EX-99.1 2 dex991.htm PRESS RELEASE Press Release

Exhibit 99.1

FOR IMMEDIATE RELEASE

 

CONTACT:   Abdo H. Khoury
  Chief Financial and Portfolio Officer
  (949) 718-4400

NHP REPORTS FIRST QUARTER 2007 EARNINGS, $451 MILLION OF

CLOSED INVESTMENTS & INCREASED 2007 GUIDANCE

(NEWPORT BEACH, California, May 2, 2007)… Nationwide Health Properties, Inc. (NYSE:NHP) today announced its first quarter 2007 operating results, investment activity and updated guidance for 2007.

“NHP had an outstanding year in 2006 and 2007 is off to a strong start as well,” commented Douglas M. Pasquale, NHP’s President and Chief Executive Officer. “We increased our annual dividend by $0.08 per share effective with our March quarterly payment. We closed $451 million of accretive investments through the end of April, including $171 million in our recently formed joint venture and our investment pipeline is encouraging,” Mr. Pasquale added.

2007 FIRST QUARTER RESULTS

The following table presents selected financial results for the first quarter of 2007 as compared to the first quarter of 2006:

 

1


SELECTED FINANCIAL RESULTS

($ in thousands, except per share amounts)

 

 

 

Three Months Ended March 31,  

Item

   2007    2006    Change  

Revenues

   $ 78,613    $ 55,690    $ 22,923     41.2 %

Net Income

   $ 26,048    $ 28,073    $ (2,025 )   (7.2 )%

Diluted Income from Continuing Operations Available to Common Stockholders Per Share

   $ 0.24    $ 0.18    $ 0.06     33.3 %

Diluted Income Available to Common Stockholders Per Share

   $ 0.25    $ 0.35    $ (0.10 )   (28.6 )%

Diluted FFO

   $ 46,711    $ 35,206    $ 11,505     32.7 %

Diluted FFO Per Share

   $ 0.50    $ 0.48    $ 0.02     4.2 %

 

Funds From Operations (FFO)
FFO is a non-GAAP measure that NHP believes is important to an understanding of its operations. A reconciliation between net income, the most directly comparable GAAP financial measure, and FFO is included in the accompanying financial data. We believe FFO is an important supplemental measure of operating performance because it excludes the effects of depreciation 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).

NEW INVESTMENTS

The following table summarizes the $451 million of investments we’ve closed through the end of April 2007, $283 million of which closed during the first quarter (including the $74 million we previously announced):

 

2007 CLOSED INVESTMENTS

Type

   Amount
(millions)
  

Unit

Price
(thousands)

   Cap
Rate
    Initial
Yield
    CPI
Ups
    DARM
Cover

Senior Housing

   $ 150    $ 88    9.2 %   8.3 %   2.7 %   1.2x

CCRC

   $ 39    $ 74    11.1 %   8.8 %   2.5 %   1.6x

Long-Term Care

   $ 214    $ 96    10.9 %   8.8 %   2.3 %   1.8x

Mortgages

   $ 48         10.4 %    

 

2


The above investment figures include the acquisition by our joint venture of a $171 million portfolio of very high-end skilled nursing facilities and an assisted and independent living community. Approximately 75% of the mortgages mature in 2007 and 2008.

In addition, our investment pipeline is strong with several senior housing, skilled nursing and medical office opportunities under evaluation.

2007 FINANCING TRANSACTIONS

During the first quarter of 2007, we issued approximately 2.6 million shares through our controlled equity offering program resulting in net proceeds of approximately $83 million.

2007 GUIDANCE

We have increased our full-year 2007 guidance range for FFO before impairments, acquisitions and capital transactions to between $2.02 and $2.07 per share from $1.98 to $2.03 per share. A reconciliation between net income per share and FFO per share for the guidance range is included in the accompanying financial data.

Although we expect to continue making accretive acquisitions in 2007, this guidance incorporates no results from acquisitions, other than the $451 million closed through the end of April, nor does it incorporate the impact of any future impairments that might arise. It also excludes any future capital transactions with the exception of approximately $18 million of expected stock issuances under our Dividend Reinvestment Plan during the remainder of 2007. This guidance assumes asset sales, mortgage loan receivable prepayments and other leakage during 2007 as described in the supplementary analyst information section of this press release.

 

3


CONFERENCE CALL INFORMATION

The Company has scheduled a conference call and webcast on Thursday, May 3, 2007 at 8:30 a.m. Pacific time in order to present the Company’s performance and operating results for the quarter ended March 31, 2007. The conference call is accessible by dialing (877) 356-5705 and referencing conference ID number 6287066 or by logging on to our website at www.nhp-reit.com. The earnings release and any additional financial information that may be discussed on the conference call will also be available at the same location on our website. A digitized replay of the conference call will be available from 10:00 a.m. Pacific time that day until 9:00 p.m. Pacific time on Thursday, May 17, 2007. Callers can access the replay by dialing (800) 642-1687 or (706) 645-9291 and entering conference ID number 6287066. Web cast replays will also be available on our website for at least 12 months following the conference call.

Nationwide Health Properties, Inc. is a real estate investment trust that invests in senior housing facilities, long-term care facilities and medical office buildings. The Company has investments in 544 facilities in 43 states. For more information on Nationwide Health Properties, Inc., visit our website at www.nhp-reit.com.

###

Certain information contained in this news 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. All forward-looking statements

 

4


included in this news release are based on information available to us on the date hereof. These statements speak only as of the date hereof, and we assume no obligation to update such forward-looking statements for any reason or to update the reasons actual results could differ materially from those anticipated in these forward-looking statements, even if new information becomes available in the future. These statements involve risks and uncertainties that could cause actual results to differ materially from those described in the statements. These risks and uncertainties include (without limitation) the following: deterioration in the operating results or financial condition, including bankruptcies, of our tenants; non-payment or late payment of rent by our tenants; our reliance on two operators for a significant percentage of our revenues; occupancy levels at certain facilities; our level of indebtedness; changes in the ratings of our debt securities; access to the capital markets and the cost of capital; government regulations, including changes in the reimbursement levels under the Medicare and Medicaid programs; the general distress of the healthcare industry; increasing competition in our business sector; the effect of economic and market conditions and changes in interest rates; the amount and yield of any additional investments; our ability to meet acquisition goals; the ability of our operators to repay deferred rent or loans in future periods; the ability of our operators to obtain and maintain adequate liability and other insurance; our ability to attract new operators for certain facilities; our ability to sell certain facilities for their book value; our ability to retain key personnel; potential liability under environmental laws; the possibility that we could be required to repurchase some of our medium-term notes; the rights and influence of holders of our outstanding preferred stock; changes in or inadvertent violations of tax laws and regulations and other factors that can affect real estate investment trusts and our status as a real estate investment trust; and the risk factors described in our most recent annual report on Form 10-K and any subsequent quarterly reports on Form 10-Q filed with the SEC.

 

5


NATIONWIDE HEALTH PROPERTIES, INC.

STATEMENTS OF OPERATIONS

MARCH 31, 2007

(IN THOUSANDS EXCEPT PER SHARE AMOUNTS)

 

     Three Months Ended
March 31,
 
     2007     2006  

Revenues:

    

Rental income

    

Triple net lease rent

   $ 71,579     $ 50,780  

Medical office building rent

     2,763       1,917  
                
     74,342       52,697  

Interest and other income

     4,271       2,993  
                
     78,613       55,690  

Expenses:

    

Interest & amortization of deferred financing costs

     23,822       19,228  

Depreciation and amortization

     22,401       15,143  

General and administrative

     5,617       3,797  

Medical office building operating expenses

     1,421       999  
                
     53,261       39,167  
                

Income before unconsolidated entity and minority interest

     25,352       16,523  

Income from unconsolidated joint venture

     218       —    

Minority interest in net income (loss) of consolidated joint venture

     (17 )     48  
                

Income from continuing operations

     25,553       16,571  

Discontinued operations

    

Gain on sale of facilities, net

     66       7,210  

Income from discontinued operations

     429       4,292  
                
     495       11,502  
                

Net income

     26,048       28,073  

Preferred stock dividends

     (3,791 )     (3,791 )
                

Income available to common stockholders

   $ 22,257     $ 24,282  
                

Per share amounts available to common stockholders:

    

Basic

    

Income from continuing operations

   $ 0.24     $ 0.19  

Discontinued operations

     0.01       0.17  
                

Income

   $ 0.25     $ 0.36  
                

Weighted average shares outstanding

     88,188       68,332  
                

Diluted

    

Income from continuing operations

   $ 0.24     $ 0.18  

Discontinued operations

     0.01       0.17  
                

Income

   $ 0.25     $ 0.35  
                

Weighted average shares outstanding

     88,676       68,602  
                


NATIONWIDE HEALTH PROPERTIES, INC.

RECONCILIATION OF NET INCOME TO FUNDS FROM OPERATIONS

MARCH 31, 2007

(IN THOUSANDS EXCEPT PER SHARE AMOUNTS)

 

     Three Months Ended
March 31,
 
     2007     2006  

Net income

   $ 26,048     $ 28,073  

Preferred stock dividends

     (3,791 )     (3,791 )

Real estate related depreciation and amortization

     22,294       16,072  

Depreciation in income from joint venture

     164       —    

Gain on sale of facilities

     (66 )     (7,210 )
                

Funds From Operations (“FFO”) available to common stockholders (1)

     44,649       33,144  

Series B preferred dividend add-back

     2,062       2,062  
                

Diluted FFO

   $ 46,711     $ 35,206  
                

Diluted weighted average shares outstanding

     88,676       68,602  

Series B preferred stock add-back

     4,698       4,683  
                

Fully diluted weighted average shares outstanding

     93,374       73,285  
                

Diluted per share amounts:

    

FFO

   $ 0.50     $ 0.48  
                

Cash rent in excess of (less than) revenue recorded

   $ (937 )   $ 97  
                

Non-cash stock-based compensation expense

   $ 1,020     $ 543  
                

Deferred finance cost amortization

   $ 687     $ 554  
                

(1) We believe that funds from operations is an important supplemental measure of operating performance because it excludes the effect of depreciation and gains (losses) from sales of facilities (both of which are based on historical costs which may be of limited relevance in evaluating current performance). Additionally, funds from operations is widely used by industry analysts as a measure of operating performance for equity REITs. We therefore disclose funds from operations, although it is a measurement that is not defined by accounting principles generally accepted in the United States. We calculate funds from operations in accordance with the National Association of Real Estate Investment Trusts’ definition. Funds from operations does not represent cash generated from operating activities as defined by accounting principles generally accepted in the United States (funds from operations does not include changes in operating assets and liabilities) and, therefore, should not be considered as an alternative to net income as the primary indicator of operating performance or to cash flow as a measure of liquidity.


NATIONWIDE HEALTH PROPERTIES, INC.

BALANCE SHEETS

MARCH 31, 2007

(IN THOUSANDS)

 

     March 31,
2007
    December 31,
2006
 

ASSETS

    

Investments in real estate:

    

Real estate properties

    

Land

   $ 276,506     $ 267,303  

Buildings and improvements

     2,689,482       2,581,484  
                
     2,965,988       2,848,787  

Less accumulated depreciation

     (393,748 )     (372,201 )
                
     2,572,240       2,476,586  

Mortgage loans receivable, net

     116,426       106,929  

Investment in unconsolidated joint venture

     42,529       —    
                
     2,731,195       2,583,515  

Cash and cash equivalents

     15,349       14,695  

Receivables, net

     5,060       7,787  

Assets held for sale

     194       9,484  

Other assets

     72,793       89,333  
                
   $ 2,824,591     $ 2,704,814  
                

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

Credit facility

   $ 198,000     $ 139,000  

Senior notes due 2007 - 2038

     882,500       887,500  

Notes and bonds payable

     347,135       355,411  

Accounts payable and accrued liabilities

     75,735       77,829  
                

Total liabilities

     1,503,370       1,459,740  

Minority interest

     1,257       1,265  

Stockholders’ equity:

    

Series A preferred stock

     90,049       90,049  

Series B convertible preferred stock

     106,450       106,450  

Common stock

     8,908       8,624  

Capital in excess of par value

     1,389,080       1,298,703  

Cumulative net income

     1,090,341       1,064,293  

Accumulated other comprehensive income

     1,177       1,231  

Cumulative dividends

     (1,366,041 )     (1,325,541 )
                

Total stockholders’ equity

     1,319,964       1,243,809  
                
   $ 2,824,591     $ 2,704,814  
                


NATIONWIDE HEALTH PROPERTIES, INC.

SUPPLEMENTAL ANALYST INFORMATION

MARCH 31, 2007

PORTFOLIO COMPOSITION

 

     INVESTMENT     REVENUE  

EQUITY OWNERSHIP

   96 %   95 %

MORTGAGE LOANS RECEIVABLE

   4 %   5 %
            
   100 %   100 %
            

ASSISTED AND INDEPENDENT LIVING FACILITIES

   62 %   58 %

SKILLED NURSING FACILITIES

   30 %   30 %

CONTINUING CARE RETIREMENT COMMUNITIES

   5 %   5 %

SPECIALTY HOSPITALS

   2 %   3 %

MEDICAL OFFICE BUILDINGS

   1 %   4 %
            
   100 %   100 %
            

OWNED FACILITIES

 

     FACILITIES    INVESTMENT   

INVESTMENT

PER BED/UNIT

SQ FT

   

BEDS/UNITS/

SQ FT

NHP DIRECT OWNERSHIP

          

ASSISTED & IND LIVING FACILITIES

   243    $ 1,863,615,000    $ 97,000     19,137

SKILLED NURSING FACILITIES

   184      861,299,000    $ 40,000     21,388

CONTINUING CARE RETIREMENT COM.

   10      132,608,000    $ 72,000     1,852

SPECIALTY HOSPITALS

   7      68,031,000    $ 225,000     303

MEDICAL OFFICE BUILDINGS

   21      40,435,000    $ 75 *   759,283
                

TOTAL

   465    $ 2,965,988,000     
                

JV OWNED

          

SKILLED NURSING FACILITIES

   7    $ 150,657,000    $ 147,000     1,028

ASSISTED & IND LIVING FACILITIES

   1      19,975,000    $ 185,000     108
                

TOTAL

   8    $ 170,632,000     
                

GRAND TOTAL

   473    $ 3,136,620,000     
                
 
  * Medical office building cost per square foot reflects total purchase price including amounts classified as other assets

MORTGAGE LOANS RECEIVABLE

 

     FACILITIES    LOAN VALUE   

LOAN VALUE

PER BED/UNIT

   BEDS/UNITS

SKILLED NURSING FACILITIES

   16    $ 59,212,000    $ 27,000    2,223

ASSISTED & IND LIVING FACILITIES

   6      37,520,000    $ 75,000    502

CONTINUING CARE RETIREMENT COM.

   1      19,694,000    $ 46,000    428
                 
   23    $ 116,426,000      
                 
     FACILITIES    INVESTMENT          

ASSETS HELD FOR SALE

   2    $ 194,000      
                 

PORTFOLIO STATISTICS (excluding medical office buildings and JV assets)

 

     2007    2006

RENT COVERAGE

     

EBITDARM

     

ASSISTED AND INDEPENDENT LIVING FACILITIES

   1.4x    1.4x

SKILLED NURSING FACILITIES

   2.1x    2.1x

CONTINUING CARE RETIREMENT COMMUNITIES

   1.5x    1.4x

 

EBITDAR

    

ASSISTED AND INDEPENDENT LIVING FACILITIES

   1.2x     1.2x  

SKILLED NURSING FACILITIES

   1.5x     1.5x  

CONTINUING CARE RETIREMENT COMMUNITIES

   1.1x     1.1x  

EBITDAR MINUS CAPEX

    

ASSISTED AND INDEPENDENT LIVING FACILITIES

   1.1x     1.1x  

SKILLED NURSING FACILITIES

   1.4x     1.4x  

CONTINUING CARE RETIREMENT COMMUNITIES

   1.1x     1.0x  

OCCUPANCY

    

ASSISTED AND INDEPENDENT LIVING FACILITIES

   87 %   88 %

SKILLED NURSING FACILITIES

   81 %   82 %

CONTINUING CARE RETIREMENT COMMUNITIES

   86 %   86 %

TENANT PRIVATE PAY AND MEDICARE REVENUES

    

ASSISTED AND INDEPENDENT LIVING FACILITIES

   100 %   100 %

SKILLED NURSING FACILITIES

   43 %   41 %

CONTINUING CARE RETIREMENT COMMUNITIES

   78 %   72 %

TOTAL PORTFOLIO

   64 %   62 %

NHP RENT BY PAYMENT SOURCE

    

MEDICAID

   21 %   23 %

MEDICARE

   11 %   12 %

PRIVATE AND OTHER

   68 %   65 %

AVERAGE AGE OF FACILITY IN YEARS

    

ASSISTED AND INDEPENDENT LIVING FACILITIES

   11     10  

SKILLED NURSING FACILITIES

   29     28  

CONTINUING CARE RETIREMENT COMMUNITIES

   20     27  

AVERAGE REMAINING LEASE TERM IN YEARS

    

ASSISTED AND INDEPENDENT LIVING FACILITIES

   12     14  

SKILLED NURSING FACILITIES

   8     9  

CONTINUING CARE RETIREMENT COMMUNITIES

   13     11  

INVESTMENT BY OPERATOR (excluding assets held for sale, medical office buildings and JV assets)

 

    

NUMBER OF

FACILITIES

  

INVESTMENT

AMOUNT

  

PERCENT OF

INVESTMENT

   

PERCENT OF

REVENUES

 

BROOKDALE SENIOR LIVING, INC.*

   98    $ 492,842,000    16 %   18 %

HEARTHSTONE SENIOR SERVICES, L.P.

   32      431,297,000    14 %   12 %

WINGATE HEALTHCARE, INC.

   19      233,487,000    8 %   7 %

EMERITUS CORPORATION*

   23      179,467,000    6 %   6 %

ATRIA SENIOR LIVING GROUP

   17      124,583,000    4 %   7 %

LAUREATE GROUP

   9      118,946,000    4 %   3 %

CARILLON ASSISTED LIVING

   9      105,847,000    4 %   3 %

BEVERLY ENTERPRISES, INC.

   28      100,113,000    3 %   4 %

COMPLETE CARE SERVICES, INC.

   37      87,951,000    3 %   4 %

EPOCH SENIOR LIVING, INC.

   8      81,067,000    3 %   3 %

SENIOR SERVICES OF AMERICA

   12      74,716,000    2 %   2 %

SUMMERVILLE SENIOR LIVING

   6      70,156,000    2 %   2 %

KOELSCH SENIOR COMMUNITIES

   6      58,372,000    2 %   2 %

NEXION HEALTH MANAGEMENT, INC.

   18      55,461,000    2 %   2 %

PRIMROSE RETIREMENT ASSOCIATES

   8      55,016,000    2 %   1 %

OTHER - PUBLIC COMPANIES

   16      102,620,000    3 %   4 %

OTHER

   121      670,038,000    22 %   20 %
                        
   467    $ 3,041,979,000    100 %   100 %
                        
 
  * PUBLIC COMPANY

TOP FIVE STATES INVESTMENT AND REVENUE

(excluding held for sale, medical office building portfolio and JV portfolio)

 

    

NUMBER OF

FACILITIES

  

INVESTMENT

AMOUNT

  

PERCENT OF

INVESTMENT

  

PERCENT OF

REVENUES

  

MEDICAID AS A

PERCENTAGE OF
REVENUES

TEXAS

   100    $ 527,911,000      17%    18%    7%

MASSACHUSETTS

   31    $ 306,492,000      10%    9%    4%

CALIFORNIA

   31    $ 223,152,000      7%    9%    1%

FLORIDA

   28    $ 188,725,000      6%    6%    2%

WISCONSIN

   23    $ 164,494,000      5%    5%    1%

SECURITY DEPOSITS

              

BANK LETTERS OF CREDIT

         $ 57,805,000      

CASH DEPOSITS

           17,951,000      
                  
         $ 75,756,000      
                  

CURRENT CAPITALIZATION

              

CREDIT FACILITY

         $ 198,000,000    6%   

SENIOR DEBT

           1,229,635,000    39%   

EQUITY (UNDEPRECIATED BOOK BASIS)

        1,713,712,000    55%   
                  
         $ 3,141,347,000      
                  

DEBT COMPOSITION

              
               AMOUNT         WEIGHTED RATE

FIXED RATE

         $ 1,168,961,000       6.6%

FLOATING RATE SECURED

         $ 60,674,000       5.4%

FLOATING RATE CREDIT FACILITY

         $ 198,000,000       8.25% Prime/6.17% LIBOR

2007 NHP INVESTMENTS

 

     FACILITIES    INVESTMENT   

INVESTMENT

PER BED/UNIT

   BEDS/UNITS

CURRENT QUARTER NHP INVESTMENTS

           

ASSISTED & IND LIVING FACILITIES

   5    $ 59,000,000    $ 125,000    473

SKILLED NURSING FACILITIES

   2      14,000,000    $ 74,000    190

CONTINUING CARE RETIREMENT COM.

   3      39,000,000    $ 74,000    527
                 

TOTAL ACQUISITIONS

   10      112,000,000      

CAPITAL EXPENDITURES

   —        5,000,000      
                 

TOTAL INVESTMENTS

   10    $ 117,000,000      
                 

CURRENT QUARTER JV INVESTMENTS

           

SKILLED NURSING FACILITIES

   7    $ 151,000,000    $ 147,000    1,028

ASSISTED & IND LIVING FACILITIES

   1      20,000,000    $ 185,000    108
                 

TOTAL ACQUISITIONS

   8    $ 171,000,000      
                 

TOTAL CURRENT QUARTER INVESTMENTS

           

ASSISTED & IND LIVING FACILITIES

   6    $ 79,000,000    $ 136,000    581

SKILLED NURSING FACILITIES

   9      165,000,000    $ 135,000    1,218

CONTINUING CARE RETIREMENT COM.

   3      39,000,000    $ 74,000    527
                 

TOTAL ACQUISITIONS

   18      283,000,000      

CAPITAL EXPENDITURES

   —        5,000,000      
                 

TOTAL INVESTMENTS

   18    $ 288,000,000      
                 

SENIOR NOTE MATURITIES

 

YEAR

   AMOUNT     WEIGHTED
RATE
 

Q2 2007

     12,000,000     7.3 %

Q4 2007

     55,000,000 (1)   6.9 %

Q1 2008

     10,000,000     6.7 %

Q3 2008

     40,000,000 (2)   6.6 %

Q4 2008

     33,500,000 (3)   7.6 %

2009

     32,000,000     7.8 %

2011

     350,000,000     6.5 %

2012

     100,000,000     8.3 %

2015

     250,000,000     6.0 %
              
   $ 882,500,000     6.7 %
              
 
  (1) Notes putable October of 2007, ‘09, ‘12, ‘17, ‘27 with a final maturity in 2037.
  (2) Notes putable July of 2008, ‘13, ‘18, ‘23, ‘28 with a final maturity in 2038.
  (3) Notes putable November of 2008, ‘13, ‘18, ‘23 with a final maturity in 2028.

NOTES AND BONDS PAYABLE MATURITIES

 

YEAR

   AMOUNT   

WEIGHTED

RATE

 

2007

   $ 649,000    6.6 %

2008

     2,000,000    6.6 %

2009

     38,663,000    6.6 %

2010

     74,859,000    6.0 %

2011

     5,516,000    7.7 %

2012

     33,356,000    7.6 %

2013

     76,135,000    6.3 %

2015

     11,400,000    6.4 %

THEREAFTER

     104,557,000    5.6 %
             
   $ 347,135,000    6.2 %
             

LEASE EXPIRATIONS (excluding held for sale, medical office building portfolio and JV portfolio)

 

YEAR

  

MINIMUM

RENT

  

NUMBER OF

FACILITIES

2007

     2,548,000    4

2008

     4,536,000    9

2009

     2,923,000    7

2010

     12,364,000    24

2011

     6,744,000    20

2012

     17,789,000    22

2013

     16,218,000    28

2014

     20,437,000    24

2015

     7,050,000    6

2016

     27,767,000    46

THEREAFTER

     165,080,000    254
           
   $ 283,456,000    444
           

MORTGAGE LOAN RECEIVABLE PRINCIPAL PAYMENTS

 

YEAR

  

PRINCIPAL

PAYMENTS

   NUMBER OF
FACILITIES

2007

     1,254,000    —  

2008

     29,770,000    9

2009

     33,784,000    5

2010

     904,000    —  

2011

     981,000    —  

2012

     1,065,000    —  

2013

     10,346,000    —  

2014

     1,266,000    —  

2015

     3,646,000    1

2016

     10,436,000    2

THEREAFTER

     42,269,000    6
           
   $ 135,721,000    23
           

RECONCILIATION OF 2007 NET INCOME GUIDANCE TO 2007 DILUTED FFO GUIDANCE

 

     LOW     HIGH  

NET INCOME

   $ 1.35     $ 1.40  

LESS: PREFERRED DIVIDENDS

     (0.06 )     (0.06 )

REAL ESTATE RELATED DEPRECIATION AND AMORTIZATION

     1.04       1.04  

LESS: GAINS ON SALE

     (0.21 )     (0.21 )

DILUTION FROM CONVERTIBLE PREFERRED STOCK

     (0.10 )     (0.10 )
                

DILUTED FUNDS FROM OPERATIONS

   $ 2.02     $ 2.07  
                

2007 EXPECTED REVENUE LEAKAGE

 

    

2007

REVENUE

  

FULL YEAR

REVENUE

   PROCEEDS    GAIN

Projected Remaining 2007

           

Certain

           

Purchase Options

   790,000    4,060,000    38,390,000    9,816,000

Loan Payoffs*

   542,000    2,145,000    18,786,000    9,902,000
                   

Total Certain

   1,332,000    6,205,000    57,176,000    19,718,000
                   

High

           

Purchase Options

   876,000    2,091,000    19,643,000    2,575,000

Loan Payoffs

   155,000    373,000    2,963,000    —  

Asset Recycling

   527,000    1,264,000    14,000,000    4,223,000

Lease Restructurings/Renewals

   110,000    265,000    —      —  
                   

Total High

   1,668,000    3,993,000    36,606,000    6,798,000
                   

Total Projected Remaining 2007

   3,000,000    10,198,000    93,782,000    26,516,000
                   

* The gain on the loan payoff represents the gain deferred at the time we financed the sale of the facilities