Menu

Health Care REIT, Inc. Reports Third Quarter Results

11/06/2012

Click here for a PDF of the release.

Click here for Q3 2012 Supplemental Information.

Completed approximately $1.0 billion of 3Q12 investments
Announced Sunrise Senior Living acquisition
3Q12 same store cash NOI increased 3.6%

TOLEDO, Ohio--(BUSINESS WIRE)--Nov. 6, 2012-- Health Care REIT, Inc. (NYSE:HCN) today announced operating results for the company’s third quarter ended September 30, 2012.

“Our business model continued to hit on all cylinders during the third quarter,” commented George L. Chapman, Chairman and CEO of Health Care REIT, Inc. “Our relationship program has produced $1.0 billion of investments in the quarter and $2.9 billion year-to-date. Our high-quality, diverse portfolio generated another quarter of strong 3.6% same-store NOI growth. We sit in an excellent liquidity position having successfully raised $2.4 billion of equity during the quarter and our operations team continues to effectively manage our growth. The completion of the Sunrise Senior Living acquisition coupled with disposition of noncore properties will further strengthen and diversify the quality of our portfolio. We believe the attributes of our business model position us to continue to deliver consistent and resilient cash flow growth, predictable deal flow, and attractive risk adjusted returns to our shareholders.”

Recent Highlights

  • Announced 125 property acquisition with Sunrise Senior Living
  • Completed approximately $1.0 billion of gross new investments in 3Q12, including $243.5 million with Sunrise
  • Increased 3Q12 same-store cash NOI by 3.6%, including 7.0% growth in our seniors housing operating portfolio
  • Reported 3Q12 normalized FFO of $0.91 per share and normalized FAD of $0.82 per share
  • Completed $133 million in dispositions, generating $13 million in gains for 3Q12
  • Reduced debt to undepreciated book capitalization to 38% at end of 3Q12 from 45% at end of 2Q12
  • Funded $250 million Canadian denominated unsecured term loan (approximately $249 million USD) in July
  • Completed redemptions/conversions of $168 million 4.75% convertible senior unsecured notes due 2027 in August
  • Extinguished $77 million of 8% senior unsecured notes upon maturity in September
  • Issued 43.7 million shares of common stock during 3Q12, generating approximately $2.4 billion of proceeds
  • Increased quarterly cash dividend to $0.765 per share, or $3.06 annually beginning with the February 2013 dividend, up 3.4% versus $2.96 per share to be paid in 2012

Dividends for Third Quarter 2012  As previously announced, the Board of Directors declared a cash dividend for the quarter ended September 30, 2012 of $0.74 per share, as compared to $0.715 per share for the same period in 2011, representing a 3.5% increase. The cash dividend will be paid on November 20, 2012 and will be the company’s 166th consecutive quarterly dividend payment. The declaration and payment of quarterly dividends remains subject to review by and approval of the Board of Directors.

Dividends for 2013  The Board of Directors approved a quarterly cash dividend rate of $0.765 per share ($3.06 per share annually), which represents a 3.4% increase, commencing with the February 2013 dividend payment. The company’s dividend policy was reviewed during the Board’s October meeting. The declaration and payment of quarterly dividends remains subject to review by and approval of the Board of Directors.

Third Quarter Investment Highlights  As previously announced, during the quarter the company completed the acquisition of five Sunrise Senior Living properties located in the United Kingdom for $243.5 million at a blended NOI yield of 7.2%. The five properties were purchased from a partnership between Sunrise and an institutional investor and are included in the previously announced 125 property Sunrise acquisition. The communities are 100% private pay, include 437 units and are located in attractive metropolitan markets. Consistent with our seniors housing operating portfolio, we expect annual NOI growth of approximately 4% to 5%. Sunrise will continue to manage the communities under an incentive-based management contract.

During the quarter the company completed $611 million in seniors housing triple-net lease investments at a blended yield of 7.1%. The investments include acquisitions totaling $586 million at a blended yield of 7.0%, consisting of 19 facilities operated by Senior Lifestyle for $459 million and five facilities with other operators for $127 million. In addition, two development projects totaling $25 million at a blended yield of 8.5% were completed during the quarter.

During the quarter the company completed $56 million in medical office building investments at a blended yield of 7.1%. The investments include the acquisition of three medical office buildings for $50 million and one development completion. The three buildings acquired total 220,000 rentable square feet, with a yield of 7.0%. Each building is affiliated with a health system and average occupancy is 98%. The development completion represents a 13,400 rentable square foot building that is affiliated with a health system and 100% leased with a yield of 8.5%.

Sunrise Acquisition Update  The 125 property acquisition of Sunrise Senior Living, Inc. (NYSE:SRZ) remains on track to close in early 2013. The company successfully reached agreement to sell the Sunrise management company as announced on September 14, 2012 and continues to work with Sunrise to accelerate the buyout of its partners in certain of the 105 joint venture properties. The company acquired five of the 105 joint venture properties located in the United Kingdom in the third quarter for approximately $243.5 million. During the fourth quarter 2012, the company funded its previously announced $467 million loan to Sunrise. The final amount drawn was $462.5 million. The proceeds of the loan were used by Sunrise to acquire its partners’ interests in 33 of the 105 joint venture properties. As a result of the accelerated joint venture buyouts, the company expects the Sunrise acquisition to include 58 wholly owned properties and 67 joint venture properties at closing. The accelerated joint venture partner buyouts increases the expected real estate value of the 125 properties from approximately $1.9 billion to approximately $3.2 billion. Of the 67 joint venture properties, 50 properties remain subject to purchase options that the company may exercise to acquire the partners’ interests.

$925 Million Acquisition Pipeline Update  On August 6, 2012, Health Care REIT announced anticipated third quarter 2012 acquisitions of $925 million. During the third quarter, $634 million of those acquisitions have closed and $291 million are now expected to close in the fourth quarter of 2012. The aggregate acquisition amount includes approximately $134 million of debt that the company expects to assume at an average interest rate of 5.6%. Approximately $27 million of the aggregate debt is associated with the third quarter acquisitions and $107 million is associated with the fourth quarter acquisitions.

Previously Announced Investments Reconciliation
($ millions)
          3Q12A     4Q12E     1Q13E     Total Announced    

Remaining as
of 9/30/12

Sunrise Acquisition         $243.5     $462.5     $2,464.2     $3,170.2     $2,926.7
Debt Assumed                     $1,556.1     $1,556.1     $1,556.1
Cash Required               $462.5     $908.1           $1,370.6
                                   
$925 Million Announced August 6, 2012         $634.2     $291.2           $925.4     $291.2
Debt Assumed         $26.7     $107.5           $134.2     $107.5
Cash Required               $183.7                 $183.7
                                   
Total Acquisitions         $877.7     $753.7     $2,464.2     $4,095.6     $3,217.9
Debt Assumed         $26.7     $107.5     $1,556.1     $1,690.3     $1,663.6
Cash Required               $646.2     $908.1           $1,554.3
                                   

All amounts included in this announcement relating to acquisitions or investments that have not yet closed are preliminary estimates, are subject to downward or upward adjustment, and are subject to change. Furthermore, certain of the estimated investment amounts with respect to the incremental Sunrise investments, including the acquisition of five properties in the United Kingdom, are based on exchange rates in effect as of the time of the estimate. Our anticipated acquisitions and investments are in various stages of closing and some or all of the transactions may not be completed on currently anticipated terms, or within currently anticipated timeframes, or at all. The completion of the anticipated acquisitions and investments is subject to the satisfaction of various conditions.

Outlook for 2012  The company is updating its normalized 2012 FFO and FAD guidance to reflect recently announced investment and capital activity. Relative to prior FFO and FAD guidance, the midpoint of our guidance ranges would be increasing by $0.04 per share but for the decision to pre-emptively raise capital to fund the Sunrise acquisition, which negatively impacts expectations by $0.11 per share. As a result, normalized FFO has been updated to a range of $3.49 to $3.53 per diluted share from $3.53 to $3.63 per diluted share and normalized FAD has been updated to a range of $3.07 to $3.11 per diluted share from $3.11 to $3.21 per diluted share. Net income attributable to common stockholders has been revised to a range of $0.91 to $0.95 per diluted share from $1.07 to $1.17 per diluted share. The company now expects up to $700 million of dispositions in 2012, up from the previous expectation of $300 million, which consist primarily of non-strategic skilled nursing facilities.

The company’s guidance does not include any additional 2012 investments beyond what has been announced, nor any additional transaction costs, 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 Tuesday, November 6, 2012 at 10:00 a.m. Eastern Time to discuss its third quarter 2012 results, industry trends, portfolio performance and outlook for 2012. 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 November 20, 2012. To access the rebroadcast, dial 855-859-2056 or 404-537-3406 (international). The conference ID number is 40018571. To participate in the webcast, log on to www.hcreit.com 15 minutes before the call to download the necessary software. Replays will be available for 90 days.

Key Performance Indicators

         
            3Q12     3Q11     Change
Net income (loss) attributable to common                          
  stockholders (NICS) per diluted share         $ 0.16     $ 0.21     -24%
Normalized FFO per diluted share         $ 0.91     $ 0.89     2%
Normalized FAD per diluted share         $ 0.82     $ 0.79     4%
Dividends per common share         $ 0.74     $ 0.715     3%
Normalized FFO Payout Ratio           81%       80%      
Normalized FAD Payout Ratio           90%       91%      
                           

Quarterly Earnings

                                                         
           

 

NICS

 

 

FFO

 

 

FAD

              3Q12   3Q11   Change     3Q12   3Q11   Change     3Q12   3Q11   Change
Per diluted share         $ 0.16   $ 0.21   -24%     $ 0.75   $ 0.85   -12%     $ 0.67   $ 0.75   -11%
  Includes impact of:                                                          
    Gains (losses/impairments)(1)         $

0.03

  $

-

                                       
    Other items, net(2)         $ (0.16)   $ (0.04)         $ (0.16)   $ (0.04)         $ (0.16)   $ (0.04)    
    Prepaid/straight-line rent receipts(3)                                             $ 0.01   $ 0.01    
Per diluted share - normalized(a)                           $ 0.91   $ 0.89   2%     $ 0.82   $ 0.79   4%

(a)

 

Amounts may not sum due to rounding

   

(1)

 

$5,875,000 and $185,000 of net gains in 3Q12 and 3Q11, respectively.

   

(2)

 

See Exhibit 1.

   

(3)

 

$1,956,000 and $1,599,000 of receipts in 3Q12 and 3Q11, respectively.

         

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 and impairments of depreciable assets, plus real estate depreciation and amortization, and after adjustments for unconsolidated entities. 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. 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 supplemental reporting measures and the supplemental information package for the quarter ended September 30, 2012, which is available on the company’s website (www.hcreit.com), for information and reconciliations of additional 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 seniors housing and health care real estate. The company also provides an extensive array of property management and development services. As of September 30, 2012, the company’s broadly diversified portfolio consisted of 1,030 properties in 46 states, the United Kingdom, and Canada. More information is available on the company’s website at www.hcreit.com.

Forward-Looking Statements and Risk Factors  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 facilities; the performance of its operators/tenants and facilities; its ability to enter into agreements with viable new tenants for vacant space or for facilities that the company takes back from financially troubled tenants, if any; its occupancy rates; its ability to acquire, develop and/or manage facilities; its ability to make distributions to stockholders; its policies and plans regarding investments, financings and other matters; its ability to successfully manage the risks associated with international expansion and operations; its tax status as a real estate investment trust; its critical accounting policies; its ability to appropriately balance the use of debt and equity; its ability to access capital markets or other sources of funds; 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, seniors 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 facilities; 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 facilities; changes in rules or practices governing the company’s financial reporting; the movement of foreign currency exchange rates; 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 Exhibits

 
Consolidated Balance Sheets (unaudited)
(in thousands)
                  September 30,
                  2012     2011
Assets                    
Real estate investments:                    
    Land and land improvements         $ 1,268,757       $ 1,039,079  
    Buildings and improvements           14,766,557         12,114,068  
    Acquired lease intangibles           572,765         361,832  
    Real property held for sale, net of accumulated depreciation           153,458         5,550  
    Construction in progress           219,705         208,257  
                16,981,242         13,728,786  
    Less accumulated depreciation and intangible amortization           (1,480,293 )       (1,084,746 )
        Net real property owned           15,500,949         12,644,040  
    Real estate loans receivable(1)           284,908         320,611  
    Less allowance for losses on loans receivable           -         (1,823 )
        Net real estate loans receivable           284,908         318,788  
    Net real estate investments           15,785,857         12,962,828  
Other assets:                    
    Investments in unconsolidated entities           456,552         239,984  
    Goodwill           68,321         68,321  
    Deferred loan expenses           57,539         59,446  
    Cash and cash equivalents           1,382,252         136,676  
    Restricted cash           140,404         56,675  
    Receivables and other assets(2)           391,350         337,159  
                2,496,418         898,261  
Total assets         $ 18,282,275       $ 13,861,089  
                     
Liabilities and equity                    
Liabilities:                    
    Borrowings under unsecured lines of credit arrangements         $ -       $ 390,000  
    Senior unsecured notes           4,921,712         4,432,092  
    Secured debt           2,314,717         1,888,083  
    Capital lease obligations           82,596         82,872  
    Accrued expenses and other liabilities           405,798         342,013  
Total liabilities           7,724,823         7,135,060  
Redeemable noncontrolling interests           35,047         32,863  
Equity:                    
    Preferred stock           1,022,917         1,010,417  
    Common stock           259,522         178,772  
    Capital in excess of par value           10,502,057         6,384,711  
    Treasury stock           (17,531 )       (13,535 )
    Cumulative net income           2,077,641         1,849,290  
    Cumulative dividends           (3,485,592 )       (2,826,800 )
    Accumulated other comprehensive income           (10,432 )       (10,354 )
    Other equity           7,445         6,292  
        Total Health Care REIT, Inc. stockholders’ equity           10,356,027         6,578,793  
    Noncontrolling interests           166,378         114,373  
Total equity           10,522,405         6,693,166  
Total liabilities and equity         $ 18,282,275       $ 13,861,089  
                     

(1)

 

Includes non-accrual loan balances of $13,035,000 and $9,287,000 at September 30, 2012 and 2011, respectively.

(2)

 

Includes net straight-line receivable balances of $155,495,000 and $107,871,000 at September 30, 2012 and 2011, respectively.

     
 
 
Consolidated Statements of Income (unaudited)
(in thousands, except per share data)
                  Three Months Ended     Nine Months Ended
                  September 30,     September 30,
                  2012   2011     2012   2011
Revenues:                                
    Rental income         $ 290,225     $ 235,938       $ 826,627     $ 615,219  
    Resident fees and service           174,464       125,125         498,295       319,559  
    Interest income           8,111       7,858         24,131       32,433  
    Other income           1,339       1,809         4,505       9,974  
Gross revenues           474,139       370,730         1,353,558       977,185  
                                         
Expenses:                                
    Interest expense           94,580       84,429         280,058       220,527  
    Property operating expenses           144,479       103,127         409,606       266,081  
    Depreciation and amortization           132,150       111,582         387,053       286,623  
    General and administrative expenses           23,679       19,735         77,302       57,009  
    Transaction costs           8,264       6,739         42,535       56,542  
    Loss (gain) on derivatives, net           409       -         (1,712 )     -  
    Loss (gain) on extinguishment of debt, net           215       -         791       -  
    Provision for loan losses           27,008       132         27,008       547  
Total expenses           430,784       325,744         1,222,641       887,329  
                                         
Income (loss) from continuing operations before income taxes                                
  and income from unconsolidated entities           43,355       44,986         130,917       89,856  
                                         
Income tax (expense) benefit           (836 )     (223 )       (3,754 )     (563 )
Income (loss) from unconsolidated entities           (739 )     1,642         2,250       4,156  
Income (loss) from continuing operations           41,780       46,405         129,413       93,449  
                                 
Discontinued operations:                                
    Gain (loss) on sales of properties, net           12,827       185         46,046       56,565  
    Impairment of assets           (6,952 )     -         (6,952 )     (202 )
    Income (loss) from discontinued operations, net           5,851       5,763         19,329       20,561  
                    11,726       5,948         58,423       76,924  
Net income (loss)           53,506       52,353         187,836       170,373  
Less:   Preferred dividends           16,602       17,234         52,527       43,268  
        Preferred stock redemption charge           -       -         6,242       -  
        Net income (loss) attributable to noncontrolling interests           (365 )     (1,488 )       (2,241 )     (2,721 )
Net income (loss) attributable to common stockholders         $ 37,269     $ 36,607       $ 131,308     $ 129,826  
                                         
Average number of common shares outstanding:                                
    Basic           224,391       177,272         212,592       169,636  
    Diluted           226,258       177,849         214,075       170,301  
                                         
Net income (loss) attributable to common stockholders per share:                                
    Basic         $ 0.17     $ 0.21       $ 0.62     $ 0.77  
    Diluted         $ 0.16     $ 0.21       $ 0.61     $ 0.76  
                                         
Common dividends per share         $ 0.74     $ 0.715       $ 2.22     $ 2.12  
                                         
                           
                           
 

Normalizing Items

                      Exhibit 1
  (in thousands, except per share data)                                
            Three Months Ended     Nine Months Ended
            September 30,     September 30,
            2012   2011     2012   2011
  Transaction costs         $

8,264

(1)

  $ 6,739     $ 42,535     $ 56,542  
  Special stock compensation grants           -       -       4,316       -  
  Loss (gain) on derivatives, net          

409

(2)

    -       (1,712 )     -  
  Loss (gain) on extinguishment of debt, net          

215

(3)

    -       791       -  
  Provision for loan losses          

27,008

(4)

    132       27,008       547  
  Held for sale hospital operating expenses           -       212       215       1,306  
  Non-recurring other income           -       -       -       (3,774 )
  Preferred stock redemption charge           -       -       6,242       -  
  Total         $ 35,896     $ 7,083     $ 79,395     $ 54,621  
                                   
  Average diluted common shares outstanding           226,258       177,849       214,075       170,301  
  Net amount per diluted share         $ 0.16     $ 0.04     $ 0.37     $ 0.32  
                                   
  Notes:  

(1)

 

Primarily costs incurred with seniors housing acquisitions.

     

(2)

 

Related to currency hedges executed to lock the exchange rates on international transactions.

     

(3)

 

Related to secured debt extinguishments during the quarter.

     

(4)

 

Primarily related to one seniors housing loan.

           
                                   
 

Funds Available for Distribution Reconciliation

                      Exhibit 2
  (in thousands, except per share data)                                
            Three Months Ended     Nine Months Ended
            September 30,     September 30,
            2012   2011     2012   2011
  Net income (loss) attributable to common stockholders         $ 37,269     $ 36,607       $ 131,308     $ 129,826  
  Depreciation and amortization(1)           132,858       115,640         393,243       301,461  
  Losses/impairments (gains) on properties, net           (5,875 )     (185 )       (39,094 )     (56,363 )
  Noncontrolling interests(2)           (4,631 )     (2,330 )       (13,689 )     (11,802 )
  Unconsolidated entities(3)           8,518       1,631         15,996       4,476  
  Gross straight-line rental income           (13,231 )     (11,891 )       (37,162 )     (27,909 )
  Prepaid/straight-line rent receipts           1,956       1,599         5,093       8,312  
  Amortization related to above (below) market leases, net           972       (532 )       767       (1,588 )
  Non-cash interest expense           2,241       3,714         8,782       10,129  
  Cap-ex, tenant improvements, lease commissions           (9,345 )     (9,992 )       (28,578 )     (26,873 )
  Funds available for distribution           150,732       134,261         436,666       329,669  
  Normalizing items, net(4)           35,896       7,083         79,395       54,621  
  Prepaid/straight-line rent receipts           (1,956 )     (1,599 )       (5,093 )     (8,312 )
  Funds available for distribution - normalized         $ 184,672     $ 139,745       $ 510,968     $ 375,978  
                                   
  Average diluted common shares outstanding           226,258       177,849         214,075       170,301  
                                   
  Per diluted share data:                                
  Net income (loss) attributable to common stockholders         $ 0.16     $ 0.21       $ 0.61     $ 0.76  
  Funds available for distribution         $ 0.67     $ 0.75       $ 2.04     $ 1.94  
  Funds available for distribution - normalized         $ 0.82     $ 0.79       $ 2.39     $ 2.21  
                                   
  Normalized FAD Payout Ratio:                                
  Dividends per common share         $ 0.74     $ 0.715       $ 2.22     $ 2.12  
  FAD per diluted share - normalized         $ 0.82     $ 0.79       $ 2.39     $ 2.21  
  Normalized FAD payout ratio           90 %     91 %       93 %     96 %
                                   
  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 entities.

     

(4)

 

See Exhibit 1.

           
                                   
 

Funds From Operations Reconciliation

                      Exhibit 3
  (in thousands, except per share data)                                
            Three Months Ended     Nine Months Ended
            September 30,     September 30,
            2012   2011     2012   2011
  Net income (loss) attributable to common stockholders         $ 37,269     $ 36,607       $ 131,308     $ 129,826  
 

Depreciation and amortization(1)

          132,858       115,640         393,243       301,461  
  Losses/impairments (gains) on properties, net           (5,875 )     (185 )       (39,094 )     (56,363 )
  Noncontrolling interests(2)           (5,440 )     (4,706 )       (15,619 )     (13,353 )
  Unconsolidated entities(3)           11,913       3,020         22,673       9,411  
  Funds from operations           170,725       150,376         492,511       370,982  
  Normalizing items, net(4)           35,896       7,083         79,395       54,621  
  Funds from operations - normalized         $ 206,621     $ 157,459       $ 571,906     $ 425,603  
                                   
  Average diluted common shares outstanding           226,258       177,849         214,075       170,301  
                                   
  Per diluted share data:                                
  Net income (loss) attributable to common stockholders         $ 0.16     $ 0.21       $ 0.61     $ 0.76  
  Funds from operations         $ 0.75     $ 0.85       $ 2.30     $ 2.18  
  Funds from operations - normalized         $ 0.91     $ 0.89       $ 2.67     $ 2.50  
                                   
  Normalized FFO Payout Ratio:                                
  Dividends per common share         $ 0.74     $ 0.715       $ 2.22     $ 2.12  
  FFO per diluted share - normalized         $ 0.91     $ 0.89       $ 2.67     $ 2.50  
  Normalized FFO payout ratio           81 %     80 %       83 %     85 %
                                   
  Notes:  

(1)

 

Depreciation and amortization includes depreciation and amortization from discontinued operations.

     

(2)

 

Represents noncontrolling interests' share of net FFO adjustments.

     

(3)

 

Represents HCN's share of net FFO adjustments from unconsolidated entities.

     

(4)

 

See Exhibit 1.

           
                           
 

Outlook Reconciliations: Year Ended December 31, 2012

                      Exhibit 4
  (in thousands, except per share data)                                
            Prior Outlook     Current Outlook
            Low   High     Low   High
  FFO Reconciliation:                                
  Net income attributable to common stockholders         $ 1.07   $ 1.17     $ 0.91   $ 0.95
  Losses/impairments (gains) on properties, net           (0.16)     (0.16)       (0.17)     (0.17)
 

Depreciation and amortization(1)

          2.42     2.42       2.40     2.40
  Funds from operations           3.33     3.43       3.14     3.18
  Normalizing items, net(2)           0.20     0.20       0.35     0.35
  Funds from operations - normalized         $ 3.53   $ 3.63     $ 3.49   $ 3.53
                                   
  FAD Reconciliation:                                
  Net income attributable to common stockholders         $ 1.07   $ 1.17     $ 0.91   $ 0.95
  Losses/impairments (gains) on properties, net           (0.16)     (0.16)       (0.17)     (0.17)
  Depreciation and amortization(1)           2.42     2.42       2.40     2.40
  Net straight-line rent and above/below amortization(1)           (0.22)     (0.22)       (0.22)     (0.22)
  Non-cash interest expense(1)           0.06     0.06       0.06     0.06
  Cap-ex, tenant improvements, lease commissions(1)           (0.25)     (0.25)       (0.24)     (0.24)
  Funds available for distribution           2.92     3.02       2.74     2.78
  Normalizing items, net(2)           0.20     0.20       0.35     0.35
  Prepaid/straight-line rent receipts           (0.01)     (0.01)       (0.02)     (0.02)
  Funds available for distribution - normalized         $ 3.11   $ 3.21     $ 3.07   $ 3.11
                                   
  Notes:  

(1)

 

Amounts presented net of noncontrolling interests' share and HCN's share of unconsolidated entities.

     

(2)

 

See Exhibit 1.

           

Source: Health Care REIT, Inc.

Health Care REIT, Inc.
Scott Estes, 419-247-2800
Jay Morgan, 419-247-2800