Welltower Inc (WELL) 2018 Q1 法說會逐字稿

Good morning, ladies and gentlemen, and welcome to the First Quarter 2018 Welltower's Earnings Conference Call. My name is Kim, and I will be your operator today. (Operator Instructions) As a reminder, this conference is being recorded for replay purposes.

Now I would like turn the call over to Tim McHugh, Vice President, Finance and Investments. Please go ahead, sir.

Thank you, Kim. Good morning, everyone. And thank you for joining us today to discuss Welltower's First Quarter 2018 Results.

Following the safe harbor, you will hear prepared remarks from Tom DeRosa, CEO; John Goodey, CFO; Shankh Mitra, Chief Investment Officer; and myself.

Before we begin, let me remind you that certain statements made during this conference call may be deemed forward-looking statements in the meaning of the Private Securities Litigation Reform Act of 1995. Although Welltower believes results projected in any forward-looking statements are based on reasonable assumptions, the company can give no assurances that its projected results will be attained. Factors and risks that could cause actual results to differ materially from those in the forward-looking statements are detailed in this morning's press release and from time to time, in the company's filings with the SEC. If you did not receive a copy of the press release, you may access it via the company's website at welltower.com.

And with that, I will hand the call over to Tom for further remarks in the quarter.

Thanks, Tim. Good morning. I'm pleased to report to you a solid quarter completely in line with our expectations. The Welltower business platform continued to deliver positive same-store growth who externally through completing over $600 million of acquisitions and developments, generated growth capital through profitable property sales and loan payoffs of approximately $1 billion and further delivered our balance sheet to a ratio of 35.3% net debt to undepreciated book capital, the lowest level in our history.

We run this company for our shareholders and never lose sight of our goal to deliver high-quality, durable and growing cash flow. Our commitment to delivering results from our core business is self-evident in these results. That said, the current operating and capital markets environments make this hard. You have to make hard decisions about where you invest shareholder capital. These decisions do not always make you popular. Nevertheless, the easy money asset aggregation models of the past are not a strategy for the future. You have to work harder and you have to work smarter.

You've heard me discuss our strategy of aligning Welltower's seniors housing and post-acute assets more closely with health systems. We believe this is an imperative if we are to drive down the cost of health care delivery and improve health outcomes, particularly in view of the aging of the population. This is at the core of our strategy. And today, we are excited to tell you about a transformational transaction that demonstrates our leadership position in driving the future of health care real estate.

Before I turn the call over to Shankh to discuss our new ProMedica Health System joint venture that we announced in the wee hours of last evening, John Goodey will take you through the highlights of our first quarter. John?

Thank you, Tom. And good morning, everyone. It's my pleasure to provide you with the highlights of our first quarter 2018. As noted by Tom, we saw challenging conditions in our senior housing business in Q1 with new supply continuing to affect the U.S. which was also impacted by a tough influenza season. Canada was also challenged by flu, as was the U.K. which also had to contend with the worst weather seen there in over a decade. Despite these challenges, our high-quality real estate portfolio, superior operator relationships and the strength of the Welltower platform, managed to deliver solid growth for the quarter.

Our SHO portfolio same-store NOI grew by 0.6% in Q1 with senior housing triple-net being 3.0%; long-term post-acute being 2.4%; and our patient medical growing at 2.9%. Overall, same-store NOI growth was 1.8% for the quarter.

As we have seen in previous quarters, our seniors housing operating portfolios, geographic diversity helped to stabilize our overall performance with the U.S. growing at 1% and Canada at 1.8%, partially offsetting weaker performance in the U.K.

Within the SHO portfolio, strong REVPOR growth of 3.5% exceeded our expectations for the quarter but was tempered by higher-than-anticipated occupancy loss of 1.9%. [Export] growth at 4.8% was at the higher end of our expectations, driven mainly by labor.

This quarter, same-store growth was augmented with in-quarter acquisitions and joint ventures of $476 million, $59 million in development funding, and loan advances of $43 million, alongside $987 million of divestments and loan payoffs.

Total gross investments with existing partners accounted for 67% of capital deployed. Overall, we are able to report a normalized first quarter 2018 FFO result of $0.99 per share.

I would like to comment on the particularly strong returns achieved on our $895 million of Q1 divestments. Aggregate gain on disposition was $338 million with an average unlevered IRR being 13%.

In addition to this quarter's acquisitions, we completed developments totaling $137 million of total investment with an average projected yield of 9.3%, and anticipate completions of total investment volume of $384 million for 2018 with an average projected yield of 8.2%.

We continue to focus on our operational corporate efficiency. Our G&A for the quarter was $33.7 million, being slightly elevated due to LTIP accounting charges. We are excited by initiatives our colleagues are working on to further automate numerous functions within the firm to further durably reduce our cost base.

Our balance sheet remains in great shape. During the quarter we repaid $450 million of senior unsecured notes due in March and $183 million of secured debt. We ended the quarter in a strong liquidity position with cash of $203 million and $2.1 billion of credit line availability.

Our leverage metrics are at strong levels with net debt to adjusted EBITDA of 5.4x and a net debt to undepreciated book capitalization ratio of 35.3%. While our fixed charge cover ratio remains strong at 3.5x.

After the quarter closed, Welltower placed a new $550 million 10-year senior unsecured note. Despite volatile markets, initial launch of the bonds with a $400 million placement volume and pricing of [T plus 1 70] area, generated initial orders in excess of $2 billion facilitating upsizing of the bonds by $150 million and tightening of price to [T plus 1 48]. This is the tightest spread the 10-year treasury's ever achieved by Welltower. Simultaneous with the notes offering, we executed a U.S. dollar to Sterling currency swap resulting in an effective rate on the bonds of 3.11%.

With a committed bridge financing of $1 billion in place and our available credit line, we are fully financed to complete the acquisition of QCP and to complete our other business and investment plans. We anticipate turning out elements of the short-term financing structure, before and after the closing of the acquisition, by the bank and debt capital markets, dependent upon the availability of attractive financing.

Completion of the QCP purchase, expected QCP dispositions, and increased Welltower dispositions, will see our expected pro forma net debt to adjusted EBITDA ratio to increase slightly to approximately 5.6x. This level is well within our covenants and the construct of our BBB+ ratings.

So overall, despite tough senior housing operating conditions, we are maintaining our full year 2018 overall expected adjusted same-store NOI growth guidance range of approximately 1% to 2%. We are also maintaining our full year 2018 expected overall normalized FFO range of $3.95 to $4.05 per diluted share.

Due to gains made on dispositions and other normalizing factors, we are increasing our expected net income, attributable to common shareholders, to $2.55 to $2.65 per share from $2.38 to $2.48 prior. As noted in our earnings release, the purchase of QCP and our increased disposition guidance, are not factored into the aforementioned 2018 guidance due to timing uncertainty. We will update guidance once timing and financial impacts are more certain.

On May 23, 2018, Welltower will pay its 188th consecutive cash dividend of $0.87. This represents a current dividend yield of approximately 7%.

With that, I will hand it over to Shankh to discuss the exciting joint venture with ProMedica and purchase of QCP.

Thanks, John. Shankh will take you through the ProMedica transaction and the positive impact it will have on Welltower. But before I hand the mic over to Shankh, I'm delighted to introduce Randy Oostra, President and CEO of ProMedica Health System, who will give you a brief overview of ProMedica and comment on our new joint venture. Randy?

Great. Good morning. Yes, I'm very excited to be with you today. For those of you that don't know a lot about ProMedica, we are an integrated delivery system, a mission-driven system, that has really historically been offering acute and ambulatory care. We have an insurance company with a [dell] Plan and have both post-acute and an academic of business line.

We have a strong management team that has been together for over 20 years. And historically, we've operated our 13 hospital system. We have 17,000 employees. We work with about 2,700 physicians, [advanced] practice providers, and then we employ more than 900 providers in our physicians' group. And our core operations are in Ohio and Michigan and Indiana. But we also are in some other states as well.

In addition, we have a payer -- an insurance payer, that has over 600,000 members, both with our medical and dental plans. So today, in our announcement of the acquisition of HCR ManorCare which is the nation's second largest provider of post-acute and long-term care, it really allows ProMedica to become one of the top 15 largest health systems in the United States. And as you know, a lot of our health care and some of the issues we have, it gives us immediate scale and really for us doubles our revenue to $7 billion and gives us an employment base of about 70,000 people and really moves us from a Midwest 6-state footprint to 30 states.

As we've looked at this acquisition, we plan to be investing $400 million into HCR ManorCare over the next 5 years. And really, I think as we talked with Tom and his team, what this acquisition does, it really positions us to really invest in this next generation of care that we believe is the next step to be delivered. And we think we can do that in a very responsive, dignified and cost-effective manner.

What's great about it is we have 3 Toledo-based companies. Welltower shares our vision of improving our outcomes through these kind of partnerships. And really this is all about trying to drive efficiencies really across the whole continuum of care.

So this -- the real estate capital and the transaction, the partnership with Welltower, really is really transformational for us. The partnership will enable us to expand our service offering. And it really offers the ability for us to provide unique wellness-focused strategies beyond our traditional acute care focus. And really, I think, helps us to really think about how we kind of redefine the settings in which health care is going to be provided in the future.

So, as you can imagine, we're incredibly excited about the transaction. We're incredibly excited about partnering with Welltower, and we really believe that this partnership is really going to set up a very long-term profitable partnership for both organizations.

Thanks, Randy. Now over to you, Shankh.

Thank you, Tom. And good morning, everyone. When we last spoke at our fourth quarter call, we talked about the early offshoots of significant shifts in the post-acute sector with the recapitalization of Genesis and the acquisition of Kindred. In these transactions, we saw both unique and sophisticated players such as Humana, Welsh, Carson, TPG and Apollo, deploying their capital and expertise in this space. As we say, the post-acute industry needs to be reinvented with a proper capital structure provided by patient and strategic capital and health systems sponsorship that believe in the lower-cost care settings.

Today, we are very pleased to announce the continuation of that trend with the first of its kind transformational transaction, which will define the future of this space. For the first time ever, we have a leading health system, ProMedica, and a major real estate investor, Welltower, entering into a partnership which spans the full spectrum of care, from self-acute, to acute care, to post-acute. It is an alignment between ProMedica and Welltower's vision of the future of health care delivery that brought us together.

Yesterday, ProMedica announced their acquisition of HCR ManorCare in conjunction with forming a joint venture between ProMedica and Welltower to acquire the real estate assets of Quality Care Properties. As you may know, ProMedica is an A+ rated health system that is headquartered here in Toledo, Ohio with us. ProMedica owns and operates 13 acute care hospitals as well as many outpatient medical facilities that you just heard from Randy. ProMedica is one of the 2 health systems in the country with 3 5-star hospitals, other than Mayo Clinic.

After this transaction, ProMedica will have $7 billion of revenue, making it the 15th largest health system, an elite company of many market names in the industry such as Penn Medicine, Geisinger, Henry Fords of the world.

As part of this transaction, ProMedica will acquire HCR ManorCare and simultaneously, Welltower and ProMedica will acquire QCP's ManorCare real estate in an 80-20 joint venture. This real estate spans across 18 states and 160 post-acute communities and 58 assisted-living facilities, with an EBITDAR split of 70% to 30%.

ProMedica will enter into a 15-year master lease with the joint venture. This lease will be fully backed by ProMedica's corporate guarantee and will include an annual escalator of 2.75% after a year 1 escalator of 1.375% as ProMedica will undertake significant capital improvement plans of roughly about $200 million in the first 2 years.

ProMedica's business plan includes investing $400 million of growth and upgrade capital into the portfolio over the next 5 years. Welltower is also -- will also wholly own the non-ManorCare part of the portfolio, representing less than 10% of the transaction value. The transaction provides Welltower with an 8% cash yield with an investment of $2.2 billion and an above market EBITDAR coverage of 1.8x.

We will enjoy double-digit unlevered IRR out of this investment due to good going-in yield, attractive growth, and lack of CapEx in a best-case scenario. We'll also believe there is significant upside to this best case as occupancy at its cycle lows. This is demonstrated by the very attractive basis that we are investing into this portfolio. And we are doing this in a very accretive structure where we are protected by significant creditworthiness, A+, of our partner. This transaction will also be very accretive to our cash flow to the tune of more than $20 -- $0.20 per share. We'll also enjoy a secure and growing cash flow for years to come.

HCR ManorCare and Arden Courts have long been considered premier operators in the industry and now, with a substantial investment and a viable long-term capital structure, we are excited to see a performance of that management team that -- performance that their management team can drive. We can see this partnership as an avenue for growth between ProMedica and Welltower across multiple property sites and geographies which will be greatly enhanced by the combined scale and expertise of ProMedica and Welltower teams.

As dispassionate capital allocators, we believe you, our shareholders, pay us to produce alpha. Alpha can never be produced by investing capital and consensus ideas. Consensus by definition is priced-in for risk and reward. At the same time, we need to protect our downside with an appropriate structure, rights and basis. We strongly believe that this transaction which diverges from popular belief, delivers on that promise of outsize risk-adjusted returns for our shareholders.

We're extremely proud of our team who pulled off one of the most complex transactions in the history of this industry by navigating the complications of 2 asset classes, a bankruptcy process involving an operator, and 4 diverse parties ranging from publicly traded entities to a not-for-profit health system and a private equity sponsor. Our ability to creatively manage and navigate the challenges is what's allowing us to generate this significant outsize return for our investors.

With that, I will pass it over to Tim who will walk you through the financing aspect of the deal. Tim?

Thank you, Shankh. Before walking you through the sources and uses of last night's announced transaction, I wanted to emphasize 2 points that drove our financing strategy and our view of the levered economics of this transaction.

First, we raised approximately $1 billion in equity over the 6 quarters from the third quarter of 2016 through year-end 2017 at an average net price, more than 40% above where our stock closed yesterday. We took advantage of an excellent environment in the REIT equity capital markets, over this period, despite the temptation to lever up to offset dilutive asset sales and tighter life-cycle acquisition spreads. This very purposely put us in a position to take advantage of a large, unique off-market deal like this, not having to raise value destructive equity or putting our balance sheet at risk.

Second, because of our excellent liquidity position and our ability to access efficiently priced flexible bank capital, we are able to pledge funding of this deal without taking any prefunding risk. But we did not underwrite this deal assuming short duration floating-rate financing. We assume the entire $1.3 billion of permanent debt is financed consistent with our current long-term cost of debt.

As highlighted on the sources and uses slide of the deck released last night, at $20.75 per share, total QCP equity of net debt equates to a $3.5 billion cash outlay. As an offset to this, the cash balance at QCP is expected to build significantly to the time of close as they execute on their previously disclosed noncore disposition program. They currently have 74 HCR ManorCare skilled nursing assets being sold, all of which have either signed PSAs or in later stage of negotiations. We expect proceeds from these sales to reduce our acquired cash outlay to approximately $3.1 billion.

For the remaining portfolio, ProMedica will contribute approximately $950 million in cash through a combination of the payment of HCR ManorCare's outstanding deferred rent obligation and a 20% ownership in the real estate joint venture. After ProMedica's contribution, Welltower will fund its share of the joint venture, and its 100% ownership of a non-HCR ManorCare asset, totaling $2.2 billion, through a combination of asset sales and debt.

The details of Welltower's planned asset sales are as follows. As updated in our 1Q '18 earnings release from last night, we increased our full-year disposition guidance to indicate $895 million of further dispositions in the year. This number consists of $428 million of properties held for sale at the end of the first quarter; $40 million of expected loan payoffs through the rest of 2018; and an additional 2 portfolios of properties, identified postquarter, representing another $428 million of expected proceeds.

While asset sales always carry risk, the disposition processes for the held for sale assets are all in very late stage. And the additional assets we have identified for sale after the quarter, represent high-quality portfolios which have already garnered significant institutional interest.

For the remaining debt financing, we have a fully committed $1 billion bridge facility, in addition to our significant line capacity. And we will actively look to place permanent financing as the transaction progresses.

In closing, this transaction highlights why we aim to run our portfolio leverage counter to equity capital cycles which allows us to use the balance sheet as a countercyclical tool to ensure we can take advantage of cycle agnostic opportunities like today's, as well as be prepared to take advantage of any significant pricing breaks, driven by capital market dispositions.

And with that, I will hand the call back over to Tom for closing remarks.

Last quarter, I reminded you why we made the decision not to abandon the post-acute care sector. While the consensus view was to cut and run, we have always maintained post-acute is a critical component of the health care delivery continuum. However, we recognize that the broken capital structures of the past, ultimately pushed over-levered post-acute operators to the edge. We also realized the sector needed sponsorship to reemerge and a health system could be the most impactful sponsor. That is why we are establishing our joint venture with ProMedica.

My earlier remarks reflected on the challenges of delivering growing cash flow and earnings in this macro environment. However, as you have heard from Shankh, we are bringing you a large investment that provides safe and growing cash flow and is strategically and significantly earnings-accretive.

Today, you just can't find accretion from bond-like health care assets sold through auctions. Opportunities like this come about through connectivity with the health care complex, innovative thinking, smart structuring and good old-fashioned hard work. That's what differentiates Welltower.

We created and structured an investment here that is $0.20 accretive, backed by an A-rated health system. In order to do this, you have to be creative, roll up your sleeves, understand real estate deal structures, and yes, understand health care.

Last quarter, you heard from Shankh that we expect 2019 to be an inflection point for senior housing fundamentals resulting in accelerating Welltower and OI. What this transaction ensures, that 2019 will also be an inflection point for earnings' growth.

So Welltower continues to be open for business. Our assets continue to perform, and we continue to execute on our strategy of partnering with the best-in-class health systems and operators, to transform care, while delivering superior returns to our shareholders. Thank you.

Kim, now open up the line for questions.

(Operator Instructions) Your first question comes from the line of Vikram Malhotra from Morgan Stanley.

It seems like a lot of work went into doing this deal, so congrats on getting it done.

Thanks, Vikram.

Can you talk about, sort of the -- how you thought about the risk-adjusted return of this deal, given what's going on in skill today? And maybe more specifically, what does this mean for the Genesis assets?

Vikram, if you think about -- as you know, we're all about risk-adjusted returns. There are 2 ways to think about this investment. One, I would say from a cash flow view and other is a real estate view. The cash flow view is very simple. You can see that we are getting into this investment at a very attractive base yield and that cash flow grows about 2.75% per year. And it's an absolute triple-net master lease and the cash flow is extremely safe because of the credit rating and full backing of that credit rating to the cash flow, right? So it's very significantly accretive, from a cash flow perspective. When you think about this transaction from a real estate perspective, we are getting into this transaction at a very, very attractive basis. So the way we thought about is upside downside, that if we think we garnered that cash flow for the next 15 years and then we write off, in the worst case scenario, of the 2 that -- write off this real estate to the salvage value, we are still at a significant single digit IRR. In the best case scenario, as we talked about, if the cash flow stays where it is, it will be a low double digit IRR. But as you know, this -- as we -- I mentioned before, the occupancy of this portfolio is at all-time low. There's a significant CapEx need. We have a silver tsunami coming. And more importantly, now this health system and the operator, will be backed by one of the top 15 health systems in the country. So all the upside and the synergies that comes with it and the cash flow upside that comes with it, probably will put us into a very significant double-digit unlevered IRR range. So we are very excited about this deal and we think our shareholders will make massive amount of money from this deal.

And just a follow-up on the Genesis?

Yes, go ahead.

So we obviously do think that this is a very good transaction for the post-acute industry. The interest of the unique nature of this transaction is that a acute care health system is showing its commitment to the post-acute sector. That's good for all operators, including Genesis. Genesis and -- we obviously hope that Genesis will benefit significantly from that. Now from our perspective, obviously, Genesis is now roughly, before this transaction, is about [5%] of our cash flow. It will -- this will make Genesis about 4% of our cash flow. So we are excited about what we retained with Genesis assets and that's about 1.35x covered today and we are excited what comes with it going forward. I don't have any more update on Genesis for you at this point.

Your next question comes from the line of Michael Knott, Green Street Advisors.

Okay, great. Just with the unusual nature of the QCP share price closing above the deal price yesterday. Do you expect any issues with the vote there? And then can you just maybe just touch on the protections you might have with any termination fees and anything that would be relevant along those lines?

Michael, I'm going to ask Matt McQueen, our General Counsel, to comment on that.

Mike. Yes, obviously, you saw the spike in the middle of the day. But we think that because of -- there was a leak during the course of the day, that we're comfortable with all the deal protections. In terms of those specific protections, you'll see an 8-K later today that describes those in the agreements. So we'll refer you to that for now.

Okay, thanks. And then if I can just throw 2 more quick questions out there for you at once. Tom, I'd love to hear you talking more about implications, what you think this deal might mean for future opportunities with ProMedica and then more broadly, in terms of investment? And then also any comments you guys can provide on how you're thinking about the SHO business 3 months into the year, sort of a net-net basis would be helpful.

Great. So Mike, I think this is a very compelling opportunity for both Welltower and ProMedica. ProMedica sees this real estate beyond the classic view of a skilled nursing facility. What these are delivering are new care sites for ProMedica to extend its health care delivery model now to 30 states. So they think about this real estate as well-located, efficient sites of health care delivery, not the -- in the -- using the pejorative -- what's become a pejorative term, of a SNF. And I would caution you to look at these -- this investment and compare it to other SNF investments. This is really a health system investment. We have extraordinarily strong EBITDAR coverage from -- at the asset level, as well as the backing of a strong A-rated health system, who will join the likes of names like Johns Hopkins, Cleveland Clinic and Geisinger, as one of the most consequential health systems in the United States. We also see the opportunity to link this network with our premium senior care operators. We see health care delivery moving out of the acute care hospital. ProMedica sees this as an opportunity to again extend its footprint but they're not buying hospitals. They're investing in lower-cost, efficient, consumer-friendly care delivery sites. You may have seen that one of the large health systems in the United States, Beecken, has announced that they will be admitting seniors with hip replacements directly into SNFs that they own, doing the surgery in the SNFs and keeping that individual for its rehab in that skilled nursing facility. So this is only the beginning. Health care delivery is changing. That's what's so exciting about this opportunity.

I'll make a quick comment. Just to follow-up on Tom's point, if you think about looking at health care today, you are seeing vertical integration across the board. So ProMedica, as you heard from Randy, is not only -- is a provider, an extremely well-respected provider, and they will be a provider from self-acute to acute care to post-acute to home health and hospice. But they're also a payer. So that integration you're seeing across the value chain in health care. Now going to your question on the SHO. We have -- we still feel that the guidance we give you on a SHO in a -- about 3 months ago, we are still very comfortable with that. The story remains the same. Occupancy, we -- what we thought is worse. Rates are better and expenses are better. So net-net, we're in line of what we -- where we thought and we'll see how -- what the rest of the year has for us.

Your next question come from the line of Jordan Sadler from KeyBanc Capital.

I appreciate you guys making your partner available to make some comments. Hopefully, I'll be able to address a question to him. But otherwise, maybe you can guys can answer. Just regarding the topic we just finished off on. I'm curious, one, what type of an expansion in these skilled nursing facility sector this represents for ProMedica? I know they own 13 hospitals. I'm not sure how many skilled nursing facilities, prior to this? And then separately, as you're talking about the evolution of the delivery of care, what is -- what happens -- and is there the potential for a change in the payment mix as it relates to these facilities because of ProMedica's ownership?

Well, Jordan, this is ProMedica's first major investment into the post-acute care and assisted living and/or sectors. So this is a significant new venture for them. We should also remind you that the management team -- the historic management team at HCR ManorCare, led by Steve Cavanaugh, will be staying in place here, that's a key point here. So there's no change in management. I think it's a little early to say exactly what ProMedica's plans are or how they might change what goes on inside these buildings. But I think you -- I could comfortably say that they're very excited to get their hands around this business with the HCR ManorCare management team. And rethink the strategy for how you can drive service and profitable activities into these sites of care.

Okay. That's helpful. And then I guess one more for you, Tom. Just -- I'm curious on the thought process, this time around, you said something like, this could make you unpopular. This -- you were on the board many years ago when HCN, formally -- HCN made the initial investment, a purchase of the Genesis portfolio. And at that time when HCP bought the HCR portfolio, I think you guys were close to that as well. I know the basis here looks like probably half of the purchase price paid at that time, and that probably provides some level of comfort, so I appreciate that. But my question is more, what's your comfort level in the direction of fundamentals here, right? I mean, the trend in occupancy has been pretty poor for a while, driven by obvious factors. Despite the fact that the bed count has been declining for 20 -- 25 years. Any thoughts on that?

Well, the first thing I'd say, Jordan is, these assets and this business, has been capital-starved for years. The problem with the deals that were done, back almost 10 years ago, is that, that was a time when health care REITs were valued on how quickly they could aggregate assets, versus what were the fundamentals of the business. And I'm not going to sit here and recount a lot of changes that happened that made it more difficult to be in the skilled nursing business in terms of reimbursement. But at the end of the day, Jordan, these companies were over-levered. I think we have looked -- we have maligned a business here based on profits that were made off of ridiculous levels of leverage. So I think you have to put that aside and think about, this is real estate where health care can be delivered effectively. You have to think about this differently. And yes, you're right. We are buying this at half of what HCP paid for it.

So if you think about, as we've said, right, every business is cyclical. And we talked about this before, that post-acute dances to a different Washington cycle. And obviously, 30% of the business, of this cash flow is -- comes from assisted-living and memory care, that dances to a different -- more of a business and supply cycle. The key point is what we are paying for it, right? So if you think about, we are buying at the low point in the cycle and we're not trying to suggest to you that we bought exactly at the bottom. That's why the protection is for. We have very significant coverage at the property level. We have very -- and obviously, one of the best quality health system, that backing with A+ rated credit, is backing that cash flow. We also know [that our view] is not what has happened in the last 5 years but what is going to happen in the next 15 years. If you look at the demographics and you see what's coming from a demand perspective -- and, Jordan, you mentioned the supply has been obviously not the case -- not an issue for the post-acute sector. We think there's significant upside to that cash flow for various reasons, the capital from ProMedica is spending on this. The sponsorship of ProMedica which is the most important here, understand where the patients come from. They come from health systems, right? That will bring to this business, obviously there will be shift of market share as the brand changes, as well as the capital gets improved. So we're very excited about it. But we're not going to sit here and tell you that we think on the fundamental cycle, this month, this quarter, is the bottom. And that's why we have the protection for. And we have confidence -- we have extreme confidence in Steve Cavanaugh and the team who runs HCP ManorCare, as well as Randy and Mike who runs ProMedica, to take this business at a very different level.

Your next question comes from Steve Sakwa from Evercore ISI.

A lot of questions on the deal have, I guess, been answered and asked. I guess one question, just in terms of FFO guidance. I know that you guys didn't change it and I can understand why you wouldn't necessarily put this deal into earnings guidance just yet, given the uncertainty on timing of the closing, plus the sales. What you guys did and were active in the first quarter on the acquisition front. And I'm just trying to figure out what kept you from at least changing for that? Is there something else? Or is it just kind of early in the year and you just kind of want to roll things in, maybe closer to midyear?

Yes, I think that's the case, Steve. I think, 90 days doesn't give you a whole picture of how the year will run out. And obviously as you said, we have uncertainties around timing and financial impacts of the transaction. It seemed premature to start changing the rest of the year's guidance when we will obviously have to update it for business evolution as well as transaction evolutions later on in the year. So yes, the answer is, it's just too early really to make substantial changes after 90 days of operations.

Steve, on the acquisition front, so the transaction activity in the first quarter was disclosed, as at the end of the year. So it was factored in. So the majority of that came through Sunrise CCRC transaction, that was announced at the end of '17 and is closing in a few stages here. So -- and then Cogir, was a new operator, we [had it up] in Canada. That was about $200 million investment that closed in the first quarter as well. So both of those were factored into full-year guidance as they were disclosed in our 4Q 2017 results.

Okay. And I guess not to kind of beat a dead horse on this, kind of regional operator now growing national. But, I guess, Tom, just to kind of boil it down, is the comfort factor with having ProMedica expand into basically a national player, the fact that the HCR ManorCare management team is sort of staying in place there and kind of running the business under the sort of guidance of ProMedica?

Exactly, Steve. This is -- HCR ManorCare has an excellent management team and this is breathing new life into their business model. The capital that ProMedica will invest in that business model and the real estate is -- will truly propel it to the next -- to its next generation of care.

And I guess if you just sort of think of the risks, I mean, just sort of thinking about the downside, sort of what are the, I guess, obvious, or maybe not so obvious, challenges of sort of trying to take a regional health system and expand them and sort of do an expansion like this?

Well, from the beginning, you've got -- again you've got a business - an in-place business that has been capital start. So we see investing new capital into the business will derisk the current business model. And as I said earlier, things are changing in health care delivery. Steve, let me just for a moment, turn this to Mark Shaver, who I believe many of you have met, who joined us from -- he is our Head of Strategy who joins us from the Johns Hopkins health system probably this year. Let me just -- I think it will be helpful to hear Mark's perspectives on it.

So good morning, everyone. Mark here. First time here, just joined the team after being at Hopkins for almost 20 years. And what I'd like to share is this is exactly the type of transaction that brought me to Welltower. We're spending time thinking about the integration of HCR ManorCare into ProMedica, a traditional health system. But the payer component, that Randy mentioned earlier, is important. And the combination of SNF, plus memory care, plus home health, to create that integrated network, this national platform for integrated care, is very important. So while there's been some capital starving, as Tom mentioned, and some challenges in SNF, memory care continues to grow and we all know the demographics that are going to continue to grow nationally. So to have a 58 site, 12-state platform for growth for memory care is quite exciting. And the growth nationally in home health is significant. And what we're starting to see, both with our owner operators and here, the opportunity to create integration across the health care delivery system, is starting to accelerate the savings but also improve quality and outcomes. So what I think the ProMedica team did and we're quite confident we will help accelerate, is the integration of care across that platform and the ability, not just to work and coordinate with the ProMedica health system, but other health systems across the country, to really improve outcomes for patients.

Your next question come from the line of Daniel Bernstein from Capital One.

I wanted to go a little bit more into what kind of CapEx needs to be put into the facilities? And in particular, along the lines of that integrated health system. Within Michigan and Ohio, ProMedica's footprint, what do you see of the integration opportunities with the skilled nursing and memory care facilities and home health? Is that bundled payments? Is that some other kind of integration and -- with managed care or other -- some type of insurance within ProMedica? Just trying to understand the upside that ProMedica and Welltower is seeing in these assets.

Dan, so I think it's too early to comment on what the exact business plan is. But as you know for the last 10 years of various ownerships, the assets are capital starved. And frankly, this is not just a new fresh injection of capital but also investing in the people. So we do think that ProMedica, if you look at it across the board, we talked about how they're an integrated payer and provider network; and they have a business plan to significantly upgrade its assets and its various lines of businesses. But we -- it's important to understand that we believe that will drive significant amount of cash flow growth. However, we have not underwritten that in the numbers that we talked about. So with that, I'll just pass it over to Mark to make some additional comments on the business plan.

Yes, Dan, it's Mark. I think you're exactly right in terms of the opportunity here. So ProMedica having Paramount, which is their insurance managed care payer entity, and the increasing role that both skilled nursing and home health have nationally and regionally with regards to bundled rates and value-based care initiatives of getting patients both seen surgically in the hospital and then transitioned quickly to skilled nursing in the home, is absolutely right where the nation is going and where we need to go to improve outcomes and lower costs. So absolutely, we think ProMedica has those components.

Okay. And then I just wanted to quickly ask, the 1.8 EBITDAR coverage, is that pro forma, or is that in place?

That's in place.

It's in place, Okay. And then one more quick question on the SHO portfolio. Obviously, there was an early flu season -- early peak of the flu season. Have you -- is there any information you can give us on, in terms of March, April occupancies, did you see a turnaround there? Just trying to understand some of the trends that we've seen early on in the first half.

Okay, Dan. Mercedes, who's on the road, is going to answer that question for you. Mercedes?

Okay.

Yes, Tom, thank you. So the recent flu season, as you mentioned, was very significant. But we are encouraged by how our operators responded. Like we mentioned in the past, following the 2015 season, the company's really improved their way of -- the way that they respond and implement containment procedures. So in our portfolio, for the most part, I think we saw the greatest impact in the higher acuity portfolios located in the West, particularly in California and the Southwest. In some cases, vacancy due to death was higher this season than what we have seen before, and those operators will continue to be impacted I think for the short term. But by all the measures that we're monitoring, such as outpatient visits due to flu and mortality rates and so on, the worst of the season like you mentioned is behind us. The full impact will probably not be known to us until we collect April and May data. In the U.K., we can tell you that the outbreaks have declined in recent weeks, too, but still remain elevated compared to recent seasons. So our operators are having to leverage their referral networks and sales processes to minimize the impact on census. So we continue to monitor and we will report on a more definitive information as that comes in to us.

Thanks, Mercedes.

And Dan, it's John. I'll just add one comment alongside Mercedes there, which is the way the actual industry works is you don't -- as the flu season rolls down and infection rates drop, you don't suddenly see a deferred rush into the buildings because of multiple reasons; one of them, obviously, is that the community infection rate in the general community, not in the senior community, was extremely high this year. And deaths and hospitalizations in general community settings were extremely high, and you've seen that from some of the hospital operators in the U.S. and beyond. So it does actually affect the pool of new residents that would otherwise come into buildings in Q2. So overall, Q2 will still obviously be affected by flu as well as Q1. So again, we remain, as Mercedes said, watching like hawks the data from our operators and from the industry. But it is not a sort of very quick rebound in Q2 from Q1 because of flu. It does take a little time, in fact, often into Q3 or Q4 of a bad flu season for the operators to really get back to where they'd like to be.

Your next question comes from Juan Sanabria from Bank of America.

Just going back to the CapEx that is planned to be invested in the ManorCare assets. Is there any return you guys expect to generate from that CapEx or that's fully being funded and paid for by ProMedica? And with regards to the CapEx, like what gives you guys a certainty that, that is in fact going to drive better performance? I mean, you guys had the history with the HealthLease and Mainstreet deal delivering new assets, and that didn't work out exactly as planned. So I'm just a little curious as to why the CapEx would change the weaker trends in skilled nursing?

Yes, so first one, that it's ProMedica who's spending that capital. We're not spending the capital. I'm sure ProMedica is expecting return on that capital. They're very smart investors and very sophisticated investors. And that's just not return as in financial return but there are also strategic returns, investing in people, investing in systems and processes and buildings and different business lines. So I'm sure they are expecting that. The difference with the number -- I'm glad you brought up the HealthLease transaction. Again, as I mentioned in the last call, every asset is a buy, hold or sell at a price. HealthLease transaction was done at an extraordinary high basis. And I'm not surprised it didn't work out the way we hoped it would work out. This transaction is done at a very, very reasonable basis. And if you do the math, you will figure that out. That gives us the comfort that even in the worst downside scenario, we'll make high single-digit IRR, which you will not find in major -- most transactions these days. So that's sort of -- it's a caution of risk-reward, it's a caution of credit, it's a caution of what kind of salvage value even in the worst-case scenario you think you can get. And that's what we do, we invest capital. Investing capital always comes with some risk. It's just how you structure that and how you protect yourself from the downside is sort of fundamental tenets of our investing philosophy.

And then just on the 1.8 EBITDAR coverage, does that include any income from the home health and hospice business that you guys -- I'm not sure if you're owning that as well as part of the joint venture. It's unclear what's in the JV and kind of what's wholly owned and why that was split differently. But curious on the EBITDAR back into that 1.8, if it's just the SNF and seniors housing EBITDAR if it includes some of the home health and hospice earnings.

Another great question, Juan. ProMedica will own 100% of the home health and hospice business and the coverage we mentioned is pure income from assisted living and post-acute business. It has no income above the line. So it is facility-level EBITDAR that has no other income from the home health and hospice business.

Okay. And then just one last quick question for me just switching gears to the RIDEA business. And just on the vintage portfolio, if you could comment on how that's tracking relative to underwriting and kind of where the current occupancy is in that portfolio, any sort of update there?

Yes. Juan, I do recall we talked about this last fall. We're spending CapEx in the vintage portfolio right now starting from fourth quarter, so occupancy is lower. As we -- as I mentioned, the growth of vintage will be a detraction from our overall growth in the same store. But as we get towards the end of the year going into '19, vintage will be accretive to our growth. So obviously, that's how we are thinking about it from a growth perspective. Vintage, as we said, it will take about 5 years. These buildings were also extremely CapEx starved. In that case, we have obviously baked in the CapEx in our numbers. And as we had mentioned, it's too early to comment how we will train relative to underwriting. Obviously, this is the first year we're expecting to see some growth in the second half. More appropriate caution as we are sitting here next year, and we'll see how it's starting to play out.

Your next question comes from the line of Michael Carroll from RBC Capital Markets.

Tom, I know you said that you didn't want to run away from the post-acute care space last quarter. And now obviously, you just agreed to buy QCP. But is the company interested in making additional investments in the post-acute care space after this deal? Or was this transaction just more of a good opportunity that you saw in the marketplace?

We are long-term strategic investors in health care real estate. And you have to be -- you have to understand where the industry is going. And I don't think I would say unequivocally that we would not invest in any sector. The timing has to be right. As you heard, we're paying half of -- for the real estate of what it was paid, purchased for in the original transaction. So I would say that we will continue to look to deploy capital in the best interest of our shareholders, and that might be in seniors housing, it might be in medical office, it may be in post-acute. I'd caution you to think about this versus the post-acute care structures that exist today across the REIT sector. This is a very different investment. It has strong coverage and is backed by a high investment-grade credit health system.

One of the things, Mike, I'll add to that, is if you think about, from our perspective, the underlying assets are obviously post-acute and senior housing. But we are not receiving the cash flow from these assets. We're receiving the cash flow from our partner, ProMedica, who is an integrated payer provider health system. That's very important to understand that, that underlying asset base is important -- basis is important. Purely has to think what's going to happen 15 years from now if the lease doesn't get renewed. But for at least for the next 15, and that's why basis is important, I talked about that; but it's important to understand there's no deal like this in the marketplace if I can quote you. We created this opportunity with our partner. There was not -- this deal was not shopped. This deal was not in the marketplace. We and our partner created this opportunity for them and then for our shareholders.

Great. And then Shankh, on the 1.8 coverage ratio that was quoted, what does that imply in terms of an occupancy rate in the skill mix on -- the skill mix within the portfolio?

As I said, that's the current one. If you look at the coverage, that EBITDAR coverage is the current one. And as I also mentioned, that it is at the lowest occupancy that it's been in probably more than a decade. So I will not go more into it. QCP is a public company. You can get into its financial and look at it. But from our perspective, as we think about, we think -- again, we're not going to comment whether this is the year of the lowest cash flow. But we do think that there's significant upside to the cash flow as we think about the next 5, 10, 15 years.

Okay. And then just last question, real quick, on the senior housing operating portfolio. Can you kind of describe what your team does researching supply within the portfolio? Were you surprised that NIC revised their supply data hiring? It does look like your supply within 5 miles of your communities jumped a bit this quarter. Did you expect that to occur? And then does that impact your outlook for your portfolio here in the near term?

Yes, Mike, we probably would do an Investor Day at some point to introduce you to our data science team. As we have mentioned that we have assembled an extraordinary data science team from people from different backgrounds, from different industries. And we -- jokingly, Tom said that we have hired more science and maths Ph.D.s in the last few months than finance types. So we do have a different view from NIC. We have seen in 2 quarters ago, NIC had a different view. Then the view went up and now it has come back from where the supply is. Our view, NIC data is obviously one of the inputs. But obviously, our systems and processes are not based on NIC data. We have a very granular view of where supply is. The jump that you saw in our supplemental that you're talking about is a pure function of assets going in and out. Remember, this is a view of what's under construction. So when things get delivered, that changes. I would not read too much into it. And as I mentioned to a previous question, our view of the year is still the same.

You're in Cleveland, right?

I am, yes.

You should drive to Toledo and you can spend a half day, and you'll meet our data science team and they'll take you through the variety of sophisticated analytical tools that we use to manage our business. Happy to do that anytime.

Great. Sounds great.

Your next question comes from Vincent Chao from Deutsche Bank.

I just had a bigger picture question. I mean, we've heard a lot about the sort of integration of health care delivery and how this is unique in that respect given the vertical integration of ProMedica. But at the same time, we've heard sort of a distaste for acute care, and I think someone mentioned that ProMedica is also not investing in the acute-care side. But clearly, that will be a part of the health care delivery system to some degree. So just curious if a deal similar to this one, where the economics really made sense, would you consider investing in the acute-care side of things? And if not, just what -- how is this different than, say, the post-acute investment?

Well, I said earlier that we would never red line a sector of health care real estate because that's our business, is investing in health care real estate. We see the acute-care sector as one that requires significant investment and is changing dramatically almost at a rate that we're not quite sure where it will end up. So I think for us, we haven't seen investments in acute-care that makes sense for us. We see the future more for acute-care systems to rationalize their acute-care portfolios. Most CEOs, like Randy Oostra, would tell you they have too many acute-care assets because that's how they grew. They grew by acquiring acute-care hospitals. Now that the whole health care delivery model is changing, I think many would tell you that they need to rationalize that and look for other ways to bring their health care delivery system to lower-cost, more modern, consumer-friendly settings. That's the entire theme you're seeing across health care today; whether it's what Humana is doing, whether it's Aetna and CVS, whether it's Berkshire, Amazon and JPMorgan, health care delivery is being disrupted. Mark?

And Vincent, if I could also add, if you recall last quarter, we announced a partnership with another top health system, with Providence St. Joseph's system, which is top 3 system, to help them develop an -- we call it an outpatient medical. But that facility is 100,000 square foot next-generation oncology center. So complex care in this country is still going to be important especially with the aging population. And as Tom has mentioned, that our team continues to iterate, partnering with health systems to build out whatever that next generation needs to be, be it complex cancer or home-based skilled nursing and memory care, we're going to be there as a partner.

Right. If there's a real estate component of it, we need to figure out how to invest in that real estate in the best interest of our shareholders.

Vin, to your second question, you asked whether we would invest in other post-acute assets. I do want to be abundantly clear, we would not do this transaction but for ProMedica. So again, every asset has a price. We would buy any asset at a price, but this structure is unique and we are only going into this structure because of our partner and the presence of our partner. Will we ever buy another post-acute skilled nursing asset? Absolutely, if the price makes sense. But you have to understand that it needs to be a risk-adjusted return, proper coverage and the balance sheet of the operator needs to be correct. None of those exist today generally in the post-acute industry. If we see something that we really like, we would. But we have never -- we have not seen something like that, at least today. If that changes, we'll let you know.

Okay. And then just one last question, just on the SHO portfolio. One of the reasons occupancy, I think, was worse than expected but expenses were a little bit better and just looking at the line items, it looked like the all other bucket was down quite a bit, which helped the overall number. I was curious if you could provide some color on what drove that bucket?

This continues to be the same story that we talked about, our real estate taxes helped, what has -- Tom helped, also management revenue helped. I talked about that, obviously, many of our contracts have provisions for outperformance, underperformance and obviously, some of the underperformances on specific sectors and operators have also helped. So some of -- those other line items drove that particular line. And other than that, I just don't think we have anything else to report. We would prefer that we capture that cash flow at the revenue line. But at least our contract gives us the protection that if it doesn't play out on the revenue line, we can gain some on the expense line.

Okay. We're going to have to cut you off there because we have a long line of questions. Thanks.

Your next question comes from Karin Ford from MUFG Securities.

You are taking leverage up a bit with this deal. Is the long-term plan to bring that back down again and further ramp dispositions? Or are you comfortable with 5.6x?

So I think, Karin, we've said before, we're very comfortable in the sort of mid 5s area. We were trending down into the lower 5s before, and that was a strategic move on our part to allow us the room to do exactly this type of transaction. So we're sort of navigating within the channel that we've described that we feel comfortable with. So we like being very solidly capitalized because it gives us flexibility to do things exactly like this. So I think over time, you'll see our leverage drift down from this point over time. But I think we're navigating very comfortably at this level.

Karin, I will just add, go back and read the transcript from the last call. I think Tom said very specifically we're at the end of our disposition journey from a portfolio mix perspective. Obviously, we'll have a large real estate footprint. There will always be things to buy, sell and prune. But overall, as we think where we have come in the journey, we think the major dispositions are all done. From an asset management perspective, we will always be selling some. And particularly, if we see very strong pricing, we might sell some. But overall, portfolio mix perspective, large billions of dollars of disposition should be considered roughly done.

Great. My second question is just on government reimbursement. You're taking up your exposure there again a little bit. What do you expect to hear -- what's your outlook on reimbursement and what do you think we're going to hear in the next few days, weeks from CMS?

I -- first is I want to -- I'm glad you asked that question. We are not taking up that exposure. Remember, our cash flow comes from an A+ rated health system. This is no different from what you would expect a cash flow from an MOB business, except many MOBs, or medical office buildings, have physician groups who necessarily do not have this type of credit. So from our perspective, we receive the cash flow from ProMedica and ProMedica, as an integrated payer provider, is not thinking about it 1 quarter or 1 year of reimbursement. So I'm not going to predict. You're the expert and our partners are the expert. But we do believe that they have a significant plan for the improvement of the cash flow.

Karin, this is a health system investment. Not a SNF investment. I think that is a very distinct point to make here. This is not like other SNF investments you see owned by health care REITs. This is a health system investment.

Your next question comes from Chad Vanacore from Stifel.

So Tom, I don't know if you've touched on this but I just want to get this explicit in your view. What value add do you see ProMedica bring to the table in skilled nursing, given that they're an acute care operator?

Chad, I think that you have to think about these very well-located buildings that they will have a joint venture interest in and that they are investing in. And they see them as alternate sites to deliver care. So I've said this for now a couple of years: skilled nursing has to be reinvented. The real estate is very good quality real estate. And these -- this real estate is in compelling markets where ProMedica can extend its service offerings. So don't think of the old model skilled nursing. This is going to be an evolving asset class. Post-acute is a very important part of the health care delivery system. If you sat here with health system CEOs, they will say I need viable post-acute partners to do what I do and not lose money. Because you can't keep people in acute care hospital beds because you don't have a viable post-acute option. So I would tell you that you should look at this carefully and watch what will happen with this real estate. Because it will be much more -- become much more consequential in the health care delivery continuum.

Chad, I would add that we need to stop thinking about health care in buckets. As you think about across health care (inaudible) going on across provider channels and across payer channels. So as we think about sitting here in the public real estate world, we think in buckets. People like Randy don't necessarily think about these things in buckets. They think about these things as a continuation -- a continuum of where they can deliver health care at the most effective cost setting. So with that, we'll go to the next question.

Okay. With -- is ProMedica on the line available for a quick question?

No, they're not. They're meeting with their employees right now.

All right. So one other quick question for me then. You've structured the transaction, you've got 28 wholly owned assets. Can you tell us what's the asset mix there? Are those rented to ProMedica or other operators? And then do you plan on retaining or disposing of those?

Those assets are -- there are skilled nursing assets, there's surgical hospitals and medical offices, they will not be rented to ProMedica, will be 100% owned by us. Those assets are roughly 1.7x covered and we will decide what to do with those assets. But we, again, depending on asset and the basis and the locations, every asset is a buy, hold or sell.

Eric Fleming from SunTrust, your line is open.

Longer-term question. So with this venture with ProMedica and knowing that ProMedica -- there are rumors of them looking towards China and then also your Chinese JV partners on the post-acute side. Is China an expansion opportunity for you guys longer term?

We don't see that in the near term as a place that we would deploy capital. We're very happy, though, to take capital from China and bring it into the U.S. and as you've seen us do and also provide them some intellectual capital about how they can build a better health care delivery network back in China.

Your next question comes from Nick Yulico from UBS.

Just going back to the rent coverage, you say, 1.8x EBITDAR. I'm trying to reconcile that with the QCP numbers. Because they reported $280 million of EBITDAR 2007. At the facility level based on the new rent, it looks like that coverage then would be below 1.6, not 1.8. So how do we reconcile that?

I'm not sure I understand that. QCP is -- what QCP's rent with ManorCare has any -- what it has to do with this. We are -- if...

No, no, sorry. Sorry, I'm just saying that QCP reported for ManorCare $280 million of facility level EBITDAR last year. If I use that versus your $179 million rent, that would be coverage below 1.6. So I'm trying to understand why you're citing 1.8. Is there some difference there, some assumption on operations improving or how should we think about that?

The total rent is $170 million. Our rent is 80% of that. So that's your difference of calculation.

Okay. That's very helpful. I guess, secondly was you talked about the deal was not shopped. Can you talk a little bit more about how it came about? You do have 3 Toledo-based companies getting together here. Also looks like one of your directors, R. Scott Trumbull, is on your board and is also a trustee of ProMedica. Is that info up-to-date? Is that correct? And did he recuse himself from the board decision for the 2 companies?

This is Matt McQueen again. We're not going to get into the details of how the deal was shopped. There's going to be a proxy statement coming out in the next couple of weeks, which will have a detailed background of the merger. And so I think just stay tuned for that.

Scott Trumbull is no longer on the board of ProMedica.

Your next question comes from Smedes Rose from Citi.

It's Michael Bilerman here with Smedes. I was wondering if you can just go through some of the numbers just going through the $0.20 of accretion, about $75 million of FFO, and can you sort of walk through sort of going from sort of the EBITDA down to how you're financing that to get to that FFO? And then more of just a question, if you look on Page 11 of the slide deck, you have adjusted EBITDA for the transaction of $201 million on a $2.2 billion purchase, which is much greater than an 8% yield. And so I didn't know if that's a GAAP EBITDA versus a cash EBITDA. So just trying to tie that $201 million versus the yield that you're receiving.

Michael, it's Tim here. On your first question on the FFO accretion, I think what you're getting at is just back of the envelope on -- you run numbers on our yield and put some financing assumptions, you ended up with likely greater than $0.20 that we've outlined. We put a number in there that we think is fairly conservative. We have disposition proceeds and financing that are both uncertain at this point. And 6 months to close on the actual deal. So I think that we view this as we'd rather put a number out there that underlines kind of a conservative approach to it. And then your question on Page 11 of the presentation we put out last night, footnote 1 says that the EBITDA is GAAP. So you're correct that EBITDA yield on this transaction is a GAAP EBITDA yield, which is higher than the cash (inaudible).

So should we think about the cash then at 8%, and so the $0.20 of FFO accretion is really like $0.13 on a cash basis and that assumes in that $0.13 some level of permanent financing or floating rate financing? And does that assume dispositions in terms of funding cost to get to those numbers?

For financing, we assume a rate of, as I said in my prepared remarks, $1.3 billion of permanent debt. That's at a rate consistent with our long-term cost of debt. And we do factor in the dilution from asset sales in our accretion math.

So from a leverage perspective on a cash basis, leverage will go up a little bit higher than the 5.6, given the numbers presented are on a GAAP basis?

Correct.

Okay. And then just one on the sort of skilled nursing overall. We continue to hear from SNF owners and operators that smaller regional footprints are working better in the space. So what sort of gives you confidence that a regional player like ProMedica can operate a national footprint which clearly has struggled? And I get the fact that this has been overleveraged and hasn't had a lot of capital. But how do you sort of get comfortable with a difference in the way this business seems to have transitioned to much more successful pure-play regional focused operators versus someone trying to operate national in scope, especially someone coming to a space that doesn't -- isn't national today?

Yes, Michael, if you think about -- there's a lot of heuristics in our business and this is one of them, that we think that regional operators in -- as a group are better than national operator. But generally speaking, that is true in some states, not true in other states. But if I think about directionally, you are correct. You will see that ManorCare is exiting a lot of states. And just like you have seen in other national operators, they're concentrating their footprint where they have significant local scale. So this is no different from what you have seen. Tim talked about the dispositions that ManorCare is undertaking right now. The 75 assets, that's what reflects sort of your -- the direction of the industry that you're talking about. But we do not believe there is any general rule that a national operator does better than local, vice versa. You need local scale. If a national operator has a local scale in the market, they do very well.

Your next question comes from Todd Stender from Wells Fargo.

Are you guys providing any financing to ProMedica for their acquisition of HCR ManorCare? And then are you funding, or are you going to be lending them any money for their growth in upgrade capital?

The answer to your first question is no, we're not financing ProMedica. The A+ rated credit which (inaudible) also cash from their balance sheet. So suffice to say, no. The answer to your second question is no, we're not funding any of that capital.

Okay. And then the rent escalators. They seem on the high side. Now they're greater -- they're not the 5% that HCP was getting and ManorCare couldn't cover those. But how did you guys arrive at the rent escalators, the 2.75 beginning in year 2?

So again, it is a master lease and it's a mix of both asset classes, senior housing as well as post-acute. You have to understand where the cash flow is today versus the historical level of cash flow and understand why that has been the case and what is ProMedica's plan of improving their cash flow. There are certain things that are very simple. You have to invest capital in this business. There's the cyclicality aspect I talked about. Certain things are not so simple. If you think about where patients come from in the post-acute sector, they come from hospitals, right? So I think that's what we talked about the vertical integration. You also have to think about ProMedica is a major not-for-profit health system. There are significant benefits that comes with it that is -- obviously will drive the cash flow growth. So we are very comfortable. ProMedica management team is a very sophisticated and smart management team. They are obviously underwritten. They are very conservative. They have underwritten it in a very conservative way. So we will feel very comfortable over a period of time. But you can see that first year rent escalator is half of that and that's because of the disruption that comes with capital improvement. ProMedica intends to invest a couple of hundred million dollars in the assets, and it comes with it the same answer we gave you on vintage. So that 1.375 escalator reflects that reality.

Okay. And just the last question. I'm not sure if I missed this. Are you keeping the ManorCare name? Is there going to be a rebranding?

It is ProMedica's decision, not our decision.

And when do you think that'll be handed down?

We have no idea.

Your next question comes from Tayo Okusanya from Jefferies.

There's a lot going on here. I have a lot of questions, so please just bear with me. First of all, I definitely want the same deal you guys are giving Rob Carroll (sic) [Michael Carroll] to see your data groups. So I would love to come out...

Anytime, Tayo.

Great. Then specifically questions around the transaction. First of all, what -- on a pro forma basis, what will be your skilled nursing exposure? And the reason I asked that is just going back to Jordan's question about with increased skilled exposure and all the headwinds around the sector, what concerns do you guys have about a certain part of your business not being a lower valuation multiple being associated with the larger part of your company and the potential negative implications for the stock?

So as I've said repeatedly on this call today, I would caution you to look at this investment as we just bought a bunch of skilled nursing assets. What we invested in is a joint venture with an investment grade A-rated health system. So this is -- you're not -- if you look at this as apples-to-apples with other REITs, SNFs investments, you're making a big mistake. Shankh, give Tayo some perspective on the structure.

So Tayo, think about it, you've covered a lot of probably triple net companies. What do you think a BBB+ rated, CVS Walgreens triple net lease trades for? Probably in the low 5%. And usually, those leases do not have an escalator like this. So you think about -- you can think about what they should trade at. I would think, with A+ rated credit, which will be now almost 7% of our cash flow, this will be significant enhancer of the multiple, not the other way around. So think about an IRR, an IRR drives the cap rate. Cap rate is, obviously, inverse of a multiple. Or start from where the triple -- A-rated triple -- an absolute triple net lease trades and derive from there what the multiples should be. You can go at it both ways.

And on a pro forma basis, what's the skilled exposure?

Pro forma basis, that skilled exposure is exactly the same. Health system will be about 7% of our cash flow.

So between that and Genesis, your total exposure still stays the same for skilled nursing?

It's because this is not a skilled nursing deal. Our exposure is not with skilled nursing operator. Our exposure at credit is an A+ rated health system. Just like you buy medical office buildings, you have credit exposure to the health system behind it. Or a physician group.

Consider this, if every skilled nursing deal owned by a REIT was structured like what we just did, this would be the highest multiple component of our business. Where do you get this level of coverage and the full strength of a high investment grade company standing behind that rent? That's what you're getting here.

I get that. But your rents are still being backed by skilled nursing cash flows from managed care operations, correct?

No, it is not. That's the key. It is backed by an A+ rated credit and that is why we've repeatedly mentioned to you that we have the full backing of the balance sheet.

So there's a corporate guarantee from ProMedica?

Yes.

It's ProMedica. Yes, we have the full guarantee of ProMedica. This is not a SNF deal that you're used to looking at with other REITs.

Okay, that's helpful. So that's my first question. Second question is on the SHO side. Could you talk a little bit just about the U.K.? It does feel like there was a little bit more pressure there with the negative same-store NOI growth that came out of the U.K. this quarter.

Tayo, it's John, I'll give you just a couple of minutes. I know we're running short of time. So the U.K. had a bit of a perfect storm of operating environment. You've heard, obviously, the impact of flu which was global. We also had a particularly -- unfortunately, a particularly virulent strain of essentially stomach viruses which also impacted death rates and occupancy and tours and new entrants into those buildings as well. And you probably saw, unusually for us, we actually had extremely bad weather from a snow point of view in both Q1 and Q2, probably a decade worst weather outcome for the U.K., which again was significantly disruptive to our operations. And you can see, if you want to sort of have a look on the market, some of the retailers in the U.K. are talking about their operating performance in Q1. You'll see how impacted they were by days of sales lost. So it's been a bit of a perfect storm there. And so that cumulates into that environment. I would also say that the U.K. had an extremely strong year last year, as you saw, including some quarters where we had double-digit NOI growth. So they have a pretty tough comparator this year across what is a fairly small collection of homes and buildings.

Okay, that's helpful. Last quick one for me, on the triple net senior housing side, again, just kind of given some of these pressures on same-store NOI, how do we kind of think about the 5%, 7%, 10% of on your portfolio that has tight rent coverage today? I mean, should we be thinking about those leases potentially being restructured? Do you think they can kind of withstand the storm they're kind of going through? I'm just kind of curious about that.

John here. Good question. I mean, I think they are also clearly impacted by operating environments that we've seen. We work closely with them as well as our senior housing operating portfolio as well. So we're obviously looking at how that will evolve over the course of this year. And most of them are operating in a pretty decent way. Some are struggling a little bit, but it's hard to give your projections as to what may happen with individual operators at this stage.

Your next question comes from Jonathan Hughes from Raymond James.

Do you see any risks to ProMedica's A-rated credit rating as they go from regional to national operator and move into a new, albeit related industry?

I would say, Jonathan, that's not really for us to comment because we're not them or the rating agency. So we will see what evolves.

Okay, fair enough. And then just one more. I'm curious if there was a similar Arden Courts demand-supply analysis done for the ManorCare assets, more so on the demand side and may be how those look relative to your existing post-acute portfolio?

Arden Courts is a senior housing operator, so the comparison would be our triple net senior housing portfolio and it looks very favorably. Of course, you would expect when we would invest that kind of capital, we will -- that will be one of the first things we'll think about. And it compares very favorably with our existing triple net senior housing portfolio.

Okay. Fair enough. I'll jump off. I look forward to hearing more about the data analysis capabilities next month in Toledo.

Your next question comes from John Kim from BMO Capital Markets.

You had same-store growth in your SHO portfolio this quarter despite the 260 basis points loss in occupancy. Going forward, are you going to continue to push rents? Or at some point in your vacancy rates, do you give up some rates to gain some occupancy?

So if you think about this, this is -- we don't sit here in Toledo and make those predicaments. We have very nimble operators and every market is different. Some market, you have very significant pricing power, such as Southern California. Some markets, you don't. Some markets, some assets come up very close to you. So there is no macro answer. This is -- we do it in a very analytical way with our operators on a daily basis. We'll see what the market holds for us.

Okay. And then can you provide some color on the $142 million of impairment this the quarter? Is that related to assets held for sale or what asset types are they?

Yes, as you look at our exhibit located at the back of our financial release this morning, so the answer is there are some of those. We also had some significant gains that we detailed from sales as well. So there's a bit of a balancing act going on there. But it was a fairly regular way quarter from an impairment point of view.

Thank you for dialing in to the Welltower earnings conference call. We appreciate your participation, and ask that you disconnect.