<PAGE>
===============================================================================
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20459
__________
FORM 10-Q
(Mark One)
/ X / QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 1998
OR
/ / TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the Transition period from ____ to ____
Commission file number 1-11314
LTC PROPERTIES, INC.
(Exact name of Registrant as specified in its charter)
Maryland 71-0720518
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No)
300 Esplanade Drive, Suite 1860
Oxnard, California 93030
(Address of principal executive offices)
(805) 981-8655
(Registrant's telephone number, including area code)
Indicate by check mark whether Registrant (1) has filed all reports to be
filed by section 13 or 15(d) of the Securities Exchange Act of 1934 during the
preceding 12 months (or for such shorter period that Registrant was required to
file such reports), and (2) has been subject to such filing requirements for the
past 90 days.
Yes X No
--- ---
Shares of Registrant's common stock, $.01 par value, outstanding at August 7,
1998 - 27,642,302
===============================================================================
<PAGE>
LTC PROPERTIES, INC.
FORM 10-Q
JUNE 30, 1998
INDEX
<TABLE>
<CAPTION>
<S> <C> <C>
PART I -- FINANCIAL INFORMATION . . . . . . . . . . . . . . . . . . . . . PAGE
Item 1. Financial Statements
Condensed Consolidated Balance Sheets . . . . . . . . . . . . . . 3
Condensed Consolidated Statements of Income . . . . . . . . . . . 4
Condensed Consolidated Statements of Cash Flows. . . . . . . . . . 5
Notes to Condensed Consolidated Financial Statements . . . . . . . 6
Item 2. Management's Discussion and
Analysis of Financial Condition and Results of Operations . . . . 12
PART II -- OTHER INFORMATION
Item 4. Submission of Matters to a Vote of Security Holders . . . . . . . 16
Item 6. Exhibits and Reports on Form 8-K . . . . . . . . . . . . . . . . 16
</TABLE>
2
<PAGE>
LTC PROPERTIES, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Amounts in thousands, except share amounts)
<TABLE>
<CAPTION>
June 30, December 31,
1998 1997
------------- ------------
(Unaudited)
<S> <C> <C>
ASSETS
Real Estate Investments:
Buildings and improvements, net of accumulated depreciation and
amortization: 1998 - $24,548; 1997 - $20,042 $ 417,200 $ 282,582
Land 21,199 16,246
Mortgage loans receivable held for sale, net of allowance for doubtful
accounts: 1998 - $1,000; 1997 - $1,000 160,544 254,094
REMIC Certificates, at estimated fair value 107,558 87,811
---------- ---------
Real estate investments, net 706,501 640,733
Other Assets:
Cash and cash equivalents 3,063 4,974
Debt issue costs, net 2,895 3,733
Interest receivable 3,667 3,862
Investment in and advances to LTC Healthcare, In 6,960 -
Prepaid expenses and other assets 3,157 3,362
---------- ---------
19,742 15,931
---------- ---------
Total assets $ 726,243 $ 656,664
---------- ---------
---------- ---------
LIABILITIES AND STOCKHOLDERS' EQUITY
Convertible subordinated debentures due 1999 - 2004 $ 60,236 $ 91,823
Bank borrowings 115,000 87,500
Mortgage loans and notes payable 84,994 56,785
Bonds payable and capital lease obligations 17,698 13,616
Accrued interest 3,821 4,453
Accrued expenses and other liabilities 6,107 4,429
Distributions payable 985 772
---------- ---------
Total liabilities 288,841 259,378
Minority interest 14,662 11,159
Commitments
Stockholders' equity:
Preferred stock $0.01 par value: 10,000,000 shares authorized;
shares issued and outstanding: 1998 - $5,080,000; 1997 - 5,080,000 127,000 127,000
Common stock: $0.01 par value; 40,000,000 shares authorized;
shares issued and outstanding: 1998 - 27,636,786, 1997 - 25,025,003 272 250
Capital in excess of par value 310,699 277,732
Notes receivable from stockholders (11,304) (9,429)
Cumulative net income 139,261 107,677
Cumulative distributions (143,188) (117,103)
---------- ----------
Total stockholders' equity 422,740 386,127
---------- ----------
Total liabilities and stockholders' equity $ 726,243 $ 656,664
---------- ----------
---------- ----------
</TABLE>
SEE ACCOMPANYING NOTES
3
<PAGE>
LTC PROPERTIES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Amounts in thousands, except per share amounts)
(Unaudited)
<TABLE>
<CAPTION>
Three Months Ended Six Months Ended
June 30, June 30,
--------------------------- ---------------------------
1998 1997 1998 1997
--------------------------- ---------------------------
<S> <C> <C> <C> <C>
Revenues:
Rental income $ 10,581 $ 7,561 $ 19,647 $ 13,875
Interest income from mortgage loans 5,963 6,345 13,139 12,488
Interest income from REMIC Certificates 4,364 3,731 7,743 7,447
Interest and other income 1,671 478 3,269 792
-------- -------- -------- --------
Total revenues 22,579 18,115 43,798 34,602
-------- -------- -------- --------
Expenses:
Interest expense 5,891 5,632 11,533 11,339
Depreciation and amortization 2,815 2,225 5,481 4,144
Amortization of Founders' stock - 12 - 31
Minority interest 408 297 728 594
Operating and other expenses 1,422 1,006 2,564 1,945
-------- -------- -------- --------
Total expenses 10,536 9,172 20,306 18,053
-------- -------- -------- --------
Operating income 12,043 8,943 23,492 16,549
Other Income:
Unrealized gain (loss) on REMIC Certificates (153) 872 (97) (200)
Gain on sale of real estate 8,188 - 8,188 -
Other income, net - 111 - 111
-------- -------- -------- --------
Total other income 8,035 983 8,091 (89)
-------- -------- -------- --------
Net income 20,078 9,926 31,583 16,460
Preferred dividends (2,954) (1,828) (5,908) (2,255)
-------- -------- -------- --------
Net income available to common stockholders $ 17,124 $ 8,098 $ 25,675 $ 14,205
-------- -------- -------- --------
-------- -------- -------- --------
Net Income per Common Share:
Basic net income per common share $ 0.64 $ 0.35 $ 0.97 $ 0.63
-------- -------- -------- --------
-------- -------- -------- --------
Diluted net income per common share $ 0.59 $ 0.35 $ 0.93 $ 0.62
-------- -------- -------- --------
-------- -------- -------- --------
</TABLE>
SEE ACCOMPANYING NOTES
4
<PAGE>
LTC PROPERTIES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
<TABLE>
<CAPTION>
Six Months Ended June 30,
--------------------------
1998 1997
----------- -----------
<S> <C> <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net Income $ 31,583 $ 16,460
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization 5,481 4,175
Gain on sale of real estate (8,188) -
Unrealized holding (gain) loss on estimated fair value of REMIC Certificates 97 200
(Gain) loss on sale of REMIC Certificates - (1,231)
Vesting of restricted stock - 1,120
Other non-cash charges 648 976
Net change in other assets and liabilities 1,919 393
----------- ----------
Net cash provided by operating activities 31,540 $ 22,093
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from issuance of preferred stock, net - 73,800
Proceeds from issuance of common stock, net - 17,349
Borrowings under the lines of credit 161,000 150,770
Repayments of bank borrowings (133,500) (126,170)
Principal payments on mortgage loans payable and capital lease obligations (4,676) (825)
Distributions paid (25,872) (24,554)
Other (316) (908)
----------- ---------
Net cash provided by (used in) financing activities (3,364) 89,462
CASH FLOWS USED IN INVESTING ACTIVITIES:
Investment in real estate mortgages (18,256) (66,088)
Acquisitions of real estate properties, net (125,880) (56,356)
Proceeds from the sale of REMIC Certificates, net 109,089 11,811
Sale of real estate properties 11,600 -
Principal payments on mortgage loans receivable 982 2,854
Investment in and advances to LTC Healthcare, Inc. (6,960) -
Other (662) (1,030)
----------- ----------
Net cash used in investing activities (30,087) (108,809)
----------- ----------
Increase (decrease) in cash and cash equivalents (1,911) 2,746
Cash and cash equivalents, beginning of period 4,974 3,148
----------- ----------
Cash and cash equivalents, end of period $ 3,063 $ 5,894
----------- ----------
----------- ----------
SUPPLEMENTAL CASH FLOW INFORMATION:
Interest paid $ 11,301 $ 9,703
Non-cash investing and financing transactions:
Conversion of debentures into common stock $ 31,587 $ 31,161
Notes receivable relating to exercise of employee stock options 2,088 7,631
Assumption of mortgage loans payable for acquisitions of real estate properties 11,224 -
Conversion of mortgage loans into owned properties 7,301 11,545
Minority interest related to acquisitions of real estate properties 3,432 -
</TABLE>
SEE ACCOMPANYING NOTES
5
<PAGE>
LTC PROPERTIES, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
1. GENERAL
The condensed consolidated financial statements included herein have been
prepared by LTC Properties, Inc. (the "Company") without audit and in the
opinion of management, include all adjustments necessary for a fair presentation
of the results of operations for the three and six months ended June 30, 1998
and 1997 pursuant to the rules and regulations of the Securities and Exchange
Commission. The accompanying condensed consolidated financial statements
include the accounts of the Company, its wholly-owned subsidiaries and
controlled partnerships. All significant intercompany accounts and transactions
have been eliminated in consolidation. Certain information and footnote
disclosures normally included in financial statements prepared in accordance
with generally accepted accounting principles have been condensed or omitted
pursuant to such rules and regulations; however, the Company believes that the
disclosures in the accompanying financial statements are adequate to make the
information presented not misleading. The results of operations for the three
and six months ended June 30, 1998 and 1997 are not necessarily indicative of
the results for a full year. Certain reclassifications have been made to the
prior year financial statements to conform to the current year presentation.
No provision has been made for federal income taxes. The Company qualifies as a
real estate investment trust ("REIT") under Sections 856 through 860 of the
Internal Revenue Code of 1986, as amended. As such, the Company is not taxed on
its income which is distributed to its stockholders.
In June 1998, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 133, "ACCOUNTING FOR DERIVATIVE INSTRUMENTS
AND HEDGING ACTIVITIES" which is effective for fiscal years beginning after June
15, 1999. SFAS No. 133 requires that all derivatives be recorded at fair value
with the changes in fair value or cash flows of the hedge and the hedged item
being recognized as a component of earnings in the current period. The Company
will adopt the accounting and disclosure provisions of SFAS No. 133 effective
January 1, 2000. As of June 30, 1998, the Company had no outstanding derivatives
therefore, adoption of SFAS No. 133 would have no impact on the Company's
financial statements or related disclosures.
2. REAL ESTATE INVESTMENTS
MORTGAGE LOANS. During the six months ended June 30, 1998, the Company invested
$12,750,000 in mortgage loans secured by five skilled nursing facilities with
510 beds and $5,152,000 (net of construction funding) in mortgage loans on three
ALFs for which the Company had previously provided construction financing. In
addition, sale/lease-back financing was provided on six assisted living
facilities that were previously financed with construction loans of
approximately $7,301,000 and an additional $354,000 of financing was provided on
ALFs under construction.
OWNED PROPERTIES. During the six months ended June 30, 1998, the Company
acquired seven skilled nursing facilities with a total of 821 beds and 22 ALFs
with a total of 1,447 units for approximately $132,600,000. Included in this
amount were six assisted living facilities with 260 units that were purchased
for approximately $9,877,000 net of the construction loans of $7,301,000
discussed above. Three of the skilled nursing facilities were acquired through
the formation of a limited partnership and are encumbered by minority interests
of approximately $3,432,000. One ALF and five of the skilled nursing
facilities, including two of the skilled nursing facilities acquired through the
partnership, were purchased subject to mortgage loans of approximately
$11,224,000.
6
<PAGE>
LTC PROPERTIES, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(CONTINUED)
After a careful ongoing study of the child-care and education industry, during
the six months ended June 30, 1998, the Company invested approximately
$7,936,000 in two private schools and one charter school. These schools are
leased to a publicly-traded company engaged in the operation of private and
charter schools from pre-school through twelfth grade. The terms of the
Company's existing line of credit allow the Company to invest up to $20.0
million in investments other than long-term care. There can be no assurance
that the Company will continue to invest in private or charter schools or that
the Company's financing institutions will approve investments in excess of $20.0
million in this industry.
During June 1998, the Company sold a skilled nursing facility with 278 beds
located in Montana for gross proceeds of approximately $11,600,000. The
Company's initial and net investment in this facility was approximately
$3,831,000 and $3,000,000, respectively. In connection with the sale, proceeds
of approximately $4,271,000 were used to repay an outstanding mortgage loan
secured by the facility. The mortgage loan was payable to the pool of mortgage
loans securing the Company's investment in REMIC Certificates. The remaining
proceeds were used to repay borrowings outstanding under the Company's line of
credit. The Company recognized a gain of approximately $8,188,000 on the sale
of this facility.
REMIC CERTIFICATES. During May 1998, the Company completed the securitization
of approximately $129,300,000 of mortgage loans with a weighted average interest
rate of 10.2% and $26,400,000 face amount ($20,700,000 carrying value) of
subordinated certificates, retained from a securitization completed in 1993,
with an interest rate of 9.78% on the face value (15.16% on the amortized cost)
(the "1998-1 Pool"). As part of the securitization, the Company sold
approximately $121,400,000 face amount of senior certificates at a weighted
average pass-through rate of 6.3% and retained $34,300,000 face amount of
subordinated certificates along with the interest only certificates. The
subordinated and interest only certificates retained by the Company had an
aggregate fair value of approximately $41,400,000 at the time of the
securitization and a weighted average effective yield of 19.7%. Included in the
1998-1 Pool were 40 mortgage loans, including mortgage loans of approximately
$25,741,000 with a weighted average interest rate of approximately 8.7% provided
to wholly owned subsidiaries and limited partnerships of the Company. Net
proceeds of approximately $109,089,000 from the above securitization were used
to repay borrowings outstanding under the Company's line of credit.
As of June 30, 1998, the outstanding certificate principal balance and the
weighted average pass-through rate for the senior REMIC Certificates (all held
by outside third parties) was $304,940,000 and 7.29%. As of June 30, 1998, the
face value and the estimated fair value of the subordinated REMIC Certificates
held by the Company was $82,662,000 and $107,558,000, respectively. The
effective yield on the subordinated REMIC Certificates held by the Company,
based on expected future cash flows discounted to give effect to potential risks
associated with prepayments and unanticipated credit losses was 18.0% at June
30, 1998.
COMMITMENTS. As of August 7, 1998, the Company had outstanding commitments
aggregating approximately $175,300,000 of which $51,200,000 and $50,000,000 are
due to expire in 1999 and 2000, respectively.
7
<PAGE>
LTC PROPERTIES, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(CONTINUED)
INVESTMENTS COMPLETED SUBSEQUENT TO JUNE 30, 1998. Subsequent to June 30, 1998,
the Company completed investments in mortgage loans of approximately $6,500,000
and owned properties of approximately $3,700,000.
3. LTC HEALTHCARE, INC.
On May 20, 1998, the Company announced its intention to spin-off LTC Healthcare,
Inc. ("Healthcare"), a recently formed entity in which the Company owns a 99%
non-voting common stock interest. In connection with the spin-off, Healthcare
filed an information statement with the Securities and Exchange Commission on
May 20, 1998 and a pre-effective amendment was filed on July 21, 1998.
After the information statement is declared effective and subject to approval
by the boards of directors of the Company and Healthcare and satisfaction of
cretain other conditions, the Company plans to effect the spin-off through a
dividend to its stockholders of all Healthcare common stock held by the
Company (the "Distribution"). Simultaneously with the Distribution, the
Company's interest in non-voting common stock of Healthcare will be converted
into voting common stock. The Distribution is expected to consist of 1/10
share of Healthcare voting common stock for each share of the Company's
common stock held on the record date (to be determined). Upon completion of
the spin-off, Healthcare will operate as a separate publicly-traded company.
The Company's stockholders will not be required to pay for any shares of
Healthcare common stock received in the Distribution, to vote on or approve
the Distribution, or to take any other action to receive such shares. The
Company currently anticipates the completion of the spin-off to occur during
the third quarter of 1998.
Healthcare was organized to create and realize value by identifying and
making opportunistic real estate, health care and other investments that
either cannot be made by the Company because of REIT status limitations or
which are outside of the Company's investing profile from a leverage
perspective. Healthcare intends to make such investments through the direct
acquisition, development, financing and operation of real properties and/or
participation in these activities through the purchase of debt instruments or
equity interests of entities primarily engaged in the health care or real
estate business. Prior to the spin-off, the Company will transfer to
Healthcare certain equity investments, real properties and related assets and
liabilities held by the Company with an estimated aggregate net fair value of
approximately $20.0 million. Following the spin-off, the executive officers
of the Company will continue to manage both the Company and Healthcare. The
Company will continue to operate as a REIT following the spin-off, continuing
to focus primarily on investing in long-term care and other health
care-related facilities through mortgage loans, facility lease transactions
and other investments.
The Company and Healthcare anticipate entering into various agreements which,
among other things, will provide for the Company to have a right of first
opportunity for all real estate investments identified by management, will
provide for administrative services (the "Administrative Services Agreement")
and will provide for an unsecured line of credit. Under the Administrative
Services Agreement, the Company will provide management and administrative
services to Healthcare, including the ability to use the services of the
Company's employees in connection with Healthcare's business. In exchange for
these administrative services, Healthcare will pay the Company a monthly
8
<PAGE>
LTC PROPERTIES, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(CONTINUED)
fee equal to 25% of all wages, salaries and bonuses paid to the Company's
employees. The Company will also provide Healthcare with a $20.0 million
unsecured line of credit bearing interest at 10.0% and maturing in March
2008.
As of June 30, 1998, the Company had an equity investment of approximately
$2,000,000 in Healthcare and had advanced Healthcare approximately $4,960,000
under the unsecured line of credit.
4. DEBT OBLIGATIONS
BANK BORROWINGS. As of June 30, 1998, $115,000,000 was outstanding under the
Company's $170,000,000 Senior Unsecured Revolving Line of Credit (the "Revolving
Credit Facility") which expires on October 3, 2000. The Revolving Credit
Facility pricing varies between LIBOR plus 1.25% and LIBOR plus 1.5% depending
on the Company's leverage ratio. Currently the pricing is LIBOR plus 1.25%.
The Revolving Credit Facility contains financial covenants including, but not
limited to, maximum leverage ratios, minimum debt service coverage ratios, cash
flow coverage ratios and minimum consolidated tangible net worth.
CONVERTIBLE SUBORDINATED DEBENTURES. On May 20, 1998, the Company announced
that on July 1, 1998 it was redeeming all of its outstanding 8.5% Convertible
Subordinated Debentures due 2000 (the "8.5% Debentures") and all of its
outstanding 9.75% Convertible Subordinated Debentures due 2004 (the "9.75%
Debentures"). Including conversions made in connection with the redemption
of the 8.5% Debentures and the 9.75% Debentures, during the six months ended
June 30, 1998, holders of approximately $31,587,000 in principal amount of
convertible subordinated debentures elected to convert the debentures into
2,073,283 shares of common stock at prices ranging from $10.00 to $17.25 per
share. On July 1, 1998, the Company redeemed the outstanding $90,000
principal amount of 8.5% Debentures and $20,000 principal amount of 9.75%
Debentures. On July 1, 1998, subsequent to the conversion and redemption of
debentures discussed above, the Company had $60,126,000 principal amount of
convertible subordinated debentures outstanding which were convertible into
3,722,037 shares of common stock.
Subsequent to June 30, 1998, an additional $92,000 in principal amount of
convertible subordinated debentures converted into 5,516 shares of the Company's
common stock at prices ranging from $15.50 to $17.25 per share.
MORTGAGE LOANS PAYABLE. During the six months ended June 30, 1998, the Company
acquired five skilled nursing facilities that were subject to mortgage loans of
approximately $7,018,000. These mortgage loans have a current weighted average
interest rate of 12%, are due in September 2002 and are payable to a REMIC
formed by the Company in 1993.
During 1998, the Company provided non-recourse mortgage loans of approximately
$11,826,000 to a wholly owned subsidiary and a newly formed limited partnership.
In May 1998, the Company completed a securitization transaction that included
loans provided to wholly owned subsidiaries and limited partnerships of the
Company of approximately $25,741,000. Such loans included $11,826,000 of loans
originated in 1998 and approximately $13,915,000 of loans originated in 1996.
9
<PAGE>
LTC PROPERTIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(CONTINUED)
BONDS PAYABLE AND CAPITAL LEASE OBLIGATIONS. During May 1998, the Company
acquired a skilled nursing facility subject to a multi-unit housing tax-exempt
revenue bond LTC PROPERTIES, INC. of approximately $4,206,000. The bond bears
interest at 10.9% and matures in 2025.
5. STOCKHOLDERS EQUITY
During 1998, the Company made loans under the Company's option loan program
totaling $2,088,000 to management and directors for the exercise of options
for 146,500 shares of the Company's common stock. At June 30, 1998, loans of
$11,304,000 were outstanding to management and directors bearing interest at
rates ranging from 5.77% to 6.63% per annum. These loans are secured by a
pledge of the shares of common stock acquired through the exercise of options
and are full recourse to the borrower. The market value of the common stock
securing these loans was approximately $15,515,000 at June 30, 1998.
6. DISTRIBUTIONS
During the three months ended June 30, 1998, the Company declared and paid cash
dividends on the Series A Preferred Stock and Series B Preferred Stock totaling
$1,829,000 and $1,125,000, respectively. During the six months ended June 30,
1998, the Company declared and paid cash dividends on the Series A Preferred
Stock of $3,658,000. During the six months ended June 30, 1998, the Company
declared and paid cash dividends on the Series B Preferred Stock totaling
$2,250,000 and $2,037,000, respectively. Dividends paid on the Series B
Preferred Stock represent a partial period dividend of $.0813 per share for the
period from December 18 through December 31, 1997 and the regular monthly
dividend of $.1875 per share for subsequent periods.
The Company's Board of Directors authorized an increase in the regular quarterly
dividend to $.39 per share beginning in the second quarter of 1998. During the
three months and six months ended June 30, 1998, the Company declared and paid
cash dividends on its common stock totaling $10,512,000 and $20,177,000,
respectively. Dividends declared and paid on the Company's common stock
represent the regular quarterly dividend of $.365 per share for the quarter
ended March 31, 1998 and $0.39 per share for the quarter ended June 30, 1998.
6. INTEREST RATE SWAP AGREEMENTS
As of December 31, 1997, the Company was party to a seven-year forward interest
rate swap agreement under which the Company was credited interest at the six
month LIBOR and incurred interest at a fixed rate of 6.655% on a notional amount
of $60,000,000 and a Treasury lock agreement whereby the Company locked into a
rate of 6.484% on the seven year Treasury Note Rate on a notional amount of
$65,000,000. As of December 31, 1997, these agreements were accounted for as
hedges and were entered into to minimize the Company's exposure to interest rate
risk on mortgage loans that the Company intended to transfer to a REMIC trust.
In May 1998, the interest rate swap and Treasury lock agreements were terminated
in connection with the completion of the securitization transaction and the
Company made an aggregate payment of approximately $5,000,000 that was included
in the cost of the recently completed securitization transaction. See "Note 2.
Real Estate Investments -REMIC CERTIFICATES."
10
<PAGE>
LTC PROPERTIES, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(CONTINUED)
7. EARNINGS PER SHARE
The following table sets forth the computation of basic and diluted net income
per share (in thousands, except per share amounts):
<TABLE>
<CAPTION>
THREE MONTHS ENDED SIX MONTHS ENDED
JUNE 30, JUNE 30,
-------------------------- -------------------------
1998 1997 1998 1997
---------- --------- --------- --------
<S> <C> <C> <C> <C>
Net income $20,078 $9,926 $31,583 $16,460
Preferred dividends (2,954) (1,828) (5,908) (2,255)
---------- --------- --------- --------
Net income for basic net income per share 17,124 8,098 25,675 14,205
Effect of dilutive securities:
7.75% convertible debentures due 2002 152 255 322 -
8.50% convertible debentures due 2001 537 833 1,138 -
8.50% convertible debentures due 2000 366 482 764 -
9.75% convertible debentures due 2004 15 11 28 21
8.25% convertible debentures due 1999 215 205 430 -
8.25% convertible debentures due 2001 440 - 906 -
Convertible partnership units 374 - 657 -
---------- --------- --------- --------
Net income for diluted net income per share $19,223 $9,884 $29,920 $14,226
---------- --------- --------- --------
---------- --------- --------- --------
Shares for basic net income per share 26,763 22,991 26,395 22,571
Effect of dilutive securitites:
Stock options 4 294 21 294
7.75% convertible debentures due 2002 457 742 476 -
8.50% convertible debentures due 2001 1,491 2,368 1,589 -
8.50% convertible debentures due 2000 835 1,434 1,009 -
9.75% convertible debentures due 2004 49 82 52 83
8.25% convertible debentures due 1999 645 645 645 -
8.25% convertible debentures due 2001 1,134 - 1,167 -
Convertible partnership units 950 - 912 -
---------- --------- --------- --------
Shares for diluted net income per share 32,328 28,556 32,266 22,948
---------- --------- --------- --------
---------- --------- --------- --------
Basic net income per share $0.64 $0.35 $0.97 $0.63
---------- --------- --------- --------
---------- --------- --------- --------
Diluted net income per share $0.59 $0.35 $0.93 $0.62
---------- --------- --------- --------
---------- --------- --------- --------
</TABLE>
11
<PAGE>
LTC PROPERTIES, INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
OPERATING RESULTS
THREE MONTHS ENDED JUNE 30, 1998 COMPARED TO THREE MONTHS ENDED JUNE 30, 1997
Revenues for the three months ended June 30, 1998 increased approximately 25% to
$22,579,000 from $18,115,000 for the same period in 1997. The increase in
revenues resulted from increased rental income of $3,020,000, increased interest
income from REMIC certificates of $633,000 and an increase in interest and other
income of $1,193,000. Partially offsetting the above increases was a decrease
of approximately $382,000 in interest income on mortgage loans.
Rental income increased $2,028,000 as a result of property acquisitions
completed during the later part of 1997 and $1,819,000 due to the property
acquisitions completed during the first six months of 1998. "Same-store" rents
increased $138,000 due to the receipt of contingent rents and rental increases
as provided for in the lease agreements. Partially offsetting the above
increases in rental income was a decrease of $965,000 resulting from the sale of
properties in the later part of 1997. The increase in interest income from
REMIC certificates and the decrease in interest income on mortgage loans is the
result of the completion of a securitization transaction in May 1998. See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations -Liquidity and Capital Resources." Increased interest and other
income for 1998 resulted primarily from interest income on notes receivable from
stockholders and increased commitment fees.
Total expenses for the three months ended June 30, 1998 were 47% of revenues
compared to 51% for the same period in 1997. The decrease is primarily due to a
reduction in interest expense as a percent of net revenues that resulted from
the conversion of subordinated debentures during 1997 and 1998 and the
utilization of equity to fund financing activities in 1997. Depreciation and
amortization increased as a result of a larger investment base in owned
properties in 1998 as compared to 1997. The increase in operating and other
expenses is due to increased salaries and benefits attributable to an increase
in full time employees.
Other income for the three months ended June 30, 1998 includes a gain of
approximately $8,188,000 on the sale of a skilled nursing facility with 278 beds
located in Montana. Offsetting the increase in other income attributable to the
gain on the sale of real estate was a decrease in the estimated fair value of
REMIC Certificates which resulted in an unrealized loss of $153,000 during the
current period as compared to the prior period's unrealized gain of $872,000.
During the three months ended June 30, 1998, the Company declared dividends of
$2,954,000 representing a full quarter of dividends on its Series A Cumulative
Preferred Stock issued in March 1997 and its Series B Cumulative Preferred Stock
issued in December 1997. Dividends declared during the three months ended June
30, 1997 represent a full quarter of dividends on the Series A Cumulative
Preferred Stock issued in March 1997.
As a result of the changes in revenues and expenses discussed above, net income
available to common shareholders increased $9,026,000 to $17,124,000 for the
three months ended June 30, 1998 from $8,098,000 for the same period in 1997.
12
<PAGE>
LTC PROPERTIES, INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
(CONTINUED)
SIX MONTHS ENDED JUNE 30, 1998 COMPARED TO SIX MONTHS ENDED JUNE 30, 1997
Revenues for the six months ended June 30, 1998 increased approximately 27% to
$43,798,000 from $34,602,000 for the same period in 1997. The increase in
revenues resulted from increased rental income of $5,772,000, increased interest
income on mortgage loans of $651,000, increased interest income from REMIC
certificates of $296,000 and an increase in interest and other income of
$2,477,000.
Rental income increased $4,299,000 as a result of property acquisitions
completed during the later part of 1997 and $2,244,000 due to the property
acquisitions completed during the first six months of 1998. "Same-store" rents
increased $275,000 due to the receipt of contingent rents and rental increases
as provided for in the lease agreements. Partially offsetting the above
increases in rental income was a decrease of $1,046,000 resulting from the sale
of properties in the later part of 1997. The increase in interest income on
mortgage loans resulted from a higher average mortgage investment base in 1998
compared to 1997. Somewhat offsetting the increase in interest income from
mortgage loans was a decrease related to the completion of a securitization
transaction in May 1998. The completion of the above securitization transaction
also accounted for the increase in interest income from REMIC certificates. See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations -Liquidity and Capital Resources." Increased interest and other
income for 1998 resulted primarily from interest income on notes receivable from
stockholders and increased commitment fees.
Total expenses for the six months ended June 30, 1998 were 46% of net revenues
compared to 52% for the same period in 1997. The decrease is primarily due to a
reduction in interest expense as a percent of net revenues that resulted from
the conversion of subordinated debentures during 1997 and 1998 and the
utilization of equity to fund financing activities in 1997. Depreciation and
amortization increased as a result of a larger investment base in owned
properties in 1998 as compared to 1997. The increase in operating and other
expenses is due to increased salaries and benefits attributable to an increase
in full time employees.
Other income for the six months ended June 30, 1998 includes a gain of
approximately $8,188,000 on the sale of a skilled nursing facility with 278 beds
located in Montana.
During the six months ended June 30, 1998, the Company declared dividends of
$5,908,000 representing the regular monthly dividend on its Series A Cumulative
Preferred Stock issued in March 1997 and its Series B Cumulative Preferred Stock
issued in December 1997. Dividends declared during the six months ended June
30, 1997 represent a partial dividend for the month of March 1997 and the
regular monthly dividend for April 1997 through June 1997 on the Series A
Cumulative Preferred Stock issued in March 1997.
As a result of the changes in revenues and expenses discussed above, net income
available to common shareholders increased $11,470,000 to $25,675,000 for the
six months ended June 30, 1998 from $14,205,000 for the same period in 1997.
13
<PAGE>
LTC PROPERTIES, INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
(CONTINUED)
LIQUIDITY AND CAPITAL RESOURCES
As of June 30, 1998, the Company's real estate investment portfolio consisted of
approximately $462,947,000 invested primarily in owned skilled nursing and
assisted living facilities (before accumulated depreciation of $24,548,000),
approximately $161,544,000 invested in mortgage loans (before allowance for
doubtful accounts of $1,000,000) and approximately $107,558,000 invested in
REMIC Certificates. As of June 30, 1998, the outstanding certificate principal
balance and the weighted average pass-through rate for the senior REMIC
Certificates (all held by outside third parties) was $304,940,000 and 7.29%. As
of June 30, 1998, the face value and the estimated fair value of the
subordinated REMIC Certificates held by the Company was $82,662,000 and
$107,558,000, respectively. The effective yield on the subordinated REMIC
Certificates held by the Company, based on expected future cash flows discounted
to give effect to potential risks associated with prepayments and unanticipated
credit losses was 18.0% at June 30, 1998. The Company's portfolio consists of
279 skilled nursing facilities, 92 assisted living facilities and three schools
in 37 states.
During the six months ended June 30, 1998, the Company completed approximately
$158,792,000 in new investments consisting of approximately $18,256,000 in
mortgage loans and approximately $140,536,000 in owned properties. The Company
financed its investments through the assumption of mortgage loans and bonds of
$11,224,000 bearing interest at a weighted average rate of 11.6%, issuance of
$3,432,000 in minority interests, proceeds from its recently completed
securitization transaction discussed below, short-term borrowings and cash on
hand.
During June 1998, the Company sold a skilled nursing facility with 278 beds
located in Montana for gross proceeds of approximately $11,600,000. The
Company's initial and net investment in this facility was approximately
$3,831,000 and $3,000,000, respectively. In connection with the sale, proceeds
of approximately $4,271,000 were used to repay an outstanding mortgage loan
secured by the facility. The mortgage loan was payable to the pool of mortgage
loans securing the Company's investment in REMIC Certificates. The remaining
proceeds were used to repay borrowings outstanding under the Company's line of
credit. The Company recognized a gain of approximately $8,188,000 on the sale
of this facility.
During May 1998, the Company completed the securitization of approximately
$129,300,000 of mortgage loans with a weighted average interest rate of 10.2%
and $26,400,000 face amount ($20,700,000 carrying value) of subordinated
certificates, retained from a securitization completed in 1993, with an interest
rate of 9.78% on the face value (15.16% on the amortized cost) (the "1998-1
Pool"). As part of the securitization, the Company sold approximately
$121,400,000 face amount of senior certificates at a weighted average
pass-through rate of 6.3% and retained $34,300,000 face amount of subordinated
certificates along with the interest only certificates. The subordinated and
interest only certificates retained by the Company had an aggregate fair value
of approximately $41,400,000 at the time of the securitization and a weighted
average effective yield of 19.7%. Included in the 1998-1 Pool were 40 mortgage
loans, including mortgage loans of approximately $25,741,000 with a weighted
average interest rate of approximately 8.7% provided to wholly owned
subsidiaries and limited partnerships of the Company. Net proceeds of
approximately $109,089,000
14
<PAGE>
LTC PROPERTIES, INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
(CONTINUED)
from the above securitization were used to repay borrowings outstanding under
the Company's line of credit.
On May 20, 1998, the Company announced that on July 1, 1998 it was redeeming
all of its outstanding 8.5% Convertible Subordinated due 2000 (the "8.5%
Debentures") and all of its outstanding 9.75% Convertible Subordinated
Debentures due 2004 (the "9.75% Debentures"). Including conversions made in
connection with the redemption of the 8.5% Debentures and the 9.75%
Debentures, during the six months ended June 30, 1998, holders of
approximately $31,587,000 in principal amount of convertible subordinated
debentures elected to convert the debentures into 2,073,283 shares of common
stock at prices ranging from $10.00 to $17.25 per share. On July 1, 1998,
the Company redeemed the outstanding $90,000 principal amount of 8.5%
Debentures and $20,000 principal amount of 9.75% Debentures. On July 1,
1998, subsequent to the conversion and redemption of debentures discussed
above, the Company had $60,126,000 principal amount of convertible
subordinated debentures outstanding which were convertible into 3,722,037
shares of common stock.
As of June 30, 1998, $115,000,000 was outstanding under the Company's
$170,000,000 Senior Unsecured Revolving Line of Credit (the "Revolving Credit
Facility") which expires on October 3, 2000. The Revolving Credit Facility
pricing varies between LIBOR plus 1.25% and LIBOR plus 1.5% depending on the
Company's leverage ratio. Currently the pricing is LIBOR plus 1.25%.
Subsequent to June 30, 1998, the Company completed investments totaling
$10,200,000. As of August 7, 1998, the Company had outstanding commitments
aggregating approximately $175,300,000 of which $51,200,000 and $50,000,000 are
due to expire in 1999 and 2000, respectively.
The Company believes that its current cash from operations available for
distribution or reinvestment, its borrowing capacity and the Company's ability
to access the capital markets are sufficient to provide for payment of its
operating costs, provide funds for distribution to its stockholders and to fund
additional investments.
STATEMENT REGARDING FORWARD LOOKING DISCLOSURE
Certain information contained in this report includes forward looking
statements, which can be identified by the use of forward looking terminology
such as "may", "will", "expect", "should" or comparable terms or negatives
thereof. These statements involve risks and uncertainties that could cause
actual results to differ materially from those described in the statements.
These risks and uncertainties include (without limitation) the following: the
effect of economic and market conditions and changes in interest rates,
government policy relating to the health care industry including changes in
reimbursement levels under the Medicare and Medicaid programs, changes in
reimbursement by other third party payors, the financial strength of the
operators of the Company's facilities as it affects the continuing ability of
such operators to meet their obligations to the Company under the terms of the
Company's agreements with its borrowers and operators, the amount and the timing
of additional investments, access to capital markets and changes in tax laws and
regulations affecting real estate investment trusts.
15
<PAGE>
PART II
LTC PROPERTIES, INC.
OTHER INFORMATION
JUNE 30, 1998
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
LTC Properties, Inc. held its Annual Meeting of Stockholders (the "Meeting") on
May 19, 1998, at which the Company's stockholders voted: (i) to elect the
nominated board of five directors for the ensuing year or until the election and
qualification of their respective successors; and (ii) to adopt the Company's
1998 Equity Participation Plan.
Holders of record of the Company's common stock as of the close of business on
March 31, 1998 were entitled to vote at the Meeting. As of the close of
business on March 31, 1998, there were 26,723,955 shares of common stock
outstanding and entitled to vote and 24,609,251 of such shares were represented
at the Meeting. Each of the directors received 86.7% of the shares cast in
favor of his or her election and the Company's 1998 Equity Participation Plan
received 67.3% of the shares cast in favor of adoption.
The shares cast for each director were as follows: Andre C. Dimitriadis:
23,161,312 for and 1,447,939 withheld; James J. Pieczynski: 23,161,472 for and
1,447,779 withheld; Edmund C. King: 23,167,129 for and 1,442,122 withheld; Wendy
L Simpson; 23,164,435 for and 1,444,816 withheld; and Sam Yellen: 23,159,366 for
and 1,449,885 withheld. With respect to the adoption of the Company's 1998
Equity Participation Plan, the shares cast were 17,988,855 for, 6,403,025
against, and 217,371 withheld.
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K
(a) EXHIBITS
27 Financial Data Schedule
In accordance with Item 601(b)(4)(iii) of Regulation S-K, certain
instruments pertaining to Registrant's long-term debt have not been
filed; copies thereof will be furnished to the Securities and Exchange
Commission upon request.
(b) REPORTS ON FORM 8-K
No reports on Form 8-K were filed by the Company during the three
months ended June 30, 1998.
16
<PAGE>
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the
Securities Exchange Act of 1934, Registrant has duly caused this report to be
signed on its behalf by the undersigned, thereunto duly authorized.
LTC PROPERTIES, INC.
Registrant
Dated: August 12, 1998 By: /s/ JAMES J. PIECZYNSKI
------------------------------
James J. Pieczynski
President and Chief Financial Officer
17
<TABLE> <S> <C>
<PAGE>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM
LTC PROPERTIES, INC.'S QUARTERLY REPORT ON FORM 10-Q FOR THE QUARTER
ENDED JUNE 30, 1998 FILED HEREWITH AND IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<CIK> 0000887905
<NAME> LTC PROPERTIES, INC.
<MULTIPLIER> 1,000
<S> <C>
<PERIOD-TYPE> 3-MOS
<FISCAL-YEAR-END> DEC-31-1998
<PERIOD-START> APR-01-1998
<PERIOD-END> JUN-30-1998
<CASH> 3,063
<SECURITIES> 107,558
<RECEIVABLES> 161,544
<ALLOWANCES> 1,000
<INVENTORY> 0
<CURRENT-ASSETS> 0
<PP&E> 462,947
<DEPRECIATION> 24,548
<TOTAL-ASSETS> 726,243
<CURRENT-LIABILITIES> 0
<BONDS> 12,269
0
127,000
<COMMON> 272
<OTHER-SE> 295,468
<TOTAL-LIABILITY-AND-EQUITY> 726,243
<SALES> 0
<TOTAL-REVENUES> 22,579
<CGS> 0
<TOTAL-COSTS> 10,536
<OTHER-EXPENSES> 0
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 5,891
<INCOME-PRETAX> 20,078
<INCOME-TAX> 0
<INCOME-CONTINUING> 20,078
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 20,078
<EPS-PRIMARY> 0.64
<EPS-DILUTED> 0.59
</TABLE>
