A Dark Vector Cognition product

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

110K characters. Original on sec.gov · Markdown

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

Three Months EndedSix Months Ended
June 30, 2022June 30, 2021June 30, 2022June 30, 2021
AmountWeighted Average Interest RateAmountWeighted Average Interest RateAmountInterest RateAmountInterest Rate
Beginning balance$1,554,4732.83%$1,667,2782.89%$1,599,5222.81%$1,706,1893.05%
Debt transferred——%——%32,4784.79%——%
Debt issued4,9593.40%——%10,3443.23%——%
Debt assumed221,1594.32%——%221,1594.32%——%
Debt extinguished(60,916)4.26%(24,660)3.31%(155,563)4.23%(66,593)6.01%
Principal payments(11,515)3.11%(11,986)3.06%(24,513)3.03%(24,246)3.11%
Foreign currency(31,068)3.01%14,6582.74%(6,335)2.97%29,9402.77%
Ending balance$1,677,0923.34%$1,645,2902.83%$1,677,0923.34%$1,645,2902.83%
Monthly averages$1,605,1632.92%$1,670,2342.86%$1,605,9432.88%$1,679,2232.94%

The majority of our Seniors Housing Operating properties are formed through partnership interests. Income from unconsolidated entities recognized during the six months ended June 30, 2021 includes a gain recognized from the sale of a home health business owned by one of our unconsolidated entities. Net income attributable to noncontrolling interests represents our partners’ share of net income (loss) related to joint ventures. The fluctuation during the three and six month periods relates primarily to our partners' share of reserves for previously recognized straight-line receivables.

Triple-net

The following is a summary of our SSNOI at Welltower's share for the Triple-net segment (dollars in thousands):

QTD PoolYTD Pool
Three Months EndedChangeSix Months EndedChange
June 30, 2022June 30, 2021$%June 30, 2022June 30, 2021$%
SSNOI (1)$149,684$139,974$9,7106.9%$286,624$275,904$10,7203.9%

(1) For the QTD and YTD Pools, amounts relate to 558 and 532 same store properties, respectively. Please see Non-GAAP Financial Measures for additional information and reconciliations.

The following is a summary of our results of operations for the Triple-net segment (dollars in thousands):

Three Months EndedChangeSix Months EndedChange
June 30,June 30,June 30,June 30,
20222021$%20222021$%
Revenues:
Rental income$197,182$204,725$(7,543)(4)%$393,183$357,188$35,99510%
Interest income35,39232,8612,5318%72,89847,78325,11553%
Other income1,7861,35543132%3,4422,45299040%
Total revenues234,360238,941(4,581)(2)%469,523407,42362,10015%
Property operating expenses11,49112,627(1,136)(9)%22,70225,468(2,766)(11)%
NOI (1)222,869226,314(3,445)(2)%446,821381,95564,86617%
Other expenses:
Depreciation and amortization49,56154,406(4,845)(9)%103,065111,073(8,008)(7)%
Interest expense3201,704(1,384)(81)%6343,586(2,952)(82)%
Loss (gain) on derivatives and financial instruments, net(1,407)(359)(1,048)(292)%1,1711,575(404)(26)%
Provision for loan losses, net(176)10,019(10,195)(102)%(1,241)10,872(12,113)(111)%
Impairment of assets—3,768(3,768)(100)%—22,732(22,732)(100)%
Other expenses4634,110(3,647)(89)%11,5079,0932,41427%
48,76173,648(24,887)(34)%115,136158,931(43,795)(28)%
Income (loss) from continuing operations before income taxes and other items174,108152,66621,44214%331,685223,024108,66149%
Income (loss) from unconsolidated entities5,8744,87799720%21,4179,78411,633119%
Gain (loss) on real estate dispositions, net(2,129)42,709(44,838)(105)%18,32044,751(26,431)(59)%
Income from continuing operations177,853200,252(22,399)(11)%371,422277,55993,86334%
Net income177,853200,252(22,399)(11)%371,422277,55993,86334%
Less: Net income (loss) attributable to noncontrolling interests7,24111,405(4,164)(37)%14,30614,805(499)(3)%
Net income attributable to common stockholders$170,612$188,847$(18,235)(10)%$357,116$262,754$94,36236%
(1) See Non-GAAP Financial Measures below.

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

Rental income has decreased primarily due to property dispositions during 2021 and 2022, including 51 properties during the year ended December 31, 2021 with a book amount of $486 million and nine properties during the six months ended June 30, 2022 with a book amount of $71 million. Additionally, during the six months ended June 30, 2021, we recorded reserves of previously recognized straight-line receivables of $49,241,000.

Certain of our leases contain annual rental escalators that are contingent upon changes in the Consumer Price Index and/or changes in the gross operating revenues of the tenant’s properties. These escalators are not fixed, so no straight-line rent is recorded; however, rental income is recorded based on the contractual cash rental payments due for the period. If gross operating revenues at our facilities and/or the Consumer Price Index do not increase, a portion of our revenues may not continue to increase. For the three months ended June 30, 2022, we had 12 leases with rental rate increases ranging from 2.00% to 33.39% in our Triple-net portfolio. Our Triple-net operators are experiencing similar impacts on occupancy and operating costs due to the COVID-19 pandemic to our Seniors Housing Operating properties. Long-term/post-acute facilities have generally experienced a higher degree of occupancy declines which in some cases impacted the ability of our Triple-net operators to make contractual rent payments to us. However, many of our Triple-net operators received funds under the CARES Act Paycheck Protection Program and the Provider Relief Fund.

Depreciation and amortization fluctuate as a result of the acquisitions, dispositions and segment transitions of Triple-net properties. To the extent we acquire or dispose of additional properties in the future, our provision for depreciation and amortization will change accordingly.

The increase to interest income is primarily driven by interest recognized on senior loan financings of £540,000,000 made to affiliates of Safanad as part of the recapitalization of its investment in HC-One Group during the second quarter 2021. Additionally during the six months ended June 30, 2021, we recognized a provision for loan losses under the current expected credit losses accounting standard, primarily related to the initial recognition of that loan.

During the six months ended June 30, 2021, we recorded impairment charges of $22,732,000 related to three held for sale properties and two held for use properties. Transaction costs related to asset acquisitions are capitalized as a component of purchase price. The fluctuation in other expenses is primarily due to noncapitalizable transaction costs from acquisitions and segment transitions. Changes in the gain on sales of properties are related to the volume and timing of property sales and the sales prices.

During the six months ended June 30, 2022, there were no Triple-net projects completed; however, four projects transitioned out of the Triple-net segment and into the Seniors Housing Operating segment. The following is a summary of our consolidated Triple-net construction projects, excluding expansions, pending as of June 30, 2022 (dollars in thousands):

LocationUnits/BedsCommitmentBalanceEst. Completion
Redhill, UK76$19,338$17,7593Q22
Raleigh, NC191154,14287,0272Q23
267$173,480$104,786

During the six months ended June 30, 2022, loss (gain) on derivatives and financial instruments, net is primarily attributable to the mark-to-market of the equity warrants received as part of the Safanad/HC-One transaction that closed in the second quarter of 2021. In addition, the mark-to-market adjustment on our Genesis Healthcare available-for-sale investment is reflected in all periods.

Interest expense represents secured debt interest expense and related fees. The change in secured debt interest expense is due to the net effect and timing of assumptions, segment transitions, fluctuations in foreign currency rates, extinguishments and principal amortizations. The following is a summary of our Triple-net secured debt principal activity for the periods presented (dollars in thousands):

Three Months EndedSix Months Ended
June 30, 2022June 30, 2021June 30, 2022June 30, 2021
AmountWeighted Average Interest RateAmountWeighted Average Interest RateAmountInterest RateAmountInterest Rate
Beginning balance$39,8374.39%$123,1394.91%$72,5364.57%$123,6524.91%
Debt transferred——%——%(32,478)4.79%——%
Principal payments(215)4.37%(1,246)5.16%(436)4.37%(2,467)5.16%
Foreign currency——%6735.43%——%1,3815.43%
Ending balance$39,6224.39%$122,5664.91%$39,6224.39%$122,5664.91%
Monthly averages$39,6934.39%$123,5704.92%$39,8044.39%$123,3484.92%

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

A portion of our Triple-net properties were formed through partnerships. Income or loss from unconsolidated entities represents our share of net income or losses from partnerships where we are the noncontrolling partner. The increase in income from unconsolidated entities during the six months ended June 30, 2022 is primarily related to the write off of straight-line rent payable balances on an unconsolidated joint venture that was restructured during the quarter. Net income attributable to noncontrolling interests represents our partners’ share of net income relating to those partnerships where we are the controlling partner.

Outpatient Medical

The following is a summary of our SSNOI at Welltower's share for the Outpatient Medical segment (dollars in thousands):

QTD PoolYTD Pool
Three Months EndedChangeSix Months EndedChange
June 30, 2022June 30, 2021$%June 30, 2022June 30, 2021$%
SSNOI (1)$102,110$99,720$2,3902.4%$204,859$198,910$5,9493.0%

(1) For the QTD and YTD Pools, amounts relate to 351 and 350 same store properties, respectively. Please see Non-GAAP Financial Measures for additional information and reconciliations.

The following is a summary of our results of operations for the Outpatient Medical segment for the periods presented (dollars in thousands):

Three Months EndedChangeSix Months EndedChange
June 30,June 30,June 30,June 30,
20222021$%20222021$%
Revenues:
Rental income$164,229$149,998$14,2319%$324,618$300,378$24,2408%
Interest income654,731(4,666)(99)%1368,269(8,133)(98)%
Other income2,0284,343(2,315)(53)%4,8916,648(1,757)(26)%
Total revenues166,322159,0727,2505%329,645315,29514,3505%
Property operating expenses50,64845,4955,15311%100,56392,3588,2059%
NOI (1)115,674113,5772,0972%229,082222,9376,1453%
Other expenses:
Depreciation and amortization59,55655,4444,1127%117,347110,6176,7306%
Interest expense4,5313,90762416%9,0987,9221,17615%
Loss (gain) on extinguishment of debt, net4—4n/a7—7n/a
Provision for loan losses, net(1)(3,641)3,640100%(7)(3,362)3,355100%
Impairment of assets—2,211(2,211)(100)%—2,211(2,211)(100)%
Other expenses2071,098(891)(81)%9961,810(814)(45)%
64,29759,0195,2789%127,441119,1988,2437%
Income (loss) from continuing operations before income taxes and other items51,37754,558(3,181)(6)%101,641103,739(2,098)(2)%
Income (loss) from unconsolidated entities(263)85(348)(409)%(908)2,993(3,901)(130)%
Gain (loss) on real estate dispositions, net(179)1,987(2,166)(109)%(395)53,830(54,225)(101)%
Income from continuing operations50,93556,630(5,695)(10)%100,338160,562(60,224)(38)%
Net income (loss)50,93556,630(5,695)(10)%100,338160,562(60,224)(38)%
Less: Net income (loss) attributable to noncontrolling interests1,498629869138%3,6402,79984130%
Net income (loss) attributable to common stockholders$49,437$56,001$(6,564)(12)%$96,698$157,763$(61,065)(39)%
(1) See Non-GAAP Financial Measures.

Rental income has increased due primarily to acquisitions and construction conversions that occurred during 2021 and the first half of 2022. Certain of our leases contain annual rental escalators that are contingent upon changes in the Consumer Price Index. These escalators are not fixed, so no straight-line rent is recorded; however, rental income is recorded based on the contractual cash rental payments due for the period. If the Consumer Price Index does not increase, a portion of our revenues may not continue to increase. Our leases could renew above or below current rental rates, resulting in an increase or decrease in rental income. For the three months ended June 30, 2022, our consolidated outpatient medical portfolio signed 108,076 square feet of new leases and 395,653 square feet of renewals. The weighted-average term of these leases was eight years, with a rate of $46.32 per square foot and tenant improvement and lease commission costs of $20.42 per square foot. Substantially all of these leases contain an annual fixed or contingent escalation rent structure ranging from 1.0% to 4.0%.

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

The decrease in interest income for the three and six months ended June 30, 2022 is due primarily to a $178,207,000 first mortgage loan initiated in August 2020, which was subsequently repaid in full in June of 2021, resulting in the reversal of the previously established allowance for credit losses.

The fluctuation in property operating expenses and depreciation and amortization are primarily attributable to acquisitions and construction conversions that occurred during 2021 and the first half of 2022. To the extent that we acquire or dispose of additional properties in the future, these amounts will change accordingly. During the six months ended June 30, 2021, we recognized an impairment charge of $2,211,000 related to one held for sale property. Transaction costs related to asset acquisitions are capitalized as a component of purchase price. The fluctuation in other expenses is primarily due to noncapitalizable transaction costs. Changes in gains/losses on sales of properties are related to volume of property sales and the sales prices.

During the six months ended June 30, 2022, there were no Outpatient Medical projects completed. The following is a summary of the consolidated Outpatient Medical construction projects, excluding expansions, pending as of June 30, 2022 (dollars in thousands):

LocationSquare FeetCommitmentBalanceEst. Completion
Tyler, TX85,214$35,369$24,6214Q22
Stafford, TX36,78818,03110,5494Q22
League City, TX16,8359,9351,4931Q23
Beaumont, TX35,83111,8221,2562Q23
Total174,668$75,157$37,919

Total interest expense represents secured debt interest expense. The change in secured debt interest expense is primarily due to the net effect and timing of assumptions, extinguishments and principal amortizations. The following is a summary of our outpatient medical secured debt principal activity (dollars in thousands):

Three Months EndedSix Months Ended
June 30, 2022June 30, 2021June 30, 2022June 30, 2021
AmountWeighted Average Interest RateAmountWeighted Average Interest RateAmountInterest RateAmountInterest Rate
Beginning balance$521,3313.51%$545,7553.54%$530,2543.49%$548,2293.55%
Debt extinguished(34,767)3.79%——%(40,941)3.84%——%
Principal payments(2,652)4.37%(2,483)4.47%(5,401)4.39%(4,957)4.47%
Ending balance$483,9123.68%$543,2723.52%$483,9123.68%$543,2723.52%
Monthly averages$507,9663.64%$544,1093.53%$517,1793.57%$545,3613.54%

A portion of our Outpatient Medical properties were formed through partnerships. Income or loss from unconsolidated entities represents our share of net income or losses from partnerships where we are the noncontrolling partner. Net income attributable to noncontrolling interests represents our partners’ share of net income or loss relating to those partnerships where we are the controlling partner.

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

Non-Segment/Corporate

The following is a summary of our results of operations for the Non-Segment/Corporate activities for the periods presented (dollars in thousands):

Three Months EndedChangeSix Months EndedChange
June 30,June 30,June 30,June 30,
20222021$%20222021$%
Revenues:
Other income$644$430$21450%$1,250$1,385$(135)(10)%
Total revenues64443021450%1,2501,385(135)(10)%
Property operating expenses2,6452,17447122%5,2603,8281,43237%
NOI (1)(2,001)(1,744)(257)(15)%(4,010)(2,443)(1,567)(64)%
Expenses:
Interest expense115,418106,1779,2419%224,583212,00412,5796%
General and administrative expenses36,55431,4365,11816%74,26061,36212,89821%
Loss (gain) on extinguishment of debt, net19952,506(52,307)(100)%19952,506(52,307)(100)%
Other expenses5,2472,7702,47789%11,2924,6106,682145%
157,418192,889(35,471)(18)%310,334330,482(20,148)(6)%
Loss from continuing operations before income taxes and other items(159,419)(194,633)35,21418%(314,344)(332,925)18,5816%
Income tax benefit (expense)(3,065)2,221(5,286)(238)%(8,078)(1,722)(6,356)(369)%
Loss from continuing operations(162,484)(192,412)29,92816%(322,422)(334,647)12,2254%
Net loss attributable to common stockholders$(162,484)$(192,412)$29,92816%$(322,422)$(334,647)$12,2254%
(1) See Non-GAAP Financial Measures.

Property operating expenses represent insurance costs related to our captive insurance company, which acts as a direct insurer of property level insurance coverage for our portfolio.

The following is a summary of our Non-Segment/Corporate interest expense for the periods presented (dollars in thousands):

Three Months EndedChangeSix Months EndedChange
June 30,June 30,June 30,June 30,
20222021$%20222021$%
Senior unsecured notes$106,431$99,923$6,5087%$207,670$200,136$7,5344%
Unsecured credit facility and commercial paper program4,0881,9402,148111%6,8663,1203,746120%
Loan expense4,8994,31458514%10,0478,7481,29915%
Totals$115,418$106,177$9,2419%$224,583$212,004$12,5796%

The change in interest expense on senior unsecured notes is due to the net effect of issuances and extinguishments, as well as the movement in foreign exchange rates and related hedge activity. Please refer to Note 11 for additional information. The change in interest expense on our unsecured revolving credit facility and commercial paper program is due primarily to the net effect and timing of draws, paydowns and variable interest rate changes. Please refer to Note 10 for additional information regarding our unsecured revolving credit facility and commercial paper program. Loan expenses represent the amortization of costs incurred in connection with senior unsecured notes issuances. The loss on extinguishment recognized during the six months ended June 20, 2021 is due primarily to the early extinguishment of $339,128,000 of our 3.75% senior unsecured notes due March 2023 and $334,624,000 of our 3.95% senior unsecured notes due September 2023.

General and administrative expenses as a percentage of consolidated revenues for the six months ended June 30, 2022 and 2021 were 2.59% and 2.80%, respectively. The provision for income taxes primarily relates to state taxes, foreign taxes and taxes based on income generated by entities that are structured as TRSs. The fluctuation in the provision for income taxes is primarily related to a revaluation of deferred taxes due to a change in the U.K. tax rate and an adjustment to a deferred tax liability due to the recognition of an impairment charge.

Other

Non-GAAP Financial Measures

We believe that net income and net income attributable to common stockholders (“NICS”), as defined by U.S. GAAP, are the most appropriate earnings measurements. However, we consider FFO, NOI, SSNOI, EBITDA and Adjusted EBITDA to be useful supplemental measures of our operating performance. Historical cost accounting for real estate assets in accordance with U.S. GAAP implicitly assumes that the value of real estate assets diminishes predictably over time as evidenced by the provision for depreciation. However, since real estate values have historically risen or fallen with market conditions, many industry investors and analysts have considered presentations of operating results for real estate companies that use historical

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

cost accounting to be insufficient. In response, the National Association of Real Estate Investment Trusts (“NAREIT”) created funds from operations attributable to common stockholders (“FFO”) as a supplemental measure of operating performance for REITs that excludes historical cost depreciation from net income. FFO, as defined by NAREIT, means NICS, computed in accordance with U.S. GAAP, excluding gains (or losses) from sales of real estate and impairment of depreciable assets, plus depreciation and amortization, and after adjustments for unconsolidated entities and noncontrolling interests.

Consolidated net operating income (“NOI”) is used to evaluate the operating performance of our properties. We define NOI as total revenues, including tenant reimbursements, less property operating expenses. Property operating expenses represent costs associated with managing, maintaining and servicing tenants for our properties. These expenses include, but are not limited to, property-related payroll and benefits, property management fees paid to operators, marketing, housekeeping, food service, maintenance, utilities, property taxes and insurance. General and administrative expenses represent costs unrelated to property operations. These expenses include, but are not limited to, payroll and benefits, professional services, office expenses and depreciation of corporate fixed assets. Same store NOI (“SSNOI”) is used to evaluate the operating performance of our properties using a consistent population which controls for changes in the composition of our portfolio. We believe the drivers of property level NOI for both consolidated properties and unconsolidated properties are generally the same and therefore, we evaluate SSNOI based on our ownership interest in each property ("Welltower Share"). To arrive at Welltower's Share, NOI is adjusted by adding our minority ownership share related to unconsolidated properties and by subtracting the minority partners' noncontrolling ownership interests for consolidated properties. We do not control investments in unconsolidated properties and while we consider disclosures at Welltower Share to be useful, they may not accurately depict the legal and economic implications of our joint venture arrangements and should be used with caution. As used herein, same store is generally defined as those revenue-generating properties in the portfolio for the relevant year-over-year reporting periods. Acquisitions and development conversions are included in SSNOI five full quarters or six full quarter after acquisition or being placed into service for the QTD Pool and YTD Pool, respectively. Land parcels, loans and sub-leases, as well as any properties sold or classified as held for sale during the respective periods are excluded from SSNOI. Redeveloped properties (including major refurbishments of a Seniors Housing Operating property where 20% or more of units are simultaneously taken out of commission for 30 days or more or Outpatient Medical properties undergoing a change in intended use) are excluded from SSNOI until five full quarters or six full quarters post completion of the redevelopment for the QTD Pool and YTD Pool, respectively. Properties undergoing operator transitions and/or segment transitions are also excluded from SSNOI until five full quarters or six full quarters post completion of the transition for the QTD Pool and YTD Pool, respectively. In addition, properties significantly impacted by force majeure, acts of God, or other extraordinary adverse events are excluded from SSNOI until five full quarters or six full quarters after the properties are placed back into service for the QTD Pool and YTD Pool, respectively. SSNOI excludes non-cash NOI and includes adjustments to present consistent ownership percentages and to translate Canadian properties and U.K. properties using a consistent exchange rate. We believe NOI and SSNOI provide investors relevant and useful information because they measure the operating performance of our properties at the property level on an unleveraged basis. We use NOI and SSNOI to make decisions about resource allocations and to assess the property level performance of our properties.

EBITDA is defined as earnings (net income) before interest, taxes, depreciation and amortization. Adjusted EBITDA is defined as EBITDA excluding unconsolidated entities and including adjustments for stock-based compensation expense, provision for loan losses, gains/losses on extinguishment of debt, gains/loss/impairments on properties, gains/losses on derivatives and financial instruments, other expenses, other impairment charges and other adjustments deemed appropriate. We believe that EBITDA and Adjusted EBITDA, along with net income, are important supplemental measures because they provide additional information to assess and evaluate the performance of our operations. We primarily use these measures to determine our interest coverage ratio, which represents EBITDA and Adjusted EBITDA divided by total interest, and our fixed charge coverage ratio, which represents EBITDA and Adjusted EBITDA divided by fixed charges. Fixed charges include total interest and secured debt principal amortization. Covenants in our unsecured senior notes and primary credit facility contain financial ratios based on a definition of EBITDA and Adjusted EBITDA that is specific to those agreements. Our leverage ratios are defined as the proportion of net debt to total capitalization and include book capitalization, undepreciated book capitalization and market capitalization. Book capitalization represents the sum of net debt (defined as total long-term debt, excluding operating lease liabilities, less cash and cash equivalents and restricted cash), total equity and redeemable noncontrolling interests. Undepreciated book capitalization represents book capitalization adjusted for accumulated depreciation and amortization. Market capitalization represents book capitalization adjusted for the fair market value of our common stock.

Our supplemental reporting measures and similarly entitled financial measures are widely used by investors, equity and debt analysts and rating agencies in the valuation, comparison, rating and investment recommendations of companies. Management uses these financial measures to facilitate internal and external comparisons to our historical operating results and in making operating decisions. Additionally, these measures are utilized by the Board of Directors to evaluate management. None of our supplemental measures represent net income or cash flow provided from operating activities as determined in accordance with U.S. GAAP and should not be considered as alternative measures of profitability or liquidity. Finally, the supplemental

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

measures, as defined by us, may not be comparable to similarly entitled items reported by other real estate investment trusts or other companies.

The table below reflects the reconciliation of FFO to NICS, the most directly comparable U.S. GAAP measure, for the periods presented. Noncontrolling interest and unconsolidated entity amounts represent adjustments to reflect our share of depreciation and amortization, gains/loss on real estate dispositions and impairment of assets. Amounts are in thousands except for per share data.

Three Months Ended
June 30,March 31,December 31,September 30,June 30,March 31,
FFO Reconciliation:202220222021202120212021
Net income attributable to common stockholders$89,785$61,925$58,672$179,663$26,257$71,546
Depreciation and amortization310,295304,088284,501267,754240,885244,426
Impairment of assets——2,3571,49023,69223,568
Loss (gain) on real estate dispositions, net3,532(22,934)(11,673)(119,954)(44,668)(59,080)
Noncontrolling interests(13,173)(14,753)(13,988)(11,095)(16,591)(12,516)
Unconsolidated entities19,15019,30919,10727,88119,26519,223
FFO$409,589$347,635$338,976$345,739$248,840$287,167
Average diluted shares outstanding457,082449,802438,719429,983419,305419,079
Per diluted share data:
Net income attributable to common stockholders(1)$0.20$0.14$0.13$0.42$0.06$0.17
FFO$0.90$0.77$0.77$0.80$0.59$0.69
(1) Includes adjustment to the numerator for income (loss) attributable to OP unitholders.
Six Months Ended
June 30,June 30,
FFO Reconciliations:20222021
Net income attributable to common stockholders$151,710$97,803
Depreciation and amortization614,383485,311
Impairment of assets—47,260
Loss (gain) on real estate dispositions, net(19,402)(103,748)
Noncontrolling interests(27,926)(29,107)
Unconsolidated entities38,45938,488
FFO$757,224$536,007
Average diluted common shares outstanding:453,455419,205
Per diluted share data:
Net income attributable to common stockholders(1)$0.33$0.23
FFO$1.67$1.28
(1) Includes adjustment to the numerator for income (loss) attributable to OP unitholders.

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

The table below reflects the reconciliation of consolidated NOI to net income, the most directly comparable U.S. GAAP measure, for the periods presented. Dollar amounts are in thousands.

Three Months Ended
June 30,March 31,December 31,September 30,June 30,March 31,
NOI Reconciliations:202220222021202120212021
Net income (loss)$95,672$65,751$66,194$190,336$45,757$72,192
Loss (gain) on real estate dispositions, net3,532(22,934)(11,673)(119,954)(44,668)(59,080)
Loss (income) from unconsolidated entities7,0582,88412,17415,8327,976(13,049)
Income tax expense (benefit)3,0655,0132,0514,940(2,221)3,943
Other expenses35,16626,06915,4833,57511,68710,994
Impairment of assets——2,3571,49023,69223,568
Provision for loan losses, net165(804)(39)(271)6,1971,383
Loss (gain) on extinguishment of debt, net603(12)(1,090)(5)55,612(4,643)
Loss (gain) on derivatives and financial instruments, net(1,407)2,578(830)(8,078)(359)1,934
General and administrative expenses36,55437,70633,10932,25631,43629,926
Depreciation and amortization310,295304,088284,501267,754240,885244,426
Interest expense127,750121,696121,848122,522122,341123,142
Consolidated net operating income (NOI)$618,453$542,035$524,085$510,397$498,335$434,736
NOI by segment:
Seniors Housing Operating$281,911$206,684$180,375$172,909$160,188$170,434
Triple-net222,869223,952230,846228,321226,314155,641
Outpatient Medical115,674113,408113,982111,431113,577109,360
Non-segment/corporate(2,001)(2,009)(1,118)(2,264)(1,744)(699)
Total NOI$618,453$542,035$524,085$510,397$498,335$434,736
Six Months Ended
June 30, 2022June 30, 2021
NOI Reconciliations:
Net income (loss)$161,423$117,949
Loss (gain) on real estate dispositions, net(19,402)(103,748)
Loss (income) from unconsolidated entities9,942(5,073)
Income tax expense (benefit)8,0781,722
Other expenses61,23522,681
Impairment of assets—47,260
Provision for loan losses, net(639)7,580
Loss (gain) on extinguishment of debt, net59150,969
Loss (gain) on derivatives and financial instruments, net1,1711,575
General and administrative expenses74,26061,362
Depreciation and amortization614,383485,311
Interest expense249,446245,483
Consolidated net operating income (NOI)$1,160,488$933,071
NOI by segment:
Seniors Housing Operating$488,595$330,622
Triple-net446,821381,955
Outpatient Medical229,082222,937
Non-segment/corporate(4,010)(2,443)
Total NOI$1,160,488$933,071

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

The following is a reconciliation of the properties included in our QTD Pool for SSNOI:

QTD PoolYTD Pool
SSNOI Property Reconciliations:Seniors Housing OperatingTriple-netOutpatient MedicalTotalSeniors Housing OperatingTriple-netOutpatient MedicalTotal
Consolidated properties8225713181,7118225713181,711
Unconsolidated properties823979200823979200
Total properties9046103971,9119046103971,911
Recent acquisitions/development conversions(1)(203)(19)(30)(252)(204)(30)(31)(265)
Under development(49)(1)(6)(56)(49)(1)(6)(56)
Under redevelopment(2)(4)(4)(3)(11)(4)(3)(3)(10)
Current held for sale(2)(11)(1)(14)(2)(11)(1)(14)
Land parcels, loans and subleases(13)(10)(6)(29)(13)(10)(6)(29)
Transitions(3)(99)(4)—(103)(99)(20)—(119)
Other(4)(2)(3)—(5)(2)(3)—(5)
Same store properties5325583511,4415315323501,413
(1) Acquisitions and development conversions will enter the QTD Pool and YTD Pool after five full quarters and six full quarters after acquisition or certificate of occupancy, respectively.
(2) Redevelopment properties will enter the QTD Pool and YTD Pool after five full quarters and six full quarters of operations post redevelopment completion, respectively.
(3) Transitioned properties will enter the QTD Pool and YTD Pool after five full quarters and six full quarters of operations with the new operator in place or under the new structure, respectively.
(4) Represents properties that are either closed or being closed.

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

The following is a reconciliation of our consolidated NOI to same store NOI for the periods presented for the respective pools. Dollar amounts are in thousands.

QTD PoolYTD Pool
Three Months EndedSix Months Ended
SSNOI Reconciliations:June 30, 2022June 30, 2021June 30, 2022June 30, 2021
Seniors Housing Operating:
Consolidated NOI$281,911$160,188$488,595$330,622
NOI attributable to unconsolidated investments11,94711,28921,53623,199
NOI attributable to noncontrolling interests(70,074)(27,726)(88,826)(38,020)
NOI attributable to non-same store properties(55,167)(13,661)(107,168)(33,252)
Non-cash NOI attributable to same store properties(204)12,268(278)11,403
Currency and ownership adjustments (1)335(1,638)282(2,362)
SSNOI at Welltower Share168,748140,720314,141291,590
Triple-net:
Consolidated NOI222,869226,314446,821381,955
NOI attributable to unconsolidated investments6,7884,88912,5119,779
NOI attributable to noncontrolling interests(10,207)(14,053)(21,407)(22,081)
NOI attributable to non-same store properties(51,229)(65,070)(125,535)(77,770)
Non-cash NOI attributable to same store properties(19,956)(14,001)(28,506)(20,594)
Currency and ownership adjustments (1)1,4191,8952,7404,615
SSNOI at Welltower Share149,684139,974286,624275,904
Outpatient Medical:
Consolidated NOI115,674113,577229,082222,937
NOI attributable to unconsolidated investments4,9104,9889,7409,712
NOI attributable to noncontrolling interests(5,541)(4,235)(10,557)(9,188)
NOI attributable to non-same store properties(10,407)(11,865)(18,918)(18,022)
Non-cash NOI attributable to same store properties(2,468)(2,744)(4,548)(5,441)
Currency and ownership adjustments (1)(58)(1)60(1,088)
SSNOI at Welltower Share102,11099,720204,859198,910
SSNOI at Welltower Share:
Seniors Housing Operating168,748140,720314,141291,590
Triple-net149,684139,974286,624275,904
Outpatient Medical102,11099,720204,859198,910
Total$420,542$380,414$805,624$766,404
(1) Includes adjustments to reflect consistent property ownership percentages, to translate Canadian properties at a USD/CAD rate of 1.2738 and to translate U.K. properties at a GBP/USD rate of 1.3501.

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

The tables below reflects the reconciliation of EBITDA to net income, the most directly comparable U.S. GAAP measure, for the periods presented. Dollars are in thousands.

Three Months Ended
June 30,March 31,December 31,September 30,June 30,March 31,
EBITDA Reconciliations:202220222021202120212021
Net income (loss)$95,672$65,751$66,194$190,336$45,757$72,192
Interest expense127,750121,696121,848122,522122,341123,142
Income tax expense (benefit)3,0655,0132,0514,940(2,221)3,943
Depreciation and amortization310,295304,088284,501267,754240,885244,426
EBITDA$536,782$496,548$474,594$585,552$406,762$443,703
Interest Coverage Ratio:
Interest expense$127,750$121,696$121,848$122,522$122,341$123,142
Non-cash interest expense(6,606)(4,109)(5,082)(5,461)(3,972)(2,991)
Capitalized interest6,3875,4795,3254,6694,8624,496
Total interest127,531123,066122,091121,730123,231124,647
EBITDA$536,782$496,548$474,594$585,552$406,762$443,703
Interest coverage ratio4.21x4.03x3.89x4.81x3.30x3.56x
Fixed Charge Coverage Ratio:
Total interest$127,531$123,066$122,091$121,730$123,231$124,647
Secured debt principal payments14,38215,96816,87717,04015,71515,955
Total fixed charges141,913139,034138,968138,770138,946140,602
EBITDA$536,782$496,548$474,594$585,552$406,762$443,703
Fixed charge coverage ratio3.78x3.57x3.42x4.22x2.93x3.16x
Six Months Ended
June 30,June 30,
EBITDA Reconciliations:20222021
Net income (loss)$161,423$117,949
Interest expense249,446245,483
Income tax expense (benefit)8,0781,722
Depreciation and amortization614,383485,311
EBITDA$1,033,330$850,465
Interest Coverage Ratio:
Interest expense$249,446$245,483
Non-cash interest expense(10,715)(6,963)
Capitalized interest11,8669,358
Total interest250,597247,878
EBITDA$1,033,330$850,465
Interest coverage ratio4.12x3.43x
Fixed Charge Coverage Ratio:
Total interest$250,597$247,878
Secured debt principal payments30,35031,670
Total fixed charges280,947279,548
EBITDA$1,033,330$850,465
Fixed charge coverage ratio3.68x3.04x

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

The table below reflects the reconciliation of Adjusted EBITDA to net income, the most directly comparable U.S. GAAP measure, for the periods presented. Dollars are in thousands.

Twelve Months Ended
June 30,March 31,December 31,September 30,June 30,March 31,
Adjusted EBITDA Reconciliations:202220222021202120212021
Net income$417,953$368,038$374,479$463,563$668,205$781,664
Interest expense493,816488,407489,853489,178491,507495,523
Income tax expense (benefit)15,0699,7838,7136,9524,0158,469
Depreciation and amortization1,166,6381,097,2281,037,566995,798983,5761,008,062
EBITDA2,093,4761,963,4561,910,6111,955,4912,147,3032,293,718
Loss (income) from unconsolidated entities37,94838,86622,93310,501650(8,658)
Stock-based compensation expense (1)20,94519,68117,81222,24824,27826,811
Loss (gain) on extinguishment of debt, net(504)54,50549,87464,76097,76942,406
Loss (gain) on real estate dispositions, net(151,029)(199,229)(235,375)(409,166)(773,516)(884,711)
Impairment of assets3,84727,53951,10758,06779,890131,349
Provision for loan losses, net(949)5,0837,27090,39493,52288,747
Loss (gain) on derivatives and financial instruments, net(7,737)(6,689)(7,333)(5,934)3,5395,332
Other expenses (1)80,11456,12740,86052,96060,98568,939
Lease termination and leasehold interest adjustment (2)(64,094)(7,697)760(640)——
Casualty losses, net of recoveries (3)8,4725,7995,786998——
Other impairment (4)(620)—49,24149,241161,639163,481
Adjusted EBITDA$2,019,869$1,957,441$1,913,546$1,888,920$1,896,059$1,927,414
Adjusted Interest Coverage Ratio:
Interest expense$493,816$488,407$489,853$489,178$491,507$495,523
Capitalized interest21,86020,33519,35218,26517,54317,222
Non-cash interest expense(21,258)(18,624)(17,506)(14,163)(12,675)(10,617)
Total interest494,418490,118491,699493,280496,375502,128
Adjusted EBITDA$2,019,869$1,957,441$1,913,546$1,888,920$1,896,059$1,927,414
Adjusted interest coverage ratio4.09x3.99x3.89x3.83x3.82x3.84x
Adjusted Fixed Charge Coverage Ratio:
Total interest$494,418$490,118$491,699$493,280$496,375$502,128
Secured debt principal payments64,26765,60065,58764,83263,66863,136
Total fixed charges558,685555,718557,286558,112560,043565,264
Adjusted EBITDA$2,019,869$1,957,441$1,913,546$1,888,920$1,896,059$1,927,414
Adjusted fixed charge coverage ratio3.62x3.52x3.43x3.38x3.39x3.41x
(1) Certain severance-related costs are included in stock-based compensation and excluded from other expenses.
(2) Represents revenues and property operating expenses associated with a leasehold portfolio interest relating to 26 properties assumed by a wholly-owned affiliate in conjunction with the Holiday Retirement transaction. Subsequent to the initial transaction, we purchased eight of the leased properties and one of the properties was sold by the landlord and removed from the lease. No rent was paid in excess of net cash flow relating to the leasehold properties and therefore, the net impact has been excluded from Adjusted EBITDA. Additionally, in conjunction with the lease termination, during the three months ended June 30, 2022 we recognized $58,621,000 in other income from the derecognition of the right of use asset and related lease liability which has also been excluded from Adjusted EBITDA.
(3) Represents casualty losses net of any insurance recoveries.
(4) Represents changes in the reserve for straight-line rent receivable balances relating to leases placed on cash recognition.

Our leverage ratios include book capitalization, undepreciated book capitalization and market capitalization. Book capitalization represents the sum of net debt (defined as total long-term debt less cash and cash equivalents and restricted cash), total equity and redeemable noncontrolling interests. Undepreciated book capitalization represents book capitalization adjusted for accumulated depreciation and amortization. Market capitalization represents book capitalization adjusted for the fair market value of our common stock. Our leverage ratios are defined as the proportion of net debt to total capitalization.

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

The table below reflects the reconciliation of our leverage ratios to our balance sheets for the periods presented. Amounts are in thousands, except share price.

As of
June 30,March 31,December 31,September 30,June 30,March 31,
202220222021202120212021
Book capitalization:
Unsecured credit facility and commercial paper$354,000$299,968$324,935$290,996$—$—
Long-term debt obligations (1)14,790,43214,352,52913,917,70213,488,65613,572,81614,618,713
Cash and cash equivalents and restricted cash(442,251)(367,043)(346,755)(362,645)(808,705)(2,558,822)
Total net debt14,702,18114,285,45413,895,88213,417,00712,764,11112,059,891
Total equity and noncontrolling interests(2)19,873,91319,178,02618,997,87318,172,11117,243,20817,046,932
Book capitalization$34,576,094$33,463,480$32,893,755$31,589,118$30,007,319$29,106,823
Net debt to book capitalization ratio43%43%42%42%43%41%
Undepreciated book capitalization:
Total net debt$14,702,181$14,285,454$13,895,882$13,417,007$12,764,111$12,059,891
Accumulated depreciation and amortization7,437,7797,215,6226,910,1146,634,0616,415,6766,212,432
Total equity and noncontrolling interests(2)19,873,91319,178,02618,997,87318,172,11117,243,20817,046,932
Undepreciated book capitalization$42,013,873$40,679,102$39,803,869$38,223,179$36,422,995$35,319,255
Net debt to undepreciated book capitalization ratio35%35%35%35%35%34%
Market capitalization:
Common shares outstanding463,369453,948447,239435,274422,562417,520
Period end share price$82.35$96.14$85.77$82.40$83.10$71.63
Common equity market capitalization$38,158,437$43,642,561$38,359,689$35,866,578$35,114,902$29,906,958
Total net debt14,702,18114,285,45413,895,88213,417,00712,764,11112,059,891
Noncontrolling interests(2)1,317,7331,282,4501,361,8721,308,9081,322,7621,248,054
Market capitalization$54,178,351$59,210,465$53,617,443$50,592,493$49,201,775$43,214,903
Net debt to market capitalization ratio27%24%26%27%26%28%
(1) Amounts include senior unsecured notes, secured debt and lease liabilities related to financing leases, as reflected on our Consolidated Balance Sheets. Operating lease liabilities related to the ASC 842 adoption are excluded.
(2) Includes amounts attributable to both redeemable noncontrolling interests and noncontrolling interests as reflected on our Consolidated Balance Sheets.

Critical Accounting Policies and Estimates

Our unaudited consolidated financial statements are prepared in accordance with U.S. GAAP, which requires us to make estimates and assumptions. Management considers an accounting estimate or assumption critical if:

  • the nature of the estimates or assumptions is material due to the levels of subjectivity and judgment necessary to account for highly uncertain matters or the susceptibility of such matters to change; and

  • the impact of the estimates and assumptions on financial condition or operating performance is material.

Management has discussed the development and selection of its critical accounting policies and estimates with the Audit Committee of the Board of Directors. Management believes the current assumptions and other considerations used to estimate amounts reflected in our unaudited consolidated financial statements are appropriate and are not reasonably likely to change in the future. However, since these estimates require assumptions to be made that were uncertain at the time the estimate was made, they bear the risk of change. If actual experience differs from the assumptions and other considerations used in estimating amounts reflected in our unaudited consolidated financial statements, the resulting changes could have a material adverse effect on our consolidated results of operations, liquidity and/or financial condition. Please refer to Note 2 to our financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2021 for further information on significant accounting policies that impact us. There have been no material changes to these policies in 2022.

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

Cautionary Statement Regarding Forward-Looking Statements

This Quarterly Report on Form 10-Q may contain “forward-looking statements” as defined in the Private Securities Litigation Reform Act of 1995. When Welltower uses words such as “may,” “will,” “intend,” “should,” “believe,” “expect,” “anticipate,” “project,” “pro forma,” “estimate” or similar expressions that do not relate solely to historical matters, Welltower is making forward-looking statements. Forward-looking statements are not guarantees of future performance and involve risks and uncertainties that may cause Welltower’s actual results to differ materially from Welltower’s expectations discussed in the forward-looking statements. This may be a result of various factors, including, but not limited to: the duration and scope of the COVID-19 pandemic; uncertainty regarding the implementation and impact of the CARES Act and future stimulus or other COVID-19 relief legislation; the impact of the COVID-19 pandemic on occupancy rates and on the operations of Welltower and its operators/tenants; actions governments take in response to the COVID-19 pandemic, including the introduction of public health measures and other regulations affecting Welltower’s properties and the operations of Welltower and its operators/tenants; the effects of health and safety measures adopted by Welltower and its operators/tenants related to the COVID-19 pandemic; increased operational costs as a result of health and safety measures related to COVID-19; the impact of the COVID-19 pandemic on the business and financial condition of operators/tenants and their ability to make payments to Welltower; disruptions to Welltower's property acquisition and disposition activity due to economic uncertainty caused by COVID-19; general economic uncertainty in key markets as a result of the COVID-19 pandemic and a worsening of global economic conditions or low levels of economic growth; the status of capital markets, including availability and cost of capital; uncertainty from the expected discontinuance of LIBOR and the transition to any other interest rate benchmark; issues facing the health care industry, including compliance with, and changes to, regulations and payment policies, responding to government investigations and punitive settlements and operators’/tenants’ difficulty in cost effectively obtaining and maintaining adequate liability and other insurance; changes in financing terms; competition within the health care and seniors housing industries; negative developments in the operating results or financial condition of operators/tenants, including, but not limited to, their ability to pay rent and repay loans; Welltower’s ability to transition or sell properties with profitable results; the failure to make new investments or acquisitions as and when anticipated; natural disasters and other acts of God affecting Welltower’s properties; Welltower’s ability to re-lease space at similar rates as vacancies occur; Welltower’s ability to timely reinvest sale proceeds at similar rates to assets sold; operator/tenant or joint venture partner bankruptcies or insolvencies; the cooperation of joint venture partners; government regulations affecting Medicare and Medicaid reimbursement rates and operational requirements; liability or contract claims by or against operators/tenants; unanticipated difficulties and/or expenditures relating to future investments or acquisitions; environmental laws affecting Welltower’s properties; changes in rules or practices governing Welltower’s financial reporting; the movement of U.S. and foreign currency exchange rates; Welltower’s ability to maintain Welltower’s qualification as a REIT; key management personnel recruitment and retention; and other risks described in Welltower’s reports filed from time to time with the SEC. Other important factors are identified in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021, including factors identified under the headings “Business,” “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” Finally, the Company undertakes no obligation to update or revise publicly any forward-looking statements, whether because of new information, future events or otherwise, or to update the reasons why actual results could differ from those projected in any forward-looking statements.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

We are exposed to various market risks, including the potential loss arising from adverse changes in interest rates and foreign currency exchange rates. We seek to mitigate the underlying foreign currency exposures with gains and losses on derivative contracts hedging these exposures. We seek to mitigate the effects of fluctuations in interest rates by matching the terms of new investments with new long-term fixed rate borrowings to the extent possible. We may or may not elect to use financial derivative instruments to hedge interest rate exposure. These decisions are principally based on our policy to match our variable rate investments with comparable borrowings, but are also based on the general trend in interest rates at the applicable dates and our perception of the future volatility of interest rates. This section is presented to provide a discussion of the risks associated with potential fluctuations in interest rates and foreign currency exchange rates.

We historically borrow on our unsecured revolving credit facility and commercial paper program to acquire, construct or make loans relating to health care and seniors housing properties. Then, as market conditions dictate, we will issue equity or long-term fixed rate debt to repay the borrowings under our unsecured revolving credit facility and commercial paper program. We are subject to risks associated with debt financing, including the risk that existing indebtedness may not be refinanced or that the terms of refinancing may not be as favorable as the terms of current indebtedness. The majority of our borrowings were completed under indentures or contractual agreements that limit the amount of indebtedness we may incur. Accordingly, in the event that we are unable to raise additional equity or borrow money because of these limitations, our ability to acquire additional properties may be limited.

Previous: Cover and table of contents · Next: Item 3. Quantitative and Qualitative Disclosures About Market Risk