Item 1. Financial Statements
Item 1. Financial Statements
CONSOLIDATED BALANCE SHEETS
WELLTOWER INC. AND SUBSIDIARIES
(In thousands)
June 30, 2021 (Unaudited) December 31, 2020 (Note)
Assets:
Real estate investments:
Real property owned:
Land and land improvements $ 3,448,542 $ 3,440,650
Buildings and improvements 28,124,236 28,024,971
Acquired lease intangibles 1,516,971 1,500,030
Real property held for sale, net of accumulated depreciation 592,699 216,613
Construction in progress 458,844 487,742
Less accumulated depreciation and amortization ( 6,415,676 ) ( 6,104,297 )
Net real property owned 27,725,616 27,565,709
Right of use assets, net 453,621 465,866
Real estate loans receivable, net of credit allowance 1,097,299 443,372
Net real estate investments 29,276,536 28,474,947
Other assets:
Investments in unconsolidated entities 1,020,112 946,234
Goodwill 68,321 68,321
Cash and cash equivalents 513,602 1,545,046
Restricted cash 295,102 475,997
Straight-line rent receivable 331,381 344,066
Receivables and other assets 671,062 629,031
Total other assets 2,899,580 4,008,695
Total assets
$ 32,176,116 $ 32,483,642
Liabilities and equity
Liabilities:
Unsecured credit facility and commercial paper $ — $ —
Senior unsecured notes 11,157,732 11,420,790
Secured debt 2,304,178 2,377,930
Lease liabilities 409,628 418,266
Accrued expenses and other liabilities 1,061,370 1,041,594
Total liabilities
14,932,908 15,258,580
Redeemable noncontrolling interests
392,379 343,490
Equity:
Common stock 423,933 418,691
Capital in excess of par value 21,161,838 20,823,145
Treasury stock ( 108,633 ) ( 104,490 )
Cumulative net income 8,425,401 8,327,598
Cumulative dividends ( 13,854,145 ) ( 13,343,721 )
Accumulated other comprehensive income (loss) ( 127,948 ) ( 148,504 )
Total Welltower Inc. stockholders’ equity 15,920,446 15,972,719
Noncontrolling interests 930,383 908,853
Total equity
16,850,829 16,881,572
Total liabilities and equity
$ 32,176,116 $ 32,483,642
Note: The consolidated balance sheet at December 31, 2020 has been derived from the audited financial statements at that date but does not include all of the information and footnotes required by U.S. generally accepted accounting principles for complete financial statements.
3
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)
WELLTOWER INC. AND SUBSIDIARIES
(In thousands, except per share data)
Three Months Ended Six Months Ended
June 30, June 30,
2021 2020 2021 2020
Revenues:
Resident fees and services $ 740,891 $ 769,560 $ 1,464,355 $ 1,619,532
Rental income 354,723 396,305 657,566 786,265
Interest income 38,448 16,069 58,027 31,310
Other income 6,930 6,541 13,106 9,970
Total revenues 1,140,992 1,188,475 2,193,054 2,447,077
Expenses:
Property operating expenses 642,657 660,764 1,259,983 1,342,545
Depreciation and amortization 240,885 265,371 485,311 540,172
Interest expense 122,341 126,357 245,483 268,364
General and administrative expenses 31,436 34,062 61,362 69,543
Loss (gain) on derivatives and financial instruments, net ( 359 ) 1,434 1,575 9,085
Loss (gain) on extinguishment of debt, net 55,612 249 50,969 249
Provision for loan losses 6,197 1,422 7,580 8,494
Impairment of assets 23,692 75,151 47,260 102,978
Other expenses 11,687 19,411 22,681 25,703
Total expenses 1,134,148 1,184,221 2,182,204 2,367,133
Income (loss) from continuing operations before income taxes and other items 6,844 4,254 10,850 79,944
Income tax (expense) benefit 2,221 ( 2,233 ) ( 1,722 ) ( 7,675 )
Income (loss) from unconsolidated entities ( 7,976 ) 1,332 5,073 ( 2,360 )
Gain (loss) on real estate dispositions, net 44,668 155,863 103,748 418,687
Income (loss) from continuing operations 45,757 159,216 117,949 488,596
Net income 45,757 159,216 117,949 488,596
Less: Net income (loss) attributable to noncontrolling interests (1)
19,500 ( 20,030 ) 20,146 ( 934 )
Net income (loss) attributable to common stockholders $ 26,257 $ 179,246 $ 97,803 $ 489,530
Average number of common shares outstanding:
Basic 417,452 417,084 417,360 413,696
Diluted 419,305 419,121 419,205 415,775
Earnings per share:
Basic:
Income (loss) from continuing operations $ 0.11 $ 0.38 $ 0.28 $ 1.18
Net income (loss) attributable to common stockholders $ 0.06 $ 0.43 $ 0.23 $ 1.18
Diluted:
Income (loss) from continuing operations $ 0.11 $ 0.38 $ 0.28 $ 1.18
Net income (loss) attributable to common stockholders (2)
$ 0.06 $ 0.42 $ 0.23 $ 1.17
Dividends declared and paid per common share $ 0.61 $ 0.61 $ 1.22 $ 1.48
(1) Includes amounts attributable to redeemable noncontrolling interests.
(2) Includes adjustment to the numerator for income (loss) attributable to OP unitholders.
4
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)
WELLTOWER INC. AND SUBSIDIARIES
(In thousands)
Three Months Ended Six Months Ended
June 30, June 30,
2021 2020 2021 2020
Net income $ 45,757 $ 159,216 $ 117,949 $ 488,596
Other comprehensive income (loss):
Foreign currency translation gain (loss) 12,994 13,015 57,204 ( 252,562 )
Derivative and financial instruments designated as hedges gain (loss) ( 9,808 ) ( 27,171 ) ( 29,845 ) 231,941
Total other comprehensive income (loss) 3,186 ( 14,156 ) 27,359 ( 20,621 )
Total comprehensive income (loss) 48,943 145,060 145,308 467,975
Less: Total comprehensive income (loss) attributable
to noncontrolling interests (1)
22,498 ( 13,543 ) 26,949 ( 16,856 )
Total comprehensive income (loss) attributable to common stockholders $ 26,445 $ 158,603 $ 118,359 $ 484,831
(1) Includes amounts attributable to redeemable noncontrolling interests.
5
CONSOLIDATED STATEMENTS OF EQUITY (UNAUDITED)
WELLTOWER INC. AND SUBSIDIARIES
(In thousands)
Six Months Ended June 30, 2021
Common
Stock Capital in
Excess of
Par Value Treasury
Stock Cumulative
Net Income Cumulative
Dividends Accumulated Other
Comprehensive
Income (Loss) Noncontrolling
Interests Total
Balances at January 1, 2021 $ 418,691 $ 20,823,145 $ ( 104,490 ) $ 8,327,598 $ ( 13,343,721 ) $ ( 148,504 ) $ 908,853 $ 16,881,572
Comprehensive income:
Net income (loss) 71,546 ( 177 ) 71,369
Other comprehensive income (loss) 20,368 3,729 24,097
Total comprehensive income 95,466
Net change in noncontrolling interests ( 14,250 ) ( 20,266 ) ( 34,516 )
Amounts related to stock incentive plans, net of forfeitures 175 5,393 ( 2,029 ) 3,539
Net proceeds from issuance of common stock ( 92 ) ( 92 )
Dividends paid:
Common stock dividends ( 254,952 ) ( 254,952 )
Balances at March 31, 2021 $ 418,866 $ 20,814,196 $ ( 106,519 ) $ 8,399,144 $ ( 13,598,673 ) $ ( 128,136 ) $ 892,139 $ 16,691,017
Comprehensive income:
Net income (loss) 26,257 19,695 45,952
Other comprehensive income (loss) 188 2,919 3,107
Total comprehensive income 49,059
Net change in noncontrolling interests ( 17,377 ) 15,630 ( 1,747 )
Amounts related to stock incentive plans, net of forfeitures 51 4,504 ( 2,114 ) 2,441
Net proceeds from issuance of common stock 5,016 360,515 365,531
Dividends paid:
Common stock dividends ( 255,472 ) ( 255,472 )
Balances at June 30, 2021 $ 423,933 $ 21,161,838 $ ( 108,633 ) $ 8,425,401 $ ( 13,854,145 ) $ ( 127,948 ) $ 930,383 $ 16,850,829
Six Months Ended June 30, 2020
Common
Stock Capital in
Excess of
Par Value Treasury
Stock Cumulative
Net Income Cumulative
Dividends Accumulated Other
Comprehensive
Income (Loss) Noncontrolling
Interests Total
Balances at January 1, 2020 $ 411,005 $ 20,190,119 $ ( 78,955 ) $ 7,353,966 $ ( 12,223,534 ) $ ( 112,157 ) $ 966,183 $ 16,506,627
Cumulative change in accounting principle (Note 2) ( 5,212 ) ( 5,212 )
Balances at January 1, 2020 (as adjusted for change in accounting principle) 411,005 20,190,119 ( 78,955 ) 7,348,754 ( 12,223,534 ) ( 112,157 ) 966,183 16,501,415
Comprehensive income:
Net income (loss) 310,284 18,988 329,272
Other comprehensive income (loss) 15,944 ( 21,955 ) ( 6,011 )
Total comprehensive income 323,261
Net change in noncontrolling interests 37,625 ( 29,662 ) 7,963
Amounts related to stock incentive plans, net of forfeitures 246 6,608 ( 8,020 ) ( 1,166 )
Net proceeds from issuance of common stock 6,975 583,890 590,865
Dividends paid:
Common stock dividends ( 356,001 ) ( 356,001 )
Balances at March 31, 2020 $ 418,226 $ 20,818,242 $ ( 86,975 ) $ 7,659,038 $ ( 12,579,535 ) $ ( 96,213 ) $ 933,554 $ 17,066,337
Comprehensive income:
Net income (loss) 179,246 18,659 197,905
Other comprehensive income (loss) ( 20,643 ) 6,298 ( 14,345 )
Total comprehensive income 183,560
Net change in noncontrolling interests 7,299 ( 70,124 ) ( 62,825 )
Amounts related to stock incentive plans, net of forfeitures 28 7,404 832 8,264
Net proceeds from issuance of common stock 89 3,604 3,693
Repurchase of Common Stock ( 7,656 ) ( 7,656 )
Dividends paid:
Common stock dividends ( 254,846 ) ( 254,846 )
Balances at June 30, 2020 $ 418,343 $ 20,836,549 $ ( 93,799 ) $ 7,838,284 $ ( 12,834,381 ) $ ( 116,856 ) $ 888,387 $ 16,936,527
6
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
WELLTOWER INC. AND SUBSIDIARIES
(In thousands)
Six Months Ended
June 30,
2021 2020
Operating activities:
Net income $ 117,949 $ 488,596
Adjustments to reconcile net income to net cash provided from (used in) operating activities:
Depreciation and amortization
485,311 540,172
Other amortization expenses
8,854 6,947
Provision for loan losses
7,580 8,494
Impairment of assets
47,260 102,978
Stock-based compensation expense
10,333 14,373
Loss (gain) on derivatives and financial instruments, net
1,575 9,085
Loss (gain) on extinguishment of debt, net
50,969 249
Loss (income) from unconsolidated entities
( 5,073 ) 2,360
Rental income less than (in excess of) cash received
9,688 ( 25,959 )
Amortization related to above (below) market leases, net
( 926 ) ( 1,008 )
Loss (gain) on real estate dispositions, net
( 103,748 ) ( 418,687 )
Distributions by unconsolidated entities
4,841 6,795
Increase (decrease) in accrued expenses and other liabilities
18,569 22,348
Decrease (increase) in receivables and other assets
( 14,269 ) 54,873
Net cash provided from (used in) operating activities 638,913 811,616
Investing activities:
Cash disbursed for acquisitions, net of cash acquired
( 661,285 ) ( 390,802 )
Cash disbursed for capital improvements to existing properties
( 94,483 ) ( 122,103 )
Cash disbursed for construction in progress
( 144,344 ) ( 93,031 )
Capitalized interest
( 9,358 ) ( 9,287 )
Investment in loans receivable
( 918,407 ) ( 19,538 )
Principal collected on loans receivable
248,841 12,796
Other investments, net of payments
3,030 ( 3,695 )
Contributions to unconsolidated entities
( 233,296 ) ( 225,739 )
Distributions by unconsolidated entities
171,250 8,811
Proceeds from (payments on) derivatives
( 13,762 ) ( 13,319 )
Proceeds from sales of real property
446,680 1,998,087
Net cash provided from (used in) investing activities ( 1,205,134 ) 1,142,180
Financing activities:
Net increase (decrease) under unsecured credit facility and commercial paper
— ( 1,587,597 )
Net proceeds from issuance of senior unsecured notes 1,208,241 1,588,549
Payments to extinguish senior unsecured notes
( 1,533,752 ) —
Net proceeds from the issuance of secured debt
— 44,921
Payments on secured debt
( 98,263 ) ( 345,340 )
Net proceeds from the issuance of common stock
366,464 595,313
Repurchase of common stock
— ( 7,656 )
Payments for deferred financing costs and prepayment penalties
( 72,251 ) ( 4,725 )
Contributions by noncontrolling interests (1)
65,982 13,764
Distributions to noncontrolling interests (1)
( 67,242 ) ( 180,875 )
Cash distributions to stockholders
( 509,665 ) ( 610,847 )
Other financing activities
( 7,628 ) ( 9,816 )
Net cash provided from (used in) financing activities ( 648,114 ) ( 504,309 )
Effect of foreign currency translation on cash and cash equivalents and restricted cash 1,996 ( 9,010 )
Increase (decrease) in cash, cash equivalents and restricted cash ( 1,212,339 ) 1,440,477
Cash, cash equivalents and restricted cash at beginning of period 2,021,043 385,766
Cash, cash equivalents and restricted cash at end of period $ 808,704 $ 1,826,243
Supplemental cash flow information:
Interest paid $ 221,294 $ 227,632
Income taxes paid (received), net 1,922 ( 1,142 )
(1) Includes amounts attributable to redeemable noncontrolling interests.
7
WELLTOWER INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
1. Business
Welltower Inc. (the "Company"), an S&P 500 company headquartered in Toledo, Ohio, is driving the transformation of health care infrastructure. The Company invests with leading seniors housing operators, post-acute providers and health systems to fund the real estate and infrastructure needed to scale innovative care delivery models and improve people’s wellness and overall health care experience. Welltower™, a real estate investment trust (“REIT”), owns interests in properties concentrated in major, high-growth markets in the United States (“U.S.”), Canada and the United Kingdom (“U.K.”), consisting of seniors housing and post-acute communities and outpatient medical properties.
2. Accounting Policies and Related Matters
Basis of Presentation
The accompanying unaudited consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“U.S. GAAP”) for interim financial information and with instructions to Quarterly Report on Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete financial statements. In the opinion of management, all adjustments (such as normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the six months ended June 30, 2021 are not necessarily an indication of the results that may be expected for the year ending December 31, 2021. For further information, refer to the financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2020.
Impact of COVID-19 Pandemic
The extent to which the COVID-19 pandemic impacts our operations and those of our operators and tenants will depend on future developments, which are highly uncertain and cannot be predicted with confidence, including the scope, severity and duration of the pandemic, the actions taken to contain the pandemic or mitigate its impact, the direct and indirect economic effects of the pandemic and containment measures, the impact of new variants, the effectiveness of vaccines, the overall pace of recovery, among others. The COVID-19 pandemic could have material and adverse effects on our financial condition, results of operations and cash flows in the future.
Our Seniors Housing Operating revenues are dependent on occupancy. Spot occupancy declined since the beginning of the pandemic, reaching a low of 72.3 % on March 12, 2021. As of June 30, 2021, virtually all communities are now accepting new residents, resulting in an increase in move-in activity and occupancy rates of approximately 230 basis points since the low point to 74.6 % on June 30, 2021. Additionally, rapid distribution and a high acceptance rate of COVID-19 vaccinations by residents within assisted living and memory care facilities in the U.S. and U.K. has resulted in a significant decrease in total resident case counts since mid-January across the portfolio. Monthly spot occupancy rates through June 30, 2021 are as follows:
December 2020 January 2021 February 2021 March 2021 April 2021 May 2021 June 2021
Spot occupancy (1)
74.7 % 73.3 % 72.5 % 72.6 % 73.2 % 73.6 % 74.6 %
Sequential occupancy change (2)
( 1.4 ) % ( 0.8 ) % 0.1 % 0.5 % 0.5 % 0.9 %
(1) Spot occupancy represents approximate month end occupancy at our share for 592 properties in operation as of December 31, 2020, including unconsolidated properties but excluding acquisitions, dispositions and development conversions since this date.
(2) Sequential occupancy changes are based on actual spot occupancy and may not recalculate due to rounding.
On a month-to-date basis, as of July 23, 2021, Seniors Housing Operating occupancy has increased approximately 40 basis points. Occupancy continued to strengthen in the U.S. and U.K. with gains of approximately 60 basis points and 30 basis points, respectively, while occupancy in Canada remained flat over the same period.
Property-level operating expenses associated with the COVID-19 pandemic relating to our Seniors Housing Operating portfolio, net of reimbursements including Provider Relief Funds and similar programs in the U.K. and Canada, resulted in a net benefit of approximately $ 1,535,000 and $ 22,792,000 for the three and six months ended June 30, 2021, respectively, as compared to a net expense of $ 40,127,000 and $ 47,421,000 during the three and six months ended June 30, 2020, respectively. These expenses were incurred as a result of the introduction of public health measures and other regulations affecting our properties, as well as additional health and safety measures adopted by us and our operators related to the COVID-19 pandemic, including increases in labor and property cleaning expenses and expenditures related to our efforts to procure personal protective equipment ("PPE") and supplies, net of reimbursements. Certain new expenses incurred since the start of the pandemic may continue on an ongoing basis as part of new health and safety protocols.
8
WELLTOWER INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
In 2020 applications were made for amounts under Phase 2 and Phase 3 of the Provider Relief Fund related to our Seniors Housing Operating portfolio. During the six months ended June 30, 2021, we received total Provider Relief Funds of approximately $ 40,976,000 , which was recognized as a reduction to COVID-19 costs within property operating expenses.
Our Triple-net operators have experienced similar occupancy declines and operating costs as described above with respect to our Seniors Housing Operating properties. Additionally, long-term/post-acute care facilities are generally experiencing a higher degree of occupancy declines. These factors may continue to impact the ability of our Triple-net operators to make contractual rent payments to us in the future. Many of our Triple-net operators received funds under the Coronavirus Aid Relief and Economic Security Act (“CARES Act”) Paycheck Protection Program. In addition, operators of long-term/post-acute care facilities have generally received funds from Phase 1 of the Provider Relief Fund and operators of assisted living facilities have generally received funds from Phases 2 and 3 of the Provider Relief Fund.
During the six months ended June 30, 2021, we collected approximately 95 % of rent due from operators under Triple-net lease agreements (primarily seniors housing and post-acute care facilities). No significant rent deferrals or rent concessions have been made. We evaluate leases individually and recognize rent on a cash basis if collectibility of substantially all contractual rent payments is not probable. To the extent the prolonged impact of the COVID-19 pandemic causes operators or tenants to seek further modifications of their lease agreements, we may recognize reductions in revenue and increases in uncollectible receivables.
New Accounting Standards
• In August 2020, the FASB issued ASU 2020-06, “Debt-Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging-Contracts in Entity’s Own Equity (Subtopic 815-40) Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity”. This ASU simplifies accounting for convertible instruments and removes certain settlement conditions that are required for equity contracts to qualify for the derivative scope exception. This ASU also simplifies the diluted earnings per share calculation in certain areas and provides updated disclosure requirements. The ASU is effective for public business entities beginning after December 15, 2021 including interim periods within those fiscal years. Early adoption is permitted. We are currently evaluating the guidance and the impact it may have on our consolidated financial statements.
• In March 2020, the FASB issued an amendment to the reference rate reform standard which provides the option for a limited period of time to ease the potential burden in accounting for, or recognizing the effects of, reference rate reform on contract modifications and hedge accounting. An example of such reform is the expected market transition from the London Interbank Offered Rate ("LIBOR") and other interbank offered rates to alternative reference rates. Entities that make this optional expedient election would not have to remeasure the contracts at the modification date or reassess the accounting treatment if certain criteria are met and would continue applying hedge accounting for relationships affected by reference rate reform. The new standard was effective for us upon issuance and elections can be made through December 31, 2022. We are currently evaluating our options with regards to existing contracts and hedging relationships and the impact of adopting this update on our consolidated financial statements.
3. Real Property Acquisitions and Development
The total purchase price for all properties acquired has been allocated to the tangible and identifiable intangible assets and liabilities at cost on a relative fair value basis. Liabilities assumed and any associated noncontrolling interests are reflected at fair value. The results of operations for these acquisitions have been included in our consolidated results of operations since the date of acquisition and are a component of the appropriate segments. Transaction costs primarily represent costs incurred with acquisitions, including due diligence costs, fees for legal and valuation services, termination of pre-existing relationships computed based on the fair value of the assets acquired, lease termination fees and other acquisition-related costs. Transaction costs related to asset acquisitions are capitalized as a component of purchase price and all other non-capitalizable costs are reflected in other expenses on our Consolidated Statements of Comprehensive Income.
The following is a summary of our real property investment activity by segment for the periods presented (in thousands):
9
WELLTOWER INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended
June 30, 2021 June 30, 2020
Seniors Housing Operating Triple-net Outpatient
Medical Totals Seniors Housing Operating Triple-net Outpatient
Medical Totals
Land and land improvements $ 25,636 $ 30,849 $ 29,735 $ 86,220 $ 15,758 $ — $ 40,847 $ 56,605
Buildings and improvements 167,791 268,210 152,737 588,738 132,480 765 171,457 304,702
Acquired lease intangibles 10,679 — 6,274 16,953 10,810 — 23,823 34,633
Receivables and other assets 634 — 8 642 257 — 139 396
Total assets acquired (1)
204,740 299,059 188,754 692,553 159,305 765 236,266 396,336
Accrued expenses and other liabilities ( 2,923 ) ( 8,703 ) ( 266 ) ( 11,892 ) ( 671 ) — ( 2,036 ) ( 2,707 )
Total liabilities acquired ( 2,923 ) ( 8,703 ) ( 266 ) ( 11,892 ) ( 671 ) — ( 2,036 ) ( 2,707 )
Noncontrolling interests (2)
( 2,597 ) ( 2,056 ) ( 14,723 ) ( 19,376 ) ( 2,827 ) — — ( 2,827 )
Cash disbursed for acquisitions 199,220 288,300 173,765 661,285 155,807 765 234,230 390,802
Construction in progress additions 93,108 46,904 13,371 153,383 53,705 26,262 26,677 106,644
Less: Capitalized interest ( 6,014 ) ( 1,238 ) ( 2,106 ) ( 9,358 ) ( 5,470 ) ( 1,826 ) ( 1,991 ) ( 9,287 )
Accruals (3)
8 — 311 319 ( 1,343 ) — ( 2,983 ) ( 4,326 )
Cash disbursed for construction in progress 87,102 45,666 11,576 144,344 46,892 24,436 21,703 93,031
Capital improvements to existing properties 64,438 15,568 14,477 94,483 87,002 4,700 30,401 122,103
Total cash invested in real property, net of cash acquired $ 350,760 $ 349,534 $ 199,818 $ 900,112 $ 289,701 $ 29,901 $ 286,334 $ 605,936
(1) Excludes $ 301,000 and $ 580,000 of unrestricted and restricted cash acquired during the six months ended June 30, 2021 and June 30, 2020, respectively.
(2) Includes amounts attributable to both redeemable noncontrolling interests and noncontrolling interests.
(3) R epresents non-cash accruals for amounts to be paid in future periods for properties that converted, off-set by amounts paid in the current period.
On June 21, 2021, we entered into a definitive agreement to acquire a portfolio of 86 seniors housing properties owned by Holiday Retirement for a total purchase price of $ 1,576,800,000 , which will be included in our Seniors Housing Operating segment. Atria Senior Living will assume operations of the portfolio following its acquisition of the Holiday Retirement management company pursuant to an incentive-based management agreement. We expect to close the transaction during the third quarter.
Construction Activity
The following is a summary of the construction projects that were placed into service and began generating revenues during the periods presented (in thousands):
Six Months Ended
June 30, 2021 June 30, 2020
Development projects:
Seniors Housing Operating
$ 58,844 $ 93,188
Triple-net
22,990 33,627
Outpatient Medical
101,867 43,493
Total development projects
183,701 170,308
Expansion projects
— 35,637
Total construction in progress conversions $ 183,701 $ 205,945
10
WELLTOWER INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
4. Real Estate Intangibles
The following is a summary of our real estate intangibles, excluding those related to ground leases or classified as held for sale, as of the dates indicated (dollars in thousands):
June 30, 2021 December 31, 2020
Assets:
In place lease intangibles $ 1,416,212 $ 1,406,705
Above market tenant leases 53,066 52,621
Lease commissions 47,693 40,704
Gross historical cost 1,516,971 1,500,030
Accumulated amortization ( 1,223,550 ) ( 1,177,513 )
Net book value $ 293,421 $ 322,517
Weighted-average amortization period in years 10.7 10.5
Liabilities:
Below market tenant leases $ 74,183 $ 77,851
Accumulated amortization ( 41,552 ) ( 40,871 )
Net book value $ 32,631 $ 36,980
Weighted-average amortization period in years 8.3 8.3
The following is a summary of real estate intangible amortization income (expense) for the periods presented (in thousands):
Three Months Ended June 30, Six Months Ended June 30,
2021 2020 2021 2020
Rental income related to (above)/below market tenant leases, net $ 432 $ 402 $ 857 $ 925
Amortization related to in place lease intangibles and lease commissions ( 20,432 ) ( 33,316 ) ( 43,211 ) ( 69,293 )
The future estimated aggregate amortization of intangible assets and liabilities is as follows for the periods presented (in thousands):
Assets Liabilities
2021 $ 40,278 $ 3,904
2022 48,245 7,234
2023 34,780 5,092
2024 27,176 2,976
2025 21,943 2,447
Thereafter 120,999 10,978
Total $ 293,421 $ 32,631
5. Dispositions, Real Property Held for Sale and Impairment
We periodically sell properties for various reasons, including favorable market conditions, the exercise of tenant purchase options or reduction of concentrations (i.e., property type, relationship or geography). At June 30, 2021, two Seniors Housing Operating, 54 Triple-net, and two Outpatient Medical properties with an aggregate real estate balance of $ 592,699,000 were classified as held for sale. In addition to the real property balances held for sale, net other assets and (liabilities) of $ 20,382,000 are included in the Consolidated Balance Sheets related to the held for sale properties. Expected gross sales proceeds related to the held for sale properties is approximately $ 747,153,000 .
During the six months ended June 30, 2021, we recorded $ 18,077,000 of impairment charges related to three Triple-net properties and one Outpatient Medical property which were classified as held for sale for which the carrying value exceeded the estimated fair value less cost to sell. Additionally, during the six months ended June 30, 2021, we recorded $ 29,183,000 of impairment charges related to two Seniors Housing Operating properties and two Triple-net properties that were held for use in which the carrying value exceeded the estimated fair value. During the six months ended June 30, 2020, we recorded $ 75,151,000 of impairment charges related to 12 Seniors Housing Operating properties which were classified as held for sale for which the carrying value exceeded the estimated fair value less cost to sell. Additionally, during the six months ended June 30, 2020, we recorded $ 27,827,000 of impairment charges related to one Seniors Housing Operating property and one Triple-net property that were held for use in which the carrying value exceeded the estimated fair value.
11
WELLTOWER INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
The following is a summary of our real property disposition activity for the periods presented (in thousands):
Six Months Ended June 30,
2021 2020
Real estate dispositions:
Seniors Housing Operating
$ 112,809 $ 706,964
Triple-net
88,367 33,445
Outpatient Medical
137,890 808,992
Total dispositions
339,066 1,549,401
Gain (loss) on real estate dispositions, net 103,748 418,687
Net other assets/liabilities disposed
3,866 29,999
Proceeds from real estate dispositions $ 446,680 $ 1,998,087
Operating results attributable to properties sold or classified as held for sale which do not meet the definition of discontinued operations are not reclassified on our Consolidated Statements of Comprehensive Income. The following represents the activity related to these properties for the periods presented (in thousands):
Three Months Ended June 30, Six Months Ended June 30,
2021 2020 2021 2020
Revenues:
Total revenues
$ 19,441 $ 107,997 $ 48,943 $ 253,500
Expenses:
Interest expense
323 3,395 1,438 8,302
Property operating expenses
3,034 50,297 6,203 116,515
Provision for depreciation
1,397 28,090 7,396 54,004
Total expenses
4,754 81,782 15,037 178,821
Income (loss) from real estate dispositions, net $ 14,687 $ 26,215 $ 33,906 $ 74,679
6. Leases
We lease land, buildings, office space and certain equipment. Many of our leases include a renewal option to extend the term from one to 25 years or more. Renewal options that we are reasonably certain to exercise are recognized in our right-of-use assets and lease liabilities.
The components of lease expense were as follows for the period presented (in thousands):
Six Months Ended
Classification June 30, 2021 June 30, 2020
Operating lease cost: (1)
Real estate lease expense Property operating expenses $ 10,538 $ 12,516
Non-real estate investment lease expense General and administrative expenses 2,354 2,549
Finance lease cost:
Amortization of leased assets Property operating expenses 4,111 4,043
Interest on lease liabilities Interest expense 3,310 2,695
Sublease income Rental income ( 1,267 ) ( 2,087 )
Total $ 19,046 $ 19,716
(1) Includes short-term leases which are immaterial.
12
WELLTOWER INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
Supplemental balance sheet information related to leases is as follows (in thousands):
Classification June 30, 2021 December 31, 2020
Right of use assets:
Operating leases - real estate Right of use assets, net $ 296,150 $ 310,017
Finance leases - real estate Right of use assets, net 157,471 155,849
Real estate right of use assets, net 453,621 465,866
Operating leases - non-real estate investments Receivables and other assets 7,248 9,624
Total right of use assets, net $ 460,869 $ 475,490
Lease liabilities:
Operating leases $ 298,722 $ 311,164
Financing leases 110,906 107,102
Total $ 409,628 $ 418,266
Substantially all of our operating leases in which we are the lessor contain escalating rent structures. Leases with fixed annual rental escalators are generally recognized on a straight-line basis over the initial lease period, subject to a collectability assessment. Rental income related to leases with contingent rental escalators is generally recorded based on the contractual cash rental payments due for the period. During the six months ended June 30, 2021 and 2020, we reserved for straight-line rent receivable balances of $ 49,241,000 and $ 34,110,000 through rental income, relating to leases for which collection of substantially all contractual lease payments was no longer deemed probable.
Leases in our Triple-net and Outpatient Medical portfolios typically include some form of operating expense reimbursement by the tenant. For the six months ended June 30, 2021, we recognized $ 657,566,000 of rental income related to operating leases, of which $ 89,890,000 was for variable lease payments which primarily represents the reimbursement of operating costs such as common area maintenance expenses, utilities, insurance and real estate taxes. For the six months ended June 30, 2020, we recognized $ 786,265,000 of rental income related to operating leases, of which $ 104,605,000 was for variable lease payments.
7. Loans Receivable
Loans receivable are recorded on our Consolidated Balance Sheets in real estate loans receivable, net of allowance for credit losses, or for non-real estate loans receivable, in receivables and other assets, net of allowance for credit losses. Real estate loans receivable consists of mortgage loans and other real estate loans which are primarily collateralized by a first, second or third mortgage lien, a leasehold mortgage on, or an assignment of the partnership interest in, the related properties, corporate guarantees and/or personal guarantees. Non-real estate loans are generally corporate loans with no real estate backing. Interest income on loans is recognized as earned based upon the principal amount outstanding subject to an evaluation of the risk of credit loss. Accrued interest receivable was $ 21,938,000 and $ 15,615,000 as of June 30, 2021 and December 31, 2020, respectively, and is included in receivables and other assets on the Consolidated Balance Sheets. The following is a summary of our loans receivable (in thousands):
June 30, 2021 December 31, 2020
Mortgage loans $ 935,572 $ 299,430
Other real estate loans 179,462 152,739
Allowance for credit losses on real estate loans receivable ( 17,735 ) ( 8,797 )
Real estate loans receivable, net of credit allowance 1,097,299 443,372
Non-real estate loans 348,061 455,508
Allowance for credit losses on non-real estate loans receivable ( 149,697 ) ( 215,239 )
Non-real estate loans receivable, net of credit allowance 198,364 240,269
Total loans receivable, net of credit allowance $ 1,295,663 $ 683,641
13
WELLTOWER INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
The following is a summary of our loan activity for the periods presented (in thousands):
Six Months Ended
June 30, 2021 June 30, 2020
Advances on loans receivable:
Investments in new loans
$ 902,189 $ 2,477
Draws on existing loans
16,218 17,061
Net cash advances on loans receivable
918,407 19,538
Receipts on loans receivable:
Loan payoffs
179,827 —
Principal payments on loans
69,014 12,796
Net cash receipts on loans receivable 248,841 12,796
Net cash advances (receipts) on loans receivable $ 669,566 $ 6,742
During the quarter ended June 30, 2021, we provided £ 540 million (approximately $ 750,330,000 based on the Sterling/ U.S. Dollar exchange rate as of the date of funding) of senior loan financing and a £ 30 million delayed facility for working capital and capital expenditures to affiliates of Safanad, a global real estate and private equity firm, as part of the recapitalization of its investment in HC-One Group. The loan has a five-year term and is fully collateralized by the shares and assets of the HC-One Group, including its underlying property portfolio of owned assets across the U.K. As part of the transaction, we received equity warrants which provide us the right to participate in the capital appreciation of HC-One Group above a designated price upon liquidation. See Note 12 for additional details.
The allowance for credit losses on loans receivable is maintained at a level believed adequate to absorb potential losses in our loans receivable. The determination of the credit allowance is based on a quarterly evaluation of each of these loans, including general economic conditions and estimated collectability of loan payments. We evaluate the collectability of our loans receivable based on a combination of credit quality indicators, including, but not limited to, payment status, historical loan charge-offs, financial strength of the borrower and guarantors, and nature, extent, and value of the underlying collateral.
A loan is considered to have deteriorated credit quality when, based on current information and events, it is probable that we will be unable to collect all amounts due as scheduled according to the contractual terms of the loan agreement. For those loans we identified as having deteriorated credit quality we determine the amount of credit loss on an individual basis. Placement on non-accrual status may be required. Consistent with this definition, all loans on non-accrual are deemed to have deteriorated credit quality. To the extent circumstances improve and the risk of collectability is diminished, we will return these loans to income accrual status. While a loan is on non-accrual status, any cash receipts are applied against the outstanding principal balance.
For the remaining loans we assess credit loss on a collective pool basis and use our historical loss experience for similar loans to determine the reserve for credit losses. The following is a summary of our loans by credit loss category (in thousands):
June 30, 2021
Loan category Years of Origination Loan Carrying Value Allowance for Credit Loss Net Loan Balance No. of Loans
Deteriorated loans 2007 - 2018 $ 178,253 $ ( 148,438 ) $ 29,815 3
Collective loan pool 2007-2016 198,975 ( 3,033 ) 195,942 17
Collective loan pool 2017 126,493 ( 1,182 ) 125,311 7
Collective loan pool 2018 20,652 ( 324 ) 20,328 1
Collective loan pool 2019 22,046 ( 347 ) 21,699 4
Collective loan pool 2020 49,352 ( 770 ) 48,582 8
Collective loan pool 2021 867,324 ( 13,338 ) 853,986 9
Total loans $ 1,463,095 $ ( 167,432 ) $ 1,295,663 49
In March 2020, we recognized a provision for loan losses of $ 6,898,000 to fully reserve for one Triple-net non-real estate loan receivable that was no longer deemed collectible. Aside from this specific reserve, the remainder of the provision for loan losses relates to the application of the historical loss experience on the collective loan pools. The following is a summary of the allowance for credit losses on loans receivable for the periods presented (in thousands):
14
WELLTOWER INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended
June 30, 2021 June 30, 2020
Balance at beginning of period $ 224,036 $ 68,372
Adoption of ASU 2016-13 — 5,212
Provision for loan losses 7,580 8,494
Loan write-offs (1)
( 64,075 ) —
Foreign currency translation ( 109 ) ( 93 )
Balance at end of period $ 167,432 $ 81,985
(1) Includes $ 62,753,000 related to the Genesis Healthcare lease terminations for the six months ended June 30, 2021. See Note 9 for further details.
The following is a summary of our deteriorated loans (in thousands):
Six Months Ended
June 30, 2021 June 30, 2020
Balance of deteriorated loans at end of period (1)
$ 178,253 $ 186,584
Allowance for credit losses ( 148,438 ) ( 76,695 )
Balance of deteriorated loans not reserved $ 29,815 $ 109,889
Interest recognized on deteriorated loans (2)
$ 3,122 $ 7,912
(1) Current year amounts include $ 2,176,000 and $ 3,623,000 of loans on non-accrual as of June 30, 2021 and December 31, 2020, respectively. Prior year amounts include $ 10,716,000 and $ 2,534,000 as of June 30, 2020 and December 31, 2019, respectively.
(2) Represents cash interest recognized in the period.
8. Investments in Unconsolidated Entities
We participate in a number of joint ventures, which generally invest in seniors housing and health care real estate. Our share of the results of operations for these properties has been included in our consolidated results of operations from the date of acquisition by the joint ventures and are reflected in our Consolidated Statements of Comprehensive Income as income or loss from unconsolidated entities. The following is a summary of our investments in unconsolidated entities (dollars in thousands):
Percentage Ownership (1)
June 30, 2021 December 31, 2020
Seniors Housing Operating 10 % to 65 %
$ 766,273 $ 653,057
Triple-net 10 % to 25 %
81,100 5,629
Outpatient Medical 15 % to 50 %
172,739 287,548
Total $ 1,020,112 $ 946,234
(1) Includes ownership of investments classified as liabilities and excludes ownership of in substance real estate.
At June 30, 2021, the aggregate unamortized basis difference of our joint venture investments of $ 118,278,000 is primarily attributable to the difference between the amount for which we purchase our interest in the entity, including transaction costs, and the historical carrying value of the net assets of the joint venture. This difference is being amortized over the remaining useful life of the related properties and included in the reported amount of income from unconsolidated entities.
We have made loans totaling $ 270,164,000 related to seven properties as of June 30, 2021 for the development and construction of certain properties which are classified as in substance real estate investments. We believe that such borrowers typically represent variable interest entities ("VIE" or "VIEs") in accordance with ASC 810 Consolidation. VIEs are required to be consolidated by their primary beneficiary ("PB") which is the enterprise that has both: (i) the power to direct the activities of the VIE that most significantly impacts the entity's economic performance; and (ii) the obligation to absorb losses or the right to receive benefits of the VIE that could be significant to the entity. We have concluded that we are not the PB of such borrowers, therefore, the loan arrangements were assessed based on among other factors, the amount and timing of expected residual profits, the estimated fair value of the collateral and the significance of the borrower's equity in the project. Based on these assessments, the arrangements have been classified as in substance real estate investments. We expect to fund an additional $ 20,209,000 related to these investments.
9. Credit Concentration
We use consolidated net operating income (“NOI”) as our credit concentration metric. See Note 18 for additional information and reconciliation. The following table summarizes certain information about our credit concentration for the six months ended June 30, 2021, excluding our share of NOI in unconsolidated entities (dollars in thousands):
15
WELLTOWER INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
Concentration by relationship: (1)
Number of Properties Total NOI Percent of NOI (2)
ProMedica 217 $ 111,157 12 %
Sunrise Senior Living (3)
166 109,494 12 %
Revera (3)
85 45,928 5 %
Avery Healthcare 61 41,536 5 %
Genesis Healthcare 15 36,677 4 %
Remaining portfolio 972 588,279 62 %
Totals 1,516 $ 933,071 100 %
(1) Sunrise Senior Living and Revera are in our Seniors Housing Operating segment. Genesis Healthcare and ProMedica are in our Triple-net segment. Avery Healthcare is in both the Triple-net and Seniors Housing Operating segments.
(2) NOI with our top five relationships comprised 36 % of total NOI for the year ended December 31, 2020.
(3) Revera owns a controlling interest in Sunrise Senior Living.
During the quarter ended March 31, 2021, we entered into definitive agreements to substantially exit our operating relationship with Genesis Healthcare ("Genesis"). The status of these transactions is as follows:
• In April 2021, we contributed nine Triple-net properties operated by Genesis into an 80 / 20 joint venture with ProMedica and such properties were added to the existing master lease with ProMedica.
• We have entered into definitive agreements to sell 35 Genesis properties for $ 496 million to a joint venture with Aurora Health Network and Peace Capital. These properties are classified as held for sale as of June 30, 2021, with dispositions expected to occur in the second half of 2021. As of June 30, 2021, we have transferred operations of 28 properties to new operators.
• Additionally, we currently lease seven properties which we previously subleased to Genesis. We have entered into a forward sales agreement with Aurora Health Network that is intended to close simultaneously with the purchase option exercise in April 2023. We have transitioned the operations of these properties into a new lease agreement with a regional operator during the quarter ended June 30, 2021.
• To effectuate the transition of all 51 properties, we agreed to provide Genesis a lease termination fee of $ 86 million upon successful transition of all properties, which will be used to immediately repay indebtedness to us. The debt reduction associated with the lease termination fee was previously reserved for as an allowance for credit losses on loans receivable.
• Additionally, upon achievement of certain restructuring milestones, we will reduce Genesis' indebtedness by an additional $ 170 million in exchange for an equity interest in Genesis. Upon conclusion of the aforementioned loan transactions, Genesis will have $ 167 million of indebtedness to us, exclusive of additional paid in kind interest, which will carry a maturity date of January 1, 2024. As of June 30, 2021, our total carrying value of Genesis loans receivable, net of allowances for credit losses, w as $ 144,667,000 .
10. Borrowings Under Credit Facilities and Commercial Paper Program
At June 30, 2021, we had a primary unsecured credit facility with a consortium of 34 banks that includes a $ 4,000,000,000 unsecured revolving credit facility ( none outstanding at June 30, 2021), a $ 500,000,000 unsecured term credit facility and a $ 250,000,000 Canadian-denominated unsecured term credit facility. The unsecured revolving credit facility is comprised of a $ 1,000,000,000 tranche that matures on June 4, 2023 and a $ 3,000,000,000 tranche that matures on June 4, 2025. Both tranches may be extended for two successive terms of six month at our option. The term credit facilities mature on July 19, 2023. We have an option, through an accordion feature, to upsize the unsecured revolving credit facility and the $ 500,000,000 unsecured term credit facility by up to an additional $ 1,250,000,000 , in the aggregate, and the $ 250,000,000 Canadian-denominated unsecured term credit facility by up to an additional $ 250,000,000 . The primary unsecured credit facility also allows us to borrow up to $ 1,000,000,000 in alternate currencies ( none outstanding at June 30, 2021). Borrowings under the unsecured revolving credit facility are subject to interest payable at the applicable margin over LIBOR interest rate. The applicable margin is based on our debt ratings and was 0.775 % at June 30, 2021. In addition, we pay a facility fee quarterly to each bank based on the bank’s commitment amount. The facility fee depends on our debt ratings and was 0.15 % at June 30, 2021.
In January 2019, we established an unsecured commercial paper program. Under the terms of the program, we may issue unsecured commercial paper notes with maturities that vary, but do not exceed 397 days from the date of issue, up to a maximum aggregate face or principal amount outstanding at any time of $ 1,000,000,000 ( none outstanding at June 30, 2021).
The following information relates to aggregate borrowings under the unsecured revolving credit facility and commercial paper program for the periods presented (dollars in thousands):
16
WELLTOWER INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
Three Months Ended June 30, Six Months Ended June 30,
2021 2020 2021 2020
Balance outstanding at quarter end $ — $ — $ — $ —
Maximum amount outstanding at any month end $ 195,000 $ 685,000 $ 195,000 $ 2,100,000
Average amount outstanding (total of daily
principal balances divided by days in period)
$ 289,231 $ 405,165 $ 145,414 $ 999,490
Weighted average interest rate (actual interest
expense divided by average borrowings outstanding)
0.76 % 1.57 % 0.76 % 2.08 %
11. Senior Unsecured Notes and Secured Debt
We may repurchase, redeem or refinance senior unsecured notes from time to time, taking advantage of favorable market conditions when available. We may purchase senior notes for cash through open market purchases, privately negotiated transactions, a tender offer or, in some cases, through the early redemption of such securities pursuant to their terms. The senior unsecured notes are redeemable at our option, at any time in whole or from time to time in part, at a redemption price equal to the sum of: (i) the principal amount of the notes (or portion of such notes) being redeemed plus accrued and unpaid interest thereon up to the redemption date and (ii) any “make-whole” amount due under the terms of the notes in connection with early redemptions. Redemptions and repurchases of debt, if any, will depend on prevailing market conditions, our liquidity requirements, contractual restrictions and other factors. At June 30, 2021, the annual principal payments due on these debt obligations were as follows (in thousands):
Senior
Unsecured Notes (1,2)
Secured
Debt (1,3)
Totals
2021 $ — $ 253,459 $ 253,459
2022 10,000 486,699 496,699
2023 (4, 5)
701,525 489,409 1,190,934
2024 1,350,000 185,318 1,535,318
2025 1,250,000 181,449 1,431,449
Thereafter (6, 7, 8)
7,941,460 714,794 8,656,254
Totals $ 11,252,985 $ 2,311,128 $ 13,564,113
(1) Amounts represent principal amounts due and do not include unamortized premiums/discounts, debt issuance costs, or other fair value adjustments as reflected on the Consolidated Balance Sheet.
(2) Annual interest rates range from 0.79 % to 6.50 %.
(3) Annual interest rates range from 0.03 % to 7.93 %. Carrying value of the properties securing the debt totaled $ 5,312,000,000 at June 30, 2021.
(4) Includes a $ 250,000,000 Canadian-denominated unsecured term credit facility (approximately $ 201,525,000 based on the Canadian/U.S. Dollar exchange rate on June 30, 2021). The loan matures on July 19, 2023 and bears interest at the Canadian Dealer Offered Rate plus 0.90 % ( 1.31 % at June 30, 2021).
(5) Includes a $ 500,000,000 unsecured term credit facility. The loan matures on July 19, 2023 and bears interest at LIBOR plus 0.90 % ( 1.00 % at June 30, 2021).
(6) Includes a $ 300,000,000 Canadian-denominated 2.95 % senior unsecured notes due 2027 (approximately $ 241,830,000 based on the Canadian/U.S. Dollar exchange rate on June 30, 2021).
(7) Includes a £ 550,000,000 4.80 % senior unsecured notes due 2028 (approximately $ 759,330,000 based on the Sterling/U.S. Dollar exchange rate in effect on June 30, 2021).
(8) Includes a £ 500,000,000 4.50 % senior unsecured notes due 2034 (approximately $ 690,300,000 based on the Sterling/U.S. Dollar exchange rate in effect on June 30, 2021).
The following is a summary of our senior unsecured notes principal activity during the periods presented (dollars in thousands):
Six Months Ended
June 30, 2021 June 30, 2020
Weighted Avg. Weighted Avg.
Amount Interest Rate Amount Interest Rate
Beginning balance $ 11,509,533 3.67 % $ 10,427,562 4.03 %
Debt issued 1,250,000 2.50 % 1,600,000 1.89 %
Debt extinguished ( 1,533,752 ) 2.42 % — — %
Foreign currency 27,204 3.57 % ( 114,851 ) 4.30 %
Ending balance $ 11,252,985 3.71 % $ 11,912,711 3.65 %
The following is a summary of our secured debt principal activity for the periods presented (dollars in thousands):
17
WELLTOWER INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended
June 30, 2021 June 30, 2020
Weighted Avg. Weighted Avg.
Amount Interest Rate Amount Interest Rate
Beginning balance $ 2,378,073 3.27 % $ 2,993,342 3.63 %
Debt issued — — % 44,921 2.58 %
Debt extinguished ( 66,593 ) 6.01 % ( 314,631 ) 2.94 %
Principal payments ( 31,670 ) 3.48 % ( 30,709 ) 3.55 %
Foreign currency 31,318 2.89 % ( 64,934 ) 3.13 %
Ending balance $ 2,311,128 3.10 % $ 2,627,989 3.09 %
Our debt agreements contain various covenants, restrictions and events of default. Certain agreements require us to maintain certain financial ratios and minimum net worth and impose certain limits on our ability to incur indebtedness, create liens and make investments or acquisitions. As of June 30, 2021, we were in compliance in all material respects with the covenants under our debt agreements.
12. Derivative Instruments
We are exposed to, among other risks, the impact of changes in foreign currency exchange rates as a result of our non-U.S. investments and interest rate risk related to our capital structure. Our risk management program is designed to manage the exposure and volatility arising from these risks, and utilizes foreign currency forward contracts, cross currency swap contracts, interest rate swaps, interest rate locks and debt issued in foreign currencies to offset a portion of these risks.
Foreign Currency Forward Contracts Designated as Cash Flow Hedges
For instruments that are designated and qualify as a cash flow hedge, the effective portion of the gain or loss on the derivative is deferred as a component of other comprehensive income (“OCI”) and reclassified into earnings in the same period or periods during which the hedged transaction affects earnings. Gains and losses on the derivative representing either hedge ineffectiveness or hedge components excluded from the assessment of effectiveness are recognized in earnings.
Cash Flow Hedges of Interest Rate Risk
We enter into interest rate swaps in order to maintain a capital structure containing targeted amounts of fixed and floating-rate debt and manage interest rate risk. Interest rate swaps designated as cash flow hedges involve the receipt of variable amounts from a counterparty in exchange for our fixed-rate payments. These interest rate swap agreements were used to hedge the variable cash flows associated with variable-rate debt.
Periodically, we enter into and designate interest rate locks to partially hedge the risk of changes in interest payments attributable to increases in the benchmark interest rate during the period leading up to the probable issuance of fixed-rate debt. We designate our interest rate locks as cash flow hedges. Gains and losses when we settle our interest rate locks are amortized into income over the life of the related debt, except where a material amount is deemed to be ineffective, which would be immediately reclassified to the Consolidated Statements of Comprehensive Income. Approximately $ 2,562,000 of losses, which are included in OCI, are expected to be reclassified into earnings in the next 12 months.
Foreign Currency Forward Contracts and Cross Currency Swap Contracts Designated as Net Investment Hedges
We use foreign currency forward and cross currency forward swap contracts to hedge a portion of the net investment in foreign subsidiaries against fluctuations in foreign exchange rates. For instruments that are designated and qualify as net investment hedges, the variability in the foreign currency to U.S. Dollar of the instrument is recorded as a cumulative translation adjustment component of OCI.
During the six months ended June 30, 2021 and 2020, we settled certain net investment hedges necessitating cash payments of $ 7,196,000 and generating cash proceeds of $ 3,485,000 , respectively. The balance of the cumulative translation adjustment will be reclassified to earnings if the hedged investment is sold or substantially liquidated.
Derivative Contracts Undesignated
We use foreign currency exchange contracts to manage existing exposures to foreign currency exchange risk. Gains and losses resulting from the changes in fair value of these instruments are recorded in interest expense on the Consolidated Statements of Comprehensive Income and are substantially offset by net revaluation impacts on foreign currency denominated balance sheet exposures. In addition, we have several interest rate cap contracts related to variable rate secured debt agreements. Gains and losses resulting from the changes in fair values of these instruments are also recorded in interest expense.
18
WELLTOWER INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
Equity Warrants
We received equity warrants through our lending activities further described in Note 7, which were accounted for as loan origination fees. The warrants provide us the right to participate in the capital appreciation of the underlying company above a designated price upon liquidation and contain net settlement terms qualifying as derivatives under ASC Topic 815. The warrants are classified within receivables and other assets on our Consolidated Balance Sheets. These warrants are measured at fair value with changes in fair value being recognized within gain (loss) on derivatives and financial instruments in our Consolidated Statements of Comprehensive Income.
The following presents the notional amount of derivatives and other financial instruments as of the dates indicated (in thousands):
June 30, 2021 December 31, 2020
Derivatives designated as net investment hedges:
Denominated in Canadian Dollars $ 625,000 $ 625,000
Denominated in Pound Sterling £ 1,880,708 £ 1,340,708
Financial instruments designated as net investment hedges:
Denominated in Canadian Dollars $ 250,000 $ 250,000
Denominated in Pound Sterling £ 1,050,000 £ 1,050,000
Interest rate swaps designated as cash flow hedges:
Denominated in U.S Dollars (1)
$ 25,000 $ 450,000
Derivative instruments not designated:
Interest rate caps denominated in U.S. Dollars $ 26,137 $ 26,137
Forward sales contracts denominated in Canadian Dollars $ 80,000 $ 80,000
(1) At June 30, 2021 the maximum maturity date was November 1, 2023.
The following presents the impact of derivative instruments on the Consolidated Statements of Comprehensive Income for the periods presented (in thousands):
Three Months Ended June 30, Six Months Ended June 30,
Description Location 2021 2020 2021 2020
Gain (loss) on derivative instruments designated as hedges recognized in income Interest expense $ 5,544 $ 4,106 $ 11,567 $ 10,751
Gain (loss) on derivative instruments not designated as hedges recognized in income Interest expense $ ( 936 ) $ ( 1,953 ) $ ( 1,656 ) $ ( 2,048 )
Gain (loss) on derivative and financial instruments designated as hedges recognized in OCI OCI $ ( 9,808 ) $ ( 27,171 ) $ ( 29,845 ) $ 231,941
13. Commitments and Contingencies
At June 30, 2021, we had 12 outstanding letter of credit obligations totaling $ 22,404,000 and expiring between 2021 and 2024. At June 30, 2021, we had outstanding construction in progress of $ 458,844,000 and were committed to providing additional funds of approximately $ 819,168,000 to complete construction. Additionally, at June 30, 2021, we had outstanding investments classified as in substance real estate of $ 270,164,000 and were committed to provide additional funds of $ 20,209,000 (see Note 8 for additional information). Purchase obligations at June 30, 2021, include $ 1,576,800,000 representing a definitive agreement to acquire 86 seniors housing properties from Holiday Retirement, expected to close during the third quarter. Purchase obligations also include $ 58,673,000 of contingent purchase obligations to fund capital improvements. Rents due from the tenant are increased to reflect the additional investment in the property.
19
WELLTOWER INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
14. Stockholders’ Equity
The following is a summary of our stockholders’ equity capital accounts as of the dates indicated:
June 30, 2021 December 31, 2020
Preferred Stock:
Authorized shares 50,000,000 50,000,000
Issued shares — —
Outstanding shares — —
Common Stock, $1.00 par value:
Authorized shares 700,000,000 700,000,000
Issued shares 424,339,944 419,124,469
Outstanding shares 422,561,863 417,400,602
Common Stock In May 2021, we entered into an amended and restated equity distribution agreement whereby we can offer and sell up to $ 2,000,000,000 a ggregate amount of our common stock ("ATM Program"). The ATM Program also allows us to enter into forward sale agreement s. As of June 30, 2021, we had $ 1,905,854,000 of remaining capacity under the ATM Program, which excludes forward sales agreements outstanding for the sale of 13,052,375 shares with maturity dates in 2022 which we expect to physically settle for cash proceeds of $ 1,036,503,000 .
On May 1, 2020, our Board of Directors authorized a share repurchase program whereby we may repurchase up to $ 1 billion of common stock through December 31, 2021 (the "Repurchase Program"). Under this authorization, we are not required to purchase shares but may choose to do so in the open market or through private transactions at times and amounts based on our evaluation of market conditions and other factors. We expect to finance any share repurchases under the Repurchase Program using available cash and may use proceeds from borrowings or debt offerings. We did not repurchase any shares of our common stock during the six months ended June 30, 2021.
The following is a summary of our common stock issuances during the six months ended June 30, 2021 and 2020 (dollars in thousands, except shares and average price amounts):
Shares Issued Average Price Gross Proceeds Net Proceeds
2020 Dividend reinvestment plan issuances 264,153 $ 72.33 $ 19,105 $ 19,105
2020 Option exercises 251 47.81 12 12
2020 ATM Program issuances 6,799,978 86.48 588,072 576,196
2020 Stock incentive plans, net of forfeitures 183,398 — —
2020 Totals 7,247,780 $ 607,189 $ 595,313
2021 ATM Program issuances 5,015,673 74.15 371,937 366,464
2021 Stock incentive plans, net of forfeitures 145,588 — —
2021 Totals 5,161,261 $ 371,937 $ 366,464
Dividends The decrease in dividends is attributable to the declaration of a reduced cash dividend beginning with the quarter ending March 31, 2020 . The following is a summary of our dividend payments (in thousands, except per share amounts):
Six Months Ended
June 30, 2021 June 30, 2020
Per Share Amount Per Share Amount
Common stock $ 1.22 $ 510,424 $ 1.48 $ 610,847
Accumulated Other Comprehensive Income The following is a summary of accumulated other comprehensive income (loss) for the periods presented (in thousands):
June 30, 2021 December 31, 2020
Foreign currency translation $ ( 571,391 ) $ ( 621,792 )
Derivative and financial instruments designated as hedges 443,443 473,288
Total accumulated other comprehensive income (loss) $ ( 127,948 ) $ ( 148,504 )
20
WELLTOWER INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
15. Stock Incentive Plans
Our 2016 Long-Term Incentive Plan (“2016 Plan”) authorizes up to 10,000,000 shares of common stock to be issued at the discretion of the Compensation Committee of the Board of Directors. Our non-employee directors, officers and key employees are eligible to participate in the 2016 Plan. The 2016 Plan allows for the issuance of, among other things, stock options, stock appreciation rights, restricted stock, deferred stock units, performance units and dividend equivalent rights. Vesting periods for options, deferred stock units and restricted shares generally range from three to four years . Options expire ten years from the date of grant. Stock-based compensation expense totaled $ 4,757,000 and $ 10,333,000 for the three and six months ended June 30, 2021 , respectfully, and $ 7,290,000 and $ 14,373,000 for the same periods in 2020.
16. Earnings Per Share
The following table sets forth the computation of basic and diluted earnings per share (in thousands, except per share data):
Three Months Ended June 30, Six Months Ended June 30,
2021 2020 2021 2020
Numerator for basic earnings per share - net income (loss) attributable to common stockholders
$ 26,257 $ 179,246 $ 97,803 $ 489,530
Adjustment for net income (loss) attributable to OP units
( 873 ) ( 1,366 ) ( 2,225 ) ( 2,754 )
Numerator for diluted earnings per share
$ 25,384 $ 177,880 $ 95,578 $ 486,776
Denominator for basic earnings per share - weighted average shares 417,452 417,084 417,360 413,696
Effect of dilutive securities:
Non-vested restricted shares
438 619 430 661
Redeemable OP units
1,396 1,396 1,396 1,396
Employee stock purchase program
19 22 19 22
Dilutive potential common shares 1,853 2,037 1,845 2,079
Denominator for diluted earnings per share - adjusted weighted average shares
419,305 419,121 419,205 415,775
Basic earnings per share $ 0.06 $ 0.43 $ 0.23 $ 1.18
Diluted earnings per share $ 0.06 $ 0.42 $ 0.23 $ 1.17
As of June 30, 2021, forward sales agreements outstanding f or the sale of 13,052,375 s hares of common stock were not included in the computation of diluted earnings per share because such forward sales were anti-dilutive to the three and six month periods ended June 30, 2021.
17. Disclosure about Fair Value of Financial Instruments
Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. A three-level valuation hierarchy exists for disclosures of fair value measurements based upon the transparency of inputs to the valuation of an asset or liability as of the measurement date. A financial instrument's categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement. Please see Note 2 to the financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2020 for additional information. The three levels are defined below:
• Level 1 - Quoted prices in active markets for identical assets or liabilities.
• Level 2 - Observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities, quoted prices in markets that are not active, or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
• Level 3 - Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
The following methods and assumptions were used to estimate the fair value of each class of financial instruments for which it is practicable to estimate that value.
Mortgage Loans, Other Real Estate Loans and Non-real Estate Loans Receivable — The fair value of mortgage loans, other real estate loans and non-real estate loans receivable is generally estimated by using Level 2 and Level 3 inputs such as
21
WELLTOWER INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
discounting the estimated future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities.
Cash and Cash Equivalents and Restricted Cash — The carrying amount approximates fair value.
Equity Securities — Equity securities are recorded at their fair value based on Level 1 publicly available trading prices.
Equity Warrants — The fair value of equity warrants is estimated using Level 3 inputs and includes data points such as net equity of the underlying HC-One Group real estate portfolio, marketability discount for private company warrants, dividend yield, volatility and risk-free rate.
Borrowings Under Primary Unsecured Credit Facility and Commercial Paper Program — The carrying amount of the primary unsecured credit facility and commercial paper program approximates fair value because the borrowings are interest rate adjustable.
Senior Unsecured Notes — The fair value of the senior unsecured notes payable was estimated based on Level 1 publicly available trading prices. The carrying amount of the variable rate senior unsecured notes approximates fair value because they are interest rate adjustable.
Secured Debt — The fair value of fixed rate secured debt is estimated using Level 2 inputs by discounting the estimated future cash flows using the current rates at which similar loans would be made with similar credit ratings and for the same remaining maturities. The carrying amount of variable rate secured debt approximates fair value because the borrowings are interest rate adjustable.
Foreign Currency Forward Contracts, Interest Rate Swaps and Cross Currency Swaps — Foreign currency forward contracts, interest rate swaps and cross currency swaps are recorded in other assets or other liabilities on the balance sheet at fair value that is derived from observable market data, including yield curves and foreign exchange rates.
Redeemable OP Unitholder Interests — Our redeemable OP unitholder interests are recorded on the balance sheet at fair value using Level 2 inputs unless the fair value is below the initial amount in which case the redeemable OP unitholder interests are recorded at the initial amount adjusted for distributions to the unitholders and income or loss attributable to the unitholders. The fair value is measured using the closing price of our common stock, as units may be redeemed at the election of the holder for cash or, at our option, one share of our common stock per unit, subject to adjustment in certain circumstances.
The carrying amounts and estimated fair values of our financial instruments are as follows (in thousands):
June 30, 2021 December 31, 2020
Carrying Amount Fair Value Carrying Amount Fair Value
Financial assets:
Mortgage loans receivable $ 919,812 $ 935,528 $ 293,752 $ 297,207
Other real estate loans receivable 177,487 173,889 149,620 152,211
Equity securities 3,061 3,061 4,636 4,636
Cash and cash equivalents 513,602 513,602 1,545,046 1,545,046
Restricted cash 295,102 295,102 475,997 475,997
Non-real estate loans receivable 198,364 202,877 240,269 255,724
Foreign currency forward contracts, interest rate swaps and cross currency swaps 6,256 6,256 4,668 4,668
Equity warrants 32,419 32,419 — —
Financial liabilities:
Senior unsecured notes $ 11,157,732 $ 12,544,312 $ 11,420,790 $ 13,093,926
Secured debt 2,304,178 2,364,951 2,377,930 2,451,782
Foreign currency forward contracts, interest rate swaps and cross currency swaps 89,929 89,929 118,054 118,054
Redeemable OP unitholder interests $ 148,332 $ 148,332 $ 116,240 $ 115,346
Items Measured at Fair Value on a Recurring Basis
The market approach is utilized to measure fair value for our financial assets and liabilities reported at fair value on a recurring basis. The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets or liabilities. The following summarizes items measured at fair value on a recurring basis (in thousands):
22
WELLTOWER INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
Fair Value Measurements as of June 30, 2021
Total Level 1 Level 2 Level 3
Equity securities $ 3,061 $ 3,061 $ — $ —
Equity warrants 32,419 — — 32,419
Foreign currency forward contracts, interest rate swaps and cross currency swaps, net asset (liability) (1)
( 83,673 ) — ( 83,673 ) —
Totals $ ( 48,193 ) $ 3,061 $ ( 83,673 ) $ 32,419
(1) Please see Note 12 for additional information.
Items Measured at Fair Value on a Nonrecurring Basis
In addition to items that are measured at fair value on a recurring basis, we also have assets and liabilities in our balance sheet that are measured at fair value on a nonrecurring basis that are not included in the tables above. Assets, liabilities and noncontrolling interests that are measured at fair value on a nonrecurring basis include those acquired or assumed. Asset impairments (if applicable, see Note 5 for impairments of real property and Note 7 for impairments of loans receivable) are also measured at fair value on a nonrecurring basis. We have determined that the fair value measurements included in each of these assets and liabilities rely primarily on company-specific inputs and our assumptions about the use of the assets and settlement of liabilities, as observable inputs are not available. As such, we have determined that each of these fair value measurements generally resides within Level 3 of the fair value hierarchy. We estimate the fair value of real estate and related intangibles using the income approach and unobservable data such as net operating income and estimated capitalization and discount rates. We also consider local and national industry market data including comparable sales, and commonly engage an external real estate appraiser to assist us in our estimation of fair value. We estimate the fair value of assets held for sale based on current sales price expectations or, in the absence of such price expectations, Level 3 inputs described above. We estimate the fair value of loans receivable using projected payoff valuations based on the expected future cash flows and/or the estimated fair value of collateral, net of sales costs, if the repayment of the loan is expected to be provided solely by the collateral. We estimate the fair value of secured debt assumed in asset acquisitions using current interest rates at which similar borrowings could be obtained on the transaction date.
18. Segment Reporting
We invest in seniors housing and health care real estate. We evaluate our business and make resource allocations on our three operating segments: Seniors Housing Operating, Triple-net and Outpatient Medical. Our Seniors Housing Operating properties include seniors apartments, assisted living, independent living/continuing care retirement communities, independent supportive living communities (Canada), care homes with and without nursing (U.K.) and combinations thereof that are owned and/or operated through RIDEA structures (see Note 19). Our Triple-net properties include the property types described above as well as long-term/post-acute care facilities. Under the Triple-net segment, we invest in seniors housing and health care real estate through acquisition and financing of primarily single tenant properties. Properties acquired are primarily leased under triple-net leases and we are not involved in the management of the property. Our Outpatient Medical properties are typically leased to multiple tenants and generally require a certain level of property management by us.
We evaluate performance based upon consolidated NOI of each segment. We define NOI as total revenues, including tenant reimbursements, less property operating expenses. We believe NOI provides investors relevant and useful information as it measures the operating performance of our properties at the property level on an unleveraged basis. We use NOI to make decisions about resource allocations and to assess the property level performance of our properties.
Non-segment revenue consists mainly of interest income on certain non-real estate investments and other income. Non-segment assets consist of corporate assets including cash, deferred loan expenses and corporate offices and equipment among others. Non-property specific revenues and expenses are not allocated to individual segments in determining NOI.
The accounting policies of the segments are the same as those described in the summary of significant accounting policies (see Note 2 to the financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2020). The results of operations for all acquisitions described in Note 3 are included in our consolidated results of operations from the acquisition dates and are components of the appropriate segments. All inter-segment transactions are eliminated.
23
WELLTOWER INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
Summary information for the reportable segments (which excludes unconsolidated entities) is as follows (in thousands):
Three Months Ended June 30, 2021: Seniors Housing Operating Triple-net Outpatient Medical Non-segment / Corporate Total
Resident fees and services $ 740,891 $ — $ — $ — $ 740,891
Rental income — 204,725 149,998 — 354,723
Interest income 856 32,861 4,731 — 38,448
Other income 802 1,355 4,343 430 6,930
Total revenues 742,549 238,941 159,072 430 1,140,992
Property operating expenses 582,361 12,627 45,495 2,174 642,657
Consolidated net operating income 160,188 226,314 113,577 ( 1,744 ) 498,335
Depreciation and amortization 131,035 54,406 55,444 — 240,885
Interest expense 10,553 1,704 3,907 106,177 122,341
General and administrative expenses — — — 31,436 31,436
Loss (gain) on derivatives and financial instruments, net — ( 359 ) — — ( 359 )
Loss (gain) on extinguishment of debt, net 3,106 — — 52,506 55,612
Provision for loan losses ( 181 ) 10,019 ( 3,641 ) — 6,197
Impairment of assets 17,713 3,768 2,211 — 23,692
Other expenses 3,709 4,110 1,098 2,770 11,687
Income (loss) from continuing operations before income taxes and other items ( 5,747 ) 152,666 54,558 ( 194,633 ) 6,844
Income tax (expense) benefit — — — 2,221 2,221
Income (loss) from unconsolidated entities ( 12,938 ) 4,877 85 — ( 7,976 )
Gain (loss) on real estate dispositions, net ( 28 ) 42,709 1,987 — 44,668
Income (loss) from continuing operations ( 18,713 ) 200,252 56,630 ( 192,412 ) 45,757
Net income (loss) $ ( 18,713 ) $ 200,252 $ 56,630 $ ( 192,412 ) $ 45,757
Total assets $ 16,129,367 $ 9,490,724 $ 6,212,491 $ 343,534 $ 32,176,116
Three Months Ended June 30, 2020: Seniors Housing Operating Triple-net Outpatient Medical Non-segment / Corporate Total
Resident fees and services $ 769,560 $ — $ — $ — $ 769,560
Rental income — 217,492 178,813 — 396,305
Interest income 88 15,520 461 — 16,069
Other income 4,002 607 1,557 375 6,541
Total revenues 773,650 233,619 180,831 375 1,188,475
Property operating expenses 595,513 13,563 51,688 — 660,764
Consolidated net operating income 178,137 220,056 129,143 375 527,711
Depreciation and amortization 139,163 58,138 68,070 — 265,371
Interest expense 14,029 2,746 4,326 105,256 126,357
General and administrative expenses — — — 34,062 34,062
Loss (gain) on derivatives and financial instruments, net — 1,434 — — 1,434
Loss (gain) on extinguishment of debt, net ( 492 ) — 741 — 249
Provision for loan losses — 1,451 ( 29 ) — 1,422
Impairment of assets 75,151 — — — 75,151
Other expenses 5,251 3,500
6,456 4,204 19,411
Income (loss) from continuing operations before income taxes and other items ( 54,965 ) 152,787 49,579 ( 143,147 ) 4,254
Income tax (expense) benefit — — — ( 2,233 ) ( 2,233 )
Income (loss) from unconsolidated entities ( 6,787 ) 6,403 1,716 — 1,332
Gain (loss) on real estate dispositions, net 14,465 2,148 139,250 — 155,863
Income (loss) from continuing operations ( 47,287 ) 161,338 190,545 ( 145,380 ) 159,216
Net income (loss) $ ( 47,287 ) $ 161,338 $ 190,545 $ ( 145,380 ) $ 159,216
24
WELLTOWER INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
Six Months Ended June 30, 2021 Seniors Housing Operating Triple-net Outpatient Medical Non-segment / Corporate Total
Resident fees and services $ 1,464,355 $ — $ — $ — $ 1,464,355
Rental income — 357,188 300,378 — 657,566
Interest income 1,975 47,783 8,269 — 58,027
Other income 2,621 2,452 6,648 1,385 13,106
Total revenues 1,468,951 407,423 315,295 1,385 2,193,054
Property operating expenses 1,138,329 25,468 92,358 3,828 1,259,983
Consolidated net operating income 330,622 381,955 222,937 ( 2,443 ) 933,071
Depreciation and amortization 263,621 111,073 110,617 — 485,311
Interest expense 21,971 3,586 7,922 212,004 245,483
General and administrative expenses — — — 61,362 61,362
Loss (gain) on derivatives and financial instruments, net — 1,575 — — 1,575
Loss (gain) on extinguishment of debt, net ( 1,537 ) — — 52,506 50,969
Provision for loan losses 70 10,872 ( 3,362 ) — 7,580
Impairment of assets 22,317 22,732 2,211 — 47,260
Other expenses 7,168 9,093 1,810 4,610 22,681
Income (loss) from continuing operations before income taxes and other items 17,012 223,024 103,739 ( 332,925 ) 10,850
Income tax (expense) benefit — — — ( 1,722 ) ( 1,722 )
Income (loss) from unconsolidated entities ( 7,704 ) 9,784 2,993 — 5,073
Gain (loss) on real estate dispositions, net 5,167 44,751 53,830 — 103,748
Income (loss) from continuing operations 14,475 277,559 160,562 ( 334,647 ) 117,949
Net income (loss) $ 14,475 $ 277,559 $ 160,562 $ ( 334,647 ) $ 117,949
Six Months Ended June 30, 2020 Seniors Housing Operating Triple-net Outpatient Medical Non-segment / Corporate Total
Resident fees and services $ 1,619,532 $ — $ — $ — $ 1,619,532
Rental income — 408,877 377,388 — 786,265
Interest income 192 30,191 927 — 31,310
Other income 5,054 2,280 1,845 791 9,970
Total revenues 1,624,778 441,348 380,160 791 2,447,077
Property operating expenses 1,203,384 26,865 112,296 — 1,342,545
Consolidated net operating income 421,394 414,483 267,864 791 1,104,532
Depreciation and amortization 285,937 115,832 138,403 — 540,172
Interest expense 30,463 5,598 9,134 223,169 268,364
General and administrative expenses — — — 69,543 69,543
Loss (gain) on derivatives and financial
instruments, net — 9,085 — — 9,085
Loss (gain) on extinguishment of debt, net ( 492 ) — 741 — 249
Provision for loan losses — 18.69 8,523 — ( 29 ) 18.69 — 8,494
Impairment of assets 78,646 24,332 — — 102,978
Other expenses 8,240 4,013 7,463 5,987 25,703
Income (loss) from continuing operations before income taxes and other items 18,600 247,100 112,152 ( 297,908 ) 79,944
Income tax (expense) benefit — — — ( 7,675 ) ( 7,675 )
Income (loss) from unconsolidated entities ( 17,811 ) 12,199 3,252 — ( 2,360 )
Gain (loss) on real estate dispositions, net 14,316 51,785 352,586 — 418,687
Income (loss) from continuing operations 15,105 311,084 467,990 ( 305,583 ) 488,596
Net income (loss) $ 15,105 $ 311,084 $ 467,990 $ ( 305,583 ) $ 488,596
25
WELLTOWER INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
Our portfolio of properties and other investments are located in the United States, the United Kingdom and Canada. Revenues and assets are attributed to the country in which the property is physically located. The following is a summary of geographic information for the periods presented (dollars in thousands):
Three Months Ended Six Months Ended
June 30, 2021 June 30, 2020 June 30, 2021 June 30, 2020
Revenues: Amount (1)
% Amount % Amount (1)
% Amount %
United States $ 893,672 78.4 % $ 973,772 81.9 % $ 1,719,320 78.4 % $ 2,001,553 81.8 %
United Kingdom 140,756 12.3 % 109,437 9.2 % 259,630 11.8 % 227,319 9.3 %
Canada 106,564 9.3 % 105,266 8.9 % 214,104 9.8 % 218,205 8.9 %
Total $ 1,140,992 100.0 % $ 1,188,475 100.0 % $ 2,193,054 100.0 % $ 2,447,077 100.0 %
As of
June 30, 2021 December 31, 2020
Assets: Amount % Amount %
United States $ 25,673,854 79.8 % $ 26,658,659 82.1 %
United Kingdom 4,075,693 12.7 % 3,352,549 10.3 %
Canada 2,426,569 7.5 % 2,472,434 7.6 %
Total $ 32,176,116 100.0 % $ 32,483,642 100.0 %
(1) The United States, United Kingdom and Canada represent 73 %, 13 % and 14 % of our resident fees and services revenue for the three and six month periods ended June 30, 2021, respectively.
19. Income Taxes and Distributions
We elected to be taxed as a REIT commencing with our first taxable year. To qualify as a REIT for federal income tax purposes, at least 90% of taxable income (excluding 100% of net capital gains) must be distributed to stockholders. REITs that do not distribute a certain amount of taxable income in the current year are also subject to a 4% federal excise tax. The main differences between undistributed net income for federal income tax purposes and financial statement purposes are the recognition of straight-line rent for reporting purposes, basis differences in acquisitions, recording of impairments, differing useful lives and depreciation and amortization methods for real property and the provision for loan losses for reporting purposes versus bad debt expense for tax purposes.
Under the provisions of the REIT Investment Diversification and Empowerment Act of 2007 (“RIDEA”), for taxable years beginning after July 30, 2008, a REIT may lease “qualified health care properties” on an arm’s-length basis to a taxable REIT subsidiary (“TRS”) if the property is operated on behalf of such TRS by a person who qualifies as an “eligible independent contractor”. Generally, the rent received from the TRS will meet the related party rent exception and will be treated as “rents from real property”. A “qualified health care property” includes real property and any personal property that is, or is necessary or incidental to the use of, a hospital, nursing facility, assisted living facility, congregate care facility, qualified continuing care facility, or other licensed facility which extends medical or nursing or ancillary services to patients. We have entered into various joint ventures that were structured under RIDEA. Resident level rents and related operating expenses for these facilities are reported in the unaudited consolidated financial statements and are subject to federal and state income taxes as the operations of such facilities are included in TRS entities. Certain net operating loss carryforwards could be utilized to offset taxable income in future years.
Income taxes reflected in the financial statements primarily represents U.S. federal, state and local income taxes as well as non-U.S. income based or withholding taxes on certain investments located in jurisdictions outside the U.S. The provision for income taxes for the six months ended June 30, 2021 and 2020, was primarily due to operating income or losses, offset by certain discrete items at our TRS entities. In 2014, we established certain wholly-owned direct and indirect subsidiaries in Luxembourg and Jersey and transferred interests in certain foreign investments into this holding company structure. The structure includes a property holding company that is tax resident in the United Kingdom. No material adverse current tax consequences in Luxembourg, Jersey or the United Kingdom resulted from the creation of this holding company structure and most of the subsidiary entities in the structure are treated as disregarded entities of the company for U.S. federal income tax purposes. Subsequent to 2014 we transferred certain subsidiaries to the United Kingdom, while some wholly-owned direct and indirect subsidiaries remain in Luxembourg and Jersey. The company reflects current and deferred tax liabilities for any such withholding taxes incurred from this holding company structure in its consolidated financial statements. Generally, given current statutes of limitations, we are subject to audit by the foreign, federal, state and local taxing authorities under applicable local laws.
The CARES Act, among its economic stimulus provisions, includes a number of tax provisions relating to refundable payroll tax credits, deferment of employer side social security payments, net operating loss carrybacks, alternative minimum tax credit
26
WELLTOWER INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
refunds, modifications to the net interest deduction limitations and technical corrections to tax depreciation methods for qualified improvement property. Certain of these provisions may impact the provision for taxes in our consolidated financial statements, including in particular the provision allowing for the carryback of net operating losses which would be applicable to our TRSs. We have made a reasonable estimate of the tax impact to us of the CARES Act in our consolidated financial statements, and while we do not believe that there will be further material impacts to the consolidated financial statements related to the CARES Act tax provisions, we will continue to evaluate the impact of the CARES Act and any guidance provided by the U.S. Treasury and the IRS on our consolidated financial statements. It is possible our estimates could differ materially from the actual tax impact to us of the CARES Act.
20. Variable Interest Entities
We have entered into joint ventures to own certain seniors housing and outpatient medical assets which are deemed to be VIEs. We have concluded that we are the primary beneficiary of these VIEs based on a combination of operational control of the joint venture and the rights to receive residual returns or the obligation to absorb losses arising from the joint ventures. Except for capital contributions associated with the initial joint venture formations, the joint ventures have been and are expected to be funded from the ongoing operations of the underlying properties. Accordingly, such joint ventures have been consolidated, and the table below summarizes the balance sheets of consolidated VIEs in the aggregate (in thousands):
June 30, 2021 December 31, 2020
Assets:
Net real estate investments $ 449,437 $ 454,333
Cash and cash equivalents 12,469 15,547
Receivables and other assets 8,755 11,171
Total assets (1)
$ 470,661 $ 481,051
Liabilities and equity:
Secured debt $ 164,510 $ 165,671
Lease liabilities 1,324 1,325
Accrued expenses and other liabilities 11,368 14,997
Total equity 293,459 299,058
Total liabilities and equity $ 470,661 $ 481,051
(1) Note that assets of the consolidated VIEs can only be used to settle obligations relating to such VIEs. Liabilities of the consolidated VIEs represent claims against the specific assets of the VIEs.
27
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
EXECUTIVE SUMMARY
Company Overview 29
Business Strategy 30
Key Transactions 31
Key Performance Indicators, Trends and Uncertainties 31
Corporate Governance 34
LIQUIDITY AND CAPITAL RESOURCES
Sources and Uses of Cash 34
Off-Balance Sheet Arrangements 35
Contractual Obligations 35
Capital Structure 35
RESULTS OF OPERATIONS
Summary 36
Seniors Housing Operating 37
Triple-net 39
Outpatient Medical 41
Non-Segment/Corporate 43
OTHER
Non-GAAP Financial Measures 44
Critical Accounting Policies 51
Cautionary Statement Regarding Forward-Looking Statements 52
28
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis is based primarily on the unaudited consolidated financial statements of Welltower Inc. for the periods presented and should be read together with the notes thereto contained in this Quarterly Report on Form 10-Q. Other important factors are identified in our Annual Report on Form 10-K for the year ended December 31, 2020, including factors identified under the headings “Business,” “Risk Factors,” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations". References herein to “we,” “us,” “our,” or the “Company” refer to Welltower Inc. and its subsidiaries unless specifically noted otherwise.
Executive Summary
Company Overview
Welltower Inc. (NYSE:WELL), an S&P 500 company headquartered in Toledo, Ohio, is driving the transformation of health care infrastructure. The Company invests with leading seniors housing operators, post-acute providers and health systems to fund the real estate and infrastructure needed to scale innovative care delivery models and improve people’s wellness and overall health care experience. Welltower™, a real estate investment trust (“REIT”), owns interests in properties concentrated in major, high-growth markets in the United States (U.S.), Canada and the United Kingdom (U.K.), consisting of seniors housing and post-acute communities and outpatient medical properties.
The following table summarizes our consolidated portfolio for the three months ended June 30, 2021 (dollars in thousands):
Percentage of Number of
Type of Property NOI (1)
NOI Properties
Seniors Housing Operating $ 160,188 32.0 % 581
Triple-net 226,314 45.3 % 643
Outpatient Medical 113,577 22.7 % 292
Totals $ 500,079 100.0 % 1,516
(1) Represents consolidated NOI and excludes our share of investments in unconsolidated entities. Entities in which we have a joint venture with a minority partner are shown at 100% of the joint venture amount. See Non-GAAP Financial Measures for additional information and reconciliation.
The COVID-19 pandemic has had and may continue to have material and adverse effects on our financial condition, results of operations and cash flows in the future. The extent to which the COVID-19 pandemic impacts our operations and those of our operators and tenants will depend on future developments, which are highly uncertain and cannot be predicted with confidence, including the scope, severity and duration of the pandemic, the effectiveness of vaccines, the actions taken to contain the pandemic or mitigate its impact and the direct and indirect economic effects of the pandemic and containment measures, the overall pace of recovery, among others.
Our Seniors Housing Operating revenues are dependent on occupancy. Spot occupancy has declined since the beginning of the pandemic, reaching a low of 72.3% on March 12, 2021. Virtually all communities are now accepting new residents, resulting in an increase in move-in activity and occupancy rates of 230 basis points since the low point to 74.6% as of June 30, 2021. Additionally, rapid distribution and a high acceptance rate of COVID-19 vaccinations by residents within assisted living and memory care facilities in the U.S. and U.K. has resulted in a significant decrease in total resident case counts across the portfolio.
We have incurred increased operational costs as a result of the introduction of public health measures and other regulations affecting our properties, as well as additional health and safety measures adopted by us and our operators related to the COVID-19 pandemic, including increases in labor, personal protective equipment and sanitation. We expect total Seniors Housing Operating expenses to remain elevated during the pandemic and potentially beyond as these additional health and safety measures become standard practice.
Our Triple-net operators are experiencing similar trends related to occupancy and operating costs as described above with respect to our Seniors Housing Operating properties. However, long-term/post-acute care facilities are generally experiencing a higher degree of occupancy declines. These factors may continue to impact the ability of our Triple-net operators to make contractual rent payments to us in the future. Many of our Triple-net operators received funds under the Coronavirus Aid Relief, and Economic Security Act (“CARES Act”) Paycheck Protection Program. In addition, operators of long-term/post-acute care facilities have generally received funds from Phase 1 of the Provider Relief Fund and operators of assisted living facilities have generally received funds from Phase 2 and Phase 3 of the Provider Relief Fund.
During the six months ended June 30, 2021, we collected approximately 95% of rent due from operators under Triple-net lease agreements (primarily seniors housing and post-acute care facilities). No significant rent deferrals or rent concessions have been made during the six months ended June 30, 2021. We evaluate leases individually and recognize rent on a cash basis if collectibility of substantially all contractual rent payments is not probable. To the extent the prolonged impact of the COVID-19 pandemic causes operators or tenants to seek further modifications of their lease agreements, we may recognize reductions in revenue and increases in uncollectible receivables.
29
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
Business Strategy
Our primary objectives are to protect stockholder capital and enhance stockholder value. We seek to pay consistent cash dividends to stockholders and create opportunities to increase dividend payments to stockholders as a result of annual increases in NOI and portfolio growth. To meet these objectives, we invest across the full spectrum of seniors housing and health care real estate and diversify our investment portfolio by property type, relationship and geographic location.
Substantially all of our revenues are derived from operating lease rentals, resident fees and services and interest earned on outstanding loans receivable. These items represent our primary sources of liquidity to fund distributions and depend upon the continued ability of our obligors to make contractual rent and interest payments to us and the profitability of our operating properties. To the extent that our obligors/partners experience operating difficulties and become unable to generate sufficient cash to make payments or operating distributions to us, there could be a material adverse impact on our consolidated results of operations, liquidity and/or financial condition. To mitigate this risk, we monitor our investments through a variety of methods determined by the type of property. Our asset management process for seniors housing properties generally includes review of monthly financial statements and other operating data for each property, review of obligor/partner creditworthiness, property inspections and review of covenant compliance relating to licensure, real estate taxes, letters of credit and other collateral. Our internal property management division manages and monitors the outpatient medical portfolio with a comprehensive process including review of tenant relations, lease expirations, the mix of health service providers, hospital/health system relationships, property performance, capital improvement needs and market conditions among other things. We evaluate the operating environment in each property’s market to determine the likely trend in operating performance of the facility. When we identify unacceptable trends, we seek to mitigate, eliminate or transfer the risk. Through these efforts, we generally aim to intervene at an early stage to address any negative trends, and in so doing, support both the collectability of revenue and the value of our investment.
In addition to our asset management and research efforts, we also aim to structure our relevant investments to mitigate payment risk. Operating leases and loans are normally credit enhanced by guarantees and/or letters of credit. In addition, operating leases are typically structured as master leases and loans are generally cross-defaulted and cross-collateralized with other real estate loans, operating leases or agreements between us and the obligor and its affiliates.
For the six months ended June 30, 2021, resident fees and services and rental income represented 67% and 30%, respectively, of total revenues. Substantially all of our operating leases are designed with escalating rent structures. Leases with fixed annual rental escalators are generally recognized on a straight-line basis over the initial lease period, subject to a collectability assessment. Rental income related to leases with contingent rental escalators is generally recorded based on the contractual cash rental payments due for the period. Our yield on loans receivable depends upon a number of factors, including the stated interest rate, the average principal amount outstanding during the term of the loan and any interest rate adjustments.
Our primary sources of cash include resident fees and services, rent and interest receipts, borrowings under our unsecured revolving credit facility and commercial paper program, public issuances of debt and equity securities, proceeds from investment dispositions and principal payments on loans receivable. Our primary uses of cash include dividend distributions, debt service payments (including principal and interest), real property investments (including acquisitions, capital expenditures, construction advances and transaction costs), loan advances, property operating expenses and general and administrative expenses. Depending upon the availability and cost of external capital, we believe our liquidity is sufficient to fund these uses of cash.
We also continuously evaluate opportunities to finance future investments. New investments are generally funded from temporary borrowings under our unsecured revolving credit facility and commercial paper program, internally generated cash and the proceeds from investment dispositions. Our investments generate cash from NOI and principal payments on loans receivable. Permanent financing for future investments, which replaces funds drawn under our unsecured revolving credit facility and commercial paper program, has historically been provided through a combination of the issuance of public debt and equity securities and the incurrence or assumption of secured debt.
Depending upon market conditions, we believe that new investments will be available in the future with spreads over our cost of capital that will generate appropriate returns to our stockholders. It is also likely that investment dispositions may occur in the future. To the extent that investment dispositions exceed new investments, our revenues and cash flows from operations could be adversely affected. We expect to reinvest the proceeds from any investment dispositions in new investments. To the extent that new investment requirements exceed our avai lable cash on-hand, we expect to borrow under our unsecured revolving credit facility and commercial paper program. At June 30, 2021, we had $513,602,000 of cash and cash equivalents, $295,102,000 of restricted cash and $4,000,000,000 of available borrowin g capacity under our unsecured revolving credit facility.
30
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
Key Transactions
Capital The following summarizes key capital transactions that occurred during the six months ended June 30, 2021 and subsequent events:
• In March 2021, we completed the issuance of $750,000,000 senior unsecured notes bearing interest at 2.80% with a maturity date of June 2031.
• In April 2021, we repaid our $339,128,000 of our 3.75% senior unsecured notes due March 2023, $334,624,000 of our 3.95% senior unsecured notes due September 2023, and $15,000,000 of our term loan due April 2022.
• In May 2021, we entered into an amended and restated ATM Program (as defined below) pursuant to which we may offer and sell up to $2,000,000,000 of common stock from time to time. Since the beginning of the year, we sold 22,311,042 shares of common stock under our current and previous ATM Programs via forward sale agreements which are expected to generate gross proceeds of approximately $1,761,767,000, of which 5,015,673 shares have been settled resulting in $371,937,000 of gross proceeds during the six months ended June 30, 2021.
• In June 2021, we closed on a new $4,700,000,000 unsecured credit facility with improved pricing across our line of credit and terminated the existing unsecured credit facility. The credit facility includes $4,000,000,000 of revolving credit capacity at a borrowing rate of 77.5 basis points over LIBOR, $500,000,000 of USD term loan capacity at a borrowing rate of 90.0 basis points over LIBOR and $250,000,000 CAD term loan capacity at 90.0 basis points over CDOR.
• In June 2021, we repaid the remaining $845,000,000 of our term loan due April 2022.
• In June 2021, we completed the issuance of $500,000,000 senior unsecured notes bearing interest at 2.05% with a maturity date of January 2029.
• During the six months ended June 30, 2021, we extinguished $66,593,000 of secured debt at a blended average interest rate of 6.01%.
Investments The following summarizes our property acquisitions and joint venture investments completed during the six months ended June 30, 2021 (dollars in thousands):
Properties Book Amount (1)
Capitalization Rates (2)
Seniors Housing Operating 27 $ 204,106 0.8 %
Triple-net 14 299,059 6.2 %
Outpatient Medical 3 188,746 5.7 %
Totals 44 $ 691,911 4.5 %
(1) Represents amounts recorded in net real estate investments including fair value adjustments pursuant to U.S. GAAP. See Note 3 to our unaudited consolidated financial statements for additional information.
(2) Represents annualized contractual or projected net operating income to be received in cash divided by investment amounts.
Dispositions The following summarizes property dispositions completed during the six months ended June 30, 2021 (dollars in thousands):
Properties Proceeds (1)
Book Amount (2)
Capitalization Rates (3)
Seniors Housing Operating 12 $ 118,590 $ 112,809 4.6 %
Triple-net 11 133,704 88,367 7.2 %
Outpatient Medical 10 194,386 137,890 5.2 %
Totals 33 $ 446,680 $ 339,066 5.7 %
(1) Represents net proceeds received upon disposition, including any seller financing.
(2) Represents carrying value of net real estate assets at time of disposition. See Note 5 to our unaudited consolidated financial statements for additional information.
(3) Represents annualized contractual income that was being received in cash at date of disposition divided by stated purchase price.
Dividends Our Board of Directors declared a cash dividend for the quarter ended June 30, 2021 of $0.61 per share. On August 19, 2021, we will pay our 201 st consecutive quarterly cash dividend to stockholders of record on August 12, 2021.
31
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
Key Performance Indicators, Trends and Uncertainties
We utilize several key performance indicators to evaluate the various aspects of our business. These indicators are discussed below and relate to operating performance, credit strength and concentration risk. Management uses these key performance indicators to facilitate internal and external comparisons to our historical operating results, in making operating decisions and for budget planning purposes.
Operating Performance We believe that net income and net income attributable to common stockholders (“NICS”) per the Consolidated Statements of Comprehensive Income are the most appropriate earnings measures. Other useful supplemental measures of our operating performance include funds from operations attributable to common stockholders (“FFO”) and consolidated net operating income (“NOI”); however, these supplemental measures are not defined by U.S. generally accepted accounting principles (“U.S. GAAP”). Please refer to the section entitled “Non-GAAP Financial Measures” for further discussion and reconciliations. These earnings measures are widely used by investors and analysts in the valuation, comparison and investment recommendations of companies. The following table reflects the recent historical trends of our operating performance measures for the periods presented (in thousands):
Three Months Ended
June 30, March 31, December 31, September 30, June 30, March 31,
2021 2021 2020 2020 2020 2020
Net income (loss) $ 45,757 $ 72,192 $ 155,278 $ 394,978 $ 159,216 $ 329,380
NICS 26,257 71,546 163,729 325,585 179,246 310,284
FFO 248,840 287,167 225,827 185,014 335,597 356,124
NOI 498,335 434,736 501,455 402,157 527,711 576,821
Credit Strength We measure our credit strength both in terms of leverage ratios and coverage ratios. The leverage ratios indicate how much of our balance sheet capitalization is related to long-term debt, net of cash and Internal Revenue Code Section 1031 deposits. The coverage ratios indicate our ability to service interest and fixed charges (interest and secured debt principal amortization). We expect to maintain capitalization ratios and coverage ratios sufficient to maintain a capital structure consistent with our current profile. The coverage ratios are based on earnings before interest, taxes, depreciation and amortization (“EBITDA”). Please refer to the section entitled “Non-GAAP Financial Measures” for further discussion and reconciliation of these measures. Leverage ratios and coverage ratios are widely used by investors, analysts and rating agencies in the valuation, comparison, investment recommendations and rating of companies. The following table reflects the recent historical trends for our credit strength measures for the periods presented:
Three Months Ended
June 30, March 31, December 31, September 30, June 30, March 31,
2021 2021 2020 2020 2020 2020
Net debt to book capitalization ratio 43% 42% 41% 41% 43% 44%
Net debt to undepreciated book capitalization ratio 35% 34% 34% 34% 35% 37%
Net debt to market capitalization ratio 26% 28% 30% 33% 36% 40%
Interest coverage ratio 3.30x 3.56x 4.20x 6.23x 4.29x 5.42x
Fixed charge coverage ratio 2.93x 3.16x 3.72x 5.52x 3.84x 4.88x
Concentration Risk We evaluate our concentration risk in terms of NOI by property mix, relationship mix and geographic mix. Concentration risk is a valuable measure in understanding what portion of our NOI could be at risk if certain sectors were to experience downturns. Property mix measures the portion of our NOI that relates to our various property types. Relationship mix measures the portion of our NOI that relates to our current top five relationships. Geographic mix measures the portion of our NOI that relates to our current top five states (or international equivalents). The following table reflects our recent historical trends of concentration risk by NOI for the periods indicated below:
32
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
Three Months Ended
June 30, March 31, December 31, September 30, June 30, March 31,
2021 2021 2020 2020 2020 2020
Property mix: (1)
Seniors Housing Operating 32% 39% 32% 43% 34% 42%
Triple-net 45% 36% 45% 27% 42% 34%
Outpatient Medical 23% 25% 23% 30% 24% 24%
Relationship mix: (1)
ProMedica 12% 12% 11% 13% 10% 9%
Sunrise Senior Living (2)
10% 14% 12% 15% 10% 14%
Revera (2)
5% 5% 4% 6% 5% 6%
Avery Healthcare 4% 5% 4% 5% 3% 3%
Genesis Healthcare (3)
2% 6% 6% (16)% 6% 5%
Remaining relationships 67% 58% 63% 77% 66% 63%
Geographic mix: (1)
United Kingdom 13% 10% 11% 12% 8% 9%
California 12% 15% 12% 17% 14% 15%
Texas 9% 7% 10% 12% 10% 7%
Canada 7% 7% 5% 8% 6% 7%
Pennsylvania 5% 6% 6% 4% 6% 6%
Remaining geographic areas 54% 55% 56% 47% 56% 56%
(1) Excludes our share of investments in unconsolidated entities and non-segment/corporate NOI. Entities in which we have a joint venture with a minority partner are shown at 100% of the joint venture amount.
(2) Revera owns a controlling interest in Sunrise Senior Living.
(3) During the three months ended September 30, 2020, we reserved for straight-line rent receivable balances of $91,025,000 relating to Genesis Healthcare.
Lease Expirations The following table sets forth information regarding lease expirations for certain portions of our portfolio as of June 30, 2021 (dollars in thousands):
Expiration Year (1)
2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 Thereafter
Triple-net:
Properties 79 35 3 4 28 66 18 14 14 23 399
Base rent (2)
$ 19,970 $ 2,913 $ 2,482 $ 11,431 $ 6,147 $ 70,400 $ 32,044 $ 16,839 $ 31,393 $ 42,221 $ 379,642
% of base rent 3.2 % 0.5 % 0.4 % 1.9 % 1.0 % 11.4 % 5.2 % 2.7 % 5.1 % 6.9 % 61.7 %
Units/beds 10,033 3,001 304 777 1,759 5,216 2,350 1,474 1,214 2,439 40,309
% of Units/beds 14.6 % 4.4 % 0.4 % 1.1 % 2.6 % 7.6 % 3.4 % 2.1 % 1.8 % 3.5 % 58.5 %
Outpatient Medical:
Square feet 716,895 1,632,054 1,750,297 1,986,690 993,235 1,423,668 1,011,592 947,862 727,697 1,423,987 4,415,518
Base rent (2)
$ 21,867 $ 48,606 $ 49,071 $ 60,206 $ 28,076 $ 36,667 $ 26,413 $ 25,172 $ 20,538 $ 35,919 $ 102,903
% of base rent 4.8 % 10.7 % 10.8 % 13.2 % 6.2 % 8.1 % 5.8 % 5.5 % 4.5 % 7.9 % 22.5 %
Leases 189 351 362 327 210 241 134 122 74 97 163
% of Leases 8.3 % 15.5 % 15.9 % 14.4 % 9.3 % 10.6 % 5.9 % 5.4 % 3.3 % 4.3 % 7.1 %
(1) Excludes investments in unconsolidated entities, developments, land parcels, loans receivable and sub-leases. Investments classified as held for sale are included in the current year.
(2) The most recent monthly cash base rent annualized. Base rent does not include tenant recoveries or amortization of above and below market lease intangibles or other non-cash income.
We evaluate our key performance indicators in conjunction with current expectations to determine if historical trends are indicative of future results. Our expected results may not be achieved and actual results may differ materially from our expectations. Factors that may cause actual results to differ from expected results are described in more detail in “Cautionary Statement Regarding Forward-Looking Statements” and other sections of this Quarterly Report on Form 10-Q. Management regularly monitors economic and other factors to develop strategic and tactical plans designed to improve performance and maximize our competitive position. Our ability to achieve our financial objectives is dependent upon our ability to effectively execute these plans and to appropriately respond to emerging economic and company-specific trends. Please refer to our Annual Report on Form 10-K for the year ended December 31, 2020, under the headings “Business,” “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations”.
33
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
Corporate Governance
Maintaining investor confidence and trust is important in today’s business environment. Our Board of Directors and management are strongly committed to policies and procedures that reflect the highest level of ethical business practices. Our corporate governance guidelines provide the framework for our business operations and emphasize our commitment to increase stockholder value while meeting all applicable legal requirements. These guidelines meet the listing standards adopted by the New York Stock Exchange and are available on the Internet at www.welltower.com/investors/governance. The information on our website is not incorporated by reference in this Quarterly Report on Form 10-Q, and our web address is included as an inactive textual reference only.
Liquidity and Capital Resources
Sources and Uses of Cash
Our primary sources of cash include resident fees and services, rent and interest receipts, borrowings under our unsecured revolving credit facility and commercial paper program, public issuances of debt and equity securities, proceeds from investment dispositions and principal payments on loans receivable. Our primary uses of cash include dividend distributions, debt service payments (including principal and interest), real property investments (including acquisitions, capital expenditures, construction advances and transaction costs), loan advances, property operating expenses and general and administrative expenses. These sources and uses of cash are reflected in our Consolidated Statements of Cash Flows and are discussed in further detail below. The following is a summary of our sources and uses of cash flows for the periods presented (dollars in thousands):
Six Months Ended Change
June 30, 2021 June 30, 2020 $ %
Cash, cash equivalents and restricted cash at beginning of period $ 2,021,043 $ 385,766 $ 1,635,277 424 %
Cash provided from (used in) operating activities 638,913 811,616 (172,703) (21) %
Cash provided from (used in) investing activities (1,205,134) 1,142,180 (2,347,314) (206) %
Cash provided from (used in) financing activities (648,114) (504,309) (143,805) (29) %
Effect of foreign currency translation 1,996 (9,010) 11,006 122 %
Cash, cash equivalents and restricted cash at end of period $ 808,704 $ 1,826,243 $ (1,017,539) (56) %
Operating Activities The changes in net cash provided from operating activities are primarily attributable to declines in revenue as a result of decreased occupancy at our Seniors Housing Operating properties, straight-line receivable reserves related to Triple-net leases during the six months ended June 30, 2021 and dispositions. Please see “Results of Operations” for discussion of net income fluctuations. For the six months ended June 30, 2021 and 2020 , cash flows provided from operations exceeded cash distributions to stockholders.
Investing Activities The changes in net cash provided from/used in investing activities are primarily attributable to net changes in real property investments and dispositions, loans receivable and investments in unconsolidated entities, which are summarized above in “Key Transactions” and Notes 3 and 5 of our unaudited consolidated financial statements. The following is a summary of cash used in non-acquisition capital improvement activities for the periods presented (dollars in thousands):
Six Months Ended Change
June 30, 2021 June 30, 2020 $
New development $ 144,344 $ 93,031 $ 51,313
Recurring capital expenditures, tenant improvements and lease commissions 30,171 40,939 (10,768)
Renovations, redevelopments and other capital improvements 64,312 81,164 (16,852)
Total $ 238,827 $ 215,134 $ 23,693
The change in new development is primarily due to the number and size of construction projects on-going during the relevant periods. Renovations, redevelopments and other capital improvements include expenditures to maximize property value, increase net operating income, maintain a market-competitive position and/or achieve property stabilization.
Financing Activities The changes in net cash provided from/used in financing activities are primarily attributable to changes related to our long-term debt arrangements, the issuances of common stock and dividend payments which are summarized above in "Key Transactions". Please refer to Notes 10, 11 and 14 of our unaudited consolidated financial statements for additional information.
34
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
In March 2021, we completed the issuance of $750,000,000 senior unsecured notes with a maturity date of June 2031. In June 2021, we completed the issuance of $500,000,000 senior unsecured notes with a maturity date of January 2029. Net proceeds from these debt issuances were used to redeem the remaining $339,128,000 of our 3.75% senior unsecured notes due 2023, $334,624,000 of our 3.95% senior unsecured notes due 2023, and $860,000,000 remaining on our term loan due April 2022. In June 2021, we closed on a new $4,700,000,000 unsecured credit facility. The credit facility includes $4,000,000,000 of revolving credit capacity. As of June 30, 2021, we have total near-term available liquidity of approximately $4.5 billion. However, we are unable to accurately predict the full impact that the pandemic will have on our results from operations, financial condition, liquidity and cash flows due to numerous factors discussed in our Annual Report on Form 10-K for the year ended December 31, 2020, including factors identified under the heading “Risk Factors".
Off-Balance Sheet Arrangements
At June 30, 2021, we had investments in unconsolidated entities with our ownership generally ranging from 10% to 65%. We use financial derivative instruments to hedge interest rate and foreign currency exchange rate exposure. At June 30, 2021, we had 12 outstanding letter of credit obligations. Please see Notes 8, 12 and 13 to our unaudited consolidated financial statements for additional information.
Contractual Obligations
The following table summarizes our payment requirements under contractual obligations as of June 30, 2021 (in thousands):
Payments Due by Period
Contractual Obligations Total 2021 2022-2023 2024-2025 Thereafter
Senior unsecured notes and term credit facilities: (1)
U.S. Dollar senior unsecured notes $ 8,850,000 $ — $ — $ 2,600,000 $ 6,250,000
Canadian Dollar senior unsecured notes (2)
241,830 — — — 241,830
Pounds Sterling senior unsecured notes (2)
1,449,630 — — — 1,449,630
U.S. Dollar term credit facility 510,000 — 510,000 — —
Canadian Dollar term credit facility (2)
201,525 — 201,525 — —
Secured debt: (1,2)
Consolidated 2,311,128 253,459 976,108 366,767 714,794
Unconsolidated 1,197,017 46,642 249,822 620,367 280,186
Contractual interest obligations: (3)
Senior unsecured notes and term loans (2)
3,924,830 237,112 835,267 715,398 2,137,053
Consolidated secured debt (2)
274,323 35,063 99,998 57,753 81,509
Unconsolidated secured debt (2)
197,962 19,757 71,900 45,170 61,135
Financing lease liabilities (4)
193,412 6,610 77,915 2,864 106,023
Operating lease liabilities (4)
981,865 14,986 37,540 33,341 895,998
Purchase obligations (5,6)
2,474,851 1,889,654 514,797 53,528 16,872
Total contractual obligations $ 22,808,373 $ 2,503,283 $ 3,574,872 $ 4,495,188 $ 12,235,030
(1) Amounts represent principal amounts due and do not reflect unamortized premiums/discounts or other fair value adjustments as reflected on the balance sheet.
(2) Based on foreign currency exchange rates in effect as of balance sheet date.
(3) Based on variable interest rates in effect as of balance sheet date.
(4) See Note 6 to our unaudited consolidated financial statements for additional information.
(5) See Note 13 to our unaudited consolidated financial statements for additional information.
(6) Purchase obligations at June 30, 2021, include $1,576,800,000 representing a definitive agreement to acquire 86 seniors housing properties from Holiday Retirement, expected to close during the third quarter.
Capital Structure
Please refer to “Credit Strength” above for a discussion of our leverage and coverage ratio trends. Our debt agreements contain various covenants, restrictions and events of default. Certain agreements require us to maintain financial ratios and minimum net worth and impose certain limits on our ability to incur indebtedness, create liens and make investments or acquisitions. As of June 30, 2021, we were in compliance in all material respects with the covenants under our debt agreements. None of our debt agreements contain provisions for acceleration which could be triggered by our debt ratings. However, under our primary unsecured credit facility, the ratings on our senior unsecured notes are used to determine the fees and interest charged. We plan to manage the company to maintain compliance with our debt covenants and with a capital structure consistent with our current profile. Any downgrades in terms of ratings or outlook by any or all of the rating agencies could have a material adverse impact on our cost and availability of capital, which could have a material adverse impact on our consolidated results of operations, liquidity and/or financial condition.
35
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.