Normalized FFO Per Share Increases 4.5 Percent in Third Quarter Versus Prior Year
Balance Sheet and Liquidity Strong; $730 Million Liquidity Available
Company Adjusts Full Year 2008 Normalized FFO Per Share Guidance to $2.71 to $2.74
CHICAGO, IL (November 4, 2008) - Ventas, Inc. (NYSE:VTR) ("Ventas" or the "Company") said today that third quarter 2008 normalized Funds from Operations (“FFO”) increased 9.6 percent to $97.2 million, from $88.7 million in the third quarter of 2007. Normalized FFO per diluted common share increased 4.5 percent, to $0.69 in the third quarter of 2008, compared to $0.66 in the third quarter of 2007.
Third quarter normalized FFO benefited from rental increases from the Company’s triple-net lease portfolio, higher revenues at the Company’s senior living and medical office building (“MOB”) operating portfolio, accretive investments and lower interest expense, offset in part by increased general and administrative expenses and higher expenses at the Company’s operating portfolio. Higher weighted average diluted shares outstanding of 141.1 million in the third quarter of 2008, compared to 133.5 million in the third quarter of 2007, impacted per share amounts. Normalized FFO for the three months ended September 30, 2008 excludes the net benefit (totaling $16.7 million) principally from the reversal of a $23.3 million previously recorded contingent liability, partially offset by a $6.0 million valuation allowance on real estate mortgage loans receivable and merger-related and other costs.
“We are pleased with 4.5 percent growth in normalized FFO per diluted share this quarter, which demonstrates the strength of our portfolio. Importantly, our balance sheet and liquidity are strong and our diverse portfolio of triple-net leases and operating assets continues to deliver reliable cash flows and positive results,” Ventas Chairman, President and Chief Executive Officer Debra A. Cafaro said. “We are operating from a position of safety that is paramount in today’s challenging capital and economic environment.”
Normalized FFO for the nine months ended September 30, 2008 increased 18.7 percent to $288.2 million, or $2.08 per diluted common share, from $242.9 million, or $2.03 per diluted common share, for the comparable 2007 period. Normalized FFO for the nine months ended September 30, 2008 excludes the net benefit (totaling $29.3 million) from income taxes and the previously recorded contingent liability reversal, offset by the valuation allowance on real estate mortgage loans receivable and merger-related and other costs.
FFO, as defined by the National Association of Real Estate Investment Trusts (“NAREIT”), in the third quarter of 2008 increased 17.3 percent, to $113.9 million from $97.1 million from the prior year. NAREIT FFO per diluted common share rose 11.0 percent to $0.81, from $0.73 per diluted common share a year earlier. This increase in FFO is principally due to the benefit of the previously recorded contingent liability reversal, offset in part by the valuation allowance on real estate mortgage loans receivable and lower income tax benefit compared to the third quarter of 2007. Higher weighted average diluted shares outstanding in the third quarter of 2008 over the prior year impacted per share amounts.
NAREIT FFO for the nine months ended September 30, 2008 increased 14.5 percent to $317.5 million, or $2.29 per diluted common share, from $277.3 million, or $2.32 per diluted common share, for the comparable 2007 period. The decrease in NAREIT FFO per diluted common share is principally due to a $24.3 million gain from foreign currency hedges in 2007 and higher weighted average diluted shares outstanding in 2008.
UPDATED NORMALIZED FFO GUIDANCE FOR 2008
Ventas currently expects its 2008 normalized FFO per diluted share to be between $2.71 and $2.74, as compared to previous 2008 guidance of $2.75 to $2.82 per diluted share. This change is primarily the result of the Company’s proactive steps to increase its liquidity; economic factors; dead deal costs; the impact of foreign currency changes; and higher weighted average shares outstanding.
“We are committed to preserving the Company’s financial strength and increasing long-term value for shareholders,” Cafaro said. “We believe that, to be successful in today’s environment, companies must have low leverage, limited near term maturities and continued access to capital. As a result of our efforts during the last few years, Ventas has all three. While our actions may affect near term earnings at the margin, they are the right thing to do to ensure that Ventas remains strong through this extremely challenging time in the markets and our economy.”
The Company's normalized FFO guidance for all periods assumes that all of the Company's tenants and borrowers continue to meet all of their obligations to the Company. In addition, the Company's normalized FFO guidance (and related U.S. generally accepted accounting principals ("GAAP") earnings projections) excludes (a) gains and losses on the sales of assets, (b) the impact of future, unannounced acquisitions, divestitures (including pursuant to tenant options to purchase) and capital transactions, (c) merger-related costs and expenses that are not capitalized under GAAP, including transitional and severance expenses, amortization of fees related to acquisition financing and costs, gains and losses for foreign currency hedge agreements, (d) the impact of any expenses related to asset impairment and valuation allowances, the write-off of unamortized deferred financing fees, or additional costs, expenses, discounts or premiums incurred as a result of early retirement or payment of the Company’s debt, (e) dilution resulting from the Company's convertible notes, (f) the non-cash effect of income tax benefits, and (g) the reversal or incurrence of contingent liabilities.
The Company's guidance is based on a number of other assumptions, which are subject to change and many of which are outside the control of the Company. If actual results vary from these assumptions, the Company's expectations may change. There can be no assurance that the Company will achieve these results.
A reconciliation of the Company's guidance to the Company's projected GAAP earnings is provided on a schedule attached to this press release. The Company may from time to time update its publicly announced guidance, but it is not obligated to do so.
SUNRISE PORTFOLIO
Total Portfolio
The Company’s operating portfolio contains 79 seniors housing communities in North America that are managed by Sunrise Senior Living, Inc. (NYSE:SRZ) (“Sunrise”). Ventas owns 100 percent of 18 of these communities and has a partnership share of between 75 percent and 85 percent in the remaining 61 communities, with Sunrise owning the minority interest in those 61 communities.
Net Operating Income after management fees (“NOI”) for those 79 communities was $35.2 million for the three months ended September 30, 2008, compared to $34.0 million for 78 communities during the three months ended September 30, 2007. For the 78 communities Ventas owned in the third quarter of 2008 and 2007, NOI increased four percent, average daily rate increased three percent and occupancy was stable at 91 percent.
72 Same Store Stabilized Community Results
For the 72 Sunrise communities that were stabilized in both the third quarter of 2008 and the third quarter of 2007, total community NOI was $33.3 million in 2008 versus $33.0 million for the comparable 2007 period. Average daily rate in these same store stabilized communities increased three percent versus the third quarter of 2007. These same store stabilized communities averaged 92 percent occupancy during the third quarter of 2008, compared to 91 percent in the second quarter of 2008 and 93 percent in the third quarter of 2007.
Three Communities in Lease-up
Ventas’s Sunrise portfolio also contains three recently developed communities that are in lease-up. Total community NOI for the three lease-up communities was $0.3 million during the third quarter of 2008, which was unchanged from the second quarter of 2008.
Average occupancy in this three community pool increased from 54 percent to 59 percent. The occupancy increase is partially due to a four percentage point sequential quarterly increase in occupancy, to 70 percent, for the two “mansion” assisted living communities included in the lease-up portfolio. Average occupancy for the 229-unit independent living community located in Ontario and acquired by the Company in December 2007 (“Steeles”) increased to 52 percent in the third quarter of 2008 from 46 percent in the second quarter of 2008.
During the third quarter of 2008, two communities were reclassified from lease-up to stabilized.
GAAP NET INCOME
Net income applicable to common shares for the quarter ended September 30, 2008 was $64.7 million, or $0.46 per diluted common share, after discontinued operations of $0.6 million, compared with net income applicable to common shares for the quarter ended September 30, 2007 of $28.0 million, or $0.21 per diluted common share, after discontinued operations of $0.8 million.
Net income applicable to common shares for the nine months ended September 30, 2008 was $167.8 million, or $1.21 per diluted common share, after discontinued operations of $29.7 million, compared with net income applicable to common shares for the nine months ended September 30, 2007 of $247.7 million, or $2.07 per diluted common share, after discontinued operations of $138.0 million.
THIRD QUARTER HIGHLIGHTS AND OTHER RECENT DEVELOPMENTS
Portfolio, Performance and Balance Sheet Highlights
Liquidity & Balance Sheet
- Ventas’s $850 million unsecured revolving credit facilities (the “Credit Facilities”) are due April 2010. The Company has exercised its option to extend the term. Borrowings under the Credit Facilities are currently priced at either LIBOR plus 75 basis points or the Prime Rate.
- At November 4, 2008, the Company has $223 million outstanding under its Credit Facilities, and $623 million of undrawn availability.
- At November 4, 2008, the Company has $106 million of cash and short-term cash investments primarily invested in United States treasury money market funds.
- Year to date, Ventas has purchased at a net discount in open market transactions $138.6 million aggregate principal amount of its 8¾% senior notes due 2009 and its 6¾% senior notes due 2010.
- Year to date, Ventas has repaid $118.8 million of its mortgage debt obligations.
- As of November 4, 2008: The Company has no remaining 2008 principal debt maturities. Its 2009 principal debt maturities total $219 million (excluding in each case normal monthly amortization payments). Net of the Company’s $106 million in cash and short-term investments, the Company’s debt maturities approximate $113 million through December 31, 2009. Additional detail on the Company’s debt maturities can be found in an attachment to this press release and is available on the Company’s website under the “For Investors” section or at www.ventasreit.com/investors/supplemental.asp.
- In August 2008, Ventas raised $217.2 million through the issuance and sale of 4.8 million shares of its common stock, after deducting the underwriter's discount.
- The Company’s debt to total capitalization at September 30, 2008 was approximately 31 percent. Its net debt to pro forma EBITDA was 4.7x.
- The Company benefited in the third quarter from the reversal of a previously recorded contingent liability in the amount of $23.3 million. The Company no longer expects to make any payments relating to that contingent liability and, therefore, the liability was removed from its balance sheet and included in its income for the quarter.
- Lehman Commercial Paper, Inc. (“Lehman”) is a named lender under the Credit Facilities and has a $20 million funding commitment (approximately 2% of the aggregate borrowing capacity under the Credit Facilities) to the Company. Lehman has defaulted on its obligations to fund the Company’s borrowing requests, and the Company is seeking an assignment of this portion of its Credit Facilities, through Lehman’s Chapter 11 proceeding, to a third party investor who the Company believes represents the economic interest in such obligation.
Investments
- In August 2008, Ventas purchased two fully leased MOBs, containing 176,000 square feet, for an aggregate purchase price of $40 million. The seller, a new MOB relationship for Ventas, is an experienced, private developer and manager of MOBs based in the southeast United States. These MOBs, located outside of Atlanta, Georgia, are on the campus of and attached to a full-service acute care hospital. The Company expects to receive a first year NOI (net operating income) yield of over seven percent on its investment. The seller will continue to provide management and leasing services for these MOBs.
- In September and October 2008, as part of its previously announced option to invest in certain pre-leased MOB developments, Ventas funded $3.9 million as an initial investment in a joint venture (“JV”) that has commenced development of a 98,000 square foot MOB in Greenville, South Carolina, affiliated with an A-rated hospital system, that is approximately 88 percent pre-leased. The MOB is expected to be completed in the second half of 2009 at a total development cost to Ventas of approximately $25 million. Ventas has a 95 percent ownership interest in the JV. Ventas’s JV partner, a nationally recognized private developer of MOBs and healthcare facilities, will also provide management and leasing services for the MOB.
- In October 2008, as part of the same option arrangement, Ventas funded $3.2 million as an initial investment in a JV to develop a 75,000 square foot MOB located on a hospital campus, affiliated with an A-rated hospital system, in suburban Denver, Colorado that is approximately 58 percent pre-leased. The project is under construction and is expected to be completed in the second half of 2009 at a total development cost to Ventas of approximately $20 million.
- In October 2008, the Company entered into an agreement with a nationally recognized developer of medical office properties to acquire, subject to certain conditions, up to a 90 percent interest in a 77,000 square foot MOB, currently under construction by the developer, on a hospital campus, with investment grade rated bonds, outside of Baltimore, Maryland. The transaction with this developer represents a new MOB relationship for Ventas. If Ventas acquires an interest in the MOB under its agreement, the price to Ventas should approximate $21 million. The MOB is 63 percent pre-leased and is expected to be completed in late 2009 or early 2010.
- Ventas’s MOB portfolio now consists of 1.5 million square feet. The Company now has existing partnerships with six quality MOB developer-operators, including five of the top 20 MOB developers in the U.S.
- On September 30, 2008, Ventas purchased at a discount $20 million aggregate principal amount of unsecured corporate debt issued by three premier publicly traded hospital operators. These debt instruments have effective interest rates of 9.5 percent to maturity.
Dispositions
- As previously announced, Ventas entered into an agreement to sell five seniors housing assets to the current tenant for an aggregate sale price of $62.5 million. The contract price represents $145,000 per unit and a capitalization rate of approximately 6.5 percent on rent and EBITDAR (earnings before interest, taxes, depreciation, amortization and rent) at the assets. Although there can be no assurances, the Company expects to close the sale in the fourth quarter of 2008 and record a gain.
Portfolio
- Average occupancy for the Company’s 72 same store stabilized portfolio of private-pay seniors housing communities managed by Sunrise increased to 92 percent in the third quarter of 2008 from 91 percent in the second quarter of 2008.
- NOI for the 78 senior living communities managed by Sunrise and owned by Ventas in the third quarter of 2008 and 2007 increased four percent, average daily rate increased three percent and occupancy was stable at 91 percent.
- The 203 skilled nursing facilities (“SNFs”) and hospitals (“LTACs”) leased by the Company to Kindred produced EBITDARM (earnings before interest, taxes, depreciation, amortization, rent and management fees) to actual cash rent coverage of 2.2 times for the trailing twelve-month period ended June 30, 2008 (the latest date available).
- The borrowers under three related first mortgage loans (the “Sunwest Loans”) totaling $20 million have defaulted on their obligations to pay monthly principal and interest to Ventas. The Sunwest Loans were made in 2005 to affiliates of Sunwest Management, Inc. (“Sunwest”). The Sunwest Loans are secured by four seniors housing communities containing approximately 300 units and are guaranteed by Sunwest and personally by two of the principals of Sunwest (the “Sunwest Guaranty”). The Company has initiated foreclosure action on each asset. At the Company’s request, a receiver has been appointed at two of the assets and should be appointed at two of the assets shortly. The receivers will operate the assets for the benefit of the Company and other claimants. The Company has also initiated a collection and enforcement action on the Sunwest Guaranty. The Company intends to vigorously pursue all of its rights and remedies and take all appropriate actions to recover all amounts due to it under the Sunwest Loans and the Sunwest Guaranty. However, due to the current capital markets and economic environment, the Company has recorded a valuation allowance of $6 million respecting the Sunwest Loans in the quarter.
- Supplemental information regarding Ventas’s portfolio of 518 seniors housing and healthcare assets, including two MOBs under development, is available on the Company’s website under the “For Investors” section or at www.ventasreit.com/investors/supplemental.asp.
Additional Information
- The Company’s third quarter 2008 dividend of $0.5125 per share represents a payout ratio of approximately 75 percent of the Company’s third quarter normalized FFO per diluted share.
- The Company confirmed that none of its executive officers have pledged any of their Ventas equity securities to secure “margin loans.”
THIRD QUARTER CONFERENCE CALL
Ventas will hold a conference call to discuss this earnings release on November 5, 2008, at 10:00 a.m. Eastern Time (9:00 a.m. Central Time). The dial-in number for the conference call is (617) 801-9715. The participant passcode is “Ventas.” The conference call is being webcast live by CCBN and can be accessed at the Company’s website at www.ventasreit.com or www.earnings.com. An online replay of the webcast will be available at approximately 12:00 p.m. Eastern Time and will be archived for 30 days.
Ventas, Inc. is a leading healthcare real estate investment trust. At the date of this press release, Ventas owns 518 seniors housing and healthcare-related properties located in 43 states and two Canadian provinces. Its diverse portfolio includes 253 seniors housing communities, 192 skilled nursing facilities, 41 hospitals, 32 medical office and other properties. More information about Ventas can be found on its website at www.ventasreit.com.
This press release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements regarding Ventas, Inc.’s (“Ventas” or the “Company”) and its subsidiaries’ expected future financial position, results of operations, cash flows, funds from operations, dividends and dividend plans, financing plans, business strategy, budgets, projected costs, capital expenditures, competitive positions, acquisitions, investment opportunities, merger integration, growth opportunities, expected lease income, continued qualification as a real estate investment trust (“REIT”), plans and objectives of management for future operations and statements that include words such as “anticipate,” “if,” “believe,” “plan,” “estimate,” “expect,” “intend,” “may,” “could,” “should,” “will” and other similar expressions are forward-looking statements. These forward-looking statements are inherently uncertain, and security holders must recognize that actual results may differ from the Company’s expectations. The Company does not undertake a duty to update these forward-looking statements, which speak only as of the date on which they are made.
The Company’s actual future results and trends may differ materially depending on a variety of factors discussed in the Company’s filings with the Securities and Exchange Commission. Factors that may affect the Company’s plans or results include without limitation: (a) the ability and willingness of the Company’s operators, tenants, borrowers, managers and other third parties, as applicable, to meet and/or perform the obligations under their various contractual arrangements with the Company; (b) the ability and willingness of Kindred Healthcare, Inc. (together with its subsidiaries, “Kindred”), Brookdale Living Communities, Inc. (together with its subsidiaries, “Brookdale”) and Alterra Healthcare Corporation (together with its subsidiaries, “Alterra”) to meet and/or perform their obligations to indemnify, defend and hold the Company harmless from and against various claims, litigation and liabilities under the Company’s respective contractual arrangements with Kindred, Brookdale and Alterra; (c) the ability of the Company’s operators, tenants, borrowers and managers, as applicable, to maintain the financial strength and liquidity necessary to satisfy their respective obligations and liabilities to third parties, including without limitation obligations under their existing credit facilities; (d) the Company’s success in implementing its business strategy and the Company’s ability to identify, underwrite, finance, consummate and integrate diversifying acquisitions or investments, including those in different asset types and outside the United States; (e) the nature and extent of future competition; (f) the extent of future or pending healthcare reform and regulation, including cost containment measures and changes in reimbursement policies, procedures and rates; (g) increases in the Company’s cost of borrowing; (h) the ability of the Company’s operators and managers, as applicable, to deliver high quality services, to attract and retain qualified personnel and to attract residents and patients; (i) the results of litigation affecting the Company; (j) changes in general economic conditions and/or economic conditions in the markets in which the Company may, from time to time, compete; (k) the Company’s ability to pay down, refinance, restructure and/or extend its indebtedness as it becomes due; (l) the Company’s ability and willingness to maintain its qualification as a REIT due to economic, market, legal, tax or other considerations; (m) final determination of the Company’s taxable net income for the year ending December 31, 2008; (n) the ability and willingness of the Company’s tenants to renew their leases with the Company upon expiration of the leases and the Company’s ability to relet its properties on the same or better terms in the event such leases expire and are not renewed by the existing tenants; (o) risks associated with the Company’s seniors housing communities managed by Sunrise Senior Living, Inc. (together with its subsidiaries, “Sunrise”), including the timely delivery of accurate property-level financial results for the Company’s properties; (p) factors causing volatility in the Company’s revenues generated by its seniors housing communities managed by Sunrise, including without limitation national and regional economic conditions, costs of materials, energy, labor and services, employee benefit costs and professional and general liability claims; (q) the movement of U.S. and Canadian exchange rates; (r) year-over-year changes in the Consumer Price Index and the effect of those changes on the rent escalators, including the rent escalator for Master Lease 2 with Kindred, and the Company’s earnings; (s) the impact on the liquidity, financial condition and results of operations of the Company’s operators, tenants, borrowers and managers, as applicable, resulting from increased operating costs and uninsured liabilities for professional liability claims, and the ability of the Company’s operators, tenants, borrowers and managers to accurately estimate the magnitude of these liabilities; (t) the ability and willingness of the lenders under the Company’s unsecured revolving credit facilities to fund, in whole or in part, borrowing requests made by the Company from time to time; (u) the impact of market or issuer events on the liquidity or value of the Company’s investments in marketable securities; and (v) the impact of the Sunrise strategic review process and accounting, legal and regulatory issues. Many of these factors are beyond the control of the Company and its management.
|
CONSOLIDATED BALANCE SHEETS As of September 30, 2008, June 30, 2008, March 31, 2008, December 31, 2007 and September 30, 2007 (In thousands, except per share amounts) |
|||||||||
| September 30, | June 30, | March 31, | December 31, | September 30, | |||||
| 2008 | 2008 | 2008 | 2007 | 2007 | |||||
| Assets | |||||||||
| Real estate investments: | |||||||||
| Land | $ 567,474 | $ 569,711 | $ 567,523 | $ 572,092 | $ 564,462 | ||||
| Buildings and improvements | 5,703,731 | 5,702,197 | 5,669,237 | 5,720,089 | 5,548,808 | ||||
| 6,271,205 | 6,271,908 | 6,236,760 | 6,292,181 | 6,113,270 | |||||
| Accumulated depreciation | (951,523) | (905,608) | (855,148) | (816,352) | (765,598) | ||||
| Net real estate property | 5,319,682 | 5,366,300 | 5,381,612 | 5,475,829 | 5,347,672 | ||||
| Loans receivable, net | 113,606 | 118,565 | 19,945 | 19,998 | 35,556 | ||||
| Net real estate investments | 5,433,288 | 5,484,865 | 5,401,557 | 5,495,827 | 5,383,228 | ||||
| Cash and cash equivalents | 115,923 | 29,268 | 51,347 | 28,334 | 28,573 | ||||
| Escrow deposits and restricted cash | 43,841 | 40,038 | 52,621 | 54,077 | 89,807 | ||||
| Deferred financing costs, net | 19,292 | 20,742 | 21,978 | 22,836 | 22,280 | ||||
| Notes receivable-related parties | 1,769 | 1,752 | 2,109 | 2,092 | 2,144 | ||||
| Other | 200,735 | 140,396 | 122,176 | 113,462 | 135,588 | ||||
| Total assets | $ 5,814,848 | $ 5,717,061 | $ 5,651,788 | $ 5,716,628 | $ 5,661,620 | ||||
| Liabilities and stockholders' equity | |||||||||
| Liabilities: | |||||||||
| Senior notes payable and other debt | $ 3,135,350 | $ 3,251,418 | $ 3,157,111 | $ 3,360,499 | $ 3,267,705 | ||||
| Deferred revenue | 7,564 | 8,050 | 8,700 | 9,065 | 9,665 | ||||
| Accrued interest | 46,255 | 20,261 | 46,748 | 20,790 | 46,752 | ||||
| Accounts payable and other accrued liabilities | 152,666 | 142,399 | 142,386 | 173,576 | 152,753 | ||||
| Deferred income taxes | 256,525 | 282,080 | 286,153 | 297,590 | 313,987 | ||||
| Total liabilities | 3,598,360 | 3,704,208 | 3,641,098 | 3,861,520 | 3,790,862 | ||||
| Minority interest | 28,901 | 30,957 | 32,316 | 31,454 | 26,781 | ||||
| Commitments and contingencies | |||||||||
| Stockholders' equity: | |||||||||
|
Preferred stock, $1.00 par value; 10,000 shares authorized, unissued |
-- |
-- |
-- |
-- |
-- |
||||
|
Common stock, $0.25 par value; 143,293, 138,477, 138,369, 133,665 and 133,451 shares issued at September 30, 2008, June 30, 2008, March 31, 2008, December 31, 2007 and September 30, 2007, respectively |
35,823 | 34,619 | 34,592 | 33,416 | 33,371 | ||||
| Capital in excess of par value | 2,242,345 | 2,021,074 | 2,015,661 | 1,821,294 | 1,817,809 | ||||
| Accumulated other comprehensive income | 4,835 | 12,831 | 14,819 | 17,416 | 6,652 | ||||
| Retained earnings (deficit) | (95,414) | (86,610) | (86,698) | (47,846) | (13,761) | ||||
|
Treasury stock, 0, 0, 0, 14 and 3 shares at September 30, 2008, June 30, 2008, March 31, 2008, December 31, 2007 and September 30, 2007, respectively |
(2) | (18) |
-- |
(626) | (94) | ||||
| Total stockholders' equity | 2,187,587 | 1,981,896 | 1,978,374 | 1,823,654 | 1,843,977 | ||||
| Total liabilities and stockholders' equity | $ 5,814,848 | $ 5,717,061 | $ 5,651,788 | $ 5,716,628 | $ 5,661,620 | ||||
|
CONSOLIDATED STATEMENTS OF INCOME For the Three and Nine Months Ended September 30, 2008 and 2007 (In thousands, except per share amounts) |
|||||||||||||||
| For the Three Months | For the Nine Months | ||||||||||||||
| Ended September 30, | Ended September 30, | ||||||||||||||
| 2008 | 2007 | 2008 | 2007 | ||||||||||||
| Revenues: | |||||||||||||||
| Rental income | $ | 124,581 | $ | 118,365 | $ | 369,156 | $ | 350,970 | |||||||
| Resident fees and services | 108,610 | 103,938 | 323,648 | 175,338 | |||||||||||
| Income from loans and investments | 3,426 | 477 | 5,373 | 2,115 | |||||||||||
| Interest and other income | 1,937 | 712 | 3,633 | 2,411 | |||||||||||
| Total revenues | 238,554 | 223,492 | 701,810 | 530,834 | |||||||||||
| Expenses: | |||||||||||||||
| Interest | 51,344 | 52,961 | 155,842 | 145,355 | |||||||||||
| Depreciation and amortization | 50,969 | 69,833 | 179,892 | 158,867 | |||||||||||
| Property-level operating expenses | 81,698 | 71,382 | 230,497 | 122,730 | |||||||||||
|
General, administrative and professional fees (including non-cash stock-based compensation expense of $3,326 and $1,768 for the three months ended 2008 and 2007, respectively, and $7,816 and $5,602 for the nine months ended 2008 and 2007, respectively) |
11,626 | 9,315 | 29,493 | 24,919 | |||||||||||
| Foreign currency (gain) loss | (45 | ) | 116 | (151 | ) | (24,245 | ) | ||||||||
| Merger-related expenses | 1,248 | 1,535 | 3,128 | 2,327 | |||||||||||
| Loss (gain) on extinguishment of debt | 344 | (88 | ) | 460 | (88 | ) | |||||||||
| Total expenses | 197,184 | 205,054 | 599,161 | 429,865 | |||||||||||
|
Income before reversal of contingent liability, income taxes, minority interest and discontinued operations |
41,370 | 18,438 | 102,649 | 100,969 | |||||||||||
| Reversal of contingent liability | 23,328 | - | 23,328 | - | |||||||||||
| Income tax benefit, net of minority interest | 415 | 9,463 | 14,165 | 15,074 | |||||||||||
| Income before minority interest and discontinued operations | 65,113 | 27,901 | 140,142 | 116,043 | |||||||||||
| Minority interest, net of tax | 1,040 | 675 | 2,063 | 1,088 | |||||||||||
| Income from continuing operations | 64,073 | 27,226 | 138,079 | 114,955 | |||||||||||
| Discontinued operations | 622 | 788 | 29,734 | 137,962 | |||||||||||
| Net income | 64,695 | 28,014 | 167,813 | 252,917 | |||||||||||
| Preferred stock dividends and issuance costs | - | - | - | 5,199 | |||||||||||
| Net income applicable to common shares | $ | 64,695 | $ | 28,014 | $ | 167,813 | $ | 247,718 | |||||||
| Earnings per common share: | |||||||||||||||