Le Lézard
Classified in: Health, Business, Covid-19 virus
Subjects: ERN, ERP, DIV

Welltower Reports Second Quarter 2023 Results


TOLEDO, Ohio, July 31, 2023 /PRNewswire/ -- Welltower Inc. (NYSE:WELL) today announced results for the quarter ended June 30, 2023.

Recent Highlights

Capital Activity and Liquidity During the second quarter, net debt to consolidated enterprise value improved to 24.6% at June 30, 2023 from 29.5% at December 31, 2022. During the second quarter and subsequent to quarter end, we sourced over $3 billion of attractively priced capital, including debt, exchangeable debt, equity and proceeds from dispositions and loan payoffs to fund accretive capital deployment opportunities and to further strengthen our already robust liquidity profile.

Provider Relief Funds During the second quarter, we recognized approximately $7.4 million of Provider Relief Funds, benefiting net income attributable to common stockholders and normalized FFO by approximately $0.01 per diluted share.

Notable Investment Activity In the second quarter, we completed $414 million of pro rata gross investments, including $164 million in acquisitions and loan funding and $250 million in development funding. We opened nine development projects for an aggregate pro rata investment amount of $315 million. Additionally, during the second quarter we completed pro rata property dispositions and loan payoffs of $433 million.

Revera Joint Venture During the second quarter, we entered into definitive agreements to dissolve our existing Revera joint venture relationship across the U.S., United Kingdom and Canada. The transactions include acquiring the remaining interests in 110 properties from Revera while simultaneously selling interests in 31 properties to Revera.

During the second quarter, we closed the U.K. portfolio portion of the transaction through the acquisition of the remaining ownership interest in 29 properties previously held in two separate consolidated joint venture structures in which we owned 75% and 90% of the interests in exchange for the disposition to Revera of our interests in four properties. Operations for these properties were transitioned to Avery, who recently appointed seniors housing industry veteran, Lorna Rose, as CEO. Ms. Rose has over 35 years of experience in healthcare, most recently serving on the executive teams at Bupa and Barchester Healthcare, both premier seniors housing operators in the U.K.

In July 2023, we closed transactions related primarily to our U.S portfolio through the acquisition of ten well-located properties currently under development or recently developed by Sunrise Senior Living, previously owned in a 34% Welltower/66% Revera joint venture. Additionally, we sold our minority interests in 12 U.S. properties and one Canadian development project. Operations for two recently developed now wholly-owned properties, as well as an additional 26 existing 100% owned properties transitioned to Oakmont Management Group, which has previously demonstrated rapid success in driving outsized NOI growth after assuming management of properties in its core markets.  In conjunction with the transaction we also sold our 34% interest in the Sunrise Senior Living management company.

We anticipate closing the remainder of the transactions related to our Canadian portfolio before year end. The Canadian portfolio consists of 85 properties in a joint venture owned 75% by us and 25% by Revera. As a part of the transaction, we will acquire Revera's interest in 71 properties and sell our interests in the remaining 14 properties.

StoryPoint Senior Living We continued to expand our relationship with StoryPoint, a preeminent senior living operator based in Brighton, Michigan, through the acquisition of an additional community in Ohio for approximately $35 million.

Genesis HealthCare As previously announced, we transitioned the sublease of a portfolio of seven facilities from Genesis HealthCare to Complete Care Management in the second quarter of 2021. As part of the March 2021 Genesis transactions, we entered into a forward sale agreement for the seven properties valued at approximately $182 million, which was expected to close when the Welltower-held purchase option for these seven facilities became exercisable. On May 1, 2023, we executed a series of transactions that included the assignment of the leasehold interest to a newly formed tri-party unconsolidated joint venture with Aurora Health Network, Peace Capital (an affiliate of Complete Care Management) and Welltower, and culminated with the closing of the $66 million purchase option by the joint venture. The transactions resulted in net cash proceeds to us of approximately $104 million after our retained interest in the joint venture, and a gain from the loss of control and derecognition of the leasehold interest of $65 million recognized in other income.

Environmental, Social and Governance ("ESG") During the second quarter, we achieved an MSCI ESG rating of 'AA', reflecting our robust corporate governance practices, ESG risk management relative to peers and ongoing commitment to advancing sustainability initiatives. Subsequent to quarter-end, we released our 2022 ESG Report, summarizing our progress and achievements across a range of ESG initiatives, including those related to diversity and inclusion, environmental responsibility and corporate governance.

Dividend On July 31, 2023, the Board of Directors declared a cash dividend for the quarter ended June 30, 2023 of $0.61 per share. This dividend, which will be paid on August 23, 2023 to stockholders of record as of August 15, 2023, will be our 209th consecutive quarterly cash dividend. The declaration and payment of future quarterly dividends remains subject to review and approval by the Board of Directors.

Outlook for 2023 Net income attributable to common stockholders guidance has been revised to a range of $0.73 to $0.84 per diluted share from the previous range of $0.61 to $0.74 per diluted share, primarily due to change in projected net gains/losses/impairments and depreciation and amortization. We increased the midpoint of the guidance range of full year normalized FFO attributable to common stockholders to a range of $3.48 to $3.59 per diluted share from the previous range of $3.43 to $3.56 per diluted share. In preparing our guidance, we have updated or confirmed the following assumptions:

Our guidance does not include any additional investments, dispositions or capital transactions beyond those we have announced, nor any other expenses, impairments, unanticipated additions to the loan loss reserve or other additional normalizing items. Please see the Supplemental Reporting Measures section for further discussion and our definition of normalized FFO and SSNOI and Exhibit 3 for a reconciliation of the outlook for net income available to common stockholders to normalized FFO attributable to common stockholders. We will provide additional detail regarding our 2023 outlook and assumptions on the second quarter 2023 conference call.

Conference Call Information We have scheduled a conference call on Tuesday, August 1, 2023 at 9:00 a.m. Eastern Time to discuss our second quarter 2023 results, industry trends and portfolio performance. Telephone access will be available by dialing (888) 340-5024 or (646) 960-0135 (international). For those unable to listen to the call live, a taped rebroadcast will be available beginning two hours after completion of the call through August 8, 2023. To access the rebroadcast, dial (800) 770-2030 or (647) 362-9199 (international). The conference ID number is 8230248. To participate in the webcast, log on to www.welltower.com 15 minutes before the call to download the necessary software. Replays will be available for 90 days.

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

Historical cost accounting for real estate assets in accordance with U.S. GAAP implicitly assumes that the value of real estate assets diminishes predictably over time as evidenced by the provision for depreciation. However, since real estate values have historically risen or fallen with market conditions, many industry investors and analysts have considered presentations of operating results for real estate companies that use historical cost accounting to be insufficient. In response, the National Association of Real Estate Investment Trusts ("NAREIT") created FFO as a supplemental measure of operating performance for REITs that excludes historical cost depreciation from net income. FFO attributable to common stockholders, as defined by NAREIT, means net income attributable to common stockholders, computed in accordance with U.S. GAAP, excluding gains (or losses) from sales of real estate and impairments of depreciable assets, plus real estate depreciation and amortization, and after adjustments for unconsolidated entities and noncontrolling interests. Normalized FFO attributable to common stockholders represents FFO attributable to common stockholders adjusted for certain items detailed in Exhibit 2. We believe that normalized FFO attributable to common stockholders is a useful supplemental measure of operating performance because investors and equity analysts may use this measure to compare the operating performance of Welltower between periods or as compared to other REITs or other companies on a consistent basis without having to account for differences caused by unanticipated and/or incalculable items.

We define NOI as total revenues, including tenant reimbursements, less property operating expenses. Property operating expenses represent costs associated with managing, maintaining and servicing tenants for our properties. These expenses include, but are not limited to, property-related payroll and benefits, property management fees paid to operators, marketing, housekeeping, food service, maintenance, utilities, property taxes and insurance. General and administrative expenses represent general overhead costs that are unrelated to property operations and unallocable to the properties, or transaction costs. These expenses include, but are not limited to, payroll and benefits related to corporate employees, professional services, office expenses and depreciation of corporate fixed assets. SSNOI is used to evaluate the operating performance of our properties using a consistent population which controls for changes in the composition of our portfolio. As used herein, same store is generally defined as those revenue-generating properties in the portfolio for the relevant year-over-year reporting periods. Acquisitions and development conversions are included in the same store amounts five full quarters after acquisition or being placed into service. Land parcels, loans and sub-leases, as well as any properties sold or classified as held for sale during the period, are excluded from the same store amounts. Redeveloped properties (including major refurbishments of a Seniors Housing Operating property where 20% or more of units are simultaneously taken out of commission for 30 days or more or Outpatient Medical properties undergoing a change in intended use) are excluded from the same store amounts until five full quarters post completion of the redevelopment. Properties undergoing operator transitions and/or segment transitions are also excluded from the same store amounts until five full quarters post completion of the operator transition or segment transition. In addition, properties significantly impacted by force majeure, acts of God or other extraordinary adverse events are excluded from same store amounts until five full quarters after the properties are placed back into service. SSNOI excludes non-cash NOI and includes adjustments to present consistent property ownership percentages and to translate Canadian properties and UK properties using a consistent exchange rate. Normalizers include adjustments that in management's opinion are appropriate in considering SSNOI, a supplemental, non-GAAP performance measure. None of these adjustments, which may increase or decrease SSNOI, are reflected in our financial statements prepared in accordance with U.S. GAAP. Significant normalizers (defined as any that individually exceed 0.50% of SSNOI growth per property type) are separately disclosed and explained. We believe NOI and SSNOI provide investors relevant and useful information because they measure the operating performance of our properties at the property level on an unleveraged basis. We use NOI and SSNOI to make decisions about resource allocations and to assess the property level performance of our properties. No reconciliation of the forecasted range for SSNOI on a combined basis or by property type is included in this release because we are unable to quantify certain amounts that would be required to be included in the comparable GAAP financial measure without unreasonable efforts, and we believe such reconciliation would imply a degree of precision that could be confusing or misleading to investors.

RevPOR represents the average revenues generated per occupied room per month and ExpPOR represents the average expenses per occupied room per month at our Seniors Housing Operating properties. These metrics are calculated as our pro rata version of total resident fees and services revenues or property operating expenses from the income statement, divided by average monthly occupied room days. SS RevPOR and SS ExpPOR are used to evaluate the RevPOR and ExpPOR performance of our properties under a consistent population, which eliminates changes in the composition of our portfolio. They are based on the same pool of properties used for SSNOI and includes any revenue or expense normalizations used for SSNOI. We use RevPOR, ExpPOR, SS RevPOR and SS ExpPOR to evaluate the revenue-generating capacity and profit potential of our Seniors Housing Operating portfolio independent of fluctuating occupancy rates. They are also used in comparison against industry and competitor statistics, if known, to evaluate the quality of our Seniors Housing Operating portfolio.

We measure our credit strength both in terms of leverage ratios and coverage ratios. The leverage ratios indicate how much of our balance sheet capitalization is related to long-term debt, net of cash and restricted cash. We expect to maintain capitalization ratios and coverage ratios sufficient to maintain a capital structure consistent with our current profile. The ratios are based on EBITDA and Adjusted EBITDA. EBITDA is defined as earnings (net income per income statement) before interest expense, income taxes, depreciation and amortization. Adjusted EBITDA is defined as EBITDA excluding unconsolidated entities and including adjustments for stock-based compensation expense, provision for loan losses, gains/losses on extinguishment of debt, gains/losses/impairments on properties, gains/losses on derivatives and financial instruments, other expenses, other impairment charges and other adjustments deemed appropriate in management's opinion. We believe that EBITDA and Adjusted EBITDA, along with net income, are important supplemental measures because they provide additional information to assess and evaluate the performance of our operations. Our leverage ratios include net debt to Adjusted EBITDA. Net debt is defined as total long-term debt, excluding operating lease liabilities, less cash and cash equivalents and restricted cash. Consolidated enterprise value represents the sum of net debt, the fair market value of our common stock and noncontrolling interests.

Our supplemental reporting measures and similarly entitled financial measures are widely used by investors, equity and debt analysts and ratings agencies in the valuation, comparison, rating and investment recommendations of companies. Our management uses these financial measures to facilitate internal and external comparisons to historical operating results and in making operating decisions. Additionally, they are utilized by the Board of Directors to evaluate management. The supplemental reporting measures do not represent net income or cash flow provided from operating activities as determined in accordance with U.S. GAAP and should not be considered as alternative measures of profitability or liquidity. Finally, the supplemental reporting measures, as defined by us, may not be comparable to similarly entitled items reported by other real estate investment trusts or other companies. Please see the exhibits for reconciliations of supplemental reporting measures and the supplemental information package for the quarter ended June 30, 2023, which is available on Welltower's website (www.welltower.com), for information and reconciliations of additional supplemental reporting measures.

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

Forward-Looking Statements and Risk Factors This press release contains "forward-looking statements" as defined in the Private Securities Litigation Reform Act of 1995. When Welltower uses words such as "may," "will," "intend," "should," "believe," "expect," "anticipate," "project," "pro forma," "estimate" or similar expressions that do not relate solely to historical matters, Welltower is making forward-looking statements. Forward-looking statements are not guarantees of future performance and involve risks and uncertainties that may cause Welltower's actual results to differ materially from Welltower's expectations discussed in the forward-looking statements. This may be a result of various factors, including, but not limited to: the impact of the COVID-19 pandemic; the status of the economy; the status of capital markets, including availability and cost of capital; issues facing the health care industry, including compliance with, and changes to, regulations and payment policies, responding to government investigations and punitive settlements and operators'/tenants' difficulty in cost effectively obtaining and maintaining adequate liability and other insurance; changes in financing terms; competition within the health care and seniors housing industries; negative developments in the operating results or financial condition of operators/tenants, including, but not limited to, their ability to pay rent and repay loans; Welltower's ability to transition or sell properties with profitable results; the failure to make new investments or acquisitions as and when anticipated; natural disasters and other acts of God affecting Welltower's properties; Welltower's ability to re-lease space at similar rates as vacancies occur; Welltower's ability to timely reinvest sale proceeds at similar rates to assets sold; operator/tenant or joint venture partner bankruptcies or insolvencies; the cooperation of joint venture partners; government regulations affecting Medicare and Medicaid reimbursement rates and operational requirements; liability or contract claims by or against operators/tenants; unanticipated difficulties and/or expenditures relating to future investments or acquisitions; environmental laws affecting Welltower's properties; changes in rules or practices governing Welltower's financial reporting; the movement of U.S. and foreign currency exchange rates; Welltower's ability to maintain its qualification as a REIT; key management personnel recruitment and retention; and other risks described in Welltower's reports filed from time to time with the SEC. Welltower undertakes no obligation to update or revise publicly any forward-looking statements, whether because of new information, future events or otherwise, or to update the reasons why actual results could differ from those projected in any forward-looking statements.

 

Welltower Inc. 

Financial Exhibits


Consolidated Balance Sheets (unaudited)

(in thousands)



June 30,



2023


2022

Assets





Real estate investments:





Land and land improvements


$                      4,262,745


$                      4,109,851

Buildings and improvements


34,127,012


32,480,543

Acquired lease intangibles


1,950,349


1,902,141

Real property held for sale, net of accumulated depreciation


404,071


177,719

Construction in progress


1,108,773


900,633

Less accumulated depreciation and intangible amortization


(8,599,622)


(7,437,779)

Net real property owned


33,253,328


32,133,108

Right of use assets, net


322,316


324,720

Real estate loans receivable, net of credit allowance


965,509


956,285

Net real estate investments


34,541,153


33,414,113

Other assets:





Investments in unconsolidated entities


1,650,133


1,300,975

Goodwill


68,321


68,321

Cash and cash equivalents


2,203,788


363,339

Restricted cash


95,281


78,912

Straight-line rent receivable


389,381


408,575

Receivables and other assets


1,116,078


939,436

Total other assets


5,522,982


3,159,558

Total assets


$                    40,064,135


$                    36,573,671






Liabilities and equity





Liabilities:





Unsecured credit facility and commercial paper


$                                  ?


$                         354,000

Senior unsecured notes


13,530,788


12,488,718

Secured debt


2,460,349


2,191,826

Lease liabilities


348,770


410,717

Accrued expenses and other liabilities


1,531,114


1,254,497

Total liabilities


17,871,021


16,699,758

Redeemable noncontrolling interests


369,191


420,018

Equity:





Common stock


509,805


464,778

Capital in excess of par value


28,085,297


24,465,041

Treasury stock


(112,032)


(111,691)

Cumulative net income


8,933,663


8,815,446

Cumulative dividends


(16,116,698)


(14,932,198)

Accumulated other comprehensive income


(95,594)


(145,196)

Total Welltower Inc. stockholders' equity


21,204,441


18,556,180

Noncontrolling interests


619,482


897,715

Total equity


21,823,923


19,453,895

Total liabilities and equity


$                    40,064,135


$                    36,573,671

 

Consolidated Statements of Income (unaudited)





(in thousands, except per share data)









Three Months Ended


Six Months Ended





June 30,


June 30,





2023


2022


2023


2022

Revenues:











Resident fees and services


$       1,159,449


$       1,009,999


$       2,291,134


$       2,004,334



Rental income


383,439


361,411


767,498


717,801



Interest income


38,710


37,140


75,115


76,134



Other income


83,880


63,986


92,460


69,971



Total revenues


1,665,478


1,472,536


3,226,207


2,868,240

Expenses:











Property operating expenses


958,672


854,083


1,916,425


1,707,752



Depreciation and amortization


341,945


310,295


681,057


614,383



Interest expense


152,337


127,750


296,740


249,446



General and administrative expenses


44,287


36,554


88,658


74,260



Loss (gain) on derivatives and financial instruments, net


1,280


(1,407)


2,210


1,171



Loss (gain) on extinguishment of debt, net


1


603


6


591



Provision for loan losses, net


2,456


165


3,233


(639)



Impairment of assets


1,086


?


13,715


?



Other expenses


11,069


35,166


33,814


61,235



Total expenses


1,513,133


1,363,209


3,035,858


2,708,199

Income (loss) from continuing operations before income taxes











and other items


152,345


109,327


190,349


160,041

Income tax (expense) benefit


(3,503)


(3,065)


(6,548)


(8,078)

Income (loss) from unconsolidated entities


(40,332)


(7,058)


(47,403)


(9,942)

Gain (loss) on real estate dispositions, net


(2,168)


(3,532)


(1,421)


19,402

Income (loss) from continuing operations


106,342


95,672


134,977


161,423










Net income (loss)


106,342


95,672


134,977


161,423

Less:


Net income (loss) attributable to noncontrolling interests (1)


3,302


5,888


6,264


9,714

Net income (loss) attributable to common stockholders


$          103,040


$            89,784


$          128,713


$          151,709

Average number of common shares outstanding:











Basic


499,023


454,327


495,561


450,865



Diluted


501,970


457,082


498,305


453,455

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











Basic


$                0.21


$                0.20


$                0.26


$                0.34



Diluted(2)


$                0.20


$                0.20


$                0.26


$                0.33

Common dividends per share


$                0.61


$                0.61


$                1.22


$                1.22












(1) Includes amounts attributable to redeemable noncontrolling interests.

(2) Includes adjustment to the numerator for income (loss) attributable to OP Units and DownREIT Units.

 

FFO Reconciliations








Exhibit 1


(in thousands, except per share data)


Three Months Ended


Six Months Ended







June 30,


June 30,







2023


2022


2023


2022


Net income (loss) attributable to common stockholders


$      103,040


$      89,784


$   128,713


$    151,709


Depreciation and amortization


341,945


310,295


681,057


614,383


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


3,254


3,532


15,136


(19,402)


Noncontrolling interests(1)


(12,841)


(13,173)


(26,168)


(27,926)


Unconsolidated entities(2)


30,784


19,150


53,506


38,459


NAREIT FFO attributable to common stockholders


466,182


409,588


852,244


757,223


Normalizing items, net(3)


(15,318)


(14,975)


18,153


5,672


Normalized FFO attributable to common stockholders


$      450,864


$    394,613


$   870,397


$    762,895















Average diluted common shares outstanding


501,970


457,082


498,305


453,455















Per diluted share data attributable to common stockholders:











Net income (loss)(4)


$            0.20


$          0.20


$         0.26


$          0.33



NAREIT FFO


$            0.93


$          0.90


$         1.71


$          1.67



Normalized FFO


$            0.90


$          0.86


$         1.75


$          1.68















Normalized FFO Payout Ratio:











Dividends per common share


$            0.61


$          0.61


$         1.22


$          1.22



Normalized FFO attributable to common stockholders per share


$            0.90


$          0.86


$         1.75


$          1.68




Normalized FFO payout ratio


68 %


71 %


70 %


73 %















Other items:(5)










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


$     (30,336)


$    (25,507)


$  (63,720)


$    (45,521)


Non-cash interest expenses(6)


6,574


5,552


12,452


10,273


Recurring cap-ex, tenant improvements, and lease commissions


(40,694)


(39,558)


(77,607)


(72,024)


Stock-based compensation


10,491


5,901


19,615


13,343




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


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


(3) See Exhibit 2.


(4) Includes adjustment to the numerator for income (loss) attributable to OP unitholders.


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


(6) Excludes normalized foreign currency loss (gain) (see Exhibit 2).




 

Normalizing Items




Exhibit 2


(in thousands, except per share data)


Three Months Ended


Six Months Ended




June 30,


June 30,




2023


2022


2023


2022


Loss (gain) on derivatives and financial instruments, net


$    1,280

(1)

$  (1,407)


$    2,210


$    1,171


Loss (gain) on extinguishment of debt, net


1

(2)

603


6


591


Provision for loan losses, net


2,456

(3)

165


3,233


(639)


Income tax benefits


?


?


(246)


?


Other impairment


?


(620)


?


(620)


Other expenses


11,069

(4)

35,166


33,814


61,235


Leasehold interest termination


(65,485)

(5)

(56,397)


(65,485)


(64,854)


Casualty losses, net of recoveries


3,568

(6)

2,673


8,055


2,686


Foreign currency loss (gain)


(345)

(7)

1,840


(572)


1,840


Normalizing items attributable to noncontrolling interests and unconsolidated entities, net


32,138

(8)

3,002


37,138


4,262


Net normalizing items


$ (15,318)


$ (14,975)


$  18,153


$    5,672












Average diluted common shares outstanding


501,970


457,082


498,305


453,455


Net normalizing items per diluted share


$    (0.03)


$    (0.03)


$      0.04


$      0.01












(1) Primarily related to mark-to-market of the equity warrants received as part of the Safanad/HC-One transaction that closed in 2021.


(2) Primarily related to the extinguishment of secured debt.


(3) Primarily related to reserves for loan losses under the current expected credit losses accounting standard.


(4) Primarily related to non-capitalizable transaction costs and an accrual for non-capitalizable promotes.


(5) Primarily related to a gain from the loss of control and derecognition of the leasehold interest related to seven properties.


(6) Primarily relates to casualty losses net of any insurance recoveries.


(7) Primarily relates to foreign currency gains and losses related to accrued interest on intercompany loans and third party debt denominated in a foreign currency.


(8) Primarily related to an impairment recognized on the Sunrise Senior Living  unconsolidated management company investment.


 

Outlook Reconciliation: Year Ending December 31, 2023

Exhibit 3


(in millions, except per share data)



Prior Outlook


Current Outlook





Low


High


Low


High


FFO Reconciliation:










Net income attributable to common stockholders


$          303


$          368


$          374


$          430


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


(19)


(19)


(20)


(20)


Depreciation and amortization(1)


1,391


1,391


1,402


1,402


NAREIT FFO attributable to common stockholders


1,675


1,740


1,756


1,812


Normalizing items, net(1,3)


33


33


18


18


Normalized FFO attributable to common stockholders


$       1,708


$       1,773


$       1,774


$       1,830













Diluted per share data attributable to common stockholders:










Net income


$         0.61


$         0.74


$         0.73


$         0.84


NAREIT FFO


$         3.36


$         3.49


$         3.44


$         3.55


Normalized FFO


$         3.43


$         3.56


$         3.48


$         3.59













Other items:(1)










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


$        (126)


$        (126)


$        (126)


$        (126)


Non-cash interest expenses


24


24


27


27


Recurring cap-ex, tenant improvements, and lease commissions


(174)


(174)


(177)


(177)


Stock-based compensation


33


33


37


37





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


(2) Includes estimated gains on projected dispositions.


(3) See Exhibit 2.


 

SSNOI Reconciliation






Exhibit 4


(in thousands)


Three Months Ended







June 30,







2023


2022


% growth


Net income (loss)


$                         106,342


$                           95,672




Loss (gain) on real estate dispositions, net


2,168


3,532




Loss (income) from unconsolidated entities


40,332


7,058




Income tax expense (benefit)


3,503


3,065




Other expenses


11,069


35,166




Impairment of assets


1,086


?




Provision for loan losses, net


2,456


165




Loss (gain) on extinguishment of debt, net


1


603




Loss (gain) on derivatives and financial instruments, net


1,280


(1,407)




General and administrative expenses


44,287


36,554




Depreciation and amortization


341,945


310,295




Interest expense


152,337


127,750




Consolidated NOI


706,806


618,453




NOI attributable to unconsolidated investments(1)


25,150


23,648




NOI attributable to noncontrolling interests(2)


(24,262)


(82,804)




Pro rata NOI


707,694


559,297




Non-cash NOI attributable to same store properties


(15,671)


(18,162)




NOI attributable to non-same store properties


(242,710)


(133,593)




Currency and ownership adjustments(3)


(1,738)


(1,713)




Normalizing adjustments, net(4)


(3,378)


(11,603)




Same Store NOI (SSNOI)


$                         444,197


$                         394,226


12.7 %










Seniors Housing Operating


217,863


175,416


24.2 %


Seniors Housing Triple-net


93,575


90,740


3.1 %


Outpatient Medical


113,097


109,547


3.2 %


Long-Term/Post-Acute Care


19,662


18,523


6.1 %


Total SSNOI


$                         444,197


$                         394,226


12.7 %











(1) Represents Welltower's interests in joint ventures where Welltower is the minority partner.


(2) Represents minority partners' interests in joint ventures where Welltower is the majority partner.


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


(4) Includes other adjustments described in the accompanying Supplement.




 

Reconciliation of SHO SS RevPOR Growth

Exhibit 5


(in thousands except SS RevPOR)





June 30,




2023


2022



Consolidated SHO revenues

$        1,164,439


$        1,071,210



Unconsolidated SHO revenues attributable to WELL(1)

63,041


51,456



SHO revenues attributable to noncontrolling interests(2)

(48,505)


(121,704)



SHO pro rata revenues(3)

1,178,975


1,000,962



Non-cash and non-RevPOR revenues on same store properties

(2,006)


(907)



Revenues attributable to non-same store properties

(298,776)


(211,353)



Currency and ownership adjustments(4)

(3,922)


8,111



SHO SS RevPOR revenues(5)

$           874,271


$           796,813









Average occupied units/month(6)

55,788


54,537



SHO SS RevPOR(7)

$               5,238


$               4,884



SS RevPOR YOY growth

7.3 %











(1) Represents Welltower's interests in joint ventures where Welltower is the minority partner.



(2) Represents minority partners' interests in joint ventures where Welltower is the majority partner.


(3) Represents SHO revenues at Welltower pro rata ownership.



(4) Includes where appropriate adjustments to reflect consistent property ownership percentages, to translate Canadian properties at a USD/CAD rate of 1.37 and to translate UK properties at a GBP/USD rate of 1.20.


(5) Represents SS SHO RevPOR revenues at Welltower pro rata ownership.



(6) Represents average occupied units for SS properties on a pro rata basis.



(7) Represents pro rata SS average revenues generated per occupied room per month.



 

Net Debt to Adjusted EBITDA Reconciliation




Exhibit 6


(in thousands)


Three Months Ended







June 30, 2023


June 30, 2022


Net income (loss)


$                   106,342


$                     95,672


Interest expense


152,337


127,750


Income tax expense (benefit)


3,503


3,065


Depreciation and amortization


341,945


310,295


EBITDA


604,127


536,782


Loss (income) from unconsolidated entities


40,332


7,058


Stock-based compensation


10,491


5,901


Loss (gain) on extinguishment of debt, net


1


603


Loss (gain) on real estate dispositions, net


2,168


3,532


Impairment of assets


1,086


?


Provision for loan losses, net


2,456


165


Loss (gain) on derivatives and financial instruments, net


1,280


(1,407)


Other expenses


11,069


35,166


Leasehold interest termination(1)


(65,485)


(56,397)


Casualty losses, net of recoveries


3,568


2,673


Other impairment(2)


?


(620)


Adjusted EBITDA


$                   611,093


$                   533,456








Total debt(3)


$              16,040,530


$              15,144,432


Cash and cash equivalents and restricted cash


(2,299,069)


(442,251)


Net debt


$              13,741,461


$              14,702,181








Adjusted EBITDA annualized


$                2,444,372


$                2,133,824


Net debt to Adjusted EBITDA ratio


                           5.62 x


                           6.89 x









(1) For the three months ended June 30, 2023, relates to the derecognition of leasehold interest related to seven properties. For the three months ended June 30, 2022, relates to the termination of our leasehold interest relating to the master lease with National Health Investors ("NHI") for 17 properties assumed in conjunction with the Holiday Retirement acquisition.


(2) Primarily relates to the release of previously reserved straight-line receivables.


(3) Amounts include unamortized premiums/discounts, other fair value adjustments and financing lease liabilities. Excludes operating lease liabilities related to ASC 842 adoption.











 

Net Debt to Consolidated Enterprise Value




Exhibit 7


(in thousands, except share price)







June 30, 2023


December 31, 2022


Common shares outstanding


508,159


490,509


Period end share price


$                     80.89


$                     65.55


Common equity market capitalization


$            41,104,982


$            32,152,865








Total debt(1)


$            16,040,530


$            14,661,552


Cash and cash equivalents and restricted cash


(2,299,069)


(722,292)


Net debt


$            13,741,461


$            13,939,260









Noncontrolling interests(2)


988,673


1,099,182


Consolidated enterprise value


$            55,835,116


$            47,191,307


Net debt to consolidated enterprise value


24.6 %


29.5 %









(1) Amounts include senior unsecured notes, secured debt and lease liabilities related to finance leases, as reflected on our consolidated balance sheets. Operating lease liabilities related to the ASC 842 adoption are excluded.


(2) Includes amounts attributable to both redeemable noncontrolling interests and noncontrolling interests as reflected on our consolidated balance sheets.









 

SOURCE Welltower Inc.


These press releases may also interest you

at 13:20
CMC Metals Ltd. (CMCXF:OTCQB) ("CMC" or the "Company") is pleased to announce the terms to its proposed non-brokered private placement. The proposed terms are to sell flow-through units of the Company (each, a "FT Unit")...

at 12:12
As the push for digital transformation accelerates within the public sector, it...

at 10:55
The Arena Group, owner of SURFER, announced today its sponsorship of the 2024 Big Wave Challenge. Partnering with legendary big wave media pioneer Bill Sharp, co-producer of HBO's 100 Foot Wave, the reinvigorated Big Wave Challenge will recognize and...

at 10:19
Today, the U.S. Food and Drug Administration took action aimed at helping to ensure the safety and effectiveness of laboratory developed tests, or LDTs, which are used in a growing number of health care decisions and about which concerns have been...

at 10:05
HD Nursing, the leading patient safety solution that combines predictive analytics with individualized fall and pressure injury prevention, was named the winner of a Silver Stevie® Award in the Company of the Year - Health Products & Services...

at 10:01
Allied Market Research published a report, titled, "Online Food Delivery Market by Type (Restaurant-To-Consumer and Platform-To-Consumer), Channel Type (Websites/Desktop and Mobile Applications), and...



News published on and distributed by: