LTC Announces First Quarter Operating Results
WESTLAKE VILLAGE, Calif.--(BUSINESS WIRE)-- LTC Properties, Inc. (NYSE:LTC) released results of operations for the three months ended March 31, 2009 and announced that net income allocable to common stockholders for the first quarter was $8.0 million or $0.35 per diluted share which includes $0.6 million related to the repurchase of 109,484 share of preferred stock, as described below, and $0.2 million related to the prepayment of a mortgage loan. For the same period in 2008, net income allocable to common stockholders was $8.2 million or $0.36 per diluted share which includes $1.0 million related to the repurchase of 636,300 share of preferred stock, as described below. Revenues for the three months ended March 31, 2009, were $17.7 million versus $17.8 million for the same period last year.
The Company invested $2.0 million during the quarter ended March 31, 2009 to repurchase a total of 109,484 shares of its Series F Cumulative Preferred Stock (or Series F Preferred Stock) at an average cost of $18.27 per share, including commission. During the quarter ended March 31, 2008, the Company repurchased 636,300 shares of its Series F Preferred Stock for $14.3 million or an average cost including commission of $22.44 per share. The Series F Preferred Stock has a liquidation value of $25.00 per share and a dividend rate of 8.0%. The difference between the liquidation value and the repurchase price, netted with the original issue costs, has been included in calculating net income allocable to common stockholders.
The Company will conduct a conference call on Monday, May 11, 2009, at 10:00 a.m. Pacific time, in order to comment on the Company's performance and operating results for the quarter ended March 31, 2009. The conference call is accessible by dialing 888-241-0558. The international number is 647-427-3417. The earnings release will be available on our website. An audio replay of the conference call will be available from May 11, 2009 through May 25, 2009. Callers can access the replay by dialing 800-695-9469 or 402-220-0618 and entering encore passcode number 92195624.
At March 31, 2009, LTC had investments in 100 skilled nursing properties, 101 assisted living properties and two schools in 30 states. The Company is a self-administered real estate investment trust that primarily invests in long-term care and other health care related facilities through mortgage loans, facility lease transactions and other investments. For more information on LTC Properties, Inc., visit the Company's website at www.LTCProperties.com.
This press release includes statements that are not purely historical and are "forward looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, including statements regarding the Company's expectations, beliefs, intentions or strategies regarding the future. All statements other than historical facts contained in this press release are forward looking statements. These forward looking statements involve a number of risks and uncertainties. All forward looking statements included in this press release are based on information available to the Company on the date hereof, and the Company assumes no obligation to update such forward looking statements. Although the Company's management believes that the assumptions and expectations reflected in such forward looking statements are reasonable, no assurance can be given that such expectations will prove to have been correct. The actual results achieved by the Company may differ materially from any forward looking statements due to the risks and uncertainties of such statements.
LTC PROPERTIES, INC.
CONSOLIDATED STATEMENTS OF INCOME
(Amounts in thousands, except per share amounts)
(unaudited)
Three Months Ended
March 31,
2009 2008
Revenues:
Rental income $15,030 $14,634
Interest income from mortgage loans 2,371 2,658
Interest and other income 315 555
Total revenues 17,716 17,847
Expenses:
Interest expense 892 1,176
Depreciation and amortization 3,701 3,692
Legal expenses 7 25
Operating and other expenses 1,878 1,811
Total expenses 6,478 6,704
Income from continuing operations 11,238 11,143
Discontinued operations:
Gain on sale of assets, net -- 92
Net income from discontinued operations -- 92
Net income 11,238 11,235
Income allocated to noncontrolling interest (77 ) (77 )
Income allocated to preferred stockholders (3,159 ) (2,869 )
Income allocated to participating securities (36 ) (49 )
Net income allocable to common stockholders $7,966 $8,240
Basic earnings per common share:
Continuing operations $0.35 $0.36
Discontinued operations $0.00 $0.00
Net income allocable to common stockholders $0.35 $0.36
Diluted earnings per common share:
Continuing operations $0.35 $0.36
Discontinued operations $0.00 $0.00
Net income allocable to common stockholders $0.35 $0.36
Weighted average shares used to calculate earnings per
common share:
Basic 23,059 22,862
Diluted 23,141 23,015
NOTE: Computations of per share amounts from continuing operations, discontinued operations and net income are made independently. Therefore, the sum of per share amounts from continuing operations and discontinued operations may not agree with the per share amounts from net income allocable to common stockholders. Quarterly and year-to-date computations of per share amounts are made independently. Therefore, the sum of per share amounts for the quarters may not agree with the per share amounts for the year.
Reconciliation of Funds From Operations ("FFO")
FFO is a supplemental measure of a REIT's financial performance that is not defined by accounting principles generally accepted in the United States. We define FFO as net income allocable to common stockholders adjusted to exclude the gains or losses on the sale of assets and adjusted to add back impairment charges, real estate depreciation and other non-cash charges. Other REITs may not use this definition of FFO and therefore, caution should be exercised when comparing our company's FFO to that of other REITs. FFO is used in the REIT industry as a supplemental measure of financial performance, but is not a substitute for net income per share allocable to common stockholders determined in accordance with accounting principles generally accepted in the United States.
The following table reconciles net income allocable to common stockholders to funds from operations allocable to common stockholders (unaudited, amounts in thousands, except per share amounts):
Three Months Ended
March 31,
2009 2008
Net income allocable to common stockholders $7,966 $8,240
Add: Real estate depreciation 3,701 3,692
Add: Non-cash compensation charges 314 311
Add: Loss/less (gain) on sale of assets, net -- (92 )
FFO allocable to common stockholders $11,981 $12,151
Less: Non-cash compensation charges (314 ) (311 )
FFO including non-cash compensation charges $11,667 $11,840
Basic FFO allocable to common stockholders per share $0.52 $0.53
Diluted FFO allocable to common stockholders per share $0.51 $0.52
Diluted FFO allocable to common stockholders $12,896 $13,084
Weighted average shares used to calculate diluted FFO per 25,321 25,195
share allocable to common stockholders
Basic FFO including non-cash compensation charges per share $0.51 $0.52
Diluted FFO including non-cash compensation charges per $0.50 $0.51
share
Diluted FFO including non-cash compensation charges $12,582 $12,773
Weighted average shares used to calculate diluted FFO per 25,321 25,195
share including non-cash compensation charges
LTC PROPERTIES, INC.
CONSOLIDATED BALANCE SHEETS
(Amounts in thousands)
(unaudited)
March 31, 2009 December 31, 2008
ASSETS
Real Estate Investments:
Buildings and improvements, net of accumulated
depreciation and $334,140 $337,171
amortization: 2009 -- $134,144; 2008 --
$130,475
Land 34,971 34,971
Mortgage loans receivable, net of allowance
for doubtful 74,661 77,541
accounts: 2009 -- $751; 2008 -- $760
Real estate investments, net 443,772 449,683
Other Assets:
Cash and cash equivalents 21,688 21,118
Debt issue costs, net 736 831
Interest receivable 1,788 2,010
Straight-line rent receivable, net of
allowance for doubtful 14,892 13,900
accounts: 2009 -- $300; 2008 -- $140
Prepaid expenses and other assets 8,842 9,148
Notes receivable 2,814 2,895
Marketable securities 6,469 6,468
Total Assets $501,001 $506,053
LIABILITIES AND EQUITY
Bank borrowings $ -- $ --
Mortgage loans payable 31,866 32,063
Bonds payable 4,225 4,690
Accrued interest 252 251
Accrued expenses and other liabilities 4,279 5,015
Distributions payable 2,967 3,022
Total Liabilities 43,589 45,041
Stockholders' equity:
Preferred stock $0.01 par value; 15,000 shares
authorized;
shares issued and outstanding: 2009 -- 7,932; 186,801 189,560
2008 -- 8,042
Common stock: $0.01 par value; 45,000 shares
authorized; 232 231
shares issued and outstanding: 2009 -- 23,175;
2008 -- 23,136
Capital in excess of par value 322,426 321,979
Cumulative net income 544,726 533,565
Other 473 735
Cumulative distributions (600,380 ) (588,192 )
Total Stockholders' Equity 454,278 457,878
Noncontrolling interest 3,134 3,134
Total Equity 457,412 461,012
Total Liabilities and Equity $501,001 $506,053
LTC PROPERTIES, INC.
SUPPLEMENTAL INFORMATION
(Unaudited, dollar amounts in thousands)
Non-Cash Revenue Components
1Q09 2Q09(1) 3Q09(1) 4Q09(1) 1Q10(1)
Straight-line rent $1,152 $986 $940 $839 $632
Amort. Lease break fee (162 ) (162 ) (162 ) (162 ) (162 )
Net $990 $824 $778 $677 $470
(1)Projections based on current in-place leases and do not assume any
increase in straight-line rent from acquisitions.
Maturities
2009 2010 2011 2012 2013
Lease 2 leases on -- 1 lease on 3 leases on 2 leases on
Maturities 2 properties 1 property 3 properties 2 properties
Mortgage Loan
Receivable $7,544 $646 $7,455 $2,221 $16,209
Maturities
(1)
Debt
Maturities $23,675 (2) $7,581 (3) -- -- --
(1)
(1) Represents principal amount due at maturity.
(2) $15,627 at 8.8% fixed, prepayable June 1 and $8,048 at 8.4% fixed,
prepayable July 1.
(3) 8.7% fixed prepayable May 1.
Note: At March 31, 2009, the Company had a floating rate debt balance of $4,225 at an all-in floating rate of 2.4%. This debt amortizes to $720 which is due in 2015 and is not prepayable.
Portfolio Snapshot
Quarter ended
3/31/09 # of
% of # of Beds/ Investment
Interest Revenues Properties Units per
Type of Gross % of Rental Income (3) (1) Bed/Unit
Property Investments Investments Income (2)
Assisted
Living $282,084 48.8 % $7,551 $778 47.9 % 101 4,598 $61.35
Properties
Skilled
Nursing 283,563 49.0 % 7,184 1,516 50.0 % 100 11,587 $24.47
Properties
Schools 13,020 2.2 % 295 77 2.1 % 2 N/A N/A
Totals $578,667 100.0 % $15,030 $2,371 100.0 % 203 16,185
(1) See the Company's Annual Report on Form 10-K for the year ended December 31, 2008, Item 1.
Business General - Owned Properties for discussion of bed/unit count.
(2) Includes Interest Income from Mortgage Loans.
(3) Includes Rental Income and Interest Income from Mortgage Loans.
LTC PROPERTIES, INC.
SUPPLEMENTAL INFORMATION
(Unaudited, dollar amounts in thousands)
Balance Sheet Metrics
Three Months Ended
3/31/09 12/31/08 9/30/08 6/30/08 3/31/08
Debt to book 7.3 % 7.4 % 7.4 % 7.4 % (5) 10.0 %
capitalization ratio(6)
Debt & Preferred Stock
to book capitalization 45.2 % 45.5 % 45.3 % 45.2 % (5) 46.7 %
ratio(6)
Debt to market
capitalization ratio 5.9 % (2) 5.4 % (2) 4.2 % 4.6 % (5) 6.2 %
(6)
Debt & Preferred Stock
to market 32.8 % (2) 30.1 % (2) 23.0 % 26.8 % (5) 28.6 %
capitalization ratio
(6)
Interest coverage ratio 17.7x (1) 15.4x (3) 17.1x (4) 15.0x (4) 13.6x
Fixed charge coverage 3.4x 3.1x 3.2x 3.3x 3.2x
ratio
(1) Increase primarily due to increases in rental income resulting from lease
restructuring and one-time interest income resulting from the prepayment of a
mortgage loan.
(2) Increase primarily due to the decrease in market capitalization.
(3) This decrease is due primarily to non-payment of rental income and mortgage
interest income from affiliates of Sunwest Management, Inc., loan pay-offs and
lower invested cash balances at lower interest rates, partially offset by lower
interest expense due to debt paid off in 2008. Additionally in the fourth
quarter of 2008 we incurred $0.6 million of one-time charges related primarily
to lease/loan defaults and terminated transactions.
(4) Increase primarily due to decrease in interest expense relating to repayment
of a $14.2 million mortgage loan secured by four assisted living properties
located in Ohio.
(5) Decrease due to repayment of a $14.2 million mortgage loan secured by four
assisted living properties located in Ohio.
(6) Revised as required by Statement of Financial Accounting Standards No. 160,
"Noncontrolling Interests in Consolidated Financial Statements, an Amendment of
Accounting Research Bulletin No. 51."
Source: LTC Properties, Inc.
Released May 8, 2009