VTR-2013.03.31-10Q
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
|
| | |
(Mark One) | | |
x | | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2013 |
OR |
¨ | | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM TO |
Commission file number: 1-10989
Ventas, Inc.
(Exact Name of Registrant as Specified in Its Charter)
|
| | |
Delaware (State or Other Jurisdiction of Incorporation or Organization) | | 61-1055020 (I.R.S. Employer Identification No.) |
353 N. Clark Street, Suite 3300
Chicago, Illinois
(Address of Principal Executive Offices)
60654
(Zip Code)
(877) 483-6827
(Registrant’s Telephone Number, Including Area Code)
Not Applicable
(Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
|
| | | | | | |
Large accelerated filer x | | Accelerated filer ¨ | | Non-accelerated filer ¨ (Do not check if a smaller reporting company) | | Smaller reporting company ¨ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
|
| | |
Class of Common Stock: | | Outstanding at April 24, 2013: |
Common Stock, $0.25 par value | | 293,165,686 |
VENTAS, INC.
FORM 10-Q
INDEX
PART I—FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
VENTAS, INC.
CONSOLIDATED BALANCE SHEETS
(In thousands, except per share amounts)
|
| | | | | | | |
| March 31, 2013 | | December 31, 2012 |
| (Unaudited) | | (Audited) |
Assets | | | |
Real estate investments: | | | |
Land and improvements | $ | 1,764,208 |
| | $ | 1,772,417 |
|
Buildings and improvements | 16,977,860 |
| | 16,920,821 |
|
Construction in progress | 72,714 |
| | 70,665 |
|
Acquired lease intangibles | 984,023 |
| | 981,704 |
|
| 19,798,805 |
| | 19,745,607 |
|
Accumulated depreciation and amortization | (2,803,068 | ) | | (2,634,075 | ) |
Net real estate property | 16,995,737 |
| | 17,111,532 |
|
Secured loans receivable, net | 490,107 |
| | 635,002 |
|
Investments in unconsolidated entities | 94,257 |
| | 95,409 |
|
Net real estate investments | 17,580,101 |
| | 17,841,943 |
|
Cash and cash equivalents | 57,690 |
| | 67,908 |
|
Escrow deposits and restricted cash | 99,225 |
| | 105,913 |
|
Deferred financing costs, net | 54,079 |
| | 42,551 |
|
Other assets | 915,826 |
| | 921,685 |
|
Total assets | $ | 18,706,921 |
| | $ | 18,980,000 |
|
Liabilities and equity | | | |
Liabilities: | | | |
Senior notes payable and other debt | $ | 8,295,908 |
| | $ | 8,413,646 |
|
Accrued interest | 58,086 |
| | 47,565 |
|
Accounts payable and other liabilities | 910,692 |
| | 995,156 |
|
Deferred income taxes | 261,122 |
| | 259,715 |
|
Total liabilities | 9,525,808 |
| | 9,716,082 |
|
Redeemable OP unitholder and noncontrolling interests | 194,302 |
| | 174,555 |
|
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, 295,823 and 295,565 shares issued at March 31, 2013 and December 31, 2012, respectively | 73,969 |
| | 73,904 |
|
Capital in excess of par value | 9,904,694 |
| | 9,920,962 |
|
Accumulated other comprehensive income | 21,828 |
| | 23,354 |
|
Retained earnings (deficit) | (861,434 | ) | | (777,927 | ) |
Treasury stock, 3,736 and 3,699 shares at March 31, 2013 and December 31, 2012, respectively | (223,709 | ) | | (221,165 | ) |
Total Ventas stockholders' equity | 8,915,348 |
| | 9,019,128 |
|
Noncontrolling interest | 71,463 |
| | 70,235 |
|
Total equity | 8,986,811 |
| | 9,089,363 |
|
Total liabilities and equity | $ | 18,706,921 |
| | $ | 18,980,000 |
|
See accompanying notes.
VENTAS, INC.
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
(In thousands, except per share amounts)
|
| | | | | | | |
| For the Three Months Ended March 31, |
| 2013 | | 2012 |
Revenues: | | | |
Rental income: | | | |
Triple-net leased | $ | 213,763 |
| | $ | 203,575 |
|
Medical office buildings | 111,146 |
| | 63,965 |
|
| 324,909 |
| | 267,540 |
|
Resident fees and services | 339,170 |
| | 285,193 |
|
Medical office building and other services revenue | 3,648 |
| | 5,608 |
|
Income from loans and investments | 16,103 |
| | 8,036 |
|
Interest and other income | 1,038 |
| | 47 |
|
Total revenues | 684,868 |
| | 566,424 |
|
Expenses: | | | |
Interest | 79,600 |
| | 68,130 |
|
Depreciation and amortization | 179,017 |
| | 160,421 |
|
Property-level operating expenses: | | | |
Senior living | 230,908 |
| | 195,134 |
|
Medical office buildings | 36,541 |
| | 20,703 |
|
| 267,449 |
| | 215,837 |
|
Medical office building services costs | 1,639 |
| | 2,988 |
|
General, administrative and professional fees | 28,774 |
| | 22,198 |
|
Loss on extinguishment of debt, net | — |
| | 29,544 |
|
Merger-related expenses and deal costs | 4,262 |
| | 7,981 |
|
Other | 4,587 |
| | 1,576 |
|
Total expenses | 565,328 |
| | 508,675 |
|
Income before income from unconsolidated entities, income taxes, discontinued operations and noncontrolling interest | 119,540 |
| | 57,749 |
|
Income from unconsolidated entities | 929 |
| | 317 |
|
Income tax expense | (1,744 | ) | | (11,338 | ) |
Income from continuing operations | 118,725 |
| | 46,728 |
|
Discontinued operations | (5,627 | ) | | 43,364 |
|
Net income | 113,098 |
| | 90,092 |
|
Net income (loss) attributable to noncontrolling interest | 905 |
| | (534 | ) |
Net income attributable to common stockholders | $ | 112,193 |
| | $ | 90,626 |
|
Earnings per common share: | | | |
Basic: | | | |
Income from continuing operations attributable to common stockholders | $ | 0.40 |
| | $ | 0.16 |
|
Discontinued operations | (0.02 | ) | | 0.15 |
|
Net income attributable to common stockholders | $ | 0.38 |
| | $ | 0.31 |
|
Diluted: | | | |
Income from continuing operations attributable to common stockholders | $ | 0.40 |
| | $ | 0.16 |
|
Discontinued operations | (0.02 | ) | | 0.15 |
|
Net income attributable to common stockholders | $ | 0.38 |
| | $ | 0.31 |
|
Weighted average shares used in computing earnings per common share: | | | |
Basic | 291,455 |
| | 288,375 |
|
Diluted | 293,924 |
| | 290,813 |
|
Dividends declared per common share | $ | 0.67 |
| | $ | 0.62 |
|
See accompanying notes.
VENTAS, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
(In thousands)
|
| | | | | | | |
| For the Three Months Ended March 31, |
| 2013 | | 2012 |
Net income | $ | 113,098 |
| | $ | 90,092 |
|
Other comprehensive (loss) income: | | | |
Foreign currency translation | (2,091 | ) | | 1,949 |
|
Change in unrealized gain on marketable debt securities | 61 |
| | (308 | ) |
Other | 504 |
| | 223 |
|
Total other comprehensive (loss) income | (1,526 | ) | | 1,864 |
|
Comprehensive income | 111,572 |
| | 91,956 |
|
Comprehensive income (loss) attributable to noncontrolling interest | 905 |
| | (534 | ) |
Comprehensive income attributable to common stockholders | $ | 110,667 |
| | $ | 92,490 |
|
See accompanying notes.
VENTAS, INC.
CONSOLIDATED STATEMENTS OF EQUITY
For the Three Months Ended March 31, 2013 and the Year Ended December 31, 2012
(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, 2012 | $ | 72,240 |
| | $ | 9,593,583 |
| | $ | 22,062 |
| | $ | (412,181 | ) | | $ | (747 | ) | | $ | 9,274,957 |
| | $ | 80,987 |
| | $ | 9,355,944 |
|
Net income (loss) | — |
| | — |
| | — |
| | 362,800 |
| | — |
| | 362,800 |
| | (1,025 | ) | | 361,775 |
|
Other comprehensive income | — |
| | — |
| | 1,292 |
| | — |
| | — |
| | 1,292 |
| | — |
| | 1,292 |
|
Acquisition-related activity | — |
| | (8,571 | ) | | — |
| | — |
| | (221,076 | ) | | (229,647 | ) | | (9,429 | ) | | (239,076 | ) |
Net change in noncontrolling interest | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (5,194 | ) | | (5,194 | ) |
Dividends to common stockholders—$2.48 per share | — |
| | — |
| | — |
| | (728,546 | ) | | — |
| | (728,546 | ) | | — |
| | (728,546 | ) |
Issuance of common stock | 1,495 |
| | 340,974 |
| | — |
| | — |
| | — |
| | 342,469 |
| | — |
| | 342,469 |
|
Issuance of common stock for stock plans | 128 |
| | 22,126 |
| | — |
| | — |
| | 2,841 |
| | 25,095 |
| | — |
| | 25,095 |
|
Change in redeemable noncontrolling interest | — |
| | (17,317 | ) | | — |
| | — |
| | — |
| | (17,317 | ) | | 4,896 |
| | (12,421 | ) |
Adjust redeemable OP unitholder interests to current fair value | — |
| | (19,819 | ) | | — |
| | — |
| | — |
| | (19,819 | ) | | — |
| | (19,819 | ) |
Purchase of OP units | 3 |
| | (1,651 | ) | | — |
| | — |
| | 324 |
| | (1,324 | ) | | — |
| | (1,324 | ) |
Grant of restricted stock, net of forfeitures | 38 |
| | 11,637 |
| | — |
| | — |
| | (2,507 | ) | | 9,168 |
| | — |
| | 9,168 |
|
Balance at December 31, 2012 | 73,904 |
| | 9,920,962 |
| | 23,354 |
| | (777,927 | ) | | (221,165 | ) | | 9,019,128 |
| | 70,235 |
| | 9,089,363 |
|
Net income | — |
| | — |
| | — |
| | 112,193 |
| | — |
| | 112,193 |
| | 905 |
| | 113,098 |
|
Other comprehensive loss | — |
| | — |
| | (1,526 | ) | | — |
| | — |
| | (1,526 | ) | | — |
| | (1,526 | ) |
Acquisition-related activity | — |
| | (649 | ) | | — |
| | — |
| | — |
| | (649 | ) | | 2,596 |
| | 1,947 |
|
Net change in noncontrolling interest | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (2,456 | ) | | (2,456 | ) |
Dividends to common stockholders—$0.67 per share | — |
| | — |
| | — |
| | (195,700 | ) | | — |
| | (195,700 | ) | | — |
| | (195,700 | ) |
Issuance of common stock | 18 |
| | 5,032 |
| | — |
| | — |
| | — |
| | 5,050 |
| | — |
| | 5,050 |
|
Issuance of common stock for stock plans | — |
| | 525 |
| | — |
| | — |
| | 2,862 |
| | 3,387 |
| | — |
| | 3,387 |
|
Change in redeemable noncontrolling interest | — |
| | (7,182 | ) | | — |
| | — |
| | — |
| | (7,182 | ) | | 183 |
| | (6,999 | ) |
Adjust redeemable OP unitholder interests to current fair value | — |
| | (17,057 | ) | | — |
| | — |
| | — |
| | (17,057 | ) | | — |
| | (17,057 | ) |
Purchase of OP units | — |
| | (58 | ) | | — |
| | — |
| | — |
| | (58 | ) | | — |
| | (58 | ) |
Grant of restricted stock, net of forfeitures | 47 |
| | 3,121 |
| | — |
| | — |
| | (5,406 | ) | | (2,238 | ) | | — |
| | (2,238 | ) |
Balance at March 31, 2013 | $ | 73,969 |
| | $ | 9,904,694 |
| | $ | 21,828 |
| | $ | (861,434 | ) | | $ | (223,709 | ) | | $ | 8,915,348 |
| | $ | 71,463 |
| | $ | 8,986,811 |
|
See accompanying notes.
VENTAS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(In thousands)
|
| | | | | | | |
| For the Three Months Ended March 31, |
| 2013 | | 2012 |
Cash flows from operating activities: | | | |
Net income | $ | 113,098 |
| | $ | 90,092 |
|
Adjustments to reconcile net income to net cash provided by operating activities: | | | |
Depreciation and amortization (including amounts in discontinued operations) | 186,943 |
| | 164,636 |
|
Amortization of deferred revenue and lease intangibles, net | (3,310 | ) | | (5,160 | ) |
Other non-cash amortization | (5,329 | ) | | (10,108 | ) |
Change in fair value of financial instruments | 25 |
| | 33 |
|
Stock-based compensation | 5,662 |
| | 4,834 |
|
Straight-lining of rental income, net | (7,865 | ) | | (4,890 | ) |
Loss on extinguishment of debt, net | — |
| | 29,544 |
|
Gain on real estate dispositions, net (including amounts in discontinued operations) | (477 | ) | | (40,233 | ) |
(Gain) loss on real estate loan investments | (340 | ) | | 559 |
|
Income tax expense (including amounts in discontinued operations) | 1,744 |
| | 11,305 |
|
Loss (income) from unconsolidated entities | 312 |
| | (317 | ) |
Gain on re-measurement of equity interest upon acquisition, net | (1,241 | ) | | — |
|
Other | 2,880 |
| | 3,049 |
|
Changes in operating assets and liabilities: | | | |
(Increase) decrease in other assets | (10,459 | ) | | 1,275 |
|
Increase in accrued interest | 10,530 |
| | 20,452 |
|
Decrease in accounts payable and other liabilities | (61,868 | ) | | (20,110 | ) |
Net cash provided by operating activities | 230,305 |
| | 244,961 |
|
Cash flows from investing activities: | | | |
Net investment in real estate property | (56,175 | ) | | (500 | ) |
Purchase of noncontrolling interest | (3,186 | ) | | — |
|
Investment in loans receivable | (2,789 | ) | | (22,473 | ) |
Proceeds from real estate disposals | 11,250 |
| | 8,847 |
|
Proceeds from loans receivable | 146,394 |
| | 17,244 |
|
Funds held in escrow for future development expenditures | 5,440 |
| | — |
|
Development project expenditures | (21,588 | ) | | (31,274 | ) |
Capital expenditures | (19,795 | ) | | (10,019 | ) |
Other | (78 | ) | | (2,137 | ) |
Net cash provided by (used in) investing activities | 59,473 |
| | (40,312 | ) |
Cash flows from financing activities: | | | |
Net change in borrowings under revolving credit facility | (375,916 | ) | | (382,398 | ) |
Proceeds from debt | 916,871 |
| | 667,330 |
|
Repayment of debt | (635,793 | ) | | (298,801 | ) |
Payment of deferred financing costs | (13,808 | ) | | (1,793 | ) |
Issuance of common stock, net | 5,050 |
| | — |
|
Cash distribution to common stockholders | (195,700 | ) | | (179,253 | ) |
Cash distribution to redeemable OP unitholders | (1,151 | ) | | (1,112 | ) |
Purchases of redeemable OP units | (108 | ) | | (233 | ) |
Distributions to noncontrolling interest | (1,450 | ) | | (1,592 | ) |
Other | 2,058 |
| | 565 |
|
Net cash used in financing activities | (299,947 | ) | | (197,287 | ) |
Net (decrease) increase in cash and cash equivalents | (10,169 | ) | | 7,362 |
|
Effect of foreign currency translation on cash and cash equivalents | (49 | ) | | 55 |
|
Cash and cash equivalents at beginning of period | 67,908 |
| | 45,807 |
|
Cash and cash equivalents at end of period | $ | 57,690 |
| | $ | 53,224 |
|
See accompanying notes.
VENTAS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(Unaudited)
(In thousands)
|
| | | | | | | |
| For the Three Months Ended March 31, |
| 2013 | | 2012 |
Supplemental schedule of non-cash activities: | | | |
Assets and liabilities assumed from acquisitions: | | | |
Real estate investments | $ | 8,839 |
| | $ | 54,881 |
|
Utilization of funds held for an Internal Revenue Code Section 1031 exchange | — |
| | (37,799 | ) |
Other assets acquired | 668 |
| | (5,126 | ) |
Debt assumed | — |
| | 17,734 |
|
Other liabilities | 6,422 |
| | (6,989 | ) |
Deferred income tax liability | 1,532 |
| | — |
|
Noncontrolling interests | 1,553 |
| | (3,115 | ) |
Equity issued | — |
| | 4,326 |
|
Debt transferred on the sale of assets | — |
| | 14,535 |
|
See accompanying notes.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1—DESCRIPTION OF BUSINESS
Ventas, Inc. (together with its subsidiaries, unless otherwise indicated or except where the context otherwise requires, “we,” “us” or “our”), an S&P 500 company, is a real estate investment trust (“REIT”) with a highly diversified portfolio of seniors housing and healthcare properties throughout the United States and Canada. As of March 31, 2013, we owned more than 1,400 properties, including seniors housing communities, skilled nursing and other facilities, medical office buildings (“MOBs”), and hospitals, in 46 states, the District of Columbia and two Canadian provinces, and we had two new properties under development. Our company is currently headquartered in Chicago, Illinois.
We primarily acquire and own seniors housing and healthcare properties and lease our properties to unaffiliated tenants or operate them through independent third-party managers. As of March 31, 2013, we leased 890 properties (excluding MOBs and properties classified as held for sale) to various healthcare operating companies under “triple-net” or “absolute-net” leases that obligate the tenants to pay all property-related expenses, including maintenance, utilities, repairs, taxes, insurance and capital expenditures. Kindred Healthcare, Inc. (together with its subsidiaries, “Kindred”) and Brookdale Senior Living Inc. (together with its subsidiaries, “Brookdale Senior Living”) leased from us 182 properties and 148 properties (excluding six properties included in investments in unconsolidated entities), respectively, as of March 31, 2013. As of March 31, 2013, we also engaged independent operators, such as Atria Senior Living, Inc. (“Atria”) and Sunrise Senior Living, LLC (together with its subsidiaries, “Sunrise”), to manage 222 of our seniors housing communities (excluding properties classified as held for sale) pursuant to long-term management agreements.
In addition, through our Lillibridge Healthcare Services, Inc. (“Lillibridge”) subsidiary and our ownership interest in PMB Real Estate Services LLC (“PMBRES”), we provide MOB management, leasing, marketing, facility development and advisory services to highly rated hospitals and health systems throughout the United States. From time to time, we also make secured and unsecured loans and other investments relating to seniors housing and healthcare operators or properties.
NOTE 2—ACCOUNTING POLICIES
The accompanying Consolidated Financial Statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information set forth in the Accounting Standards Codification (“ASC”), as published by the Financial Accounting Standards Board (“FASB”), and with the Securities and Exchange Commission (“SEC”) instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair statement of results for the interim period have been included. Operating results for the three months ended March 31, 2013 are not necessarily indicative of the results that may be expected for the year ending December 31, 2013. 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, 2012, filed with the SEC on February 19, 2013. Certain prior period amounts have been reclassified to conform to the current period presentation.
Principles of Consolidation
The accompanying Consolidated Financial Statements include our accounts and the accounts of our wholly owned subsidiaries and the joint venture entities over which we exercise control. All intercompany transactions and balances have been eliminated in consolidation, and our net earnings are reduced by the portion of net earnings attributable to noncontrolling interests.
GAAP requires us to identify entities for which control is achieved through means other than voting rights and to determine which business enterprise is the primary beneficiary of variable interest entities (“VIEs”). A VIE is broadly defined as an entity with one or more of the following characteristics: (a) the total equity investment at risk is insufficient to finance the entity’s activities without additional subordinated financial support; (b) as a group, the holders of the equity investment at risk lack (i) the ability to make decisions about the entity’s activities through voting or similar rights, (ii) the obligation to absorb the expected losses of the entity, or (iii) the right to receive the expected residual returns of the entity; or (c) the equity investors have voting rights that are not proportional to their economic interests, and substantially all of the entity’s activities either involve, or are conducted on behalf of, an investor that has disproportionately few voting rights. We consolidate investments in VIEs when we are determined to be the primary beneficiary of the VIE. We may change our original assessment of a VIE due to events such as modifications of contractual arrangements that affect the characteristics or adequacy of the entity’s equity investments at risk and the disposal of all or a portion of an interest held by the primary beneficiary.
We identify the primary beneficiary of a VIE as the enterprise that has both: (i) the power to direct the activities of the VIE that most significantly impact the entity’s economic performance; and (ii) the obligation to absorb losses or the right to receive benefits of the VIE that could be significant to the entity. We perform this analysis on an ongoing basis. At March 31, 2013, we did not have any unconsolidated VIEs.
As it relates to investments in joint ventures, based on the type of rights held by the limited partner(s), GAAP may preclude consolidation by the sole general partner in certain circumstances in which the general partner would otherwise consolidate the joint venture. We assess limited partners’ rights and their impact on the presumption of control of the limited partnership by the sole general partner when an investor becomes the sole general partner, and we reassess if: there is a change to the terms or in the exercisability of the rights of the limited partners; the sole general partner increases or decreases its ownership of limited partnership interests; or there is an increase or decrease in the number of outstanding limited partnership interests. We also apply this guidance to managing member interests in limited liability companies.
Redeemable OP Unitholder and Noncontrolling Interests
In connection with our acquisition of Nationwide Health Properties, Inc. (“NHP”) in July 2011, we acquired a majority interest in NHP/PMB L.P. (“NHP/PMB”), a limited partnership formed in 2008 to acquire properties from entities affiliated with Pacific Medical Buildings LLC. We consolidate NHP/PMB, as our wholly owned subsidiary is the general partner and exercises control of the partnership. As of March 31, 2013, third party investors owned 2,255,629 Class A limited partnership units in NHP/PMB (“OP Units”), which represented 27.0% of the total units then outstanding, and we owned 6,101,930 Class B limited partnership units in NHP/PMB, representing the remaining 73.0%. At any time following the first anniversary of the date of their issuance, the OP Units may be redeemed at the election of the holder for cash or, at our option, 0.7866 shares of our common stock per unit, subject to adjustment in certain circumstances. We are party by assumption to a registration rights agreement with the holders of the OP Units that requires us, subject to the terms and conditions set forth therein, to file and maintain a registration statement relating to the issuance of shares of our common stock upon redemption of OP Units.
As redemption rights are beyond our control, the redeemable OP unitholder interests are classified outside of permanent equity on our Consolidated Balance Sheets. We applied the provisions of ASC Topic 480, Distinguishing Liabilities from Equity, to reflect the redeemable OP unitholder interests at the greater of cost or fair value. As of March 31, 2013 and December 31, 2012, the fair value of the redeemable OP unitholder interests was $129.8 million and $114.9 million, respectively. We recognize changes in fair value through capital in excess of par value, net of cash distributions paid and purchases by us of any OP Units. Our diluted earnings per share (“EPS”) includes the effect of any potential shares outstanding from redemption of the OP Units.
Certain noncontrolling interests of other consolidated joint ventures were also classified as redeemable at March 31, 2013 and December 31, 2012. Accordingly, we record the carrying amount of these noncontrolling interests at the greater of (i) their initial carrying amount, increased or decreased for the noncontrolling interest’s share of net income or loss and distributions, or (ii) the redemption value. With respect to these joint ventures, our joint venture partner has certain redemption rights that are beyond our control and the redeemable noncontrolling interests are classified outside of permanent equity on our Consolidated Balance Sheets. We recognize changes in carrying value of redeemable noncontrolling interests through capital in excess of par value.
Noncontrolling Interests
Other than redeemable noncontrolling interests described above, we present the portion of any equity that we do not own in entities that we control (and thus consolidate) as noncontrolling interests and classify those interests as a component of consolidated equity, separate from total Ventas stockholders’ equity, on our Consolidated Balance Sheets. For earnings of consolidated joint ventures with pro rata distribution allocations, net income or loss is allocated between the partners in the joint venture based on their respective stated ownership percentages. In other instances, net income or loss is allocated between the partners in the joint venture based on the hypothetical liquidation at book value method (the “HLBV method”). We account for purchases or sales of equity interests that do not result in a change of control as equity transactions, through capital in excess of par value. In addition, we include net income attributable to the noncontrolling interests in net income in our Consolidated Statements of Income.
Fair Values of Financial Instruments
Fair value is a market-based measurement, not an entity-specific measurement, and we determine fair value based on the assumptions that we expect market participants would use in pricing the asset or liability. As a basis for considering market participant assumptions in fair value measurements, GAAP establishes a fair value hierarchy that distinguishes between market participant assumptions based on market data obtained from sources independent of the reporting entity (observable inputs that
are classified within levels one and two of the hierarchy) and the reporting entity’s own assumptions about market participant assumptions (unobservable inputs classified within level three of the hierarchy).
Level one inputs utilize unadjusted quoted prices for identical assets or liabilities in active markets that we have the ability to access. Level two inputs are inputs other than quoted prices included in level one that are directly or indirectly observable for the asset or liability. Level two inputs may include quoted prices for similar assets and liabilities in active markets, 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 our 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 the volume and level of market activity for an asset or liability has decreased significantly relative to the normal market activity for such asset or liability (or similar assets or liabilities), then transactions or quoted prices may not accurately reflect fair value. In addition, if there is evidence that a transaction for an asset or liability is not orderly, little, if any, weight is placed on that transaction price as an indicator of fair value. Our assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the asset or liability.
We use the following methods and assumptions in estimating the fair value of our financial instruments.
| |
• | Cash and cash equivalents - The carrying amount of unrestricted cash and cash equivalents reported on our Consolidated Balance Sheets approximates fair value due to the short maturity of these instruments. |
| |
• | Loans receivable - We estimate the fair value of loans receivable using level two and level three inputs: we discount future cash flows using current interest rates at which similar loans with the same maturities and same terms would be made to borrowers with similar credit ratings. Additionally, we determine the valuation allowance for losses, if any, on loans receivable using level three inputs. |
| |
• | Derivative instruments - With the assistance of a third party, we estimate the fair value of derivative instruments, including interest rate caps, interest rate swaps, and foreign currency forward contracts, using level two inputs: for interest rate caps, we observe forward yield curves and other relevant information; for interest rate swaps, we observe alternative financing rates derived from market-based financing rates, forward yield curves and discount rates; and for foreign currency forward contracts, we estimate the future values of the two currency tranches using forward exchange rates that are based on traded forward points and calculate a present value of the net amount using a discount factor based on observable traded interest rates. |
| |
• | Senior notes payable and other debt - We estimate the fair value of senior notes payable and other debt using level two inputs: we discount the future cash flows using current interest rates at which we could obtain similar borrowings. |
| |
• | Redeemable OP unitholder interests - We estimate the fair value of the OP Units using level two inputs: we base fair value on the closing price of our common stock, as units may be redeemed at the election of the holder for cash or, at our option, 0.7866 shares of our common stock per unit, subject to adjustment in certain circumstances. |
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 the NHP acquisition, 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 collectability is reasonably assured. Recognizing rental income on a straight-line basis generally results in recognized revenues during the first half of a lease term exceeding the cash amounts contractually due from our tenants, creating a straight-line rent receivable that is included in other assets on our Consolidated Balance Sheets. At March 31, 2013 and December 31, 2012, this cumulative excess (net of allowances) totaled $128.2 million and $120.3 million, respectively.
Four of our five master lease agreements with 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 12 months to 18 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, 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 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 to increase or reduce the reserve against the previously recognized straight-line rent receivable asset.
Recently Issued or Adopted Accounting Standards
In January 2013, the FASB issued Accounting Standards Update 2013-02, Reporting of Amounts Reclassified Out of Accumulated Comprehensive Income (“ASU 2013-02”), which requires an entity to report the effect of significant reclassifications out of accumulated other comprehensive income on the respective line items in net income if the amount being reclassified is required under GAAP to be reclassified in its entirety to net income. For other amounts that are not required under GAAP to be reclassified in their entirety to net income within the same reporting period, an entity is required to cross-reference other disclosures that provide additional detail about the reclassified amounts. We adopted the provisions of ASU 2013-02 on January 1, 2013, and the adoption of this update did not have a significant impact on our consolidated financial statements or disclosures.
NOTE 3—CONCENTRATION OF CREDIT RISK
As of March 31, 2013, Atria, Sunrise, Brookdale Senior Living and Kindred managed or operated approximately 18.0%, 14.8%, 10.5% and 4.0%, respectively, of our real estate investments based on their gross book value (excluding properties classified as held for sale as of March 31, 2013). Seniors housing communities constituted approximately 61.5% of our real estate portfolio based on gross book value as of March 31, 2013, and skilled nursing and other facilities, MOBs and hospitals collectively comprised the remaining 38.5% (excluding properties classified as held for sale as of March 31, 2013). Our properties were located in 46 states, the District of Columbia and two Canadian provinces as of March 31, 2013, with properties in two states (California and New York) accounting for more than 10% of our total revenues and properties in one state (California) accounting for more than 10% of our total 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) (in each case excluding amounts in discontinued operations) for the three months then ended.
Triple-Net Leased Properties
For the three months ended March 31, 2013 and 2012, approximately 9.3% and 11.1%, respectively, of our total revenues and 15.4% and 18.1%, respectively, of our total NOI (in each case excluding amounts in discontinued operations) were derived from our lease agreements with Kindred. For the same periods, approximately 5.8% and 7.0%, respectively, of our total revenues and 9.5% and 11.4%, respectively, of our total NOI (in each case excluding amounts in discontinued operations) were derived from our lease agreements with Brookdale Senior Living. Each of the Kindred Master Leases and our leases with Brookdale Senior Living is a triple-net lease that obligates the tenant to pay all property-related expenses, including maintenance, utilities, repairs, taxes, insurance and capital expenditures, and to comply with the terms of the mortgage financing documents, if any, affecting the properties. In addition, each of these leases has guaranty and cross-default provisions tied to other leases with the same tenant, as well as bundled lease renewals.
Because the properties we lease to Kindred and Brookdale Senior Living 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 assure you 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, our ability to service our indebtedness and other obligations and our ability to make distributions to our stockholders, as required for us to continue to qualify as a REIT (a “Material Adverse Effect”). We also cannot assure you that 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 March 31, 2013, Atria and Sunrise, collectively, provided comprehensive property management and accounting services with respect to 220 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 of our management agreements. Although we have various rights as the property owner under our management agreements, including various rights to terminate and exercise remedies under the agreements as provided therein, Atria’s or Sunrise’s 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 businesses and affairs or financial condition could have a Material Adverse Effect on us.
Our 34% ownership interest in Atria entitles us to certain rights and minority protections regarding material transactions affecting Atria, as well as the right to appoint two directors to the Atria Board of Directors.
Kindred, Brookdale Senior Living, Atria and Sunrise Information
Each of Kindred and Brookdale Senior Living 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 and Brookdale Senior Living contained or referred to in this Quarterly Report on Form 10-Q has been derived from SEC filings made by Kindred or Brookdale Senior Living, as the case may be, or other publicly available information, or was provided to us by Kindred or Brookdale Senior Living, and we have not verified this information through an independent investigation or otherwise. We have no reason to believe that this information is inaccurate in any material respect, but we cannot provide any assurance of its accuracy. We are providing this data for informational purposes only, and you are encouraged to obtain Kindred’s and Brookdale Senior Living’s publicly available filings, which can be found on the SEC’s website at www.sec.gov.
Neither Atria nor Sunrise is currently subject to the reporting requirements of the SEC. The information related to Atria and Sunrise contained or referred to within this Quarterly Report on Form 10-Q has been derived from publicly available information or was provided to us by Atria or Sunrise, as the case may be, and we have not verified this information through an independent investigation or otherwise. We have no reason to believe that this information is inaccurate in any material respect, but we cannot provide any assurance of its accuracy.
NOTE 4—DISPOSITIONS
2013 Dispositions
During the three months ended March 31, 2013, we sold seven properties for aggregate consideration of $11.5 million, including lease termination fees of $0.3 million, and recognized a net gain on the sales of these assets of $0.5 million.
2012 Dispositions
Triple-Net Leased Properties
During 2012, we sold 36 seniors housing communities (ten of which were pursuant to the exercise of tenant purchase options) and two skilled nursing facilities for aggregate consideration of $318.9 million, including fees of $5.0 million, and recognized a net gain on the sales of these assets of $81.0 million. We deposited a majority of the proceeds from the sale of 21 seniors housing communities in an Internal Revenue Code of 1986, as amended (the “Code”), Section 1031 exchange escrow account with a qualified intermediary, and we used approximately $134.5 million of these proceeds for certain of our seniors housing communities and MOB acquisitions during 2012. As of December 31, 2012, no proceeds remained in the Section 1031 exchange escrow account related to these sales.
Senior Living Operations
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 our 2011 acquisition of the real estate assets of Atria Senior Living Group, Inc. that expired on June 30, 2012.
MOB Operations
During 2012, we sold five MOBs for aggregate consideration of $27.2 million and recognized a gain on the sales of these assets of $4.5 million.
Discontinued Operations
We present separately, as discontinued operations in all periods presented, the results of operations for all assets classified as held for sale as of March 31, 2013, and all assets disposed of and all operating leases (under which we were the lessee) not renewed during the period from January 1, 2012 through March 31, 2013. Set forth below is a summary of our results of operations for properties within discontinued operations for the three months ended March 31, 2013 and 2012. As of March 31, 2013, we classified 22 properties as assets held for sale, included within other assets on our Consolidated Balance Sheets.
|
| | | | | | | |
| For the Three Months Ended March 31, |
| 2013 | | 2012 |
| (In thousands) |
Revenues: | | | |
Rental income | $ | 2,073 |
| | $ | 9,458 |
|
Resident fees and services | 618 |
| | 2,611 |
|
Interest and other income | — |
| | 1,822 |
|
| 2,691 |
| | 13,891 |
|
Expenses: | | | |
Interest | 729 |
| | 3,520 |
|
Depreciation and amortization | 7,926 |
| | 4,215 |
|
Property-level operating expenses | 664 |
| | 2,475 |
|
General, administrative and professional fees | — |
| | 3 |
|
Other | (524 | ) | | 580 |
|
| 8,795 |
| | 10,793 |
|
(Loss) income before income taxes and gain on sale of real estate assets | (6,104 | ) | | 3,098 |
|
Income tax benefit | — |
| | 33 |
|
Gain on real estate dispositions, net | 477 |
| | 40,233 |
|
Discontinued operations | $ | (5,627 | ) | | $ | 43,364 |
|
NOTE 5—LOANS RECEIVABLE
As of March 31, 2013 and December 31, 2012, we had $555.1 million and $697.1 million, respectively, of net loans receivable relating to seniors housing and healthcare operators or properties.
In December 2012, we made a secured loan in the aggregate principal amount of $375.0 million, bearing interest at a fixed rate of 8.0% per annum and maturing in 2017. In March 2013, we sold a pari passu portion of the loan receivable to a third party. Under the terms of the loan agreement, we act as the administrative agent for the loan and will continue to receive the stated interest rate on our remaining loan receivable balance. No gain or loss was recognized from this transaction.
During the three months ended March 31, 2013, we received aggregate proceeds of $22.7 million in final repayment of two secured loans receivable.
NOTE 6—INVESTMENTS IN UNCONSOLIDATED ENTITIES
We report investments in unconsolidated entities over whose operating and financial policies we have the ability to exercise significant influence under the equity method of accounting. We are not required to consolidate these entities, as our joint venture partners have significant participating rights, nor are these entities considered VIEs, as they are controlled by equity holders with sufficient capital. At March 31, 2013 and December 31, 2012, we owned interests (ranging between 5% and 25%) in 53 properties and 55 properties, respectively, that were accounted for under the equity method of accounting, and we owned a 34% interest in Atria.
With the exception of our interest in Atria, 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 $1.5 million and $1.8 million for the three months ended March 31, 2013 and 2012, respectively.
In March 2013, we acquired the 95% controlling interests owned by our joint venture partner in two MOBs for approximately $55.2 million. Prior to this acquisition, our equity method investment in these joint ventures was approximately
$0.2 million. In connection with our acquisition of the controlling interests, we determined the fair value of our previously held equity interest at the acquisition date to be approximately $1.5 million and thus recognized a net gain of $1.3 million, which is included in income from unconsolidated entities in our Consolidated Statements of Income. Operations relating to these properties are now consolidated in our Consolidated Statements of Income.
NOTE 7—INTANGIBLES
The following is a summary of our intangibles as of March 31, 2013 and December 31, 2012:
|
| | | | | | | | | | | |
| March 31, 2013 | | December 31, 2012 |
| 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 | $ | 214,863 |
| | 9.4 | | $ | 215,367 |
| | 9.5 |
In-place and other lease intangibles | 769,159 |
| | 23.8 | | 766,337 |
| | 23.3 |
Other intangibles | 33,103 |
| | 8.6 | | 33,378 |
| | 8.6 |
Accumulated amortization | (382,004 | ) | | N/A | | (352,692 | ) | | N/A |
Goodwill | 457,598 |
| | N/A | | 490,452 |
| | N/A |
Net intangible assets | $ | 1,092,719 |
| | 19.6 | | $ | 1,152,842 |
| | 19.3 |
Intangible liabilities: | | | | | | | |
Below market lease intangibles | $ | 429,633 |
| | 15.2 | | $ | 429,907 |
| | 15.3 |
Other lease intangibles | 28,540 |
| | 15.8 | | 28,966 |
| | 15.8 |
Accumulated amortization | (88,442 | ) | | N/A | | (78,560 | ) | | N/A |
Purchase option intangibles | 36,048 |
| | N/A | | 36,048 |
| | N/A |
Net intangible liabilities | $ | 405,779 |
| | 15.2 | | $ | 416,361 |
| | 15.3 |
N/A—Not Applicable.
Above market lease intangibles and in-place and other lease intangibles are included in acquired lease intangibles within real estate investments on our Consolidated Balance Sheets. Other intangibles (including non-compete agreements and trade names/trademarks) and goodwill are included in other assets on our Consolidated Balance Sheets. Below market lease intangibles, other lease intangibles and purchase option intangibles are included in accounts payable and other liabilities on our Consolidated Balance Sheets.
NOTE 8—OTHER ASSETS
The following is a summary of our other assets as of March 31, 2013 and December 31, 2012:
|
| | | | | | | |
| March 31, 2013 | | December 31, 2012 |
| (In thousands) |
Straight-line rent receivables, net | $ | 128,212 |
| | $ | 120,325 |
|
Unsecured loans receivable, net | 65,009 |
| | 62,118 |
|
Goodwill and other intangibles, net | 481,038 |
| | 515,429 |
|
Assets held for sale | 122,684 |
| | 111,556 |
|
Other | 118,883 |
| | 112,257 |
|
Total other assets | $ | 915,826 |
| | $ | 921,685 |
|
NOTE 9—SENIOR NOTES PAYABLE AND OTHER DEBT
The following is a summary of our senior notes payable and other debt as of March 31, 2013 and December 31, 2012:
|
| | | | | | | |
| March 31, 2013 | | December 31, 2012 |
| (In thousands) |
Unsecured revolving credit facility | $ | 164,734 |
| | $ | 540,727 |
|
6.25% Senior Notes due 2013 | — |
| | 269,850 |
|
Unsecured term loan due 2015(1) | 127,282 |
| | 130,336 |
|
3.125% Senior Notes due 2015 | 400,000 |
| | 400,000 |
|
6% Senior Notes due 2015 | 234,420 |
| | 234,420 |
|
Unsecured term loan due 2017(1) | 375,000 |
| | 375,000 |
|
Unsecured term loan due 2018 | 180,000 |
| | 180,000 |
|
2.00% Senior Notes due 2018 | 700,000 |
| | 700,000 |
|
4.00% Senior Notes due 2019 | 600,000 |
| | 600,000 |
|
2.700% Senior Notes due 2020 | 500,000 |
| | — |
|
4.750% Senior Notes due 2021 | 700,000 |
| | 700,000 |
|
4.25% Senior Notes due 2022 | 600,000 |
| | 600,000 |
|
3.25% Senior Notes due 2022 | 500,000 |
| | 500,000 |
|
6.90% Senior Notes due 2037 | 52,400 |
| | 52,400 |
|
6.59% Senior Notes due 2038 | 22,973 |
| | 22,973 |
|
5.45% Senior Notes due 2043 | 258,750 |
| | — |
|
Mortgage loans and other(2) | 2,814,030 |
| | 2,880,609 |
|
Total | 8,229,589 |
| | 8,186,315 |
|
Capital lease obligations | — |
| | 142,412 |
|
Unamortized fair value adjustment | 92,465 |
| | 111,623 |
|
Unamortized discounts | (26,146 | ) | | (26,704 | ) |
Senior notes payable and other debt | $ | 8,295,908 |
| | $ | 8,413,646 |
|
| |
(1) | These amounts represent in aggregate the approximate $500.0 million of borrowings outstanding under our unsecured term loan facility. Certain amounts included in the 2015 tranche are in the form of Canadian dollar borrowings. |
| |
(2) | Excludes debt related to a real estate asset classified as held for sale as of March 31, 2013 and December 31, 2012, respectively. The total mortgage debt for this property as of March 31, 2013 and December 31, 2012 was $23.0 million and $23.2 million, respectively, and is included in accounts payable and other liabilities on our Consolidated Balance Sheets. |
As of March 31, 2013, our indebtedness had the following maturities:
|
| | | | | | | | | | | | | | | |
| Principal Amount Due at Maturity | | Unsecured Revolving Credit Facility(1) | | Scheduled Periodic Amortization | | Total Maturities(1) |
| (In thousands) |
2013(2) | $ | 190,394 |
| | $ | — |
| | $ | 38,749 |
| | $ | 229,143 |
|
2014 | 292,698 |
| | — |
| | 47,735 |
| | 340,433 |
|
2015 | 1,068,219 |
| | 164,734 |
| | 38,392 |
| | 1,271,345 |
|
2016 | 410,917 |
| | — |
| | 31,204 |
| | 442,121 |
|
2017 | 922,714 |
| | — |
| | 18,995 |
| | 941,709 |
|
Thereafter(3) | 4,851,972 |
| | — |
| | 152,866 |
| | 5,004,838 |
|
Total maturities | $ | 7,736,914 |
| | $ | 164,734 |
| | $ | 327,941 |
| | $ | 8,229,589 |
|
| |
(1) | At March 31, 2013, we had $57.7 million of unrestricted cash and cash equivalents, for $107.0 million of net borrowings outstanding under our unsecured revolving credit facility. 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. |
| |
(2) | Excludes $23.0 million of mortgage debt related to a real estate asset classified as held for sale as of March 31, 2013 that is scheduled to mature in 2013. |
| |
(3) | Includes $52.4 million aggregate principal amount of our 6.90% senior notes due 2037 that is subject to repurchase, at the option of the holders, on October 1 in each of the years 2017 and 2027, and $23.0 million aggregate principal amount of 6.59% senior notes due 2038 that is subject to repurchase, at the option of the holders, on July 7 in each of the years 2013, 2018, 2023 and 2028. |
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). 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 March 31, 2013, the applicable spread was 110 basis points for Eurocurrency rate loans and 10 basis points for base rate loans and 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.
At March 31, 2013, we had $164.7 million of borrowings outstanding, $3.2 million of outstanding letters of credit and $1.83 billion of available borrowing capacity under our unsecured revolving credit facility.
Senior Notes
In February 2013, we repaid in full, at par, $269.9 million principal amount then outstanding of our 6.25% senior notes due 2013 upon maturity.
In March 2013, we issued and sold: $258.8 million aggregate principal amount of 5.45% senior notes due 2043, at a public offering price equal to par, for total proceeds of $258.8 million before any underwriting discounts and expenses; and $500.0 million aggregate principal amount of 2.700% senior notes due 2020, at a public offering price equal to 99.942% of par, for total proceeds of $499.7 million before any underwriting discounts and expenses.
Capital Leases
As of December 31, 2012, we leased eight seniors housing communities pursuant to arrangements that were accounted for as capital leases. In January 2013, we acquired these facilities for aggregate consideration of $145.0 million, thereby eliminating our capital lease obligation.
NOTE 10—FAIR VALUES OF FINANCIAL INSTRUMENTS
As of March 31, 2013 and December 31, 2012, the carrying amounts and fair values of our financial instruments were as follows:
|
| | | | | | | | | | | | | | | |
| March 31, 2013 | | December 31, 2012 |
| Carrying Amount | | Fair Value | | Carrying Amount | | Fair Value |
| (In thousands) |
Assets: | | | | | | | |
Cash and cash equivalents | $ | 57,690 |
| | $ | 57,690 |
| | $ | 67,908 |
| | $ | 67,908 |
|
Secured loans receivable, net | 490,107 |
| | 487,814 |
| | 635,002 |
| | 636,714 |
|
Unsecured loans receivable, net | 65,009 |
| | 67,767 |
| | 62,118 |
| | 65,146 |
|
Liabilities: | | | | | | | |
Senior notes payable and other debt, gross | 8,229,589 |
| | 8,578,726 |
| | 8,186,315 |
| | 8,600,450 |
|
Derivative instruments and other liabilities | 25,380 |
| | 25,380 |
| | 45,966 |
| | 45,966 |
|
Redeemable OP unitholder interests | 129,773 |
| | 129,773 |
| | 114,933 |
| | 114,933 |
|
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.
NOTE 11—LITIGATION
Litigation Relating to the Cogdell Acquisition
In the weeks following the announcement of our acquisition of Cogdell Spencer Inc. (together with its subsidiaries, “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. Plaintiffs commenced these actions in two jurisdictions: the Superior Court of the State of North Carolina, Mecklenburg County; and the Circuit Court for Baltimore City, Maryland (the “Maryland State Court”).
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 parties executed a Stipulation of Settlement and Release on December 26, 2012, which was approved by the Maryland State Court on March 25, 2013.
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.
Proceedings Indemnified and Defended by Third Parties
From time to time, we are party to certain legal actions, regulatory investigations and claims for which third parties are contractually obligated to indemnify, defend and hold us harmless. The tenants of our triple-net leased properties and, in some cases, their affiliates are required by the terms of their leases and other agreements with us to indemnify, defend and hold us harmless against certain actions, investigations and claims arising in the course of their business and related to the operations of our triple-net leased properties. In addition, third parties from whom we acquired certain of our assets and, in some cases, their affiliates are required by the terms of the related conveyance documents to indemnify, defend and hold us harmless against certain actions, investigations and claims related to the acquired assets and arising prior to our ownership or related to excluded
assets and liabilities. In some cases, a portion of the purchase price consideration is held in escrow for a specified period of time as collateral for these indemnification obligations. We are presently being defended by certain tenants and other obligated third parties in these types of matters. We cannot assure you that our tenants, their affiliates or other obligated third parties will continue to defend us in these matters, that our tenants, their affiliates or other obligated third parties will have sufficient assets, income and access to financing to enable them to satisfy their defense and indemnification obligations to us or that any purchase price consideration held in escrow will be sufficient to satisfy claims for which we are entitled to indemnification. The unfavorable resolution of any such actions, investigations or claims could, individually or in the aggregate, materially adversely affect our tenants’ or other obligated third parties’ liquidity, financial condition or results of operations and their ability to satisfy their respective obligations to us, which, in turn, could have a Material Adverse Effect on us.
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 12—INCOME TAXES
We have elected to be taxed as a REIT under the applicable provisions of the Code for every year beginning with the year ended December 31, 1999. We have also elected for certain of our subsidiaries to be treated as taxable REIT subsidiaries (“TRS” or “TRS entities”), which are subject to federal 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 have paid minimal cash federal income taxes for the three months ended March 31, 2013, their federal income tax liabilities may increase in future periods as we exhaust net operating loss (“NOL”) carryforwards and as our senior living operations reportable business segment grows. Such increases could be significant.
Our consolidated provision for income taxes for the three months ended March 31, 2013 and 2012 was an expense of $1.7 million and $11.3 million, respectively. The income tax expense for the three months ended March 31, 2013 is due primarily to additions to income tax contingency reserves. The income tax expense for the three months ended March 31, 2012 was due primarily to a valuation allowance recorded against certain deferred tax assets.
Realization of a deferred tax benefit related to NOLs depends in part upon generating sufficient taxable income in future periods. Our NOL 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 $261.2 million and $257.0 million as of March 31, 2013 and December 31, 2012, respectively, and related primarily to differences between the financial reporting and tax bases of fixed and intangible assets and to NOLs.
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 2007 related to entities acquired or formed in connection with our 2007 acquisition of Sunrise Senior Living Real Estate Investment Trust.
NOTE 13—STOCKHOLDERS’ EQUITY
In March 2013, we established an “at-the-market” (“ATM”) equity offering program through which we may sell from time to time up to an aggregate of $750 million of our common stock. During the three months ended March 31, 2013, we issued and sold a total of 72,300 shares of common stock under the program for aggregate net proceeds of $5.1 million, after sales agent commissions of $0.1 million. As of March 31, 2013, approximately $744.8 million of our common stock remained available for sale under our ATM equity offering program.
Accumulated Other Comprehensive Income
The following is a summary of our accumulated other comprehensive income as of March 31, 2013 and December 31, 2012:
|
| | | | | | | |
| March 31, 2013 | | December 31, 2012 |
| (In thousands) |
Foreign currency translation | $ | 21,350 |
| | $ | 23,441 |
|
Unrealized gain on marketable debt securities | 868 |
| | 807 |
|
Other | (390 | ) | | (894 | ) |
Total accumulated other comprehensive income | $ | 21,828 |
| | $ | 23,354 |
|
NOTE 14—EARNINGS 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 March 31, |
| 2013 | | 2012 |
| (In thousands, except per share amounts) |
Numerator for basic and diluted earnings per share: | | | |
Income from continuing operations attributable to common stockholders | $ | 117,820 |
| | $ | 47,262 |
|
Discontinued operations | (5,627 | ) | | 43,364 |
|
Net income attributable to common stockholders | $ | 112,193 |
| | $ | 90,626 |
|
Denominator: | | | |
Denominator for basic earnings per share—weighted average shares | 291,455 |
| | 288,375 |
|
Effect of dilutive securities: | | | |
Stock options | 573 |
| | 512 |
|
Restricted stock awards | 120 |
| | 64 |
|
OP units | 1,776 |
| | 1,862 |
|
Denominator for diluted earnings per share—adjusted weighted average shares | 293,924 |
| | 290,813 |
|
Basic earnings per share: | | | |
Income from continuing operations attributable to common stockholders | $ | 0.40 |
| | $ | 0.16 |
|
Discontinued operations | (0.02 | ) | | 0.15 |
|
Net income attributable to common stockholders | $ | 0.38 |
| | $ | 0.31 |
|
Diluted earnings per share: | | | |
Income from continuing operations attributable to common stockholders | $ | 0.40 |
| | $ | 0.16 |
|
Discontinued operations | (0.02 | ) | | 0.15 |
|
Net income attributable to common stockholders | $ | 0.38 |
| | $ | 0.31 |
|
NOTE 15—SEGMENT INFORMATION
As of March 31, 2013, we operated through three reportable business segments: triple-net leased properties, senior living operations and MOB operations. Under our triple-net leased properties segment, we acquire and own seniors housing and healthcare properties throughout the United States and lease those properties to healthcare operating companies under “triple-net” or “absolute-net” leases that obligate the tenants to pay all property-related expenses. Under our senior living operations segment, we invest in seniors housing communities throughout the United States and Canada and engage independent operators, such as Atria and Sunrise, to manage those communities. Under our MOB operations segment, we primarily acquire, own, develop, lease and manage MOBs. Information provided for “all other” includes income from loans and investments and other miscellaneous income and various corporate-level expenses not directly attributable to our three reportable business
segments. Assets included in “all other” consist primarily of corporate assets, including cash, restricted cash, 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 income/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.
Summary information by reportable business segment is as follows:
For the three months ended March 31, 2013:
|
| | | | | | | | | | | | | | | | | | | |
| Triple-Net Leased Properties | | Senior Living Operations | | MOB Operations | | All Other | | Total |
| (In thousands) |
Revenues: | | | | | | | | | |
Rental income | $ | 213,763 |
| | $ | — |
| | $ | 111,146 |
| | $ | — |
| | $ | 324,909 |
|
Resident fees and services | — |
| | 339,170 |
| | — |
| | — |
| | 339,170 |
|
Medical office building and other services revenue | 1,111 |
| | — |
| | 2,537 |
| | — |
| | 3,648 |
|
Income from loans and investments | — |
| | — |
| | — |
| | 16,103 |
| | 16,103 |
|
Interest and other income | — |
| | — |
| | — |
| | 1,038 |
| | 1,038 |
|
Total revenues | $ | 214,874 |
| | $ | 339,170 |
| | $ | 113,683 |
| | $ | 17,141 |
| | $ | 684,868 |
|
Total revenues | $ | 214,874 |
| | $ | 339,170 |
| | $ | 113,683 |
| | $ | 17,141 |
| | $ | 684,868 |
|
Less: | | | | | | | | | |
Interest and other income | — |
| | — |
| | — |
| | 1,038 |
| | 1,038 |
|
Property-level operating expenses | — |
| | 230,908 |
| | 36,541 |
| | — |
| | 267,449 |
|
Medical office building services costs | — |
| | — |
| | 1,639 |
| | — |
| | 1,639 |
|
Segment NOI | 214,874 |
| | 108,262 |
| | 75,503 |
| | 16,103 |
| | 414,742 |
|
Income (loss) from unconsolidated entities | 187 |
| | (600 | ) | | 1,342 |
| | — |
| | 929 |
|
Segment profit | $ | 215,061 |
| | $ | 107,662 |
| | $ | 76,845 |
| | $ | 16,103 |
| | 415,671 |
|
Interest and other income | |
| | |
| | |
| | |
| | 1,038 |
|
Interest expense | |
| | |
| | |
| | |
| | (79,600 | ) |
Depreciation and amortization | |
| | |
| | |
| | |
| | (179,017 | ) |
General, administrative and professional fees | |
| | |
| | |
| | |
| | (28,774 | ) |
Merger-related expenses and deal costs | |
| | |
| | |
| | |
| | (4,262 | ) |
Other | |
| | |
| | |
| | |
| | (4,587 | ) |
Income tax expense | |
| | |
| | |
| | |
| | (1,744 | ) |
Discontinued operations | |
| | |
| | |
| | |
| | (5,627 | ) |
Net income | |
| | |
| | |
| | |
| | $ | 113,098 |
|
For the three months ended March 31, 2012:
|
| | | | | | | | | | | | | | | | | | | |
| Triple-Net Leased Properties | | Senior Living Operations | | MOB Operations | | All Other | | Total |
| (In thousands) |
Revenues: | | | | | | | | | |
Rental income | $ | 203,575 |
| | $ | — |
| | $ | 63,965 |
| | $ | — |
| | $ | 267,540 |
|
Resident fees and services | — |
| | 285,193 |
| | — |
| | — |
| | 285,193 |
|
Medical office building and other services revenue | 1,109 |
| | — |
| | 4,499 |
| | — |
| | 5,608 |
|
Income from loans and investments | — |
| | — |
| | — |
| | 8,036 |
| | 8,036 |
|
Interest and other income | — |
| | — |
| | — |
| | 47 |
| | 47 |
|
Total revenues | $ | 204,684 |
| | $ | 285,193 |
| | $ | 68,464 |
| | $ | 8,083 |
| | $ | 566,424 |
|
Total revenues | $ | 204,684 |
| | $ | 285,193 |
| | $ | 68,464 |
| | $ | 8,083 |
| | $ | 566,424 |
|
Less: | | | | | | | | | |
Interest and other income | — |
| | — |
| | — |
| | 47 |
| | 47 |
|
Property-level operating expenses | — |
| | 195,134 |
| | 20,703 |
| | — |
| | 215,837 |
|
Medical office building services costs | — |
| | — |
| | 2,988 |
| | — |
| | 2,988 |
|
Segment NOI | 204,684 |
| | 90,059 |
| | 44,773 |
| | 8,036 |
| | 347,552 |
|
Income from unconsolidated entities | 266 |
| | — |
| | 51 |
| | — |
| | 317 |
|
Segment profit | $ | 204,950 |
| | $ | 90,059 |
| | $ | 44,824 |
| | $ | 8,036 |
| | 347,869 |
|
Interest and other income | |
| | |
| | |
| | |
| | 47 |
|
Interest expense | |
| | |
| | |
| | |
| | (68,130 | ) |
Depreciation and amortization | |
| | |
| | |
| | |
| | (160,421 | ) |
General, administrative and professional fees | |
| | |
| | |
| | |
| | (22,198 | ) |
Loss on extinguishment of debt | |
| | |
| | |
| | |
| | (29,544 | ) |
Merger-related expenses and deal costs | |
| | |
| | |
| | |
| | (7,981 | ) |
Other | |
| | |
| | |
| | |
| | (1,576 | ) |
Income tax expense | |
| | |
| | |
| | |
| | (11,338 | ) |
Discontinued operations | |
| | |
| | |
| | |
| | 43,364 |
|
Net income | |
| | |
| | |
| | |
| | $ | 90,092 |
|
Capital expenditures, including investments in real estate property and development project expenditures, by reportable business segment are as follows:
|
| | | | | | | |
| For the Three Months Ended March 31, |
| 2013 | | 2012 |
| (In thousands) |
Capital expenditures: | | | |
Triple-net leased | $ | 13,180 |
| | $ | 4,863 |
|
Senior living | 20,168 |
| | 17,166 |
|
MOB | 64,210 |
| | 19,764 |
|
Total capital expenditures | $ | 97,558 |
| | $ | 41,793 |
|
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 March 31, |
| 2013 | | 2012 |
| (In thousands) |
Revenues: | | | |
United States | $ | 661,488 |
| | $ | 542,823 |
|
Canada | 23,380 |
| | 23,601 |
|
Total revenues | $ | 684,868 |
| | $ | 566,424 |
|
|
| | | | | | | |
| As of March 31, 2013 | | As of December 31, 2012 |
| (In thousands) |
Net real estate property: | | | |
United States | $ | 16,605,758 |
| | $ | 16,711,508 |
|
Canada | 389,979 |
| | 400,024 |
|
Total net real estate property | $ | 16,995,737 |
| | $ | 17,111,532 |
|
NOTE 16—CONDENSED 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.
In connection with the NHP acquisition, our 100% owned subsidiary, Nationwide Health Properties, LLC (“NHP LLC”), as successor to NHP, assumed the obligation to pay principal and interest with respect to the outstanding senior notes issued by NHP. 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 March 31, 2013 and December 31, 2012 and for the three months ended March 31, 2013 and 2012:
CONDENSED CONSOLIDATING BALANCE SHEET
As of March 31, 2013
|
| | | | | | | | | | | | | | | | | | | |
| Ventas, Inc. | | Ventas Issuers | | Ventas Subsidiaries | | Consolidated Elimination | | Consolidated |
| (In thousands) |
Assets | | | | | | | | | |
Net real estate investments | $ | 7,463 |
| | $ | 406,350 |
| | $ | 17,166,288 |
| | $ | — |
| | $ | 17,580,101 |
|
Cash and cash equivalents | 3,219 |
| | — |
| | 54,471 |
| | — |
| | 57,690 |
|
Escrow deposits and restricted cash | 6,298 |
| | 1,713 |
| | 91,214 |
| | — |
| | 99,225 |
|
Deferred financing costs, net | 758 |
| | 44,346 |
| | 8,975 |
| | — |
| | 54,079 |
|
Investment in and advances to affiliates | 10,390,975 |
| | 1,867,251 |
| | — |
| | (12,258,226 | ) | | — |
|
Other assets | 33,907 |
| | 7,322 |
| | 874,597 |
| | — |
| | 915,826 |
|
Total assets | $ | 10,442,620 |
| | $ | 2,326,982 |
| | $ | 18,195,545 |
| | $ | (12,258,226 | ) | | $ | 18,706,921 |
|
Liabilities and equity | | | | | | | | | |
Liabilities: | | | | | | | | | |
Senior notes payable and other debt | $ | — |
| | $ | 4,953,603 |
| | $ | 3,342,305 |
| | $ | — |
| | $ | 8,295,908 |
|
Intercompany loans | 3,704,278 |
| | (4,541,877 | ) | | 837,599 |
| | — |
| | — |
|
Accrued interest | — |
| | 35,049 |
| | 23,037 |
| | — |
| | 58,086 |
|
Accounts payable and other liabilities | 85,112 |
| | 11,083 |
| | 814,497 |
| | — |
| | 910,692 |
|
Deferred income taxes | 261,122 |
| | — |
| | — |
| | — |
| | 261,122 |
|
Total liabilities | 4,050,512 |
| | 457,858 |
| | 5,017,438 |
| | — |
| | 9,525,808 |
|
Redeemable OP unitholder and noncontrolling interests | — |
| | — |
| | 194,302 |
| | — |
| | 194,302 |
|
Total equity | 6,392,108 |
| | 1,869,124 |
| | 12,983,805 |
| | (12,258,226 | ) | | 8,986,811 |
|
Total liabilities and equity | $ | 10,442,620 |
| | $ | 2,326,982 |
| | $ | 18,195,545 |
| | $ | (12,258,226 | ) | | $ | 18,706,921 |
|
CONDENSED CONSOLIDATING BALANCE SHEET
As of December 31, 2012
|
| | | | | | | | | | | | | | | | | | | |
| Ventas, Inc. | | Ventas Issuers | | Ventas Subsidiaries | | Consolidated Elimination | | Consolidated |
| (In thousands) |
Assets | | | | | | | | | |
Net real estate investments | $ | 7,615 |
| | $ | 412,362 |
| | $ | 17,421,966 |
| | $ | — |
| | $ | 17,841,943 |
|
Cash and cash equivalents | 16,734 |
| | — |
| | 51,174 |
| | — |
| | 67,908 |
|
Escrow deposits and restricted cash | 7,565 |
| | 1,952 |
| | 96,396 |
| | — |
| | 105,913 |
|
Deferred financing costs, net | 757 |
| | 34,047 |
| | 7,747 |
| | — |
| | 42,551 |
|
Investment in and advances to affiliates | 10,343,664 |
| | 1,867,251 |
| | — |
| | (12,210,915 | ) | | — |
|
Other assets | 26,282 |
| | 4,043 |
| | 891,360 |
| | — |
| | 921,685 |
|
Total assets | $ | 10,402,617 |
| | $ | 2,319,655 |
| | $ | 18,468,643 |
| | $ | (12,210,915 | ) | | $ | 18,980,000 |
|
Liabilities and equity | | | | | | | | | |
Liabilities: | | | | | | | | | |
Senior notes payable and other debt | $ | — |
| | $ | 4,570,296 |
| | $ | 3,843,350 |
| | $ | — |
| | $ | 8,413,646 |
|
Intercompany loans | 3,425,082 |
| | (4,126,391 | ) | | 701,309 |
| | — |
| | — |
|
Accrued interest | — |
| | 24,045 |
| | 23,520 |
| | — |
| | 47,565 |
|
Accounts payable and other liabilities | 99,631 |
| | 7,775 |
| | 887,750 |
| | — |
| | 995,156 |
|
Deferred income taxes | 259,715 |
| | — |
| | — |
| | — |
| | 259,715 |
|
Total liabilities | 3,784,428 |
| | 475,725 |
| | 5,455,929 |
| | — |
| | 9,716,082 |
|
Redeemable OP unitholder and noncontrolling interests | — |
| | — |
| | 174,555 |
| |