Menu

Welltower Reports Fourth Quarter 2018 Results

02/12/2019

TOLEDO, Ohio, Feb. 12, 2019 /PRNewswire/ -- Welltower Inc. (NYSE: WELL) today announced results for the quarter ended December 31, 2018. For the quarter, we generated net income attributable to common stockholders of $0.27 per share and normalized FFO attributable to common stockholders of $1.01 per share. For the year, we generated net income attributable to common stockholders of $2.02 per share and normalized FFO attributable to common stockholders of $4.03 per share. The company also announced that previously disclosed 2019 net income attributable to common stockholders guidance has been increased to a range of $2.70 to $2.85 per share, while reaffirming our previously announced 2019 normalized FFO attributable to common stockholders of $4.10 to $4.25 per share.

Welltower Logo

Quarterly Highlights

  • Reaffirming 2019 FFO attributable to common stockholders guidance of $4.10 to $4.25 per share, driven by total portfolio same store NOI growth of 1.25% to 2.25%
  • Generated $552 million of gross proceeds from common stock issuances at an average price of $68.41 per share
  • Completed $394 million of property sales and loan payoffs at a blended yield of 2.7%
  • Closed $559 million of acquisitions at a blended yield of 5.6%, including $485 million of outpatient medical buildings at 5.5% yield
  • Seniors housing operating SSNOI grew 0.6% driven by a 40 bps increase in occupancy, the largest occupancy increase in over two years
  • Appointed two national health care executives to the Board of Directors, Karen DeSalvo, MD and Johnese Spisso, MPA, raising the representation of women and minorities among independent directors

Annual Highlights

  • Total portfolio average SSNOI grew 1.6%, driven by four quarters of positive year over year growth in all segments
  • Completed more than $4 billion of gross investments, including $3.4 billion in acquisitions at a 7.3% yield and $290 million in development funding with a 7.6% yield
  • Delivered $322 million of development projects with an 8.4% expected yield
  • Successfully closed $1.9 billion of senior unsecured notes offerings across 3 tranches with an average maturity of 13.8 years and a blended yield to maturity of 4.3%
  • Generated $795 million of gross proceeds from common stock issuances at an average price of $67.51
  • Named to the Dow Jones Sustainability World Index for the first time and the Dow Jones Sustainability North America Index for the third consecutive year

"Welltower delivered strong operating results in both the fourth quarter of 2018 and for the full year driven by consistent performance across all operating segments," commented Tom DeRosa, Welltower's Chief Executive Officer. "2018 represented a significant turning point towards growth for Welltower as we completed more than $4 billion of accretive investments, demonstrating the success of our differentiated strategy and ability to compete on capabilities to deploy capital at attractive returns and drive future cash flow growth. Furthermore, our commitment to sustainability, diversity and governance enhances our world-class platform that continues to deliver long-term value to shareholders."

Capital Activity On December 31, 2018, we had $215 million of cash and cash equivalents and $1.9 billion of available borrowing capacity under the primary unsecured credit facility. During the fourth quarter, we generated approximately $552 million under our dividend reinvestment program and equity shelf program at an average price of $68.41 per share. Subsequent to quarter-end, we generated an additional $195 million of equity capital under our dividend reinvestment program and equity shelf program at an average price of $73.97.

Dividend The Board of Directors declared a cash dividend for the quarter ended December 31, 2018 of $0.87 per share. On February 28, 2019, we will pay our 191st consecutive quarterly cash dividend to stockholders of record on February 22, 2019. The Board of Directors also approved a 2019 quarterly cash dividend rate of $0.87 per share ($3.48 per share annually) commencing with the February 2019 dividend payment. The Board of Directors also declared a quarterly cash dividend on the Series I Cumulative Convertible Perpetual Preferred Stock of $0.8125 per share, payable on April 15, 2019 to stockholders of record on March 31, 2019. The declaration and payment of future quarterly dividends remains subject to review and approval by the Board of Directors.

Quarterly Investment and Disposition Activity We completed $722 million of pro rata gross investments for the quarter including $559 million in acquisitions, $92 million in development funding and $70 million in land acquisitions. Acquisitions were comprised of four separate transactions at a blended yield of 5.6%. The development fundings are expected to yield 7.5% upon stabilization. Also during the quarter, we completed dispositions of $394 million consisting of the sale of $239 million of non-yielding properties acquired in the QCP acquisition, other property sales of $110 million at a blended yield on proceeds of 6.7% and loan payoffs of $46 million at an average yield of 7.1%.

Notable Investments with Existing Operating Partners

Hammes As previously announced, we acquired a 100% interest in a 23 property, Class-A medical office portfolio for $391 million which represents a year one cap rate of 5.6%. The portfolio has an average age of 10 years and totals 979,421 rentable square feet across 12 major metropolitan markets. The properties are 94% occupied with 96% of the portfolio affiliated with health systems.

Medical Pavilion at Howard County General Hospital As previously announced, we acquired a 100% interest in an outpatient medical building located on the campus of Johns Hopkins Howard Country General Hospital in Columbia, Maryland for $79 million, which represents a year one cap rate of 4.9%. The 160,190 square foot property is 100% leased and sits adjacent to a 56,000 square foot Welltower-owned property on the same campus. With this acquisition, Johns Hopkins is the principal tenant in four of our properties totaling 371,000 square feet, inclusive of the Knoll North Campus a 30 acre complex we acquired in 2015.

StoryPoint We expanded our relationship with StoryPoint through the formation of a new RIDEA joint venture. The initial transaction to seed the 90/10 RIDEA JV was the acquisition of a 199-unit private-pay combination IL/AL/MC community located in the Columbus, OH MSA. The total investment amount based upon 100% ownership interest was $82 million and has a projected stabilized yield of 6.0%. Since closing our initial acquisition in 2010, we have completed $227 million of follow-on pro rata investments with StoryPoint.

US Oncology We acquired an outpatient medical building in San Antonio, TX for $15 million, which represents a projected year one cap rate of 5.7%. The property is 38,237 rentable square feet and was built in 2017. The building is 100% leased by Texas Oncology, a member of US Oncology. US Oncology leases over 175,000 square feet in our properties.

Notable Development Starts

Atrium Health MOBs We closed on the construction loans related to two state-of-the-art "Class A+" medical office buildings under development in Charlotte, North Carolina to be delivered in mid 2020. Both buildings are 100% master-leased to Atrium Health (Moody's: Aa3) for 15 years. This project is part of a 5.5-acre multi-phase health care anchored mixed-use development located next to Atrium Health's flagship Carolinas Medical Center campus. Once completed, these assets will house integrated specialty clinical practices for Atrium Health including the Sanger Heart and Vascular Institute. As part of this transaction, we will form a joint venture with the highly reputable Southeast developer, Pappas Properties and will acquire a 75% ownership in the properties upon completion.

Notable Dispositions

QCP Non-Yielding and Non-Core During the fourth quarter, we completed the disposition of 40 non-yielding held-for-sale properties and 1 non-core held-for-sale property acquired in conjunction with the QCP transaction.  We realized sales proceeds of $264 million in conjunction with the disposals and recognized a gain on sale of $37 million.

Brandywine As a part of the Brandywine RIDEA conversion, we completed the disposition of two assisted living communities. The gross purchase price based upon 100% ownership interest was $33.5 million.

Kindred We completed the disposition of one long-term/post-acute facility for $9 million. We realized a gain on sale of $2 million and the sale represents an unlevered IRR of 8.8%.

Genesis In connection with its operational re-balancing, Genesis sold all of its assets and operations in the state of Texas and used part of the proceeds to pay down $14 million of outstanding loan obligations to us. Additionally, as part of that transaction, we sold our  Richardson, Texas property for $16 million.

Heritage Enterprises We completed the disposition of a combination AL / post-acute property for $16 million which represents a 9.9% cap rate on in-place rent.

Adventist We completed the disposition of two Outpatient Medical properties for $11 million which represents an 8.3% cap rate on in-place rent. We realized a gain on the sale of $4 million.

Outlook for 2019 Net income attributable to common stockholders guidance has been increased to a range of $2.70 to $2.85 per diluted share from the previous range of $1.88 to $2.03 per diluted share, primarily due to changes in projected net gains/losses/impairments and depreciation and amortization. We are affirming our previously announced 2019 normalized FFO attributable to common stockholders guidance to $4.10 to $4.25 per diluted share. In preparing our guidance, we have updated or confirmed the following assumptions:

  • Same Store NOI: We continue to expect average blended SSNOI growth of approximately 1.25%-2.25% in 2019.
    • Seniors Housing Operating approximately 0.5%-2.0%
    • Seniors Housing Triple-net approximately 3.0%-3.5%
    • Outpatient Medical approximately 1.75%-2.25%
    • Health System 1.375%
    • Long-term/Post-acute Care approximately 2.0%-2.5%
  • General and administrative expenses: We anticipate annual general and administrative expenses of approximately $130 million to $135 million, including $26 million of stock-based compensation.
  • Acquisitions: 2019 earnings guidance includes any acquisitions closed or announced year to date.
  • Development: We anticipate funding development of approximately $385 million in 2019 relating to projects underway on December 31, 2018.
  • Dispositions: We anticipate disposition proceeds of approximately $1.4 billion at a blended yield of 6.2% in 2019.

Our guidance does not include any additional investments, dispositions or capital transactions beyond those we have announced, nor any other expenses, impairments, unanticipated additions to the loan loss reserve or other additional normalizing items. Please see the exhibits for a reconciliation of the outlook for net income available to common stockholders to normalized FFO attributable to common stockholders. We will provide additional detail regarding our 2019 outlook and assumptions on the fourth quarter 2018 conference call.

Conference Call Information We have scheduled a conference call on Tuesday, February 12, 2019 at 10:00 a.m. Eastern Time to discuss our fourth quarter 2018 results, industry trends, portfolio performance and outlook for 2019. 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 February 26, 2019. To access the rebroadcast, dial 855-859-2056 or 404-537-3406 (international). The conference ID number is 4369176. To participate in the webcast, log on to www.welltower.com 15 minutes before the call to download the necessary software.  Replays will be available for 90 days.

Supplemental Reporting Measures We believe that net income and net income attributable to common stockholders (NICS), as defined by U.S. generally accepted accounting principles (U.S. GAAP), are the most appropriate earnings measurements. However, we consider funds from operations (FFO), net operating income (NOI) and same store NOI (SSNOI) to be useful supplemental measures of our operating performance. These supplemental measures are disclosed on our pro rata ownership basis. Pro rata amounts are derived by reducing consolidated amounts for minority partners' noncontrolling ownership interests and adding our minority ownership share of unconsolidated amounts. We do not control unconsolidated investments. While we consider pro rata disclosures useful, they may not accurately depict the legal and economic implications of our joint venture arrangements and should be used with caution.

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 attributable to common stockholders, as defined by NAREIT, means net income attributable to common stockholders, 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 and noncontrolling interests. Normalized FFO attributable to common stockholders represents FFO attributable to common stockholders adjusted for certain items detailed in Exhibit 2. We believe that normalized FFO attributable to common stockholders is a useful supplemental measure of operating performance because investors and equity analysts may use this measure 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.

We define NOI as total revenues, including tenant reimbursements, less property operating expenses. Property operating expenses represent costs associated with managing, maintaining and servicing tenants for our seniors housing operating and outpatient medical properties. These expenses include, but are not limited to, property-related payroll and benefits, property management fees paid to operators, marketing, housekeeping, food service, maintenance, utilities, property taxes and insurance. General and administrative expenses represent costs unrelated to property operations or transaction costs.  These expenses include, but are not limited to, payroll and benefits, professional services, office expenses and depreciation of corporate fixed assets.  SSNOI is used to evaluate the operating performance of our properties using a consistent population which controls for changes in the composition of our portfolio. As used herein, same store is generally defined as those revenue-generating properties in the portfolio for the relevant year-over-year reporting periods. Land parcels, loans, and sub-leases as well as any properties acquired, developed/redeveloped (including major refurbishments where 20% or more of units are simultaneously taken out of commission for 30 days or more), sold or classified as held for sale during that period are excluded from the same store amounts. Properties undergoing operator transitions and/or segment transitions (except triple-net to seniors housing operating with the same operator) are also excluded from the same store amounts. Normalizers include adjustments that in management's opinion are appropriate in considering SSNOI, a supplemental, non-GAAP performance measure.  None of these adjustments, which may increase or decrease SSNOI, are reflected in the company's financial statements prepared in accordance with U.S. GAAP.  Significant normalizers (defined as any that individually exceeds 0.50% of SSNOI growth per property type) are separately disclosed and explained.  We believe NOI and SSNOI provide investors relevant and useful information because they measure the operating performance of our properties at the property level on an unleveraged basis. We use NOI and SSNOI to make decisions about resource allocations and to assess the property level performance of our properties. No reconciliation of the forecasted range for SSNOI on a combined or segment basis is included in this release because we are unable to quantify certain amounts that would be required to be included in the comparable GAAP financial measure without unreasonable efforts, and we believe such reconciliation would imply a degree of precision that could be confusing or misleading to investors.

Our supplemental reporting measures and similarly entitled financial measures are widely used by investors, equity and debt analysts and ratings agencies in the valuation, comparison, rating and investment recommendations of companies. Our 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 us, 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 December 31, 2018, which is available on the company's website (www.welltower.com), for information and reconciliations of additional supplemental reporting measures.

About Welltower Welltower Inc. (NYSE: WELL), an S&P 500 company headquartered in Toledo, Ohio, is driving the transformation of health care infrastructure. The company invests with leading seniors housing operators, post-acute providers and health systems to fund the real estate infrastructure needed to scale innovative care delivery models and improve people's wellness and overall health care experience. Welltower™, a real estate investment trust ("REIT"), owns interests in properties concentrated in major, high-growth markets in the United States, Canada and the United Kingdom, consisting of seniors housing and post-acute communities and outpatient medical properties. More information is available at www.welltower.com. We routinely post important information on our website at www.welltower.com in the "Investors" section, including corporate and investor presentations and financial information. We intend to use our website as a means of disclosing material, non-public information and for complying with our disclosure obligations under Regulation FD. Such disclosures will be included on our website under the heading "Investors". Accordingly, investors should monitor such portion of the company's website in addition to following our press releases, public conference calls and filings with the Securities and Exchange Commission. The information on our website is not incorporated by reference in this press release, and our web address is included as an inactive textual reference only.

Forward-Looking Statements and Risk Factors This press release contains "forward-looking statements" as defined in the Private Securities Litigation Reform Act of 1995. When we use words such as "may," "will," "intend," "should," "believe," "expect," "anticipate," "project," "pro forma," "estimate" or similar expressions that do not relate solely to historical matters, we are making forward-looking statements. In particular, these forward-looking statements include, but are not limited to, those relating to our opportunities to acquire, develop or sell properties; our ability to close anticipated acquisitions, investments or dispositions on currently anticipated terms, or within currently anticipated timeframes; the expected performance of our operators/tenants and properties; our expected occupancy rates; our ability to declare and to make distributions to shareholders; our investment and financing opportunities and plans; our continued qualification as a REIT; our ability to access capital markets or other sources of funds; and our ability to meet our earnings guidance. Forward-looking statements are not guarantees of future performance and involve risks and uncertainties that may cause our actual results to differ materially from our expectations discussed in the forward-looking statements. 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 seniors 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; our ability to transition or sell properties with profitable results; the failure to make new investments or acquisitions as and when anticipated; natural disasters and other acts of God affecting our properties; our ability to re-­lease space at similar rates as vacancies occur; our 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; liability or contract claims by or against operators/tenants; unanticipated difficulties and/or expenditures relating to future investments or acquisitions; environmental laws affecting our properties; changes in rules or practices governing our financial reporting; the movement of U.S. and foreign currency exchange rates; our ability to maintain our qualification as a REIT; key management personnel recruitment and retention; and other risks described in our reports filed from time to time with the Securities and Exchange Commission. Finally, we undertake no obligation to update or revise publicly any forward-looking statements, whether because of new information, future events or otherwise, or to update the reasons why actual results could differ from those projected in any forward-looking statements.


 

Welltower Inc.

Financial Exhibits

Consolidated Balance Sheets (unaudited)

(in thousands)



December 31,



2018


2017

Assets





Real estate investments:





Land and land improvements


$

3,205,091



$

2,734,467


Buildings and improvements


28,019,502



25,373,117


Acquired lease intangibles


1,581,159



1,502,471


Real property held for sale, net of accumulated depreciation


590,271



734,147


Construction in progress


194,365



237,746


Gross real property owned


33,590,388



30,581,948


Less accumulated depreciation and intangible amortization


(5,499,958)



(4,838,370)


Net real property owned


28,090,430



25,743,578


Real estate loans receivable


398,711



495,871


Less allowance for losses on loans receivable


(68,372)



(68,372)


Net real estate loans receivable


330,339



427,499


Net real estate investments


28,420,769



26,171,077


Other assets:





Investments in unconsolidated entities


482,914



445,585


Goodwill


68,321



68,321


Cash and cash equivalents


215,376



243,777


Restricted cash


100,753



65,526


Straight-line rent receivable


367,093



389,168


Receivables and other assets


686,846



560,991


Total other assets


1,921,303



1,773,368


Total assets


$

30,342,072



$

27,944,445







Liabilities and equity





Liabilities:





Borrowings under primary unsecured credit facility


$

1,147,000



$

719,000


Senior unsecured notes


9,603,299



8,331,722


Secured debt


2,476,177



2,608,976


Capital lease obligations


70,668



72,238


Accrued expenses and other liabilities


1,034,283



911,863


Total liabilities


14,331,427



12,643,799


Redeemable noncontrolling interests


424,046



375,194


Equity:





Preferred stock


718,498



718,503


Common stock


384,465



372,449


Capital in excess of par value


18,424,368



17,662,681


Treasury stock


(68,499)



(64,559)


Cumulative net income


6,121,534



5,316,580


Cumulative dividends


(10,818,557)



(9,471,712)


Accumulated other comprehensive income


(129,769)



(111,465)


Other equity


294



670


Total Welltower Inc. stockholders' equity


14,632,334



14,423,147


Noncontrolling interests


954,265



502,305


Total equity


15,586,599



14,925,452


Total liabilities and equity


$

30,342,072



$

27,944,445


 


 

Consolidated Statements of Income (unaudited)





(in thousands, except per share data)









Three Months Ended


Twelve Months Ended





December 31,


December 31,





2018


2017


2018


2017

Revenues:











Resident fees and service


$

860,402



$

729,666



$

3,234,852



$

2,779,423




Rental income


360,565



360,249



1,380,422



1,445,871




Interest income


13,082



11,975



55,814



73,811




Other income


7,194



2,367



29,411



17,536




Total revenues


1,241,243



1,104,257



4,700,499



4,316,641


Expenses:











Property operating expenses


650,644



547,904



2,433,017



2,083,925




Depreciation and amortization


242,834



238,458



950,459



921,720




Interest expense


144,369



127,217



526,592



484,622




General and administrative expenses


31,101



28,365



126,383



122,008




Loss (gain) on derivatives and financial instruments, net


1,626





(4,016)



2,284




Loss (gain) on extinguishment of debt, net


53



371



16,097



37,241




Provision for loan losses




62,966





62,966




Impairment of assets


76,022



99,821



115,579



124,483




Other expenses


10,502



60,167



112,898



177,776




Total expenses


1,157,151



1,165,269



4,277,009



4,017,025


Income (loss) from continuing operations before income taxes











and other items


84,092



(61,012)



423,490



299,616


Income tax (expense) benefit


(1,504)



(25,663)



(8,674)



(20,128)


Income (loss) from unconsolidated entities


195



(59,449)



(641)



(83,125)


Gain (loss) on real estate dispositions, net


41,913



56,381



415,575



344,250


Income (loss) from continuing operations


124,696



(89,743)



829,750



540,613











Net income (loss)


124,696



(89,743)



829,750



540,613


Less:


Preferred dividends


11,676



11,676



46,704



49,410




Preferred stock redemption charge








9,769




Net income (loss) attributable to noncontrolling interests


11,257



10,104



24,796



17,839


Net income (loss) attributable to common stockholders


$

101,763



$

(111,523)



$

758,250



$

463,595


Average number of common shares outstanding:











Basic


378,240



370,485



373,620



367,237




Diluted


380,002



370,485



375,250



369,001


Net income (loss) attributable to common stockholders per share:











Basic


$

0.27



$

(0.30)



$

2.03



$

1.26




Diluted


$

0.27



$

(0.30)



$

2.02



$

1.26


Common dividends per share


$

0.87



$

0.87



$

3.48



$

3.48


 

 

Outlook reconciliations: Year Ending December 31, 2019

Exhibit 1


(in millions, except per share data)






Prior Outlook


Current Outlook





Low


High


Low


High


FFO Reconciliation:










Net income attributable to common stockholders


$

723



$

781



$

1,045



$

1,103



Impairments and losses (gains) on real estate dispositions, net(1,2)


(174)



(174)



(448)



(448)



Depreciation and amortization(1)


1,025



1,025



990



990



NAREIT and Normalized FFO attributable to common stockholders


$

1,574



$

1,632



$

1,587



$

1,645














Per share data attributable to common stockholders:










Net income


$

1.88



$

2.03



$

2.70



$

2.85



NAREIT & Normalized FFO


$

4.10



$

4.25



$

4.10



$

4.25














Other items: (1)










Net straight-line rent and above/below market rent amortization


$

(73)



$

(73)



$

(73)



$

(73)



Non-cash interest expenses


21



21



21



21



Recurring cap-ex, tenant improvements, and lease commissions


(124)



(124)



(124)



(124)



Stock-based compensation


26



26



26



26






Note : (1) Amounts presented net of noncontrolling interests' share and Welltower's share of unconsolidated entities.


           (2) Includes estimated gains on projected dispositions.


 

Normalizing Items









Exhibit 2


(in thousands, except per share data)


Three Months Ended


Twelve Months Ended





December 31,


December 31,





2018



2017


2018


2017


Loss (gain) on derivatives and financial instruments, net


$

1,626


(1)


$



$

(4,016)



$

2,284



Loss (gain) on extinguishment of debt, net


53


(2)


371



16,097



37,241



Provision for loan losses





62,966





62,966



Preferred stock redemption charge









9,769



Nonrecurring interest expense





2,634





2,634



Incremental stock-based compensation expense







3,552





Nonrecurring income tax benefits





17,354





9,438



Other expenses


10,502


(3)


60,167



112,898



177,776



Additional other income


(4,027)


(4)




(14,832)





Normalizing items attributable to noncontrolling interests and
unconsolidated entities, net


(338)


(5)


57,566



4,595



86,589



Net normalizing items


$

7,816




$

201,058



$

118,294



$

388,697















Average diluted common shares outstanding


380,002




372,145



375,250



369,001



Net normalizing items per diluted share


$

0.02




$

0.54



$

0.32



$

1.05






Note : (1) Primarily related to mark-to-market of Genesis HealthCare stock holdings.


           (2) Primarily related to secured debt extinguishments.


           (3) Primarily related to non-capitalizable transaction costs.


           (4) Primarily related to the reversal of a contingent liability related to a prior year acquisition.


           (5) Primarily related to non-capitalizable transaction costs in joint ventures.



 

FFO Reconciliations








Exhibit 3


(in thousands, except per share data)


Three Months Ended


Twelve Months Ended







December 31,


December 31,







2018


2017


2018


2017


Net income (loss) attributable to common stockholders


$

101,763



$

(111,523)



$

758,250



$

463,595



Depreciation and amortization


242,834



238,458



950,459



921,720



Impairments and losses (gains) on real estate dispositions, net


34,109



43,440



(299,996)



(219,767)



Noncontrolling interests(1)


(17,650)



(8,131)



(69,193)



(60,018)



Unconsolidated entities(2)


13,910



16,980



52,663



60,046



NAREIT FFO attributable to common stockholders


374,966



179,224



1,392,183



1,165,576



Normalizing items, net(3)


7,816



201,058



118,294



388,697



Normalized FFO attributable to common stockholders


$

382,782



$

380,282



$

1,510,477



$

1,554,273
















Average diluted common shares outstanding:











For net income (loss) purposes


380,002



370,485



375,250



369,001




For FFO purposes


380,002



372,145



375,250



369,001
















Per share data attributable to common stockholders:











Net income (loss)


$

0.27



$

(0.30)



$

2.02



$

1.26




NAREIT FFO


$

0.99



$

0.48



$

3.71



$

3.16




Normalized FFO


$

1.01



$

1.02



$

4.03



$

4.21
















Normalized FFO Payout Ratio:











Dividends per common share


$

0.87



$

0.87



$

3.48



$

3.48




Normalized FFO attributable to common stockholders per share


$

1.01



$

1.02



$

4.03



$

4.21




          Normalized FFO payout ratio


86

%


85

%


86

%


83

%















Other items:(4)










Net straight-line rent and above/below market rent amortization


$

(23,914)



$

(18,692)



$

(72,854)



$

(72,838)



Non-cash interest expenses


3,886



3,219



13,423



13,042



Recurring cap-ex, tenant improvements, and lease commissions


(31,664)



(22,400)



(88,408)



(68,120)



Stock-based compensation(5)


4,846



2,643



23,186



17,721





Note : (1) Represents noncontrolling interests' share of net FFO adjustments.


           (2) Represents Welltower's share of net FFO adjustments from unconsolidated entities.


           (3) See Exhibit 2.


           (4) Amounts presented net of noncontrolling interests' share and Welltower's share of unconsolidated entities.


           (5) Excludes certain severance related stock-based compensation recorded in other expense and normalized incremental stock-based compensation expense (see Exhibit 2).



 

SSNOI Reconciliations













Exhibit 4


(in thousands)

Three Months Ended





 March 31,


 June 30,


 September 30,


 December 31,





2018


2017


2018


2017


2018


2017


2018


2017


Net income (loss)

$

453,555



$

337,610



$

167,273



$

203,441



$

84,226



$

89,299



$

124,696



$

(89,743)



Loss (gain) on real estate dispositions, net

(338,184)



(244,092)



(10,755)



(42,155)



(24,723)



(1,622)



(41,913)



(56,381)



Loss (income) from unconsolidated entities

2,429



23,106



(1,249)



3,978



(344)



(3,408)



(195)



59,449



Income tax expense (benefit)

1,588



2,245



3,841



(8,448)



1,741



669



1,504



25,663



Other expenses

3,712



11,675



10,058



6,339



88,626



99,595



10,502



60,167



Impairment of assets

28,185



11,031



4,632



13,631



6,740





76,022



99,821



Provision for loan losses















62,966



Loss (gain) on extinguishment of debt, net

11,707



31,356



299



5,515



4,038





53



371



Loss (gain) on derivatives and financial instruments, net

(7,173)



1,224



(7,460)



736



8,991



324



1,626





General and administrative expenses

33,705



31,101



32,831



32,632



28,746



29,913



31,101



28,365



Depreciation and amortization

228,201



228,276



236,275



224,847



243,149



230,138



242,834



238,458



Interest expense

122,775



118,597



121,416



116,231



138,032



122,578



144,369



127,217



Consolidated NOI

540,500



552,129



557,161



556,747



579,222



567,486



590,599



556,353



NOI attributable to unconsolidated investments

21,620



21,279



21,725



21,873



22,247



22,431



21,933



21,539



NOI attributable to noncontrolling interests

(31,283)



(27,542)



(30,962)



(29,359)



(37,212)



(30,538)



(40,341)



(29,760)



Pro rata NOI

530,837



545,866



547,924



549,261



564,257



559,379



572,191



548,132




Non-cash NOI attributable to same store properties

(11,220)



(9,985)



(7,131)



(8,059)



(8,578)



(10,761)



(12,019)



(9,384)




NOI attributable to non-same store properties

(55,795)



(84,139)



(98,281)



(107,931)



(109,610)



(119,574)



(121,255)



(114,345)




Currency and ownership(1)

(823)



4,002



1,105



5,945



3,255



1,839



4,270



1,184




Other adjustments(2)

425



(536)



(724)



(2,516)



(593)



10,892



(158)



10,293



Same store NOI (SSNOI)

$

463,424



$

455,208



$

442,893



$

436,700



$

448,731



$

441,775



$

443,029



$

435,880






















Seniors housing operating

$

213,588



$

212,306



$

207,601



$

207,304



$

224,652



$

224,079



$

223,670



$

222,312



Seniors housing triple-net

120,582



117,064



103,783



100,615



90,663



87,026



91,684



87,939



Outpatient medical

79,659



77,421



81,232



79,638



82,623



80,928



83,007



81,572



Long-term/post-acute care

49,595



48,417



50,277



49,143



50,793



49,742



44,668



44,057




Total SSNOI


$

463,424



$

455,208



$

442,893



$

436,700



$

448,731



$

441,775



$

443,029



$

435,880







































Average


Seniors housing operating

0.6

%





0.1

%





0.3

%





0.6

%


0.4

%


Seniors housing triple-net

3.0

%





3.1

%





4.2

%





4.3

%


3.7

%


Outpatient medical

2.9

%





2.0

%





2.1

%





1.8

%


2.2

%


Long-term/post-acute care

2.4

%





2.3

%





2.1

%





1.4

%


2.1

%



Total SSNOI growth


1.8

%





1.4

%





1.6

%





1.6

%


1.6

%





















Note : (1) Includes adjustments to reflect consistent property ownership percentages and foreign currency exchange rates for properties in the U.K. and Canada.


           (2) Includes other adjustments as described in the respective Supplements.


 

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/welltower-reports-fourth-quarter-2018-results-300793943.html

SOURCE Welltower Inc.