05.08.2009 21:06:00
|
Health Care REIT, Inc. Reports Second Quarter 2009 Results
Health Care REIT, Inc. (NYSE:HCN) today announced operating results for the company’s second quarter ended June 30, 2009.
"In today's difficult environment, we continue to execute and meet earnings expectations,” commented George L. Chapman, chairman, chief executive officer and president of Health Care REIT, Inc. "We have now raised in excess of $1.7 billion of opportunistic, attractively priced capital since January 2008 through a combination of equity, secured debt and asset sales. This capital has de-levered our balance sheet and provided critical liquidity, while only modestly impacting year over year FFO and FAD growth. In addition, we are further strengthening our portfolio quality through targeted asset sales and the accelerated conversion of our state-of-the-art, customer-centric development projects.”
Recent Highlights.
- Reported 2Q09 normalized FFO of $0.80 per share
- Reported 2Q09 normalized FAD of $0.76 per share
- Completed 2Q09 net new investments totaling $98.9 million
- Completed year-to-date net investments totaling $228.4 million
- Received $154.2 million in proceeds on property sales and loan payoffs year-to-date, generating $27.7 million of gains
- Increased 2009 expected development conversions by $125.2 million
- Increased secured debt guidance to approximately $300 million for the third quarter of 2009
Key Performance Indicators.
2Q09 | 2Q08 | Change | 2009 | 2008 | Change | ||||||||||||
Net income attributable to common stockholders (NICS) |
$0.53 | $1.73 | -69% | $1.09 | $2.09 | -48% | |||||||||||
Normalized FFO per diluted share | $0.80 | $0.85 | -6% | $1.61 | $1.65 | -2% | |||||||||||
Normalized FAD per diluted share | $0.76 | $0.82 | -7% | $1.52 | $1.57 | -3% | |||||||||||
Dividends per common share | $0.68 | $0.68 | 0% | $1.36 | $1.34 | 1% | |||||||||||
Normalized FFO Payout Ratio | 85% | 80% | 84% | 81% | |||||||||||||
Normalized FAD Payout Ratio | 89% | 83% | 89% | 85% | |||||||||||||
2Q09 Earnings. The following table summarizes certain items impacting NICS, FFO and FAD:
NICS | FFO | FAD | ||||||||||||||||
2Q09 | 2Q08 | Change | 2Q09 | 2Q08 | Change | 2Q09 | 2Q08 | Change | ||||||||||
Per diluted share | $0.53 | $1.73 | -69% | $0.80 | $0.85 | -6% | $0.82 | $0.90 | -9% | |||||||||
Includes impact of: | ||||||||||||||||||
Gains on sales of real property (1) | $0.10 | $1.32 | ||||||||||||||||
Prepaid/straight-line rent cash receipts (2) | $0.07 | $0.09 | ||||||||||||||||
Per diluted share - normalized (a) | $0.80 | $0.85 | -6% | $0.76 | $0.82 | -7% |
(a) |
Amounts may not sum due to rounding |
|||
(1) | $10,677,000 and $118,168,000 of gains in 2Q09 and 2Q08, respectively. | |||
(2) | $7,255,000 and $7,923,000 of receipts in 2Q09 and 2Q08, respectively. | |||
2009 Year-To-Date Earnings. The following table summarizes certain items impacting NICS, FFO and FAD:
NICS | FFO | FAD | ||||||||||||||||
2009 | 2008 | Change | 2009 | 2008 | Change | 2009 | 2008 | Change | ||||||||||
Per diluted share | $1.09 | $2.09 | -48% | $1.59 | $1.65 | -4% | $1.63 | $1.69 | -4% | |||||||||
Includes impact of: | ||||||||||||||||||
Gains on sales of real property (1) | $0.25 | $1.34 | ||||||||||||||||
Other items, net (2) | ($0.02) | $0.00 | ($0.02) | $0.00 | ($0.02) | $0.00 | ||||||||||||
Prepaid/straight-line rent cash receipts (3) | $0.14 | $0.12 | ||||||||||||||||
Per diluted share - normalized (a) | $1.61 | $1.65 | -2% | $1.52 | $1.57 | -3% |
(a) | Amounts may not sum due to rounding | |||
(1) | $27,713,000 and $118,194,000 of gains in 2009 and 2008, respectively. | |||
(2) | See reconciliations for other items. | |||
(3) | $15,144,000 and $10,898,000 of receipts in 2009 and 2008, respectively. | |||
Dividends for Second Quarter 2009. As previously announced, the Board of Directors declared a cash dividend for the quarter ended June 30, 2009 of $0.68 per share, as compared to $0.68 per share for the same period in 2008. The cash dividend will be paid on August 20, 2009 and will be the company’s 153rd consecutive quarterly dividend payment.
Outlook for 2009. The company is fine-tuning its normalized FFO and FAD guidance to reflect an increase in the secured debt capital anticipated during the remainder of the year. The company now expects to raise an additional $300 million of secured debt, up from the prior expectation of $200 to $300 million, at approximately 6.5% during the third quarter of 2009. Normalized FFO has been revised to a range of $3.11 to $3.18 per diluted share from $3.10 to $3.20 per diluted share. Normalized FAD has been revised to a range of $2.95 to $3.02 per diluted share from $2.96 to $3.06 per diluted share.
Net income attributable to common stockholders has been increased to a range of $1.81 to $1.88 per diluted share from $1.70 to $1.80 per diluted share. The increase in net income guidance is primarily due to the $10.7 million of additional gains on sales of real estate partially offset by the incremental secured debt assumptions.
The company reaffirms investment guidance comprised of funded new development of $600 million offset by dispositions of $200 to $300 million for net investments of $300 to $400 million.
The company’s guidance excludes any 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 6, 2009 at 10:00 a.m. Eastern Time to discuss its second quarter 2009 results, industry trends, portfolio performance and outlook for 2009. 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 20, 2009. To access the rebroadcast, dial 800-642-1687 or 706-645-9291 (international). The conference ID number is 18931327. 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 under the heading News & Events.
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 unusual and non-recurring items. 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 unusual and non-recurring items.
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. 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, 2009, the company’s broadly diversified portfolio consisted of 620 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 and senior housing 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 bankruptcies or insolvencies; government regulations affecting Medicare and Medicaid reimbursement rates and operational requirements; 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.
HEALTH CARE REIT, INC. Financial Supplement |
|||||||||||
CONSOLIDATED BALANCE SHEETS (unaudited) | |||||||||||
(In thousands) | |||||||||||
June 30, | |||||||||||
2009 | 2008 | ||||||||||
Assets | |||||||||||
Real estate investments: | |||||||||||
Real property owned: | |||||||||||
Land and land improvements | $ | 518,213 | $ | 480,481 | |||||||
Buildings and improvements | 4,715,571 | 4,486,489 | |||||||||
Acquired lease intangibles | 133,480 | 134,636 | |||||||||
Real property held for sale, net of accumulated depreciation | 48,824 | 42,153 | |||||||||
Construction in progress | 730,381 | 369,833 | |||||||||
6,146,469 | 5,513,592 | ||||||||||
Less accumulated depreciation and intangible amortization | (636,325 | ) | (535,381 | ) | |||||||
Net real property owned | 5,510,144 | 4,978,211 | |||||||||
Real estate loans receivable: | |||||||||||
Loans receivable | 488,856 | 497,133 | |||||||||
Less allowance for losses on loans receivable | (7,640 | ) | (7,406 | ) | |||||||
Net real estate loans receivable | 481,216 | 489,727 | |||||||||
Net real estate investments | 5,991,360 | 5,467,938 | |||||||||
Other assets: | |||||||||||
Equity investments | 2,531 | 1,287 | |||||||||
Deferred loan expenses | 23,197 | 27,067 | |||||||||
Cash and cash equivalents | 79,505 | 25,078 | |||||||||
Restricted cash | 18,833 | 149,694 | |||||||||
Receivables and other assets | 132,233 | 133,950 | |||||||||
256,299 | 337,076 | ||||||||||
Total assets | $ | 6,247,659 | $ | 5,805,014 | |||||||
Liabilities and equity | |||||||||||
Liabilities: | |||||||||||
Borrowings under unsecured lines of credit arrangements | $ | 342,000 | $ | 744,000 | |||||||
Senior unsecured notes | 1,811,590 | 1,829,054 | |||||||||
Secured debt | 543,842 | 465,399 | |||||||||
Accrued expenses and other liabilities | 89,290 | 107,267 | |||||||||
Total liabilities | 2,786,722 | 3,145,720 | |||||||||
Equity: | |||||||||||
Preferred stock | 288,713 | 305,681 | |||||||||
Common stock | 111,733 | 89,981 | |||||||||
Capital in excess of par value | 3,454,399 | 2,575,682 | |||||||||
Treasury stock | (7,587 | ) | (5,110 | ) | |||||||
Cumulative net income | 1,485,798 | 1,267,690 | |||||||||
Cumulative dividends | (1,886,583 | ) | (1,577,301 | ) | |||||||
Accumulated other comprehensive income | (1,016 | ) | (8,546 | ) | |||||||
Other equity | 5,369 | 3,548 | |||||||||
Total Health Care REIT, Inc. stockholders’ equity | 3,450,826 | 2,651,625 | |||||||||
Noncontrolling interests | 10,111 | 7,669 | |||||||||
Total equity | 3,460,937 | 2,659,294 | |||||||||
Total liabilities and equity | $ | 6,247,659 | $ | 5,805,014 |
CONSOLIDATED STATEMENTS OF INCOME (unaudited) | ||||||||||||||||||
(In thousands, except per share data) | ||||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||||
June 30, | June 30, | |||||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||||
Revenues: | ||||||||||||||||||
Rental income | $ | 130,291 | $ | 118,125 | $ | 260,420 | $ | 231,203 | ||||||||||
Interest income | 10,158 | 9,175 | 20,111 | 18,267 | ||||||||||||||
Other income | 1,237 | 1,885 | 2,721 | 3,601 | ||||||||||||||
Gross revenues | 141,686 | 129,185 | 283,252 | 253,071 | ||||||||||||||
Expenses: | ||||||||||||||||||
Interest expense | 26,698 | 33,335 | 53,941 | 67,844 | ||||||||||||||
Property operating expenses | 11,525 | 10,697 | 22,943 | 21,409 | ||||||||||||||
Depreciation and amortization | 39,608 | 35,437 | 79,297 | 70,637 | ||||||||||||||
General and administrative expenses | 11,062 | 10,575 | 28,424 | 22,904 | ||||||||||||||
Gain on extinguishment of debt | 0 | 0 | (1,678 | ) | (1,326 | ) | ||||||||||||
Provision for loan losses | 0 | 0 | 140 | 0 | ||||||||||||||
Total expenses | 88,893 | 90,044 | 183,067 | 181,468 | ||||||||||||||
Income from continuing operations before income taxes | 52,793 | 39,141 | 100,185 | 71,603 | ||||||||||||||
Income tax expense | (21 | ) | (44 | ) | (72 | ) | (1,323 | ) | ||||||||||
Income from continuing operations | 52,772 | 39,097 | 100,113 | 70,280 | ||||||||||||||
Discontinued operations: | ||||||||||||||||||
Gain on sales of properties | 10,677 | 118,168 | 27,713 | 118,194 | ||||||||||||||
Income from discontinued operations, net | 1,310 | 3,994 | 3,577 | 8,242 | ||||||||||||||
11,987 | 122,162 | 31,290 | 126,436 | |||||||||||||||
Net income | 64,759 | 161,259 | 131,403 | 196,716 | ||||||||||||||
Less: | Preferred dividends | 5,516 | 5,784 | 11,039 | 11,931 | |||||||||||||
Net income attributable to noncontrolling interests | 3 | 65 | 5 | 127 | ||||||||||||||
Net income attributable to common stockholders | $ | 59,240 | $ | 155,410 | $ | 120,359 | $ | 184,658 | ||||||||||
Average number of common shares outstanding: | ||||||||||||||||||
Basic | 110,864 | 89,294 | 109,548 | 87,698 | ||||||||||||||
Diluted | 111,272 | 89,853 | 109,956 | 88,223 | ||||||||||||||
Net income attributable to common stockholders per share: | ||||||||||||||||||
Basic | $ | 0.53 | $ | 1.74 | $ | 1.10 | $ | 2.11 | ||||||||||
Diluted | 0.53 | 1.73 | 1.09 | 2.09 | ||||||||||||||
Common dividends per share | $ | 0.68 | $ | 0.68 | $ | 1.36 | $ | 1.34 |
Funds From Operations Reconciliation |
||||||||||||||||
(Amounts in 000's except per share data) | ||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Net income attributable to common stockholders | $ | 59,240 | $ | 155,410 | $ | 120,359 | $ | 184,658 | ||||||||
Depreciation and amortization (1) | 40,731 | 39,630 | 82,057 | 79,203 | ||||||||||||
Gain on sales of properties | (10,677 | ) | (118,168 | ) | (27,713 | ) | (118,194 | ) | ||||||||
Noncontrolling interests | (87 | ) | (87 | ) | (174 | ) | (174 | ) | ||||||||
Funds from operations | 89,207 | 76,785 | 174,529 | 145,493 | ||||||||||||
Non-recurring G&A expenses | 0 | 0 | 3,909 | 0 | ||||||||||||
Gain on extinguishment of debt | 0 | 0 | (1,678 | ) | (1,326 | ) | ||||||||||
Provision for loan losses | 0 | 0 | 140 | 0 | ||||||||||||
Non-recurring income tax expense | 0 | 0 | 0 | 1,325 | ||||||||||||
Funds from operations - normalized | $ | 89,207 | $ | 76,785 | $ | 176,900 | $ | 145,492 | ||||||||
Average common shares outstanding: | ||||||||||||||||
Basic | 110,864 | 89,294 | 109,548 | 87,698 | ||||||||||||
Diluted | 111,272 | 89,853 | 109,956 | 88,223 | ||||||||||||
Per share data: | ||||||||||||||||
Net income attributable to common stockholders | ||||||||||||||||
Basic | $ | 0.53 | $ | 1.74 | $ | 1.10 | $ | 2.11 | ||||||||
Diluted | 0.53 | 1.73 | 1.09 | 2.09 | ||||||||||||
Funds from operations | ||||||||||||||||
Basic | $ | 0.80 | $ | 0.86 | $ | 1.59 | $ | 1.66 | ||||||||
Diluted | 0.80 | 0.85 | 1.59 | 1.65 | ||||||||||||
Funds from operations - normalized | ||||||||||||||||
Basic | $ | 0.80 | $ | 0.86 | $ | 1.61 | $ | 1.66 | ||||||||
Diluted | 0.80 | 0.85 | 1.61 | 1.65 | ||||||||||||
FFO Payout Ratio | ||||||||||||||||
Dividends per common share | $ | 0.68 | $ | 0.68 | $ | 1.36 | $ | 1.34 | ||||||||
FFO per diluted share | $ | 0.80 | $ | 0.85 | $ | 1.59 | $ | 1.65 | ||||||||
FFO payout ratio | 85 | % | 80 | % | 86 | % | 81 | % | ||||||||
FFO Payout Ratio - Normalized | ||||||||||||||||
Dividends per share | $ | 0.68 | $ | 0.68 | $ | 1.36 | $ | 1.34 | ||||||||
FFO per diluted share - normalized | $ | 0.80 | $ | 0.85 | $ | 1.61 | $ | 1.65 | ||||||||
FFO payout ratio - normalized | 85 | % | 80 | % | 84 | % | 81 | % | ||||||||
Notes: (1) Depreciation and amortization includes depreciation and amortization from discontinued operations. |
Funds Available For Distribution Reconciliation |
||||||||||||||||
(Amounts in 000's except per share data) | ||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Net income attributable to common stockholders | $ | 59,240 | $ | 155,410 | $ | 120,359 | $ | 184,658 | ||||||||
Depreciation and amortization (1) | 40,731 | 39,630 | 82,057 | 79,203 | ||||||||||||
Gain on sales of properties | (10,677 | ) | (118,168 | ) | (27,713 | ) | (118,194 | ) | ||||||||
Noncontrolling interests | (16 | ) | (8 | ) | (32 | ) | (17 | ) | ||||||||
Gross straight-line rental income | (4,897 | ) | (5,034 | ) | (9,927 | ) | (10,370 | ) | ||||||||
Prepaid/straight-line rent receipts | 7,255 | 7,923 | 15,144 | 10,898 | ||||||||||||
Amortization related to above/(below) market leases, net | (368 | ) | (199 | ) | (724 | ) | (462 | ) | ||||||||
Non-cash interest expense | 2,844 | 2,769 | 5,616 | 5,559 | ||||||||||||
Cap-ex, tenant improvements, lease commissions | (2,733 | ) | (1,162 | ) | (5,158 | ) | (1,927 | ) | ||||||||
Funds available for distribution | 91,379 | 81,161 | 179,622 | 149,348 | ||||||||||||
Non-recurring G&A expenses | 0 | 0 | 3,909 | 0 | ||||||||||||
Gain on extinguishment of debt | 0 | 0 | (1,678 | ) | (1,326 | ) | ||||||||||
Provision for loan losses | 0 | 0 | 140 | 0 | ||||||||||||
Non-recurring income tax expense | 0 | 0 | 0 | 1,325 | ||||||||||||
Prepaid/straight-line rent receipts | (7,255 | ) | (7,923 | ) | (15,144 | ) | (10,898 | ) | ||||||||
Funds available for distribution - normalized | $ | 84,124 | $ | 73,238 | $ | 166,849 | $ | 138,449 | ||||||||
Average common shares outstanding: | ||||||||||||||||
Basic | 110,864 | 89,294 | 109,548 | 87,698 | ||||||||||||
Diluted | 111,272 | 89,853 | 109,956 | 88,223 | ||||||||||||
Per share data: | ||||||||||||||||
Net income attributable to common stockholders | ||||||||||||||||
Basic | $ | 0.53 | $ | 1.74 | $ | 1.10 | $ | 2.11 | ||||||||
Diluted | 0.53 | 1.73 | 1.09 | 2.09 | ||||||||||||
Funds available for distribution | ||||||||||||||||
Basic | $ | 0.82 | $ | 0.91 | $ | 1.64 | $ | 1.70 | ||||||||
Diluted | 0.82 | 0.90 | 1.63 | 1.69 | ||||||||||||
Funds available for distribution - normalized | ||||||||||||||||
Basic | $ | 0.76 | $ | 0.82 | $ | 1.52 | $ | 1.58 | ||||||||
Diluted | 0.76 | 0.82 | 1.52 | 1.57 | ||||||||||||
FAD Payout Ratio | ||||||||||||||||
Dividends per common share | $ | 0.68 | $ | 0.68 | $ | 1.36 | $ | 1.34 | ||||||||
FAD per diluted share | $ | 0.82 | $ | 0.90 | $ | 1.63 | $ | 1.69 | ||||||||
FAD payout ratio | 83 | % | 76 | % | 83 | % | 79 | % | ||||||||
FAD Payout Ratio - Normalized | ||||||||||||||||
Dividends per common share | $ | 0.68 | $ | 0.68 | $ | 1.36 | $ | 1.34 | ||||||||
FAD per diluted share - normalized | $ | 0.76 | $ | 0.82 | $ | 1.52 | $ | 1.57 | ||||||||
FAD payout ratio - normalized | 89 | % | 83 | % | 89 | % | 85 | % | ||||||||
Notes: (1) Depreciation and amortization includes depreciation and amortization from discontinued operations. |
Outlook Reconciliations |
|||||||||||||||||
(Amounts in 000's except per share data) | |||||||||||||||||
Prior Outlook | Current Outlook | ||||||||||||||||
Year Ended | Year Ended | ||||||||||||||||
December 31, 2009 | December 31, 2009 | ||||||||||||||||
Low | High | Low | High | ||||||||||||||
FFO Reconciliation: |
|||||||||||||||||
Net income attributable to common stockholders | $ | 188,765 | $ | 199,865 | $ | 200,592 | $ | 208,342 | |||||||||
Loss (gain) on sales of properties | (17,036 | ) | (17,036 | ) | (27,713 | ) | (27,713 | ) | |||||||||
Depreciation and amortization (1) | 170,000 | 170,000 | 170,000 | 170,000 | |||||||||||||
Funds from operations | 341,729 | 352,829 | 342,879 | 350,629 | |||||||||||||
Loss (gain) on extinguishment of debt | (1,678 | ) | (1,678 | ) | (1,678 | ) | (1,678 | ) | |||||||||
Provision for loan losses | 140 | 140 | 140 | 140 | |||||||||||||
Non-recurring G&A expenses (2) | 3,909 | 3,909 | 3,909 | 3,909 | |||||||||||||
Funds from operations - normalized | $ | 344,100 | $ | 355,200 | $ | 345,250 | $ | 353,000 | |||||||||
Per share data (diluted): | |||||||||||||||||
Net income attributable to common stockholders | $ | 1.70 | $ | 1.80 | $ | 1.81 | $ | 1.88 | |||||||||
Funds from operations | 3.08 | 3.18 | 3.09 | 3.16 | |||||||||||||
Funds from operations - normalized | 3.10 | 3.20 | 3.11 | 3.18 | |||||||||||||
FAD Reconciliation: |
|||||||||||||||||
Net income attributable to common stockholders | $ | 188,765 | $ | 199,865 | $ | 200,592 | $ | 208,342 | |||||||||
Loss (gain) on sales of properties | (17,036 | ) | (17,036 | ) | (27,713 | ) | (27,713 | ) | |||||||||
Depreciation and amortization (1) | 170,000 | 170,000 | 170,000 | 170,000 | |||||||||||||
Gross straight-line rental income | (16,000 | ) | (16,000 | ) | (18,000 | ) | (18,000 | ) | |||||||||
Prepaid/straight-line rent receipts | 7,889 | 7,889 | 15,144 | 15,144 | |||||||||||||
Amortization related to above/(below) market leases, net |
(1,300 | ) | (1,300 | ) | (1,300 | ) | (1,300 | ) | |||||||||
Non-cash interest expense | 11,500 | 11,500 |
11,700 |
11,700 |
|||||||||||||
Cap-ex, tenant improvements, lease commissions | (10,000 | ) | (10,000 | ) | (10,000 | ) | (10,000 | ) | |||||||||
Funds available for distribution | 333,818 | 344,918 |
340,423 |
348,173 |
|||||||||||||
Loss (gain) on extinguishment of debt | (1,678 | ) | (1,678 | ) | (1,678 | ) | (1,678 | ) | |||||||||
Provision for loan losses | 140 | 140 | 140 | 140 | |||||||||||||
Non-recurring G&A expenses (2) | 3,909 | 3,909 | 3,909 | 3,909 | |||||||||||||
Prepaid/straight-line rent receipts | (7,889 | ) | (7,889 | ) | (15,144 | ) | (15,144 | ) | |||||||||
Funds available for distribution - normalized | $ | 328,300 | $ | 339,400 | $ |
327,650 |
$ |
335,400 |
|||||||||
Per share data (diluted): | |||||||||||||||||
Net income attributable to common stockholders | $ | 1.70 | $ | 1.80 | $ | 1.81 | $ | 1.88 | |||||||||
Funds available for distribution | 3.01 | 3.11 | 3.07 |
3.14 |
|||||||||||||
Funds available for distribution - normalized | 2.96 | 3.06 | 2.95 | 3.02 |
Notes: |
(1) |
Depreciation and amortization includes depreciation and amortization from discontinued operations. |
||
(2) |
Expenses recognized in connection with the departure of Raymond Braun. |
Wenn Sie mehr über das Thema Aktien erfahren wollen, finden Sie in unserem Ratgeber viele interessante Artikel dazu!
Jetzt informieren!
Nachrichten zu Health Care REIT Inc.mehr Nachrichten
Keine Nachrichten verfügbar. |