Investor Presentation May 2019 Forward-looking Statements and - - PowerPoint PPT Presentation
Investor Presentation May 2019 Forward-looking Statements and - - PowerPoint PPT Presentation
Investor Presentation May 2019 Forward-looking Statements and Non-GAAP Information This presentation may include projections and other forward -looking statements within the meaning of the Private Securities Litigation Reform Act of
Investor Presentation, May 2019
Forward-looking Statements and Non-GAAP Information
2
➢
This presentation may include projections and other “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements relate to future events and expectations and involve unknown risks and
- uncertainties. Omega’s actual results or actions may differ materially from those projected in the forward-looking statements.
For a summary of the specific risk factors that could cause results to differ materially from those expressed in the forward-looking statements, see Omega’s most recent Annual Report on Form 10-K filed with the Securities and Exchange Commission.
➢
This presentation may contain certain non-GAAP financial information including EBITDA, Adjusted EBITDA, Total Adjusted Debt (a/k/a, Funded Debt), Adjusted FFO, FAD, Total Cash Fixed Charges and certain related ratios. A reconciliation of these non-GAAP disclosures is available in the Exhibit to this presentation or on our website under “Non-GAAP Financial Measures” at www.omegahealthcare.com. Other financial information is also available on our website.
➢
Information is provided as of March 31, 2019, unless specifically stated otherwise. We assume no duty to update or supplement the information provided.
Omega Overview
Investor Presentation, May 2019
Omega Overview: Key Credit Highlights
4
Financial Strength Portfolio Strength
◼ Strong core portfolio TTM rent coverage of 1.67x (EBITDARM) and 1.32x (EBITDAR) at
12/31/2018
◼ Geographic and operator diversification with 68 operators across 41 states and the United
Kingdom
◼ No upcoming material lease expirations and no material lease renewal risk ◼ Favorable near term supply and demand outlook ◼ Conservative leverage level with Funded Debt / Adj. Pro Forma EBITDA of 5.07x (1Q 2019) (1) ◼ Consistent and stable free cash flow with strong fixed charge coverage of 3.95x (1Q 2019) (1) ◼ No secured borrowing, all $10 billion+ of assets are unencumbered ◼ Minimal short-term debt maturities ◼ Positive ratings trajectory with history of upgrades and commitment to investment grade
profile
◼ Significant liquidity with $1.1 billion of cash and credit facility availability at 3/31/2019
Experienced Management Team
◼ Senior management team with average tenure over 17+ years ◼ Proven ability to execute on strategies ◼ Proven ability to handle troubled assets
1) See 1Q 2019 Supplemental for detailed calculation
Investor Presentation, May 2019
Omega Overview: Facility and Investment Overview at March 31, 2019
5
◼
Omega is the largest SNF-focused REIT
◼
As of March 31, 2019, Omega’s portfolio consisted of 891 (1) operating facilities
◼
Completed approximately $471 million of new investments (including CAPEX) in 2018
◼
As of May 17, 2019, completed approximately $678 million of new investments in 2019 (including CAPEX) Facility Investment Statistics Rent/Interest Statistics (2)
Skilled Nursing/Transitional Care, 81.8% Senior Housing, 18.2% Rental Property 84.1% RE Tax & Ground Leases 1.8% Direct Financing Leases… Mortgage Notes 8.1% Other 5.9%
1) Excludes facilities which are non-operating, closed and/or not currently providing patient services 2) 3 Months ended March 31, 2019
Investor Presentation, May 2019
$0.00 $2.00 $4.00 $6.00 $8.00 $10.00 $12.00 $14.00 $16.00 $18.00 $20.00 $22.00 $24.00 $26.00 $28.00 $30.00 $32.00 $34.00 $36.00 $38.00 $40.00 $42.00 $44.00 $46.00
Financial Overview: Annual Shareholder Returns
6 1/1/2004 to 12/31/2018 OHI Share Price: 276.7% RMZ Index: 80.7% Annual Dividends as of 5/15/2019 3 Year Total Growth: 13.8% 5 Year Total Growth: 32.0% 10 Year Total Growth: 120.0 % 1/1/2004 to 12/31/2018 Real Estate Investments: 17.5% Operating Revenue: 17.1% Adjusted FFO per Share: 9.0% OHI Share Price: 9.3% Dividend Yield at $0.66/Share Per Quarter 7.1%
(based on closing price on 5/17/2019 of $37.44)
Omega Share Price Growth, 12/31/2002-3/31/2019 Compounded Annual Growth Rates Total Growth Percentages
Investor Presentation, May 2019
27.9% 66.6% 393.3% 16.1% 44.3% 220.3%
0% 50% 100% 150% 200% 250% 300% 350% 400% 450%
3 Yr. Returns 5 Yr. Returns 10 Yr. Returns Omega Peers
Financial Overview: Annual Shareholder Returns (cont’d)
7 Total Return (1) Ann. Equiv. Ranking (1) 3 Year: 27.9% 8.5% 6th 5 Year: 66.6% 10.7% 5th 10 Year: (2) 393.3% 17.3% 2nd
1) Ranking among healthcare REITs. Source of Total Returns and Ranking: KeyBanc Capital Markets The Leaderboard, December 28, 2018 2)
Ranked 20th among all 98 publicly traded equity REITs with at least 10 years of return history. Source: KeyBanc Capital Markets The Leaderboard, December 28, 2018
3) Source: KeyBanc Capital Markets The Leaderboard, December 28, 2018. Peer returns are simple average of returns of NHI, HR, LTC, SABRA, VTR, WELL, and HCP
Shareholder Returns Through 12/31/2018 Dividends per Share and Return of Capital % Omega's Total Returns vs Healthcare REIT Averages (3)
(Years ending 12/31/2018)
Tax Treatment ($) Tax Treatment (%) Total Dividends Ordinary (1) Income Return of (1) Capital Capital Gain (1) Distribution % Ordinary Income % Return of Capital % Capital Gain Distribution 2014 2.02 1.83 0.19
- 90.8%
9.2% 0.0% 2015 2.18 1.13 1.05
- 52.0%
48.0% 0.0% 2016 2.36 1.97 0.32 0.07 83.4% 13.6% 3.0% 2017 2.54 1.57 0.93 0.04 61.8% 36.6% 1.6% 2018 2.64 1.69 0.93 0.02 64.0% 35.3% 0.7% 11.74 $ 8.20 $ 3.41 $ 0.13 $ 70.4% 28.6% 1.0% Avg.
1) Rounded to two decimals
Investor Presentation, May 2019
Omega Overview: Quarterly Highlights
8 2Q 2019
➢ Paid a $0.66 per quarterly common stock dividend ➢ Completed the acquisition of MedEquities Realty Trust, Inc
1Q 2019
➢ Paid a $0.66 per quarterly common stock dividend ➢ Entered into a definitive merger agreement to acquire MedEquities Realty Trust, Inc. ➢ Invested $42 million in capital renovation and construction-in-progress projects ➢ Finalized the Orianna restructuring
4Q 2018
➢ Paid a quarterly common stock dividend rate of $0.66 per share ➢ Completed $53 million in new investments ➢ Invested $45 million in capital renovation and construction-in-progress projects ➢ Sold 15 assets for cash consideration of $67 million, recognizing a gain of $15.5 million
3Q 2018
➢ Paid a quarterly common stock dividend rate of $0.66 per share ➢ Transitioned 22 Orianna facilities to existing operators for annual contractual rent of $17 million ➢ Sold 7 assets for consideration of $26 million in cash and a $5 million seller note ➢ Completed $131 million in new investments ➢ Invested $44 million in capital renovation and construction-in-progress projects
2Q 2018
➢ Paid a quarterly common stock dividend rate of $0.66 per share ➢ Completed $77 million in new investments ➢ Invested $54 million in capital renovation and construction-in-progress projects ➢ Sold 47 assets for consideration of $137.6 million, a $25 million seller note, and $53.1 million in buyer
assumed debt
Investor Presentation, May 2019
Omega Overview Proven Track Record of Growth and New Investments
◼
Continue to pursue selective investments ➢ 2004 - 2007 Investments: $686 million ➢ 2008 New Investments: $197 million ➢ 2009 New Investments: $292 million ➢ 2010 New Investments: $638 million ➢ 2011 New Investments: $365 million ➢ 2012 New Investments: $510 million ➢ 2013 New Investments: $621 million ➢ 2014 New Investments: $566 million ➢ 2015 New Investments: $507 million (1) ➢ 2016 New Investments: $1,328 million ➢ 2017 New Investments: $530 million ➢ 2018 New Investments: $471 million ➢ 2019 New Investments (As of 5/17): $648 million ➢ Additionally, the Company has approximately $202 million committed to its operators for capital improvement and new construction projects to be completed over the next 24-36 months (as of 3/31/2019)
◼
Continue to pursue accretive transactions
◼
Leverage existing 68 operator relationships
◼
Invest primarily in current core markets
◼
Maintain focus on senior care facilities
◼
Use credit facility to make acquisitions and replenish availability with long-term debt and equity issuances
◼
Approximately $1.1 billion of combined cash and credit facility availability as of March 31, 2019
1)
Investments exclude the approximate $3.9 billion acquisition via merger of Aviv REIT on April 1, 2015
2)
Excludes investments made by Aviv prior to acquisition via merger by Omega
Omega’s Growth Strategy $7.369 billion (2)
9
Demographics to Drive Growth
Investor Presentation, May 2019
Industry Overview: Demographic Tailwinds Expected to Drive Occupancy Growth for Next 20 Years
11
➢ The SNF industry has been battling with unfavorable demographics for more than a decade with the aging of the "baby bust" generation ➢ Based on natality and SNF utilization information, we believe the industry is at the beginning of a 20+ year secular tailwind ➢ This belief is based on the following (as the subsequent slides illustrate): ▪ Medicare utilization of SNFs materially increases from 75 years old ▪ This utilization increases through their late 80's ▪ "Baby boomers" started turning 75 in 2016 ▪ The age 75+ cohort will grow on both an absolute and relative basis through at least 2040 as the baby boomers replace the baby bust generation within the 75+ population ➢ The percentage of hospital discharges to SNFs has remained steady in recent years, suggesting SNFs are in a prime position to benefit from this demographic wave
Investor Presentation, May 2019
Industry Overview: Significant Increase in SNF Utilization by Those Aged 75+
12
Source: Avalere analysis of Medicare Part A 100% Standard Analytic File (SAF) for 2016
1,000 2,000 3,000 4,000 5,000 6,000 7,000
65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 SNF Days per 1,000 Beneficiaries
SNF Utilization by Age – 2016
Average Annual Increase in SNF Utilization by Age (Per 1,000 Beneficiaries) From age 65 to 75 99 days per year From age 75 to 85 247 days per year
Investor Presentation, May 2019
Industry Overview: Baby Boomers Started Turning 75 in 2016
13
Source: www.cdc.gov 1,500 2,000 2,500 3,000 3,500 4,000 4,500
Births (000’s)
U.S. Birthrates, 1909 to 1980
1928 to 1940
- Avg. 2,476
1941 to 1964
- Avg. 3,767
Investor Presentation, May 2019
Industry Overview: Continued Significant Growth of 75+ as Percentage of Total U.S. Population
14
Note: Percentages represent percentage of total US population Source: U.S. Census 2010, Weldon Cooper Center for Public Service, Demographics Research Group
4.0% 5.5% 5.7% 4.8% 3.0% 4.4% 5.1% 4.5% 2.4% 3.0% 4.1% 4.3% 1.9% 1.9% 2.8% 3.3% 1.8% 1.9% 2.1% 2.9% 0.0% 1.0% 2.0% 3.0% 4.0% 5.0% 6.0% 2010 2020 2030 2040
Age Cohort by Year
Age 65+ Cohorts as a Percentage of the Total U.S. Population
65-69 70-74 75-79 80-84 85+
75+ 6.1% (18.8MM) 75+ 6.8% (22.7MM) 75+ 9.0% (32.5MM) 75+ 10.5% (40.2MM)
Investor Presentation, May 2019
Industry Overview: Percentage of Hospital Discharges to SNFs has Remained Steady in Recent Years
15 19.3% 19.8% 20.2% 20.3% 20.0% 16.4% 16.8% 16.8% 17.0% 17.2% 6.0% 6.1% 6.2% 6.2% 6.1% 3.3% 3.4% 3.4% 3.3% 3.3% 2.7% 2.8% 2.9% 3.0% 3.0% 0.0% 5.0% 10.0% 15.0% 20.0% 25.0% 2012 2013 2014 2015 2016
Medicare FFS Hospital Discharge Destinations, 2012-2016
(excludes discharges back to patients’ homes without home health)
Source: Avalere analysis of Medicare Standard Analytic File (SAF) for the period 2012 – 2016 Skilled Nursing Facilities Home Health Care Other (Incl. IRF & LTACH) Death Hospice
SNF Industry and Reimbursement Overview
Investor Presentation, May 2019
Attractive Fundamentals: Primary PAC Site
17
SNFs – preferred post-acute care environment with growing demand and limited supply
Medicare Acute Hospital Discharges 43% Sent to Post-Acute SNFs 47% HHAs 41% IRFs 9% LTACHs 3%
Source: MedPAC Data Book, June 2018
Investor Presentation, May 2019
Growth in SNF Census, by Age Cohort
18
<65 210 <65 214 <65 217 <65 220 <65 224 65-74 224 65-74 269 65-74 302 65-74 320 65-74 311 75-84 358 75-84 427 75-84 548 75-84 661 75-84 749 85+ 565 85+ 603 85+ 671 85+ 819 85+ 1,068
- 100
200 300 400 500 600 700 800 900 1,000 1,100 1,200 1,300 1,400 1,500 1,600 1,700 1,800 1,900 2,000 2,100 2,200 2,300 2,400 2,500
2015 2020 2025 2030 2035
Number of SNF Residents (000's)
<65 65-74 75-84 85+
Maximum current SNF capacity
Source: CMS Nursing Home Data Compendium (2015 Edition) for percentage of SNF residents by age cohort and US Census Bureau data for population growth projections by age cohort.
82% 91% 105% 122% 142%
Occupancy
Aging demographics would drive SNF occupancy beyond capacity in less than 10 years without efforts to reduce lengths of stay and increased utilization of alternative care sites.
Investor Presentation, May 2019
Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Certified Beds 1,667k 1,670k 1,665k 1,667k 1,666k 1,663k 1,662k 1,662k 1,662k 1,654k Patients in Certified Beds 1,400k 1,394k 1,384k 1,383k 1,372k 1,368k 1,357k 1,347k 1,337k 1,319k Certified Facilities 15.7k 15.7k 15.6k 15.7k 15.7k 15.6k 15.7k 15.7k 15.7k 15.6k 15.0k 15.1k 15.2k 15.3k 15.4k 15.5k 15.6k 15.7k 15.8k 15.9k 16.0k 1,300k 1,350k 1,400k 1,450k 1,500k 1,550k 1,600k 1,650k 1,700k Certified Facilities Beds & Patients
Trend in Certified Nursing Facilities, Beds and Residents
Industry Overview: Attractive Fundamentals
19
Supply of facilities and beds to meet increasing future demand is limited due to CON restrictions, increasing occupancy prospects for existing facilities
(figures in 000s, unless
- therwise indicated)
Source: Compiled by American Health Care Association (AHCA) Research Department from CMS OSCAR/CASPER survey data (2009-2018)
Investor Presentation, May 2019
2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 OHI Occ. % 84.6% 84.1% 84.0% 83.4% 83.3% 84.5% 82.5% 82.2% 82.2% 82.2% Industry Occ. % 84.0% 83.4% 83.1% 82.9% 82.3% 82.3% 81.6% 81.1% 80.5% 79.7% 65.0% 70.0% 75.0% 80.0% 85.0% 90.0% 95.0%
SNF Industry and Omega Portfolio Occupancy Trends 2009 through 2018
OHI Occ. % Industry Occ. %
Industry Overview: Attractive Fundamentals
20
➢ Occupancy Rate Trends
Source: Industry data compiled by AHCA Research Department from CMS OSCAR/CASPER survey data (2009-2018)
1) 2015 - 2018 OHI occupancy reflects inclusion of legacy Aviv REIT facilities
(1)
Investor Presentation, May 2019
$300 $320 $340 $360 $380 $400 $420 $440 $460 $480 $500
Medicare PPD
$115 $135 $155 $175 $195 $215 $235
Medicaid PPD
Industry Overview: Reimbursement Outlook
21
Medicare
➢
Inflationary increases for fee-for-service PPS rates fixed at 2.4% effective October 1, 2018, due to February 2018 budget legislation that permanently repealed Part B therapy caps. Such increases to be reduced, pursuant to 2014 PAMA legislation, by Value-Based Purchasing discounts, net of rehospitalization performance rebates, projected to average 0.6% for Omega’s portfolio.
➢
Fee-for-service payment reform commencing October 2019 will eliminate PPS RUG-based payments and use alternative Patient-Driven Payment Model (PDPM), effectively reducing payments for therapy services while enhancing payments for complex nursing care and incentivizing lower lengths of stay; overall revenue neutrality expected but margin increases should result from significant reduction in required MDS patient care assessments and use of cost-effective group and concurrent therapy protocols.
➢
Growth in alternative payment models has slowed under new DHHS/CMS leadership, but additional, limited mandatory bundling programs are expected in the near future.
Medicaid
➢
2017 Congressional legislative efforts to repeal/replace ACA and incorporate Medicaid payment reform failed, leaving existing SNF funding under federal matching program intact.
➢
Omega's geographic diversification helps minimize impact of rate changes in any particular state
Average Medicare and Medicaid Rates by Quarter for Omega’s Entire Portfolio (1) (through December 31, 2018)
1) Rate for each month is calculated by dividing total Portfolio Operator Medicare/Medicaid revenues by total Portfolio Operator Medicare/Medicaid days.
Portfolio Overview
Investor Presentation, May 2019
Portfolio Overview: Summary
23
➢ As of March 31, 2019 ▪ 891 operating healthcare facilities, located in 41 states and the UK, operated by 68 third- party operators ▪ Gross real estate investments of approximately $9.0B ➢ Focused on leasing long-term care facilities (primarily skilled nursing facilities) to strong regional and local operators ➢ Long term triple-net master leases with cross collateralization provisions ▪ Strong credit profiles ▪ Security deposits of three to six months ▪ Monthly reporting requirements ➢ Property level expenses are operator’s responsibility (labor, insurance, property taxes, capital expenditures) ➢ Omega receives fixed rent payments from tenants, with annual escalators ➢ Operators receive revenues through reimbursement of Medicare, Medicaid and private pay for services
Investor Presentation, May 2019
Facility Map at March 31, 2019
24
1) Many operators have facilities in multiple states 2) Excludes non-operating facilities, closed and/or not currently providing patient services 3) Includes New York City 2nd Avenue development project
(No. of Operators No. of Facilities)
<10 facilities 10 to 20 facilities >20 facilities State Concentration Key
319 MS 27 NM 33 WI 36 NV 952 CA 417 WA 48 ID 2 9 AZ 12114 TX 214 CO 29 IA 417 MO 29 AR 112 LA 11 IL 566 IN 1055 OH 330 KY 534 TN 29 AL 1090 FL 310 GA 532 NC
411 WV
645 PA 210 MA 13 NH 11 VT 14 RI 212 MD 215 KS 49 OK MI 353 WY ND SD 11 NY NJ ME 36 OR 27 SC 619 VA 12 MT 17 NE 13 MN 16 CT
255
United Kingdom
Operators: 68 (1) Facilities: 891 (2) States: 41 (3) Foreign Countries: 1 (UK)
UT
Investor Presentation, May 2019
Portfolio Overview: Omega Geographic Diversification as of March 31, 2019
25
Contractual Rent/Interest Concentration by Location
($ in thousands) Rent/ Interest % Rent/ Interest Operators (1)
- No. of
Properties (2) % Occupancy (3)(4) Florida 86,008 $ 10.7% 10 90 88.0% Texas 78,237 9.8% 12 114 69.6% Michigan 66,877 8.3% 3 53 88.4% Indiana 65,616 8.2% 5 66 81.5% Ohio 54,623 6.8% 10 55 82.1% Pennsylvania 48,736 6.1% 6 45 88.4% California 42,059 5.2% 9 52 92.5% United Kingdom 37,121 4.6% 2 55 89.7% North Carolina 29,922 3.7% 5 32 85.2% Tennessee 27,585 3.4% 5 34 70.8% Remaining States 266,758 33.2% 295 83.8% Total 803,544 $ 100.0% 68 891 82.8%
1) Many operators operate in multiple states 2) Excludes facilities which are non-operating, closed and/or not currently providing patient services 3) As of December 31, 2018, TTM 4) Includes Core Portfolio only
Florida, 10.7% Texas, 9.8% Michigan, 8.3% Indiana, 8.2% Ohio, 6.8% Pennsylvania, 6.1% California, 5.2% United Kingdom, 4.6% North Carolina, 3.7% Tennessee, 3.4% Remaining States, 33.2%
Investor Presentation, May 2019
Ciena, $94.8MM Genesis, $60.8MM Communicare, $60.2MM Signature, $51.1MM Saber, $43.8MM HHC, $35.9MM Guardian, $34.7MM Maplewood, $31.5MM Daybreak, $29.9MM Diversicare, $29.2MM Remaining 58 Operators, $331.5MM
Portfolio Overview: Omega Operator Diversification as of March 31, 2019
26
Contractual Rent/Interest Concentration by Operator
($ in thousands)
1Q 2019 Annualized Contractual Rent/Interest (1)(2) Operator Total ($000's) % of Total Properties (1)(3) 1 Ciena 94,787 $ 11.8% 74 2 Genesis 60,816 7.6% 59 3 Communicare 60,216 7.5% 43 4 Signature 51,138 6.4% 58 5 Saber 43,779 5.4% 45 6 HHC 35,939 4.5% 44 7 Guardian 34,695 4.3% 35 8 Maplewood 31,517 3.9% 14 9 Daybreak 29,888 3.7% 57 10 Diversicare 29,232 3.6% 34 Remaining 58 Operators 331,537 41.3% 425 803,544 $ 100.0% 888 (1) (2) (3)
Excludes facilities which are non-operating, closed and/or not currently providing patient services Includes mezzanine and term loan interest Excludes three facilities due to their bankruptcy status; these facilities are expected to be transitioned or sold
Investor Presentation, May 2019
Portfolio Overview: Capital Investment Summary as of March 31, 2019
27
Commitment Year Location # of Projects Property Type Initial Cash Yield (1) Beds / Units Investment Commitment Inception to Date Funding (2) Remaining Commitment Estimated In Service Date Estimated Additional Quarterly Rent (3) 2014 Middleburg, FL 1 SNF 9.00% 120 20,429,290 $ 14,263,090 $ 6,166,200 $ Q3 2019 320,920 $ 2015 2nd Avenue, NY 1 ALF / MC 8.00% 214 287,711,161 225,316,822 62,394,339 Q1 2020 3,943,044 2016 Pensacola, FL 1 SNF 8.75% 90 19,500,000 6,710,997 12,789,003 Q4 2019 146,803 2017 Southport, CT 1 ALF 9.00% 98 41,749,139 29,237,394 12,511,745 Q3 2019 657,841 2017 Lake City, FL 1 SNF 8.75% 113 23,600,000 16,162,914 7,437,086 Q2 2019 353,564 2018 Hillsboro, TX 1 SNF 9.25% 105 9,450,000 6,308,309 3,141,691 Q2 2019 145,880 2018 Thibodaux, LA 1 SNF 7.00% 110 21,000,000 2,894,842 18,105,158 Q4 2020 50,660 2019 Canton, OH 1 SH 9.00% 72 20,500,000 4,240,901 16,259,099 Q1 2020 95,420 Leased Facilities 8 922 443,939,590 $ 305,135,269 $ 138,804,321 $ 5,714,132 $ 2017
- St. Clair Shores, MI
1 SNF 9.73% 101 17,000,000 15,372,318 1,627,682 Q2 2019 2017 Westland, MI 1 SNF 9.73% 120 16,320,000 9,272,152 7,047,848 Q3 2019 Mortgages (4) 2 221 33,320,000 $ 24,644,470 $ 8,675,530 $ Additional CapEx (excluding New Builds) (3) 78 117,904,946 63,199,458 54,705,488 Total: 88 1,143 595,164,536 $ 392,979,197 $ 202,185,339 $
1) Cash yield for 2nd Avenue is 7.0% in year 1, 8.0% in year 2, and 2.5% escalators for the remainder of the lease 2) Includes land and finance costs 3) Inception to Date Funding multiplied by Initial Cash Yield 4) Current quarter revenue already reflects fundings to date
Investor Presentation, May 2019
1.0 1.3 1.5 1.8 2.0 2.3 2.5
TTM EBITDARM & EBITDAR Coverage 3/31/2002 to 12/31/2018, Quarterly
Portfolio Overview: Omega’s Strong Portfolio Rent Coverage
28
* Prior to 2015, Rent Coverages were reported to one decimal.
EBITDARM EBITDAR RUG-IV start →
(10/1/2010)
RUG-IV adjustment
(10/1/2011)
Period Trailing Twelve Months (TTM) Period Trailing Twelve Months (TTM) Period Trailing Twelve Months (TTM) Ending EBITDARM EBITDAR Ending EBITDARM EBITDAR Ending EBITDARM EBITDAR 03/31/07 2.1 1.7 03/31/12 2.1 1.7 03/31/17 1.69 1.33 06/30/07 2.2 1.7 06/30/12 2.0 1.6 06/30/17 1.71 1.34 09/30/07 2.2 1.8 09/30/12 2.0 1.5 09/30/17 1.72 1.35 12/31/07 2.2 1.8 12/31/12 2.0 1.5 12/31/17 1.71 1.34 03/31/08 2.2 1.8 03/31/13 2.0 1.5 03/31/18 1.69 1.33 06/30/08 2.1 1.7 06/30/13 1.9 1.5 06/30/18 1.70 1.34 09/30/08 2.1 1.7 09/30/13 1.9 1.5 09/30/18 1.67 1.32 12/31/08 2.0 1.6 12/31/13 1.9 1.4 12/31/18 1.67 1.32 3/31/09 2.0 1.6 3/31/14 1.8 1.4 6/30/09 2.0 1.6 6/30/14 1.8 1.4 9/30/09 2.0 1.6 9/30/14 1.8 1.4 12/31/09 2.0 1.6 12/31/14 1.8 1.4 03/31/10 2.0 1.6 03/31/15 1.78 1.38 06/30/10 2.0 1.6 06/30/15 1.80 1.41 09/30/10 2.1 1.6 09/30/15 1.79 1.40 12/31/10 2.1 1.7 12/31/15 1.78 1.40 3/31/11 2.2 1.8 3/31/16 1.75 1.37 6/30/11 2.3 1.8 6/30/16 1.72 1.34 9/30/11 2.3 1.8 9/30/16 1.68 1.31 12/31/11 2.2 1.8 12/31/16 1.69 1.33
Investor Presentation, May 2019
Portfolio Overview: Minimal Near Term Expirations as of March 31, 2019
29
Minimal Near Term Expirations
- Approximately 92% of portfolio expirations occur after 2023
- Combined TTM EBITDAR coverage of lease and mortgages expiring through 2023 is 1.13x (1)
Note: Expiration percentages based on 4Q 2018 contractual rents and interest, annualized 1) Operator coverage, TTM December 31, 2018 2) Excludes three facilities due to their bankruptcy status, each with no revenue; these facilities are expected to be transitioned or sold
Percentage of Portfolio Lease and Mortgage Expirations by Year (2)
0.0% 5.0% 10.0% 15.0% 20.0% 25.0% 30.0% 35.0% 40.0% 45.0% 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 Thereafter
0.0% 1.1% 0.6% 4.7% 2.0% 4.7% 2.3% 1.4% 17.5% 25.3% 40.4%
Financial Overview
Investor Presentation, May 2019
Financial Overview: Consistent Financial Policy
31
1Q 2019 (unless otherwise noted) ➢ Conservative capitalization ▪ Debt to adjusted proforma EBITDA ratio: 5.07x (see 1Q 2019 Financial Supplement (1) ) ➢ Significant liquidity ▪ $1.25B revolving credit facility: $1.1 billion of availability (as of March 31, 2019) ▪ Well-laddered debt maturities: No material maturities until 2022 (assuming allowable credit facility extensions) ➢ Financial flexibility ▪ Capital markets access ▪ Minimize encumbered assets 0.0% of Total Assets are encumbered ▪ Funded Debt to Total Asset Value: 50% (determined pursuant to bond covenants) ▪ Adjusted Fixed Charge Ratio >3.5x: 3.95x (see 1Q 2019 Financial Supplement (1) ) ➢ Dividend payout ratios (2) ▪ AFFO Payout Ratio: 87.4% (1Q 2019) ▪ FAD Payout Ratio: 97.0% (1Q 2019) ▪ 16 consecutive yearly dividend increases: $0.66 as of 2Q 2019 ($2.64 annualized)
1) Quarterly Financial Supplements are located in the Investor Relations tab at www.omegahealthcare.com 2) Historically, the Company has maintained AFFO and FAD payout ratios of less then 85% and 90%, respectively. The Company anticipates returning to similar historical levels post the redeployment of the proceeds from the recently completed Orianna sale and strategic asset repositioning. See page 12 of Omega’s 1Q 2019 Financial Supplement.
Investor Presentation, May 2019
Financial Overview: Long-Term Growth Strategy
32
➢ Pursue selective acquisitions ➢ Leverage existing 68 operator relationships ➢ Invest primarily in current core markets ➢ Maintain focus on senior care facilities ➢ Use credit facility to make acquisitions and replenish availability with long
term debt and equity issuances
Investor Presentation, May 2019
Totals 5,392,555 854,834 430,461 295,799 413,106 7,386,756 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 Acquisitions 114,287 245,550 196,000 39,500 112,135 269,393 588,718 187,696 468,153 561,190 131,689 406,953 972,190 364,246 104,855 630,000 Mortgages 6,500 61,750
- 345
70,000 3,509 20,656 130,041 11,969 3,379 412,307 47,696 31,482 11,000 44,200
- Capex
5,536 3,821 6,805 6,187 14,683 18,609 28,403 18,896 29,436 56,289 21,514 52,295 41,033 59,424 52,985 14,545 CIP (2)
- 62,197
78,432 127,945 27,225 Other (3)
- 28,000
- 221,367
16,625 141,315 5,799 Total 126,323 311,121 202,805 46,032 196,818 291,511 637,777 364,633 509,558 620,858 565,510 506,944 1,328,269 529,727 471,300 677,569
- 200,000
400,000 600,000 800,000 1,000,000 1,200,000 1,400,000
Other (3) CIP (2) Capex Mortgages Acquisitions Total
Financial Overview: Investment History
33
($ in thousands)
Investments - 2004 through May 17, 2019
Over $6.2 billion of new investments since January, 2010 (1)
(1)
1) Excludes $3.9B Aviv acquisition via merger by Omega on April 1, 2015 2) Included in “Acquisitions” prior to 2016 3) Consists primarily of mezzanine and JV investments
Investor Presentation, May 2019
$87 $110 $136 $160 $170 $179 $251 $292 $350 $419 $505 $744 $901 $908 $882
$0 $100 $200 $300 $400 $500 $600 $700 $800 $900 $1,000 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
$0.9 $1.1 $1.3 $1.3 $1.5 $1.8 $2.5 $2.8 $3.3 $3.9 $4.5 $8.1 $9.2 $9.1 $9.1
$0.0 $1.0 $2.0 $3.0 $4.0 $5.0 $6.0 $7.0 $8.0 $9.0 $10.0 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
Financial Overview: Attractive Growth Profile
34
Core Operations Revenue (1) Gross Investments
($ in billions) ($ in millions)
$9.0B as of 1Q:19 $223.7M YTD through 1Q:19
1) See our 1Q 2019 Financial Supplement posted on our website, www.omegahealthcare.com
Investor Presentation, May 2019
$52 $77 $91 $109 $123 $156 $193 $236 $299 $363 $564 $689 $683 $638 $0 $100 $200 $300 $400 $500 $600 $700 $800 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 $101 $127 $145 $159 $170 $236 $279 $334 $402 $487 $716 $870 $882 $843 $0 $100 $200 $300 $400 $500 $600 $700 $800 $900 $1,000 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
Financial Overview: Attractive Growth Profile
35
Adjusted Funds from Operations (2) Adjusted EBITDA (1)
1) Reflects adjustments for nursing home revenues and expenses, nonrecurring items, restricted stock amortization, provisions for impairment, provisions for uncollectible accounts, and adjustments to fair value (see Exhibit I “Adjusted EBITDA Reconciliation”) 2) See the Funds from Operations walk-down in our 1Q 2019 Earnings Release and Supplement
($ in millions) ($ in millions)
$212.0M YTD through 1Q:19 $161.3M YTD through 1Q:19
Investor Presentation, May 2019
3.1x 3.3x 3.5x 4.0x 4.1x 4.7x 5.1x 4.5x 4.1x 0.0x 1.0x 2.0x 3.0x 4.0x 5.0x 6.0x 2010 2011 2012 2013 2014 2015 2016 2017 2018 4.3x 4.8x 4.7x 4.4x 4.6x 4.5x 4.7x 4.9x 5.2x 0.7x 0.9x 0.9x 0.6x 0.5x 0.3x 0.1x 0.1x 0.0x 1.0x 2.0x 3.0x 4.0x 5.0x 6.0x 2010 2011 2012 2013 2014 2015 2016 2017 2018
Total Debt / Adj. EBITDA Secured Debt / Adj. EBITDA
Financial Overview: Conservative Capitalization
36
1) Adjusted annualized proforma EBITDA includes revenue for all new investments as if they occurred January 1 of their respective year. Debt amounts exclude the fair value adjustments on HUD debt and the net premium or discount on the unsecured notes (See “Selected Credit Statistics” in our 1Q 2019 Financial Supplement posted on our website, www.omegahealthcare.com) 2) See Leverage Reconciliation in Exhibit 1 to this presentation 3) Reflects adjusted EBITDA divided by the sum of cash interest and preferred dividends, if any (See Exhibit I: Non-GAAP Financial Reconciliation: Adjusted EBITDA Reconciliation for calculation )
Leverage (1)(2) Cash Fixed Charge Coverage (3) Target Funded Debt to Adjusted EBITDA Ratio of 4.0x – 5.0x
- Typically have used drawings under the revolver to make acquisitions and
replenished revolver availability with long term debt and equity issuances
5.07x for 1Q:19 Annualized 4.2x for 1Q:19
Investor Presentation, May 2019
$20M Term Loan $425M $700M 4.375% Notes $400M 4.95% Notes $400M 4.50% Notes $600M 5.25% Notes $700M 4.50% Notes $550M 4.75% Notes
$130M
$100M $250M $195M $1,055M
$0 $100 $200 $300 $400 $500 $600 $700 $800 $900 $1,000 $1,100 $1,200 $1,300 $1,400 $1,500 $1,600 $1,700 $1,800 $1,900 $2,000 $2,100 $2,200 $2,300 2020 2021 2022 2023 2024 2025 2026 2027 2028 $ Millions
- $1.8B unsecured revolving credit
and term loan facilities
➢
$1.25B revolver with a May 2021 maturity, and an additional one year option
➢
$655MM term loans
➢
$1.06B available as of 3/31/2019
- $250MM unsecured term loan
- No near term bond maturities
- No secured debt
- 81% of debt is fixed rate at 3/31/2019
Financial Overview: Conservative Capitalization
37
Debt Maturity Schedule at 3/31/2019
$1.25B Revolving Credit Facility: $195M drawn at 3/31/2019
$20MM
Credit Facility Term Loans
(1) 1) Represents the £100 million term loan at the spot exchange rate of approximately $1.30 at 3/31/2019
Investor Presentation, May 2019
Financial Covenant Review
- Strong balance sheet with significant cushion
- n all covenants
- Leverage ratios are key covenants
➢ Defined as “Funded Debt to Total
Asset Value” and “Unsecured Debt to Total Asset Value”, both not to exceed 60%, were 51% and 54%, respectively, at 4Q 2018
- Debt to Adjusted proforma EBITDA is 5.07x
for 1Q 2019 (2)
- No secured debt
Financial Overview: Conservative Capitalization
38 Key Bond Covenants (1) Key Credit Facility Covenants (1)
1) Covenants are based on calculations as defined in the Company’s Credit Agreement 2) See “Selected Credit Statistics” in our 1Q 2019 Financial Supplement posted on our website, www.omegahealthcare.com (1) Covenants are based on calculations as defined in the Company’s Senior Note Indentures
Quarter Ending Debt / Adj. Total Assets Unencumbered Assets / Unsecured Debt Requirement <= 60% >= 150% June 30, 2018 50% 201% September 30, 2018 51% 197% December 31, 2018 50% 199% March 31, 2019 49% 203% Status Pass Pass
Consolidated
Quarter Ending Leverage Ratio Unsecured Leverage Ratio Fixed Charge Cov. Ratio Unsecured Interest Cov. Ratio Current Tangible Net Worth Requirement <= 60% <= 60% >=1.50 to 1 >=2.00 to 1 >$3,572MM June 30, 2018 50% 52% 4.4 3.8 Pass September 30, 2018 51% 53% 4.4 3.8 Pass December 31, 2018 51% 54% 4.3 3.6 Pass March 31, 2019 50% 53% 4.3 3.7 Pass Status Pass Pass Pass Pass Pass
Investor Presentation, May 2019
Financial Overview: Financial Flexibility
39
Capital Markets Accessibility
- Seasoned market issuer
- Investment grade senior unsecured notes rated BBB- by S&P and Fitch; Baa3 by Moody’s
Note: Common Equity includes shares issued under Omega’s DRIP/DSPP and Omega’s ATM/ESP; 2015 Common Equity excludes 52.9MM combined shares and units issued for Aviv on April 1, 2015 (~$3.9B)
2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 Senior Notes 260,000 225,000
- 775,000
- 400,000
- 650,000
1,300,000 700,000 700,000
- Preferred Equity
118,488
- Common Equity
74,909 68,019 33,171 138,359 230,574 102,120 221,474 91,363 191,690 338,847 134,954 609,721 260,433 59,796 124,518 110,611
- 200,000
400,000 600,000 800,000 1,000,000 1,200,000 1,400,000 1,600,000 1,800,000 2,000,000
Totals
5,010,000 118,488 2,790,560 7,919,047
Investor Presentation, May 2019 0.0% 10.0% 20.0% 30.0% 40.0% 50.0% 60.0% 70.0% 80.0% 90.0% 100.0% $- $0.50 $1.00 $1.50 $2.00 $2.50 $3.00 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 AFFO Payout Ratio Total Yearly Dividend ($)
Yearly Dividends and AFFO Payout Ratio
2003 through 1Q 2019 (1)
Series1 Dividends Annualized Series2
Financial Overview: Dividend History
40
79.4% (2)
1) As per page 12 in our 1Q 2019 Financial Supplement 2) Reflects the unweighted AFFO Payout average from 2003 through 1Q 2019
Historically Strong Dividend Growth with Conservative AFFO Payout Ratios
- 16 consecutive yearly increases
- Increased dividend and AFFO during the 2007-9 financial crisis
- Confident in the sustainability of the current quarterly dividend rate of $0.66 per share
Exhibits
Investor Presentation, May 2019
Exhibit I: Non-GAAP Financial Reconciliation: Adjusted EBITDA Reconciliation
42
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2018 2019 Net Income.......................................................................................................................... $ 78,137 $ 82,111 $ 58,436 $ 52,606 $ 120,698 $ 172,521 $ 221,349 $ 233,315 $ 383,367 $ 104,910 $ 293,884 $ 87,933 $ 72,182 Depreciation and amortization......................................................................................... 39,890 44,694 84,623 100,337 112,983 128,646 123,257 210,703 267,062 287,591 281,279 70,361 70,852 Depreciation and amortization unconsolidated joint venture............................................ - - - - - - - - 1,107 6,630 5,876 1,657 1,372 Interest expense - net & refinancing costs......................................................................... 39,746 39,075 90,602 86,899 106,096 92,048 126,869 183,208 175,561 219,976 201,269 50,250 50,285 Provision for income taxes................................................................................................ (72) - - - - - - 1,211 1,405 3,248 3,010 543 675 EBITDA.......................................................................................................................... 157,701 165,880 233,661 239,842 339,777 393,215 471,475 628,437 828,502 622,355 785,318 210,744 195,366 Nursing home revenues.................................................................................................... (24,170) (18,430) (7,336) - - - - - - - -
- -
Nursing home expenses.................................................................................................... 27,601 20,632 7,998 653 - - - - - - -
- -
Litigation/contractual settlement...................................................................................... (526) (4,527) (1,111) - - - - - - (10,412) -
- -
Acquisition costs............................................................................................................... - 1,561 1,554 1,204 909 245 3,948 57,525 9,582 (22) 383
- 2,949
(Gain) loss on assets sold - net.......................................................................................... (12,292) (753) 4 (1,670) (11,799) 1,151 (2,863) (6,353) (50,208) (53,912) (24,774) (17,500) (3) (Gain) loss on assets sold - unconsolidated joint venture.................................................. - - - - - - - - - - 670
- -
Revenue from prepayment penalty/administration fee..................................................... - - - - - - - - - - -
- -
Provisions for impairment on equity securities.................................................................. - - - - - - - - - - -
- -
Gain from sale of Sun common stock................................................................................ - - - - - - - - - - -
- -
Advocat non-cash gain on investment restructuring......................................................... - - - - - - - - - - -
- -
Restatement expense....................................................................................................... - - - - - - - - - - -
- -
Lease expiration expense.................................................................................................. - - - - - - - - - - -
- -
Adjustment of derivatives to fair value.............................................................................. - - - - - - - - - - -
- -
Advocat one-time straight line adjustment....................................................................... - - - - - - - - - - -
- -
One-time revenue............................................................................................................. (702) - - - (536) (1,405) - - - (2,394) (1,110)
- (972)
Unrealized gain on warrents............................................................................................ - - - - - - - - - - (160) (581) (284) (Deduct gain) add back loss foreign currency.................................................................... - - - - - - - - - (311) (32) (59) (26) One-time non-cash deferred mortgage interest income.................................................... - - - - (236) - (585) - - - -
- -
One-time buy-out of purchase option............................................................................... - - - - - - - - - - 2,000 2,000 - FIN 46R adjustment.......................................................................................................... (90) - - - - - - - - - -
- -
Settlement of prior operator's past due obligation............................................................ (650) - - - - - - - - - -
- -
Gain on Sale of CSFB Mortgage Certificates....................................................................... - - (789) - - - - - - - -
- -
Provisions for real estate impairment............................................................................... 5,584 159 155 26,344 272 415 3,660 17,681 58,726 99,070 29,839 4,914 - Provisions for real estate impairment of unconsolidated joint venture.............................. - - - - - - - - - - 608 608 - Impairment on direct financing leases.............................................................................. - - - - - - - - - 198,199 27,168
- 7,700
Provisions for uncollectible mortgages, notes and A/R...................................................... 4,248 3,935 - 6,439 - 2,141 2,723 7,871 9,845 14,580 6,689 7,814 - Restricted Stock amortization expense............................................................................. 2,103 1,918 2,211 6,037 5,942 5,942 8,592 11,133 13,790 15,212 15,987 4,056 4,070 Adjusted EBITDA........................................................................................................... 158,807 $ 170,375 $ 236,347 $ 278,849 $ 334,329 $ 401,704 $ 486,950 $ 716,294 $ 870,237 $ 882,365 $ 842,586 $ 211,996 $ 208,800 $ Proforma Acquisition Income............................................................................................ 15,360 30,315 32,807 37,153 45,420 55,696 22,194 70,727 47,335 24,702 21,266 3,615 688 Proforma CIP Income........................................................................................................ - - - - - - - - - 14,568 19,379 3,837 5,714 Incremental Revenue from Orianna Transitioned Assets................................................... - - - - - - - - - 8,000 3,032
- -
Incremental Revenue from Daybreak................................................................................ - - - - - - - - - 7,146 2,909 2,909 - Proforma Revenue from Asset Divestitures....................................................................... - - - - - - - - - (5,052) (6,716) (1,827) - Adjusted Proforma EBITDA (1)..................................................................................... 174,167 $ 200,690 $ 269,154 $ 316,002 $ 379,749 $ 457,400 $ 509,144 $ 787,021 $ 917,572 $ 931,729 $ 882,456 $ 220,530 $ 215,202 $ Cash Interest (2)............................................................................................................... 37,745 $ 36,077 $ 67,282 $ 81,643 $ 95,822 $ 100,459 $ 119,153 $ 150,915 $ 170,516 $ 196,486 $ 203,501 $ 50,303 $ 51,565 $ Preferred Dividends.......................................................................................................... 9,714 9,086 9,086 1,691
- Total Fixed Charges......................................................................................................
47,459 $ 45,163 $ 76,368 $ 83,334 $ 95,822 $ 100,459 $ 119,153 $ 150,915 $ 170,516 $ 196,486 $ 203,501 $ 50,303 $ 51,565 $ Adjusted EBITDA / Cash Fixed Charge coverage ratio...................................................... 3.3 x 3.8 x 3.1 x 3.3 x 3.5 x 4.0 x 4.1 x 4.7 x 5.1 x 4.5 x 4.1 x 4.2 x 4.0 x Adjusted Proforma EBITDA / Cash Fixed Charge coverage ratio...................................... 3.7 x 4.4 x 3.5 x 3.8 x 4.0 x 4.6 x 4.3 x 5.2 x 5.4 x 4.7 x 4.3 x 4.4 x 4.2 x (1) Adjusted Proforma EBITDA assumes all new investments in each respective year had closed on January 1 of that respective year. (2) Excludes interest refinance costs such as early extingishment premiums and amortization of deferred financing costs. Three Months Ended, Year Ended December 31,
Investor Presentation, May 2019
Exhibit I: Non-GAAP Financial Reconciliation (cont’d): Leverage Reconciliation
43
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2018 2019 Funded Debt Revolving Line of Credit - secured.................................................................... 63,500 $ 94,100 $
- $
- $
- $
- $
- $
- $
- $
- $
- $
- $
- $
Revolving Line of Credit - unsecured................................................................
- 272,500
158,000 326,000 85,000 230,000 190,000 290,000 313,000 355,000 195,000 Term Loan - secured........................................................................................
- 100,000
- 2,275
2012 Term Loan - unsecured...........................................................................
- 100,000
200,000
- 2014 Term Loan - unsecured Trache 1.............................................................
- 200,000
200,000 200,000
- 2015 Term Loan - unsecured Trache 2.............................................................
- 200,000
200,000
- 2016 Term Loan - unsecured Trache 3.............................................................
- 350,000
- $425M 2017 Term Loan..................................................................................
- 425,000
425,000 425,000 425,000 $100M GDP Term Loan...................................................................................
- 135,130
127,990 140,180 130,310 2015 OP Term Loan - unsecured......................................................................
- 100,000
100,000 100,000 100,000 100,000 100,000 2015 7 Yr Term Loan - unsecured....................................................................
- 250,000
250,000 250,000 250,000 250,000 250,000 HUD Debt - secured (1)....................................................................................
- 180,890
279,558 335,711 280,425 237,881 56,204 54,955 53,666
- 53,338
- GEMSA - secured.............................................................................................
- 180,000
- Other Borrowings - secured.............................................................................
- 59,354
- Industrial Revenue Bonds - unsecured.............................................................
- Subordinated Debt - unsecured (2)(4)..............................................................
- 20,000
20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 Notes - unsecured (3)...................................................................................... 485,000 485,000 950,000 950,000 1,175,000 1,175,000 1,825,000 2,350,000 3,053,000 3,351,500 3,350,000 3,351,500 3,350,000 Total Funded Debt....................................................................................... 548,500 $ 738,454 $ 1,150,890 $ 1,522,058 $ 1,788,711 $ 2,001,425 $ 2,367,881 $ 3,586,204 $ 4,417,955 $ 4,625,296 $ 4,585,990 $ 4,695,018 $ 4,472,585 $ Less: Cash on-hand.......................................................................................... (209) (2,170) (6,921) (351) (1,711) (2,616) (4,489) (5,424) (93,687) (85,937) (10,300) (71,231) (40,028) Adjusted Net Funded Debt.......................................................................... 548,291 $ 736,284 $ 1,143,969 $ 1,521,707 $ 1,787,000 $ 1,998,809 $ 2,363,392 $ 3,580,780 $ 4,324,268 $ 4,539,359 $ 4,575,690 $ 4,623,787 $ 4,432,557 $ Secured Funded Debt (1)................................................................................. 63,500 253,454 180,890 279,558 335,711 280,425 237,881 236,204 54,955 53,666
- 53,338
2,275 Unsecured Funded Debt (2)(3)......................................................................... 485,000 485,000 970,000 1,242,500 1,453,000 1,721,000 2,130,000 3,350,000 4,363,000 4,571,630 4,585,990 4,641,680 4,470,310 Less: Cash on-hand (209) (2,170) (6,921) (351) (1,711) (2,616) (4,489) (5,424) (93,687) (85,937) (10,300) (71,231) (40,028) Adjusted Net Funded Debt.......................................................................... 548,291 $ 736,284 $ 1,143,969 $ 1,521,707 $ 1,787,000 $ 1,998,809 $ 2,363,392 $ 3,580,780 $ 4,324,268 $ 4,539,359 $ 4,575,690 $ 4,623,787 $ 4,432,557 $ Net Debt/Adjusted Proforma Annualized EBITDA (2)..................................... 3.1x 3.7x 4.3x 4.8x 4.7x 4.4x 4.6x 4.5x 4.7x 4.9x 5.2x 5.2x 5.1x Secured Funded Debt/Adjusted Proforma Annualized EBITDA (2)................. 0.4x 1.3x 0.7x 0.9x 0.9x 0.6x 0.5x 0.3x 0.1x 0.1x 0.0x 0.1x 0.0x Notes: All debt shown above excludes deferred financing related costs. 1) HUD debt for December 31, 2014, 2013, 2012 and 2011 excludes 13.6 million, $18.1 million, $30.8 million and $24.1 million of adjustments related to the acquisition date fair value premium, respectively. 2) Subordinated debt for December 31, 2018, 2017, 2016, 2015, 2014, 2013, 2012 and 2011 excludes $0.3 million, $0.4 million, $0.5 million, $ 0.6 million, $0.7 million, $0.9 million, $1.0 million and $1.2 million of adjustments related to the acquisition date fair value premium, respectively. 3) The 2016 and 2017 unsecured note balance includes $3.0 million and $1.5 million, respectively of notes payable to a seller related to the purchase price consideration. 4) Subordinated debt for March 31, 2019 and 2018, excludes $0.2 million, $0.3 million of adjustments related to the acquisition date fair value premium, respectively. Three Months Ended Year Ended December 31,
Investor Presentation, May 2019
Exhibit 2: Growth of Per Share AFFO, FAD and Dividends (10 Years)
44
Quarterly Annually Quarter Ended Ending Share Price
- Div. *
Yield AFFO/ Share Dividend Payout Ratio FAD/ Share FAD Payout Ratio Omega AFFO Guidance (1) AFFO/ Share % Change FAD/ Share % Change Annual Dividend % Change 2009 3/31/2009 $14.08 8.5% 0.3701 $ 0.30 $ 81.1% 0.3550 $ 84.5% $1.47 - $1.50 6/30/2009 $15.52 7.7% 0.3714 $ 0.30 80.8% 0.3569 $ 84.1% 9/30/2009 $16.02 7.5% 0.3657 $ 0.30 82.0% 0.3529 $ 85.0% 12/31/2009 $19.45 6.2% 0.3604 $ 0.32 88.8% 0.3401 $ 94.1% $1.47 0.9% $1.40 2.1% $1.22 1.7% 2010 3/31/2010 $19.49 6.6% 0.3766 $ 0.32 $ 85.0% 0.3704 $ 86.4% $1.60 - $1.68 6/30/2010 $19.93 6.4% 0.3652 $ 0.36 98.6% 0.3957 $ 91.0% 9/30/2010 $22.45 6.4% 0.4531 $ 0.37 81.7% 0.4218 $ 87.7% 12/31/2010 $22.44 6.6% 0.4566 $ 0.37 81.0% 0.4074 $ 90.8% $1.65 12.5% $1.60 13.6% $1.42 16.4% 2011 3/31/2011 $22.34 6.6% 0.4432 $ 0.38 $ 85.7% 0.4009 $ 94.8% $1.80 - $1.86 6/30/2011 $21.01 7.2% 0.4748 $ 0.40 84.2% 0.4345 $ 92.1% 9/30/2011 $15.93 10.0% 0.4769 $ 0.40 83.9% 0.4392 $ 91.1% 12/31/2011 $19.35 8.3% 0.4963 $ 0.41 82.6% 0.4623 $ 88.7% 1.89 $ 14.5% $1.74 8.9% $1.59 12.0% 2012 3/31/2012 $21.26 7.7% 0.5469 $ 0.42 $ 76.8% 0.4738 $ 88.6% $2.06 - $2.12 6/30/2012 $22.50 7.5% 0.5252 $ 0.42 80.0% 0.4535 $ 92.6% 9/30/2012 $22.73 7.4% 0.5353 $ 0.44 82.2% 0.4702 $ 93.6% 12/31/2012 $23.85 7.4% 0.5776 $ 0.45 77.9% 0.5236 $ 85.9% 2.18 $ 15.3% $1.92 10.6% $1.73 8.8% 2013 3/31/2013 $30.36 5.9% 0.6313 $ 0.46 $ 72.9% 0.5739 $ 80.2% $2.45 - $2.50 6/30/2013 $31.02 5.9% 0.6227 $ 0.47 75.5% 0.5614 $ 83.7% 9/30/2013 $29.87 6.3% 0.6260 $ 0.48 76.7% 0.5682 $ 84.5% 12/31/2013 $29.80 6.4% 0.6471 $ 0.49 75.7% 0.5861 $ 83.6% $2.53 15.9% $2.29 19.2% $1.90 9.8% 2014 3/31/2014 $33.52 5.8% 0.7112 $ 0.50 $ 70.3% 0.6506 $ 76.9% $2.69 - $2.72 6/30/2014 $36.86 5.4% 0.6859 $ 0.51 74.4% 0.6257 $ 81.5% 9/30/2014 $34.19 6.0% 0.7320 $ 0.52 71.0% 0.6690 $ 77.7% 12/31/2014 $39.07 5.3% 0.7232 $ 0.53 73.3% 0.6621 $ 80.0% $2.85 12.9% 2.61 $ 13.9% $2.06 8.4% 2015 3/31/2015 $40.57 5.2% 0.7084 $ 0.54 $ 76.2% 0.6492 $ 83.2% $2.98 - $3.04 6/30/2015 $34.33 6.3% 0.7696 $ 0.55 71.5% 0.7000 $ 78.6% 9/30/2015 $35.15 6.3% 0.7913 $ 0.56 70.8% 0.7168 $ 78.1% 12/31/2015 $34.98 6.4% 0.8067 $ 0.57 70.7% 0.7237 $ 78.8% $3.08 7.8% 2.79 $ 7.0% $2.22 7.8% 2016 3/31/2016 $35.30 6.5% 0.8336 $ 0.58 $ 69.6% 0.7488 $ 77.5% $3.25 - $3.30 6/30/2016 $33.95 6.8% 0.8684 $ 0.60 69.1% 0.7731 $ 77.6% 9/30/2016 $35.45 6.8% 0.8327 $ 0.61 73.3% 0.7477 $ 81.6% 12/31/2016 $31.26 7.8% 0.8803 $ 0.62 70.4% 0.7965 $ 77.8% $3.42 11.0% 3.07 $ 9.9% $2.41 8.6% 2017 3/31/2017 $32.99 7.5% 0.8569 $ 0.63 $ 73.5% 0.7730 $ 81.5% $3.40 - $3.44 6/30/2017 $33.02 7.6% 0.8661 $ 0.64 73.9% 0.7838 $ 81.7% 9/30/2017 $31.91 8.0% 0.7918 $ 0.65 82.1% 0.7285 $ 89.2% 12/31/2017 $27.54 9.4% 0.7882 $ 0.66 83.7% 0.7178 $ 91.9% $3.30
- 3.3%
3.00 $
- 2.1%
$2.58 7.1% 2018 3/31/2018 $27.04 9.8% 0.7760 $ 0.66 $ 85.1% 0.6920 $ 95.4% $2.96 - $3.06 6/30/2018 $31.00 8.5% 0.7633 $ 0.66 86.5% 0.6730 $ 98.1% 9/30/2018 $32.77 8.1% 0.7727 $ 0.66 85.4% 0.6844 $ 96.4% 12/31/2018 $35.15 7.5% 0.7323 $ 0.66 90.1% 0.6517 $ 101.3% $3.04
- 7.8%
2.70 $
- 10.1%
$2.64 2.3% 2019 3/31/2019 $38.15 6.9% 0.7552 $ 0.66 $ 87.4% 0.6802 $ 97.0% $3.00 - $3.12 * Based on the annualized dividend announced the previous quarter 1) This was the guidance provided at the beginning of each fiscal year and does not reflect mid-year guidance changes
Investor Presentation, May 2019
Exhibit 3: DRIP/DSPP and Equity Shelf Program (ESP) Activity
45
Dividend Reinvestment Optional/Initial Purchases/Waiver Total Purchases Date Shares
- Avg. Price
Net Proceeds Shares
- Avg. Price
Net Proceeds Shares
- Avg. Price
Proceeds 2009 54,888 15.345 $ 842,261 $ 1,636,690 16.170 $ 26,465,921 $ 1,691,578 16.144 $ 27,308,181 $ 2010 47,110 19.812 $ 933,356 $ 2,913,613 20.458 $ 59,605,405 $ 2,960,723 20.447 $ 60,538,761 $ 2011 687,944 18.432 $ 12,680,187 $ 2,164,804 21.521 $ 46,588,707 $ 2,852,748 20.776 $ 59,268,894 $ 2012 799,082 21.885 $ 17,487,618 $ 4,262,944 22.157 $ 94,453,583 $ 5,062,026 22.114 $ 111,941,200 $ 2013 801,917 30.649 $ 24,577,834 $ 1,128,490 27.731 $ 31,294,119 $ 1,930,407 28.943 $ 55,871,953 $ 2014 466,354 34.436 $ 16,059,177 $ 1,617,145 34.284 $ 55,442,759 $ 2,083,499 34.318 $ 71,501,936 $ 2015 722,187 35.496 $ 25,634,519 $ 3,461,644 36.178 $ 125,236,640 $ 4,183,831 36.061 $ 150,871,159 $ 2016 1,438,336 30.890 $ 44,429,942 $ 5,776,939 33.861 $ 195,611,433 $ 7,215,275 33.268 $ 240,041,375 $ 2017 1,094,555 30.563 $ 33,453,095 $ 104,052 31.415 $ 3,268,773 $ 1,198,607 30.637 $ 36,721,869 $ January-18
- $
- $
8,562 26.347 $ 225,581 $ 8,562 26.347 $ 225,581 $ February-18 166,654 25.792 $ 4,298,357 $ 8,380 26.053 $ 218,321 $ 175,034 25.805 $ 4,516,677 $ March-18
- $
- $
5,276 27.284 $ 143,950 $ 5,276 27.284 $ 143,950 $ April-18
- $
- $
5,261 26.011 $ 136,846 $ 5,261 26.011 $ 136,846 $ May-18 347,845 28.021 $ 9,746,826 $ 4,798 28.304 $ 135,801 $ 352,643 28.024 $ 9,882,626 $ June-18
- $
- $
400,613 30.313 $ 12,143,844 $ 400,613 30.313 $ 12,143,844 $ July-18
- $
- $
3,514 31.260 $ 109,847 $ 3,514 31.260 $ 109,847 $ August-18 297,565 31.806 $ 9,464,323 $ 4,697 32.127 $ 150,901 $ 302,262 31.811 $ 9,615,224 $ September-18
- $
- $
3,909 32.999 $ 128,992 $ 3,909 32.999 $ 128,992 $ October-18
- $
- $
3,642 32.437 $ 118,137 $ 3,642 32.437 $ 118,137 $ November-18 280,931 33.926 $ 9,530,837 $ 4,032 34.269 $ 138,171 $ 284,963 33.931 $ 9,669,008 $ December-18
- $
3,088 35.606 $ 109,950 $ 3,088 35.606 $ 109,950 $ January-19
- $
- $
3,408 37.349 $ 127,284 $ 3,408 37.349 $ 127,284 $ February-19 881,518 36.185 $ 31,897,905 $ 3,155 36.551 $ 115,317 $ 884,673 36.187 $ 32,013,223 $ March-19
- $
- $
3,981 36.460 $ 145,146 $ 3,981 36.460 $ 145,146 $ Total DRIP / DSPP: 39,794,395 25.867 $ 1,029,377,318 $
Investor Presentation, May 2019
Exhibit 3: DRIP/DSPP and Equity Shelf Program (ESP) Activity (cont’d)
46
ATM/ESP Program Program Settlement Year / Month Total Shares Average Price (Net) Gross Proceeds 1) $100MM 2009 1,412,835 $17.16 24,250,810 $ 2010 3,786,565 $19.99 75,699,809 Program #1 Total 5,199,400 $19.22 99,950,620 $ 2) $140MM 2010 3,078,808 $21.67 66,712,751 $ 2011 1,419,149 $22.61 32,093,672 2012 758,719 $21.27 16,135,656 Program #2 Total 5,256,676 $21.87 114,942,079 $ 3) $245MM 2012 2,639,643 $24.10 63,613,501 $ 2013 983,766 $28.29 27,827,048 Program #3 Total 3,623,409 $25.24 91,440,548 $ 4) $250MM 2013 5,520,047 $30.87 170,392,847 $ 2014 1,848,170 $34.33 63,451,652 Program #4 Total 7,368,217 $31.74 233,844,499 $ 5) $500MM 2016 655,635 $31.10 20,392,064 $ 2017 717,853 $32.14 23,074,336 $ 2018 2,276,364 $34.14 77,717,431 $ 2019 (thru 1Q 2019) 2,221,293 $35.26 78,324,932 $ Program #5 Total 5,871,145 $33.98 199,508,763 $ ATM/ESP Grand Totals 27,318,847 $27.08 739,686,509 $