CHICAGO--(BUSINESS WIRE)--Apr. 26, 2019--
Ventas, Inc. (NYSE: VTR) today announced its results for the first
quarter ended March 31, 2019.
“Ventas delivered a strong start to 2019, consistent with our
expectations. We achieved solid property-level growth from our high
quality real estate, with our expanding university-based Research &
Innovation portfolio going from strength to strength as we invest in
this dynamic business. And with excellent capital markets execution, we
further enhanced our robust balance sheet,” said Debra A. Cafaro, Ventas
Chairman and CEO.
“Our collaborative, skilled and cohesive team is intently focused on
executing on our 2019 strategy and our pivot to growth,” Cafaro added.
First Quarter 2019 Company Performance
-
Net income attributable to common stockholders per diluted share for
first quarter 2019 was $0.35 compared to $0.22 in the same period in
2018. The year-over-year improvement from 2018 was due principally to
lower transactions costs in the current period, and improved results
from unconsolidated entities in 2019 due to a non-cash impairment
charge to a joint venture, subsequently sold, containing primarily
skilled nursing facilities in the first quarter of 2018.
-
Reported FFO per share, as defined by the National Association of Real
Estate Investment Trusts (“Nareit FFO”) was $0.98 compared to $0.96 in
the same period in 2018. The change from 2018 results was largely due
to lower transactions costs in the current period.
-
Normalized Funds From Operations (“FFO”) per share for first quarter
2019 was $0.99 compared to $1.05 in 2018. The change from 2018 was
principally due to the dilutive impact of using the proceeds derived
from 2018 loan repayments and asset dispositions to reduce debt and
invest in development and redevelopment projects.
First Quarter 2019 Portfolio Performance
-
For the first quarter 2019, the Company’s quarterly same-store total
property portfolio (1,139 assets) cash net operating income (“NOI”)
grew 1.1 percent compared to the same period in 2018. Same-store cash
NOI performance by segment for the first quarter 2019 is as follows:
|
|
|
|
|
|
Same-Store Cash NOI
|
|
|
|
Q1 2019
|
|
|
|
Reported Growth
|
|
|
|
|
|
Triple-Net (“NNN”)
|
|
|
2.2%
|
|
Seniors Housing Operating Portfolio (“SHOP”)
|
|
|
(2.2%)
|
|
Office
|
|
|
3.8%
|
| Total Company |
|
|
1.1% |
|
|
|
|
-
First quarter year-over-year changes in the Company’s same-store
property results, which were in line with our expectations, were
driven by:
- NNN portfolio: Growth was due to in-place lease escalations
and fees received in the quarter.
- SHOP portfolio: The same-store SHOP communities benefitted
from strong January rent increases from in place residents, offset
by the anticipated impact of continued elevated new community
openings in select markets, which affected rate and occupancy. The
year-over-year occupancy change in the first quarter was (20)
basis points and absorption in the quarter was robust.
- Office portfolio: Growth was principally due to excellent
performance in our university-based Research & Innovation (“R&I”)
properties, driven by strong leasing trends and a first quarter
termination fee paid by a vacating tenant replaced by Yale
University.
First Quarter 2019 and Recent Highlights
- Expanding Research & Innovation in Cambridge Market: In
April, Ventas completed a $128 million acquisition of 1030
Massachusetts Avenue, a Class A, LEED Gold, fee simple multi-tenant
life science building located in Cambridge, MA. The asset is
attractively located adjacent to Harvard University and Massachusetts
Institute of Technology. The acquisition complements and enhances the
Company’s existing university-based R&I portfolio. The Company expects
additional rent growth at the asset, where market rents have increased
over 10% per annum since 2015.
- Financial Strength Enhanced by Excellent Capital Markets Execution:
-
Ventas’s financial strength improved further at quarter end,
including a sequential improvement to 5.5x in its sector leading
net debt to Adjusted Pro Forma EBITDA ratio, and an outstanding
fixed charge coverage ratio of 4.5x.
-
The Company currently has robust available liquidity from its cash
on hand and existing credit facilities totaling $2.4 billion.
-
During the first quarter:
- Ventas issued and sold under its “at the market” equity
offering program a total of 1.6 million shares of common stock
at an average gross issuance price of $64.15 per share,
resulting in $100 million in gross proceeds, used to fund the
Company’s acquisition of its Cambridge R&I asset.
-
The Company opportunistically issued $400 million of 3.50%
Senior Notes due 2024 and $300 million of 4.875% Senior Notes
due 2049, proceeds of which were used to retire bonds due 2043
at 5.45% and repay revolving credit facility outstanding
balances.
- Ventas established a $1 billion commercial paper (“CP”)
program to cost effectively supplement the Company’s short
term working capital capacity. Execution has been excellent
with approximately $450 million of CP outstanding.
- Office Excellence: Ventas’s Office portfolio delivered
exceptional performance and achievements year to date:
- Sutter Van Ness MOB Opens in Downtown San Francisco:
Ventas’s trophy 239,000 square foot medical office building
(“MOB”) development opened in the first quarter of 2019, is
currently 83% leased, and is anchored by Sutter Health (Moody’s
AA3). Ventas developed this LEED-certified, world-class outpatient
facility in partnership with Pacific Medical Buildings (“PMB”).
- 3675 Market Street in Philadelphia 92% Leased: Ventas
signed a 15-year lease with Amicus Therapeutics for 76,000 square
feet at this exciting new project developed with Wexford Science &
Technology. Amicus, a publicly traded global biotechnology company
with a multi-billion dollar market capitalization, selected 3675
Market Street due to its presence in the uCity Square Knowledge
Community containing University of Pennsylvania’s world-class
genetics research. In March, Drexel’s College of Computing and
Informatics (“CCI”) took possession of 51,000 square feet. CCI
will serve as a further catalyst for attracting private companies
to this market. The property is now 92 percent leased after
opening in the fall of 2018.
- Yale Increases Tenancy in R&I Portfolio: Pursuant to a
new 25-year lease, Yale University is taking occupancy of 250,000
square feet at 100 College Street, expanding Ventas’s relationship
with Yale, enhancing its tenant credit, extending the weighted
average lease term for the building and demonstrating the
attractiveness of the asset. Yale intends to use the space to
support Yale’s STEM initiatives, including collaboration with the
Yale School of Medicine. It is replacing Alexion Pharmaceuticals
in the space, at the same rental rates and with no downtime.
- R&I Development Milestones Achieved:
- Ventas broke ground in February on the previously announced
development at Arizona State University’s (“ASU”) Phoenix
Biomedical Campus. This project is 50 percent pre-leased by
ASU (Moody’s Aa2) for biomedical-focused academic and research
and is expected to open in 2020.
-
Point225, a 196,000 square foot building adjacent to Brown
University in Providence, RI is 80 percent pre-leased by
tenants including Brown and Johnson & Johnson, and is expected
to open in the second half of 2019.
- R&I Portfolio Recognition: South Street Landing at
Brown University continued to garner recognition, earning the 2019
TOBY award for the best historical building in 2019 by BOMA MiddleAtlantic Region, and was named ENR New England’s Best
Renovation/Restoration in 2018.
- MOB Redevelopment 100% Pre-Leased: The Company signed a
66,000 square foot lease with Ascension Hospital affiliate Bay
Medical Sacred Heart to occupy 100% of the Ventas owned MOB to be
re-built on the campus of Bay Medical Hospital, now wholly owned
by Ascension. The MOB, which was damaged by Hurricane Michael in
2018, is expected to open in the second half of 2020. Cash rent
will approximate $1.4 million per annum and costs to rebuild are
expected to be $24 million, the majority of which has been
reimbursed to Ventas.
- Triple Net Portfolio Progress and Update: Ventas continues to
expect to grow its NNN same-store cash NOI in 2019 and execute on its
previously announced initiatives. Highlights of its completed and
anticipated activities with NNN tenants include the following:
-
In 2018, Ventas and Brookdale entered into mutually beneficial
agreements (the “Brookdale Agreements”). The companies are making
excellent progress in implementing initiatives under the Brookdale
Agreements:
- Ventas has agreed to fund $36 million in capital improvements
for approved projects at Ventas assets to maintain or improve
their competitive position in the market and improve the
quality of the Ventas-Brookdale portfolio. As capital is
advanced, the Company will earn incremental rent under the
Brookdale-Ventas master lease of over 7 percent per annum.
- Ventas and Brookdale are marketing a portfolio of
approximately 20 senior housing communities for sale. Upon
sale of individual communities, if and when they occur,
Brookdale will receive a 6.25% rent credit under the
Brookdale-Ventas master lease on net proceeds retained by
Ventas from the sale. Expected net proceeds on this pool of
assets should exceed $120 million.
- Ventas entered into a five-year lease extension through 2026 with
triple net tenant Genesis Healthcare, on identical rent and
escalator terms to those in the pre-extended master lease plus a
$1.6 million cash fee to Ventas received in the first quarter.
-
With respect to the Company’s triple net lease portfolio, the
Company has made significant progress and continues to estimate
that it will incur approximately a ($10 million) net impact from a
combination of lease modifications and asset transitions. This
estimate is consistent with the Company’s previous guidance.
People & Culture Driving Continued Success
- Demonstrated Leadership Excellence and Commitment to Environmental,
Social and Governance Principles:
- Ventas Chairman and CEO, Debra A. Cafaro, was named Chair of the
Board of Directors of The Economic Club of Chicago, a 91-year old
independent non-partisan organization that fosters connections
among Chicago’s leaders and sparks dialogue on important economic
and social issues. Cafaro was separately inducted into the ASHA
(American Seniors Housing Association) Senior Living Hall of Fame.
- Ventas was announced as a top 10 constituent in two new green REIT
indices, the S&P Dow Jones Green REIT Index and the FTSE EPRA
Nareit Green Index.
- Ventas was featured in The Sustainability Yearbook 2019, a
showcase of the world’s best performing companies among industry
peers. The yearbook identifies companies strongly positioned to
create long-term shareholder value.
- Ventas ranked in the top five percent in the 2018 CDP Survey on
environmental impact of nearly 7,000 participating companies.
First Quarter Dividend
The Company paid its first quarter 2019 dividend of $0.7925 per share on
April 12, 2019 to stockholders of record on April 1, 2019.
2019 Guidance Confirmed
Ventas reconfirms its previously stated expectations for 2019 per share
net income attributable to common stockholders, Nareit FFO and
normalized FFO, and same-store cash NOI growth, all as follows:
|
|
|
|
|
FY 2019 Guidance |
|
|
Per Share |
|
|
Low |
|
|
|
High |
|
|
|
|
|
|
|
| Net Income Attributable to Common Stockholders |
|
$1.23
|
|
-
|
|
$1.38
|
| Nareit FFO |
|
$3.70
|
|
-
|
|
$3.82
|
| Normalized FFO |
|
$3.75
|
|
-
|
|
$3.85
|
|
|
|
|
|
FY 2019 Projected |
|
|
Same-Store Cash NOI Growth |
|
|
Low |
|
|
|
High |
|
|
|
|
|
|
|
|
NNN
|
|
0.5%
|
|
-
|
|
1.5%
|
|
SHOP
|
|
(3%)
|
|
-
|
|
0%
|
|
Office
|
|
1.5%
|
|
-
|
|
2.5%
|
| Total Company |
|
0% |
|
|
|
1% |
|
|
|
|
|
|
|
Assumptions included within Ventas’s 2019 normalized FFO per share
guidance are largely consistent with the Company’s previously disclosed
guidance, including NNN lease activity described above and $500 million
of mid-year 2019 disposition transactions and receipt of loan repayments
in 2019, with proceeds being used to fund approximately $500 million in
development and redevelopment projects, focused on accelerating the
Company’s exciting university-based R&I development pipeline. These
capital recycling activities have near-term impacts on FFO growth in
2019, but will deliver high-quality and accretive long-term cash flow
growth. Guidance also includes $0.02 per share in incremental leasing
costs from changes in lease accounting standards principally reflected
in G&A expenses.
The Company’s 2019 outlook now assumes 362 million weighted average
fully-diluted shares. Ventas expects leverage, as measured by net debt
to Adjusted Pro Forma EBITDA, to remain stable year-over-year in 2019.
Consistent with the Company's prior statements, the Company’s guidance
does not contemplate any modification of its lease with Holiday
Retirement. No material unannounced investments or capital activity is
included in guidance.
A reconciliation of the Company’s 2019 guidance to the Company’s
projected GAAP measures is included in this press release. The Company’s
2019 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. 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.
First Quarter 2019 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), and the participant passcode is “Ventas.”
The call will also be webcast live by NASDAQ OMX and can be accessed at
the Company’s website at www.ventasreit.com.
A replay of the call will be available at the Company’s website, or by
calling (855) 859-2056 (or +1 (404) 537-3406 for international callers),
passcode 7352119, beginning on April 26, 2019, at approximately 1:00
p.m. Eastern Time and will remain available for 36 days.
Ventas, Inc., an S&P 500 company, is a leading real estate investment
trust. Its diverse portfolio of approximately 1,200 assets in the United
States, Canada and the United Kingdom consists of seniors housing
communities, medical office buildings, university-based research and
innovation centers, inpatient rehabilitation and long-term acute care
facilities, and health systems. 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.
The Company routinely announces material information to investors and
the marketplace using press releases, Securities and Exchange Commission
(“SEC”) filings, public conference calls, webcasts and the Company’s
website at www.ventasreit.com/investor-relations.
The information that the Company posts to its website may be deemed to
be material. Accordingly, the Company encourages investors and others
interested in the Company to routinely monitor and review the
information that the Company posts on its website, in addition to
following the Company’s press releases, SEC filings and public
conference calls and webcasts. 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 SEC.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, including the potential
phasing out of the London Inter-bank Offered Rate after 2021; (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 ended
December 31, 2018 and for the year ending December 31, 2019; (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 damage to the Company’s properties from catastrophic weather
and other natural events and the physical effects of climate change; (s)
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; (t) 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; (u) the ability of the hospitals on or near whose campuses
the Company’s MOBs are located and their affiliated health systems to
remain competitive and financially viable and to attract physicians and
physician groups; (v) 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 Company’s ability to obtain the
financial results expected from its development and redevelopment
projects; (x) the impact of market or issuer events on the liquidity or
value of the Company’s investments in marketable securities; (y)
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; (z) 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 (aa)
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) |
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
December 31, |
|
September 30, |
|
June 30, |
|
March 31, |
|
|
2019 |
|
2018 |
|
2018 |
|
2018 |
|
2018 |
|
|
|
|
|
|
|
|
|
|
|
| Assets |
|
|
|
|
|
|
|
|
|
|
|
Real estate investments:
|
|
|
|
|
|
|
|
|
|
|
|
Land and improvements
|
|
$
|
2,116,086
|
|
|
$
|
2,114,406
|
|
|
$
|
2,115,870
|
|
|
$
|
2,124,231
|
|
|
$
|
2,135,662
|
|
|
Buildings and improvements
|
|
22,609,780
|
|
|
22,437,243
|
|
|
22,188,578
|
|
|
22,065,202
|
|
|
22,078,454
|
|
|
Construction in progress
|
|
335,773
|
|
|
422,334
|
|
|
395,072
|
|
|
408,313
|
|
|
380,064
|
|
|
Acquired lease intangibles
|
|
1,279,490
|
|
|
1,502,955
|
|
|
1,506,269
|
|
|
1,510,698
|
|
|
1,532,223
|
|
|
Operating lease assets
|
|
359,025
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
26,700,154
|
|
|
26,476,938
|
|
|
26,205,789
|
|
|
26,108,444
|
|
|
26,126,403
|
|
|
Accumulated depreciation and amortization
|
|
(6,570,557
|
)
|
|
(6,383,281
|
)
|
|
(6,185,155
|
)
|
|
(5,972,774
|
)
|
|
(5,789,422
|
)
|
|
Net real estate property
|
|
20,129,597
|
|
|
20,093,657
|
|
|
20,020,634
|
|
|
20,135,670
|
|
|
20,336,981
|
|
|
Secured loans receivable and investments, net
|
|
496,344
|
|
|
495,869
|
|
|
527,851
|
|
|
526,553
|
|
|
1,212,519
|
|
|
Investments in unconsolidated real estate entities
|
|
48,162
|
|
|
48,378
|
|
|
48,478
|
|
|
101,490
|
|
|
102,544
|
|
|
Net real estate investments
|
|
20,674,103
|
|
|
20,637,904
|
|
|
20,596,963
|
|
|
20,763,713
|
|
|
21,652,044
|
|
|
Cash and cash equivalents
|
|
82,514
|
|
|
72,277
|
|
|
86,107
|
|
|
93,684
|
|
|
92,543
|
|
|
Escrow deposits and restricted cash
|
|
57,717
|
|
|
59,187
|
|
|
62,440
|
|
|
64,419
|
|
|
71,039
|
|
|
Goodwill
|
|
1,050,876
|
|
|
1,050,548
|
|
|
1,045,877
|
|
|
1,034,274
|
|
|
1,035,248
|
|
|
Assets held for sale
|
|
5,978
|
|
|
5,454
|
|
|
24,180
|
|
|
15,567
|
|
|
62,534
|
|
|
Other assets
|
|
796,909
|
|
|
759,185
|
|
|
782,386
|
|
|
727,477
|
|
|
580,102
|
|
| Total assets |
|
$
|
22,668,097
|
|
|
$
|
22,584,555
|
|
|
$
|
22,597,953
|
|
|
$
|
22,699,134
|
|
|
$
|
23,493,510
|
|
|
|
|
|
|
|
|
|
|
|
|
| Liabilities and equity |
|
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
Senior notes payable and other debt
|
|
$
|
10,690,176
|
|
|
$
|
10,733,699
|
|
|
$
|
10,478,455
|
|
|
$
|
10,402,897
|
|
|
$
|
11,039,812
|
|
|
Accrued interest
|
|
81,766
|
|
|
99,667
|
|
|
76,883
|
|
|
93,112
|
|
|
77,764
|
|
|
Operating lease liabilities
|
|
214,046
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Accounts payable and other liabilities
|
|
1,063,707
|
|
|
1,086,030
|
|
|
1,134,898
|
|
|
1,133,902
|
|
|
1,134,570
|
|
|
Liabilities related to assets held for sale
|
|
947
|
|
|
205
|
|
|
14,790
|
|
|
896
|
|
|
60,023
|
|
|
Deferred income taxes
|
|
205,056
|
|
|
205,219
|
|
|
236,616
|
|
|
240,941
|
|
|
244,742
|
|
|
Total liabilities
|
|
12,255,698
|
|
|
12,124,820
|
|
|
11,941,642
|
|
|
11,871,748
|
|
|
12,556,911
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redeemable OP unitholder and noncontrolling interests
|
|
206,386
|
|
|
188,141
|
|
|
143,242
|
|
|
149,817
|
|
|
132,555
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
|
|
|
|
|
Ventas stockholders’ equity:
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, $1.00 par value; 10,000 shares authorized, unissued
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Common stock, $0.25 par value; 358,387; 356,572; 356,468; 356,412;
and 356,317 shares issued at March 31, 2019, December 31, 2018,
September 30, 2018, June 30, 2018, and March 31, 2018, respectively
|
|
89,579
|
|
|
89,125
|
|
|
89,100
|
|
|
89,085
|
|
|
89,062
|
|
|
Capital in excess of par value
|
|
13,160,550
|
|
|
13,076,528
|
|
|
13,081,324
|
|
|
13,068,399
|
|
|
13,080,220
|
|
|
Accumulated other comprehensive loss
|
|
(12,065
|
)
|
|
(19,582
|
)
|
|
(7,947
|
)
|
|
(10,861
|
)
|
|
(14,474
|
)
|
|
Retained earnings (deficit)
|
|
(3,088,401
|
)
|
|
(2,930,214
|
)
|
|
(2,709,293
|
)
|
|
(2,529,102
|
)
|
|
(2,413,440
|
)
|
|
Treasury stock, 0; 0; 6; 11; and 11 shares at March 31, 2019,
December 31, 2018, September 30, 2018, June 30, 2018, and March 31,
2018, respectively
|
|
—
|
|
|
—
|
|
|
(345
|
)
|
|
(573
|
)
|
|
(553
|
)
|
|
Total Ventas stockholders’ equity
|
|
10,149,663
|
|
|
10,215,857
|
|
|
10,452,839
|
|
|
10,616,948
|
|
|
10,740,815
|
|
|
Noncontrolling interests
|
|
56,350
|
|
|
55,737
|
|
|
60,230
|
|
|
60,621
|
|
|
63,229
|
|
|
Total equity
|
|
10,206,013
|
|
|
10,271,594
|
|
|
10,513,069
|
|
|
10,677,569
|
|
|
10,804,044
|
|
| Total liabilities and equity |
|
$
|
22,668,097
|
|
|
$
|
22,584,555
|
|
|
$
|
22,597,953
|
|
|
$
|
22,699,134
|
|
|
$
|
23,493,510
|
|
|
|
| CONSOLIDATED STATEMENTS OF INCOME |
| (In thousands, except per share amounts) |
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
March 31, |
|
|
2019 |
|
2018 |
| Revenues |
|
|
|
|
|
Rental income:
|
|
|
|
|
|
Triple-net leased
|
|
$
|
200,068
|
|
|
$
|
190,641
|
|
|
Office
|
|
201,428
|
|
|
194,168
|
|
|
|
401,496
|
|
|
384,809
|
|
|
Resident fees and services
|
|
521,447
|
|
|
514,753
|
|
|
Office building and other services revenue
|
|
2,518
|
|
|
3,328
|
|
|
Income from loans and investments
|
|
17,126
|
|
|
31,181
|
|
|
Interest and other income
|
|
287
|
|
|
9,634
|
|
|
Total revenues
|
|
942,874
|
|
|
943,705
|
|
| Expenses |
|
|
|
|
|
Interest
|
|
110,619
|
|
|
111,363
|
|
|
Depreciation and amortization
|
|
235,920
|
|
|
233,150
|
|
|
Property-level operating expenses:
|
|
|
|
|
|
Senior living
|
|
360,986
|
|
|
352,220
|
|
|
Office
|
|
62,085
|
|
|
60,693
|
|
|
Triple-net leased
|
|
7,433
|
|
|
—
|
|
|
|
430,504
|
|
|
412,913
|
|
|
Office building services costs
|
|
633
|
|
|
115
|
|
|
General, administrative and professional fees
|
|
40,760
|
|
|
37,174
|
|
|
Loss on extinguishment of debt, net
|
|
405
|
|
|
10,977
|
|
|
Merger-related expenses and deal costs
|
|
2,180
|
|
|
17,336
|
|
|
Other
|
|
23
|
|
|
3,120
|
|
|
Total expenses
|
|
821,044
|
|
|
826,148
|
|
|
Income before unconsolidated entities, real estate dispositions,
income taxes, discontinued operations and noncontrolling interests
|
|
121,830
|
|
|
117,557
|
|
|
Loss from unconsolidated entities
|
|
(946
|
)
|
|
(40,739
|
)
|
|
Gain on real estate dispositions
|
|
5,447
|
|
|
48
|
|
|
Income tax benefit
|
|
1,257
|
|
|
3,242
|
|
|
Income from continuing operations
|
|
127,588
|
|
|
80,108
|
|
|
Discontinued operations
|
|
—
|
|
|
(10
|
)
|
|
Net income
|
|
127,588
|
|
|
80,098
|
|
|
Net income attributable to noncontrolling interests
|
|
1,803
|
|
|
1,395
|
|
|
Net income attributable to common stockholders
|
|
$
|
125,785
|
|
|
$
|
78,703
|
|
| Earnings per common share |
|
|
|
|
|
Basic:
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
0.36
|
|
|
$
|
0.22
|
|
|
Net income attributable to common stockholders
|
|
0.35
|
|
|
0.22
|
|
|
Diluted:
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
0.35
|
|
|
$
|
0.22
|
|
|
Net income attributable to common stockholders
|
|
0.35
|
|
|
0.22
|
|
|
|
|
|
|
| Weighted average shares used in computing earnings per common
share |
|
|
|
|
|
Basic
|
|
356,853
|
|
|
356,112
|
|
|
Diluted
|
|
360,619
|
|
|
358,853
|
|
|
|
| QUARTERLY CONSOLIDATED STATEMENTS OF INCOME |
| (In thousands, except per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Quarters Ended |
|
|
March 31, |
|
December 31, |
|
September 30, |
|
June 30, |
|
March 31, |
|
|
2019 |
|
2018 |
|
2018 |
|
2018 |
|
2018 |
| Revenues |
|
|
|
|
|
|
|
|
|
|
|
Rental income:
|
|
|
|
|
|
|
|
|
|
|
|
Triple-net leased
|
|
$
|
200,068
|
|
|
$
|
189,168
|
|
|
$
|
190,117
|
|
|
$
|
167,870
|
|
|
$
|
190,641
|
|
|
Office
|
|
201,428
|
|
|
195,540
|
|
|
193,911
|
|
|
192,392
|
|
|
194,168
|
|
|
|
401,496
|
|
|
384,708
|
|
|
384,028
|
|
|
360,262
|
|
|
384,809
|
|
|
Resident fees and services
|
|
521,447
|
|
|
517,175
|
|
|
518,560
|
|
|
518,989
|
|
|
514,753
|
|
|
Office building and other services revenue
|
|
2,518
|
|
|
2,511
|
|
|
3,288
|
|
|
4,289
|
|
|
3,328
|
|
|
Income from loans and investments
|
|
17,126
|
|
|
18,512
|
|
|
18,108
|
|
|
56,417
|
|
|
31,181
|
|
|
Interest and other income
|
|
287
|
|
|
357
|
|
|
12,554
|
|
|
2,347
|
|
|
9,634
|
|
|
Total revenues
|
|
942,874
|
|
|
923,263
|
|
|
936,538
|
|
|
942,304
|
|
|
943,705
|
|
|
|
|
|
|
|
|
|
|
|
|
| Expenses |
|
|
|
|
|
|
|
|
|
|
|
Interest
|
|
110,619
|
|
|
110,524
|
|
|
107,581
|
|
|
113,029
|
|
|
111,363
|
|
|
Depreciation and amortization
|
|
235,920
|
|
|
244,276
|
|
|
218,579
|
|
|
223,634
|
|
|
233,150
|
|
|
Property-level operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
Senior living
|
|
360,986
|
|
|
366,148
|
|
|
366,721
|
|
|
361,112
|
|
|
352,220
|
|
|
Office
|
|
62,085
|
|
|
61,017
|
|
|
61,668
|
|
|
60,301
|
|
|
60,693
|
|
|
Triple-net leased
|
|
7,433
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
430,504
|
|
|
427,165
|
|
|
428,389
|
|
|
421,413
|
|
|
412,913
|
|
|
Office building services costs
|
|
633
|
|
|
338
|
|
|
431
|
|
|
534
|
|
|
115
|
|
|
General, administrative and professional fees
|
|
40,760
|
|
|
38,475
|
|
|
39,677
|
|
|
36,656
|
|
|
37,174
|
|
|
Loss (gain) on extinguishment of debt, net
|
|
405
|
|
|
7,843
|
|
|
39,527
|
|
|
(93
|
)
|
|
10,977
|
|
|
Merger-related expenses and deal costs
|
|
2,180
|
|
|
4,259
|
|
|
4,458
|
|
|
4,494
|
|
|
17,336
|
|
|
Other
|
|
23
|
|
|
58,877
|
|
|
1,244
|
|
|
3,527
|
|
|
3,120
|
|
|
Total expenses
|
|
821,044
|
|
|
891,757
|
|
|
839,886
|
|
|
803,194
|
|
|
826,148
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before unconsolidated entities, real estate dispositions,
income taxes, discontinued operations and noncontrolling interests
|
|
121,830
|
|
|
31,506
|
|
|
96,652
|
|
|
139,110
|
|
|
117,557
|
|
|
Loss from unconsolidated entities
|
|
(946
|
)
|
|
(7,208
|
)
|
|
(716
|
)
|
|
(6,371
|
)
|
|
(40,739
|
)
|
|
Gain on real estate dispositions
|
|
5,447
|
|
|
10,354
|
|
|
18
|
|
|
35,827
|
|
|
48
|
|
|
Income tax benefit
|
|
1,257
|
|
|
28,650
|
|
|
7,327
|
|
|
734
|
|
|
3,242
|
|
|
Income from continuing operations
|
|
127,588
|
|
|
63,302
|
|
|
103,281
|
|
|
169,300
|
|
|
80,108
|
|
|
Discontinued operations
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
|
Net income
|
|
127,588
|
|
|
63,302
|
|
|
103,281
|
|
|
169,300
|
|
|
80,098
|
|
|
Net income attributable to noncontrolling interests
|
|
1,803
|
|
|
1,029
|
|
|
1,309
|
|
|
2,781
|
|
|
1,395
|
|
|
Net income attributable to common stockholders
|
|
$
|
125,785
|
|
|
$
|
62,273
|
|
|
$
|
101,972
|
|
|
$
|
166,519
|
|
|
$
|
78,703
|
|
|
|
|
|
|
|
|
|
|
|
|
| Earnings per common share |
|
|
|
|
|
|
|
|
|
|
|
Basic:
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
0.36
|
|
|
$
|
0.18
|
|
|
$
|
0.29
|
|
|
$
|
0.48
|
|
|
$
|
0.22
|
|
|
Net income attributable to common stockholders
|
|
0.35
|
|
|
0.17
|
|
|
0.29
|
|
|
0.47
|
|
|
0.22
|
|
|
Diluted:
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
0.35
|
|
|
$
|
0.18
|
|
|
$
|
0.29
|
|
|
$
|
0.47
|
|
|
$
|
0.22
|
|
|
Net income attributable to common stockholders
|
|
0.35
|
|
|
0.17
|
|
|
0.28
|
|
|
0.46
|
|
|
0.22
|
|
|
|
|
|
|
|
|
|
|
|
|
| Weighted average shares used in computing earnings per common
share |
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
356,853
|
|
|
356,389
|
|
|
356,318
|
|
|
356,228
|
|
|
356,112
|
|
|
Diluted
|
|
360,619
|
|
|
359,989
|
|
|
359,355
|
|
|
359,000
|
|
|
358,853
|
|
|
|
| CONSOLIDATED STATEMENTS OF CASH FLOWS |
| (In thousands) |
|
|
For the Three Months Ended |
|
|
March 31, |
|
|
2019 |
|
2018 |
|
Cash flows from operating activities:
|
|
|
|
|
|
Net income
|
|
$
|
127,588
|
|
|
$
|
80,098
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
235,920
|
|
|
233,150
|
|
|
Amortization of deferred revenue and lease intangibles, net
|
|
(2,846
|
)
|
|
(3,865
|
)
|
|
Other non-cash amortization
|
|
6,131
|
|
|
3,777
|
|
|
Stock-based compensation
|
|
8,405
|
|
|
7,124
|
|
|
Straight-lining of rental income
|
|
(8,489
|
)
|
|
(3,622
|
)
|
|
Loss on extinguishment of debt, net
|
|
405
|
|
|
10,977
|
|
|
Gain on real estate dispositions
|
|
(5,447
|
)
|
|
(48
|
)
|
|
Loss on real estate loan investments
|
|
—
|
|
|
9
|
|
|
Income tax benefit
|
|
(1,715
|
)
|
|
(3,675
|
)
|
|
Loss from unconsolidated entities
|
|
946
|
|
|
40,739
|
|
|
Distributions from unconsolidated entities
|
|
1,200
|
|
|
1,389
|
|
|
Other
|
|
2,283
|
|
|
(90
|
)
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
(Increase) decrease in other assets
|
|
(13,704
|
)
|
|
5,263
|
|
|
Decrease in accrued interest
|
|
(18,047
|
)
|
|
(16,524
|
)
|
|
Increase (decrease) in accounts payable and other liabilities
|
|
3,490
|
|
|
(46,683
|
)
|
|
Net cash provided by operating activities
|
|
336,120
|
|
|
308,019
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
Net investment in real estate property
|
|
(13,097
|
)
|
|
(11,450
|
)
|
|
Investment in loans receivable
|
|
(4,257
|
)
|
|
(4,381
|
)
|
|
Proceeds from real estate disposals
|
|
17,551
|
|
|
175,370
|
|
|
Proceeds from loans receivable
|
|
1,275
|
|
|
143,094
|
|
|
Development project expenditures
|
|
(49,652
|
)
|
|
(73,889
|
)
|
|
Capital expenditures
|
|
(21,955
|
)
|
|
(20,617
|
)
|
|
Investment in unconsolidated entities
|
|
(687
|
)
|
|
(39,101
|
)
|
|
Insurance proceeds for property damage claims
|
|
2,998
|
|
|
1,527
|
|
|
Net cash (used in) provided by investing activities
|
|
(67,824
|
)
|
|
170,553
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
Net change in borrowings under revolving credit facilities
|
|
(700,775
|
)
|
|
273,843
|
|
|
Net change in borrowings under commercial paper program
|
|
194,498
|
|
|
—
|
|
|
Proceeds from debt
|
|
706,591
|
|
|
738,519
|
|
|
Repayment of debt
|
|
(262,570
|
)
|
|
(1,217,118
|
)
|
|
Payment of deferred financing costs
|
|
(6,837
|
)
|
|
(6,318
|
)
|
|
Issuance of common stock, net
|
|
98,378
|
|
|
—
|
|
|
Cash distribution to common stockholders
|
|
(282,874
|
)
|
|
(281,635
|
)
|
|
Cash distribution to redeemable OP unitholders
|
|
(2,216
|
)
|
|
(1,858
|
)
|
|
Cash issued for redemption of OP Units
|
|
—
|
|
|
(655
|
)
|
|
Contributions from noncontrolling interests
|
|
1,223
|
|
|
—
|
|
|
Distributions to noncontrolling interests
|
|
(2,623
|
)
|
|
(3,339
|
)
|
|
Other
|
|
(2,558
|
)
|
|
(4,687
|
)
|
|
Net cash used in financing activities
|
|
(259,763
|
)
|
|
(503,248
|
)
|
|
Net increase (decrease) in cash, cash equivalents and restricted cash
|
|
8,533
|
|
|
(24,676
|
)
|
|
Effect of foreign currency translation
|
|
234
|
|
|
5
|
|
|
Cash, cash equivalents and restricted cash at beginning of period
|
|
131,464
|
|
|
188,253
|
|
|
Cash, cash equivalents and restricted cash at end of period
|
|
$
|
140,231
|
|
|
$
|
163,582
|
|
|
|
|
|
|
|
Supplemental schedule of non-cash activities:
|
|
|
|
|
|
Assets acquired and liabilities assumed from acquisitions and other:
|
|
|
|
|
|
Real estate investments
|
|
$
|
—
|
|
|
$
|
28,910
|
|
|
Other assets
|
|
—
|
|
|
4,112
|
|
|
Other liabilities
|
|
—
|
|
|
15,938
|
|
|
Equity issued for redemption of OP Units
|
|
—
|
|
|
266
|
|
|
|
| QUARTERLY CONSOLIDATED STATEMENTS OF CASH FLOWS |
| (In thousands) |
|
|
For the Quarters Ended |
|
|
March 31, |
|
December 31, |
|
September 30, |
|
June 30, |
|
March 31, |
|
|
2019 |
|
2018 |
|
2018 |
|
2018 |
|
2018 |
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
127,588
|
|
|
$
|
63,302
|
|
|
$
|
103,281
|
|
|
$
|
169,300
|
|
|
$
|
80,098
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
235,920
|
|
|
244,276
|
|
|
218,579
|
|
|
223,634
|
|
|
233,150
|
|
|
Amortization of deferred revenue and lease intangibles, net
|
|
(2,846
|
)
|
|
(4,659
|
)
|
|
(2,164
|
)
|
|
(19,972
|
)
|
|
(3,865
|
)
|
|
Other non-cash amortization
|
|
6,131
|
|
|
5,359
|
|
|
4,877
|
|
|
4,873
|
|
|
3,777
|
|
|
Stock-based compensation
|
|
8,405
|
|
|
9,202
|
|
|
6,488
|
|
|
7,149
|
|
|
7,124
|
|
|
Straight-lining of rental income
|
|
(8,489
|
)
|
|
(6,587
|
)
|
|
(8,102
|
)
|
|
31,707
|
|
|
(3,622
|
)
|
|
Loss (gain) on extinguishment of debt, net
|
|
405
|
|
|
7,843
|
|
|
39,527
|
|
|
(93
|
)
|
|
10,977
|
|
|
Gain on real estate dispositions
|
|
(5,447
|
)
|
|
(10,354
|
)
|
|
(18
|
)
|
|
(35,827
|
)
|
|
(48
|
)
|
|
(Gain) loss on real estate loan investments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13,211
|
)
|
|
9
|
|
|
Income tax benefit
|
|
(1,715
|
)
|
|
(29,562
|
)
|
|
(8,147
|
)
|
|
(1,642
|
)
|
|
(3,675
|
)
|
|
Loss from unconsolidated entities
|
|
946
|
|
|
7,208
|
|
|
716
|
|
|
6,371
|
|
|
40,739
|
|
|
Distributions from unconsolidated entities
|
|
1,200
|
|
|
200
|
|
|
100
|
|
|
1,245
|
|
|
1,389
|
|
|
Real estate impairments related to natural disasters
|
|
—
|
|
|
52,510
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Other
|
|
2,283
|
|
|
3,330
|
|
|
(734
|
)
|
|
1,214
|
|
|
(90
|
)
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
(Increase) decrease in other assets
|
|
(13,704
|
)
|
|
11,681
|
|
|
(47,655
|
)
|
|
7,513
|
|
|
5,263
|
|
|
(Decrease) increase in accrued interest
|
|
(18,047
|
)
|
|
22,500
|
|
|
(16,004
|
)
|
|
15,020
|
|
|
(16,524
|
)
|
|
Increase (decrease) in accounts payable and other liabilities
|
|
3,490
|
|
|
(12,404
|
)
|
|
16,542
|
|
|
5,036
|
|
|
(46,683
|
)
|
|
Net cash provided by operating activities
|
|
336,120
|
|
|
363,845
|
|
|
307,286
|
|
|
402,317
|
|
|
308,019
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
Net investment in real estate property
|
|
(13,097
|
)
|
|
(230,107
|
)
|
|
(23,543
|
)
|
|
(807
|
)
|
|
(11,450
|
)
|
|
Investment in loans receivable
|
|
(4,257
|
)
|
|
(17,445
|
)
|
|
(535
|
)
|
|
(207,173
|
)
|
|
(4,381
|
)
|
|
Proceeds from real estate disposals
|
|
17,551
|
|
|
22,549
|
|
|
19,000
|
|
|
136,873
|
|
|
175,370
|
|
|
Proceeds from loans receivable
|
|
1,275
|
|
|
45,227
|
|
|
216
|
|
|
723,003
|
|
|
143,094
|
|
|
Development project expenditures
|
|
(49,652
|
)
|
|
(100,528
|
)
|
|
(74,666
|
)
|
|
(81,793
|
)
|
|
(73,889
|
)
|
|
Capital expenditures
|
|
(21,955
|
)
|
|
(58,833
|
)
|
|
(30,996
|
)
|
|
(21,412
|
)
|
|
(20,617
|
)
|
|
Distributions from unconsolidated entities
|
|
—
|
|
|
25
|
|
|
50,638
|
|
|
6,792
|
|
|
—
|
|
|
Investment in unconsolidated entities
|
|
(687
|
)
|
|
(1,901
|
)
|
|
(5,073
|
)
|
|
(932
|
)
|
|
(39,101
|
)
|
|
Insurance proceeds for property damage claims
|
|
2,998
|
|
|
564
|
|
|
3,998
|
|
|
802
|
|
|
1,527
|
|
|
Net cash (used in) provided by investing activities
|
|
(67,824
|
)
|
|
(340,449
|
)
|
|
(60,961
|
)
|
|
555,353
|
|
|
170,553
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
Net change in borrowings under revolving credit facilities
|
|
(700,775
|
)
|
|
280,171
|
|
|
239,018
|
|
|
(471,569
|
)
|
|
273,843
|
|
|
Net change in borrowings under commercial paper program
|
|
194,498
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Proceeds from debt
|
|
706,591
|
|
|
137,053
|
|
|
1,662,104
|
|
|
11,797
|
|
|
738,519
|
|
|
Repayment of debt
|
|
(262,570
|
)
|
|
(171,475
|
)
|
|
(1,862,217
|
)
|
|
(214,769
|
)
|
|
(1,217,118
|
)
|
|
Purchase of noncontrolling interests
|
|
—
|
|
|
(2,295
|
)
|
|
—
|
|
|
(2,429
|
)
|
|
—
|
|
|
Payment of deferred financing costs
|
|
(6,837
|
)
|
|
(4,029
|
)
|
|
(10,235
|
)
|
|
(30
|
)
|
|
(6,318
|
)
|
|
Issuance of common stock, net
|
|
98,378
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Cash distribution to common stockholders
|
|
(282,874
|
)
|
|
(281,895
|
)
|
|
(281,853
|
)
|
|
(281,760
|
)
|
|
(281,635
|
)
|
|
Cash distribution to redeemable OP unitholders
|
|
(2,216
|
)
|
|
(1,865
|
)
|
|
(1,850
|
)
|
|
(1,886
|
)
|
|
(1,858
|
)
|
|
Cash issued for redemption of OP Units
|
|
—
|
|
|
—
|
|
|
(395
|
)
|
|
(320
|
)
|
|
(655
|
)
|
|
Contributions from noncontrolling interests
|
|
1,223
|
|
|
1,383
|
|
|
500
|
|
|
—
|
|
|
—
|
|
|
Distributions to noncontrolling interests
|
|
(2,623
|
)
|
|
(1,606
|
)
|
|
(2,160
|
)
|
|
(4,469
|
)
|
|
(3,339
|
)
|
|
Other
|
|
(2,558
|
)
|
|
4,441
|
|
|
1,259
|
|
|
2,692
|
|
|
(4,687
|
)
|
|
Net cash used in financing activities
|
|
(259,763
|
)
|
|
(40,117
|
)
|
|
(255,829
|
)
|
|
(962,743
|
)
|
|
(503,248
|
)
|
|
Net increase (decrease) in cash, cash equivalents and restricted cash
|
|
8,533
|
|
|
(16,721
|
)
|
|
(9,504
|
)
|
|
(5,073
|
)
|
|
(24,676
|
)
|
|
Effect of foreign currency translation
|
|
234
|
|
|
(362
|
)
|
|
(52
|
)
|
|
(406
|
)
|
|
5
|
|
|
Cash, cash equivalents and restricted cash at beginning of period
|
|
131,464
|
|
|
148,547
|
|
|
158,103
|
|
|
163,582
|
|
|
188,253
|
|
|
Cash, cash equivalents and restricted cash at end of period
|
|
$
|
140,231
|
|
|
$
|
131,464
|
|
|
$
|
148,547
|
|
|
$
|
158,103
|
|
|
$
|
163,582
|
|
|
|
| QUARTERLY CONSOLIDATED STATEMENTS OF CASH FLOWS (continued) |
| (In thousands) |
|
|
For the Quarters Ended |
|
|
March 31, |
|
December 31, |
|
September 30, |
|
June 30, |
|
March 31, |
|
|
2019 |
|
2018 |
|
2018 |
|
2018 |
|
2018 |
|
Supplemental schedule of non-cash activities:
|
|
|
|
|
|
|
|
|
|
|
|
Assets acquired and liabilities assumed from acquisitions and other:
|
|
|
|
|
|
|
|
|
|
|
|
Real estate investments
|
|
$
|
—
|
|
|
$
|
65,174
|
|
|
$
|
190
|
|
|
$
|
6
|
|
|
$
|
28,910
|
|
Other assets
|
|
—
|
|
|
1,286
|
|
|
—
|
|
|
—
|
|
|
4,112
|
|
Debt
|
|
—
|
|
|
30,508
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Other liabilities
|
|
—
|
|
|
1,952
|
|
|
190
|
|
|
6
|
|
|
15,938
|
|
Deferred income tax liability
|
|
—
|
|
|
922
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Noncontrolling interests
|
|
—
|
|
|
2,591
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Equity issued
|
|
—
|
|
|
30,487
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Equity issued for redemption of OP Units
|
|
—
|
|
|
641
|
|
|
—
|
|
|
—
|
|
|
266
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| NON-GAAP FINANCIAL MEASURES RECONCILIATION |
|
Funds From Operations (FFO) and Funds Available for
Distribution (FAD)1
|
| (Dollars in thousands, except per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
YOY |
|
|
2018 |
|
2019 |
|
Growth |
|
|
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
FY |
|
Q1 |
|
'18-'19 |
| Net income attributable to common stockholders |
|
$ |
78,703 |
|
|
$ |
166,519 |
|
|
$ |
101,972 |
|
|
$ |
62,273 |
|
|
$ |
409,467 |
|
|
$ |
125,785 |
|
|
60 |
% |
| Net income attributable to common stockholders per share |
|
$ |
0.22 |
|
|
$ |
0.46 |
|
|
$ |
0.28 |
|
|
$ |
0.17 |
|
|
$ |
1.14 |
|
|
$ |
0.35 |
|
|
59 |
% |
| Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation and amortization on real estate assets |
|
231,495 |
|
|
222,092 |
|
|
217,116 |
|
|
242,834 |
|
|
913,537 |
|
|
234,471 |
|
|
|
| Depreciation on real estate assets related to noncontrolling
interests |
|
(1,811 |
) |
|
(1,776 |
) |
|
(1,718 |
) |
|
(1,621 |
) |
|
(6,926 |
) |
|
(1,834 |
) |
|
|
| Depreciation on real estate assets related to unconsolidated
entities |
|
1,030 |
|
|
302 |
|
|
723 |
|
|
(78 |
) |
|
1,977 |
|
|
165 |
|
|
|
| Impairment on equity method investment |
|
35,708 |
|
|
— |
|
|
— |
|
|
— |
|
|
35,708 |
|
|
— |
|
|
|
| Gain on real estate dispositions |
|
(48 |
) |
|
(35,827 |
) |
|
(18 |
) |
|
(10,354 |
) |
|
(46,247 |
) |
|
(5,447 |
) |
|
|
| Gain on real estate dispositions related to noncontrolling
interests |
|
— |
|
|
1,508 |
|
|
— |
|
|
— |
|
|
1,508 |
|
|
354 |
|
|
|
| Gain on real estate dispositions related to unconsolidated
entities |
|
— |
|
|
— |
|
|
(875 |
) |
|
— |
|
|
(875 |
) |
|
(799 |
) |
|
|
| Subtotal: FFO add-backs |
|
266,374 |
|
|
186,299 |
|
|
215,228 |
|
|
230,781 |
|
|
898,682 |
|
|
226,910 |
|
|
|
| Subtotal: FFO add-backs per share |
|
$ |
0.74 |
|
|
$ |
0.52 |
|
|
$ |
0.60 |
|
|
$ |
0.64 |
|
|
$ |
2.50 |
|
|
$ |
0.63 |
|
|
|
| FFO (NAREIT) attributable to common stockholders |
|
$ |
345,077 |
|
|
$ |
352,818 |
|
|
$ |
317,200 |
|
|
$ |
293,054 |
|
|
$ |
1,308,149 |
|
|
$ |
352,695 |
|
|
2 |
% |
| FFO (NAREIT) attributable to common stockholders per share |
|
$ |
0.96 |
|
|
$ |
0.98 |
|
|
$ |
0.88 |
|
|
$ |
0.81 |
|
|
$ |
3.64 |
|
|
$ |
0.98 |
|
|
2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Change in fair value of financial instruments |
|
(91 |
) |
|
45 |
|
|
42 |
|
|
(14 |
) |
|
(18 |
) |
|
(38 |
) |
|
|
| Non-cash income tax benefit |
|
(3,675 |
) |
|
(1,642 |
) |
|
(8,166 |
) |
|
(4,944 |
) |
|
(18,427 |
) |
|
(1,714 |
) |
|
|
| Impact of tax reform |
|
— |
|
|
— |
|
|
— |
|
|
(24,618 |
) |
|
(24,618 |
) |
|
— |
|
|
|
| Loss on extinguishment of debt, net |
|
10,987 |
|
|
4,707 |
|
|
39,489 |
|
|
7,890 |
|
|
63,073 |
|
|
405 |
|
|
|
| Loss (gain) on non-real estate dispositions related to
unconsolidated entities |
|
4 |
|
|
— |
|
|
(16 |
) |
|
10 |
|
|
(2 |
) |
|
— |
|
|
|
| Merger-related expenses, deal costs and re-audit costs |
|
19,245 |
|
|
7,540 |
|
|
4,985 |
|
|
6,375 |
|
|
38,145 |
|
|
2,829 |
|
|
|
| Amortization of other intangibles |
|
328 |
|
|
190 |
|
|
121 |
|
|
120 |
|
|
759 |
|
|
121 |
|
|
|
| Other items related to unconsolidated entities |
|
2,847 |
|
|
878 |
|
|
632 |
|
|
678 |
|
|
5,035 |
|
|
1,038 |
|
|
|
| Non-cash charges related to lease terminations |
|
— |
|
|
21,299 |
|
|
— |
|
|
— |
|
|
21,299 |
|
|
— |
|
|
|
| Non-cash impact of changes to equity plan |
|
1,581 |
|
|
1,292 |
|
|
448 |
|
|
1,509 |
|
|
4,830 |
|
|
2,334 |
|
|
|
| Natural disaster expenses (recoveries), net |
|
(383 |
) |
|
79 |
|
|
93 |
|
|
64,041 |
|
|
63,830 |
|
|
(1,539 |
) |
|
|
| Subtotal: normalized FFO add-backs |
|
30,843 |
|
|
34,388 |
|
|
37,628 |
|
|
51,047 |
|
|
153,906 |
|
|
3,436 |
|
|
|
| Subtotal: normalized FFO add-backs per share |
|
$ |
0.09 |
|
|
$ |
0.10 |
|
|
$ |
0.10 |
|
|
$ |
0.14 |
|
|
$ |
0.43 |
|
|
$ |
0.01 |
|
|
|
| Normalized FFO attributable to common stockholders |
|
$ |
375,920 |
|
|
$ |
387,206 |
|
|
$ |
354,828 |
|
|
$ |
344,101 |
|
|
$ |
1,462,055 |
|
|
$ |
356,131 |
|
|
(5 |
%) |
| Normalized FFO attributable to common stockholders per share |
|
$ |
1.05 |
|
|
$ |
1.08 |
|
|
$ |
0.99 |
|
|
$ |
0.96 |
|
|
$ |
4.07 |
|
|
$ |
0.99 |
|
|
(6 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non-cash items included in normalized FFO: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amortization of deferred revenue and lease intangibles, net |
|
(3,865 |
) |
|
(2,992 |
) |
|
(2,164 |
) |
|
(4,659 |
) |
|
(13,680 |
) |
|
(2,846 |
) |
|
|
| Other non-cash amortization, including fair market value of debt |
|
3,777 |
|
|
4,873 |
|
|
4,877 |
|
|
5,359 |
|
|
18,886 |
|
|
6,131 |
|
|
|
| Stock-based compensation |
|
5,543 |
|
|
5,857 |
|
|
6,040 |
|
|
7,693 |
|
|
25,133 |
|
|
6,071 |
|
|
|
| Straight-lining of rental income |
|
(3,622 |
) |
|
(6,572 |
) |
|
(8,102 |
) |
|
(6,587 |
) |
|
(24,883 |
) |
|
(8,489 |
) |
|
|
| Subtotal: non-cash items included in normalized FFO |
|
1,833 |
|
|
1,166 |
|
|
651 |
|
|
1,806 |
|
|
5,456 |
|
|
867 |
|
|
|
| Capital expenditures |
|
(22,233 |
) |
|
(23,584 |
) |
|
(33,576 |
) |
|
(60,667 |
) |
|
(140,060 |
) |
|
(24,015 |
) |
|
|
| Normalized FAD attributable to common stockholders |
|
$ |
355,520 |
|
|
$ |
364,788 |
|
|
$ |
321,903 |
|
|
$ |
285,240 |
|
|
$ |
1,327,451 |
|
|
$ |
332,983 |
|
|
(6 |
%) |
| Merger-related expenses, deal costs and re-audit costs |
|
(19,245 |
) |
|
(7,540 |
) |
|
(4,985 |
) |
|
(6,375 |
) |
|
(38,145 |
) |
|
(2,829 |
) |
|
|
| Other items related to unconsolidated entities |
|
(2,847 |
) |
|
(878 |
) |
|
(632 |
) |
|
(678 |
) |
|
(5,035 |
) |
|
(1,038 |
) |
|
|
| FAD attributable to common stockholders |
|
$ |
333,428 |
|
|
$ |
356,370 |
|
|
$ |
316,286 |
|
|
$ |
278,187 |
|
|
$ |
1,284,271 |
|
|
$ |
329,116 |
|
|
(1 |
%) |
| Weighted average diluted shares |
|
358,853 |
|
|
359,000 |
|
|
359,355 |
|
|
359,989 |
|
|
359,301 |
|
|
360,619 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 1 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. Per share amounts may
not add to total per share amounts due to rounding. |
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, derivative transactions that have
non-cash mark-to-market impacts on the Company’s income statement and
non-cash charges related to lease terminations; (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 certain tenant allowances and leasing
commissions. FAD represents normalized FAD after subtracting
merger-related expenses, deal costs and re-audit costs and other 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 attributable to common stockholders
(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
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
attributable to common stockholders as presented elsewhere herein.
|
|
|
| NON-GAAP FINANCIAL MEASURES RECONCILIATION |
|
NET INCOME, FFO and FAD Attributable to Common Stockholders
2019 Guidance 1,2
|
| (Dollars in millions, except per share amounts) |
|
|
|
|
|
Tentative / Preliminary and Subject to Change |
|
|
FY2019 - Guidance |
|
FY2019 - Per Share |
|
|
Low |
|
High |
|
Low |
|
High |
|
|
|
|
|
|
|
|
|
|
| Net Income Attributable to Common Stockholders |
|
$446 |
|
|
$498 |
|
|
$1.23 |
|
|
$1.38 |
|
|
|
|
|
|
|
|
|
|
|
Depreciation and Amortization Adjustments
|
|
905
|
|
|
935
|
|
|
2.50
|
|
|
2.58
|
|
|
Gain on Real Estate Dispositions
|
|
(10
|
)
|
|
(50
|
)
|
|
(0.03
|
)
|
|
(0.14
|
)
|
|
Other Adjustments 3 |
|
(1
|
)
|
|
(1
|
)
|
|
(0.00
|
)
|
|
(0.00
|
)
|
|
|
|
|
|
|
|
|
|
|
| FFO (NAREIT) Attributable to Common Stockholders |
|
$1,340 |
|
|
$1,382 |
|
|
$3.70 |
|
|
$3.82 |
|
|
|
|
|
|
|
|
|
|
|
Merger-Related Expenses, Deal Costs and Re-Audit Costs
|
|
20
|
|
|
15
|
|
|
0.06
|
|
|
0.04
|
|
|
Natural Disaster Expenses (Recoveries), Net
|
|
(2
|
)
|
|
(2
|
)
|
|
(0.00
|
)
|
|
(0.00
|
)
|
|
Other Adjustments 3 |
|
(1
|
)
|
|
(2
|
)
|
|
(0.00
|
)
|
|
(0.00
|
)
|
|
|
|
|
|
|
|
|
|
|
| Normalized FFO Attributable to Common Stockholders |
|
$1,357 |
|
|
$1,393 |
|
|
$3.75 |
|
|
$3.85 |
|
| % Year-Over-Year Growth |
|
|
|
|
|
(10 |
%) |
|
(7 |
%) |
|
|
|
|
|
|
|
|
|
|
Non-Cash Items Included in Normalized FFO
|
|
10
|
|
|
7
|
|
|
|
|
|
|
Capital Expenditures
|
|
(146
|
)
|
|
(156
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Normalized FAD Attributable to Common Stockholders |
|
$1,221 |
|
|
$1,244 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Merger-Related Expenses, Deal Costs and Re-Audit Costs
|
|
(20
|
)
|
|
(15
|
)
|
|
|
|
|
|
Other Adjustments 3 |
|
(3
|
)
|
|
(1
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| FAD Attributable to Common Stockholders |
|
$1,198 |
|
|
$1,228 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Diluted Shares (in millions)
|
|
362
|
|
|
362
|
|
|
|
|
|
|
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.Totals may not add due to minor
corporate-level adjustments.
|
| 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 EBITDA1
|
|
(Dollars in thousands)
|
|
|
The following table illustrates net debt to pro forma earnings 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, net expenses or recoveries related to natural disasters and
non-cash charges related to lease terminations, 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 March 31,
2019, 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.
|
|
| For the Three Months Ended March 31, 2019: |
|
|
|
|
| Net income attributable to common stockholders |
|
$ |
125,785 |
|
| Adjustments: |
|
|
| Interest |
|
110,619 |
|
| Loss on extinguishment of debt, net |
|
405 |
|
| Taxes (including tax amounts in general, administrative and
professional fees) |
|
114 |
|
| Depreciation and amortization |
|
235,920 |
|
| Non-cash stock-based compensation expense |
|
8,405 |
|
| Merger-related expenses, deal costs and re-audit costs |
|
2,191 |
|
| Net income attributable to noncontrolling interests, net of
consolidated joint venture partners’ share of EBITDA |
|
(2,874 |
) |
| Loss from unconsolidated entities, net of Ventas share of EBITDA
from unconsolidated entities |
|
7,758 |
|
| Gain on real estate dispositions |
|
(5,447 |
) |
| Unrealized foreign currency gains |
|
(427 |
) |
| Change in fair value of financial instruments |
|
(53 |
) |
| Natural disaster expenses (recoveries), net |
|
(1,649 |
) |
| Adjusted EBITDA |
|
$ |
480,747 |
|
| Pro forma adjustments for current period activity |
|
(1,915 |
) |
| Adjusted Pro Forma EBITDA |
|
$ |
478,832 |
|
|
|
|
|
| Adjusted Pro Forma EBITDA annualized |
|
$ |
1,915,328 |
|
|
|
|
| As of March 31, 2019: |
|
|
|
| Total debt |
|
$ |
10,690,176 |
|
| Cash |
|
(82,514 |
) |
| Restricted cash pertaining to debt |
|
(30,440 |
) |
| Consolidated joint venture partners’ share of debt |
|
(101,348 |
) |
| Ventas share of debt from unconsolidated entities |
|
42,502 |
|
| Net debt |
|
$ |
10,518,377 |
|
|
|
|
|
| Net debt to Adjusted Pro Forma EBITDA |
|
5.5 |
x |
1 Totals may not add due to rounding.
|
|
|
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 defines same-store as properties owned,
consolidated, operational and reported under a consistent business model
(i.e. lease or management contract) for the full period in both
comparison periods; provided, however, that the Company may include
selected properties that otherwise meet the same-store criteria if they
are included in substantially all of, but not a full, period for one or
both of the comparison periods, and in the Company's judgment such
inclusion provides a more meaningful presentation of its portfolio
performance. Same-store excludes assets intended for disposition and for
SHOP, those properties that transitioned operators after the start of
the prior comparison period, and for office operations, those properties
that incur major property-level expenditures to maximize value, increase
NOI, maintain a market-competitive position and/or achieve property
stabilization. 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 |
|
Seniors Housing Operating
|
|
Office |
|
Non-Segment |
|
Total |
| For the Three Months Ended March 31, 2019: |
| Net income attributable to common stockholders |
|
|
|
|
|
|
|
|
|
$ |
125,785 |
|
| Adjustments: |
|
|
|
|
|
|
|
|
|
|
| Interest and other income |
|
|
|
|
|
|
|
|
|
(287 |
) |
| Interest |
|
|
|
|
|
|
|
|
|
110,619 |
|
| Depreciation and amortization |
|
|
|
|
|
|
|
|
|
235,920 |
|
| General, administrative and professional fees |
|
|
|
|
|
|
|
|
|
40,760 |
|
| Loss on extinguishment of debt, net |
|
|
|
|
|
|
|
|
|
405 |
|
| Merger-related expenses and deal costs |
|
|
|
|
|
|
|
|
|
2,180 |
|
| Other |
|
|
|
|
|
|
|
|
|
23 |
|
| Loss from unconsolidated entities |
|
|
|
|
|
|
|
|
|
946 |
|
| Gain on real estate dispositions |
|
|
|
|
|
|
|
|
|
(5,447 |
) |
| Income tax benefit |
|
|
|
|
|
|
|
|
|
(1,257 |
) |
| Net income attributable to noncontrolling interests |
|
|
|
|
|
|
|
|
|
1,803 |
|
| Reported segment NOI |
|
$ |
192,635 |
|
|
$ |
160,461 |
|
|
$ |
140,485 |
|
|
$ |
17,869 |
|
|
$ |
511,450 |
|
| Adjustments: |
|
|
|
|
|
|
|
|
|
|
| Modification fee |
|
100 |
|
|
— |
|
|
(462 |
) |
|
— |
|
|
(362 |
) |
| NOI not included in same-store |
|
(2,404 |
) |
|
(2,776 |
) |
|
(10,221 |
) |
|
— |
|
|
(15,401 |
) |
| Straight-lining of rental income |
|
(3,581 |
) |
|
— |
|
|
(4,908 |
) |
|
— |
|
|
(8,489 |
) |
| Non-cash rental income |
|
(1,020 |
) |
|
— |
|
|
(1,786 |
) |
|
— |
|
|
(2,806 |
) |
| Non-segment NOI |
|
— |
|
|
— |
|
|
— |
|
|
(17,869 |
) |
|
(17,869 |
) |
| Same-store cash NOI (constant currency) |
|
$ |
185,730 |
|
|
$ |
157,685 |
|
|
$ |
123,108 |
|
|
$ |
— |
|
|
$ |
466,523 |
|
| YOY growth ‘18 - ‘19 |
|
2.2 |
% |
|
(2.2 |
%) |
|
3.8 |
% |
|
|
|
1.1 |
% |
| For the Three Months Ended March 31, 2018: |
| Net income attributable to common stockholders |
|
|
|
|
|
|
|
|
|
$ |
78,703 |
|
| Adjustments: |
|
|
|
|
|
|
|
|
|
|
| Interest and other income |
|
|
|
|
|
|
|
|
|
(9,634 |
) |
| Interest |
|
|
|
|
|
|
|
|
|
111,363 |
|
| Depreciation and amortization |
|
|
|
|
|
|
|
|
|
233,150 |
|
| General, administrative and professional fees |
|
|
|
|
|
|
|
|
|
37,174 |
|
| Loss on extinguishment of debt, net |
|
|
|
|
|
|
|
|
|
10,977 |
|
| Merger-related expenses and deal costs |
|
|
|
|
|
|
|
|
|
17,336 |
|
| Other |
|
|
|
|
|
|
|
|
|
3,120 |
|
| Loss from unconsolidated entities |
|
|
|
|
|
|
|
|
|
40,739 |
|
| Gain on real estate dispositions |
|
|
|
|
|
|
|
|
|
(48 |
) |
| Income tax benefit |
|
|
|
|
|
|
|
|
|
(3,242 |
) |
| Discontinued operations |
|
|
|
|
|
|
|
|
|
10 |
|
| Net income attributable to noncontrolling interests |
|
|
|
|
|
|
|
|
|
1,395 |
|
| Reported segment NOI |
|
$ |
191,783 |
|
|
$ |
162,533 |
|
|
$ |
134,994 |
|
|
$ |
31,733 |
|
|
$ |
521,043 |
|
| Adjustments: |
|
|
|
|
|
|
|
|
|
|
| Modification fee |
|
— |
|
|
— |
|
|
431 |
|
|
— |
|
|
431 |
|
| Normalizing adjustment for technology costs1 |
|
— |
|
|
365 |
|
|
— |
|
|
— |
|
|
365 |
|
| Pro forma adjustment for partial prior year period |
|
— |
|
|
2,604 |
|
|
— |
|
|
— |
|
|
2,604 |
|
| NOI not included in same-store |
|
(7,709 |
) |
|
(3,331 |
) |
|
(12,153 |
) |
|
— |
|
|
(23,193 |
) |
| Straight-lining of rental income |
|
723 |
|
|
— |
|
|
(4,345 |
) |
|
— |
|
|
(3,622 |
) |
| Non-cash rental income |
|
(2,741 |
) |
|
— |
|
|
(295 |
) |
|
— |
|
|
(3,036 |
) |
| Non-segment NOI |
|
— |
|
|
— |
|
|
— |
|
|
(31,733 |
) |
|
(31,733 |
) |
| NOI impact from change in FX |
|
(405 |
) |
|
(874 |
) |
|
— |
|
|
— |
|
|
(1,279 |
) |
| Same-store cash NOI (constant currency) |
|
$ |
181,651 |
|
|
$ |
161,297 |
|
|
$ |
118,632 |
|
|
$ |
— |
|
|
$ |
461,580 |
|
1 Represents costs expensed by one operator related to
implementation of new software.
|
|
|
| NON-GAAP FINANCIAL MEASURES RECONCILIATION |
| NOI and Same-Store Cash NOI by Segment Guidance (1,2) |
| (Dollars in millions) |
|
|
|
|
|
FY2019 - Guidance |
|
|
Tentative / Preliminary and Subject to Change |
|
|
Triple-Net |
|
Seniors Housing Operating
|
|
Office |
|
Non-Segment |
|
Total |
| High End |
|
|
|
|
|
|
|
|
|
|
| Net Income Attributable to Common Stockholders |
|
|
|
|
|
|
|
|
|
$ |
498 |
|
|
Depreciation and Amortization3 |
|
|
|
|
|
|
|
|
|
948
|
|
|
Interest Expense, G&A, Other Income and Expenses4 |
|
|
|
|
|
|
|
|
|
579
|
|
| Reported Segment NOI5 |
|
$ |
758 |
|
|
$ |
632 |
|
|
$ |
570 |
|
|
$ |
70 |
|
|
2,025 |
|
|
Non-Cash and Non-Same-Store Adjustments
|
|
(36
|
)
|
|
(14
|
)
|
|
(80
|
)
|
|
(70
|
)
|
|
(200
|
)
|
| Same-Store Cash NOI5 |
|
722 |
|
|
618 |
|
|
490 |
|
|
— |
|
|
1,825 |
|
| Percentage Increase |
|
1.5 |
% |
|
0.0 |
% |
|
2.5 |
% |
|
NM |
|
1.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
| Low End |
|
|
|
|
|
|
|
|
|
|
| Net Income Attributable to Common Stockholders |
|
|
|
|
|
|
|
|
|
$ |
446 |
|
|
Depreciation and Amortization3 |
|
|
|
|
|
|
|
|
|
917
|
|
|
Interest Expense, G&A, Other Income and Expenses4 |
|
|
|
|
|
|
|
|
|
630
|
|
| Reported Segment NOI5 |
|
$ |
749 |
|
|
$ |
614 |
|
|
$ |
565 |
|
|
$ |
57 |
|
|
1,993 |
|
|
Non-Cash and Non-Same-Store Adjustments
|
|
(34
|
)
|
|
(14
|
)
|
|
(80
|
)
|
|
(57
|
)
|
|
(186
|
)
|
| Same-Store Cash NOI5 |
|
715 |
|
|
600 |
|
|
485 |
|
|
— |
|
|
1,807 |
|
| Percentage Increase |
|
0.5 |
% |
|
(3.0 |
%) |
|
1.5 |
% |
|
NM |
|
0.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
| Prior Year |
|
|
|
|
|
|
|
|
|
|
| Net Income Attributable to Common Stockholders |
|
|
|
|
|
|
|
|
|
$ |
409 |
|
|
Depreciation and Amortization3 |
|
|
|
|
|
|
|
|
|
920
|
|
|
Interest Expense, G&A, Other Income and Expenses4 |
|
|
|
|
|
|
|
|
|
701
|
|
| Reported Segment NOI |
|
$ |
740 |
|
|
$ |
623 |
|
|
$ |
539 |
|
|
$ |
128 |
|
|
2,030 |
|
|
Normalizing Adjustment for Technology Costs6 |
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
Non-Cash and Non-Same-Store Adjustments
|
|
(28
|
)
|
|
(4
|
)
|
|
(61
|
)
|
|
(128
|
)
|
|
(221
|
)
|
|
NOI Impact from Change in FX
|
|
(1
|
)
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
| Same-Store Cash NOI |
|
711 |
|
|
618 |
|
|
478 |
|
|
— |
|
|
1,807 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2019
|
|
|
|
|
|
|
|
|
|
GBP (£) to USD ($)
|
|
1.30
|
|
|
|
|
|
|
|
|
|
|
USD ($) to CAD (C$)
|
|
1.34
|
|
|
|
|
|
|
|
|
|
| 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 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.
|

View source version on businesswire.com: https://www.businesswire.com/news/home/20190426005230/en/
Source: Ventas, Inc.
Juan Sanabria
(877) 4-VENTAS