Menu

Health Care REIT, Inc. Reports Second Quarter Results

08/06/2012

Click here for a PDF of the release.

Click here for Q2 2012 Supplemental Information.

Completed $1.1 billion of 2Q12 investments, 2Q12 same store cash NOI increased 4.2%
Increasing 2012 normalized FFO and FAD guidance by 1%

TOLEDO, Ohio--(BUSINESS WIRE)--Aug. 6, 2012-- Health Care REIT, Inc. (NYSE:HCN) today announced operating results for the company's second quarter ended June 30, 2012.

"Health Care REIT continues to differentiate itself through the consistency of its relationship investment program, as evidenced by $602 million of second quarter investments from existing relationships. Total investments of $1.1 billion during the quarter brings our total year-to-date investments to $1.9 billion and drives a three cent increase in our 2012 earnings expectations," commented George L. Chapman, Chairman and Chief Executive Officer of Health Care REIT. "Our ability to source high-quality investments in the seniors housing and MOB sectors has significantly strengthened the quality of our portfolio and increased our private pay percentage. As we move into the second half of 2012, our investment pipeline remains strong as we continue to execute our business plan."

Recent Highlights

  • Completed gross new investments totaling $1.1 billion in 2Q12 including $509.5 million with Chartwell Seniors Housing REIT in May
  • Increased 2Q12 same-store cash NOI by 4.2%, including 7.4% growth in our seniors housing operating portfolio
  • Increasing 2012 normalized FFO and FAD guidance by 1%
  • Reported 2Q12 normalized FFO of $0.89 per share, and normalized FAD of $0.79 per share
  • Received $125 million in proceeds on property sales and loan payoffs, generating $32 million in gains in 2Q12
  • Issued $600 million of 4.125% 7-year senior unsecured notes in April
  • Funded $250 million Canadian denominated unsecured term loan (approximately $249 million USD) in July
  • Completed redemptions of $100 million 7.875% Series D and $175 million 7.625% Series F preferred stock in April
  • Completed redemption/conversion of $126 million 4.75% convertible senior unsecured notes due 2026 in 2Q12 and extinguished $229 million of secured debt with a weighted average interest rate of 4.2% year-to-date
  • Announced redemption of $168 million 4.75% convertible senior unsecured notes due 2027 in June

Dividends for Second Quarter 2012 As previously announced, the Board of Directors declared a cash dividend for the quarter ended June 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 August 20, 2012 and will be the company's 165th consecutive quarterly dividend payment. The declaration and payment of quarterly dividends remains subject to review by and approval of the Board of Directors.

Second Quarter Investment Highlights

As previously announced, the company completed the acquisition with Chartwell Seniors Housing REIT (TSX:CSH.UN) of 42 seniors housing and care communities in attractive Canadian markets. Thirty-nine of the properties are owned 50% each by the company and Chartwell. The company wholly owns the remaining three properties. Chartwell will manage the communities under an incentive-based management contract. The portfolio acquisition, comprised primarily of independent living residences, closed on May 1st. Based on the USD to CAD exchange rate of 0.9879 on April 30th, the company's share of the purchase price was approximately USD $509.5 million.

During the quarter the company completed $400 million in seniors housing triple-net lease investments at a blended yield of 7.9%. The investments include acquisitions totaling $330 million at a blended yield of 7.8%, consisting of 14 100% private pay seniors housing facilities with four existing operators for $234 million at a blended yield of 7.3%, and seven skilled nursing/post-acute facilities with Genesis Healthcare for $96 million at a blended yield of 8.9%. In addition, three development projects totaling $35 million at a blended yield of 8.5% were converted during the quarter and other investments (primarily comprised of capital improvements) totaling $39 million at a blended yield of 8.1% were funded.

During the quarter the company completed $212 million in medical office building investments at a blended yield of 7.3%. The investments include the acquisition of seven medical office buildings for $200 million and one development conversion. The seven buildings acquired total 739,000 rentable square feet, for an average size of 105,000 rentable square feet and yield of 7.3%. Each building is affiliated with a health system and average occupancy is 97.3%. The development conversion represents a 71,000 rentable square foot building that is affiliated with a health system and 100% leased with a yield of 8.0%.

Outlook for 2012 The company is increasing its 2012 FFO and FAD guidance by 1% to reflect investment and financing activity announced year-to-date. Normalized FFO has been increased to a range of $3.53 to $3.63 per diluted share from $3.50 to $3.60 per diluted share and normalized FAD has been increased to a range of $3.11 to $3.21 per diluted share from $3.08 to $3.18 per diluted share. Net income attributable to common stockholders has been revised to a range of $1.07 to $1.17 per diluted share from $1.09 to $1.19 per diluted share. The company continues to expect $300 million of dispositions in 2012 which consist primarily of non-strategic, Medicaid-oriented 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 Monday, August 6, 2012 at 10:00 a.m. Eastern Time to discuss its second 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 August 20, 2012. To access the rebroadcast, dial 855-859-2056 or 404-537-3406 (international). The conference ID number is 98945560. To participate in the webcast, log on to http://www.hcreit.com 15 minutes before the call to download the necessary software. Replays will be available for 90 days.

Key Performance Indicators

              2Q12     2Q11     Change
Net income (loss) attributable to common                          
stockholders (NICS) per diluted share         $ 0.25     $ 0.39     -36%
Normalized FFO per diluted share         $ 0.89     $ 0.90     -1%
Normalized FAD per diluted share         $ 0.79     $ 0.80     -1%
Dividends per common share         $ 0.74     $ 0.715     3%
Normalized FFO Payout Ratio           83%       79%      
Normalized FAD Payout Ratio           94%       89%      
                           

Quarterly Earnings

       

 

NICS

 

 

FFO

 

 

FAD

          2Q12   2Q11   Change     2Q12   2Q11   Change     2Q12   2Q11   Change
Per diluted share         $ 0.25     $ 0.39     -36 %     $ 0.73     $ 0.84     -13 %     $ 0.65     $ 0.75     -13 %
Includes impact of:                                                          
Gain (loss) on property sales(1)         $ 0.15     $ 0.17                                          
Other items, net(2)         $ (0.15 )   $ (0.06 )         $ (0.15 )   $ (0.06 )         $ (0.15 )   $ (0.06 )    
Prepaid/straight-line rent receipts(3)                                             $ 0.01     $ 0.02      

Per diluted share - normalized(a)

                          $ 0.89     $ 0.90     -1 %     $ 0.79     $ 0.80     -1 %

(a)

 

Amounts may not sum due to rounding

   

(1)

 

$32,450,000 and $30,224,000 of gains in 2Q12 and 2Q11, respectively.

   

(2)

 

See Exhibit 1.

   

(3)

 

$2,123,000 and $3,102,000 of receipts in 2Q12 and 2Q11, 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 June 30, 2012, which is available on the company's website (http://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 June 30, 2012, the company's broadly diversified portfolio consisted of 1,010 properties in 46 states and Canada. More information is available on the company's website at http://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 U.S. and Canadian 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)
          June 30,
          2012     2011
Assets                    
Real estate investments:                    
Land and land improvements         $ 1,189,280       $ 983,746  
Buildings and improvements           14,057,887         11,497,863  
Acquired lease intangibles           524,145         347,662  
Real property held for sale, net of accumulated depreciation           193,307         18,202  
Construction in progress           170,785         212,161  
            16,135,404         13,059,634  
Less accumulated depreciation and intangible amortization           (1,369,449 )       (968,289 )
Net real property owned           14,765,955         12,091,345  
Real estate loans receivable(1)           300,000         326,651  
Less allowance for losses on loans receivable           -         (1,692 )
Net real estate loans receivable           300,000         324,959  
Net real estate investments           15,065,955         12,416,304  
Other assets:                    
Investments in unconsolidated entities           460,962         250,933  
Goodwill           68,321         51,207  
Deferred loan expenses           60,597         48,808  
Cash and cash equivalents           204,895         328,758  
Restricted cash           79,619         42,497  
Receivables and other assets(2)           407,077         342,154  
            1,281,471         1,064,357  
Total assets         $ 16,347,426       $ 13,480,661  
                     
Liabilities and equity                    
Liabilities:                    
Borrowings under unsecured lines of credit arrangements         $ 393,000       $ -  
Senior unsecured notes           4,910,871         4,429,992  
Secured debt           2,299,674         1,889,873  
Capital lease obligations           81,955         83,794  
Accrued expenses and other liabilities           400,065         325,550  
Total liabilities           8,085,565         6,729,209  
Redeemable noncontrolling interests           34,068         18,410  
Equity:                    
Preferred stock           1,022,917         1,010,417  
Common stock           214,592         177,290  
Capital in excess of par value           8,129,913         6,314,692  
Treasury stock           (17,272 )       (13,493 )
Cumulative net income           2,023,769         1,795,448  
Cumulative dividends           (3,309,558 )       (2,682,479 )
Accumulated other comprehensive income           (13,590 )       (10,145 )
Other equity           7,302         6,460  
Total Health Care REIT, Inc. stockholders' equity           8,058,073         6,598,190  
Noncontrolling interests           169,720         134,852  
Total equity           8,227,793         6,733,042  
Total liabilities and equity         $ 16,347,426       $ 13,480,661  
                     
(1) Includes non-accrual loan balances of $12,956,000 and $9,287,000 at June 30, 2012 and 2011, respectively.
(2) Includes net straight-line receivable balances of $144,612,000 and $97,769,000 at June 30, 2012 and 2011, respectively.
 
 
 
Consolidated Statements of Income (unaudited)
(in thousands, except per share data)
            Three Months Ended     Six Months Ended
            June 30,     June 30,
            2012   2011     2012   2011
Revenues:                                
Rental income         $ 278,067     $ 228,246       $ 541,208     $ 384,009  
Resident fees and service           165,654       123,149         323,828       194,435  
Interest income           7,879       12,866         16,020       24,575  
Other income           1,482       5,341         3,166       8,165  
Gross revenues           453,082       369,602         884,222       611,184  
                                   
Expenses:                                
Interest expense           94,968       81,484         186,941       137,613  
Property operating expenses           136,303       99,808         265,572       163,371  
Depreciation and amortization           131,917       107,255         256,821       176,939  
General and administrative expenses           25,870       19,562         53,621       37,276  
Transaction costs           28,691       13,738         34,270       49,803  
Loss (gain) on derivatives           (2,676 )     -         (2,121 )     -  
Loss (gain) on extinguishment of debt           576       -         576       -  
Provision for loan losses           -       168         -       416  
Total expenses           415,649       322,015         795,680       565,418  
                                   
Income (loss) from continuing operations before income taxes                                
and income from unconsolidated entities           37,433       47,587         88,542       45,766  
                                   
Income tax (expense) benefit           (1,447 )     (211 )       (2,918 )     (340 )
Income (loss) from unconsolidated entities           1,456       971         2,989       2,514  
Income (loss) from continuing operations           37,442       48,347         88,613       47,940  
                                 
Discontinued operations:                                
Gain (loss) on sales of properties           32,450       30,224         33,219       56,380  
Impairment of assets           -       -         -       (202 )
Income (loss) from discontinued operations, net           6,983       7,637         12,497       13,900  
              39,433       37,861         45,716       70,078  
Net income (loss)           76,875       86,208         134,329       118,018  
Less: Preferred dividends           16,719       17,353         35,926       26,033  
  Preferred stock redemption charge           6,242       -         6,242       -  
  Net income (loss) attributable to noncontrolling interests           (821 )     (992 )       (1,876 )     (1,234 )
Net income (loss) attributable to common stockholders         $ 54,735     $ 69,847       $ 94,037     $ 93,219  
                                   
Average number of common shares outstanding:                                
Basic           213,498       176,445         206,612       165,755  
Diluted           215,138       177,488         208,237       166,458  
                                   
Net income (loss) attributable to common stockholders per share:                                
Basic         $ 0.26     $ 0.40       $ 0.46     $ 0.56  
Diluted         $ 0.25     $ 0.39       $ 0.45     $ 0.56  
                                   
Common dividends per share         $ 0.74     $ 0.715       $ 1.48     $ 1.405  
                                         
             
             

Normalizing Items

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

28,691(1)

  $ 13,738       $ 34,270     $ 49,803  
Special stock compensation grants           -     -         4,316       -  
Loss (gain) on derivatives          

(2,676)(2)

    -        

(2,121

)

    -  
Loss (gain) on extinguishment of debt          

576(3)

    -         576       -  
Provision for loan losses           -     168         -       416  

Held for sale hospital operating expenses(4)

          -     264         215       1,093  
Non-recurring other income           -    

(3,774

)

      -      

(3,774

)

Preferred stock redemption charge          

6,242(5)

    -         6,242       -  
Total         $ 32,833   $ 10,396       $ 43,498     $ 47,538  
                                       
Average diluted common shares outstanding           215,138     177,488         208,237       166,458  
Net amount per diluted share         $ 0.15   $ 0.06       $ 0.21     $ 0.29  

 

   

 

                     
Notes:    

(1)

 

Primarily costs incurred with seniors housing and medical office building acquisitions during the quarter.

     

(2)

 

Related to a currency hedge executed at time of commitment to Chartwell transaction to lock the exchange rate on the cash portion of the transaction.

     

(3)

 

Related to redemption of convertible senior unsecured notes and secured debt extinguishments during the quarter.

     

(4)

 

Represents expenses incurred in connection with a hospital previously classified as held for sale and sold in April 2012.

     

(5)

 

Related to redemption of Series D and F preferred stock in April 2012.

           
                                 

Funds Available for Distribution Reconciliation

        Exhibit 2
(in thousands, except per share data)                                
          Three Months Ended     Six Months Ended
          June 30,     June 30,
          2012     2011       2012     2011  
Net income (loss) attributable to common stockholders         $ 54,735     $ 69,847       $ 94,037     $ 93,219  
Depreciation and amortization(1)           132,963       111,053         260,385       185,821  
Impairment of assets           -       -         -       202  
Loss (gain) on sales of properties           (32,450 )     (30,224 )       (33,219 )     (56,380 )
Noncontrolling interests(2)           (4,569 )     (3,975 )       (9,059 )     (7,812 )
Unconsolidated entities(3)           6,641       1,653         7,478       2,845  
Gross straight-line rental income           (12,792 )     (10,988 )       (23,931 )     (16,018 )
Prepaid/straight-line rent receipts           2,123       3,102         3,138       6,713  
Amortization related to above (below) market leases, net           47       (398 )       (205 )     (1,056 )
Non-cash interest expense           2,849       2,698         6,542       6,415  
Cap-ex, tenant improvements, lease commissions           (10,647 )     (8,924 )       (19,233 )     (17,065 )
Funds available for distribution           138,900       133,844         285,933       196,884  
Normalizing items, net(4)           32,833       10,396         43,498       47,538  
Prepaid/straight-line rent receipts           (2,123 )     (3,102 )       (3,138 )     (6,713 )
Funds available for distribution - normalized         $ 169,610     $ 141,138       $ 326,293     $ 237,709  
                                 
Average diluted common shares outstanding           215,138       177,488         208,237       166,458  
                                 
Per diluted share data:                                
Net income (loss) attributable to common stockholders         $ 0.25     $ 0.39       $ 0.45     $ 0.56  
Funds available for distribution         $ 0.65     $ 0.75       $ 1.37     $ 1.18  
Funds available for distribution - normalized         $ 0.79     $ 0.80       $ 1.57     $ 1.43  
                                 
Normalized FAD Payout Ratio:                                
Dividends per common share         $ 0.74     $ 0.72       $ 1.48     $ 1.41  
FAD per diluted share - normalized         $ 0.79     $ 0.80       $ 1.57     $ 1.43  
Normalized FAD payout ratio           94 %     89 %       94 %     98 %
                                 
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     Six Months Ended
          June 30,     June 30,
          2012     2011       2012     2011  
Net income (loss) attributable to common stockholders         $ 54,735     $ 69,847       $ 94,037     $ 93,219  
Depreciation and amortization(1)           132,963       111,053         260,385       185,821  
Impairment of assets           -       -         -       202  
Loss (gain) on sales of properties           (32,450 )     (30,224 )       (33,219 )     (56,380 )
Noncontrolling interests(2)           (5,190 )     (4,487 )       (10,179 )     (8,647 )
Unconsolidated entities(3)           7,873       3,364         10,759       6,391  
Funds from operations           157,931       149,553         321,783       220,606  
Normalizing items, net(4)           32,833       10,396         43,498       47,538  
Funds from operations - normalized         $ 190,764     $ 159,949       $ 365,281     $ 268,144  
                                 
Average diluted common shares outstanding           215,138       177,488         208,237       166,458  
                                 
Per diluted share data:                                
Net income (loss) attributable to common stockholders         $ 0.25     $ 0.39       $ 0.45     $ 0.56  
Funds from operations         $ 0.73     $ 0.84       $ 1.55     $ 1.33  
Funds from operations - normalized         $ 0.89     $ 0.90       $ 1.75     $ 1.61  
                                 
Normalized FFO Payout Ratio:                                
Dividends per common share         $ 0.74     $ 0.72       $ 1.48     $ 1.41  
FFO per diluted share - normalized         $ 0.89     $ 0.90       $ 1.75     $ 1.61  
Normalized FFO payout ratio           83 %     79 %       85 %     87 %
                                 
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         $ 1.09     $ 1.19       $ 1.07     $ 1.17  
Loss (gain) on sale of properties           -       -         (0.16 )     (0.16 )
Depreciation and amortization(1)           2.36       2.36         2.42       2.42  
Funds from operations           3.45       3.55         3.33       3.43  
Normalizing items, net(2)           0.05       0.05         0.20       0.20  
Funds from operations - normalized         $ 3.50     $ 3.60       $ 3.53     $ 3.63  
                                 

FAD Reconciliation:

                               
Net income attributable to common stockholders         $ 1.09     $ 1.19       $ 1.07     $ 1.17  
Loss (gain) on sale of properties           -       -         (0.16 )     (0.16 )
Depreciation and amortization(1)           2.36       2.36        

2.42

     

2.42

 
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)           (0.26 )     (0.26 )      

(0.25

)    

(0.25

)
Funds available for distribution           3.03       3.13         2.92       3.02  
Normalizing items, net(2)           0.05       0.05         0.20       0.20  
Funds available for distribution - normalized         $ 3.08     $ 3.18       $ 3.11     $ 3.21  
                                 
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