- OHI Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
424B2 Filing
Omega Healthcare Investors (OHI) 424B2Prospectus for primary offering
Filed: 5 Feb 15, 12:00am
Title of Securities to be registered | | | Amount to be Registered(1) | | | Proposed Maximum Offering Price Per Share(1) | | | Proposed Maximum Aggregate Offering Price | | | Amount of Registration Fee(2) | | ||||||||||||
Common Stock, $0.10 par value | | | | | 10,925,000 | | | | | $ | 42.00 | | | | | $ | 458,850,000 | | | | | $ | 53,318.37 | | |
| | | Per Share | | | Total | | ||||||
Public offering price | | | | $ | 42.00 | | | | | $ | 399,000,000 | | |
Underwriting discount | | | | $ | 1.68 | | | | | $ | 15,960,000 | | |
Proceeds, before expenses, to us | | | | $ | 40.32 | | | | | $ | 383,040,000 | | |
| BofA Merrill Lynch | | | | | | J.P. Morgan | | | | | | Morgan Stanley | | | | | | Stifel | | ||||||||||||
| �� | | | Credit Agricole CIB | | | RBC Capital Markets | | | SunTrust Robinson Humphrey | |
| Capital One Securities | | | | | | | | MUFG | | | | | | Wells Fargo Securities | | |||||||||||||
| | | | BBVA | | | BB&T Capital Markets | | | Regions Securities LLC | |
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 | | | | | $ | 170,492 | | | | | $ | 13,986 | | | | | $ | 13,986 | | | ||||
Debt: | | | | | | ||||||||||||||||||||||||
Revolving line of credit(1) | | | | $ | 3,000 | | | | | $ | — | | | | | | 1,076,046 | | | | | $ | 903,006 | | | ||||
Term loan | | | | | 200,000 | | | | | | 200,000 | | | | | | 200,000 | | | | | | 200,000 | | | ||||
7.50% senior notes due 2020 | | | | | 200,000 | | | | | | — | | | | | | 200,000 | | | | | | — | | | ||||
6.75% senior notes due 2022 | | | | | 575,000 | | | | | | 575,000 | | | | | | 575,000 | | | | | | 575,000 | | | ||||
5.875% senior notes due 2024 | | | | | 400,000 | | | | | | 400,000 | | | | | | 400,000 | | | | | | 400,000 | | | ||||
4.95% senior notes due 2024 | | | | | 400,000 | | | | | | 400,000 | | | | | | 400,000 | | | | | | 400,000 | | | ||||
4.50% senior notes due 2025 | | | | | 250,000 | | | | | | 250,000 | | | | | | 250,000 | | | | | | 250,000 | | | ||||
Premium on unsecured borrowings(2) | | | | | 7,110 | | | | | | 7,110 | | | | | | 7,110 | | | | | | 7,110 | | | ||||
Discount on unsecured borrowings(3) | | | | | (10,915) | | | | | | (9,064) | | | | | | (10,915) | | | | | | (9,064) | | | ||||
HUD guaranteed debt(4) | | | | | 256,403 | | | | | | 256,403 | | | | | | 256,403 | | | | | | 256,403 | | | ||||
Other secured debt | | | | | — | | | | | | — | | | | | | 180,000 | | | | | | 180,000 | | | ||||
Subordinated debt(5) | | | | | 20,782 | | | | | | 20,782 | | | | | | 20,782 | | | | | | 20,782 | | | ||||
Total debt | | | | $ | 2,301,380 | | | | | $ | 2,100,231 | | | | | $ | 3,554,426 | | | | | $ | 3,183,237 | | | ||||
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, 136,908 shares issued and outstanding; pro forma, 350,000 shares authorized, 185,178 shares issued and outstanding; pro forma as adjusted, 350,000 shares authorized, 192,678 shares issued and outstanding | | | | $ | 12,741 | | | | | $ | 13,691 | | | | | $ | 17,290 | | | | | $ | 18,240 | | | ||||
Additional paid-in-capital | | | | | 2,131,033 | | | | | | 2,512,123 | | | | | | 3,903,986 | | | | | | 4,285,076 | | | ||||
Cumulative net earnings | | | | | 1,091,008 | | | | | | 1,077,468 | | | | | | 1,034,708 | | | | | | 1,021,168 | | | ||||
Cumulative dividends paid | | | | | (1,828,405) | | | | | | (1,828,405) | | | | | | (1,828,405) | | | | | | (1,828,405) | | | ||||
Total stockholders’ equity | | | | $ | 1,406,377 | | | | | $ | 1,774,877 | | | | | $ | 3,127,579 | | | | | $ | 3,496,079 | | | ||||
Noncontrolling interest−operating partnership | | | | | — | | | | | | — | | | | | $ | 401,444 | | | | | $ | 401,444 | | | ||||
Total equity | | | | $ | 1,406,377 | | | | | $ | 1,774,877 | | | | | $ | 3,529,023 | | | | | $ | 3,897,523 | | | ||||
Total capitalization | | | | $ | 3,707,757 | | | | | $ | 3,875,108 | | | | | $ | 7,083,449 | | | | | $ | 7,080,760 | | | ||||
|
| | | 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 3, 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 | | | | | $ | (173,040) | | | | | | Q | | | | | $ | 903,006 | | | ||||||||
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 | | | | | | (371,189) | | | | | | | | | | | | 3,429,679 | | | ||||||||
Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||
Stockholders’ equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||
Common stock | | | | | 12,741 | | | | | | — | | | | | | 4,549 | | | | | | K | | | | | | 17,290 | | | | | | 950 | | | | | | S | | | | | | 18,240 | | | ||||||||
Common stock–additional paid-in capital | | | | | 2,131,033 | | | | | | — | | | | | | 1,772,953 | | | | | | L | | | | | | 3,903,986 | | | | | | 381,090 | | | | | | S | | | | | | 4,285,076 | | | ||||||||
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 | | | | | | 368,500 | | | | | | | | | | | | 3,496,079 | | | ||||||||
Noncontrolling interest–operating partnership | | | | | — | | | | | | — | | | | | | 401,444 | | | | | | N | | | | | | 401,444 | | | | | | — | | | | | | | | | | | | 401,444 | | | ||||||||
Total equity | | | | | 1,406,377 | | | | | | — | | | | | | 2,122,646 | | | | | | | | | | | | 3,529,023 | | | | | | 368,500 | | | | | | | | | | | | 3,897,523 | | | ||||||||
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) | | | | | | 13,779 | | | | | | LL | | | | | | (93,106) | | |
Interest–amortization of deferred financing costs | | | | | (3,111) | | | | | | (747) | | | | | | (2,944) | | | | | | 2,944 | | | | | | GG | | | | | | (3,858) | | | | | | 375 | | | | | | LL | | | | | | (3,483) | | |
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) | | | | | | 14,154 | | | | | | | | | | | | (99,621) | | |
Income before gain (loss) on assets sold | | | | | 161,496 | | | | | | (747) | | | | | | 34,409 | | | | | | 17,205 | | | | | | | | | | | | 212,363 | | | | | | 14,154 | | | | | | | | | | | | 226,517 | | |
Gain/(loss) on assets sold–net | | | | | 2,863 | | | | | | — | | | | | | (2,458) | | | | | | — | | | | | | | | | | | | 405 | | | | | | — | | | | | | | | | | | | 405 | | |
Net income | | | | | 164,359 | | | | | | (747) | | | | | | 31,951 | | | | | | 17,205 | | | | | | | | | | | | 212,768 | | | | | | 14,154 | | | | | | | | | | | | 226,922 | | |
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 | | | | | $ | 14,154 | | | | | | | | | | | $ | 215,092 | | |
Per Share–Basic: | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
Weighted average shares–basic | | | | | 126,132 | | | | | | | | | | | | 43,577 | | | | | | 1,918 | | | | | | JJ | | | | | | 171,627 | | | | | | 9,500 | | | | | | MM | | | | | | 181,127 | | |
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 | | | | | | 9,500 | | | | | | MM | | | | | | 192,165 | | |
Net income allocable to stockholders | | | | $ | 1.30 | | | | | | | | | | | $ | 0.56 | | | | | | | | | | | | | | | | | $ | 1.16 | | | | | | | | | | | | | | | | | $ | 1.18 | | |
| | | 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) | | | | | | 18,372 | | | | | | LL | | | | | | (107,988) | | |
Interest–amortization of deferred financing costs | | | | | (2,779) | | | | | | (996) | | | | | | (3,459) | | | | | | 3,459 | | | | | | GG | | | | | | (3,775) | | | | | | 500 | | | | | | LL | | | | | | (3,275) | | |
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) | | | | | | 18,872 | | | | | | | | | | | | (100,110) | | |
Income before gain (loss) on assets sold | | | | | 173,672 | | | | | | (996) | | | | | | 22,055 | | | | | | 23,519 | | | | | | | | | | | | 218,250 | | | | | | 18,872 | | | | | | | | | | | | 237,122 | | |
Gain/(loss) on assets sold–net | | | | | (1,151) | | | | | | — | | | | | | 1,016 | | | | | | — | | | | | | | | | | | | (135) | | | | | | — | | | | | | | | | | | | (135) | | |
Net income | | | | | 172,521 | | | | | | (996) | | | | | | 23,071 | | | | | | 23,519 | | | | | | | | | | | | 218,115 | | | | | | 18,872 | | | | | | | | | | | | 236,987 | | |
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 | | | | | $ | 18,872 | | | | | | | | | | | $ | 224,860 | | |
Per Share–Basic: | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
Weighted average shares–basic | | | | | 117,257 | | | | | | | | | | | | 33,701 | | | | | | 11,794 | | | | | | JJ | | | | | | 162,752 | | | | | | 9,500 | | | | | | MM | | | | | | 172,252 | | |
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 | | | | | | 9,500 | | | | | | MM | | | | | | 183,370 | | |
Net income allocable to stockholders | | | | $ | 1.46 | | | | | | | | | | | $ | 0.49 | | | | | | | | | | | | | | | | | $ | 1.25 | | | | | | | | | | | | | | | | | $ | 1.29 | | |
| 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 | | | | | 1,995,000 | | | |
J.P. Morgan Securities LLC | | | | | 1,425,000 | | | |
Morgan Stanley & Co. LLC | | | | | 1,425,000 | | | |
Stifel, Nicolaus & Company, Incorporated | | | | | 1,425,000 | | | |
Credit Agricole Securities (USA) Inc. | | | | | 665,000 | | | |
RBC Capital Markets, LLC | | | | | 475,000 | | | |
SunTrust Robinson Humphrey, Inc. | | | | | 475,000 | | | |
Capital One Securities, Inc. | | | | | 380,000 | | | |
Mitsubishi UFJ Securities (USA), Inc. | | | | | 380,000 | | | |
Wells Fargo Securities, LLC | | | | | 380,000 | | | |
BBVA Securities Inc. | | | | | 190,000 | | | |
BB&T Capital Markets, a division of BB&T Securities, LLC | | | | | 190,000 | | | |
Regions Securities LLC | | | | | 95,000 | | | |
Total | | | | | 9,500,000 | | | |
|
| | | Per Share | | | Without Option | | | With Option | | |||||||||
Public offering price | | | | $ | 42.00 | | | | | $ | 399,000,000 | | | | | $ | 458,850,000 | | |
Underwriting discount | | | | $ | 1.68 | | | | | $ | 15,960,000 | | | | | $ | 18,354,000 | | |
Proceeds, before expenses, to us | | | | $ | 40.32 | | | | | $ | 383,040,000 | | | | | $ | 440,496,000 | | |
| | | | | 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 | | | |||||
|