Companies:
10,652
total market cap:
$139.273 T
Sign In
๐บ๐ธ
EN
English
$ USD
โฌ
EUR
๐ช๐บ
โน
INR
๐ฎ๐ณ
ยฃ
GBP
๐ฌ๐ง
$
CAD
๐จ๐ฆ
$
AUD
๐ฆ๐บ
$
NZD
๐ณ๐ฟ
$
HKD
๐ญ๐ฐ
$
SGD
๐ธ๐ฌ
Global ranking
Ranking by countries
America
๐บ๐ธ United States
๐จ๐ฆ Canada
๐ฒ๐ฝ Mexico
๐ง๐ท Brazil
๐จ๐ฑ Chile
Europe
๐ช๐บ European Union
๐ฉ๐ช Germany
๐ฌ๐ง United Kingdom
๐ซ๐ท France
๐ช๐ธ Spain
๐ณ๐ฑ Netherlands
๐ธ๐ช Sweden
๐ฎ๐น Italy
๐จ๐ญ Switzerland
๐ต๐ฑ Poland
๐ซ๐ฎ Finland
Asia
๐จ๐ณ China
๐ฏ๐ต Japan
๐ฐ๐ท South Korea
๐ญ๐ฐ Hong Kong
๐ธ๐ฌ Singapore
๐ฎ๐ฉ Indonesia
๐ฎ๐ณ India
๐ฒ๐พ Malaysia
๐น๐ผ Taiwan
๐น๐ญ Thailand
๐ป๐ณ Vietnam
Others
๐ฆ๐บ Australia
๐ณ๐ฟ New Zealand
๐ฎ๐ฑ Israel
๐ธ๐ฆ Saudi Arabia
๐น๐ท Turkey
๐ท๐บ Russia
๐ฟ๐ฆ South Africa
>> All Countries
Ranking by categories
๐ All assets by Market Cap
๐ Automakers
โ๏ธ Airlines
๐ซ Airports
โ๏ธ Aircraft manufacturers
๐ฆ Banks
๐จ Hotels
๐ Pharmaceuticals
๐ E-Commerce
โ๏ธ Healthcare
๐ฆ Courier services
๐ฐ Media/Press
๐ท Alcoholic beverages
๐ฅค Beverages
๐ Clothing
โ๏ธ Mining
๐ Railways
๐ฆ Insurance
๐ Real estate
โ Ports
๐ผ Professional services
๐ด Food
๐ Restaurant chains
โ๐ป Software
๐ Semiconductors
๐ฌ Tobacco
๐ณ Financial services
๐ข Oil&Gas
๐ Electricity
๐งช Chemicals
๐ฐ Investment
๐ก Telecommunication
๐๏ธ Retail
๐ฅ๏ธ Internet
๐ Construction
๐ฎ Video Game
๐ป Tech
๐ฆพ AI
>> All Categories
ETFs
๐ All ETFs
๐๏ธ Bond ETFs
๏ผ Dividend ETFs
โฟ Bitcoin ETFs
โข Ethereum ETFs
๐ช Crypto Currency ETFs
๐ฅ Gold ETFs & ETCs
๐ฅ Silver ETFs & ETCs
๐ข๏ธ Oil ETFs & ETCs
๐ฝ Commodities ETFs & ETNs
๐ Emerging Markets ETFs
๐ Small-Cap ETFs
๐ Low volatility ETFs
๐ Inverse/Bear ETFs
โฌ๏ธ Leveraged ETFs
๐ Global/World ETFs
๐บ๐ธ USA ETFs
๐บ๐ธ S&P 500 ETFs
๐บ๐ธ Dow Jones ETFs
๐ช๐บ Europe ETFs
๐จ๐ณ China ETFs
๐ฏ๐ต Japan ETFs
๐ฎ๐ณ India ETFs
๐ฌ๐ง UK ETFs
๐ฉ๐ช Germany ETFs
๐ซ๐ท France ETFs
โ๏ธ Mining ETFs
โ๏ธ Gold Mining ETFs
โ๏ธ Silver Mining ETFs
๐งฌ Biotech ETFs
๐ฉโ๐ป Tech ETFs
๐ Real Estate ETFs
โ๏ธ Healthcare ETFs
โก Energy ETFs
๐ Renewable Energy ETFs
๐ก๏ธ Insurance ETFs
๐ฐ Water ETFs
๐ด Food & Beverage ETFs
๐ฑ Socially Responsible ETFs
๐ฃ๏ธ Infrastructure ETFs
๐ก Innovation ETFs
๐ Semiconductors ETFs
๐ Aerospace & Defense ETFs
๐ Cybersecurity ETFs
๐ฆพ Artificial Intelligence ETFs
Watchlist
Account
Ventas
VTR
#662
Rank
$36.48 B
Marketcap
๐บ๐ธ
United States
Country
$77.67
Share price
1.04%
Change (1 day)
28.44%
Change (1 year)
๐ Real estate
Categories
Ventas, Inc.
is a real estate investment trust specializing in the ownership and management of health care facilities in the United States, Canada and the United Kingdom.
Market cap
Revenue
Earnings
Price history
P/E ratio
P/S ratio
More
Price history
P/E ratio
P/S ratio
P/B ratio
Operating margin
EPS
Stock Splits
Dividends
Dividend yield
Shares outstanding
Fails to deliver
Cost to borrow
Total assets
Total liabilities
Total debt
Cash on Hand
Net Assets
Annual Reports (10-K)
Ventas
Quarterly Reports (10-Q)
Financial Year FY2017 Q1
Ventas - 10-Q quarterly report FY2017 Q1
Text size:
Small
Medium
Large
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
x
EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED
MARCH 31, 2017
OR
¨
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM TO
Commission file number: 1-10989
Ventas, Inc.
(Exact Name of Registrant as Specified in Its Charter)
Delaware
(State or Other Jurisdiction of Incorporation or Organization)
61-1055020
(I.R.S. Employer Identification No.)
353 N. Clark Street, Suite 3300
Chicago, Illinois
(Address of Principal Executive Offices)
60654
(Zip Code)
(877) 483-6827
(Registrant’s Telephone Number, Including Area Code)
Not Applicable
(Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes
x
No
¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes
x
No
¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer
x
Accelerated filer
¨
Non-accelerated filer
¨
(Do not check if a
smaller reporting company)
Smaller reporting company
¨
Emerging growth company
¨
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
¨
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes
¨
No
x
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
Class of Common Stock:
Outstanding at April 26, 2017:
Common Stock, $0.25 par value
354,873,863
VENTAS, INC.
FORM 10-Q
INDEX
Page
PART I—FINANCIAL INFORMATION
Item 1.
Financial Statements (Unaudited)
1
Consolidated Balance Sheets as of March 31, 2017 and December 31, 2016
1
Consolidated Statements of Income for the Three Months Ended March 31, 2017 and 2016
2
Consolidated Statements of Comprehensive Income for the Three Months Ended March 31, 2017 and 2016
3
Consolidated Statements of Equity for the Three Months Ended March 31, 2017 and the Year Ended December 31, 2016
4
Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2017 and 2016
5
Notes to Consolidated Financial Statements
7
Item 2.
Management's Discussion and Analysis of Financial Condition and Results of Operations
35
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
54
Item 4.
Controls and Procedures
56
PART II—OTHER INFORMATION
Item 1.
Legal Proceedings
57
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
57
Item 6.
Exhibits
57
PART I—FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
VENTAS, INC.
CONSOLIDATED BALANCE SHEETS
(Unaudited)
As of March 31, 2017
As of December 31, 2016
(In thousands, except per share amounts)
Assets
Real estate investments:
Land and improvements
$
2,123,266
$
2,089,591
Buildings and improvements
21,869,961
21,516,396
Construction in progress
213,281
210,599
Acquired lease intangibles
1,532,365
1,510,629
25,738,873
25,327,215
Accumulated depreciation and amortization
(5,123,144
)
(4,932,461
)
Net real estate property
20,615,729
20,394,754
Secured loans receivable and investments, net
1,398,417
702,021
Investments in unconsolidated real estate entities
108,976
95,921
Net real estate investments
22,123,122
21,192,696
Cash and cash equivalents
91,284
286,707
Escrow deposits and restricted cash
92,175
80,647
Goodwill
1,033,484
1,033,225
Assets held for sale
61,983
54,961
Other assets
517,283
518,364
Total assets
$
23,919,331
$
23,166,600
Liabilities and equity
Liabilities:
Senior notes payable and other debt
$
11,943,733
$
11,127,326
Accrued interest
78,219
83,762
Accounts payable and other liabilities
946,674
907,928
Liabilities related to assets held for sale
1,389
1,462
Deferred income taxes
294,057
316,641
Total liabilities
13,264,072
12,437,119
Redeemable OP unitholder and noncontrolling interests
171,384
200,728
Commitments and contingencies
Equity:
Ventas stockholders’ equity:
Preferred stock, $1.00 par value; 10,000 shares authorized, unissued
—
—
Common stock, $0.25 par value; 600,000 shares authorized, 354,863 and 354,125 shares issued at March 31, 2017 and December 31, 2016, respectively
88,698
88,514
Capital in excess of par value
12,944,501
12,917,002
Accumulated other comprehensive loss
(53,657
)
(57,534
)
Retained earnings (deficit)
(2,564,936
)
(2,487,695
)
Treasury stock, 0 and 1 shares at March 31, 2017 and December 31, 2016, respectively
—
(47
)
Total Ventas stockholders’ equity
10,414,606
10,460,240
Noncontrolling interests
69,269
68,513
Total equity
10,483,875
10,528,753
Total liabilities and equity
$
23,919,331
$
23,166,600
See accompanying notes.
1
VENTAS, INC.
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
For the Three Months Ended March 31,
2017
2016
(In thousands, except per share amounts
Revenues
Rental income:
Triple-net leased
$
209,327
$
214,487
Office
185,895
144,136
395,222
358,623
Resident fees and services
464,188
463,976
Office building and other services revenue
3,406
7,185
Income from loans and investments
20,146
22,386
Interest and other income
481
119
Total revenues
883,443
852,289
Expenses
Interest
108,804
103,273
Depreciation and amortization
217,783
236,387
Property-level operating expenses:
Senior living
312,073
312,541
Office
56,914
43,681
368,987
356,222
Office building services costs
738
3,451
General, administrative and professional fees
33,961
31,726
Loss on extinguishment of debt, net
309
314
Merger-related expenses and deal costs
2,056
1,632
Other
1,188
4,168
Total expenses
733,826
737,173
Income before unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interests
149,617
115,116
Income (loss) from unconsolidated entities
3,150
(198
)
Income tax benefit
3,145
8,421
Income from continuing operations
155,912
123,339
Discontinued operations
(53
)
(489
)
Gain on real estate dispositions
43,289
26,184
Net income
199,148
149,034
Net income attributable to noncontrolling interests
1,021
54
Net income attributable to common stockholders
$
198,127
$
148,980
Earnings per common share
Basic:
Income from continuing operations
$
0.44
$
0.37
Net income attributable to common stockholders
0.56
0.44
Diluted:
Income from continuing operations
$
0.44
$
0.36
Net income attributable to common stockholders
0.55
0.44
Weighted average shares used in computing earnings per common share:
Basic
354,410
335,559
Diluted
357,572
339,202
Dividends declared per common share
$
0.775
$
0.73
See accompanying notes.
2
VENTAS, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
For the Three Months Ended March 31,
2017
2016
(In thousands)
Net income
$
199,148
$
149,034
Other comprehensive income (loss):
Foreign currency translation
4,082
(10,668
)
Change in unrealized gain on marketable securities
(123
)
181
Other
(82
)
(1,880
)
Total other comprehensive income (loss)
3,877
(12,367
)
Comprehensive income
203,025
136,667
Comprehensive income attributable to noncontrolling interests
1,021
54
Comprehensive income attributable to common stockholders
$
202,004
$
136,613
See accompanying notes.
3
VENTAS, INC.
CONSOLIDATED STATEMENTS OF EQUITY
For the Three Months Ended March 31, 2017
and the Year Ended
December 31, 2016
(Unaudited)
March 31, 2017
Common
Stock Par
Value
Capital in
Excess of
Par Value
Accumulated
Other
Comprehensive
Income (Loss)
Retained
Earnings
(Deficit)
Treasury
Stock
Total Ventas
Stockholders’
Equity
Noncontrolling
Interest
Total Equity
2017
(In thousands, except per share amounts
Balance at January 1, 2016
$
83,579
$
11,602,838
$
(7,565
)
$
(2,111,958
)
$
(2,567
)
$
9,564,327
$
61,100
$
9,625,427
Net income
—
—
—
649,231
—
649,231
2,259
651,490
Other comprehensive loss
—
—
(49,969
)
—
—
(49,969
)
—
(49,969
)
Impact of CCP Spin-Off
—
640
—
—
—
640
—
640
Net change in noncontrolling interests
—
(2,179
)
—
—
—
(2,179
)
19,008
16,829
Dividends to common stockholders—$2.965 per share
—
—
—
(1,024,968
)
—
(1,024,968
)
—
(1,024,968
)
Issuance of common stock
4,716
1,281,947
—
—
17
1,286,680
—
1,286,680
Issuance of common stock for stock plans
99
26,594
—
—
2,572
29,265
—
29,265
Change in redeemable noncontrolling interests
—
(1,714
)
—
—
—
(1,714
)
(13,854
)
(15,568
)
Adjust redeemable OP unitholder interests to current fair value
—
(21,085
)
—
—
—
(21,085
)
—
(21,085
)
Purchase of OP units
92
22,622
—
—
1,098
23,812
—
23,812
Grant of restricted stock, net of forfeitures
28
7,339
—
—
(1,167
)
6,200
—
6,200
Balance at December 31, 2016
88,514
12,917,002
(57,534
)
(2,487,695
)
(47
)
10,460,240
68,513
10,528,753
Net income
—
—
—
198,127
—
198,127
1,021
199,148
Other comprehensive loss
—
—
3,877
—
—
3,877
—
3,877
Impact of CCP Spin-Off
—
53
—
—
—
53
—
53
Net change in noncontrolling interests
—
(1,427
)
—
—
—
(1,427
)
(6,646
)
(8,073
)
Dividends to common stockholders—$0.775 per share
—
—
—
(275,368
)
—
(275,368
)
—
(275,368
)
Issuance of common stock for stock plans
41
9,501
—
—
742
10,284
—
10,284
Change in redeemable noncontrolling interests
—
192
—
—
—
192
6,381
6,573
Adjust redeemable OP unitholder interests to current fair value
—
(7,575
)
—
—
—
(7,575
)
—
(7,575
)
Redemption of OP units
79
19,523
—
—
2,783
22,385
—
22,385
Grant of restricted stock, net of forfeitures
64
7,232
—
—
(3,478
)
3,818
—
3,818
Balance at March 31, 2017
$
88,698
$
12,944,501
$
(53,657
)
$
(2,564,936
)
$
—
$
10,414,606
$
69,269
$
10,483,875
See accompanying notes.
4
VENTAS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
For the Three Months Ended March 31,
2017
2016
(In thousands)
Cash flows from operating activities:
Net income
$
199,148
$
149,034
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization
217,783
236,387
Amortization of deferred revenue and lease intangibles, net
(5,015
)
(5,037
)
Other non-cash amortization
2,460
2,446
Stock-based compensation
6,701
5,029
Straight-lining of rental income, net
(5,377
)
(9,845
)
Loss on extinguishment of debt, net
309
314
Gain on real estate dispositions
(43,289
)
(26,184
)
Gain on re-measurement of equity interest upon acquisition, net
(3,027
)
—
Income tax benefit
(4,145
)
(9,156
)
(Income) loss from unconsolidated entities
(123
)
198
Distributions from unconsolidated entities
2,380
1,989
Other
652
1,099
Changes in operating assets and liabilities:
Increase in other assets
(3,714
)
(4,835
)
Decrease in accrued interest
(4,741
)
(14,311
)
Decrease in accounts payable and other liabilities
(24,271
)
(49,979
)
Net cash provided by operating activities
335,731
277,149
Cash flows from investing activities:
Net investment in real estate property
(198,843
)
(13,620
)
Investment in loans receivable and other
(701,358
)
(146,214
)
Proceeds from real estate disposals
—
54,211
Proceeds from loans receivable
3,363
1,625
Development project expenditures
(86,452
)
(34,767
)
Capital expenditures
(23,835
)
(23,721
)
Investment in unconsolidated operating entity
(14,850
)
—
Other
(12,090
)
(4,265
)
Net cash used in investing activities
(1,034,065
)
(166,751
)
Cash flows from financing activities:
Net change in borrowings under credit facility
22,822
137,440
Proceeds from debt
797,214
145
Repayment of debt
(20,496
)
(151,309
)
Purchase of noncontrolling interests
(15,809
)
—
Payment of deferred financing costs
(6,384
)
(76
)
Issuance of common stock, net
—
149,631
Cash distribution to common stockholders
(275,368
)
(245,496
)
Cash distribution to redeemable OP unitholders
(1,893
)
(2,323
)
Contributions from noncontrolling interests
2,102
—
Distributions to noncontrolling interests
(2,410
)
(1,743
)
Other
3,297
1,893
Net cash provided by (used in) financing activities
503,075
(111,838
)
Net decrease in cash and cash equivalents
(195,259
)
(1,440
)
Effect of foreign currency translation on cash and cash equivalents
(164
)
118
Cash and cash equivalents at beginning of period
286,707
53,023
Cash and cash equivalents at end of period
$
91,284
$
51,701
See accompanying notes.
5
VENTAS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(Unaudited)
For the Three Months Ended March 31,
2017
2016
(In thousands)
Supplemental schedule of non-cash activities:
Assets and liabilities assumed from acquisitions:
Real estate investments
$
188,919
$
2,558
Utilization of funds held for an Internal Revenue Code Section 1031 exchange
(84,995
)
—
Other assets acquired
(373
)
(66
)
Debt assumed
52,462
—
Other liabilities
68,676
2,558
Deferred income tax liability
(19,564
)
(66
)
Noncontrolling interests
1,977
—
Equity issued for purchase of OP and Class C units
22,071
19,348
See accompanying notes.
6
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 1—DESCRIPTION OF BUSINESS
Ventas, Inc. (together with its subsidiaries, unless otherwise indicated or except where the context otherwise requires, “we,” “us” or “our”), an S&P 500 company, is a real estate investment trust (“REIT”) with a highly diversified portfolio of seniors housing and healthcare properties located throughout the United States, Canada and the United Kingdom. As of
March 31, 2017
, we owned approximately
1,300
properties (including properties owned through investments in unconsolidated entities and properties classified as held for sale), consisting of seniors housing communities, medical office buildings (“MOBs”), life science and innovation centers, inpatient rehabilitation and long-term acute care facilities, general acute care hospitals and skilled nursing facilities (“SNFs”), and we had
eight
properties under development, including
one
property that is owned by an unconsolidated real estate entity. Our company was originally founded in 1983 and is headquartered in Chicago, Illinois.
We primarily invest in seniors housing and healthcare properties through acquisitions and lease our properties to unaffiliated tenants or operate them through independent third-party managers. As of
March 31, 2017
, we leased a total of
582
properties (excluding MOBs and including properties owned through investments in unconsolidated entities) to various healthcare operating companies under “triple-net” or “absolute-net” leases that obligate the tenants to pay all property-related expenses, including maintenance, utilities, repairs, taxes, insurance and capital expenditures, and we engaged independent operators, such as Atria Senior Living, Inc. (“Atria”) and Sunrise Senior Living, LLC (together with its subsidiaries, “Sunrise”), to manage
299
seniors housing communities (including
one
property owned through an investment in unconsolidated entities) for us pursuant to long-term management agreements.
Our
three
largest tenants, Brookdale Senior Living Inc. (together with its subsidiaries, “Brookdale Senior Living”), Kindred Healthcare, Inc. (together with its subsidiaries, “Kindred”) and Ardent Health Partners, LLC (together with its subsidiaries, “Ardent”) leased from us
140
properties (excluding
six
properties owned through investments in unconsolidated entities and excluding
one
property managed by Brookdale Senior Living pursuant to a long-term management agreement),
68
properties (excluding
one
MOB included within our office operations reportable business segment) and
ten
properties, respectively, as of
March 31, 2017
.
Through our Lillibridge Healthcare Services, Inc. (“Lillibridge”) subsidiary and our ownership interest in PMB Real Estate Services LLC (“PMBRES”), we also provide MOB management, leasing, marketing, facility development and advisory services to highly rated hospitals and health systems throughout the United States. In addition, from time to time, we make secured and other loans and investments relating to seniors housing and healthcare operators or properties.
NOTE 2—ACCOUNTING POLICIES
The accompanying consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information set forth in the Accounting Standards Codification (“ASC”), as published by the Financial Accounting Standards Board (“FASB”), and with the Securities and Exchange Commission (“SEC”) instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair statement of results for the interim period have been included. Operating results for the
three months ended March 31, 2017
are not necessarily indicative of the results that may be expected for the year ending
December 31, 2017
. The accompanying consolidated financial statements and related notes should be read in conjunction with the audited consolidated financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended
December 31, 2016
, filed with the SEC on February 14, 2017. Certain prior period amounts have been reclassified to conform to the current period presentation.
Principles of Consolidation
The accompanying consolidated financial statements include our accounts and the accounts of our wholly owned subsidiaries and the joint venture entities over which we exercise control. All intercompany transactions and balances have been eliminated in consolidation, and our net earnings are reduced by the portion of net earnings attributable to noncontrolling interests.
GAAP requires us to identify entities for which control is achieved through means other than voting rights and to determine which business enterprise is the primary beneficiary of variable interest entities (“VIEs”). A VIE is broadly defined as an entity with one or more of the following characteristics: (a) the total equity investment at risk is insufficient to finance the entity’s activities without additional subordinated financial support; (b) as a group, the holders of the equity investment at risk lack (i) the ability to make decisions about the entity’s activities through voting or similar rights, (ii) the obligation to absorb
7
the expected losses of the entity, or (iii) the right to receive the expected residual returns of the entity; and (c) the equity investors have voting rights that are not proportional to their economic interests, and substantially all of the entity’s activities either involve, or are conducted on behalf of, an investor that has disproportionately few voting rights. We consolidate our investment in a VIE when we determine that we are its primary beneficiary. We may change our original assessment of a VIE upon subsequent events such as the modification of contractual arrangements that affects the characteristics or adequacy of the entity’s equity investments at risk and the disposition of all or a portion of an interest held by the primary beneficiary.
We identify the primary beneficiary of a VIE as the enterprise that has both: (i) the power to direct the activities of the VIE that most significantly impact the entity’s economic performance; and (ii) the obligation to absorb losses or the right to receive benefits of the VIE that could be significant to the entity. We perform this analysis on an ongoing basis.
As it relates to investments in joint ventures, GAAP may preclude consolidation by the sole general partner in certain circumstances based on the type of rights held by the limited partner(s). We assess limited partners’ rights and their impact on our consolidation conclusions, and we reassess if there is a change to the terms or in the exercisability of the rights of the limited partners, the sole general partner increases or decreases its ownership of limited partnership interests, or there is an increase or decrease in the number of outstanding limited partnership interests. We also apply this guidance to managing member interests in limited liability companies.
We consolidate several VIEs that share the following common characteristics:
•
VIEs in the legal form of a limited partnership (“LP”) or limited liability company (“LLC”);
•
The VIEs were designed to own and manage their underlying real estate investments;
•
Ventas (or a subsidiary thereof) is the general partner or managing member of the VIE;
•
Ventas (or a subsidiary thereof) also owns a majority of the voting interests in the VIE;
•
A minority of voting interests in the VIE are owned by external third parties, unrelated to us;
•
The minority owners do not have substantive kick-out or participating rights in the VIEs; and
•
Ventas (or a subsidiary thereof) is the primary beneficiary of the VIE.
We have separately identified certain special purpose entities that were established to allow investments in life science projects by tax credit investors (“TCIs”). We have determined that these special purpose entities are VIEs and that Ventas is the primary beneficiary of the VIEs, and therefore we consolidate these special purpose entities. Our primary beneficiary determination is based upon several factors, including but not limited to the rights we have in directing the activities which most significantly impact the VIEs’ economic performance as well as certain guarantees which protect the TCIs from losses should a tax credit recapture event occur.
In general, the assets of consolidated VIEs are available only for the settlement of the obligations of the respective entities. Unless otherwise required by the LP or LLC agreement, any mortgage loans of the consolidated VIEs are non-recourse to us. The table below summarizes the total assets and liabilities of our consolidated VIEs as reported on our Consolidated Balance Sheets.
March 31, 2017
December 31, 2016
Total Assets
Total Liabilities
Total Assets
Total Liabilities
(In thousands)
NHP/PMB L.P.
$
628,544
$
193,398
$
639,763
$
199,674
Ventas Realty Capital Healthcare Trust Operating Partnership, L.P.
—
—
2,143,139
162,426
Other identified VIEs
1,926,041
343,431
1,882,336
354,034
Wexford tax credit VIEs
1,101,000
240,089
981,752
234,109
Investments in Unconsolidated Entities
We report investments in unconsolidated entities over whose operating and financial policies we have the ability to exercise significant influence under the equity method of accounting. Under this method of accounting, our share of the investee’s earnings or losses is included in our Consolidated Statements of Income.
We base the initial carrying value of investments in unconsolidated entities on the fair value of the assets at the time we acquired the joint venture interest. We estimate fair values for our equity method investments based on discounted cash flow models that include all estimated cash inflows and outflows over a specified holding period and, where applicable, any
8
estimated debt premiums or discounts. The capitalization rates, discount rates and credit spreads we use in these models are based upon assumptions that we believe to be within a reasonable range of current market rates for the respective investments.
We generally amortize any difference between our cost basis and the basis reflected at the joint venture level, if any, over the lives of the related assets and liabilities and include that amortization in our share of income or loss from unconsolidated entities. For earnings of equity method investments with pro rata distribution allocations, net income or loss is allocated between the partners in the joint venture based on their respective stated ownership percentages. In other instances, net income or loss is allocated between the partners in the joint venture based on the hypothetical liquidation at book value method (the “HLBV method”). Under the HLBV method, net income or loss is allocated between the partners based on the difference between each partner’s claim on the net assets of the joint venture at the end and beginning of the period, after taking into account contributions and distributions. Each partner’s share of the net assets of the joint venture is calculated as the amount that the partner would receive if the joint venture were to liquidate all of its assets at net book value and distribute the resulting cash to creditors and partners in accordance with their respective priorities. Under this method, in any given period, we could record more or less income than the joint venture has generated, than actual cash distributions received or than the amount we may receive in the event of an actual liquidation.
Redeemable OP Unitholder and Noncontrolling Interests
We own a majority interest in NHP/PMB L.P. (“NHP/PMB”), a limited partnership formed in 2008 to acquire properties from entities affiliated with Pacific Medical Buildings LLC. We consolidate NHP/PMB, as our wholly owned subsidiary is the general partner, who is the primary beneficiary of this VIE. As of
March 31, 2017
, third party investors owned
2.7 million
Class A limited partnership units in NHP/PMB (“OP Units”), which represented
27.5%
of the total units then outstanding, and we owned
7.2 million
Class B limited partnership units in NHP/PMB, representing the remaining
72.5%
. At any time following the first anniversary of the date of their issuance, the OP Units may be redeemed at the election of the holder for cash or, at our option,
0.9051
shares of our common stock per OP Unit, subject to further adjustment in certain circumstances. We are party by assumption to a registration rights agreement with the holders of the OP Units that requires us, subject to the terms and conditions and certain exceptions set forth therein, to file and maintain a registration statement relating to the issuance of shares of our common stock upon redemption of OP Units.
Prior to January 2017, we owned only a majority interest in Ventas Realty Capital Healthcare Trust Operating Partnership, L.P. (“Ventas Realty OP”) and we consolidated this entity, as our wholly owned subsidiary is the general partner, and was the primary beneficiary of this VIE. In January 2017, third party investors redeemed the remaining
341,776
limited partnership units (“Class C Units”) outstanding for
341,776
shares of Ventas common stock, valued at
$20.9 million
. After giving effect to such redemptions, Ventas Realty OP is our wholly owned subsidiary.
As redemption rights are outside of our control, the redeemable OP Units and Class C Units (together, the “OP Unitholder Interests”) are classified outside of permanent equity on our Consolidated Balance Sheets. We reflect the redeemable OP Unitholder Interests at the greater of cost or fair value. As of
March 31, 2017
and
December 31, 2016
, the fair value of the redeemable OP Unitholder Interests was
$160.5 million
and
$177.2 million
, respectively. We recognize changes in fair value through capital in excess of par value, net of cash distributions paid and purchases by us of any OP Unitholder Interests. Our diluted earnings per share (“EPS”) includes the effect of any potential shares outstanding from redemption of the OP Unitholder Interests.
Certain noncontrolling interests of other consolidated joint ventures were also classified as redeemable at
March 31, 2017
and
December 31, 2016
. Accordingly, we record the carrying amount of these noncontrolling interests at the greater of their initial carrying amount (increased or decreased for the noncontrolling interests’ share of net income or loss and distributions) or the redemption value. Our joint venture partners have certain redemption rights with respect to their noncontrolling interests in these joint ventures that are outside of our control, and the redeemable noncontrolling interests are classified outside of permanent equity on our Consolidated Balance Sheets. We recognize changes in the carrying value of redeemable noncontrolling interests through capital in excess of par value. In March 2017, certain joint venture partners redeemed all (or a portion) of their interests for
$15.8 million
.
Noncontrolling Interests
Excluding the redeemable noncontrolling interests described above, we present the portion of any equity that we do not own in entities that we control (and thus consolidate) as noncontrolling interests and classify those interests as a component of consolidated equity, separate from total Ventas stockholders’ equity, on our Consolidated Balance Sheets. For consolidated joint ventures with pro rata distribution allocations, net income or loss is allocated between the joint venture partners based on their respective stated ownership percentages. In other cases, net income or loss is allocated between the joint venture partners based on the HLBV method. We account for purchases or sales of equity interests that do not result in a change of control as
9
equity transactions, through capital in excess of par value. In addition, we include net income attributable to the noncontrolling interests in net income in our Consolidated Statements of Income.
Accounting for Historic and New Markets Tax Credits
For certain life science assets, we are party to certain contractual arrangements with TCIs that were established to enable the TCIs to receive benefits of historic tax credits (“HTCs”) and/or new market tax credits (“NMTCs”) for certain properties owned by Ventas. As of
March 31, 2017
, we own
twelve
properties (
two
of which were in development) that had syndicated HTCs or NMTCs, or both, to TCIs.
In general, capital contributions are made by TCIs into special purpose entities that invest in entities owning the subject property that generates the tax credits. The TCIs receive substantially all of the tax credits and hold only a noncontrolling interests in the economic risk and benefits of the special purpose entities.
HTCs are delivered to the TCIs upon substantial completion of the project. NMTCs are allowed for up to
39%
of a qualified investment and are delivered to the TCIs after the investment has been funded and spent on a qualified business. HTCs are subject to
20%
recapture per year beginning one year after the completion of the historic rehabilitation of the subject property. NMTCs are subject to
100%
recapture until the end of the seventh year following the qualifying investment. We have provided the TCIs with certain guarantees which protect the TCIs from losses should a tax credit recapture event occur. The contractual arrangements with the TCIs include a put/call provision whereby we may be obligated or entitled to repurchase the ownership interest of the TCIs in the special purpose entities at the end of the tax credit recapture period. We anticipate that either the TCIs will exercise their put rights or we will exercise our call rights.
The portion of the TCI’s capital contribution that is attributed to the put is recorded at fair value at inception in accounts payable and other liabilities on our Consolidated Balance Sheets, and is accreted to the expected put price as interest expense in our Consolidated Statements of Income over the recapture period. The remaining balance of the TCI’s capital contribution is initially recorded in accounts payable and other liabilities on our Consolidated Balance Sheets and will be relieved upon delivery of the tax credit to the TCI, as a reduction in the carrying value of the subject property, net of allocated expenses. Direct and incremental costs incurred in structuring the transaction are deferred and will be recognized as an increase in the cost basis of the subject property upon the recognition of the related tax credit as discussed above.
Accounting for Real Estate Acquisitions
On January 1, 2017 we adopted ASU 2017-01, Clarifying the Definition of a Business (“ASU 2017-01”) which narrows the FASB’s definition of a business and provides a framework that gives entities a basis for making reasonable judgments about whether a transaction involves an asset or a business. ASU 2017-01 states that when substantially all of the fair value of the gross assets acquired is concentrated in a single identifiable asset or group of similar identifiable assets, the acquired asset is not a business. If this initial test is not met, an acquired asset cannot be considered a business unless it includes an input and a substantive process that together significantly contribute to the ability to create output. The primary differences between business combinations and asset acquisitions include recognition of goodwill at the acquisition date and expense recognition for transaction costs as incurred. We are applying ASU 2017-01 prospectively for acquisitions after January 1, 2017.
Regardless of whether an acquisition is considered a business combination or an asset acquisition, we record the cost of the businesses (or assets) acquired as tangible and intangible assets and liabilities based upon their estimated fair values as of the acquisition date. Intangibles primarily include the value of in-place leases and acquired lease contracts.
We estimate the fair value of buildings acquired on an as-if-vacant basis, or replacement cost basis and depreciate the building value over the estimated remaining life of the building, generally not to exceed
35
years. We determine the fair value of other fixed assets, such as site improvements and furniture, fixtures and equipment, based upon the replacement cost and depreciate such value over the assets’ estimated remaining useful lives as determined at the applicable acquisition date. We determine the value of land either by considering the sales prices of similar properties in recent transactions or based on internal analyses of recently acquired and existing comparable properties within our portfolio. We generally determine the value of construction in progress based upon the replacement cost. However, for certain acquired properties that are part of a ground-up development, we determine fair value by using the same valuation approach as for all other properties and deducting the estimated cost to complete the development. During the remaining construction period, we capitalize project costs until the development has reached substantial completion. Construction in progress, including capitalized interest, is not depreciated until the development has reached substantial completion.
The fair value of acquired lease-related intangibles, if any, reflects: (i) the estimated value of any above and/or below market leases, determined by discounting the difference between the estimated market rent and in-place lease rent; and (ii) the
10
estimated value of in-place leases related to the cost to obtain tenants, including leasing commissions, and an estimated value of the absorption period to reflect the value of the rent and recovery costs foregone during a reasonable lease-up period as if the acquired space was vacant. We amortize any acquired lease-related intangibles to revenue or amortization expense over the remaining life of the associated lease plus any assumed bargain renewal periods. If a lease is terminated prior to its stated expiration or not renewed upon expiration, we recognize all unamortized amounts of lease-related intangibles associated with that lease in operations at that time.
We estimate the fair value of purchase option intangible assets and liabilities, if any, by discounting the difference between the applicable property’s acquisition date fair value and an estimate of its future option price. We do not amortize the resulting intangible asset or liability over the term of the lease, but rather adjust the recognized value of the asset or liability upon sale.
We estimate the fair value of tenant or other customer relationships acquired, if any, by considering the nature and extent of existing relationships with the tenant or customer, growth prospects for developing new business with the tenant or customer, the tenant’s credit quality, expectations of lease renewals with the tenant, and the potential for significant, additional future leasing arrangements with the tenant, and we amortize that value over the expected life of the associated arrangements or leases, including the remaining terms of the related leases and any expected renewal periods. We estimate the fair value of trade names and trademarks using a royalty rate methodology and amortize that value over the estimated useful life of the trade name or trademark.
In connection with an acquisition, we may assume rights and obligations under certain lease agreements pursuant to which we become the lessee of a given property. We generally assume the lease classification previously determined by the prior lessee absent a modification in the assumed lease agreement. We assess assumed operating leases, including ground leases, to determine whether the lease terms are favorable or unfavorable to us given current market conditions on the acquisition date. To the extent the lease terms are favorable or unfavorable to us relative to market conditions on the acquisition date, we recognize an intangible asset or liability at fair value and amortize that asset or liability to interest or rental expense in our Consolidated Statements of Income over the applicable lease term. We include all lease-related intangible assets and liabilities within acquired lease intangibles and accounts payable and other liabilities, respectively, on our Consolidated Balance Sheets.
We determine the fair value of loans receivable acquired by discounting the estimated future cash flows using current interest rates at which similar loans with the same terms and length to maturity would be made to borrowers with similar credit ratings. We do not establish a valuation allowance at the acquisition date because the estimated future cash flows already reflect our judgment regarding their uncertainty. We recognize the difference between the acquisition date fair value and the total expected cash flows as interest income using an effective interest method over the life of the applicable loan. Subsequent to the acquisition date, we evaluate changes regarding the uncertainty of future cash flows and the need for a valuation allowance, as appropriate.
We estimate the fair value of noncontrolling interests assumed consistent with the manner in which we value all of the underlying assets and liabilities.
We calculate the fair value of long-term assumed debt by discounting the remaining contractual cash flows on each instrument at the current market rate for those borrowings, which we approximate based on the rate at which we would expect to incur a replacement instrument on the date of acquisition, and recognize any fair value adjustments related to long-term debt as effective yield adjustments over the remaining term of the instrument.
Impairment of Long-Lived Assets
We periodically evaluate our long-lived assets, primarily consisting of investments in real estate, for impairment indicators. If indicators of impairment are present, we evaluate the carrying value of the related real estate investments in relation to the future undiscounted cash flows of the underlying operations. In performing this evaluation, we consider market conditions and our current intentions with respect to holding or disposing of the asset. We adjust the net book value of leased properties and other long-lived assets to fair value if the sum of the expected future undiscounted cash flows, including sales proceeds, is less than book value. We recognize an impairment loss at the time we make any such determination.
If impairment indicators arise with respect to intangible assets with finite useful lives, we evaluate impairment by comparing the carrying amount of the asset to the estimated future undiscounted net cash flows expected to be generated by the asset. If estimated future undiscounted net cash flows are less than the carrying amount of the asset, then we estimate the fair value of the asset and compare the estimated fair value to the intangible asset’s carrying value. We recognize any shortfall from carrying value as an impairment loss in the current period.
11
We evaluate our investments in unconsolidated entities for impairment at least annually, and whenever events or changes in circumstances indicate that the carrying value of our investment may exceed its fair value. If we determine that a decline in the fair value of our investment in an unconsolidated entity is other-than-temporary, and if such reduced fair value is below the carrying value, we record an impairment.
We test goodwill for impairment at least annually, and more frequently if indicators arise. We first assess qualitative factors, such as current macroeconomic conditions, state of the equity and capital markets and our overall financial and operating performance, to determine the likelihood that the fair value of a reporting unit is less than its carrying amount. If we determine it is more likely than not that the fair value of a reporting unit is less than its carrying amount, we proceed with the two-step approach to evaluating impairment. First, we estimate the fair value of the reporting unit and compare it to the reporting unit’s carrying value. If the carrying value exceeds fair value, we proceed with the second step, which requires us to assign the fair value of the reporting unit to all of the assets and liabilities of the reporting unit as if it had been acquired in a business combination at the date of the impairment test. The excess fair value of the reporting unit over the amounts assigned to the assets and liabilities is the implied value of goodwill and is used to determine the amount of impairment. We recognize an impairment loss to the extent the carrying value of goodwill exceeds the implied value in the current period.
Estimates of fair value used in our evaluation of goodwill (if necessary based on our qualitative assessment), investments in real estate, investments in unconsolidated entities and intangible assets are based upon discounted future cash flow projections or other acceptable valuation techniques that are based, in turn, upon all available evidence including level three inputs, such as revenue and expense growth rates, estimates of future cash flows, capitalization rates, discount rates, general economic conditions and trends, or other available market data. Our ability to accurately predict future operating results and cash flows and to estimate and determine fair values impacts the timing and recognition of impairments. While we believe our assumptions are reasonable, changes in these assumptions may have a material impact on our financial results.
Assets Held for Sale and Discontinued Operations
We sell properties from time to time for various reasons, including favorable market conditions or the exercise of purchase options by tenants. We classify certain long-lived assets as held for sale once the criteria, as defined by GAAP, has been met. Long-lived assets to be disposed of are reported at the lower of their carrying amount or fair value minus cost to sell and are no longer depreciated. We report discontinued operations when the following criteria are met: (1) a component of an entity or group of components has been disposed of or classified as held for sale and represents a strategic shift that has or will have a major effect on an entity’s operations and financial results; or (2) an acquired business is classified as held for sale on the acquisition date. The results of operations for assets meeting the definition of discontinued operations are reflected in our Consolidated Statements of Income as discontinued operations for all periods presented. We allocate estimated interest expense to discontinued operations based on property values and our weighted average interest rate or the property’s actual mortgage interest.
Fair Values of Financial Instruments
Fair value is a market-based measurement, not an entity-specific measurement, and we determine fair value based on the assumptions that we expect market participants would use in pricing the asset or liability. As a basis for considering market participant assumptions in fair value measurements, GAAP establishes a fair value hierarchy that distinguishes between market participant assumptions based on market data obtained from sources independent of the reporting entity (observable inputs that are classified within levels one and two of the hierarchy) and the reporting entity’s own assumptions about market participant assumptions (unobservable inputs classified within level three of the hierarchy).
Level one inputs utilize unadjusted quoted prices for identical assets or liabilities in active markets that we have the ability to access. Level two inputs are inputs other than quoted prices included in level one that are directly or indirectly observable for the asset or liability. Level two inputs may include quoted prices for similar assets and liabilities in active markets and other inputs for the asset or liability that are observable at commonly quoted intervals, such as interest rates, foreign exchange rates and yield curves. Level three inputs are unobservable inputs for the asset or liability, which typically are based on our own assumptions, because there is little, if any, related market activity. If the determination of the fair value measurement is based on inputs from different levels of the hierarchy, the level within which the entire fair value measurement falls is the lowest level input that is significant to the fair value measurement in its entirety. If the volume and level of market activity for an asset or liability has decreased significantly relative to the normal market activity for such asset or liability (or similar assets or liabilities), then transactions or quoted prices may not accurately reflect fair value. In addition, if there is evidence that a transaction for an asset or liability is not orderly, little, if any, weight is placed on that transaction price as an indicator of fair value. Our assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the asset or liability.
12
We use the following methods and assumptions in estimating the fair value of our financial instruments.
•
Cash and cash equivalents -
The carrying amount of unrestricted cash and cash equivalents reported on our Consolidated Balance Sheets approximates fair value due to the short maturity of these instruments.
•
Escrow deposits and restricted cash
- The carrying amount of escrow deposits and restricted cash reported on our Consolidated Balance Sheets approximates fair value due to the short maturity of these instruments.
•
Loans receivable -
We estimate the fair value of loans receivable using level two and level three inputs: we discount future cash flows using current interest rates at which similar loans with the same terms and length to maturity would be made to borrowers with similar credit ratings.
•
Marketable debt securities -
We estimate the fair value of corporate bonds, if any, using level two inputs: we observe quoted prices for similar assets or liabilities in active markets that we have the ability to access. We estimate the fair value of certain government-sponsored pooled loan investments using level three inputs: we consider credit spreads, underlying asset performance and credit quality, and default rates.
•
Derivative instruments -
With the assistance of a third party, we estimate the fair value of derivative instruments, including interest rate caps, interest rate swaps, and foreign currency forward contracts, using level two inputs: for interest rate caps, we observe forward yield curves and other relevant information; for interest rate swaps, we observe alternative financing rates derived from market-based financing rates, forward yield curves and discount rates; and for foreign currency forward contracts, we estimate the future values of the two currency tranches using forward exchange rates that are based on traded forward points and calculate a present value of the net amount using a discount factor based on observable traded interest rates.
•
Senior notes payable and other debt -
We estimate the fair value of senior notes payable and other debt using level two inputs: we discount the future cash flows using current interest rates at which we could obtain similar borrowings. For mortgage debt, we may estimate fair value using level three inputs, similar to those used in determining fair value of loans receivable (above).
•
Redeemable OP Unitholder Interests -
We estimate the fair value of our redeemable OP Unitholder Interests using level one inputs: we base fair value on the closing price of our common stock, as OP Units (and previously Class C Units) may be redeemed at the election of the holder for cash or, at our option, shares of our common stock, subject to adjustment in certain circumstances.
Revenue Recognition
Triple-Net Leased Properties and Office Operations
Certain of our triple-net leases and most of our MOB and life science and innovation center (collectively, “office operations”) leases provide for periodic and determinable increases in base rent. We recognize base rental revenues under these leases on a straight-line basis over the applicable lease term when collectibility is reasonably assured. Recognizing rental income on a straight-line basis generally results in recognized revenues during the first half of a lease term exceeding the cash amounts contractually due from our tenants, creating a straight-line rent receivable that is included in other assets on our Consolidated Balance Sheets. At
March 31, 2017
and
December 31, 2016
, this cumulative excess totaled
$250.1 million
(net of allowances of
$112.0 million
) and
$244.6 million
(net of allowances of
$109.8 million
), respectively (excluding properties classified as held for sale).
Certain of our leases provide for periodic increases in base rent only if certain revenue parameters or other substantive contingencies are met. We recognize the increased rental revenue under these leases as the related parameters or contingencies are met, rather than on a straight-line basis over the applicable lease term.
Senior Living Operations
We recognize resident fees and services, other than move-in fees, monthly as services are provided. We recognize move-in fees on a straight-line basis over the average resident stay. Our lease agreements with residents generally have terms of
12
to
18
months and are cancelable by the resident upon
30
days’ notice.
Other
We recognize interest income from loans and investments, including discounts and premiums, using the effective interest method when collectibility is reasonably assured. We apply the effective interest method on a loan-by-loan basis and recognize discounts and premiums as yield adjustments over the related loan term. We recognize interest income on an impaired loan to the extent our estimate of the fair value of the collateral is sufficient to support the balance of the loan, other receivables and all related accrued interest. When the balance of the loan, other receivables and all related accrued interest is
13
equal to or less than our estimate of the fair value of the collateral, we recognize interest income on a cash basis. We provide a reserve against an impaired loan to the extent our total investment in the loan exceeds our estimate of the fair value of the loan collateral.
We recognize income from rent, lease termination fees, development services, management advisory services, and all other income when all of the following criteria are met in accordance with SEC Staff Accounting Bulletin 104: (i) the applicable agreement has been fully executed and delivered; (ii) services have been rendered; (iii) the amount is fixed or determinable; and (iv) collectibility is reasonably assured.
Allowances
We assess the collectibility of our rent receivables, including straight-line rent receivables. We base our assessment of the collectibility of rent receivables (other than straight-line rent receivables) on several factors, including, among other things, payment history, the financial strength of the tenant and any guarantors, the value of the underlying collateral, if any, and current economic conditions. If our evaluation of these factors indicates it is probable that we will be unable to recover the full value of the receivable, we provide a reserve against the portion of the receivable that we estimate may not be recovered. We also base our assessment of the collectibility of straight-line rent receivables on several factors, including, among other things, the financial strength of the tenant and any guarantors, the historical operations and operating trends of the property, the historical payment pattern of the tenant and the type of property. If our evaluation of these factors indicates it is probable that we will be unable to receive the rent payments due in the future, we provide a reserve against the recognized straight-line rent receivable asset for the portion, up to its full value, that we estimate may not be recovered. If we change our assumptions or estimates regarding the collectibility of future rent payments required by a lease, we may adjust our reserve to increase or reduce the rental revenue recognized in the period we make such change in our assumptions or estimates.
Recently Issued or Adopted Accounting Standards
On January 1, 2017 we adopted ASU 2016-09,
Compensation - Stock Compensation
(“ASU 2016-09”) which simplifies several aspects of the accounting for employee share-based payment transactions, including the accounting for forfeitures and statutory tax withholding requirements, as well as classification in the statement of cash flows. Adoption of this ASU did not have a significant impact on our consolidated financial statements.
In 2014, the FASB issued ASU 2014-09,
Revenue From Contracts With Customers
(“ASU 2014-09”, as codified in “ASC 606”), which outlines a comprehensive model for entities to use in accounting for revenue arising from contracts with customers. ASC 606 states that “an entity recognizes revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services.” While ASC specifically references contracts with customers, it may also apply to certain other transactions such as the sale of real estate or equipment. ASC 606 is effective for us beginning January 1, 2018 and we have evaluated all revenue streams to identify any differences in the timing, measurement or presentation of revenue recognition. Based on a review of our various revenue streams, we believe the following line items in our Consolidated Statements of Income are subject to ASC 606: office building and other services revenue, as well as certain elements of our resident fees and services. More specifically, our office building and other services revenues are primarily generated by management contracts where we provide management, leasing, marketing, facility development and advisory services. Included within resident fees and services are revenues generated through services we provide to residents of our seniors housing communities that are ancillary to the residents’ contractual rights to occupy living and common-area space at the communities such as care, meals, transportation and activities. While these revenue streams are subject to the application of ASC 606, we believe that the recognition of income will be consistent with the current accounting model because currently the revenues associated with these services are generally recognized on a monthly basis, the period in which the related services are performed. We do not expect its adoption to have a significant impact on our consolidated financial statements. Remaining implementation matters include evaluating quantitative impacts and implementing changes to internal control policies and procedures, if any. We plan to adopt ASC 606 using a modified retrospective method.
In February 2016, the FASB issued ASU 2016-02,
Leases
(Topic 842) (“ASU 2016-02”), which introduces a lessee model that brings most leases on the balance sheet and among other changes, eliminates the requirement in current GAAP for an entity to use bright-line tests in determining lease classification. The amendments in ASU 2016-02 do not significantly change the current lessor accounting model. ASU 2016-02 is not effective for us until January 1, 2019, with early adoption permitted. We are continuing to evaluate this guidance and the impact to us, as both lessor and lessee, on our consolidated financial statements.
14
NOTE 3—CONCENTRATION OF CREDIT RISK
As of
March 31, 2017
, Atria, Sunrise, Brookdale Senior Living, Kindred and Ardent managed or operated approximately
21.8%
,
10.8%
,
7.7%
,
1.7%
and
4.9%
, respectively, of our real estate investments based on gross book value (excluding properties classified as held for sale and properties owned through investments in unconsolidated entities as of
March 31, 2017
). Because Atria and Sunrise manage our properties in exchange for the receipt of a management fee from us, we are not directly exposed to the credit risk of our managers in the same manner or to the same extent as our triple-net tenants.
Seniors housing communities constituted, based on gross book value, approximately
24.9%
of real estate investments in the triple-net leased properties reportable business segment and
35.1%
of real estate investments in the senior living operations reportable business segment (excluding properties classified as held for sale and properties owned through investments in unconsolidated entities as of
March 31, 2017
). MOBs, life science and innovation centers, inpatient rehabilitation and long-term acute care facilities, general acute care hospitals, SNFs and secured loans receivable and investments collectively comprised the remaining
40.0%
. Our properties were located in
46
states, the District of Columbia,
seven
Canadian provinces and the United Kingdom as of
March 31, 2017
, with properties in
one
state (California) accounting for more than
10%
of our total revenues and total net operating income (“NOI,” which is defined as total revenues, excluding interest and other income, less property-level operating expenses and office building services costs) (in each case excluding amounts in discontinued operations) for the three months then ended.
Triple-Net Leased Properties
For the Three Months Ended March 31,
2017
2016
Revenues
(1)
:
Kindred
5.0
%
5.3
%
Brookdale Senior Living
(2)
4.7
4.8
Ardent
3.1
3.1
NOI
(3)
:
Kindred
8.7
%
9.2
%
Brookdale Senior Living
(2)
8.2
8.3
Ardent
5.3
5.3
(1)
Total revenues include office building and other services revenue, revenue from loans and investments and interest and other income (excluding amounts in discontinued operations).
(2)
Excludes one seniors housing community included in senior living operations.
(3)
Excludes amounts in discontinued operations.
Each of our leases with Brookdale Senior Living, Kindred and Ardent is a triple-net lease that obligates the tenant to pay all property-related expenses, including maintenance, utilities, repairs, taxes, insurance and capital expenditures, and to comply with the terms of the mortgage financing documents, if any, affecting the properties. In addition, each of our Brookdale Senior Living, Kindred and Ardent leases has a corporate guaranty. Brookdale Senior Living and Kindred have multiple leases with us and those leases contain cross-default provisions tied to each other, as well as lease renewals by lease agreement or by pool of assets.
The properties we lease to Brookdale Senior Living, Kindred and Ardent accounted for a significant portion of our triple-net leased properties segment revenues and NOI for the three months ended
March 31, 2017
and
2016
. If either Brookdale Senior Living, Kindred or Ardent becomes unable or unwilling to satisfy its obligations to us or to renew its leases with us upon expiration of the terms thereof, our financial condition and results of operations could decline and our ability to service our indebtedness and to make distributions to our stockholders could be impaired. We cannot assure you that Brookdale Senior Living, Kindred and Ardent will have sufficient assets, income and access to financing to enable them to satisfy their respective obligations to us, and any failure, inability or unwillingness by Brookdale Senior Living, Kindred or Ardent to do so could have a material adverse effect on our business, financial condition, results of operations and liquidity, our ability to service our indebtedness and other obligations and our ability to make distributions to our stockholders, as required for us to continue to qualify as a REIT (a “Material Adverse Effect”). We also cannot assure you that Brookdale Senior Living, Kindred and Ardent will elect to renew their respective leases with us upon expiration of the leases or that we will be able to reposition any non-renewed properties on a timely basis or on the same or better economic terms, if at all.
15
Senior Living Operations
As of
March 31, 2017
, Atria and Sunrise, collectively, provided comprehensive property management and accounting services with respect to
267
of our
299
seniors housing communities (including
one
property owned through an investment in unconsolidated entities), for which we pay annual management fees pursuant to long-term management agreements.
We rely on our managers’ personnel, expertise, technical resources and information systems, proprietary information, good faith and judgment to manage our senior living operations efficiently and effectively. We also rely on our managers to set appropriate resident fees and otherwise operate our seniors housing communities in compliance with the terms of our management agreements and all applicable laws and regulations. Although we have various rights as the property owner under our management agreements, including various rights to terminate and exercise remedies under the agreements as provided therein, Atria’s or Sunrise’s failure, inability or unwillingness to satisfy its respective obligations under those agreements, to efficiently and effectively manage our properties or to provide timely and accurate accounting information with respect thereto could have a Material Adverse Effect on us. In addition, significant changes in Atria’s or Sunrise’s senior management or equity ownership or any adverse developments in their businesses and affairs or financial condition could have a Material Adverse Effect on us.
Our
34%
ownership interest in Atria entitles us to certain rights and minority protections, as well as the right to appoint
two
of
six
members on the Atria Board of Directors.
Brookdale Senior Living, Kindred, Atria, Sunrise and Ardent Information
Each of Brookdale Senior Living and Kindred is subject to the reporting requirements of the SEC and is required to file with the SEC annual reports containing audited financial information and quarterly reports containing unaudited financial information. The information related to Brookdale Senior Living and Kindred contained or referred to in this Quarterly Report on Form 10-Q has been derived from SEC filings made by Brookdale Senior Living or Kindred, as the case may be, or other publicly available information, or was provided to us by Brookdale Senior Living or Kindred, and we have not verified this information through an independent investigation or otherwise. We have no reason to believe that this information is inaccurate in any material respect, but we cannot assure you of its accuracy. We are providing this data for informational purposes only, and you are encouraged to obtain Brookdale Senior Living’s and Kindred’s publicly available filings, which can be found at the SEC’s website at www.sec.gov.
Atria, Sunrise and Ardent are not currently subject to the reporting requirements of the SEC. The information related to Atria, Sunrise and Ardent contained or referred to in this Quarterly Report on Form 10-Q has been derived from publicly available information or was provided to us by Atria, Sunrise or Ardent, as the case may be, and we have not verified this information through an independent investigation or otherwise. We have no reason to believe that this information is inaccurate in any material respect, but we cannot assure you of its accuracy.
NOTE 4—ACQUISITIONS OF REAL ESTATE PROPERTY
We acquire and invest in seniors housing and healthcare properties primarily to achieve an expected yield on investment, to grow and diversify our portfolio and revenue base, and to reduce our dependence on any single tenant, operator or manager, geographic location, asset type, business model or revenue source.
During the three months ended
March 31, 2017
, we acquired
eleven
triple-net leased seniors housing communities (including
six
assets previously owned by an equity method investee) and
one
life science, research and medical campus (reported within our office operations reportable business segment) for an aggregate purchase price of
$353.4 million
. Each of these acquisitions was accounted for as an asset acquisition.
NOTE 5—DISPOSITIONS
2017 Activity
During the
three months ended
March 31, 2017
, we sold
five
triple-net leased properties for aggregate consideration of
$85.0 million
and we recognized a gain on the sale of these assets of
$43.3 million
.
Real Estate Impairment
We recognized impairments of
$5.2 million
and
$10.3 million
, respectively, for the
three months ended
March 31, 2017
and
2016
, which are recorded in depreciation and amortization in our Consolidated Statements of Income.
16
Assets Held for Sale
The table below summarizes our real estate assets classified as held for sale as of
March 31, 2017
and
December 31, 2016
, including the amounts reported on our Consolidated Balance Sheets.
March 31, 2017
December 31, 2016
Number of Properties Held for Sale
Assets Held for Sale
Liabilities Held for Sale
Number of Properties Held for Sale
Assets Held for Sale
Liabilities Held for Sale
(Dollars in thousands)
Office Operations
9
60,173
1,389
7
53,151
1,462
Senior Living Operations*
—
1,810
—
—
1,810
—
Total
9
$
61,983
$
1,389
7
$
54,961
$
1,462
* Includes one vacant land parcel classified as held for sale as of March 31, 2017 and December 31, 2016.
NOTE 6—LOANS RECEIVABLE AND INVESTMENTS
As of
March 31, 2017
and
December 31, 2016
, we had
$1.5 billion
and
$754.6 million
, respectively, of net loans receivable and investments relating to seniors housing and healthcare operators or properties. The following is a summary of our net loans receivable and investments as of
March 31, 2017
and
December 31, 2016
, including amortized cost, fair value and unrealized gains or losses on available-for-sale investments:
Carrying Amount
Amortized Cost
Fair Value
Unrealized Gain
(In thousands)
As of March 31, 2017:
Secured/mortgage loans and other
$
1,343,173
$
1,343,173
$
1,361,388
$
—
Government-sponsored pooled loan investments
(1)
55,244
54,128
55,244
1,116
Total investments reported as Secured loans receivable and investments, net
1,398,417
1,397,301
1,416,632
1,116
Non-mortgage loans receivable, net
54,630
54,630
55,218
—
Total investments reported as Other assets
54,630
54,630
55,218
—
Total loans receivable and investments, net
$
1,453,047
$
1,451,931
$
1,471,850
$
1,116
As of December 31, 2016:
Secured/mortgage loans and other
$
646,972
$
646,972
$
655,981
$
—
Government-sponsored pooled loan investments
(1)
55,049
53,810
55,049
1,239
Total investments reported as Secured loans receivable and investments, net
702,021
700,782
711,030
1,239
Non-mortgage loans receivable, net
52,544
52,544
53,626
—
Total investments reported as Other assets
52,544
52,544
53,626
—
Total loans receivable and investments, net
$
754,565
$
753,326
$
764,656
$
1,239
(1)
Investments in government-sponsored pool loans have contractual maturity dates in 2023.
17
2017 Activity
In March 2017, we provided secured debt financing to a subsidiary of Ardent to facilitate Ardent’s acquisition of LHP Hospital Group, Inc. (“LHP”), which included a
$700 million
term loan and a
$60.0 million
revolving line of credit feature (of which
$15.0 million
was outstanding at
March 31, 2017
). The LIBOR-based debt financing has a
five
-year term with a weighted average interest rate of approximately
8.9%
and is guaranteed by Ardent’s parent company.
In April 2017, we received
$5.8 million
as a partial prepayment of a secured loan receivable.
NOTE 7—INVESTMENTS IN UNCONSOLIDATED ENTITIES
We report investments in unconsolidated entities over whose operating and financial policies we have the ability to exercise significant influence under the equity method of accounting. We are not required to consolidate these entities because our joint venture partners have significant participating rights, nor are these entities considered VIEs, as they are controlled by equity holders with sufficient capital. At
March 31, 2017
, we had ownership interests (ranging from
5%
to
25%
) in joint ventures that owned
33
properties, excluding properties under development and properties classified as held for sale. We account for our interests in real estate joint ventures, as well as our
34%
interest in Atria and
9.9%
interest in Ardent (which are included within other assets on our Consolidated Balance Sheets), under the equity method of accounting.
With the exception of our interests in Atria and Ardent, we provide various services to each unconsolidated entity in exchange for fees and reimbursements. Total management fees earned in connection with these entities were
$1.6 million
and
$1.7 million
for the
three months ended March 31, 2017
and
2016
, respectively (which is included in office building and other services revenue in our Consolidated Statements of Income).
In February 2017, we acquired the controlling interest in
six
triple-net leased seniors housing communities for a purchase price of
$100.0 million
. In connection with this acquisition, we re-measured the fair value of our previously held equity interest, resulting in a gain on re-measurement of
$3.0 million
, which is included in income (loss) from unconsolidated entities in our Consolidated Statements of Income.
NOTE 8—INTANGIBLES
The following is a summary of our intangibles as of
March 31, 2017
and
December 31, 2016
:
March 31, 2017
December 31, 2016
Balance
Remaining
Weighted Average
Amortization
Period in Years
Balance
Remaining
Weighted Average
Amortization
Period in Years
(Dollars in thousands)
Intangible assets:
Above market lease intangibles
$
188,684
7.3
$
184,993
6.9
In-place and other lease intangibles
1,343,682
23.3
1,325,636
23.6
Goodwill
1,033,484
N/A
1,033,225
N/A
Other intangibles
35,797
11.9
35,783
11.3
Accumulated amortization
(793,927
)
N/A
(769,558
)
N/A
Net intangible assets
$
1,807,720
21.2
$
1,810,079
21.5
Intangible liabilities:
Below market lease intangibles
$
361,388
13.8
$
345,103
14.1
Other lease intangibles
40,343
39.0
40,843
38.5
Accumulated amortization
(140,822
)
N/A
(133,468
)
N/A
Purchase option intangibles
3,568
N/A
3,568
N/A
Net intangible liabilities
$
264,477
15.6
$
256,046
15.9
N/A—Not Applicable.
Above market lease intangibles and in-place and other lease intangibles are included in acquired lease intangibles within real estate investments on our Consolidated Balance Sheets. Other intangibles (including non-compete agreements, trade names and trademarks) are included in other assets on our Consolidated Balance Sheets. Below market lease intangibles, other
18
lease intangibles and purchase option intangibles are included in accounts payable and other liabilities on our Consolidated Balance Sheets.
NOTE 9—OTHER ASSETS
The following is a summary of our other assets as of
March 31, 2017
and
December 31, 2016
:
March 31,
2017
December 31,
2016
(In thousands)
Straight-line rent receivables, net
$
250,083
$
244,580
Non-mortgage loans receivable, net
54,630
52,544
Other intangibles, net
7,484
8,190
Investment in unconsolidated operating entities
43,003
28,431
Other
162,083
184,619
Total other assets
$
517,283
$
518,364
19
NOTE 10—SENIOR NOTES PAYABLE AND OTHER DEBT
The following is a summary of our senior notes payable and other debt as of
March 31, 2017
and
December 31, 2016
:
March 31, 2017
December 31, 2016
(In thousands)
Unsecured revolving credit facility
(1)
$
170,731
$
146,538
1.250% Senior Notes due 2017
300,000
300,000
2.00% Senior Notes due 2018
700,000
700,000
Unsecured term loan due 2018
(2)
200,000
200,000
Unsecured term loan due 2019
(2)
372,042
371,215
4.00% Senior Notes due 2019
600,000
600,000
3.00% Senior Notes, Series A due 2019
(3)
300,503
297,841
2.700% Senior Notes due 2020
500,000
500,000
Unsecured term loan due 2020
900,000
900,000
4.750% Senior Notes due 2021
700,000
700,000
4.25% Senior Notes due 2022
600,000
600,000
3.25% Senior Notes due 2022
500,000
500,000
3.300% Senior Notes due 2022
(3)
187,815
186,150
3.125% Senior Notes due 2023
400,000
400,000
3.100% Senior Notes due 2023
400,000
—
3.750% Senior Notes due 2024
400,000
400,000
4.125% Senior Notes, Series B due 2024
(3)
187,815
186,150
3.500% Senior Notes due 2025
600,000
600,000
4.125% Senior Notes due 2026
500,000
500,000
3.25% Senior Notes due 2026
450,000
450,000
3.850% Senior Notes due 2027
400,000
—
6.90% Senior Notes due 2037
52,400
52,400
6.59% Senior Notes due 2038
22,973
22,973
5.45% Senior Notes due 2043
258,750
258,750
5.70% Senior Notes due 2043
300,000
300,000
4.375% Senior Notes due 2045
300,000
300,000
Mortgage loans and other
1,717,529
1,718,897
Total
12,020,558
11,190,914
Deferred financing costs, net
(64,086
)
(61,304
)
Unamortized fair value adjustment
19,708
25,224
Unamortized discounts
(32,447
)
(27,508
)
Senior notes payable and other debt
$
11,943,733
$
11,127,326
(1)
$152.7 million
and
$146.5 million
of aggregate borrowings are denominated in Canadian dollars as of
March 31, 2017
and
December 31, 2016
, respectively.
(2)
These amounts represent in aggregate the
$572.0 million
of unsecured term loan borrowings under our unsecured credit facility, of which
$93.5 million
included in the 2019 tranche is in the form of Canadian dollars.
(3)
These borrowings are in the form of Canadian dollars.
20
As of
March 31, 2017
, our indebtedness had the following maturities:
Principal Amount
Due at Maturity
Unsecured
Revolving Credit
Facility
(1)
Scheduled Periodic
Amortization
Total Maturities
(In thousands)
2017
$
609,499
$
—
$
19,375
$
628,874
2018
1,101,879
170,731
21,206
1,293,816
2019
1,697,131
—
14,789
1,711,920
2020
1,416,913
—
11,809
1,428,722
2021
772,838
—
10,325
783,163
Thereafter
(2)
6,056,092
—
117,971
6,174,063
Total maturities
$
11,654,352
$
170,731
$
195,475
$
12,020,558
(1)
As of
March 31, 2017
, we had
$91.3 million
of unrestricted cash and cash equivalents, for
$79.4 million
of net borrowings outstanding under our unsecured revolving credit facility.
(2)
Includes
$52.4 million
aggregate principal amount of our
6.90%
senior notes due 2037 that is subject to repurchase, at the option of the holders, on October 1 in each of 2017 and 2027, and
$23.0 million
aggregate principal amount of
6.59%
senior notes due 2038 that is subject to repurchase, at the option of the holders, on July 7 in each of 2018, 2023 and 2028.
Unsecured Revolving Credit Facility and Unsecured Term Loans
On
April 25, 2017
, we entered into a new unsecured credit facility comprised of a
$3.0 billion
unsecured revolving credit facility, initially priced at LIBOR plus
0.875%
, that replaced our previous
$2.0 billion
unsecured revolving credit facility priced at
LIBOR
plus
1.0%
. The new unsecured credit facility also amends certain provisions within our
$200.0 million
term loan that is scheduled to mature in 2018 and our
$372.0 million
term loan that is scheduled to mature in 2019. The term loans remain priced at
LIBOR
plus
1.05%
.
The new revolving credit facility matures in 2021, but may be extended at our option subject to the satisfaction of certain conditions for
two
additional periods of
six months
each. The new unsecured credit facility also includes an accordion feature that permits us to increase our aggregate borrowing capacity thereunder to up to
$3.75 billion
.
As of
March 31, 2017
, our unsecured credit facility was comprised of a
$2.0 billion
revolving credit facility priced at
LIBOR
plus
1.0%
and a
$200.0 million
four
-year term loan and a
$372.0 million
five
-year term loan, each priced at
LIBOR
plus
1.05%
.
As of
March 31, 2017
, we had
$170.7 million
of borrowings outstanding,
$14.1 million
of letters of credit outstanding and
$1.8 billion
of unused borrowing capacity available under our unsecured revolving credit facility.
As of
March 31, 2017
, we also had a
$900.0 million
term loan due 2020 priced at
LIBOR
plus
97.5
basis points.
Senior Notes
In March 2017, we issued and sold
$400.0 million
aggregate principal amount of
3.100%
senior notes due 2023 at a public offering price equal to
99.280%
of par, for total proceeds of
$397.1 million
before the underwriting discount and expenses, and
$400.0 million
aggregate principal amount of
3.850%
senior notes due 2027 at a public offering price equal to
99.196%
of par, for total proceeds of
$396.8 million
before the underwriting discount and expenses.
Derivatives and Hedging
In January and February 2017, we entered into a total of
$275 million
of notional forward starting swaps with an effective date of April 3, 2017 that reduced our exposure to fluctuations in interest rates related to changes in rates between the trade dates of the swaps and the forecasted issuance of long-term debt. The rate on the notional amounts was locked at a weighted average rate of
2.33%
. In March 2017, these swaps were terminated in conjunction with the issuance of the
3.850%
senior notes due 2027, which resulted in a
$0.8 million
gain which will be recognized over the life of the notes using the effective interest method.
In March 2017, we entered into interest rate swaps totaling a notional amount of
$400 million
with a maturity of
January 15, 2023
, effectively converting fixed rate debt to three month LIBOR-based floating rate debt. As a result, we will
21
receive a fixed rate on the swap of
3.10%
and will pay a floating rate equal to three month LIBOR plus a weighted average swap spread of
0.98%
.
NOTE 11—FAIR VALUES OF FINANCIAL INSTRUMENTS
As of
March 31, 2017
and
December 31, 2016
, the carrying amounts and fair values of our financial instruments were as follows:
March 31, 2017
December 31, 2016
Carrying
Amount
Fair Value
Carrying
Amount
Fair Value
(In thousands)
Assets:
Cash and cash equivalents
$
91,284
$
91,284
$
286,707
$
286,707
Secured mortgage loans and other
1,343,173
1,361,388
646,972
655,981
Non-mortgage loans receivable, net
54,630
55,218
52,544
53,626
Government-sponsored pooled loan investments
55,244
55,244
55,049
55,049
Derivative instruments
3,445
3,445
3,302
3,302
Liabilities:
Senior notes payable and other debt, gross
12,020,558
12,173,575
11,190,914
11,369,440
Derivative instruments
3,049
3,049
2,316
2,316
Redeemable OP unitholder interests
160,475
160,475
177,177
177,177
For a discussion of the assumptions considered, refer to “
NOTE 2—ACCOUNTING POLICIES
.” The use of different market assumptions and estimation methodologies may have a material effect on the reported estimated fair value amounts. Accordingly, the estimates presented above are not necessarily indicative of the amounts we would realize in a current market exchange.
NOTE 12—LITIGATION
Proceedings against Tenants, Operators and Managers
From time to time, Brookdale Senior Living, Kindred, Atria, Sunrise and our other tenants, operators and managers are parties to certain legal actions, regulatory investigations and claims arising in the conduct of their business and operations. Even though we generally are not party to these proceedings, the unfavorable resolution of any such actions, investigations or claims could, individually or in the aggregate, materially adversely affect such tenants’, operators’ or managers’ liquidity, financial condition or results of operations and their ability to satisfy their respective obligations to us, which, in turn, could have a Material Adverse Effect on us.
Proceedings Indemnified and Defended by Third Parties
From time to time, we are party to certain legal actions, regulatory investigations and claims for which third parties are contractually obligated to indemnify, defend and hold us harmless. The tenants of our triple-net leased properties and, in some cases, their affiliates are required by the terms of their leases and other agreements with us to indemnify, defend and hold us harmless against certain actions, investigations and claims arising in the course of their business and related to the operations of our triple-net leased properties. In addition, third parties from whom we acquired certain of our assets and, in some cases, their affiliates are required by the terms of the related conveyance documents to indemnify, defend and hold us harmless against certain actions, investigations and claims related to the acquired assets and arising prior to our ownership or related to excluded assets and liabilities. In some cases, a portion of the purchase price consideration is held in escrow for a specified period of time as collateral for these indemnification obligations. We are presently being defended by certain tenants and other obligated third parties in these types of matters. We cannot assure you that our tenants, their affiliates or other obligated third parties will continue to defend us in these matters, that our tenants, their affiliates or other obligated third parties will have sufficient assets, income and access to financing to enable them to satisfy their defense and indemnification obligations to us or that any purchase price consideration held in escrow will be sufficient to satisfy claims for which we are entitled to indemnification. The unfavorable resolution of any such actions, investigations or claims could, individually or in the aggregate, materially adversely affect our tenants’ or other obligated third parties’ liquidity, financial condition or results of operations and their ability to satisfy their respective obligations to us, which, in turn, could have a Material Adverse Effect on us.
22
Proceedings Arising in Connection with Senior Living and Office Operations; Other Litigation
From time to time, we are party to various legal actions, regulatory investigations and claims (some of which may not be insured and some of which may allege large damage amounts) arising in connection with our senior living and office operations or otherwise in the course of our business. In limited circumstances, the manager of the applicable seniors housing community, MOB or life science innovation center may be contractually obligated to indemnify, defend and hold us harmless against such actions, investigations and claims. It is the opinion of management, except as otherwise set forth in this
Note 12
, that the disposition of any such actions, investigations and claims that are currently pending will not, individually or in the aggregate, have a Material Adverse Effect on us. However, regardless of their merits, we may be forced to expend significant financial resources to defend and resolve these matters. We are unable to predict the ultimate outcome of these actions, investigations and claims, and if management’s assessment of our liability with respect thereto is incorrect, such actions, investigations and claims could have a Material Adverse Effect on us.
NOTE 13—INCOME TAXES
We have elected to be taxed as a REIT under the applicable provisions of the Internal Revenue Code of 1986, as amended for every year beginning with the year ended December 31, 1999. We have also elected for certain of our subsidiaries to be treated as taxable REIT subsidiaries (“TRS” or “TRS entities”), which are subject to federal, state and foreign income taxes. All entities other than the TRS entities are collectively referred to as the “REIT” within this
NOTE 13
. Certain REIT entities are subject to foreign income tax.
Although the TRS entities and certain other foreign entities have paid minimal cash federal, state and foreign income taxes for the
three
months ended
March 31, 2017
, their income tax liabilities may increase in future periods as we exhaust net operating loss (“NOL”) carryforwards and as our senior living and other operations grow. Such increases could be significant.
Our consolidated provision for income taxes for the
three months ended March 31, 2017
and
2016
was a benefit of
$3.1 million
and
$8.4 million
, respectively. The income tax benefits for the
three months ended March 31, 2017
and
2016
, were each due primarily to operating losses at our taxable REIT subsidiaries.
Realization of a deferred tax benefit related to NOLs depends in part upon generating sufficient taxable income in future periods. The NOL carryforwards have begun to expire annually for the REIT and begin to expire in 2024 with respect to the TRS entities.
Each TRS is a tax paying component for purposes of classifying deferred tax assets and liabilities. Net deferred tax liabilities with respect to our TRS entities totaled
$294.1 million
and
$316.6 million
as of
March 31, 2017
and
December 31, 2016
, respectively, and related primarily to differences between the financial reporting and tax bases of fixed and intangible assets, net of loss carryforwards.
Generally, we are subject to audit under the statute of limitations by the Internal Revenue Service for the year ended December 31, 2013 and subsequent years and are subject to audit by state taxing authorities for the year ended December 31, 2012 and subsequent years. We are subject to audit generally under the statutes of limitation by the Canada Revenue Agency and provincial authorities with respect to the Canadian entities for years ended December 31, 2012 and subsequent years. We are also subject to audit in Canada for periods subsequent to the acquisition, and certain prior periods, with respect to the entities acquired in 2014 from Holiday Retirement. We are subject to audit in the United Kingdom generally for periods ended in and subsequent to 2015.
NOTE 14—STOCKHOLDERS' EQUITY
Capital Stock
We may sell from time to time our common stock under our “at-the-market” (“ATM”) equity offering program. As of
March 31, 2017
, approximately
$230.6 million
of our common stock remained available for sale under our ATM equity offering program.
23
Accumulated Other Comprehensive Loss
The following is a summary of our accumulated other comprehensive loss as of
March 31, 2017
and
December 31, 2016
:
March 31, 2017
December 31, 2016
(In thousands)
Foreign currency translation
$
(62,110
)
$
(66,192
)
Unrealized gain on marketable securities
1,116
1,239
Other
7,337
7,419
Total accumulated other comprehensive loss
$
(53,657
)
$
(57,534
)
NOTE 15—EARNINGS PER SHARE
The following table shows the amounts used in computing our basic and diluted earnings per share:
For the Three Months Ended March 31,
2017
2016
(In thousands, except per share amounts)
Numerator for basic and diluted earnings per share:
Income from continuing operations
$
155,912
$
123,339
Discontinued operations
(53
)
(489
)
Gain on real estate dispositions
43,289
26,184
Net income
199,148
149,034
Net income attributable to noncontrolling interests
1,021
54
Net income attributable to common stockholders
$
198,127
$
148,980
Denominator:
Denominator for basic earnings per share—weighted average shares
354,410
335,559
Effect of dilutive securities:
Stock options
452
311
Restricted stock awards
164
149
OP Units
2,546
3,183
Denominator for diluted earnings per share—adjusted weighted average shares
357,572
339,202
Basic earnings per share:
Income from continuing operations
$
0.44
$
0.37
Net income attributable to common stockholders
0.56
0.44
Diluted earnings per share:
Income from continuing operations
$
0.44
$
0.36
Net income attributable to common stockholders
0.55
0.44
NOTE 16—SEGMENT INFORMATION
As of
March 31, 2017
, we operated through
three
reportable business segments: triple-net leased properties, senior living operations and office operations. Under our triple-net leased properties segment, we invest in and own seniors housing and healthcare properties throughout the United States and the United Kingdom and lease those properties to healthcare operating companies under “triple-net” or “absolute-net” leases that obligate the tenants to pay all property-related expenses. In our senior living operations segment, we invest in seniors housing communities throughout the United States and Canada and engage independent operators, such as Atria and Sunrise, to manage those communities. In our office operations segment, we primarily acquire, own, develop, lease and manage MOBs and life science and innovation centers throughout the United States. Information provided for “all other” includes income from loans and investments and other miscellaneous income and various corporate-level expenses not directly attributable to any of our
three
reportable business segments. Assets included in “all other” consist primarily of corporate assets, including cash, restricted cash, deferred financing costs, loans receivable and investments, and miscellaneous accounts receivable.
24
Our chief operating decision makers evaluate performance of the combined properties in each reportable business segment and determine how to allocate resources to those segments, in significant part, based on segment net operating income (“NOI”) and related measures. We define segment NOI as NOI adjusted for income or loss from unconsolidated entities, and we define NOI as total revenues, less interest and other income, property-level operating expenses and office building services costs. We consider segment NOI useful because it allows investors, analysts and our management to measure unlevered property-level operating results and to compare our operating results to the operating results of other real estate companies between periods on a consistent basis. In order to facilitate a clear understanding of our historical consolidated operating results, segment NOI should be examined in conjunction with income from continuing operations as presented in our consolidated financial statements and other financial data included elsewhere in this Quarterly Report on Form 10-Q.
Interest expense, depreciation and amortization, general, administrative and professional fees, income tax expense and other non-property specific revenues and expenses are not allocated to individual reportable business segments for purposes of assessing segment performance. There are no intersegment sales or transfers.
Summary information by reportable business segment is as follows:
For the Three Months Ended March 31, 2017
Triple-Net
Leased
Properties
Senior
Living
Operations
Office
Operations
All
Other
Total
(In thousands)
Revenues:
Rental income
$
209,327
$
—
$
185,895
$
—
$
395,222
Resident fees and services
—
464,188
—
—
464,188
Office building and other services revenue
1,205
—
1,931
270
3,406
Income from loans and investments
—
—
—
20,146
20,146
Interest and other income
—
—
—
481
481
Total revenues
$
210,532
$
464,188
$
187,826
$
20,897
$
883,443
Total revenues
$
210,532
$
464,188
$
187,826
$
20,897
$
883,443
Less:
Interest and other income
—
—
—
481
481
Property-level operating expenses
—
312,073
56,914
—
368,987
Office building services costs
—
—
738
—
738
Segment NOI
210,532
152,115
130,174
20,416
513,237
Income (loss) from unconsolidated entities
3,269
(76
)
335
(378
)
3,150
Segment profit
$
213,801
$
152,039
$
130,509
$
20,038
516,387
Interest and other income
481
Interest expense
(108,804
)
Depreciation and amortization
(217,783
)
General, administrative and professional fees
(33,961
)
Loss on extinguishment of debt, net
(309
)
Merger-related expenses and deal costs
(2,056
)
Other
(1,188
)
Income tax benefit
3,145
Income from continuing operations
$
155,912
25
For the Three Months Ended March 31, 2016
Triple-Net
Leased
Properties
Senior
Living
Operations
Office
Operations
All
Other
Total
(In thousands)
Revenues:
Rental income
$
214,487
$
—
$
144,136
$
—
$
358,623
Resident fees and services
—
463,976
—
—
463,976
Office building and other services revenue
1,199
—
4,976
1,010
7,185
Income from loans and investments
—
—
—
22,386
22,386
Interest and other income
—
—
—
119
119
Total revenues
$
215,686
$
463,976
$
149,112
$
23,515
$
852,289
Total revenues
$
215,686
$
463,976
$
149,112
$
23,515
$
852,289
Less:
Interest and other income
—
—
—
119
119
Property-level operating expenses
—
312,541
43,681
—
356,222
Office building services costs
—
—
3,451
—
3,451
Segment NOI
215,686
151,435
101,980
23,396
492,497
(Loss) income from unconsolidated entities
(671
)
337
(126
)
262
(198
)
Segment profit
$
215,015
$
151,772
$
101,854
$
23,658
492,299
Interest and other income
119
Interest expense
(103,273
)
Depreciation and amortization
(236,387
)
General, administrative and professional fees
(31,726
)
Loss on extinguishment of debt, net
(314
)
Merger-related expenses and deal costs
(1,632
)
Other
(4,168
)
Income tax benefit
8,421
Income from continuing operations
$
123,339
Capital expenditures, including investments in real estate property and development project expenditures, by reportable business segment are as follows:
For the Three Months Ended March 31,
2017
2016
(In thousands)
Capital expenditures:
Triple-net leased properties
$
93,809
$
40,701
Senior living operations
21,325
18,994
Office operations
193,996
12,413
Total capital expenditures
$
309,130
$
72,108
26
Our portfolio of properties and mortgage loan and other investments are located in the United States, Canada and the United Kingdom. Revenues are attributed to an individual country based on the location of each property. Geographic information regarding our operations is as follows:
For the Three Months Ended March 31,
2017
2016
(In thousands)
Revenues:
United States
$
832,820
$
804,201
Canada
44,595
41,129
United Kingdom
6,028
6,959
Total revenues
$
883,443
$
852,289
As of March 31, 2017
As of December 31, 2016
(In thousands)
Net real estate property:
United States
$
19,325,618
$
19,105,939
Canada
1,036,815
1,037,105
United Kingdom
253,296
251,710
Total net real estate property
$
20,615,729
20,394,754
NOTE 17—CONDENSED CONSOLIDATING INFORMATION (Unaudited)
Ventas, Inc. has fully and unconditionally guaranteed the obligation to pay principal and interest with respect to the outstanding senior notes issued by our
100%
owned subsidiary, Ventas Realty, Limited Partnership (“Ventas Realty”), including the senior notes that were jointly issued with Ventas Capital Corporation. Ventas Capital Corporation is a direct
100%
owned subsidiary of Ventas Realty that has no assets or operations, but was formed in 2002 solely to facilitate offerings of senior notes by a limited partnership. None of our other subsidiaries (such subsidiaries, excluding Ventas Realty and Ventas Capital Corporation, the “Ventas Subsidiaries”) is obligated with respect to Ventas Realty’s outstanding senior notes. Certain of Ventas Realty’s outstanding senior notes reflected in our condensed consolidating information were issued jointly with Ventas Capital Corporation.
Ventas, Inc. has also fully and unconditionally guaranteed the obligation to pay principal and interest with respect to the outstanding senior notes issued by our 100% owned subsidiary, Ventas Canada Finance Limited. None of our other subsidiaries is obligated with respect to Ventas Canada Finance Limited’s outstanding senior notes, all of which were issued on a private placement basis in Canada.
In connection with the acquisition of Nationwide Health Properties, Inc. (“NHP”), our
100%
owned subsidiary, Nationwide Health Properties, LLC (“NHP LLC”), as successor to NHP, assumed the obligation to pay principal and interest with respect to the outstanding senior notes issued by NHP. Neither we nor any of our subsidiaries (other than NHP LLC) is obligated with respect to any of NHP LLC’s outstanding senior notes.
Under certain circumstances, contractual and legal restrictions, including those contained in the instruments governing our subsidiaries’ outstanding mortgage indebtedness, may restrict our ability to obtain cash from our subsidiaries for the purpose of meeting our debt service obligations, including our payment guarantees with respect to Ventas Realty’s and Ventas Canada Finance Limited’s senior notes.
The following pages summarize our condensed consolidating information as of
March 31, 2017
and
December 31, 2016
and for the
three
months ended
March 31, 2017
and
2016
.
27
CONDENSED CONSOLIDATING BALANCE SHEET
As of March 31, 2017
Ventas, Inc.
Ventas
Realty
Ventas
Subsidiaries
Consolidated
Elimination
Consolidated
(In thousands)
Assets
Net real estate investments
$
1,954
$
159,621
$
21,961,547
$
—
$
22,123,122
Cash and cash equivalents
9,602
—
81,682
—
91,284
Escrow deposits and restricted cash
199
1,548
90,428
—
92,175
Investment in and advances to affiliates
14,790,298
2,938,442
—
(17,728,740
)
—
Goodwill
—
—
1,033,484
—
1,033,484
Assets held for sale
—
—
61,983
—
61,983
Other assets
38,801
4,831
473,651
—
517,283
Total assets
$
14,840,854
$
3,104,442
$
23,702,775
$
(17,728,740
)
$
23,919,331
Liabilities and equity
Liabilities:
Senior notes payable and other debt
$
—
$
9,215,783
$
2,727,950
$
—
$
11,943,733
Intercompany loans
7,501,737
(7,009,900
)
(491,837
)
—
—
Accrued interest
—
60,432
17,787
—
78,219
Accounts payable and other liabilities
245,454
33,347
667,873
—
946,674
Liabilities held for sale
—
(1
)
1,390
—
1,389
Deferred income taxes
294,057
—
—
—
294,057
Total liabilities
8,041,248
2,299,661
2,923,163
—
13,264,072
Redeemable OP unitholder and noncontrolling interests
—
—
171,384
—
171,384
Total equity
6,799,606
804,781
20,608,228
(17,728,740
)
10,483,875
Total liabilities and equity
$
14,840,854
$
3,104,442
$
23,702,775
$
(17,728,740
)
$
23,919,331
28
CONDENSED CONSOLIDATING BALANCE SHEET
As of December 31, 2016
Ventas, Inc.
Ventas
Realty
Ventas
Subsidiaries
Consolidated
Elimination
Consolidated
(In thousands)
Assets
Net real estate investments
$
2,007
$
173,259
$
21,017,430
$
—
$
21,192,696
Cash and cash equivalents
210,303
—
76,404
—
286,707
Escrow deposits and restricted cash
198
1,504
78,945
—
80,647
Investment in and advances to affiliates
14,258,380
2,938,442
—
(17,196,822
)
—
Goodwill
—
—
1,033,225
—
1,033,225
Assets held for sale
—
—
54,961
—
54,961
Other assets
35,468
6,792
476,104
—
518,364
Total assets
$
14,506,356
$
3,119,997
$
22,737,069
$
(17,196,822
)
$
23,166,600
Liabilities and equity
Liabilities:
Senior notes payable and other debt
$
—
$
8,406,979
$
2,720,347
$
—
$
11,127,326
Intercompany loans
7,088,289
(6,209,707
)
(878,582
)
—
—
Accrued interest
—
65,403
18,359
—
83,762
Accounts payable and other liabilities
89,115
35,587
783,226
—
907,928
Liabilities held for sale
—
(1
)
1,463
—
1,462
Deferred income taxes
316,641
—
—
—
316,641
Total liabilities
7,494,045
2,298,261
2,644,813
—
12,437,119
Redeemable OP unitholder and noncontrolling interests
—
—
200,728
—
200,728
Total equity
7,012,311
821,736
19,891,528
(17,196,822
)
10,528,753
Total liabilities and equity
$
14,506,356
$
3,119,997
$
22,737,069
$
(17,196,822
)
$
23,166,600
29
CONDENSED CONSOLIDATING STATEMENT OF INCOME
For the Three Months Ended March 31, 2017
Ventas, Inc.
Ventas
Realty
Ventas
Subsidiaries
Consolidated
Elimination
Consolidated
(In thousands)
Revenues
Rental income
$
585
$
47,819
$
346,818
$
—
$
395,222
Resident fees and services
—
—
464,188
—
464,188
Office building and other services revenue
—
—
3,406
—
3,406
Income from loans and investments
281
—
19,865
—
20,146
Equity earnings in affiliates
136,989
—
(308
)
(136,681
)
—
Interest and other income
343
—
138
—
481
Total revenues
138,198
47,819
834,107
(136,681
)
883,443
Expenses
Interest
(16,600
)
74,789
50,615
—
108,804
Depreciation and amortization
1,409
2,371
214,003
—
217,783
Property-level operating expenses
—
83
368,904
—
368,987
Office building services costs
—
—
738
—
738
General, administrative and professional fees
130
4,700
29,131
—
33,961
Loss on extinguishment of debt, net
—
19
290
—
309
Merger-related expenses and deal costs
1,863
—
193
—
2,056
Other
(349
)
—
1,537
—
1,188
Total expenses
(13,547
)
81,962
665,411
—
733,826
Income (loss) from continuing operations before unconsolidated entities, income taxes, real estate dispositions and noncontrolling interests
151,745
(34,143
)
168,696
(136,681
)
149,617
Income (loss) from unconsolidated entities
—
3,321
(171
)
—
3,150
Income tax benefit
3,145
—
—
—
3,145
Income (loss) from continuing operations
154,890
(30,822
)
168,525
(136,681
)
155,912
Discontinued operations
(53
)
—
—
—
(53
)
Gain (loss) on real estate dispositions
43,290
—
(1
)
—
43,289
Net income (loss)
198,127
(30,822
)
168,524
(136,681
)
199,148
Net income attributable to noncontrolling interests
—
—
1,021
—
1,021
Net income (loss) attributable to common stockholders
$
198,127
$
(30,822
)
$
167,503
$
(136,681
)
$
198,127
30
CONDENSED CONSOLIDATING STATEMENT OF INCOME
For the Three Months Ended March 31, 2016
Ventas, Inc.
Ventas
Realty
Ventas
Subsidiaries
Consolidated
Elimination
Consolidated
(In thousands)
Revenues
Rental income
$
916
$
48,725
$
308,982
$
—
$
358,623
Resident fees and services
—
—
463,976
—
463,976
Office building and other services revenue
602
—
6,583
—
7,185
Income from loans and investments
—
—
22,386
—
22,386
Equity earnings in affiliates
108,762
—
(342
)
(108,420
)
—
Interest and other income
29
—
90
—
119
Total revenues
110,309
48,725
801,675
(108,420
)
852,289
Expenses
Interest
(10,795
)
68,579
45,489
—
103,273
Depreciation and amortization
4,932
9,914
221,541
—
236,387
Property-level operating expenses
—
79
356,143
—
356,222
Office building services costs
—
—
3,451
—
3,451
General, administrative and professional fees
(15
)
4,504
27,237
—
31,726
Loss on extinguishment of debt, net
—
—
314
—
314
Merger-related expenses and deal costs
1,372
260
—
1,632
Other
(49
)
—
4,217
—
4,168
Total expenses
(4,555
)
83,076
658,652
—
737,173
Income (loss) from continuing operations before unconsolidated entities, income taxes, real estate dispositions and noncontrolling interests
114,864
(34,351
)
143,023
(108,420
)
115,116
Income (loss) from unconsolidated entities
—
103
(301
)
—
(198
)
Income tax benefit
8,421
—
—
—
8,421
Income (loss) from continuing operations
123,285
(34,248
)
142,722
(108,420
)
123,339
Discontinued operations
(489
)
—
—
—
(489
)
Gain on real estate dispositions
26,184
—
—
—
26,184
Net income (loss)
148,980
(34,248
)
142,722
(108,420
)
149,034
Net income attributable to noncontrolling interests
—
—
54
—
54
Net income (loss) attributable to common stockholders
$
148,980
$
(34,248
)
$
142,668
$
(108,420
)
$
148,980
31
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME
For the Three Months Ended March 31, 2017
Ventas, Inc.
Ventas
Realty
Ventas
Subsidiaries
Consolidated
Elimination
Consolidated
(In thousands)
Net income (loss)
$
198,127
$
(30,822
)
$
168,524
$
(136,681
)
199,148
Other comprehensive (loss) income:
Foreign currency translation
—
—
4,082
—
4,082
Change in unrealized gain on marketable securities
(123
)
—
—
—
(123
)
Other
—
—
(82
)
—
(82
)
Total other comprehensive (loss) income
(123
)
—
4,000
—
3,877
Comprehensive income (loss)
198,004
(30,822
)
172,524
(136,681
)
203,025
Comprehensive income attributable to noncontrolling interests
—
—
1,021
—
1,021
Comprehensive income (loss) attributable to common stockholders
$
198,004
$
(30,822
)
$
171,503
$
(136,681
)
$
202,004
For the Three Months Ended March 31, 2016
Ventas, Inc.
Ventas
Realty
Ventas
Subsidiaries
Consolidated
Elimination
Consolidated
(In thousands)
Net income (loss)
$
148,980
$
(34,248
)
$
142,722
$
(108,420
)
$
149,034
Other comprehensive income (loss):
Foreign currency translation
—
—
(10,668
)
—
(10,668
)
Change in unrealized gain on marketable securities
181
—
—
—
181
Other
—
—
(1,880
)
—
(1,880
)
Total other comprehensive income (loss)
181
—
(12,548
)
—
(12,367
)
Comprehensive income (loss)
149,161
(34,248
)
130,174
(108,420
)
136,667
Comprehensive income attributable to noncontrolling interests
—
—
54
—
54
Comprehensive income (loss) attributable to common stockholders
$
149,161
$
(34,248
)
$
130,120
$
(108,420
)
$
136,613
32
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
For the Three Months Ended March 31, 2017
Ventas, Inc.
Ventas
Realty
Ventas
Subsidiaries
Consolidated
Elimination
Consolidated
(In thousands)
Net cash provided by (used in) operating activities
$
4,280
$
(32,666
)
$
364,117
$
—
$
335,731
Cash flows from investing activities:
Net investment in real estate property
(198,843
)
—
—
—
(198,843
)
Proceeds from loans receivable
—
—
3,363
—
3,363
Investment in loans receivable and other
(2,313
)
—
(699,045
)
—
(701,358
)
Capital expenditures
—
(9
)
(23,826
)
—
(23,835
)
Development project expenditures
—
—
(86,452
)
—
(86,452
)
Investment in unconsolidated operating entity
—
—
(14,850
)
—
(14,850
)
Other
—
—
(12,090
)
—
(12,090
)
Net cash used in investing activities
(201,156
)
(9
)
(832,900
)
—
(1,034,065
)
Cash flows from financing activities:
Net change in borrowings under revolving credit facility
—
18,000
4,822
—
22,822
Proceeds from debt
—
793,904
3,310
—
797,214
Repayment of debt
—
(19
)
(20,477
)
—
(20,496
)
Purchase of noncontrolling interests
(15,809
)
—
—
—
(15,809
)
Net change in intercompany debt
577,099
(800,193
)
223,094
—
—
Payment of deferred financing costs
—
(6,384
)
—
—
(6,384
)
Cash distribution (to) from affiliates
(298,190
)
27,367
270,823
—
—
Cash distribution to common stockholders
(275,368
)
—
—
—
(275,368
)
Cash distribution to redeemable OP unitholders
—
—
(1,893
)
—
(1,893
)
Contributions from noncontrolling interests
—
—
2,102
—
2,102
Distributions to noncontrolling interests
—
—
(2,410
)
—
(2,410
)
Other
3,297
—
—
—
3,297
Net cash (used in) provided by financing activities
(8,971
)
32,675
479,371
—
503,075
Net (decrease) increase in cash and cash equivalents
(205,847
)
—
10,588
—
(195,259
)
Effect of foreign currency translation on cash and cash equivalents
5,146
—
(5,310
)
—
(164
)
Cash and cash equivalents at beginning of period
210,303
—
76,404
—
286,707
Cash and cash equivalents at end of period
$
9,602
$
—
$
81,682
$
—
$
91,284
33
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
For the Three Months Ended March 31, 2016
Ventas, Inc.
Ventas
Realty
Ventas
Subsidiaries
Consolidated
Elimination
Consolidated
(In thousands)
Net cash provided by (used in) operating activities
$
26,413
$
(34,344
)
$
285,080
$
—
$
277,149
Cash flows from investing activities:
Net investment in real estate property
(13,620
)
—
—
—
(13,620
)
Proceeds from loans receivable
—
—
1,625
—
1,625
Investment in loans receivable and other
—
—
(146,214
)
—
(146,214
)
Proceeds from real estate disposals
11,091
—
43,120
—
54,211
Capital expenditures
—
—
(23,721
)
—
(23,721
)
Development capital expenditures
—
—
(34,767
)
—
(34,767
)
Other
—
—
(4,265
)
—
(4,265
)
Net cash used in investing activities
(2,529
)
—
(164,222
)
—
(166,751
)
Cash flows from financing activities:
Net change in borrowings under revolving credit facility
—
(10,000
)
147,440
—
137,440
Proceeds from debt
—
—
145
—
145
Repayment of debt
—
—
(151,309
)
—
(151,309
)
Net change in intercompany debt
81,812
41,031
(122,843
)
—
—
Payment of deferred financing costs
—
—
(76
)
—
(76
)
Issuance of common stock, net
149,631
—
—
—
149,631
Cash distribution (to) from affiliates
(7,440
)
3,313
4,127
—
—
Cash distribution to common stockholders
(245,496
)
—
—
—
(245,496
)
Cash distribution to redeemable OP unitholders
—
—
(2,323
)
—
(2,323
)
Distributions to noncontrolling interests
—
—
(1,743
)
—
(1,743
)
Other
1,893
—
—
—
1,893
Net cash (used in) provided by financing activities
(19,600
)
34,344
(126,582
)
—
(111,838
)
Net increase (decrease) in cash and cash equivalents
4,284
—
(5,724
)
—
(1,440
)
Effect of foreign currency translation on cash and cash equivalents
(8,710
)
—
8,828
—
118
Cash and cash equivalents at beginning of period
11,733
—
41,290
—
53,023
Cash and cash equivalents at end of period
$
7,307
$
—
$
44,394
$
—
$
51,701
34
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Cautionary Statements
Forward-Looking Statements
This Quarterly Report on Form 10-Q includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). All statements regarding our or our tenants’, operators’, borrowers’ or managers’ expected future financial condition, results of operations, cash flows, funds from operations, dividends and dividend plans, financing opportunities and plans, capital markets transactions, business strategy, budgets, projected costs, operating metrics, capital expenditures, competitive positions, acquisitions, investment opportunities, dispositions, merger integration, growth opportunities, expected lease income, continued qualification as a real estate investment trust (“REIT”), plans and objectives of management for future operations, and statements that include words such as “anticipate,” “if,” “believe,” “plan,” “estimate,” “expect,” “intend,” “may,” “could,” “should,” “will,” and other similar expressions are forward-looking statements. These forward-looking statements are inherently uncertain, and actual results may differ from our expectations. We do not undertake a duty to update these forward-looking statements, which speak only as of the date on which they are made.
Our actual future results and trends may differ materially from expectations depending on a variety of factors discussed in our filings with the Securities and Exchange Commission (the “SEC”). These factors include without limitation:
•
The ability and willingness of our tenants, operators, borrowers, managers and other third parties to satisfy their obligations under their respective contractual arrangements with us, including, in some cases, their obligations to indemnify, defend and hold us harmless from and against various claims, litigation and liabilities;
•
The ability of our tenants, operators, borrowers and managers to maintain the financial strength and liquidity necessary to satisfy their respective obligations and liabilities to third parties, including without limitation obligations under their existing credit facilities and other indebtedness;
•
Our success in implementing our business strategy and our ability to identify, underwrite, finance, consummate and integrate diversifying acquisitions and investments;
•
Macroeconomic conditions such as a disruption of or lack of access to the capital markets, changes in the debt rating on U.S. government securities, default or delay in payment by the United States of its obligations, and changes in the federal or state budgets resulting in the reduction or nonpayment of Medicare or Medicaid reimbursement rates;
•
The nature and extent of future competition, including new construction in the markets in which our seniors housing communities and office buildings are located;
•
The extent and effect of future or pending healthcare reform and regulation, including cost containment measures and changes in reimbursement policies, procedures and rates;
•
Increases in our borrowing costs as a result of changes in interest rates and other factors;
•
The ability of our tenants, operators and managers, as applicable, to comply with laws, rules and regulations in the operation of our properties, to deliver high-quality services, to attract and retain qualified personnel and to attract residents and patients;
•
Changes in general economic conditions or economic conditions in the markets in which we may, from time to time, compete, and the effect of those changes on our revenues, earnings and funding sources;
•
Our ability to pay down, refinance, restructure or extend our indebtedness as it becomes due;
•
Our ability and willingness to maintain our qualification as a REIT in light of economic, market, legal, tax and other considerations;
•
Final determination of our taxable net income for the year ended
December 31, 2016
and for the year ending
December 31, 2017
;
•
The ability and willingness of our tenants to renew their leases with us upon expiration of the leases, our ability to reposition our properties on the same or better terms in the event of nonrenewal or in the event we exercise our right to
35
replace an existing tenant, and obligations, including indemnification obligations, we may incur in connection with the replacement of an existing tenant;
•
Risks associated with our senior living operating portfolio, such as factors that can cause volatility in our operating income and earnings generated by those properties, including without limitation national and regional economic conditions, development of new competing properties, costs of food, materials, energy, labor and services, employee benefit costs, insurance costs and professional and general liability claims, and the timely delivery of accurate property-level financial results for those properties;
•
Changes in exchange rates for any foreign currency in which we may, from time to time, conduct business;
•
Year-over-year changes in the Consumer Price Index or the U.K. Retail Price Index and the effect of those changes on the rent escalators contained in our leases and on our earnings;
•
Our ability and the ability of our tenants, operators, borrowers and managers to obtain and maintain adequate property, liability and other insurance from reputable, financially stable providers;
•
The impact of increased operating costs and uninsured professional liability claims on our liquidity, financial condition and results of operations or that of our tenants, operators, borrowers and managers and our ability and the ability of our tenants, operators, borrowers and managers to accurately estimate the magnitude of those claims;
•
Risks associated with our office building portfolio and operations, including our ability to successfully design, develop and manage office buildings and to retain key personnel;
•
The ability of the hospitals on or near whose campuses our medical office buildings (“MOBs”) are located and their affiliated health systems to remain competitive and financially viable and to attract physicians and physician groups;
•
Risks associated with our investments in joint ventures and unconsolidated entities, including our lack of sole decision-making authority and our reliance on our joint venture partners’ financial condition;
•
Our ability to obtain the financial results expected from our development and redevelopment projects, including projects undertaken through our joint ventures;
•
The impact of market or issuer events on the liquidity or value of our investments in marketable securities;
•
Consolidation in the seniors housing and healthcare industries resulting in a change of control of, or a competitor’s investment in, one or more of our tenants, operators, borrowers or managers or significant changes in the senior management of our tenants, operators, borrowers or managers;
•
The impact of litigation or any financial, accounting, legal or regulatory issues that may affect us or our tenants, operators, borrowers or managers; and
•
Changes in accounting principles, or their application or interpretation, and our ability to make estimates and the assumptions underlying the estimates, which could have an effect on our earnings.
Many of these factors are beyond our control and the control of our management.
Brookdale Senior Living, Kindred, Atria, Sunrise and Ardent Information
Each of Brookdale Senior Living Inc. (together with its subsidiaries, “Brookdale Senior Living”) and Kindred Healthcare, Inc. (together with its subsidiaries, “Kindred”) is subject to the reporting requirements of the SEC and is required to file with the SEC annual reports containing audited financial information and quarterly reports containing unaudited financial information. The information related to Brookdale Senior Living and Kindred contained or referred to in this Quarterly Report on Form 10-Q has been derived from SEC filings made by Brookdale Senior Living or Kindred, as the case may be, or other publicly available information or was provided to us by Brookdale Senior Living or Kindred, and we have not verified this information through an independent investigation or otherwise. We have no reason to believe that this information is inaccurate in any material respect, but we cannot assure you of its accuracy. We are providing this data for informational purposes only, and you are encouraged to obtain Brookdale Senior Living’s and Kindred’s publicly available filings, which can be found on the SEC’s website at www.sec.gov.
Atria Senior Living, Inc. (“Atria”), Sunrise Senior Living, LLC (together with its subsidiaries, “Sunrise”) and Ardent Health Partners, LLC (together with its subsidiaries “Ardent”) are not currently subject to the reporting requirements of the SEC. The information related to Atria, Sunrise and Ardent contained or referred to in this Quarterly Report on Form 10-Q has
36
been derived from publicly available information or was provided to us by Atria, Sunrise or Ardent, as the case may be, and we have not verified this information through an independent investigation or otherwise. We have no reason to believe that this information is inaccurate in any material respect, but we cannot assure you of its accuracy.
Company Overview
We are a REIT with a highly diversified portfolio of seniors housing and healthcare properties located throughout the United States, Canada and the United Kingdom. As of
March 31, 2017
, we owned approximately
1,300
properties (including properties owned through investments in unconsolidated entities and properties classified as held for sale), consisting of seniors housing communities, MOBs, life science and innovation centers, inpatient rehabilitation and long-term acute care facilities, general acute care hospitals and skilled nursing facilities, and we had
eight
properties under development, including
one
property that is owned by an unconsolidated real estate entity. We are an S&P 500 company and headquartered in Chicago, Illinois.
We primarily invest in seniors housing and healthcare properties through acquisitions and lease our properties to unaffiliated tenants or operate them through independent third-party managers. As of
March 31, 2017
, we leased a total of
582
properties (excluding MOBs and including properties owned through investments in unconsolidated entities) to various healthcare operating companies under “triple-net” or “absolute-net” leases that obligate the tenants to pay all property-related expenses, including maintenance, utilities, repairs, taxes, insurance and capital expenditures, and we engaged independent operators, such as Atria and Sunrise, to manage
299
of our seniors housing communities (including
one
property owned through an investment in unconsolidated entities) for us pursuant to long-term management agreements.
Our
three
largest tenants, Brookdale Senior Living, Kindred and Ardent leased from us
140
properties (excluding
six
properties owned through investments in unconsolidated entities and excluding
one
property managed by Brookdale Senior Living pursuant to a long-term management agreement),
68
properties (excluding
one
office building included within our office operations reportable business segment) and
ten
properties, respectively, as of
March 31, 2017
.
Through our Lillibridge Healthcare Services, Inc. (“Lillibridge”) subsidiary and our ownership interest in PMB Real Estate Services LLC (“PMBRES”), we also provide MOB management, leasing, marketing, facility development and advisory services to highly rated hospitals and health systems throughout the United States. In addition, from time to time, we make secured and non-mortgage loans and other investments relating to seniors housing and healthcare operators or properties.
We aim to enhance shareholder value by delivering consistent, superior total returns through a strategy of: (1) generating reliable and growing cash flows; (2) maintaining a balanced, diversified portfolio of high-quality assets; and (3) preserving our financial strength, flexibility and liquidity.
Our ability to access capital in a timely and cost effective manner is critical to the success of our business strategy because it affects our ability to satisfy existing obligations, including the repayment of maturing indebtedness, and to make future investments. Factors such as general market conditions, interest rates, credit ratings on our securities, expectations of our potential future earnings and cash distributions, and the trading price of our common stock that are beyond our control and fluctuate over time all impact our access to and cost of external capital. For that reason, we generally attempt to match the long-term duration of our investments in real property with long-term financing through the issuance of shares of our common stock or the incurrence of long-term fixed rate debt.
Operating Highlights and Key Performance Trends
2017
Highlights and Other Recent Developments
Investments and Dispositions
•
In March 2017, we provided secured debt financing to a subsidiary of Ardent to facilitate Ardent’s acquisition of LHP Hospital Group, Inc. (“LHP”), which included a
$700 million
term loan and a
$60.0 million
revolving line of credit feature (of which
$15.0 million
was outstanding at
March 31, 2017
). The LIBOR-based debt financing has a
five
-year term with a weighted average interest rate of approximately
8.9%
and is guaranteed by Ardent’s parent company.
•
During the three months ended
March 31, 2017
, we acquired eleven triple-net leased seniors housing communities and a life science, research and medical campus for an aggregate purchase price of
$353.4 million
.
Liquidity, Capital and Dividends
•
We paid the first quarterly installment of our
2017
dividend of
$0.775
per share.
37
•
In March 2017, we issued and sold
$400.0 million
aggregate principal amount of
3.100%
senior notes due 2023 at a public offering price equal to
99.280%
of par, for total proceeds of
$397.1 million
before the underwriting discount and expenses, and
$400.0 million
aggregate principal amount of
3.850%
senior notes due 2027 at a public offering price equal to
99.196%
of par, for total proceeds of
$396.8 million
before the underwriting discount and expenses.
•
On
April 25, 2017
, we entered into a new unsecured credit facility comprised of a $3.0 billion unsecured revolving credit facility, initially priced at LIBOR plus 0.875%, that replaced our previous $2.0 billion unsecured revolving credit facility priced at LIBOR plus 1.0%. The new unsecured credit facility also amends certain provisions within our
$200.0 million
term loan that is scheduled to mature in 2018 and our
$372.0 million
term loan that is scheduled to mature in 2019. The terms loans remain priced at
LIBOR
plus
1.05%
.
Concentration Risk
We use concentration ratios to identify, understand and evaluate the potential impact of economic downturns and other adverse events that may affect our asset types, geographic locations, business models, and tenants, operators and managers. We evaluate concentration risk in terms of investment mix and operations mix. Investment mix measures the percentage of our investments that is concentrated in a specific asset type or that is operated or managed by a particular tenant, operator or manager. Operations mix measures the percentage of our operating results that is attributed to a particular tenant, operator or manager, geographic location or business model. The following tables reflect our concentration risk as of the dates and for the periods presented:
As of March 31, 2017
As of December 31, 2016
Investment mix by asset type
(1)
:
Seniors housing communities
60.0
%
61.8
%
MOBs
19.9
20.7
Life science and innovation centers
6.5
6.1
Skilled nursing facilities
1.3
1.4
Inpatient rehabilitation and long-term acute care facilities
1.7
1.7
General acute care hospitals
5.4
5.6
Secured loans receivable and investments, net
5.2
2.7
Investment mix by tenant, operator and manager
(1)
:
Atria
21.8
%
22.6
%
Sunrise
10.8
11.3
Brookdale Senior Living
7.7
8.1
Kindred
1.7
1.8
Ardent
4.9
5.1
All other
53.1
51.1
(1)
Ratios are based on the gross book value of real estate investments (excluding properties classified as held for sale and properties owned through investments in unconsolidated entities) as of each reporting date.
38
For the Three Months Ended March 31,
2017
2016
Operations mix by tenant and operator and business model:
Revenues
(1)
:
Senior living operations
52.5
%
54.4
%
Kindred
5.0
5.3
Brookdale Senior Living
(2)
4.7
4.8
Ardent
3.1
3.1
All others
34.7
32.4
Adjusted EBITDA
(3)
:
Senior living operations
30.8
%
31.7
%
Kindred
8.5
8.9
Brookdale Senior Living
(2)
7.8
8.0
Ardent
5.1
5.2
All others
47.8
46.2
NOI
(4)
:
Senior living operations
29.6
%
30.7
%
Kindred
8.7
9.2
Brookdale Senior Living
(2)
8.2
8.3
Ardent
5.3
5.3
All others
48.2
46.5
Operations mix by geographic location
(5)
:
California
15.4
%
15.3
%
New York
8.8
8.8
Texas
5.9
6.5
Illinois
4.9
4.8
Florida
4.4
4.5
All others
60.6
60.1
(1)
Total revenues include office building and other services revenue, revenue from loans and investments and interest and other income (excluding amounts in discontinued operations).
(2)
Excludes one seniors housing community included in senior living operations.
(3)
“Adjusted EBITDA” is defined as consolidated earnings, which includes amounts in discontinued operations, before interest, taxes, depreciation and amortization (including non-cash stock-based compensation expense), excluding gains or losses on extinguishment of debt, our consolidated joint venture partners’ share of EBITDA, merger-related expenses and deal costs, expenses related to the re-audit and re-review in 2014 of our historical financial statements, net gains or losses on real estate activity, gains or losses on re-measurement of equity interest upon acquisition, changes in the fair value of financial instruments and unrealized foreign currency gains or losses, and including our share of EBITDA from unconsolidated entities and adjustments for other immaterial or identified items.
(4)
“NOI” represents net operating income, which is defined as total revenues, less interest and other income, property-level operating expenses and office building services costs (excluding amounts in discontinued operations).
(5)
Ratios are based on total revenues (excluding amounts in discontinued operations) for each period presented.
See “Non-GAAP Financial Measures” included elsewhere in this Quarterly Report on Form 10-Q for additional disclosures regarding Adjusted EBITDA and NOI and reconciliations to our income from continuing operations, as computed in accordance with GAAP.
Triple-Net Lease Expirations
If our tenants are not able or willing to renew our triple-net leases upon expiration, we may be unable to reposition the applicable properties on a timely basis or on the same or better economic terms, if at all. Although our lease expirations are staggered, the non-renewal of some or all of our triple-net leases that expire in any given year could have a material adverse effect on our business, financial condition, results of operations and liquidity, our ability to service our indebtedness and other
39
obligations and our ability to make distributions to our stockholders, as required for us to continue to qualify as a REIT (a “Material Adverse Effect”). During the
three
months ended
March 31, 2017
, we had no triple-net lease renewals or expirations without renewal that, in the aggregate, had a material impact on our financial condition or results of operations for that period.
Critical Accounting Policies and Estimates
Our Consolidated Financial Statements included in Item 1 of this Quarterly Report on Form 10-Q have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information set forth in the Accounting Standards Codification (“ASC”), as published by the Financial Accounting Standards Board (“FASB”). GAAP requires us to make estimates and assumptions regarding future events that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. We base these estimates on our experience and assumptions we believe to be reasonable under the circumstances. However, if our judgment or interpretation of the facts and circumstances relating to various transactions or other matters had been different, we may have applied a different accounting treatment, resulting in a different presentation of our financial statements. We periodically reevaluate our estimates and assumptions, and in the event they prove to be different from actual results, we make adjustments in subsequent periods to reflect more current estimates and assumptions about matters that are inherently uncertain. Please refer to our Annual Report on Form 10-K for the year ended
December 31, 2016
, filed with the SEC on February 14, 2017, for further information regarding the critical accounting policies that affect our more significant estimates and judgments used in the preparation of our Consolidated Financial Statements included in Part I, Item 1 of this Quarterly Report on Form 10-Q.
Principles of Consolidation
The accompanying Consolidated Financial Statements include our accounts and the accounts of our wholly owned subsidiaries and the joint venture entities over which we exercise control. All intercompany transactions and balances have been eliminated in consolidation, and our net earnings are reduced by the portion of net earnings attributable to noncontrolling interests.
GAAP requires us to identify entities for which control is achieved through means other than voting rights and to determine which business enterprise is the primary beneficiary of variable interest entities (“VIEs”). A VIE is broadly defined as an entity with one or more of the following characteristics: (a) the total equity investment at risk is insufficient to finance the entity’s activities without additional subordinated financial support; (b) as a group, the holders of the equity investment at risk lack (i) the ability to make decisions about the entity’s activities through voting or similar rights, (ii) the obligation to absorb the expected losses of the entity, or (iii) the right to receive the expected residual returns of the entity; and (c) the equity investors have voting rights that are not proportional to their economic interests, and substantially all of the entity’s activities either involve, or are conducted on behalf of, an investor that has disproportionately few voting rights. We consolidate our investment in a VIE when we determine that we are its primary beneficiary. We may change our original assessment of a VIE upon subsequent events such as the modification of contractual arrangements that affects the characteristics or adequacy of the entity’s equity investments at risk and the disposition of all or a portion of an interest held by the primary beneficiary.
We identify the primary beneficiary of a VIE as the enterprise that has both: (i) the power to direct the activities of the VIE that most significantly impact the entity’s economic performance; and (ii) the obligation to absorb losses or the right to receive benefits of the VIE that could be significant to the entity. We perform this analysis on an ongoing basis.
As it relates to investments in joint ventures, GAAP may preclude consolidation by the sole general partner in certain circumstances based on the type of rights held by the limited partner(s). We assess limited partners’ rights and their impact on our consolidation conclusions, and we reassess if there is a change to the terms or in the exercisability of the rights of the limited partners, the sole general partner increases or decreases its ownership of limited partnership interests, or there is an increase or decrease in the number of outstanding limited partnership interests. We also apply this guidance to managing member interests in limited liability companies.
Accounting for Real Estate Acquisitions
On January 1, 2017 we adopted ASU 2017-01, Clarifying the Definition of a Business (“ASU 2017-01”) which narrows the FASB’s definition of a business and provides a framework that gives entities a basis for making reasonable judgments about whether a transaction involves an asset or a business. ASU 2017-01 states that when substantially all of the fair value of the gross assets acquired is concentrated in a single identifiable asset or group of similar identifiable assets, the acquired asset is not a business. If this initial test is not met, an acquired asset cannot be considered a business unless it includes an input and a substantive process that together significantly contribute to the ability to create output. The primary differences between business combinations and asset acquisitions include recognition of goodwill at the acquisition date and
40
expense recognition for transaction costs as incurred. We are applying ASU 2017-01 prospectively for acquisitions after January 1, 2017.
Regardless of whether an acquisition is considered a business combination or an asset acquisition, we record the cost of the businesses (or assets) acquired among tangible and recognized intangible assets and liabilities based upon their estimated fair values as of the acquisition date. Recognized intangibles primarily include the value of in-place leases and acquired lease contracts.
We estimate the fair value of buildings acquired on an as-if-vacant basis, or replacement cost basis and depreciate the building value over the estimated remaining life of the building, generally not to exceed
35
years. We determine the fair value of other fixed assets, such as site improvements and furniture, fixtures and equipment, based upon the replacement cost and depreciate such value over the assets’ estimated remaining useful lives as determined at the applicable acquisition date. We determine the value of land either by considering the sales prices of similar properties in recent transactions or based on internal analyses of recently acquired and existing comparable properties within our portfolio. We generally determine the value of construction in progress based upon the replacement cost. However, for certain acquired properties that are part of a ground-up development, we determine fair value by using the same valuation approach as for all other properties and deducting the estimated cost to complete the development. During the remaining construction period, we capitalize project costs until the development has reached substantial completion. Construction in progress, including capitalized interest, is not depreciated until the development has reached substantial completion.
The fair value of acquired lease-related intangibles, if any, reflects: (i) the estimated value of any above and/or below market leases, determined by discounting the difference between the estimated market rent and in-place lease rent; and (ii) the estimated value of in-place leases related to the cost to obtain tenants, including leasing commissions, and an estimated value of the absorption period to reflect the value of the rent and recovery costs foregone during a reasonable lease-up period as if the acquired space was vacant. We amortize any acquired lease-related intangibles to revenue or amortization expense over the remaining life of the associated lease plus any assumed bargain renewal periods. If a lease is terminated prior to its stated expiration or not renewed upon expiration, we recognize all unamortized amounts of lease-related intangibles associated with that lease in operations at that time.
We estimate the fair value of purchase option intangible assets and liabilities, if any, by discounting the difference between the applicable property’s acquisition date fair value and an estimate of its future option price. We do not amortize the resulting intangible asset or liability over the term of the lease, but rather adjust the recognized value of the asset or liability upon sale.
We estimate the fair value of tenant or other customer relationships acquired, if any, by considering the nature and extent of existing relationships with the tenant or customer, growth prospects for developing new business with the tenant or customer, the tenant’s credit quality, expectations of lease renewals with the tenant, and the potential for significant, additional future leasing arrangements with the tenant, and we amortize that value over the expected life of the associated arrangements or leases, including the remaining terms of the related leases and any expected renewal periods. We estimate the fair value of trade names and trademarks using a royalty rate methodology and amortize that value over the estimated useful life of the trade name or trademark.
In connection with an acquisition, we may assume rights and obligations under certain lease agreements pursuant to which we become the lessee of a given property. We generally assume the lease classification previously determined by the prior lessee absent a modification in the assumed lease agreement. We assess assumed operating leases, including ground leases, to determine whether the lease terms are favorable or unfavorable to us given current market conditions on the acquisition date. To the extent the lease terms are favorable or unfavorable to us relative to market conditions on the acquisition date, we recognize an intangible asset or liability at fair value and amortize that asset or liability to interest or rental expense in our Consolidated Statements of Income over the applicable lease term. We include all lease-related intangible assets and liabilities within acquired lease intangibles and accounts payable and other liabilities, respectively, on our Consolidated Balance Sheets.
We determine the fair value of loans receivable acquired by discounting the estimated future cash flows using current interest rates at which similar loans with the same terms and length to maturity would be made to borrowers with similar credit ratings. We do not establish a valuation allowance at the acquisition date because the estimated future cash flows already reflect our judgment regarding their uncertainty. We recognize the difference between the acquisition date fair value and the total expected cash flows as interest income using an effective interest method over the life of the applicable loan. Subsequent to the acquisition date, we evaluate changes regarding the uncertainty of future cash flows and the need for a valuation allowance, as appropriate.
41
We estimate the fair value of noncontrolling interests assumed consistent with the manner in which we value all of the underlying assets and liabilities.
We calculate the fair value of long-term assumed debt by discounting the remaining contractual cash flows on each instrument at the current market rate for those borrowings, which we approximate based on the rate at which we would expect to incur a replacement instrument on the date of acquisition, and recognize any fair value adjustments related to long-term debt as effective yield adjustments over the remaining term of the instrument.
Impairment of Long-Lived Assets
We periodically evaluate our long-lived assets, primarily consisting of investments in real estate, for impairment indicators. If indicators of impairment are present, we evaluate the carrying value of the related real estate investments in relation to the future undiscounted cash flows of the underlying operations. In performing this evaluation, we consider market conditions and our current intentions with respect to holding or disposing of the asset. We adjust the net book value of leased properties and other long-lived assets to fair value if the sum of the expected future undiscounted cash flows, including sales proceeds, is less than book value. We recognize an impairment loss at the time we make any such determination.
If impairment indicators arise with respect to intangible assets with finite useful lives, we evaluate impairment by comparing the carrying amount of the asset to the estimated future undiscounted net cash flows expected to be generated by the asset. If estimated future undiscounted net cash flows are less than the carrying amount of the asset, then we estimate the fair value of the asset and compare the estimated fair value to the intangible asset’s carrying value. We recognize any shortfall from carrying value as an impairment loss in the current period.
We evaluate our investments in unconsolidated entities for impairment at least annually, and whenever events or changes in circumstances indicate that the carrying value of our investment may exceed its fair value. If we determine that a decline in the fair value of our investment in an unconsolidated entity is other-than-temporary, and if such reduced fair value is below the carrying value, we record an impairment.
We test goodwill for impairment at least annually, and more frequently if indicators arise. We first assess qualitative factors, such as current macroeconomic conditions, state of the equity and capital markets and our overall financial and operating performance, to determine the likelihood that the fair value of a reporting unit is less than its carrying amount. If we determine it is more likely than not that the fair value of a reporting unit is less than its carrying amount, we proceed with the two-step approach to evaluating impairment. First, we estimate the fair value of the reporting unit and compare it to the reporting unit’s carrying value. If the carrying value exceeds fair value, we proceed with the second step, which requires us to assign the fair value of the reporting unit to all of the assets and liabilities of the reporting unit as if it had been acquired in a business combination at the date of the impairment test. The excess fair value of the reporting unit over the amounts assigned to the assets and liabilities is the implied value of goodwill and is used to determine the amount of impairment. We recognize an impairment loss to the extent the carrying value of goodwill exceeds the implied value in the current period.
Estimates of fair value used in our evaluation of goodwill (if necessary based on our qualitative assessment), investments in real estate, investments in unconsolidated entities and intangible assets are based upon discounted future cash flow projections or other acceptable valuation techniques that are based, in turn, upon all available evidence including level three inputs, such as revenue and expense growth rates, estimates of future cash flows, capitalization rates, discount rates, general economic conditions and trends, or other available market data. Our ability to accurately predict future operating results and cash flows and to estimate and determine fair values impacts the timing and recognition of impairments. While we believe our assumptions are reasonable, changes in these assumptions may have a material impact on our financial results.
Revenue Recognition
Triple-Net Leased Properties and Office Operations
Certain of our triple-net leases and most of our MOB and life science and innovation center (collectively, “office operations”) leases provide for periodic and determinable increases in base rent. We recognize base rental revenues under these leases on a straight-line basis over the applicable lease term when collectibility is reasonably assured. Recognizing rental income on a straight-line basis generally results in recognized revenues during the first half of a lease term exceeding the cash amounts contractually due from our tenants, creating a straight-line rent receivable that is included in other assets on our Consolidated Balance Sheets.
Certain of our leases provide for periodic increases in base rent only if certain revenue parameters or other substantive contingencies are met. We recognize the increased rental revenue under these leases as the related parameters or contingencies are met, rather than on a straight-line basis over the applicable lease term.
42
Senior Living Operations
We recognize resident fees and services, other than move-in fees, monthly as services are provided. We recognize move-in fees on a straight-line basis over the average resident stay. Our lease agreements with residents generally have terms of
12
to
18
months and are cancelable by the resident upon
30
days’ notice.
Other
We recognize interest income from loans and investments, including discounts and premiums, using the effective interest method when collectibility is reasonably assured. We apply the effective interest method on a loan-by-loan basis and recognize discounts and premiums as yield adjustments over the related loan term. We recognize interest income on an impaired loan to the extent our estimate of the fair value of the collateral is sufficient to support the balance of the loan, other receivables and all related accrued interest. When the balance of the loan, other receivables and all related accrued interest is equal to or less than our estimate of the fair value of the collateral, we recognize interest income on a cash basis. We provide a reserve against an impaired loan to the extent our total investment in the loan exceeds our estimate of the fair value of the loan collateral.
We recognize income from rent, lease termination fees, development services, management advisory services, and all other income when all of the following criteria are met in accordance with SEC Staff Accounting Bulletin 104: (i) the applicable agreement has been fully executed and delivered; (ii) services have been rendered; (iii) the amount is fixed or determinable; and (iv) collectibility is reasonably assured.
Allowances
We assess the collectibility of our rent receivables, including straight-line rent receivables. We base our assessment of the collectibility of rent receivables (other than straight-line rent receivables) on several factors, including, among other things, payment history, the financial strength of the tenant and any guarantors, the value of the underlying collateral, if any, and current economic conditions. If our evaluation of these factors indicates it is probable that we will be unable to recover the full value of the receivable, we provide a reserve against the portion of the receivable that we estimate may not be recovered. We also base our assessment of the collectibility of straight-line rent receivables on several factors, including, among other things, the financial strength of the tenant and any guarantors, the historical operations and operating trends of the property, the historical payment pattern of the tenant and the type of property. If our evaluation of these factors indicates it is probable that we will be unable to receive the rent payments due in the future, we provide a reserve against the recognized straight-line rent receivable asset for the portion, up to its full value, that we estimate may not be recovered. If we change our assumptions or estimates regarding the collectibility of future rent payments required by a lease, we may adjust our reserve to increase or reduce the rental revenue recognized in the period we make such change in our assumptions or estimates.
Recently Issued or Adopted Accounting Standards
On January 1, 2017 we adopted ASU 2016-09,
Compensation - Stock Compensation
(“ASU 2016-09”) which simplifies several aspects of the accounting for employee share-based payment transactions, including the accounting for forfeitures and statutory tax withholding requirements, as well as classification in the statement of cash flows. Adoption of this ASU did not have a significant impact on our consolidated financial statements.
In 2014, the FASB issued ASU 2014-09,
Revenue From Contracts With Customers
(“ASU 2014-09”, as codified in “ASC 606”), which outlines a comprehensive model for entities to use in accounting for revenue arising from contracts with customers. ASC 606 states that “an entity recognizes revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services.” While ASC specifically references contracts with customers, it may also apply to certain other transactions such as the sale of real estate or equipment. ASC 606 is effective for us beginning January 1, 2018 and we have evaluated all revenue streams to identify any differences in the timing, measurement or presentation of revenue recognition. Based on a review of our various revenue streams, we believe the following line items in our Consolidated Statements of Income are subject to ASC 606: office building and other services revenue, as well as certain elements of our resident fees and services. More specifically, our office building and other services revenues are primarily generated by management contracts where we provide management, leasing, marketing, facility development and advisory services. Included within resident fees and services are revenues generated by services we provide to residents of our seniors housing communities that are ancillary to the residents’ contractual rights to occupy living and common-area space at the communities such as care, meals, transportation and activities. While these revenue streams are subject to the application of ASC 606, we believe that the recognition of income will be consistent with the current accounting model because currently the revenues associated with these services are generally recognized on a monthly basis, the period in which the related services are performed. We do not expect its adoption to have a significant impact on our consolidated financial statements. Remaining implementation matters include evaluating quantitative impacts and
43
implementing changes to internal control policies and procedures, if any. We plan to adopt ASC 606 using a modified retrospective method.
In February 2016, the FASB issued ASU 2016-02,
Leases
(Topic 842) (“ASU 2016-02”), which introduces a lessee model that brings most leases on the balance sheet and amongst other changes, eliminates the requirement in current GAAP for an entity to use bright-line tests in determining lease classification. The amendments in ASU 2016-02 do not significantly change the current lessor accounting model. ASU 2016-02 is not effective for the Company until January 1, 2019 with early adoption permitted. We are continuing to evaluate this guidance and the impact to us, as both lessor and lessee, on our consolidated financial statements.
Results of Operations
As of
March 31, 2017
, we operated through three reportable business segments: triple-net leased properties, senior living operations and office operations. In our triple-net leased properties segment, we invest in and own seniors housing and healthcare properties throughout the United States and the United Kingdom and lease those properties to healthcare operating companies under “triple-net” or “absolute-net” leases that obligate the tenants to pay all property-related expenses. In our senior living operations segment, we invest in seniors housing communities throughout the United States and Canada and engage independent operators, such as Atria and Sunrise, to manage those communities. In our office operations segment, we primarily acquire, own, develop, lease and manage MOBs and life science and innovation centers throughout the United States. Information provided for “all other” includes income from loans and investments and other miscellaneous income and various corporate-level expenses not directly attributable to our three reportable business segments. Assets included in “all other” consist primarily of corporate assets, including cash, restricted cash, loans receivable and investments, and miscellaneous accounts receivable. We evaluate performance of the combined properties in each reportable business segment based on segment NOI and related measures. For further information regarding our business segments and a discussion of our definition of segment NOI, see “
NOTE 16—SEGMENT INFORMATION
” of the Notes to Consolidated Financial Statements included in Part I, Item 1 of this Quarterly Report on Form 10-Q.
44
Three Months Ended
March 31, 2017
and
2016
The table below shows our results of operations for the three months ended
March 31, 2017
and
2016
and the effect of changes in those results from period to period on our net income attributable to common stockholders.
For the Three Months Ended March 31,
Increase (Decrease)
to Net Income
2017
2016
$
%
(Dollars in thousands)
Segment NOI:
Triple-Net Leased Properties
$
210,532
$
215,686
$
(5,154
)
(2.4
)%
Senior Living Operations
152,115
151,435
680
0.4
Office Operations
130,174
101,980
28,194
27.6
All Other
20,416
23,396
(2,980
)
(12.7
)
Total segment NOI
513,237
492,497
20,740
4.2
Interest and other income
481
119
362
nm
Interest expense
(108,804
)
(103,273
)
(5,531
)
(5.4
)
Depreciation and amortization
(217,783
)
(236,387
)
18,604
7.9
General, administrative and professional fees
(33,961
)
(31,726
)
(2,235
)
(7.0
)
Loss on extinguishment of debt, net
(309
)
(314
)
5
1.6
Merger-related expenses and deal costs
(2,056
)
(1,632
)
(424
)
(26.0
)
Other
(1,188
)
(4,168
)
2,980
71.5
Income before unconsolidated entities, income taxes, discontinued operations, real estate dispositions and noncontrolling interests
149,617
115,116
34,501
30.0
Income (loss) from unconsolidated entities
3,150
(198
)
3,348
nm
Income tax benefit
3,145
8,421
(5,276
)
(62.7
)
Income from continuing operations
155,912
123,339
32,573
26.4
Discontinued operations
(53
)
(489
)
436
89.2
Gain on real estate dispositions
43,289
26,184
17,105
65.3
Net income
199,148
149,034
50,114
33.6
Net income attributable to noncontrolling interests
1,021
54
(967
)
nm
Net income attributable to common stockholders
$
198,127
$
148,980
49,147
33.0
nm - not meaningful
Segment NOI—Triple-Net Leased Properties
NOI for our triple-net leased properties reportable business segment equals the rental income and other services revenue earned from our triple-net assets. We incur no direct operating expenses for this segment.
The following table summarizes results of operations in our triple-net leased properties reportable business segment, including assets sold or classified as held for sale as of
March 31, 2017
, but excluding assets whose operations were classified as discontinued operations:
For the Three Months Ended March 31,
Increase (Decrease)
to Segment NOI
2017
2016
$
%
(Dollars in thousands)
Segment NOI—Triple-Net Leased Properties:
Rental income
$
209,327
$
214,487
$
(5,160
)
(2.4
)%
Other services revenue
1,205
1,199
6
0.5
Segment NOI
$
210,532
$
215,686
(5,154
)
(2.4
)
45
Triple-net leased properties segment NOI
decreased
during the three months ended
March 31, 2017
over the prior year primarily due to asset dispositions and foreign currency movements between comparison periods, partially offset by asset acquisitions and contractual escalations in rent pursuant to the terms of our leases and increases in base and other rent under certain of our leases.
In our triple-net leased properties segment, our revenues generally consist of fixed rental amounts (subject to annual contractual escalations) received from our tenants in accordance with the applicable lease terms. However, occupancy rates may affect the profitability of our tenants’ operations. The following table sets forth average continuing occupancy rates related to the triple-net leased properties we owned at
March 31, 2017
for the fourth quarter of
2016
(which is the most recent information available to us from our tenants) and average continuing occupancy rates related to the triple-net leased properties we owned at
March 31, 2016
for the fourth quarter of 2015.
Number of Properties Owned
(1)
at
Average Occupancy
(1)
for the Three Months Ended
Number of Properties Owned
(1)
at
Average Occupancy
(1)
for the Three Months Ended
March 31, 2017
December 31, 2016
March 31, 2016
December 31, 2015
Seniors housing communities
437
87.7%
435
88.3%
Skilled nursing facilities
53
79.7
53
79.7
Inpatient rehabilitation and long-term acute care facilities
38
58.0
46
55.2
(1)
Excludes properties included in discontinued operations and properties sold or classified as held for sale, non-stabilized properties, properties owned through investments in unconsolidated entities and certain properties for which we do not receive occupancy information. Also excludes properties acquired during the three months ended
March 31, 2017
and
2016
, respectively, and properties that transitioned operators for which we do not have five full quarters of results subsequent to the transition.
The following table compares results of operations for our
542
same-store triple-net leased properties, unadjusted for foreign currency movements between comparison periods. With regard to our triple-net leased properties segment, “same-store” refers to properties that we owned for the full period in both comparison periods, excluding assets sold or classified as held for sale as of
March 31, 2017
and assets whose operations were classified as discontinued operations.
For the Three Months Ended March 31,
Increase (Decrease)
to Segment NOI
2017
2016
$
%
(Dollars in thousands)
Same-Store Segment NOI—Triple-Net Leased Properties:
Rental income
$
206,489
$
207,161
$
(672
)
(0.3
)%
Segment NOI
$
206,489
$
207,161
(672
)
(0.3
)
Segment NOI—Senior Living Operations
The following table summarizes results of operations in our senior living operations reportable business segment, including assets sold or classified as held for sale as of
March 31, 2017
, but excluding assets whose operations were classified as discontinued operations:
For the Three Months Ended March 31,
Increase (Decrease)
to Segment NOI
2017
2016
$
%
(Dollars in thousands)
Segment NOI—Senior Living Operations:
Total revenues
$
464,188
$
463,976
$
212
0.0
%
Less:
Property-level operating expenses
(312,073
)
(312,541
)
468
0.1
Segment NOI
$
152,115
$
151,435
680
0.4
46
Number of Properties at March 31,
Average Unit Occupancy For the Three Months Ended March 31,
Average Monthly Revenue Per Occupied Room For the Three Months Ended March 31,
2017
2016
2017
2016
2017
2016
Total communities
298
304
88.6
%
90.4
%
$
5,703
$
5,427
Revenues attributed to our senior living operations segment consist of resident fees and services, which include all amounts earned from residents at our seniors housing communities, such as rental fees related to resident leases, extended health care fees and other ancillary service income.
Property-level operating expenses related to our senior living operations segment include labor, food, utilities, marketing, management and other costs of operating the properties.
The following table compares results of operations for our
293
same-store senior living operating communities, unadjusted for foreign currency movements between periods. With regard to our senior living operations segment, “same-store” refers to properties that we owned and were operational for the full period in both comparison periods, excluding properties that transitioned operators since the start of the prior comparison period, assets sold or classified as held for sale as of
March 31, 2017
and assets whose operations were classified as discontinued operations.
For the Three Months Ended March 31,
Increase (Decrease)
to Segment NOI
2017
2016
$
%
(Dollars in thousands)
Same-Store Segment NOI—Senior Living Operations:
Total revenues
$
455,753
$
446,226
$
9,527
2.1
%
Less:
Property-level operating expenses
(306,181
)
(300,854
)
(5,327
)
(1.8
)
Segment NOI
$
149,572
$
145,372
4,200
2.9
Number of Properties at March 31,
Average Unit Occupancy For the Three Months Ended March 31,
Average Monthly Revenue Per Occupied Room For the Three Months Ended March 31,
2017
2016
2017
2016
2017
2016
Same-store communities
293
293
88.7
%
90.4
%
5,711
5,486
Segment NOI—Office Operations
The following table summarizes results of operations in our office operations reportable business segment, including assets sold or classified as held for sale as of
March 31, 2017
, but excluding assets whose operations were classified as discontinued operations:
For the Three Months Ended March 31,
Increase (Decrease)
to Segment NOI
2017
2016
$
%
(Dollars in thousands)
Segment NOI—Office Operations:
Rental income
$
185,895
$
144,136
$
41,759
29.0
%
Office building services revenue
1,931
4,976
(3,045
)
(61.2
)
Total revenues
187,826
149,112
38,714
26.0
Less:
Property-level operating expenses
(56,914
)
(43,681
)
(13,233
)
(30.3
)
Office building services costs
(738
)
(3,451
)
2,713
(78.6
)
Segment NOI
$
130,174
$
101,980
28,194
27.6
47
Number of Properties at March 31,
Occupancy at March 31,
Annualized Average Rent Per Occupied Square Foot for the Three Months Ended March 31,
2017
2016
2017
2016
2017
2016
Total office buildings
389
368
91.7
%
91.0
%
$
32
$
30
The increase in our office operations segment rental income in the
first quarter
of
2017
over the same period in
2016
is attributed primarily to the September 2016 acquisition of life science and innovation centers and in place lease escalations. The increase in our office building property-level operating expenses in the
first quarter
of
2017
over the same period in
2016
is attributed primarily to the above acquisitions and increases in real estate taxes and other operating expenses.
Office building services revenue, net of applicable costs, decreased year over year primarily due to decreased construction activity during the
first quarter
of
2017
over the same period in
2016
.
The following table compares results of operations for our
354
same-store office buildings. With regard to our office operations segment, “same-store” refers to properties that we owned for the full period in both comparison periods, excluding assets sold or classified as held for sale as of
March 31, 2017
and assets whose operations were classified as discontinued operations.
For the Three Months Ended March 31,
Increase (Decrease)
to Segment NOI
2017
2016
$
%
(Dollars in thousands)
Same-Store Segment NOI—Office Operations:
Rental income
$
143,027
$
140,045
$
2,982
2.1
%
Less:
Property-level operating expenses
(42,858
)
(41,555
)
(1,303
)
(3.1
)
Segment NOI
$
100,169
$
98,490
1,679
1.7
Number of Properties at
Occupancy at
Annualized Average Rent Per Occupied Square Foot for the Three Months Ended
March 31,
March 31,
March 31,
2017
2016
2017
2016
2017
2016
Same-store office buildings
354
354
91.5
%
91.9
%
$
31
$
30
All Other
The
$3.0 million
decrease in all other for the
three months ended March 31, 2017
over the same period in
2016
is primarily due to decreased interest income attributable to loan repayments received during 2016, partially offset by interest income from new loans issued during the
three months ended March 31, 2017
.
Interest Expense
The
$5.5 million
increase
in total interest expense for the
three months ended March 31, 2017
and
2016
, respectively, is attributed primarily to an increase of $2.5 million due to higher debt balances and an increase of $3.0 million due to a higher effective interest rate, including the amortization of any fair value adjustments. Our effective interest rate was 3.7% and 3.6% for the
three months ended March 31, 2017
and
2016
, respectively.
Depreciation and Amortization
Depreciation and amortization expense related to continuing operations
decreased
during the
three months ended March 31, 2017
compared to the same period in
2016
primarily due to the final amortization during the third quarter of 2016 of certain lease intangibles relating to our 2015 acquisition of American Realty Capital Healthcare Trust, Inc. and higher impairment charges in the first quarter of 2016.
Other
The
$3.0 million
decrease in other for the
three months ended March 31, 2017
over the same period in
2016
is primarily due to the expiration of six operating leases during
2016
.
48
Income (Loss) from Unconsolidated Entities
The
$3.3 million
increase in income from unconsolidated entities for the
three months ended March 31, 2017
over the same period in
2016
is primarily due to the fair value re-measurement of our previously held equity interest, resulting in a gain on re-measurement of $3.0 million. Refer to “
NOTE 7—INVESTMENTS IN UNCONSOLIDATED ENTITIES
” of the Notes to Consolidated Financial Statements included in Part I, Item 1 of this Quarterly Report on Form 10-Q for additional information.
Income Tax Benefit
Income tax benefits related to continuing operations for the
three months ended March 31, 2017
and
2016
were due primarily to operating losses at our TRS entities.
Gain on Real Estate Dispositions
Gain on real estate dispositions for the
three months ended March 31, 2017
and 2016 primarily relates to the sale of five properties during the first quarter of 2017 and four properties during the first quarter of 2016, respectively.
Non-GAAP Financial Measures
We consider certain non-GAAP financial measures to be useful supplemental measures of our operating performance. A non-GAAP financial measure is a measure of historical or future financial performance, financial position or cash flows that excludes or includes amounts that are not so excluded from or included in the most directly comparable measure calculated and presented in accordance with GAAP. Described below are the non-GAAP financial measures used by management to evaluate our operating performance and that we consider most useful to investors, together with reconciliations of these measures to the most directly comparable GAAP measures.
The non-GAAP financial measures we present in this Quarterly Report on Form 10-Q may not be comparable to those presented by other real estate companies due to the fact that not all real estate companies use the same definitions. You should not consider these measures as alternatives to net income or income from continuing operations (both determined in accordance with GAAP) as indicators of our financial performance or as alternatives to cash flow from operating activities (determined in accordance with GAAP) as measures of our liquidity, nor are these measures necessarily indicative of sufficient cash flow to fund all of our needs. In order to facilitate a clear understanding of our consolidated historical operating results, you should examine these measures in conjunction with net income and income from continuing operations as presented in our consolidated financial statements and other financial data included elsewhere in this Quarterly Report on Form 10-Q.
Funds From Operations and Normalized Funds From Operations
Historical cost accounting for real estate assets implicitly assumes that the value of real estate assets diminishes predictably over time. However, since real estate values historically have risen or fallen with market conditions, many industry investors deem presentations of operating results for real estate companies that use historical cost accounting to be insufficient by themselves. For that reason, we consider Funds From Operations (“FFO”) and normalized FFO to be appropriate supplemental measures of operating performance of an equity REIT. In particular, we believe that normalized FFO is useful because it allows investors, analysts and our management to compare our operating performance to the operating performance of other real estate companies and between periods on a consistent basis without having to account for differences caused by non-recurring items and other non-operational events such as transactions and litigation. In some cases, we provide information about identified non-cash components of FFO and normalized FFO because it allows investors, analysts and our management to assess the impact of those items on our financial results.
We use the National Association of Real Estate Investment Trusts (“NAREIT”) definition of FFO. NAREIT defines FFO as net income attributable to common stockholders (computed in accordance with GAAP), excluding gains or losses from sales of real estate property, including gains or losses on re-measurement of equity method investments, and impairment write-downs of depreciable real estate, plus real estate depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Adjustments for unconsolidated partnerships and joint ventures will be calculated to reflect FFO on the same basis. We define normalized FFO as FFO excluding the following income and expense items (which may be recurring in nature): (a) merger-related costs and expenses, including amortization of intangibles, transition and integration expenses, and deal costs and expenses, including expenses and recoveries relating to acquisition lawsuits; (b) the impact of any expenses related to asset impairment and valuation allowances, the write-off of unamortized deferred financing fees, or additional costs, expenses, discounts, make-whole payments, penalties or premiums incurred as a result of early retirement or payment of our debt; (c) the non-cash effect of income tax benefits or expenses, the non-cash impact of changes to our executive equity compensation plan and derivative transactions that have non-cash mark-to-market impacts on our
49
Consolidated Statements of Income; (d) the financial impact of contingent consideration, severance-related costs and charitable donations made to the Ventas Charitable Foundation; (e) gains and losses for non-operational foreign currency hedge agreements and changes in the fair value of financial instruments; (f) gains and losses on non-real estate dispositions and other unusual items related to unconsolidated entities; and (g) expenses related to the re-audit and re-review in 2014 of our historical financial statements and related matters. We believe that income from continuing operations is the most comparable GAAP measure because it provides insight into our continuing operations.
The following table summarizes our FFO and normalized FFO for the
three
months ended
March 31, 2017
and
2016
. The
increase
in normalized FFO for the
three months ended March 31, 2017
over the same period in
2016
is due primarily to the 2016 acquisition of life science and innovation centers, net of related capital costs.
For the Three Months Ended March 31,
2017
2016
(In thousands)
Income from continuing operations
$
155,912
$
123,339
Discontinued operations
(53
)
(489
)
Gain on real estate dispositions
43,289
26,184
Net income
199,148
149,034
Net income attributable to noncontrolling interests
1,021
54
Net income attributable to common stockholders
198,127
148,980
Adjustments:
Real estate depreciation and amortization
215,961
234,726
Real estate depreciation related to noncontrolling interests
(1,995
)
(2,075
)
Real estate depreciation related to unconsolidated entities
1,187
1,989
Loss (gain) on real estate dispositions related to unconsolidated entities
23
(536
)
Gain on re-measurement of equity interest upon acquisition, net
(3,027
)
—
Gain on real estate dispositions
(43,289
)
(26,184
)
FFO attributable to common stockholders
366,987
356,900
Adjustments:
Change in fair value of financial instruments
23
(79
)
Non-cash income tax benefit
(4,145
)
(9,157
)
Loss on extinguishment of debt, net
403
314
Loss on non-real estate dispositions related to unconsolidated entities
4
—
Merger-related expenses, deal costs and re-audit costs
3,129
3,254
Amortization of other intangibles
438
438
Unusual items related to unconsolidated entities
212
—
Non-cash impact of changes to equity plan
999
—
Normalized FFO attributable to common stockholders
$
368,050
$
351,670
50
Adjusted EBITDA
We consider Adjusted EBITDA an important supplemental measure because it provides another manner in which to evaluate our operating performance and serves as another indicator of our credit strength and our ability to service our debt obligations. We define Adjusted EBITDA as consolidated earnings, which includes amounts in discontinued operations, before interest, taxes, depreciation and amortization (including non-cash stock-based compensation expense), excluding gains or losses on extinguishment of debt, our consolidated joint venture partners’ share of EBITDA, merger-related expenses and deal costs, expenses related to the re-audit and re-review in 2014 of our historical financial statements, net gains or losses on real estate activity, gains or losses on re-measurement of equity interest upon acquisition, changes in the fair value of financial instruments and unrealized foreign currency gains or losses, and including our share of EBITDA from unconsolidated entities and adjustments for other immaterial or identified items. The following table sets forth a reconciliation of income from continuing operations to Adjusted EBITDA for the
three
months ended
March 31, 2017
and
2016
:
For the Three Months Ended March 31,
2017
2016
(In thousands)
Income from continuing operations
$
155,912
$
123,339
Discontinued operations
(53
)
(489
)
Gain on real estate dispositions
43,289
26,184
Net income
199,148
149,034
Net income attributable to noncontrolling interests
1,021
54
Net income attributable to common stockholders
198,127
148,980
Adjustments:
Interest
108,804
103,273
Loss on extinguishment of debt, net
309
314
Taxes (including tax amounts in general, administrative and professional fees)
(2,228
)
(8,672
)
Depreciation and amortization
217,783
236,387
Non-cash stock-based compensation expense
6,701
5,029
Merger-related expenses, deal costs and re-audit costs
2,366
2,219
Net income (loss) attributable to noncontrolling interests, net of consolidated joint venture partners’ share of EBITDA
(3,366
)
(3,078
)
(Income) loss from unconsolidated entities, net of Ventas share of EBITDA from unconsolidated entities
3,425
9,282
Gain on real estate dispositions
(43,289
)
(26,184
)
Unrealized foreign currency gains
(812
)
(461
)
Change in fair value of financial instruments
11
(98
)
Gain on re-measurement of equity interest upon acquisition, net
(3,027
)
—
Adjusted EBITDA
$
484,804
$
466,991
51
NOI
We also consider NOI an important supplemental measure because it allows investors, analysts and our management to assess our unlevered property-level operating results and to compare our operating results with those of other real estate companies and between periods on a consistent basis. We define NOI as total revenues, less interest and other income, property-level operating expenses and office building services costs. Cash receipts may differ due to straight-line recognition of certain rental income and the application of other GAAP policies. The following table sets forth a reconciliation of income from continuing operations to NOI for the
three
months ended
March 31, 2017
and
2016
:
For the Three Months Ended March 31,
2017
2016
(In thousands)
Income from continuing operations
$
155,912
$
123,339
Discontinued operations
(53
)
(489
)
Gain on real estate dispositions
43,289
26,184
Net income
199,148
149,034
Net income attributable to noncontrolling interests
1,021
54
Net income attributable to common stockholders
198,127
148,980
Adjustments:
Interest and other income
(481
)
(119
)
Interest
108,804
103,273
Depreciation and amortization
217,783
236,387
General, administrative and professional fees
33,961
31,726
Loss on extinguishment of debt, net
309
314
Merger-related expenses and deal costs
2,109
2,121
Other
1,188
4,168
Net income attributable to noncontrolling interests
1,021
54
(Income) loss from unconsolidated entities
(3,150
)
198
Income tax benefit
(3,145
)
(8,421
)
Gain on real estate dispositions
(43,289
)
(26,184
)
NOI
$
513,237
$
492,497
Liquidity and Capital Resources
As of
March 31, 2017
, we had a total of
$91.3 million
of unrestricted cash and cash equivalents, operating cash and cash related to our senior living operations and office operations reportable business segments that is deposited and held in property-level accounts. Funds maintained in the property-level accounts are used primarily for the payment of property-level expenses, debt service payments and certain capital expenditures. As of
March 31, 2017
, we also had escrow deposits and restricted cash of
$92.2 million
and
$1.8 billion
of unused borrowing capacity available under our unsecured revolving credit facility.
During the
three months ended March 31, 2017
, our principal sources of liquidity were cash flows from operations, proceeds from the issuance of debt securities and cash on hand.
For the next 12 months, our principal liquidity needs are to: (i) fund operating expenses; (ii) meet our debt service requirements; (iii) repay maturing mortgage and other debt, including
$1.0 billion
of senior notes; (iv) fund capital expenditures; (v) fund acquisitions, investments and commitments, including development and redevelopment activities; and (vi) make distributions to our stockholders and unitholders, as required for us to continue to qualify as a REIT. We expect that these liquidity needs generally will be satisfied by a combination of the following: cash flows from operations, cash on hand, debt assumptions and financings (including secured financings), issuances of debt and equity securities, dispositions of assets (in whole or in part through joint venture arrangements with third parties) and borrowings under our unsecured revolving credit facility. However, an inability to access liquidity through multiple capital sources concurrently could have a Material Adverse Effect on us.
52
Unsecured Credit Facility and Unsecured Term Loans
On
April 25, 2017
, we entered into a new unsecured credit facility comprised of a $3.0 billion unsecured revolving credit facility, initially priced at LIBOR plus 0.875%, that replaced our previous $2.0 billion unsecured revolving credit facility priced at LIBOR plus 1.0%. The new unsecured credit facility also amends certain provisions within our
$200.0 million
term loan that is scheduled to mature in 2018 and our
$372.0 million
term loan that is scheduled to mature in 2019. The term loans remain priced at
LIBOR
plus
1.05%
.
The new revolving credit facility matures in 2021, but may be extended at our option subject to the satisfaction of certain conditions for two additional periods of six months each. The new unsecured credit facility also includes an accordion feature that permits us to increase our aggregate borrowing capacity thereunder to up to $3.75 billion.
As of
March 31, 2017
, our unsecured credit facility was comprised of a
$2.0 billion
revolving credit facility priced at LIBOR plus 1.0%, and a
$200.0 million
term loan and a
$372.0 million
term loan, each priced at LIBOR plus
1.05%
.
As of
March 31, 2017
, we had
$170.7 million
of borrowings outstanding,
$14.1 million
of letters of credit outstanding and
$1.8 billion
of unused borrowing capacity available under our unsecured revolving credit facility.
As of
March 31, 2017
, we also had a
$900.0 million
term loan due 2020 priced at
LIBOR
plus
97.5
basis points.
Senior Notes
In March 2017, we issued and sold
$400.0 million
aggregate principal amount of
3.100%
senior notes due 2023 at a public offering price equal to
99.280%
of par, for total proceeds of
$397.1 million
before the underwriting discount and expenses, and
$400.0 million
aggregate principal amount of
3.850%
senior notes due 2027 at a public offering price equal to
99.196%
of par, for total proceeds of
$396.8 million
before the underwriting discount and expenses.
Cash Flows
The following table sets forth our sources and uses of cash flows for the
three months ended March 31, 2017
and
2016
:
For the Three Months Ended March 31,
Increase
(Decrease) to Cash
2017
2016
$
%
(Dollars in thousands)
Cash and cash equivalents at beginning of period
$
286,707
$
53,023
$
233,684
nm
Net cash provided by operating activities
335,731
277,149
58,582
21.1
Net cash used in investing activities
(1,034,065
)
(166,751
)
(867,314
)
nm
Net cash provided by financing activities
503,075
(111,838
)
614,913
nm
Effect of foreign currency translation on cash and cash equivalents
(164
)
118
(282
)
nm
Cash and cash equivalents at end of period
$
91,284
$
51,701
39,583
76.6
nm - not meaningful
Cash Flows from Operating Activities
Cash flows from operating activities increased
$58.6 million
during the
three months ended March 31, 2017
over the same period in
2016
. The increase was primarily related to cash inflows related to the life science and innovation centers that were acquired in September 2016.
Cash Flows from Investing Activities
Cash used in investing activities increased
$867.3 million
during the
three months ended March 31, 2017
over the same period in
2016
primarily due to the
$700 million
term loan we provided in March 2017 to facilitate Ardent’s acquisition of LHP and increases in investment in real estate property (
$185.2 million
) and development project expenditures (
$51.7 million
), partially offset by
$54.2 million
of proceeds from real estate disposals during
2016
.
Cash Flows from Financing Activities
Cash provided by financing activities increased
$614.9 million
during the
three months ended March 31, 2017
over the same period in
2016
primarily due to the issuance of $800.0 million aggregate principal amount of senior notes in March 2017, partially offset by
$149.6 million
of proceeds from the issuance of common stock during
2016
.
53
Capital Expenditures
The terms of our triple-net leases generally obligate our tenants to pay all capital expenditures necessary to maintain and improve our triple-net leased properties. However, from time to time, we may fund the capital expenditures for our triple-net leased properties through loans to the tenants or advances, which may increase the amount of rent payable with respect to the properties in certain cases. We expect to fund any capital expenditures for which we may become responsible upon expiration of our triple-net leases or in the event that our tenants are unable or unwilling to meet their obligations under those leases with cash flows from operations or through additional borrowings.
We also expect to fund capital expenditures related to our senior living operations and office operations reportable business segments with the cash flows from the properties or through additional borrowings. To the extent that unanticipated capital expenditure needs arise or significant borrowings are required, our liquidity may be affected adversely. Our ability to borrow additional funds may be restricted in certain circumstances by the terms of the instruments governing our outstanding indebtedness.
We are party to certain agreements that obligate us to develop seniors housing or healthcare properties funded through capital that we and, in certain circumstances, our joint venture partners provide. As of
March 31, 2017
, we had
eight
properties under development pursuant to these agreements, including
one
property that is owned by an unconsolidated real estate entity. In addition, from time to time, we engage in redevelopment projects with respect to our existing seniors housing communities to maximize the value, increase NOI, maintain a market-competitive position, achieve property stabilization or change the primary use of the property.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
The following discussion of our exposure to various market risks contains forward-looking statements that involve risks and uncertainties. These projected results have been prepared utilizing certain assumptions considered reasonable in light of information currently available to us. Nevertheless, because of the inherent unpredictability of interest rates and other factors, actual results could differ materially from those projected in such forward-looking information.
We are exposed to market risk related to changes in interest rates with respect to borrowings under our unsecured revolving credit facility and our unsecured term loans, certain of our mortgage loans that are floating rate obligations, mortgage loans receivable that bear interest at floating rates and marketable debt securities. These market risks result primarily from changes in LIBOR rates or prime rates. To manage these risks, we continuously monitor our level of floating rate debt with respect to total debt and other factors, including our assessment of current and future economic conditions.
The fair value of our fixed and variable rate debt is based on current interest rates at which we could obtain similar borrowings. For fixed rate debt, interest rate fluctuations generally affect the fair value, but not our earnings or cash flows. Therefore, interest rate risk does not have a significant impact on our fixed rate debt obligations until their maturity or earlier prepayment and refinancing. If interest rates have risen at the time we seek to refinance our fixed rate debt, whether at maturity or otherwise, our future earnings and cash flows could be adversely affected by additional borrowing costs. Conversely, lower interest rates at the time of refinancing may reduce our overall borrowing costs.
To highlight the sensitivity of our fixed rate debt to changes in interest rates, the following summary shows the effects of a hypothetical instantaneous change of 100 basis points in interest rates as of
March 31, 2017
and
December 31, 2016
:
As of March 31, 2017
As of December 31, 2016
(In thousands)
Gross book value
$
9,894,504
$
9,481,101
Fair value
(1)
10,012,656
9,600,621
Fair value reflecting change in interest rates
(1)
:
-100 basis points
10,521,923
10,117,238
+100 basis points
9,557,941
9,133,292
(1)
The change in fair value of our fixed rate debt from
December 31, 2016
to
March 31, 2017
was due primarily to the fair value of the 2023 and 2027 Senior Notes issued in March 2017.
54
The table below sets forth certain information with respect to our debt, excluding premiums and discounts.
As of March 31, 2017
As of December 31, 2016
As of March 31, 2016
(Dollars in thousands)
Balance:
Fixed rate:
Senior notes and other, unhedged portion
$
8,260,256
$
7,854,264
$
7,576,219
Floating to fixed rate swap on term loan
200,000
200,000
200,000
Mortgage loans and other
(1)
1,434,248
1,426,837
1,547,393
Variable rate:
Fixed to floating rate swap on senior notes
400,000
—
—
Unsecured revolving credit facility
170,731
146,538
324,488
Unsecured term loans, unhedged portion
1,272,042
1,271,215
1,374,249
Mortgage loans and other
283,281
292,060
287,677
Total
$
12,020,558
$
11,190,914
$
11,310,026
Percentage of total debt:
Fixed rate:
Senior notes and other, unhedged portion
68.7
%
70.2
%
67.0
%
Floating to fixed rate swap on term loan
1.7
1.8
1.8
Mortgage loans and other
(1)
11.9
12.7
13.7
Variable rate:
Fixed to floating rate swap on senior notes
3.3
—
—
Unsecured revolving credit facility
1.4
1.3
2.9
Unsecured term loans, unhedged portion
10.6
11.4
12.1
Mortgage loans and other
2.4
2.6
2.5
Total
100.0
%
100.0
%
100.0
%
Weighted average interest rate at end of period:
Fixed rate:
Senior notes and other, unhedged portion
3.7
%
3.6
%
3.5
%
Floating to fixed rate swap on term loan
2.2
2.2
2.1
Mortgage loans and other
(1)
5.6
5.6
5.7
Variable rate:
Fixed to floating rate swap on senior notes
1.9
—
—
Unsecured revolving credit facility
2.1
1.9
1.7
Unsecured term loans, unhedged portion
1.9
1.7
1.4
Mortgage loans and other
2.3
2.1
1.7
Total
3.6
3.6
3.4
(1)
Excludes mortgage debt of $11.1 million related to real estate assets classified as held for sale as of
March 31, 2016
, which was included in liabilities related to assets held for sale on our Consolidated Balance Sheet as of
March 31, 2016
.
The variable rate debt in the table above reflects, in part, the effect of
$150.8 million
notional amount of interest rate swaps with a maturity of March 22, 2018 that effectively convert fixed rate debt to variable rate debt. In addition, the fixed rate debt in the table above reflects, in part, the effect of
$236.2 million
notional amount of interest rate swaps with maturities ranging from October 1, 2018 to August 3, 2020, in each case that effectively convert variable rate debt to fixed rate debt.
In January and February 2017, we entered into a total of $275 million of notional forward starting swaps with an effective date of April 3, 2017 that reduced our exposure to fluctuations in interest rates related to changes in rates between the trade dates of the swaps and the forecasted issuance of long-term debt. The rate on the notional amounts was locked at a weighted average rate of 2.33%. In March 2017, these swaps were terminated in conjunction with the issuance of the 3.850%
55
senior notes due 2027, which resulted in a $0.8 million gain which will be recognized over the life of the notes using the effective interest method.
In March 2017, we entered into interest rate swaps totaling a notional amount of
$400.0 million
with a maturity of January 15, 2023, effectively converting fixed rate debt to three month LIBOR-based floating rate debt. As a result, we will receive a fixed rate on the swap of
3.10%
and will pay a floating rate equal to three month LIBOR plus a weighted average swap spread of 0.98%.
The
increase
in our outstanding variable rate debt at
March 31, 2017
compared to
December 31, 2016
is primarily attributable to the
$400.0 million
notional amount interest rate swaps mentioned above.
Pursuant to the terms of certain leases with one of our tenants, if interest rates increase on certain variable rate debt that we have totaling
$80.0 million
as of
March 31, 2017
, our tenant is required to pay us additional rent (on a dollar-for-dollar basis) in an amount equal to the increase in interest expense resulting from the increased interest rates. Therefore, the increase in interest expense related to this debt is equally offset by an increase in additional rent due to us from the tenant. Assuming a 100 basis point increase in the weighted average interest rate related to our variable rate debt and assuming no change in our variable rate debt outstanding as of
March 31, 2017
, interest expense for
2017
would increase by approximately
$20.5 million
, or
$0.06
per diluted common share.
As of
March 31, 2017
and
December 31, 2016
, our joint venture partners’ aggregate share of total debt was
$72.4 million
and
$80.9 million
, respectively, with respect to certain properties we owned through consolidated joint ventures. Total debt does not include our portion of debt related to investments in unconsolidated entities, which was
$88.5 million
and
$122.0 million
as of
March 31, 2017
and
December 31, 2016
, respectively.
As of
March 31, 2017
and
December 31, 2016
, the fair value of our secured and non-mortgage loans receivable, based on our estimates of currently prevailing rates for comparable loans, was
$1.4 billion
and
$709.6 million
, respectively.
As a result of our Canadian and United Kingdom operations, we are subject to fluctuations in certain foreign currency exchange rates that may, from time to time, affect our financial condition and operating performance. Based solely on our results for the
three months ended March 31, 2017
(including the impact of existing hedging arrangements), if the value of the U.S. dollar relative to the British pound and Canadian dollar were to increase or decrease by one standard deviation compared to the average exchange rate during the year, our normalized FFO per share for the first
three
months of
2017
would decrease or increase, as applicable, by less than $0.01 per share or 1%. We will continue to mitigate these risks through a layered approach to hedging looking out for the next year and continual assessment of our foreign operational capital structure. Nevertheless, we cannot assure you that any such fluctuations will not have an effect on our earnings.
ITEM 4. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
As required by Rules 13a-15(b) and 15d-15(b) of the Exchange Act, our management, with the participation of our Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures as of
March 31, 2017
. Based on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) were effective as of
March 31, 2017
, at the reasonable assurance level.
Internal Control Over Financial Reporting
During the
first quarter
of
2017
, there were no changes in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
56
PART II—OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS
The information contained in
NOTE 12. ''LITIGATION''
of the Notes to Consolidated Financial Statements included in Part I, Item 1 of this Quarterly Report on Form 10-Q is incorporated by reference into this Item 1. Except as set forth therein, there have been no new material legal proceedings and no material developments in the legal proceedings reported in our Annual Report on Form 10-K for the year ended
December 31, 2016
.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
Issuer Purchases of Equity Securities
We do not have a publicly announced repurchase plan or program in effect. The table below summarizes other repurchases of our common stock made during the quarter ended
March 31, 2017
:
Number of Shares
Repurchased
(1)
Average Price
Per Share
January1 through January 31
54,743
$
61.78
February 1 through February 28
—
—
March 1 through March 31
28,907
61.60
(1)
Repurchases represent shares withheld to pay taxes on the vesting of restricted stock granted to employees under our 2006 Incentive Plan or 2012 Incentive Plan or restricted stock units granted to employees under the Nationwide Health Properties, Inc. (“NHP”) 2005 Performance Incentive Plan and assumed by us in connection with our acquisition of NHP. The value of the shares withheld is the closing price of our common stock on the date the vesting or exercise occurred (or, if not a trading day, the immediately preceding trading day) or the fair market value of our common stock at the time of exercise, as the case may be.
ITEM 6. EXHIBITS
The exhibits required by Item 601 of Regulation S-K which are filed with this report are listed in the Exhibit Index.
57
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this Report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date:
April 28, 2017
VENTAS, INC.
By:
/s/ DEBRA A. CAFARO
Debra A. Cafaro
Chairman and
Chief Executive Officer
By:
/s/ ROBERT F. PROBST
Robert F. Probst
Executive Vice President and
Chief Financial Officer
58
EXHIBIT INDEX
Exhibit
Number
Description of Document
Location of Document
10.3.1
Second Amended and Restated Credit and Guarantee Agreement, dated as of April 25, 2017, among Ventas Realty, Limited Partnership, Ventas SSL Ontario II, Inc., Ventas SSL Ontario III, Inc., Ventas Canada Finance Limited, Ventas UK Finance, Inc. and Ventas Euro Finance, LLC, as Borrowers, Ventas, Inc., as Guarantor, the Lenders identified therein, Bank of America, N.A. as Administrative Agent and Alternative Currency Fronting Lender, and Bank of America, N.A. and JP Morgan Chase Bank, N.A., as Swing Line Lenders and L/C Issuers.
Filed herewith.
10.10.7
First Amendment to the Ventas, Inc. 2012 Incentive Plan
Filed herewith.
10.10.8
Form Performance-Based Restricted Stock Unit Agreement (CEO) under the Ventas, Inc. 2012 Incentive Plan
Filed herewith.
10.10.9
Form Restricted Stock Unit Agreement (CEO) under the Ventas, Inc. 2012 Incentive Plan.
Filed herewith.
10.10.10
Form Transition Restricted Stock Unit Agreement (CEO) under the Ventas, Inc. 2012 Incentive Plan.
Filed herewith.
10.10.11
Form Performance-Based Restricted Stock Unit Agreement (Non-CEO) under the Ventas, Inc. 2012 Incentive Plan.
Filed herewith.
10.10.12
Form Restricted Stock Unit Agreement (Non-CEO) under the Ventas, Inc. 2012 Incentive Plan.
Filed herewith.
10.10.13
Form Transition Restricted Stock Unit Agreement (Non-CEO) under the Ventas, Inc. 2012 Incentive Plan.
Filed herewith.
12.1
Statement Regarding Computation of Ratios of Earnings to Fixed Charges.
Filed herewith.
31.1
Certification of Debra A. Cafaro, Chairman and Chief Executive Officer, pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended.
Filed herewith.
31.2
Certification of Robert F. Probst, Executive Vice President and Chief Financial Officer, pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended.
Filed herewith.
32.1
Certification of Debra A. Cafaro, Chairman and Chief Executive Officer, pursuant to Rule 13a-14(b) under the Securities Exchange Act of 1934, as amended, and 18 U.S.C. § 1350.
Filed herewith.
32.2
Certification of Robert F. Probst, Executive Vice President and Chief Financial Officer, pursuant to Rule 13a-14(b) under the Securities Exchange Act of 1934, as amended, and 18 U.S.C. § 1350.
Filed herewith.
101
Interactive Data File.
Filed herewith.
59