| | |
Per Share
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | | | | | | $ | | | |
Underwriting discount
|
| | | $ | | | | | | $ | | | |
Proceeds, before expenses, to us
|
| | | $ | | | | | | $ | | | |
| BofA Merrill Lynch | | |
J.P. Morgan
|
| |
Morgan Stanley
|
| |
Stifel
|
|
Prospectus Supplement
|
| |
Page
|
| |||
| | | | S-1 | | | |
| | | | S-8 | | | |
| | | | S-11 | | | |
| | | | S-13 | | | |
| | | | S-18 | | | |
| | | | S-19 | | | |
| | | | S-21 | | | |
| | | | S-22 | | | |
| | | | S-32 | | | |
| | | | S-38 | | | |
| | | | S-42 | | | |
| | | | S-42 | | | |
| | | | S-42 | | | |
| | | | S-43 | | |
| | |
Omega Healthcare Investors, Inc.
|
| |||
| | |
Three Months Ended
December 31, 2014 |
| |
Year Ended
December 31, 2014 |
|
| | |
(in thousands, except per share data)
|
| |||
Total operating revenues
|
| |
$ 131,071 to $ 131,571
|
| |
$ 504,537 to $ 505,037
|
|
Net income available to common stockholders
|
| |
$ 56,740 to $ 57,240
|
| |
$ 221,099 to $ 221,599
|
|
Funds from operations available to common stockholders
|
| |
$ 87,141 to $ 87,641
|
| |
$ 345,153 to $ 345,653
|
|
Adjusted funds from operations
|
| |
$ 92,678 to $ 93,178
|
| |
$ 362,872 to $ 363,372
|
|
Funds available for distribution to common
stockholders |
| |
$ 84,826 to $ 85,326
|
| |
$ 331,698 to $ 332,198
|
|
Net income per share available to common stockholders
|
| |
$ 0.44 to $ 0.45
|
| |
$ 1.74
|
|
Funds from operations per share available to common stockholders
|
| |
$ 0.68
|
| |
$ 2.71 to $ 2.72
|
|
Adjusted funds from operations per share available to common stockholders
|
| |
$ 0.72 to $ 0.73
|
| |
$ 2.85
|
|
Funds available for distribution to common stockholders per share
|
| |
$ 0.66
|
| |
$ 2.61
|
|
Weighted-average common shares outstanding, diluted
|
| |
128,492
|
| |
127,294
|
|
| | |
Omega Healthcare Investors, Inc.
|
| |||
| | |
Three Months Ended
December 31, 2014 |
| |
Year Ended
December 31, 2014 |
|
| | |
(in thousands)
|
| |||
Net income available to common stockholders
|
| |
$ 56,740 to $ 57,240
|
| |
$ 221,099 to $ 221,599
|
|
Loss from real estate dispositions
|
| |
—
|
| |
$ (2,863)
|
|
Sub-total
|
| |
$ 56,740 to $ 57,240
|
| |
$ 218,236 to $ 218,736
|
|
Elimination of non-cash items included in net income:
|
| | | ||||
Depreciation and amortization
|
| |
$ 30,401
|
| |
$ 123,257
|
|
Add back non-cash provision for impairments on real estate properties
|
| |
—
|
| |
$ 3,660
|
|
Funds from operations available to common stockholders
|
| |
$ 87,141 to $ 87,641
|
| |
$ 345,153 to $ 345,653
|
|
Adjustments to FFO: | | | | ||||
Deduct one-time cash revenue
|
| |
—
|
| |
$ (585)
|
|
Deduct/add back non-cash provision for uncollectible accounts receivable, mortgages and notes
|
| |
$ (7)
|
| |
$ 2,723
|
|
Deduct/add back one-time interest refinancing expense
|
| |
$ (27)
|
| |
$ 3,041
|
|
Add back acquisition deal related costs
|
| |
$ 3,549
|
| |
$ 3,948
|
|
Add back stock-based compensation expense
|
| |
$ 2,022
|
| |
$ 8,592
|
|
Adjusted funds from operations
|
| |
$ 92,678 to $ 93,178
|
| |
$ 362,872 to $ 363,372
|
|
Adjustments to Adjusted FFO: | | | | ||||
Non-cash interest expense
|
| |
$ 1,413
|
| |
$ 4,675
|
|
Non-cash revenue
|
| |
$ (9,265)
|
| |
$ (35,849)
|
|
Funds available for distribution available to common stockholders
|
| |
$ 84,826 to $ 85,326
|
| |
$ 331,698 to $ 332,198
|
|
| | |
Aviv REIT, Inc.
|
| |||
| | |
Three Months Ended
December 31, 2014 |
| |
Year Ended
December 31, 2014 |
|
| | |
(in thousands, except per share data)
|
| |||
Operating revenue
|
| |
$ 50,377 to $ 51,604
|
| |
$ 182,814 to $ 184,042
|
|
Net income
|
| |
$ 11,694 to $ 12,922
|
| |
$ 43,646 to $ 44,874
|
|
FFO | | |
$ 24,307 to $ 25,535
|
| |
$ 92,528 to $ 93,756
|
|
Normalized FFO
|
| |
$ 29,290 to $ 30,518
|
| |
$ 105,036 to $ 106,264
|
|
AFFO | | |
$ 30,051 to $ 31,279
|
| |
$ 108,385 to $ 109,613
|
|
Weighted average common shares and units outstanding—diluted
|
| |
61,373
|
| |
58,167
|
|
Net income per share and unit (diluted)
|
| |
$ 0.19 to $ 0.21
|
| |
$ 0.75 to $ 0.77
|
|
FFO per share and unit (diluted)
|
| |
$ 0.40 to $ 0.42
|
| |
$ 1.59 to $ 1.61
|
|
Normalized FFO per share and unit (diluted)
|
| |
$ 0.48 to $ 0.50
|
| |
$ 1.81 to $ 1.83
|
|
AFFO per share and unit (diluted)
|
| |
$ 0.49 to $ 0.51
|
| |
$ 1.86 to $ 1.88
|
|
| | |
Aviv REIT, Inc.
|
| |||
| | |
Three Months Ended
December 31, 2014 |
| |
Year Ended
December 31, 2014 |
|
| | |
(in thousands)
|
| |||
Net income available to common stockholders
|
| |
$ 11,694 to $ 12,922
|
| |
$ 43,646 to $ 44,874
|
|
Add back loss from real estate dispositions
|
| |
—
|
| |
—
|
|
Sub-total
|
| |
$ 11,694 to $ 12,922
|
| |
$ 43,646 to $ 44,874
|
|
Elimination of non-cash items included in net income: | | | | | | | |
Depreciation and amortization
|
| |
$ 12,553
|
| |
$ 44,023
|
|
Loss on impairment/loss on sale
|
| |
$ 60
|
| |
$ 4,859
|
|
Funds from operations available to common stockholders
|
| |
$ 24,307 to $ 25,535
|
| |
$ 92,528 to $ 93,756
|
|
Adjustments to FFO: | | | | | | | |
Loss on extinguishment of debt
|
| |
—
|
| |
$ 501
|
|
Reserve for uncollectible loan receivables
|
| |
$ 195
|
| |
$ 3,406
|
|
Transaction costs
|
| |
$ 4,788
|
| |
$ 8,601
|
|
Normalized FFO
|
| |
$ 29,290 to $ 30,518
|
| |
$ 105,036 to $ 106,264
|
|
Adjustments to Normalized FFO: | | | | | | | |
Amortization of deferred financing costs
|
| |
$ 998
|
| |
$ 3,942
|
|
Non-cash stock based compensation
|
| |
$ 1,258
|
| |
$ 4,861
|
|
Straight-line rental income, net & other
|
| |
$ (1,495)
|
| |
$ (5,454)
|
|
AFFO
|
| |
$ 30,051 to $ 31,279
|
| |
$ 108,385 to $ 109,613
|
|
| | |
Omega Healthcare Investors, Inc.
|
| |||||||||||||||||||||||||||
| | |
Year ended December 31,
|
| |
Nine months ended
September 30, |
| ||||||||||||||||||||||||
(in thousands)
|
| |
2011
|
| |
2012
|
| |
2013
|
| |
2013
|
| |
2014
|
| |||||||||||||||
Operating data: | | | | | | | |||||||||||||||||||||||||
Total operating revenues
|
| | | $ | 292,204 | | | | | $ | 350,460 | | | | | $ | 418,714 | | | | | $ | 307,577 | | | | | $ | 373,466 | | |
Interest expense(1)
|
| | | | 86,899 | | | | | | 106,096 | | | | | | 92,048 | | | | | | 66,083 | | | | | | 93,580 | | |
Income from continuing operations
|
| | | | 52,606 | | | | | | 120,698 | | | | | | 172,521 | | | | | | 125,315 | | | | | | 164,359 | | |
Net income available to
common stockholders |
| | | | 47,459 | | | | | | 120,698 | | | | | | 172,521 | | | | | | 125,315 | | | | | | 164,359 | | |
Other financial data: | | | | | | | |||||||||||||||||||||||||
Depreciation and
amortization |
| | | $ | 100,337 | | | | | $ | 112,983 | | | | | $ | 128,646 | | | | | $ | 96,386 | | | | | $ | 92,856 | | |
Funds from operations(2)
|
| | | | 172,470 | | | | | | 222,154 | | | | | | 302,733 | | | | | | 222,852 | | | | | | 258,012 | | |
Adjusted EBITDA(3)
|
| | | | 278,849 | | | | | | 334,329 | | | | | | 401,704 | | | | | | 295,888 | | | | | | 360,706 | | |
Consolidated balance sheet data
(at period end): |
| | | | | | |||||||||||||||||||||||||
Gross investments(4)
|
| | | $ | 2,831,132 | | | | | $ | 3,325,533 | | | | | $ | 3,924,917 | | | | | | | | | | | $ | 4,386,155 | | |
Total assets
|
| | | | 2,557,312 | | | | | | 2,982,005 | | | | | | 3,462,216 | | | | | | | | | | | | 3,857,502 | | |
Revolving line of credit
|
| | | | 272,500 | | | | | | 158,000 | | | | | | 326,000 | | | | | | | | | | | | 3,000 | | |
Term loan
|
| | | | — | | | | | | 100,000 | | | | | | 200,000 | | | | | | | | | | | | 200,000 | | |
Other long-term borrowings
|
| | | | 1,278,900 | | | | | | 1,566,932 | | | | | | 1,498,418 | | | | | | | | | | | | 2,098,380 | | |
Total debt(5)
|
| | | | 1,551,400 | | | | | | 1,824,932 | | | | | | 2,024,418 | | | | | | | | | | | | 2,301,380 | | |
Stockholders’ equity
|
| | | | 878,484 | | | | | | 1,011,329 | | | | | | 1,300,103 | | | | | | | | | | | | 1,406,377 | | |
| | |
Year ended December 31,
|
| |
Nine months ended
September 30, |
| |||||||||||||||||||||||||||||
(in thousands)
|
| |
2011
|
| |
2012
|
| |
2013
|
| |
2013
|
| |
2014
|
| ||||||||||||||||||||
Net income available to common stockholders
|
| | | $ | 47,459 | | | | | $ | 120,698 | | | | | $ | 172,521 | | | | | $ | 125,315 | | | | | $ | 164,359 | | | |||||
Add back loss (deduct gain) from real estate dispositions
|
| | | | (1,670) | | | | | | (11,799) | | | | | | 1,151 | | | | | | 1,151 | | | | | | (2,863) | | | |||||
| | | | $ | 45,789 | | | | | $ | 108,899 | | | | | $ | 173,672 | | | | | $ | 126,466 | | | | | $ | 161,496 | | | |||||
Elimination of non-cash items included in net income:
|
| | | | | | ||||||||||||||||||||||||||||||
Depreciation and amortization
|
| | | | 100,337 | | | | | | 112,983 | | | | | | 128,646 | | | | | | 96,386 | | | | | | 92,856 | | | |||||
Add back impairments on real
estate properties |
| | | | 26,344 | | | | | | 272 | | | | | | 415 | | | | | | — | | | | | | 3,660 | | | |||||
Funds from operations available to common stockholders
|
| | | $ | 172,470 | | | | | $ | 222,154 | | | | | $ | 302,733 | | | | | $ | 222,852 | | | | | $ | 258,012 | | | |||||
|
| | |
Year ended December 31,
|
| |
Nine months ended
September 30, |
| |||||||||||||||||||||||||||||
(in thousands)
|
| |
2011
|
| |
2012
|
| |
2013
|
| |
2013
|
| |
2014
|
| ||||||||||||||||||||
Net income
|
| | | $ | 52,606 | | | | | $ | 120,698 | | | | | $ | 172,521 | | | | | $ | 125,315 | | | | | $ | 164,359 | | | |||||
Depreciation and amortization
|
| | | | 100,337 | | | | | | 112,983 | | | | | | 128,646 | | | | | | 96,386 | | | | | | 92,856 | | | |||||
Interest expense(1)
|
| | | | 86,899 | | | | | | 106,096 | | | | | | 92,048 | | | | | | 66,083 | | | | | | 93,580 | | | |||||
EBITDA(2)
|
| | | $ | 239,842 | | | | | $ | 339,777 | | | | | $ | 393,215 | | | | | $ | 287,784 | | | | | $ | 350,795 | | | |||||
Adjustments: | | | | | | | ||||||||||||||||||||||||||||||
Nursing home expenses
|
| | | | 653 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | |||||
Acquisition costs
|
| | | | 1,204 | | | | | | 909 | | | | | | 245 | | | | | | 134 | | | | | | 399 | | | |||||
(Gain) loss on assets sold–net
|
| | | | (1,670) | | | | | | (11,799) | | | | | | 1,151 | | | | | | 1,151 | | | | | | (2,863) | | | |||||
One-time cash revenue
|
| | | | — | | | | | | (536) | | | | | | (1,405) | | | | | | — | | | | | | (585) | | | |||||
One-time non-cash deferred mortgage interest income
|
| | | | — | | | | | | (236) | | | | | | — | | | | | | — | | | | | | — | | | |||||
Provisions for real estate impairment
|
| | | | 26,344 | | | | | | 272 | | | | | | 415 | | | | | | — | | | | | | 3,660 | | | |||||
Provisions for uncollectible
mortgages, notes and accounts receivable |
| | | | 6,439 | | | | | | — | | | | | | 2,141 | | | | | | 2,386 | | | | | | 2,730 | | | |||||
Restricted stock amortization expense
|
| | | | 6,037 | | | | | | 5,942 | | | | | | 5,942 | | | | | | 4,433 | | | | | | 6,570 | | | |||||
Adjusted EBITDA(2)
|
| | | $ | 278,849 | | | | | $ | 334,329 | | | | | $ | 401,704 | | | | | $ | 295,888 | | | | | $ | 360,706 | | | |||||
|
| | |
As of September 30, 2014
|
| |||||||||||||||||||||||||
| | |
Omega
|
| |
Omega-Aviv Combined
|
| ||||||||||||||||||||||
| | |
Actual
|
| |
As Adjusted
|
| |
Pro forma
for Aviv |
| |
Pro forma
As Adjusted |
| ||||||||||||||||
| | |
(unaudited, in thousands)
|
| |||||||||||||||||||||||||
Cash and cash equivalents
|
| | | $ | 452 | | | | | $ | | | | | $ | 13,986 | | | | | $ | | | ||||||
Debt: | | | | | | ||||||||||||||||||||||||
Revolving line of credit(1)
|
| | | $ | 3,000 | | | | | | | | | | | | 1,076,046 | | | | | $ | | | | ||||
Term loan
|
| | | | 200,000 | | | | | | | | | | | | 200,000 | | | | | | | | | ||||
7.50% senior notes due 2020
|
| | | | 200,000 | | | | | | | | | | | | 200,000 | | | | | | | | | ||||
6.75% senior notes due 2022
|
| | | | 575,000 | | | | | | | | | | | | 575,000 | | | | | | | | | ||||
5.875% senior notes due 2024
|
| | | | 400,000 | | | | | | | | | | | | 400,000 | | | | | | | | | ||||
4.95% senior notes due 2024
|
| | | | 400,000 | | | | | | | | | | | | 400,000 | | | | | | | | | ||||
4.50% senior notes due 2025
|
| | | | 250,000 | | | | | | | | | | | | 250,000 | | | | | | | | | ||||
Premium on unsecured borrowings(2)
|
| | | | 7,110 | | | | | | | | | | | | 7,110 | | | | | | | | | ||||
Discount on unsecured borrowings(3)
|
| | | | (10,915) | | | | | | | | | | | | (10,915) | | | | | | | | | ||||
HUD guaranteed debt(4)
|
| | | | 256,403 | | | | | | | | | | | | 256,403 | | | | | | | | | ||||
Other secured debt
|
| | | | — | | | | | | | | | | | | 180,000 | | | | | | | | | ||||
Subordinated debt(5)
|
| | | | 20,782 | | | | | | | | | | | | 20,782 | | | | | | | | | ||||
Total debt
|
| | | $ | 2,301,380 | | | | | $ | | | | | $ | 3,554,426 | | | | | $ | | | ||||||
Equity: | | | | | | ||||||||||||||||||||||||
Common stock $.10 par value
authorized−200,000 shares authorized, 127,408 shares issued and outstanding as of September 30, 2014, actual; as adjusted, 200,000 shares authorized, 135,408 shares issued and outstanding; pro forma, 350,000 shares authorized, 185,178 shares issued and outstanding; pro forma as adjusted, 350,000 shares authorized, 193,178 shares issued and outstanding |
| | | $ | 12,741 | | | | | $ | | | | | $ | 17,290 | | | | | $ | | | ||||||
Additional paid-in-capital
|
| | | | 2,131,033 | | | | | | | | | | | | 3,903,986 | | | | | | | | | ||||
Cumulative net earnings
|
| | | | 1,091,008 | | | | | | | | | | | | 1,034,708 | | | | | | | | | ||||
Cumulative dividends paid
|
| | | | (1,828,405) | | | | | | | | | | | | (1,828,405) | | | | | | | | | ||||
Total stockholders’ equity
|
| | | $ | 1,406,377 | | | | | $ | | | | | $ | 3,127,579 | | | | | $ | | | ||||||
Noncontrolling interest−operating partnership
|
| | | | — | | | | | | — | | | | | $ | 401,444 | | | | | $ | | | |||||
Total equity
|
| | | $ | 1,406,377 | | | | | $ | | | | | $ | 3,529,023 | | | | | $ | | | ||||||
Total capitalization
|
| | | $ | 3,707,757 | | | | | $ | | | | | $ | 7,083,449 | | | | | $ | | | | |||||
|
| | |
Price Per Omega Common Share
|
| |
Dividends
Declared Per Omega Common Share |
| ||||||||||||
| | |
High
|
| |
Low
|
| ||||||||||||
Year ended December 31, 2011 | | | | | |||||||||||||||
First Quarter
|
| | | $ | 23.97 | | | | | $ | 21.64 | | | | | $ | 0.37 | | |
Second Quarter
|
| | | $ | 24.27 | | | | | $ | 19.24 | | | | | $ | 0.38 | | |
Third Quarter
|
| | | $ | 22.00 | | | | | $ | 14.42 | | | | | $ | 0.40 | | |
Fourth Quarter
|
| | | $ | 19.72 | | | | | $ | 14.60 | | | | | $ | 0.40 | | |
Year ended December 31, 2012 | | | | | |||||||||||||||
First Quarter
|
| | | $ | 22.05 | | | | | $ | 19.19 | | | | | $ | 0.41 | | |
Second Quarter
|
| | | $ | 22.64 | | | | | $ | 20.19 | | | | | $ | 0.42 | | |
Third Quarter
|
| | | $ | 24.75 | | | | | $ | 22.67 | | | | | $ | 0.42 | | |
Fourth Quarter
|
| | | $ | 24.24 | | | | | $ | 21.50 | | | | | $ | 0.44 | | |
Year ended December 31, 2013 | | | | | |||||||||||||||
First Quarter
|
| | | $ | 30.36 | | | | | $ | 24.30 | | | | | $ | 0.45 | | |
Second Quarter
|
| | | $ | 37.61 | | | | | $ | 29.11 | | | | | $ | 0.46 | | |
Third Quarter
|
| | | $ | 34.15 | | | | | $ | 27.51 | | | | | $ | 0.47 | | |
Fourth Quarter
|
| | | $ | 33.89 | | | | | $ | 29.79 | | | | | $ | 0.48 | | |
Year ended December 31, 2014 | | | | | |||||||||||||||
First Quarter
|
| | | $ | 33.65 | | | | | $ | 29.56 | | | | | $ | 0.49 | | |
Second Quarter
|
| | | $ | 38.10 | | | | | $ | 33.35 | | | | | $ | 0.50 | | |
Third Quarter
|
| | | $ | 38.68 | | | | | $ | 34.00 | | | | | $ | 0.51 | | |
Fourth Quarter
|
| | | $ | 40.29 | | | | | $ | 34.26 | | | | | $ | 0.52 | | |
Year ending December 31, 2015 | | | | | |||||||||||||||
First Quarter (through February 2, 2015)
|
| | | $ | 45.16 | | | | | $ | 40.43 | | | | | $ | 0.53 | | |
| | |
As of September 30, 2014
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Omega
Historical |
| |
Omega
Pro Forma Adjustments |
| |
Acquisition
of Aviv |
| |
Notes
|
| |
Pro Forma
Combined |
| |
Omega
Offering Adjustments |
| |
Notes
|
| |
Pro Forma
Combined As Adjusted for this Offering |
| ||||||||||||||||||||||||||||||||
| | |
A
|
| |
B
|
| |
C
|
| | | | | | | | | | | | | |
O
|
| | | | | | | | | | | | | ||||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||
Real estate properties | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||
Land and buildings
|
| | | $ | 3,143,356 | | | | | $ | — | | | | | $ | 2,872,647 | | | | |
|
D
|
| | | | $ | 6,016,003 | | | | | $ | — | | | | | | | | | | | $ | 6,016,003 | | | ||||||||
Less accumulated depreciation
|
| | | | (794,105) | | | | | | — | | | | | | — | | | | | | | | | | | | (794,105) | | | | | | — | | | | | | | | | | | | (794,105) | | | ||||||||
Real estate properties–net
|
| | | | 2,349,251 | | | | | | — | | | | | | 2,872,647 | | | | |
|
D
|
| | | | | 5,221,898 | | | | | | — | | | | | | | | | | | | 5,221,898 | | | ||||||||
Investment in direct financing leases
|
| | | | 536,687 | | | | | | — | | | | | | 13,480 | | | | |
|
E
|
| | | | | 550,167 | | | | | | — | | | | | | | | | | | | 550,167 | | | ||||||||
Mortgage notes receivables–net
|
| | | | 647,590 | | | | | | — | | | | | | 27,684 | | | | |
|
E
|
| | | | | 675,274 | | | | | | — | | | | | | | | | | | | 675,274 | | | ||||||||
| | | | | 3,533,528 | | | | | | — | | | | | | 2,913,811 | | | | | | | | | | | | 6,447,339 | | | | | | — | | | | | | | | | | | | 6,447,339 | | | ||||||||
Other investments–net
|
| | | | 51,852 | | | | | | — | | | | | | 15,588 | | | | |
|
E
|
| | | | | 67,440 | | | | | | — | | | | | | | | | | | | 67,440 | | | ||||||||
| | | | | 3,585,380 | | | | | | — | | | | | | 2,929,399 | | | | | | | | | | | | 6,514,779 | | | | | | — | | | | | | | | | | | | 6,514,779 | | | ||||||||
Assets held for sale–net
|
| | | | 6,670 | | | | | | — | | | | | | — | | | | | | | | | | | | 6,670 | | | | | | — | | | | | | | | | | | | 6,670 | | | ||||||||
Total investments
|
| | | | 3,592,050 | | | | | | — | | | | | | 2,929,399 | | | | | | | | | | | | 6,521,449 | | | | | | — | | | | | | | | | | | | 6,521,449 | | | ||||||||
Cash and cash equivalents
|
| | | | 452 | | | | | | — | | | | | | 13,534 | | | | |
|
F
|
| | | | | 13,986 | | | | | | — | | | | | | | | | | | | 13,986 | | | ||||||||
Restricted cash
|
| | | | 31,821 | | | | | | — | | | | | | — | | | | | | | | | | | | 31,821 | | | | | | — | | | | | | | | | | | | 31,821 | | | ||||||||
Accounts receivable–net
|
| | | | 162,628 | | | | | | — | | | | | | 2,011 | | | | |
|
F
|
| | | | | 164,639 | | | | | | — | | | | | | | | | | | | 164,639 | | | ||||||||
Other assets
|
| | | | 70,551 | | | | | | 3,984 | | | | | | 24,288 | | | | |
|
F
|
| | | | | 98,823 | | | | | | (2,689) | | | | |
|
P
|
| | | | | 96,134 | | | ||||||||
Goodwill
|
| | | | — | | | | | | — | | | | | | 499,173 | | | | |
|
G
|
| | | | | 499,173 | | | | | | — | | | | | | | | | | | | 499,173 | | | ||||||||
Total assets
|
| | | $ | 3,857,502 | | | | | $ | 3,984 | | | | | $ | 3,468,405 | | | | | | | | | | | $ | 7,329,891 | | | | | $ | (2,689) | | | | | | | | | | | $ | 7,327,202 | | | ||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||
Revolving credit facility
|
| | | $ | 3,000 | | | | | $ | — | | | | | $ | 1,073,046 | | | | |
|
H
|
| | | | $ | 1,076,046 | | | | | $ | (121,238) | | | | |
|
Q
|
| | | | $ | 954,808 | | | ||||||||
Term loan
|
| | | | 200,000 | | | | | | — | | | | | | — | | | | | | | | | | | | 200,000 | | | | | | — | | | | | | | | | | | | 200,000 | | | ||||||||
Secured borrowings
|
| | | | 256,403 | | | | | | — | | | | | | 180,000 | | | | |
|
I
|
| | | | | 436,403 | | | | | | — | | | | | | | | | | | | 436,403 | | | ||||||||
Unsecured borrowings–net
|
| | | | 1,841,977 | | | | | | — | | | | | | — | | | | | | | | | | | | 1,841,977 | | | | | | (198,149) | | | | |
|
R
|
| | | | | 1,643,828 | | | ||||||||
Accounts payable and other liabilities
|
| | | | 149,745 | | | | | | 3,984 | | | | | | 92,713 | | | | |
|
J
|
| | | | | 246,442 | | | | | | — | | | | | | | | | | | | 246,442 | | | ||||||||
Total liabilities
|
| | | | 2,451,125 | | | | | | 3,984 | | | | | | 1,345,759 | | | | | | | | | | | | 3,800,868 | | | | | | (319,387) | | | | | | | | | | | | 3,481,481 | | | ||||||||
Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||
Stockholders’ equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||
Common stock
|
| | | | 12,741 | | | | | | — | | | | | | 4,549 | | | | |
|
K
|
| | | | | 17,290 | | | | | | 800 | | | | |
|
S
|
| | | | | 18,090 | | | ||||||||
Common stock–additional paid-in capital
|
| | | | 2,131,033 | | | | | | — | | | | | | 1,772,953 | | | | |
|
L
|
| | | | | 3,903,986 | | | | | | 329,438 | | | | |
|
S
|
| | | | | 4,233,424 | | | ||||||||
Cumulative net earnings
|
| | | | 1,091,008 | | | | | | — | | | | | | (56,300) | | | | |
|
M
|
| | | | | 1,034,708 | | | | | | (13,540) | | | | |
|
T
|
| | | | | 1,021,168 | | | ||||||||
Cumulative dividends paid
|
| | | | (1,828,405) | | | | | | — | | | | | | — | | | | | | | | | | | | (1,828,405) | | | | | | — | | | | | | | | | | | | (1,828,405) | | | ||||||||
Total stockholders’ equity
|
| | | | 1,406,377 | | | | | | — | | | | | | 1,721,202 | | | | | | | | | | | | 3,127,579 | | | | | | 316,698 | | | | | | | | | | | | 3,444,277 | | | ||||||||
Noncontrolling interest–operating
partnership |
| | | | — | | | | | | — | | | | | | 401,444 | | | | |
|
N
|
| | | | | 401,444 | | | | | | — | | | | | | | | | | | | 401,444 | | | ||||||||
Total equity
|
| | | | 1,406,377 | | | | | | — | | | | | | 2,122,646 | | | | | | | | | | | | 3,529,023 | | | | | | 316,698 | | | | | | | | | | | | 3,845,721 | | | ||||||||
Total liabilities and equity
|
| | | $ | 3,857,502 | | | | | $ | 3,984 | | | | | $ | 3,468,405 | | | | | | | | | | | $ | 7,329,891 | | | | | $ | (2,689) | | | | | | | | | | | $ | 7,327,202 | | | ||||||||
|
| | |
Nine Months Ended September 30, 2014
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Omega
Historical |
| |
Omega
Pro Forma Adjustment |
| |
Aviv
Historical |
| |
Aviv
Pro Forma Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |
Omega
Offering Adjustments |
| |
Notes
|
| |
Pro Forma
Combined As Adjusted for this Offering |
| |||||||||||||||||||||||||||
| | |
AA
|
| |
BB
|
| |
CC
|
| | | | | | | | | | | | | | | | | | | |
KK
|
| | | | | | | | |||||||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Rental income
|
| | | $ | 289,696 | | | | | $ | — | | | | | $ | 127,941 | | | | | $ | 28,329 | | | | |
|
DD
|
| | | | $ | 445,966 | | | | | $ | — | | | | | | | | | | | $ | 445,966 | | |
Income from direct financing
leases |
| | | | 42,441 | | | | | | — | | | | | | 1,103 | | | | | | — | | | | | | | | | | | | 43,544 | | | | | | — | | | | | | | | | | | | 43,544 | | |
Mortgage interest income
|
| | | | 36,132 | | | | | | — | | | | | | 2,160 | | | | | | — | | | | | | | | | | | | 38,292 | | | | | | — | | | | | | | | | | | | 38,292 | | |
Other investment income–net
|
| | | | 5,197 | | | | | | — | | | | | | 1,232 | | | | | | — | | | | | | | | | | | | 6,429 | | | | | | — | | | | | | | | | | | | 6,429 | | |
Total operating revenue
|
| | | | 373,466 | | | | | | — | | | | | | 132,436 | | | | | | 28,329 | | | | | | | | | | | | 534,231 | | | | | | — | | | | | | | | | | | | 534,231 | | |
Expenses: | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
Depreciation and amortization
|
| | | | 92,856 | | | | | | — | | | | | | 31,470 | | | | | | 31,574 | | | | |
|
EE
|
| | | | | 155,900 | | | | | | — | | | | | | | | | | | | 155,900 | | |
General and administrative
|
| | | | 18,781 | | | | | | — | | | | | | 16,960 | | | | | | — | | | | | | | | | | | | 35,741 | | | | | | — | | | | | | | | | | | | 35,741 | | |
Acquisition costs
|
| | | | 399 | | | | | | — | | | | | | 3,813 | | | | | | — | | | | | | | | | | | | 4,212 | | | | | | — | | | | | | | | | | | | 4,212 | | |
Impairment on real estate
properties |
| | | | 3,660 | | | | | | — | | | | | | 2,341 | | | | | | — | | | | | | | | | | | | 6,001 | | | | | | — | | | | | | | | | | | | 6,001 | | |
Provisions for uncollectable mortgages, notes and accounts receivable
|
| | | | 2,730 | | | | | | — | | | | | | 3,509 | | | | | | — | | | | | | | | | | | | 6,239 | | | | | | — | | | | | | | | | | | | 6,239 | | |
Total operating expenses
|
| | | | 118,426 | | | | | | — | | | | | | 58,093 | | | | | | 31,574 | | | | | | | | | | | | 208,093 | | | | | | — | | | | | | | | | | | | 208,093 | | |
Income before other income and
expense |
| | | | 255,040 | | | | | | — | | | | | | 74,343 | | | | | | (3,245) | | | | | | | | | | | | 326,138 | | | | | | — | | | | | | | | | | | | 326,138 | | |
Other income (expense): | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
Interest income
|
| | | | 36 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 36 | | | | | | — | | | | | | | | | | | | 36 | | |
Interest expense
|
| | | | (87,401) | | | | | | — | | | | | | (36,489) | | | | | | 17,005 | | | | |
|
FF
|
| | | | | (106,885) | | | | | | 13,216 | | | | |
|
LL
|
| | | | | (93,669) | | |
Interest–amortization of deferred financing costs
|
| | | | (3,111) | | | | | | (747) | | | | | | (2,944) | | | | | | 2,944 | | | | |
|
GG
|
| | | | | (3,858) | | | | | | 258 | | | | |
|
LL
|
| | | | | (3,600) | | |
Interest–refinancing gain (costs)
|
| | | | (3,068) | | | | | | — | | | | | | (501) | | | | | | 501 | | | | |
|
HH
|
| | | | | (3,068) | | | | | | — | | | | | | | | | | | | (3,068) | | |
Total other expense
|
| | | | (93,544) | | | | | | (747) | | | | | | (39,934) | | | | | | 20,450 | | | | | | | | | | | | (113,775) | | | | | | 13,474 | | | | | | | | | | | | (100,301) | | |
Income before gain (loss) on assets
sold |
| | | | 161,496 | | | | | | (747) | | | | | | 34,409 | | | | | | 17,205 | | | | | | | | | | | | 212,363 | | | | | | 13,474 | | | | | | | | | | | | 225,837 | | |
Gain/(loss) on assets sold–net
|
| | | | 2,863 | | | | | | — | | | | | | (2,458) | | | | | | — | | | | | | | | | | | | 405 | | | | | | — | | | | | | | | | | | | 405 | | |
Net income
|
| | | | 164,359 | | | | | | (747) | | | | | | 31,951 | | | | | | 17,205 | | | | | | | | | | | | 212,768 | | | | | | 13,474 | | | | | | | | | | | | 226,242 | | |
Net income allocable to noncontrolling interest–operating partnerships
|
| | | | — | | | | | | — | | | | | | (6,662) | | | | | | (5,168) | | | | |
|
II
|
| | | | | (11,830) | | | | | | — | | | | | | | | | | | | (11,830) | | |
Net income allocable to stockholders
|
| | | $ | 164,359 | | | | | $ | (747) | | | | | $ | 25,289 | | | | | $ | 12,037 | | | | | | | | | | | $ | 200,938 | | | | | $ | 13,474 | | | | | | | | | | | $ | 214,412 | | |
Per Share–Basic: | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
Weighted average shares–basic
|
| | | | 126,132 | | | | | | | | | | | | 43,577 | | | | | | 1,918 | | | | |
|
JJ
|
| | | | | 171,627 | | | | | | 8,000 | | | | |
|
MM
|
| | | | | 179,627 | | |
Net income allocable to stockholders
|
| | | $ | 1.30 | | | | | | | | | | | $ | 0.58 | | | | | | | | | | | | | | | | | $ | 1.17 | | | | | | | | | | | | | | | | | $ | 1.19 | | |
Per Share–Diluted: | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
Weighted average shares–diluted
|
| | | | 126,895 | | | | | | | | | | | | 57,128 | | | | | | (1,358) | | | | |
|
JJ
|
| | | | | 182,665 | | | | | | 8,000 | | | | |
|
MM
|
| | | | | 190,665 | | |
Net income allocable to stockholders
|
| | | $ | 1.30 | | | | | | | | | | | $ | 0.56 | | | | | | | | | | | | | | | | | $ | 1.16 | | | | | | | | | | | | | | | | | $ | 1.19 | | |
| | |
Year Ended December 31, 2013
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Omega
Historical |
| |
Omega
Pro Forma Adjustment |
| |
Aviv
Historical |
| |
Aviv
Pro Forma Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |
Omega
Offering Adjustments |
| |
Notes
|
| |
Pro Forma
Combined As Adjusted for this Offering |
| |||||||||||||||||||||||||||
| | |
AA
|
| |
BB
|
| |
CC
|
| | | | | | | | | | | | | | | | | | | |
KK
|
| | | | | | | | |||||||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Rental income
|
| | | $ | 375,135 | | | | | $ | — | | | | | $ | 136,513 | | | | | $ | 36,077 | | | | |
|
DD
|
| | | | $ | 547,725 | | | | | $ | — | | | | | | | | | | | $ | 547,725 | | |
Income direct financing leases
|
| | | | 5,203 | | | | | | — | | | | | | 1,456 | | | | | | — | | | | | | | | | | | | 6,659 | | | | | | — | | | | | | | | | | | | 6,659 | | |
Mortgage interest income
|
| | | | 29,351 | | | | | | — | | | | | | 2,944 | | | | | | — | | | | | | | | | | | | 32,295 | | | | | | — | | | | | | | | | | | | 32,295 | | |
Other investment income–net
|
| | | | 9,025 | | | | | | — | | | | | | 154 | | | | | | — | | | | | | | | | | | | 9,179 | | | | | | — | | | | | | | | | | | | 9,179 | | |
Total operating revenue
|
| | | | 418,714 | | | | | | — | | | | | | 141,067 | | | | | | 36,077 | | | | | | | | | | | | 595,858 | | | | | | — | | | | | | | | | | | | 595,858 | | |
Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||
Depreciation and amortization
|
| | | | 128,646 | | | | | | — | | | | | | 33,226 | | | | | | 41,797 | | | | |
|
EE
|
| | | | | 203,669 | | | | | | — | | | | | | | | | | | | 203,669 | | |
General and administrative
|
| | | | 21,588 | | | | | | — | | | | | | 26,886 | | | | | | — | | | | | | | | | | | | 48,474 | | | | | | — | | | | | | | | | | | | 48,474 | | |
Acquisition costs
|
| | | | 245 | | | | | | — | | | | | | 3,114 | | | | | | — | | | | | | | | | | | | 3,359 | | | | | | — | | | | | | | | | | | | 3,359 | | |
Impairment on real estate
properties |
| | | | 415 | | | | | | — | | | | | | 500 | | | | | | — | | | | | | | | | | | | 915 | | | | | | — | | | | | | | | | | | | 915 | | |
Provisions for uncollectable mortgages, notes and accounts receivable
|
| | | | 2,141 | | | | | | — | | | | | | 68 | | | | | | — | | | | | | | | | | | | 2,209 | | | | | | — | | | | | | | | | | | | 2,209 | | |
Total operating expenses
|
| | | | 153,035 | | | | | | — | | | | | | 63,794 | | | | | | 41,797 | | | | | | | | | | | | 258,626 | | | | | | — | | | | | | | | | | | | 258,626 | | |
Income before other income and
expense |
| | | | 265,679 | | | | | | — | | | | | | 77,273 | | | | | | (5,720) | | | | | | | | | | | | 337,232 | | | | | | — | | | | | | | | | | | | 337,232 | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||
Interest income
|
| | | | 41 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 41 | | | | | | — | | | | | | | | | | | | 41 | | |
Interest expense
|
| | | | (100,381) | | | | | | — | | | | | | (40,785) | | | | | | 14,806 | | | | |
|
FF
|
| | | | | (126,360) | | | | | | 17,622 | | | | |
|
LL
|
| | | | | (108,738) | | |
Interest–amortization of deferred financing costs
|
| | | | (2,779) | | | | | | (996) | | | | | | (3,459) | | | | | | 3,459 | | | | |
|
GG
|
| | | | | (3,775) | | | | | | 344 | | | | |
|
LL
|
| | | | | (3,431) | | |
Interest–refinancing gain (costs)
|
| | | | 11,112 | | | | | | — | | | | | | (10,974) | | | | | | 10,974 | | | | |
|
HH
|
| | | | | 11,112 | | | | | | — | | | | | | | | | | | | 11,112 | | |
Total other expense
|
| | | | (92,007) | | | | | | (996) | | | | | | (55,218) | | | | | | 29,239 | | | | | | | | | | | | (118,982) | | | | | | 17,966 | | | | | | | | | | | | (101,016) | | |
Income before gain (loss) on assets sold
|
| | | | 173,672 | | | | | | (996) | | | | | | 22,055 | | | | | | 23,519 | | | | | | | | | | | | 218,250 | | | | | | 17,966 | | | | | | | | | | | | 236,216 | | |
Gain/(loss) on assets sold–net
|
| | | | (1,151) | | | | | | — | | | | | | 1,016 | | | | | | — | | | | | | | | | | | | (135) | | | | | | — | | | | | | | | | | | | (135) | | |
Net income
|
| | | | 172,521 | | | | | | (996) | | | | | | 23,071 | | | | | | 23,519 | | | | | | | | | | | | 218,115 | | | | | | 17,966 | | | | | | | | | | | | 236,081 | | |
Net income allocable to noncontrolling interest–operating partnerships
|
| | | | — | | | | | | — | | | | | | (6,010) | | | | | | (6,117) | | | | |
|
II
|
| | | | | (12,127) | | | | | | — | | | | | | | | | | | | (12,127) | | |
Net income allocable to
stockholders |
| | | $ | 172,521 | | | | | $ | (996) | | | | | $ | 17,061 | | | | | $ | 17,402 | | | | | | | | | | | $ | 205,988 | | | | | $ | 17,966 | | | | | | | | | | | $ | 223,954 | | |
Per Share–Basic: | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
Weighted average shares–basic
|
| | | | 117,257 | | | | | | | | | | | | 33,701 | | | | | | 11,794 | | | | |
|
JJ
|
| | | | | 162,752 | | | | | | 8,000 | | | | |
|
MM
|
| | | | | 170,752 | | |
Net income allocable to stockholders
|
| | | $ | 1.47 | | | | | | | | | | | $ | 0.51 | | | | | | | | | | | | | | | | | $ | 1.27 | | | | | | | | | | | | | | | | | $ | 1.31 | | |
Per Share–Diluted: | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
Weighted average shares–diluted
|
| | | | 118,100 | | | | | | | | | | | | 44,324 | | | | | | 11,446 | | | | |
|
JJ
|
| | | | | 173,870 | | | | | | 8,000 | | | | |
|
MM
|
| | | | | 181,870 | | |
Net income allocable to stockholders
|
| | | $ | 1.46 | | | | | | | | | | | $ | 0.49 | | | | | | | | | | | | | | | | | $ | 1.25 | | | | | | | | | | | | | | | | | $ | 1.30 | | |
|
Preliminary estimated fair value of real estate properties acquired
|
| | | $ | 2,872,647 | |
|
Preliminary estimated fair value of direct financing leases acquired
|
| | | | 13,480 | |
|
Preliminary estimated fair value of mortgage notes acquired
|
| | | | 27,684 | |
|
Preliminary estimated fair value of other investments acquired
|
| | | | 15,588 | |
|
Total preliminary estimated fair value of investments acquired
|
| | | | 2,929,399 | |
|
Preliminary estimated fair value of other assets acquired, including goodwill
|
| | | | 539,006 | |
|
Total preliminary estimated fair value of total assets acquired
|
| | | $ | 3,468,405 | |
|
|
Estimated equity to be issued(1)
|
| | | $ | 1,777,502 | |
|
Estimated partnership units to be issued(1)
|
| | | | 401,444 | |
|
Estimated repayment of debt (see note H)
|
| | | | 1,016,746 | |
|
Assumption of debt (see note I)
|
| | | | 180,000 | |
|
Assumption of other liabilities
|
| | | | 92,713 | |
|
Total consideration to be given
|
| | | $ | 3,468,405 | |
|
|
Land
|
| | | $ | 281,788 | | |
|
Building and improvements
|
| | | | 2,590,859 | | |
|
Real estate properties–net
|
| | | $ | 2,872,647 | | |
|
In-place lease intangibles
|
| | | $ | 154(a) | | |
|
Customer relationships
|
| | | | 236(a) | | |
|
Above market lease intangible
|
| | | | 15,072(a) | | |
| | | | | $ | 15,462 | | |
|
Below market lease liability
|
| | | $ | 21,074(b) | | |
|
Direct financing leases acquired
|
| | | $ | 13,480 |
|
Mortgages notes acquired
|
| | | $ | 27,684 |
|
Other investments acquired
|
| | | $ | 15,588 |
| | |
Year Ended
December 31, 2013 |
| |
Nine Months Ended
September 30, 2014 |
| ||||||||
Adjustment to reflect the impact of Aviv’s existing leases
|
| | | $ | 6,097 | | | | | $ | 5,752 | | | ||
Adjustment to reflect the impact of 28 facilities acquired on December 17, 2014 by Aviv
|
| | | | 29,391 | | | | | | 22,043 | | | ||
Adjustment to reflect (above)/below market leases assumed–net
|
| | | | 589 | | | | | | 534 | | | ||
| | | | $ | 36,077 | | | | | $ | 28,329 | | | ||
|
| | |
Year Ended
December 31, 2013 |
| |
Nine Months Ended
September 30, 2014 |
| ||||||||
Adjustment to reflect the impact of Aviv’s existing facilities
|
| | | $ | 31,587 | | | | | $ | 23,916 | | | ||
Adjustment to reflect the impact of 28 facilities acquired on December 17, 2014 by Aviv
|
| | | | 10,210 | | | | | | 7,658 | | | ||
| | | | $ | 41,797 | | | | | $ | 31,574 | | | ||
|
| | |
Omega
Historical |
| |
Omega and Aviv
Pro Forma Combined |
| ||||||
For the nine months ended September 30, 2014 | | | | ||||||||||
Income available to common stockholders | | | | ||||||||||
Basic
|
| | | $ | 1.30 | | | | | $ | 1.17 | | |
Diluted
|
| | | $ | 1.30 | | | | | $ | 1.16 | | |
Dividends per share
|
| | | $ | 1.50 | | | | | $ | 1.38 | | |
Book value per share
|
| | | $ | 11.08 | | | | | $ | 19.32 | | |
For the year ended December 31, 2013 | | | | | | | | | | | | | |
Income available to common stockholders | | | | | | | | | | | | | |
Basic
|
| | | $ | 1.47 | | | | | $ | 1.27 | | |
Diluted
|
| | | $ | 1.46 | | | | | $ | 1.25 | | |
Dividends per share
|
| | | $ | 1.86 | | | | | $ | 1.70 | | |
Book value per share
|
| | | $ | 11.01 | | | | | $ | N/A | | |
Underwriter
|
| |
Number
of Shares |
|||
Merrill Lynch, Pierce, Fenner & Smith Incorporated |
| | | | | |
J.P. Morgan Securities LLC
|
| | | | | |
Morgan Stanley & Co. LLC
|
| | | | | |
Stifel, Nicolaus & Company, Incorporated
|
| | | | ||
Total | | | | | ||
|
| | |
Per Share
|
| |
Without Option
|
| |
With Option
|
| |||||||||
Public offering price
|
| | | $ | | | | | | $ | | | | | | $ | | | |
Underwriting discount
|
| | | $ | | | | | | $ | | | | | | $ | | | |
Proceeds, before expenses, to us
|
| | | $ | | | | | | $ | | | | | | $ | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 17 | | | |
| | | | | 28 | | | |
| | | | | 30 | | | |
| | | | | 30 | | |
| | |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||
| | |
2007
|
| |
2008
|
| |
2009
|
| |
2010
|
| |
2011
|
| ||||||||||||||||||||
Earnings/combined fixed charges and preferred dividends coverage ratio
|
| | | | 2.1x | | | | | | 2.4x | | | | | | 2.5x | | | | | | 1.5x | | | | | | 2.6x | | | |||||
|