EX-99.1 2 a2013q1supplemental.htm SUPPLEMENTAL INFORMATION, HTML FORMAT 2013 Q1 Supplemental


















Supplemental Information
March 31, 2013
National Health Investors, Inc.
222 Robert Rose Drive
Murfreesboro, Tennessee 37129
Phone: (615) 890-9100
Fax: (615) 225-3030
www.nhireit.com
Email: investor_relations@nhireit.com




Table of Contents




CORPORATE

DISCLAIMER

This Supplemental Information and other materials we have filed or may file with the Securities and Exchange Commission, as well as information included in oral statements made, or to be made, by our senior management contain certain “forward-looking” statements as that term is defined by the Private Securities Litigation Reform Act of 1995. All statements regarding our expected future financial position, results of operations, cash flows, funds from operations, continued performance improvements, ability to service and refinance our debt obligations, ability to finance growth opportunities, and similar statements including, without limitations, those containing words such as “may”, “will”, “believes”, anticipates”, “expects”, “intends”, “estimates”, “plans”, and other similar expressions are forward-looking statements.

Forward-looking statements involve known and unknown risks and uncertainties that may cause our actual results in future periods to differ materially from those projected or contemplated in the forward-looking. Such risks and uncertainties include, among other things, the following risks, which are described in more detail under the heading “Risk Factors” in Item 1A in our Form 10-K for the year ended March 31, 2013:

We depend on the operating success of our customers (facility operators) for collection of our revenues during this time of uncertain economic conditions in the U.S.;

We are exposed to the risk that our tenants and borrowers may become subject to bankruptcy or insolvency proceedings;

We are exposed to risks related to governmental regulations and payors, principally Medicare and Medicaid, and the effect that lower reimbursement rates will have on our tenants' and borrowers' business;

We are exposed to the risk that the cash flows of our tenants and borrowers will be adversely affected by increased liability claims and general and professional liability insurance costs;

We are exposed to risks related to environmental laws and the costs associated with the liability related to hazardous substances;

We are exposed to the risk that we may not be indemnified by our lessees and borrowers against future litigation;

We depend on the success of future acquisitions and investments;

We depend on the ability to reinvest cash in real estate investments in a timely manner and on acceptable terms;

We may need to incur more debt in the future, which may not be available on terms acceptable to the Company;

We are exposed to the risk that the illiquidity of real estate investments could impede our ability to respond to adverse changes in the performance of our properties;

We are exposed to risks associated with our investments in unconsolidated entities, including our lack of sole decision-making authority and our reliance on the financial condition of other interests;

We depend on revenues derived mainly from fixed rate investments in real estate assets, while our debt capital used to finance those investments is primarily available at variable rates. This circumstance creates interest rate risk to the Company;

We have covenants related to our indebtedness which impose certain operational limitations and a breach of those covenants could materially adversely affect our financial condition and results of operations;

We are exposed to the risk that our assets may be subject to impairment charges;

We depend on the ability to continue to qualify as a real estate investment trust;

We have ownership limits in our charter with respect to our common stock and other classes of capital stock which may delay, defer or prevent a transaction or a change of control that might involve a premium price for our common stock or might otherwise be in the best interests of our stockholders;

We are subject to certain provisions of Maryland law and our charter and bylaws that could hinder, delay or prevent a change in control transaction, even if the transaction involves a premium price for our common stock or our stockholders believe such transaction to be otherwise in their best interests.

In this Supplemental Information, we refer to non-GAAP financial measures. These non-GAAP measures are not prepared in accordance with generally accepted accounting principles. A reconciliation of the non-GAAP financial measures to the most directly comparable GAAP measures is included in this presentation.

Throughout this presentation, certain abbreviations and acronyms are used to simplify the format. A list of definitions is provided at the end of this presentation to clarify the meaning of any reference that may be ambiguous.

Page :3


COMPANY PROFILE

ANALYST COVERAGE
 
INVESTOR RELATIONS CONTACT
Stifel Nicolaus & Company, Inc.
 
Roger R. Hopkins, CPA
J.J.B. Hilliard, W.L. Lyons, LLC
 
rhopkins@nhireit.com
JMP Securities, LLC
 
(615) 890-9100 ext. 108
Wells Fargo Securities, LLC
 
 
BMO Capital Markets Corp.
 
 
KeyBanc Capital Markets, Inc.
 
 
Sidoti & Company, LLC
 
 
 
 
 
SENIOR MANAGEMENT
 
BOARD OF DIRECTORS
J. Justin Hutchens
 
 
W. Andrew Adams
J. Justin Hutchens
Chief Executive Officer and President
 
 
Venture Capital Investments
National Health Investors, Inc.
 
 
 
 
 
Roger R. Hopkins, CPA
 
 
Robert A. McCabe, Jr.
Robert T. Webb
Chief Accounting Officer
 
 
Pinnacle Financial Partners
Webb's Refreshments, Inc.
 
 
 
 
 
Kristin S. Gaines
 
 
Ted H. Welch
 
Chief Credit Officer
 
 
Ted Welch Investments
 

NATIONAL HEALTH INVESTORS, INC., a Maryland corporation incorporated in 1991, is a real estate investment trust ("REIT") which invests in income-producing health care properties primarily in the long-term care and senior housing industries. Our mission is to invest in health care real estate or in the operation thereof through independent third-party managers which generates current income that will be distributed to stockholders. We have pursued this mission by investing primarily in leased properties, mortgage loans, and RIDEA transactions. These investments include assisted living facilities, senior living campuses, independent living facilities, skilled nursing facilities, medical office buildings,and hospitals. We typically fund these investments through three sources of capital: (1) debt offerings, including bank lines of credit and ordinary term debt, (2) current cash flow, and (3) the sale of equity securities.

Investor Snapshot as of March 31, 2013
Exchange:
NYSE
 
52 week Low/High Close:
$47.29
$66.91
 
Market Capitalization:
$1.82 billion
Symbol:
NHI
 
Dividend/Yield:
$2.78
4.25%
 
 
 
Closing Price:
$65.45
 
Shares Outstanding:
27,876,176
 
 
 


Revenue Snapshot as of March 31, 2013


* excludes prior year "true up" of NHC percentage rent; final revenue certification for the prior year is received from NHC by March 31st

Page :4


LONG-TERM GROWTH


VALUE CREATION
Total Annual Return
 
 
 
 
 
 
 
 
 
 
 
 
 
NHI
 
S&P 500
 
NAREIT
 
S&P 500 - Standard & Poor's index of 500 large-cap common stocks
1 year
 
41.32
%
 
13.96
%
 
18.73
%
 
5 years
 
23.67
%
 
5.81
%
 
7.54
%
 
 
 
 
 
10 years
 
24.14
%
 
8.53
%
 
11.85
%
 
NAREIT - FTSE NAREIT US Real Estate Index Series of all publicly traded REITs
15 years
 
12.07
%
 
4.26
%
 
8.93
%
 
Since inception*
 
14.44
%
 
8.90
%
 
11.07
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
*since inception of NHI in Oct. '91
 
 
 
 
 


DIVIDEND HISTORY


The Board of Directors approves a regular quarterly dividend which is reflective of expected taxable income on a recurring basis. Company transactions that are infrequent and non-recurring that generate additional taxable income have been distributed to shareholders in the form of special dividends.  Taxable income is determined in accordance with the Internal Revenue Code and differs from net income for financial statement purposes determined in accordance with US GAAP.


Page :5


FINANCIAL

CONSOLIDATED BALANCE SHEETS
(in thousands, except share amounts)

 
March 31, 2013

 
December 31, 2012

Assets:
 

 
 

Real estate properties:
 

 
 

Land
$
58,869

 
$
58,869

Buildings and improvements
637,043

 
636,994

Construction in progress
4,922

 
2,673

 
700,834

 
698,536

Less accumulated depreciation
(167,549
)
 
(163,146
)
Real estate properties, net
533,285

 
535,390

Mortgage and other notes receivable, net
80,059

 
84,250

Investment in preferred stock, at cost
38,132

 
38,132

Cash and cash equivalents
6,050

 
9,172

Marketable securities
14,845

 
12,884

Straight-line rent receivable
13,652

 
12,370

Investment in unconsolidated entity and other assets
12,507

 
12,172

Assets held for sale, net
1,611

 
1,611

Total Assets
$
700,141

 
$
705,981

 
 
 
 
Liabilities and Stockholders' Equity:
 

 
 

Debt
$
203,250

 
$
203,250

Real estate purchase liabilities
4,256

 
4,256

Accounts payable and accrued expenses
3,590

 
4,301

Dividends payable
19,375

 
24,793

Deferred income
1,294

 
1,334

Total Liabilities
231,765

 
237,934

 
 
 
 
Commitments and Contingencies
 

 
 

 
 
 
 
National Health Investors Stockholders' Equity:
 

 
 

Common stock, $.01 par value; 40,000,000 shares authorized;
 

 
 

27,876,176 and 27,857,217 shares issued and outstanding, respectively
279

 
279

Capital in excess of par value
469,569

 
467,843

Cumulative dividends in excess of net income
(22,127
)
 
(18,495
)
Accumulated other comprehensive income
9,786

 
7,555

Total National Health Investors Stockholders' Equity
457,507

 
457,182

Noncontrolling interest
10,869

 
10,865

Total Equity
468,376

 
468,047

Total Liabilities and Stockholders' Equity
$
700,141

 
$
705,981



Page :6


CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except share and per share amounts)

 
Three Months Ended
 
March 31,
 
2013

 
2012

Revenues:
 
 
 
Rental income
$
25,050

 
$
21,296

Interest income from mortgage and other notes
1,969

 
1,702

Investment income and other
1,052

 
1,060

 
28,071

 
24,058

Expenses:
 
 
 
Depreciation and amortization
4,415

 
3,264

Interest expense
1,123

 
575

Legal expense
277

 
91

Franchise, excise and other taxes
144

 
125

General and administrative
3,089

 
2,786

Loan impairment
4,037

 

 
13,085

 
6,841

Income before unconsolidated entity, discontinued operations and noncontrolling interest
14,986

 
17,217

Income from unconsolidated entity
22

 

Income from continuing operations
15,008

 
17,217

Income from discontinued operations
915

 
1,133

Net income
15,923

 
18,350

Net income attributable to noncontrolling interest
(180
)
 

Net income attributable to common stockholders
$
15,743

 
$
18,350

 
 
 
 
Weighted average common shares outstanding:
 
 
 
Basic
27,876,176

 
27,776,104

Diluted
27,911,584

 
27,803,222

Earnings per common share:
 
 
 
Basic:
 
 
 
Income from continuing operations attributable to common stockholders
$
.53

 
$
.62

Discontinued operations
.03

 
.04

Net income attributable to common stockholders
$
.56

 
$
.66

Diluted:
 
 
 
Income from continuing operations attributable to common stockholders
$
.53

 
$
.62

Discontinued operations
.03

 
.04

Net income attributable to common stockholders
$
.56

 
$
.66

 
 
 
 
Regular dividends declared per common share
$
.695

 
$
.65



Page :7


FUNDS FROM OPERATIONS (FFO)
(in thousands, except share and per share amounts)
 
Three Months Ended
 
March 31,
 
2013

 
2012

Net income attributable to common stockholders
$
15,743

 
$
18,350

Elimination of certain non-cash items in net income:
 
 
 
Real estate depreciation in continuing operations
3,883

 
2,924

Real estate depreciation related to noncontrolling interest
(68
)
 

Real estate depreciation in discontinued operations

 
101

Funds from operations
$
19,558

 
$
21,375

Loan impairment
4,037

 

Normalized FFO
$
23,595

 
$
21,375

 
 
 
 
BASIC
 
 
 
Weighted average common shares outstanding
27,876,176

 
27,776,104

FFO per common share
$
.70

 
$
.77

Normalized FFO per common share
$
.85

 
$
.77

 
 
 
 
DILUTED
 
 
 
Weighted average common shares outstanding
27,911,584

 
27,803,222

FFO per common share
$
.70

 
$
.77

Normalized FFO per common share
$
.85

 
$
.77

 
 
 
 
Normalized FFO payout ratio:
 
 
 
Dividends declared per common share
$
.695

 
$
.65

Normalized FFO per diluted common share
$
.85

 
$
.77

 
81.8
%
 
84.4
%


Page :8


FUNDS AVAILABLE FOR DISTRIBUTION (FAD)
(in thousands, except share and per share amounts)
 
Three Months Ended
 
March 31,
 
2013

 
2012

Net income attributable to common stockholders
$
15,743

 
$
18,350

Elimination of certain non-cash items in net income:
 
 
 
Depreciation in continuing operations
4,415

 
3,264

Depreciation related to noncontrolling interest
(87
)
 

Depreciation in discontinued operations

 
101

Straight-line lease revenue, net
(1,283
)
 
(1,062
)
Non-cash stock based compensation
1,580

 
1,432

Funds available for distribution
$
20,368

 
$
22,085

Loan impairment
4,037

 

Normalized FAD
$
24,405

 
$
22,085

 
 
 
 
BASIC
 
 
 
Weighted average common shares outstanding
27,876,176

 
27,776,104

FAD per common share
$
.73

 
$
.80

Normalized FAD per common share
$
.88

 
$
.80

 
 
 
 
DILUTED
 
 
 
Weighted average common shares outstanding
27,911,584

 
27,803,222

FAD per common share
$
.73

 
$
.79

Normalized FAD per common share
$
.87

 
$
.79

 
 
 
 
Normalized FAD payout ratio:
 
 
 
Dividends declared per common share
$
.695

 
$
.65

Normalized FAD per diluted common share
$
.87

 
$
.79

 
79.9
%
 
82.3
%


Page :9


EBITDA RECONCILIATION AND INTEREST COVERAGE RATIO
(in thousands)

 
Three Months Ended
 
March 31,
 
2013

 
2012

 
 

 
 
Net income
$
15,923

 
$
18,350

Interest expense
1,123

 
575

Franchise, excise and other taxes
144

 
125

Depreciation
4,415

 
3,264

EBITDA
$
21,605

 
$
22,314

 
 

 
 
Interest expense
$
1,123

 
$
575

 
 

 
 
Interest Coverage Ratio
19:1

 
39:1




DEBT MATURITY SCHEDULE
(in thousands)

 
2013
 
2014
 
2015
 
2016
 
Thereafter
 
 
 
 

 
 
 
 

 
 
Revolving credit facility
$

 
$

 
$

 
$

 
$
64,000

Bank term loans - unsecured

 

 

 

 
120,000

Bank term loan - secured
19,250

 

 

 

 

TOTAL
$
19,250

 
$

 
$

 
$

 
$
184,000




Page :10


PORTFOLIO

PORTFOLIO SUMMARY as of March 31, 2013
(dollars in thousands)
 
 
Properties
 
Beds/Units/ Sq. Ft.
 
Investment (NBV)
 
YTD Revenue
 
% of segment
Leases
 
 
 
 
 
 
 
 
 
 
Skilled Nursing1
55

 
7,734

 
$
250,214

 
$
15,367

 
61.2
%
 
Assisted Living
39

 
1,984

 
187,648

 
5,656

 
22.6
%
 
Senior Living Campus
5

 
797

 
50,074

 
1,672

 
6.7
%
 
Hospitals
3

 
181

 
36,739

 
1,767

 
7.1
%
 
Independent Living
3

 
273

 
3,540

 
317

 
1.3
%
 
Medical Office Buildings
2

 
88,517

 
4,360

 
271

 
1.1
%
 
Total Leases
107

 
 
 
$
532,575

 
$
25,050

 
100.0
%
 
 
 
 
 
 
 
 
 
 
 
1 
Skilled Nursing
 
 
 
 
 
 
 
 
 
 
NHC facilities*
32

 
4,624

 
$
37,034

 
$
8,630

 
34.5
%
 
All other facilities
23

 
3,110

 
213,180

 
6,737

 
26.7
%
 
 
55

 
7,734

 
$
250,214

 
$
15,367

 
61.2
%
 
 
 
 
 
 
 
 
 
 
 
 
* On October 17, 1991, the NHC facilities were transferred to NHI at their then current book value in a non-taxable exchange.
 
 
 
 
 
 
 
 
 
 
 
Mortgages and Other Notes Receivable
 
 
 
 
 
 
 
 
 
 
Skilled Nursing
23

 
2,605

 
$
45,138

 
$
922

 
46.8
%
 
Assisted Living
2

 
190

 
6,251

 
181

 
9.2
%
 
Senior Living Campus
1

 
76

 
800

 
28

 
1.4
%
 
Hospital
1

 
70

 
11,870

 
297

 
15.1
%
 
Other Notes Receivable

 

 
16,000

 
541

 
27.5
%
 
Total Mortgages
27

 
2,941

 
$
80,059

 
$
1,969

 
100.0
%



Page :11


LEASE PORTFOLIO COVERAGE as of March 31, 2013

 
Trailing 12 month EBITDARM Lease Coverage
 
ALF
 
SNF
 
SLC
 
HOSP
 
MOB
 
Total
Number of Stabilized Lease Properties1
26
 
64
 
5
 
2
 
2
 
99
Stabilized Lease Portfolio EBITDARM Coverage Ratio
1.37
 
3.19
 
1.51
 
3.81
 
5.96
 
2.88
 
 
 
 
 
 
 
 
 
 
 
 
1 excludes new construction and RIDEA assets
 
 
 
 
 
 
 
 
 
 
 




RIDEA ASSETS
Bickford Senior Living
(dollars in thousands)
 
Three Months Ended
 
March 31, 2013
 
December 31, 2012
 
September 30, 20121
Properties
10

 
10

 
10

Average age (years)
10

 
9

 
9

Units
488

 
488

 
488

Total occupancy
87.2
%
 
88.7
%
 
85.4
%
 
 
 
 
 
 
Revenues
$
6,189

 
$
6,335

 
$
6,097

Operating expenses2
4,056

 
4,109

 
4,120

EBITDAR
$
2,133

 
$
2,226

 
$
1,977

 
 
 
 
 
 
 
 
 
 
 
 
1 The quarter ended September 30, 2012 was utilized in underwriting but occurred prior to the RIDEA transaction
2 Includes a 5% management fee and excludes corporate allocation of certain pre-RIDEA costs

Page :12


GEOGRAPHIC DISTRIBUTION as of March 31, 2013
(dollars in thousands)
 
SNF
 
ALF
 
SLC
 
ILF
 
HOSP
 
MOB
 
TOTAL
 
YTD Revenue
Texas
15

 

 

 

 

 
1

 
16

 
4,857

Tennessee
16

 
3

 

 
2

 
1

 

 
22

 
$
4,644

Florida
10

 
5

 
2

 

 

 
1

 
18

 
4,411

South Carolina
4

 
1

 

 

 

 

 
5

 
1,725

Arizona
1

 
4

 

 

 
1

 

 
6

 
1,309

Kentucky
1

 

 

 

 
1

 

 
2

 
1,049

Missouri
8

 

 

 
1

 

 

 
9

 
878

Michigan

 
4

 

 

 

 

 
4

 
862

Minnesota

 
5

 

 

 

 

 
5

 
804

California

 

 
1

 

 
1

 

 
2

 
800

Kansas
5

 
2

 

 

 

 

 
7

 
706

Alabama
2

 

 

 

 

 

 
2

 
616

Washington

 

 
1

 

 

 

 
1

 
597

Virginia
7

 

 

 

 

 

 
7

 
580

Wisconsin

 
1

 

 

 

 

 
1

 
489

Louisiana

 
4

 

 

 

 

 
4

 
440

Idaho
1

 
1

 
1

 

 

 

 
3

 
310

Iowa

 
2

 

 

 

 

 
2

 
283

Illinois

 
1

 

 

 

 

 
1

 
219

Georgia
1

 
1

 

 

 

 

 
2

 
206

Oregon

 
2

 
1

 

 

 

 
3

 
189

Indiana

 
4

 

 

 

 

 
4

 
162

Massachusetts
4

 

 

 

 

 

 
4

 
150

Pennsylvania

 
1

 

 

 

 

 
1

 
101

New Hampshire
3

 

 

 

 

 

 
3

 
91

Other

 

 

 

 

 

 

 
541

 
78

 
41

 
6

 
3

 
4

 
2

 
134

 
$
27,019






Page :13


LEASE RENEWAL YEARS AND MORTGAGE MATURITIES as of March 31, 2013
(dollars in thousands)
 
2013

 
2014

 
2015

 
2016

 
2017-2020

 
2021-2024

 
Thereafter

 
TOTALS

Leases
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Skilled Nursing
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Annualized Revenue
306

 
6,444

 

 
5,257

 
416

 
1,159

 
47,886

 
61,468

Properties
1

 
6

 

 
5

 
1

 
1

 
41

 
55

Assisted Living
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Annualized Revenue

 

 

 

 
11,020

 
5,072

 
6,532

 
22,624

Properties

 

 

 

 
19

 
11

 
9

 
39

Senior Living Campus
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Annualized Revenue

 

 

 
2,218

 

 
745

 
3,727

 
6,690

Properties

 

 

 
2

 

 
1

 
2

 
5

Medical Office Buildings
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Annualized Revenue
419

 

 

 

 
664

 

 

 
1,083

Properties
1

 

 

 

 
1

 

 

 
2

Independent Living
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Annualized Revenue

 

 

 

 

 

 
1,267

 
1,267

Properties

 

 

 

 

 

 
3

 
3

Hospitals
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Annualized Revenue

 

 

 

 

 
2,729

 
4,337

 
7,066

Properties

 

 

 

 

 
1

 
2

 
3

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Annualized Revenues
725

 
6,444

 

 
7,475

 
12,100

 
9,705

 
63,749

 
100,198

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mortgages
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Skilled Nursing
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Annualized Revenue
1,280

 
982

 
140

 

 

 

 
1,287

 
3,689

Properties
8

 
8

 
1

 

 

 

 
6

 
23

Assisted Living
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Annualized Revenue

 
325

 

 

 
399

 

 

 
724

Properties

 
1

 

 

 
1

 

 

 
2

Senior Living Campus
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Annualized Revenue

 
112

 

 

 

 

 

 
112

Properties

 
1

 

 

 

 

 

 
1

Hospitals
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Annualized Revenue

 

 
1,187

 

 

 

 

 
1,187

Properties

 

 
1

 

 

 

 

 
1

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Annualized Revenues
1,280

 
1,419

 
1,327

 

 
399

 

 
1,287

 
5,712


Page :14


DEFINITIONS

Annualized Revenue
The term Annualized Revenue refers to the amount of revenue that our portfolio would generate if all leases and mortgages were in effect for the twelve-month calendar year, regardless of the commencement date, maturity date, or renewals. Therefore, annualized revenue is used for financial analysis purposes, and is not indicative of actual or expected results.

EBITDA
Earnings before interest, taxes, depreciation and amortization

Facility Types
ALF - Assisted living facility                 HOSP - Hospital
ILF - Independent living facility                 MOB - Medical office building
SLC - Senior Living Campus                 SNF -Skilled nursing facility

Funds available for distribution - FAD
FAD represents net earnings available to common stockholders, excluding the effects of asset dispositions and straight-line rent adjustments, plus depreciation, stock based compensation and changes in the fair value of our interest rate swap agreement, if any. Our measure may not be comparable to similarly titled measures used by other REITs. Consequently, our FAD may not provide a meaningful measure of our performance as compared to that of other REITs. Since other REITs may not use our definition of FAD, caution should be exercised when comparing our Company's FAD to that of other REITs. FAD in and of itself does not represent cash generated from operating activities in accordance with GAAP (FAD does not include changes in operating assets and liabilities) and therefore should not be considered an alternative to net earnings as an indication of operating performance, or to net cash flow from operating activities as determined by GAAP as a measure of liquidity, and is not necessarily indicative of cash available to fund cash needs.

Funds from operations - FFO
FFO is an important supplemental measure of operating performance for a REIT. Because the historical cost accounting convention used for real estate assets requires depreciation (except on land), such accounting presentation implies that the value of real estate assets diminishes predictably over time. Since real estate values instead have historically risen and fallen with market conditions, presentations of operating results for a REIT that uses historical cost accounting for depreciation could be less informative, and should be supplemented with a measure such as FFO. FFO, as defined by the National Association of Real Estate Investment Trusts ("NAREIT") and applied by us, is net income (computed in accordance with GAAP), excluding gains (or losses) from sales of real estate property and impairment write-downs of depreciable real estate, plus real estate depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures, if any. Our measure may not be comparable to similarly titled measures used by other REITs. Consequently, our FFO may not provide a meaningful measure of our performance as compared to that of other REITs. Since other REITs may not use our definition of FFO, caution should be exercised when comparing our Company's FFO to that of other REITs. FFO in and of itself does not represent cash generated from operating activities in accordance with GAAP (FFO does not include changes in operating assets and liabilities) and therefore should not be considered an alternative to net earnings as an indication of operating performance, or to net cash flow from operating activities as determined by GAAP as a measure of liquidity, and is not necessarily indicative of cash available to fund cash needs.

Normalized FFO & Normalized FAD
Normalized FFO and Normalized FAD exclude from FFO and FAD, respectively, certain items which, due to their infrequent or unpredictable nature, may create some difficulty in comparing FFO and FAD for the current period to similar prior periods, and may include, but are not limited to, impairment of assets, gains and losses attributable to the acquisition and disposition of assets and liabilities, recoveries of previous write-downs, and changes in the fair value of interest rate swap agreements for those agreements that do not qualify for hedge accounting.

Investment (NBV)
The term Investment (NBV) refers to the net carrying value of our real estate and mortgage investments.

Total Annual Return
The term Total Annual Return refers to the total return an investor would have realized on an annual basis over a certain period assuming that all dividends are reinvested on the dividend payment date.


Page :15