Non-GAAP Reconciliations In thousands The following table represents the Same Property Portfolio: SPP Cash NOI(3) Exclude HCRMC(4) SPP Cash NOI, excluding HCRMC SPP Growth, excluding HCRMC Year Ended December 31, 2009 2010 $ 723,908 758,532 $ — — $ 723,908 758,532 4.8% 2010 2011 805,568 837,556 — — 805,568 837,556 4.0% 2011 2012 847,863 883,679 — — 847,863 883,679 4.2% 2012 2013 1,403,966 1,447,120 (484,956) (501,910) 919,010 945,210 2.9% 2013 2014 1,491,550 1,540,460 (500,730) (518,439) 990,820 1,022,021 3.1% 2014 2015 1,520,549 1,528,373 (499,457) (469,666) 1,021,092 1,058,707 3.7% SPP average excluding HCRMC(5) 3.8% The following table represents Investment by sector: Pro Forma Adjustments(7) Pro Forma Investment March 31, 2016 Reclassifications(6) Senior housing Senior housing (triple-net) Senior housing (operating) Post-acute/skilled Life science Medical office Hospital Investment $ 10,240,720 — — 5,126,061 3,708,392 3,646,926 $ ($10,240,720 ) 7,787,584 3,478,542 (1,025,406 ) — — $ — (1,185,481 ) (525,435 ) (4,100,655 ) — (32,061 ) $ — 6,602,103 2,953,107 — 3,708,392 3,614,865 594,085 — (23,980 ) 570,105 $ 23,316,184 $ — $ (5,867,612 ) $ 17,448,572 (1) (2) For additional information on pro forma adjustments, see Pro Forma Portfolio Income in the “Definitions” section of the Appendix. Portfolio Income related to post-acute/skilled assets retained by the Company following the spin-off has been reclassified from post-acute/skilled to senior housing triple-net. Historical reconciliations of SPP Cash NOI are available in the Company’s Current Reports on Form 8-K filed with the SEC on February 9, 2016 (2015 SPP), February 10, 2015 (2014 SPP), February 11, 2014 (2013 SPP), February 12, 2013 (2012 SPP), February 14, 2012 (2011 SPP) and February 15, 2011 (2010 SPP). Represents Cash NOI related to the HCRMC Master Lease. Represents the SPP growth for each of the six years ended December 31, 2015, divided by a factor of six. Investment for senior housing has been reclassified into senior housing triple-net and senior housing operating. Additionally, Investment related to post-acute/skilled assets and debt investments retained by the Company following the spin-off has been reclassified from post-acute/skilled to senior housing triple-net. For additional information on pro forma adjustments, see Pro Forma Investment in the “Definitions” section of the Appendix. (3) (4) (5) (6) (7) 3
![GRAPHIC](https://capedge.com/proxy/8-K/0001104659-16-118937/g108631moi015.gif)