EX-99.1 2 c12844exv99w1.htm EXHIBIT 99.1 Exhibit 99.1
Exhibit 99.1
(NATIONWIDE HEALTH PROPERTIES LOGO)
NATIONWIDE HEALTH PROPERTIES, INC.
REPORTS 2010 FOURTH QUARTER AND FULL YEAR RESULTS
   
Adjusted Diluted FFO and Adjusted Diluted FFO per Share Increased 24% and 13%, Respectively, Over Fourth Quarter 2009
   
Adjusted Diluted FFO and Adjusted Diluted FFO per Share Increased 15% and 3%, Respectively, Over Full Year 2009
   
Completed $248 Million of Investments in the Fourth Quarter of 2010 and $924 Million in the Year
   
Increased Quarterly Dividend to $0.48 Per Share
NEWPORT BEACH, CA, — (Marketwire — February 28, 2011) — Nationwide Health Properties, Inc. (NYSE: NHP) today announced results of operations for the fourth quarter and the year ended December 31, 2010.
“Our comparable period fourth quarter results concluded a very strong year for NHP with fourth quarter revenues up 20%, adjusted diluted FFO per share up 13% and adjusted diluted FAD per share up 9%. As a result, NHP’s Board of Directors increased our quarterly dividend by $0.01 to $0.48 per share, or $1.92 per share on an annualized basis. This represents a 9% increase in our annualized dividend from the year ago quarter. Our credit statistics and dividend coverage continue to be outstanding with a diluted FAD payout ratio and FAD coverage at 81% and 1.23x, respectively,” commented Douglas M. Pasquale, NHP’s Chairman and Chief Executive Officer. “We also concluded an excellent year of investments capped by fourth quarter investments of $248 million at a 9.1% blended yield and annual investments totaling $924 million at an 8.7% blended yield. Further, 2011 is off to an impressive start with $102 million of investments already closed, and another $141 million set to close by quarter end,” Mr. Pasquale added.

 

 


 

FOURTH QUARTER 2010 RESULTS OF OPERATIONS
The following table presents selected unaudited financial information for the fourth quarter and the year ended December 31, 2010 as compared to the same periods of 2009:
Selected Financial Data
($ in thousands, except per share amounts)
                                 
    Three Months Ended December 31,  
    2010     2009     $ Change     % Change  
 
                               
Revenue
  $ 116,657     $ 97,045     $ 19,612       20.2 %
Income from Continuing Operations
  $ 38,050     $ 29,043     $ 9,007       31.0 %
Net Income Attributable to NHP Common Stockholders
  $ 35,313     $ 30,895     $ 4,418       14.3 %
Net Income Attributable to NHP Common Stockholders Per Diluted Share
  $ 0.27     $ 0.27     $       0.0 %
Diluted FFO
  $ 60,373     $ 61,821     $ (1,448 )     -2.3 %
Adjusted Diluted FFO
  $ 77,392     $ 62,651     $ 14,741       23.5 %
Diluted FFO Per Share
  $ 0.47     $ 0.53     $ (0.06 )     -11.3 %
Adjusted Diluted FFO Per Share
  $ 0.60     $ 0.53     $ 0.07       13.2 %
Diluted FAD
  $ 57,889     $ 61,481     $ (3,592 )     -5.8 %
Adjusted Diluted FAD
  $ 74,908     $ 62,311     $ 12,597       20.2 %
Diluted FAD Per Share
  $ 0.45     $ 0.52     $ (0.07 )     -13.5 %
Adjusted Diluted FAD Per Share
  $ 0.58     $ 0.53     $ 0.05       9.4 %
                                 
    Year Ended December 31,  
    2010     2009     $ Change     % Change  
 
                               
Revenue
  $ 439,251     $ 383,853     $ 55,398       14.4 %
Income from Continuing Operations
  $ 137,224     $ 121,800     $ 15,424       12.7 %
Net Income Attributable to NHP Common Stockholders
  $ 143,766     $ 143,040     $ 726       0.5 %
Net Income Attributable to NHP Common Stockholders Per Diluted Share
  $ 1.15     $ 1.31     $ (0.16 )     -12.2 %
Diluted FFO
  $ 266,856     $ 253,357     $ 13,499       5.3 %
Adjusted Diluted FFO
  $ 286,285     $ 249,291     $ 36,994       14.8 %
Diluted FFO Per Share
  $ 2.14     $ 2.27     $ (0.13 )     -5.7 %
Adjusted Diluted FFO Per Share
  $ 2.30     $ 2.23     $ 0.07       3.1 %
Diluted FAD
  $ 261,152     $ 251,956     $ 9,196       3.6 %
Adjusted Diluted FAD
  $ 280,581     $ 247,890     $ 32,691       13.2 %
Diluted FAD Per Share
  $ 2.10     $ 2.25     $ (0.15 )     -6.7 %
Adjusted Diluted FAD Per Share
  $ 2.25     $ 2.22     $ 0.03       1.4 %

 

2


 

NON-GAAP FINANCIAL MEASURES
Diluted Funds From Operations (“FFO”) and Diluted Funds Available for Distribution (“FAD”) are non-GAAP measures that we believe are important to understanding our operations. We believe diluted FFO is an important supplemental measure of operating performance because it excludes the effects of depreciation and amortization and gains (losses) from sales of facilities (both of which are based on historical costs and which may be of limited relevance in evaluating current performance). We believe diluted FAD is an important supplemental measure of operating performance because, like diluted FFO, it excludes the effects of depreciation and amortization and gains (losses) from sales of facilities (both of which are based on historical costs and which may be of limited relevance in evaluating current performance). It also excludes straight-lined rent and other non-cash items that have become more significant for us and our competitors over the last several years. We believe that net income is the most directly comparable GAAP measure to diluted FFO and diluted FAD. Reconciliations between net income and diluted FFO and net income and diluted FAD are included in the accompanying financial data. For guidance, we have also included in the accompanying financial data reconciliations between net income per share and diluted FFO and diluted FAD per share. We have also included adjusted diluted FFO and adjusted diluted FAD amounts which exclude acquisition costs, impairments and the recognition of a net gain on re-measurement of equity interest upon acquisition in 2010 and gains on debt extinguishments in 2010 and 2009.
FOURTH QUARTER 2010 INVESTMENT ACTIVITY
Investment Activity 2010
($ in thousands)
                                         
    Q1     Q2     Q3     Q4     2010  
Investment   Total     Total     Total     Total     Total  
Assisted and Independent Living Facilities
                                       
Investment
          $ 6,000     $ 46,000     $ 59,000     $ 111,000  
Initial Yield
            8.8 %     8.2 %     8.1 %     8.2 %
 
                             
 
Skilled Nursing Facilities
                                       
Investment
          $ 130,000     $ 47,000     $ 92,000     $ 269,000  
Initial Yield
            9.1 %     9.6 %     10.3 %     9.6 %
 
                             
 
Continuing Care Retirement Communities
                                       
Investment
                          $ 16,000     $ 16,000  
Initial Yield
                            9.1 %     9.1 %
 
                             
 
Medical Office Buildings
                                       
Investment
  $ 380,000     $ 46,000             $ 77,000     $ 503,000  
Initial Yield
    8.2 %     9.3 %             8.5 %     8.4 %
 
                             
 
Total
                                       
Investment
  $ 380,000     $ 182,000     $ 93,000     $ 244,000     $ 899,000  
Initial Yield
    8.2 %     9.1 %     8.9 %     9.1 %     8.7 %
 
                             
In the fourth quarter of 2010, we invested approximately $4.0 million in revenue producing capital expenditures at a blended yield of 9.0% for a total of $19.0 million at a blended yield of 8.5% for the year. Additionally during the year, we funded two unsecured loans totaling $5.5 million at a blended rate of 9.3%. We also entered into a joint venture with PMB to develop a medical office building in Mission Hills, CA, our first development pursuant to the Amended and Restated Pipeline Property Agreement. We funded $1.6 million in the fourth quarter and $17.8 million year to date for two development projects with combined budgets of $59.6 million.

 

3


 

In the fourth quarter of 2010, we sold seven properties for gross sales proceeds of $28.3 million resulting in a total gain of $10.5 million. For the year, we sold 12 properties for gross sales proceeds of $44.3 million resulting in a total gain of $16.9 million. Also during the fourth quarter, we concluded that our investment in one of our medical office properties was impaired, and we plan to dispose of this investment in 2011. As a result, we recorded a non-cash impairment charge totaling $15.0 million in discontinued operations relating to this investment.
FOURTH QUARTER 2010 FINANCING TRANSACTIONS
At-The-Market Equity Offering Program 2010
(in thousands, except price per share)
                                         
    Q1     Q2     Q3     Q4     2010  
    Total     Total     Total     Total     Total  
 
                                       
Number of Shares
    1,269       3,789       2,793       1,290       9,141  
Average Price per Share
  $ 35.58     $ 35.69     $ 37.90     $ 40.59     $ 37.04  
Net Proceeds
  $ 44,673     $ 133,820     $ 104,750     $ 51,820     $ 335,063  
In the fourth quarter, we prepaid $105.9 million of mortgage debt. We also assumed $15.8 million of mortgage debt in conjunction with our acquisitions of two medical office buildings. The assumed mortgage debt has a blended interest rate of 5.8% and matures in 2014. In order to fund investments during the fourth quarter, we drew $175 million on our $700 million credit facility, and subsequent to year end, we have drawn an additional $50 million to bring the total currently outstanding under our credit facility to $225 million.
HEARTHSTONE LEASE MODIFICATIONS
In February 2011, our tenant, Hearthstone Senior Services, L.P. (“Hearthstone”), notified us that it would be unable to pay the rent then due under its leases with us, and asked us to amend certain terms of the leases to make rents achievable. In order to substantially increase the ability of Hearthstone to meet its future obligations, we agreed to certain modifications of the terms of our leases with Hearthstone that include, among other things, a reduction in the aggregate rent payable by $7.4 million for the lease year ending February 2012, and by $6.4 million for subsequent lease years. After giving effect to these reductions, the aggregate rent payable by Hearthstone is $31.7 million for the first lease year, $33.7 million for the second lease year and increases by 3% each year thereafter. In connection with the lease modifications, we also obtained the right to terminate any and all of our leases with Hearthstone at any time without cause.

 

4


 

CONFERENCE CALL INFORMATION
The conference call previously scheduled for February 28, 2011 at 11:00 a.m. Pacific Time to discuss our fourth quarter and year end results has been cancelled. There will be a conference call today at 5:30 a.m. Pacific Time (8:30 am Eastern Time) to discuss the previously announced merger transaction between Nationwide Health Properties and Ventas. The conference call is being webcast by Thomson Reuters and can be accessed at the Ventas website at www.ventasreit.com and at NHP’s website at www.nhp-reit.com or by dialing (866) 610-1072 and providing the conference ID “48183257”. A replay of the webcast will be available on Ventas’ and NHP’s websites or by calling (800) 642-1687, referencing conference ID “48183257”, at approximately 11:30 a.m. Eastern Time today. The webcast will be archived for 30 days.
An investor presentation discussing the transaction will be available on Ventas’ website at www.ventasreit.com and on NHP’s website at www.nhp-reit.com.
Our supplemental information package for the quarter ended December 31, 2010 is available on our website, free of charge, at http://www.nhp-reit.com by selecting “Investor Relations” followed by “Financial Information” and is included in our Current Report on Form 8-K filed February 28, 2011 with the SEC also containing this release. Shareholders may receive, free of charge, a complete set of our audited financial statements upon request.
ABOUT NATIONWIDE HEALTH PROPERTIES, INC.
Nationwide Health Properties, Inc. is a real estate investment trust (REIT) that invests primarily in healthcare real estate in the United States. As of December 31, 2010, the Company’s portfolio of properties, including mortgage loans and properties owned by unconsolidated joint ventures, totaled 667 properties among the following segments: 298 senior housing facilities, 212 skilled nursing facilities, 134 medical office buildings, 12 continuing care retirement communities, 7 specialty hospitals, 2 assets in development and 2 assets held for sale. For more information on Nationwide Health Properties, Inc., visit our website at http://www.nhp-reit.com.
FORWARD LOOKING STATEMENTS
Certain information contained in this release includes forward-looking statements. Forward-looking statements include statements regarding our expectations, beliefs, intentions, plans, objectives, goals, strategies, future events or performance and underlying assumptions and other statements which are not statements of historical facts. These statements may be identified, without limitation, by the use of forward-looking terminology such as “may,” “will,” “anticipates,” “expects,” “believes,” “intends,” “should” or comparable terms or the negative thereof. These forward-looking statements involve risks and uncertainties that could cause actual results to differ materially from those described in the statements. Risks and uncertainties associated with our business include (without limitation) the following: deterioration in the operating results or financial condition, including bankruptcies, of our tenants

 

5


 

or other significant operators in the healthcare industry; non-payment or late payment of rent, interest or loan principal amounts by our tenants; the ability of our tenants to pay contractual rent and/or interest escalations in future periods; the ability of our tenants to obtain and maintain adequate liability and other insurance and potential underinsured or uninsured losses; occupancy levels at certain facilities; our reliance on one tenant for a significant percentage of our revenues; risks associated with real estate ownership, including the illiquid nature of real estate and the real estate market, maintenance and repair costs, potential liability under environmental laws, leases that are not renewed or are renewed at lower rates, our ability to attract new tenants for certain facilities, purchase option exercises that reduce revenue and our ability to sell certain facilities for their book value; the amount and yield of any additional investments and risks associated with acquisitions, including our ability to identify and complete favorable transactions, delays or failures in obtaining third party consents or approvals, the failure to achieve perceived benefits, unexpected costs or liabilities and potential litigation; risks associated with development, including our ability to obtain financing, delays or failures in obtaining necessary permits and authorizations, the failure to achieve original project estimates and our limited history in conducting ground-up development projects; access to the capital markets and the cost and availability of capital; changes in the ratings of our debt securities; our level of indebtedness; the effect of economic and market conditions and changes in interest rates; maintaining compliance with our debt covenants and restrictions imposed by such covenants; the possibility that we could be required to repurchase some of our senior notes; increased competition in our business sector; adverse trends in the healthcare industry; tenant regulatory and licensing requirements and the effect of healthcare reform legislation or government regulations, including changes in the reimbursement levels under the Medicare and Medicaid programs; our ability to retain key personnel; changes in or inadvertent violations of tax laws and regulations and other factors that can affect our status as a real estate investment trust; and other factors discussed from time to time in our news releases, public statements and/or filings with the Securities and Exchange Commission, especially the “Risk Factors” sections of our Annual and Quarterly Reports on Forms 10-K and 10-Q. Forward-looking information is provided by us pursuant to the safe harbor established under the Private Securities Litigation Reform Act of 1995 and should be evaluated in the context of these factors. We disclaim any intent or obligation to update these forward-looking statements.
Contact:

Abdo H. Khoury
Chief Financial and Portfolio Officer
Nationwide Health Properties, Inc.
(949) 718-4400
***Financial Tables to Follow***

 

6


 

NATIONWIDE HEALTH PROPERTIES, INC.
CONSOLIDATED INCOME STATEMENTS
(In thousands, except per share data)
                                 
    Three Months Ended December 31,     Year Ended December 31,  
    2010     2009     2010     2009  
    (Unaudited)                  
Revenue:
                               
Triple-net lease rent
  $ 80,555     $ 72,411     $ 307,567     $ 287,379  
Medical office building operating rent
    26,610       17,944       102,287       70,054  
 
                       
 
    107,165       90,355       409,854       357,433  
Interest and other income
    9,492       6,690       29,397       26,420  
 
                       
 
    116,657       97,045       439,251       383,853  
 
                               
Expenses:
                               
Interest expense
    23,937       23,091       95,761       93,630  
Depreciation and amortization
    34,290       30,862       134,540       121,032  
General and administrative
    8,574       6,916       30,836       27,320  
Acquisition costs
    2,013       830       5,118       830  
Medical office building operating expenses
    11,216       7,704       41,325       28,906  
 
                       
 
    80,030       69,403       307,580       271,718  
 
                       
Operating income
    36,627       27,642       131,671       112,135  
Income from unconsolidated joint ventures
    1,423       1,401       5,478       5,101  
Gain on debt extinguishment
                75       4,564  
 
                       
Income from continuing operations
    38,050       29,043       137,224       121,800  
Discontinued operations:
                               
Gains on sale of facilities, net
    10,461       2,756       16,948       23,908  
Impairment of asset
    (15,006 )           (15,006 )      
Income from discontinued operations
    1,060       575       2,957       3,350  
 
                       
 
    (3,485 )     3,331       4,899       27,258  
 
                       
Net income
    34,565       32,374       142,123       149,058  
Net loss (income) attributable to noncontrolling interests
    748       (484 )     1,643       (668 )
 
                       
Net income attributable to NHP
    35,313       31,890       143,766       148,390  
Preferred stock dividends
          (995 )           (5,350 )
 
                       
Income available to NHP common stockholders
  $ 35,313     $ 30,895     $ 143,766     $ 143,040  
 
                       
 
                               
Basic earnings per share (EPS):
                               
Income from continuing operations attributable to NHP common stockholders
  $ 0.31     $ 0.24     $ 1.13     $ 1.08  
Discontinued operations attributable to NHP common stockholders
    (0.03 )     0.03       0.04       0.26  
 
                       
Net income attributable to NHP common stockholders
  $ 0.28     $ 0.27     $ 1.17     $ 1.34  
 
                       
 
                               
Diluted EPS:
                               
Income from continuing operations attributable to NHP common stockholders
  $ 0.30     $ 0.24     $ 1.11     $ 1.06  
Discontinued operations attributable to NHP common stockholders
    (0.03 )     0.03       0.04       0.25  
 
                       
Net income attributable to NHP common stockholders
  $ 0.27     $ 0.27     $ 1.15     $ 1.31  
 
                       
 
                               
Weighted average shares outstanding for EPS:
                               
Basic
    125,975       112,575       121,687       106,329  
 
                       
Diluted
    128,673       115,009       124,339       108,547  
 
                       

 

7


 

NATIONWIDE HEALTH PROPERTIES, INC.
RECONCILIATIONS OF NET INCOME TO NON-GAAP FINANCIAL MEASURES
(In thousands, except per share data)
(Unaudited)
Reconciliation of Net Income to Adjusted Diluted FFO
                                 
    Three Months Ended December 31,     Year Ended December 31,  
    2010     2009     2010     2009  
 
                               
Net income
  $ 34,565     $ 32,374     $ 142,123     $ 149,058  
Preferred stock dividends
          (995 )           (5,350 )
Net loss (income) attributable to noncontrolling interests
    748       (484 )     1,643       (668 )
Real estate related depreciation and amortization
    34,337       31,415       135,245       123,666  
Depreciation in income from unconsolidated joint ventures
    1,184       1,272       4,793       5,209  
Gains on sale of facilities, net
    (10,461 )     (2,756 )     (16,948 )     (23,908 )
 
                       
FFO available to NHP common stockholders
    60,373       60,826       266,856       248,007  
Series B preferred dividend add-back
          995             5,350  
 
                       
Diluted FFO
    60,373       61,821       266,856       253,357  
Acquisition costs
    2,013       830       5,118       830  
Impairment of asset
    15,006             15,006        
Gain on extinguishment of debt
                (75 )     (4,896 )
Gain on re-measurement of equity interest upon acquisition, net
                (620 )      
 
                       
Adjusted diluted FFO
  $ 77,392     $ 62,651     $ 286,285     $ 249,291  
 
                       
 
                               
Weighted average shares outstanding for diluted FFO:
                               
Diluted weighted average shares outstanding (1)
    128,769       115,116       124,438       108,621  
Series B preferred stock conversion add-back if not already converted
          2,517       76       3,154  
 
                       
Fully diluted weighted average shares outstanding
    128,769       117,633       124,514       111,775  
 
                       
 
                               
Diluted FFO per share
  $ 0.47     $ 0.53     $ 2.14     $ 2.27  
 
                       
Adjusted diluted FFO per share
  $ 0.60     $ 0.53     $ 2.30     $ 2.23  
 
                       
 
                               
Dividends declared per common share
  $ 0.47     $ 0.44     $ 1.82     $ 1.76  
 
                       
 
                               
Adjusted diluted FFO payout ratio
    78 %     83 %     79 %     79 %
 
                       
Adjusted diluted FFO coverage
    1.28       1.20       1.26       1.27  
 
                       
     
(1)  
Diluted weighted average shares outstanding includes the effect of all participating and non-participating share-based payment awards which for us consists of stock options and other share-based payment awards if the effect is dilutive. The dilutive effect of all share-based payment awards is calculated using the treasury stock method. Additionally, our redeemable OP units are included as if converted to common stock on a one-for-one basis.

 

8


 

NATIONWIDE HEALTH PROPERTIES, INC.
RECONCILIATIONS OF NET INCOME TO NON-GAAP FINANCIAL MEASURES
(In thousands, except per share data)
(Unaudited)
Reconciliation of Net Income to Adjusted Diluted FAD
                                 
    Three Months Ended December 31,     Year Ended December 31,  
    2010     2009     2010     2009  
Net income
  $ 34,565     $ 32,374     $ 142,123     $ 149,058  
Preferred stock dividends
          (995 )           (5,350 )
Net loss (income) attributable to noncontrolling interests
    748       (484 )     1,643       (668 )
Real estate related depreciation and amortization
    34,337       31,415       135,245       123,666  
Gains on sale of facilities, net
    (10,461 )     (2,756 )     (16,948 )     (23,908 )
Straight-lined rent
    (3,586 )     (1,509 )     (11,970 )     (6,275 )
Amortization of intangible assets and liabilities
    134       (157 )     341       (564 )
Non-cash stock-based compensation expense
    1,765       1,780       6,939       7,007  
Deferred financing cost amortization
    1,044       765       3,808       3,101  
Lease commissions and tenant and capital improvements
    (1,875 )     (1,257 )     (4,931 )     (4,733 )
Unconsolidated joint ventures:
                               
Real estate related depreciation and amortization
    1,184       1,272       4,793       5,209  
Straight-lined rent
    9       17       16       (26 )
Amortization of intangible assets and liabilities
                      5  
Deferred finance cost amortization
    25       21       93       84  
 
                       
FAD available to NHP common stockholders
    57,889       60,486       261,152       246,606  
Series B preferred dividends
          995             5,350  
 
                       
Diluted FAD
    57,889       61,481       261,152       251,956  
Acquisition costs
    2,013       830       5,118       830  
Impairment of asset
    15,006             15,006        
Gain on extinguishment of debt
                (75 )     (4,896 )
Gain on re-measurement of equity interest upon acquisition, net
                (620 )      
 
                       
Adjusted diluted FAD
  $ 74,908     $ 62,311     $ 280,581     $ 247,890  
 
                       
 
                               
Weighted average shares outstanding for diluted FAD:
                               
Diluted weighted average shares outstanding (1)
    128,769       115,116       124,438       108,621  
Series B preferred stock add-back if not already converted
          2,517       76       3,154  
 
                       
Fully diluted weighted average shares outstanding
    128,769       117,633       124,514       111,775  
 
                       
 
                               
Diluted FAD per share
  $ 0.45     $ 0.52     $ 2.10     $ 2.25  
 
                       
Adjusted diluted FAD per share
  $ 0.58     $ 0.53     $ 2.25     $ 2.22  
 
                       
 
Dividends declared per common share
  $ 0.47     $ 0.44     $ 1.82     $ 1.76  
 
                       
 
                               
Adjusted diluted FAD payout ratio
    81 %     83 %     81 %     79 %
 
                       
Adjusted diluted FAD coverage
    1.23       1.20       1.24       1.26  
 
                       
     
(1)  
Diluted weighted average shares outstanding includes the effect of all participating and non-participating share-based payment awards which for us consists of stock options and other share-based payment awards if the effect is dilutive. The dilutive effect of all share-based payment awards is calculated using the treasury stock method. Additionally, our redeemable OP units are included as if converted to common stock on a one-for-one basis.

 

9


 

NATIONWIDE HEALTH PROPERTIES, INC.
CONSOLIDATED BALANCE SHEETS
(In thousands)
                 
    December 31,     December 31,  
    2010     2009  
Assets
               
Investments in real estate:
               
Land
  $ 339,534     $ 318,457  
Buildings and improvements
    3,679,745       3,088,183  
Development in progress
    17,827        
 
           
 
    4,037,106       3,406,640  
Less accumulated depreciation
    (670,601 )     (585,294 )
 
           
 
    3,366,505       2,821,346  
Mortgage loans receivable, net
    289,187       110,613  
Mortgage loan receivable from related party
          47,500  
Investments in unconsolidated joint ventures
    42,582       51,924  
 
           
Net real estate related investments
    3,698,274       3,031,383  
Cash and cash equivalents
    59,591       382,278  
Receivables, net
    8,336       6,605  
Assets held for sale
    5,150        
Intangible assets
    163,238       93,657  
Other assets
    158,035       133,152  
 
           
Total assets
  $ 4,092,624     $ 3,647,075  
 
           
 
               
Liabilities and Equity
               
Unsecured senior credit facility
  $ 175,000     $  
Senior notes
    991,633       991,633  
Notes and bonds payable
    362,624       431,456  
Accounts payable and accrued liabilities
    151,069       132,915  
 
           
Total liabilities
    1,680,326       1,556,004  
 
               
Redeemable OP unitholder interests
    79,188       57,335  
 
               
Equity:
               
NHP stockholders’ equity:
               
Series B convertible preferred stock
          51,364  
Common stock
    12,625       11,432  
Capital in excess of par value
    2,516,397       2,128,843  
Cumulative net income
    1,849,045       1,705,279  
Accumulated other comprehensive income (loss)
    8,614       (823 )
Cumulative dividends
    (2,086,854 )     (1,862,996 )
 
           
Total NHP stockholders’ equity
    2,299,827       2,033,099  
Noncontrolling interests
    33,283       637  
 
           
Total equity
    2,333,110       2,033,736  
 
           
Total liabilities and equity
  $ 4,092,624     $ 3,647,075  
 
           

 

10