-
Earnings Growth and Enhanced Financial Strength
-
Property Level Growth Across All Segments; Updated and Improved
2017 Guidance
-
Over $600 Million of Strategic Dispositions with Gains Exceeding
$500 Million
-
Expansion of Attractive University-Based Life Science Business
CHICAGO--(BUSINESS WIRE)--Oct. 27, 2017--
Ventas, Inc. (NYSE: VTR) today announced its results for the third
quarter ended September 30, 2017:
-
Income from continuing operations per diluted common share for the
third quarter 2017 grew five percent to $0.44 compared to the same
period in 2016. The increase from the third quarter 2016 was driven by
improved property performance, accretive investments and lower
transaction costs. These benefits were partially offset by the impact
of dispositions and loan repayments and $10 million, or approximately
$0.03 per share, of current period expenses related to natural
disasters (the “natural disaster expenses”).
-
Normalized Funds From Operations (“FFO”) per diluted common share for
the third quarter 2017 grew one percent to $1.04 compared to the same
period in 2016. The increase from the third quarter 2016 was
principally due to improved property performance and accretive
investments, partially offset by the impact of dispositions and loan
repayments.
-
Reported FFO per diluted common share, as defined by the National
Association of Real Estate Investment Trusts (“NAREIT FFO”), for the
third quarter 2017 grew two percent to $1.02 compared to the same
period in 2016. The increase from the third quarter 2016 was
principally due to the same items as described for normalized FFO, but
NAREIT FFO also includes the net benefit of lower transaction costs
partially offset by natural disaster expenses.
Strong Results Fueled by the Ventas Advantage
“We delivered yet another strong quarter for our shareholders. With
positive earnings and property growth, improved financial strength and
recognition of over $500 million in gains from our ongoing divestiture
of our skilled nursing assets, we are in an excellent position,” said
Debra A. Cafaro, Ventas Chairman and Chief Executive Officer. “We are
pleased to improve our 2017 property guidance and to accelerate the
expansion of our university-based life science business through
acquisitions and exciting ground-up developments with top-tier research
institutions. The Ventas Advantage of a high-quality, diversified
portfolio, leading platforms with care providers, developers,
universities and health networks, and a consistent cohesive team will
continue to fuel our success.”
Portfolio Performance
-
The Company’s third quarter 2017 same-store total portfolio (1,045
assets) cash net operating income (“NOI”) grew 2.1 percent compared to
the same period in 2016. Same-store cash NOI growth by segment follows:
-
The triple-net leased portfolio increased 3.8 percent, driven by
in-place lease escalations;
-
The seniors housing operating portfolio (“SHOP”) grew 0.6 percent,
supported by continued growth in high-barrier markets, largely
offset by the impact of new deliveries in select markets; and
-
The medical office building (“MOB”) portfolio rose 1.5 percent,
supported by lease escalations and a strong tenant retention rate.
-
The above results exclude the impact of natural disaster expenses
recorded in the third quarter 2017.
Third Quarter 2017 and Recent Highlights
-
The Company is further building out its institutional life science
business through development and acquisition, with both existing
university relationships and newly-created ones:
-
Expansion of Ventas’s university footprint with the pending
acquisition of a 262,000 square foot class-A life science building
affiliated with a AA-rated research university that is a leading
recipient of National Institutes of Health funding and an awardee
of a Bill & Melinda Gates Foundation grant. The property is
located in a thriving life science, medical and research campus,
is 82 percent occupied and has potential for increased occupancy
and NOI.
-
Expansion of existing university relationships through commitment
to a new $62 million life science and innovation center
development affiliated with Brown University. This building,
located in the growing sub-market adjacent to the Company’s
recently opened South Street Landing project in Providence, Rhode
Island, is 80 percent pre-leased to tenants including Brown,
Johnson & Johnson and Cambridge Innovation Center. The project
broke ground in the third quarter and will be a magnet to convene
universities, private enterprise and entrepreneurs, and to spawn
new companies.
-
Ventas funded investments of over $80 million, including $67 million
for the Company’s share of development and redevelopment projects
during the quarter for projects currently underway.
-
During and immediately following the quarter, Ventas sold properties
and received final repayments on loans receivable for proceeds of $630
million, with gains exceeding $500 million, consisting principally of:
-
The Company’s completed sales of 29 of its Kindred Healthcare,
Inc. (NYSE: KND) (“Kindred”) skilled nursing facilities (“SNFs”)
for proceeds of approximately $570 million. The Company continues
to expect total aggregate proceeds of $700 million from sales of
its 36 Kindred SNFs in 2017, representing a seven percent yield on
cash rent and an eight percent GAAP yield. Following the sales of
the Company’s Kindred SNFs, Ventas’s percentage of NOI received
from SNFs will be only one percent of its aggregate NOI.
-
The Company's credit profile, liquidity and financial health were
excellent in the third quarter, including:
-
Sequential improvement in Net Debt to Adjusted Pro Forma EBITDA to
5.7x;
-
Sequential improvement in total indebtedness to gross asset value
to 39 percent at quarter end; and
-
Exceptional fixed charge coverage of 4.6x at quarter end.
-
Ventas paid its shareholders a quarterly dividend of $0.775 per share,
a six percent year-over-year increase.
-
In September, Ventas closed a $400 million dollar revolving
construction credit facility. The facility increases the Company’s
liquidity and is designed to facilitate funding its growing
development pipeline with its attractive platform partners, including
Wexford, PMB Medical, Sunrise and Atria.
-
Currently, the Company has excellent liquidity with $2.9 billion of
available borrowing capacity and over $100 million of cash on hand.
Other Updates
-
The Company intends to partner with an institutional investor in a
to-be-established joint venture (the “JV”) that will own one of the
Company’s existing senior living portfolios (the “Portfolio”). The
Portfolio contains over 70 private pay senior living assets currently
operated by Elmcroft Senior Living under a Master Lease with the
Company. Ventas also has formed a strategic relationship with a
seniors housing operator recently founded by a team of experienced
senior living executives, led by Kai Hsiao, with a demonstrated track
record of value creation and success. The new management company is
expected to begin operating the Portfolio, and the JV is expected to
close, in early 2018. The Company is in the preliminary stages of the
transactions, and there can be no assurance whether, when or on what
terms the transactions will be completed.
Continued Sustainability and Leadership
Excellence
-
Ventas Chairman and Chief Executive Officer Debra A. Cafaro was
recognized by the Harvard Business Review as one of “The
Best-Performing CEOs in the World.” She is one of 23 CEOs named to the Harvard
Business Review list for four consecutive years and one of only
two women on this year’s list. Ventas’s financial performance ranked 32nd
of 898 companies globally for Ms. Cafaro’s tenure, which exceeds 18
years.
-
Ventas’s leadership in environmental, social and governance (“ESG”)
matters was recognized by two prominent benchmarking organizations:
-
The Company was included in the Dow Jones Sustainability™ North
America Index for the first time, ranking in the top quartile of
real estate companies in North America across a broad spectrum of
ESG metrics.
-
In the 2017 GRESB real estate ESG assessment, Ventas ranked first
among the three listed healthcare real estate company
participants, retained its Green Star designation for the fourth
consecutive year and improved its score by nearly 10 percent.
Ventas also achieved an “A” ranking, the highest possible score,
on the new GRESB Public Disclosure Assessment, recognizing the
Company’s focus on transparency and public reporting.
Updated 2017 Guidance
Ventas updated and improved its expectations for full year 2017
same-store cash NOI growth as follows:
|
|
|
|
|
|
|
Full Year 2017 Projected Same-Store Cash NOI Growth
|
|
|
|
Current Guidance
|
|
07/28/2017 Guidance
|
|
|
|
Low
|
|
High
|
|
Low
|
|
High
|
|
|
|
|
|
|
|
|
|
|
|
Triple-Net
|
|
3%
|
|
3.5%
|
|
2.5%
|
|
3.5%
|
|
SHOP
|
|
0.5%
|
|
1.5%
|
|
0%
|
|
2%
|
|
MOB
|
|
1.5%
|
|
2%
|
|
1%
|
|
2%
|
|
Total Company
|
|
2%
|
|
2.5%
|
|
1.5%
|
|
2.5%
|
|
|
|
|
|
|
|
|
|
|
Ventas expects income from continuing operations per diluted common
share to range between $1.63 and $1.74 and NAREIT FFO per diluted common
share to range between $4.07 and $4.12, both modestly lower than
previously disclosed guidance principally due to the $0.03 per share of
natural disaster expenses in the third quarter 2017.
The Company projects normalized FFO per diluted common share to now
range between $4.13 and $4.16. The midpoint of the Company’s narrowed
normalized FFO per share range remains unchanged from its previously
disclosed guidance because improved property performance offsets the
accelerated completion of the Company’s Kindred SNF sales.
No undisclosed material acquisitions or dispositions, loan repayments or
capital activity are included in guidance. The Company expects to invest
in future growth by funding approximately $300 million in development
and redevelopment projects for the full year 2017, including attractive
new ground-up medical office and life science developments.
The 2017 outlook assumes approximately 359 million weighted average
fully-diluted shares. A reconciliation of the Company’s guidance to the
Company’s projected GAAP measures is included in this press release.
The Company’s guidance is based on a number of other assumptions that
are subject to change and many of which are outside the control of the
Company. In particular, the Company’s estimate of natural disaster
expenses is preliminary and subject to change. 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.
Third Quarter 2017 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 (844) 776-7841 (or +1 (661) 378-9542
for international callers). The participant passcode is “Ventas.” The
conference call is being webcast live by NASDAQ OMX and can be accessed
at the Company’s website at www.ventasreit.com.
A replay of the webcast will be available following the call online, or
by calling (855) 859-2056 (or +1 (404) 537-3406 for international
callers), passcode 92386070, beginning at approximately 2:00 p.m.
Eastern Time and will remain for 36 days.
Ventas, Inc., an S&P 500 company, is a leading real estate investment
trust. Its diverse portfolio of more than 1,200 assets in the United
States, Canada and the United Kingdom consists of seniors housing
communities, medical office buildings, life science and innovation
centers, inpatient rehabilitation and long-term acute care facilities,
health systems and skilled nursing facilities. 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. References to “Ventas” or the
“Company” mean Ventas, Inc. and its consolidated subsidiaries unless
otherwise expressly noted. More information about Ventas and Lillibridge
can be found at www.ventasreit.com
and www.lillibridge.com.
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/annual-reports---supplemental-information.
A comprehensive listing of the Company’s properties is available at www.ventasreit.com/our-portfolio/properties-by-stateprovince.
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’,
borrowers’ or managers’ 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 or acquisition 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; (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 or state budgets resulting in
the reduction or nonpayment of Medicare or Medicaid reimbursement rates;
(e) the nature and extent of future competition, including new
construction in the markets in which the Company’s seniors housing
communities and medical office buildings (“MOBs”) are located;
(f) the extent and effect 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 tenants, 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 in light of economic, market, legal, tax and
other considerations; (l) final determination of the Company’s taxable
net income for the year ending December 31, 2017; (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 exchange rates for any foreign currency in
which the Company may, from time to time, conduct business; (p)
year-over-year changes in the Consumer Price Index or the UK Retail
Price Index and the effect of those changes on the rent escalators
contained in the Company’s leases 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 Company’s liquidity, financial condition and results of
operations or that of the Company’s tenants, operators, borrowers and
managers, and the ability of the Company and 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 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)
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; (v) the Company’s ability to obtain the financial results
expected from its development and redevelopment projects; (w) the impact
of market or issuer events on the liquidity or value of the Company’s
investments in marketable securities; (x) consolidation activity in the
seniors housing and healthcare industries resulting in a change of
control of, or a competitor’s investment in, one or more of the
Company’s tenants, operators, borrowers or managers or significant
changes in the senior management of the Company’s tenants, operators,
borrowers or managers; (y) the impact of litigation or any financial,
accounting, legal or regulatory issues that may affect the Company or
its tenants, operators, borrowers or managers; and (z) changes in
accounting principles, or their application or interpretation, and the
Company’s ability to make estimates and the assumptions underlying the
estimates, which could have an effect on the Company’s earnings.
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED BALANCE SHEETS
|
|
(In thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
June 30,
|
|
March 31,
|
|
December 31,
|
|
September 30,
|
|
|
|
2017
|
|
2017
|
|
2017
|
|
2016
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
Real estate investments:
|
|
|
|
|
|
|
|
|
|
|
|
Land and improvements
|
|
$
|
2,121,214
|
|
|
$
|
2,117,692
|
|
|
$
|
2,123,266
|
|
|
$
|
2,089,591
|
|
|
$
|
2,089,329
|
|
|
Buildings and improvements
|
|
21,935,860
|
|
|
21,827,419
|
|
|
21,869,961
|
|
|
21,516,396
|
|
|
21,551,049
|
|
|
Construction in progress
|
|
306,095
|
|
|
281,093
|
|
|
213,281
|
|
|
210,599
|
|
|
192,848
|
|
|
Acquired lease intangibles
|
|
1,536,476
|
|
|
1,534,173
|
|
|
1,532,365
|
|
|
1,510,629
|
|
|
1,522,708
|
|
|
|
|
25,899,645
|
|
|
25,760,377
|
|
|
25,738,873
|
|
|
25,327,215
|
|
|
25,355,934
|
|
|
Accumulated depreciation and amortization
|
|
(5,434,772
|
)
|
|
(5,220,611
|
)
|
|
(5,123,144
|
)
|
|
(4,932,461
|
)
|
|
(4,754,532
|
)
|
|
Net real estate property
|
|
20,464,873
|
|
|
20,539,766
|
|
|
20,615,729
|
|
|
20,394,754
|
|
|
20,601,402
|
|
|
Secured loans receivable and investments, net
|
|
1,352,434
|
|
|
1,395,404
|
|
|
1,398,417
|
|
|
702,021
|
|
|
821,663
|
|
|
Investments in unconsolidated real estate entities
|
|
117,185
|
|
|
119,794
|
|
|
108,976
|
|
|
95,921
|
|
|
97,814
|
|
|
Net real estate investments
|
|
21,934,492
|
|
|
22,054,964
|
|
|
22,123,122
|
|
|
21,192,696
|
|
|
21,520,879
|
|
|
Cash and cash equivalents
|
|
85,063
|
|
|
103,353
|
|
|
91,284
|
|
|
286,707
|
|
|
89,279
|
|
|
Escrow deposits and restricted cash
|
|
76,522
|
|
|
68,343
|
|
|
92,175
|
|
|
80,647
|
|
|
89,521
|
|
|
Goodwill
|
|
1,034,497
|
|
|
1,034,054
|
|
|
1,033,484
|
|
|
1,033,225
|
|
|
1,043,075
|
|
|
Assets held for sale
|
|
68,926
|
|
|
89,569
|
|
|
61,983
|
|
|
54,961
|
|
|
195,252
|
|
|
Other assets
|
|
540,295
|
|
|
505,475
|
|
|
517,283
|
|
|
518,364
|
|
|
488,258
|
|
|
Total assets
|
|
$
|
23,739,795
|
|
|
$
|
23,855,758
|
|
|
$
|
23,919,331
|
|
|
$
|
23,166,600
|
|
|
$
|
23,426,264
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and equity
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
Senior notes payable and other debt
|
|
$
|
11,424,145
|
|
|
$
|
11,907,997
|
|
|
$
|
11,943,733
|
|
|
$
|
11,127,326
|
|
|
$
|
11,252,327
|
|
|
Accrued interest
|
|
95,684
|
|
|
87,248
|
|
|
78,219
|
|
|
83,762
|
|
|
70,790
|
|
|
Accounts payable and other liabilities
|
|
943,800
|
|
|
929,573
|
|
|
946,674
|
|
|
907,928
|
|
|
930,103
|
|
|
Liabilities related to assets held for sale
|
|
9,837
|
|
|
9,812
|
|
|
1,389
|
|
|
1,462
|
|
|
77,608
|
|
|
Deferred income taxes
|
|
296,272
|
|
|
296,822
|
|
|
294,057
|
|
|
316,641
|
|
|
315,713
|
|
|
Total liabilities
|
|
12,769,738
|
|
|
13,231,452
|
|
|
13,264,072
|
|
|
12,437,119
|
|
|
12,646,541
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redeemable OP unitholder and noncontrolling interests
|
|
171,813
|
|
|
182,154
|
|
|
171,384
|
|
|
200,728
|
|
|
209,278
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
|
|
|
|
|
Ventas stockholders' equity:
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, $1.00 par value; 10,000 shares authorized, unissued
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Common stock, $0.25 par value; 356,163; 356,134; 354,863; 354,125;
and 353,793 shares issued at September 30, 2017, June 30, 2017,
March 31, 2017, December 31, 2016, and September 30, 2016,
respectively
|
|
89,023
|
|
|
89,016
|
|
|
88,698
|
|
|
88,514
|
|
|
88,431
|
|
|
Capital in excess of par value
|
|
13,034,527
|
|
|
13,019,023
|
|
|
12,944,501
|
|
|
12,917,002
|
|
|
12,870,566
|
|
|
Accumulated other comprehensive loss
|
|
(40,780
|
)
|
|
(45,035
|
)
|
|
(53,657
|
)
|
|
(57,534
|
)
|
|
(49,614
|
)
|
|
Retained earnings (deficit)
|
|
(2,351,430
|
)
|
|
(2,688,946
|
)
|
|
(2,564,936
|
)
|
|
(2,487,695
|
)
|
|
(2,420,766
|
)
|
|
Treasury stock, 0; 0; 0; 1 and 1 shares at September 30, 2017, June
30, 2017, March 31, 2017, December 31, 2016, and September 30, 2016,
respectively
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(47
|
)
|
|
(78
|
)
|
|
Total Ventas stockholders' equity
|
|
10,731,340
|
|
|
10,374,058
|
|
|
10,414,606
|
|
|
10,460,240
|
|
|
10,488,539
|
|
|
Noncontrolling interests
|
|
66,904
|
|
|
68,094
|
|
|
69,269
|
|
|
68,513
|
|
|
81,906
|
|
|
Total equity
|
|
10,798,244
|
|
|
10,442,152
|
|
|
10,483,875
|
|
|
10,528,753
|
|
|
10,570,445
|
|
|
Total liabilities and equity
|
|
$
|
23,739,795
|
|
|
$
|
23,855,758
|
|
|
$
|
23,919,331
|
|
|
$
|
23,166,600
|
|
|
$
|
23,426,264
|
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF INCOME
|
|
(In thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
|
|
|
September 30,
|
|
September 30,
|
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
Rental income:
|
|
|
|
|
|
|
|
|
|
Triple-net leased
|
|
$
|
212,370
|
|
|
$
|
210,424
|
|
|
$
|
634,955
|
|
|
$
|
635,030
|
|
|
Office
|
|
189,506
|
|
|
158,273
|
|
|
561,641
|
|
|
446,496
|
|
|
|
|
401,876
|
|
|
368,697
|
|
|
1,196,596
|
|
|
1,081,526
|
|
|
Resident fees and services
|
|
461,700
|
|
|
461,974
|
|
|
1,386,131
|
|
|
1,390,387
|
|
|
Office building and other services revenue
|
|
3,196
|
|
|
4,317
|
|
|
9,781
|
|
|
17,006
|
|
|
Income from loans and investments
|
|
32,985
|
|
|
31,566
|
|
|
85,499
|
|
|
78,098
|
|
|
Interest and other income
|
|
171
|
|
|
562
|
|
|
854
|
|
|
792
|
|
|
Total revenues
|
|
899,928
|
|
|
867,116
|
|
|
2,678,861
|
|
|
2,567,809
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
Interest
|
|
113,869
|
|
|
105,063
|
|
|
336,245
|
|
|
312,001
|
|
|
Depreciation and amortization
|
|
213,407
|
|
|
208,387
|
|
|
655,298
|
|
|
666,735
|
|
|
Property-level operating expenses:
|
|
|
|
|
|
|
|
|
|
Senior living
|
|
315,598
|
|
|
312,145
|
|
|
936,296
|
|
|
932,675
|
|
|
Office
|
|
60,609
|
|
|
48,972
|
|
|
174,728
|
|
|
136,619
|
|
|
|
|
376,207
|
|
|
361,117
|
|
|
1,111,024
|
|
|
1,069,294
|
|
|
Office building services costs
|
|
418
|
|
|
974
|
|
|
1,708
|
|
|
6,277
|
|
|
General, administrative and professional fees
|
|
33,317
|
|
|
31,567
|
|
|
100,560
|
|
|
95,387
|
|
|
Loss on extinguishment of debt, net
|
|
511
|
|
|
383
|
|
|
856
|
|
|
3,165
|
|
|
Merger-related expenses and deal costs
|
|
804
|
|
|
16,217
|
|
|
8,903
|
|
|
25,073
|
|
|
Other
|
|
13,030
|
|
|
2,430
|
|
|
16,066
|
|
|
8,901
|
|
|
Total expenses
|
|
751,563
|
|
|
726,138
|
|
|
2,230,660
|
|
|
2,186,833
|
|
|
Income before unconsolidated entities, income taxes, discontinued
operations, real estate dispositions and noncontrolling interests
|
|
148,365
|
|
|
140,978
|
|
|
448,201
|
|
|
380,976
|
|
|
Income from unconsolidated entities
|
|
750
|
|
|
931
|
|
|
3,794
|
|
|
2,151
|
|
|
Income tax benefit
|
|
7,815
|
|
|
8,537
|
|
|
13,119
|
|
|
28,507
|
|
|
Income from continuing operations
|
|
156,930
|
|
|
150,446
|
|
|
465,114
|
|
|
411,634
|
|
|
Discontinued operations
|
|
(19
|
)
|
|
(118
|
)
|
|
(95
|
)
|
|
(755
|
)
|
|
Gain (loss) on real estate dispositions
|
|
458,280
|
|
|
(144
|
)
|
|
502,288
|
|
|
31,779
|
|
|
Net income
|
|
615,191
|
|
|
150,184
|
|
|
967,307
|
|
|
442,658
|
|
|
Net income attributable to noncontrolling interests
|
|
1,233
|
|
|
732
|
|
|
3,391
|
|
|
1,064
|
|
|
Net income attributable to common stockholders
|
|
$
|
613,958
|
|
|
$
|
149,452
|
|
|
$
|
963,916
|
|
|
$
|
441,594
|
|
|
Earnings per common share
|
|
|
|
|
|
|
|
|
|
Basic:
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
0.44
|
|
|
$
|
0.43
|
|
|
$
|
1.31
|
|
|
$
|
1.20
|
|
|
Net income attributable to common stockholders
|
|
1.72
|
|
|
0.43
|
|
|
2.71
|
|
|
1.29
|
|
|
Diluted:
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
0.44
|
|
|
$
|
0.42
|
|
|
$
|
1.30
|
|
|
$
|
1.19
|
|
|
Net income attributable to common stockholders
|
|
1.71
|
|
|
0.42
|
|
|
2.69
|
|
|
1.28
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in computing earnings per common
share
|
|
|
|
|
|
|
|
|
|
Basic
|
|
355,929
|
|
|
350,274
|
|
|
355,110
|
|
|
341,610
|
|
|
Diluted
|
|
359,333
|
|
|
354,186
|
|
|
358,365
|
|
|
345,352
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per common share
|
|
$
|
0.775
|
|
|
$
|
0.73
|
|
|
$
|
2.325
|
|
|
$
|
2.19
|
|
|
|
|
QUARTERLY CONSOLIDATED STATEMENTS OF INCOME
|
|
(In thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Quarters Ended
|
|
|
|
September 30,
|
|
June 30,
|
|
March 31,
|
|
December 31,
|
|
September 30,
|
|
|
|
2017
|
|
2017
|
|
2017
|
|
2016
|
|
2016
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
Rental income:
|
|
|
|
|
|
|
|
|
|
|
|
Triple-net leased
|
|
$
|
212,370
|
|
|
$
|
213,258
|
|
|
$
|
209,327
|
|
|
$
|
210,804
|
|
|
$
|
210,424
|
|
|
Office
|
|
189,506
|
|
|
186,240
|
|
|
185,895
|
|
|
183,846
|
|
|
158,273
|
|
|
|
|
401,876
|
|
|
399,498
|
|
|
395,222
|
|
|
394,650
|
|
|
368,697
|
|
|
Resident fees and services
|
|
461,700
|
|
|
460,243
|
|
|
464,188
|
|
|
456,919
|
|
|
461,974
|
|
|
Office building and other services revenue
|
|
3,196
|
|
|
3,179
|
|
|
3,406
|
|
|
4,064
|
|
|
4,317
|
|
|
Income from loans and investments
|
|
32,985
|
|
|
32,368
|
|
|
20,146
|
|
|
19,996
|
|
|
31,566
|
|
|
Interest and other income
|
|
171
|
|
|
202
|
|
|
481
|
|
|
84
|
|
|
562
|
|
|
Total revenues
|
|
899,928
|
|
|
895,490
|
|
|
883,443
|
|
|
875,713
|
|
|
867,116
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
Interest
|
|
113,869
|
|
|
113,572
|
|
|
108,804
|
|
|
107,739
|
|
|
105,063
|
|
|
Depreciation and amortization
|
|
213,407
|
|
|
224,108
|
|
|
217,783
|
|
|
232,189
|
|
|
208,387
|
|
|
Property-level operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
Senior living
|
|
315,598
|
|
|
308,625
|
|
|
312,073
|
|
|
310,303
|
|
|
312,145
|
|
|
Office
|
|
60,609
|
|
|
57,205
|
|
|
56,914
|
|
|
55,165
|
|
|
48,972
|
|
|
|
|
376,207
|
|
|
365,830
|
|
|
368,987
|
|
|
365,468
|
|
|
361,117
|
|
|
Office building services costs
|
|
418
|
|
|
552
|
|
|
738
|
|
|
1,034
|
|
|
974
|
|
|
General, administrative and professional fees
|
|
33,317
|
|
|
33,282
|
|
|
33,961
|
|
|
31,488
|
|
|
31,567
|
|
|
Loss (gain) on extinguishment of debt, net
|
|
511
|
|
|
36
|
|
|
309
|
|
|
(386
|
)
|
|
383
|
|
|
Merger-related expenses and deal costs
|
|
804
|
|
|
6,043
|
|
|
2,056
|
|
|
(438
|
)
|
|
16,217
|
|
|
Other
|
|
13,030
|
|
|
1,848
|
|
|
1,188
|
|
|
1,087
|
|
|
2,430
|
|
|
Total expenses
|
|
751,563
|
|
|
745,271
|
|
|
733,826
|
|
|
738,181
|
|
|
726,138
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before unconsolidated entities, income taxes, discontinued
operations, real estate dispositions and noncontrolling interests
|
|
148,365
|
|
|
150,219
|
|
|
149,617
|
|
|
137,532
|
|
|
140,978
|
|
|
Income (loss) from unconsolidated entities
|
|
750
|
|
|
(106
|
)
|
|
3,150
|
|
|
2,207
|
|
|
931
|
|
|
Income tax benefit
|
|
7,815
|
|
|
2,159
|
|
|
3,145
|
|
|
2,836
|
|
|
8,537
|
|
|
Income from continuing operations
|
|
156,930
|
|
|
152,272
|
|
|
155,912
|
|
|
142,575
|
|
|
150,446
|
|
|
Discontinued operations
|
|
(19
|
)
|
|
(23
|
)
|
|
(53
|
)
|
|
(167
|
)
|
|
(118
|
)
|
|
Gain (loss) on real estate dispositions
|
|
458,280
|
|
|
719
|
|
|
43,289
|
|
|
66,424
|
|
|
(144
|
)
|
|
Net income
|
|
615,191
|
|
|
152,968
|
|
|
199,148
|
|
|
208,832
|
|
|
150,184
|
|
|
Net income attributable to noncontrolling interests
|
|
1,233
|
|
|
1,137
|
|
|
1,021
|
|
|
1,195
|
|
|
732
|
|
|
Net income attributable to common stockholders
|
|
$
|
613,958
|
|
|
$
|
151,831
|
|
|
$
|
198,127
|
|
|
$
|
207,637
|
|
|
$
|
149,452
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share
|
|
|
|
|
|
|
|
|
|
|
|
Basic:
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
0.44
|
|
|
$
|
0.43
|
|
|
$
|
0.44
|
|
|
$
|
0.40
|
|
|
$
|
0.43
|
|
|
Net income attributable to common stockholders
|
|
1.72
|
|
|
0.43
|
|
|
0.56
|
|
|
0.59
|
|
|
0.43
|
|
|
Diluted:
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
0.44
|
|
|
$
|
0.42
|
|
|
$
|
0.44
|
|
|
$
|
0.40
|
|
|
$
|
0.42
|
|
|
Net income attributable to common stockholders
|
|
1.71
|
|
|
0.42
|
|
|
0.55
|
|
|
0.58
|
|
|
0.42
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in computing earnings per common
share
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
355,929
|
|
|
355,024
|
|
|
354,410
|
|
|
353,911
|
|
|
350,274
|
|
|
Diluted
|
|
359,333
|
|
|
358,311
|
|
|
357,572
|
|
|
357,435
|
|
|
354,186
|
|
|
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(In thousands)
|
|
|
|
|
|
For the Nine Months Ended September 30,
|
|
|
|
2017
|
|
2016
|
|
Cash flows from operating activities:
|
|
|
|
|
|
Net income
|
|
$
|
967,307
|
|
|
$
|
442,658
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
655,298
|
|
|
666,735
|
|
|
Amortization of deferred revenue and lease intangibles, net
|
|
(16,283
|
)
|
|
(15,307
|
)
|
|
Other non-cash amortization
|
|
11,186
|
|
|
7,174
|
|
|
Stock-based compensation
|
|
19,923
|
|
|
15,885
|
|
|
Straight-lining of rental income, net
|
|
(17,384
|
)
|
|
(21,386
|
)
|
|
Loss on extinguishment of debt, net
|
|
856
|
|
|
3,165
|
|
|
Gain on real estate dispositions
|
|
(502,288
|
)
|
|
(31,779
|
)
|
|
Gain on real estate loan investments
|
|
(124
|
)
|
|
(2,271
|
)
|
|
Income tax benefit
|
|
(15,619
|
)
|
|
(30,832
|
)
|
|
Income from unconsolidated entities
|
|
(767
|
)
|
|
(2,151
|
)
|
|
Gain on re-measurement of equity interest upon acquisition, net
|
|
(3,027
|
)
|
|
—
|
|
|
Distributions from unconsolidated entities
|
|
3,909
|
|
|
5,574
|
|
|
Other
|
|
7,439
|
|
|
(1,075
|
)
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
(Increase) decrease in other assets
|
|
(17,598
|
)
|
|
1,753
|
|
|
Increase (decrease) in accrued interest
|
|
12,688
|
|
|
(10,053
|
)
|
|
Decrease in accounts payable and other liabilities
|
|
(19,277
|
)
|
|
(21,944
|
)
|
|
Net cash provided by operating activities
|
|
1,086,239
|
|
|
1,006,146
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
Net investment in real estate property
|
|
(262,123
|
)
|
|
(1,421,592
|
)
|
|
Investment in loans receivable and other
|
|
(734,033
|
)
|
|
(154,949
|
)
|
|
Proceeds from real estate disposals
|
|
532,137
|
|
|
63,561
|
|
|
Proceeds from loans receivable
|
|
84,361
|
|
|
194,063
|
|
|
Development project expenditures
|
|
(210,423
|
)
|
|
(94,398
|
)
|
|
Capital expenditures
|
|
(83,387
|
)
|
|
(75,296
|
)
|
|
Distributions from unconsolidated entities
|
|
5,816
|
|
|
—
|
|
|
Investment in unconsolidated entities
|
|
(42,399
|
)
|
|
(6,175
|
)
|
|
Net cash used in investing activities
|
|
(710,051
|
)
|
|
(1,494,786
|
)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
Net change in borrowings under revolving credit facility
|
|
384,738
|
|
|
46,728
|
|
|
Proceeds from debt
|
|
1,058,437
|
|
|
876,617
|
|
|
Repayment of debt
|
|
(1,225,525
|
)
|
|
(916,505
|
)
|
|
Purchase of noncontrolling interests
|
|
(15,809
|
)
|
|
(1,604
|
)
|
|
Payment of deferred financing costs
|
|
(26,426
|
)
|
|
(6,147
|
)
|
|
Issuance of common stock, net
|
|
73,596
|
|
|
1,265,702
|
|
|
Cash distribution to common stockholders
|
|
(827,285
|
)
|
|
(750,402
|
)
|
|
Cash distribution to redeemable OP unitholders
|
|
(5,677
|
)
|
|
(6,486
|
)
|
|
Contributions from noncontrolling interests
|
|
4,402
|
|
|
5,926
|
|
|
Distributions to noncontrolling interests
|
|
(9,248
|
)
|
|
(5,121
|
)
|
|
Other
|
|
10,543
|
|
|
16,631
|
|
|
Net cash (used in) provided by financing activities
|
|
(578,254
|
)
|
|
525,339
|
|
|
Net (decrease) increase in cash and cash equivalents
|
|
(202,066
|
)
|
|
36,699
|
|
|
Effect of foreign currency translation on cash and cash equivalents
|
|
422
|
|
|
(443
|
)
|
|
Cash and cash equivalents at beginning of period
|
|
286,707
|
|
|
53,023
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
85,063
|
|
|
$
|
89,279
|
|
|
|
|
|
|
|
|
Supplemental schedule of non-cash activities:
|
|
|
|
|
|
Assets acquired and liabilities assumed from acquisitions:
|
|
|
|
|
|
Real estate investments
|
|
$
|
206,771
|
|
|
$
|
59,666
|
|
|
Utilization of funds held for an Internal Revenue Code Section 1031
exchange
|
|
(84,995
|
)
|
|
(6,954
|
)
|
|
Other assets
|
|
(5,546
|
)
|
|
79,879
|
|
|
Debt
|
|
64,629
|
|
|
47,641
|
|
|
Other liabilities
|
|
64,090
|
|
|
60,446
|
|
|
Deferred income tax liability
|
|
(16,116
|
)
|
|
2,279
|
|
|
Noncontrolling interests
|
|
3,627
|
|
|
22,225
|
|
|
Equity issued for redemption of OP and Class C units
|
|
22,694
|
|
|
22,970
|
|
|
|
|
QUARTERLY CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(In thousands)
|
|
|
|
|
|
For the Quarters Ended
|
|
|
|
September 30,
|
|
June 30,
|
|
March 31,
|
|
December 31,
|
|
September 30,
|
|
|
|
2017
|
|
2017
|
|
2017
|
|
2016
|
|
2016
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
615,191
|
|
|
$
|
152,968
|
|
|
$
|
199,148
|
|
|
$
|
208,832
|
|
|
$
|
150,184
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
213,407
|
|
|
224,108
|
|
|
217,783
|
|
|
232,189
|
|
|
208,387
|
|
|
Amortization of deferred revenue and lease intangibles, net
|
|
(5,434
|
)
|
|
(5,834
|
)
|
|
(5,015
|
)
|
|
(5,029
|
)
|
|
(5,217
|
)
|
|
Other non-cash amortization
|
|
4,602
|
|
|
4,124
|
|
|
2,460
|
|
|
3,183
|
|
|
2,487
|
|
|
Stock-based compensation
|
|
6,527
|
|
|
6,695
|
|
|
6,701
|
|
|
5,073
|
|
|
5,848
|
|
|
Straight-lining of rental income, net
|
|
(6,229
|
)
|
|
(5,778
|
)
|
|
(5,377
|
)
|
|
(6,602
|
)
|
|
(5,960
|
)
|
|
Loss (gain) on extinguishment of debt, net
|
|
511
|
|
|
36
|
|
|
309
|
|
|
(386
|
)
|
|
383
|
|
|
(Gain) loss on real estate dispositions
|
|
(458,280
|
)
|
|
(719
|
)
|
|
(43,289
|
)
|
|
(66,424
|
)
|
|
144
|
|
|
Gain on real estate loan investments
|
|
(120
|
)
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
(2,238
|
)
|
|
Income tax benefit
|
|
(8,515
|
)
|
|
(2,959
|
)
|
|
(4,145
|
)
|
|
(3,395
|
)
|
|
(9,389
|
)
|
|
(Income) loss from unconsolidated entities
|
|
(750
|
)
|
|
106
|
|
|
(123
|
)
|
|
(2,207
|
)
|
|
(931
|
)
|
|
Gain on re-measurement of equity interest upon acquisition, net
|
|
—
|
|
|
—
|
|
|
(3,027
|
)
|
|
—
|
|
|
—
|
|
|
Distributions from unconsolidated entities
|
|
775
|
|
|
754
|
|
|
2,380
|
|
|
2,024
|
|
|
1,701
|
|
|
Other
|
|
6,091
|
|
|
696
|
|
|
652
|
|
|
(772
|
)
|
|
(1,799
|
)
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
(Increase) decrease in other assets
|
|
(47,532
|
)
|
|
33,648
|
|
|
(3,714
|
)
|
|
3,807
|
|
|
(8,856
|
)
|
|
Increase (decrease) in accrued interest
|
|
8,138
|
|
|
9,291
|
|
|
(4,741
|
)
|
|
12,657
|
|
|
(9,284
|
)
|
|
Increase (decrease) in accounts payable and other liabilities
|
|
20,601
|
|
|
(15,607
|
)
|
|
(24,271
|
)
|
|
(16,755
|
)
|
|
19,950
|
|
|
Net cash provided by operating activities
|
|
348,983
|
|
|
401,525
|
|
|
335,731
|
|
|
366,195
|
|
|
345,410
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
Net investment in real estate property
|
|
(22,625
|
)
|
|
(40,655
|
)
|
|
(198,843
|
)
|
|
(7,520
|
)
|
|
(1,387,139
|
)
|
|
Investment in loans receivable and other
|
|
(15,800
|
)
|
|
(16,875
|
)
|
|
(701,358
|
)
|
|
(3,686
|
)
|
|
(2,499
|
)
|
|
Proceeds from real estate disposals
|
|
512,567
|
|
|
19,570
|
|
|
—
|
|
|
237,000
|
|
|
—
|
|
|
Proceeds from loans receivable
|
|
59,294
|
|
|
21,704
|
|
|
3,363
|
|
|
126,019
|
|
|
186,419
|
|
|
Development project expenditures
|
|
(67,154
|
)
|
|
(56,817
|
)
|
|
(86,452
|
)
|
|
(49,249
|
)
|
|
(24,719
|
)
|
|
Capital expenditures
|
|
(27,435
|
)
|
|
(32,117
|
)
|
|
(23,835
|
)
|
|
(42,160
|
)
|
|
(28,371
|
)
|
|
Distributions from unconsolidated entities
|
|
5,816
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Investment in unconsolidated entities
|
|
(3,351
|
)
|
|
(12,108
|
)
|
|
(26,940
|
)
|
|
(261
|
)
|
|
(1,910
|
)
|
|
Net cash provided by (used in) investing activities
|
|
441,312
|
|
|
(117,298
|
)
|
|
(1,034,065
|
)
|
|
260,143
|
|
|
(1,258,219
|
)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
Net change in borrowings under revolving credit facility
|
|
20,282
|
|
|
341,634
|
|
|
22,822
|
|
|
(82,365
|
)
|
|
22,424
|
|
|
Proceeds from debt
|
|
29,928
|
|
|
231,295
|
|
|
797,214
|
|
|
16,601
|
|
|
460,400
|
|
|
Repayment of debt
|
|
(568,989
|
)
|
|
(636,040
|
)
|
|
(20,496
|
)
|
|
(105,608
|
)
|
|
(176,168
|
)
|
|
Purchase of noncontrolling interests
|
|
—
|
|
|
—
|
|
|
(15,809
|
)
|
|
(1,242
|
)
|
|
—
|
|
|
Payment of deferred financing costs
|
|
(6,739
|
)
|
|
(13,303
|
)
|
|
(6,384
|
)
|
|
(408
|
)
|
|
(2,303
|
)
|
|
Issuance of common stock, net
|
|
—
|
|
|
73,596
|
|
|
—
|
|
|
20,978
|
|
|
887,963
|
|
|
Cash distribution to common stockholders
|
|
(276,320
|
)
|
|
(275,597
|
)
|
|
(275,368
|
)
|
|
(274,566
|
)
|
|
(256,931
|
)
|
|
Cash distribution to redeemable OP unitholders
|
|
(1,957
|
)
|
|
(1,827
|
)
|
|
(1,893
|
)
|
|
(2,154
|
)
|
|
(2,049
|
)
|
|
Contributions from noncontrolling interests
|
|
2,175
|
|
|
125
|
|
|
2,102
|
|
|
1,400
|
|
|
246
|
|
|
Distributions to noncontrolling interests
|
|
(5,092
|
)
|
|
(1,746
|
)
|
|
(2,410
|
)
|
|
(1,758
|
)
|
|
(1,539
|
)
|
|
Other
|
|
841
|
|
|
6,405
|
|
|
3,297
|
|
|
621
|
|
|
13,009
|
|
|
Net cash (used in) provided by financing activities
|
|
(805,871
|
)
|
|
(275,458
|
)
|
|
503,075
|
|
|
(428,501
|
)
|
|
945,052
|
|
|
Net (decrease) increase in cash and cash equivalents
|
|
(15,576
|
)
|
|
8,769
|
|
|
(195,259
|
)
|
|
197,837
|
|
|
32,243
|
|
|
Effect of foreign currency translation on cash and cash equivalents
|
|
(2,714
|
)
|
|
3,300
|
|
|
(164
|
)
|
|
(409
|
)
|
|
(286
|
)
|
|
Cash and cash equivalents at beginning of period
|
|
103,353
|
|
|
91,284
|
|
|
286,707
|
|
|
89,279
|
|
|
57,322
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
85,063
|
|
|
$
|
103,353
|
|
|
$
|
91,284
|
|
|
$
|
286,707
|
|
|
$
|
89,279
|
|
|
|
|
QUARTERLY CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)
|
|
(In thousands)
|
|
|
|
|
|
For the Quarters Ended
|
|
|
|
September 30,
|
|
June 30,
|
|
March 31,
|
|
December 31,
|
|
September 30,
|
|
|
|
2017
|
|
2017
|
|
2017
|
|
2016
|
|
2016
|
|
Supplemental schedule of non-cash activities:
|
|
|
|
|
|
|
|
|
|
|
|
Assets acquired and liabilities assumed from acquisitions:
|
|
|
|
|
|
|
|
|
|
|
|
Real estate investments
|
|
$
|
1,505
|
|
|
$
|
16,347
|
|
|
$
|
188,919
|
|
|
$
|
9,426
|
|
|
$
|
51,001
|
|
Utilization of funds held for an Internal Revenue Code Section 1031
exchange
|
|
|
—
|
|
|
|
—
|
|
|
|
(84,995
|
)
|
|
|
—
|
|
|
|
—
|
|
Other assets
|
|
|
(1,450
|
)
|
|
|
(3,723
|
)
|
|
|
(373
|
)
|
|
|
10,158
|
|
|
|
79,018
|
|
Debt
|
|
|
—
|
|
|
|
12,167
|
|
|
|
52,462
|
|
|
|
—
|
|
|
|
47,641
|
|
Other liabilities
|
|
|
(1,664
|
)
|
|
|
(2,922
|
)
|
|
|
68,676
|
|
|
|
12,190
|
|
|
|
57,808
|
|
Deferred income tax liability
|
|
|
64
|
|
|
|
3,384
|
|
|
|
(19,564
|
)
|
|
|
7,102
|
|
|
|
2,345
|
|
Noncontrolling interests
|
|
|
1,655
|
|
|
|
(5
|
)
|
|
|
1,977
|
|
|
|
292
|
|
|
|
22,225
|
|
Equity issued for redemption of OP and Class C units
|
|
|
335
|
|
|
|
288
|
|
|
|
22,071
|
|
|
|
1,348
|
|
|
|
2,200
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP FINANCIAL MEASURES RECONCILIATION
|
|
Funds From Operations (FFO) and Funds Available for
Distribution (FAD)1
|
|
(Dollars in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
YOY
|
|
|
|
2016
|
|
2017
|
|
Growth
|
|
|
|
Q3
|
|
Q4
|
|
FY
|
|
Q1
|
|
Q2
|
|
Q3
|
|
YTD
|
|
'16-'17
|
|
Income from continuing operations
|
|
$
|
150,446
|
|
|
$
|
142,575
|
|
|
$
|
554,209
|
|
|
$
|
155,912
|
|
|
$
|
152,272
|
|
|
$
|
156,930
|
|
|
$
|
465,114
|
|
|
4
|
%
|
|
Income from continuing operations per share
|
|
$
|
0.42
|
|
|
$
|
0.40
|
|
|
$
|
1.59
|
|
|
$
|
0.44
|
|
|
$
|
0.42
|
|
|
$
|
0.44
|
|
|
$
|
1.30
|
|
|
5
|
%
|
|
Discontinued operations
|
|
(118
|
)
|
|
(167
|
)
|
|
(922
|
)
|
|
(53
|
)
|
|
(23
|
)
|
|
(19
|
)
|
|
(95
|
)
|
|
|
|
(Loss) gain on real estate dispositions
|
|
(144
|
)
|
|
66,424
|
|
|
98,203
|
|
|
43,289
|
|
|
719
|
|
|
458,280
|
|
|
502,288
|
|
|
|
|
Net income
|
|
150,184
|
|
|
208,832
|
|
|
651,490
|
|
|
199,148
|
|
|
152,968
|
|
|
615,191
|
|
|
967,307
|
|
|
|
|
Net income attributable to noncontrolling interests
|
|
732
|
|
|
1,195
|
|
|
2,259
|
|
|
1,021
|
|
|
1,137
|
|
|
1,233
|
|
|
3,391
|
|
|
|
|
Net income attributable to common stockholders
|
|
$
|
149,452
|
|
|
$
|
207,637
|
|
|
$
|
649,231
|
|
|
$
|
198,127
|
|
|
$
|
151,831
|
|
|
$
|
613,958
|
|
|
$
|
963,916
|
|
|
311
|
%
|
|
Net income attributable to common stockholders per share
|
|
$
|
0.42
|
|
|
$
|
0.58
|
|
|
$
|
1.86
|
|
|
$
|
0.55
|
|
|
$
|
0.42
|
|
|
$
|
1.71
|
|
|
$
|
2.69
|
|
|
307
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization on real estate assets
|
|
206,560
|
|
|
230,353
|
|
|
891,985
|
|
|
215,961
|
|
|
222,347
|
|
|
211,784
|
|
|
650,092
|
|
|
|
|
Depreciation on real estate assets related to noncontrolling
interests
|
|
(1,865
|
)
|
|
(2,031
|
)
|
|
(7,785
|
)
|
|
(1,995
|
)
|
|
(1,817
|
)
|
|
(1,911
|
)
|
|
(5,723
|
)
|
|
|
|
Depreciation on real estate assets related to unconsolidated
entities
|
|
1,113
|
|
|
1,432
|
|
|
5,754
|
|
|
1,187
|
|
|
1,458
|
|
|
855
|
|
|
3,500
|
|
|
|
|
Gain on re-measurement of equity interest upon acquisition, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,027
|
)
|
|
—
|
|
|
—
|
|
|
(3,027
|
)
|
|
|
|
Loss (gain) on real estate dispositions
|
|
144
|
|
|
(66,424
|
)
|
|
(98,203
|
)
|
|
(43,289
|
)
|
|
(719
|
)
|
|
(458,280
|
)
|
|
(502,288
|
)
|
|
|
|
Gain on real estate dispositions related to noncontrolling
interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18
|
|
|
18
|
|
|
|
|
Loss (gain) on real estate dispositions related to unconsolidated
entities
|
|
—
|
|
|
56
|
|
|
(439
|
)
|
|
23
|
|
|
(82
|
)
|
|
(986
|
)
|
|
(1,045
|
)
|
|
|
|
Discontinued operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on real estate dispositions
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
Subtotal: FFO add-backs
|
|
205,952
|
|
|
163,386
|
|
|
791,313
|
|
|
168,860
|
|
|
221,187
|
|
|
(248,520
|
)
|
|
141,527
|
|
|
|
|
Subtotal: FFO add-backs per share
|
|
$
|
0.58
|
|
|
$
|
0.46
|
|
|
$
|
2.27
|
|
|
$
|
0.47
|
|
|
$
|
0.62
|
|
|
$
|
(0.69
|
)
|
|
$
|
0.39
|
|
|
|
|
FFO (NAREIT) attributable to common stockholders
|
|
$
|
355,404
|
|
|
$
|
371,023
|
|
|
$
|
1,440,544
|
|
|
$
|
366,987
|
|
|
$
|
373,018
|
|
|
$
|
365,438
|
|
|
$
|
1,105,443
|
|
|
3
|
%
|
|
FFO (NAREIT) attributable to common stockholders per share
|
|
$
|
1.00
|
|
|
$
|
1.04
|
|
|
$
|
4.13
|
|
|
$
|
1.03
|
|
|
$
|
1.04
|
|
|
$
|
1.02
|
|
|
$
|
3.08
|
|
|
2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in fair value of financial instruments
|
|
14
|
|
|
134
|
|
|
62
|
|
|
23
|
|
|
(153
|
)
|
|
8
|
|
|
(122
|
)
|
|
|
|
Non-cash income tax benefit
|
|
(9,389
|
)
|
|
(3,395
|
)
|
|
(34,227
|
)
|
|
(4,145
|
)
|
|
(2,959
|
)
|
|
(8,515
|
)
|
|
(15,619
|
)
|
|
|
|
Loss (gain) on extinguishment of debt, net
|
|
383
|
|
|
(386
|
)
|
|
2,779
|
|
|
403
|
|
|
47
|
|
|
486
|
|
|
936
|
|
|
|
|
Loss (gain) on non-real estate dispositions related to
unconsolidated entities
|
|
28
|
|
|
—
|
|
|
(557
|
)
|
|
4
|
|
|
(16
|
)
|
|
(22
|
)
|
|
(34
|
)
|
|
|
|
Merger-related expenses, deal costs and re-audit costs
|
|
16,965
|
|
|
(479
|
)
|
|
28,290
|
|
|
3,129
|
|
|
7,036
|
|
|
2,741
|
|
|
12,906
|
|
|
|
|
Amortization of other intangibles
|
|
438
|
|
|
438
|
|
|
1,752
|
|
|
438
|
|
|
365
|
|
|
328
|
|
|
1,131
|
|
|
|
|
Unusual items related to unconsolidated entities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
212
|
|
|
280
|
|
|
1,207
|
|
|
1,699
|
|
|
|
|
Non-cash impact of changes to equity plan
|
|
—
|
|
|
—
|
|
|
—
|
|
|
999
|
|
|
1,711
|
|
|
1,372
|
|
|
4,082
|
|
|
|
|
Natural disaster expenses (recoveries), net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,810
|
|
|
9,810
|
|
|
|
|
Subtotal: normalized FFO add-backs
|
|
8,439
|
|
|
(3,688
|
)
|
|
(1,901
|
)
|
|
1,063
|
|
|
6,311
|
|
|
7,415
|
|
|
14,789
|
|
|
|
|
Subtotal: normalized FFO add-backs per share
|
|
$
|
0.02
|
|
|
$
|
(0.01
|
)
|
|
$
|
(0.01
|
)
|
|
$
|
0.00
|
|
|
$
|
0.02
|
|
|
$
|
0.02
|
|
|
$
|
0.04
|
|
|
|
|
Normalized FFO attributable to common stockholders
|
|
$
|
363,843
|
|
|
$
|
367,335
|
|
|
$
|
1,438,643
|
|
|
$
|
368,050
|
|
|
$
|
379,329
|
|
|
$
|
372,853
|
|
|
$
|
1,120,232
|
|
|
2
|
%
|
|
Normalized FFO attributable to common stockholders per share
|
|
$
|
1.03
|
|
|
$
|
1.03
|
|
|
$
|
4.13
|
|
|
$
|
1.03
|
|
|
$
|
1.06
|
|
|
$
|
1.04
|
|
|
$
|
3.13
|
|
|
1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash items included in normalized FFO:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of deferred revenue and lease intangibles, net
|
|
(5,217
|
)
|
|
(5,029
|
)
|
|
(20,336
|
)
|
|
(5,015
|
)
|
|
(5,834
|
)
|
|
(5,434
|
)
|
|
(16,283
|
)
|
|
|
|
Other non-cash amortization, including fair market value of debt
|
|
2,487
|
|
|
3,183
|
|
|
10,357
|
|
|
2,460
|
|
|
4,124
|
|
|
4,602
|
|
|
11,186
|
|
|
|
|
Stock-based compensation
|
|
5,848
|
|
|
5,073
|
|
|
20,958
|
|
|
5,702
|
|
|
4,984
|
|
|
5,155
|
|
|
15,841
|
|
|
|
|
Straight-lining of rental income, net
|
|
(5,960
|
)
|
|
(6,602
|
)
|
|
(27,988
|
)
|
|
(5,377
|
)
|
|
(5,778
|
)
|
|
(6,229
|
)
|
|
(17,384
|
)
|
|
|
|
Subtotal: non-cash items included in normalized FFO
|
|
(2,842
|
)
|
|
(3,375
|
)
|
|
(17,009
|
)
|
|
(2,230
|
)
|
|
(2,504
|
)
|
|
(1,906
|
)
|
|
(6,640
|
)
|
|
|
|
Capital expenditures
|
|
(29,991
|
)
|
|
(44,540
|
)
|
|
(124,621
|
)
|
|
(24,919
|
)
|
|
(33,148
|
)
|
|
(30,899
|
)
|
|
(88,966
|
)
|
|
|
|
Normalized FAD attributable to common stockholders
|
|
$
|
331,010
|
|
|
$
|
319,420
|
|
|
$
|
1,297,013
|
|
|
$
|
340,901
|
|
|
$
|
343,677
|
|
|
$
|
340,048
|
|
|
$
|
1,024,626
|
|
|
3
|
%
|
|
Merger-related expenses, deal costs and re-audit costs
|
|
(16,965
|
)
|
|
479
|
|
|
(28,290
|
)
|
|
(3,129
|
)
|
|
(7,036
|
)
|
|
(2,741
|
)
|
|
(12,906
|
)
|
|
|
|
Unusual items related to unconsolidated entities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(212
|
)
|
|
(280
|
)
|
|
(1,207
|
)
|
|
(1,699
|
)
|
|
|
|
FAD attributable to common stockholders
|
|
$
|
314,045
|
|
|
$
|
319,899
|
|
|
$
|
1,268,723
|
|
|
$
|
337,560
|
|
|
$
|
336,361
|
|
|
$
|
336,100
|
|
|
$
|
1,010,021
|
|
|
7
|
%
|
|
Weighted average diluted shares
|
|
354,186
|
|
|
357,435
|
|
|
348,390
|
|
|
357,572
|
|
|
358,311
|
|
|
359,333
|
|
|
358,365
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 Per share amounts may not add due to
rounding. Per share quarterly amounts may not add to annual per
share amounts due to material changes in the Company’s weighted
average diluted share count, if any.
|
|
|
Historical cost accounting for real estate assets implicitly assumes
that the value of real estate assets diminishes predictably over time.
However, since real estate values historically have risen or fallen with
market conditions, many industry investors deem presentations of
operating results for real estate companies that use historical cost
accounting to be insufficient by themselves. For that reason, the
Company considers FFO, normalized FFO, FAD and normalized FAD to be
appropriate supplemental measures of operating performance of an equity
REIT. In particular, the Company believes that normalized FFO is useful
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 non-recurring items
and other non-operational events such as transactions and litigation. In
some cases, the Company provides information about identified non-cash
components of FFO and normalized FFO because it allows investors,
analysts and Company management to assess the impact of those items on
the Company’s financial results.
The Company uses the National Association of Real Estate Investment
Trusts (“NAREIT”) definition of FFO. NAREIT defines FFO as net income
attributable to common stockholders (computed in accordance with GAAP)
excluding gains or losses from sales of real estate property, including
gains or losses on re-measurement of equity method investments, 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) merger-related costs and expenses, including amortization of
intangibles, transition and integration expenses, and deal costs and
expenses, including expenses and recoveries relating to acquisition
lawsuits; (b) 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; (c) the non-cash effect of income tax
benefits or expenses, the non-cash impact of changes to the Company’s
executive equity compensation plan and derivative transactions that have
non-cash mark-to-market impacts on the Company’s income statement; (d)
the financial impact of contingent consideration, severance-related
costs and charitable donations made to the Ventas Charitable Foundation;
(e) gains and losses for non-operational foreign currency hedge
agreements and changes in the fair value of financial instruments; (f)
gains and losses on non-real estate dispositions and other unusual items
related to unconsolidated entities; (g) expenses related to the re-audit
and re-review in 2014 of the Company’s historical financial statements
and related matters; and (h) net expenses or recoveries related to
natural disasters. Normalized FAD represents normalized FFO excluding
non-cash components, which include straight-line rental adjustments, and
deducting capital expenditures, including tenant allowances and leasing
commissions. FAD represents normalized FAD after subtracting
merger-related expenses, deal costs and re-audit costs and unusual items
related to unconsolidated entities.
FFO, normalized FFO, FAD and normalized FAD presented herein may not be
comparable to those presented by other real estate companies due to the
fact that not all real estate companies use the same definitions. FFO,
normalized FFO, FAD and normalized FAD should not be considered as
alternatives to net income or income from continuing operations (both
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 they necessarily indicative of sufficient
cash flow to fund all of the Company’s needs. The Company believes that
income from continuing operations is the most comparable GAAP measure
because it provides insight into the Company’s continuing operations.
The Company believes that in order to facilitate a clear understanding
of the consolidated historical operating results of the Company, FFO,
normalized FFO, FAD and normalized FAD should be examined in conjunction
with net income and income from continuing operations as presented
elsewhere herein.
|
|
|
|
|
NON-GAAP FINANCIAL MEASURES RECONCILIATION
|
|
EPS, FFO and FAD Guidance Attributable to Common Stockholders 1,2
|
|
(Dollars in millions, except per share amounts)
|
|
|
|
|
|
|
|
Tentative / Preliminary and Subject to Change
|
|
|
|
FY2017 - Guidance
|
|
2017 - Per Share
|
|
|
|
Low
|
|
High
|
|
Low
|
|
High
|
|
|
|
|
|
|
|
|
|
|
|
Income from Continuing Operations
|
|
$
|
584
|
|
|
$
|
623
|
|
|
$
|
1.63
|
|
|
$
|
1.74
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Real Estate Dispositions
|
|
|
705
|
|
|
|
725
|
|
|
|
1.97
|
|
|
|
2.02
|
|
|
Other Adjustments 3 |
|
|
(4
|
)
|
|
|
(5
|
)
|
|
|
(0.01
|
)
|
|
|
(0.01
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net Income Attributable to Common Stockholders
|
|
$
|
1,285
|
|
|
$
|
1,343
|
|
|
$
|
3.58
|
|
|
$
|
3.74
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and Amortization Adjustments
|
|
|
884
|
|
|
|
865
|
|
|
|
2.47
|
|
|
|
2.41
|
|
|
Gain on Real Estate Dispositions
|
|
|
(705
|
)
|
|
|
(725
|
)
|
|
|
(1.97
|
)
|
|
|
(2.02
|
)
|
|
Other Adjustments 3 |
|
|
(4
|
)
|
|
|
(4
|
)
|
|
|
(0.01
|
)
|
|
|
(0.01
|
)
|
|
|
|
|
|
|
|
|
|
|
|
FFO (NAREIT) Attributable to Common Stockholders
|
|
$
|
1,460
|
|
|
$
|
1,479
|
|
|
$
|
4.07
|
|
|
$
|
4.12
|
|
|
|
|
|
|
|
|
|
|
|
|
Merger-Related Expenses, Deal Costs and Re-Audit Costs
|
|
|
15
|
|
|
|
13
|
|
|
|
0.04
|
|
|
|
0.04
|
|
|
Other Adjustments 3 |
|
|
6
|
|
|
|
1
|
|
|
|
0.02
|
|
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
Normalized FFO Attributable to Common Stockholders
|
|
$
|
1,481
|
|
|
$
|
1,493
|
|
|
$
|
4.13
|
|
|
$
|
4.16
|
|
|
% Year-Over-Year Growth
|
|
|
|
|
|
|
0
|
%
|
|
|
1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Non-Cash Items Included in Normalized FFO
|
|
|
(7
|
)
|
|
|
(7
|
)
|
|
|
|
|
|
Capital Expenditures
|
|
|
(130
|
)
|
|
|
(136
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Normalized FAD Attributable to Common Stockholders
|
|
$
|
1,344
|
|
|
$
|
1,350
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Merger-Related Expense, Deal Costs and Re-Audit Costs
|
|
|
(15
|
)
|
|
|
(13
|
)
|
|
|
|
|
|
Other Adjustments 3 |
|
|
(3
|
)
|
|
|
(3
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FAD Attributable to Common Stockholders
|
|
$
|
1,326
|
|
|
$
|
1,334
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Diluted Shares (in millions)
|
|
|
359
|
|
|
|
359
|
|
|
|
|
|
|
|
|
|
|
1
|
|
The Company’s guidance constitutes forward-looking statements
within the meaning of the federal securities laws and is based on
a number of assumptions that are subject to change and many of
which are outside the control of the Company. Actual results may
differ materially from the Company’s expectations depending on
factors discussed in the Company’s filings with the Securities and
Exchange Commission.
|
|
2
|
|
Per share quarterly amounts may not add to annual per share
amounts due to changes in the Company's weighted average diluted
share count, if any.
|
|
3
|
|
See table titled “Funds From Operations (FFO) and Funds Available
for Distribution (FAD)” for detailed breakout of adjustments for
each respective category.
|
|
|
|
NON-GAAP FINANCIAL MEASURES RECONCILIATION
|
|
Net Debt to Adjusted Pro Forma EBITDA
|
|
(Dollars in thousands)
|
|
|
The following table illustrates net debt to pro forma earnings, which
includes amounts in discontinued operations, before interest, taxes,
depreciation and amortization (including non-cash stock-based
compensation expense), excluding gains or losses on extinguishment of
debt, consolidated joint venture partners’ share of EBITDA,
merger-related expenses and deal costs, expenses related to the re-audit
and re-review in 2014 of the Company’s historical financial statements,
net gains or losses on real estate activity, gains or losses on
re-measurement of equity interest upon acquisition, changes in the fair
value of financial instruments, unrealized foreign currency gains or
losses and net expenses or recoveries related to natural disasters, and
including the Company’s share of EBITDA from unconsolidated entities and
adjustments for other immaterial or identified items (“Adjusted EBITDA”).
The following information considers the pro forma effect on Adjusted
EBITDA of the Company’s activity during the three months ended
September 30, 2017, as if the transactions had been consummated as of
the beginning of the period (“Adjusted Pro Forma EBITDA”).
The Company believes that net debt, Adjusted Pro Forma EBITDA and net
debt to Adjusted Pro Forma EBITDA are useful to investors, analysts and
Company management because they allow the comparison of the Company’s
credit strength between periods and to other real estate companies
without the effect of items that by their nature are not comparable from
period to period and tend to obscure the Company’s actual credit quality.
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
156,930
|
|
|
Discontinued operations
|
|
(19
|
)
|
|
Gain on real estate dispositions
|
|
458,280
|
|
|
Net income
|
|
615,191
|
|
|
Net income attributable to noncontrolling interests
|
|
1,233
|
|
|
Net income attributable to common stockholders
|
|
613,958
|
|
|
Adjustments:
|
|
|
|
Interest
|
|
113,869
|
|
|
Loss on extinguishment of debt, net
|
|
511
|
|
|
Taxes (including tax amounts in general, administrative and
professional fees)
|
|
(8,130
|
)
|
|
Depreciation and amortization
|
|
213,407
|
|
|
Non-cash stock-based compensation expense
|
|
6,527
|
|
|
Merger-related expenses, deal costs and re-audit costs
|
|
2,092
|
|
|
Net income (loss) attributable to noncontrolling interests, net of
consolidated joint venture partners’ share of EBITDA
|
|
(3,278
|
)
|
|
(Income) loss from unconsolidated entities, net of Ventas share of
EBITDA from unconsolidated entities
|
|
6,660
|
|
|
Gain on real estate dispositions
|
|
(458,280
|
)
|
|
Unrealized foreign currency losses
|
|
210
|
|
|
Change in fair value of financial instruments
|
|
6
|
|
|
Natural disaster expenses (recoveries), net
|
|
9,810
|
|
|
Adjusted EBITDA
|
|
497,362
|
|
|
Pro forma adjustments for current period activity
|
|
(3,069
|
)
|
|
Adjusted Pro Forma EBITDA
|
|
$
|
494,293
|
|
|
|
|
|
|
Adjusted Pro Forma EBITDA annualized
|
|
$
|
1,977,172
|
|
|
|
|
|
|
As of September 30, 2017:
|
|
|
|
Total debt
|
|
$
|
11,424,145
|
|
|
Cash
|
|
(85,063
|
)
|
|
Restricted cash pertaining to debt
|
|
(38,727
|
)
|
|
Consolidated joint venture partners’ share of debt
|
|
(74,135
|
)
|
|
Ventas share of debt from unconsolidated entities
|
|
89,860
|
|
|
Net debt
|
|
$
|
11,316,080
|
|
|
|
|
|
|
Net debt to Adjusted Pro Forma EBITDA
|
|
5.7
|
x
|
|
|
|
NON-GAAP FINANCIAL MEASURES RECONCILIATION
|
|
Net Operating Income (NOI) and Same-Store Cash NOI by Segment
|
|
(Dollars in thousands)
|
|
|
The Company considers NOI and same-store cash NOI as important
supplemental measures because they allow investors, analysts and the
Company’s management to assess its unlevered property-level operating
results and to compare its operating results with those 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 office building services costs. In
the case of NOI, cash receipts may differ due to straight-line
recognition of certain rental income and the application of other GAAP
policies. The Company believes that income from continuing operations is
the most comparable GAAP measure for both NOI and same-store cash NOI
because it provides insight into the Company’s continuing operations.
The Company defines same-store as properties owned, consolidated,
operational and reported under a consistent business model for the full
period in both comparison periods, and excluding assets intended for
disposition and for SHOP, those properties that transitioned operators
after the start of the prior comparison period. To normalize for
exchange rate movements, all same-store cash NOI measures assume
constant exchange rates across comparable periods, using the following
methodology: the current period’s results are shown in actual reported
USD, while prior comparison period’s results are adjusted and converted
to USD based on the average exchange rate for the current period.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Triple-Net Leased Properties
|
|
Senior Living Operations
|
|
Office Operations
|
|
All Other
|
|
Total
|
|
For the Three Months Ended September 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
|
|
|
|
|
|
|
$
|
156,930
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other income
|
|
|
|
|
|
|
|
|
|
(171
|
)
|
|
Interest
|
|
|
|
|
|
|
|
|
|
113,869
|
|
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
213,407
|
|
|
General, administrative and professional fees
|
|
|
|
|
|
|
|
|
|
33,317
|
|
|
Loss on extinguishment of debt, net
|
|
|
|
|
|
|
|
|
|
511
|
|
|
Merger-related expenses and deal costs
|
|
|
|
|
|
|
|
|
|
804
|
|
|
Other
|
|
|
|
|
|
|
|
|
|
13,030
|
|
|
Income from unconsolidated entities
|
|
|
|
|
|
|
|
|
|
(750
|
)
|
|
Income tax benefit
|
|
|
|
|
|
|
|
|
|
(7,815
|
)
|
|
Reported Segment NOI
|
|
$
|
213,495
|
|
|
$
|
146,102
|
|
|
$
|
130,047
|
|
|
$
|
33,488
|
|
|
523,132
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
Normalizing adjustment for technology costs
|
|
—
|
|
|
1,616
|
|
|
—
|
|
|
—
|
|
|
1,616
|
|
|
NOI not included in same-store
|
|
(37,009
|
)
|
|
(5,628
|
)
|
|
(29,114
|
)
|
|
—
|
|
|
(71,751
|
)
|
|
Straight-lining of rental income
|
|
(1,195
|
)
|
|
—
|
|
|
(5,034
|
)
|
|
—
|
|
|
(6,229
|
)
|
|
Non-cash rental income
|
|
(4,277
|
)
|
|
—
|
|
|
(312
|
)
|
|
—
|
|
|
(4,589
|
)
|
|
Non-segment NOI
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(33,488
|
)
|
|
(33,488
|
)
|
|
|
|
(42,481
|
)
|
|
(4,012
|
)
|
|
(34,460
|
)
|
|
(33,488
|
)
|
|
(114,441
|
)
|
|
Same-Store cash NOI (Constant Currency)
|
|
$
|
171,014
|
|
|
$
|
142,090
|
|
|
$
|
95,587
|
|
|
$
|
—
|
|
|
$
|
408,691
|
|
|
Percentage increase
|
|
3.8
|
%
|
|
0.6
|
%
|
|
1.5
|
%
|
|
|
|
2.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Triple-Net Leased Properties
|
|
Senior Living Operations
|
|
Office Operations
|
|
All Other
|
|
Total
|
|
For the Three Months Ended September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
|
|
|
|
|
|
|
$
|
150,446
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other income
|
|
|
|
|
|
|
|
|
|
(562
|
)
|
|
Interest
|
|
|
|
|
|
|
|
|
|
105,063
|
|
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
208,387
|
|
|
General, administrative and professional fees
|
|
|
|
|
|
|
|
|
|
31,567
|
|
|
Loss on extinguishment of debt, net
|
|
|
|
|
|
|
|
|
|
383
|
|
|
Merger-related expenses and deal costs
|
|
|
|
|
|
|
|
|
|
16,217
|
|
|
Other
|
|
|
|
|
|
|
|
|
|
2,430
|
|
|
Income from unconsolidated entities
|
|
|
|
|
|
|
|
|
|
(931
|
)
|
|
Income tax benefit
|
|
|
|
|
|
|
|
|
|
(8,537
|
)
|
|
Reported Segment NOI
|
|
$
|
211,670
|
|
|
$
|
149,829
|
|
|
$
|
110,538
|
|
|
$
|
32,426
|
|
|
504,463
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
NOI not included in same-store
|
|
(39,209
|
)
|
|
(9,237
|
)
|
|
(13,439
|
)
|
|
—
|
|
|
(61,885
|
)
|
|
Straight-lining of rental income
|
|
(2,607
|
)
|
|
—
|
|
|
(3,329
|
)
|
|
—
|
|
|
(5,936
|
)
|
|
Non-cash rental income
|
|
(5,092
|
)
|
|
—
|
|
|
383
|
|
|
—
|
|
|
(4,709
|
)
|
|
Non-segment NOI
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(32,426
|
)
|
|
(32,426
|
)
|
|
NOI impact from change in FX
|
|
(14
|
)
|
|
699
|
|
|
—
|
|
|
—
|
|
|
685
|
|
|
|
|
(46,922
|
)
|
|
(8,538
|
)
|
|
(16,385
|
)
|
|
(32,426
|
)
|
|
(104,271
|
)
|
|
Same-Store cash NOI (Constant Currency)
|
|
$
|
164,748
|
|
|
$
|
141,291
|
|
|
$
|
94,153
|
|
|
$
|
—
|
|
|
$
|
400,192
|
|
|
|
|
|
|
NON-GAAP FINANCIAL MEASURES RECONCILIATION
|
|
NOI and Same-Store Cash NOI by Segment Guidance 1,2
|
|
(Dollars in millions, except per share amounts)
|
|
|
|
|
|
|
|
FY2017 - Guidance
|
|
|
|
Tentative / Preliminary and Subject to Change
|
|
|
|
NNN
|
|
SHOP
|
|
Office
|
|
Non-Segment
|
|
Total
|
|
High End
|
|
|
|
|
|
|
|
|
|
|
|
Income from Continuing Operations
|
|
|
|
|
|
|
|
|
|
$
|
623
|
|
|
Depreciation and Amortization3 |
|
|
|
|
|
|
|
|
|
874
|
|
|
Interest Expense, G&A, Other Income and Expenses4 |
|
|
|
|
|
|
|
|
|
588
|
|
|
Reported Segment NOI5 |
|
$
|
844
|
|
|
$
|
594
|
|
|
$
|
523
|
|
|
$
|
123
|
|
|
2,085
|
|
|
Normalizing Adjustment for Technology Costs6 |
|
—
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
Non-Cash and Non-Same-Store Adjustments
|
|
(163
|
)
|
|
(32
|
)
|
|
(140
|
)
|
|
(123
|
)
|
|
(458
|
)
|
|
Same-Store Cash NOI5 |
|
681
|
|
|
565
|
|
|
383
|
|
|
—
|
|
|
1,630
|
|
|
Percentage Increase
|
|
3.5
|
%
|
|
1.5
|
%
|
|
2.0
|
%
|
|
NM
|
|
2.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Modification Fees
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Adjusted Same-Store Cash NOI5 |
|
$
|
681
|
|
|
$
|
565
|
|
|
$
|
383
|
|
|
$
|
—
|
|
|
$
|
1,630
|
|
|
Adjusted Percentage Increase
|
|
3.9
|
%
|
|
1.5
|
%
|
|
2.0
|
%
|
|
NM
|
|
2.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Low End
|
|
|
|
|
|
|
|
|
|
|
|
Income from Continuing Operations
|
|
|
|
|
|
|
|
|
|
$
|
584
|
|
|
Depreciation and Amortization3 |
|
|
|
|
|
|
|
|
|
869
|
|
|
Interest Expense, G&A, Other Income and Expenses4 |
|
|
|
|
|
|
|
|
|
622
|
|
|
Reported Segment NOI5 |
|
$
|
840
|
|
|
$
|
589
|
|
|
$
|
521
|
|
|
$
|
121
|
|
|
2,075
|
|
|
Normalizing Adjustment for Technology Costs6 |
|
—
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
Non-Cash and Non-Same-Store Adjustments
|
|
(162
|
)
|
|
(32
|
)
|
|
(140
|
)
|
|
(121
|
)
|
|
(456
|
)
|
|
Same-Store Cash NOI5 |
|
678
|
|
|
560
|
|
|
381
|
|
|
—
|
|
|
1,622
|
|
|
Percentage Increase
|
|
3.0
|
%
|
|
0.5
|
%
|
|
1.5
|
%
|
|
NM
|
|
2.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Modification Fees
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Adjusted Same-Store Cash NOI5 |
|
$
|
678
|
|
|
$
|
560
|
|
|
$
|
381
|
|
|
$
|
—
|
|
|
$
|
1,622
|
|
|
Adjusted Percentage Increase
|
|
3.4
|
%
|
|
0.5
|
%
|
|
1.5
|
%
|
|
NM
|
|
2.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Prior Year
|
|
|
|
|
|
|
|
|
|
|
|
Income from Continuing Operations
|
|
|
|
|
|
|
|
|
|
$
|
554
|
|
|
Depreciation and Amortization3 |
|
|
|
|
|
|
|
|
|
899
|
|
|
Interest Expense, G&A, Other Income and Expenses4 |
|
|
|
|
|
|
|
|
|
548
|
|
|
Reported Segment NOI5 |
|
$
|
851
|
|
|
$
|
604
|
|
|
$
|
444
|
|
|
$
|
102
|
|
|
2,001
|
|
|
Modification Fees
|
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
Non-Cash and Non-Same-Store Adjustments
|
|
(192
|
)
|
|
(49
|
)
|
|
(68
|
)
|
|
(102
|
)
|
|
(411
|
)
|
|
NOI Impact from Change in FX
|
|
(4
|
)
|
|
1
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
Same-Store Cash NOI5 |
|
658
|
|
|
556
|
|
|
376
|
|
|
—
|
|
|
1,590
|
|
|
Modification Fees
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Same-Store Cash NOI
|
|
$
|
655
|
|
|
$
|
556
|
|
|
$
|
376
|
|
|
$
|
—
|
|
|
$
|
1,587
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2017
|
|
|
|
|
|
|
|
|
|
GBP (£) to USD ($)
|
|
1.32
|
|
|
|
|
|
|
|
|
|
|
USD ($) to CAD (C$)
|
|
1.25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
|
The Company’s guidance constitutes forward-looking statements
within the meaning of the federal securities laws and is based on
a number of assumptions that are subject to change and many of
which are outside the control of the Company. Actual results may
differ materially from the Company’s expectations depending on
factors discussed in the Company’s filings with the Securities and
Exchange Commission.
|
|
2 |
|
See table titled “Net Operating Income (NOI) and Same-Store Cash
NOI by Segment” for the three months ended September 30, 2017 for
a detailed breakout of adjustments for each respective category.
|
|
3 |
|
Includes real estate depreciation and amortization, corporate
depreciation and amortization and amortization of other
intangibles.
|
|
4 |
|
Includes interest expense, general and administrative expenses
(including stock-based compensation), loss on extinguishment of
debt, merger-related expenses and deal costs, income from
unconsolidated entities, income tax benefit, and other income and
expenses.
|
|
5 |
|
Totals may not add across due to minor corporate-level adjustments
and rounding.
|
|
6 |
|
Represents costs expensed by one operator related to
implementation of new software.
|
|
|
|
|
Click
here to subscribe to Mobile Alerts for Ventas, Inc.

View source version on businesswire.com: http://www.businesswire.com/news/home/20171027005315/en/
Source: Ventas, Inc.
Ventas, Inc.
Ryan K. Shannon
(877) 4-VENTAS