Use these links to rapidly review the document
TABLE OF CONTENTS
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One) | ||
ý |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2012 |
|
OR |
||
o |
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 ý No o
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 ý No o
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 ý | Accelerated filer o | Non-accelerated filer o (Do not check if a smaller reporting company) |
Smaller reporting company o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No ý
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 October 22, 2012: | |
---|---|---|
Common Stock, $0.25 par value | 295,554,765 |
VENTAS, INC.
FORM 10-Q
2
VENTAS, INC.
CONSOLIDATED BALANCE SHEETS
(In thousands, except per share amounts)
|
September 30, 2012 |
December 31, 2011 |
|||||
---|---|---|---|---|---|---|---|
|
(Unaudited) |
(Audited) |
|||||
Assets |
|||||||
Real estate investments: |
|||||||
Land and improvements |
$ | 1,754,826 | $ | 1,614,847 | |||
Buildings and improvements |
16,552,534 | 15,337,919 | |||||
Construction in progress |
93,992 | 76,638 | |||||
Acquired lease intangibles |
965,500 | 800,858 | |||||
|
19,366,852 | 17,830,262 | |||||
Accumulated depreciation and amortization |
(2,447,175 | ) | (1,916,530 | ) | |||
Net real estate property |
16,919,677 | 15,913,732 | |||||
Secured loans receivable, net |
215,775 | 212,577 | |||||
Investments in unconsolidated entities |
90,992 | 105,303 | |||||
Net real estate investments |
17,226,444 | 16,231,612 | |||||
Cash and cash equivalents |
58,530 |
45,807 |
|||||
Escrow deposits and restricted cash |
76,908 | 76,590 | |||||
Deferred financing costs, net |
25,426 | 26,669 | |||||
Other assets |
1,053,591 | 891,232 | |||||
Total assets |
$ | 18,440,899 | $ | 17,271,910 | |||
Liabilities and equity |
|||||||
Liabilities: |
|||||||
Senior notes payable and other debt |
$ | 7,494,774 | $ | 6,429,116 | |||
Accrued interest |
56,326 | 37,694 | |||||
Accounts payable and other liabilities |
1,049,043 | 1,085,597 | |||||
Deferred income taxes |
265,116 | 260,722 | |||||
Total liabilities |
8,865,259 | 7,813,129 | |||||
Redeemable OP unitholder interests |
113,908 |
102,837 |
|||||
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, 295,534 and 288,823 shares issued at September 30, 2012 and December 31, 2011, respectively |
73,896 | 72,240 | |||||
Capital in excess of par value |
9,941,030 | 9,593,583 | |||||
Accumulated other comprehensive income |
23,626 | 22,062 | |||||
Retained earnings (deficit) |
(680,888 | ) | (412,181 | ) | |||
Treasury stock, 0 and 14 shares at September 30, 2012 and December 31, 2011, respectively |
| (747 | ) | ||||
Total Ventas stockholders' equity |
9,357,664 | 9,274,957 | |||||
Noncontrolling interest |
104,068 | 80,987 | |||||
Total equity |
9,461,732 | 9,355,944 | |||||
Total liabilities and equity |
$ | 18,440,899 | $ | 17,271,910 | |||
See accompanying notes.
3
VENTAS, INC.
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
(In thousands, except per share amounts)
|
For the Three Months Ended September 30, |
For the Nine Months Ended September 30, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2012 | 2011 | 2012 | 2011 | |||||||||
Revenues: |
|||||||||||||
Rental income: |
|||||||||||||
Triple-net leased |
$ | 210,096 | $ | 203,209 | $ | 622,702 | $ | 433,980 | |||||
Medical office buildings |
100,814 | 58,159 | 253,890 | 106,153 | |||||||||
|
310,910 | 261,368 | 876,592 | 540,133 | |||||||||
Resident fees and services |
317,131 | 274,294 | 906,946 | 590,103 | |||||||||
Medical office building and other services revenue |
4,544 | 9,271 | 16,791 | 26,050 | |||||||||
Income from loans and investments |
9,035 | 10,072 | 25,223 | 24,548 | |||||||||
Interest and other income |
330 | 373 | 441 | 529 | |||||||||
Total revenues |
641,950 | 555,378 | 1,825,993 | 1,181,363 | |||||||||
Expenses: |
|||||||||||||
Interest |
75,139 | 69,518 | 217,475 | 162,348 | |||||||||
Depreciation and amortization |
189,908 | 156,593 | 538,946 | 286,663 | |||||||||
Property-level operating expenses: |
|||||||||||||
Senior living |
216,861 | 187,356 | 620,075 | 401,361 | |||||||||
Medical office buildings |
36,144 | 20,071 | 86,469 | 37,025 | |||||||||
|
253,005 | 207,427 | 706,544 | 438,386 | |||||||||
Medical office building services costs |
1,487 | 6,347 | 8,314 | 19,837 | |||||||||
General, administrative and professional fees |
26,872 | 20,624 | 75,779 | 51,010 | |||||||||
(Gain) loss on extinguishment of debt |
(1,194 | ) | 8,685 | 38,339 | 25,211 | ||||||||
Litigation proceeds, net |
| (85,327 | ) | | (85,327 | ) | |||||||
Merger-related expenses and deal costs |
4,917 | 69,350 | 49,566 | 131,606 | |||||||||
Other |
2,508 | 13,882 | 5,594 | 5,827 | |||||||||
Total expenses |
552,642 | 467,099 | 1,640,557 | 1,035,561 | |||||||||
Income before income/loss from unconsolidated entities, income taxes, discontinued operations and noncontrolling interest |
89,308 | 88,279 | 185,436 | 145,802 | |||||||||
Income (loss) from unconsolidated entities |
17,074 | 182 | 17,905 | (71 | ) | ||||||||
Income tax benefit |
8,886 | 13,732 | 2,727 | 23,039 | |||||||||
Income from continuing operations |
115,268 | 102,193 | 206,068 | 168,770 | |||||||||
Discontinued operations |
(3,447 | ) | (209 | ) | 69,581 | 1,994 | |||||||
Net income |
111,821 | 101,984 | 275,649 | 170,764 | |||||||||
Net loss attributable to noncontrolling interest |
(61 | ) | (901 | ) | (884 | ) | (781 | ) | |||||
Net income attributable to common stockholders |
$ | 111,882 | $ | 102,885 | $ | 276,533 | $ | 171,545 | |||||
Earnings per common share: |
|||||||||||||
Basic: |
|||||||||||||
Income from continuing operations attributable to common stockholders |
$ | 0.39 | $ | 0.36 | $ | 0.71 | $ | 0.81 | |||||
Discontinued operations |
(0.01 | ) | (0.00 | ) | 0.24 | 0.01 | |||||||
Net income attributable to common stockholders |
$ | 0.38 | $ | 0.36 | $ | 0.95 | $ | 0.82 | |||||
Diluted: |
|||||||||||||
Income from continuing operations attributable to common stockholders |
$ | 0.39 | $ | 0.35 | $ | 0.70 | $ | 0.80 | |||||
Discontinued operations |
(0.01 | ) | (0.00 | ) | 0.24 | 0.01 | |||||||
Net income attributable to common stockholders |
$ | 0.38 | $ | 0.35 | $ | 0.94 | $ | 0.81 | |||||
Weighted average shares used in computing earnings per common share: |
|||||||||||||
Basic |
294,928 | 287,365 | 291,177 | 208,470 | |||||||||
Diluted |
297,407 | 290,794 | 293,622 | 210,850 | |||||||||
Dividends declared per common share |
$ |
0.62 |
$ |
0.4486 |
$ |
1.86 |
$ |
1.725 |
See accompanying notes.
4
VENTAS, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
(In thousands)
|
For the Three Months Ended September 30, |
For the Nine Months Ended September 30, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2012 | 2011 | 2012 | 2011 | |||||||||
Net income |
$ | 111,821 | $ | 101,984 | $ | 275,649 | $ | 170,764 | |||||
Other comprehensive income (loss): |
|||||||||||||
Foreign currency translation |
2,838 | (7,293 | ) | 3,180 | (4,234 | ) | |||||||
Change in unrealized gain on marketable debt securities |
(509 | ) | (1,285 | ) | (1,220 | ) | (2,964 | ) | |||||
Other |
(107 | ) | (397 | ) | (396 | ) | (433 | ) | |||||
Total other comprehensive income (loss) |
2,222 | (8,975 | ) | 1,564 | (7,631 | ) | |||||||
Comprehensive income |
114,043 | 93,009 | 277,213 | 163,133 | |||||||||
Comprehensive loss attributable to noncontrolling interest |
(61 | ) | (901 | ) | (884 | ) | (781 | ) | |||||
Comprehensive income attributable to common stockholders |
$ | 114,104 | $ | 93,910 | $ | 278,097 | $ | 163,914 | |||||
See accompanying notes.
5
VENTAS, INC.
CONSOLIDATED STATEMENTS OF EQUITY
For the Nine Months Ended September 30, 2012 and the Year Ended December 31, 2011
(In thousands, except per share amounts)
|
Common Stock Par Value |
Capital in Excess of Par Value |
Accumulated Other Comprehensive Income |
Retained Earnings (Deficit) |
Treasury Stock |
Total Ventas Stockholders' Equity |
Noncontrolling Interest |
Total Equity | |||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Balance at January 1, 2011 |
$ | 39,391 | $ | 2,576,843 | $ | 26,868 | $ | (255,628 | ) | $ | (748 | ) | $ | 2,386,726 | $ | 3,479 | $ | 2,390,205 | |||||||
Comprehensive income: |
|||||||||||||||||||||||||
Net income (loss) |
| | | 364,493 | | 364,493 | (1,232 | ) | 363,261 | ||||||||||||||||
Other comprehensive loss |
| | (4,806 | ) | | | (4,806 | ) | | (4,806 | ) | ||||||||||||||
Acquisition-related activity |
31,181 |
6,711,081 |
|
|
(4,326 |
) |
6,737,936 |
81,192 |
6,819,128 |
||||||||||||||||
Net change in noncontrolling interest |
| (3,188 | ) | | | | (3,188 | ) | (2,452 | ) | (5,640 | ) | |||||||||||||
Dividends to common stockholders$2.30 per share |
| | | (521,046 | ) | | (521,046 | ) | | (521,046 | ) | ||||||||||||||
Issuance of common stock |
1,627 | 297,931 | | | | 299,558 | | 299,558 | |||||||||||||||||
Issuance of common stock for stock plans |
9 | 18,999 | | | 3,293 | 22,301 | | 22,301 | |||||||||||||||||
Adjust redeemable OP unitholder interests to current fair value |
| (4,442 | ) | | | | (4,442 | ) | | (4,442 | ) | ||||||||||||||
Purchase of redeemable OP units |
| (52 | ) | | | | (52 | ) | | (52 | ) | ||||||||||||||
Grant of restricted stock, net of forfeitures |
32 | (3,589 | ) | | | 1,034 | (2,523 | ) | | (2,523 | ) | ||||||||||||||
Balance at December 31, 2011 |
72,240 | 9,593,583 | 22,062 | (412,181 | ) | (747 | ) | 9,274,957 | 80,987 | 9,355,944 | |||||||||||||||
Comprehensive income (loss): |
|||||||||||||||||||||||||
Net income (loss) |
| | | 276,533 | | 276,533 | (884 | ) | 275,649 | ||||||||||||||||
Other comprehensive income |
| | 1,564 | | | 1,564 | | 1,564 | |||||||||||||||||
Acquisition-related activity |
|
(5,756 |
) |
|
|
|
(5,756 |
) |
28,246 |
22,490 |
|||||||||||||||
Net change in noncontrolling interest |
| | | | | | (4,281 | ) | (4,281 | ) | |||||||||||||||
Dividends to common stockholders$1.86 per share |
| | | (545,240 | ) | | (545,240 | ) | | (545,240 | ) | ||||||||||||||
Issuance of common stock |
1,495 | 340,974 | | | | 342,469 | | 342,469 | |||||||||||||||||
Issuance of common stock for stock plans |
123 | 20,245 | | | 2,097 | 22,465 | | 22,465 | |||||||||||||||||
Adjust redeemable OP unitholder interests to current fair value |
| (15,861 | ) | | | | (15,861 | ) | | (15,861 | ) | ||||||||||||||
Purchase of redeemable OP units |
| (652 | ) | | | 324 | (328 | ) | | (328 | ) | ||||||||||||||
Grant of restricted stock, net of forfeitures |
38 | 8,497 | | | (1,674 | ) | 6,861 | | 6,861 | ||||||||||||||||
Balance at September 30, 2012 |
$ | 73,896 | $ | 9,941,030 | $ | 23,626 | $ | (680,888 | ) | $ | | $ | 9,357,664 | $ | 104,068 | $ | 9,461,732 | ||||||||
See accompanying notes.
6
VENTAS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(In thousands)
|
For the Nine Months Ended September 30, |
||||||
---|---|---|---|---|---|---|---|
|
2012 | 2011 | |||||
Cash flows from operating activities: |
|||||||
Net income |
$ | 275,649 | $ | 170,764 | |||
Adjustments to reconcile net income to net cash provided by operating activities: |
|||||||
Depreciation and amortization (including amounts in discontinued operations) |
563,027 | 293,541 | |||||
Amortization of deferred revenue and lease intangibles, net |
(12,965 | ) | (7,458 | ) | |||
Other non-cash amortization |
(31,326 | ) | (5,429 | ) | |||
Change in fair value of financial instruments |
151 | 2,898 | |||||
Stock-based compensation |
16,529 | 13,596 | |||||
Straight-lining of rental income, net |
(16,712 | ) | (9,254 | ) | |||
Loss on extinguishment of debt |
38,339 | 25,211 | |||||
Gain on real estate dispositions, net |
(79,148 | ) | | ||||
Loss (gain) on real estate loan investments |
559 | (3,255 | ) | ||||
Gain on sale of marketable securities |
| (733 | ) | ||||
Income tax benefit (including amounts in discontinued operations) |
(2,731 | ) | (23,310 | ) | |||
(Income) loss from unconsolidated entities |
(1,260 | ) | 71 | ||||
Gain on re-measurement of equity interest upon acquisition, net |
(16,645 | ) | | ||||
Other |
6,321 | 2,004 | |||||
Changes in operating assets and liabilities: |
|||||||
Increase in other assets |
(11,930 | ) | (27,009 | ) | |||
Increase in accrued interest |
18,730 | 19,141 | |||||
Decrease in accounts payable and other liabilities |
(37,269 | ) | (6,877 | ) | |||
Net cash provided by operating activities |
709,319 | 443,901 | |||||
Cash flows from investing activities: |
|||||||
Net investment in real estate property |
(1,154,912 | ) | (344,687 | ) | |||
Purchase of noncontrolling interest |
(3,934 | ) | (3,319 | ) | |||
Investment in loans receivable |
(30,523 | ) | (619,859 | ) | |||
Proceeds from real estate disposals |
75,145 | 14,961 | |||||
Proceeds from loans receivable |
34,817 | 138,934 | |||||
Proceeds from sale of marketable securities |
| 23,050 | |||||
Development project expenditures |
(90,119 | ) | (23,233 | ) | |||
Capital expenditures |
(42,270 | ) | (28,658 | ) | |||
Other |
(2,110 | ) | (113 | ) | |||
Net cash used in investing activities |
(1,213,906 | ) | (842,924 | ) | |||
Cash flows from financing activities: |
|||||||
Net change in borrowings under revolving credit facilities |
248,921 | 434,000 | |||||
Proceeds from debt |
1,568,382 | 957,753 | |||||
Repayment of debt |
(1,103,000 | ) | (895,043 | ) | |||
Payment of deferred financing costs |
(4,257 | ) | (1,898 | ) | |||
Issuance of common stock, net |
342,469 | 299,926 | |||||
Cash distribution to common stockholders |
(545,240 | ) | (354,932 | ) | |||
Cash distribution to redeemable OP unitholders |
(3,358 | ) | (4,038 | ) | |||
Purchases of redeemable OP units |
(1,760 | ) | | ||||
Distributions to noncontrolling interest |
(4,035 | ) | (1,997 | ) | |||
Other |
19,130 | 1,019 | |||||
Net cash provided by financing activities |
517,252 | 434,790 | |||||
Net increase in cash and cash equivalents |
12,665 | 35,767 | |||||
Effect of foreign currency translation on cash and cash equivalents |
58 | (97 | ) | ||||
Cash and cash equivalents at beginning of period |
45,807 | 21,812 | |||||
Cash and cash equivalents at end of period |
$ | 58,530 | $ | 57,482 | |||
Supplemental schedule of non-cash activities: |
|||||||
Assets and liabilities assumed from acquisitions: |
|||||||
Real estate investments |
$ | 497,755 | $ | 11,034,620 | |||
Utilization of escrow funds held for an Internal Revenue Code Section 1031 exchange |
(134,003 | ) | | ||||
Other assets acquired |
99,889 | 431,679 | |||||
Debt assumed |
367,902 | 3,508,226 | |||||
Other liabilities |
60,684 | 992,122 | |||||
Deferred income tax liability |
4,299 | 43,889 | |||||
Redeemable OP unitholder interests |
| 100,430 | |||||
Noncontrolling interests |
26,430 | 83,702 | |||||
Equity issued |
4,326 | 6,737,930 |
See accompanying notes.
7
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1DESCRIPTION OF BUSINESS
Ventas, Inc. (together with its subsidiaries, unless otherwise indicated or except where the context otherwise requires, "we," "us" or "our") is a real estate investment trust ("REIT") with a geographically diverse portfolio of seniors housing and healthcare properties throughout the United States and Canada. As of September 30, 2012, we owned 1,450 properties located in 46 states, the District of Columbia and two Canadian provinces, consisting of: 677 seniors housing communities; 404 skilled nursing and other facilities; 322 medical office buildings ("MOBs"); and 47 hospitals. We were also in the process of developing five properties as of September 30, 2012. We are headquartered in Chicago, Illinois and have been a constituent member of the S&P 500® Index, a leading indicator of the large cap U.S. equities market, since 2009.
Our primary business focuses on acquiring and owning seniors housing and healthcare properties and leasing those properties to unaffiliated tenants or operating those properties through independent third party managers. 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 mortgage loans and other investments relating to seniors housing and healthcare companies or properties.
As of September 30, 2012, we leased 913 properties (excluding MOBs) to 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 third parties, such as Atria Senior Living, Inc. ("Atria") and Sunrise Senior Living, Inc. (together with its subsidiaries, "Sunrise"), to manage 215 seniors housing communities pursuant to long-term management agreements.
NOTE 2ACCOUNTING 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 and nine months ended September 30, 2012 are not necessarily indicative of the results that may be expected for the year ending December 31, 2012. The accompanying Consolidated Financial Statements and related notes should be read in conjunction with the consolidated financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2011, filed with the SEC on February 22, 2012. Certain prior period amounts have been reclassified to conform to the current period presentation.
Business Combinations
We account for acquisitions using the acquisition method and allocate the cost of the properties 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, acquired lease contracts, tenant and customer relationships, trade names/trademarks and goodwill. We
8
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 2ACCOUNTING POLICIES (Continued)
do not amortize goodwill, which represents the excess of the purchase price paid over the fair value of the net assets of the acquired business and is included in other assets on our Consolidated Balance Sheets.
We estimate the fair value of buildings acquired on an as-if-vacant basis and depreciate the building value over the estimated remaining life of the building, not to exceed 35 years. We determine the allocated 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 (a) internal analyses of recently acquired and existing comparable properties within our portfolio or (b) real estate tax assessed values in relation to the total value of the asset.
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. Construction in progress is not depreciated until the project 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 the in-place lease rent, the resulting intangible asset or liability of which we amortize to revenue over the remaining life of the associated lease plus any bargain renewal periods, 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, which we amortize to amortization expense over the remaining life of the associated lease. If a lease is terminated prior to its stated expiration or not renewed upon expiration, we recognize all related unamortized lease intangibles in operations at that time.
We estimate the fair value of purchase option intangible assets and liabilities by discounting the difference between the applicable property's acquisition date fair value and an estimate of the 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. Net real estate assets for which we have recorded tenant purchase option intangibles were $437.5 million at September 30, 2012 (excluding properties classified as held for sale) and $644.0 million at December 31, 2011.
We estimate the fair value of tenant or other customer relationships acquired, if any, by considering the nature and extent of existing business 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/trademarks using a royalty rate methodology and amortize that value over the estimated useful life of the trade name/trademark.
In connection with a business combination, we may assume rights and obligations under certain lease agreements pursuant to which we become the lessee of a given property. We assume the lease classification previously determined by the prior lessee absent a modification in the assumed lease
9
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 2ACCOUNTING POLICIES (Continued)
agreement. All of our assumed capital leases contain bargain purchase options that we intend to exercise. Therefore, we recognized real estate assets based on the acquisition date fair values of the underlying properties and liabilities based on the acquisition date fair values of the capital lease obligations. We depreciate assets recognized under capital leases that contain bargain purchase options over the asset's useful life. Lease payments are allocated between the reduction of the capital lease obligation and interest expense using the interest method. 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 relative to market conditions on the acquisition date, we recognize an intangible asset or liability, respectively, at fair value, and we amortize the recognized asset or liability (excluding purchase option intangibles) 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 in connection with a business combination by discounting the estimated future cash flows using current interest rates at which similar loans with the same maturities and same terms would be made to borrowers with similar credit ratings. The estimated future cash flows reflect our judgment regarding the uncertainty of those cash flows, so we do not establish a valuation allowance at the acquisition date. 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.
We estimate the fair value of noncontrolling interest assumed using assumptions that are consistent with those used in valuing all of the underlying assets and liabilities.
We calculate the fair value of long-term 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.
We record a liability for contingent consideration (included in accounts payable and other liabilities on our Consolidated Balance Sheets) at fair value as of the acquisition date and reassess the fair value at the end of each reporting period, with any changes being recognized in earnings. Increases or decreases in the fair value of the contingent consideration can result from changes in discount periods, discount rates and probabilities that contingencies will be met.
Revenue Recognition
Triple-Net Leased Properties and MOB Operations
Certain of our triple-net leases, including a majority of the leases we acquired in connection with our acquisition of Nationwide Health Properties, Inc. (together with its subsidiaries, "NHP"), and most of our MOB 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
10
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 2ACCOUNTING POLICIES (Continued)
Consolidated Balance Sheets. At September 30, 2012 and December 31, 2011, this cumulative excess (net of allowances) totaled $112.5 million and $96.9 million, respectively.
Our master lease agreements with Kindred Healthcare, Inc. (together with its subsidiaries, "Kindred") (the "Kindred Master Leases") and certain of our other 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 a term of twelve to eighteen months and are cancelable by the resident upon 30 days' notice.
Other
We recognize interest income from loans, 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 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, in accordance with applicable accounting standards and our reserve policy, and we defer recognition of revenue if collectibility is not reasonably assured. 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 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 defer recognition of the straight-line rental revenue and, in certain circumstances, provide a
11
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 2ACCOUNTING POLICIES (Continued)
reserve against the previously 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 and/or increase or reduce the reserve against the previously recognized straight-line rent receivable asset.
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, FASB guidance 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 the reporting entity has 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, as well as other inputs for the asset or liability, such as interest rates, foreign exchange rates and yield curves, that are observable at commonly quoted intervals. Level three inputs are unobservable inputs for the asset or liability, which are typically based on the reporting entity's own assumptions, as 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 a reporting entity determines that the volume and level of 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 the transaction for the asset or liability is not orderly, the reporting entity should place little, if any, weight 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.
We use the following methods and assumptions in estimating the fair value of our financial instruments:
12
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 2ACCOUNTING POLICIES (Continued)
Recently Issued or Adopted Accounting Standards
In June 2011, the FASB issued Accounting Standards Update ("ASU") 2011-05, Presentation of Comprehensive Income ("ASU 2011-05"), which amends current guidance found in ASC Topic 220, Comprehensive Income. ASU 2011-05 requires entities to present comprehensive income in either (a) one continuous financial statement or (b) two separate but consecutive statements that display net income and the components of other comprehensive income. Totals and individual components of both net income and other comprehensive income must be included in either presentation. In December 2011, the FASB issued ASU 2011-12, Deferral of the Effective Date for Amendments to the Presentation of Reclassifications of Items Out of Accumulated Other Comprehensive Income in Accounting Standards Update No. 2011-05 ("ASU 2011-12"). The provisions of ASU 2011-12 indefinitely defer portions of ASU 2011-05 related to the presentation of reclassifications of items out of accumulated other comprehensive income. We adopted the provisions of ASU 2011-05 and ASU 2011-12 on January 1, 2012.
13
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 3CONCENTRATION OF CREDIT RISK
As of September 30, 2012, Atria, Sunrise, Brookdale Senior Living Inc. (together with its subsidiaries, "Brookdale Senior Living") and Kindred managed or operated approximately 17.9%, 15.3%, 10.8% and 4.6%, respectively, of our real estate investments based on their gross book value. Also, as of September 30, 2012, seniors housing communities constituted approximately 62.6% of our real estate portfolio based on gross book value, with skilled nursing facilities, hospitals, MOBs and other healthcare assets collectively comprising the remaining 37.4%. Our properties were located in 46 states, the District of Columbia and two Canadian provinces as of September 30, 2012, with properties in one state (California) accounting for more than 10% of our total revenues and net operating income ("NOI," which is defined as total revenues, excluding interest and other income, less property-level operating expenses and medical office building services costs) (including amounts in discontinued operations) for the three months then ended.
Triple-Net Leased Properties
For the three months ended September 30, 2012 and 2011, approximately 10.2% and 11.3%, respectively, of our total revenues and 16.9% and 18.3%, respectively, of our total NOI (including amounts in discontinued operations) were derived from our lease agreements with Kindred. For the same periods, approximately 6.5% and 7.8%, respectively, of our total revenues and 10.8% and 12.5%, respectively, of our total NOI (including amounts in discontinued operations) were derived from our lease agreements with Brookdale Senior Living. Each of our leases with Kindred and Brookdale Senior Living is a triple-net lease pursuant to which the tenant is required to pay all property-related expenses and to comply with the terms of the mortgage financing documents, if any, affecting the properties.
Because the properties we lease to Kindred and Brookdale Senior Living currently account for a significant portion of our total revenues and NOI, our financial condition and results of operations could be weakened and our ability to service our indebtedness and to make distributions to our stockholders could be limited if either Kindred or Brookdale Senior Living becomes unable or unwilling to satisfy its obligations to us or to renew its leases with us upon expiration of the terms thereof. We cannot provide any assurance that either Kindred or Brookdale Senior Living will have sufficient assets, income and access to financing to enable it to satisfy its respective obligations to us, and any inability or unwillingness by Kindred or Brookdale Senior Living to do so could have a material adverse effect on our business, financial condition, results of operations and liquidity, on our ability to service our indebtedness and other obligations, and on 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 provide any assurance that either Kindred or Brookdale Senior Living will elect to renew its respective leases with us upon expiration of their terms or that we will be able to reposition any properties that are not renewed on a timely basis or on the same or better economic terms, if at all.
Senior Living Operations
As of September 30, 2012, Atria and Sunrise, collectively, provided comprehensive property management and accounting services with respect to 212 of our seniors housing communities, for which we pay annual management fees pursuant to long-term management agreements. Because Atria and Sunrise manage, but do not lease, our properties, we are not directly exposed to their credit risk in the same manner or to the same extent as our triple-net tenants. However, we rely on our managers' personnel, expertise, technical resources and information systems, proprietary information, good faith and judgment to manage our seniors housing communities efficiently and effectively. We also rely on our managers to set resident fees and otherwise operate those properties in compliance with the terms
14
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 3CONCENTRATION OF CREDIT RISK (Continued)
of our management agreements. Although we have various rights as the property owner under our management agreements, including various termination rights should certain events occur, Atria's or Sunrise's inability or unwillingness to satisfy its 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 any adverse developments in their business and affairs or financial condition could have a Material Adverse Effect on us. In August 2012, Sunrise announced that it had entered into a definitive agreement pursuant to which all of its outstanding common stock would be acquired by Health Care REIT, Inc. ("Health Care REIT"). In September 2012, Sunrise announced that it had entered into another definitive agreement to sell its management company business to a partnership comprised of three private equity firms and Health Care REIT immediately prior to Health Care REIT's acquisition of Sunrise. These transactions, which are expected to close in 2013, are not expected to have a Material Adverse Effect on us.
Kindred, Brookdale Senior Living, Sunrise and Atria Information
Each of Kindred, Brookdale Senior Living and Sunrise 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 Kindred, Brookdale Senior Living and Sunrise contained or referred to in this Quarterly Report on Form 10-Q is derived from SEC filings made by Kindred, Brookdale Senior Living or Sunrise, as the case may be, or from other publicly available information, or has been provided to us by Kindred, Brookdale Senior Living or Sunrise. We have not verified this information either through an independent investigation or by reviewing Kindred's, Brookdale Senior Living's or Sunrise's public filings. We have no reason to believe that this information is inaccurate in any material respect, but we cannot provide any assurance that all of this information is accurate. Kindred's, Brookdale Senior Living's and Sunrise's filings with the SEC can be found on the SEC's website at www.sec.gov. We are providing this data for informational purposes only, and you are encouraged to obtain Kindred's, Brookdale Senior Living's and Sunrise's publicly available filings from the SEC.
Atria is not subject to the reporting requirements of the SEC. The information related to Atria contained or referred to within this Quarterly Report on Form 10-Q is derived from publicly available information or has been provided to us by Atria. We have not verified this information through an independent investigation. We have no reason to believe that this information is inaccurate in any material respect, but we cannot provide any assurance that all of this information is accurate.
NOTE 4ACQUISITIONS OF REAL ESTATE PROPERTY
We make acquisitions and investments 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 area, asset type, business model or revenue source.
Cogdell Acquisition
On April 2, 2012, we acquired Cogdell Spencer Inc. (together with its subsidiaries, "Cogdell"), including its 71 real estate assets (including properties owned through joint ventures) and its MOB property management business, which had existing agreements with third parties to manage 44 MOBs,
15
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 4ACQUISITIONS OF REAL ESTATE PROPERTY (Continued)
in an all-cash transaction. At closing, our investment in Cogdell, including our share of debt, was approximately $760 million. In addition, our joint venture partners' share of net debt assumed was $36.3 million at the time of the acquisition.
Pursuant to the terms of, and subject to the conditions set forth in, the agreement and plan of merger, at the effective time of the merger, (a) each outstanding share of Cogdell common stock and each outstanding unit of limited partnership interest in Cogdell's operating partnership, Cogdell Spencer LP, that was not owned by subsidiaries of Cogdell was converted into the right to receive $4.25 in cash, and (b) each outstanding share of Cogdell's 8.500% Series A Cumulative Redeemable Perpetual Preferred Stock was converted into the right to receive an amount in cash equal to $25.00, plus accrued and unpaid dividends through the date of closing. We financed our acquisition of Cogdell through the assumption of $203.8 million of existing Cogdell mortgage debt (including $36.3 million of our joint venture partners' share) and borrowings under our unsecured revolving credit facility. Prior to the closing, Cogdell completed the sale of its design-build and development business to an unaffiliated third party.
We are accounting for the Cogdell acquisition under the acquisition method in accordance with ASC Topic 805, Business Combinations ("ASC 805"), and we have completed our initial accounting for this acquisition, which is subject to further adjustment. The following table summarizes the acquisition date fair values of the assets acquired and liabilities assumed, which we determined using level two and level three inputs (in thousands):
Land and improvements |
$ | 93,585 | ||
Buildings and improvements |
626,184 | |||
Construction in progress |
24,117 | |||
Acquired lease intangibles |
117,132 | |||
Other assets |
24,459 | |||
Total assets acquired |
885,477 | |||
Notes payable and other debt |
213,430 | |||
Other liabilities |
50,841 | |||
Total liabilities assumed |
264,271 | |||
Noncontrolling interest assumed |
29,545 | |||
Net assets acquired |
591,661 | |||
Cash acquired |
12,202 | |||
Total cash used |
$ | 579,459 | ||
The allocation of fair values of the assets acquired and liabilities assumed differs from the allocation reported in "Note 4Acquisitions of Real Estate Property" of the Notes to Consolidated Financial Statements included in Part I, Item 1 of our Quarterly Report on Form 10-Q for the six months ended June 30, 2012, filed with the SEC on July 27, 2012, due primarily to adjustments to certain of our valuation assumptions based on more accurate information concerning the subject assets and liabilities. None of these changes had a material impact on our Consolidated Financial Statements.
As of September 30, 2012, we had incurred a total of $28.5 million of acquisition-related costs related to the Cogdell acquisition, all of which were expensed as incurred and included in merger-related expenses and deal costs in our Consolidated Statements of Income for the applicable periods.
16
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 4ACQUISITIONS OF REAL ESTATE PROPERTY (Continued)
Other 2012 Acquisitions
In May 2012, we acquired sixteen seniors housing communities managed by Sunrise for approximately $362 million in an all-cash transaction. Sunrise continues to manage the acquired assets under existing long-term management agreements.
During the first nine months of 2012, we also invested approximately $525 million, including the assumption of $136.4 million in debt, in seven seniors housing communities, two skilled nursing facilities and 37 MOBs, including 36 MOBs that we had previously accounted for as investments in unconsolidated entities.
ASLG Acquisition
In May 2011, we acquired 117 private pay seniors housing communities and one development land parcel located primarily in affluent coastal markets such as the New York metropolitan area, New England and California and the working capital of privately-owned Atria Senior Living Group, Inc. (together with its affiliates, "ASLG"). Prior to the closing, ASLG spun off its management operations to a newly formed entity, Atria, which continues to operate the acquired assets under long-term management agreements with us.
We accounted for the ASLG acquisition under the acquisition method in accordance with ASC 805. The following table summarizes the acquisition date fair values of the assets acquired and liabilities assumed, which we determined using level two and level three inputs (in thousands):
Land and improvements |
$ | 341,540 | ||
Buildings and improvements |
2,876,717 | |||
Acquired lease intangibles |
159,610 | |||
Other assets |
215,708 | |||
Total assets acquired |
3,593,575 | |||
Notes payable and other debt |
1,629,212 | |||
Deferred tax liability |
43,466 | |||
Other liabilities |
202,278 | |||
Total liabilities assumed |
1,874,956 | |||
Net assets acquired |
1,718,619 | |||
Cash acquired |
77,718 | |||
Equity issued |
1,376,437 | |||
Total cash used |
$ | 264,464 | ||
Included in other assets is $80.5 million of goodwill, which represents the excess of the purchase price over the fair value of the assets acquired and liabilities assumed as of the acquisition date.
As partial consideration for the ASLG acquisition, the sellers received the right to earn additional amounts ("contingent consideration") based upon the achievement of certain performance metrics, including the future operating results of the acquired assets, and other factors. The contingent consideration, if any, will be payable to the sellers following the applicable measurement date for the period ending December 31, 2014 or December 31, 2015, at the election of the sellers. We cannot determine the actual amount of contingent consideration, if any, that may become due to the sellers, nor can we estimate a range of potential outcomes, because they are dependent on various factors,
17
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 4ACQUISITIONS OF REAL ESTATE PROPERTY (Continued)
such as the future performance of the acquired assets and our equity multiple, which are subject to many risks and uncertainties beyond our control. As of September 30, 2012, December 31, 2011 and the acquisition date, the estimated discounted fair value of contingent consideration was $44.2 million and was included in accounts payable and other liabilities on our Consolidated Balance Sheets.
NHP Acquisition
In July 2011, we acquired NHP in a stock-for-stock transaction. The NHP acquisition added 643 seniors housing and healthcare properties to our portfolio (including properties owned through joint ventures).
We accounted for the NHP acquisition under the acquisition method in accordance with ASC 805. The following table summarizes the acquisition date fair values of the assets acquired and liabilities assumed, which we determined using level two and level three inputs (in thousands):
Land and improvements |
$ | 701,154 | ||
Buildings and improvements |
6,147,737 | |||
Acquired lease intangibles |
493,125 | |||
Investment in unconsolidated entities |
93,553 | |||
Other assets |
815,968 | |||
Total assets acquired |
8,251,537 | |||
Notes payable and other debt |
1,882,752 | |||
Other liabilities |
720,420 | |||
Total liabilities assumed |
2,603,172 | |||
Redeemable OP unitholder interests assumed |
100,888 | |||
Noncontrolling interest assumed |
76,658 | |||
Net assets acquired |
5,470,819 | |||
Cash acquired |
29,205 | |||
Equity issued |
5,365,819 | |||
Total cash used |
$ | 75,795 | ||
Included in other assets is $399.0 million of goodwill, which represents the excess of the purchase price over the fair value of the assets acquired and liabilities assumed as of the acquisition date. We have allocated $338.5 million and $60.5 million of the goodwill balance to our triple-net leased properties and MOB operations reportable business segments, respectively, based on relative fair value.
Other 2011 Acquisitions
During 2011, in addition to the ASLG and NHP acquisitions, we invested approximately $329.5 million, including the assumption of $134.9 million in debt, in MOBs and seniors housing communities.
NOTE 5DISPOSITIONS
We present separately, as discontinued operations in all periods presented, the results of operations for assets classified as held for sale as of September 30, 2012, assets disposed of during the nine months ended September 30, 2012 and the year ended December 31, 2011 and operating leases (in which we were the lessee) not renewed as of September 30, 2012.
18
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 5DISPOSITIONS (Continued)
2012 Dispositions
During the three and nine months ended September 30, 2012, we recognized a net gain from real estate dispositions of $0.4 million and $79.1 million, respectively. In addition, as of September 30, 2012, we classified 22 properties as held for sale and included their operations in discontinued operations in our Consolidated Statements of Income.
In June 2012, we sold thirteen seniors housing communities to the existing tenants for aggregate consideration of $121.9 million, including a fee of $3.0 million, and recognized a gain from the sales of these assets. We deposited $97.0 million of proceeds from these sales in an Internal Revenue Code Section 1031 exchange escrow account with a qualified intermediary and, subsequently that month, we used approximately $58.1 million of the deposited proceeds for our seniors housing community acquisitions. As of September 30, 2012, there were no proceeds remaining in the exchange escrow account related to these sales.
Also in June 2012, we declined to exercise our renewal option on the operating leases (in which we were the lessee) related to two seniors housing communities we acquired as part of the ASLG acquisition that expired on June 30, 2012.
In February 2012, we sold nine seniors housing communities to the existing tenant for aggregate consideration of $121.3 million, including a lease termination fee of $1.8 million, and recognized a gain from the sale of these assets. We deposited a majority of the proceeds from this sale in an Internal Revenue Code Section 1031 exchange escrow account with a qualified intermediary and, during the first six months of 2012, we used approximately $76.4 million of the deposited proceeds for our MOB and seniors housing community acquisitions. As of September 30, 2012, there were no proceeds remaining in the exchange escrow account related to this sale.
During the nine months ended September 30, 2012, we also sold two skilled nursing facilities and one seniors housing community for aggregate consideration of $28.5 million and recognized an immaterial net gain from the sales of these assets.
2011 Dispositions
During 2011, we sold two seniors housing communities and two skilled nursing facilities pursuant to tenant purchase options for aggregate consideration of $20.6 million. We recognized no gain or loss from these sales.
Set forth below is a summary of our results of operations of properties sold during the nine months ended September 30, 2012 and the year ended December 31, 2011 or classified as held for sale
19
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 5DISPOSITIONS (Continued)
as of September 30, 2012, which operations were included in our triple-net leased properties, senior living operations or MOB operations segments.
|
For the Three Months Ended September 30, |
For the Nine Months Ended September 30, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2012 | 2011 | 2012 | 2011 | |||||||||
|
(In thousands) |
||||||||||||
Revenues: |
|||||||||||||
Rental income |
$ | 3,826 | $ | 8,509 | $ | 17,377 | $ | 16,470 | |||||
Resident fees and services |
| 2,070 | 4,081 | 3,245 | |||||||||
Interest and other income |
1,127 | | 5,952 | | |||||||||
|
4,953 | 10,579 | 27,410 | 19,715 | |||||||||
Expenses: |
|||||||||||||
Interest |
1,371 | 4,238 | 6,950 | 7,698 | |||||||||
Depreciation and amortization |
6,714 | 4,434 | 24,081 | 6,878 | |||||||||
Property-level operating expenses |
651 | 1,734 | 4,709 | 2,579 | |||||||||
General, administrative and professional fees |
5 | | 11 | | |||||||||
Other |
| 554 | 1,230 | 837 | |||||||||
|
8,741 | 10,960 | 36,981 | 17,992 | |||||||||
(Loss) income before income taxes and gain on sale of real estate assets |
(3,788 | ) | (381 | ) | (9,571 | ) | 1,723 | ||||||
Income tax (expense) benefit |
(16 | ) | 172 | 4 | 271 | ||||||||
Gain on real estate dispositions, net |
357 | | 79,148 | | |||||||||
Discontinued operations |
$ | (3,447 | ) | $ | (209 | ) | $ | 69,581 | $ | 1,994 | |||
NOTE 6INVESTMENTS 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. At September 30, 2012 and December 31, 2011, we owned interests (ranging between 5% and 25%) in 55 properties and 92 properties, respectively, that we accounted for under the equity method of accounting.
We serve as the managing member of each unconsolidated entity and provide various services in exchange for fees and reimbursements. Total management fees earned in connection with these entities were $2.0 million and $1.9 million for the three months ended September 30, 2012 and 2011, respectively, and $5.7 million and $3.7 million for the nine months ended September 30, 2012 and 2011, respectively.
We are not required to consolidate these entities, as our joint venture partners have significant participating rights, nor are these entities considered variable interest entities, as they are controlled by equity holders with sufficient capital. Our net investment in properties owned through unconsolidated entities as of September 30, 2012 and December 31, 2011 was $91.0 million and $105.3 million, respectively. For the three months ended September 30, 2012 and 2011, we recorded income from unconsolidated entities of $17.1 million and $0.2 million, respectively. For the nine months ended September 30, 2012 and 2011, we recorded income from unconsolidated entities of $17.9 million and a loss from unconsolidated entities of $0.1 million, respectively.
20
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 6INVESTMENTS IN UNCONSOLIDATED ENTITIES (Continued)
In August 2012, we acquired the controlling interests (ranging between 80% and 95%) in 36 MOBs and one MOB which is being marketed for sale for approximately $350.0 million, including the assumption of $101.6 million in debt. This transaction had a total value of approximately $380.0 million. Prior to this acquisition, our equity method investment in these joint ventures was approximately $12.5 million. In connection with our acquisition of the controlling interests, we re-measured the fair value of our previously held equity interest at the acquisition date fair value to be approximately $30.0 million and recognized a net gain of $16.6 million, which is included in income (loss) from unconsolidated entities in our Consolidated Statements of Income. Operations relating to these properties are now consolidated in our Consolidated Statements of Income.
NOTE 7INTANGIBLES
The following is a summary of our intangibles as of September 30, 2012 and December 31, 2011:
|
September 30, 2012 | December 31, 2011 | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
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 |
$ | 212,904 | 9.7 | $ | 210,358 | 10.1 | |||||||
In-place and other lease intangibles |
752,596 | 25.6 | 590,500 | 22.4 | |||||||||
Other intangibles |
33,689 | 8.6 | 16,169 | 13.5 | |||||||||
Accumulated amortization |
(317,601 | ) | N/A | (188,442 | ) | N/A | |||||||
Goodwill |
492,523 | N/A | 448,393 | N/A | |||||||||
Net intangible assets |
$ | 1,174,111 | 20.9 | $ | 1,076,978 | 18.5 | |||||||
Intangible liabilities: |
|||||||||||||
Below market lease intangibles |
$ | 430,609 | 15.4 | $ | 442,612 | 15.3 | |||||||
Other lease intangibles |
29,386 | 30.8 | 27,157 | 7.9 | |||||||||
Accumulated amortization |
(68,442 | ) | N/A | (37,607 | ) | N/A | |||||||
Purchase option intangibles |
36,048 | N/A | 112,670 | N/A | |||||||||
Net intangible liabilities |
$ | 427,601 | 15.9 | $ | 544,832 | 15.2 | |||||||
N/ANot 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, management agreements and trade names/trademarks) and goodwill are included in other assets on our Consolidated Balance Sheets. Below market lease, other lease and purchase option intangibles are included in accounts payable and other liabilities on our Consolidated Balance Sheets.
21
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 8OTHER ASSETS
The following is a summary of our other assets as of September 30, 2012 and December 31, 2011:
|
September 30, 2012 |
December 31, 2011 |
|||||
---|---|---|---|---|---|---|---|
|
(In thousands) |
||||||
Straight-line rent receivables, net |
$ | 112,510 | $ | 96,883 | |||
Marketable debt securities |
42,950 | 43,331 | |||||
Unsecured loans receivable, net |
60,877 | 63,598 | |||||
Goodwill and other intangibles, net |
519,082 | 462,655 | |||||
Assets held for sale |
199,031 | 119,290 | |||||
Other |
119,141 | 105,475 | |||||
Total other assets |
$ | 1,053,591 | $ | 891,232 | |||
NOTE 9SENIOR NOTES PAYABLE AND OTHER DEBT
The following is a summary of our senior notes payable and other debt as of September 30, 2012 and December 31, 2011:
|
September 30, 2012 | December 31, 2011 | |||||
---|---|---|---|---|---|---|---|
|
(In thousands) |
||||||
Unsecured revolving credit facility |
$ | 704,770 | $ | 455,578 | |||
9% Senior Notes due 2012 |
| 82,433 | |||||
81/4% Senior Notes due 2012 |
| 72,950 | |||||
Unsecured term loan due 2013 |
| 200,000 | |||||
6.25% Senior Notes due 2013 |
269,850 | 269,850 | |||||
Unsecured term loan due 2015(1) |
131,509 | 126,875 | |||||
3.125% Senior Notes due 2015 |
400,000 | 400,000 | |||||
6% Senior Notes due 2015 |
234,420 | 234,420 | |||||
61/2% Senior Notes due 2016 |
| 200,000 | |||||
Unsecured term loan due 2017(1) |
375,000 | 375,000 | |||||
63/4% Senior Notes due 2017 |
| 225,000 | |||||
4.00% Senior Notes due 2019 |
600,000 | | |||||
4.750% Senior Notes due 2021 |
700,000 | 700,000 | |||||
4.25% Senior Notes due 2022 |
600,000 | | |||||
3.25% Senior Notes due 2022 |
275,000 | | |||||
6.90% Senior Notes due 2037 |
52,400 | 52,400 | |||||
6.59% Senior Notes due 2038 |
22,973 | 22,973 | |||||
Mortgage loans and other(2) |
2,898,183 | 2,762,964 | |||||
Total |
7,264,105 | 6,180,443 | |||||
Capital lease obligations |
142,565 | 143,006 | |||||
Unamortized fair value adjustment |
119,319 | 144,923 | |||||
Unamortized commission fees and discounts |
(31,215 | ) | (39,256 | ) | |||
Senior notes payable and other debt |
$ | 7,494,774 | $ | 6,429,116 | |||
22
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 9SENIOR NOTES PAYABLE AND OTHER DEBT (Continued)
As of September 30, 2012, our indebtedness (excluding capital lease obligations) had the following maturities:
|
Principal Amount Due at Maturity |
Unsecured Revolving Credit Facility(1) |
Scheduled Periodic Amortization |
Total Maturities(1) | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
||||||||||||
2012 |
$ | 9,031 | $ | | $ | 14,209 | $ | 23,240 | |||||
2013(2) |
562,366 | | 51,679 | 614,045 | |||||||||
2014 |
291,030 | | 47,510 | 338,540 | |||||||||
2015 |
1,074,793 | 704,770 | 38,098 | 1,817,661 | |||||||||
2016 |
415,334 | | 30,820 | 446,154 | |||||||||
Thereafter(3) |
3,846,022 | | 178,443 | 4,024,465 | |||||||||
Total maturities |
$ | 6,198,576 | $ | 704,770 | $ | 360,759 | $ | 7,264,105 | |||||
Unsecured Revolving Credit Facility and Term Loans
We have $2.0 billion of aggregate borrowing capacity under our unsecured revolving credit facility, which may be increased to up to $2.5 billion at our option, subject to the satisfaction of certain conditions, and includes sublimits of (a) up to $200 million for letters of credit, (b) up to $200 million for swingline loans, (c) up to $250 million for loans in certain alternative currencies, and (d) up to 50% of the facility for certain negotiated rate loans. Borrowings under our unsecured revolving credit facility bear interest at a fluctuating rate per annum (based on the applicable LIBOR for Eurocurrency rate loans and the higher of (i) the federal funds rate plus 0.50%, (ii) the administrative agent's prime rate and (iii) the applicable LIBOR plus 1.0% for base rate loans, plus, in each case, a spread based on our senior unsecured long-term debt ratings). At September 30, 2012, the applicable spread was 110 basis
23
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 9SENIOR NOTES PAYABLE AND OTHER DEBT (Continued)
points for Eurocurrency rate loans and 10 basis points for base rate loans. We also pay a facility fee ranging from 15 to 45 basis points per annum (based on our senior unsecured long-term debt ratings) on the aggregate revolving commitments under our unsecured revolving credit facility. At September 30, 2012, the facility fee was 17.5 basis points. Borrowings under our unsecured revolving credit facility mature on October 16, 2015, but may be extended for an additional period of one year at our option, subject to the satisfaction of certain conditions.
As of September 30, 2012, we had $704.8 million of borrowings and $5.9 million of letters of credit outstanding and $1.29 billion of unused borrowing capacity available under our unsecured revolving credit facility.
In August 2012, we prepaid in full our $200.0 million unsecured term loan due 2013.
In October 2012, we entered into a new $180.0 million unsecured term loan, initially priced at 120 basis points over LIBOR. The term loan matures in January 2018 and contains the same covenants as our unsecured revolving credit and term loan facilities.
Senior Notes
In February 2012, we issued and sold $600.0 million aggregate principal amount of 4.25% senior notes due 2022 at a public offering price equal to 99.214% of par, for total proceeds of $595.3 million before the underwriting discount and expenses.
In March 2012, we redeemed all $200.0 million principal amount outstanding of our 61/2% senior notes due 2016 at a redemption price equal to 103.25% of par, plus accrued and unpaid interest to the redemption date, pursuant to the call option contained in the indenture governing the notes. As a result, we paid a total of $206.5 million, plus accrued and unpaid interest, on the redemption date and recognized a loss on extinguishment of debt of $29.7 million during the first quarter of 2012.
In April 2012, we issued and sold $600.0 million aggregate principal amount of 4.00% senior notes due 2019 at a public offering price equal to 99.489% of par, for total proceeds of $596.9 million before the underwriting discount and expenses.
In May 2012, we repaid in full, at par, $82.4 million principal amount then outstanding of our 9% senior notes due 2012 upon maturity.
Also in May 2012, we redeemed all $225.0 million principal amount outstanding of our 63/4% senior notes due 2017 at a redemption price equal to 103.375% of par, plus accrued and unpaid interest to the redemption date, pursuant to the terms of the indenture governing the notes. As a result, we paid a total of $232.6 million, plus accrued and unpaid interest, on the redemption date and recognized a loss on extinguishment of debt of $10.0 million during the second quarter of 2012.
In July 2012, we repaid in full, at par, $73.0 million principal amount then outstanding of NHP LLC's 81/4% senior notes due 2012 upon maturity.
In August 2012, we issued and sold $275.0 million aggregate principal amount of 3.25% senior notes due 2022 at a public offering price equal to 99.027% of par, for total proceeds of $272.3 million before the underwriting discount and expenses.
Capital Leases
As of September 30, 2012, we leased eight seniors housing communities pursuant to arrangements that are accounted for as capital leases. Under each capital lease agreement, rent may be increased annually based upon changes in the Consumer Price Index or gross revenues attributable to the property, subject to certain limits, and we have a bargain option to purchase the leased property and an option to exercise renewal terms.
24
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 9SENIOR NOTES PAYABLE AND OTHER DEBT (Continued)
Future minimum lease payments required under the capital lease agreements, including amounts that would be due under purchase options, as of September 30, 2012 are as follows (in thousands):
2012 |
$ | 2,374 | ||
2013 |
9,573 | |||
2014 |
9,699 | |||
2015 |
9,826 | |||
2016 |
9,953 | |||
Thereafter |
162,600 | |||
Total minimum lease payments |
204,025 | |||
Less: Amount related to interest |
(61,460 | ) | ||
|
$ | 142,565 | ||
Net assets held under capital leases are included in net real estate investments on our Consolidated Balance Sheets and totaled $216.5 million and $224.7 million as of September 30, 2012 and December 31, 2011, respectively.
NOTE 10FAIR VALUES OF FINANCIAL INSTRUMENTS
As of September 30, 2012 and December 31, 2011, the carrying amounts and fair values of our financial instruments were as follows:
|
September 30, 2012 | December 31, 2011 | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Carrying Amount |
Fair Value | Carrying Amount |
Fair Value | |||||||||
|
(In thousands) |
||||||||||||
Assets: |
|||||||||||||
Cash and cash equivalents |
$ | 58,530 | $ | 58,530 | $ | 45,807 | $ | 45,807 | |||||
Secured loans receivable, net |
215,775 | 221,225 | 212,577 | 216,315 | |||||||||
Derivative instruments |
| | 11 | 11 | |||||||||
Marketable debt securities |
42,950 | 42,950 | 43,331 | 43,331 | |||||||||
Unsecured loans receivable, net |
60,877 | 64,001 | 63,598 | 65,219 | |||||||||
Liabilities: |
|||||||||||||
Senior notes payable and other debt, gross |
7,264,105 | 7,327,567 | 6,180,443 | 6,637,691 | |||||||||
Derivative instruments and other liabilities |
90,751 | 90,751 | 80,815 | 80,815 | |||||||||
Redeemable OP unitholder interests |
113,908 |
113,908 |
102,837 |
102,837 |
Fair value estimates are subjective in nature and based upon several important assumptions, including estimates of future cash flows, risks, discount rates and relevant comparable market information associated with each financial instrument. 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.
As of September 30, 2012, we held corporate marketable debt securities, classified as available-for-sale and included within other assets on our Consolidated Balance Sheets, having an aggregate amortized cost basis and fair value of $42.1 million and $43.0 million, respectively. As of
25
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 10FAIR VALUES OF FINANCIAL INSTRUMENTS (Continued)
December 31, 2011, our marketable debt securities had an aggregate amortized cost basis and fair value of $41.2 million and $43.3 million, respectively. The contractual maturities of our marketable debt securities range from October 1, 2012 to April 15, 2016. In October 2012, $37.5 million of our corporate marketable debt securities matured at par. During the first quarter of 2011, we sold certain marketable debt securities for $23.1 million in aggregate proceeds and recognized gains from these sales of approximately $1.8 million (which are included in income from loans and investments in our Consolidated Statement of Income for the nine months ended September 30, 2011).
NOTE 11LITIGATION
Litigation Relating to the NHP Acquisition
In the weeks following the announcement of our acquisition of NHP on February 28, 2011, purported stockholders of NHP filed seven lawsuits against NHP and its directors. Six of these lawsuits also named Ventas, Inc. as a defendant and five named our subsidiary, Needles Acquisition LLC, as a defendant. On June 9, 2011, we and NHP agreed on a settlement in principle with the plaintiffs in the consolidated action pending in the Circuit Court of Baltimore City, Maryland (the "Maryland State Court"), which required us and NHP to make certain supplemental disclosures to stockholders concerning the merger. We and NHP made the supplemental disclosures on June 10, 2011. The parties executed a Stipulation of Settlement and Release on April 18, 2012. The settlement is subject to approval by the Maryland State Court.
We believe that each of these actions is without merit.
Litigation Relating to the Cogdell Acquisition
In the weeks following the announcement of our acquisition of Cogdell on December 27, 2011, purported stockholders of Cogdell filed seven lawsuits against Cogdell and its directors. Each of these lawsuits also named Ventas, Inc. as a defendant, and certain of the lawsuits also named our subsidiaries, TH Merger Corp, Inc. and TH Merger Sub, LLC, as defendants. On February 29, 2012, we and Cogdell agreed on a settlement in principle with the plaintiffs in the Maryland and North Carolina actions, pursuant to which Cogdell agreed to make certain supplemental disclosures to stockholders concerning the merger. Cogdell made the supplemental disclosures on February 29, 2012. The settlement is subject to appropriate documentation by the parties and approval by the Maryland State Court.
We believe that each of these actions is without merit.
Proceedings against Tenants, Operators and Managers
From time to time, Kindred, Brookdale Senior Living, 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.
26
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 11LITIGATION (Continued)
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 provide any assurance 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.
Proceedings Arising in Connection with Senior Living and MOB 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) arising in connection with our senior living and MOB operations or otherwise in the course of our business. In limited circumstances, the manager of the applicable seniors housing community or MOB may be contractually obligated to indemnify, defend and hold us harmless against such actions, investigations and claims. It is the opinion of management that, except as otherwise set forth in this Note 11, 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, these matters may force us to expend significant financial resources. 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 12INCOME TAXES
We have elected to be taxed as a REIT under the Internal Revenue Code of 1986, as amended (the "Code"), commencing 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 and state income taxes. All entities other than the TRS entities are collectively referred to as "the REIT" within this Note 12.
Although the TRS entities were not liable for any cash federal income taxes for the nine months ended September 30, 2012, their federal income tax liabilities may increase in future periods as we exhaust net operating loss carryforwards and as our senior living operations and MOB operations reportable business segments grow. Such increases could be significant.
27
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 12INCOME TAXES (Continued)
Our consolidated provision for income taxes for the three months ended September 30, 2012 and 2011 was a benefit of $8.9 million and $13.7 million, respectively. Our consolidated provision for income taxes for the nine months ended September 30, 2012 and 2011 was a benefit of $2.7 million and $23.0 million, respectively. The income tax benefit for the nine months ended September 30, 2012 is due primarily to the income tax benefit of ordinary losses related to our TRS entities, net of the current period valuation allowance. The income tax benefit for the nine months ended September 30, 2011 was due primarily to the income tax benefit of ordinary losses related to our TRS entities and the reversal of certain income tax contingency reserves, including interest.
Realization of a deferred tax benefit related to net operating losses depends in part upon generating sufficient taxable income in future periods. Our net operating loss carryforwards begin to expire in 2024 with respect to our TRS entities and in 2016 for the REIT.
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 $262.5 million and $258.7 million as of September 30, 2012 and December 31, 2011, respectively, and related primarily to differences between the financial reporting and tax bases of fixed and intangible assets and to net operating losses. These amounts include the initial net deferred tax liability related to the ASLG acquisition of $43.5 million and adjustments for activity during the periods from May 12, 2011 (the acquisition date) through September 30, 2012 and from May 12, 2011 through December 31, 2011, respectively.
Generally, we are subject to audit under the statute of limitations by the Internal Revenue Service for the year ended December 31, 2009 and subsequent years and are subject to audit by state taxing authorities for the year ended December 31, 2008 and subsequent years. We are also subject to audit by the Canada Revenue Agency and provincial authorities generally for periods subsequent to 2006 related to our Canadian entities.
NOTE 13STOCKHOLDERS' EQUITY
In June 2012, we completed the sale of 5,980,000 shares of our common stock in an underwritten public offering pursuant to our existing shelf registration statement. We received $342.5 million in aggregate proceeds from the sale, which we used to repay indebtedness outstanding under our unsecured revolving credit facility and for working capital and other general corporate purposes.
Accumulated Other Comprehensive Income
The following is a summary of our accumulated other comprehensive income as of September 30, 2012 and December 31, 2011:
|
As of September 30, 2012 |
As of December 31, 2011 |
|||||
---|---|---|---|---|---|---|---|
|
(In thousands) |
||||||
Foreign currency translation |
$ | 24,246 | $ | 21,066 | |||
Unrealized gain on marketable debt securities |
883 | 2,103 | |||||
Other |
(1,503 | ) | (1,107 | ) | |||
Total accumulated other comprehensive income |
$ | 23,626 | $ | 22,062 | |||
28
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 14EARNINGS PER COMMON SHARE
The following table shows the amounts used in computing our basic and diluted earnings per common share:
|
For the Three Months Ended September 30, |
For the Nine Months Ended September 30, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2012 | 2011 | 2012 | 2011 | |||||||||
|
(In thousands, except per share amounts) |
||||||||||||
Numerator for basic and diluted earnings per share: |
|||||||||||||
Income from continuing operations attributable to common stockholders |
$ | 115,329 | $ | 103,094 | $ | 206,952 | $ | 169,551 | |||||
Discontinued operations |
(3,447 | ) | (209 | ) | 69,581 | 1,994 | |||||||
Net income attributable to common stockholders |
$ | 111,882 | $ | 102,885 | $ | 276,533 | $ | 171,545 | |||||
Denominator: |
|||||||||||||
Denominator for basic earnings per shareweighted average shares |
294,928 | 287,365 | 291,177 | 208,470 | |||||||||
Effect of dilutive securities: |
|||||||||||||
Stock options |
522 | 412 | 509 | 458 | |||||||||
Restricted stock awards |
121 | 38 | 86 | 57 | |||||||||
OP units |
1,836 | 1,868 | 1,850 | 630 | |||||||||
Convertible notes |
| 1,111 | | 1,235 | |||||||||
Denominator for diluted earnings per shareadjusted weighted average shares |
297,407 | 290,794 | 293,622 | 210,850 | |||||||||
Basic earnings per share: |
|||||||||||||
Income from continuing operations attributable to common stockholders |
$ | 0.39 | $ | 0.36 | $ | 0.71 | $ | 0.81 | |||||
Discontinued operations |
(0.01 | ) | (0.00 | ) | 0.24 | 0.01 | |||||||
Net income attributable to common stockholders |
$ | 0.38 | $ | 0.36 | $ | 0.95 | $ | 0.82 | |||||
Diluted earnings per share: |
|||||||||||||
Income from continuing operations attributable to common stockholders |
$ | 0.39 | $ | 0.35 | $ | 0.70 | $ | 0.80 | |||||
Discontinued operations |
(0.01 | ) | (0.00 | ) | 0.24 | 0.01 | |||||||
Net income attributable to common stockholders |
$ | 0.38 | $ | 0.35 | $ | 0.94 | $ | 0.81 | |||||
NOTE 15SEGMENT INFORMATION
As of September 30, 2012, we operated through three reportable business segments: triple-net leased properties, senior living operations and MOB operations. Our triple-net leased properties segment consists of acquiring and owning seniors housing and healthcare properties in the United States and leasing those properties to healthcare operating companies under "triple-net" or "absolute-net" leases that obligate the tenants to pay all property-related expenses. Our senior living operations segment consists of investments in seniors housing communities located in the United States and Canada for which we engage independent third parties, such as Atria and Sunrise, to manage the operations. Our MOB operations segment primarily consists of acquiring, owning, developing, leasing and managing MOBs. Information provided for "all other" includes income from loans and investments
29
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 15SEGMENT INFORMATION (Continued)
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, deferred financing costs, loans receivable and miscellaneous accounts receivable.
We evaluate performance of the combined properties in each reportable business segment based on segment profit, which we define as NOI adjusted for gain/loss from unconsolidated entities. We define NOI as total revenues, less interest and other income, property-level operating expenses and medical office building services costs. We believe that net income, as defined by GAAP, is the most appropriate earnings measurement. However, we believe that segment profit serves as a useful supplement to net income 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 and between periods on a consistent basis. Segment profit should not be considered as an alternative to net income (determined in accordance with GAAP) as an indicator of our financial performance. In order to facilitate a clear understanding of our consolidated historical operating results, segment profit should be examined in conjunction with net income 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, discontinued operations 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.
30
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 15SEGMENT INFORMATION (Continued)
Summary information by reportable business segment is as follows:
For the three months ended September 30, 2012:
|
Triple-Net Leased Properties |
Senior Living Operations |
MOB Operations |
All Other |
Total | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|||||||||||||||
Revenues: |
||||||||||||||||
Rental income |
$ | 210,096 | $ | | $ | 100,814 | $ | | $ | 310,910 | ||||||
Resident fees and services |
| 317,131 | | | 317,131 | |||||||||||
Medical office building and other services revenue |
1,110 | | 3,434 | | 4,544 | |||||||||||
Income from loans and investments |
| | | 9,035 | 9,035 | |||||||||||
Interest and other income |
| | | 330 | 330 | |||||||||||
Total revenues |
$ | 211,206 | $ | 317,131 | $ | 104,248 | $ | 9,365 | $ | 641,950 | ||||||
Total revenues |
$ | 211,206 | $ | 317,131 | $ | 104,248 | $ | 9,365 | $ | 641,950 | ||||||
Less: |
||||||||||||||||
Interest and other income |
| | | 330 | 330 | |||||||||||
Property-level operating expenses |
| 216,861 | 36,144 | | 253,005 | |||||||||||
Medical office building services costs |
| | 1,487 | | 1,487 | |||||||||||
Segment NOI |
211,206 | 100,270 | 66,617 | 9,035 | 387,128 | |||||||||||
Income from unconsolidated entities |
348 | | 16,726 | | 17,074 | |||||||||||
Segment profit |
$ | 211,554 | $ | 100,270 | $ | 83,343 | $ | 9,035 | 404,202 | |||||||
Interest and other income |
330 | |||||||||||||||
Interest expense |
(75,139 | ) | ||||||||||||||
Depreciation and amortization |
(189,908 | ) | ||||||||||||||
General, administrative and professional fees |
(26,872 | ) | ||||||||||||||
Gain on extinguishment of debt |
1,194 | |||||||||||||||
Merger-related expenses and deal costs |
(4,917 | ) | ||||||||||||||
Other |
(2,508 | ) | ||||||||||||||
Income tax benefit |
8,886 | |||||||||||||||
Discontinued operations |
(3,447 | ) | ||||||||||||||
Net income |
$ | 111,821 | ||||||||||||||
31
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 15SEGMENT INFORMATION (Continued)
For the three months ended September 30, 2011:
|
Triple-Net Leased Properties |
Senior Living Operations |
MOB Operations |
All Other |
Total | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|||||||||||||||
Revenues: |
||||||||||||||||
Rental income |
$ | 203,209 | $ | | $ | 58,159 | $ | | $ | 261,368 | ||||||
Resident fees and services |
| 274,294 | | | 274,294 | |||||||||||
Medical office building and other services revenue |
1,109 | | 8,162 | | 9,271 | |||||||||||
Income from loans and investments |
| | | 10,072 | 10,072 | |||||||||||
Interest and other income |
| | | 373 | 373 | |||||||||||
Total revenues |
$ | 204,318 | $ | 274,294 | $ | 66,321 | $ | 10,445 | $ | 555,378 | ||||||
Total revenues |
$ | 204,318 | $ | 274,294 | $ | 66,321 | $ | 10,445 | $ | 555,378 | ||||||
Less: |
||||||||||||||||
Interest and other income |
| | | 373 | 373 | |||||||||||
Property-level operating expenses |
| 187,356 | 20,071 | | 207,427 | |||||||||||
Medical office building services costs |
| | 6,347 | | 6,347 | |||||||||||
Segment NOI |
204,318 | 86,938 | 39,903 | 10,072 | 341,231 | |||||||||||
Income from unconsolidated entities |
121 |
|
61 |
|
182 |
|||||||||||
Segment profit |
$ | 204,439 | $ | 86,938 | $ | 39,964 | $ | 10,072 | 341,413 | |||||||
Interest and other income |
373 | |||||||||||||||
Interest expense |
(69,518 | ) | ||||||||||||||
Depreciation and amortization |
(156,593 | ) | ||||||||||||||
General, administrative and professional fees |
(20,624 | ) | ||||||||||||||
Loss on extinguishment of debt |
(8,685 | ) | ||||||||||||||
Litigation proceeds, net |
85,327 | |||||||||||||||
Merger-related expenses and deal costs |
(69,350 | ) | ||||||||||||||
Other |
(13,882 | ) | ||||||||||||||
Income tax benefit |
13,732 | |||||||||||||||
Discontinued operations |
(209 | ) | ||||||||||||||
Net income |
$ | 101,984 | ||||||||||||||
32
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 15SEGMENT INFORMATION (Continued)
For the nine months ended September 30, 2012:
|
Triple-Net Leased Properties |
Senior Living Operations |
MOB Operations |
All Other |
Total | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|||||||||||||||
Revenues: |
||||||||||||||||
Rental income |
$ | 622,702 | $ | | $ | 253,890 | $ | | $ | 876,592 | ||||||
Resident fees and services |
| 906,946 | | | 906,946 | |||||||||||
Medical office building and other services revenue |
3,329 | | 13,462 | | 16,791 | |||||||||||
Income from loans and investments |
| | | 25,223 | 25,223 | |||||||||||
Interest and other income |
| | | 441 | 441 | |||||||||||
Total revenues |
$ | 626,031 | $ | 906,946 | $ | 267,352 | $ | 25,664 | $ | 1,825,993 | ||||||
Total revenues |
$ | 626,031 | $ | 906,946 | $ | 267,352 | $ | 25,664 | $ | 1,825,993 | ||||||
Less: |
||||||||||||||||
Interest and other income |
| | | 441 | 441 | |||||||||||
Property-level operating expenses |
| 620,075 | 86,469 | | 706,544 | |||||||||||
Medical office building services costs |
| | 8,314 | | 8,314 | |||||||||||
Segment NOI |
626,031 | 286,871 | 172,569 | 25,223 | 1,110,694 | |||||||||||
Income from unconsolidated entities |
1,068 |
|
16,837 |
|
17,905 |
|||||||||||
Segment profit |
$ | 627,099 | $ | 286,871 | $ | 189,406 | $ | 25,223 | 1,128,599 | |||||||
Interest and other income |
441 | |||||||||||||||
Interest expense |
(217,475 | ) | ||||||||||||||
Depreciation and amortization |
(538,946 | ) | ||||||||||||||
General, administrative and professional fees |
(75,779 | ) | ||||||||||||||
Loss on extinguishment of debt |
(38,339 | ) | ||||||||||||||
Merger-related expenses and deal costs |
(49,566 | ) | ||||||||||||||
Other |
(5,594 | ) | ||||||||||||||
Income tax benefit |
2,727 | |||||||||||||||
Discontinued operations |
69,581 | |||||||||||||||
Net income |
$ | 275,649 | ||||||||||||||
33
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 15SEGMENT INFORMATION (Continued)
For the nine months ended September 30, 2011:
|
Triple-Net Leased Properties |
Senior Living Operations |
MOB Operations |
All Other |
Total | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|||||||||||||||
Revenues: |
||||||||||||||||
Rental income |
$ | 433,980 | $ | | $ | 106,153 | $ | | $ | 540,133 | ||||||
Resident fees and services |
| 590,103 | | | 590,103 | |||||||||||
Medical office building and other services revenue |
1,109 | | 24,941 | | 26,050 | |||||||||||
Income from loans and investments |
| | | 24,548 | 24,548 | |||||||||||
Interest and other income |
| | | 529 | 529 | |||||||||||
Total revenues |
$ | 435,089 | $ | 590,103 | $ | 131,094 | $ | 25,077 | $ | 1,181,363 | ||||||
Total revenues |
$ | 435,089 | $ | 590,103 | $ | 131,094 | $ | 25,077 | $ | 1,181,363 | ||||||
Less: |
||||||||||||||||
Interest and other income |
| | | 529 | 529 | |||||||||||
Property-level operating expenses |
| 401,361 | 37,025 | | 438,386 | |||||||||||
Medical office building services costs |
| | 19,837 | | 19,837 | |||||||||||
Segment NOI |
435,089 | 188,742 | 74,232 | 24,548 | 722,611 | |||||||||||
Income (loss) from unconsolidated entities |
121 |
|
(192 |
) |
|
(71 |
) |
|||||||||
Segment profit |
$ | 435,210 | $ | 188,742 | $ | 74,040 | $ | 24,548 | 722,540 | |||||||
Interest and other income |
529 | |||||||||||||||
Interest expense |
(162,348 | ) | ||||||||||||||
Depreciation and amortization |
(286,663 | ) | ||||||||||||||
General, administrative and professional fees |
(51,010 | ) | ||||||||||||||
Loss on extinguishment of debt |
(25,211 | ) | ||||||||||||||
Litigation proceeds, net |
85,327 | |||||||||||||||
Merger-related expenses and deal costs |
(131,606 | ) | ||||||||||||||
Other |
(5,827 | ) | ||||||||||||||
Income tax benefit |
23,039 | |||||||||||||||
Discontinued operations |
1,994 | |||||||||||||||
Net income |
$ | 170,764 | ||||||||||||||
34
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 15SEGMENT INFORMATION (Continued)
Capital expenditures, including investments in real estate property and development project expenditures, by reportable business segment are as follows:
|
For the Three Months Ended September 30, |
For the Nine Months Ended September 30, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2012 | 2011 | 2012 | 2011 | |||||||||
|
(In thousands) |
||||||||||||
Capital expenditures: |
|||||||||||||
Triple-net leased |
$ | 25,535 | $ | 68,604 | $ | 39,415 | $ | 69,831 | |||||
Senior living |
20,510 | 20,842 | 369,341 | 296,446 | |||||||||
MOB |
257,479 | 23,432 | 878,545 | 30,301 | |||||||||
Total capital expenditures |
$ | 303,524 | $ | 112,878 | $ | 1,287,301 | $ | 396,578 | |||||
Our portfolio of properties and mortgage loan and other investments are located in the United States and Canada. 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 September 30, |
For the Nine Months Ended September 30, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2012 | 2011 | 2012 | 2011 | |||||||||
|
(In thousands) |
||||||||||||
Revenues: |
|||||||||||||
United States |
$ | 617,605 | $ | 531,951 | $ | 1,754,418 | $ | 1,112,322 | |||||
Canada |
24,345 | 23,428 | 71,575 | 69,041 | |||||||||
Total revenues |
$ | 641,950 | $ | 555,378 | $ | 1,825,993 | $ | 1,181,363 | |||||
|
As of September 30, 2012 |
As of December 31, 2011 |
|||||
---|---|---|---|---|---|---|---|
|
(In thousands) |
||||||
Net real estate property: |
|||||||
United States |
$ | 16,514,409 | $ | 15,510,824 | |||
Canada |
405,268 | 402,908 | |||||
Total net real estate property |
$ | 16,919,677 | $ | 15,913,732 | |||
NOTE 16CONDENSED CONSOLIDATING INFORMATION (Unaudited)
We have fully and unconditionally guaranteed the obligation to pay principal and interest with respect to the outstanding senior notes issued by our 100% owned subsidiaries, Ventas Realty, Limited Partnership ("Ventas Realty") and Ventas Capital Corporation (collectively, the "Ventas Issuers"). Ventas Capital Corporation is a direct subsidiary of Ventas Realty that was formed in 2002 to facilitate offerings of senior notes and has no assets or operations. None of our other subsidiaries (excluding the Ventas Issuers, the "Ventas Subsidiaries") is obligated with respect to the Ventas Issuers' outstanding senior notes.
35
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 16CONDENSED CONSOLIDATING INFORMATION (Unaudited) (Continued)
In connection with the NHP acquisition, our 100% owned subsidiary, NHP LLC, assumed the obligation to pay principal and interest with respect to the outstanding senior notes issued by NHP. We, the Ventas Issuers and the Ventas Subsidiaries (other than NHP LLC) are not obligated with respect to any of NHP LLC's outstanding senior notes.
Contractual and legal restrictions, including those contained in the instruments governing our subsidiaries' outstanding mortgage indebtedness, may under certain circumstances restrict our ability to obtain cash from our subsidiaries for the purpose of meeting our debt service obligations, including our guarantee of the payment of principal and interest on the Ventas Issuers' senior notes. Certain of our real estate assets are also subject to mortgages.
The following summarizes our condensed consolidating information as of September 30, 2012 and December 31, 2011 and for the three and nine months ended September 30, 2012 and 2011:
CONDENSED CONSOLIDATING BALANCE SHEET
As of September 30, 2012
|
Ventas, Inc. | Ventas Issuers |
Ventas Subsidiaries |
Consolidated Elimination |
Consolidated | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|||||||||||||||
Assets |
||||||||||||||||
Net real estate investments |
$ | 7,766 | $ | 421,537 | $ | 16,797,141 | $ | | $ | 17,226,444 | ||||||
Cash and cash equivalents |
10,181 | | 48,349 | | 58,530 | |||||||||||
Escrow deposits and restricted cash |
2,114 | 2,188 | 72,606 | | 76,908 | |||||||||||
Deferred financing costs, net |
757 | 18,068 | 6,601 | | 25,426 | |||||||||||
Investment in and advances to affiliates |
9,756,019 | 1,867,251 | | (11,623,270 | ) | | ||||||||||
Other assets |
64,627 | 4,896 | 984,068 | | 1,053,591 | |||||||||||
Total assets |
$ | 9,841,464 | $ | 2,313,940 | $ | 17,908,765 | $ | (11,623,270 | ) | $ | 18,440,899 | |||||
Liabilities and equity |
||||||||||||||||
Liabilities: |
||||||||||||||||
Senior notes payable and other debt |
$ | | $ | 3,624,285 | $ | 3,870,489 | $ | | $ | 7,494,774 | ||||||
Intercompany loans |
2,603,100 | (3,090,707 | ) | 487,607 | | | ||||||||||
Accrued interest |
| 30,228 | 26,098 | | 56,326 | |||||||||||
Accounts payable and other liabilities |
97,383 | 5,905 | 945,755 | | 1,049,043 | |||||||||||
Deferred income taxes |
265,116 | | | | 265,116 | |||||||||||
Total liabilities |
2,965,599 | 569,711 | 5,329,949 | | 8,865,259 | |||||||||||
Redeemable OP unitholder interests |
| | 113,908 | | 113,908 | |||||||||||
Total equity |
6,875,865 | 1,744,229 | 12,464,908 | (11,623,270 | ) | 9,461,732 | ||||||||||
Total liabilities and equity |
$ | 9,841,464 | $ | 2,313,940 | $ | 17,908,765 | $ | (11,623,270 | ) | $ | 18,440,899 | |||||
36
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 16CONDENSED CONSOLIDATING INFORMATION (Unaudited) (Continued)
CONDENSED CONSOLIDATING BALANCE SHEET
As of December 31, 2011
|
Ventas, Inc. | Ventas Issuers |
Ventas Subsidiaries |
Consolidated Elimination |
Consolidated | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|||||||||||||||
Assets |
||||||||||||||||
Net real estate investments |
$ | 309 | $ | 519,042 | $ | 15,712,261 | $ | | $ | 16,231,612 | ||||||
Cash and cash equivalents |
2,335 | | 43,472 | | 45,807 | |||||||||||
Escrow deposits and restricted cash |
1,971 | 7,513 | 67,106 | | 76,590 | |||||||||||
Deferred financing costs, net |
757 | 19,239 | 6,673 | | 26,669 | |||||||||||
Investment in and advances to affiliates |
8,612,893 | 1,728,635 | | (10,341,528 | ) | | ||||||||||
Other assets |
54,415 | 47,063 | 789,754 | | 891,232 | |||||||||||
Total assets |
$ | 8,672,680 | $ | 2,321,492 | $ | 16,619,266 | $ | (10,341,528 | ) | $ | 17,271,910 | |||||
Liabilities and equity |
||||||||||||||||
Liabilities: |
||||||||||||||||
Senior notes payable and other debt |
$ | | $ | 2,593,176 | $ | 3,835,940 | $ | | $ | 6,429,116 | ||||||
Intercompany loans |
1,204,987 | (2,040,590 | ) | 835,603 | | | ||||||||||
Accrued interest |
| 12,561 | 25,133 | | 37,694 | |||||||||||
Accounts payable and other liabilities |
86,101 | 18,162 | 981,334 | | 1,085,597 | |||||||||||
Deferred income taxes |
260,722 | | | | 260,722 | |||||||||||
Total liabilities |
1,551,810 | 583,309 | 5,678,010 | | 7,813,129 | |||||||||||
Redeemable OP unitholder interests |
| | 102,837 | | 102,837 | |||||||||||
Total equity |
7,120,870 | 1,738,183 | 10,838,419 | (10,341,528 | ) | 9,355,944 | ||||||||||
Total liabilities and equity |
$ | 8,672,680 | $ | 2,321,492 | $ | 16,619,266 | $ | (10,341,528 | ) | $ | 17,271,910 | |||||
37
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 16CONDENSED CONSOLIDATING INFORMATION (Unaudited) (Continued)
CONDENSED CONSOLIDATING STATEMENT OF INCOME
For the Three Months Ended September 30, 2012
|
Ventas, Inc. | Ventas Issuers |
Ventas Subsidiaries |
Consolidated Elimination |
Consolidated | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|||||||||||||||
Revenues: |
||||||||||||||||
Rental income |
$ | 640 | $ | 70,220 | $ | 240,050 | $ | | $ | 310,910 | ||||||
Resident fees and services |
| | 317,131 | | 317,131 | |||||||||||
Medical office building and other services revenues |
| | 4,544 | | 4,544 | |||||||||||
Income from loans and investments |
951 | 301 | 7,783 | | 9,035 | |||||||||||
Equity earnings in affiliates |
115,319 | | 318 | (115,637 | ) | | ||||||||||
Interest and other income |
12 | 10 | 308 | | 330 | |||||||||||
Total revenues |
116,922 | 70,531 | 570,134 | (115,637 | ) | 641,950 | ||||||||||
Expenses: |
||||||||||||||||
Interest |
(1,139 | ) | 23,407 | 52,871 | | 75,139 | ||||||||||
Depreciation and amortization |
1,057 | 7,578 | 181,273 | | 189,908 | |||||||||||
Property-level operating expenses |
| 128 | 252,877 | | 253,005 | |||||||||||
Medical office building services costs |
| | 1,487 | | 1,487 | |||||||||||
General, administrative and professional fees |
1,028 | 8,092 | 17,752 | | 26,872 | |||||||||||
Loss (gain) on extinguishment of debt |
| 17 | (1,211 | ) | | (1,194 | ) | |||||||||
Merger-related expenses and deal costs |
12,552 | | (7,635 | ) | | 4,917 | ||||||||||
Other |
(5 | ) | | 2,513 | | 2,508 | ||||||||||
Total expenses |
13,493 | 39,222 | 499,927 | | 552,642 | |||||||||||
Income from continuing operations before income from unconsolidated entities, income taxes and noncontrolling interest |
103,429 | 31,309 | 70,207 | (115,637 | ) | 89,308 | ||||||||||
Income from unconsolidated entities |
| 429 | 16,645 | | 17,074 | |||||||||||
Income tax benefit |
8,886 | | | | 8,886 | |||||||||||
Income from continuing operations |
112,315 | 31,738 | 86,852 | (115,637 | ) | 115,268 | ||||||||||
Discontinued operations |
(433 | ) | 106 | (3,120 | ) | | (3,447 | ) | ||||||||
Net income |
111,882 | 31,844 | 83,732 | (115,637 | ) | 111,821 | ||||||||||
Net loss attributable to noncontrolling interest |
| | (61 | ) | | (61 | ) | |||||||||
Net income attributable to common stockholders |
$ | 111,882 | $ | 31,844 | $ | 83,793 | $ | (115,637 | ) | $ | 111,882 | |||||
38
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 16CONDENSED CONSOLIDATING INFORMATION (Unaudited) (Continued)
CONDENSED CONSOLIDATING STATEMENT OF INCOME
For the Three Months Ended September 30, 2011
|
Ventas, Inc. | Ventas Issuers |
Ventas Subsidiaries |
Consolidated Elimination |
Consolidated | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|||||||||||||||
Revenues: |
||||||||||||||||
Rental income |
$ | 623 | $ | 68,314 | $ | 192,431 | $ | | $ | 261,368 | ||||||
Resident fees and services |
| | 274,294 | | 274,294 | |||||||||||
Medical office building and other services revenues |
| | 9,271 | | 9,271 | |||||||||||
Income from loans and investments |
1,124 | 103 | 8,845 | | 10,072 | |||||||||||
Equity earnings in affiliates |
52,291 | | 259 | (52,550 | ) | | ||||||||||
Interest and other income |
6 | 10 | 357 | | 373 | |||||||||||
Total revenues |
54,044 | 68,427 | 485,457 | (52,550 | ) | 555,378 | ||||||||||
Expenses: |
||||||||||||||||
Interest |
392 | 20,590 | 48,536 | | 69,518 | |||||||||||
Depreciation and amortization |
440 | 7,945 | 148,208 | | 156,593 | |||||||||||
Property-level operating expenses |
| 115 | 207,312 | | 207,427 | |||||||||||
Medical office building services costs |
| | 6,347 | | 6,347 | |||||||||||
General, administrative and professional fees |
1,194 | 6,427 | 13,003 | | 20,624 | |||||||||||
Loss on extinguishment of debt |
| 8,685 | | | 8,685 | |||||||||||
Litigation proceeds, net |
(85,327 | ) | | | | (85,327 | ) | |||||||||
Merger-related expenses and deal costs |
47,309 | | 22,041 | | 69,350 | |||||||||||
Other |
883 | | 12,999 | | 13,882 | |||||||||||
Total expenses |
(35,109 | ) | 43,762 | 458,446 | | 467,099 | ||||||||||
Income from continuing operations before income from unconsolidated entities, income taxes and noncontrolling interest |
89,153 | 24,665 | 27,011 | (52,550 | ) | 88,279 | ||||||||||
Income from unconsolidated entities |
| 182 | | | 182 | |||||||||||
Income tax benefit |
13,732 | | | | 13,732 | |||||||||||
Income from continuing operations |
102,885 | 24,847 | 27,011 | (52,550 | ) | 102,193 | ||||||||||
Discontinued operations |
| 1,085 | (1,294 | ) | | (209 | ) | |||||||||
Net income |
102,885 | 25,932 | 25,717 | (52,550 | ) | 101,984 | ||||||||||
Net loss attributable to noncontrolling interest |
| | (901 | ) | | (901 | ) | |||||||||
Net income attributable to common stockholders |
$ | 102,885 | $ | 25,932 | $ | 26,618 | $ | (52,550 | ) | $ | 102,885 | |||||
39
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 16CONDENSED CONSOLIDATING INFORMATION (Unaudited) (Continued)
CONDENSED CONSOLIDATING STATEMENT OF INCOME
For the Nine Months Ended September 30, 2012
|
Ventas, Inc. | Ventas Issuers |
Ventas Subsidiaries |
Consolidated Elimination |
Consolidated | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|||||||||||||||
Revenues: |
||||||||||||||||
Rental income |
$ | 1,898 | $ | 208,445 | $ | 666,249 | $ | | $ | 876,592 | ||||||
Resident fees and services |
| | 906,946 | | 906,946 | |||||||||||
Medical office building and other services revenues |
| | 16,791 | | 16,791 | |||||||||||
Income from loans and investments |
2,841 | 1,330 | 21,052 | | 25,223 | |||||||||||
Equity earnings in affiliates |
228,099 | | 537 | (228,636 | ) | | ||||||||||
Interest and other income |
97 | 20 | 324 | | 441 | |||||||||||
Total revenues |
232,935 | 209,795 | 1,611,899 | (228,636 | ) | 1,825,993 | ||||||||||
Expenses: |
||||||||||||||||
Interest |
(3,375 | ) | 68,576 | 152,274 | | 217,475 | ||||||||||
Depreciation and amortization |
2,576 | 28,527 | 507,843 | | 538,946 | |||||||||||
Property-level operating expenses |
| 369 | 706,175 | | 706,544 | |||||||||||
Medical office building services costs |
| | 8,314 | | 8,314 | |||||||||||
General, administrative and professional fees |
4,839 | 22,204 | 48,736 | | 75,779 | |||||||||||
Loss (gain) on extinguishment of debt |
| 39,737 | (1,398 | ) | | 38,339 | ||||||||||
Merger-related expenses and deal costs |
42,605 | | 6,961 | | 49,566 | |||||||||||
Other |
(4 | ) | | 5,598 | | 5,594 | ||||||||||
Total expenses |
46,641 | 159,413 | 1,434,503 | | 1,640,557 | |||||||||||
Income from continuing operations before income from unconsolidated entities, income taxes and noncontrolling interest |
186,294 | 50,382 | 177,396 | (228,636 | ) | 185,436 | ||||||||||
Income from unconsolidated entities |
| 1,260 | 16,645 | | 17,905 | |||||||||||
Income tax benefit |
2,727 | | | | 2,727 | |||||||||||
Income from continuing operations |
189,021 | 51,642 | 194,041 | (228,636 | ) | 206,068 | ||||||||||
Discontinued operations |
87,512 | 2,091 | (20,022 | ) | | 69,581 | ||||||||||
Net income |
276,533 | 53,733 | 174,019 | (228,636 | ) | 275,649 | ||||||||||
Net loss attributable to noncontrolling interest |
| | (884 | ) | | (884 | ) | |||||||||
Net income attributable to common stockholders |
$ | 276,533 | $ | 53,733 | $ | 174,903 | $ | (228,636 | ) | $ | 276,533 | |||||
40
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 16CONDENSED CONSOLIDATING INFORMATION (Unaudited) (Continued)
CONDENSED CONSOLIDATING STATEMENT OF INCOME
For the Nine Months Ended September 30, 2011
|
Ventas, Inc. | Ventas Issuers |
Ventas Subsidiaries |
Consolidated Elimination |
Consolidated | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|||||||||||||||
Revenues: |
||||||||||||||||
Rental income |
$ | 1,848 | $ | 202,726 | $ | 335,559 | $ | | $ | 540,133 | ||||||
Resident fees and services |
| | 590,103 | | 590,103 | |||||||||||
Medical office building and other services revenues |
| | 26,050 | | 26,050 | |||||||||||
Income from loans and investments |
5,070 | 8,566 | 10,912 | | 24,548 | |||||||||||
Equity earnings in affiliates |
160,546 | | 1,103 | (161,649 | ) | | ||||||||||
Interest and other income |
96 | 52 | 381 | | 529 | |||||||||||
Total revenues |
167,560 | 211,344 | 964,108 | (161,649 | ) | 1,181,363 | ||||||||||
Expenses: |
||||||||||||||||
Interest |
(474 | ) | 48,914 | 113,908 | | 162,348 | ||||||||||
Depreciation and amortization |
1,273 | 23,939 | 261,451 | | 286,663 | |||||||||||
Property-level operating expenses |
| 414 | 437,972 | | 438,386 | |||||||||||
Medical office building services costs |
| | 19,837 | | 19,837 | |||||||||||
General, administrative and professional fees |
(5,840 | ) | 21,625 | 35,225 | | 51,010 | ||||||||||
Loss on extinguishment of debt |
| 8,685 | 16,526 | | 25,211 | |||||||||||
Litigation proceeds, net |
(85,327 | ) | | | | (85,327 | ) | |||||||||
Merger-related expenses and deal costs |
108,509 | | 23,097 | | 131,606 | |||||||||||
Other |
913 | | 4,914 | | 5,827 | |||||||||||
Total expenses |
19,054 | 103,577 | 912,930 | | 1,035,561 | |||||||||||
Income from continuing operations before loss/income from unconsolidated entities, income taxes and noncontrolling interest |
148,506 | 107,767 | 51,178 | (161,649 | ) | 145,802 | ||||||||||
Loss from unconsolidated entities |
| (71 | ) | | | (71 | ) | |||||||||
Income tax benefit |
23,039 | | | | 23,039 | |||||||||||
Income from continuing operations |
171,545 | 107,696 | 51,178 | (161,649 | ) | 168,770 | ||||||||||
Discontinued operations |
| 2,616 | (622 | ) | | 1,994 | ||||||||||
Net income |
171,545 | 110,312 | 50,556 | (161,649 | ) | 170,764 | ||||||||||
Net loss attributable to noncontrolling interest |
| | (781 | ) | | (781 | ) | |||||||||
Net income attributable to common stockholders |
$ | 171,545 | $ | 110,312 | $ | 51,337 | $ | (161,649 | ) | $ | 171,545 | |||||
41
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 16CONDENSED CONSOLIDATING INFORMATION (Unaudited) (Continued)
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME
For the Three Months Ended September 30, 2012
|
Ventas, Inc. | Ventas Issuers |
Ventas Subsidiaries |
Consolidated Elimination |
Consolidated | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|||||||||||||||
Net income |
$ | 111,882 | $ | 31,844 | $ | 83,732 | $ | (115,637 | ) | $ | 111,821 | |||||
Other comprehensive income (loss): |
||||||||||||||||
Foreign currency translation |
| | 2,838 | | 2,838 | |||||||||||
Change in unrealized gain on marketable debt securities |
(509 | ) | | | | (509 | ) | |||||||||
Other |
| | (107 | ) | | (107 | ) | |||||||||
Total other comprehensive (loss) income |
(509 | ) | | 2,731 | | 2,222 | ||||||||||
Comprehensive income |
111,373 | 31,844 | 86,463 | (115,637 | ) | 114,043 | ||||||||||
Comprehensive loss attributable to noncontrolling interest |
| | (61 | ) | | (61 | ) | |||||||||
Comprehensive income attributable to common stockholders |
$ | 111,373 | $ | 31,844 | $ | 86,524 | $ | (115,637 | ) | $ | 114,104 | |||||
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME
For the Three Months Ended September 30, 2011
|
Ventas, Inc. | Ventas Issuers |
Ventas Subsidiaries |
Consolidated Elimination |
Consolidated | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|||||||||||||||
Net income |
$ | 102,885 | $ | 25,932 | $ | 25,717 | $ | (52,550 | ) | $ | 101,984 | |||||
Other comprehensive loss: |
||||||||||||||||
Foreign currency translation |
| | (7,293 | ) | | (7,293 | ) | |||||||||
Change in unrealized gain on marketable debt securities |
(1,285 | ) | | | | (1,285 | ) | |||||||||
Other |
| | (397 | ) | | (397 | ) | |||||||||
Total other comprehensive loss |
(1,285 | ) | | (7,690 | ) | | (8,975 | ) | ||||||||
Comprehensive income |
101,600 | 25,932 | 18,027 | (52,550 | ) | 93,009 | ||||||||||
Comprehensive loss attributable to noncontrolling interest |
| | (901 | ) | | (901 | ) | |||||||||
Comprehensive income attributable to common stockholders |
$ | 101,600 | $ | 25,932 | $ | 18,928 | $ | (52,550 | ) | $ | 93,910 | |||||
42
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 16CONDENSED CONSOLIDATING INFORMATION (Unaudited) (Continued)
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME
For the Nine Months Ended September 30, 2012
|
Ventas, Inc. | Ventas Issuers |
Ventas Subsidiaries |
Consolidated Elimination |
Consolidated | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|||||||||||||||
Net income |
$ | 276,533 | $ | 53,733 | $ | 174,019 | $ | (228,636 | ) | $ | 275,649 | |||||
Other comprehensive income (loss): |
||||||||||||||||
Foreign currency translation |
| | 3,180 | | 3,180 | |||||||||||
Change in unrealized gain on marketable debt securities |
(1,220 | ) | | | | (1,220 | ) | |||||||||
Other |
| | (396 | ) | | (396 | ) | |||||||||
Total other comprehensive (loss) income |
(1,220 | ) | | 2,784 | | 1,564 | ||||||||||
Comprehensive income |
275,313 | 53,733 | 176,803 | (228,636 | ) | 277,213 | ||||||||||
Comprehensive loss attributable to noncontrolling interest |
| | (884 | ) | | (884 | ) | |||||||||
Comprehensive income attributable to common stockholders |
$ | 275,313 | $ | 53,733 | $ | 177,687 | $ | (228,636 | ) | $ | 278,097 | |||||
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME
For the Nine Months Ended September 30, 2011