Filed Pursuant to Rule 424(b)(5)
Reg. Statement No. 333-137225

 

Prospectus Supplement
(To Prospectus dated September 8, 2006)

29,150,000 Shares

GRAPHIC

Health Care Property Investors, Inc.

Common Stock


We are offering 29,150,000 shares of our common stock to the public. Our common stock is traded on the New York Stock Exchange under the symbol “HCP.”  The last reported sale price of our common stock on the New York Stock Exchange on November 6, 2006 was $30.10 per share.

Investing in our common stock involves risk. See “Risk Factors” beginning on page S-7 of this prospectus supplement and page 4 of the accompanying prospectus.

Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined that this prospectus supplement or the accompanying prospectus is accurate or complete. Any representation to the contrary is a criminal offense.

 

 

Per Share

 

Total

 

Public offering price

 

 

$

29.850

 

 

$

870,127,500

 

Underwriting discount

 

 

$

1.194

 

 

$

34,805,100

 

Proceeds (before expenses) to HCP

 

 

$

28.656

 

 

$

835,322,400

 

 

 

The underwriters have a 30-day option to purchase up to 4,372,500 additional shares of common stock from us on the same terms and conditions set forth above. The option may be exercised solely to cover over-allotments, if any.


Goldman, Sachs & Co.

Merrill Lynch & Co.

 

Banc of America Securities LLC

UBS Investment Bank

 

Citigroup

 

JPMorgan

 

 

Wachovia Securities

 

 

 

Cohen & Steers

 

November 6, 2006


CALCULATION OF REGISTRATION FEE



Title of Securities to be registered

 

 

 


Amount to be
registered
(1)

 

 

 

Proposed Maximum
Offering Price
Per Security

 

 

 

Proposed Maximum
Aggregated Offering
Price

 

 

 


Amount of
Registration Fee
(2)

 

Common Stock, par value $1.00 per share

 

 

 

 

33,522,500

 

 

 

 

 

$

29.85

 

 

 

 

 

$

1,000,646,625

 

 

 

 

 

$

107,070

 

 


(1)      Includes 4,372,500 shares of Common Stock, par value $1.00 per share, that may be purchased by the underwriters upon exercise of the underwriters’ overallotment option.

(2)      Calculated in accordance with Rule 456(b) and 457(r) of the Securities Act.

 




You should rely only on the information contained or incorporated by reference in this prospectus supplement or the accompanying prospectus. We have not authorized anyone to provide you with information that is different. We are not making an offer to sell these securities in any jurisdiction where the offer or sale of these securities is not permitted. This document may only be used where it is legal to sell these securities. You should assume that the information in this prospectus supplement and the accompanying prospectus is accurate only as of their respective dates and that any information we have incorporated by reference is accurate only as of the date of the document incorporated by reference.


All references in this prospectus supplement to “HCP,” “we,” “us” or “our” mean Health Care Property Investors, Inc., its majority-owned subsidiaries and other entities controlled by Health Care Property Investors, Inc. except where it is clear from the context that the term means only the issuer, Health Care Property Investors, Inc. Unless otherwise stated, currency amounts in this prospectus supplement are stated in United States dollars.


TABLE OF CONTENTS

 

Page

 

Prospectus Supplement

 

About This Prospectus Supplement

 

S-1

 

Incorporation By Reference

 

S-2

 

Summary

 

S-3

 

Summary Consolidated Financial Data

 

S-6

 

Risk Factors

 

S-7

 

Use Of Proceeds

 

S-8

 

Price Range Of Common Stock And Dividends

 

S-8

 

Capitalization

 

S-9

 

Unaudited Pro Forma Condensed Consolidated Financial Statements

 

S-10

 

Description of the Common Stock

 

S-22

 

Underwriting

 

S-22

 

Validity of the Common Stock

 

S-25

 

Prospectus

 

Where You Can Find More Information

 

2

 

Risk Factors

 

4

 

Cautionary Language Regarding Forward-Looking Statements

 

13

 

The Company

 

14

 

Ratio of Earnings to Fixed Charges

 

14

 

Use of Proceeds

 

15

 

Description of Capital Stock We May Offer

 

15

 

Description of Depositary Shares We May Offer

 

28

 

Description of the Debt Securities We May Offer

 

31

 

Description of Warrants or Other Rights We May Offer

 

37

 

Description of Stock Purchase Contracts We May Offer

 

41

 

Description of Units We May Offer

 

42

 

Legal Ownership and Book-Entry Issuance

 

45

 

Certain Provisions of Maryland Law and HCP’s Charter and Bylaws

 

50

 

United States Federal Income Tax Considerations

 

56

 

Plan of Distribution

 

80

 

Validity of Securities

 

82

 

Experts

 

82

 

 




ABOUT THIS PROSPECTUS SUPPLEMENT

This document is in two parts. The first is this prospectus supplement, which describes the specific terms of this offering. The second part, the accompanying prospectus, gives more general information, some of which may not apply to this offering. This prospectus supplement also adds to, updates and changes information contained in the accompanying prospectus. If the description of the offering varies between this prospectus supplement and the accompanying prospectus, you should rely on the information in this prospectus supplement. The accompanying prospectus is part of a registration statement that we filed with the Securities and Exchange Commission using a shelf registration statement. Under the shelf registration process, from time to time, we may offer and sell debt securities, warrants or other rights, stock purchase contracts, units, common stock, preferred stock or depositary shares, or any combination thereof, in one or more offerings.

It is important that you read and consider all of the information contained in this prospectus supplement and the accompanying prospectus in making your investment decision. You should also read and consider the information in the documents to which we have referred you in “Incorporation by Reference” on page S-2 of this prospectus supplement and “Where You Can Find More Information” on page 2 of the accompanying prospectus.

S-1




INCORPORATION BY REFERENCE

The Securities and Exchange Commission, or SEC, allows us to “incorporate by reference” information into this prospectus supplement and the accompanying prospectus. This means that we can disclose important information to you by referring you to another document that HCP has filed separately with the SEC that contains that information. The information incorporated by reference is considered to be part of this prospectus supplement and the accompanying prospectus. Information that HCP files with the SEC after the date of this prospectus supplement will automatically modify and supersede the information included or incorporated by reference in this prospectus supplement and the accompanying prospectus to the extent that the subsequently filed information modifies or supersedes the existing information. We incorporate by reference (other than any portions of any such documents that are not deemed “filed” under the Securities Exchange Act of 1934 in accordance with the Securities Exchange Act of 1934 and applicable SEC rules):

·       our Current Reports on Form 8-K filed on February 9, 2006, February 17, 2006, February 21, 2006, May 2, 2006 (pursuant to Items 8.01 and 9.01), May 4, 2006, May 17, 2006, June 30, 2006, August 2, 2006, August 4, 2006 and August 17, 2006, the two Current Reports on Form 8-K filed on September 8, 2006 and the Current Reports filed on September 19, 2006, September 25, 2006 and October 12, 2006;

·       our Quarterly Reports on Form 10-Q for the quarters ended March 31, 2006, June 30, 2006 and September 30, 2006;

·       our Annual Report on Form 10-K for the fiscal year ended December 31, 2005;

·       the description of our common stock contained in our registration statement on Form 10 dated May 7, 1985 (File No. 1-8895), including the amendments dated May 20, 1985 and May 23, 1985, and any other amendment or report filed for the purpose of updating such description, including the description of amendments to our charter contained in our Quarterly Reports on Form 10-Q for the quarters ended June 30, 2001 and June 30, 2004; and

·       any future filings we make with the SEC under Sections 13(a), l3(c), 14 or 15(d) of the Securities Exchange Act of 1934 until we sell all of the securities offered by this prospectus supplement.

You may request a copy of any of these filings at no cost by writing to or telephoning us at the following address and telephone number:

Legal Department
Health Care Property Investors, Inc.
3760 Kilroy Airport Way, Suite 300
Long Beach, California 90806
(562) 733-5100
legaldept@hcpi.com

S-2




SUMMARY

The information below is a summary of the more detailed information included elsewhere in or incorporated by reference in this prospectus supplement. You should read carefully the following summary together with the more detailed information contained in this prospectus supplement, including the “Risk Factors” section beginning on page S-7, the accompanying prospectus, including the “Risk Factors” section beginning on page 4, and the information incorporated by reference. This summary is not complete and does not contain all of the information you should consider before purchasing the common stock.

Our Company

We invest primarily in real estate serving the healthcare industry in the United States. We are a Maryland corporation and were organized to qualify as a real estate investment trust, or REIT, in 1985. We are headquartered in Long Beach, California, with operations in Nashville, Tennessee. As of September 30, 2006, our portfolio of properties, excluding assets held for sale but including investments through joint ventures and mortgage loans, included 521 properties in 42 states and consisted of 144 senior housing facilities, 178 medical office buildings, 30 hospitals, 144 skilled nursing facilities and 25 other healthcare facilities. We acquire healthcare facilities and lease them to healthcare providers and provide mortgage financing secured by healthcare facilities. Our portfolio includes:

·       senior housing, including independent living facilities, assisted living facilities, and continuing care retirement communities;

·       medical office buildings;

·       hospitals;

·       skilled nursing facilities; and

·       other healthcare facilities, including laboratory and office buildings.

Our executive offices are located at 3760 Kilroy Airport Way, Suite 300, Long Beach, California 90806, and our telephone number is (562) 733-5100.

Healthcare Industry

In 2004, healthcare was the single largest industry in the United States, representing 16.0% of U.S. Gross Domestic Product and growing at a rate faster than the overall economy, according to data made available by the U.S. Bureau of Labor Statistics and the Centers for Medicare and Medicaid.

The delivery of healthcare services requires real estate and as a consequence, healthcare providers depend on real estate to maintain and grow their businesses. HCP believes that the current healthcare real estate market provides an investment opportunity for investors based on:

·       Likelihood of consolidation of the fragmented healthcare real estate sector;

·       Specialized nature of healthcare real estate investing; and

·       Compelling demographics driving the demand for healthcare services.

Senior citizens are the largest consumers of healthcare services. According to the Centers for Medicare and Medicaid, on a per capita basis, the 75 years and older segment of the population spends 75% more on healthcare than the 65 to 74-year-old segment and nearly 300% more than the population average.

S-3




Recent Developments

On October 5, 2006, HCP acquired CNL Retirement Properties, Inc., or CRP. CRP was a REIT that was one of the nation’s largest investors in healthcare-related real estate, investing primarily in properties related to senior housing and healthcare facilities located across the United States. As of September 30, 2006, CRP had 273 properties located in 33 states, consisting of 184 senior housing facilities and 89 medical facilities, including two specialty hospitals and two walk-in clinics. Following the acquisition, HCP currently owns approximately 800 properties. HCP believes that the transaction diversified its portfolio by property type, geographic location and operator, and that it diversified its source of revenues across the healthcare industry. HCP also believes that its shift in asset mix improved the quality of HCP’s real estate portfolio by increasing, among other things, its exposure to private-pay senior housing.

As of September 30, 2006, HCP’s portfolio of healthcare real estate was comprised of approximately 28% medical office buildings, 34% senior housing facilities, 19% hospitals, and 14% skilled nursing facilities, with the remaining 5% comprised of other types of buildings, based on HCP’s historical cost of real estate investments and the carrying amount of investments in unconsolidated joint ventures. As of September 30, 2006 on a pro forma basis, assuming that the acquisition of CRP had occurred as of that date, HCP’s portfolio of healthcare real estate would have been comprised of approximately 23% medical office buildings, 59% senior housing facilities, 9% hospitals, and 6% skilled nursing facilities, with the remaining 3% comprised of other types of buildings, based on HCP’s historical cost of real estate investments and the carrying amount of investments in unconsolidated joint ventures and as adjusted for the preliminary allocation of the purchase price for CRP.

In the acquisition, HCP paid an aggregate of $2.9 billion in cash and issued 22.9 million shares of common stock. HCP also acquired CNL Retirement Corp., the external advisor to CRP, or the Advisor, for an aggregate of 4.4 million shares of common stock. HCP financed the cash consideration paid to CRP stockholders and the expenses related to the transaction through an offering of notes and a draw down under new term and bridge loan facilities and a new three-year revolving credit facility. These facilities require refinancing within a period of time ranging from 364 days to three years and the new term and bridge loan facilities are required to be repaid from the cash proceeds of non-ordinary course asset sales, the incurrence of certain debt, the issuance of additional equity and certain other events. Certain of HCP’s subsidiaries, including certain of CRP’s subsidiaries, guarantee HCP’s obligations under these new facilities. The interest rates on borrowings under these facilities vary depending on HCP’s credit ratings.

On October 24, 2006, we entered into a definitive agreement to acquire the interest held by an affiliate of General Electric Company in HCP Medical Office Portfolio, LLC for $141 million. The closing of the transaction is subject to certain customary conditions. Upon the closing of this acquisition, which we expect to occur on or before November 30, 2006, we will be the sole owner of the venture and its fifty-nine medical office buildings with approximately 4 million rentable square feet.

S-4




The Offering

Common Stock offered by Health Care Property Investors, Inc.

 

29,150,000 shares

Common Stock outstanding after this offering(1)    

 

193,958,806 shares

Over-allotment option

 

4,372,500 shares

Common Stock outstanding after this offering if over-allotment option is exercised in full

 

198,331,306 shares

Offering Price

 

$29.85 per share

Use of Proceeds

 

We intend to use the proceeds from this offering to repay indebtedness under our bridge loan facility incurred in connection with the acquisition of CRP. The remaining net proceeds will be used to repay other debt and for other general corporate purposes. See “Use of Proceeds.”

New York Stock Exchange symbol

 

HCP


(1)                 Based on shares of our common stock outstanding as of October 23, 2006. Does not include:

·        4.4 million shares of common stock issuable upon the exercise of outstanding options;

·        8.3 million additional shares reserved for future awards under stock incentive plans;

·        up to 4,372,500 shares issuable upon exercise of the underwriters’ over-allotment option; and

·        6.0 million shares of common stock issuable in exchange for non-managing member units of affiliated entities.

S-5




SUMMARY CONSOLIDATED FINANCIAL DATA

The following table sets forth our summary consolidated financial data. You should read this information together with our financial statements, including the related notes, included in our Quarterly Report on Form 10-Q for the quarter ended September 30, 2006 from which such information has been derived. The summary consolidated balance sheet data as of December 31, 2005 has been derived from our Annual Report on Form 10-K for the year ended December 31, 2005. Our unaudited summary consolidated financial data as of September 30, 2006 and for the three and nine months ended September 30, 2005 and 2006 has been prepared on the same basis as our annual consolidated financial statements and includes all adjustments, consisting of only normal recurring adjustments necessary for the fair presentation of this data in all material respects. The results for any interim period are not necessarily indicative of the results of operations to be expected for a full fiscal year.

 

 

Three Months
Ended
September 30,

 

Nine Months
Ended
September 30,

 

 

 

 

2006

 

2005

 

2006

 

2005

 

 

 

 

(in thousands, except per share data)

 

 

Statements of Income Data:

 

 

 

 

 

 

 

 

 

 

Revenues and other income:

 

 

 

 

 

 

 

 

 

 

Rental revenues and other income

 

$

130,952

 

$

111,948

 

$

376,499

 

$

316,796

 

 

Equity income (loss) from unconsolidated joint ventures

 

1,044

 

(531

)

7,580

 

(232

)

 

Interest and other income

 

7,601

 

7,807

 

29,709

 

18,998

 

 

 

 

139,597

 

119,224

 

413,788

 

335,562

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

Interest

 

36,968

 

28,262

 

102,701

 

76,872

 

 

Depreciation and amortization

 

32,237

 

26,690

 

93,683

 

75,697

 

 

Operating

 

20,105

 

13,373

 

56,786

 

42,062

 

 

General and administrative

 

8,280

 

7,301

 

25,218

 

22,413

 

 

Impairments

 

 

 

3,087

 

 

 

 

 

97,590

 

75,626

 

281,475

 

218,044

 

 

Income before minority interests

 

42,007

 

43,598

 

132,313

 

117,518

 

 

Minority interests

 

(3,511

)

(3,415

)

(11,458

)

(9,593

)

 

Income from continuing operations

 

38,496

 

40,183

 

120,855

 

107,925

 

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

 

Operating income

 

2,594

 

4,585

 

10,441

 

14,444

 

 

Gain on sales of real estate, net

 

35,728

 

273

 

44,977

 

9,177

 

 

 

 

38,322

 

4,858

 

55,418

 

23,621

 

 

Net income

 

76,818

 

45,041

 

176,273

 

131,546

 

 

Preferred stock dividends

 

(5,282

)

(5,282

)

(15,848

)

(15,848

)

 

Net income applicable to common shares

 

$

71,536

 

$

39,759

 

$

160,425

 

$

115,698

 

 

Basic earnings per common share:

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

0.24

 

$

0.26

 

$

0.77

 

$

0.69

 

 

Discontinued operations

 

0.28

 

0.03

 

0.41

 

0.17

 

Net income applicable to common shares

 

$

0.52

 

$

0.29

 

$

1.18

 

$

0.86

 

Diluted earnings per common share:

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

0.24

 

$

0.26

 

$

0.77

 

$

0.68

 

Discontinued operations

 

0.28

 

0.03

 

0.40

 

0.18

 

Net income applicable to common shares

 

$

0.52

 

$

0.29

 

$

1.17

 

$

0.86

 

Weighted average shares used to calculate earnings per common share:

 

 

 

 

 

 

 

 

 

Basic

 

136,682

 

135,225

 

136,402

 

134,385

 

Diluted

 

143,538

 

136,135

 

139,195

 

135,291

 

 

 

 

As of
September 30, 2006

 

As of
December 31, 2005

 

 

 

(in thousands)

 

Consolidated Balance Sheet Data:

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

$

645,363

 

 

 

$

21,342

 

 

Total assets

 

 

4,611,501

 

 

 

3,597,265

 

 

Total debt

 

 

2,923,428

 

 

 

1,956,946

 

 

Total stockholders’ equity

 

 

1,414,719

 

 

 

1,399,766

 

 

 

S-6




RISK FACTORS

Before purchasing our common stock, you should consider carefully the information under the heading “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2005, in our Quarterly Report on Form 10-Q for the quarter ended September 30, 2006, in the accompanying prospectus and the following factors, each of which could materially adversely affect our operating results and financial condition. You should also carefully consider the other information included in this prospectus supplement, the accompanying prospectus and other information incorporated by reference herein. Each of the risks described in our Form 10-K, Form 10-Q and the accompanying prospectus and below could result in a decrease in the value of our common stock and your investment therein. Although we have tried to discuss what we believe are key risk factors, please be aware that other risks may prove to be important in the future. New risks may emerge at any time, and we cannot predict those risks or estimate the extent to which they may affect our financial performance or the market value of our common stock. The information contained, and incorporated by reference, in this prospectus supplement and in the accompanying prospectus includes forward-looking statements that involve risks and uncertainties, and we refer you to the “Cautionary Language Regarding Forward-Looking Statements” section in the accompanying prospectus.

Risks Related to Our Common Stock

The market value of our common stock could be substantially affected by various factors.

The market value of our common stock will depend on many factors, which may change from time to time, including:

·       prevailing interest rates, increases in which may have an adverse effect on the market value of our common stock;

·       the market for similar securities issued by other REITs;

·       general economic and financial market conditions;

·       the financial condition, performance and prospects of us and our competitors;

·       changes in financial estimates or recommendations by securities analysts with respect to us, our competitors or our industry;

·       changes in our credit ratings; and

·       actual or anticipated variations in quarterly operating results.

As a result of these and other factors, investors who purchase our common stock in this offering may experience a decrease, which could be substantial, in the market value of our common stock, including decreases unrelated to our operating performance or prospects.

Increases in market interest rates may adversely affect the price of our common stock.

One of the factors that influences the price of our common stock in public trading markets is the annual yield from distributions on our common stock as compared to yields on other financial instruments. Thus, an increase in market interest rates will result in higher yields on other financial instruments, which could adversely affect the market price of our common stock.

S-7




USE OF PROCEEDS

We anticipate that the net proceeds from this offering, after deducting underwriting discounts and estimated expenses payable by us, will be approximately $834 million, or $960 million if the underwriters exercise their over-allotment option in full. We intend to use the proceeds from this offering to repay indebtedness under our 364-day bridge loan facility, our term loan facility and our revolving credit facility incurred in connection with the acquisition of CRP, and for other general corporate purposes.

As of November 6, 2006, the interest rate was 6.17% on the debt under the bridge facility, 6.19% on the debt under the term facility and 6.02% on the debt under the revolving credit facility, which mature on October 3, 2007, October 3, 2008 and October 2, 2009, respectively.

Affiliates of certain of the underwriters are lenders under our credit facilities, and therefore will receive a portion of the net proceeds from the offering through the repayment of debt under one or more of those facilities.

PRICE RANGE OF COMMON STOCK AND DIVIDENDS

Our common stock is listed on the NYSE under the symbol “HCP.”  The table below sets forth for the fiscal quarters indicated high and low reported closing sale prices per share of the common stock on the NYSE for the periods indicated and the cash dividends per share paid in such periods. The last reported sale price of our common stock on the NYSE on November 6, 2006 was $30.10 per share.

 

 

Stock Price

 

 

 

High

 

Low

 

Dividends
Paid

 

2004

 

 

 

 

 

 

 

 

 

First Quarter

 

$

29.09

 

$

25.30

 

 

$

0.4175

 

 

Second Quarter

 

28.60

 

21.68

 

 

0.4175

 

 

Third Quarter

 

26.00

 

23.89

 

 

0.4175

 

 

Fourth Quarter

 

28.85

 

26.18

 

 

0.4175

 

 

2005

 

 

 

 

 

 

 

 

 

First Quarter

 

$

27.45

 

$

23.45

 

 

$

0.4200

 

 

Second Quarter

 

28.43

 

23.45

 

 

0.4200

 

 

Third Quarter

 

28.68

 

25.39

 

 

0.4200

 

 

Fourth Quarter

 

27.00

 

24.44

 

 

0.4200

 

 

2006

 

 

 

 

 

 

 

 

 

First Quarter

 

$

28.81

 

$

25.89

 

 

$

0.4250

 

 

Second Quarter

 

27.82

 

25.37

 

 

0.4250

 

 

Third Quarter

 

31.05

 

26.40

 

 

0.4250

 

 

Fourth Quarter (through November 6, 2006)

 

32.73

 

30.10

 

 

 

 

 

As of September 30, 2006, there were approximately 2,578 stockholders of record.

We maintain a policy to declare dividends to the holders of shares of our common stock so as to comply with applicable sections of the Internal Revenue Code governing real estate investments trusts.

Our board of directors has declared a quarterly dividend of $0.425 per share of common stock, payable on November 21, 2006 to stockholders of record as of the close of business on November 3, 2006. The shares of common stock sold in this offering will not be entitled to receive this November 21, 2006 dividend.

S-8




CAPITALIZATION

The following table sets forth the capitalization of HCP as of September 30, 2006 on an actual basis, on a pro forma basis to give effect to the acquisitions of CRP and the Advisor and the issuance of common stock and the incurrence of debt in connection therewith as described under “Summary — Recent Developments” as if those acquisitions, issuances of common stock and incurrences of debt had occurred on that date, and on a pro forma as adjusted basis to give effect to those acquisitions, issuances and incurrences and this offering of common stock and the application of the net proceeds from this offering to repay borrowings as if they had occurred on that date. This table should be read together with our consolidated financial statements and related notes contained in our Quarterly Report on Form 10-Q for the quarter ended September 30, 2006.

 

 

As of September 30, 2006

 

 

 

Actual

 

Pro Forma

 

Pro Forma
As Adjusted

 

 

 

(In thousands, except per share data)

 

Debt obligations:

 

 

 

 

 

 

 

Bank lines of credit(1)

 

$

 

$

338,000

 

$

273,704

 

Bridge and term financing(1)

 

 

2,405,729

 

1,635,703

 

Senior unsecured notes(2)

 

2,471,274

 

2,351,274

 

2,351,274

 

Mortgage debt(3)

 

452,154

 

1,583,602

 

1,583,602

 

Other debt

 

 

145,953

 

145,953

 

Total debt obligations

 

2,923,428

 

6,824,558

 

5,990,236

 

Minority interests

 

152,611

 

161,042

 

161,042

 

Stockholders’ equity:

 

 

 

 

 

 

 

Preferred stock, $1.00 par value per share: 50,000,000 shares authorized; 11,820,000 shares issued and outstanding

 

285,173

 

285,173

 

285,173

 

Common stock, $1.00 par value per share: 750,000,000 shares authorized; 137,560,108 shares issued and outstanding actual; 164,792,629 shares pro forma; 193,942,629 shares pro forma as adjusted

 

137,560

 

164,793

 

193,943

 

Additional paid-in capital

 

1,478,990

 

2,173,236

 

2,978,408

 

Cumulative net income

 

1,697,419

 

1,697,419

 

1,697,419

 

Cumulative dividends

 

(2,179,535

)

(2,179,535

)

(2,179,535

)

Accumulated other comprehensive loss

 

(4,888

)

(4,888

)

(4,888

)

Total stockholders’ equity

 

1,414,719

 

2,136,198

 

2,970,520

 

Total capitalization

 

$

4,490,758

 

$

9,121,798

 

$

9,121,798

 


(1)                 Interest on our three-year line of credit, 364-day bridge facility and two-year term facility is variable based on LIBOR.

(2)                 Interest rates on the senior unsecured notes ranged from 4.88% to 7.62% with a weighted average effective rate of 6.06% at September 30, 2006.

(3)                 Interest rates on mortgage debt ranged from 3.75% to 9.32% with a weighted average effective rate of 6.44% at September 30, 2006.

S-9




UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

The following is an excerpt of information contained in our Current Report on Form 8-K as filed with the SEC on September 8, 2006 and incorporated herein by reference. This information speaks only as of September 8, 2006 and has not been updated for, and does not reflect, any events since that date. These events include:

·       the closing of the mergers with CRP and the Advisor, which occurred on October 5, 2006;

·       the respective amounts of the various types of debt that we actually incurred through the issuance of senior notes and pursuant to our bridge and note facilities and mortgage debt;

·       changes in interest rates;

·       actual number of shares issued in the merger with CRP;

·       actual costs and expenses incurred in connection with the merger with CRP and the Advisor;

·       the results of operations for HCP, CRP and the Advisor for the three months ended September 30, 2006 and changes in the balance sheets for those companies as of September 30, 2006;

·       the reclassification of 14 HCP properties into discontinued operations in the financial statements of HCP, which is reflected in HCP’s financial statements in its Quarterly Report on Form 10-Q for the quarter ended September 30, 2006 but which is not reflected in the HCP historical financial information appearing below; and

·       this offering and the application of the proceeds.

These subsequent events, in some cases, are different than the assumptions set forth below and would affect the financial information presented and accompanying disclosure, in some cases significantly.

Accordingly, you should not rely on this information as reflecting current information regarding HCP, CRP, the Advisor or the merger. You should also read this information together with all the other information contained or incorporated by reference in this prospectus supplement after September 8, 2006. In addition, to the extent that any of the following information includes references to “current” or “present” facts or circumstances or similar references, it is referring to facts and circumstances that existed at the time this information was prepared and, to the extent that any of the following information includes references to expectations, future events, future circumstances or similar references, it is referring to expectations and estimates as of the time this information was prepared.

Excerpt from Current Report on Form 8-K filed on September 8, 2006:

The unaudited pro forma condensed consolidated financial statements presented below have been prepared based on certain pro forma adjustments to the historical consolidated financial statements of HCP, CRP and the Advisor as of and for the six months ended June 30, 2006 and for the year ended December 31, 2005. The historical consolidated financial statements of HCP are contained in its Annual Report on Form 10-K for the year ended December 31, 2005, Quarterly Report on Form 10-Q for the quarter ended June 30, 2006 and Current Report on Form 8-K as filed on September 8, 2006 with the SEC. The historical consolidated financial statements of CRP and the Advisor are included as Exhibits 99.3, 99.4, 99.5 and 99.6 to the Current Report on Form 8-K referred to in the preceding sentence. The historical financial information with respect to HCP and CRP for the year ended December 31, 2005 has been restated to reflect as discontinued operations the results of operations of certain properties that were initially classified as discontinued operations during the six months ended June 30, 2006. The unaudited pro forma condensed consolidated financial statements relate to the proposed merger of CRP with and into Ocean Acquisition 1, Inc., a wholly owned subsidiary of HCP, which is referred to in this section as the Merger, and the proposed merger of the Advisor with and into Ocean Acquisition 2, LLC, a wholly owned

S-10




subsidiary of HCP, which is referred to in this section as the Advisor Merger. The accompanying unaudited pro forma condensed consolidated balance sheet as of June 30, 2006 has been prepared as if the Merger and the Advisor Merger and the incurrence of debt by HCP to finance the acquisitions of CRP and the Advisor had occurred as of that date.

The accompanying unaudited pro forma condensed consolidated statements of income for the six months ended June 30, 2006 and for the year ended December 31, 2005 have been prepared as if the Merger and the Advisor Merger had occurred as of January 1, 2005 and reflects the incurrence of debt by HCP in order to finance the acquisition of CRP, including the cash consideration needed for the Merger. The allocation of the purchase price of CRP and the Advisor as reflected in these unaudited pro forma condensed consolidated financial statements has, with the assistance of independent valuation specialists, been based upon preliminary estimates of the fair value of assets acquired and liabilities assumed. In the opinion of HCP’s management, all significant adjustments necessary to reflect the effects of the Merger and the Advisor Merger that can be factually supported within the SEC regulations covering the preparation of pro forma financial statements have been made.

A final determination of the fair values of CRP’s and the Advisor’s assets and liabilities, which cannot be made prior to the completion of the transactions, will be based on the actual net tangible and intangible assets of CRP and the Advisor that exist as of the date of completion of the transactions. Consequently, amounts preliminarily allocated to goodwill and identifiable intangibles could change significantly from those used in the pro forma condensed consolidated financial statements presented below and could result in a material change in amortization of tangible and intangible assets and liabilities.

The unaudited pro forma condensed consolidated financial statements are provided for informational purposes only. The unaudited pro forma condensed consolidated financial statements are not necessarily and should not be assumed to be an indication of the results that would have been achieved had the transactions been completed as of the dates indicated or that may be achieved in the future. The unaudited pro forma condensed consolidated balance sheet does not include restructuring charges and other related liabilities expected to result from HCP’s integration of CRP and the Advisor as these are not presently estimable. In addition to the completion of the valuation, the impact of ongoing integration activities, the timing of completion of the transactions and other changes in CRP’s and the Advisor’s net tangible and intangible assets that occur prior to completion of the transactions could cause material differences in the information presented. Furthermore, following consummation of the transaction, HCP expects to apply its own methodologies and judgments in accounting for the assets and liabilities acquired in the transaction, which may differ from those reflected in CRP’s historical financial statements and the pro forma financial statements.

S-11




HEALTH CARE PROPERTY INVESTORS, INC.
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
June 30, 2006
(In thousands)

 

HCP 
Historical

 

CRP 
Historical

 

CRP 
Reclassifications(B)

 

CRP 
Reclassified

 

CRP Pro 
Forma 
Adjustments(C)

 

Advisor 
Historical

 

Advisor Pro 
Forma 
Adjustments(M)

 

CRP 
Advisor 
Eliminations

 

Consolidated 
Pro Forma

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

$

4,108,315

 

$

3,331,240

 

 

$

 

 

 

$

3,331,240

 

 

 

$

1,198,426

(D)

 

 

$

 

 

 

$

 

 

 

$

 

 

 

$

8,637,981

 

 

Less accumulated depreciation and amortization

 

657,182

 

205,131

 

 

 

 

 

205,131

 

 

 

(205,131

)(D)

 

 

 

 

 

 

 

 

 

 

 

657,182

 

 

Net real estate

 

3,451,133

 

3,126,109

 

 

 

 

 

3,126,109

 

 

 

1,403,557

 

 

 

 

 

 

 

 

 

 

 

 

7,980,799

 

 

Direct financing leases

 

 

473,699

 

 

 

 

 

473,699

 

 

 

3,318

(E)

 

 

 

 

 

 

 

 

 

 

 

477,017

 

 

Loans receivable, net:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Joint venture partners and affiliates

 

7,006

 

 

 

35,500

 

 

 

35,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

42,506

 

 

Others

 

138,681

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

138,681

 

 

Investments in and advances to unconsolidated joint ventures

 

51,142

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

51,142

 

 

Accounts receivable, net of allowance

 

12,422

 

20,863

 

 

 

 

 

20,863

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

33,285

 

 

Cash and cash
equivalents

 

21,476

 

45,660

 

 

 

 

 

45,660

 

 

 

 

 

 

6,549

 

 

 

270

(N)

 

 

 

 

 

73,955

 

 

Restricted cash

 

2,375

 

21,757

 

 

 

 

 

21,757

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

24,132

 

 

Intangibles, net

 

60,849

 

103,634

 

 

 

 

 

103,634

 

 

 

137,349
113,336
(103,634

(F)
(F)
)(F)

 

 

 

 

 

54,400
2,900
21,300

(O)
(O)
(O)

 

 

(54,400

)(S)

 

 

335,734

 

 

Goodwill

 

 

5,791

 

 

 

 

 

5,791

 

 

 

(5,791

)(G)

 

 

 

 

 

47,468

(P)

 

 

 

 

 

47,468

 

 

Real estate held for sale,
net

 

45,746

 

24,284

 

 

 

 

 

 

24,284

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

70,030

 

 

Other assets, net

 

67,775

 

208,967

 

 

(35,500

)

 

 

173,467

 

 

 

16,375
(120,743
(14,844
(8,007

(H)
)(H)
)(H)
)(H)

 

 

4,376

 

 

 

(200
(817

)(N)
)(Q)

 

 

(569

)(S)

 

 

116,813

 

 

Total assets

 

$

3,858,605

 

$

4,030,764

 

 

$

 

 

 

$

4,030,764

 

 

 

$

1,420,916

 

 

 

$

10,925

 

 

 

$

125,321

 

 

 

$

(54,969

)

 

 

$

9,391,562

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bank lines of credit

 

$

265,100

 

$

100,000

 

 

$

 

 

 

$

100,000

 

 

 

$

149,525
(100,000

(I)
)(I)

 

 

$

 

 

 

$

5,900

(I)

 

 

$

 

 

 

$

420,525

 

 

Bridge and term financing

 

 

 

 

 

 

 

 

 

 

2,190,400

(I)

 

 

 

 

 

 

 

 

 

 

 

2,190,400

 

 

Senior unsecured notes

 

1,476,587

 

 

 

 

 

 

 

 

 

750,000

(I)

 

 

 

 

 

 

 

 

 

 

 

2,226,587

 

 

Mortgage debt

 

454,802

 

1,350,542

 

 

 

 

 

1,350,542

 

 

 

(21,990

)(J)

 

 

 

 

 

 

 

 

 

 

 

1,783,354

 

 

Construction loans

 

 

116,125

 

 

 

 

 

116,125

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

116,125

 

 

Entrance fee bonds
payable

 

 

104,627

 

 

 

 

 

104,627

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

104,627

 

 

Accounts payable, other liabilities and deferred revenue

 



112,755

 



67,867

 

 



 

 

 



67,867

 

 

 



54,400
86,779

(4,491
(6,254



(K)
(K)
)(K)
)(K)

 

 



8,223

 

 

 



6,000



(O)

 

 



(54,400
(569



)(S)
)(S)

 

 



270,310

 

 

Total liabilities

 

2,309,244

 

1,739,161

 

 

 

 

 

1,739,161

 

 

 

3,098,369

 

 

 

8,223

 

 

 

11,900

 

 

 

(54,969

)

 

 

7,111,928

 

 

Minority interests

 

157,714

 

8,794

 

 

 

 

 

8,794

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

166,508

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock

 

285,173

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

285,173

 

 

Common stock

 

137,049

 

2,642

 

 

 

 

 

2,642

 

 

 

22,854
(2,642

(L)
)(L)

 

 

2

 

 

 

4,379
(2

(R)
)(R)

 

 

 

 

 

164,282

 

 

Additional paid-in capital

 

1,464,181

 

2,373,735

 

 

 

 

 

2,373,735

 

 

 

583,452
(950
(2,373,735

(L)
)(L)
)(L)

 

 

2,521

 

 

 

111,794
(50
(2,521

(R)
)(R)
)(R)

 

 

 

 

 

2,158,427

 

 

Cumulative net income

 

1,620,601

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,620,601

 

 

Cumulative dividends

 

(2,115,671

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,115,671

 

 

Cumulative distributions in excess of net income

 

 

(103,331

)

 

 

 

 

(103,331

)

 

 

103,331

(L)

 

 

179

 

 

 

(179

)(R)

 

 

 

 

 

 

 

Accumulated other comprehensive
income

 

314

 

9,763

 

 

 

 

 

9,763

 

 

 

(9,763

)(L)

 

 

 

 

 

 

 

 

 

 

 

314

 

 

Total stockholders’ equity

 

1,391,647

 

2,282,809

 

 

 

 

 

2,282,809

 

 

 

(1,677,453

)

 

 

2,702

 

 

 

113,421

 

 

 

 

 

 

2,113,126

 

 

Total liabilities and stockholders’ equity

 

$

3,858,605

 

$

4,030,764

 

 

$

 

 

 

$

4,030,764

 

 

 

$

1,420,916

 

 

 

$

10,925

 

 

 

$

125,321

 

 

 

$

(54,969

)

 

 

$

9,391,562

 

 

 

The accompanying notes are an integral part of these unaudited pro forma condensed consolidated financial statements.

S-12




HEALTH CARE PROPERTY INVESTORS, INC.
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME
For the year ended December 31, 2005
(In thousands, except per share data)

 

 

HCP
Historical(A)

 

CRP
Historical

 

CRP
Reclassifi-
cations(B)

 

CRP
Reclassified

 

CRP Pro
Forma
Adjustments

 

Advisor
Historical

 

Advisor Pro
Forma
Adjustments

 

CRP/
Advisor
Eliminations

 

Consolidated
Pro Forma

 

Revenues and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental and other revenues

 

 

$

445,274

 

 

 

$

 

 

 

$

321,649

 

 

 

$

321,649

 

 

 

$

44,554

(T)

 

 

$

 

 

 

$

 

 

 

$

 

 

 

$

763,906

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,422

)(T)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(46,672

)(T)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

523

(T)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Seniors’ housing rental income

 

 

 

 

 

237,892

 

 

 

(237,892

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earned income from direct financing leases

 

 

 

 

 

58,193

 

 

 

 

 

 

58,193

 

 

 

(138

)(U)

 

 

 

 

 

 

 

 

 

 

 

58,055

 

 

FF&E reserve income

 

 

 

 

 

7,500

 

 

 

(7,500

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent rent

 

 

 

 

 

3,955

 

 

 

(3,955

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Medical facilities rental income and other revenues

 

 

 

 

 

72,302

 

 

 

(72,302

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity income (loss) from unconsolidated joint ventures

 

 

(1,123

)

 

 

227

 

 

 

 

 

 

227

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(896

)

 

Acquisition fees

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,349

 

 

 

 

 

 

(6,349

)(CC)

 

 

 

 

Debt acquisition fees

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13,789

 

 

 

 

 

 

(13,789

)(CC)

 

 

 

 

Management fees

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

19,144

 

 

 

 

 

 

(19,144

)(CC)

 

 

 

 

Interest and other income

 

 

26,154

 

 

 

4,202

 

 

 

 

 

 

4,202

 

 

 

 

 

 

3,035

 

 

 

 

 

 

(3,035

)(CC)

 

 

30,356

 

 

 

 

 

470,305

 

 

 

384,271

 

 

 

 

 

 

384,271

 

 

 

(3,155

)

 

 

42,317

 

 

 

 

 

 

(42,317

)

 

 

851,421

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

 

107,201

 

 

 

76,171

 

 

 

 

 

 

76,171

 

 

 

173,484

(V)

 

 

 

 

 

 

 

 

 

 

 

365,365

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,418

(V)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,667

(V)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5,576

)(V)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

105,201

 

 

 

98,446

 

 

 

 

 

 

98,446

 

 

 

27,857

(W)

 

 

 

 

 

6,050

(Y)

 

 

 

 

 

244,999

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,445

(W)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating

 

 

58,983

 

 

 

 

 

 

26,443

 

 

 

26,443

 

 

 

484

(X)

 

 

 

 

 

 

 

 

 

 

 

85,910

 

 

Seniors’ housing property expenses

 

 

 

 

 

1,075

 

 

 

(1,075

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Medical facilities operating expenses

 

 

 

 

 

25,368

 

 

 

(25,368

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

32,767

 

 

 

21,355

 

 

 

2,706

 

 

 

24,061

 

 

 

 

 

 

22,779

 

 

 

 

 

 

(3,035

)(CC)

 

 

76,572

 

 

Asset management fees paid to related party

 

 

 

 

 

18,537

 

 

 

 

 

 

18,537

 

 

 

 

 

 

 

 

 

 

 

 

(18,641

)(CC)

 

 

(104

)

 

Provision for doubtful accounts

 

 

 

 

 

3,082

 

 

 

(3,082

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

304,152

 

 

 

244,034

 

 

 

(376

)

 

 

243,658

 

 

 

217,779

 

 

 

22,779

 

 

 

6,050

 

 

 

(21,676

)

 

 

772,742

 

 

Income before minority interests

 

 

166,153

 

 

 

140,237

 

 

 

376

 

 

 

140,613

 

 

 

(220,934

)

 

 

19,538

 

 

 

(6,050

)

 

 

(20,641

)

 

 

78,679

 

 

Minority interests

 

 

(12,950

)

 

 

(706

)

 

 

 

 

 

(706

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(13,656

)

 

Earnings before income taxes

 

 

153,203

 

 

 

139,531

 

 

 

376

 

 

 

139,907

 

 

 

(220,934

)

 

 

19,538

 

 

 

(6,050

)

 

 

(20,641

)

 

 

65,023

 

 

Income tax expense (benefit)

 

 

(700

)

 

 

 

 

 

376

 

 

 

376

 

 

 

 

 

 

7,473

 

 

 

(7,473

)(Z)

 

 

 

 

 

(324

)

 

Income from continuing operations

 

 

153,903

 

 

 

139,531

 

 

 

 

 

 

139,531

 

 

 

(220,934

)

 

 

12,065

 

 

 

1,423

 

 

 

(20,641

)

 

 

65,347

 

 

Less: preferred stock dividends

 

 

(21,130

)