|
|
|
☒
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934.
|
☐
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
|
Maryland
|
|
33-0091377
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
Large Accelerated Filer ☒
|
|
Accelerated Filer ☐
|
Non-accelerated Filer ☐
|
|
Smaller Reporting Company ☐
|
(Do not check if a smaller reporting company)
|
|
|
|
|
Emerging Growth Company ☐
|
|
PART I. FINANCIAL INFORMATION
|
|
|
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
2017 |
|
December 31,
2016 |
||||
ASSETS
|
|
|
|
|
|
||
Real Estate:
|
|
|
|
|
|
||
Buildings and improvements
|
$
|
11,052,578
|
|
|
$
|
11,692,654
|
|
Development costs and construction in progress
|
429,459
|
|
|
400,619
|
|
||
Land
|
1,752,890
|
|
|
1,881,487
|
|
||
Accumulated depreciation and amortization
|
(2,699,174
|
)
|
|
(2,648,930
|
)
|
||
Net real estate
|
10,535,753
|
|
|
11,325,830
|
|
||
Net investment in direct financing leases
|
715,104
|
|
|
752,589
|
|
||
Loans receivable, net
|
402,152
|
|
|
807,954
|
|
||
Investments in and advances to unconsolidated joint ventures
|
822,369
|
|
|
571,491
|
|
||
Accounts receivable, net of allowance of $4,312 and $4,459, respectively
|
34,571
|
|
|
45,116
|
|
||
Cash and cash equivalents
|
133,887
|
|
|
94,730
|
|
||
Restricted cash
|
27,135
|
|
|
42,260
|
|
||
Intangible assets, net
|
400,867
|
|
|
479,805
|
|
||
Assets held for sale, net
|
216,074
|
|
|
927,866
|
|
||
Other assets, net
|
616,169
|
|
|
711,624
|
|
||
Total assets
|
$
|
13,904,081
|
|
|
$
|
15,759,265
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
||
Bank line of credit
|
$
|
605,837
|
|
|
$
|
899,718
|
|
Term loans
|
226,205
|
|
|
440,062
|
|
||
Senior unsecured notes
|
6,393,926
|
|
|
7,133,538
|
|
||
Mortgage debt
|
145,417
|
|
|
623,792
|
|
||
Other debt
|
94,818
|
|
|
92,385
|
|
||
Intangible liabilities, net
|
53,427
|
|
|
58,145
|
|
||
Liabilities of assets held for sale, net
|
8,653
|
|
|
3,776
|
|
||
Accounts payable and accrued liabilities
|
381,189
|
|
|
417,360
|
|
||
Deferred revenue
|
140,378
|
|
|
149,181
|
|
||
Total liabilities
|
8,049,850
|
|
|
9,817,957
|
|
||
Commitments and contingencies
|
|
|
|
|
|
||
Common stock, $1.00 par value: 750,000,000 shares authorized; 469,034,877 and 468,081,489 shares issued and outstanding, respectively
|
469,035
|
|
|
468,081
|
|
||
Additional paid-in capital
|
8,224,531
|
|
|
8,198,890
|
|
||
Cumulative dividends in excess of earnings
|
(3,137,642
|
)
|
|
(3,089,734
|
)
|
||
Accumulated other comprehensive income (loss)
|
(24,491
|
)
|
|
(29,642
|
)
|
||
Total stockholders' equity
|
5,531,433
|
|
|
5,547,595
|
|
||
Joint venture partners
|
145,496
|
|
|
214,377
|
|
||
Non-managing member unitholders
|
177,302
|
|
|
179,336
|
|
||
Total noncontrolling interests
|
322,798
|
|
|
393,713
|
|
||
Total equity
|
5,854,231
|
|
|
5,941,308
|
|
||
Total liabilities and equity
|
$
|
13,904,081
|
|
|
$
|
15,759,265
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Revenues:
|
|
|
|
|
|
|
|
|
|
||||||
Rental and related revenues
|
$
|
266,109
|
|
|
$
|
290,280
|
|
|
$
|
816,147
|
|
|
$
|
872,828
|
|
Tenant recoveries
|
36,860
|
|
|
34,809
|
|
|
105,794
|
|
|
99,715
|
|
||||
Resident fees and services
|
126,040
|
|
|
170,752
|
|
|
391,688
|
|
|
500,717
|
|
||||
Income from direct financing leases
|
13,240
|
|
|
14,234
|
|
|
40,516
|
|
|
44,791
|
|
||||
Interest income
|
11,774
|
|
|
20,482
|
|
|
50,974
|
|
|
71,298
|
|
||||
Total revenues
|
454,023
|
|
|
530,557
|
|
|
1,405,119
|
|
|
1,589,349
|
|
||||
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
||||||
Interest expense
|
71,328
|
|
|
117,860
|
|
|
235,834
|
|
|
361,255
|
|
||||
Depreciation and amortization
|
130,588
|
|
|
141,407
|
|
|
397,893
|
|
|
421,181
|
|
||||
Operating
|
155,338
|
|
|
187,714
|
|
|
467,582
|
|
|
542,751
|
|
||||
General and administrative
|
23,523
|
|
|
34,781
|
|
|
67,287
|
|
|
83,011
|
|
||||
Acquisition and pursuit costs
|
580
|
|
|
2,763
|
|
|
2,504
|
|
|
6,061
|
|
||||
Impairments (recoveries), net
|
25,328
|
|
|
—
|
|
|
82,010
|
|
|
—
|
|
||||
Total costs and expenses
|
406,685
|
|
|
484,525
|
|
|
1,253,110
|
|
|
1,414,259
|
|
||||
Other income (expense):
|
|
|
|
|
|
|
|
|
|
||||||
Gain (loss) on sales of real estate, net
|
5,182
|
|
|
(9
|
)
|
|
322,852
|
|
|
119,605
|
|
||||
Loss on debt extinguishments
|
(54,227
|
)
|
|
—
|
|
|
(54,227
|
)
|
|
—
|
|
||||
Other income (expense), net
|
(10,556
|
)
|
|
1,432
|
|
|
40,723
|
|
|
5,064
|
|
||||
Total other income (expense), net
|
(59,601
|
)
|
|
1,423
|
|
|
309,348
|
|
|
124,669
|
|
||||
Income (loss) before income taxes and equity income (loss) from unconsolidated joint ventures
|
(12,263
|
)
|
|
47,455
|
|
|
461,357
|
|
|
299,759
|
|
||||
Income tax benefit (expense)
|
5,481
|
|
|
424
|
|
|
14,630
|
|
|
(1,101
|
)
|
||||
Equity income (loss) from unconsolidated joint ventures
|
1,062
|
|
|
(2,053
|
)
|
|
4,571
|
|
|
(4,028
|
)
|
||||
Income (loss) from continuing operations
|
(5,720
|
)
|
|
45,826
|
|
|
480,558
|
|
|
294,630
|
|
||||
Discontinued operations:
|
|
|
|
|
|
|
|
|
|
||||||
Income (loss) before transaction costs and income taxes
|
—
|
|
|
121,229
|
|
|
—
|
|
|
360,226
|
|
||||
Transaction costs
|
—
|
|
|
(14,805
|
)
|
|
—
|
|
|
(28,509
|
)
|
||||
Income tax benefit (expense)
|
—
|
|
|
1,789
|
|
|
—
|
|
|
(47,721
|
)
|
||||
Total discontinued operations
|
—
|
|
|
108,213
|
|
|
—
|
|
|
283,996
|
|
||||
Net income (loss)
|
(5,720
|
)
|
|
154,039
|
|
|
480,558
|
|
|
578,626
|
|
||||
Noncontrolling interests' share in earnings
|
(1,937
|
)
|
|
(2,789
|
)
|
|
(7,687
|
)
|
|
(9,540
|
)
|
||||
Net income (loss) attributable to HCP, Inc.
|
(7,657
|
)
|
|
151,250
|
|
|
472,871
|
|
|
569,086
|
|
||||
Participating securities' share in earnings
|
(131
|
)
|
|
(326
|
)
|
|
(560
|
)
|
|
(977
|
)
|
||||
Net income (loss) applicable to common shares
|
$
|
(7,788
|
)
|
|
$
|
150,924
|
|
|
$
|
472,311
|
|
|
$
|
568,109
|
|
Basic earnings per common share:
|
|
|
|
|
|
|
|
||||||||
Continuing operations
|
$
|
(0.02
|
)
|
|
$
|
0.09
|
|
|
$
|
1.01
|
|
|
$
|
0.61
|
|
Discontinued operations
|
—
|
|
|
0.23
|
|
|
—
|
|
|
0.61
|
|
||||
Net income (loss) applicable to common shares
|
$
|
(0.02
|
)
|
|
$
|
0.32
|
|
|
$
|
1.01
|
|
|
$
|
1.22
|
|
Diluted earnings per common share:
|
|
|
|
|
|
|
|
||||||||
Continuing operations
|
$
|
(0.02
|
)
|
|
$
|
0.09
|
|
|
$
|
1.01
|
|
|
$
|
0.61
|
|
Discontinued operations
|
—
|
|
|
0.23
|
|
|
—
|
|
|
0.61
|
|
||||
Net income (loss) applicable to common shares
|
$
|
(0.02
|
)
|
|
$
|
0.32
|
|
|
$
|
1.01
|
|
|
$
|
1.22
|
|
Weighted average shares used to calculate earnings per common share:
|
|
|
|
|
|
|
|
||||||||
Basic
|
468,975
|
|
|
467,628
|
|
|
468,642
|
|
|
466,931
|
|
||||
Diluted
|
468,975
|
|
|
467,835
|
|
|
468,828
|
|
|
467,132
|
|
||||
Dividends declared per common share
|
$
|
0.370
|
|
|
$
|
0.575
|
|
|
$
|
1.110
|
|
|
$
|
1.725
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Net income (loss)
|
$
|
(5,720
|
)
|
|
$
|
154,039
|
|
|
$
|
480,558
|
|
|
$
|
578,626
|
|
|
|
|
|
|
|
|
|
||||||||
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
||||||||
Change in net unrealized gains (losses) on securities
|
(8
|
)
|
|
4
|
|
|
(2
|
)
|
|
(1
|
)
|
||||
Change in net unrealized gains (losses) on cash flow hedges:
|
|
|
|
|
|
|
|
||||||||
Unrealized gains (losses)
|
(3,672
|
)
|
|
1,184
|
|
|
(10,105
|
)
|
|
1,532
|
|
||||
Reclassification adjustment realized in net income (loss)
|
654
|
|
|
154
|
|
|
674
|
|
|
494
|
|
||||
Change in Supplemental Executive Retirement Plan obligation
|
74
|
|
|
70
|
|
|
222
|
|
|
211
|
|
||||
Foreign currency translation adjustment
|
5,750
|
|
|
(838
|
)
|
|
14,362
|
|
|
(1,930
|
)
|
||||
Total other comprehensive income (loss)
|
2,798
|
|
|
574
|
|
|
5,151
|
|
|
306
|
|
||||
Total comprehensive income (loss)
|
(2,922
|
)
|
|
154,613
|
|
|
485,709
|
|
|
578,932
|
|
||||
Total comprehensive income (loss) attributable to noncontrolling interests
|
(1,937
|
)
|
|
(2,789
|
)
|
|
(7,687
|
)
|
|
(9,540
|
)
|
||||
Total comprehensive income (loss) attributable to HCP, Inc.
|
$
|
(4,859
|
)
|
|
$
|
151,824
|
|
|
$
|
478,022
|
|
|
$
|
569,392
|
|
|
Common Stock
|
|
Additional Paid-In Capital
|
|
Cumulative Dividends In Excess Of Earnings
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
Total Stockholders’ Equity
|
|
Total Noncontrolling Interests
|
|
Total
Equity
|
|||||||||||||||||
|
Shares
|
|
Amount
|
|
|
|
|
|
|
|||||||||||||||||||||
January 1, 2017
|
468,081
|
|
|
$
|
468,081
|
|
|
$
|
8,198,890
|
|
|
$
|
(3,089,734
|
)
|
|
$
|
(29,642
|
)
|
|
$
|
5,547,595
|
|
|
$
|
393,713
|
|
|
$
|
5,941,308
|
|
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
472,871
|
|
|
—
|
|
|
472,871
|
|
|
7,687
|
|
|
480,558
|
|
|||||||
Other comprehensive income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,151
|
|
|
5,151
|
|
|
—
|
|
|
5,151
|
|
|||||||
Issuance of common stock, net
|
998
|
|
|
998
|
|
|
16,352
|
|
|
—
|
|
|
—
|
|
|
17,350
|
|
|
—
|
|
|
17,350
|
|
|||||||
Conversion of DownREIT units to common stock
|
68
|
|
|
68
|
|
|
2,003
|
|
|
—
|
|
|
—
|
|
|
2,071
|
|
|
(2,071
|
)
|
|
—
|
|
|||||||
Repurchase of common stock
|
(144
|
)
|
|
(144
|
)
|
|
(4,315
|
)
|
|
—
|
|
|
—
|
|
|
(4,459
|
)
|
|
—
|
|
|
(4,459
|
)
|
|||||||
Exercise of stock options
|
32
|
|
|
32
|
|
|
736
|
|
|
—
|
|
|
—
|
|
|
768
|
|
|
—
|
|
|
768
|
|
|||||||
Amortization of deferred compensation
|
—
|
|
|
—
|
|
|
10,865
|
|
|
—
|
|
|
—
|
|
|
10,865
|
|
|
—
|
|
|
10,865
|
|
|||||||
Common dividends ($1.110 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
(520,779
|
)
|
|
—
|
|
|
(520,779
|
)
|
|
—
|
|
|
(520,779
|
)
|
|||||||
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(19,520
|
)
|
|
(19,520
|
)
|
|||||||
Issuances of noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,050
|
|
|
1,050
|
|
|||||||
Deconsolidation of noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(58,061
|
)
|
|
(58,061
|
)
|
|||||||
September 30, 2017
|
469,035
|
|
|
$
|
469,035
|
|
|
$
|
8,224,531
|
|
|
$
|
(3,137,642
|
)
|
|
$
|
(24,491
|
)
|
|
$
|
5,531,433
|
|
|
$
|
322,798
|
|
|
$
|
5,854,231
|
|
|
Common Stock
|
|
Additional Paid-In Capital
|
|
Cumulative Dividends In Excess Of Earnings
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
Total Stockholders’ Equity
|
|
Total Noncontrolling Interests
|
|
Total
Equity |
|||||||||||||||||
|
Shares
|
|
Amount
|
|
|
|
|
|
|
|||||||||||||||||||||
January 1, 2016
|
465,488
|
|
|
$
|
465,488
|
|
|
$
|
11,647,039
|
|
|
$
|
(2,738,414
|
)
|
|
$
|
(30,470
|
)
|
|
$
|
9,343,643
|
|
|
$
|
402,674
|
|
|
$
|
9,746,317
|
|
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
569,086
|
|
|
—
|
|
|
569,086
|
|
|
9,540
|
|
|
578,626
|
|
|||||||
Other comprehensive income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
306
|
|
|
306
|
|
|
—
|
|
|
306
|
|
|||||||
Issuance of common stock, net
|
2,290
|
|
|
2,290
|
|
|
53,421
|
|
|
—
|
|
|
—
|
|
|
55,711
|
|
|
—
|
|
|
55,711
|
|
|||||||
Conversion of DownREIT units to common stock
|
145
|
|
|
145
|
|
|
5,948
|
|
|
—
|
|
|
—
|
|
|
6,093
|
|
|
(6,093
|
)
|
|
—
|
|
|||||||
Repurchase of common stock
|
(236
|
)
|
|
(236
|
)
|
|
(8,431
|
)
|
|
—
|
|
|
—
|
|
|
(8,667
|
)
|
|
—
|
|
|
(8,667
|
)
|
|||||||
Exercise of stock options
|
133
|
|
|
133
|
|
|
3,340
|
|
|
—
|
|
|
—
|
|
|
3,473
|
|
|
—
|
|
|
3,473
|
|
|||||||
Amortization of deferred compensation
|
—
|
|
|
—
|
|
|
19,307
|
|
|
—
|
|
|
—
|
|
|
19,307
|
|
|
—
|
|
|
19,307
|
|
|||||||
Common dividends ($1.725 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
(806,243
|
)
|
|
—
|
|
|
(806,243
|
)
|
|
—
|
|
|
(806,243
|
)
|
|||||||
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
(36
|
)
|
|
—
|
|
|
—
|
|
|
(36
|
)
|
|
(18,651
|
)
|
|
(18,687
|
)
|
|||||||
Issuances of noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,785
|
|
|
4,785
|
|
|||||||
Deconsolidation of noncontrolling interests
|
—
|
|
|
—
|
|
|
(36
|
)
|
|
475
|
|
|
—
|
|
|
439
|
|
|
67
|
|
|
506
|
|
|||||||
September 30, 2016
|
467,820
|
|
|
$
|
467,820
|
|
|
$
|
11,720,552
|
|
|
$
|
(2,975,096
|
)
|
|
$
|
(30,164
|
)
|
|
$
|
9,183,112
|
|
|
$
|
392,322
|
|
|
$
|
9,575,434
|
|
|
Nine Months Ended September 30,
|
||||||
|
2017
|
|
2016
|
||||
Cash flows from operating activities:
|
|
|
|
||||
Net income (loss)
|
$
|
480,558
|
|
|
$
|
578,626
|
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
||||
Depreciation and amortization of real estate, in-place lease and other intangibles:
|
|
|
|
||||
Continuing operations
|
397,893
|
|
|
421,181
|
|
||
Discontinued operations
|
—
|
|
|
4,401
|
|
||
Amortization of deferred compensation
|
10,865
|
|
|
19,307
|
|
||
Amortization of deferred financing costs
|
11,141
|
|
|
15,598
|
|
||
Straight-line rents
|
(12,236
|
)
|
|
(14,412
|
)
|
||
Equity loss (income) from unconsolidated joint ventures
|
(4,571
|
)
|
|
4,028
|
|
||
Distributions of earnings from unconsolidated joint ventures
|
27,692
|
|
|
5,919
|
|
||
Loss (gain) on sales of real estate, net
|
(322,852
|
)
|
|
(119,605
|
)
|
||
Allowance for loan losses
|
59,420
|
|
|
—
|
|
||
Deferred income tax expense (benefit)
|
(17,786
|
)
|
|
47,195
|
|
||
Impairments (recoveries), net
|
22,590
|
|
|
—
|
|
||
Loss on extinguishment of debt
|
54,227
|
|
|
—
|
|
||
Casualty-related loss (recoveries), net
|
9,912
|
|
|
—
|
|
||
Foreign exchange and other losses (gains), net
|
(986
|
)
|
|
(127
|
)
|
||
Gain (loss) on sale of marketable securities
|
(50,895
|
)
|
|
—
|
|
||
Other non-cash items
|
(543
|
)
|
|
(2,035
|
)
|
||
Changes in:
|
|
|
|
||||
Accounts receivable, net
|
396
|
|
|
7,558
|
|
||
Other assets, net
|
(2,617
|
)
|
|
(9,674
|
)
|
||
Accounts payable and accrued liabilities
|
(24,312
|
)
|
|
40,672
|
|
||
Net cash provided by (used in) operating activities
|
637,896
|
|
|
998,632
|
|
||
Cash flows from investing activities:
|
|
|
|
||||
Acquisitions of real estate
|
(135,816
|
)
|
|
(257,242
|
)
|
||
Development and redevelopment of real estate
|
(261,510
|
)
|
|
(304,818
|
)
|
||
Leasing costs, tenant improvements, and recurring capital expenditures
|
(75,211
|
)
|
|
(64,501
|
)
|
||
Proceeds from sales of real estate, net
|
1,249,993
|
|
|
211,810
|
|
||
Contributions to unconsolidated joint ventures
|
(25,776
|
)
|
|
(10,169
|
)
|
||
Distributions in excess of earnings from unconsolidated joint ventures
|
4,845
|
|
|
14,458
|
|
||
Net proceeds from the RIDEA II transaction
|
480,614
|
|
|
—
|
|
||
Proceeds from the sales of Four Seasons investments
|
135,538
|
|
|
—
|
|
||
Principal repayments on direct financing leases, loans receivable and other
|
414,732
|
|
|
221,179
|
|
||
Investments in loans receivable, direct financing leases and other
|
(28,339
|
)
|
|
(129,335
|
)
|
||
Decrease (increase) in restricted cash
|
(3,247
|
)
|
|
4,459
|
|
||
Net cash provided by (used in) investing activities
|
1,755,823
|
|
|
(314,159
|
)
|
||
Cash flows from financing activities:
|
|
|
|
||||
Net borrowings (repayments) under bank line of credit
|
23,419
|
|
|
1,157,897
|
|
||
Repayments under bank line of credit
|
(339,826
|
)
|
|
(135,000
|
)
|
||
Repayment of term loans
|
(234,459
|
)
|
|
—
|
|
||
Repayments of senior unsecured notes
|
(750,000
|
)
|
|
(900,000
|
)
|
||
Issuance of mortgage and other debt
|
5,395
|
|
|
—
|
|
||
Repayments of mortgage and other debt
|
(482,487
|
)
|
|
(249,540
|
)
|
||
Debt extinguishment costs
|
(51,415
|
)
|
|
—
|
|
||
Deferred financing costs
|
—
|
|
|
(1,057
|
)
|
||
Issuance of common stock and exercise of options
|
18,118
|
|
|
59,184
|
|
||
Repurchase of common stock
|
(4,459
|
)
|
|
(8,667
|
)
|
||
Dividends paid on common stock
|
(520,779
|
)
|
|
(806,243
|
)
|
||
Issuance of noncontrolling interests
|
1,050
|
|
|
4,785
|
|
||
Distributions to noncontrolling interests
|
(19,520
|
)
|
|
(18,687
|
)
|
||
Net cash provided by (used in) financing activities
|
(2,354,963
|
)
|
|
(897,328
|
)
|
||
Effect of foreign exchange on cash and cash equivalents
|
401
|
|
|
(754
|
)
|
||
Net increase (decrease) in cash and cash equivalents
|
39,157
|
|
|
(213,609
|
)
|
||
Cash and cash equivalents, beginning of period
|
94,730
|
|
|
346,500
|
|
||
Cash and cash equivalents, end of period
|
$
|
133,887
|
|
|
$
|
132,891
|
|
•
|
A security deposit (which increases if specified leverage thresholds are exceeded);
|
•
|
A termination right if certain financial covenants and net worth test are not satisfied;
|
•
|
Enhanced reporting requirements and related remedies; and
|
•
|
The right to market for sale the CCRC portfolio.
|
•
|
The Company will have the right to sell, or transition to other operators,
32
triple-net assets. If such sale or transition does not occur within
one
year, the triple-net lease with respect to such assets will convert to a cash flow lease (under which the Company will bear the risks and rewards of operating the assets) with a term of
two
years, provided that the Company has the right to terminate the cash flow lease at any time during the term without penalty;
|
•
|
The Company will provide an aggregate
$5 million
annual reduction in rent on
three
assets, effective January 1, 2018;
|
•
|
The Company will sell
two
triple-net assets to Brookdale or its affiliates for
$35 million
; and
|
•
|
The Company will have the right to convert
five
assets to a cash flow lease by December 31, 2017. The Company has the right to terminate the cash flow lease without penalty to facilitate the sale or transition of these additional assets, at its option.
|
•
|
The Company, which currently owns
90%
of the interests in its RIDEA I and RIDEA III joint ventures with Brookdale, will purchase Brookdale’s
10%
noncontrolling interest in each joint venture. These joint ventures collectively own and operate
58
independent living, assisted living, memory care and/or skilled nursing facilities (the “RIDEA Facilities”);
|
•
|
The Company will have the right to sell, or transition to other managers,
36
of the RIDEA Facilities and terminate related management agreements with an affiliate of Brookdale without penalty. If the related management agreements are not terminated within
one
year, the base management fee (
5%
of gross revenues) increases by
1%
of gross revenues per year over the following
two
years to a maximum of
7%
of gross revenues;
|
•
|
The Company will sell
four
of the RIDEA Facilities to Brookdale or its affiliates for
$239 million
;
|
•
|
A Brookdale affiliate will continue to manage the remaining
18
RIDEA Facilities pursuant to amended and restated management agreements, which provide for extended terms on select assets, modified performance hurdles for extensions and incentive fees, and modified termination rights (including stricter performance-based termination rights, a staggered right to terminate
seven
agreements over a
10
year period beginning in 2021, and a right to terminate at will upon payment of a termination fee, in lieu of sale-related termination rights) and
two
other existing facilities managed in separate RIDEA structures; and
|
•
|
The Company will have the right to sell, to certain permitted transferees, its
49%
ownership interest in joint ventures that own and operate a portfolio of continuing care retirement communities and in which Brookdale owns the other
51%
interest (the “CCRC JV”), subject to certain conditions and a right of first offer in favor of Brookdale. Brookdale will have a corresponding right to sell its
51%
interest in the CCRC JV to certain permitted transferees, subject to certain conditions, a right of first offer and a right to terminate management agreements following such sale of Brookdale’s interest, each in favor of HCP. Following a change in control of Brookdale, the Company will have the right to initiate a sale of the CCRC portfolio, subject to certain rights of first offer and first refusal in favor of Brookdale.
|
•
|
ASU No. 2017-12,
Targeted Improvements to Accounting for Hedging Activities
(“ASU 2017-12”). ASU 2017-12 is effective for fiscal years, including interim periods within, beginning after December 15, 2018 and early adoption is permitted. For cash flow and net investments hedges existing at the date of adoption, a reporting entity must apply the amendments in ASU 2017-12 using the modified retrospective approach by recording a cumulative-effect adjustment to equity as of the beginning of the fiscal year of adoption. The presentation and disclosure amendments in ASU 2017-12 must be applied using a prospective approach.
|
•
|
ASU No. 2017-04,
Simplifying the Test for Goodwill Impairment
(“ASU 2017-04”). ASU 2017-04 is effective for fiscal years, including interim periods within, beginning after December 15, 2019 (upon the first goodwill impairment test performed during that fiscal year). Early adoption is permitted for interim or annual goodwill impairment tests performed on testing dates after January 1, 2017. A reporting entity must apply the amendments in ASU 2017-04 using a prospective approach. The Company plans to adopt ASU 2017-04 during the fourth quarter of 2017.
|
•
|
ASU No. 2016-18,
Restricted Cash
(“ASU 2016-18”). ASU 2016-18 is effective for fiscal years, and interim periods within, beginning after December 15, 2017. Early adoption is permitted. A reporting entity must apply the amendments
|
•
|
ASU No. 2016-16,
Intra-Entity Transfers of Assets Other Than Inventory
(“ASU 2016-16”). ASU 2016-16 is effective for fiscal years, and interim periods within, beginning after December 15, 2017. Early adoption is permitted as of the first interim period presented in any year following issuance. A reporting entity must apply the amendments in ASU 2016-16 using a modified retrospective approach by recording a cumulative-effect adjustment to equity as of the beginning of the fiscal year of adoption.
|
•
|
ASU No. 2016-15,
Classification of Certain Cash Receipts and Cash Payments
(“ASU 2016-15”). ASU 2016-15 is effective for fiscal years, and interim periods within, beginning after December 15, 2017. Early adoption is permitted. A reporting entity must apply the amendments in ASU 2016-15 using a full retrospective approach. The Company plans to adopt ASU 2016-15 during the fourth quarter of 2017.
|
•
|
ASU No. 2016-01,
Recognition and Measurement of Financial Assets and Financial Liabilities
(“ASU 2016-01”). ASU 2016-01 is effective for fiscal years, and interim periods within, beginning after December 15, 2017. Early adoption is permitted only for updates to certain disclosure requirements. A reporting entity is required to apply the amendments in ASU 2016-01 using a modified retrospective approach by recording a cumulative-effect adjustment to equity as of the beginning of the fiscal year of adoption.
|
|
|
Consideration
|
|
Assets Acquired
|
||||||||||||
Segment
|
|
Cash Paid/
Debt Settled
|
|
Liabilities
Assumed
|
|
Real Estate
|
|
Net
Intangibles
|
||||||||
Life science
|
|
$
|
87,467
|
|
|
$
|
2,841
|
|
|
$
|
91,208
|
|
|
$
|
(900
|
)
|
Medical office
|
|
48,349
|
|
|
837
|
|
|
44,401
|
|
|
4,785
|
|
||||
|
|
$
|
135,816
|
|
|
$
|
3,678
|
|
|
$
|
135,609
|
|
|
$
|
3,885
|
|
|
|
Consideration
|
|
Assets Acquired
|
||||||||||||
Segment
|
|
Cash Paid/
Debt Settled
|
|
Liabilities
Assumed
|
|
Real Estate
|
|
Net
Intangibles
|
||||||||
Senior housing triple-net
|
|
$
|
76,362
|
|
|
$
|
1,200
|
|
|
$
|
71,875
|
|
|
$
|
5,687
|
|
SHOP
|
|
113,971
|
|
|
76,931
|
|
|
177,551
|
|
|
13,351
|
|
||||
Life science
|
|
49,000
|
|
|
—
|
|
|
47,400
|
|
|
1,600
|
|
||||
Other non-reportable segments
|
|
17,909
|
|
|
—
|
|
|
16,596
|
|
|
1,313
|
|
||||
|
|
$
|
257,242
|
|
|
$
|
78,131
|
|
|
$
|
313,422
|
|
|
$
|
21,951
|
|
|
Three Months Ended September 30, 2016
|
|
Nine Months Ended September 30, 2016
|
||||
Revenues:
|
|
|
|
||||
Rental and related revenues
|
$
|
6,898
|
|
|
$
|
20,620
|
|
Tenant recoveries
|
386
|
|
|
1,147
|
|
||
Income from direct financing leases
|
116,429
|
|
|
345,940
|
|
||
Total revenues
|
123,713
|
|
|
367,707
|
|
||
Costs and expenses:
|
|
|
|
||||
Depreciation and amortization
|
(1,467
|
)
|
|
(4,401
|
)
|
||
Operating
|
(1,033
|
)
|
|
(3,076
|
)
|
||
General and administrative
|
(6
|
)
|
|
(68
|
)
|
||
Acquisition and pursuit costs
|
(14,805
|
)
|
|
(28,509
|
)
|
||
Other income (expense), net
|
22
|
|
|
64
|
|
||
Income (loss) before income taxes
|
106,424
|
|
|
331,717
|
|
||
Income tax benefit (expense)
|
1,789
|
|
|
(47,721
|
)
|
||
Total discontinued operations
|
$
|
108,213
|
|
|
$
|
283,996
|
|
|
September 30,
2017 |
|
December 31,
2016 |
||||
Minimum lease payments receivable
|
$
|
1,076,049
|
|
|
$
|
1,108,237
|
|
Estimated residual value
|
504,457
|
|
|
539,656
|
|
||
Less unearned income
|
(865,402
|
)
|
|
(895,304
|
)
|
||
Net investment in direct financing leases
|
$
|
715,104
|
|
|
$
|
752,589
|
|
Properties subject to direct financing leases
|
29
|
|
|
30
|
|
|
|
Carrying
Amount
|
|
Percentage of
DFL Portfolio
|
|
Internal Ratings
|
||||||||||||
Segment
|
|
|
|
Performing DFLs
|
|
Watch List DFLs
|
|
Workout DFLs
|
||||||||||
Senior housing triple-net
|
|
$
|
630,500
|
|
|
88%
|
|
$
|
273,383
|
|
|
$
|
357,117
|
|
|
$
|
—
|
|
Other non-reportable segments
|
|
84,604
|
|
|
12
|
|
84,604
|
|
|
—
|
|
|
—
|
|
||||
|
|
$
|
715,104
|
|
|
100%
|
|
$
|
357,987
|
|
|
$
|
357,117
|
|
|
$
|
—
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||||||||||
|
Real Estate
Secured
|
|
Other
Secured
|
|
Total
|
|
Real Estate
Secured
|
|
Other
Secured
|
|
Total
|
||||||||||||
Mezzanine
(1)
|
$
|
—
|
|
|
$
|
277,299
|
|
|
$
|
277,299
|
|
|
$
|
—
|
|
|
$
|
615,188
|
|
|
$
|
615,188
|
|
Other
(2)
|
184,880
|
|
|
—
|
|
|
184,880
|
|
|
195,946
|
|
|
—
|
|
|
195,946
|
|
||||||
Unamortized discounts, fees and costs
(1)
|
—
|
|
|
(607
|
)
|
|
(607
|
)
|
|
413
|
|
|
(3,593
|
)
|
|
(3,180
|
)
|
||||||
Allowance for loan losses
(3)
|
—
|
|
|
(59,420
|
)
|
|
(59,420
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
$
|
184,880
|
|
|
$
|
217,272
|
|
|
$
|
402,152
|
|
|
$
|
196,359
|
|
|
$
|
611,595
|
|
|
$
|
807,954
|
|
(1)
|
At December 31, 2016, included
£282 million
(
$348 million
) outstanding and
£2 million
(
$3 million
) of associated unamortized discounts, fees and costs, both related to the HC-One Facility, which paid off in June 2017.
|
(2)
|
At
September 30, 2017
and December 31, 2016, included
£122 million
(
$163 million
) and
£113 million
(
$140 million
), respectively, outstanding primarily related to Maria Mallaband loans.
|
(3)
|
Related to the Company’s mezzanine loan facility to Tandem Health Care discussed below.
|
|
|
Carrying
Amount
|
|
Percentage of
Loan Portfolio
|
|
Internal Ratings
|
||||||||||||
Investment Type
|
|
|
|
Performing Loans
|
|
Watch List Loans
|
|
Workout Loans
|
||||||||||
Real estate secured
|
|
$
|
184,880
|
|
|
46%
|
|
$
|
184,880
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Other secured
|
|
217,272
|
|
|
54
|
|
19,898
|
|
|
—
|
|
|
197,374
|
|
||||
|
|
$
|
402,152
|
|
|
100%
|
|
$
|
204,778
|
|
|
$
|
—
|
|
|
$
|
197,374
|
|
|
|
|
|
|
|
Carrying Amount
|
||||||||
|
|
|
|
|
|
|
|
September 30,
|
|
December 31,
|
||||
Entity
(1)
|
|
Segment
|
|
Ownership%
|
|
2017
|
|
2016
|
||||||
CCRC JV
(2)
|
|
SHOP
|
|
|
49
|
|
|
$
|
427,159
|
|
|
$
|
439,449
|
|
RIDEA II
|
|
SHOP
|
|
|
40
|
|
|
257,766
|
|
|
—
|
|
||
Life Science JVs
(3)
|
|
Life science
|
|
|
50 - 63
|
|
|
64,111
|
|
|
67,879
|
|
||
MBK JV
(2)
|
|
SHOP
|
|
|
50
|
|
|
38,366
|
|
|
38,909
|
|
||
Development JVs
(5)
|
|
SHOP
|
|
|
50 - 90
|
|
|
19,867
|
|
|
10,459
|
|
||
Medical Office JVs
(4)
|
|
Medical office
|
|
|
20 - 67
|
|
|
13,620
|
|
|
13,438
|
|
||
K&Y JVs
(6)
|
|
Other non-reportable segments
|
|
|
80
|
|
|
1,465
|
|
|
1,342
|
|
||
Advances to unconsolidated joint ventures, net
|
|
|
|
|
|
|
|
15
|
|
|
15
|
|
||
|
|
|
|
|
|
|
|
$
|
822,369
|
|
|
$
|
571,491
|
|
(1)
|
These entities are not consolidated because the Company does not control, through voting rights or other means, the JV.
|
(2)
|
Includes
two
unconsolidated JVs in a RIDEA structure (PropCo and OpCo).
|
(3)
|
Includes the following unconsolidated partnerships (and the Company’s ownership percentage): (i) Torrey Pines Science Center, LP (
50%
); (ii) Britannia Biotech Gateway, LP (
55%
); and (iii) LASDK, LP (
63%
).
|
(4)
|
Includes
three
unconsolidated medical office partnerships (and the Company’s ownership percentage): HCP Ventures IV, LLC (
20%
); HCP Ventures III, LLC (
30%
); and Suburban Properties, LLC (
67%
).
|
(5)
|
Includes
four
unconsolidated SHOP development partnerships (and the Company’s ownership percentage): (i) Vintage Park Development JV (
85%
); (ii) Waldwick JV (
85%
); (iii) Otay Ranch JV (
90%
); and (iv) MBK Development JV (
50%
).
|
(6)
|
Includes three unconsolidated joint ventures.
|
Intangible lease assets
|
|
September 30,
2017 |
|
December 31,
2016 |
||||
Gross intangible lease assets
|
|
$
|
775,848
|
|
|
$
|
911,697
|
|
Accumulated depreciation and amortization
|
|
(374,981
|
)
|
|
(431,892
|
)
|
||
Net intangible lease assets
|
|
$
|
400,867
|
|
|
$
|
479,805
|
|
Intangible lease liabilities
|
|
September 30,
2017 |
|
December 31,
2016 |
||||
Gross intangible lease liabilities
|
|
$
|
124,454
|
|
|
$
|
163,924
|
|
Accumulated depreciation and amortization
|
|
(71,027
|
)
|
|
(105,779
|
)
|
||
Net intangible lease liabilities
|
|
$
|
53,427
|
|
|
$
|
58,145
|
|
|
September 30,
2017 |
|
December 31,
2016 |
||||
Straight-line rent receivables, net of allowance of $22,705 and $25,059, respectively
|
$
|
313,627
|
|
|
$
|
311,776
|
|
Leasing costs and inducements, net
|
102,557
|
|
|
156,820
|
|
||
Deferred tax assets
|
60,254
|
|
|
42,458
|
|
||
Goodwill
|
47,019
|
|
|
42,386
|
|
||
Marketable debt securities, net
|
18,567
|
|
|
68,630
|
|
||
Other
|
74,145
|
|
|
89,554
|
|
||
Total other assets, net
|
$
|
616,169
|
|
|
$
|
711,624
|
|
Date
|
|
Amount
|
|
Coupon Rate
|
|||
May 1, 2017
|
|
$
|
250,000
|
|
|
5.625
|
%
|
July 27, 2017
(1)
|
|
$
|
500,000
|
|
|
5.375
|
%
|
(1)
|
The Company recorded a
$54
million loss on debt extinguishment related to the repurchase of senior notes.
|
Date
|
|
Amount
|
|
Coupon Rate
|
|||
February 1, 2016
|
|
$
|
500,000
|
|
|
3.750
|
%
|
September 15, 2016
|
|
$
|
400,000
|
|
|
6.300
|
%
|
November 30, 2016
|
|
$
|
500,000
|
|
|
6.000
|
%
|
November 30, 2016
|
|
$
|
600,000
|
|
|
6.700
|
%
|
Year
|
|
Bank Line of
Credit
(1)
|
|
2015 Term Loan
(2)
|
|
Senior
Unsecured
Notes
(3)
|
|
Mortgage
Debt
(4)
|
|
Total
(5)
|
||||||||||
2017 (three months)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
847
|
|
|
$
|
847
|
|
2018
|
|
605,837
|
|
|
—
|
|
|
—
|
|
|
3,512
|
|
|
609,349
|
|
|||||
2019
|
|
—
|
|
|
226,680
|
|
|
450,000
|
|
|
3,700
|
|
|
680,380
|
|
|||||
2020
|
|
—
|
|
|
—
|
|
|
800,000
|
|
|
3,758
|
|
|
803,758
|
|
|||||
2021
|
|
—
|
|
|
—
|
|
|
700,000
|
|
|
11,117
|
|
|
711,117
|
|
|||||
Thereafter
|
|
—
|
|
|
—
|
|
|
4,500,000
|
|
|
116,481
|
|
|
4,616,481
|
|
|||||
|
|
605,837
|
|
|
226,680
|
|
|
6,450,000
|
|
|
139,415
|
|
|
7,421,932
|
|
|||||
(Discounts), premium and debt costs, net
|
|
—
|
|
|
(475
|
)
|
|
(56,074
|
)
|
|
6,002
|
|
|
(50,547
|
)
|
|||||
|
|
$
|
605,837
|
|
|
$
|
226,205
|
|
|
$
|
6,393,926
|
|
|
$
|
145,417
|
|
|
$
|
7,371,385
|
|
(1)
|
Includes
£105 million
translated into U.S. dollars (“USD”). The Bank Line of Credit was terminated on October 19, 2017 and the Company executed a New Facility which matures in October 2021.
|
(2)
|
Represents
£169 million
translated into USD.
|
(3)
|
Effective interest rates on the notes ranged from
2.79%
to
6.88%
with a weighted average effective interest rate of
4.19%
and a weighted average maturity of
six years
.
|
(4)
|
Interest rates on the mortgage debt ranged from
2.01%
to
5.91%
with a weighted average effective interest rate of
4.19%
and a weighted average maturity of
20 years
.
|
(5)
|
Excludes
$95 million
of other debt that have no scheduled maturities.
|
|
September 30,
2017 |
|
December 31,
2016 |
||||
Cumulative foreign currency translation adjustment
|
$
|
(8,455
|
)
|
|
$
|
(22,817
|
)
|
Unrealized gains (losses) on cash flow hedges, net
|
(13,073
|
)
|
|
(3,642
|
)
|
||
Supplemental Executive Retirement plan minimum liability
|
(2,907
|
)
|
|
(3,129
|
)
|
||
Unrealized gains (losses) on available for sale securities
|
(56
|
)
|
|
(54
|
)
|
||
Total other comprehensive income (loss)
|
$
|
(24,491
|
)
|
|
$
|
(29,642
|
)
|
|
|
Senior Housing Triple-Net
|
|
SHOP
|
|
Life Science
|
|
Medical Office
|
|
Other Non-reportable
|
|
Corporate Non-segment
|
|
Total
|
||||||||||||||
Rental revenues
(1)
|
|
$
|
77,220
|
|
|
$
|
126,040
|
|
|
$
|
90,174
|
|
|
$
|
119,847
|
|
|
$
|
28,968
|
|
|
$
|
—
|
|
|
$
|
442,249
|
|
HCP share of unconsolidated JV revenues
|
|
—
|
|
|
81,936
|
|
|
2,031
|
|
|
496
|
|
|
421
|
|
|
—
|
|
|
84,884
|
|
|||||||
Operating expenses
|
|
(934
|
)
|
|
(86,821
|
)
|
|
(19,960
|
)
|
|
(46,486
|
)
|
|
(1,137
|
)
|
|
—
|
|
|
(155,338
|
)
|
|||||||
HCP share of unconsolidated JV operating expenses
|
|
—
|
|
|
(65,035
|
)
|
|
(433
|
)
|
|
(143
|
)
|
|
(20
|
)
|
|
—
|
|
|
(65,631
|
)
|
|||||||
NOI
|
|
76,286
|
|
|
56,120
|
|
|
71,812
|
|
|
73,714
|
|
|
28,232
|
|
|
—
|
|
|
306,164
|
|
|||||||
Adjustments to NOI
(2)
|
|
(600
|
)
|
|
4,551
|
|
|
(751
|
)
|
|
(582
|
)
|
|
(1,283
|
)
|
|
—
|
|
|
1,335
|
|
|||||||
Adjusted NOI
|
|
75,686
|
|
|
60,671
|
|
|
71,061
|
|
|
73,132
|
|
|
26,949
|
|
|
—
|
|
|
307,499
|
|
|||||||
Addback adjustments
|
|
600
|
|
|
(4,551
|
)
|
|
751
|
|
|
582
|
|
|
1,283
|
|
|
—
|
|
|
(1,335
|
)
|
|||||||
Interest income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,774
|
|
|
—
|
|
|
11,774
|
|
|||||||
Interest expense
|
|
(640
|
)
|
|
(933
|
)
|
|
(87
|
)
|
|
(126
|
)
|
|
(618
|
)
|
|
(68,924
|
)
|
|
(71,328
|
)
|
|||||||
Depreciation and amortization
|
|
(25,547
|
)
|
|
(24,884
|
)
|
|
(30,851
|
)
|
|
(42,047
|
)
|
|
(7,259
|
)
|
|
—
|
|
|
(130,588
|
)
|
|||||||
General and administrative
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(23,523
|
)
|
|
(23,523
|
)
|
|||||||
Acquisition and pursuit costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(580
|
)
|
|
(580
|
)
|
|||||||
Recoveries (impairments), net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(25,328
|
)
|
|
—
|
|
|
(25,328
|
)
|
|||||||
Gain (loss) on sales of real estate, net
|
|
(6
|
)
|
|
5,180
|
|
|
8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,182
|
|
|||||||
Loss on debt extinguishments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(54,227
|
)
|
|
(54,227
|
)
|
|||||||
Other income (expense), net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10,556
|
)
|
|
(10,556
|
)
|
|||||||
Income tax benefit (expense)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,481
|
|
|
5,481
|
|
|||||||
Less: HCP share of unconsolidated JV NOI
|
|
—
|
|
|
(16,901
|
)
|
|
(1,598
|
)
|
|
(353
|
)
|
|
(401
|
)
|
|
—
|
|
|
(19,253
|
)
|
|||||||
Equity income (loss) from unconsolidated JVs
|
|
—
|
|
|
(245
|
)
|
|
789
|
|
|
274
|
|
|
244
|
|
|
—
|
|
|
1,062
|
|
|||||||
Net income (loss)
|
|
$
|
50,093
|
|
|
$
|
18,337
|
|
|
$
|
40,073
|
|
|
$
|
31,462
|
|
|
$
|
6,644
|
|
|
$
|
(152,329
|
)
|
|
$
|
(5,720
|
)
|
(1)
|
Represents rental and related revenues, tenant recoveries, resident fees and services, and income from DFLs.
|
(2)
|
Represents straight-line rents, DFL non-cash interest, amortization of market lease intangibles, net, the deferral of community fees, net of amortization, lease termination fees and non-refundable entrance fees as the fees are collected by the Company’s CCRC JV, net of CCRC JV entrance fee amortization.
|
|
|
Senior Housing Triple-Net
|
|
SHOP
|
|
Life Science
|
|
Medical Office
|
|
Other Non-reportable
|
|
Corporate Non-segment
|
|
Total
|
||||||||||||||
Rental revenues
(1)
|
|
$
|
104,262
|
|
|
$
|
170,739
|
|
|
$
|
90,847
|
|
|
$
|
113,653
|
|
|
$
|
30,574
|
|
|
$
|
—
|
|
|
$
|
510,075
|
|
HCP share of unconsolidated JV revenues
|
|
—
|
|
|
50,973
|
|
|
1,929
|
|
|
502
|
|
|
410
|
|
|
—
|
|
|
53,814
|
|
|||||||
Operating expenses
|
|
(1,794
|
)
|
|
(121,502
|
)
|
|
(18,487
|
)
|
|
(44,738
|
)
|
|
(1,193
|
)
|
|
—
|
|
|
(187,714
|
)
|
|||||||
HCP share of unconsolidated JV operating expenses
|
|
—
|
|
|
(42,463
|
)
|
|
(406
|
)
|
|
(148
|
)
|
|
(20
|
)
|
|
—
|
|
|
(43,037
|
)
|
|||||||
NOI
|
|
102,468
|
|
|
57,747
|
|
|
73,883
|
|
|
69,269
|
|
|
29,771
|
|
|
—
|
|
|
333,138
|
|
|||||||
Adjustments to NOI
(2)
|
|
(1,003
|
)
|
|
4,081
|
|
|
(314
|
)
|
|
(814
|
)
|
|
(1,140
|
)
|
|
—
|
|
|
810
|
|
|||||||
Adjusted NOI
|
|
101,465
|
|
|
61,828
|
|
|
73,569
|
|
|
68,455
|
|
|
28,631
|
|
|
—
|
|
|
333,948
|
|
|||||||
Addback adjustments
|
|
1,003
|
|
|
(4,081
|
)
|
|
314
|
|
|
814
|
|
|
1,140
|
|
|
—
|
|
|
(810
|
)
|
|||||||
Interest income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
20,482
|
|
|
—
|
|
|
20,482
|
|
|||||||
Interest expense
|
|
(644
|
)
|
|
(8,130
|
)
|
|
(634
|
)
|
|
(1,608
|
)
|
|
(2,260
|
)
|
|
(104,584
|
)
|
|
(117,860
|
)
|
|||||||
Depreciation and amortization
|
|
(34,030
|
)
|
|
(26,837
|
)
|
|
(31,967
|
)
|
|
(41,111
|
)
|
|
(7,462
|
)
|
|
—
|
|
|
(141,407
|
)
|
|||||||
General and administrative
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(34,781
|
)
|
|
(34,781
|
)
|
|||||||
Acquisition and pursuit costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,763
|
)
|
|
(2,763
|
)
|
|||||||
Gain (loss) on sales of real estate, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9
|
)
|
|
—
|
|
|
—
|
|
|
(9
|
)
|
|||||||
Other income (expense), net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,432
|
|
|
1,432
|
|
|||||||
Income tax benefit (expense)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
424
|
|
|
424
|
|
|||||||
Less: HCP share of unconsolidated JV NOI
|
|
—
|
|
|
(8,510
|
)
|
|
(1,523
|
)
|
|
(354
|
)
|
|
(390
|
)
|
|
—
|
|
|
(10,777
|
)
|
|||||||
Equity income (loss) from unconsolidated JVs
|
|
—
|
|
|
(3,517
|
)
|
|
778
|
|
|
462
|
|
|
224
|
|
|
—
|
|
|
(2,053
|
)
|
|||||||
Discontinued operations
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
108,213
|
|
|
108,213
|
|
|||||||
Net income (loss)
|
|
$
|
67,794
|
|
|
$
|
10,753
|
|
|
$
|
40,537
|
|
|
$
|
26,649
|
|
|
$
|
40,365
|
|
|
$
|
(32,059
|
)
|
|
$
|
154,039
|
|
(1)
|
Represents rental and related revenues, tenant recoveries, resident fees and services, and income from DFLs.
|
(2)
|
Represents straight-line rents, DFL non-cash interest, amortization of market lease intangibles, net, the deferral of community fees, net of amortization, lease termination fees and non-refundable entrance fees as the fees are collected by the Company’s CCRC JV, net of CCRC JV entrance fee amortization.
|
|
|
Senior Housing Triple-Net
|
|
SHOP
|
|
Life Science
|
|
Medical Office
|
|
Other Non-reportable
|
|
Corporate Non-segment
|
|
Total
|
||||||||||||||
Rental revenues
(1)
|
|
$
|
255,332
|
|
|
$
|
391,684
|
|
|
$
|
262,224
|
|
|
$
|
357,381
|
|
|
$
|
87,524
|
|
|
$
|
—
|
|
|
$
|
1,354,145
|
|
HCP share of unconsolidated JV revenues
|
|
—
|
|
|
239,667
|
|
|
5,975
|
|
|
1,481
|
|
|
1,256
|
|
|
—
|
|
|
248,379
|
|
|||||||
Operating expenses
|
|
(2,927
|
)
|
|
(267,226
|
)
|
|
(56,024
|
)
|
|
(137,930
|
)
|
|
(3,475
|
)
|
|
—
|
|
|
(467,582
|
)
|
|||||||
HCP share of unconsolidated JV operating expenses
|
|
—
|
|
|
(190,049
|
)
|
|
(1,234
|
)
|
|
(431
|
)
|
|
(58
|
)
|
|
—
|
|
|
(191,772
|
)
|
|||||||
NOI
|
|
252,405
|
|
|
174,076
|
|
|
210,941
|
|
|
220,501
|
|
|
85,247
|
|
|
—
|
|
|
943,170
|
|
|||||||
Adjustments to NOI
(2)
|
|
(2,844
|
)
|
|
12,229
|
|
|
(1,094
|
)
|
|
(2,321
|
)
|
|
(3,164
|
)
|
|
—
|
|
|
2,806
|
|
|||||||
Adjusted NOI
|
|
249,561
|
|
|
186,305
|
|
|
209,847
|
|
|
218,180
|
|
|
82,083
|
|
|
—
|
|
|
945,976
|
|
|||||||
Addback adjustments
|
|
2,844
|
|
|
(12,229
|
)
|
|
1,094
|
|
|
2,321
|
|
|
3,164
|
|
|
—
|
|
|
(2,806
|
)
|
|||||||
Interest income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
50,974
|
|
|
—
|
|
|
50,974
|
|
|||||||
Interest expense
|
|
(1,898
|
)
|
|
(6,950
|
)
|
|
(288
|
)
|
|
(382
|
)
|
|
(3,541
|
)
|
|
(222,775
|
)
|
|
(235,834
|
)
|
|||||||
Depreciation and amortization
|
|
(77,478
|
)
|
|
(75,657
|
)
|
|
(95,648
|
)
|
|
(127,261
|
)
|
|
(21,849
|
)
|
|
—
|
|
|
(397,893
|
)
|
|||||||
General and administrative
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(67,287
|
)
|
|
(67,287
|
)
|
|||||||
Acquisition and pursuit costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,504
|
)
|
|
(2,504
|
)
|
|||||||
Recoveries (impairments), net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(82,010
|
)
|
|
—
|
|
|
(82,010
|
)
|
|||||||
Gain (loss) on sales of real estate, net
|
|
268,227
|
|
|
5,313
|
|
|
45,922
|
|
|
(406
|
)
|
|
3,796
|
|
|
—
|
|
|
322,852
|
|
|||||||
Loss on debt extinguishments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(54,227
|
)
|
|
(54,227
|
)
|
|||||||
Other income (expense), net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
40,723
|
|
|
40,723
|
|
|||||||
Income tax benefit (expense)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,630
|
|
|
14,630
|
|
|||||||
Less: HCP share of unconsolidated JV NOI
|
|
—
|
|
|
(49,618
|
)
|
|
(4,741
|
)
|
|
(1,050
|
)
|
|
(1,198
|
)
|
|
—
|
|
|
(56,607
|
)
|
|||||||
Equity income (loss) from unconsolidated JVs
|
|
—
|
|
|
683
|
|
|
2,322
|
|
|
846
|
|
|
720
|
|
|
—
|
|
|
4,571
|
|
|||||||
Net income (loss)
|
|
$
|
441,256
|
|
|
$
|
47,847
|
|
|
$
|
158,508
|
|
|
$
|
92,248
|
|
|
$
|
32,139
|
|
|
$
|
(291,440
|
)
|
|
$
|
480,558
|
|
(1)
|
Represents rental and related revenues, tenant recoveries, resident fees and services, and income from DFLs.
|
(2)
|
Represents straight-line rents, DFL non-cash interest, amortization of market lease intangibles, net, the deferral of community fees, net of amortization, lease termination fees and non-refundable entrance fees as the fees are collected by the Company’s CCRC JV, net of CCRC JV entrance fee amortization.
|
|
|
Senior Housing Triple-Net
|
|
SHOP
|
|
Life Science
|
|
Medical Office
|
|
Other Non-reportable
|
|
Corporate Non-segment
|
|
Total
|
||||||||||||||
Rental revenues
(1)
|
|
$
|
319,989
|
|
|
$
|
500,704
|
|
|
$
|
269,994
|
|
|
$
|
331,881
|
|
|
$
|
95,483
|
|
|
$
|
—
|
|
|
$
|
1,518,051
|
|
HCP share of unconsolidated JV revenues
|
|
—
|
|
|
152,424
|
|
|
5,628
|
|
|
1,503
|
|
|
1,224
|
|
|
—
|
|
|
160,779
|
|
|||||||
Operating expenses
|
|
(5,521
|
)
|
|
(350,949
|
)
|
|
(53,191
|
)
|
|
(129,715
|
)
|
|
(3,375
|
)
|
|
—
|
|
|
(542,751
|
)
|
|||||||
HCP share of unconsolidated JV operating expenses
|
|
—
|
|
|
(125,244
|
)
|
|
(1,173
|
)
|
|
(452
|
)
|
|
(30
|
)
|
|
—
|
|
|
(126,899
|
)
|
|||||||
NOI
|
|
314,468
|
|
|
176,935
|
|
|
221,258
|
|
|
203,217
|
|
|
93,302
|
|
|
—
|
|
|
1,009,180
|
|
|||||||
Adjustments to NOI
(2)
|
|
(8,464
|
)
|
|
14,648
|
|
|
(1,545
|
)
|
|
(2,361
|
)
|
|
(1,926
|
)
|
|
—
|
|
|
352
|
|
|||||||
Adjusted NOI
|
|
306,004
|
|
|
191,583
|
|
|
219,713
|
|
|
200,856
|
|
|
91,376
|
|
|
—
|
|
|
1,009,532
|
|
|||||||
Addback adjustments
|
|
8,464
|
|
|
(14,648
|
)
|
|
1,545
|
|
|
2,361
|
|
|
1,926
|
|
|
—
|
|
|
(352
|
)
|
|||||||
Interest income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
71,298
|
|
|
—
|
|
|
71,298
|
|
|||||||
Interest expense
|
|
(8,859
|
)
|
|
(23,818
|
)
|
|
(1,904
|
)
|
|
(4,899
|
)
|
|
(7,067
|
)
|
|
(314,708
|
)
|
|
(361,255
|
)
|
|||||||
Depreciation and amortization
|
|
(101,737
|
)
|
|
(78,124
|
)
|
|
(97,640
|
)
|
|
(120,432
|
)
|
|
(23,248
|
)
|
|
—
|
|
|
(421,181
|
)
|
|||||||
General and administrative
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(83,011
|
)
|
|
(83,011
|
)
|
|||||||
Acquisition and pursuit costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,061
|
)
|
|
(6,061
|
)
|
|||||||
Gain (loss) on sales of real estate, net
|
|
23,940
|
|
|
—
|
|
|
29,428
|
|
|
8,333
|
|
|
57,904
|
|
|
—
|
|
|
119,605
|
|
|||||||
Other income (expense), net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,064
|
|
|
5,064
|
|
|||||||
Income tax benefit (expense)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,101
|
)
|
|
(1,101
|
)
|
|||||||
Less: HCP share of unconsolidated JV NOI
|
|
—
|
|
|
(27,180
|
)
|
|
(4,455
|
)
|
|
(1,051
|
)
|
|
(1,194
|
)
|
|
—
|
|
|
(33,880
|
)
|
|||||||
Equity income (loss) from unconsolidated JVs
|
|
—
|
|
|
(8,477
|
)
|
|
2,263
|
|
|
1,541
|
|
|
645
|
|
|
—
|
|
|
(4,028
|
)
|
|||||||
Discontinued operations
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
283,996
|
|
|
283,996
|
|
|||||||
Net income (loss)
|
|
$
|
227,812
|
|
|
$
|
39,336
|
|
|
$
|
148,950
|
|
|
$
|
86,709
|
|
|
$
|
191,640
|
|
|
$
|
(115,821
|
)
|
|
$
|
578,626
|
|
(1)
|
Represents rental and related revenues, tenant recoveries, resident fees and services, and income from DFLs.
|
(2)
|
Represents straight-line rents, DFL non-cash interest, amortization of market lease intangibles, net, the deferral of community fees, net of amortization, lease termination fees and non-refundable entrance fees as the fees are collected by the Company’s CCRC JV, net of CCRC JV entrance fee amortization.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
Segment
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Senior housing triple-net
|
|
$
|
77,220
|
|
|
$
|
104,262
|
|
|
$
|
255,332
|
|
|
$
|
319,989
|
|
SHOP
|
|
126,040
|
|
|
170,739
|
|
|
391,684
|
|
|
500,704
|
|
||||
Life science
|
|
90,174
|
|
|
90,847
|
|
|
262,224
|
|
|
269,994
|
|
||||
Medical office
|
|
119,847
|
|
|
113,653
|
|
|
357,381
|
|
|
331,881
|
|
||||
Other non-reportable segments
|
|
40,742
|
|
|
51,056
|
|
|
138,498
|
|
|
166,781
|
|
||||
Total revenues
|
|
$
|
454,023
|
|
|
$
|
530,557
|
|
|
$
|
1,405,119
|
|
|
$
|
1,589,349
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Numerator
|
|
|
|
|
|
|
|
||||||||
Net income (loss) from continuing operations
|
$
|
(5,720
|
)
|
|
$
|
45,826
|
|
|
$
|
480,558
|
|
|
$
|
294,630
|
|
Noncontrolling interests' share in earnings
|
(1,937
|
)
|
|
(2,789
|
)
|
|
(7,687
|
)
|
|
(9,540
|
)
|
||||
Net income (loss) attributable to HCP, Inc.
|
(7,657
|
)
|
|
43,037
|
|
|
472,871
|
|
|
285,090
|
|
||||
Less: Participating securities' share in earnings
|
(131
|
)
|
|
(326
|
)
|
|
(560
|
)
|
|
(977
|
)
|
||||
Income (loss) from continuing operations applicable to common shares
|
(7,788
|
)
|
|
42,711
|
|
|
472,311
|
|
|
284,113
|
|
||||
Discontinued operations
|
—
|
|
|
108,213
|
|
|
—
|
|
|
283,996
|
|
||||
Net income (loss) applicable to common shares
|
$
|
(7,788
|
)
|
|
$
|
150,924
|
|
|
$
|
472,311
|
|
|
$
|
568,109
|
|
|
|
|
|
|
|
|
|
||||||||
Denominator
|
|
|
|
|
|
|
|
|
|
||||||
Basic weighted average shares outstanding
|
468,975
|
|
|
467,628
|
|
|
468,642
|
|
|
466,931
|
|
||||
Dilutive potential common shares - equity awards
|
—
|
|
|
207
|
|
|
186
|
|
|
201
|
|
||||
Diluted weighted average common shares
|
468,975
|
|
|
467,835
|
|
|
468,828
|
|
|
467,132
|
|
||||
Basic earnings per common share
|
|
|
|
|
|
|
|
||||||||
Continuing operations
|
$
|
(0.02
|
)
|
|
$
|
0.09
|
|
|
$
|
1.01
|
|
|
$
|
0.61
|
|
Discontinued operations
|
—
|
|
|
0.23
|
|
|
—
|
|
|
0.61
|
|
||||
Net income (loss) applicable to common shares
|
$
|
(0.02
|
)
|
|
$
|
0.32
|
|
|
$
|
1.01
|
|
|
$
|
1.22
|
|
Diluted earnings per common share
|
|
|
|
|
|
|
|
|
|
||||||
Continuing operations
|
$
|
(0.02
|
)
|
|
$
|
0.09
|
|
|
$
|
1.01
|
|
|
$
|
0.61
|
|
Discontinued operations
|
—
|
|
|
0.23
|
|
|
—
|
|
|
0.61
|
|
||||
Net income (loss) applicable to common shares
|
$
|
(0.02
|
)
|
|
$
|
0.32
|
|
|
$
|
1.01
|
|
|
$
|
1.22
|
|
|
Nine Months Ended September 30,
|
||||||
|
2017
|
|
2016
|
||||
Supplemental cash flow information:
|
|
|
|
|
|
||
Interest paid, net of capitalized interest
|
$
|
261,799
|
|
|
$
|
401,628
|
|
Income taxes paid
|
9,897
|
|
|
5,734
|
|
||
Capitalized interest
|
12,607
|
|
|
8,490
|
|
||
Supplemental schedule of non-cash investing and financing activities:
|
|
|
|
||||
Accrued construction costs
|
63,515
|
|
|
60,897
|
|
||
Non-cash acquisitions and dispositions settled with receivables and restricted cash held in connection with Section 1031 transactions
|
—
|
|
|
15,570
|
|
||
Vesting of restricted stock units and conversion of non-managing member units into common stock
|
2,464
|
|
|
6,620
|
|
||
Mortgages and other liabilities assumed with real estate acquisitions
|
3,678
|
|
|
78,131
|
|
||
Unrealized gains (losses) on available-for-sale securities and derivatives designated as cash flow hedges, net
|
(56
|
)
|
|
1,531
|
|
VIE Type
|
|
Asset/Liability Type
|
|
Maximum Loss
Exposure
and Carrying
Amount
(1)
|
||
VIE tenants - DFLs
(2)
|
|
Net investment in DFLs
|
|
$
|
602,501
|
|
VIE tenants - operating leases
(2)
|
|
Lease intangibles, net and straight-line rent receivables
|
|
5,183
|
|
|
CCRC OpCo
|
|
Investments in unconsolidated joint ventures
|
|
214,140
|
|
|
RIDEA II PropCo
|
|
Investments in unconsolidated joint ventures
|
|
251,419
|
|
|
Development JVs
|
|
Investments in unconsolidated joint ventures
|
|
11,202
|
|
|
Tandem Health Care
|
|
Loans Receivable, net
|
|
197,374
|
|
|
Loan - Senior Secured
|
|
Loans Receivable, net
|
|
141,574
|
|
|
Loan - Seller Financing
|
|
Loans Receivable, net
|
|
10,000
|
|
|
CMBS and LLC investment
|
|
Marketable debt and cost method investment
|
|
33,630
|
|
(1)
|
The Company’s maximum loss exposure represents the aggregate carrying amount of such investments (including accrued interest).
|
(2)
|
The Company’s maximum loss exposure may be mitigated by re-leasing the underlying properties to new tenants upon an event of default.
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
Assets
|
|
|
|
||||
Building and improvements
|
$
|
2,833,834
|
|
|
$
|
3,522,310
|
|
Developments in process
|
22,860
|
|
|
31,953
|
|
||
Land
|
227,682
|
|
|
327,241
|
|
||
Accumulated depreciation
|
(584,621
|
)
|
|
(676,276
|
)
|
||
Net real estate
|
2,499,755
|
|
|
3,205,228
|
|
||
Investments in and advances to unconsolidated joint ventures
|
2,119
|
|
|
3,641
|
|
||
Accounts receivable, net
|
9,964
|
|
|
19,996
|
|
||
Cash and cash equivalents
|
36,262
|
|
|
35,844
|
|
||
Restricted cash
|
2,137
|
|
|
22,624
|
|
||
Intangible assets, net
|
132,905
|
|
|
169,027
|
|
||
Other assets, net
|
56,854
|
|
|
69,562
|
|
||
Total assets
|
$
|
2,739,996
|
|
|
$
|
3,525,922
|
|
Liabilities
|
|
|
|
||||
Mortgage debt
|
45,067
|
|
|
520,870
|
|
||
Intangible liabilities, net
|
9,170
|
|
|
8,994
|
|
||
Accounts payable and accrued expenses
|
102,780
|
|
|
120,719
|
|
||
Deferred revenue
|
18,162
|
|
|
23,456
|
|
||
Total liabilities
|
$
|
175,179
|
|
|
$
|
674,039
|
|
|
|
Percentage of Gross Assets
|
||||||
|
|
Total Company
|
|
Senior Housing Triple-Net
|
||||
|
|
September 30,
|
|
December 31,
|
|
September 30,
|
|
December 31,
|
Tenant
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Brookdale
(1)
|
|
11%
|
|
17%
|
|
42%
|
|
69%
|
|
|
Percentage of Revenues
|
||||||||||||||
|
|
Total Company Revenues
|
|
Senior Housing Triple-Net Revenues
|
||||||||||||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||
Tenant
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Brookdale
(1)
|
|
8%
|
|
12%
|
|
10%
|
|
12%
|
|
48%
|
|
60%
|
|
53%
|
|
59%
|
(1)
|
Includes assets and revenues from
64
senior housing triple-net facilities that were classified as held for sale at December 31, 2016 and sold in March 2017.
|
|
September 30, 2017
(4)
|
|
December 31, 2016
(4)
|
||||||||||||
|
Carrying
Value
|
|
Fair Value
|
|
Carrying
Value
|
|
Fair Value
|
||||||||
Loans receivable, net
(2)
|
$
|
402,152
|
|
|
$
|
402,267
|
|
|
$
|
807,954
|
|
|
$
|
807,505
|
|
Marketable debt securities
(2)
|
18,567
|
|
|
18,567
|
|
|
68,630
|
|
|
68,630
|
|
||||
Marketable equity securities
(1)
|
74
|
|
|
74
|
|
|
76
|
|
|
76
|
|
||||
Warrants
(3)
|
58
|
|
|
58
|
|
|
19
|
|
|
19
|
|
||||
Bank line of credit
(2)
|
605,837
|
|
|
605,837
|
|
|
899,718
|
|
|
899,718
|
|
||||
Term loans
(2)
|
226,205
|
|
|
226,205
|
|
|
440,062
|
|
|
440,062
|
|
||||
Senior unsecured notes
(1)
|
6,393,926
|
|
|
6,769,010
|
|
|
7,133,538
|
|
|
7,386,149
|
|
||||
Mortgage debt
(2)
|
145,417
|
|
|
131,419
|
|
|
623,792
|
|
|
609,374
|
|
||||
Other debt
(2)
|
94,818
|
|
|
94,818
|
|
|
92,385
|
|
|
92,385
|
|
||||
Interest-rate swap liabilities
(2)
|
2,980
|
|
|
2,980
|
|
|
4,857
|
|
|
4,857
|
|
||||
Currency swap asset
(2)
|
—
|
|
|
—
|
|
|
2,920
|
|
|
2,920
|
|
||||
Cross currency swap liability
(2)
|
9,469
|
|
|
9,469
|
|
|
—
|
|
|
—
|
|
(1)
|
Level 1: Fair value calculated based on quoted prices in active markets.
|
(2)
|
Level 2: Fair value based on (i) for marketable debt securities, quoted prices for similar or identical instruments in active or inactive markets, respectively, or (ii) or for loans receivable, net, mortgage debt, and swaps, calculated utilizing standardized pricing models in which significant inputs or value drivers are observable in active markets. For bank line of credit, term loans and other debt, the carrying values are a reasonable estimate of fair value because the borrowings are primarily based on market interest rates and the Company’s credit rating.
|
(3)
|
Level 3: Fair value determined based on significant unobservable market inputs using standardized derivative pricing models.
|
(4)
|
During the
nine
months ended
September 30, 2017
and year ended
December 31, 2016
, there were no material transfers of financial assets or liabilities within the fair value hierarchy.
|
Date Entered
|
|
Maturity Date
|
|
Hedge Designation
|
|
Notional
|
|
Pay Rate
|
|
Receive Rate
|
|
Fair Value
(1)
|
|||||
Interest rate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
July 2005
(2)
|
|
July 2020
|
|
Cash Flow
|
|
$
|
44,000
|
|
|
3.82%
|
|
BMA Swap Index
|
|
|
$
|
(2,980
|
)
|
Cross currency swap:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
April 2017
(3)
|
|
February 2019
|
|
Net Investment
|
|
£105,000 / $131,400
|
|
|
2.58%
|
|
3.75
|
%
|
|
$
|
(9,469
|
)
|
(1)
|
Derivative assets are recorded in other assets, net and derivative liabilities are recorded in accounts payable and accrued liabilities on the consolidated balance sheets.
|
(2)
|
Represents
three
interest-rate swap contracts, which hedge fluctuations in interest payments on variable-rate secured debt due to overall changes in hedged cash flows.
|
(3)
|
Represents a cross currency swap to pay
2.584%
on
£105 million
and receive
3.75%
on
$131 million
through February 1, 2019, with an initial and final exchange of principals at origination and maturity at a rate of
1.251
USD/GBP. Hedges the risk of changes in the USD equivalent value of a portion of the Company’s net investment in its consolidated GBP subsidiaries’ attributable to changes in the USD/GBP exchange rate.
|
•
|
our reliance on a concentration of a small number of tenants and operators for a significant portion of our revenues, with our concentration of assets operated by Brookdale Senior Living, Inc. (“Brookdale”) increasing as a result of the consummation of the spin-off of Quality Care Properties, Inc. (“QCP”) on October 31, 2016 (the “Spin-Off”);
|
•
|
the financial condition of our existing and future tenants, operators and borrowers, including potential bankruptcies and downturns in their businesses, and their legal and regulatory proceedings, which results in uncertainties regarding our ability to continue to realize the full benefit of such tenants’ and operators’ leases and borrowers’ loans;
|
•
|
the ability of our existing and future tenants, operators and borrowers to conduct their respective businesses in a manner sufficient to maintain or increase their revenues and to generate sufficient income to make rent and loan payments to us and our ability to recover investments made, if applicable, in their operations;
|
•
|
competition for tenants and operators, including with respect to new leases and mortgages and the renewal or rollover of existing leases;
|
•
|
our concentration in the healthcare property sector, particularly in senior housing, life sciences, medical office buildings and hospitals, which makes our profitability more vulnerable to a downturn in a specific sector that if we were investing in multiple industries;
|
•
|
availability of suitable properties to acquire at favorable prices, the competition for the acquisition and financing of those properties, and the costs of associated property development;
|
•
|
our ability to negotiate the same or better terms with new tenants or operators if existing leases are not renewed or we exercise our right to foreclose on loan collateral or replace an existing tenant or operator upon default;
|
•
|
the risks associated with our investments in joint ventures and unconsolidated entities, including our lack of sole decision making authority and our reliance on our partners’ financial condition and continued cooperation;
|
•
|
our ability to achieve the benefits of investments within expected time frames or at all, or within expected cost projections;
|
•
|
operational risks associated with third party management contracts, including the additional regulation and liabilities of our RIDEA lease structures;
|
•
|
the potential impact on us and our tenants, operators and borrowers from current and future litigation matters, including the possibility of larger than expected litigation costs, adverse results and related developments;
|
•
|
the effect on our tenants and operators of legislation, executive orders and other legal requirements, including the Affordable Care Act and licensure, certification and inspection requirements, as well as laws addressing entitlement programs and related services, including Medicare and Medicaid, which may result in future reductions in reimbursements;
|
•
|
changes in federal, state or local laws and regulations, including those affecting the healthcare industry that affect our costs of compliance or increase the costs, or otherwise affect the operations, of our tenants and operators;
|
•
|
volatility or uncertainty in the capital markets, the availability and cost of capital as impacted by interest rates, changes in our credit ratings, and the value of our common stock, and other conditions that may adversely impact our ability to fund our obligations or consummate transactions, or reduce the earnings from potential transactions;
|
•
|
changes in global, national and local economic conditions, and currency exchange rates;
|
•
|
our ability to manage our indebtedness level and changes in the terms of such indebtedness;
|
•
|
competition for skilled management and other key personnel; and
|
•
|
our ability to maintain our qualification as a real estate investment trust (“REIT”).
|
•
|
Executive Summary
|
•
|
2017 Transaction Overview
|
•
|
Dividends
|
•
|
Results of Operations
|
•
|
Liquidity and Capital Resources
|
•
|
Off-Balance Sheet Arrangements
|
•
|
Non-GAAP Financial Measures Reconciliations
|
•
|
Critical Accounting Policies
|
•
|
Recent Accounting Pronouncements
|
•
|
A security deposit (which increases if specified leverage thresholds are exceeded);
|
•
|
A termination right if certain financial covenants and net worth test are not satisfied;
|
•
|
Enhanced reporting requirements and related remedies; and
|
•
|
The right to market for sale the CCRC portfolio.
|
•
|
We will have the right to sell, or transition to other operators, 32 triple-net assets. If such sale or transition does not occur within one year, the triple-net lease with respect to such assets will convert to a cash flow lease (under which we will bear the risks and rewards of operating the assets) with a term of two years, provided that the Company has the right to terminate the cash flow lease at any time during the term without penalty;
|
•
|
We will provide an aggregate $5 million annual reduction in rent on three assets, effective January 1, 2018;
|
•
|
We will sell two triple-net assets to Brookdale or its affiliates for $35 million; and
|
•
|
We will have the right to convert five assets to a cash flow lease by December 31, 2017. We have the right to terminate the cash flow lease without penalty to facilitate the sale or transition of these additional assets, at our option.
|
•
|
HCP, which currently owns 90% of the interests in its RIDEA I and RIDEA III joint ventures with Brookdale, will purchase Brookdale’s 10% noncontrolling interest in each joint venture. These joint ventures collectively own and operate 58 independent living, assisted living, memory care and/or skilled nursing facilities (the “RIDEA Facilities”);
|
•
|
We will have the right to sell, or transition to other managers, 36 of the RIDEA Facilities and terminate related management agreements with an affiliate of Brookdale without penalty. If the related management agreements are not terminated within one year, the base management fee (5% of gross revenues) increases by 1% of gross revenues per year over the following two years to a maximum of 7% of gross revenues;
|
•
|
We will sell four of the RIDEA Facilities to Brookdale or its affiliates for $239 million;
|
•
|
A Brookdale affiliate will continue to manage the remaining 18 RIDEA Facilities pursuant to amended and restated management agreements, which provide for extended terms on select assets, modified performance hurdles for extensions and incentive fees, and modified termination rights (including stricter performance-based termination rights, a staggered right to terminate seven agreements over a 10 year period beginning in 2021, and a right to terminate at will upon payment of a termination fee, in lieu of sale-related termination rights) and two other existing facilities managed in separate RIDEA structures; and
|
•
|
We will have the right to sell, to certain permitted transferees, our 49% ownership interest in joint ventures that own and operate a portfolio of continuing care retirement communities and in which Brookdale owns the other 51% interest (the “CCRC JV”), subject to certain conditions and a right of first offer in favor of Brookdale. Brookdale will have a corresponding right to sell its 51% interest in the CCRC JV to certain permitted transferees, subject to certain conditions, a right of first offer and a right to terminate management agreements following such sale of Brookdale’s interest, each in favor of HCP. Following a change in control of Brookdale, we will have the right to initiate a sale of the CCRC portfolio, subject to certain rights of first offer and first refusal in favor of Brookdale.
|
•
|
During the second quarter of 2017, we acquired Wateridge, a 124,000 square foot campus in the Sorrento Mesa submarket of San Diego, California for $26 million. Upon acquisition, we commenced repositioning one of the buildings into class-A lab space following an office-to-lab conversion strategy.
|
•
|
During the third quarter of 2017, we acquired a portfolio of three medical office buildings in Texas for $49 million and a life science facility in South San Francisco, California for $64 million.
|
•
|
In October, we entered into definitive agreements to acquire a $228 million life science campus known as the Hayden Research Campus located in the Boston suburb of Lexington, Massachusetts. HCP will own a majority interest in this campus through a joint venture with King Street Properties (“King Street”). The campus includes two existing buildings totaling 400,000 square feet and is currently 66% leased, anchored by major life science tenants including Shire US, Inc., a subsidiary of Shire plc, and Merck, Sharp and Dohme, a subsidiary of Merck and Co., Inc. Additionally, King Street is currently seeking approvals for the joint venture to develop an additional 209,000 square feet of life science space on the campus.
|
•
|
In January 2017, we sold four life science facilities in Salt Lake City, Utah for
$76 million
, resulting in a net gain on sale of
$45 million
.
|
•
|
In February 2017, we sold a hospital within one of our DFLs in Palm Beach Gardens, Florida for
$43 million
to the current tenant and recognized a gain on sale of $4 million.
|
•
|
In March 2017, we sold
64
senior housing triple-net assets, previously under triple-net leases with Brookdale, for
$1.125 billion
to affiliates of Blackstone Real Estate Partners VIII, L.P., resulting in a net gain on sale of
$170 million
.
|
•
|
In March 2017, we sold our aggregate
£138.5 million
par value Four Seasons senior notes (“Four Seasons Notes”) for
£83 million
(
$101 million
). The disposition of the Four Seasons Notes generated a
£42 million
(
$51 million
) gain on sale as the sales price was above the previously-impaired carrying value of
£41 million
(
$50 million
). In addition, we sold our Four Seasons senior secured term loan at par plus accrued interest for
£29 million
(
$35 million
).
|
•
|
In April 2017, we sold a land parcel in San Diego, California for
$27 million
and one life science building in San Diego, California for
$5 million
.
|
•
|
In June 2017, we received
£283 million
(
$367 million
) from the repayment of our HC-One Facility.
|
•
|
During the
nine
months ended
September 30, 2017
, we had net repayments of
$316 million
on our revolving line of credit (the “Facility”) primarily using proceeds from the RIDEA II joint venture disposition, the sale of our Four Seasons Notes and the repayment of our HC-One Facility.
|
•
|
During the first quarter of 2017, we repaid our
£137 million
unsecured term loan (the “2012 Term Loan”) and
$472 million
of mortgage debt.
|
•
|
During the second quarter of 2017, we repaid
$250 million
of maturing senior unsecured notes and paid down
£51 million
of our £220 million unsecured term loan (the “2015 Term Loan”).
|
•
|
During the third quarter of 2017, we repurchased
$500
million of our
5.375%
senior notes due 2021 and recorded a
$54
million loss on debt extinguishment.
|
•
|
On October 19, 2017, we terminated the Facility and entered into a new $2.0 billion unsecured revolving line of credit facility (the “New Facility”) maturing on October 19, 2021. Borrowings under the New Facility accrue interest at
LIBOR
plus a margin that depends on our credit ratings (1.00% initially). We pay a facility fee on the entire revolving commitment that depends on our credit ratings (0.20% initially). The New Facility contains two, six-month extension options and includes a feature that allows us to increase the borrowing capacity by an aggregate amount of up to $750 million, subject to securing additional commitments.
|
•
|
Commenced $22 million of redevelopment projects at two recently-acquired life science assets in the Sorrento Mesa submarket of San Diego.
|
•
|
Commenced a $40 million redevelopment of a medical office building located in the University City submarket in Philadelphia near the University of Pennsylvania.
|
•
|
Entered into a joint venture agreement and commenced development on a 111 unit senior housing facility in Otay Ranch, California (San Diego MSA) for $31 million. Our share of the total construction cost is approximately $28 million with an estimated completion in the second half of 2018.
|
•
|
Commenced development on a 79 unit senior housing facility in Waldwick, New Jersey (New York MSA) for $31 million. Our share of the total construction costs is approximately $26 million with an estimated completion in late 2018.
|
•
|
Commenced a $16 million development expansion project in the Sorrento Mesa submarket of San Diego, California.
|
Declaration Date
|
|
Record Date
|
|
Amount
Per Share
|
|
Dividend
Payable Date
|
||
February 2
|
|
February 15
|
|
$
|
0.37
|
|
|
March 2
|
April 27
|
|
May 8
|
|
0.37
|
|
|
May 23
|
|
July 27
|
|
August 7
|
|
0.37
|
|
|
August 22
|
|
October 26
|
|
November 6
|
|
0.37
|
|
|
November 21
|
|
Three Months Ended
|
|
Three Months Ended
|
|
|
||||||||||||||
|
September 30, 2017
|
|
September 30, 2016
|
|
|||||||||||||||
|
Amount
|
|
Diluted Per Share
|
|
Amount
|
|
Diluted Per Share
|
|
Per Share Change
|
||||||||||
Net income (loss) applicable to common shares
|
$
|
(7,788
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
150,924
|
|
|
$
|
0.32
|
|
|
$
|
(0.34
|
)
|
FFO
|
155,248
|
|
|
0.33
|
|
|
304,387
|
|
|
0.65
|
|
|
(0.32
|
)
|
|||||
FFO as adjusted
|
227,769
|
|
|
0.48
|
|
|
336,513
|
|
|
0.72
|
|
|
(0.24
|
)
|
|||||
FAD
|
202,407
|
|
|
|
|
317,540
|
|
|
|
|
|
•
|
a reduction in net income from discontinued operations due to the spinoff of QCP on October 31, 2016;
|
•
|
a loss on debt extinguishment, representing a premium for early payment on the repurchase of our senior notes, in July 2017;
|
•
|
a reduction of NOI primarily as a result of the sale of 64 senior housing triple-net assets;
|
•
|
a reduction in resident fees and services, partially offset by a reduction in operating expenses, due to the partial sale and deconsolidation of RIDEA II during the first quarter of 2017;
|
•
|
impairments related to (i) our mezzanine loan facility to Tandem Health Care (the “Tandem Mezzanine Loan”) and (ii) 11 underperforming senior housing triple-net facilities in the third quarter of 2017;
|
•
|
casualty-related charges due to hurricanes in the third quarter of 2017; and
|
•
|
a reduction in interest income due to the payoff of: (i) our HC-One Facility in June 2017 and (ii) a participating development loan during the third quarter of 2016.
|
•
|
a reduction in interest expense as a result of debt repayments in the fourth quarter of 2016 and year-to-date 2017;
|
•
|
a reduction in severance and related charges primarily related to the departure of our former President and Chief Executive Officer in the third quarter of 2016 compared to severance and related charges primarily related to the departure of our former Executive Vice President and Chief Accounting Officer in the third quarter of 2017; and
|
•
|
a net gain on sales of real estate during the third quarter of
2017
compared to no sales during the third quarter of
2016
.
|
•
|
a loss on debt extinguishment from the repurchase of our senior notes in July 2017; and
|
•
|
casualty-related charges due to hurricanes in the third quarter of 2017; partially offset by
|
•
|
a reduction in severance and related charges; and
|
•
|
an impairment related to our Tandem Mezzanine Loan in the third quarter of 2017.
|
|
Nine Months Ended
|
|
Nine Months Ended
|
|
|
||||||||||||||
|
September 30, 2017
|
|
September 30, 2016
|
|
|||||||||||||||
|
Amount
|
|
Diluted Per Share
|
|
Amount
|
|
Diluted Per Share
|
|
Per Share Change
|
||||||||||
Net income (loss) applicable to common shares
|
$
|
472,311
|
|
|
$
|
1.01
|
|
|
$
|
568,109
|
|
|
$
|
1.22
|
|
|
$
|
(0.21
|
)
|
FFO
|
608,162
|
|
|
1.30
|
|
|
956,864
|
|
|
2.05
|
|
|
(0.75
|
)
|
|||||
FFO as adjusted
|
692,726
|
|
|
1.47
|
|
|
1,006,166
|
|
|
2.15
|
|
|
(0.68
|
)
|
|||||
FAD
|
621,109
|
|
|
|
|
964,437
|
|
|
|
|
|
•
|
a reduction in net income from discontinued operations due to the spinoff of QCP on October 31, 2016;
|
•
|
a loss on debt extinguishment, representing a premium for early payment on the repurchase of our senior notes, in July 2017;
|
•
|
a reduction of NOI primarily as a result of the sale of 64 senior housing triple-net assets, and property sales in our life science and medical office segments;
|
•
|
a reduction in resident fees and services, partially offset by a reduction in operating expenses, due to the partial sale and deconsolidation of RIDEA II during the first quarter of 2017;
|
•
|
impairments of our Tandem Mezzanine Loan in the second and third quarter of 2017;
|
•
|
impairments related to 11 underperforming senior housing triple-net facilities in the third quarter of 2017;
|
•
|
casualty-related charges due to hurricanes in the third quarter of 2017; and
|
•
|
a reduction in interest income due to the payoff of three participating development loans during the second and third quarters of 2016.
|
•
|
an increased net gain on sales of real estate during the first three quarters of
2017
compared to the first three quarters of
2016
;
|
•
|
a reduction in interest expense as a result of debt repayments during the second half of 2016 and year-to-date 2017;
|
•
|
a gain on sale of our Four Seasons Notes in the first quarter of 2017;
|
•
|
increased NOI from our 2016 acquisitions, developments placed in service, and annual rent escalations;
|
•
|
decreased depreciation and amortization expense as a result of the sale of 64 senior housing triple-net assets and the deconsolidation of RIDEA II during the first quarter of 2017, partially offset by depreciation and amortization of assets acquired during 2016 and year-to-date 2017;
|
•
|
a reduction in severance and related charges primarily related to the departure of our former President and Chief Executive Officer in the third quarter of 2016 compared to severance and related charges primarily related to the departure of our former Executive Vice President and Chief Accounting Officer in the third quarter of 2017; and
|
•
|
increased tax benefit primarily associated with state built-in gain tax for the disposition of certain real estate assets during 2016 and from the sale of a 40% interest in RIDEA II in 2017.
|
•
|
a loss on debt extinguishment from the repurchase of our senior notes in July 2017;
|
•
|
impairments of our Tandem Mezzanine Loan in the second and third quarter of 2017; and
|
•
|
casualty-related charges due to hurricanes in the third quarter of 2017; partially offset by
|
•
|
a reduction in severance and related charges; and
|
•
|
gain on sale of our Four Seasons Notes in the first quarter of 2017.
|
|
SPP
|
|
Total Portfolio
|
||||||||||||||||||||
|
Three Months Ended September 30,
|
|
Three Months Ended September 30,
|
||||||||||||||||||||
|
2017
|
|
2016
|
|
Change
|
|
2017
|
|
2016
|
|
Change
|
||||||||||||
Rental revenues
(1)
|
$
|
76,588
|
|
|
$
|
74,306
|
|
|
$
|
2,282
|
|
|
$
|
77,220
|
|
|
$
|
104,262
|
|
|
$
|
(27,042
|
)
|
Operating expenses
|
(188
|
)
|
|
(160
|
)
|
|
(28
|
)
|
|
(934
|
)
|
|
(1,794
|
)
|
|
860
|
|
||||||
NOI
|
76,400
|
|
|
74,146
|
|
|
2,254
|
|
|
76,286
|
|
|
102,468
|
|
|
(26,182
|
)
|
||||||
Adjustments to NOI
|
(252
|
)
|
|
(10
|
)
|
|
(242
|
)
|
|
(600
|
)
|
|
(1,003
|
)
|
|
403
|
|
||||||
Adjusted NOI
|
$
|
76,148
|
|
|
$
|
74,136
|
|
|
$
|
2,012
|
|
|
75,686
|
|
|
101,465
|
|
|
(25,779
|
)
|
|||
Non-SPP adjusted NOI
|
|
|
|
|
|
|
|
|
|
462
|
|
|
(27,329
|
)
|
|
27,791
|
|
||||||
SPP adjusted NOI
|
|
|
|
|
|
|
|
|
|
$
|
76,148
|
|
|
$
|
74,136
|
|
|
$
|
2,012
|
|
|||
Adjusted NOI % change
|
|
|
|
|
|
|
2.7
|
%
|
|
|
|
|
|
|
|
|
|
||||||
Property count
(2)
|
201
|
|
|
201
|
|
|
|
|
|
204
|
|
|
292
|
|
|
|
|
||||||
Average capacity (units)
(3)
|
20,041
|
|
|
20,054
|
|
|
|
|
|
20,311
|
|
|
28,378
|
|
|
|
|
||||||
Average annual rent per unit
|
$
|
15,236
|
|
|
$
|
14,819
|
|
|
|
|
|
$
|
15,089
|
|
|
$
|
14,555
|
|
|
|
|
(1)
|
Represents rental and related revenues and income from DFLs.
|
(2)
|
From our 2016 presentation of SPP, we removed 73 senior housing properties from SPP that were sold, three senior housing properties that were classified as held for sale, and 15 senior housing properties that we transitioned to SHOP.
|
(3)
|
Represents average capacity as reported by the respective tenants or operators for the 12-month period and a quarter in arrears from the periods presented.
|
•
|
annual rent escalations; and
|
•
|
higher cash rent received from our portfolio of assets leased to Sunrise Senior Living.
|
•
|
senior housing triple-net facilities sold during 2016 and 2017; and
|
•
|
the transfer of 21 senior housing triple-net facilities to our SHOP segment, of which 18 were transitioned to a RIDEA structure during the fourth quarter of 2016 and year-to-date 2017.
|
|
SPP
|
|
Total Portfolio
|
||||||||||||||||||||
|
Nine Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
2017
|
|
2016
|
|
Change
|
|
2017
|
|
2016
|
|
Change
|
||||||||||||
Rental revenues
(1)
|
$
|
224,872
|
|
|
$
|
220,775
|
|
|
$
|
4,097
|
|
|
$
|
255,332
|
|
|
$
|
319,989
|
|
|
$
|
(64,657
|
)
|
Operating expenses
|
(470
|
)
|
|
(483
|
)
|
|
13
|
|
|
(2,927
|
)
|
|
(5,521
|
)
|
|
2,594
|
|
||||||
NOI
|
224,402
|
|
|
220,292
|
|
|
4,110
|
|
|
252,405
|
|
|
314,468
|
|
|
(62,063
|
)
|
||||||
Adjustments to NOI
|
(1,345
|
)
|
|
(5,585
|
)
|
|
4,240
|
|
|
(2,844
|
)
|
|
(8,464
|
)
|
|
5,620
|
|
||||||
Adjusted NOI
|
$
|
223,057
|
|
|
$
|
214,707
|
|
|
$
|
8,350
|
|
|
249,561
|
|
|
306,004
|
|
|
(56,443
|
)
|
|||
Non-SPP adjusted NOI
|
|
|
|
|
|
|
|
|
|
(26,504
|
)
|
|
(91,297
|
)
|
|
64,793
|
|
||||||
SPP adjusted NOI
|
|
|
|
|
|
|
|
|
|
$
|
223,057
|
|
|
$
|
214,707
|
|
|
$
|
8,350
|
|
|||
Adjusted NOI % change
|
|
|
|
|
3.9
|
%
|
|
|
|
|
|
|
|
|
|
||||||||
Property count
(2)
|
196
|
|
|
196
|
|
|
|
|
204
|
|
|
292
|
|
|
|
|
|||||||
Average capacity (units)
(3)
|
19,643
|
|
|
19,655
|
|
|
|
|
22,409
|
|
|
28,863
|
|
|
|
|
|||||||
Average annual rent per unit
|
$
|
15,173
|
|
|
$
|
14,598
|
|
|
|
|
$
|
15,023
|
|
|
$
|
14,391
|
|
|
|
|
(1)
|
Represents rental and related revenues and income from DFLs.
|
(2)
|
From our 2016 presentation of SPP, we removed 73 senior housing properties from SPP that were sold, three senior housing properties that were classified as held for sale, and 15 senior housing properties that we transitioned to SHOP.
|
(3)
|
Represents average capacity as reported by the respective tenants or operators for the 12-month period and a quarter in arrears from the periods presented.
|
•
|
annual rent escalations; and
|
•
|
higher cash rent received from our portfolio of assets leased to Sunrise Senior Living.
|
•
|
senior housing triple-net facilities sold during 2016 and 2017; and
|
•
|
the transfer of 21 senior housing triple-net facilities to our SHOP segment, of which 18 were transitioned to a RIDEA structure during the fourth quarter of 2016 and year-to-date 2017.
|
|
SPP
|
|
Total Portfolio
|
||||||||||||||||||||
|
Three Months Ended September 30,
|
|
Three Months Ended September 30,
|
||||||||||||||||||||
|
2017
|
|
2016
|
|
Change
|
|
2017
|
|
2016
|
|
Change
|
||||||||||||
Rental revenues
(1)
|
$
|
89,386
|
|
|
$
|
89,274
|
|
|
$
|
112
|
|
|
$
|
126,040
|
|
|
$
|
170,739
|
|
|
$
|
(44,699
|
)
|
HCP share of unconsolidated JV revenues
|
77,932
|
|
|
75,534
|
|
|
2,398
|
|
|
81,936
|
|
|
50,973
|
|
|
30,963
|
|
||||||
Operating expenses
|
(57,058
|
)
|
|
(57,796
|
)
|
|
738
|
|
|
(86,821
|
)
|
|
(121,502
|
)
|
|
34,681
|
|
||||||
HCP share of unconsolidated JV operating expenses
|
(64,688
|
)
|
|
(63,132
|
)
|
|
(1,556
|
)
|
|
(65,035
|
)
|
|
(42,463
|
)
|
|
(22,572
|
)
|
||||||
NOI
|
45,572
|
|
|
43,880
|
|
|
1,692
|
|
|
56,120
|
|
|
57,747
|
|
|
(1,627
|
)
|
||||||
Adjustments to NOI
|
200
|
|
|
(406
|
)
|
|
606
|
|
|
4,551
|
|
|
4,081
|
|
|
470
|
|
||||||
Adjusted NOI
|
$
|
45,772
|
|
|
$
|
43,474
|
|
|
$
|
2,298
|
|
|
60,671
|
|
|
61,828
|
|
|
(1,157
|
)
|
|||
Non-SPP adjusted NOI
|
|
|
|
|
|
|
|
|
|
(14,899
|
)
|
|
(18,354
|
)
|
|
3,455
|
|
||||||
SPP adjusted NOI
|
|
|
|
|
|
|
|
|
|
$
|
45,772
|
|
|
$
|
43,474
|
|
|
$
|
2,298
|
|
|||
Adjusted NOI % change
|
|
|
|
|
|
|
5.3
|
%
|
|
|
|
|
|
|
|
|
|
||||||
Property count
(2)
|
122
|
|
|
122
|
|
|
|
|
|
158
|
|
|
145
|
|
|
|
|
||||||
Average capacity (units)
(3)
|
22,105
|
|
|
16,761
|
|
|
|
|
|
25,678
|
|
|
23,575
|
|
|
|
|
||||||
Average annual rent per unit
|
$
|
50,847
|
|
|
$
|
49,678
|
|
|
|
|
|
$
|
52,667
|
|
|
$
|
56,895
|
|
|
|
|
(1)
|
Represents resident fees and services.
|
(2)
|
From our past presentation of SPP, we have recast the components of SPP to reflect our retained 40% equity interest in RIDEA II within HCP share of unconsolidated JV revenues and operating expenses resulting from our deconsolidation of RIDEA II during the first quarter of 2017. Our 2016 total portfolio property count has been adjusted to include two properties classified as held for sale as of September 30, 2016.
|
(3)
|
Represents average capacity as reported by the respective tenants or operators for the 12-month period and a quarter in arrears from the periods presented.
|
•
|
increased rates for resident fees and service and lower expense growth; partially offset by
|
•
|
occupancy declines.
|
•
|
decreased non-SPP income from our partial sale of RIDEA II; partially offset by
|
•
|
non-SPP income for 21 senior housing triple-net assets transferred to SHOP during the fourth quarter of 2016 and year-to-date 2017; and
|
•
|
the aforementioned increases to SPP.
|
|
SPP
|
|
Total Portfolio
|
||||||||||||||||||||
|
Nine Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
2017
|
|
2016
|
|
Change
|
|
2017
|
|
2016
|
|
Change
|
||||||||||||
Rental revenues
(1)
|
$
|
271,301
|
|
|
$
|
268,663
|
|
|
$
|
2,638
|
|
|
$
|
391,684
|
|
|
$
|
500,704
|
|
|
$
|
(109,020
|
)
|
HCP share of unconsolidated JV revenues
|
231,604
|
|
|
225,093
|
|
|
6,511
|
|
|
239,667
|
|
|
152,424
|
|
|
87,243
|
|
||||||
Operating expenses
|
(172,414
|
)
|
|
(170,467
|
)
|
|
(1,947
|
)
|
|
(267,226
|
)
|
|
(350,949
|
)
|
|
83,723
|
|
||||||
HCP share of unconsolidated JV operating expenses
|
(190,843
|
)
|
|
(185,368
|
)
|
|
(5,475
|
)
|
|
(190,049
|
)
|
|
(125,244
|
)
|
|
(64,805
|
)
|
||||||
NOI
|
139,648
|
|
|
137,921
|
|
|
1,727
|
|
|
174,076
|
|
|
176,935
|
|
|
(2,859
|
)
|
||||||
Adjustments to NOI
|
3
|
|
|
(1,693
|
)
|
|
1,696
|
|
|
12,229
|
|
|
14,648
|
|
|
(2,419
|
)
|
||||||
Adjusted NOI
|
$
|
139,651
|
|
|
$
|
136,228
|
|
|
$
|
3,423
|
|
|
186,305
|
|
|
191,583
|
|
|
(5,278
|
)
|
|||
Non-SPP adjusted NOI
|
|
|
|
|
|
|
|
|
|
(46,654
|
)
|
|
(55,355
|
)
|
|
8,701
|
|
||||||
SPP adjusted NOI
|
|
|
|
|
|
|
|
|
|
$
|
139,651
|
|
|
$
|
136,228
|
|
|
$
|
3,423
|
|
|||
Adjusted NOI % change
|
|
|
|
|
2.5
|
%
|
|
|
|
|
|
|
|
|
|
||||||||
Property count
(2)
|
121
|
|
|
121
|
|
|
|
|
158
|
|
|
145
|
|
|
|
|
|||||||
Average capacity (units)
(3)
|
21,643
|
|
|
16,631
|
|
|
|
|
25,683
|
|
|
23,447
|
|
|
|
|
|||||||
Average annual rent per unit
|
$
|
51,620
|
|
|
$
|
49,519
|
|
|
|
|
$
|
53,385
|
|
|
$
|
55,632
|
|
|
|
|
(1)
|
Represents rental and related revenues.
|
(2)
|
From our past presentation of SPP, we have recast the components of SPP to reflect our retained 40% equity interest in RIDEA II within HCP share of unconsolidated JV revenues and operating expenses resulting from our deconsolidation of RIDEA II during the first quarter of 2017. Our 2016 total portfolio property count has been adjusted to include two properties classified as held for sale as of September 30, 2016.
|
(3)
|
Represents average capacity as reported by the respective tenants or operators for the 12-month period and a quarter in arrears from the periods presented.
|
•
|
increased rates for resident fees and services; partially offset by
|
•
|
higher expense growth and a decline in occupancy.
|
•
|
decreased non-SPP income from our partial sale of RIDEA II; partially offset by
|
•
|
non-SPP income for 21 senior housing triple-net assets transferred to SHOP during the fourth quarter of 2016 and year-to-date 2017; and
|
•
|
the aforementioned increases to SPP.
|
|
SPP
|
|
Total Portfolio
|
||||||||||||||||||||
|
Three Months Ended September 30,
|
|
Three Months Ended September 30,
|
||||||||||||||||||||
|
2017
|
|
2016
|
|
Change
|
|
2017
|
|
2016
|
|
Change
|
||||||||||||
Rental revenues
(1)
|
$
|
76,259
|
|
|
$
|
73,515
|
|
|
$
|
2,744
|
|
|
$
|
90,174
|
|
|
$
|
90,847
|
|
|
$
|
(673
|
)
|
HCP share of unconsolidated JV revenues
|
2,002
|
|
|
1,904
|
|
|
98
|
|
|
2,031
|
|
|
1,929
|
|
|
102
|
|
||||||
Operating expenses
|
(16,453
|
)
|
|
(14,970
|
)
|
|
(1,483
|
)
|
|
(19,960
|
)
|
|
(18,487
|
)
|
|
(1,473
|
)
|
||||||
HCP share of unconsolidated JV operating expenses
|
(433
|
)
|
|
(406
|
)
|
|
(27
|
)
|
|
(433
|
)
|
|
(406
|
)
|
|
(27
|
)
|
||||||
NOI
|
61,375
|
|
|
60,043
|
|
|
1,332
|
|
|
71,812
|
|
|
73,883
|
|
|
(2,071
|
)
|
||||||
Adjustments to NOI
|
1,545
|
|
|
453
|
|
|
1,092
|
|
|
(751
|
)
|
|
(314
|
)
|
|
(437
|
)
|
||||||
Adjusted NOI
|
$
|
62,920
|
|
|
$
|
60,496
|
|
|
$
|
2,424
|
|
|
71,061
|
|
|
73,569
|
|
|
(2,508
|
)
|
|||
Non-SPP adjusted NOI
|
|
|
|
|
|
|
|
|
|
(8,141
|
)
|
|
(13,073
|
)
|
|
4,932
|
|
||||||
SPP adjusted NOI
|
|
|
|
|
|
|
|
|
|
$
|
62,920
|
|
|
$
|
60,496
|
|
|
$
|
2,424
|
|
|||
Adjusted NOI % change
|
|
|
|
|
|
|
4.0
|
%
|
|
|
|
|
|
|
|
|
|
||||||
Property count
(2)
|
112
|
|
|
112
|
|
|
|
|
|
131
|
|
|
133
|
|
|
|
|
||||||
Average occupancy
|
96.6
|
%
|
|
97.6
|
%
|
|
|
|
|
96.9
|
%
|
|
96.8
|
%
|
|
|
|
||||||
Average occupied square feet
|
6,395
|
|
|
6,457
|
|
|
|
|
|
7,143
|
|
|
7,675
|
|
|
|
|
||||||
Average annual total revenues per occupied square foot
|
$
|
51
|
|
|
$
|
48
|
|
|
|
|
|
$
|
52
|
|
|
$
|
48
|
|
|
|
|
||
Average annual base rent per occupied square foot
|
$
|
41
|
|
|
$
|
39
|
|
|
|
|
|
$
|
43
|
|
|
$
|
40
|
|
|
|
|
(1)
|
Represents rental and related revenues and tenant recoveries.
|
(2)
|
From our past presentation of SPP for the three months ended
September 30, 2016
, we removed four life science facilities that were classified as held for sale and a facility that was sold. Our 2016 total portfolio property count has been adjusted to include seven properties in development and eight properties classified as held for sale as of September 30, 2016.
|
•
|
new leasing activity; and
|
•
|
specific to adjusted NOI, annual rent escalations.
|
•
|
decreased income from the sale of life science facilities in 2016 and 2017; partially offset by
|
•
|
increased income from (i) increased occupancy in portions of a development placed in operations in 2016 and 2017 and (ii) life science acquisitions in 2016 and 2017.
|
|
SPP
|
|
Total Portfolio
|
||||||||||||||||||||
|
Nine Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
2017
|
|
2016
|
|
Change
|
|
2017
|
|
2016
|
|
Change
|
||||||||||||
Rental revenues
(1)
|
$
|
226,803
|
|
|
$
|
217,906
|
|
|
$
|
8,897
|
|
|
$
|
262,224
|
|
|
$
|
269,994
|
|
|
$
|
(7,770
|
)
|
HCP share of unconsolidated JV revenues
|
5,890
|
|
|
5,569
|
|
|
321
|
|
|
5,975
|
|
|
5,628
|
|
|
347
|
|
||||||
Operating expenses
|
(46,770
|
)
|
|
(42,890
|
)
|
|
(3,880
|
)
|
|
(56,024
|
)
|
|
(53,191
|
)
|
|
(2,833
|
)
|
||||||
HCP share of unconsolidated JV operating expenses
|
(1,234
|
)
|
|
(1,180
|
)
|
|
(54
|
)
|
|
(1,234
|
)
|
|
(1,173
|
)
|
|
(61
|
)
|
||||||
NOI
|
184,689
|
|
|
179,405
|
|
|
5,284
|
|
|
210,941
|
|
|
221,258
|
|
|
(10,317
|
)
|
||||||
Adjustments to NOI
|
3,055
|
|
|
890
|
|
|
2,165
|
|
|
(1,094
|
)
|
|
(1,545
|
)
|
|
451
|
|
||||||
Adjusted NOI
|
$
|
187,744
|
|
|
$
|
180,295
|
|
|
$
|
7,449
|
|
|
209,847
|
|
|
219,713
|
|
|
(9,866
|
)
|
|||
Non-SPP adjusted NOI
|
|
|
|
|
|
|
|
|
|
(22,103
|
)
|
|
(39,418
|
)
|
|
17,315
|
|
||||||
SPP adjusted NOI
|
|
|
|
|
|
|
|
|
|
$
|
187,744
|
|
|
$
|
180,295
|
|
|
$
|
7,449
|
|
|||
Adjusted NOI % change
|
|
|
|
|
|
|
4.1
|
%
|
|
|
|
|
|
|
|
|
|
||||||
Property count
(2)
|
112
|
|
|
112
|
|
|
|
|
|
131
|
|
|
133
|
|
|
|
|
||||||
Average occupancy
|
96.6
|
%
|
|
97.8
|
%
|
|
|
|
|
96.5
|
%
|
|
97.6
|
%
|
|
|
|
||||||
Average occupied square feet
|
6,391
|
|
|
6,466
|
|
|
|
|
|
7,032
|
|
|
7,651
|
|
|
|
|
||||||
Average annual total revenues per occupied square foot
|
$
|
50
|
|
|
$
|
47
|
|
|
|
|
|
$
|
52
|
|
|
$
|
48
|
|
|
|
|
||
Average annual base rent per occupied square foot
|
$
|
41
|
|
|
$
|
38
|
|
|
|
|
|
$
|
43
|
|
|
$
|
39
|
|
|
|
|
(1)
|
Represents rental and related revenues and tenant recoveries.
|
(2)
|
From our past presentation of SPP for the
nine
months ended
September 30, 2016
, we removed four life science facilities that were classified as held for sale and a facility that was sold. Our 2016 total portfolio property count has been adjusted to include seven properties in development and eight properties classified as held for sale as of September 30, 2016.
|
•
|
mark-to-market lease renewals;
|
•
|
new leasing activity; and
|
•
|
specific to adjusted NOI, annual rent escalations.
|
•
|
decreased income from the sale of life science facilities in 2016 and 2017; partially offset by
|
•
|
increased income from (i) increased occupancy in portions of a development placed in operations in 2016 and 2017 and (ii) life science acquisitions in 2016 and 2017.
|
|
SPP
|
|
Total Portfolio
|
||||||||||||||||||||
|
Three Months Ended September 30,
|
|
Three Months Ended September 30,
|
||||||||||||||||||||
|
2017
|
|
2016
|
|
Change
|
|
2017
|
|
2016
|
|
Change
|
||||||||||||
Rental revenues
(1)
|
$
|
101,804
|
|
|
$
|
100,211
|
|
|
$
|
1,593
|
|
|
$
|
119,847
|
|
|
$
|
113,653
|
|
|
$
|
6,194
|
|
HCP share of unconsolidated JV revenues
|
474
|
|
|
469
|
|
|
5
|
|
|
496
|
|
|
502
|
|
|
(6
|
)
|
||||||
Operating expenses
|
(38,587
|
)
|
|
(37,926
|
)
|
|
(661
|
)
|
|
(46,486
|
)
|
|
(44,738
|
)
|
|
(1,748
|
)
|
||||||
HCP share of unconsolidated JV operating expenses
|
(143
|
)
|
|
(147
|
)
|
|
4
|
|
|
(143
|
)
|
|
(148
|
)
|
|
5
|
|
||||||
NOI
|
63,548
|
|
|
62,607
|
|
|
941
|
|
|
73,714
|
|
|
69,269
|
|
|
4,445
|
|
||||||
Adjustments to NOI
|
650
|
|
|
4
|
|
|
646
|
|
|
(582
|
)
|
|
(814
|
)
|
|
232
|
|
||||||
Adjusted NOI
|
$
|
64,198
|
|
|
$
|
62,611
|
|
|
$
|
1,587
|
|
|
73,132
|
|
|
68,455
|
|
|
4,677
|
|
|||
Non-SPP adjusted NOI
|
|
|
|
|
|
|
|
|
|
(8,934
|
)
|
|
(5,844
|
)
|
|
(3,090
|
)
|
||||||
SPP adjusted NOI
|
|
|
|
|
|
|
|
|
|
$
|
64,198
|
|
|
$
|
62,611
|
|
|
$
|
1,587
|
|
|||
Adjusted NOI % change
|
|
|
|
|
|
|
2.5
|
%
|
|
|
|
|
|
|
|
|
|
||||||
Property count
(2)
|
214
|
|
|
214
|
|
|
|
|
|
245
|
|
|
230
|
|
|
|
|
||||||
Average occupancy
|
91.7
|
%
|
|
92.1
|
%
|
|
|
|
|
91.8
|
%
|
|
91.6
|
%
|
|
|
|
||||||
Average occupied square feet
|
14,357
|
|
|
14,509
|
|
|
|
|
|
16,707
|
|
|
15,817
|
|
|
|
|
||||||
Average annual total revenues per occupied square foot
|
$
|
29
|
|
|
$
|
28
|
|
|
|
|
|
$
|
29
|
|
|
$
|
29
|
|
|
|
|
||
Average annual base rent per occupied square foot
|
$
|
24
|
|
|
$
|
23
|
|
|
|
|
|
$
|
24
|
|
|
$
|
24
|
|
|
|
|
(1)
|
Represents rental and related revenues and tenant recoveries.
|
(2)
|
From our past presentation of SPP, we removed a MOB that was sold and four MOBs that were placed into redevelopment. Our 2016 property count has been adjusted to include four properties in development as of September 30, 2016.
|
•
|
increased income from our 2016 and 2017 acquisitions; and
|
•
|
increased occupancy in former redevelopment and development properties that have been placed into operations; partially offset by
|
•
|
decreased income from the sale of four MOBs during 2016 and 2017 and the placement of a MOB into redevelopment.
|
|
SPP
|
|
Total Portfolio
|
||||||||||||||||||||
|
Nine Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
2017
|
|
2016
|
|
Change
|
|
2017
|
|
2016
|
|
Change
|
||||||||||||
Rental revenues
(1)
|
$
|
299,808
|
|
|
$
|
293,138
|
|
|
$
|
6,670
|
|
|
$
|
357,381
|
|
|
$
|
331,881
|
|
|
$
|
25,500
|
|
HCP share of unconsolidated JV revenues
|
1,414
|
|
|
1,406
|
|
|
8
|
|
|
1,481
|
|
|
1,503
|
|
|
(22
|
)
|
||||||
Operating expenses
|
(112,491
|
)
|
|
(109,929
|
)
|
|
(2,562
|
)
|
|
(137,930
|
)
|
|
(129,715
|
)
|
|
(8,215
|
)
|
||||||
HCP share of unconsolidated JV operating expenses
|
(431
|
)
|
|
(452
|
)
|
|
21
|
|
|
(431
|
)
|
|
(452
|
)
|
|
21
|
|
||||||
NOI
|
188,300
|
|
|
184,163
|
|
|
4,137
|
|
|
220,501
|
|
|
203,217
|
|
|
17,284
|
|
||||||
Adjustments to NOI
|
1,652
|
|
|
(175
|
)
|
|
1,827
|
|
|
(2,321
|
)
|
|
(2,361
|
)
|
|
40
|
|
||||||
Adjusted NOI
|
$
|
189,952
|
|
|
$
|
183,988
|
|
|
$
|
5,964
|
|
|
218,180
|
|
|
200,856
|
|
|
17,324
|
|
|||
Non-SPP adjusted NOI
|
|
|
|
|
|
|
|
|
|
(28,228
|
)
|
|
(16,868
|
)
|
|
(11,360
|
)
|
||||||
SPP adjusted NOI
|
|
|
|
|
|
|
|
|
|
$
|
189,952
|
|
|
$
|
183,988
|
|
|
$
|
5,964
|
|
|||
Adjusted NOI % change
|
|
|
|
|
|
|
3.2
|
%
|
|
|
|
|
|
|
|
|
|
||||||
Property count
(2)
|
213
|
|
|
213
|
|
|
|
|
|
245
|
|
|
230
|
|
|
|
|
||||||
Average occupancy
|
91.9
|
%
|
|
92.1
|
%
|
|
|
|
|
91.9
|
%
|
|
91.4
|
%
|
|
|
|
||||||
Average occupied square feet
|
14,358
|
|
|
14,410
|
|
|
|
|
|
16,767
|
|
|
15,719
|
|
|
|
|
||||||
Average annual total revenues per occupied square foot
|
$
|
28
|
|
|
$
|
27
|
|
|
|
|
|
$
|
28
|
|
|
$
|
28
|
|
|
|
|
||
Average annual base rent per occupied square foot
|
$
|
24
|
|
|
$
|
23
|
|
|
|
|
|
$
|
24
|
|
|
$
|
23
|
|
|
|
|
(1)
|
Represents rental and related revenues and tenant recoveries.
|
(2)
|
From our past presentation of SPP, we removed a MOB that was sold and four MOBs that were placed into redevelopment. Our 2016 property count has been adjusted to include four properties in development as of September 30, 2016.
|
•
|
increased income from our 2016 and 2017 acquisitions; and
|
•
|
increased occupancy in former redevelopment and development properties that have been placed into operations; partially offset by
|
•
|
decreased income from the sale of four MOBs during 2016 and 2017 and the placement of a MOB into redevelopment.
|
|
Three Months Ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||||||||||
|
2017
|
|
2016
|
|
Change
|
|
2017
|
|
2016
|
|
Change
|
||||||||||||
Interest income
|
$
|
11,774
|
|
|
$
|
20,482
|
|
|
$
|
(8,708
|
)
|
|
$
|
50,974
|
|
|
$
|
71,298
|
|
|
$
|
(20,324
|
)
|
Interest expense
|
71,328
|
|
|
117,860
|
|
|
(46,532
|
)
|
|
235,834
|
|
|
361,255
|
|
|
(125,421
|
)
|
||||||
Depreciation and amortization
|
130,588
|
|
|
141,407
|
|
|
(10,819
|
)
|
|
397,893
|
|
|
421,181
|
|
|
(23,288
|
)
|
||||||
General and administrative
|
23,523
|
|
|
34,781
|
|
|
(11,258
|
)
|
|
67,287
|
|
|
83,011
|
|
|
(15,724
|
)
|
||||||
Acquisition and pursuit costs
|
580
|
|
|
2,763
|
|
|
(2,183
|
)
|
|
2,504
|
|
|
6,061
|
|
|
(3,557
|
)
|
||||||
Impairments (recoveries), net
|
25,328
|
|
|
—
|
|
|
25,328
|
|
|
82,010
|
|
|
—
|
|
|
82,010
|
|
||||||
Gain (loss) on sales of real estate, net
|
5,182
|
|
|
(9
|
)
|
|
5,191
|
|
|
322,852
|
|
|
119,605
|
|
|
203,247
|
|
||||||
Loss on debt extinguishments
|
(54,227
|
)
|
|
—
|
|
|
(54,227
|
)
|
|
(54,227
|
)
|
|
—
|
|
|
(54,227
|
)
|
||||||
Other income (expense), net
|
(10,556
|
)
|
|
1,432
|
|
|
(11,988
|
)
|
|
40,723
|
|
|
5,064
|
|
|
35,659
|
|
||||||
Income tax benefit (expense)
|
5,481
|
|
|
424
|
|
|
5,057
|
|
|
14,630
|
|
|
(1,101
|
)
|
|
15,731
|
|
||||||
Equity income (loss) from unconsolidated joint ventures
|
1,062
|
|
|
(2,053
|
)
|
|
3,115
|
|
|
4,571
|
|
|
(4,028
|
)
|
|
8,599
|
|
||||||
Total discontinued operations
|
—
|
|
|
108,213
|
|
|
(108,213
|
)
|
|
—
|
|
|
283,996
|
|
|
(283,996
|
)
|
||||||
Noncontrolling interests’ share in earnings
|
(1,937
|
)
|
|
(2,789
|
)
|
|
852
|
|
|
(7,687
|
)
|
|
(9,540
|
)
|
|
1,853
|
|
•
|
fund capital expenditures, including tenant improvements and leasing costs; and
|
•
|
fund future acquisition, transactional and development activities.
|
•
|
issuance of common or preferred stock;
|
•
|
issuance of additional debt, including unsecured notes and mortgage debt;
|
•
|
draws on our credit facilities; and/or
|
•
|
sale or exchange of ownership interests in properties.
|
|
Nine Months Ended September 30,
|
||||||||||
|
2017
|
|
2016
|
|
Change
|
||||||
Net cash provided by (used in) operating activities
|
$
|
637,896
|
|
|
$
|
998,632
|
|
|
$
|
(360,736
|
)
|
Net cash provided by (used in) investing activities
|
1,755,823
|
|
|
(314,159
|
)
|
|
2,069,982
|
|
|||
Net cash provided by (used in) financing activities
|
(2,354,963
|
)
|
|
(897,328
|
)
|
|
(1,457,635
|
)
|
•
|
received net proceeds of $1.7 billion from the sale of real estate, including the sale and recapitalization of RIDEA II;
|
•
|
received net proceeds of $550 million primarily from the sale of our Four Seasons investments, the repayment of our HC-One Facility, and a DFL repayment;
|
•
|
made investments of $527 million primarily for the development of real estate;
|
•
|
repaid $1.8 billion, net under our bank line of credit, 2012 Term Loan, 2015 Term Loan, senior unsecured notes and mortgage debt; and
|
•
|
paid dividends on common stock of $521 million.
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Net income (loss) applicable to common shares
|
$
|
(7,788
|
)
|
|
$
|
150,924
|
|
|
$
|
472,311
|
|
|
$
|
568,109
|
|
Real estate related depreciation and amortization
|
130,588
|
|
|
142,874
|
|
|
397,893
|
|
|
425,582
|
|
||||
Real estate related depreciation and amortization on unconsolidated joint ventures
|
16,358
|
|
|
12,607
|
|
|
47,711
|
|
|
36,347
|
|
||||
Real estate related depreciation and amortization on noncontrolling interests and other
|
(3,678
|
)
|
|
(5,270
|
)
|
|
(11,711
|
)
|
|
(15,708
|
)
|
||||
Other depreciation and amortization
(1)
|
2,360
|
|
|
2,986
|
|
|
7,718
|
|
|
8,922
|
|
||||
Loss (gain) on sales of real estate, net
|
(5,182
|
)
|
|
9
|
|
|
(322,852
|
)
|
|
(119,605
|
)
|
||||
Loss (gain) on sales of real estate, net on unconsolidated joint ventures
|
—
|
|
|
—
|
|
|
—
|
|
|
(215
|
)
|
||||
Loss (gain) on sales of real estate, net on noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
||||
Taxes associated with real estate dispositions
(2)
|
—
|
|
|
257
|
|
|
(5,498
|
)
|
|
53,434
|
|
||||
Impairments (recoveries) of real estate, net
(3)
|
22,590
|
|
|
—
|
|
|
22,590
|
|
|
—
|
|
||||
FFO applicable to common shares
|
$
|
155,248
|
|
|
$
|
304,387
|
|
|
$
|
608,162
|
|
|
$
|
956,864
|
|
Distributions on dilutive convertible units and other
|
—
|
|
|
2,376
|
|
|
5,250
|
|
|
10,622
|
|
||||
Diluted FFO applicable to common shares
|
$
|
155,248
|
|
|
$
|
306,763
|
|
|
$
|
613,412
|
|
|
$
|
967,486
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted average shares used to calculate diluted FFO per common share
|
469,156
|
|
|
471,994
|
|
|
473,519
|
|
|
473,011
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Impact of adjustments to FFO:
|
|
|
|
|
|
|
|
|
|
||||||
Transaction-related items
(4)
|
$
|
580
|
|
|
$
|
17,568
|
|
|
$
|
2,476
|
|
|
$
|
34,570
|
|
Other impairments (recoveries), net
(5)
|
2,738
|
|
|
—
|
|
|
8,526
|
|
|
—
|
|
||||
Severance and related charges
(6)
|
3,889
|
|
|
14,464
|
|
|
3,889
|
|
|
14,464
|
|
||||
Loss on debt extinguishment
(7)
|
54,227
|
|
|
—
|
|
|
54,227
|
|
|
—
|
|
||||
Litigation costs
|
2,303
|
|
|
—
|
|
|
7,507
|
|
|
—
|
|
||||
Casualty-related charges (recoveries), net
(8)
|
8,925
|
|
|
—
|
|
|
8,925
|
|
|
—
|
|
||||
Foreign currency remeasurement losses (gains)
|
(141
|
)
|
|
94
|
|
|
(986
|
)
|
|
268
|
|
||||
|
$
|
72,521
|
|
|
$
|
32,126
|
|
|
$
|
84,564
|
|
|
$
|
49,302
|
|
|
|
|
|
|
|
|
|
||||||||
FFO as adjusted applicable to common shares
|
$
|
227,769
|
|
|
$
|
336,513
|
|
|
$
|
692,726
|
|
|
$
|
1,006,166
|
|
Distributions on dilutive convertible units and other
|
1,493
|
|
|
3,467
|
|
|
5,095
|
|
|
10,549
|
|
||||
Diluted FFO as adjusted applicable to common shares
|
$
|
229,262
|
|
|
$
|
339,980
|
|
|
$
|
697,821
|
|
|
$
|
1,016,715
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted average shares used to calculate diluted FFO as adjusted per common share
|
473,836
|
|
|
473,692
|
|
|
473,519
|
|
|
473,011
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
FFO as adjusted applicable to common shares
|
$
|
227,769
|
|
|
$
|
336,513
|
|
|
$
|
692,726
|
|
|
$
|
1,006,166
|
|
Amortization of deferred compensation
(9)
|
3,237
|
|
|
3,389
|
|
|
10,329
|
|
|
12,894
|
|
||||
Amortization of deferred financing costs
|
3,439
|
|
|
5,037
|
|
|
11,141
|
|
|
15,598
|
|
||||
Straight-line rents
|
(4,060
|
)
|
|
(3,295
|
)
|
|
(12,236
|
)
|
|
(14,412
|
)
|
||||
Other depreciation and amortization
|
(2,360
|
)
|
|
(2,986
|
)
|
|
(7,718
|
)
|
|
(8,921
|
)
|
||||
Leasing costs, tenant improvements, and recurring capital expenditures
(10)
|
(28,783
|
)
|
|
(23,822
|
)
|
|
(79,903
|
)
|
|
(66,176
|
)
|
||||
Lease restructure payments
|
311
|
|
|
1,868
|
|
|
1,165
|
|
|
14,480
|
|
||||
CCRC entrance fees
(11)
|
6,074
|
|
|
4,975
|
|
|
14,436
|
|
|
16,524
|
|
||||
Deferred income taxes
(12)
|
(3,807
|
)
|
|
(3,431
|
)
|
|
(10,523
|
)
|
|
(8,977
|
)
|
||||
Other FAD adjustments
|
587
|
|
|
(708
|
)
|
|
1,692
|
|
|
(2,739
|
)
|
||||
FAD applicable to common shares
|
$
|
202,407
|
|
|
$
|
317,540
|
|
|
$
|
621,109
|
|
|
$
|
964,437
|
|
Distributions on dilutive convertible units and other
|
1,596
|
|
|
3,513
|
|
|
5,250
|
|
|
10,622
|
|
||||
Diluted FAD applicable to common shares
|
$
|
204,003
|
|
|
$
|
321,053
|
|
|
$
|
626,359
|
|
|
$
|
975,059
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Diluted earnings per common share
|
(0.02
|
)
|
|
0.32
|
|
|
1.01
|
|
|
1.22
|
|
||||
Depreciation and amortization
|
0.31
|
|
|
0.33
|
|
|
0.93
|
|
|
0.97
|
|
||||
Loss (gain) on sales of real estate, net
|
(0.01
|
)
|
|
—
|
|
|
(0.68
|
)
|
|
(0.25
|
)
|
||||
Taxes associated with real estate dispositions
(2)
|
—
|
|
|
—
|
|
|
(0.01
|
)
|
|
0.11
|
|
||||
Impairments (recoveries) of real estate, net
(3)
|
0.05
|
|
|
—
|
|
|
0.05
|
|
|
—
|
|
||||
Diluted FFO per common shares
|
$
|
0.33
|
|
|
$
|
0.65
|
|
|
$
|
1.30
|
|
|
$
|
2.05
|
|
Transaction-related items
(4)
|
—
|
|
|
0.04
|
|
|
—
|
|
|
0.07
|
|
||||
Other impairments (recoveries), net
(5)
|
0.01
|
|
|
—
|
|
|
0.02
|
|
|
—
|
|
||||
Severance and related charges
(6)
|
0.01
|
|
|
0.03
|
|
|
0.01
|
|
|
0.03
|
|
||||
Loss on debt extinguishment
(7)
|
0.11
|
|
|
—
|
|
|
0.11
|
|
|
—
|
|
||||
Litigation costs
|
—
|
|
|
—
|
|
|
0.01
|
|
|
—
|
|
||||
Casualty-related charges (recoveries), net
(8)
|
0.02
|
|
|
—
|
|
|
0.02
|
|
|
—
|
|
||||
Diluted FFO as adjusted per common shares
|
$
|
0.48
|
|
|
$
|
0.72
|
|
|
$
|
1.47
|
|
|
$
|
2.15
|
|
(1)
|
Other depreciation and amortization includes DFL depreciation and lease incentive amortization (reduction of straight-line rents) for the consideration given to terminate the 30 purchase options on the 153-property amended lease portfolio in the 2014 Brookdale transaction.
|
(2)
|
For the nine months ended September 30, 2017, represents income tax benefit associated with the disposition of real estate assets in our RIDEA II transaction. For the nine months ended September 30, 2016, represents income tax expense associated with the state built-in gain tax payable upon the disposition of specific real estate assets, of which $49 million relates to the HCRMC real estate portfolio.
|
(3)
|
Represents impairments on 11 senior housing triple-net facilities.
|
(4)
|
On January 1, 2017, we early adopted the Financial Accounting Standards Board Accounting Standards Update No. 2017-01,
Clarifying the Definition of a Business
(“ASU 2017-01”) which prospectively results in recognizing the majority of our real estate acquisitions as asset acquisitions rather than business combinations. Acquisition and pursuit costs relating to completed asset acquisitions are capitalized, including those costs incurred prior to January 1, 2017. Real estate acquisitions completed prior to January 1, 2017 were deemed business combinations and the related acquisition and pursuit costs were expensed as incurred. For the three and nine months ended September 30, 2016, primarily relates to the QCP spin-off.
|
(5)
|
For the three months ended September 30, 2017, relates to the impairment of our Tandem Mezzanine Loan. For the nine months ended September 30, 2017, relates to the impairments of our Tandem Mezzanine Loan, net of the impairment recovery upon the sale of our Four Seasons Notes in the first quarter of 2017.
|
(6)
|
For the three months ended September 30, 2017, primarily relates to the departure of our former Executive Vice President and Chief Accounting Officer. For the three months ended September 30, 2016, primarily relates to the departure of our former President and Chief Executive Officer.
|
(7)
|
Represents the premium associated with the prepayment of $500 million of senior unsecured notes.
|
(8)
|
Includes $11 million of casualty-related charges and a $2 million deferred income tax benefit.
|
(9)
|
Excludes $0.5 million related to the acceleration of deferred compensation for restricted stock units that vested upon the departure of our former Executive Vice President and Chief Accounting Officer, which is included in the severance and related charges for the three and nine months ended September 30, 2017. Excludes $6 million related to the acceleration of deferred compensation for restricted stock units and stock options that vested upon the departure of our former President and Chief Executive Officer, which is included in severance and related charges for the three and nine months ended September 30, 2016.
|
(10)
|
Includes our share of leasing costs and tenant and capital improvements from unconsolidated joint ventures.
|
(11)
|
Represents our 49% share of non-refundable entrance fees as the fees are collected by our CCRC JV, net of reserves and CCRC JV entrance fee amortization.
|
(12)
|
Excludes $2 million of deferred tax benefit from the casualty-related charges, which is included in casualty-related charges (recoveries), net for the three and nine months ended September 30, 2017.
|
Period Covered
|
|
Total Number
Of Shares
Purchased
(1)
|
|
Average
Price
Paid Per
Share
|
|
Total Number Of Shares
(Or Units) Purchased As
Part Of Publicly
Announced Plans Or
Programs
|
|
Maximum Number (Or
Approximate Dollar Value)
Of Shares (Or Units) That
May Yet Be Purchased
Under The Plans Or
Programs
|
|||||
July 1-31, 2017
|
|
2,807
|
|
|
$
|
31.94
|
|
|
—
|
|
|
—
|
|
August 1-31, 2017
|
|
181
|
|
|
31.00
|
|
|
—
|
|
|
—
|
|
|
September 1-30, 2017
|
|
100
|
|
|
29.47
|
|
|
—
|
|
|
—
|
|
|
Total
|
|
3,088
|
|
|
31.80
|
|
|
—
|
|
|
—
|
|
(1)
|
Represents shares of our common stock withheld under our equity incentive plans to offset tax withholding obligations that occur upon vesting of restricted shares and restricted stock units. The value of the shares withheld is based on the closing price of our common stock on the last trading day prior to the date the relevant transaction occurs.
|
2.1
|
|
|
|
|
|
3.1
|
|
|
|
|
|
3.2
|
|
|
|
|
|
31.1
|
|
|
|
|
|
31.2
|
|
|
|
|
|
32.1
|
|
|
|
|
|
32.2
|
|
|
|
|
|
101.INS
|
|
XBRL Instance Document.*
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document.*
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document.*
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document.*
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Labels Linkbase Document.*
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document.*
|
Date: November 2, 2017
|
HCP, Inc.
|
|
|
|
(Registrant)
|
|
|
|
/s/ THOMAS M. HERZOG
|
|
Thomas M. Herzog
|
|
President and Chief Executive Officer
|
|
(Principal Executive Officer)
|
|
|
|
/s/ PETER A. SCOTT
|
|
Peter A. Scott
|
|
Executive Vice President and
|
|
Chief Financial Officer
|
|
(Principal Financial Officer)
|
|
|
|
/s/ SHAWN G. JOHNSTON
|
|
Shawn G. Johnston
|
|
Senior Vice President and
|
|
Chief Accounting Officer
|
|
(Principal Accounting Officer)
|
ATTEST:
|
|
|
HCP, INC.
|
|
|
|
|
|
|
|
|
|
|
|
/s/ James W. Mercer
|
|
By:
|
/s/ Timothy M. Schoen
|
(SEAL)
|
James W. Mercer
|
|
|
Timothy M. Schoen
|
|
Executive Vice President
|
|
|
Executive Vice President and
|
|
General Counsel & Corporate Secretary
|
|
|
Chief Financial Officer
|
|
|
|
|
|
|
ATTEST:
|
|
|
HCP, INC.
|
|
|
|
|
|
|
|
|
/s/ Troy E. McHenry
|
|
By:
|
/s/ Thomas M. Herzog
|
Name: Troy E. McHenry
|
|
|
Name: Thomas M. Herzog
|
Title: Corporate Secretary
|
|
|
Title: President and Chief Executive Officer
|
|
|
|
|
|
|
|
|
4
|
|
|
Date: November 2, 2017
|
/s/ THOMAS M. HERZOG
|
|
|
Thomas M. Herzog
|
|
|
President and Chief Executive Officer
|
|
|
(Principal Executive Officer)
|
4
|
|
|
Date: November 2, 2017
|
/s/ PETER A. SCOTT
|
|
|
Peter A. Scott
|
|
|
Executive Vice President and
|
|
|
Chief Financial Officer
|
|
|
(Principal Financial Officer)
|
|
|
Date: November 2, 2017
|
/s/ THOMAS M. HERZOG
|
|
Thomas M. Herzog
|
|
President and Chief Executive Officer
|
|
(Principal Executive Officer)
|
|
|
Date: November 2, 2017
|
/s/ PETER A. SCOTT
|
|
Peter A. Scott
|
|
Executive Vice President and
|
|
Chief Financial Officer
|
|
(Principal Financial Officer)
|