3
- YEARS
STRONG
INVESTOR DAY
MAY 11, 2015
THREE DECADES STRONG
THREE DECADES STRONG
- STRATEGY. EXECUTION. RESULTS.
INVESTOR DAY MAY 11, 2015 o 3 YEARS 0 STRONG TODAYS agenda HCPs - - PowerPoint PPT Presentation
THREE DECADES STRONG THREE DECADES STRONG STRATEGY. EXECUTION. RESULTS. INVESTOR DAY MAY 11, 2015 o 3 YEARS 0 STRONG TODAYS agenda HCPs Strategy and Industry Overview 2 Strategy Lauralee Martin, President and CEO HCPs
STRONG
MAY 11, 2015
THREE DECADES STRONG
THREE DECADES STRONG
1
YEARS
STRONG
TODAY’S agenda
2 Lauralee Martin, President and CEO
Strategy
13 Paul Gallagher, Chief Investment Officer
19 Line of Business Leaders
Execution Results Conclusion
67 Tim Schoen, Chief Financial Officer
77
2
YEARS
STRONG
* Tenure (HCP/Industry).
Lauralee Martin
President & CEO (2/38)*
Paul Gallagher
Chief Investment Officer (12/30)
Tim Schoen
Chief Financial Officer (9/21)
Jim Mercer
General Counsel (4/43)
Line of Business Leaders
HCP’ s veteran senior leadership
Kendall Young Senior Housing (5/31) Darren Kowalske Post-Acute/Hospital (1/25) John Stasinos International (12/12) Tom Klaritch Medical Office (16/32) Jon Bergschneider Life Science (15/18)
Strategy & Industry Overview
3
YEARS
STRONG
1985 2011 2003 2006 2007 2015
BUILDING UPON 30 years of success
Size:
1985: HCP went public with 24 skilled nursing facilities and hospitals 2003: Acquired MedCap Properties from HCA, establishing our MOB platform 2006: Acquired CNL Retirement Properties for $5.3B, expanding into senior housing 2011: Completed $6.1B acquisition of HCR ManorCare portfolio 2007: Acquired Slough Estates for $2.9B, establishing a 5 million sq. ft. Life Science platform in San Francisco and San Diego 2015: Expanded International platform to over $1B
$90M $24B(1)
1999: Completed $1B merger with American Health Properties
1999
(1) Based on Investment Portfolio as of 3/31/15, and reflecting pro forma adjustments for significant transactions including HCR lease amendment, sale of 50 HCR non-strategic assets and pending acquisitions. See Appendix for details regarding these pro forma adjustments.
4
YEARS
STRONG
Strategy & Industry Overview
Brookdale Partnership for Growth Growth platforms:
CCRC and RIDEA
Upgraded credit on triple-net leases Sold 9 non-strategic assets Eliminated all purchase options
assets
HCR ManorCare Strengthen the Operator Amended master lease
HCR to grow
Marketing 50 non-strategic assets
Creating value for HCP and our operating partners
5
YEARS
STRONG
Strategy & Industry Overview
HCP IS continuing to grow
Organic Growth
Empower
Sector Leaders
Expand
Relationships
New Investments
6
YEARS
STRONG
Strategy & Industry Overview
$1 Billion International Platform Grew U.K. investments 4X to >$1 Billion Opened London office Accretive Investments Since 2014 $3.4 Billion Investments(1) Accretive to FAD per Share Diversified Geographically
(1) Reflects acquisitions and developments since January 2014, inclusive of the $1.5B in 2015 YTD as discussed on HCP’s earnings call on 5/5/15.
SIGNIFICANT investment growth
65% Existing Relationships 35% New Relationships 7.4% Blended going-in cash yield
and… …at an attractive
7
YEARS
STRONG
Strategy & Industry Overview
Building new relationships
Senior Housing/Care MOB/Hospital Systems Academic Institutions Life Science and Venture Capital
8
YEARS
STRONG
Strategy & Industry Overview
U.S. HEAL THCARE EXPENDITURES large and growing
Favorable Fundamentals? OR, an Unsustainable Trajectory?
16% 17% 18% 19% 20% 2013 2015 2017 2019 2021 2023 National Health Expenditures as % of GDP +200 bps projected to increase to $5 Trillion
Source: CMS.
9
YEARS
STRONG
Strategy & Industry Overview
10
YEARS
STRONG
Strategy & Industry Overview
Consolidation results in increased Scale,
Business Combination Affiliation Collaboration
11
YEARS
STRONG
Strategy & Industry Overview
U.S. HEAL THCARE REAL ESTATE still very fragmented
14% owned by
3% HCP We are only in the beginning stages of consolidation for this enormous industry
Source: Company estimates.
12
YEARS
STRONG
Strategy & Industry Overview
RIDEA JV 13% Office Platform 30% Triple-Net Leased 50% $24B
Investment Portfolio
Development 3% 4% Debt Investment
By Investment Type By Sector
Senior Housing 38% Post- Acute/Skilled 24% Life Science 14% MOB 14% $1.9B
Portfolio Income
Hospital 5% International 5%
(1) Based on Investment Portfolio as of 3/31/15 (by investment type) and annualized Q1 2015 Portfolio Income (by sector), each adjusted to reflect pro forma impact from significant transactions including HCR lease amendment, sale of 50 HCR non-strategic assets and pending acquisitions. See Appendix for details regarding these pro forma adjustments.
HCP | Furze Hill Lodge Operated by Maria Mallaband Kingswood, UK
14
14
YEARS
STRONG
Investment Approach
Simple strategy:
achieve Attractive Risk-adjusted Returns
LOWER
Potential Risk & Reward
HIGHER
Mezzanine Debt (optionality) SH RIDEA and Re/Development Triple-Net (master) Lease
Acute-Care / Specialty Hospitals CCRCs Post-Acute/Skilled UK Care Homes Senior Housing Medical Office Life Science Office
Buy Right and Structure Matters
15
15
YEARS
STRONG
Investment Approach
OPTIONALITY : Converting Debt to Real Estate
converted one-third of total acquisition financing to triple-net leased real estate
converted to real estate as part of larger sale/leaseback Executed since 2014
converted mezz debt to Entrance Fee CCRCs
converted 2 development loans to fee ownership of brand new communities
Senior Housing UK Care Homes Post-Acute/ Skilled
16
YEARS
STRONG
Investment Approach
HCP’ s Acquisition Platform is not easy to replicate
5 Diversified Lines of Business 30 Years of Relationship Building Expanded Acquisition Teams Expanded Relationships
Robust Deal Pipeline
Consistent mid-size
Larger, strategic portfolio transactions and
17
17
YEARS
STRONG
Investment Approach
HCP’ s opportunistic & disciplined capital allocation(1)
By Investment Type By Sector
Debt Investment 21% Development 10% RIDEA JV 45% Triple-net Leased 24%
Blended Going-in Cash Yield
Senior Housing 52% International 27% MOB 15% 6%
Accretive Acquisitions Since 2014
Life Science
(1) Reflects acquisitions and developments since January 2014, inclusive of the $1.5B in 2015 YTD as discussed on HCP’s earnings call on 5/5/15.
18
18
YEARS
STRONG
19
STRONG
Senior Housing 38%
HCP | The Solana Germantown Operated by Brookdale Germantown, TN
Senior Housing
20
YEARS
STRONG
SENIOR HOUSING organization
Larry Mohr
Senior Vice President Asset Management
Darrin Smith
Senior Vice President Acquisitions
4
Acquisitions Professionals
Kendall Young
4
Asset Management Professionals
Lease Administration and Capital Asset Management
Senior Housing
21
YEARS
STRONG
current Industry Environment
Aligned with premier operators, HCP is well positioned to grow in Senior Housing Continuum of Care Robust Acquisitions Favorable Fundamentals
» Macro: more new capacity
needed to meet demand growth in top 99 NIC markets
» Micro: submarket story » HCP performance in-line with,
89.5% 86.6% 94.1% 83.8% 87.9% 90.9%
Houston Chicago Miami HCP RIDEA Portfolio NIC Market Data
2.4% 0.2% 1.1% 2.3% 1.3% 2.0%
HCP’s Top 3 RIDEA Markets: Q1 2015 Occupancy & YoY change
» Ancillary service offerings
help attract residents and increase length of stay
» Despite a competitive acquisition market, HCP has been
active in executing accretive senior housing investments – aggregating $1.8 billion since 2014
Source: NIC MAP
22
Senior Housing
22
YEARS
STRONG
substantial accretive external growth momentum
Executed $1.8B of acquisitions & developments since 2014 at a blended yield
$588M CCRC JV
Portfolio Acquisition ($1.2B total asset value)
$849M Chartwell
Portfolio Acquisition
$63M MBK Venture
($126M total asset value)
$108M new real
estate via converting debt investments
$80M Ground-up
Developments
$88M Add-on
Sale/Leaseback Acquisition
Senior Housing
23
YEARS
STRONG
32% 12% 9% 12% 2% 1% 32%
$9.4B portfolio operated by premier partners, providing strong internal growth
65% Triple-net
Leased Portfolio
33% RIDEA
Investments
2% “in-the-money”
development loans
a b a b c d a b c d a
b
Portfolio Income(1)
a b c d
(1) Based on annualized Q1 2015 Portfolio Income, adjusted to reflect pro forma impact from significant transactions including HCR lease amendment, sale of 6 HCR non-strategic assets and pending acquisitions. See Appendix for details regarding these pro forma adjustments.
24
Senior Housing
24
YEARS
STRONG
20% 60% 20%
Triple-net master leases anchor recurring internal growth
» Limited expirations – weighted
average remaining term of 12 years
» Minimal exposure to <1x coverage
pools without corporate guaranty
Assisted Living Independent Living Memory Care
» 33,500 units; diversified care mix(2) » 2.75% to 3% average annual
escalators
$470M
Cash NOI(1)
(1) Based on annualized Q1 2015 Cash NOI, adjusted to reflect pro forma impact from significant transactions including HCR lease amendment and sale of 6 HCR non-strategic assets. See Appendix for details regarding these pro forma adjustments. (2) Care mix breakout (60% AL, 20% IL, 20% MC) reflected in the pie chart is based on units.
Heat Map
(Page 5 of HCP Q1 2015 supplemental)
25
Senior Housing
25
YEARS
STRONG
RIDEA platform further elevates internal growth
7.4% blended return on HCP invested capital, driving outsized growth
5 RIDEA Portfolios 122 properties 22,400 units
Capital Investments & Operator Services Driving Outsized
Growth
strong same-store growth +7.6% +4.3% >6%
2013
2014 2015F
RIDEA 49 (24%) 2
RIDEA 21 (21% of units) 1
Q3 2015
Chartwell (22%)
5
MBK JV (2%) 4
CCRC JV (31%)
3
$240M
Annual Cash NOI(1)
(1) Based on annualized Q1 2015 Cash NOI, adjusted to reflect pro forma impact from significant transactions including the MBK joint venture and the pending Chartwell acquisition. See Appendix for details regarding these pro forma adjustments.
26
Senior Housing
26
YEARS
STRONG
HCP’ s successful senior housing development program
» 10 ground-up projects totaling $500M stabilized real estate value
3 Ground–up Development Projects 7 Participating Convertible Development Loans
developer’s profit
Roseland, NJ Hyde Park in Tampa, FL
“Striking Early:” HCP’s development program provides attractive risk-adjusted returns
27
27
YEARS
STRONG
Hospital 5% Post-acute/ Skilled 24%
HCP | ManorCare Health Services Operated by HCR ManorCare Voorhees, NJ
Post-Acute & Hospitals
29
YEARS
STRONG
Triple-net Investment Portfolio Enables Sector Professionals to Seamlessly Leverage HCP’s Infrastructure
Simona Wilson
Vice President Acquisitions
1
Acquisitions Professional
Lease Administration and Capital Asset Management
Scott Grossman
Director Asset Management
1
Asset Management Professional
Darren Kowalske
Post-Acute & Hospitals
30
YEARS
STRONG
integration between hospitals and post-acute providers
for-service towards managed care
reward performance and value…
healthcare providers
HCP
Hospitals
Admissions
Payors Post- Acute Operators The New Post-Acute Care World
Reimbursements Capital
Success Requires: Relationships + Market Share + Efficiency + Quality Outcomes
Post-Acute & Hospitals
31
YEARS
STRONG
73%
$530M
Portfolio Income(1)
17%
Hospital
83%
Post-acute
HCR ManorCare Tandem Debt Tenet HCA Hoag Other 5% 3% 5% 4% 5%
» $5.9B post-acute/skilled and hospital portfolio,
with averag age an annual al lease ase e esc scal alat ators o s of f 2.7%
Other 5%
HCR’s Heartland of Dublin, OH Hoag Hospital - Irvine, CA
(1) Based on annualized Q1 2015 Portfolio Income, adjusted to reflect pro forma impact from the HCR lease amendment and sale of 44 HCR non-strategic assets. See Appendix for details regarding these pro forma adjustments.
Post-Acute & Hospitals
32
YEARS
STRONG
HCP’ s leading post-acute PARTNER
» National scalable platform in highly fragmented industry » Focus on higher acuity, shorter-term patients
Hospice/Ancillary:
Memory Care/Assisted Living:
care provider (Arden Courts)
3 Lines of Business
12% 70% 18%
$750M
EBITDARM(1) Post-Acute/Skilled:
PA, OH, FL, IL, MI
(1) Reflects HCR ManorCare’s total operating and other income before corporate G&A expenses, based on its 2015 base case financial forecast.
Post-Acute & Hospitals
33
YEARS
STRONG
HCR differentiates ITSELF AS AN industry leader
Industry- Leading Attributes Intensive rehabilitation and clinical capabilities 67% Quality Mix; 51% Skilled Mix High acuity, low cost post-acute provider 18% Readmission Rate
(significantly better than industry average)
90% of admissions from 2,000+ hospitals; 250+ managed care contracts 20 years of expertise in dementia care
Clinical Expertise High Quality Revenues Efficient Operations Leading Outcomes Premier Relationships Leading Memory Care Provider
Post-Acute & Hospitals
34
YEARS
STRONG
Best-in-Class Provider of Choice Divesting Non- Strategic Assets Amended Master Lease
Improved financial flexibility Strengthen core post-acute strategy Growing market share in all lines of business
HCR IS positioned FOR growth
Post-Acute & Hospitals
35
YEARS
STRONG
1.07x 1.18x
0.84x 0.97x
(1) Facility-level coverage reflects an imputed 4% management fee. Fixed Change Coverage continues to reflect HCR’s corporate G&A expense of 3.6% of revenues as projected in their 2015 base case financial forecast. (2) Pro forma coverage reflects the combined impact from the lease amendment and sale of 50 non-strategic assets as if they had both occurred in January 2015, to illustrate the estimated full–year, run rate impact. See Appendix for more details regarding HCR ManorCare coverage metrics.
Retained Cash Flow provides financial flexibility to invest in capital projects that Drive Growth Facility-Level Coverage(1): Fixed Charge Coverage:
(2) (2)
Recent Operating Momentum Retained Cash Flow
Capital Investment and Clinical Capabilities Driving Growth
+ 7 bps + 7 bps +7 basis points coverage from using 4% imputed management fee (vs. 5%) + 7 bps
1.05x-1.07x
CY 2015F (before amendment) CY 2015F (current forecast) Pro Forma (full year run-rate) CY 2015F (before amendment) CY 2015F (current forecast) Pro Forma (full year run-rate)
1.28x-1.30x
Post-Acute & Hospitals
36
YEARS
STRONG
Growing Hospice & Home Health Development / Expansion / Acquisition Organic Operating Growth Relationship Philosophy
managed care contracts
pipeline
acquisitions
market share
unit opening
HCR has a number of growth strategies
HCR is positioned to Grow Internally, Externally and through Relationships
37
YEARS
STRONG
5% International
HCP | Greenfield Park Operated by HC-One Greenfield Park, UK
39
YEARS
STRONG
International
John Stasinos
London Andrea Auteri
Senior Vice President Acquisitions & Business Dev.
Los Angeles Taylor Sakamoto
Vice President Acquisitions
Acquisition & Asset Management Professionals
Lease Administration and Capital Asset Management
40
YEARS
STRONG
International
Duration:
Objectives:
premier operators
advisors / brokers
legal structures
management, engineering
Investment Structure:
when possible
local institutional partners
pathway to real estate
Initial Phase “Steady State” Phase
Opportunity to acquire a portfolio
could disrupt chronology and allow a “leap” to Steady State phase
41
YEARS
STRONG
International
CURRENT UK portfolio
HCP was the FIRST
healthcare REIT to expand into Europe in 2012
» Total invested to date of $1.1B
Sale-Leaseback Investments:
» $410M total invested to date » 59 UK based care homes
(36% of total invested capital)
» Long-term NNN leases at EBITDARM
coverages of 1.6x and cash yields of 7.3%
Debt Investments:
» $700M total invested to date » Weighted average return of 9.5% » Blended remaining term of 5 years
London Birmingham Manchester Glasgow Belfast Aberdeen HC-One Maria Mallaband Leeds Liverpool
42
YEARS
STRONG
International
» Leading national UK care home operator » 36 sale-leaseback properties and £330M term
loan secured by 250 freehold care homes
» Top 10 UK operator focused on the greater
Manchester & Leeds markets
» 23 sale-leaseback properties » Arranging development financing for new,
private pay focused care homes
» Largest elderly & specialist care provider in UK » Lead investor on £139M of senior unsecured
notes issued in conjunction with Terra Firma’s 2012 acquisition
43
YEARS
STRONG
International
FOCUS ON growth
Avenues for Growth Existing Relationships New Relationships Follow-On
Opportunities with existing operating partners
Development
Private pay focused care homes UK Continental Europe
44
YEARS
STRONG
Medical Office 13% Medical Office 14%
HCP | 833 Chestnut MOB Philadelphia, PA
Medical Office
46
YEARS
STRONG
Tom Klaritch
Jim Croy
Senior Vice President Leasing
Mike McIlwain
Senior Vice President Capital Asset Management
Tony Acevedo
Senior Vice President Asset Management
Glenn Preston
Senior Vice President Acquisitions
8
Leasing Professionals
14
Capital Asset Management Professionals
8
Asset Management Professionals
4
Acquisitions Professionals 3rd Party Leasing & Lease Administration 3rd Party Property Engineering 3rd Party Property Management
Property Managers:
Medical Office
47
YEARS
STRONG
MEDICAL OFFICE industry environment
Strong Demand + Limited New Supply + Fragmented Ownership = Growth Opportunity for HCP
Healthcare Reform
Consolidation
(only 9% owned by REITs)
Market Opportunity
Sources: Revista; Real Capital Analytics.
Medical Office
48
YEARS
STRONG
NH MA RI NM DE MD OK KS NE SD ND MT WY UT ID AZ NV WA OR KY ME NY PA MI VT VA WV IL NC SC AL MS AR LA MO IA MN WI NJ GA CT CA FL OH IN TN CO TX NY
More than 1,000,000 SF 300,000 to 1,000,000 SF 100,000 to 300,000 SF Less than 100,000 SF Property Density Key
HCP’ s MEDICAL OFFICE portfolio(1)
Affiliated Unaffiliated
95%
Affiliated
On-Campus Off-Campus
80%
On-Campus
(1) Based on Investment Portfolio as of 3/31/15 and annualized Q1 2015 Cash NOI, adjusted to reflect pro forma impact from the acquisition of the Chestnut MOB, on the campus of Thomas Jefferson University Hospital. See Appendix for details regarding these pro forma adjustments.
MOB Portfolio Built Around Hospital Relationships
49
Medical Office
49
YEARS
STRONG
Atrium Parkview Hospital
2222 State Building C Tace
Physician’s Park Hospital Women’s Hospital
Hos
ital MOB MOBs
2201 Medical Plaza
Medical Office
50
YEARS
STRONG
HCA 40% 10 Major Health Systems 30% Other 30%
PREMIER health system affiliations
Recent Expansions and New Investment Grade Relationships Hospital Relationships Drive Leasing, Acquisitions & Developments
Major Health Systems
(1) Based on Medical Office portfolio square footage as of 3/31/15, adjusted to include the Chestnut MOB acquisition.
Medical Office
51
YEARS
STRONG
High Overall Satisfaction High Satisfaction with Management
4.14 4.16 4.19 3.95 4.09 4.15 2011 2012 2013 4.34 4.36 4.39 4.17 4.28 4.34 2011 2012 2013
Source: Kingsley Associates
HCP Kingsley Index
Strong Tenant Satisfaction High Retention Rate
Strong Retention Rate
50% 60% 70% 80% 2012 2013 2014
78% average retention
Medical Office
52
YEARS
STRONG
80% on-campus with high retention rate and strong leasing volume has resulted in portfolio occupancy consistently above 90%
CONSISTENT DEMAND WITH steady internal growth
Briargate MOB Colorado Springs, CO Skyline Medical Plaza Nashville, TN Deaconess MOB Evansville, IN
Strong Leasing Volume Occupancy Consistently Above 90%
60% 70% 80% 90% 2012 2013 2014 2015 1Q
Average 2.3M sq. ft. annually
Capital Investments and On-Campus Assets Driving Growth
1,000 1,500 2,000 2,500 3,000 2012 2013 2014 Renewal New
Leased sq. ft. (000s)
53
Medical Office
53
YEARS
STRONG
ACQUISITIONS & DEVELOPMENTS: strong external growth
Sky Ridge III Lone Tree, CO 118K sq. ft. | $29M Delta Point Las Vegas, NV 76K sq. ft. | $29M Memorial Hermann Pearland, TX 98K sq. ft. | $19M Memorial Hermann Cypress, TX 165K sq. ft. | $36M Capitol Medical Center Sacramento, CA 92K sq. ft. | $59M
Recent Developments
Innovation San Diego, CA 84K sq. ft. | $38M Eye Institute of Texas Dallas, TX 88K sq. ft. | $32M HonorHealth (2012) Scottsdale, AZ 398K sq. ft. | $81M Mercy (2 MOBs) Miami, FL 148K sq. ft. | $26M Springs Portfolio (3 MOBs) Louisville, KY 328K sq. ft. | $51M 3535 Market Street Philadelphia, PA 436K sq. ft. | $139M
Recent Acquisitions
833 Chestnut Street Philadelphia, PA 705K sq. ft. | $161M
Executed >$500 Million of acquisitions & developments since 2014 at blended yield of 7.2%, accretively growing our MOB portfolio by 20%
Sustainability
54
YEARS
STRONG
Environmental
HCP’ s “3–PILLAR” sustainability strategy:
Social Governance
Sustainability
55
YEARS
STRONG
GRI Sustainability Report
CDP Survey
Named to Climate Disclosure Leadership Index for 2nd consecutive year
Global Real Estate Sustainability Benchmark Survey
Named Global Healthcare Sector Leader for 3rd consecutive year
Dow Jones Sustainability Index Assessment
Named to the DJSI North America Index for 2nd consecutive year
FTSE4Good Index Assessment
Named to the FTSE4Good Index for 3rd consecutive year
HCP’ s sustainability leadership & awards
56
56
YEARS
STRONG
57
STRONG
Life Science 14%
HCP | The Cove at Oyster Point Development Rendering South San Francisco, CA
Life Science
58
YEARS
STRONG
Property Managers:
Irvine
Ryan Anderson
Vice President Acquisitions/Leasing
Nashville
Drew Cressman
Vice President Asset Management
San Diego
Michael Dorris
Vice President Leasing/Development
South San Francisco
Scott Bohn
Vice President Leasing/Development
Jon Bergschneider
1
Leasing/Development Professional
Lease Administration and Capital Asset Management
Life Science
59
YEARS
STRONG
INTRO TO life science real estate
General Characteristics
and related lab equipment
User Groups
Typical Locations
research hubs
Life Science
60
YEARS
STRONG
HCP’ s LIFE SCIENCE portfolio
4.8M sq. ft.
Submarkets:
SAN FRANCISCO, CA
1.9M sq. ft.
Submarkets:
0.6M sq. ft.
Submarket:
Research Park SAN DIEGO, CA SALT LAKE CITY, UT DURHAM, NC 0.1M sq. ft. 0.2M sq. ft. CAMBRIDGE, MA
Largest life science owner on West Coast with 3.0M sq. ft. to develop
Life Science
61
YEARS
STRONG
PREMIER LIFE SCIENCE partners
Amgen 17% Genentech 17% Rigel 6% LinkedIn 5% Exelixis 5% Google 4% Myriad 3% Takeda 3% General Atomics 2% Other 38%
88% of NOI comes from public or well-established private companies Recent Expansions and New Investment Grade Relationships
$260M Cash NOI
Note: percentages are based on annualized revenues for the Life Science segment.
Life Science
62
YEARS
STRONG
LIFE SCIENCE industry strength
Improved Capital Markets & Financing
R&D via external sources
and pipeline
Consolidation & Collaboration
2014 were designated Priority Review, reducing approval time from 10 mos. to 6 mos.
Streamlined FDA Approval Process Increased access to capital has led to growth opportunities for HCP and our tenants
41 drug approvals in 2014 (compared to an average of 25 per year since 2005)
+13%
Amgen / Onyx Bristol Myers Squibb / Flexus J&J / Alios $130 $140 $150 $160
2013 2014 Global LS Financing $ Billions
Sources: Burrill & Company, Food and Drug Administration.
Life Science
63
YEARS
STRONG 90% 91% 92% 93% 94% 95% 96% 97% 2012 2013 2014 2015 1Q
STRONG DEMAND creating internal growth
Strong Leasing Volume All-Time High Occupancy 96.5%
Average 1M sq. ft. annually
+500 bps
4 quarters
Oyster Point II, Bldg C
100 Cardinal Way Redwood City, CA 9380 Judicial Drive San Diego, CA
Portfolio occupancy reached an all-time high of 96.5%, led by strong demand in South San Francisco
400 600 800 1,000 1,200 2012 2013 2014 Leased sq. ft. (000s)
Capital Investments and Strategic Submarkets Driving Growth
Life Science
64
YEARS
STRONG
MARKET IN FOCUS: south san francisco
Source: CBRE, Inc.
0.3% Direct Vacancy 8.2M Sq. Ft. Lab Market 8.2M Sq. Ft. Lab Market
HCP owns nearly 1/3
HCP Existing Properties
HCP Developments The Cove
Life Science
65
YEARS
STRONG
» Premier development site at the gateway to South San Francisco
in seven buildings
February 2015: 253,000 sq. ft. in two buildings (anticipated delivery 3Q 2016)
amenity profile, including food service, fitness, meeting space, hotel & retail » LEED Silver design
66
YEARS
STRONG
HCP | Britannia Oyster Point II South San Francisco, CA
Financial Results & Balance Sheet
68
YEARS
STRONG
CFO organization
Pat Stangle Risk Management John Lu FP&A and IR 6
FP&A and IR Professionals
Tim Hall Tax 9
Tax Professionals
Matt Brill Treasurer 7
Treasury Professionals
Jeannine Bonesteele Operational Accounting 24
Operational Accounting Professionals
4
IT Professionals
Keith Bereskin Information Technology 20
Accounting Professionals
Scott Anderson Chief Accounting Officer 3
Internal Audit Professionals
Jeannine Baker Internal Audit
Tim Schoen
Financial Results & Balance Sheet
69
YEARS
STRONG
COMMITED TO A strong balance sheet
(1) As of 3/31/15. Pro forma for recently announced acquisitions and developments (e.g., Chartwell portfolio and Chestnut MOB), based on an assumed 60% equity and 40% debt financing mix, and the sale of 50 HCR non-strategic assets.
capital structure
market access
grade credit ratings
57% 38% 5%
Equity (BV) Unsecured Debt Secured Debt
Gross Assets CAPITALIZATION(1) 43%
Financial Results & Balance Sheet
70
YEARS
STRONG
STRONG SAME-STORE GROWTH from diversified portfolio
2012 2013 2011 2010 2014
S A M E A M E - S T O R E G R G R O W T H T H B Y S E S E G M G M E N T N T
HCP’S O S OVE VERAL ALL C CASH SH SAM AME-STOR ORE NOI NOI G GROWTH
4.2% 3.1% 4.0% 4.8% 3.3% 2015F(1) 0.25%
Post-acute/Skilled 3.7% Hospital 9.9% Senior Housing 6.6% Life Science 7.0% Hospital 3.7% Senior Housing 8.6% Hospital 4.6% Senior Housing 5.1% Medical Office 2.7% Medical Office 2.8% Hospital 3.6% Post-acute/Skilled 3.5% Post-acute/Skilled 2.6% Senior Housing 3.5% Medical Office 2.3% Life Science 0.5% Life Science 1.1% Medical Office 2.7% Life Science (1.6%) Post-acute/Skilled 1.4% Hospital 3.1% Senior Housing 3.6% Post-acute/Skilled 3.5% Medical Office 2.0% Life Science 3.4% Hospital 1.0% Senior Housing 4.0% Post-acute/Skilled (7.2%) Medical Office 2.0% Life Science 5.0%
(1) 2015 projections based on the mid-point of the Company’s guidance discussed on its earnings call on 5/5/15.
Financial Results & Balance Sheet
71
YEARS
STRONG
3.5% 4.1% 6.7% 8.1% 5.6% 8.8% 4.1% 2.9% 4.2% 4.2% 47.8% $0 $100 $200 $300 $400 $500 $600 $700 $800 $900 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 Thereafter
LONG-TERM NNN LEASES WITH
($M)
Only 5% of leases on average expire annually through 2024
(1) As of 3/31/15. Pro forma to reflect HCR lease amendment and sale of 50 non-strategic assets, Chestnut MOB acquisition and HC-One sale- leaseback conversion. Amounts exclude $124 million of annualized NOI related to 70 facilities in a RIDEA structure managed by Brookdale.
Financial Results & Balance Sheet
72
YEARS
STRONG
14.6% 14.4% 10.2% 7.8% 8.3% 12.1% 3.2% 8.1% 11.5% 6.0% 3.7% $0 $400 $800 $1,200 $1,600 $2,000 $2,400 $2,800 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 Thereafter Senior Unsecured Notes Secured Debt Revolver GBP Term Loans
BALANCED AND MANAGEABLE debt maturity profile(1)
» 4.7% weighted average interest rate » 5.6 years weighted average maturity
(match-fund U.K. debt investments)
Addressed All of 2015 Maturities
($M)
(1) As of 3/31/15, pro forma to exclude remaining 2015 scheduled maturities as they were prefunded with $600 million senior notes issuance in January 2015. Also excludes $270 million of non-interest bearing entrance fee deposits and demand notes that have no scheduled maturities.
Financial Results & Balance Sheet
73
YEARS
STRONG
5.6% 5.9% 6.6% 4.1% 4.3% 4.4% 0.0% 2.0% 4.0% 6.0% 8.0% 2016 2017 2018
Maturing Debt Rates Estimated 10-Year HCP Unsecured Bond Rates
REFINANCING TAILWINDS expected to continue
Maturing Debt(1) Cumulative Interest Savings
1.5% 1.6% 2.2%
$1.3B $1.4B $0.7B $18M $42M $57M
Potential annual interest savings of $57 million in 2018
(1)(1) As of 3/31/15. Excludes revolver and GBP term loan.
Financial Results & Balance Sheet
74
YEARS
STRONG
83% IN 2010
Improved Payout Ratio(2)
97% IN 2010
84% 4%
IN 2015
72% 2%
IN 2015
FA FAD FFO FFO a as adjuste usted
HCP HAS grown significantly AND profitably SINCE 2010
$1.92 $2.16 $2.23 $2.54 $2.57 $2.69
2010 2011 2012 2013 2014 2015F
FAD
FAD/share Dividend/share
$1.86 $1.92 $2.00 $2.10 $2.18 $2.26
$0.10 favorable$200M $20M
FAD in excess of dividends 3.3% average Cash Same-Store growth(1) 70% expansion of investment portfolio
Balance sheet upgrade Baa3 BBB Baa1 BBB+
7.0% FAD/Share CAGR
(1) Represents HCP’s average Cash Same-Store NOI growth from 2010-2015F. (2) 2015 FFO as adjusted, FAD and payout ratio projections are based on the mid-point of the Company’s guidance discussed on its earnings call
Financial Results & Balance Sheet
75
YEARS
STRONG
HCR ManorCare Master Lease 30%
Higher Lower Growth Potential Smaller Larger Size
Fixed-rate leverage expected to increase FAD per share growth to 4.5% to 5.0%
Life Science RIDEA
Continued organic Cash NOI growth from diversified portfolio that has averaged 3.3%(1) Additional upside opportunities:
RIDEA Life Science MOB International Triple-net Leases
Triple-net leases and debt investments Operating business
HCP’S attractive growth outlook
(1) Represents HCP’s average Cash Same-Store NOI growth from 2010-2015F.
Financial Results & Balance Sheet
76
YEARS
STRONG
(1) Estimated full year 2015 dividend based on current quarterly dividend of $0.565 per share. (2) 2015 projected payout ratio based on the Company’s mid-point of FFO as adjusted per share guidance discussed on its earnings call on 5/5/15.
72%
65% 70% 75% 80% 85% 90% 95% 100% 105%
Annual Dividend 1985 – 2015(1)
Dividend per share FFO as adjusted payout ratio
$2.26(1)
dividends every year for at least 25 consecutive years
hcp is the only REIT in the
77
STRONG
HCP | Cypress Village CCRC Operated by Brookdale Jacksonville, FL
Concluding Remarks
78
YEARS
STRONG
WHAT MAKES HCP compelling
WE ARE: WE HAVE: WE GROW: the value of our cash flows from our portfolio, via
long-term ownership in healthcare real estate that
is strategic to our operating partners
sheet and excellent liquidity
sectors
Science and sector–leading CCRC Platforms
79
YEARS
STRONG
80
YEARS
STRONG
81
YEARS
STRONG
This presentation is being presented solely for your information, is subject to change and speaks only as of the date hereof. This presentation and comments made by management do not constitute an offer to sell or the solicitation of an offer to buy any securities of HCP or any investment interest in any business ventures of HCP. This presentation is not complete and is only a summary of the more detailed information included elsewhere, including in HCP’s Securities and Exchange Commission
FORWARD-LOOKING STATEMENTS The statements in this presentation, as well as statements made by management, which are not historical facts, are “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and HCP intends such “forward-looking statements” to be covered by the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These statements include, among other things, statements regarding FFO, FAD, income and other financial projections and assumptions; estimated bond rates; future business strategies; and the ability to accelerate dividend growth. These statements are made as of the date hereof, are not guarantees of future performance and are subject to known and unknown risks, uncertainties, assumptions and other factors — many of which are out of HCP’s control and difficult to forecast — that could cause actual results to differ materially from those set forth in or implied by such forward-looking statements. These risks and uncertainties include but are not limited to: HCP’s ability to fully evaluate HCR’s ability to meet its contractual obligations under the master lease amendment and risks related to the impact of the Department of Justice lawsuit against HCR, including the possibility of larger than expected litigation costs, adverse results and related developments; HCP’s reliance on a concentration of a small number of tenants and operators for a significant portion of its revenues; the financial weakness of tenants and operators, including potential bankruptcies, significant litigation exposure and downturns in their businesses; the ability of HCP’s tenants and operators to conduct their respective businesses in a manner sufficient to maintain or increase their revenues and to generate sufficient income to make rent and loan payments to HCP; competition for tenants and operators; availability of suitable properties to acquire at favorable prices and the competition for the acquisition and financing of those properties; HCP’s ability to negotiate the same or better terms with new tenants or operators if existing leases are not renewed or HCP exercises its right to replace an existing tenant or operator upon default; the risks associated with HCP’s investments in joint ventures and unconsolidated entities; the risk that HCP may not be able to achieve the benefits of investments within expected time frames or at all, or within expected cost projections; the potential impact of future litigation matters; the effect on healthcare providers of legislation addressing entitlement programs and related services, including Medicare and Medicaid, which may result in future reductions in reimbursements; changes in federal, state or local laws and regulations; volatility or uncertainty in the capital markets; changes in global, national and local economic conditions; changes in the credit ratings on United States (“U.S.”) government debt securities or default or delay in payment by the U.S. of its obligations; HCP’s ability to manage its indebtedness level and changes in the terms of such indebtedness; HCP’s ability to maintain its qualification as a real estate investment trust; and other risks described from time to time in HCP’s Securities and Exchange Commission filings, including its 2014 Annual Report on Form 10-K and the Form 10-Q for the quarter ended March 31, 2015. HCP assumes no, and hereby disclaims any, obligation to update any of the foregoing or any other forward-looking statements as a result of new information or new or future developments, except as otherwise required by law. MARKET DATA This presentation also includes market and industry data that HCP has obtained from market research, publicly available information and industry publications. The accuracy and completeness of such information are not guaranteed. The market and industry data is often based on industry surveys and preparers’ experience in the
information. NON-GAAP FINANCIAL MEASURES This presentation contains certain supplemental non-GAAP financial measures. While HCP believes that non-GAAP financial measures are helpful in evaluating its
financial or operating performance as defined by GAAP. You are cautioned that there are inherent limitations associated with the use of each of these supplemental non-GAAP financial measures as an analytical tool. Additionally, HCP’s computation of non-GAAP financial measures may not be comparable to those reported by
information packages and earnings releases, which are available on its website at www.hcpi.com in the “Presentations” section of the “Investor Relations” tab.
Defin init itio ions
Debt Maturity Profile Represents debt maturities as of March 31, 2015, pro forma to exclude $260 million of 2015 remaining debt maturities, which were prefunded by the $600 million senior unsecured notes offering in January 2015. (Slide 72 – Financial Results & Balance Sheet) Funds Available for Distribution (“FAD”) Our FAD is defined as FFO as adjusted (as defined below) after excluding the impact of the following: (i) amortization of acquired market lease intangibles, net; (ii) amortization of deferred compensation expense; (iii) amortization of deferred financing costs, net; (iv) straight-line rents; (v) accretion and depreciation related to DFLs and lease incentive amortization (reduction of straight-line rents); and (vi) deferred revenues, excluding amounts amortized into rental income that are associated with tenant funded improvements owned/recognized by us and up-front cash payments made by tenants to reduce their contractual rents. Also, FAD is: (i) computed after deducting recurring capital expenditures, including leasing costs and second generation tenant and capital improvements; and (ii) includes lease restructure payments and adjustments to compute our share of FAD from our unconsolidated joint ventures and those related to CCRC non-refundable entrance fees. Other real estate investment trusts (“REITs”) or real estate companies may use different methodologies for calculating FAD, and accordingly, our FAD may not be comparable to those reported by other REITs. Although our FAD computation may not be comparable to that of other REITs, management believes FAD provides a meaningful supplemental measure of our performance and is frequently used by analysts, investors, and other interested parties in the evaluation of our performance as a REIT. FAD does not represent cash generated from operating activities determined in accordance with U.S. generally accepted accounting principles or “GAAP”, is not necessarily indicative of cash available to fund cash needs, and should not be considered as an alternative to net (loss) income determined in accordance with GAAP. (Slides 74 & 75 – Financial Results & Balance Sheet) Funds From Operations (“FFO”) We believe Funds From Operations (“FFO”) is an important supplemental measure of operating performance for a REIT. Because the historical cost accounting convention used for real estate assets utilizes straight-line depreciation (except on land), such accounting presentation implies that the value of real estate assets diminishes predictably over time. Since real estate values instead have historically risen and fallen with market conditions, presentations of
address this issue. FFO as defined by the National Association of Real Estate Investment Trusts (“NAREIT”) is net (loss) income applicable to common shares (computed in accordance with GAAP), excluding gains or losses from sales of property, impairments of, or related to, depreciable real estate, plus real estate, direct financing lease (“DFL”) and other depreciation and amortization, and after adjustments for joint ventures. Adjustments for joint ventures are calculated to reflect FFO
available to fund cash needs and should not be considered an alternative to net (loss) income. We compute FFO in accordance with the current NAREIT definition; however, other REITs may report FFO differently or have a different interpretation of the current NAREIT definition from ours. FFO as adjusted represents FFO before the impact of severance related charges, litigation settlement charges, preferred stock redemption charges, impairments (recoveries) of non-depreciable assets and transaction-related items (defined below). Transaction-related items include acquisition and pursuit costs (e.g., due diligence and closing) and gains/charges incurred as a result of mergers and acquisitions and lease amendment or termination activities. Management believes that FFO as adjusted provides a meaningful supplemental measurement of our FFO run-rate. This measure is a modification of the NAREIT definition of FFO and should not be used as an alternative to net (loss) income (determined in accordance with GAAP) or NAREIT FFO. (Slides 74 & 76 – Financial Results & Balance Sheet) Gross Assets Represents the carrying amount of total assets, excluding investments in and advances to unconsolidated joint ventures, after adding back accumulated depreciation and amortization, as reported in the consolidated financial statements plus our pro rata share of total assets from our unconsolidated joint ventures, after adding back accumulated depreciation and amortization as of March 31, 2015. HCR ManorCare Inc.’s (“HCR”) Coverages CY 2015F (before amendment): Represents previous Master Lease terms before the March 29, 2015 lease amendment (“HCR Master Lease Amendment”). Projected 2015 coverage data based on HCR’s 2015 base case financial forecast, inclusive of 3.5% rent increase previously scheduled to take effect in April 2015, resulting in $541 million of annual rent beginning April 2015 prior to the HCR Master Lease Amendment. (Slide 35 – Post Acute & Hospitals) CY 2015F (current forecast): Represents HCR’s 2015 base case financial forecast and the HCR Master Lease Amendment terms effective April 1, 2015, as described in HCP’s March 30, 2015 press release. (Slide 35 – Post Acute & Hospitals) Pro Forma (full year run-rate): Represents HCR’s 2015 base case financial forecast, pro forma for the HCR Master Lease Amendment and sale of non-strategic assets as if they had both occurred on January 1, 2015 to illustrate the estimated full year run-rate impact. Assumes proceeds to HCP from the sale of between $250 and $350 million, resulting in annual rent reduction to the Master Lease of between $19 and $27 million, based on previously announced 7.75% yield on sale
Investment Portfolio Represents the real estate investments owned by HCP, the carrying amount of debt investments and our pro rata share of the real estate investments held in our unconsolidated joint ventures excluding assets under development and land held for development as of March 31, 2015. Net Operating Income from Continuing Operations (“NOI”) We believe Net Operating Income from Continuing Operations (“NOI”) provides investors relevant and useful information because it reflects only income and operating expense items that are incurred at the property level and presents them on an unleveraged basis. We use NOI and Cash NOI to make decisions about resource allocations, to assess and compare property level performance, and evaluate our same property portfolio (“SPP”). We believe that net (loss) income is the most directly comparable GAAP measure to NOI. NOI should not be viewed as an alternative measure of
may not be comparable to that of other REITs or real estate companies, as they may use different methodologies for calculating NOI. NOI is defined as rental and related revenues, including tenant recoveries, resident fees and services, and income from DFLs, less property level operating expenses; NOI excludes all of the other financial statement amounts included in net (loss) income. Cash NOI is calculated as NOI after eliminating the effects of straight-line rents, DFL accretion, amortization of market lease intangibles and lease termination fees. Portfolio Income Represents Cash NOI from real estate owned by HCP, interest income from debt investments and our pro rata share of Cash NOI (plus cash non- refundable entrance fees in the case of our CCRC JV) from real estate owned in our unconsolidated joint ventures for the three months ended March 31, 2015.
1
Defin init itio ions
Pro Forma Gross Assets Represents Gross Assets as of March 31, 2015, pro forma for significant transactions that were announced during the quarter but have not yet closed and transactions that were announced or closed after March 31, 2015. Pro forma adjustments include the following: (i) ($300) million for the projected sales of 50 HCR non-strategic assets, (ii) pending $849 million acquisition of assets from the Chartwell portfolio, (iii) $260 million development funding and (iv) $161 million acquisition of a medical office building in Philadelphia, PA. (Slide 69 – Financial Results & Balance Sheet) Pro Forma Investment Portfolio Represents Investment Portfolio as of March 31, 2015, pro forma for significant transactions that were announced during the quarter but have not yet closed and transactions that were announced or closed after March 31, 2015. Pro forma adjustments include the following in each respective investment type: (i) ($300) million for the projected sales of 50 HCR non-strategic assets (triple-net leased), (ii) pending $849 million acquisition of assets from the Chartwell portfolio (RIDEA), (iii) $771 million committed and future developments (development), (iv) $161 million acquisition of a medical office building in Philadelphia, PA (office platform) and (v) net $260 million conversion of our £174 million HC-One debt investments to fee ownership in care homes (debt investment to triple-net leased). (Slides 3 & 12 – Strategy & Industry Overview; Slide 23 – Senior Housing; Slide 31 – Post Acute & Hospitals and Slide 48 – Medical Office) Pro Forma Portfolio Income Represents Portfolio Income for the three months ended March 31, 2015, presented on an annualized run-rate basis, pro forma for significant transactions that were announced during the quarter but have not yet closed and transactions that were announced or closed after March 31, 2015. Pro forma adjustments include the following in each respective segment/sector: (i) ($12.5) million from the HCR Master Lease Amendment and ($5.8) million from sales
$1.1 million from 50% investment in unconsolidated joint venture with MBK (senior housing), (iv) $2.7 million from acquisition of a medical office building in Philadelphia, PA (medical office), (v) net $0.8 million from conversion of the HC-One debt investments to fee ownership in care homes (international sector) and (vi) ($4.3) million from one-time interest income (senior housing). (Slide 12 – Strategy & Industry Overview; Slides 23 - 25– Senior Housing; Slide 31 – Post-Acute & Hospitals; Slide 48 – Medical Office and Slide 61 – Life Science) Same Property Portfolio (“SPP”) SPP statistics allow management to evaluate the performance of our real estate portfolio under a consistent population, which eliminates the changes in the composition of our portfolio of properties. We identify our SPP as stabilized properties that remained in operations and were consistently reported as leased properties or operating properties (RIDEA) for the duration of the year-over-year comparison periods presented. Accordingly, it takes a stabilized property a minimum of 12 months in operations under a consistent reporting structure to be included in our SPP. SPP NOI excludes certain non-property specific operating expenses that are allocated to each operating segment on a consolidated basis. A property is removed from our SPP when it is sold, placed into redevelopment or contributed to partnerships under a RIDEA structure. (Slide 70 – Financial Results & Balance Sheet)
2
Non
AP Reconcilia iliatio ions
Certain non-GAAP financial measures are included throughout this presentation. We have provided reconciliations of these measures to the most directly comparable GAAP measures as well as certain related disclosures herein in this Appendix, our Annual Reports on Form 10-K filed with the U.S. Securities and Exchange Commission, and Earnings Releases and Annual Reports, which are available on our website at www.hcpi.com in the “Presentations” section of the “Investor Relations” tab and “Financial Information” section of the “Investor Relations” tab, respectively. The reconciliations incorporated by reference are as follows:
and Analysis of Financial Condition and Results of Operations – Non-GAAP Financial Measures); (FAD: Slide 74 – Financial Results & Balance Sheet and FFO as adjusted: Slide 76 – Financial Results & Balance Sheet)
Financial Condition and Results of Operations – Results of Operations); (Slide 70 – Financial Results & Balance Sheet)
NOI and SPP by segment for the years ended December 31, 2012 and 2011 (Part II, ITEM 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations – Results of Operations); (Slide 70 – Financial Results & Balance Sheet)
FFO as adjusted for the years ended December 31, 2009, 2008, 2007, 2006, 2005, 2004 and 2003 (Reconciliations of Non-GAAP Measures); (Slide 76 – Financial Results & Balance Sheet)
Projected FFO as adjusted per share and Projected FAD per share for the full year 2015 (Projected Future Operations section); (Slide 74 – Financial Results & Balance Sheet)
NOI and SPP for the years ended December 31, 2010 to 2014 (Net Operating Income and Same Property Performance section); (Slide 70 – Financial Results & Balance Sheet) No reconciliation of projected segment SPP Cash NOI growth (Slide 70 – Financial Results & Balance Sheet) or FAD per share growth as a result of fixed-rate leverage (Slide 75 – Financial Results & Balance Sheet) are included in this Appendix because we are unable to quantify certain amounts that would be required to be included in the comparable GAAP financial measure without unreasonable efforts and we believe such reconciliations would imply a degree of precision that would be confusing or misleading to investors.
3
Non
AP Reconcilia iliatio ions
In thousands
The following table represents Portfolio Income by sector: Three Months Ended March 31, 2015 Sector Cash NOI Unconsol. JV Cash NOI(1) Interest Income Portfolio Income Pro Forma Adjustments(2) Pro Forma Portfolio Income Annualized Pro Forma Portfolio Income(3) Senior housing(4) (5) $ 147,955 $ 14,278 $ 7,394 $ 169,627 $ 11,200 $ 180,827 $ 723,308 Post-acute/skilled(4) (6) 121,960 — 6,680 128,640 (18,700 ) 109,940 439,760 Medical office 58,187 2,680 — 60,867 2,700 63,567 254,268 Life science(7) 63,777 1,252 — 65,029 — 65,029 260,116 Hospitals(6) 21,457 220 — 21,677 — 21,677 86,708 International(4) 2,517 — 19,188 21,705 800 22,505 90,020 $ 415,853 $ 18,430 $ 33,262 $ 467,545 $ (4,000 ) $ 463,545 $ 1,854,180 The following table reconciles net loss to Cash NOI: Three Months Ended March 31, 2015 Net loss $ (237,503 ) Interest income (33,262 ) Investment management fee income (460 ) Interest expense 116,780 Depreciation and amortization 114,522 General and administrative 24,773 Acquisition and pursuit costs 3,390 Impairments 478,464 Gain on sales of real estate, net of income taxes (6,264 ) Other income, net (1,724 ) Income taxes benefit (77 ) Equity income from unconsolidated joint ventures (13,601 ) NOI $ 445,038 Straight-line rents (9,546 ) DFL accretion (20,304 ) Amortization of market lease intangibles, net (378 ) Lease termination fees 1,043 Cash NOI $ 415,853 The following table reconciles unconsolidated joint venture net (loss) income to HCP’s share of Cash NOI by sector(8): Three Months Ended March 31, 2015 CCRC Senior Housing Medical Office(8) Life Science Net (loss) income $ (3,019 ) $ 888 $ (3,436 ) $ 1,756 Depreciation and amortization 18,606 698 7,564 382 General and administrative — 20 838 7 Interest expense and other 899 346 7,205 — NOI $ 16,486 $ 1,952 $ 12,171 $ 2,145 Non-cash adjustment to NOI 10,692 — (484 ) (120 ) Cash NOI $ 27,178 $ 1,952 $ 11,687 $ 2,025 HCP’s pro rata share of Cash NOI $ 13,317 $ 961 $ 2,900 $ 1,252
4
Non
AP Reconcilia iliatio ions
Dollars in thousands
The following table reconciles net income to Projected SPP Cash NOI (Projected SPP Cash NOI growth)(9): Projected Full Year 2015 Year Ended December 31, 2014 Net income $ 436,000 $ 936,591 Other income and expenses(10) (183,000 ) (136,436 ) Costs and expenses(11) 1,079,536 999,054 Impairments 478,464 — Impairment of investment in unconsolidated joint venture — 35,913 Total discontinued operations — (29,746 ) NOI $ 1,811,000 $ 1,805,376 Non-cash adjustments to NOI (115,000 ) (158,376 ) Cash NOI $ 1,696,000 $ 1,647,000 Projected Non-SPP Cash NOI (172,200 ) (127,000 ) Projected SPP Cash NOI $ 1,523,800 $ 1,520,000 Projected SPP Cash NOI growth(12) 0.25%
(1) Represents our pro rata share of Cash NOI from unconsolidated joint ventures. (2) For additional information on pro forma adjustments, see Pro Forma Portfolio Income in the “Definitions” section of the Appendix. (3) Represents Pro Forma Portfolio Income for the three months ended March 31, 2015, multiplied by a factor of four. (Slide 12 – Strategy & Industry Overview) (4) Cash NOI related to international operations has been reclassified from senior housing to international. Interest income related to the HC-One debt investments hasbeen reclassified from post-acute/skilled nursing to international.
(5) Included on Slide 23 – Senior Housing. (6) Post-acute and Hospital are combined as presented on Slide 31 – Post-Acute & Hospitals. (7) Included on Slide 61 – Life Science. (8) Financial information is combined by primary segment of each joint venture (i.e., HCP Ventures III and HCP Ventures IV are combined under the medical officecolumn).
(9) Except as otherwise noted, the projections reflect management's view of current and future market conditions, including assumptions with respect to rental rates,potential impact of future acquisitions, dispositions, other impairments or recoveries, the future bankruptcy or insolvency of our operators, lessees, borrowers or other
cash flow hedges, or existing and future litigation matters including the possibility of larger than expected litigation costs and related developments. There can be no assurance that our actual results will not differ materially from the estimates set forth above. The aforementioned ranges represent management’s best estimates based upon the underlying assumptions as of the date of this presentation. Except as otherwise required by law, management assumes no, and hereby disclaims any,
taxes and equity income from unconsolidated joint ventures.
(11) Represents interest expense, depreciation and amortization, general and administrative expenses, and acquisition and pursuit costs. (12) Included on Slide 70 – Financial Results & Balance Sheet.5