[February 28, 2017] |
|
Care Capital Properties Reports Fourth Quarter and Full Year 2016 Results
Care Capital Properties, Inc. (NYSE: CCP) ("CCP" or the "Company"), a
company with a diversified portfolio of triple-net leased healthcare
properties focused on the post-acute sector, today announced operating
results for the quarter and year ended December 31, 2016. CCP began
operating as an independent, publicly traded company in August 2015,
following completion of its spin-off from Ventas, Inc. (NYSE: VTR)
("Ventas"). As previously explained, financial results reported for 2015
represent a combination of operating results that have been "carved-out"
of Ventas's consolidated financial statements for the period prior to
the spin-off and standalone operating results for the period subsequent
to the spin-off.
"We are pleased to have delivered strong results in 2016, while
generating robust cash flow to reinvest in growing our business. Our
many accomplishments included putting our permanent capital structure in
place, improving our portfolio through acquisitions, portfolio
redevelopment, dispositions and asset transitions and building out our
standalone infrastructure," CCP Chief Executive Officer Raymond J. Lewis
said. "In addition, we paid an attractive dividend and enhanced our
investment grade balance sheet. As we look ahead to 2017, we are focused
on completing value-enhancing investments and managing our portfolio to
invest and grow with quality operators."
Fourth Quarter 2016 Financial Results
-
Net income attributable to CCP for the quarter ended December 31, 2016
was $37 million, or $0.44 per diluted common share.
-
Normalized Funds from Operations ("FFO") for the quarter ended
December 31, 2016 was $59 million, or $0.71 per diluted common share.
FFO, as defined by the National Association of Real Estate Investment
Trusts ("NAREIT"), for the same time period was $62 million, or $0.74
per diluted common share. Normalized FFO and NAREIT FFO for the
quarter ended December 31, 2015 were $71 million, or $0.85 per diluted
common share, and $69 million, or $0.83 per diluted common share,
respectively. The decreases in the fourth quarter of 2016 compared to
the prior-year period are attributable primarily to an increase in
interest expense resulting from the refinancing of short-term floating
rate debt with longer term fixed rate debt during 2016 and the impact
of dispositions completed in the year, partially offset by
acquisitions and contractual rent increases.
Full Year 2016 Financial Results
-
For the year ended December 31, 2016, net income attributable to CCP
was $123 million, or $1.46 per diluted common share.
-
Normalized FFO for the year ended December 31, 2016 was $255 million,
or $3.05 per diluted common share. NAREIT FFO for the same period was
$245 million, or $2.92 per diluted common share. Normalized FFO and
NAREIT FFO for the year ended December 31, 2015 was $286 million, or
$3.42 per diluted common share, and $277 million, or $3.31 per diluted
common share, respectively. The decreases in 2016 over the prior year
are due primarily to an increase in interest expense, as CCP had no
debt outstanding prior to August 17, 2015 and the debt incurred in
connection with the spin-off consisted entirely of floating rate bank
debt.
-
Adjusted EBITDA grew to $312 million in 2016 due primarily to
investments completed in 2015 and 2016 and contractual rent
escalations in 2016, partially offset by dispositions, asset
transitions and lease restructurings.
-
Cash flow from operations after routine capital expenditures and
dividends (including the dividend declared in December 2016, but paid
in January 2017) was $53 million.
Operating Results
-
During 2016, CCP made investments totaling approximately $77 million,
including new asset purchases and loans receivable (but excluding any
seller financing), at an average yield of 8.1%. In addition, the
Company invested $38 million in development and redevelopment projects
in 2016 at an approximate yield of 8.5%.
-
During 2016, the Company disposed of 18 properties for gross proceeds
of $124 million and entered into definitive agreements to sell another
23 properties for approximately $175 million, which sales are expected
to close in the first half of 2017. The weighted average cap rate on
dispositions completed in 2016 was approximately 8.1%.
-
In 2016, the Company paid $1.6 million to Ventas under a transition
services agreement for certain financial, tax and administrative
support services. This agreement expired at the end of August 2016.
Balance Sheet and Capital Markets Activities
-
As previously announced, CCP refinanced $935 million of debt in 2016
and entered into interest rate swaps to fix the rate on $600 million
of floating rate debt. The Company repaid all $600 million principal
amount of its previous term loan due 2017 and $326 million principal
amount of its term loan due 2020. At year end, CCP had floating rate
debt of $233 million, or approximately 16% of total debt outstanding.
-
The weighted average interest rate as of December 31, 2016 was
approximately 3.8%.
-
At December 31, 2016, the Company had $576 million of available
borrowing capacity under its revolver, and its net debt to full-year
Adjusted EBITDA was 4.7x, after giving effect to the fourth quarter
dividend.
Dividends
-
For 2016, CCP paid dividends totaling $2.28 per share (inclusive of
the fourth quarter dividend declared in December 2016 and paid in
January 2017), reflecting a payout ratio of 75% based on normalized
FFO.
-
The Board of Directors declared a dividend for the first quarter of
2017 in the amount of $0.57 per share. The dividend is payable on
March 31, 2017 to stockholders of record as of March 10, 2017.
2017 Normalized FFO Guidance
CCP currently expects its 2017 normalized FFO to range between $2.80 and
$2.90 per diluted common share. NAREIT FFO is expected to range from
$2.73 to $2.83 per diluted common share for the year. This 2017 guidance
assumes:
-
Dispositions totaling approximately $175 million at an average cap
rate of approximately 9.5% and reinvestment of those proceeds at an
average yield of approximately 9%.
-
Redevelopment investments totaling approximately $20 million at an
average yield of just over 8%.
-
No additional acquisitions (beyond the reinvestment of $175 million of
disposition proceeds) or debt or equity raises.
CCP's guidance is predicated on a number of other assumptions that are
subject to change and many of which are outside of CCP's control. If
actual results vary from these assumptions, the Company's expectations
may change. There can be no assurance that CCP will achieve these
results.
Fourth Quarter and Year-End Conference Call
CCP will hold a conference call to discuss its fourth quarter and full
year 2016 results and 2017 guidance in more detail today at 10:00 A.M.
Eastern Time (9:00 A.M. Central Time). The dial-in number for the
conference call is (888) 349-0115 or (412) 317-5143 for international
callers and (855) 669-9657 for Canadian callers. Please ask to be joined
to the Care Capital Properties, Inc. call. The call will also be webcast
live and can be accessed at CCP's website at www.carecapitalproperties.com.
A replay of the call will be available at CCP's website, or by calling
(877) 344-7529 or (412) 317-0088 for international callers and (855)
669-9658 for Canadian callers, passcode 10099909, beginning on February
28, 2017 at approximately 2:00 P.M. Eastern Time and will remain
available until March 28, 2017.
About Care Capital Properties
Care Capital Properties, Inc. is a healthcare real estate investment
trust with a diversified portfolio of triple-net leased properties,
focused on the post-acute sector. The Company's skilled management team
is fully invested in delivering excellent returns by forging strong
relationships with shareholders, operators, and employees.
Supplemental information about Care Capital Properties, Inc. can be
found on the Company's website under the "Investors" section at: www.carecapitalproperties.com/investors/financial-information/documents.
Forward-Looking Statements
This press release includes 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. All
statements regarding CCP's or its tenants' or borrowers' expected future
financial condition, results of operations, cash flows, funds from
operations, dividends and dividend plans, financing opportunities and
plans, capital markets transactions, business strategy, budgets,
projected costs, operating metrics, capital expenditures, competitive
positions, acquisitions, investment opportunities, dispositions, growth
opportunities, expected lease income, continued qualification as a real
estate investment trust ("REIT"), plans and objectives of management for
future operations and statements that include words such as
"anticipate," "if," "believe," "plan," "estimate," "expect," "intend,"
"may," "could," "should," "will" and other similar expressions
are forward-looking statements. These forward-looking statements
are inherently uncertain, and actual results may differ materially from
CCP's expectations. Except as required by law, CCP does not undertake a
duty to update these forward-looking statements, which speak only as of
the date on which they are made.
Factors that could cause CCP's actual future results and trends to
differ materially from those anticipated are discussed in its filings
with the Securities and Exchange Commission and include, without
limitation: (a) the ability and willingness of CCP's tenants, borrowers
and other counterparties to satisfy their obligations under their
respective contractual arrangements with CCP, including, in some cases,
their obligations to indemnify, defend and hold harmless CCP from and
against various claims, litigation and liabilities; (b) the ability of
CCP's tenants and borrowers to maintain the financial strength and
liquidity necessary to satisfy their respective obligations and
liabilities to third parties, including without limitation obligations
under their existing credit facilities and other indebtedness, and the
impact of CCP's tenants or borrowers declaring bankruptcy or becoming
insolvent; (c) CCP's ability to successfully execute its business
strategy, including identifying, underwriting, financing, consummating
and integrating suitable acquisitions and investments; (d) macroeconomic
conditions such as a disruption in or lack of access to the capital
markets, changes in the debt rating on U.S. government securities,
default or delay in payment by the United States of its obligations, and
changes in federal or state budgets resulting in the reduction or
nonpayment of Medicare or Medicaid reimbursement rates; (e) the nature
and extent of competition in the markets in which CCP's properties are
located; (f) the impact of pending and future healthcare reform and
regulations, including cost containment measures, quality initiatives
and changes in reimbursement methodologies, policies, procedures and
rates; (g) increases in CCP's borrowing costs as a result of changes in
interest rates and other factors; (h) the ability of CCP's tenants to
successfully operate CCP's properties in compliance with applicable
laws, rules and regulations, to deliver high-quality services, to hire
and retain qualified personnel, to attract residents and patients, and
to participate in government or managed care reimbursement programs; (i)
changes in general economic conditions or economic conditions in the
markets in which CCP may, from time to time, compete for investments,
capital and talent, and the effect of those changes on CCP's earnings
and financing sources; (j) CCP's ability to repay, refinance,
restructure or extend its indebtedness as it becomes due; (k) CCP's
ability and willingness to maintain its qualification as a REIT in light
of economic, market, legal, tax and other considerations; (l) final
determination of CCP's taxable net income for the year ended December
31, 2016 and for current and future years; (m) the ability and
willingness of CCP's tenants to renew their leases with CCP upon
expiration of the leases, CCP's ability to reposition its properties on
the same or better terms in the event of nonrenewal or in the event CCP
exercises its right to replace an existing tenant, and obligations,
including indemnification obligations, CCP may incur in connection with
the replacement of an existing tenant; (n) year-over-year changes in the
Consumer Price Index and the effect of those changes on the rent
escalators contained in CCP's leases and on CCP's earnings; (o) CCP's
ability and the ability of its tenants and borrowers to obtain and
maintain adequate property, liability and other insurance from
reputable, financially stable providers; (p) the impact of increased
operating costs and uninsured professional liability claims on CCP's or
its tenants' or borrowers' liquidity, financial condition and results of
operations, and the ability of CCP and its tenants and borrowers to
accurately estimate the magnitude of those costs and claims; (q)
consolidation in the healthcare industry resulting in a change of
control of, or a competitor's investment in, one or more of CCP's
tenants or borrowers or significant changes in the senior management of
CCP's tenants or borrowers; (r) the impact of litigation or any
financial, accounting, legal or regulatory issues, including government
investigations, enforcement proceedings and punitive settlements, that
may affect CCP or its tenants or borrowers; and (s) changes in
accounting principles, or their application or interpretation, and CCP's
ability to make estimates and the assumptions underlying the estimates,
which could have an effect on CCP's earnings. Many of these factors are
beyond the control of CCP and its management.
|
|
CONSOLIDATED BALANCE SHEETS
|
(In thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
December 31,
|
|
|
|
|
2016
|
|
2015
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
Real estate investments:
|
|
|
|
|
|
|
Land and improvements
|
|
|
|
$
|
262,064
|
|
|
$
|
287,193
|
|
Buildings and improvements
|
|
|
|
|
2,785,166
|
|
|
|
2,984,257
|
|
Construction in progress
|
|
|
|
|
45,892
|
|
|
|
33,646
|
|
Acquired lease intangibles
|
|
|
|
|
92,431
|
|
|
|
101,869
|
|
|
|
|
|
|
3,185,553
|
|
|
|
3,406,965
|
|
Accumulated depreciation and amortization
|
|
|
|
|
(702,809
|
)
|
|
|
(704,210
|
)
|
Net real estate property
|
|
|
|
|
2,482,744
|
|
|
|
2,702,755
|
|
Net investment in direct financing lease
|
|
|
|
|
22,531
|
|
|
|
22,075
|
|
Net real estate investments
|
|
|
|
|
2,505,275
|
|
|
|
2,724,830
|
|
Loans receivable, net
|
|
|
|
|
62,264
|
|
|
|
29,727
|
|
Cash
|
|
|
|
|
15,813
|
|
|
|
16,995
|
|
Goodwill
|
|
|
|
|
123,884
|
|
|
|
145,374
|
|
Other assets
|
|
|
|
|
105,132
|
|
|
|
38,043
|
|
Total assets
|
|
|
|
$
|
2,812,368
|
|
|
$
|
2,954,969
|
|
|
|
|
|
|
|
|
Liabilities and equity
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
Term loans, senior notes and other debt
|
|
|
|
$
|
1,414,534
|
|
|
$
|
1,524,863
|
|
Tenant deposits
|
|
|
|
|
42,574
|
|
|
|
57,974
|
|
Lease intangible liabilities, net
|
|
|
|
|
103,182
|
|
|
|
130,348
|
|
Dividends payable
|
|
|
|
|
47,861
|
|
|
|
-
|
|
Accounts payable and other liabilities
|
|
|
|
|
37,177
|
|
|
|
24,048
|
|
Deferred income taxes
|
|
|
|
|
1,852
|
|
|
|
1,889
|
|
Total liabilities
|
|
|
|
|
1,647,180
|
|
|
|
1,739,122
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
Preferred stock, $0.01 par value; 10,000 shares authorized, unissued
at December 31, 2016 and 2015
|
|
|
|
|
-
|
|
|
|
-
|
|
Common stock, $0.01 par value; 300,000 share authorized; 83,970 and
83,803 shares issued at December 31, 2016 and 2015, respectively
|
|
|
|
|
840
|
|
|
|
838
|
|
Additional paid-in-capital
|
|
|
|
|
1,272,642
|
|
|
|
1,264,650
|
|
Dividends in excess of net income
|
|
|
|
|
(119,750
|
)
|
|
|
(51,056
|
)
|
Treasury stock, 11 and 0 shares at December 31, 2016 and 2015,
respectively
|
|
|
|
|
(330
|
)
|
|
|
-
|
|
Accumulated other comprehensive income
|
|
|
|
|
10,476
|
|
|
|
-
|
|
Total CCP equity
|
|
|
|
|
1,163,878
|
|
|
|
1,214,432
|
|
Noncontrolling interest
|
|
|
|
|
1,310
|
|
|
|
1,415
|
|
Total equity
|
|
|
|
|
1,165,188
|
|
|
|
1,215,847
|
|
Total liabilities and equity
|
|
|
|
$
|
2,812,368
|
|
|
$
|
2,954,969
|
|
|
|
COMBINED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE
INCOME
|
(Unaudited)
|
(In thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
|
|
|
For the Twelve Months
|
|
|
|
|
Ended December 31,
|
|
|
Ended December 31,
|
|
|
|
|
2016
|
|
2015
|
|
|
2016
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
Rental income, net
|
|
|
|
$
|
79,369
|
|
|
$
|
84,685
|
|
|
|
$
|
325,464
|
|
|
$
|
321,785
|
|
Income from investments in direct financing lease and loans
|
|
|
|
|
1,944
|
|
|
|
1,138
|
|
|
|
|
6,474
|
|
|
|
3,818
|
|
Real estate services fee income
|
|
|
|
|
1,514
|
|
|
|
1,484
|
|
|
|
|
6,595
|
|
|
|
2,247
|
|
Interest and other income
|
|
|
|
|
283
|
|
|
|
24
|
|
|
|
|
2,073
|
|
|
|
91
|
|
Net gain on lease termination
|
|
|
|
|
7,298
|
|
|
|
-
|
|
|
|
|
7,298
|
|
|
|
-
|
|
Total revenues
|
|
|
|
|
90,408
|
|
|
|
87,331
|
|
|
|
|
347,904
|
|
|
|
327,941
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
Interest
|
|
|
|
|
14,958
|
|
|
|
8,272
|
|
|
|
|
50,168
|
|
|
|
12,347
|
|
Depreciation and amortization
|
|
|
|
|
25,237
|
|
|
|
31,064
|
|
|
|
|
107,561
|
|
|
|
111,752
|
|
Impairment on real estate investments and goodwill
|
|
|
|
|
3,869
|
|
|
|
6,491
|
|
|
|
|
21,794
|
|
|
|
23,139
|
|
General, administrative and professional fees
|
|
|
|
|
8,510
|
|
|
|
7,723
|
|
|
|
|
34,827
|
|
|
|
29,222
|
|
Deal costs
|
|
|
|
|
570
|
|
|
|
1,608
|
|
|
|
|
3,086
|
|
|
|
6,354
|
|
Loss on extinguishment of debt
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
5,461
|
|
|
|
-
|
|
Other expenses, net
|
|
|
|
|
465
|
|
|
|
188
|
|
|
|
|
4,384
|
|
|
|
1,466
|
|
Total expenses
|
|
|
|
|
53,609
|
|
|
|
55,346
|
|
|
|
|
227,281
|
|
|
|
184,280
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes, real estate dispositions and
noncontrolling interests
|
|
|
|
|
36,799
|
|
|
|
31,985
|
|
|
|
|
120,623
|
|
|
|
143,661
|
|
Income tax expense
|
|
|
|
|
27
|
|
|
|
86
|
|
|
|
|
(752
|
)
|
|
|
(938
|
)
|
(Loss) gain on real estate dispositions
|
|
|
|
|
(1
|
)
|
|
|
(224
|
)
|
|
|
|
2,894
|
|
|
|
632
|
|
Net income
|
|
|
|
|
36,825
|
|
|
|
31,847
|
|
|
|
|
122,765
|
|
|
|
143,355
|
|
Net income attributable to noncontrolling interests
|
|
|
|
|
9
|
|
|
|
51
|
|
|
|
|
22
|
|
|
|
189
|
|
Net income attributable to CCP
|
|
|
|
$
|
36,816
|
|
|
$
|
31,796
|
|
|
|
$
|
122,743
|
|
|
$
|
143,166
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
$
|
36,825
|
|
|
$
|
31,847
|
|
|
|
$
|
122,765
|
|
|
$
|
143,355
|
|
Other comprehensive gain - derivatives
|
|
|
|
|
19,218
|
|
|
|
-
|
|
|
|
|
10,476
|
|
|
|
-
|
|
Total comprehensive income
|
|
|
|
|
56,043
|
|
|
|
31,847
|
|
|
|
|
133,241
|
|
|
|
143,355
|
|
Comprehensive income attributable to noncontrolling interests
|
|
|
|
|
9
|
|
|
|
51
|
|
|
|
|
22
|
|
|
|
189
|
|
Comprehensive income attributable to CCP
|
|
|
|
$
|
56,034
|
|
|
$
|
31,796
|
|
|
|
$
|
133,219
|
|
|
$
|
143,166
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic:
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to CCP
|
|
|
|
$
|
0.44
|
|
|
$
|
0.38
|
|
|
|
$
|
1.46
|
|
|
$
|
1.71
|
|
Diluted:
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to CCP
|
|
|
|
$
|
0.44
|
|
|
$
|
0.38
|
|
|
|
$
|
1.46
|
|
|
$
|
1.71
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per common share
|
|
|
|
$
|
0.57
|
|
|
$
|
0.57
|
|
|
|
$
|
2.28
|
|
|
$
|
1.14
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in computing earnings per common
share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
83,618
|
|
|
|
83,488
|
|
|
|
|
83,592
|
|
|
|
83,488
|
|
Diluted
|
|
|
|
|
83,755
|
|
|
|
83,612
|
|
|
|
|
83,689
|
|
|
|
83,607
|
|
|
|
COMBINED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(Unaudited)
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
|
|
|
For the Twelve Months
|
|
|
|
|
Ended December 31,
|
|
|
Ended December 31,
|
|
|
|
|
2016
|
|
2015
|
|
|
2016
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
$
|
36,825
|
|
|
$
|
31,847
|
|
|
|
$
|
122,765
|
|
|
$
|
143,355
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation, amortization and impairment on real estate investments
and associated goodwill
|
|
|
|
|
27,429
|
|
|
|
34,390
|
|
|
|
|
124,716
|
|
|
|
128,372
|
|
Decrease in value of damaged property, net of estimated insurance
proceeds
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
3,570
|
|
|
|
-
|
|
Amortization of above and below market lease intangibles, net
|
|
|
|
|
(1,909
|
)
|
|
|
(2,133
|
)
|
|
|
|
(7,813
|
)
|
|
|
(8,968
|
)
|
Amortization of deferred financing fees
|
|
|
|
|
1,062
|
|
|
|
1,426
|
|
|
|
|
4,610
|
|
|
|
2,072
|
|
Accretion of direct financing lease
|
|
|
|
|
(398
|
)
|
|
|
(355
|
)
|
|
|
|
(1,517
|
)
|
|
|
(1,351
|
)
|
Amortization of leasing costs and other intangibles
|
|
|
|
|
1,658
|
|
|
|
3,166
|
|
|
|
|
4,570
|
|
|
|
6,519
|
|
Amortization of stock-based compensation
|
|
|
|
|
1,473
|
|
|
|
679
|
|
|
|
|
5,796
|
|
|
|
2,439
|
|
Straight-lining of rental income, net
|
|
|
|
|
(14
|
)
|
|
|
(38
|
)
|
|
|
|
(78
|
)
|
|
|
(163
|
)
|
Loss (gain) on real estate dispositions
|
|
|
|
|
-
|
|
|
|
224
|
|
|
|
|
(2,894
|
)
|
|
|
(632
|
)
|
Net gain on lease termination
|
|
|
|
|
(7,298
|
)
|
|
|
-
|
|
|
|
|
(7,298
|
)
|
|
|
-
|
|
Loss on extinguishment of debt
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
5,461
|
|
|
|
-
|
|
Income tax benefit
|
|
|
|
|
(80
|
)
|
|
|
(328
|
)
|
|
|
|
(35
|
)
|
|
|
(370
|
)
|
Other
|
|
|
|
|
(25
|
)
|
|
|
(197
|
)
|
|
|
|
(101
|
)
|
|
|
(298
|
)
|
Changes in operating assets and liabilities, net of effects of
acquisitions:
|
|
|
|
|
|
|
|
|
|
|
|
Decrease (increase) in other assets
|
|
|
|
|
99
|
|
|
|
(7,296
|
)
|
|
|
|
(3,183
|
)
|
|
|
(11,085
|
)
|
(Decrease) increase in tenant deposits
|
|
|
|
|
(7,654
|
)
|
|
|
(9,321
|
)
|
|
|
|
(14,825
|
)
|
|
|
5,627
|
|
Decrease in accounts payable and other liabilities
|
|
|
|
|
9,136
|
|
|
|
9,069
|
|
|
|
|
15,476
|
|
|
|
1,657
|
|
Net cash provided by operating activities
|
|
|
|
|
60,304
|
|
|
|
61,133
|
|
|
|
|
249,220
|
|
|
|
267,174
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
Net investment in real estate property
|
|
|
|
|
(35,235
|
)
|
|
|
(666
|
)
|
|
|
|
(35,235
|
)
|
|
|
(455,498
|
)
|
Proceeds from real estate disposals
|
|
|
|
|
-
|
|
|
|
4,510
|
|
|
|
|
94,400
|
|
|
|
6,020
|
|
Investment in loans receivable
|
|
|
|
|
(26,050
|
)
|
|
|
(1,372
|
)
|
|
|
|
(89,371
|
)
|
|
|
(21,463
|
)
|
Proceeds from loans receivable
|
|
|
|
|
29,821
|
|
|
|
1,382
|
|
|
|
|
87,343
|
|
|
|
2,422
|
|
Development project expenditures
|
|
|
|
|
(8,674
|
)
|
|
|
(10,225
|
)
|
|
|
|
(38,064
|
)
|
|
|
(22,854
|
)
|
Capital expenditures
|
|
|
|
|
(802
|
)
|
|
|
(2,234
|
)
|
|
|
|
(4,413
|
)
|
|
|
(15,738
|
)
|
Net cash (used in) provided by investing activities
|
|
|
|
|
(40,940
|
)
|
|
|
(8,605
|
)
|
|
|
|
14,660
|
|
|
|
(507,111
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
Net change in borrowings under revolving credit facility
|
|
|
|
|
(26,000
|
)
|
|
|
5,000
|
|
|
|
|
(119,000
|
)
|
|
|
143,000
|
|
Proceeds from debt
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
935,000
|
|
|
|
1,400,000
|
|
Repayment of debt
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
(926,000
|
)
|
|
|
-
|
|
Payment of deferred financing costs
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
(10,400
|
)
|
|
|
(20,209
|
)
|
Purchase of noncontrolling interest
|
|
|
|
|
-
|
|
|
|
(3,100
|
)
|
|
|
|
-
|
|
|
|
(3,100
|
)
|
Distributions to noncontrolling interest
|
|
|
|
|
(32
|
)
|
|
|
(109
|
)
|
|
|
|
(127
|
)
|
|
|
(375
|
)
|
Cash distribution to common stockholders
|
|
|
|
|
4
|
|
|
|
(47,768
|
)
|
|
|
|
(143,576
|
)
|
|
|
(95,522
|
)
|
Distribution to parent
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
(1,273,000
|
)
|
Purchase of treasury stock
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
(959
|
)
|
|
|
-
|
|
Net contribution from parent prior to separation
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
103,714
|
|
Net cash (used in) provided by financing activities
|
|
|
|
|
(26,028
|
)
|
|
|
(45,977
|
)
|
|
|
|
(265,062
|
)
|
|
|
254,508
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (decrease) increase in cash
|
|
|
|
|
(6,664
|
)
|
|
|
6,551
|
|
|
|
|
(1,182
|
)
|
|
|
14,571
|
|
Cash at beginning of period
|
|
|
|
|
22,477
|
|
|
|
10,444
|
|
|
|
|
16,995
|
|
|
|
2,424
|
|
Cash at end of period
|
|
|
|
$
|
15,813
|
|
|
$
|
16,995
|
|
|
|
$
|
15,813
|
|
|
$
|
16,995
|
|
|
|
NON-GAAP FINANCIAL MEASURES RECONCILIATION
|
Funds From Operations (FFO) and Normalized FFO 1
|
(Dollars in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
|
|
|
For the Twelve Months
|
|
|
|
|
Ended December 31,
|
|
|
Ended December 31,
|
|
|
|
|
2016
|
|
2015
|
|
|
2016
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to CCP
|
|
|
|
$
|
36,816
|
|
|
$
|
31,796
|
|
|
|
$
|
122,743
|
|
|
$
|
143,166
|
|
Net income attributable to CCP per share
|
|
|
|
$
|
0.44
|
|
|
$
|
0.38
|
|
|
|
$
|
1.46
|
|
|
$
|
1.71
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
Real estate depreciation and amortization
|
|
|
|
|
25,045
|
|
|
|
30,875
|
|
|
|
|
106,803
|
|
|
|
111,242
|
|
Real estate depreciation related to noncontrolling interests
|
|
|
|
|
(32
|
)
|
|
|
(68
|
)
|
|
|
|
(139
|
)
|
|
|
(270
|
)
|
Impairment on real estate investments and goodwill
|
|
|
|
|
233
|
|
|
|
6,491
|
|
|
|
|
18,157
|
|
|
|
23,139
|
|
Loss (gain) on real estate dispositions
|
|
|
|
|
-
|
|
|
|
224
|
|
|
|
|
(2,894
|
)
|
|
|
(632
|
)
|
Subtotal: FFO add-backs
|
|
|
|
|
25,246
|
|
|
|
37,522
|
|
|
|
|
121,927
|
|
|
|
133,479
|
|
Subtotal: FFO add-backs per share
|
|
|
|
$
|
0.30
|
|
|
$
|
0.45
|
|
|
|
$
|
1.46
|
|
|
$
|
1.60
|
|
FFO (NAREIT) attributable to CCP
|
|
|
|
$
|
62,062
|
|
|
$
|
69,318
|
|
|
|
$
|
244,670
|
|
|
$
|
276,645
|
|
FFO (NAREIT) attributable to CCP per share
|
|
|
|
$
|
0.74
|
|
|
$
|
0.83
|
|
|
|
$
|
2.92
|
|
|
$
|
3.31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
|
|
|
(28
|
)
|
|
|
(86
|
)
|
|
|
|
752
|
|
|
|
938
|
|
Deal costs
|
|
|
|
|
570
|
|
|
|
1,608
|
|
|
|
|
3,086
|
|
|
|
6,354
|
|
Amortization of other intangibles
|
|
|
|
|
173
|
|
|
|
172
|
|
|
|
|
688
|
|
|
|
261
|
|
Loss on extinguishment of debt
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
5,461
|
|
|
|
-
|
|
Net gain on lease termination
|
|
|
|
|
(7,298
|
)
|
|
|
-
|
|
|
|
|
(7,298
|
)
|
|
|
-
|
|
Impairment on goodwill
|
|
|
|
|
3,636
|
|
|
|
-
|
|
|
|
|
3,636
|
|
|
|
-
|
|
Costs related to the spin
|
|
|
|
|
-
|
|
|
|
838
|
|
|
|
|
1,605
|
|
|
|
2,150
|
|
Other non-cash items, net
|
|
|
|
|
191
|
|
|
|
(1,003
|
)
|
|
|
|
2,241
|
|
|
|
-
|
|
Subtotal: normalized FFO add-backs
|
|
|
|
|
(2,756
|
)
|
|
|
1,529
|
|
|
|
|
10,171
|
|
|
|
9,703
|
|
Subtotal: normalized FFO add-backs per share
|
|
|
|
$
|
(0.03
|
)
|
|
$
|
0.02
|
|
|
|
$
|
0.12
|
|
|
$
|
0.12
|
|
Normalized FFO attributable to CCP
|
|
|
|
$
|
59,306
|
|
|
$
|
70,847
|
|
|
|
$
|
254,841
|
|
|
$
|
286,348
|
|
Normalized FFO attributable to CCP per share
|
|
|
|
$
|
0.71
|
|
|
$
|
0.85
|
|
|
|
$
|
3.05
|
|
|
$
|
3.42
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 Totals and per share amounts may not add due to
rounding.
|
|
|
|
|
|
|
|
|
|
|
|
|
Historical cost accounting for real estate assets implicitly assumes
that the value of real estate assets diminishes predictably over time.
However, since real estate values historically have risen or fallen with
market conditions, many industry investors deem presentations of
operating results for real estate companies that use historical cost
accounting to be insufficient by themselves. For that reason, CCP
considers FFO and normalized FFO to be appropriate measures of operating
performance of an equity REIT. In particular, CCP believes that
normalized FFO is useful because it allows investors, analysts and CCP
management to compare CCP's operating performance to the operating
performance of other real estate companies and between periods on a
consistent basis without having to account for differences caused by
unanticipated items and other events such as transactions.
NAREIT defines FFO as 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 joint ventures.
Adjustments for joint ventures will be calculated to reflect FFO on the
same basis. CCP defines normalized FFO as FFO excluding items which may
be nonrecurring or recurring in nature but not consistent in amounts.
FFO and normalized FFO presented herein may not be comparable to similar
measures presented by other real estate companies due to the fact that
not all real estate companies use the same definitions. FFO and
normalized FFO should not be considered as alternatives to net income
(determined in accordance with GAAP) as indicators of CCP's financial
performance or as alternatives to cash flow from operating activities
(determined in accordance with GAAP) as measures of CCP's liquidity, nor
are they necessarily indicative of sufficient cash flow to fund all of
CCP's needs. CCP believes that in order to facilitate a clear
understanding of the consolidated historical operating results of CCP,
FFO and normalized FFO should be examined in conjunction with net income
attributable to CCP as presented elsewhere herein.
NON-GAAP FINANCIAL MEASURES RECONCILIATION Net Debt to
Full-Year Adjusted EBITDA
The following information considers the effect on net income of CCP's
investments and dispositions that were completed during the year ended
December 31, 2016, as if the transactions had been consummated as of the
beginning of the period. The following table illustrates net debt to
adjusted earnings before interest, taxes, depreciation and amortization,
as well as adjustments for items which may be nonrecurring or recurring
in nature but not consistent in amounts ("Adjusted EBITDA") (dollars in
thousands):
|
|
|
|
|
Net income
|
|
|
|
$
|
122,765
|
|
|
|
|
|
|
Adjustments for investments and dispositions during the period
|
|
|
|
|
(1,829
|
)
|
|
|
|
|
|
Adjusted net income
|
|
|
|
$
|
120,936
|
|
|
|
|
|
|
Add back:
|
|
|
|
|
Interest
|
|
|
|
|
50,168
|
|
Income tax expense
|
|
|
|
|
752
|
|
Depreciation and amortization
|
|
|
|
|
107,561
|
|
Impairment on real estate investments and goodwill
|
|
|
|
|
21,794
|
|
Stock-based compensation
|
|
|
|
|
6,941
|
|
Deal costs
|
|
|
|
|
3,086
|
|
Loss on extinguishment of debt
|
|
|
|
|
5,461
|
|
Gain on real estate dispositions
|
|
|
|
|
(2,894
|
)
|
Net gain on lease termination
|
|
|
|
|
(7,298
|
)
|
Acquisition depreciation
|
|
|
|
|
1,833
|
|
Transition services fee expense
|
|
|
|
|
1,605
|
|
Other non-cash items, net
|
|
|
|
|
2,126
|
|
Adjusted EBITDA
|
|
|
|
$
|
312,071
|
|
|
|
|
|
|
As of December 31, 2016:
|
|
|
|
|
Debt (1)
|
|
|
|
$
|
1,462,396
|
|
Unamortized debt issuance costs
|
|
|
|
|
18,466
|
|
Cash
|
|
|
|
|
(15,813
|
)
|
Net debt (adjusted for unamortized debt issuance costs)
|
|
|
|
$
|
1,465,048
|
|
|
|
|
|
|
Net debt to Adjusted EBITDA
|
|
|
|
|
4.7
|
|
|
|
|
|
|
(1) Debt has been increased for the fourth quarter 2016 dividend
that was declared in December 2016 but paid in January 2017.
|
|
|
NON-GAAP FINANCIAL MEASURES RECONCILIATION
|
Guidance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FY 2017 Guidance - Per Share
|
|
|
|
|
Low
|
|
|
|
High
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income Attributable to CCP
|
|
|
|
$
|
1.55
|
|
|
|
$
|
1.65
|
|
|
|
|
|
|
|
|
|
Depreciation & Amortization
|
|
|
|
|
1.18
|
|
|
|
|
1.18
|
(Gain) / Loss on Real Estate Dispositions
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
NAREIT FFO
|
|
|
|
$
|
2.73
|
|
|
|
$
|
2.83
|
|
|
|
|
|
|
|
|
|
Deal Costs
|
|
|
|
|
0.06
|
|
|
|
|
0.06
|
(Gain) Loss on Debt Repayment
|
|
|
|
|
-
|
|
|
|
|
-
|
Other
|
|
|
|
|
0.01
|
|
|
|
|
0.01
|
|
|
|
|
|
|
|
|
|
Normalized FFO
|
|
|
|
$
|
2.80
|
|
|
|
$
|
2.90
|
View source version on businesswire.com: http://www.businesswire.com/news/home/20170228005988/en/
[ Back To TMCnet.com's Homepage ]
|