13,490
|
|
|
General, administrative and professional fees
|
|
|
|
26,710
|
|
|
|
15,554
|
|
|
|
|
48,907
|
|
|
|
30,386
|
|
|
Loss on extinguishment of debt
|
|
|
|
9,989
|
|
|
|
6
|
|
|
|
|
39,533
|
|
|
|
16,526
|
|
|
Merger-related expenses and deal costs
|
|
|
|
36,668
|
|
|
|
55,807
|
|
|
|
|
44,649
|
|
|
|
62,256
|
|
|
Other
|
|
|
|
1,510
|
|
|
|
(8,056
|
)
|
|
|
|
3,086
|
|
|
|
(8,055
|
)
|
|
Total expenses
|
|
|
|
579,887
|
|
|
|
346,989
|
|
|
|
|
1,092,621
|
|
|
|
568,462
|
|
|
Income before income/loss from unconsolidated entities, income
taxes, discontinued operations and noncontrolling interest
|
|
|
|
36,561
|
|
|
|
12,517
|
|
|
|
|
94,950
|
|
|
|
57,523
|
|
|
Income (loss) from unconsolidated entities
|
|
|
|
514
|
|
|
|
(83
|
)
|
|
|
|
831
|
|
|
|
(253
|
)
|
|
Income tax benefit (expense)
|
|
|
|
5,179
|
|
|
|
6,110
|
|
|
|
|
(6,159
|
)
|
|
|
9,307
|
|
|
Income from continuing operations
|
|
|
|
42,254
|
|
|
|
18,544
|
|
|
|
|
89,622
|
|
|
|
66,577
|
|
|
Discontinued operations
|
|
|
|
31,482
|
|
|
|
1,190
|
|
|
|
|
74,206
|
|
|
|
2,203
|
|
|
Net income
|
|
|
|
73,736
|
|
|
|
19,734
|
|
|
|
|
163,828
|
|
|
|
68,780
|
|
|
Net (loss) income attributable to noncontrolling interest
|
|
|
|
(289
|
)
|
|
|
58
|
|
|
|
|
(823
|
)
|
|
|
120
|
|
|
Net income attributable to common stockholders
|
|
|
$
|
74,025
|
|
|
$
|
19,676
|
|
|
|
$
|
164,651
|
|
|
$
|
68,660
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic:
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations attributable to common
stockholders
|
|
|
$
|
0.15
|
|
|
$
|
0.10
|
|
|
|
$
|
0.31
|
|
|
$
|
0.40
|
|
|
Discontinued operations
|
|
|
|
0.11
|
|
|
|
0.01
|
|
|
|
|
0.26
|
|
|
|
0.01
|
|
|
Net income attributable to common stockholders
|
|
|
$
|
0.26
|
|
|
$
|
0.11
|
|
|
|
$
|
0.57
|
|
|
$
|
0.41
|
|
|
Diluted:
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations attributable to common
stockholders
|
|
|
$
|
0.14
|
|
|
$
|
0.10
|
|
|
|
$
|
0.31
|
|
|
$
|
0.39
|
|
|
Discontinued operations
|
|
|
|
0.11
|
|
|
|
0.01
|
|
|
|
|
0.25
|
|
|
|
0.01
|
|
|
Net income attributable to common stockholders
|
|
|
$
|
0.25
|
|
|
$
|
0.11
|
|
|
|
$
|
0.56
|
|
|
$
|
0.40
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in computing earnings per common
share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
290,170
|
|
|
|
176,262
|
|
|
|
|
289,281
|
|
|
|
168,369
|
|
|
Diluted
|
|
|
|
292,592
|
|
|
|
177,945
|
|
|
|
|
291,711
|
|
|
|
170,013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per common share
|
|
|
$
|
0.62
|
|
|
$
|
0.7014
|
|
|
|
$
|
1.24
|
|
|
$
|
1.2764
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QUARTERLY CONSOLIDATED STATEMENTS OF INCOME
|
|
(In thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012 Quarters
|
|
|
2011 Quarters
|
|
|
|
|
Second
|
|
First
|
|
|
Fourth
|
|
Third
|
|
Second
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Triple-net leased
|
|
|
$
|
207,898
|
|
|
$
|
207,128
|
|
|
|
$
|
206,109
|
|
|
$
|
204,554
|
|
|
$
|
116,150
|
|
|
Medical office buildings
|
|
|
|
89,674
|
|
|
|
64,509
|
|
|
|
|
60,369
|
|
|
|
58,159
|
|
|
|
23,758
|
|
|
|
|
|
|
297,572
|
|
|
|
271,637
|
|
|
|
|
266,478
|
|
|
|
262,713
|
|
|
|
139,908
|
|
|
Resident fees and services
|
|
|
|
304,020
|
|
|
|
285,795
|
|
|
|
|
277,992
|
|
|
|
274,294
|
|
|
|
201,307
|
|
|
Medical office building and other services revenue
|
|
|
|
6,639
|
|
|
|
5,608
|
|
|
|
|
10,421
|
|
|
|
9,271
|
|
|
|
9,822
|
|
|
Income from loans and investments
|
|
|
|
8,152
|
|
|
|
8,036
|
|
|
|
|
9,867
|
|
|
|
10,072
|
|
|
|
8,391
|
|
|
Interest and other income
|
|
|
|
65
|
|
|
|
47
|
|
|
|
|
688
|
|
|
|
373
|
|
|
|
78
|
|
|
Total revenues
|
|
|
|
616,448
|
|
|
|
571,123
|
|
|
|
|
565,446
|
|
|
|
556,723
|
|
|
|
359,506
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
|
|
|
|
74,428
|
|
|
|
69,628
|
|
|
|
|
68,972
|
|
|
|
70,596
|
|
|
|
52,043
|
|
|
Depreciation and amortization
|
|
|
|
189,349
|
|
|
|
162,256
|
|
|
|
|
162,737
|
|
|
|
157,387
|
|
|
|
79,509
|
|
|
Property-level operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior living
|
|
|
|
207,548
|
|
|
|
195,666
|
|
|
|
|
188,790
|
|
|
|
187,356
|
|
|
|
135,894
|
|
|
Medical office buildings
|
|
|
|
29,846
|
|
|
|
20,898
|
|
|
|
|
20,153
|
|
|
|
20,071
|
|
|
|
8,278
|
|
|
|
|
|
|
237,394
|
|
|
|
216,564
|
|
|
|
|
208,943
|
|
|
|
207,427
|
|
|
|
144,172
|
|
|
Medical office building services costs
|
|
|
|
3,839
|
|
|
|
2,988
|
|
|
|
|
7,245
|
|
|
|
6,347
|
|
|
|
7,954
|
|
|
General, administrative and professional fees
|
|
|
|
26,710
|
|
|
|
22,197
|
|
|
|
|
23,527
|
|
|
|
20,624
|
|
|
|
15,554
|
|
|
Loss on extinguishment of debt
|
|
|
|
9,989
|
|
|
|
29,544
|
|
|
|
|
2,393
|
|
|
|
8,685
|
|
|
|
6
|
|
|
Litigation proceeds, net
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
(116,932
|
)
|
|
|
(85,327
|
)
|
|
|
-
|
|
|
Merger-related expenses and deal costs
|
|
|
|
36,668
|
|
|
|
7,981
|
|
|
|
|
22,317
|
|
|
|
69,350
|
|
|
|
55,807
|
|
|
Other
|
|
|
|
1,510
|
|
|
|
1,576
|
|
|
|
|
1,443
|
|
|
|
13,882
|
|
|
|
(8,056
|
)
|
|
Total expenses
|
|
|
|
579,887
|
|
|
|
512,734
|
|
|
|
|
380,645
|
|
|
|
468,971
|
|
|
|
346,989
|
|
|
Income before income/loss from unconsolidated entities, income
taxes, discontinued operations and noncontrolling interest
|
|
|
|
36,561
|
|
|
|
58,389
|
|
|
|
|
184,801
|
|
|
|
87,752
|
|
|
|
12,517
|
|
|
Income (loss) from unconsolidated entities
|
|
|
|
514
|
|
|
|
317
|
|
|
|
|
19
|
|
|
|
182
|
|
|
|
(83
|
)
|
|
Income tax benefit (expense)
|
|
|
|
5,179
|
|
|
|
(11,338
|
)
|
|
|
|
7,622
|
|
|
|
13,732
|
|
|
|
6,110
|
|
|
Income from continuing operations
|
|
|
|
42,254
|
|
|
|
47,368
|
|
|
|
|
192,442
|
|
|
|
101,666
|
|
|
|
18,544
|
|
|
Discontinued operations
|
|
|
|
31,482
|
|
|
|
42,724
|
|
|
|
|
55
|
|
|
|
318
|
|
|
|
1,190
|
|
|
Net income
|
|
|
|
73,736
|
|
|
|
90,092
|
|
|
|
|
192,497
|
|
|
|
101,984
|
|
|
|
19,734
|
|
|
Net (loss) income attributable to noncontrolling interest
|
|
|
|
(289
|
)
|
|
|
(534
|
)
|
|
|
|
(451
|
)
|
|
|
(901
|
)
|
|
|
58
|
|
|
Net income attributable to common stockholders
|
|
|
$
|
74,025
|
|
|
$
|
90,626
|
|
|
|
$
|
192,948
|
|
|
$
|
102,885
|
|
|
$
|
19,676
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations attributable to common stockholders
|
|
|
$
|
0.15
|
|
|
$
|
0.16
|
|
|
|
$
|
0.67
|
|
|
$
|
0.36
|
|
|
$
|
0.10
|
|
|
Discontinued operations
|
|
|
|
0.11
|
|
|
|
0.15
|
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.01
|
|
|
Net income attributable to common stockholders
|
|
|
$
|
0.26
|
|
|
$
|
0.31
|
|
|
|
$
|
0.67
|
|
|
$
|
0.36
|
|
|
$
|
0.11
|
|
|
Diluted:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations attributable to common stockholders
|
|
|
$
|
0.14
|
|
|
$
|
0.16
|
|
|
|
$
|
0.66
|
|
|
$
|
0.35
|
|
|
$
|
0.10
|
|
|
Discontinued operations
|
|
|
|
0.11
|
|
|
|
0.15
|
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.01
|
|
|
Net income attributable to common stockholders
|
|
|
$
|
0.25
|
|
|
$
|
0.31
|
|
|
|
$
|
0.66
|
|
|
$
|
0.35
|
|
|
$
|
0.11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in computing earnings per common
share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
290,170
|
|
|
|
288,375
|
|
|
|
|
287,793
|
|
|
|
287,365
|
|
|
|
176,262
|
|
|
Diluted
|
|
|
|
292,592
|
|
|
|
290,813
|
|
|
|
|
290,607
|
|
|
|
290,794
|
|
|
|
177,945
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per common share
|
|
|
$
|
0.62
|
|
|
$
|
0.62
|
|
|
|
$
|
0.575
|
|
|
$
|
0.4486
|
|
|
$
|
0.7014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
For the six months ended June 30, 2012 and 2011
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
2011
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
Net income
|
|
|
$
|
163,828
|
|
|
|
$
|
68,780
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
Depreciation and amortization (including amounts in discontinued
operations)
|
|
|
|
366,405
|
|
|
|
|
132,514
|
|
|
Amortization of deferred revenue and lease intangibles, net
|
|
|
|
(8,829
|
)
|
|
|
|
(1,550
|
)
|
|
Other non-cash amortization
|
|
|
|
(21,185
|
)
|
|
|
|
3,139
|
|
|
Stock-based compensation
|
|
|
|
11,086
|
|
|
|
|
8,368
|
|
|
Straight-lining of rental income, net
|
|
|
|
(10,470
|
)
|
|
|
|
(3,749
|
)
|
|
Loss (gain) on real estate loan investments
|
|
|
|
559
|
|
|
|
|
(3,255
|
)
|
|
Gain on sale of marketable securities
|
|
|
|
-
|
|
|
|
|
(733
|
)
|
|
Change in fair value of financial instruments
|
|
|
|
93
|
|
|
|
|
(8,887
|
)
|
|
Loss on extinguishment of debt
|
|
|
|
39,533
|
|
|
|
|
16,526
|
|
|
Gain on real estate dispositions, net (including amounts in
discontinued operations)
|
|
|
|
(78,791
|
)
|
|
|
|
-
|
|
|
Income tax expense (benefit) (including amounts in discontinued
operations)
|
|
|
|
6,138
|
|
|
|
|
(9,404
|
)
|
|
(Income) loss from unconsolidated entities
|
|
|
|
(831
|
)
|
|
|
|
253
|
|
|
Other
|
|
|
|
5,897
|
|
|
|
|
689
|
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
Decrease (increase) in other assets
|
|
|
|
861
|
|
|
|
|
(9,940
|
)
|
|
Increase in accrued interest
|
|
|
|
10,259
|
|
|
|
|
4,008
|
|
|
Decrease in accounts payable and other liabilities
|
|
|
|
(23,745
|
)
|
|
|
|
(10,459
|
)
|
|
Net cash provided by operating activities
|
|
|
|
460,808
|
|
|
|
|
186,300
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
Net investment in real estate property
|
|
|
|
(899,404
|
)
|
|
|
|
(264,464
|
)
|
|
Purchase of noncontrolling interest
|
|
|
|
(3,934
|
)
|
|
|
|
(3,319
|
)
|
|
Investment in loans receivable
|
|
|
|
(27,260
|
)
|
|
|
|
(612,925
|
)
|
|
Proceeds from sale of marketable securities
|
|
|
|
-
|
|
|
|
|
23,050
|
|
|
Proceeds from real estate disposals
|
|
|
|
8,847
|
|
|
|
|
-
|
|
|
Proceeds from loans receivable
|
|
|
|
33,223
|
|
|
|
|
132,363
|
|
|
Development project expenditures
|
|
|
|
(60,561
|
)
|
|
|
|
(5,687
|
)
|
|
Capital expenditures
|
|
|
|
(23,812
|
)
|
|
|
|
(13,549
|
)
|
|
Other
|
|
|
|
(2,150
|
)
|
|
|
|
(75
|
)
|
|
Net cash used in investing activities
|
|
|
|
(975,051
|
)
|
|
|
|
(744,606
|
)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
Net change in borrowings under revolving credit facilities
|
|
|
|
(88,654
|
)
|
|
|
|
99,500
|
|
|
Proceeds from debt
|
|
|
|
1,269,315
|
|
|
|
|
704,111
|
|
|
Repayment of debt
|
|
|
|
(645,722
|
)
|
|
|
|
(337,427
|
)
|
|
Payment of deferred financing costs
|
|
|
|
(2,980
|
)
|
|
|
|
(1,363
|
)
|
|
Issuance of common stock, net
|
|
|
|
342,469
|
|
|
|
|
299,926
|
|
|
Cash distribution to common stockholders
|
|
|
|
(361,957
|
)
|
|
|
|
(201,949
|
)
|
|
Cash distribution to redeemable OP unitholders
|
|
|
|
(2,241
|
)
|
|
|
|
-
|
|
|
Purchases of redeemable OP units
|
|
|
|
(611
|
)
|
|
|
|
-
|
|
|
Distributions to noncontrolling interest
|
|
|
|
(2,907
|
)
|
|
|
|
(616
|
)
|
|
Other
|
|
|
|
14,509
|
|
|
|
|
913
|
|
|
Net cash provided by financing activities
|
|
|
|
521,221
|
|
|
|
|
563,095
|
|
|
Net increase in cash and cash equivalents
|
|
|
|
6,978
|
|
|
|
|
4,789
|
|
|
Effect of foreign currency translation on cash and cash equivalents
|
|
|
|
18
|
|
|
|
|
101
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
|
45,807
|
|
|
|
|
21,812
|
|
|
Cash and cash equivalents at end of period
|
|
|
$
|
52,803
|
|
|
|
$
|
26,702
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental schedule of non-cash activities:
|
|
|
|
|
|
|
|
Assets and liabilities assumed from acquisitions:
|
|
|
|
|
|
|
|
Real estate investments
|
|
|
$
|
364,883
|
|
|
|
$
|
3,140,924
|
|
|
Utilization of escrow funds held for an Internal Revenue Code
Section 1031 exchange
|
|
|
|
(134,003
|
)
|
|
|
|
-
|
|
|
Other assets acquired
|
|
|
|
81,509
|
|
|
|
|
110,722
|
|
|
Debt assumed
|
|
|
|
250,363
|
|
|
|
|
1,621,641
|
|
|
Other liabilities
|
|
|
|
26,639
|
|
|
|
|
200,962
|
|
|
Deferred income tax liability
|
|
|
|
5,895
|
|
|
|
|
48,087
|
|
|
Noncontrolling interests
|
|
|
|
25,166
|
|
|
|
|
-
|
|
|
Equity issued
|
|
|
|
4,326
|
|
|
|
|
1,380,956
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QUARTERLY CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012 Quarters
|
|
|
2011 Quarters
|
|
|
|
|
Second
|
|
First
|
|
|
Fourth
|
|
Third
|
|
Second
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
$
|
73,736
|
|
|
$
|
90,092
|
|
|
|
$
|
192,497
|
|
|
$
|
101,984
|
|
|
$
|
19,734
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization (including amounts in discontinued
operations)
|
|
|
|
201,769
|
|
|
|
164,636
|
|
|
|
|
166,163
|
|
|
|
161,027
|
|
|
|
80,755
|
|
|
Amortization of deferred revenue and lease intangibles, net
|
|
|
|
(3,669
|
)
|
|
|
(5,160
|
)
|
|
|
|
(4,701
|
)
|
|
|
(5,908
|
)
|
|
|
(882
|
)
|
|
Other non-cash amortization
|
|
|
|
(11,077
|
)
|
|
|
(10,108
|
)
|
|
|
|
(7,734
|
)
|
|
|
(8,568
|
)
|
|
|
626
|
|
|
Stock-based compensation
|
|
|
|
6,252
|
|
|
|
4,834
|
|
|
|
|
5,750
|
|
|
|
5,228
|
|
|
|
4,352
|
|
|
Straight-lining of rental income, net
|
|
|
|
(5,580
|
)
|
|
|
(4,890
|
)
|
|
|
|
(5,631
|
)
|
|
|
(5,505
|
)
|
|
|
(1,977
|
)
|
|
Loss (gain) on real estate loan investments
|
|
|
|
-
|
|
|
|
559
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(3,078
|
)
|
|
Gain on sale of marketable securities
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Change in fair value of financial instruments
|
|
|
|
60
|
|
|
|
33
|
|
|
|
|
61
|
|
|
|
11,785
|
|
|
|
(8,887
|
)
|
|
Loss on extinguishment of debt
|
|
|
|
9,989
|
|
|
|
29,544
|
|
|
|
|
2,393
|
|
|
|
8,685
|
|
|
|
6
|
|
|
Gain on real estate dispositions, net (including amounts in
discontinued operations)
|
|
|
|
(38,558
|
)
|
|
|
(40,233
|
)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Income tax (benefit) expense (including amounts in discontinued
operations)
|
|
|
|
(5,167
|
)
|
|
|
11,305
|
|
|
|
|
(7,827
|
)
|
|
|
(13,906
|
)
|
|
|
(6,207
|
)
|
|
(Income) loss from unconsolidated entities
|
|
|
|
(514
|
)
|
|
|
(317
|
)
|
|
|
|
(19
|
)
|
|
|
(182
|
)
|
|
|
83
|
|
|
Other
|
|
|
|
2,848
|
|
|
|
3,049
|
|
|
|
|
2,442
|
|
|
|
1,315
|
|
|
|
291
|
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Increase) decrease in other assets
|
|
|
|
(414
|
)
|
|
|
1,275
|
|
|
|
|
27,433
|
|
|
|
(17,069
|
)
|
|
|
(8,400
|
)
|
|
(Decrease) increase in accrued interest
|
|
|
|
(10,193
|
)
|
|
|
20,452
|
|
|
|
|
(28,291
|
)
|
|
|
15,133
|
|
|
|
(11,245
|
)
|
|
(Decrease) increase in accounts payable and other liabilities
|
|
|
|
(3,635
|
)
|
|
|
(20,110
|
)
|
|
|
|
(13,240
|
)
|
|
|
3,582
|
|
|
|
(9,640
|
)
|
|
Net cash provided by operating activities
|
|
|
|
215,847
|
|
|
|
244,961
|
|
|
|
|
329,296
|
|
|
|
257,601
|
|
|
|
55,531
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net investment in real estate property
|
|
|
|
(898,904
|
)
|
|
|
(500
|
)
|
|
|
|
(186,918
|
)
|
|
|
(80,223
|
)
|
|
|
(264,464
|
)
|
|
Purchase of noncontrolling interest
|
|
|
|
(3,934
|
)
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Investment in loans receivable
|
|
|
|
(4,787
|
)
|
|
|
(22,473
|
)
|
|
|
|
(8,274
|
)
|
|
|
(6,934
|
)
|
|
|
(612,925
|
)
|
|
Proceeds from sale of marketable securities
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Proceeds from real estate disposals
|
|
|
|
-
|
|
|
|
8,847
|
|
|
|
|
5,657
|
|
|
|
14,961
|
|
|
|
-
|
|
|
Proceeds from loans receivable
|
|
|
|
15,979
|
|
|
|
17,244
|
|
|
|
|
81,245
|
|
|
|
6,571
|
|
|
|
112,413
|
|
|
Development project expenditures
|
|
|
|
(29,287
|
)
|
|
|
(31,274
|
)
|
|
|
|
(24,358
|
)
|
|
|
(17,546
|
)
|
|
|
(5,556
|
)
|
|
Capital expenditures
|
|
|
|
(13,793
|
)
|
|
|
(10,019
|
)
|
|
|
|
(21,815
|
)
|
|
|
(15,109
|
)
|
|
|
(5,717
|
)
|
|
Other
|
|
|
|
(13
|
)
|
|
|
(2,137
|
)
|
|
|
|
(52
|
)
|
|
|
(38
|
)
|
|
|
(38
|
)
|
|
Net cash used in investing activities
|
|
|
|
(934,739
|
)
|
|
|
(40,312
|
)
|
|
|
|
(154,515
|
)
|
|
|
(98,318
|
)
|
|
|
(776,287
|
)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in borrowings under revolving credit facilities
|
|
|
|
293,744
|
|
|
|
(382,398
|
)
|
|
|
|
103,452
|
|
|
|
334,500
|
|
|
|
131,500
|
|
|
Proceeds from debt
|
|
|
|
601,985
|
|
|
|
667,330
|
|
|
|
|
385,887
|
|
|
|
253,642
|
|
|
|
689,481
|
|
|
Repayment of debt
|
|
|
|
(346,921
|
)
|
|
|
(298,801
|
)
|
|
|
|
(493,919
|
)
|
|
|
(557,616
|
)
|
|
|
(6,358
|
)
|
|
Payment of deferred financing costs
|
|
|
|
(1,187
|
)
|
|
|
(1,793
|
)
|
|
|
|
(18,142
|
)
|
|
|
(535
|
)
|
|
|
(1,049
|
)
|
|
Issuance of common stock, net
|
|
|
|
342,469
|
|
|
|
-
|
|
|
|
|
(79
|
)
|
|
|
-
|
|
|
|
-
|
|
|
Cash distribution to common stockholders
|
|
|
|
(182,704
|
)
|
|
|
(179,253
|
)
|
|
|
|
(166,114
|
)
|
|
|
(152,983
|
)
|
|
|
(108,211
|
)
|
|
Cash distribution to redeemable OP unitholders
|
|
|
|
(1,129
|
)
|
|
|
(1,112
|
)
|
|
|
|
1,679
|
|
|
|
(4,038
|
)
|
|
|
-
|
|
|
Purchases of redeemable OP units
|
|
|
|
(378
|
)
|
|
|
(233
|
)
|
|
|
|
(185
|
)
|
|
|
-
|
|
|
|
-
|
|
|
Contributions from noncontrolling interest
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
2
|
|
|
|
-
|
|
|
Distributions to noncontrolling interest
|
|
|
|
(1,315
|
)
|
|
|
(1,592
|
)
|
|
|
|
(559
|
)
|
|
|
(1,381
|
)
|
|
|
(267
|
)
|
|
Other
|
|
|
|
13,944
|
|
|
|
565
|
|
|
|
|
1,472
|
|
|
|
104
|
|
|
|
455
|
|
|
Net cash provided by (used in) financing activities
|
|
|
|
718,508
|
|
|
|
(197,287
|
)
|
|
|
|
(186,508
|
)
|
|
|
(128,305
|
)
|
|
|
705,551
|
|
|
Net (decrease) increase in cash and cash equivalents
|
|
|
|
(384
|
)
|
|
|
7,362
|
|
|
|
|
(11,727
|
)
|
|
|
30,978
|
|
|
|
(15,205
|
)
|
|
Effect of foreign currency translation on cash and cash equivalents
|
|
|
|
(37
|
)
|
|
|
55
|
|
|
|
|
52
|
|
|
|
(198
|
)
|
|
|
8
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
|
53,224
|
|
|
|
45,807
|
|
|
|
|
57,482
|
|
|
|
26,702
|
|
|
|
41,899
|
|
|
Cash and cash equivalents at end of period
|
|
|
$
|
52,803
|
|
|
$
|
53,224
|
|
|
|
$
|
45,807
|
|
|
$
|
57,482
|
|
|
$
|
26,702
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental schedule of non-cash activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets and liabilities assumed from acquisitions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate investments
|
|
|
$
|
310,002
|
|
|
$
|
54,881
|
|
|
|
$
|
(61,527
|
)
|
|
$
|
7,893,696
|
|
|
$
|
3,140,924
|
|
|
Utilization of escrow funds held for an Internal Revenue Code
Section 1031 exchange
|
|
|
|
(96,204
|
)
|
|
|
(37,799
|
)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Other assets acquired
|
|
|
|
86,635
|
|
|
|
(5,126
|
)
|
|
|
|
162,497
|
|
|
|
320,957
|
|
|
|
110,722
|
|
|
Debt assumed
|
|
|
|
232,629
|
|
|
|
17,734
|
|
|
|
|
142,863
|
|
|
|
1,886,585
|
|
|
|
1,621,641
|
|
|
Other liabilities
|
|
|
|
33,628
|
|
|
|
(6,989
|
)
|
|
|
|
(39,843
|
)
|
|
|
791,160
|
|
|
|
200,962
|
|
|
Deferred income tax liability
|
|
|
|
5,895
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
(4,198
|
)
|
|
|
48,087
|
|
|
Redeemable OP unitholder interests
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
458
|
|
|
|
100,430
|
|
|
|
-
|
|
|
Noncontrolling interests
|
|
|
|
28,281
|
|
|
|
(3,115
|
)
|
|
|
|
(2,510
|
)
|
|
|
83,702
|
|
|
|
-
|
|
|
Equity issued
|
|
|
|
-
|
|
|
|
4,326
|
|
|
|
|
2
|
|
|
|
5,356,974
|
|
|
|
1,380,956
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QUARTERLY FUNDS FROM OPERATIONS (FFO) AND NORMALIZED FFO
|
|
(In thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012 Quarters
|
|
|
2011 Quarters
|
|
|
|
|
Second
|
|
First
|
|
|
Fourth
|
|
Third
|
|
Second
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to common stockholders
|
|
|
$
|
74,025
|
|
|
$
|
90,626
|
|
|
|
$
|
192,948
|
|
|
$
|
102,885
|
|
|
$
|
19,676
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization on real estate assets
|
|
|
|
188,348
|
|
|
|
161,354
|
|
|
|
|
162,103
|
|
|
|
156,763
|
|
|
|
78,926
|
|
|
Depreciation on real estate assets related to noncontrolling
interest
|
|
|
|
(2,336
|
)
|
|
|
(1,511
|
)
|
|
|
|
(1,744
|
)
|
|
|
(1,313
|
)
|
|
|
(210
|
)
|
|
Depreciation on real estate assets related to unconsolidated
entities
|
|
|
|
2,131
|
|
|
|
2,175
|
|
|
|
|
2,339
|
|
|
|
2,247
|
|
|
|
931
|
|
|
Discontinued operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on real estate dispositions, net
|
|
|
|
(38,558
|
)
|
|
|
(40,233
|
)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Depreciation and amortization on real estate assets
|
|
|
|
12,420
|
|
|
|
2,380
|
|
|
|
|
3,426
|
|
|
|
3,640
|
|
|
|
1,246
|
|
|
FFO
|
|
|
|
236,030
|
|
|
|
214,791
|
|
|
|
|
359,072
|
|
|
|
264,222
|
|
|
|
100,569
|
|
|
Merger-related expenses and deal costs
|
|
|
|
36,668
|
|
|
|
7,981
|
|
|
|
|
22,317
|
|
|
|
69,350
|
|
|
|
55,807
|
|
|
Litigation proceeds, net
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
(116,932
|
)
|
|
|
(85,327
|
)
|
|
|
-
|
|
|
Loss on extinguishment of debt
|
|
|
|
9,989
|
|
|
|
29,544
|
|
|
|
|
2,393
|
|
|
|
8,685
|
|
|
|
6
|
|
|
Income tax (benefit) expense
|
|
|
|
(5,166
|
)
|
|
|
11,305
|
|
|
|
|
(7,827
|
)
|
|
|
(13,904
|
)
|
|
|
(6,209
|
)
|
|
Change in fair value of financial instruments
|
|
|
|
60
|
|
|
|
33
|
|
|
|
|
61
|
|
|
|
11,785
|
|
|
|
(8,887
|
)
|
|
Amortization of other intangibles
|
|
|
|
255
|
|
|
|
256
|
|
|
|
|
255
|
|
|
|
256
|
|
|
|
255
|
|
|
Normalized FFO
|
|
|
$
|
277,836
|
|
|
$
|
263,910
|
|
|
|
$
|
259,339
|
|
|
$
|
255,067
|
|
|
$
|
141,541
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per diluted share (1):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to common stockholders
|
|
|
$
|
0.25
|
|
|
$
|
0.31
|
|
|
|
$
|
0.66
|
|
|
$
|
0.35
|
|
|
$
|
0.11
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization on real estate assets
|
|
|
|
0.64
|
|
|
|
0.55
|
|
|
|
|
0.56
|
|
|
|
0.54
|
|
|
|
0.44
|
|
|
Depreciation on real estate assets related to noncontrolling
interest
|
|
|
|
(0.01
|
)
|
|
|
(0.01
|
)
|
|
|
|
(0.01
|
)
|
|
|
(0.00
|
)
|
|
|
(0.00
|
)
|
|
Depreciation on real estate assets related to unconsolidated
entities
|
|
|
|
0.01
|
|
|
|
0.01
|
|
|
|
|
0.01
|
|
|
|
0.01
|
|
|
|
0.01
|
|
|
Discontinued operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on real estate dispositions, net
|
|
|
|
(0.13
|
)
|
|
|
(0.14
|
)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Depreciation and amortization on real estate assets
|
|
|
|
0.04
|
|
|
|
0.01
|
|
|
|
|
0.01
|
|
|
|
0.01
|
|
|
|
0.01
|
|
|
FFO
|
|
|
|
0.81
|
|
|
|
0.74
|
|
|
|
|
1.24
|
|
|
|
0.91
|
|
|
|
0.57
|
|
|
Merger-related expenses and deal costs
|
|
|
|
0.13
|
|
|
|
0.03
|
|
|
|
|
0.08
|
|
|
|
0.24
|
|
|
|
0.31
|
|
|
Litigation proceeds, net
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
(0.40
|
)
|
|
|
(0.29
|
)
|
|
|
-
|
|
|
Loss on extinguishment of debt
|
|
|
|
0.03
|
|
|
|
0.10
|
|
|
|
|
0.01
|
|
|
|
0.03
|
|
|
|
0.00
|
|
|
Income tax (benefit) expense
|
|
|
|
(0.02
|
)
|
|
|
0.04
|
|
|
|
|
(0.03
|
)
|
|
|
(0.05
|
)
|
|
|
(0.03
|
)
|
|
Change in fair value of financial instruments
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
|
0.00
|
|
|
|
0.04
|
|
|
|
(0.05
|
)
|
|
Amortization of other intangibles
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
Normalized FFO
|
|
|
$
|
0.95
|
|
|
$
|
0.91
|
|
|
|
$
|
0.89
|
|
|
$
|
0.88
|
|
|
$
|
0.80
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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. Moreover, 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 such as
transactions and litigation. 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 real estate property and
impairment write-downs of depreciable real estate, plus real estate
depreciation and amortization and after adjustments for unconsolidated
partnerships and joint ventures. 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 real property assets, (b)
merger-related costs and expenses, including amortization of intangibles
and transition and integration expenses, and deal costs and expenses,
including expenses and recoveries relating to the Company’s lawsuit
against HCP, Inc., (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,
make-whole payments, penalties 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) the impact of future acquisitions
or divestitures (including pursuant to tenant options to purchase) and
capital transactions, (f) the financial impact of contingent
consideration, (g) charitable donations made to the Ventas Charitable
Foundation, and (h) gains and losses for non-operational foreign
currency hedge agreements and changes in the fair value of financial
instruments.
FFO and normalized FFO presented herein are not necessarily identical 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, 2012
The following table illustrates the Company’s normalized FFO per diluted
common share guidance for the year ending December 31, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UPDATED GUIDANCE
|
|
|
|
PRIOR GUIDANCE
|
|
|
|
|
|
For the Year
|
|
|
|
For the Year
|
|
|
|
|
|
Ending
|
|
|
|
Ending
|
|
|
|
|
|
December 31, 2012
|
|
|
|
December 31, 2012
|
|
Net income attributable to common stockholders
|
|
|
|
$
|
1.08
|
|
-
|
|
$
|
1.28
|
|
|
|
$
|
1.08
|
|
-
|
|
$
|
1.23
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization on real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
assets, depreciation related to noncontrolling interest
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and gain/loss on real estate dispositions, net
|
|
|
|
|
2.26
|
|
-
|
|
|
2.18
|
|
|
|
|
2.21
|
|
-
|
|
|
2.14
|
|
FFO
|
|
|
|
|
3.34
|
|
-
|
|
|
3.46
|
|
|
|
|
3.29
|
|
-
|
|
|
3.37
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax benefit/expense, gain/loss on
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
extinguishment of debt, amortization of intangibles,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
merger-related expenses, integration expenses and deal
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
costs and other
|
|
|
|
|
0.36
|
|
-
|
|
|
0.28
|
|
|
|
|
0.34
|
|
-
|
|
|
0.32
|
|
Normalized FFO
|
|
|
|
$
|
3.70
|
|
-
|
|
$
|
3.74
|
|
|
|
$
|
3.63
|
|
-
|
|
$
|
3.69
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 June 30,
2012, 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 non-cash stock-based compensation expense), excluding loss on
extinguishment of debt, net litigation proceeds, merger-related expenses
and deal costs, gains or losses on sales of real property assets and
changes in the fair value of financial instruments (including amounts in
discontinued operations) (“Adjusted Pro Forma EBITDA”) (dollars in
thousands):
|
|
|
|
|
|
|
Net income attributable to common stockholders
|
$
|
74,025
|
|
|
|
|
Pro forma adjustments for current period investments, capital
|
|
|
|
|
transactions and dispositions
|
|
5,224
|
|
|
|
|
Pro forma net income for the three months ended
|
|
|
|
|
June 30, 2012
|
$
|
79,249
|
|
|
|
|
Add back:
|
|
|
|
|
Pro forma interest (including discontinued operations)
|
|
74,089
|
|
|
|
|
Pro forma depreciation and amortization (including discontinued
operations)
|
|
204,013
|
|
|
|
|
Stock-based compensation
|
|
6,252
|
|
|
|
|
Loss on extinguishment of debt
|
|
9,989
|
|
|
|
|
Gain on real estate dispositions, net
|
|
(38,558
|
)
|
|
|
|
Income tax benefit (including discontinued operations)
|
|
(5,166
|
)
|
|
|
|
Change in fair value of financial instruments
|
|
60
|
|
|
|
|
Other taxes
|
|
876
|
|
|
|
|
Merger-related expenses and deal costs
|
|
36,668
|
|
|
|
|
Adjusted Pro Forma EBITDA
|
$
|
367,472
|
|
|
|
|
Adjusted Pro Forma EBITDA annualized
|
$
|
1,469,888
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of June 30, 2012:
|
|
|
|
|
Debt
|
$
|
7,204,727
|
|
|
|
|
Cash, including cash escrows pertaining to debt
|
|
(66,610
|
)
|
|
|
|
Net debt
|
$
|
7,138,117
|
|
|
|
|
|
|
|
|
|
Net debt to Adjusted Pro Forma EBITDA
|
|
4.9
|
|
x
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Financial Measures Reconciliation
|
|
(In thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six Months
|
|
|
|
|
Ended June 30,
|
|
|
|
|
2012
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
Net income attributable to common stockholders
|
|
|
$
|
164,651
|
|
|
|
$
|
68,660
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
Depreciation and amortization on real estate assets
|
|
|
|
349,702
|
|
|
|
|
128,901
|
|
|
Depreciation on real estate assets related to noncontrolling interest
|
|
|
|
(3,847
|
)
|
|
|
|
(414
|
)
|
|
Depreciation on real estate assets related to unconsolidated entities
|
|
|
|
4,306
|
|
|
|
|
1,966
|
|
|
Discontinued operations:
|
|
|
|
|
|
|
|
Gain on real estate dispositions, net
|
|
|
|
(78,791
|
)
|
|
|
|
-
|
|
|
Depreciation and amortization on real estate assets
|
|
|
|
14,800
|
|
|
|
|
2,444
|
|
|
FFO
|
|
|
|
450,821
|
|
|
|
|
201,557
|
|
|
Merger-related expenses and deal costs
|
|
|
|
44,649
|
|
|
|
|
62,256
|
|
|
Litigation proceeds, net
|
|
|
|
-
|
|
|
|
|
-
|
|
|
Loss on extinguishment of debt
|
|
|
|
39,533
|
|
|
|
|
16,526
|
|
|
Income tax expense (benefit)
|
|
|
|
6,139
|
|
|
|
|
(9,406
|
)
|
|
Change in fair value of financial instruments
|
|
|
|
93
|
|
|
|
|
(8,887
|
)
|
|
Amortization of other intangibles
|
|
|
|
511
|
|
|
|
|
511
|
|
|
Normalized FFO
|
|
|
$
|
541,746
|
|
|
|
$
|
262,557
|
|
|
|
|
|
|
|
|
|
|
Per diluted share (1):
|
|
|
|
|
|
|
|
Net income attributable to common stockholders
|
|
|
$
|
0.56
|
|
|
|
$
|
0.40
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
Depreciation and amortization on real estate assets
|
|
|
|
1.20
|
|
|
|
|
0.76
|
|
|
Depreciation on real estate assets related to noncontrolling interest
|
|
|
|
(0.01
|
)
|
|
|
|
(0.00
|
)
|
|
Depreciation on real estate assets related to unconsolidated entities
|
|
|
|
0.01
|
|
|
|
|
0.01
|
|
|
Discontinued operations:
|
|
|
|
|
|
|
|
Gain on real estate dispositions, net
|
|
|
|
(0.27
|
)
|
|
|
|
-
|
|
|
Depreciation and amortization on real estate assets
|
|
|
|
0.05
|
|
|
|
|
0.01
|
|
|
FFO
|
|
|
|
1.55
|
|
|
|
|
1.19
|
|
|
Merger-related expenses and deal costs
|
|
|
|
0.15
|
|
|
|
|
0.37
|
|
|
Litigation proceeds, net
|
|
|
|
-
|
|
|
|
|
-
|
|
|
Loss on extinguishment of debt
|
|
|
|
0.14
|
|
|
|
|
0.10
|
|
|
Income tax expense (benefit)
|
|
|
|
0.02
|
|
|
|
|
(0.06
|
)
|
|
Change in fair value of financial instruments
|
|
|
|
0.00
|
|
|
|
|
(0.05
|
)
|
|
Amortization of other intangibles
|
|
|
|
0.00
|
|
|
|
|
0.00
|
|
|
Normalized FFO
|
|
|
$
|
1.86
|
|
|
|
$
|
1.54
|
|
|
|
|
|
|
|
|
|
|
(1) Per share amounts may not add due to rounding.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Financial Measures Reconciliation
|
|
NOI Reconciliation by Segment
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012 Quarters
|
|
|
2011 Quarters
|
|
|
|
|
Second
|
|
First
|
|
|
Fourth
|
|
Third
|
|
Second
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Triple-Net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Triple-Net Rental Income
|
|
|
$
|
207,898
|
|
$
|
207,128
|
|
|
$
|
206,109
|
|
$
|
204,554
|
|
$
|
116,150
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medical Office Buildings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medical Office - Stabilized
|
|
|
|
80,335
|
|
|
56,251
|
|
|
|
53,826
|
|
|
51,992
|
|
|
20,280
|
|
Medical Office - Lease up
|
|
|
|
9,339
|
|
|
8,258
|
|
|
|
6,543
|
|
|
6,167
|
|
|
3,478
|
|
Total Medical Office Buildings - Rental Income
|
|
|
|
89,674
|
|
|
64,509
|
|
|
|
60,369
|
|
|
58,159
|
|
|
23,758
|
|
Total Rental Income
|
|
|
|
297,572
|
|
|
271,637
|
|
|
|
266,478
|
|
|
262,713
|
|
|
139,908
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medical Office Building Services Revenue
|
|
|
|
5,529
|
|
|
4,499
|
|
|
|
9,313
|
|
|
8,162
|
|
|
9,822
|
|
Total Medical Office Buildings - Revenue
|
|
|
|
95,203
|
|
|
69,008
|
|
|
|
69,682
|
|
|
66,321
|
|
|
33,580
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Triple-Net Services Revenue
|
|
|
|
1,110
|
|
|
1,109
|
|
|
|
1,108
|
|
|
1,109
|
|
|
-
|
|
Total Medical Office Building and Other Services Revenue
|
|
|
|
6,639
|
|
|
5,608
|
|
|
|
10,421
|
|
|
9,271
|
|
|
9,822
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Seniors Housing Operating
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Seniors Housing - Stabilized
|
|
|
|
283,214
|
|
|
271,396
|
|
|
|
264,860
|
|
|
265,649
|
|
|
194,015
|
|
Seniors Housing - Lease up
|
|
|
|
19,491
|
|
|
13,078
|
|
|
|
11,866
|
|
|
7,410
|
|
|
6,025
|
|
Seniors Housing - Other
|
|
|
|
1,315
|
|
|
1,321
|
|
|
|
1,266
|
|
|
1,235
|
|
|
1,267
|
|
Total Resident Fees and Services
|
|
|
|
304,020
|
|
|
285,795
|
|
|
|
277,992
|
|
|
274,294
|
|
|
201,307
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-Segment Income from Loans and Investments
|
|
|
|
8,152
|
|
|
8,036
|
|
|
|
9,867
|
|
|
10,072
|
|
|
8,391
|
|
Total Revenues, excluding Interest and Other Income
|
|
|
|
616,383
|
|
|
571,076
|
|
|
|
564,758
|
|
|
556,350
|
|
|
359,428
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property-Level Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medical Office Buildings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medical Office - Stabilized
|
|
|
|
26,401
|
|
|
17,845
|
|
|
|
17,648
|
|
|
17,645
|
|
|
6,820
|
|
Medical Office - Lease up
|
|
|
|
3,445
|
|
|
3,053
|
|
|
|
2,505
|
|
|
2,426
|
|
|
1,458
|
|
Total Medical Office Buildings
|
|
|
|
29,846
|
|
|
20,898
|
|
|
|
20,153
|
|
|
20,071
|
|
|
8,278
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Seniors Housing Operating
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Seniors Housing - Stabilized
|
|
|
|
192,640
|
|
|
184,748
|
|
|
|
177,890
|
|
|
179,983
|
|
|
129,901
|
|
Seniors Housing - Lease up
|
|
|
|
13,786
|
|
|
9,795
|
|
|
|
9,803
|
|
|
6,218
|
|
|
4,825
|
|
Seniors Housing - Other
|
|
|
|
1,122
|
|
|
1,123
|
|
|
|
1,097
|
|
|
1,155
|
|
|
1,168
|
|
Total Seniors Housing
|
|
|
|
207,548
|
|
|
195,666
|
|
|
|
188,790
|
|
|
187,356
|
|
|
135,894
|
|
Total Property-Level Operating Expenses
|
|
|
|
237,394
|
|
|
216,564
|
|
|
|
208,943
|
|
|
207,427
|
|
|
144,172
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medical Office Building Services Costs
|
|
|
|
3,839
|
|
|
2,988
|
|
|
|
7,245
|
|
|
6,347
|
|
|
7,954
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Triple-Net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Triple-Net Properties
|
|
|
|
207,898
|
|
|
207,128
|
|
|
|
206,109
|
|
|
204,554
|
|
|
116,150
|
|
Triple-Net Services Revenue
|
|
|
|
1,110
|
|
|
1,109
|
|
|
|
1,108
|
|
|
1,109
|
|
|
-
|
|
Total Triple-Net
|
|
|
|
209,008
|
|
|
208,237
|
|
|
|
207,217
|
|
|
205,663
|
|
|
116,150
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medical Office Buildings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medical Office - Stabilized
|
|
|
|
53,934
|
|
|
38,406
|
|
|
|
36,178
|
|
|
34,347
|
|
|
13,460
|
|
Medical Office - Lease up
|
|
|
|
5,894
|
|
|
5,205
|
|
|
|
4,038
|
|
|
3,741
|
|
|
2,020
|
|
Medical Office Buildings Services
|
|
|
|
1,690
|
|
|
1,511
|
|
|
|
2,068
|
|
|
1,815
|
|
|
1,868
|
|
Total Medical Office Buildings
|
|
|
|
61,518
|
|
|
45,122
|
|
|
|
42,284
|
|
|
39,903
|
|
|
17,348
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Seniors Housing Operating
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Seniors Housing - Stabilized
|
|
|
|
90,574
|
|
|
86,648
|
|
|
|
86,970
|
|
|
85,666
|
|
|
64,114
|
|
Seniors Housing - Lease up
|
|
|
|
5,705
|
|
|
3,283
|
|
|
|
2,063
|
|
|
1,192
|
|
|
1,200
|
|
Seniors Housing - Other
|
|
|
|
193
|
|
|
198
|
|
|
|
169
|
|
|
80
|
|
|
99
|
|
Total Seniors Housing
|
|
|
|
96,472
|
|
|
90,129
|
|
|
|
89,202
|
|
|
86,938
|
|
|
65,413
|
|
Non-Segment
|
|
|
|
8,152
|
|
|
8,036
|
|
|
|
9,867
|
|
|
10,072
|
|
|
8,391
|
|
Net Operating Income
|
|
|
$
|
375,150
|
|
$
|
351,524
|
|
|
$
|
348,570
|
|
$
|
342,576
|
|
$
|
207,302
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Amounts above are adjusted to exclude discontinued
operations for all periods presented.
|
|
|
The Company believes that NOI provides useful information because those
disclosures allow 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. Those terms are
commonly used in evaluating results of real estate companies. The
Company defines NOI as total revenues, excluding interest and other
income, less property-level operating expenses and medical office
building services costs (including amounts in discontinued operations).

Source: Ventas, Inc.
Ventas, Inc.
Lori B. Wittman
(877) 4-VENTAS