Welltower Reports Fourth Quarter 2018 Results

Welltower Inc. announced results for the quarter ended December 31, 2018.

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.


Company Codes: NYSE:WELL

MORE ON THIS TOPIC