Attached files

file filename
8-K - FORM 8-K - WELLTOWER INC.l40353e8vk.htm
EX-99.2 - EX-99.2 - WELLTOWER INC.l40353exv99w2.htm
Exhibit 99.1
(HEALTHCAREREIT LOGO)
FOR IMMEDIATE RELEASE
     
 
  August 4, 2010
 
  For more information contact:
 
  Scott Estes (419) 247-2800
 
  Mike Crabtree (419) 247-2800
Health Care REIT, Inc.
Reports Second Quarter 2010 Results
Toledo, Ohio, August 4, 2010.....Health Care REIT, Inc. (NYSE:HCN) today announced operating results for the company’s second quarter ended June 30, 2010.
“We are on track to record the highest annual investment volume in our history,” commented George L. Chapman, chief executive officer of Health Care REIT. “We have raised our investment guidance an additional $800 million, which has put us on pace to complete gross investments in excess of $2 billion this year. These high-quality investments have positioned the company to generate more significant earnings growth in 2011 and are the impetus for the recent resumption of dividend increases.”
Recent Highlights
    Increased midpoints of normalized FFO guidance to a range of $3.13 to $3.20 from $3.10 to $3.20 per diluted share and normalized FAD guidance to a range of $2.89 to $2.96 from $2.87 to $2.97 per diluted share
 
    Increased quarterly cash dividend to $0.69 from $0.68 per common share
 
    Reported trailing twelve month payment coverage before management fees of 2.03x, highest in company history
 
    Completed year-to-date gross new investments totaling $878 million, including $293 million for second quarter
 
    Announced $817 million partnership with Merrill Gardens, LLC, including new investment of $510 million
 
    Announced total new investments of $653 million subsequent to quarter-end
 
    Increased 2010 gross investment guidance to a range of $1.8 billion to $2.2 billion from $1.0 billion to $1.4 billion
 
    Received $57 million in proceeds on property sales and loan payoffs year-to-date, generating $10 million of gains
 
    Completed the re-opening of our 6.125% senior unsecured notes due 2020, raising an additional $150 million priced to yield 6.00%
 
    Issued an additional $152 million of 3.00% convertible senior unsecured notes due 2029 to repurchase an additional $139 million of 4.75% convertible senior unsecured notes due 2026 and 2027
 
    Raised $82 million of HUD mortgage loans at a rate of 5.10%
 
    Extended average debt maturity from 4.4 years at December 31, 2009 to 6.2 years at June 30, 2010
Key Performance Indicators
                                                 
    2Q10     2Q09     Change     2010     2009     Change  
Net income attributable to common stockholders (NICS) per diluted share
  $ 0.37     $ 0.53       -30 %   $ 0.58     $ 1.09       -47 %
Normalized FFO per diluted share
  $ 0.80     $ 0.80       0 %   $ 1.54     $ 1.61       -4 %
Normalized FAD per diluted share
  $ 0.73     $ 0.76       -4 %   $ 1.43     $ 1.52       -6 %
Dividends per common share
  $ 0.68     $ 0.68       0 %   $ 1.36     $ 1.36       0 %
Normalized FFO Payout Ratio
    85 %     85 %             88 %     84 %        
Normalized FAD Payout Ratio
    93 %     89 %             95 %     89 %        

Page 1 of 10


 

     
2Q10 Earnings Release
  August 4, 2010
Quarterly Earnings
                                                                         
    NICS     FFO     FAD  
    2Q10     2Q09     Change     2Q10     2Q09     Change     2Q10     2Q09     Change  
Per diluted share
  $ 0.37     $ 0.53       -30 %   $ 0.74     $ 0.80       -8 %   $ 0.70     $ 0.82       -15 %
Includes impact of:
                                                                       
Gain (loss) on property sales(1)
  $ 0.03     $ 0.10                                                          
Other items, net(2)
  $ (0.06 )   $             $ (0.06 )   $             $ (0.06 )   $          
Prepaid/straight-line rent receipts(3)
                                                  $ 0.02     $ 0.07          
Per diluted share — normalized(a)
                          $ 0.80     $ 0.80       0 %   $ 0.73     $ 0.76       -4 %
 
(a)   Amounts may not sum due to rounding
 
(1)   $3,314,000 and $10,677,000 of gains in 2Q10 and 2Q09, respectively.
 
(2)   See Exhibit 1.
 
(3)   $2,330,000 and $7,255,000 of receipts in 2Q10 and 2Q09, respectively.
Year-To-Date Earnings
                                                                         
    NICS     FFO     FAD  
    2010     2009     Change     2010     2009     Change     2010     2009     Change  
Per diluted share
  $ 0.58     $ 1.09       -47 %   $ 1.25     $ 1.59       -21 %   $ 1.17     $ 1.63       -28 %
Includes impact of:
                                                                       
Gain (loss) on property sales(1)
  $ 0.08     $ 0.25                                                          
Other items, net(2)
  $ (0.29 )   $ (0.02 )           $ (0.29 )   $ (0.02 )           $ (0.29 )   $ (0.02 )        
Prepaid/straight-line rent receipts(3)
                                                  $ 0.03     $ 0.14          
Per diluted share — normalized(a)
                          $ 1.54     $ 1.61       -4 %   $ 1.43     $ 1.52       -6 %
 
(a)   Amounts may not sum due to rounding
 
(1)   $10,033,000 and $27,713,000 of gains in 2010 and 2009, respectively.
 
(2)   See Exhibit 1.
 
(3)   $4,068,000 and $15,144,000 of receipts in 2010 and 2009, respectively.
Second Quarter 2010 Normalizing Items The following is a summary of certain items that impacted second quarter 2010 earnings:
    $7.0 million of debt extinguishment charges ($0.06 per diluted share) were recognized in connection with the convertible senior notes repurchase.
 
    $0.8 million of transaction costs ($0.01 per diluted share) were recognized in connection with acquisitions completed during the quarter.
 
    $0.2 million of property operating expenses ($0.00 per diluted share) were incurred in connection with a hospital classified as held for sale.
 
    $1.0 million of non-recurring other income ($0.01 per diluted share) was recognized in connection with a fee received for a disposition that did not occur.
Dividends for Second Quarter 2010 As previously announced, the Board of Directors increased the cash dividend for the quarter ended June 30, 2010 to $0.69 per share, as compared to $0.68 per share for the same period in 2009. The cash dividend will be paid on August 20, 2010 and will be the company’s 157th consecutive quarterly dividend payment.
Investments Subsequent to Quarter End
    As previously announced, the company will form an $817 million partnership with Merrill Gardens, LLC. The company will acquire an 80% interest in a 38-building senior housing portfolio with 4,388 units located primarily in California and Washington. Merrill Gardens will continue to manage the assets and own the remaining 20% interest. The partnership will consist of 13 facilities currently owned by Health Care REIT valued at $307 million and 25 additional facilities valued at $510 million. The entire portfolio is currently projected to generate 2011 NOI after management fees of approximately $60 to $63 million. The transaction is anticipated to close in September.

Page 2 of 10


 

     
2Q10 Earnings Release
  August 4, 2010
    The company expects to complete a portfolio acquisition consisting of six combination senior housing facilities located in Indiana, New York and Connecticut. The company plans to close on two assets totaling $47 million in August, anticipates closing on three more in September totaling $70 million and expects to close the remaining facility for $26 million in first quarter 2011. The company’s total investment of $143 million includes the assumption of $14 million in secured debt associated with the planned September closing at a rate of 6.8%. The assets will be leased to a senior housing operator with an initial term of 15 years and an initial yield of 8.0%.
Outlook for 2010 The company is increasing its investment guidance for 2010. It now expects to complete acquisitions and joint venture investments of $1.5 billion to $1.8 billion, up from $700 million to $1.0 billion. The company continues to expect funded new development of $300 to $400 million and dispositions of $300 million, resulting in net new investments of $1.5 billion to $1.9 billion.
The company is increasing the midpoints of its 2010 normalized FFO and FAD guidance primarily as a result of the increase in investment guidance offset by the issuance of $450 million of senior unsecured notes in the second quarter. Normalized FFO has been increased to a range of $3.13 to $3.20 per diluted share from $3.10 to $3.20 per diluted share. Normalized FAD has been increased to a range of $2.89 to $2.96 per diluted share from $2.87 to $2.97 per diluted share.
Net income attributable to common stockholders has been reduced to a range of $1.33 to $1.40 per diluted share from $1.36 to $1.46 per diluted share. The decrease in net income guidance is primarily due to the reasons noted above in addition to $7.0 million of debt extinguishment losses offset by $3.3 million of gains on sales of real property recognized in the second quarter.
The company’s guidance excludes any additional capital transactions, impairments, unanticipated additions to the loan loss reserve or other additional one-time items, including any additional cash payments other than normal monthly rental payments. Please see the exhibits for a reconciliation of the outlook for net income available to common stockholders to normalized FFO and FAD.
Conference Call Information The company has scheduled a conference call on Thursday, August 5, 2010 at 10:00 a.m. Eastern Time to discuss its second quarter 2010 results, industry trends, portfolio performance and outlook for 2010. Telephone access will be available by dialing 888-346-2469 or 706-758-4923 (international). For those unable to listen to the call live, a taped rebroadcast will be available beginning two hours after completion of the call through August 19, 2010. To access the rebroadcast, dial 800-642-1687 or 706-645-9291 (international). The conference ID number is 86007698. To participate in the webcast, log on to www.hcreit.com or www.earnings.com 15 minutes before the call to download the necessary software. Replays will be available for 90 days through the same websites. This earnings release is posted on the company’s website at www.hcreit.com under the heading News.
Supplemental Reporting Measures The company believes that net income attributable to common stockholders (NICS), as defined by U.S. generally accepted accounting principles (U.S. GAAP), is the most appropriate earnings measurement. However, the company considers funds from operations (FFO) and funds available for distribution (FAD) to be useful supplemental measures of its operating performance. Historical cost accounting for real estate assets in accordance with U.S. GAAP implicitly assumes that the value of real estate assets diminishes predictably over time as evidenced by the provision for depreciation. However, since real estate values have historically risen or fallen with market conditions, many industry investors and analysts have considered presentations of operating results for real estate companies that use historical cost accounting to be insufficient. In response, the National Association of Real Estate Investment Trusts (NAREIT) created FFO as a supplemental measure of operating performance for REITs that excludes historical cost depreciation from net income. FFO, as defined by NAREIT, means net income, computed in accordance with U.S. GAAP, excluding gains (or losses) from sales of real estate, plus real estate depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Normalized FFO represents FFO adjusted for certain items detailed in Exhibit 1. FAD represents FFO excluding net straight-line rental adjustments, amortization related to above/below market leases and amortization of non-cash interest expenses and less cash used to fund capital expenditures, tenant improvements and lease commissions at medical office buildings. Normalized FAD represents FAD excluding prepaid/straight-line rent cash receipts and adjusted for certain items detailed in Exhibit 1. The company believes that normalized FFO and normalized FAD are useful supplemental measures of operating performance because investors and equity analysts may use these measures to compare the operating performance of the company between periods or as compared to other REITs or other companies on a consistent basis without having to account for differences caused by unanticipated and/or incalculable items.

Page 3 of 10


 

     
2Q10 Earnings Release
  August 4, 2010
The company’s supplemental reporting measures and similarly entitled financial measures are widely used by investors and equity analysts in the valuation, comparison and investment recommendations of companies. The company’s management uses these financial measures to facilitate internal and external comparisons to historical operating results and in making operating decisions. Additionally, they are utilized by the Board of Directors to evaluate management. The supplemental reporting measures do not represent net income or cash flow provided from operating activities as determined in accordance with U.S. GAAP and should not be considered as alternative measures of profitability or liquidity. Finally, the supplemental reporting measures, as defined by the company, may not be comparable to similarly entitled items reported by other real estate investment trusts or other companies. Please see the exhibits for reconciliations of the supplemental reporting measures.
About Health Care REIT, Inc. Health Care REIT, Inc., an S&P 500 company with headquarters in Toledo, Ohio, is a real estate investment trust that invests across the full spectrum of senior housing and health care real estate. The company also provides an extensive array of property management and development services. As of June 30, 2010, the company’s broadly diversified portfolio consisted of 625 properties in 39 states. More information is available on the company’s website at www.hcreit.com.
This document may contain “forward-looking” statements as defined in the Private Securities Litigation Reform Act of 1995. These forward-looking statements concern and are based upon, among other things, the possible expansion of the company’s portfolio; the sale of properties; the performance of its operators/tenants and properties; its occupancy rates; its ability to acquire, develop and/or manage properties; its ability to enter into agreements with viable new tenants for vacant space or for properties that the company takes back from financially troubled tenants, if any; its ability to make distributions to stockholders; its policies and plans regarding investments, financings and other matters; its tax status as a real estate investment trust; its ability to appropriately balance the use of debt and equity; its ability to access capital markets or other sources of funds; its critical accounting policies; and its ability to meet its earnings guidance. When the company uses words such as “may,” “will,” “intend,” “should,” “believe,” “expect,” “anticipate,” “project,” “estimate” or similar expressions, it is making forward-looking statements. Forward-looking statements are not guarantees of future performance and involve risks and uncertainties. The company’s expected results may not be achieved, and actual results may differ materially from expectations. This may be a result of various factors, including, but not limited to: the status of the economy; the status of capital markets, including availability and cost of capital; issues facing the health care industry, including compliance with, and changes to, regulations and payment policies, responding to government investigations and punitive settlements and operators’/tenants’ difficulty in cost-effectively obtaining and maintaining adequate liability and other insurance; changes in financing terms; competition within the health care, senior housing and life science industries; negative developments in the operating results or financial condition of operators/tenants, including, but not limited to, their ability to pay rent and repay loans; the company’s ability to transition or sell facilities with profitable results; the failure to make new investments as and when anticipated; acts of God affecting the company’s properties; the company’s ability to re-lease space at similar rates as vacancies occur; the company’s ability to timely reinvest sale proceeds at similar rates to assets sold; operator/tenant or joint venture partner bankruptcies or insolvencies; the cooperation of joint venture partners; government regulations affecting Medicare and Medicaid reimbursement rates and operational requirements; regulatory approval and market acceptance of the products and technologies of life science tenants; liability or contract claims by or against operators/tenants; unanticipated difficulties and/or expenditures relating to future acquisitions; environmental laws affecting the company’s properties; changes in rules or practices governing the company’s financial reporting; and legal and operational matters, including real estate investment trust qualification and key management personnel recruitment and retention. Finally, the company assumes no obligation to update or revise any forward-looking statements or to update the reasons why actual results could differ from those projected in any forward-looking statements.

Page 4 of 10


 

2Q10 Earnings Release   August 4, 2010
HEALTH CARE REIT, INC.
Financial Exhibits
Consolidated Balance Sheets (unaudited)
(in thousands)
                 
    June 30,  
    2010     2009  
Assets
               
Real estate investments:
               
Real property owned:
               
Land and land improvements
  $ 571,501     $ 518,213  
Buildings and improvements
    5,854,675       4,715,571  
Acquired lease intangibles
    147,861       133,480  
Real property held for sale, net of accumulated depreciation
    13,020       48,824  
Construction in progress
    255,883       730,381  
 
           
 
    6,842,940       6,146,469  
Less accumulated depreciation and intangible amortization
    (766,630 )     (636,325 )
 
           
Net real property owned
    6,076,310       5,510,144  
Real estate loans receivable:
               
Loans receivable
    471,805       488,856  
Less allowance for losses on loans receivable
    (5,025 )     (7,640 )
 
           
Net real estate loans receivable
    466,780       481,216  
 
           
Net real estate investments
    6,543,090       5,991,360  
 
               
Other assets:
               
Equity investments
    181,527       2,531  
Deferred loan expenses
    31,568       23,197  
Cash and cash equivalents
    55,423       79,505  
Restricted cash
    59,656       18,833  
Receivables and other assets
    208,067       154,146  
 
           
 
    536,241       278,212  
 
           
Total assets
  $ 7,079,331     $ 6,269,572  
 
           
 
               
Liabilities and equity
               
Liabilities:
               
Borrowings under unsecured lines of credit arrangements
  $ 206,000     $ 342,000  
Senior unsecured notes
    2,135,422       1,811,590  
Secured debt
    813,341       543,842  
Accrued expenses and other liabilities
    187,443       111,203  
 
           
Total liabilities
    3,342,206       2,808,635  
 
               
Equity:
               
Preferred stock
    286,410       288,713  
Common stock
    124,520       111,733  
Capital in excess of par value
    3,937,485       3,454,399  
Treasury stock
    (11,315 )     (7,587 )
Cumulative net income
    1,630,120       1,485,798  
Cumulative dividends
    (2,237,720 )     (1,886,583 )
Accumulated other comprehensive income
    (8,526 )     (1,016 )
Other equity
    5,755       5,369  
 
           
Total Health Care REIT, Inc. stockholders’ equity
    3,726,729       3,450,826  
Noncontrolling interests
    10,396       10,111  
 
           
Total equity
    3,737,125       3,460,937  
 
           
Total liabilities and equity
  $ 7,079,331     $ 6,269,572  
 
           

Page 5 of 10


 

2Q10 Earnings Release   August 4, 2010
Consolidated Statements of Income (unaudited)
(in thousands, except per share data)
                                 
    Three Months Ended     Six Months Ended  
    June 30,     June 30,  
    2010     2009     2010     2009  
Revenues:
                               
Rental income
  $ 151,146     $ 127,644     $ 293,860     $ 255,053  
Interest income
    9,335       10,158       18,383       20,111  
Other income
    2,650       1,237       3,646       2,721  
 
                       
Gross revenues
    163,131       139,039       315,889       277,885  
 
                               
Expenses:
                               
Interest expense
    37,454       26,107       67,245       52,786  
Property operating expenses
    12,498       11,240       25,010       22,288  
Depreciation and amortization
    47,451       38,115       90,838       76,313  
General and administrative expenses
    11,878       11,062       28,700       28,424  
Transaction costs
    752             8,466        
Loss (gain) on extinguishment of debt
    7,035             25,072       (1,678 )
Provision for loan losses
                      140  
 
                       
Total expenses
    117,068       86,524       245,331       178,273  
 
                               
 
                       
Income from continuing operations before income taxes and income from unconsolidated joint ventures
    46,063       52,515       70,558       99,612  
 
                               
Income tax (expense) benefit
    (188 )     (21 )     (273 )     (72 )
Income (loss) from unconsolidated joint ventures
    1,828             2,596        
 
                       
Income from continuing operations
    47,703       52,494       72,881       99,540  
 
                               
Discontinued operations:
                               
Gain (loss) on sales of properties
    3,314       10,677       10,033       27,713  
Income (loss) from discontinued operations, net
    47       1,588       (156 )     4,150  
 
                       
 
    3,361       12,265       9,877       31,863  
 
                       
Net income
    51,064       64,759       82,758       131,403  
Less: Preferred dividends
    5,484       5,516       10,993       11,039  
Net income (loss) attributable to noncontrolling interests
    (66 )     3       307       5  
 
                       
Net income attributable to common stockholders
  $ 45,646     $ 59,240     $ 71,458     $ 120,359  
 
                       
 
                               
Average number of common shares outstanding:
                               
Basic
    123,808       110,864       123,541       109,548  
Diluted
    124,324       111,272       124,059       109,956  
 
                               
Net income attributable to common stockholders per share:
                               
Basic
  $ 0.37     $ 0.53     $ 0.58     $ 1.10  
Diluted
    0.37       0.53       0.58       1.09  
 
                               
Common dividends per share
  $ 0.68     $ 0.68     $ 1.36     $ 1.36  

Page 6 of 10


 

2Q10 Earnings Release   August 4, 2010
     
Normalizing Items(1)   Exhibit 1
(in thousands, except per share data)    
                                 
    Three Months Ended     Six Months Ended  
    June 30,     June 30,  
    2010     2009     2010     2009  
Transaction costs
  $ 752     $     $ 8,466     $  
Non-recurring G&A expenses(2)
                2,853       3,909  
Loss (gain) on extinguishment of debt
    7,035             25,072       (1,678 )
Provision for loan losses
                      140  
Held for sale hospital operating expenses
    150             878        
Non-recurring other income
    (1,000 )           (1,000 )      
 
                       
Total
  $ 6,937     $     $ 36,269     $ 2,371  
Average diluted shares outstanding
    124,324       111,272       124,059       109,956  
Net amount per diluted share
  $ 0.06     $     $ 0.29     $ 0.02  
 
Notes: (1)    Please see discussion of normalizing items in body of earnings release.
 
(2)   Represents expenses recognized in connection with a performance-based stock award in 2010 and the departure of Raymond Braun in 2009.

Page 7 of 10


 

2Q10 Earnings Release   August 4, 2010
Funds From Operations Reconciliation   Exhibit 2
(in thousands, except per share data)
                                 
    Three Months Ended     Six Months Ended  
    June 30,     June 30,  
    2010     2009     2010     2009  
Net income attributable to common stockholders
  $ 45,646     $ 59,240     $ 71,458     $ 120,359  
Depreciation and amortization(1)
    47,451       40,731       91,032       82,057  
Loss (gain) on sales of properties
    (3,314 )     (10,677 )     (10,033 )     (27,713 )
Noncontrolling interests(2)
    108       (87 )     (255 )     (174 )
Unconsolidated joint ventures(3)
    2,323             3,098        
 
                       
Funds from operations
    92,214       89,207       155,300       174,529  
Normalizing items, net(4)
    6,937             36,269       2,371  
 
                       
Funds from operations — normalized
  $ 99,151     $ 89,207     $ 191,569     $ 176,900  
 
                               
Average common shares outstanding:
                               
Basic
    123,808       110,864       123,541       109,548  
Diluted
    124,324       111,272       124,059       109,956  
 
                               
Per share data:
                               
Net income attributable to common stockholders
                               
Basic
  $ 0.37     $ 0.53     $ 0.58     $ 1.10  
Diluted
    0.37       0.53       0.58       1.09  
 
                               
Funds from operations
                               
Basic
  $ 0.74     $ 0.80     $ 1.26     $ 1.59  
Diluted
    0.74       0.80       1.25       1.59  
 
                               
Funds from operations — normalized
                               
Basic
  $ 0.80     $ 0.80     $ 1.55     $ 1.61  
Diluted
    0.80       0.80       1.54       1.61  
 
                               
FFO Payout Ratio:
                               
Dividends per common share
  $ 0.68     $ 0.68     $ 1.36     $ 1.36  
FFO per diluted share
  $ 0.74     $ 0.80     $ 1.25     $ 1.59  
 
                       
FFO payout ratio
    92 %     85 %     109 %     86 %
 
                               
FFO Payout Ratio — Normalized:
                               
Dividends per common share
  $ 0.68     $ 0.68     $ 1.36     $ 1.36  
FFO per diluted share — normalized
  $ 0.80     $ 0.80     $ 1.54     $ 1.61  
 
                       
FFO payout ratio — normalized
    85 %     85 %     88 %     84 %
 
Notes:   (1) Depreciation and amortization includes depreciation and amortization from discontinued operations.
 
  (2) Represents noncontrolling interests’ share of depreciation and amortization.
 
  (3) Represents HCN’s share of depreciation and amortization from unconsolidated joint ventures.
 
  (4) See Exhibit 1.
Page 8 of 10

 


 

2Q10 Earnings Release   August 4, 2010
Funds Available for Distribution Reconciliation   Exhibit 3
(in thousands, except per share data)
                                 
    Three Months Ended     Six Months Ended  
    June 30,     June 30,  
    2010     2009     2010     2009  
Net income attributable to common stockholders
  $ 45,646     $ 59,240     $ 71,458     $ 120,359  
Depreciation and amortization(1)
    47,451       40,731       91,032       82,057  
Loss (gain) on sales of properties
    (3,314 )     (10,677 )     (10,033 )     (27,713 )
Noncontrolling interests(2)
    50       (106 )     (290 )     (212 )
Unconsolidated joint ventures(3)
    915             1,214        
Gross straight-line rental income
    (4,145 )     (4,897 )     (8,598 )     (9,927 )
Prepaid/straight-line rent receipts
    2,330       7,255       4,068       15,144  
Amortization related to above (below) market leases, net
    (809 )     (368 )     (1,296 )     (724 )
Non-cash interest expense
    3,659       2,844       6,500       5,616  
Cap-ex, tenant improvements, lease commissions
    (5,060 )     (2,733 )     (8,831 )     (5,158 )
 
                       
Funds available for distribution
    86,723       91,289       145,224       179,442  
Normalizing items, net(4)
    6,937             36,269       2,371  
Prepaid/straight-line rent receipts
    (2,330 )     (7,255 )     (4,068 )     (15,144 )
 
                       
Funds available for distribution — normalized
  $ 91,330     $ 84,034     $ 177,425     $ 166,669  
 
                               
Average common shares outstanding:
                               
Basic
    123,808       110,864       123,541       109,548  
Diluted
    124,324       111,272       124,059       109,956  
 
                               
Per share data:
                               
Net income attributable to common stockholders
                               
Basic
  $ 0.37     $ 0.53     $ 0.58     $ 1.10  
Diluted
    0.37       0.53       0.58       1.09  
 
                               
Funds available for distribution
                               
Basic
  $ 0.70     $ 0.82     $ 1.18     $ 1.64  
Diluted
    0.70       0.82       1.17       1.63  
 
                               
Funds available for distribution — normalized
                               
Basic
  $ 0.74     $ 0.76     $ 1.44     $ 1.52  
Diluted
    0.73       0.76       1.43       1.52  
 
                               
FAD Payout Ratio:
                               
Dividends per common share
  $ 0.68     $ 0.68     $ 1.36     $ 1.36  
FAD per diluted share
  $ 0.70     $ 0.82     $ 1.17     $ 1.63  
 
                       
FAD payout ratio
    97 %     83 %     116 %     83 %
 
                               
FAD Payout Ratio — Normalized:
                               
Dividends per common share
  $ 0.68     $ 0.68     $ 1.36     $ 1.36  
FAD per diluted share — normalized
  $ 0.73     $ 0.76     $ 1.43     $ 1.52  
 
                       
FAD payout ratio — normalized
    93 %     89 %     95 %     89 %
 
Notes:    (1) Depreciation and amortization includes depreciation and amortization from discontinued operations.
 
  (2) Represents noncontrolling interests’ share of net FAD adjustments.
 
  (3) Represents HCN’s share of net FAD adjustments from unconsolidated joint ventures.
 
  (4) See Exhibit 1.
Page 9 of 10

 


 

2Q10 Earnings Release   August 4, 2010
Outlook Reconciliations   Exhibit 4
(in thousands, except per share data)
                                 
    Prior Outlook     Current Outlook  
    Year Ended     Year Ended  
    December 31, 2010     December 31, 2010  
    Low     High     Low     High  
FFO Reconciliation:
                               
Net income attributable to common stockholders
  $ 170,340     $ 182,840     $ 165,699     $ 174,449  
Loss (gain) on sales of properties
    (6,718 )     (6,718 )     (10,033 )     (10,033 )
Depreciation and amortization(1)
    188,000       188,000       193,500       193,500  
Noncontrolling interests(2)
    (1,455 )     (1,455 )     (2,185 )     (2,185 )
Unconsolidated joint ventures(3)
    8,000       8,000       8,500       8,500  
 
                       
Funds from operations
    358,167       370,667       355,481       364,231  
Normalizing items, net(4)
    29,333       29,333       36,269       36,269  
 
                       
Funds from operations — normalized
  $ 387,500     $ 400,000     $ 391,750     $ 400,500  
 
                               
Per share data (diluted):
                               
Net income attributable to common stockholders
  $ 1.36     $ 1.46     $ 1.33     $ 1.40  
Funds from operations
    2.87       2.97       2.84       2.91  
Funds from operations — normalized
    3.10       3.20       3.13       3.20  
 
                               
FAD Reconciliation:
                               
Net income attributable to common stockholders
  $ 170,340     $ 182,840     $ 165,699     $ 174,449  
Loss (gain) on sales of properties
    (6,718 )     (6,718 )     (10,033 )     (10,033 )
Depreciation and amortization(1)
    188,000       188,000       193,500       193,500  
Noncontrolling interests(2)
    (1,365 )     (1,365 )     (2,225 )     (2,225 )
Unconsolidated joint ventures(3)
    3,055       3,055       3,500       3,500  
Gross straight-line rental income
    (16,500 )     (16,500 )     (16,500 )     (16,500 )
Prepaid/straight-line rent receipts
    1,738       1,738       4,068       4,068  
Amortization related to above (below) market leases, net
    (3,600 )     (3,600 )     (3,300 )     (3,300 )
Non-cash interest expense
    13,500       13,500       14,000       14,000  
Cap-ex, tenant improvements, lease commissions
    (17,000 )     (17,000 )     (20,000 )     (20,000 )
 
                       
Funds available for distribution
    331,450       343,950       328,709       337,459  
Normalizing items, net(4)
    29,333       29,333       36,269       36,269  
Prepaid/straight-line rent receipts
    (1,738 )     (1,738 )     (4,068 )     (4,068 )
 
                       
Funds available for distribution — normalized
  $ 359,045     $ 371,545     $ 360,910     $ 369,660  
 
                               
Per share data (diluted):
                               
Net income attributable to common stockholders
  $ 1.36     $ 1.46     $ 1.33     $ 1.40  
Funds available for distribution
    2.65       2.75       2.63       2.70  
Funds available for distribution — normalized
    2.87       2.97       2.89       2.96  
 
Notes:   (1) Depreciation and amortization includes depreciation and amortization from discontinued operations.
 
  (2) Represents noncontrolling interests’ share of FFO/FAD adjustments.
 
  (3) Represents HCN’s share of FFO/FAD adjustments from unconsolidated joint ventures.
 
  (4) See Exhibit 1.
Page 10 of 10