EX-99.1 2 a6380838-ex991.htm EXHIBIT 99.1

Exhibit 99.1

LTC Announces Second Quarter Operating Results

WESTLAKE VILLAGE, Calif.--(BUSINESS WIRE)--August 2, 2010--LTC Properties, Inc. (NYSE:LTC) released results of operations for the three and six months ended June 30, 2010 and announced that net income allocable to common stockholders for the second quarter was $7.7 million or $0.33 per diluted share. For the same period in 2009, net income allocable to common stockholders was $6.8 million or $0.30 per diluted share. Revenues for the three months ended June 30, 2010, were $18.2 million versus $17.4 million for the same period last year.

The Company announced that during the second quarter it purchased two properties in Virginia, a 90-bed skilled nursing property and a property with 137 skilled nursing beds, 47 assisted living units and 46 independent living units, for a total purchase price of $22.0 million. These properties were leased to a third party operator under a 12-year triple net master lease with two 10-year renewal options.

The Company also announced that during the second quarter it paid off a $7.6 million mortgage loan secured by an assisted living property located in California. The retired debt had an interest rate of 8.7%. After this payoff, the Company has $3.7 million of secured debt outstanding which was funded with multifamily tax-exempt revenue bonds secured by five assisted living properties located in Washington. These bonds bear interest at a variable interest rate and mature in 2015. The weighted average interest rate as of June 30, 2010, including letter of credit fees, was 2.1%.

Additionally, the Company announced that subsequent to June 30, 2010 it paid off $41 million outstanding under its unsecured revolving line of credit out of proceeds received from the previously announced sale of senior unsecured term notes. On July 14, 2010, the Company announced that it completed the sale to affiliates and managed accounts of Prudential Investment Management, Inc. (individually and collectively “Prudential”) of $25 million aggregate principal amount of 5.26% senior unsecured term notes due 2015 and $25 million aggregate principal amount of 5.74% senior unsecured term notes due 2019. The Company also announced that it entered into an uncommitted private shelf agreement with Prudential which provides for the possible issuance of up to an additional $50 million of senior unsecured fixed-rate term notes during the three-year issuance period.

For the six months ended June 30, 2010, net income allocable to common stockholders was $14.4 million or $0.61 per diluted share which includes $0.9 million of provision for doubtful accounts recorded in the first quarter related to a mortgage loan secured by a private school property. On April 20, 2010, the Company received notice from this borrower that they had ceased operations at the private school property in Minnesota. Prior to that notice, the borrower was current with all loan payments. For the same period in 2009, net income allocable to common stockholders was $14.8 million or $0.64 per diluted share which includes $0.6 million of allocated income from the repurchase of 109,484 shares of preferred stock. Revenues for the six months ended June 30, 2010, were $36.1 million versus $35.1 million for the same period last year.

The Company will conduct a conference call on Tuesday, August 3, 2010, at 10:00 a.m. Pacific time, in order to comment on the Company’s performance and operating results for the quarter ended June 30, 2010. The conference call is accessible by dialing 877-317-6789. The international number is 412-317-6789. The earnings release will be available on our website. An audio replay of the conference call will be available from August 3, 2010 through August 23, 2010. Callers can access the replay by dialing 877-344-7529 or 412-317-0088 and entering conference number 443128.


At June 30, 2010, LTC had investments in 95 skilled nursing properties, 99 assisted living properties, 12 other properties and two schools. These properties are located in 29 states. Other properties consist of independent living properties and properties providing any combination of skilled nursing, assisted living and/or independent living services. The Company is a self-administered real estate investment trust that primarily invests in senior housing and long-term care facilities through mortgage loans, facility lease transactions and other investments. For more information on LTC Properties, Inc., visit the Company’s website at www.LTCProperties.com.

This press release includes statements that are not purely historical and are “forward looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, including statements regarding the Company’s expectations, beliefs, intentions or strategies regarding the future. All statements other than historical facts contained in this press release are forward looking statements. These forward looking statements involve a number of risks and uncertainties. All forward looking statements included in this press release are based on information available to the Company on the date hereof, and the Company assumes no obligation to update such forward looking statements. Although the Company’s management believes that the assumptions and expectations reflected in such forward looking statements are reasonable, no assurance can be given that such expectations will prove to have been correct. The actual results achieved by the Company may differ materially from any forward looking statements due to the risks and uncertainties of such statements.


 

LTC PROPERTIES, INC.

CONSOLIDATED STATEMENTS OF INCOME

(Amounts in thousands, except per share amounts)

(unaudited)

 
     

Three Months Ended
June 30,

       

Six Months Ended
June 30,

2010         2009 2010         2009
Revenues:
Rental income $ 16,050 $ 14,951 $ 31,660 $ 29,981
Interest income from mortgage loans 1,836 2,106 3,815 4,477
Interest and other income   301     328     577     643  
Total revenues   18,187     17,385     36,052     35,101  
 
Expenses:
Interest expense 419 814 820 1,706
Depreciation and amortization 4,014 3,694 7,874 7,395
Provisions for doubtful accounts 194 219 1,255 371
Operating and other expenses   1,930     1,918     3,903     3,651  
Total expenses   6,557     6,645     13,852     13,123  
 
Net income 11,630 10,740 22,200 21,978
Income allocated to non-controlling interests   (48 )   (76 )   (96 )   (153 )
Net income attributable to LTC Properties, Inc.   11,582     10,664     22,104     21,825  
 
Income allocated to participating securities (58 ) (35 ) (101 ) (71 )
Income allocated to preferred stockholders   (3,785 )   (3,786 )   (7,570 )   (6,945 )
Net income allocable to common stockholders $ 7,739   $ 6,843   $ 14,433   $ 14,809  
 
Net income allocable to common stockholders:
Basic earnings per common share $ 0.33   $ 0.30   $ 0.62   $ 0.64  
Diluted earnings per common share $ 0.33   $ 0.30   $ 0.61   $ 0.64  
 

Weighted average shares used to calculate earnings per common share:

 

Basic   23,643     23,081     23,464     23,070  
Diluted   23,743     23,163     23,563     23,151  
 

Reconciliation of Funds from Operations (“FFO”)

FFO is a supplemental measure of a real estate investment trust’s (“REIT”) financial performance that is not defined by U.S. generally accepted accounting principles (“GAAP”). The Company uses FFO as a supplemental measure of our operating performance and we believe FFO is helpful in evaluating the operating performance of a REIT. Real estate values historically rise and fall with market conditions, but cost accounting for real estate assets in accordance with U.S. GAAP assumes that the value of real estate assets diminishes predictably over time. We believe that by excluding the effect of historical costs, which may be of limited relevance in evaluating current performance, FFO and FFO per share facilitate comparisons of operating performance between periods.

FFO is defined as net income allocable to common stockholders (computed in accordance with U.S. GAAP) excluding gains or losses on the sale of assets plus real estate depreciation and amortization, with adjustments for unconsolidated partnerships and joint ventures. Adjustments for unconsolidated partnerships and joint ventures will be calculated to reflect FFO on the same basis. The Company’s computation of FFO may not be comparable to FFO reported by other REITs that do not define the term in accordance with the current National Association of Real Estate Investment Trusts’ (“NAREIT”) definition or that have a different interpretation of the current NAREIT definition from the Company; therefore, caution should be exercised when comparing our company’s FFO to that of other REITs.

The Company uses FFO excluding non-cash rental income and FFO excluding non-cash rental income and non-cash compensation charges as a supplemental performance measure of our cash flow generated by operations and cash available for distribution to stockholders. FFO, FFO excluding non-cash rental income and FFO excluding non-cash rental income and non-cash compensation charges do not represent cash generated from operating activities in accordance with U.S. GAAP, is not necessarily indicative of cash available to fund cash needs and should not be considered an alternative to net income allocable to common stockholders.


The following table reconciles net income allocable to common stockholders to FFO allocable to common stockholders, FFO allocable to common stockholders excluding non-cash rental income and FFO allocable to common stockholders excluding non-cash rental income and non-cash compensation charges (unaudited, amounts in thousands, except per share amounts):

      Three Months Ended
June 30,
        Six Months Ended
June 30,
2010         2009 2010         2009
Net income allocable to common stockholders $ 7,739 $ 6,843 $ 14,433 $ 14,809
Add: Depreciation and amortization   4,014     3,694     7,874     7,395  
FFO allocable to common stockholders 11,753 10,537 22,307 22,204
Less: Non-cash rental income   (763 )   (893 )   (1,527 )   (1,883 )
FFO excluding non-cash rental income 10,990 9,644 20,780 20,321
Add: Non-cash compensation charges   355     351     721     665  
FFO excluding non-cash rental income and non-cash compensation charges $ 11,345   $ 9,995   $ 21,501   $ 20,986  
                                       
Basic FFO allocable to common stockholders per share $ 0.50   $ 0.46   $ 0.95   $ 0.96  
Diluted FFO allocable to common stockholders per share $ 0.49   $ 0.45   $ 0.94   $ 0.95  
 
Diluted FFO $ 12,697   $ 11,486   $ 24,180   $ 24,104  
Weighted average shares used to calculate diluted FFO per share allocable to common stockholders   26,009     25,437     25,808     25,424  
                                       
Basic FFO excluding non-cash rental income per share $ 0.46   $ 0.42   $ 0.89   $ 0.88  
Diluted FFO excluding non-cash rental income per share $ 0.46   $ 0.42   $ 0.88   $ 0.87  
 
Diluted FFO excluding non-cash rental income $ 11,934   $ 10,517   $ 22,653   $ 22,221  
Weighted average shares used to calculate diluted FFO excluding non-cash rental income per share allocable to common stockholders   26,009     25,257     25,808     25,424  
                                       
Basic FFO excluding non-cash rental income and non-cash compensation charges per share $ 0.48   $ 0.43   $ 0.92   $ 0.91  
Diluted FFO excluding non-cash rental income and non-cash compensation charges per share $ 0.47   $ 0.43   $ 0.91   $ 0.90  
 
Diluted FFO excluding non-cash rental income and non-cash compensation charges $ 12,289   $ 10,944   $ 23,374   $ 22,886  
Weighted average shares used to calculate diluted FFO excluding non-cash rental income and non-cash compensation charges per share allocable to common stockholders   26,009     25,437     25,808     25,424  
 

 

LTC PROPERTIES, INC.

CONSOLIDATED BALANCE SHEETS

(Amounts in thousands)

 
        June 30, 2010           December 31, 2009
(unaudited) (audited)
ASSETS
Real Estate Investments:
Buildings and improvements, net of accumulated depreciation and
amortization: 2010 — $153,003; 2009 — $145,180
$ 368,300 $ 337,719
Land 38,951 36,561
Mortgage loans receivable, net of allowance for doubtful
accounts: 2010 — $1,498; 2009 — $704
  67,146     69,883  
Real estate investments, net 474,397 444,163
Other Assets:
Cash and cash equivalents 5,498 8,856
Debt issue costs, net 387 476
Interest receivable 1,609 1,964
Straight-line rent receivable, net of allowance for doubtful
accounts: 2010 — $1,053; 2009 — $631
18,747 17,309
Prepaid expenses and other assets 8,260 8,663
Notes receivable 1,720 2,689
Marketable securities   6,476     6,473  
Total Assets $ 517,094   $ 490,593  
 
LIABILITIES
Bank borrowings $ 41,000 $ 13,500
Mortgage loan payable 7,685
Bonds payable 3,730 4,225
Accrued interest 100 102
Accrued expenses and other liabilities 8,407 7,801
Distributions payable   2,967     2,967  
Total Liabilities 56,204 36,280
 
EQUITY
Stockholders' equity:
Preferred stock $0.01 par value; 15,000 shares authorized;
shares issued and outstanding: 2010 — 7,932; 2009 — 7,932 186,801 186,801
Common stock: $0.01 par value; 45,000 shares authorized;
shares issued and outstanding: 2010 — 23,799; 2009 — 23,312
238 233
Capital in excess of par value 336,692 326,163
Cumulative net income 599,733 577,629
Other 334 390
Cumulative distributions   (664,870 )   (638,884 )
Total LTC Properties, Inc. Stockholders' Equity 458,928 452,332
 
Non-controlling interests   1,962     1,981  
Total Equity   460,890     454,313  
Total Liabilities and Equity $ 517,094   $ 490,593  
 

 

LTC PROPERTIES, INC.

SUPPLEMENTAL INFORMATION

(Unaudited, amounts in thousands)

 

Non-Cash Revenue Components

                                     
2Q10 3Q10(1) 4Q10(1) 1Q11(1) 2Q11(1)
Straight-line rent $ 930 $ 891 $ 832 $ 460 $ 417
Amort. Lease break fee   (167 )   (167 )   (167 )   (167 )   (167 )
Net $ 763   $ 724   $ 665   $ 293   $ 250  

(1) Projections based on current in-place leases and do not assume any increase in straight-line rent from additional acquisitions.

 

 

Maturities

      2010         2011         2012         2013         2014
Lease Maturities

1 lease on
1 property

3 leases on
3 properties

2 leases on
2 properties

4 leases on
41 properties

 

Mortgage Loan Receivable Maturities (1)

$ $ 6,646 $ 2,221 $ 16,723 $ 6,996
 

Mortgage Loan Payable Maturities (2)

$ $ $ $ $

(1) Represents principal amount due at maturity.

(2) Excludes the Company’s unsecured revolving line of credit and bonds payable.

 

Note: At June 30, 2010, the Company had a floating rate debt balance of $3,730 at an all-in floating rate of 2.1%. This debt amortizes to $720 which is due in 2015 and is redeemable at anytime.

 

 

Portfolio Snapshot

     

Six Months Ended
June 30, 2010

Type of Property Gross
Investments
      % of Investments       Rental Income       Interest Income (2)       % of
Revenues (3)
      Number of
Properties
      Number
of SNF Beds (1)
      Number
of ALF Units (1)
      Number of ILF Units (1)       Investment
per
Bed/Unit
Assisted Living Properties $ 281,575 44.8 % $

14,935

$ 1,407

46.1

% 99 4,289 $ 65.65
Skilled Nursing Properties 279,098 44.4 % 14,043 2,134 45.6 % 95 10,919 $ 25.56
Other Properties(4) 55,205 8.8 %

2,081

197

6.4

% 12 795 290 370 $ 37.94
Schools (5)   13,020 2.0 %   601   77 1.9 % 2 N/A N/A N/A N/A
Totals $ 628,898 100.0 % $ 31,660 $ 3,815 100.0 % 208 11,714 4,579 370

(1)

See the Company’s Annual Report on Form 10-K for the year ended December 31, 2009, Item 1. Business General – Owned Properties for discussion of bed/unit count.

(2) Includes interest income from mortgage loans.

(3) Includes rental income and interest income from mortgage loans.

(4) Includes independent living properties and properties providing any combination of skilled nursing, assisted living and/or independent living services.

(5) A private school property located in Minnesota is non-performing. On April 20, 2010, the borrower notified us that they ceased operations. Prior to that notice, the borrower was current with all loan payments.

 

 

LTC PROPERTIES, INC.

SUPPLEMENTAL INFORMATION

(Unaudited, amounts in thousands)

 

Balance Sheet Metrics

      Year to Date       Quarter Ended    
6/30/10     6/30/10             3/31/10             12/31/09             9/30/09         6/30/09  
 
Debt to book capitalization ratio 8.9 % 8.9 %

(1)

7.9 %

(1)

5.3 %

(1)

2.6 %

(6)

5.3 %
Debt & Preferred Stock to book capitalization ratio 45.8 % 45.8 %

(1)

45.2 %

(1)

44.2 %

(1)

42.6 %

(6)

44.1 %
 
Debt to market capitalization ratio 5.5 % 5.5 %

(1)

4.6 %

(1)

3.0 %

(1)

1.6 %

(6)

3.8 %
Debt & Preferred Stock to market capitalization ratio 28.6 % 28.6 %

(1)

26.1 %

(1)

25.1 %

(4)

25.3 %

(6)

29.5 %
 
Interest coverage ratio(8) 37.7x 38.3x

(2)

37.0x

(3)

40.8x

(5)

45.2x

(7)

18.7x
Fixed charge coverage ratio(8) 3.7x   3.8x

(2)

3.5x

(3)

3.6x

(5)

3.7x

(7)

3.3x
 
(1) Increase primarily due to the increase in bank borrowing.
(2) Increase primarily due to additional net income generated from acquisitions in 2009 and 2010.

(3) Decrease primarily due to the increase of $0.9 million in provision for doubtful accounts related to a mortgage loan secured by a private school property located in Minnesota. On April 20, 2010, the borrower notified us that they ceased operations. Prior to that notice, the borrower was current with all loan payments.

(4) Decrease primarily due to the increase in market capitalization partially offset by the increase in bank borrowing.

(5) Decrease primarily due to the increase in operating and other expenses relating to transaction costs incurred for the acquisition of three assisted living properties in November of 2009.

(6) Decrease primarily due to the repayment of $23.9 million of mortgage debt in June and July of 2009.

(7) Increase primarily due to the decrease in interest expense relating to the repayment of mortgage debt.

(8) In calculating our interest coverage and fixed charge coverage ratios above, we use EBITDA, which is a financial measure not derived in accordance with U.S. generally accepted accounting principles (non-GAAP financial measure). Our coverage ratios indicate our ability to service interest expense and fixed charges (interest plus preferred dividends). Leverage ratios and coverage ratios are widely used by investors, analysts and rating agencies in the valuation, comparison, rating and investment recommendations of companies. EBITDA is not an alternative to net income, operating income, income from continuing operations or cash flows from operating activities as calculated and presented in accordance with U.S. GAAP. You should not rely on EBITDA as a substitute for any such U.S. GAAP financial measures or consider it in isolation, for the purpose of analyzing our financial performance, financial position or cash flows. Net income is the most directly comparable GAAP measure to EBITDA. Below are a reconciliation of net income to EBITDA and the calculation of the interest coverage and fixed charge coverage ratios disclosed above:

    Year to Date     Quarter Ended
  6/30/10   6/30/10       3/31/10       12/31/09       9/30/09       6/30/09
 
Net income $ 22,200 $ 11,630 $ 10,570 $ 11,056 $ 11,326 $ 10,740
Add: Interest Expense 820 419 401 372 340 814
Add: Depreciation and amortization   7,874   4,014   3,860   3,733   3,694   3,694
Total EBITDA $ 30,894 $ 16,063 $ 14,831 $ 15,161 $ 15,360 $ 15,248
 
Interest expense $ 820 $ 419 $ 401 $ 372 $ 340 $ 814
 
Interest coverage ratio 37.7x 38.3x 37.0x 40.8x 45.2x 18.7x
 
 
Interest expense $ 820 $ 419 $ 401 $ 372 $ 340 $ 814
Preferred stock dividends   7,570   3,785   3,785   3,785   3,785   3,786
Total fixed charges $ 8,390 $ 4,204 $ 4,186 $ 4,157 $ 4,125 $ 4,600
 
Fixed charge coverage ratio 3.7x 3.8x 3.5x 3.6x 3.7x 3.3x

CONTACT:
LTC Properties, Inc.
Wendy L. Simpson, CEO & President
Pam Kessler, SVP & CFO
805-981-8655