EX-99.1 2 l32701aexv99w1.htm EX-99.1 EX-99.1
Exhibit 99.1
(HEALTH CARE REIT LOGO)
     
F O R   I M M E D I A T E   R E L E A S E
  August 5, 2008
 
  For more information contact:
 
  Scott Estes - (419) 247-2800
 
  Mike Crabtree - (419) 247-2800
Health Care REIT, Inc.
Reports Second Quarter Results
Toledo, Ohio, August 5, 2008...... Health Care REIT, Inc. (NYSE: HCN) today announced operating results for the company’s second quarter ended June 30, 2008.
“Our successful investment program, highlighted by record second quarter gross investments of $488 million, drove very strong 12% quarterly FFO growth,” commented George L. Chapman, chief executive officer of Health Care REIT, Inc. “In addition, our line of credit, proven access to capital and proceeds from strategic dispositions provide liquidity to capitalize on additional investment opportunities throughout the remainder of the year.”
Recent Highlights.
    Achieved record 2Q08 normalized FFO of $0.87 per share, up 12%
 
    Achieved record 2Q08 normalized FAD of $0.82 per share, up 12%
 
    Completed record 2Q08 gross investments totaling $488.2 million
 
    Completed 2Q08 net new investments totaling $354.9 million
 
    Issued 4.6 million shares of common stock, which generated $193.0 million in net proceeds in July
 
    Increasing 2008 normalized FFO guidance to a range of $3.33 to $3.39 per share from $3.30 to $3.38 per share
 
    Increasing 2008 normalized FAD guidance to a range of $3.08 to $3.14 per share from $3.04 to $3.12 per share
Key Performance Indicators.
                                                 
    2Q08   2Q07   Change   2008   2007   Change
Net income available to common stockholders (NICS) p er diluted share
  $ 1.74     $ 0.32       444 %   $ 2.12     $ 0.64       231 %
Normalized FFO per diluted share
  $ 0.87     $ 0.78       12 %   $ 1.68     $ 1.54       9 %
Normalized FAD per diluted share
  $ 0.82     $ 0.73       12 %   $ 1.57     $ 1.43       10 %
Dividends per common share (1)
  $ 0.68     $ 0.66       3 %   $ 1.34     $ 1.30       3 %
Normalized FFO Pay out Ratio
    78 %     85 %             80 %     84 %        
Normalized FAD Pay out Ratio
    83 %     90 %             85 %     91 %        
 
(1)   The $0.3409 prorated dividend paid on December 28, 2006 in connection with the Windrose merger has been included in 2007.
2Q08 Earnings. The following table summarizes certain items impacting NICS, FFO and FAD:
                                                                         
            NICS                   FFO                   FAD    
             
    2Q08   2Q07   Change   2Q08   2Q07   Change   2Q08   2Q07   Change
Per diluted share
  $ 1.74     $ 0.32       444 %   $ 0.87     $ 0.75       16 %   $ 0.91     $ 0.74       23 %
Includes impact of:
                                                                       
Gain (loss) on sales of real property (1)
  $ 1.32     $ 0.01                                                          
One-time acquisition finders’ fees (2)
          ($ 0.02 )                   ($ 0.02 )                   ($ 0.02 )        
Prepaid/straight-line rent cash receipts (3)
                                                  $ 0.09     $ 0.04          
Per diluted share — normalized (a)
                          $ 0.87     $ 0.78       12 %   $ 0.82     $ 0.73       12 %
 
(a)   Amounts may not sum due to rounding
(1)   $118,168,000 and $1,033,000 of gains in 2Q08 and 2Q07, respectively.
 
(2)   $1,750,000 of one-time acquisition finders’ fees in 2Q07.
 
(3)   $7,922,000 and $2,832,000 of receipts in 2Q08 and 2Q07, respectively.
Page 1 of 8

 


 

     
2Q08 Earnings Release   August 5, 2008
2008 Year-To-Date Earnings. The following table summarizes certain items impacting NICS, FFO and FAD:
                                                                         
            NICS                   FFO                   FAD    
             
    2008   2007   Change   2008   2007   Change   2008   2007   Change
Per diluted share
  $ 2.12     $ 0.64       231 %   $ 1.68     $ 1.51       11 %   $ 1.70     $ 1.47       16 %
Includes impact of:
                                                                       
Gain (loss) on sales of real property (1)
  $ 1.34     $ 0.03                                                          
One-time acquisition finders’ fees (2)
          ($ 0.02 )                   ($ 0.02 )                   ($ 0.02 )        
Debt extinguishment gain (3)
  $ 0.02                     $ 0.02                     $ 0.02                  
Cash receipts — prepaid/straight-line rent (4)
                                                  $ 0.12     $ 0.06          
Per diluted share — normalized (a)
                          $ 1.68     $ 1.54       9 %   $ 1.57     $ 1.43       10 %
 
(a)   Amounts may not sum due to rounding
(1)   $118,194,000 and $2,010,000 of gains in 2008 and 2007, respectively.
 
(2)   $1,750,000 of one-time acquisition finders’ fees in 2007.
 
(3)   $1,326,000 of debt extinguishment gains in 2008.
 
(4)   $10,897,000 and $4,910,000 of receipts in 2008 and 2007, respectively.
Dividends for Second Quarter 2008. As previously announced, the Board of Directors declared a dividend for the quarter ended June 30, 2008 of $0.68 per share, as compared to $0.66 per share for the same period in 2007. The dividend will be paid on August 20, 2008 and will be the company’s 149th consecutive quarterly dividend payment.
Outlook for 2008. The company affirms its investment guidance for 2008 in a range of $1.1 billion to $1.4 billion, including acquisitions in a range of $700 to $900 million, development funding in a range of $400 to $500 million and dispositions in a range of $300 to $400 million. Net investment guidance remains unchanged at a range of $700 million to $1.1 billion.
The company is revising its 2008 earnings guidance. Normalized FFO has been increased to a range of $3.33 to $3.39 per diluted share from $3.30 to $3.38 per diluted share. Normalized FAD has been increased to a range of $3.08 to $3.14 per diluted share from $3.04 to $3.12 per diluted share. Due to the significant gains recognized on second quarter real property dispositions, net income available to common stockholders has been increased to a range of $2.83 to $2.89 per diluted share from $1.50 to $1.58 per diluted share.
The company’s guidance excludes any impairments, unanticipated additions to the loan loss reserve or other additional one-time items, including any additional cash payments other than normal monthly rental payments. Please see the exhibits for a reconciliation of the outlook for net income available to common stockholders to FFO and FAD.
Conference Call Information. The company has scheduled a conference call on Wednesday, August 6, 2008 at 9:00 a.m. Eastern Time to discuss its second quarter 2008 results, industry trends, portfolio performance and outlook for 2008. Telephone access will be available by dialing 800-926-7061 or 913-312-1375 (international). For those unable to listen to the call live, a taped rebroadcast will be available beginning two hours after completion of the call through August 20, 2008. To access the rebroadcast, dial 888-203-1112 or 719-457-0820 (international). The conference ID number is 5496936. To participate in the webcast, log on to www.hcreit.com or www.earnings.com 15 minutes before the call to download the necessary software. Replays will be available for 90 days through the same websites. This earnings release is posted on the company’s website under the heading News & Events.
Supplemental Reporting Measures. The company believes that net income available to common stockholders (NICS), as defined by U.S. generally accepted accounting principles (U.S. GAAP), is the most appropriate earnings measurement. However, the company considers funds from operations (FFO) and funds available for distribution (FAD) to be useful supplemental measures of its operating performance. Historical cost accounting for real estate assets in accordance with U.S. GAAP implicitly assumes that the value of real estate assets diminishes predictably over time as evidenced by the provision for depreciation. However, since real estate values have historically risen or fallen with market conditions, many industry investors and analysts have considered presentations of operating results for real estate companies that use historical cost accounting to be insufficient. In
Page 2 of 8

 


 

     
2Q08 Earnings Release   August 5, 2008
response, the National Association of Real Estate Investment Trusts (NAREIT) created FFO as a supplemental measure of operating performance for REITs that excludes historical cost depreciation from net income. FFO, as defined by NAREIT, means net income, computed in accordance with U.S. GAAP, excluding gains (or losses) from sales of real estate, plus real estate depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Normalized FFO represents FFO adjusted for unusual and non-recurring items. FAD represents FFO excluding net straight-line rental adjustments, rental income related to above/below market leases and amortization of deferred loan expenses and less cash used to fund capital expenditures, tenant improvements and lease commissions. Normalized FAD represents FAD excluding prepaid/straight-line rent cash receipts and adjusted for unusual and non-recurring items.
The company’s supplemental reporting measures are financial measures that are widely used by investors, equity and debt analysts and rating agencies in the valuation, comparison, rating and investment recommendations of companies. The company’s management uses these financial measures to facilitate internal and external comparisons to historical operating results and in making operating decisions. Additionally, they are utilized by the Board of Directors to evaluate management. The supplemental reporting measures do not represent net income or cash flow provided from operating activities as determined in accordance with U.S. GAAP and should not be considered as alternative measures of profitability or liquidity. Finally, the supplemental reporting measures, as defined by the company, may not be comparable to similarly entitled items reported by other real estate investment trusts or other companies. Please see the exhibits for reconciliations of the supplemental reporting measures.
About Health Care REIT. Health Care REIT, Inc., with headquarters in Toledo, Ohio, is an equity real estate investment trust that invests across the full spectrum of senior housing and health care real estate. Founded in 1970, the company was the first real estate investment trust to invest exclusively in health care facilities. The company also offers a full array of property management and development services. As of June 30, 2008, the company’s broadly diversified portfolio consisted of 635 properties in 38 states. More information is available on the Internet at www.hcreit.com.
This document may contain “forward-looking” statements as defined in the Private Securities Litigation Reform Act of 1995. These forward-looking statements concern and are based upon, among other things, the possible expansion of the company’s portfolio; the sale of properties; the performance of its operators and properties; its occupancy rates; its ability to acquire or develop properties; its ability to manage properties; its ability to enter into agreements with viable new tenants for vacant space or for properties that the company takes back from financially troubled tenants, if any; its ability to make distributions; its policies and plans regarding investments, financings and other matters; its tax status as a real estate investment trust; its ability to appropriately balance the use of debt and equity; its ability to access capital markets or other sources of funds; its critical accounting policies; and its ability to meet its earnings guidance. When the company uses words such as “may,” “will,” “intend,” “should,” “believe,” “expect,” “anticipate,” “project,” “estimate” or similar expressions, it is making forward-looking statements. Forward-looking statements are not guarantees of future performance and involve risks and uncertainties. The company’s expected results may not be achieved, and actual results may differ materially from expectations. This may be a result of various factors, including, but not limited to: the status of the economy; the status of capital markets, including availability and cost of capital; issues facing the health care industry, including compliance with, and changes to, regulations and payment policies; operators’/tenants’ difficulty in cost-effectively obtaining and maintaining adequate liability and other insurance; changes in financing terms; competition within the health care and senior housing industries; negative developments in the operating results or financial condition of operators/tenants, including, but not limited to, their ability to pay rent and repay loans; the company’s ability to transition or sell facilities with profitable results; the failure to make new investments as and when anticipated; the failure of closings to occur as and when anticipated; acts of God affecting the company’s properties; the company’s ability to re-lease space at similar rates as vacancies occur; the company’s ability to timely reinvest sale proceeds at similar rates to assets sold; operator/tenant bankruptcies or insolvencies; government regulations affecting Medicare and Medicaid reimbursement rates and operational requirements; liability or contract claims by or against operators/tenants; unanticipated difficulties and/or expenditures relating to future acquisitions; environmental laws affecting the company’s properties; changes in rules or practices governing the company’s financial reporting; and legal and operational matters, including real estate investment trust qualification and key management personnel recruitment and retention. Finally, the company assumes no obligation to update or revise any forward-looking statements or to update the reasons why actual results could differ from those projected in any forward-looking statements.
Page 3 of 8

 


 

     
2Q08 Earnings Release   August 5, 2008
HEALTH CARE REIT, INC.
Financial Supplement
CONSOLIDATED BALANCE SHEETS (unaudited)
(In thousands)
                 
    June 30,  
    2008     2007  
     
Assets
               
Real estate investments:
               
Real property owned
 
Land and land improvements
  $ 480,481     $ 403,460  
Buildings and improvements
    4,486,489       4,086,599  
Acquired lease intangibles
    134,636       136,589  
Real property held for sale, net of accumulated depreciation
    42,153       24,520  
Construction in progress
    369,833       173,408  
 
           
 
    5,513,592       4,824,576  
Less accumulated depreciation and intangible amortization
    (535,381 )     (414,628 )
 
           
Total real property owned
    4,978,211       4,409,948  
Loans receivable
    497,133       250,238  
Less allowance for losses on loans receivable
    (7,406 )     (7,406 )
 
           
 
    489,727       242,832  
 
           
Net real estate investments
    5,467,938       4,652,780  
 
               
Other assets:
               
Equity investments
    1,287       4,700  
Deferred loan expenses
    27,067       19,036  
Cash and cash equivalents
    25,078       38,472  
Restricted cash
    149,694       17,016  
Receivables and other assets
    133,950       92,800  
 
           
 
    337,076       172,024  
 
           
Total assets
  $ 5,805,014     $ 4,824,804  
 
           
 
               
Liabilities and stockholders’ equity
               
Liabilities:
               
Borrowings under unsecured lines of credit arrangements
  $ 744,000     $ 364,400  
Senior unsecured notes
    1,847,555       1,539,155  
Secured debt
    465,399       500,811  
Liability to subsidiary trust issuing preferred securities
    0       52,195  
Accrued expenses and other liabilities
    107,267       98,545  
 
           
Total liabilities
    3,164,221       2,555,106  
 
               
Minority interests
    7,669       2,294  
 
               
Stockholders’ equity:
               
Preferred stock
    305,681       338,993  
Common stock
    89,981       80,752  
Capital in excess of par value
    2,551,620       2,181,830  
Treasury stock
    (5,110 )     (3,941 )
Cumulative net income
    1,273,251       994,463  
Cumulative dividends
    (1,577,301 )     (1,327,018 )
Accumulated other comprehensive income
    (8,546 )     (135 )
Other equity
    3,548       2,460  
 
           
Total stockholders’ equity
    2,633,124       2,267,404  
 
           
Total liabilities and stockholders’ equity
  $ 5,805,014     $ 4,824,804  
 
           
Page 4 of 8

 


 

     
2Q08 Earnings Release   August 5, 2008
CONSOLIDATED STATEMENTS OF INCOME (unaudited)
(In thousands, except per share data)
                                 
    Three Months Ended     Six Months Ended  
    June 30,     June 30,  
    2008     2007     2008     2007  
         
Revenues:
                               
Rental income
  $ 124,828     $ 105,023     $ 244,868     $ 203,641  
Interest income
    9,175       6,576       18,267       11,725  
Other income
    1,885       1,144       3,601       2,737  
 
                       
Gross revenues
    135,888       112,743       266,736       218,103  
 
                               
Expenses:
                               
Interest expense
    31,948       31,692       65,043       61,601  
Property operating expenses
    11,375       8,657       22,742       15,825  
Depreciation and amortization
    38,475       33,278       76,874       64,805  
General and administrative expenses
    10,575       9,957       22,904       19,738  
Loan expense
    1,753       1,236       3,524       2,503  
Loss (gain) on extinguishment of debt
    0       0       (1,326 )     0  
 
                       
Total expenses
    94,126       84,820       189,761       164,472  
 
                       
 
                               
Income from continuing operations before income taxes and minority interests
    41,762       27,923       76,975       53,631  
 
                               
Income tax (expense) benefit
    (44 )     69       (1,323 )     58  
 
                       
Income from continuing operations before minority interests
    41,718       27,992       75,652       53,689  
 
                               
Minority interests
    (65 )     (161 )     (127 )     (286 )
 
                       
Income from continuing operations
    41,653       27,831       75,525       53,403  
 
                               
Discontinued operations:
                               
Gain (loss) on sales of properties
    118,168       1,033       118,194       2,010  
Income (loss) from discontinued operations, net
    2,576       3,073       5,277       6,197  
 
                       
 
    120,744       4,106       123,471       8,207  
 
                       
Net income
    162,397       31,937       198,996       61,610  
Preferred dividends
    5,784       6,317       11,931       12,634  
 
                       
Net income available to common stockholders
  $ 156,613     $ 25,620     $ 187,065     $ 48,976  
 
                       
 
                               
Average number of common shares outstanding:
                               
Basic
    89,294       79,060       87,698       76,159  
Diluted
    89,853       79,546       88,223       76,714  
 
                               
Net income available to common stockholders per share:
                               
Basic
  $ 1.75     $ 0.32     $ 2.13     $ 0.64  
Diluted
    1.74       0.32       2.12       0.64  
 
                               
Common dividends per share
  $ 0.68     $ 0.66     $ 1.34     $ 0.9591  
Page 5 of 8

 


 

     
2Q08 Earnings Release   August 5, 2008
Funds From Operations Reconciliation
(Amounts in 000’s except per share data)
                                 
    Three Months Ended     Six Months Ended  
    June 30,     June 30,  
    2008     2007     2008     2007  
Net income available to common stockholders
  $ 156,613     $ 25,620     $ 187,065     $ 48,976  
Depreciation and amortization (1)
    39,630       35,547       79,203       69,408  
Loss (gain) on sales of properties
    (118,168 )     (1,033 )     (118,194 )     (2,010 )
Minority interests
    (87 )     (155 )     (174 )     (187 )
 
                       
Funds from operations
    77,988       59,979       147,900       116,187  
One-time acquisition finder’s fees
    0       1,750       0       1,750  
Loss (gain) on extinguishment of debt
    0       0       (1,326 )     0  
Non-recurring income tax expense
    0       0       1,325       0  
 
                       
Funds from operations — normalized
  $ 77,988     $ 61,729     $ 147,899     $ 117,937  
 
                               
Average common shares outstanding:
                               
Basic
    89,294       79,060       87,698       76,159  
Diluted
    89,853       79,546       88,223       76,714  
 
                               
Per share data:
                               
Net income available to common stockholders
                               
Basic
  $ 1.75     $ 0.32     $ 2.13     $ 0.64  
Diluted
    1.74       0.32       2.12       0.64  
 
                               
Funds from operations
                               
Basic
  $ 0.87     $ 0.76     $ 1.69     $ 1.53  
Diluted
    0.87       0.75       1.68       1.51  
Funds from operations — normalized
                               
Basic
  $ 0.87     $ 0.78     $ 1.69     $ 1.55  
Diluted
    0.87       0.78       1.68       1.54  
 
                               
FFO Payout Ratio
                               
Dividends per common share (2)
  $ 0.68     $ 0.66     $ 1.34     $ 1.30  
FFO per diluted share
  $ 0.87     $ 0.75     $ 1.68     $ 1.51  
 
                       
FFO payout ratio
    78 %     88 %     80 %     86 %
 
FFO Payout Ratio — Normalized
                               
Dividends per share (2)
  $ 0.68     $ 0.66     $ 1.34     $ 1.30  
FFO per diluted share — normalized
  $ 0.87     $ 0.78     $ 1.68     $ 1.54  
 
                       
FFO payout ratio — normalized
    78 %     85 %     80 %     84 %
 
Notes:   (1) Depreciation and amortization includes depreciation and amortization from discontinued operations.
 
    (2) The $0.3409 prorated dividend paid on December 28, 2006 in connection with the Windrose merger has been included
       in the six months ended June 30, 2007.
Page 6 of 8

 


 

     
2Q08 Earnings Release   August 5, 2008
Funds Available For Distribution Reconciliation
(Amounts in 000’s except per share data)
                                 
    Three Months Ended     Six Months Ended  
    June 30,     June 30,  
    2008     2007     2008     2007  
Net income available to common stockholders
  $ 156,613     $ 25,620     $ 187,065     $ 48,976  
Depreciation and amortization (1)
    39,630       35,547       79,203       69,408  
Loss (gain) on sales of properties
    (118,168 )     (1,033 )     (118,194 )     (2,010 )
Minority interests
    (9 )     (82 )     (17 )     (87 )
Gross straight-line rental income
    (5,034 )     (3,878 )     (10,370 )     (8,109 )
Prepaid/straight-line rent receipts
    7,923       2,832       10,898       4,910  
Amortization related to above (below) market leases, net
    (199 )     (464 )     (462 )     (924 )
Amortization of deferred loan expenses
    1,753       1,236       3,524       2,503  
Cap Ex, tenant improvements, lease commissions
    (1,162 )     (762 )     (1,927 )     (1,825 )
 
                       
Funds available for distribution
    81,347       59,016       149,720       112,842  
One-time acquisition finder’s fees
    0       1,750       0       1,750  
Loss (gain) on extinguishment of debt
    0       0       (1,326 )     0  
Non-recurring income tax expense
    0       0       1,325       0  
Prepaid/straight-line rent receipts
    (7,923 )     (2,832 )     (10,898 )     (4,910 )
 
                       
Funds available for distribution — normalized
  $ 73,424     $ 57,934     $ 138,821     $ 109,682  
 
                               
Average common shares outstanding:
                               
Basic
    89,294       79,060       87,698       76,159  
Diluted
    89,853       79,546       88,223       76,714  
 
                               
Per share data:
                               
Net income available to common stockholders
                               
Basic
  $ 1.75     $ 0.32     $ 2.13     $ 0.64  
Diluted
    1.74       0.32       2.12       0.64  
 
                               
Funds available for distribution
                               
Basic
  $ 0.91     $ 0.75     $ 1.71     $ 1.48  
Diluted
    0.91       0.74       1.70       1.47  
 
                               
Funds available for distribution — normalized
                               
Basic
  $ 0.82     $ 0.73     $ 1.58     $ 1.44  
Diluted
    0.82       0.73       1.57       1.43  
 
                               
FAD Payout Ratio
                               
Dividends per common share (2)
  $ 0.68     $ 0.66     $ 1.34     $ 1.30  
FAD per diluted share
  $ 0.91     $ 0.74     $ 1.70     $ 1.47  
 
                       
FAD payout ratio
    75 %     89 %     79 %     88 %
 
                               
FAD Payout Ratio — Normalized
                               
Dividends per common share (2)
  $ 0.68     $ 0.66     $ 1.34     $ 1.30  
FAD per diluted share — normalized
  $ 0.82     $ 0.73     $ 1.57     $ 1.43  
 
                       
FAD payout ratio — normalized
    83 %     90 %     85 %     91 %
 
Notes:   (1) Depreciation and amortization includes depreciation and amortization from discontinued operations.
 
    (2) The $0.3409 prorated dividend paid on December 28, 2006 in connection with the Windrose merger has been included
       in the six months ended June 30, 2007.
Page 7 of 8

 


 

     
2Q08 Earnings Release   August 5, 2008
Outlook Reconciliations
(Amounts in 000’s except per share data)
                                 
    Previous Outlook     Current Outlook  
    Year Ended     Year Ended  
    December 31, 2008     December 31, 2008  
    Low     High     Low     High  
FFO Reconciliation:
                               
Net income available to common stockholders
  $ 135,677     $ 142,927     $ 256,494     $ 261,994  
Loss (gain) on sales of properties
    (26 )     (26 )     (118,194 )     (118,194 )
Depreciation and amortization (1)
    163,000       163,000       163,000       163,000  
 
                       
Funds from operations
    298,651       305,901       301,300       306,800  
Loss (gain) on extinguishment of debt
    (1,326 )     (1,326 )     (1,326 )     (1,326 )
Non-recurring income tax expense
    1,325       1,325       1,325       1,325  
 
                       
Funds from operations — normalized
  $ 298,650     $ 305,900     $ 301,299     $ 306,799  
 
                               
Per share data (diluted):
                               
Net income available to common stockholders
  $ 1.50     $ 1.58     $ 2.83     $ 2.89  
Funds from operations
    3.30       3.38       3.33       3.39  
Funds from operations — normalized
    3.30       3.38       3.33       3.39  
 
                               
FAD Reconciliation:
                               
Net income available to common stockholders
  $ 135,677     $ 142,927     $ 256,494     $ 261,994  
Loss (gain) on sales of properties
    (26 )     (26 )     (118,194 )     (118,194 )
Depreciation and amortization (1)
    163,000       163,000       163,000       163,000  
Gross straight-line rental income
    (22,500 )     (22,500 )     (22,500 )     (22,500 )
Prepaid/straight-line rent receipts
    2,975       2,975       10,898       10,898  
Amortization related to above/below market leases
    (1,000 )     (1,000 )     (1,000 )     (1,000 )
Amortization of deferred loan expenses
    7,250       7,250       7,250       7,250  
Cap Ex, tenant improvements, lease commissions
    (7,500 )     (7,500 )     (6,000 )     (6,000 )
 
                       
Funds available for distribution
    277,876       285,126       289,948       295,448  
Loss (gain) on extinguishment of debt
    (1,326 )     (1,326 )     (1,326 )     (1,326 )
Non-recurring income tax expense
    1,325       1,325       1,325       1,325  
Prepaid/straight-line rent receipts
    (2,975 )     (2,975 )     (10,898 )     (10,898 )
 
                       
Funds available for distribution — normalized
  $ 274,900     $ 282,150     $ 279,049     $ 284,549  
 
                               
Per share data (diluted):
                               
Net income available to common stockholders
  $ 1.50     $ 1.58     $ 2.83     $ 2.89  
Funds available for distribution
    3.07       3.15       3.20       3.26  
Funds available for distribution — normalized
    3.04       3.12       3.08       3.14  
 
Notes:   (1) Depreciation and amortization includes depreciation and amortization from discontinued operations.
Page 8 of 8